8-K 1 bsl05004_8k-200512.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2005 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-4 (Exact name of registrant as specified in its charter) New York (governing law of 333-106323-27 Pooling and Servicing Agreement) (Commission 54-2163118 (State or other File Number) 54-2173116 jurisdiction 54-2173117 of Incorporation) 54-2173119 54-2173120 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-4 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-4 Trust, relating to the December 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-4 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-4 Trust, relating to the December 27, 2005 distribution. EX-99.1 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series 2005-4 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series 2005-4 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ I-A-1 07386HSP7 ~~SEN 3~~4.~~86125~~41125% ~~282~~238,~~399~~777,~~197~~753.3973 ~~966~~936,~~264~~274.9310 I-A-2 07386HSQ5 ~~SEN 3~~4.~~91125~~46125% 3126,~~377~~531,~~884~~026.1688 ~~108~~105,~~753~~210.7126 I-M-1 07386HSR3 ~~SUB~~ 4.~~09125~~64125% 9,600,000.00 3439,~~804~~605.2333 I-M-2 07386HSS1 ~~SUB~~ 4.~~29125~~84125% 7,296,000.00 2731,~~744~~397.2812 I-B-1 07386HST9 ~~SUB 4~~5.~~89125~~44125% 4,032,000.00 1719,~~476~~501.1344 I-B-2 07386HSU6 ~~SUB~~ 5.~~44125~~99125% 1,920,000.00 910,~~257~~225.7407 I-B-3 07386HTK7 ~~SUB 5~~6.~~74125~~29125% 3,072,000.00 1517,~~630~~179.1131 XP 07386HTU5 ~~SUB~~ 0.00000% 0.00 2081,~~271~~724.1257 B-IO 07386HTV3 ~~SUB~~ 0.00000% 1,536,014.00 ~~519~~309,~~600~~502.3171 R 07386HTW1 ~~RES~~ 0.00000% 0.00 20.5200 II-1A-1 07386HSV4 ~~SEN~~ 5.~~23811~~23070% ~~169~~156,~~062~~098,~~236~~852.3092 ~~737~~680,~~972~~422.0235 II-2A-1 07386HTP6 ~~SEN~~ 5.~~28538~~27971% 3530,~~116~~952,~~272~~819.0306 ~~154~~136,~~668~~184.9099 II-2A-2 07386HSW2 ~~SEN~~ 5.~~28538~~27971% ~~115~~101,~~198~~539,~~046~~943.1046 ~~507~~446,~~387~~751.4542 II-2A-3 07386HSX0 ~~SEN~~ 5.~~28538~~27971% 98,~~961~~780,~~422~~377.5507 4338,~~874~~631.8856 II-3A-1 07386HSY8 ~~SEN~~ 5.~~43338~~42351% ~~670~~615,~~167~~437,~~588~~847.5467 32,~~034~~781,~~398~~529.7360 II-3A-2 07386HSZ5 ~~SEN~~ 5.~~43338~~42351% ~~134~~123,~~827~~816,~~392~~611.5296 ~~610~~559,~~474~~600.2790 II-3A-3 07386HTA9 ~~SEN~~ 5.~~43338~~42351% 1917,~~261~~688,~~452~~451.4341 8779,~~212~~944.4063 II-3A-4 07386HTB7 ~~SEN~~ 5.~~43338~~42351% ~~127~~116,~~245~~854,~~629~~018.0995 ~~576~~528,~~145~~132.4080 II-4A-1 07386HTC5 ~~SEN~~ 5.~~32925~~32831% 7772,~~229~~995,~~073~~221.7683 ~~342~~324,~~977~~117.6655 II-4A-2 07386HTD3 ~~SEN~~ 5.~~32925~~32831% 2,~~593~~450,~~118~~958.7480 1110,~~516~~882.1589 II-5A-1 07386HTE1 ~~SEN~~ 5.~~67870~~65585% 5149,~~102~~022,~~197~~345.1975 ~~241~~231,~~828~~052.4131 II-5A-2 07386HTF8 ~~SEN~~ 5.~~67870~~65585% 1,~~716~~646,~~373~~517.9378 87,~~122~~760.3137 II-M-1 07386HTQ4 ~~SUB~~ 5.~~39655~~38745% 20,~~733~~722,~~707~~059.5409 93,~~242~~032.0258 II-M-2 07386HTR2 ~~SUB~~ 5.~~39655~~38745% 16,~~586~~577,~~766~~447.1853 74,~~592~~425.7217 II-M-3 07386HTS0 ~~SUB~~ 5.~~39655~~38745% 13,~~269~~261,~~213~~758.0929 59,~~673~~539.2824 II-M-4 07386HTT8 ~~SUB~~ 5.~~39655~~38745% 8,~~293~~289,~~882~~223.7212 37,~~298~~214.6182 II-B-1 07386HTG6 ~~SUB~~ 5.~~39655~~38745% 11,~~610~~603,~~436~~913.5566 52,~~213~~096.5527 II-B-2 07386HTH4 ~~SUB~~ 5.~~39655~~38745% 8,~~293~~289,~~882~~223.7212 37,~~298~~214.6182 II-B-3 07386HTJ0 ~~SUB~~ 5.~~39655~~38745% 16,~~586~~577,~~766~~447.1853 74,~~592~~425.7217 II-B-4 07386HTL5 ~~SUB~~ 5.~~39655~~38745% 13,~~270~~262,~~212~~756.3599 59,~~677~~543.7772 II-B-5 07386HTM3 ~~SUB~~ 5.~~39655~~38745% 10,~~781~~774,~~048~~991.2735 48,~~483~~374.6979 II-B-6 07386HTN1 ~~SUB~~ 5.~~39655~~38745% 7,~~467~~463,~~844~~649.9845 33,~~583~~508.8138 R-X 07386HTX9 ~~RES~~ 0.00000% 0.00 0.00 Totals 1,~~881~~716,~~607~~871,~~659~~231.3140 87,~~647~~945,~~040~~006.4424

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-A-1 139,~~212~~996,~~516~~029.1213 0.00 ~~269~~228,~~186~~781,~~681~~724.2660 1410,~~178~~932,~~781~~303.0523 0.00 I-A-2 1,~~468~~110,~~066~~676.5083 0.00 2925,~~909~~420,~~817~~350.6706 1,~~576~~215,~~820~~887.2109 0.00 I-M-1 0.00 0.00 9,600,000.00 3439,~~804~~605.2333 0.00 I-M-2 0.00 0.00 7,296,000.00 2731,~~744~~397.2812 0.00 I-B-1 0.00 0.00 4,032,000.00 1719,~~476~~501.1344 0.00 I-B-2 0.00 0.00 1,920,000.00 910,~~257~~225.7407 0.00 I-B-3 0.00 0.00 3,072,000.00 1517,~~630~~179.1131 0.00 XP 0.00 0.00 0.00 2081,~~271~~724.1257 0.00 B-IO 0.00 0.00 1,536,014.00 ~~519~~309,~~600~~502.3171 0.00 R 0.00 0.00 0.00 20.5200 0.00 II-1A-1 34,~~832~~472,~~845~~595.0351 0.00 ~~165~~151,~~229~~626,~~391~~257.2741 45,~~570~~153,~~817~~017.0586 0.00 II-2A-1 1,~~229~~156,~~408~~290.2156 0.00 3329,~~886~~796,~~863~~528.8250 1,~~384~~292,~~077~~475.1155 0.00 II-2A-2 43,~~033~~793,~~042~~182.6908 0.00 ~~111~~97,~~165~~746,~~003~~761.4138 4,~~540~~239,~~430~~933.1450 0.00 II-2A-3 ~~348~~328,~~745~~004.8760 0.00 98,~~612~~452,~~676~~372.6947 ~~392~~366,~~620~~636.7516 0.00 II-3A-1 1916,~~771~~291,~~747~~370.3978 0.00 ~~650~~599,~~395~~146,~~841~~476.1589 2219,~~806~~072,~~146~~900.1238 0.00 II-3A-2 3,~~977~~277,~~770~~572.9277 0.00 ~~130~~120,~~849~~539,~~621~~039.6019 43,~~588~~837,~~245~~173.1967 0.00 II-3A-3 ~~568~~468,~~264~~234.6832 0.00 1817,~~693~~220,~~187~~217.7509 ~~655~~548,~~477~~178.0895 0.00 II-3A-4 3,~~754~~093,~~088~~264.5067 0.00 ~~123~~113,~~491~~760,~~540~~754.5928 43,~~330~~621,~~233~~397.9047 0.00 II-4A-1 2657,~~660,121~~140.0971 0.00 7472,~~568~~338,~~952~~081.6712 3981,~~003,098~~258.7526 0.00 II-4A-2 8922,~~318~~064.8280 0.00 2,~~503~~428,~~799~~894.9200 ~~100~~32,~~834~~947.9769 0.00 II-5A-1 ~~878~~970,~~663~~763.0430 0.00 5048,~~223~~051,~~534~~582.1545 1,~~120~~201,~~491~~815.4561 0.00 II-5A-2 2932,~~511~~605.7311 0.00 1,~~686~~613,~~862~~912.2067 3740,~~634~~365.0448 0.00 II-M-1 3,~~879~~955.8765 0.00 20,~~729~~718,~~827~~103.6744 9796,~~121~~988.8923 0.00 II-M-2 3,~~103~~164.8649 0.00 16,~~583~~574,~~662~~283.3205 77,~~696~~589.5866 0.00 II-M-3 2,~~483~~531.0555 0.00 13,~~266~~259,~~730~~226.0474 62,~~156~~070.3379 0.00 II-M-4 1,~~552~~582.0234 0.00 8,~~292~~287,~~330~~640.7078 38,~~850~~797.6316 0.00 II-B-1 2,~~172~~215.6508 0.00 11,~~608~~601,~~263~~698.9058 54,~~386~~311.2035 0.00 II-B-2 1,~~552~~582.0234 0.00 8,~~292~~287,~~330~~640.7078 38,~~850~~797.6316 0.00 II-B-3 3,~~103~~164.8649 0.00 16,~~583~~574,~~662~~283.3205 77,~~696~~589.5866 0.00 II-B-4 2,~~483~~531.2474 0.00 13,~~267~~260,~~729~~225.1225 62,~~161~~075.0146 0.00 II-B-5 2,~~017~~056.4485 0.00 10,~~779~~772,~~030~~934.8350 50,~~501~~431.1364 0.00 II-B-6 1,~~397~~424.4574 0.00 7,~~466~~462,~~447~~224.5371 34,~~981~~933.2612 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 5545,~~877~~694,~~856~~004.0544 0.00 1,~~825~~671,~~729~~177,~~803~~226.2899 6453,~~524~~639,~~896~~010.4968 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ I-A-1 320,893,000.00 ~~282~~238,~~399~~777,~~197~~753.3973 0.00 139,~~212~~996,~~516~~029.1213 0.00 0.00 I-A-2 35,655,000.00 3126,~~377~~531,~~884~~026.1688 0.00 1,~~468~~110,~~066~~676.5083 0.00 0.00 I-M-1 9,600,000.00 9,600,000.00 0.00 0.00 0.00 0.00 I-M-2 7,296,000.00 7,296,000.00 0.00 0.00 0.00 0.00 I-B-1 4,032,000.00 4,032,000.00 0.00 0.00 0.00 0.00 I-B-2 1,920,000.00 1,920,000.00 0.00 0.00 0.00 0.00 I-B-3 3,072,000.00 3,072,000.00 0.00 0.00 0.00 0.00 XP 0.00 0.00 0.00 0.00 0.00 0.00 B-IO 1,535,514.00 1,536,014.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 II-1A-1 183,759,000.00 ~~169~~156,~~062~~098,~~236~~852.3092 3331,~~126~~633.9055 34,~~799~~440,~~718~~961.1396 0.00 0.00 II-2A-1 38,499,000.00 3530,~~116~~952,~~272~~819.0306 2,~~900~~612.2679 1,~~226~~153,~~507~~677.9678 0.00 0.00 II-2A-2 126,295,000.00 ~~115~~101,~~198~~539,~~046~~943.1046 98,~~514~~571.2219 43,~~023~~784,~~528~~610.4789 0.00 0.00 II-2A-3 10,921,000.00 98,~~961~~780,~~422~~377.5507 ~~822~~741.7117 ~~347~~327,~~923~~263.1544 0.00 0.00 II-3A-1 724,638,000.00 ~~670~~615,~~167~~437,~~588~~847.5467 ~~136~~126,~~472~~941.9359 1916,~~635~~164,~~274~~429.4618 0.00 0.00 II-3A-2 145,786,000.00 ~~134~~123,~~827~~816,~~392~~611.5296 2725,~~456~~538.2569 3,~~950~~252,~~314~~034.6708 0.00 0.00 II-3A-3 20,827,000.00 1917,~~261~~688,~~452~~451.4341 3,~~922~~648.4046 ~~564~~464,~~342~~585.2886 0.00 0.00 II-3A-4 137,588,000.00 ~~127~~116,~~245~~854,~~629~~018.0995 2524,~~912~~102.3057 3,~~728~~069,~~176~~162.2010 0.00 0.00 II-4A-1 83,182,000.00 7772,~~229~~995,~~073~~221.7683 12,~~377~~386.4277 2644,~~647,743~~753.6794 0.00 0.00 II-4A-2 2,793,000.00 2,~~593~~450,~~118~~958.7480 415.6091 8821,~~903~~648.2389 0.00 0.00 II-5A-1 56,748,000.00 5149,~~102~~022,~~197~~345.1975 11,~~375~~509.3634 ~~867~~959,~~287~~253.6895 0.00 0.00 II-5A-2 1,906,000.00 1,~~716~~646,~~373~~517.9378 ~~382~~386.0757 2932,~~129~~218.6755 0.00 0.00 II-M-1 20,749,000.00 20,~~733~~722,~~707~~059.5409 3,~~879~~955.8765 0.00 0.00 0.00 II-M-2 16,599,000.00 16,~~586~~577,~~766~~447.1853 3,~~103~~164.8649 0.00 0.00 0.00 II-M-3 13,279,000.00 13,~~269~~261,~~213~~758.0929 2,~~483~~531.0555 0.00 0.00 0.00 II-M-4 8,300,000.00 8,~~293~~289,~~882~~223.7212 1,~~552~~582.0234 0.00 0.00 0.00 II-B-1 11,619,000.00 11,~~610~~603,~~436~~913.5566 2,~~172~~215.6508 0.00 0.00 0.00 II-B-2 8,300,000.00 8,~~293~~289,~~882~~223.7212 1,~~552~~582.0234 0.00 0.00 0.00 II-B-3 16,599,000.00 16,~~586~~577,~~766~~447.1853 3,~~103~~164.8649 0.00 0.00 0.00 II-B-4 13,280,000.00 13,~~270~~262,~~212~~756.3599 2,~~483~~531.2474 0.00 0.00 0.00 II-B-5 10,789,000.00 10,~~781~~774,~~048~~991.2735 2,~~017~~056.4485 0.00 0.00 0.00 II-B-6 7,473,353.00 7,~~467~~463,~~844~~649.9845 1,~~397~~424.4574 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,043,932,867.00 1,~~881~~716,~~607~~871,~~659~~231.3140 ~~288~~272,~~423~~697.8887 5545,~~589~~421,~~432~~306.1958 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution I-A-1 139,~~212~~996,~~516~~029.1213 ~~269~~228,~~186~~781,~~681~~724.2660 0.~~83886741~~712953 139,~~212~~996,~~516~~029.1213 I-A-2 1,~~468~~110,~~066~~676.5083 2925,~~909~~420,~~817~~350.6706 0.~~83886741~~712953 1,~~468~~110,~~066~~676.5083 I-M-1 0.00 9,600,000.00 1.~~00000000~~000000 0.00 I-M-2 0.00 7,296,000.00 1.~~00000000~~000000 0.00 I-B-1 0.00 4,032,000.00 1.~~00000000~~000000 0.00 I-B-2 0.00 1,920,000.00 1.~~00000000~~000000 0.00 I-B-3 0.00 3,072,000.00 1.~~00000000~~000000 0.00 XP 0.00 0.00 0.~~00000000~~000000 0.00 B-IO 0.00 1,536,014.00 1.~~00032562~~000326 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 II-1A-1 34,~~832~~472,~~845~~595.0351 ~~165~~151,~~229~~626,~~391~~257.2741 0.~~89916353~~825136 34,~~832~~472,~~845~~595.0351 II-2A-1 1,~~229~~156,~~408~~290.2156 3329,~~886~~796,~~863~~528.8250 0.~~88020114~~773956 1,~~229~~156,~~408~~290.2156 II-2A-2 43,~~033~~793,~~042~~182.6908 ~~111~~97,~~165~~746,~~003~~761.4138 0.~~88020114~~773956 43,~~033~~793,~~042~~182.6908 II-2A-3 ~~348~~328,~~745~~004.8760 98,~~612~~452,~~676~~372.6947 0.~~88020114~~773956 ~~348~~328,~~745~~004.8760 II-3A-1 1916,~~771~~291,~~747~~370.3978 ~~650~~599,~~395~~146,~~841~~476.1589 0.~~89754587~~826822 1916,~~771~~291,~~747~~370.3978 II-3A-2 3,~~977~~277,~~770~~572.9277 ~~130~~120,~~849~~539,~~621~~039.6019 0.~~89754587~~826822 3,~~977~~277,~~770~~572.9277 II-3A-3 ~~568~~468,~~264~~234.6832 1817,~~693~~220,~~187~~217.7509 0.~~89754587~~826822 ~~568~~468,~~264~~234.6832 II-3A-4 3,~~754~~093,~~088~~264.5067 ~~123~~113,~~491~~760,~~540~~754.5928 0.~~89754587~~826822 3,~~754~~093,~~088~~264.5067 II-4A-1 2657,~~660,121~~140.0971 7472,~~568~~338,~~952~~081.6712 0.~~89645540~~869636 2657,~~660,121~~140.0971 II-4A-2 8922,~~318~~064.8280 2,~~503~~428,~~799~~894.9200 0.~~89645540~~869636 8922,~~318~~064.8280 II-5A-1 ~~878~~970,~~663~~763.0430 5048,~~223~~051,~~534~~582.1545 0.~~88502739~~846754 ~~878~~970,~~663~~763.0430 II-5A-2 2932,~~511~~605.7311 1,~~686~~613,~~862~~912.2067 0.~~88502739~~846754 2932,~~511~~605.7311 II-M-1 3,~~879~~955.8765 20,~~729~~718,~~827~~103.6744 0.~~99907599~~998511 3,~~879~~955.8765 II-M-2 3,~~103~~164.8649 16,~~583~~574,~~662~~283.3205 0.~~99907599~~998511 3,~~103~~164.8649 II-M-3 2,~~483~~531.0555 13,~~266~~259,~~730~~226.0474 0.~~99907599~~998511 2,~~483~~531.0555 II-M-4 1,~~552~~582.0234 8,~~292~~287,~~330~~640.7078 0.~~99907599~~998511 1,~~552~~582.0234 II-B-1 2,~~172~~215.6508 11,~~608~~601,~~263~~698.9058 0.~~99907599~~998511 2,~~172~~215.6508 II-B-2 1,~~552~~582.0234 8,~~292~~287,~~330~~640.7078 0.~~99907599~~998511 1,~~552~~582.0234 II-B-3 3,~~103~~164.8649 16,~~583~~574,~~662~~283.3205 0.~~99907599~~998511 3,~~103~~164.8649 II-B-4 2,~~483~~531.2474 13,~~267~~260,~~729~~225.1225 0.~~99907599~~998511 2,~~483~~531.2474 II-B-5 2,~~017~~056.4485 10,~~779~~772,~~030~~934.8350 0.~~99907599~~998511 2,~~017~~056.4485 II-B-6 1,~~397~~424.4574 7,~~466~~462,~~447~~224.5371 0.~~99907599~~998511 1,~~397~~424.4574 R-X 0.00 0.00 0.~~00000000~~000000 0.00 Totals 5545,~~877~~694,~~856~~004.0544 1,~~825~~671,~~729~~177,~~803~~226.2899 0.~~89324353~~817628 5545,~~877~~694,~~856~~004.0544

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-1 320,893,000.00 ~~880~~744.~~04162568~~103965 0.~~00000000~~000000 4131.~~17421109~~150661 0.~~00000000~~000000 I-A-2 35,655,000.00 ~~880~~744.~~04162558~~103965 0.~~00000000~~000000 4131.~~17421119~~150661 0.~~00000000~~000000 I-M-1 9,600,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-M-2 7,296,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 4,032,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-2 1,920,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-3 3,072,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 XP 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO 1,535,514.00 1000.~~32562386~~325624 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 183,759,000.00 ~~920~~849.~~02152983~~475960 0.~~18027362~~172147 2024.~~67772534~~167317 0.~~00000000~~000000 II-2A-1 38,499,000.00 ~~912~~803.~~13465363~~990209 0.~~07533339~~067866 3129.~~85817710~~966435 0.~~00000000~~000000 II-2A-2 126,295,000.00 ~~912~~803.~~13465379~~990209 0.~~07533331~~067866 3129.~~85817705~~966435 0.~~00000000~~000000 II-2A-3 10,921,000.00 ~~912~~803.~~13465342~~990209 0.~~07533284~~067866 3129.~~85817691~~966435 0.~~00000000~~000000 II-3A-1 724,638,000.00 ~~924~~849.~~83086526~~303856 0.~~18833256~~175179 2722.~~09666683~~306902 0.~~00000000~~000000 II-3A-2 145,786,000.00 ~~924~~849.~~83086524~~303856 0.~~18833256~~175179 2722.~~09666683~~306902 0.~~00000000~~000000 II-3A-3 20,827,000.00 ~~924~~849.~~83086522~~303856 0.~~18833245~~175179 2722.~~09666683~~306903 0.~~00000000~~000000 II-3A-4 137,588,000.00 ~~924~~849.~~83086526~~303856 0.~~18833256~~175179 2722.~~09666686~~306902 0.~~00000000~~000000 II-4A-1 83,182,000.00 ~~928~~877.~~43492294~~536268 0.~~14879926~~148912 317.~~83072864~~751123 0.~~00000000~~000000 II-4A-2 2,793,000.00 ~~928~~877.~~43492302~~536269 0.~~14880057~~148912 317.~~83073040~~751124 0.~~00000000~~000000 II-5A-1 56,748,000.00 ~~900~~863.~~51098171~~860325 0.~~20045394~~202815 1516.~~28314090~~903749 0.~~00000000~~000000 II-5A-2 1,906,000.00 ~~900~~863.~~51098111~~860325 0.~~20045645~~202817 1516.~~28314271~~903751 0.~~00000000~~000000 II-M-1 20,749,000.00 ~~999~~998.~~26297846~~701580 0.~~18699070~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-M-2 16,599,000.00 ~~999~~998.~~26297849~~701580 0.~~18699078~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-M-3 13,279,000.00 ~~999~~998.~~26297839~~701581 0.~~18699074~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-M-4 8,300,000.00 ~~999~~998.~~26297831~~701581 0.~~18699036~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-1 11,619,000.00 ~~999~~998.~~26297874~~701580 0.~~18699114~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-2 8,300,000.00 ~~999~~998.~~26297831~~701581 0.~~18699036~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-3 16,599,000.00 ~~999~~998.~~26297849~~701580 0.~~18699078~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-4 13,280,000.00 ~~999~~998.~~26297816~~701581 0.~~18699096~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-5 10,789,000.00 ~~999~~998.~~26297803~~701580 0.~~18699045~~190643 0.~~00000000~~000000 0.~~00000000~~000000 II-B-6 7,473,353.00 ~~999~~998.~~26297875~~701580 0.~~18699103~~190643 0.~~00000000~~000000 0.~~00000000~~000000 R-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1,000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-A-1 0.~~00000000~~000000 4131.~~17421109~~150661 ~~838~~712.~~86741456~~953304 0.~~83886741~~712953 4131.~~17421109~~150661 I-A-2 0.~~00000000~~000000 4131.~~17421119~~150661 ~~838~~712.~~86741467~~953304 0.~~83886741~~712953 4131.~~17421119~~150661 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~32562386~~325624 1.~~00032562~~000326 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 0.~~00000000~~000000 2024.~~85799896~~339464 ~~899~~825.~~16353087~~136496 0.~~89916353~~825136 2024.~~85799896~~339464 II-2A-1 0.~~00000000~~000000 3130.~~93351022~~034301 ~~880~~773.~~20114341~~955908 0.~~88020114~~773956 3130.~~93351022~~034301 II-2A-2 0.~~00000000~~000000 3130.~~93351035~~034301 ~~880~~773.~~20114343~~955908 0.~~88020114~~773956 3130.~~93351035~~034301 II-2A-3 0.~~00000000~~000000 3130.~~93351067~~034301 ~~880~~773.~~20114367~~955908 0.~~88020114~~773956 3130.~~93351067~~034301 II-3A-1 0.~~00000000~~000000 2722.~~28499939~~482082 ~~897~~826.~~54586587~~821774 0.~~89754587~~826822 2722.~~28499939~~482082 II-3A-2 0.~~00000000~~000000 2722.~~28499938~~482082 ~~897~~826.~~54586586~~821774 0.~~89754587~~826822 2722.~~28499938~~482082 II-3A-3 0.~~00000000~~000000 2722.~~28499928~~482082 ~~897~~826.~~54586594~~821774 0.~~89754587~~826822 2722.~~28499928~~482082 II-3A-4 0.~~00000000~~000000 2722.~~28499942~~482082 ~~897~~826.~~54586585~~821774 0.~~89754587~~826822 2722.~~28499942~~482082 II-4A-1 0.~~00000000~~000000 317.~~97952790~~900035 ~~896~~869.~~45539504~~636233 0.~~89645540~~869636 317.~~97952790~~900035 II-4A-2 0.~~00000000~~000000 317.~~97952739~~900036 ~~896~~869.~~45539563~~636233 0.~~89645540~~869636 317.~~97952739~~900036 II-5A-1 0.~~00000000~~000000 1517.~~48359484~~106564 ~~885~~846.~~02738687~~753761 0.~~88502739~~846754 1517.~~48359484~~106564 II-5A-2 0.~~00000000~~000000 1517.~~48359391~~106563 ~~885~~846.~~02738720~~753762 0.~~88502739~~846754 1517.~~48359391~~106563 II-M-1 0.~~00000000~~000000 0.~~18699070~~190643 ~~999~~998.~~07598776~~510937 0.~~99907599~~998511 0.~~18699070~~190643 II-M-2 0.~~00000000~~000000 0.~~18699078~~190643 ~~999~~998.~~07598771~~510937 0.~~99907599~~998511 0.~~18699078~~190643 II-M-3 0.~~00000000~~000000 0.~~18699074~~190643 ~~999~~998.~~07598765~~510938 0.~~99907599~~998511 0.~~18699074~~190643 II-M-4 0.~~00000000~~000000 0.~~18699036~~190643 ~~999~~998.~~07598795~~510937 0.~~99907599~~998511 0.~~18699036~~190643 II-B-1 0.~~00000000~~000000 0.~~18699114~~190643 ~~999~~998.~~07598761~~510937 0.~~99907599~~998511 0.~~18699114~~190643 II-B-2 0.~~00000000~~000000 0.~~18699036~~190643 ~~999~~998.~~07598795~~510937 0.~~99907599~~998511 0.~~18699036~~190643 II-B-3 0.~~00000000~~000000 0.~~18699078~~190643 ~~999~~998.~~07598771~~510937 0.~~99907599~~998511 0.~~18699078~~190643 II-B-4 0.~~00000000~~000000 0.~~18699096~~190643 ~~999~~998.~~07598795~~510938 0.~~99907599~~998511 0.~~18699096~~190643 II-B-5 0.~~00000000~~000000 0.~~18699045~~190643 ~~999~~998.~~07598758~~510937 0.~~99907599~~998511 0.~~18699045~~190643 II-B-6 0.~~00000000~~000000 0.~~18699103~~190643 ~~999~~998.~~07598771~~510937 0.~~99907599~~998511 0.~~18699103~~190643 R-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-A-1 ~~320,893,000.00~~11/25/05 3- 12/26/05 32 4.~~86125~~41125% ~~282~~238,~~399~~777,~~197~~753.3973 ~~969~~936,~~256~~274.8010 0.00 ~~0.00~~ I-A-2 ~~35,655,000.00~~11/25/05 3- 12/26/05 32 4.~~91125~~46125% 3126,~~377~~531,~~884~~026.1688 ~~109~~105,~~090~~210.4426 0.00 ~~0.00~~ I-M-1 ~~9,600,000.00~~11/25/05 - 12/26/05 32 4.~~09125~~64125% 9,600,000.00 3439,~~912~~605.0033 0.00 ~~0.00~~ I-M-2 ~~7,296,000.00~~11/25/05 - 12/26/05 32 4.~~29125~~84125% 7,296,000.00 2731,~~830~~397.1912 0.00 ~~0.00~~ I-B-1 ~~4,032,000.00~~11/25/05 4- 12/26/05 32 5.~~89125~~44125% 4,032,000.00 1719,~~530~~501.2444 0.00 ~~0.00~~ I-B-2 ~~1,920,000.00~~11/25/05 - 12/26/05 32 5.~~44125~~99125% 1,920,000.00 910,~~286~~225.4007 0.00 ~~0.00~~ I-B-3 ~~3,072,000.00~~11/25/05 5- 12/26/05 32 6.~~74125~~29125% 3,072,000.00 1517,~~677~~179.4431 0.00 ~~0.00~~ XP ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ B-IO ~~1,535,514.00~~N/A N/A 0.00000% ~~341~~292,~~233~~764,~~095~~794.5561 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ II-1A-1 ~~183,759,000.00~~11/01/05 - 11/30/05 30 5.~~23811~~23070% ~~169~~156,~~062~~098,~~236~~852.3092 ~~737~~680,~~972~~422.0235 0.00 ~~0.00~~ II-2A-1 ~~38,499,000.00~~11/01/05 - 11/30/05 30 5.~~28538~~27971% 3530,~~116~~952,~~272~~819.0306 ~~154~~136,~~668~~184.9099 0.00 ~~0.00~~ II-2A-2 ~~126,295,000.00~~11/01/05 - 11/30/05 30 5.~~28538~~27971% ~~115~~101,~~198~~539,~~046~~943.1046 ~~507~~446,~~387~~751.4542 0.00 ~~0.00~~ II-2A-3 ~~10,921,000.00~~11/01/05 - 11/30/05 30 5.~~28538~~27971% 98,~~961~~780,~~422~~377.5507 4338,~~874~~631.8856 0.00 ~~0.00~~ II-3A-1 ~~724,638,000.00~~11/01/05 - 11/30/05 30 5.~~43338~~42351% ~~670~~615,~~167~~437,~~588~~847.5467 32,~~034~~781,~~398~~529.7360 0.00 ~~0.00~~ II-3A-2 ~~145,786,000.00~~11/01/05 - 11/30/05 30 5.~~43338~~42351% ~~134~~123,~~827~~816,~~392~~611.5296 ~~610~~559,~~474~~600.2790 0.00 ~~0.00~~ II-3A-3 ~~20,827,000.00~~11/01/05 - 11/30/05 30 5.~~43338~~42351% 1917,~~261~~688,~~452~~451.4341 8779,~~212~~944.4063 0.00 ~~0.00~~ II-3A-4 ~~137,588,000.00~~11/01/05 - 11/30/05 30 5.~~43338~~42351% ~~127~~116,~~245~~854,~~629~~018.0995 ~~576~~528,~~145~~132.4080 0.00 ~~0.00~~ II-4A-1 ~~83,182,000.00~~11/01/05 - 11/30/05 30 5.~~32925~~32831% 7772,~~229~~995,~~073~~221.7683 ~~342~~324,~~977~~117.6655 0.00 ~~0.00~~ II-4A-2 ~~2,793,000.00~~11/01/05 - 11/30/05 30 5.~~32925~~32831% 2,~~593~~450,~~118~~958.7480 1110,~~516~~882.1589 0.00 ~~0.00~~ II-5A-1 ~~56,748,000.00~~11/01/05 - 11/30/05 30 5.~~67870~~65585% 5149,~~102~~022,~~197~~345.1975 ~~241~~231,~~828~~052.4131 0.00 ~~0.00~~ II-5A-2 ~~1,906,000.00~~11/01/05 - 11/30/05 30 5.~~67870~~65585% 1,~~716~~646,~~373~~517.9378 87,~~122~~760.3137 0.00 ~~0.00~~ II-M-1 ~~20,749,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 20,~~733~~722,~~707~~059.5409 93,~~242~~032.0258 0.00 ~~0.00~~ II-M-2 ~~16,599,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 16,~~586~~577,~~766~~447.1853 74,~~592~~425.7217 0.00 ~~0.00~~ II-M-3 ~~13,279,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 13,~~269~~261,~~213~~758.0929 59,~~673~~539.2824 0.00 ~~0.00~~ II-M-4 ~~8,300,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 8,~~293~~289,~~882~~223.7212 37,~~298~~214.6182 0.00 ~~0.00~~ II-B-1 11~~,619,000.00~~/01/05 - 11/30/05 30 5.~~39655~~38745% 11,~~610~~603,~~436~~913.5566 52,~~213~~096.5527 0.00 ~~0.00~~ II-B-2 ~~8,300,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 8,~~293~~289,~~882~~223.7212 37,~~298~~214.6182 0.00 ~~0.00~~ II-B-3 ~~16,599,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 16,~~586~~577,~~766~~447.1853 74,~~592~~425.7217 0.00 ~~0.00~~ II-B-4 ~~13,280,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 13,~~270~~262,~~212~~756.3599 59,~~677~~543.7772 0.00 ~~0.00~~ II-B-5 ~~10,789,000.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 10,~~781~~774,~~048~~991.2735 48,~~483~~374.6979 0.00 ~~0.00~~ II-B-6 ~~7,473,353.00~~11/01/05 - 11/30/05 30 5.~~39655~~38745% 7,~~467~~463,~~844~~649.9845 33,~~583~~508.8138 0.00 ~~0.00~~ R-X ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals 27,~~043~~553,~~932,867~~778.0096 ~~8,110,818.87~~ 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance I-A-1 ~~2,991~~0.8700 0.00 ~~966~~936,~~264~~274.9310 0.00 ~~269~~228,~~186~~781,~~681~~724.2660 I-A-2 ~~336~~0.7400 0.00 ~~108~~105,~~753~~210.7126 0.00 2925,~~909~~420,~~817~~350.6706 I-M-1 ~~107~~0.7700 0.00 3439,~~804~~605.2333 0.00 9,600,000.00 I-M-2 850.9100 0.00 2731,~~744~~397.2812 0.00 7,296,000.00 I-B-1 540.1100 0.00 1719,~~476~~501.1344 0.00 4,032,000.00 I-B-2 280.6600 0.00 910,~~257~~225.7407 0.00 1,920,000.00 I-B-3 470.3300 0.00 1517,~~630~~179.1131 0.00 3,072,000.00 XP 0.00 0.00 2081,~~271~~724.1257 0.00 0.00 B-IO 0.00 0.00 ~~519~~309,~~600~~502.3171 0.00 ~~326~~281,~~552~~658,~~512~~088.9366 R 0.00 0.00 20.5200 0.00 0.00 II-1A-1 0.00 0.00 ~~737~~680,~~972~~422.0235 0.00 ~~165~~151,~~229~~626,~~391~~257.2741 II-2A-1 0.00 0.00 ~~154~~136,~~668~~184.9099 0.00 3329,~~886~~796,~~863~~528.8250 II-2A-2 0.00 0.00 ~~507~~446,~~387~~751.4542 0.00 ~~111~~97,~~165~~746,~~003~~761.4138 II-2A-3 0.00 0.00 4338,~~874~~631.8856 0.00 98,~~612~~452,~~676~~372.6947 II-3A-1 0.00 0.00 32,~~034~~781,~~398~~529.7360 0.00 ~~650~~599,~~395~~146,~~841~~476.1589 II-3A-2 0.00 0.00 ~~610~~559,~~474~~600.2790 0.00 ~~130~~120,~~849~~539,~~621~~039.6019 II-3A-3 0.00 0.00 8779,~~212~~944.4063 0.00 1817,~~693~~220,~~187~~217.7509 II-3A-4 0.00 0.00 ~~576~~528,~~145~~132.4080 0.00 ~~123~~113,~~491~~760,~~540~~754.5928 II-4A-1 0.00 0.00 ~~342~~324,~~977~~117.6655 0.00 7472,~~568~~338,~~952~~081.6712 II-4A-2 0.00 0.00 1110,~~516~~882.1589 0.00 2,~~503~~428,~~799~~894.9200 II-5A-1 0.00 0.00 ~~241~~231,~~828~~052.4131 0.00 5048,~~223~~051,~~534~~582.1545 II-5A-2 0.00 0.00 87,~~122~~760.3137 0.00 1,~~686~~613,~~862~~912.2067 II-M-1 0.00 0.00 93,~~242~~032.0258 0.00 20,~~729~~718,~~827~~103.6744 II-M-2 0.00 0.00 74,~~592~~425.7217 0.00 16,~~583~~574,~~662~~283.3205 II-M-3 0.00 0.00 59,~~673~~539.2824 0.00 13,~~266~~259,~~730~~226.0474 II-M-4 0.00 0.00 37,~~298~~214.6182 0.00 8,~~292~~287,~~330~~640.7078 II-B-1 0.00 0.00 52,~~213~~096.5527 0.00 11,~~608~~601,~~263~~698.9058 II-B-2 0.00 0.00 37,~~298~~214.6182 0.00 8,~~292~~287,~~330~~640.7078 II-B-3 0.00 0.00 74,~~592~~425.7217 0.00 16,~~583~~574,~~662~~283.3205 II-B-4 0.00 0.00 59,~~677~~543.7772 0.00 13,~~267~~260,~~729~~225.1225 II-B-5 0.00 0.00 48,~~483~~374.6979 0.00 10,~~779~~772,~~030~~934.8350 II-B-6 0.00 0.00 33,~~583~~508.8138 0.00 7,~~466~~462,~~447~~224.5371 R-X 0.00 0.00 0.00 0.00 0.00 Totals ~~3,652~~0.3900 0.00 87,~~647~~945,~~040~~006.4424 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ I-A-1 11/25/05 - 12/26/05 320,893,000.00 34.~~86125~~41125% ~~880~~744.~~04162568~~103965 32.~~02049842~~917714 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/25/05 - 12/26/05 35,655,000.00 34.~~91125~~46125% ~~880~~744.~~04162558~~103965 32.~~05961127~~950786 0.~~00000000~~000000 ~~0.00000000~~ I-M-1 11/25/05 - 12/26/05 9,600,000.00 4.~~09125~~64125% 1000.~~00000000~~000000 34.~~63666667~~125555 0.~~00000000~~000000 ~~0.00000000~~ I-M-2 11/25/05 - 12/26/05 7,296,000.00 4.~~29125~~84125% 1000.~~00000000~~000000 34.~~81444490~~303333 0.~~00000000~~000000 ~~0.00000000~~ I-B-1 11/25/05 - 12/26/05 4,032,000.00 45.~~89125~~44125% 1000.~~00000000~~000000 4.~~34777778~~836667 0.~~00000000~~000000 ~~0.00000000~~ I-B-2 11/25/05 - 12/26/05 1,920,000.00 5.~~44125~~99125% 1000.~~00000000~~000000 45.~~83666667~~325557 0.~~00000000~~000000 ~~0.00000000~~ I-B-3 11/25/05 - 12/26/05 3,072,000.00 56.~~74125~~29125% 1000.~~00000000~~000000 5.~~10333333~~592223 0.~~00000000~~000000 ~~0.00000000~~ XP N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-IO N/A 1,535,514.00 0.00000% ~~222227~~190662.~~27734817~~406601 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-1A-1 11/01/05 - 11/30/05 183,759,000.00 5.~~23811~~23070% ~~920~~849.~~02152983~~475960 43.~~01597756~~702797 0.~~00000000~~000000 ~~0.00000000~~ II-2A-1 11/01/05 - 11/30/05 38,499,000.00 5.~~28538~~27971% ~~912~~803.~~13465363~~990209 43.~~01747838~~537364 0.~~00000000~~000000 ~~0.00000000~~ II-2A-2 11/01/05 - 11/30/05 126,295,000.00 5.~~28538~~27971% ~~912~~803.~~13465379~~990209 43.~~01747852~~537364 0.~~00000000~~000000 ~~0.00000000~~ II-2A-3 11/01/05 - 11/30/05 10,921,000.00 5.~~28538~~27971% ~~912~~803.~~13465342~~990209 43.~~01747825~~537365 0.~~00000000~~000000 ~~0.00000000~~ II-3A-1 11/01/05 - 11/30/05 724,638,000.00 5.~~43338~~42351% ~~924~~849.~~83086526~~303856 43.~~18746840~~838509 0.~~00000000~~000000 ~~0.00000000~~ II-3A-2 11/01/05 - 11/30/05 145,786,000.00 5.~~43338~~42351% ~~924~~849.~~83086524~~303856 43.~~18746841~~838509 0.~~00000000~~000000 ~~0.00000000~~ II-3A-3 11/01/05 - 11/30/05 20,827,000.00 5.~~43338~~42351% ~~924~~849.~~83086522~~303856 43.~~18746819~~838509 0.~~00000000~~000000 ~~0.00000000~~ II-3A-4 11/01/05 - 11/30/05 137,588,000.00 5.~~43338~~42351% ~~924~~849.~~83086526~~303856 43.~~18746838~~838509 0.~~00000000~~000000 ~~0.00000000~~ II-4A-1 11/01/05 - 11/30/05 83,182,000.00 5.~~32925~~32831% ~~928~~877.~~43492294~~536268 43.~~12321969~~896487 0.~~00000000~~000000 ~~0.00000000~~ II-4A-2 11/01/05 - 11/30/05 2,793,000.00 5.~~32925~~32831% ~~928~~877.~~43492302~~536269 43.~~12321876~~896488 0.~~00000000~~000000 ~~0.00000000~~ II-5A-1 11/01/05 - 11/30/05 56,748,000.00 5.~~67870~~65585% ~~900~~863.~~51098171~~860325 4.~~26144375~~071550 0.~~00000000~~000000 ~~0.00000000~~ II-5A-2 11/01/05 - 11/30/05 1,906,000.00 5.~~67870~~65585% ~~900~~863.~~51098111~~860325 4.~~26144281~~071548 0.~~00000000~~000000 ~~0.00000000~~ II-M-1 11/01/05 - 11/30/05 20,749,000.00 5.~~39655~~38745% ~~999~~998.~~26297846~~701580 4.~~49380789~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-M-2 11/01/05 - 11/30/05 16,599,000.00 5.~~39655~~38745% ~~999~~998.~~26297849~~701580 4.~~49380806~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-M-3 11/01/05 - 11/30/05 13,279,000.00 5.~~39655~~38745% ~~999~~998.~~26297839~~701581 4.~~49380827~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-M-4 11/01/05 - 11/30/05 8,300,000.00 5.~~39655~~38745% ~~999~~998.~~26297831~~701581 4.~~49380843~~483713 0.~~00000000~~000000 ~~0.00000000~~ II-B-1 11/01/05 - 11/30/05 11,619,000.00 5.~~39655~~38745% ~~999~~998.~~26297874~~701580 4.~~49380756~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-B-2 11/01/05 - 11/30/05 8,300,000.00 5.~~39655~~38745% ~~999~~998.~~26297831~~701581 4.~~49380843~~483713 0.~~00000000~~000000 ~~0.00000000~~ II-B-3 11/01/05 - 11/30/05 16,599,000.00 5.~~39655~~38745% ~~999~~998.~~26297849~~701580 4.~~49380806~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-B-4 11/01/05 - 11/30/05 13,280,000.00 5.~~39655~~38745% ~~999~~998.~~26297816~~701581 4.~~49380798~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-B-5 11/01/05 - 11/30/05 10,789,000.00 5.~~39655~~38745% ~~999~~998.~~26297803~~701580 4.~~49380758~~483714 0.~~00000000~~000000 ~~0.00000000~~ II-B-6 11/01/05 - 11/30/05 7,473,353.00 5.~~39655~~38745% ~~999~~998.~~26297875~~701580 4.~~49380753~~483714 0.~~00000000~~000000 ~~0.00000000~~ R-X N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1,000 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance I-A-1 0.~~00932358~~000000 0.~~00000000~~000000 32.~~01117485~~917714 0.~~00000000~~000000 ~~838~~712.~~86741456~~953304 I-A-2 0.~~00944440~~000000 0.~~00000000~~000000 32.~~05016716~~950786 0.~~00000000~~000000 ~~838~~712.~~86741467~~953304 I-M-1 0.~~01122604~~000000 0.~~00000000~~000000 34.~~62544062~~125555 0.~~00000000~~000000 1000.~~00000000~~000000 I-M-2 0.~~01177495~~000000 0.~~00000000~~000000 34.~~80266996~~303333 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-1 0.~~01342014~~000000 0.~~00000000~~000000 4.~~33435764~~836667 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-2 0.~~01492708~~000000 0.~~00000000~~000000 45.~~82173958~~325557 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-3 0.~~01540690~~000000 0.~~00000000~~000000 5.~~08792643~~592223 0.~~00000000~~000000 1000.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO 0.~~00000000~~000000 0.~~00000000~~000000 ~~338~~201.~~38852007~~562936 0.~~00000000~~000000 ~~212666~~183429.~~58130763~~189613 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~01597756~~702797 0.~~00000000~~000000 ~~899~~825.~~16353087~~136496 II-2A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~01747838~~537364 0.~~00000000~~000000 ~~880~~773.~~20114341~~955908 II-2A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~01747852~~537364 0.~~00000000~~000000 ~~880~~773.~~20114343~~955908 II-2A-3 0.~~00000000~~000000 0.~~00000000~~000000 43.~~01747825~~537365 0.~~00000000~~000000 ~~880~~773.~~20114367~~955908 II-3A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~18746840~~838509 0.~~00000000~~000000 ~~897~~826.~~54586587~~821774 II-3A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~18746841~~838509 0.~~00000000~~000000 ~~897~~826.~~54586586~~821774 II-3A-3 0.~~00000000~~000000 0.~~00000000~~000000 43.~~18746819~~838509 0.~~00000000~~000000 ~~897~~826.~~54586594~~821774 II-3A-4 0.~~00000000~~000000 0.~~00000000~~000000 43.~~18746838~~838509 0.~~00000000~~000000 ~~897~~826.~~54586585~~821774 II-4A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~12321969~~896487 0.~~00000000~~000000 ~~896~~869.~~45539504~~636233 II-4A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~12321876~~896488 0.~~00000000~~000000 ~~896~~869.~~45539563~~636233 II-5A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~26144375~~071550 0.~~00000000~~000000 ~~885~~846.~~02738687~~753761 II-5A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~26144281~~071548 0.~~00000000~~000000 ~~885~~846.~~02738720~~753762 II-M-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380789~~483714 0.~~00000000~~000000 ~~999~~998.~~07598776~~510937 II-M-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380806~~483714 0.~~00000000~~000000 ~~999~~998.~~07598771~~510937 II-M-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380827~~483714 0.~~00000000~~000000 ~~999~~998.~~07598765~~510938 II-M-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380843~~483713 0.~~00000000~~000000 ~~999~~998.~~07598795~~510937 II-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380756~~483714 0.~~00000000~~000000 ~~999~~998.~~07598761~~510937 II-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380843~~483713 0.~~00000000~~000000 ~~999~~998.~~07598795~~510937 II-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380806~~483714 0.~~00000000~~000000 ~~999~~998.~~07598771~~510937 II-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380798~~483714 0.~~00000000~~000000 ~~999~~998.~~07598795~~510938 II-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380758~~483714 0.~~00000000~~000000 ~~999~~998.~~07598758~~510937 II-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~49380753~~483714 0.~~00000000~~000000 ~~999~~998.~~07598771~~510937 R-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6554,~~038~~015,~~010~~117.0298 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~227~~273,~~480~~805.1421 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 81,724.57 Swap/Cap Payments 0.00 Total Deposits 6554,~~265~~370,~~490~~647.1676 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~216~~252,~~208~~886.4497 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 524~~478,~~385~~750.2311 Payment of Interest and Principal 6453,~~524~~639,~~896~~010.4968 Total Withdrawals (Pool Distribution Amount) 6554,~~265~~370,~~490~~647.1676 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,652~~0.3900

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~520~~475,~~201~~124.1007 Additional Servicing Fee 43,~~184~~626.1304 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~524~~478,~~385~~750.2311 *Please see the Supplemental Reporting section for the complete list of Servicers.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 ~~344~~2,357.2891 ~~344~~2,357.2891 0.00 Reserve Fund 100.00 0.00 0.00 100.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.830962% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.498876% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.495235% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~349 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance 0-29 Days 3 0 0 3 636~~6,~~103.74~~876 ~~0.00~~Number ~~0.00~~Of ~~636,103.74~~Loans 30Paid ~~Days~~In ~~115~~Full 2157 0Ending 0Scheduled ~~117~~Collateral ~~32,753,495.46~~Loan ~~319,135.50~~Count ~~0.00 0.00 33~~6,~~072,630.96~~719 60Beginning ~~Days~~Scheduled 27Collateral 0Balance ~~0 0 27 7~~1,716,871,~~023~~231.4147 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 7Balance 1,~~871~~671,~~023~~177,227.4103 90Ending ~~Days~~Actual 5Collateral 0Balance 1at 030-Nov-2005 ~~6 2~~1,~~023~~671,~~390~~496,570.3133 ~~0.00~~Monthly ~~221,350.00~~P&I ~~0.00~~Constant 28,~~244~~744,~~740~~972.3115 ~~120~~Special ~~Days~~Servicing 5Fee 0.00 1Prepayment 0Penalty 6Waived ~~960,403.00~~Amount 0.00 ~~155,600.00~~Prepayment ~~0.00~~Penalty ~~1,116,003.00~~Waived ~~150~~Count ~~Days~~ 0 0Prepayment 3Penalty 0Paid 3Amount ~~0.00 0.00 786~~81,~~107~~724.0057 ~~0.00~~Prepayment ~~786,107.00~~Penalty ~~180+~~Paid ~~Days~~Count 0Not 0Available 0Realized 0Loss 0Amount 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled ~~152~~Principal ~~5 5 0 162 43~~402,~~608,312~~462.1878 ~~955,239.24~~Unscheduled ~~1,163,057.00~~Principal ~~0.00~~ 45,~~726~~291,~~608~~541.4266 NoRequired ofOvercollateralized ~~Loans~~Amount ~~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~~.~~041500%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Increase ~~0.041500%~~Amount 0.~~034835%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Reduction ~~0.034835%~~Amount ~~30 Days 1.590815%~~ 0.~~027666%~~00 ~~0.000000%~~Specified ~~0.000000%~~O/C ~~1.618481%~~Amount 1,536,014.~~793677%~~00 ~~0.017477%~~Overcollateralized ~~0.000000%~~Amount ~~0.000000%~~ 1,536,014.~~811154%~~00 60Overcollateralized ~~Days~~Deficiency ~~0.373496%~~Amount 0.~~000000%~~00 ~~0.000000%~~Base ~~0.000000%~~Overcollateralization ~~0.373496%~~Amount 0.~~431040%~~00 ~~0.000000%~~Extra ~~0.000000%~~principal ~~0.000000%~~distribution ~~0.431040%~~Amount ~~90 Days~~ 0.~~069166%~~00 ~~0.000000%~~Excess ~~0.013833%~~Cash ~~0.000000%~~Amount 0.082999% 0.110807% 0.000000% 0.012122% 0.000000% 0.122929% 120 Days 0.069166% 0.000000% 0.013833% 0.000000% 0.082999% 0.052594% 0.000000% 0.008521% 0.000000% 0.061116% 150 Days 0.000000% 0.000000% 0.041500% 0.000000% 0.041500% 0.000000% 0.000000% 0.043050% 0.000000% 0.043050% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.102642% 0.069166% 0.069166% 0.000000% 2.240974% 2.388119% 0.052312% 0.063692% 0.000000% 2.504123%00

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group 1 NoGroup ~~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~~II-~~29 Days~~ 1 0Group 0 1 145,850.00 0.00 0.00 145,850.00 30 Days 37 1 0 0 38 10,722,997.83 223,812.88 0.00 0.00 10,946,810.71 60 Days 8 0 0 0 8 2,709,832.84 0.00 0.00 0.00 2,709,832.84 90 Days 1 0 0 0 1 439,593.31 0.00 0.00 0.00 439,593.31 120 Days 1 0 0 0 1 110,337.43 0.00 0.00 0.00 110,337.43 150 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 47 2 0 0 49 13,982,761.41 369,662.88 0.00 0.00 14,352,424.29 0II-~~29 Days 0.067751% 0.000000% 0.000000% 0.067751% 0.044647% 0.000000% 0.000000% 0.044647% 30 Days~~ 2~~.506775%~~ ~~0.067751%~~Collateral ~~0.000000%~~Description ~~0.000000%~~Mixed ~~2.574526%~~ARM ~~3.282495%~~Mixed ~~0.068513%~~ARM ~~0.000000%~~Mixed ~~0.000000%~~ARM ~~3.351008%~~Weighted 60Average ~~Days~~Coupon ~~0.542005%~~Rate 06.~~000000%~~350006 05.~~000000%~~523934 05.~~000000%~~587534 ~~0.542005%~~Weighted ~~0.829527%~~Average ~~0.000000%~~Net ~~0.000000%~~Rate 06.~~000000%~~032668 05.~~829527%~~234936 ~~90 Days 0~~5.~~067751%~~279713 ~~0.000000%~~Weighted ~~0.000000%~~Average ~~0.000000%~~Remaining ~~0.067751%~~Term ~~0.134567%~~339 ~~0.000000%~~351 ~~0.000000%~~350 ~~0.000000%~~Beginning ~~0.134567%~~Loan ~~120~~Count Days 0.067751% 0.000000% 0.000000% 0.000000% 0.067751% 0.033776% 0.000000% 0.000000% 0.000000% 0.033776% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.184282% 0.135501% 0.000000% 0.000000% 3.319783% 4.280365% 0.113160% 0.000000% 0.000000% 4.393525% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-1,371 No915 of321 Loans NoPaid ofIn ~~Loans~~Full No39 of21 ~~Loans~~11 NoEnding ofLoan ~~Loans~~Count ~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12~~ 1 ~~0 0 13 2~~,~~476,976.76~~332 ~~95,322.62~~894 ~~0.00~~310 ~~0.00~~Beginning ~~2,572,299.38~~Scheduled 60Balance ~~Days 5 0 0 0 5 1~~292,~~064~~764,~~779~~794.8561 ~~0.00 0.00 0.00 1~~171,~~064~~301,~~779~~067.8576 ~~90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00~~ 155,~~600.00 0.00 155~~821,~~600~~101.0091 ~~150~~Ending ~~Days~~Scheduled 0Balance ~~0 1 0 1 0.00 0.00 299~~281,~~200.00 0.00 299~~658,~~200~~088.0066 ~~180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 17 1 2 0 20 3~~166,~~541~~825,~~756~~391.6151 95150,~~322.62 454~~542,~~800~~396.0064 ~~0.00~~Record ~~4,091,879.23~~Date ~~0-29~~11/30/2005 ~~Days~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 Days 1.256545% 0.104712% 0.000000% 0.000000% 1.361257% 1.372572% 0.052821% 0.000000% 0.000000% 1.425394% 60 Days 0.523560% 0.000000% 0.000000% 0.000000% 0.523560% 0.590029% 0.000000% 0.000000% 0.000000% 0.590029% 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% 0.104712% 0.000000% 0.104712% 0.000000% 0.000000% 0.086223% 0.000000% 0.086223% 150 Days 0.000000% 0.000000% 0.104712% 0.000000% 0.104712% 0.000000% 0.000000% 0.165796% 0.000000% 0.165796% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.780105% 0.104712% 0.209424% 0.000000% 2.094241% 1.962601% 0.052821% 0.252019% 0.000000% 2.267442% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-2 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 0.00 0.00 0.00 0.00 30 Days 7 0 0 0 7 3~~1,~~257~~678,~~543~~980.6601 ~~0.00 0.00 0.00 3~~823,~~257,543~~260.6673 ~~60 Days 2 0 0 0 2 682~~738,~~250~~699.0063 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 682~~129,~~250~~764.00 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 9 0 0 0 9 3~~34,~~939,793~~714.6629 ~~0.00 0.00 0.00 3~~13,~~939,793~~153.6617 ~~0-29~~Unscheduled Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.011494% 0.000000% 0.000000% 0.000000% 2.011494% 1.924992% 0.000000% 0.000000% 0.000000% 1.924992% 60 Days 0.574713% 0.000000% 0.000000% 0.000000% 0.574713% 0.403164% 0.000000% 0.000000% 0.000000% 0.403164% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.586207% 0.000000% 0.000000% 0.000000% 2.586207% 2.328156% 0.000000% 0.000000% 0.000000% 2.328156% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 156~~10,~~000.00 0.00 0.00 156~~976,~~000~~941.0005 ~~30 Days 54 0 0 0 54 14~~4,~~483~~440,~~437~~961.6596 ~~0.00 0.00 0.00 14~~5,~~483~~265,~~437~~552.~~65 60 Days~~ 10 0Scheduled 0Interest ~~0 10 3~~1,~~210~~549,~~410~~215.7211 ~~0.00 0.00 0.00 3~~788,~~210,410~~546.7244 ~~90 Days 4 0 1 0 5 1~~725,~~583,797~~546.0046 ~~0.00~~Servicing ~~221,350.00~~Fee ~~0.00 1~~77,~~805,147~~421.0003 ~~120 Days 4 0 0 0 4 850~~41,~~065~~254.5764 ~~0.00 0.00 0.00 850~~39,~~065~~970.5786 ~~150~~Master ~~Days~~Servicing 0Fee 0 ~~2 0 2 0~~.00 0.00 ~~486,907.00~~ 0.00 ~~486,907.00~~Trustee ~~180+~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~FRY ~~0.00~~Amount ~~Totals 72 1 3~~ 0 ~~76 20,127,710~~.~~94 156,000.~~00 ~~708,257.00~~ 0.00 ~~20,991,967.94~~ 0~~-29 Days 0~~.024408% 0.000000% 0.000000% 0.024408% 0.015465% 0.000000% 0.000000% 0.015465% 30 Days 1.318038% 0.000000% 0.000000% 0.000000% 1.318038% 1.435818% 0.000000% 0.000000% 0.000000% 1.435818% 60 Days 0.244081% 0.000000% 0.000000% 0.000000% 0.244081% 0.318265% 0.000000% 0.000000% 0.000000% 0.318265% 90 Days 0.097632% 0.000000% 0.024408% 0.000000% 0.122041% 0.157010% 0.000000% 0.021944% 0.000000% 0.178954% 120 Days 0.097632% 0.000000% 0.000000% 0.000000% 0.097632% 0.084271% 0.000000% 0.000000% 0.000000% 0.084271% 150 Days 0.000000% 0.000000% 0.048816% 0.000000% 0.048816% 0.000000% 0.000000% 0.048270% 0.000000% 0.048270% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.757383% 0.024408% 0.073224% 0.000000% 1.855016% 1.995364% 0.015465% 0.070213% 0.000000% 2.081042% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 334,253.74 0.00 ~~0.00~~Special ~~334,253.74~~Hazard 30Fee ~~Days 3~~ 0 ~~0 0 3 700,247~~.~~14 0.~~00 0.00 0.00 ~~700,247.14~~Other 60Fee ~~Days 2 0 0 0 2 203~~4,~~750~~005.0035 0604.0020 0.00 ~~0.00~~Pool ~~203,750.00~~Insurance 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~Totals 5~~ 1 ~~0 0 6 903~~,~~997~~467,788.1473 ~~334~~746,~~253~~687.7460 ~~0.00 0.00 1~~685,~~238,250~~575.~~88 0-29 Days 0.371747% 0.000000% 0.000000% 0.371747% 0.396990% 0.000000% 0.000000% 0.396990% 30 Days 1.115242% 0.000000% 0.000000% 0.000000% 1.115242% 0.831677% 0.000000% 0.000000% 0.000000% 0.831677%~~ 60 ~~Days~~Realized ~~0.743494%~~Loss ~~0.000000%~~Amount 0.000000% 0.000000% 0.743494% 0.241992% 0.000000% 0.000000% 0.000000% 0.241992% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.858736% 0.371747% 0.000000% 0.000000% 2.230483% 1.073669% 0.396990% 0.000000% 0.000000% 1.470659% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 ~~0.00~~Cumulative 30Realized ~~Days~~Loss 2 0 ~~0 0 2 1,112,292~~.~~42 0.~~00 0.00 0.00 ~~1,112,292.42~~Percentage 60of ~~Days~~Cumulative 0Losses 0 ~~0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment ~~0.00~~Penalty 90Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~120~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not ~~150~~Available ~~Days~~Not 0Available 0Prepayment 0Penalty 0Paid 0Count ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not ~~0.00~~Available ~~0.00~~Not ~~180+~~Available ~~Days~~Special 0Servicing 0Fee 0 ~~0 0 0~~.00 0.00 0.00 ~~0.00 0.00 Totals 2 0 0 0 2 1,112,292.42 0.00 0.00 0.00 1,112,292.42 0~~Pass-29Through ~~Days~~Rate 06.~~000000%~~016251 05.~~000000%~~230704 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.380952% 0.000000% 0.000000% 0.000000% 2.380952% 1.959164% 0.000000% 0.000000% 0.000000% 1.959164% 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 2.380952% 0.000000% 0.000000% 0.000000% 2.380952% 1.959164% 0.000000% 0.000000% 0.000000% 1.959164%279713

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~II-3 ~~Funds~~Group II-4 Group II-5 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.775178 5.682763 5.908319 Weighted Average Net Rate 5.424265 5.328311 5.655845 Weighted Average Remaining Term 351 350 352 Beginning Loan Count 3,926 262 81 Loans Paid In Full 83 2 1 Ending Loan Count 3,843 260 80 Beginning Scheduled Balance 958,903,925.64 82,560,546.33 55,519,795.22 Ending scheduled Balance 935,755,928.74 81,880,133.56 54,515,287.92 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 4,812,653.12 404,986.65 286,392.01 Scheduled Principal 197,785.68 14,009.94 13,034.80 Unscheduled Principal 22,950,211.22 666,402.83 991,472.50 Scheduled Interest 4,614,867.44 390,976.71 273,357.21 Servicing Fee 280,409.92 24,386.52 11,681.10 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~227~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 599.64 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 4,~~480~~333,857.1488 366,590.19 261,676.11 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available Not Available Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.423515 5.328311 5.655844

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Total ~~REO~~Collateral ~~Loans~~Description ~~Month~~Mixed ~~REO~~ARM ~~Percentage~~Weighted ~~Loans~~Average inCoupon ~~REO~~Rate ~~0 Oct-04 0~~5.~~000%~~830962 ~~Original~~Weighted ~~Principal~~Average ~~Balance~~Net ~~0.00~~Rate ~~Nov-04 0~~5.~~000%~~498876 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~0.00~~Term ~~Dec-04~~349 ~~0.000%~~Record ~~Jan-05~~Date ~~0.000%~~11/30/2005 ~~Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original~~ Principal ~~Balance~~And ~~0.00~~Interest ~~Apr-05~~Constant 08,744,972.~~000%~~15 ~~Current~~Beginning ~~Principal~~Loan ~~Balance~~Count ~~0.00~~6,876 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 1 12 Month REO History* New REO Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~157 inEnding ~~REO~~Loan 0Count ~~Oct-04~~6,719 ~~0.000%~~Beginning ~~Original~~Scheduled ~~Principal~~ Balance 01,716,871,231.0047 ~~Nov-04~~Ending ~~0.000%~~Scheduled ~~Current Principal~~ Balance 01,671,177,227.0003 ~~Dec-04~~Scheduled ~~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~~402,462.0078 ~~Apr-05~~Unscheduled ~~0.000% Current~~ Principal ~~Balance 0~~45,291,541.0066 ~~May-05~~Scheduled ~~0.000%~~Interest ~~Jun-05 0~~8,342,509.~~000%~~37 ~~Jul-05~~Servicing ~~0.000%~~Fee ~~Aug-05 0~~475,124.~~000%~~07 ~~Sep-05~~Master ~~0.000%~~Servicing *TheFee text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Dec-04~~Fry ~~0.000%~~Amount ~~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~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~May-05~~Other ~~0.000%~~Fee ~~Jun-05 0~~5,209.~~000%~~19 ~~Jul-05~~Pool ~~0.000%~~Insurance ~~Aug-05~~Fee 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 II-2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~Spread ~~0.000%~~1 ~~Current Principal Balance~~ 0.00 ~~Dec-04~~Spread ~~0.000%~~2 ~~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~~Spread 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 II-3 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Net ~~0.000%~~Interest ~~Current Principal Balance 0~~7,862,176.0011 ~~Dec-04~~Realized ~~0.000%~~Loss ~~Jan-05~~Amount 0.~~000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~Cumulative ~~0.000%~~Realized ~~Current~~Loss ~~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 II-4 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Oct-04 0~~.~~000%~~0000 ~~Original~~Prepayment ~~Principal~~Penalty ~~Balance~~Waived ~~0.00~~Amount ~~Nov-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Prepayment ~~0.000%~~Penalty ~~Jan-05~~Waived ~~0.000%~~Count ~~Current REO Total Feb-05~~ 0~~.000%~~ ~~Loans~~Prepayment inPenalty ~~REO~~Paid 0Amount ~~Mar-05 0~~81724.~~000%~~57 ~~Original~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Count ~~Apr-05~~Not ~~0.000%~~Available ~~Current~~Special ~~Principal~~Servicing ~~Balance~~Fee 0.00 ~~May~~Pass-05Through ~~0.000%~~Rate 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 II-5 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~.000% Original Principal Balance 0.00 Nov-04 0.000% 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.495235

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Deal ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~Trigger ~~during~~Event ~~Current~~NO ~~Period~~Senior ~~Month~~Prep. ~~Loan~~Percentage ~~First~~Group ~~Original~~II ~~Loan~~100.000000% ~~Entered~~Senior ~~Payment~~Prep. ~~LTV~~Percentage atGroup ~~Principal~~III 100.000000% Senior Prep. Percentage Group ~~Number~~IV ~~REO~~100.000000% ~~Date~~Senior ~~State~~Prep. ~~Origination~~Percentage ~~Balance~~Group NoV ~~REO~~100.000000% ~~loans~~Senior ~~this~~Prep. ~~period~~Percentage Group VI 100.000000% Senior Percentage Group I 91.094593% Senior Percentage Group II 91.125441% Senior Percentage Group III 90.663676% Senior Percentage Group IV 91.124554% Senior Percentage Group V 91.382851% Senior Percentage Group VI 91.262699% Subordinate Percentage Group I 8.905407% Subordinate Percentage Group II 8.874559% Subordinate Percentage Group III 9.336324% Subordinate Percentage Group IV 8.875446% Subordinate Percentage Group V 8.617149% Subordinate Percentage Group VI 8.737301%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No -of ~~All~~Loans ~~Mortgage~~No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~Principal ~~Loan~~Balance Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~0-29 ~~Delinquent~~Days ~~Rate~~13 ~~Interest~~0 0 13 2,594,814.80 0.00 0.00 2,594,814.80 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 26 2 0 0 28 9,581,325.77 264,680.00 0.00 0.00 9,846,005.77 90 Days 17 0 0 0 17 3,729,543.08 0.00 0.00 0.00 3,729,543.08 120 Days 9 1 3 0 13 2,163,269.68 155,199.99 799,468.64 0.00 3,117,938.31 150 Days 0 1 4 0 5 0.00 360,000.00 407,400.00 0.00 767,400.00 180+ Days 0 2 5 1 8 0.00 265,937.43 1,197,978.88 359,100.00 1,823,016.31 Totals 52 19 12 1 84 15,474,138.53 3,640,632.22 2,404,847.52 359,100.00 21,878,718.27 No ~~REO~~of ~~loans~~Loans ~~this~~No ~~period~~of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.193481% 0.000000% 0.000000% 0.193481% 0.155239% 0.000000% 0.000000% 0.155239% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.386962% 0.029766% 0.000000% 0.000000% 0.416729% 0.573218% 0.015835% 0.000000% 0.000000% 0.589053% 90 Days 0.253014% 0.000000% 0.000000% 0.000000% 0.253014% 0.223126% 0.000000% 0.000000% 0.000000% 0.223126% 120 Days 0.133949% 0.014883% 0.044650% 0.000000% 0.193481% 0.129421% 0.009285% 0.047830% 0.000000% 0.186536% 150 Days 0.000000% 0.014883% 0.059533% 0.000000% 0.074416% 0.000000% 0.021538% 0.024373% 0.000000% 0.045911% 180+ Days 0.000000% 0.029766% 0.074416% 0.014883% 0.119065% 0.000000% 0.015910% 0.071671% 0.021484% 0.109065% Totals 0.773925% 0.282780% 0.178598% 0.014883% 1.250186% 0.925765% 0.217807% 0.143874% 0.021484% 1.308930%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Oct-04 0.000% Original Principal Balance 736,050.00 Nov-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~736,050.00~~A ~~Dec-04~~Insufficient ~~0.000%~~Funds ~~Jan-05~~ 0.~~000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 5 Mar-05 0.000% Original Principal Balance 1,163,057.~~00 ~~Apr-05 0.000% Current~~ Principal Balance ~~1,163,057.00~~of ~~May-05~~Contaminated ~~0.000%~~Properties ~~Jun-05~~ 0.000% Jul-05 0.028% Aug-05 0.023% Sep-05 0.064% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~Periodic ~~0.000%~~Advance Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.153% 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 II-1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Oct-04 0.000% Original Principal Balance 155273,~~600~~805.00 Nov-04 0.000% Current Principal Balance 155,600.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 2 Mar-05 0.000% Original Principal Balance 454,800.00 Apr-05 0.000% Current Principal Balance 454,800.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.162% Sep-05 0.252% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Oct-04 0.000% Original Principal Balance 580,450.00 Nov-04 0.000% Current Principal Balance 580,450.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 3 Mar-05 0.000% Original Principal Balance 708,257.00 Apr-05 0.000% Current Principal Balance 708,257.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.012% Sep-05 0.070% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.21

~~Foreclosure~~Delinquency ~~Loan~~Status ~~Detail~~By -Group ~~All~~DELINQUENT ~~Mortgage~~BANKRUPTCY ~~Loans~~FORECLOSURE inREO ~~Foreclosure~~TOTAL ~~during~~Group ~~Current~~1 ~~Period~~No ~~Month~~of ~~Loan~~Loans ~~First~~No ~~Original~~of ~~Loan~~Loans ~~Entered~~No ~~Payment~~of ~~LTV~~Loans atNo of Loans No of Loans Principal ~~Group~~Balance ~~Number~~Principal FCBalance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance ~~Group~~Principal IIBalance 0-29 Days 3 0 0 3 544,336.43 0.00 0.00 544,336.43 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 10 1 ~~0008602598~~0 ~~Aug-2005~~0 ~~01-Mar-2005~~11 AZ6,229,411.53 161,480.00 0.00 0.00 6,390,891.53 90 Days 3 0 0 0 3 786,114.80 0.00 ~~299~~0.00 0.00 786,~~200~~114.80 120 Days 3 0 0 0 3 855,741.00 0.00 0.00 0.00 855,741.00 150 Days 0 1 1 0 2 0.00 360,000.00 39,000.00 0.00 399,000.00 180+ Days 0 1 1 0 2 0.00 110,337.43 439,593.31 0.00 549,930.74 Totals 16 6 2 0 24 7,871,267.33 1,176,153.86 478,593.31 0.00 9,526,014.50 0-29 Days 0.225225% 0.000000% 0.000000% 0.225225% 0.193189% 0.000000% 0.000000% 0.193189% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.750751% 0.075075% 0.000000% 0.000000% 0.825826% 2.210861% 0.057310% 0.000000% 0.000000% 2.268171% 90 Days 0.225225% 0.000000% 0.000000% 0.000000% 0.225225% 0.278998% 0.000000% 0.000000% 0.000000% 0.278998% 120 Days 0.225225% 0.000000% 0.000000% 0.000000% 0.225225% 0.303708% 0.000000% 0.000000% 0.000000% 0.303708% 150 Days 0.000000% 0.075075% 0.075075% 0.000000% 0.150150% 0.000000% 0.127766% 0.013841% 0.000000% 0.141608% 180+ Days 0.000000% 0.075075% 0.075075% 0.000000% 0.150150% 0.000000% 0.039160% 0.156015% 0.000000% 0.195174% Totals 1.201201% 0.450450% 0.150150% 0.000000% 1.801802% 2.793567% 0.417425% 0.169856% 0.000000% 3.380848% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II-1 ~~2104104157~~No ~~Sep-2005~~of 01Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~Dec-2004~~29 CODays 802 0 0 2 254,045.81 0.00 0.00 254,045.81 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 2 0 0 0 2 473,744.02 0.00 0.00 0.00 473,744.02 90 Days 2 0 0 0 2 376,449.96 0.00 0.00 0.00 376,449.96 120 Days 3 0 0 0 3 484,198.05 0.00 0.00 0.00 484,198.05 150 Days 0 0 1 0 1 0.00 0.00 156,000.00 0.00 156,000.00 180+ Days 0 1 0 0 1 0.00 155,600.00 0.00 0.00 155,600.00 Totals 7 3 1 0 11 1,334,392.03 409,645.81 156,000.00 0.00 1,900,037.84 0-29 Days 0.223714% 0.000000% 0.000000% 0.223714% 0.152257% 0.000000% 0.000000% 0.152257% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.223714% 0.000000% 0.000000% 0.000000% 0.223714% 0.283929% 0.000000% 0.000000% 0.000000% 0.283929% 90 Days 0.223714% 0.000000% 0.000000% 0.000000% 0.223714% 0.225618% 0.000000% 0.000000% 0.000000% 0.225618% 120 Days 0.335570% 0.000000% 0.000000% 0.000000% 0.335570% 0.290195% 0.000000% 0.000000% 0.000000% 0.290195% 150 Days 0.000000% 0.000000% 0.111857% 0.000000% 0.111857% 0.000000% 0.000000% 0.093496% 0.000000% 0.093496% 180+ Days 0.000000% 0.111857% 0.000000% 0.000000% 0.111857% 0.000000% 0.093256% 0.000000% 0.000000% 0.093256% Totals 0.782998% 0.335570% 0.111857% 0.000000% 1.230425% 0.799742% 0.245513% 0.093496% 0.000000% 1.138750% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II-32 ~~0003313543~~No ~~Aug-2005~~of 01Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~Apr-2005~~29 FLDays 750 0 0 0 0.00 ~~127~~0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 220,~~807~~000.00 0.00 0.00 0.00 220,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 220,000.00 0.00 0.00 0.00 220,000.00 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 0.322581% 0.000000% 0.000000% 0.000000% 0.322581% 0.146128% 0.000000% 0.000000% 0.000000% 0.146128% 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 0.322581% 0.000000% 0.000000% 0.000000% 0.322581% 0.146128% 0.000000% 0.000000% 0.000000% 0.146128% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II-3 ~~0082704438~~No ~~Sep-2005~~of 01Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~Nov-2004~~29 TXDays 795 0 0 5 919,086.9195 ~~221~~0.00 0.00 919,~~350~~086.95 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 11 1 0 0 12 2,465,470.22 103,200.00 0.00 0.00 2,568,670.22 90 Days 11 0 0 0 11 2,346,978.32 0.00 0.00 0.00 2,346,978.32 120 Days 3 1 3 0 7 823,330.63 155,199.99 799,468.64 0.00 1,777,999.26 150 Days 0 0 2 0 2 0.00 0.00 212,400.00 0.00 212,400.00 180+ Days 0 0 4 1 5 0.00 0.00 758,385.57 359,100.00 1,117,485.57 Totals 25 7 9 1 42 5,635,779.17 1,177,486.94 1,770,254.21 359,100.00 8,942,620.32 0-29 Days 0.130107% 0.000000% 0.000000% 0.130107% 0.098203% 0.000000% 0.000000% 0.098203% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.286235% 0.026021% 0.000000% 0.000000% 0.312256% 0.263430% 0.011027% 0.000000% 0.000000% 0.274457% 90 Days 0.286235% 0.000000% 0.000000% 0.000000% 0.286235% 0.250770% 0.000000% 0.000000% 0.000000% 0.250770% 120 Days 0.078064% 0.026021% 0.078064% 0.000000% 0.182149% 0.087971% 0.016583% 0.085422% 0.000000% 0.189976% 150 Days 0.000000% 0.000000% 0.052043% 0.000000% 0.052043% 0.000000% 0.000000% 0.022695% 0.000000% 0.022695% 180+ Days 0.000000% 0.000000% 0.104085% 0.026021% 0.130107% 0.000000% 0.000000% 0.081032% 0.038369% 0.119401% Totals 0.650533% 0.182149% 0.234192% 0.026021% 1.092896% 0.602171% 0.125812% 0.189148% 0.038369% 0.955501% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II-4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 ~~0201127313~~0 ~~Sep~~0 3 877,345.61 0.00 0.00 877,345.61 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 3 0 0 0 3 412,700.00 0.00 0.00 0.00 412,700.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 3 0 0 6 412,700.00 877,345.61 0.00 0.00 1,290,045.61 0-~~2005~~29 01Days 1.153846% 0.000000% 0.000000% 1.153846% 1.071376% 0.000000% 0.000000% 1.071376% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 1.153846% 0.000000% 0.000000% 0.000000% 1.153846% 0.503971% 0.000000% 0.000000% 0.000000% 0.503971% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.153846% 1.153846% 0.000000% 0.000000% 2.307692% 0.503971% 1.071376% 0.000000% 0.000000% 1.575347% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II-~~Jan~~5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~2005~~29 MNDays 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 ~~359,100~~0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Aggregate ~~Current~~Percentage ~~Period~~of ~~(continued)~~Number ~~Current~~of ~~Paid~~Aggregate ~~Current~~Percentage ~~Approximate~~of ~~Loan Principal To Months Loan~~ Delinquent ~~Group~~Loans ~~Number~~Outstanding Balance(%) ~~Date~~Loans ~~Delinquent~~Oustanding ~~Rate~~Balance(%) ~~Interest~~Balance($) ~~Group~~Balance($) ~~II-1~~180 ~~0008602598 299,200.00 01~~-~~Mar-2005~~ 5209 ~~6.375%~~3 7992,~~480~~540.0031 ~~Group~~0.059 ~~II-~~1 ~~2104104157 155~~439,~~600~~593.0031 ~~01-Apr-2005 4 5~~0.~~375%~~156 ~~3,452.40~~210 ~~Group II~~-3 ~~0003313543~~239 ~~127~~4 471,~~807~~376.00 ~~01-Mar-2005~~0.028 51 6110,337.~~500%~~43 ~~3,261~~0.75039 ~~Group~~240 II-3 ~~0082704438~~269 ~~221~~1 359,~~350~~100.00 ~~01-May-2005~~0.021 30 60.~~375%~~00 ~~5,533~~0.75000 ~~Group~~Total ~~II-3~~8 ~~0201127313 359~~1,~~100~~823,016.0031 ~~01-Mar-2005~~0.108 52 7549,930.~~000%~~74 ~~9,912~~0.65195

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~ARM~~II-2 ~~Weighted~~Group ~~Average~~II-1 ~~Gross~~Number ~~Coupon~~of ~~5.839871%~~Aggregate ~~Weighted~~Percentage ~~Average~~of ~~Net~~Days ~~Coupon~~Number ~~5.508111%~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Pass-Through~~of ~~Rate~~Loans ~~5.504431%~~Oustanding ~~Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~351~~Delinquent ~~Beginning Scheduled Collateral Loan Count 7,426 Number Of~~ Loans ~~Paid~~Outstanding ~~In Full 197 Ending Scheduled Collateral Loan Count 7,229 Beginning Scheduled Collateral~~ Balance(%) ~~1,881,607,659.40 Ending Scheduled Collateral~~ Balance($) ~~1,825,729,803.33 Ending Actual Collateral~~ Balance($) at180 31-~~Aug-2005~~ ~~1,826,053,096.98~~209 ~~Monthly~~0 ~~P&I Constant 9,601,304.86 Special Servicing Fee~~ 0.00 ~~Prepayment Penalties~~ 0.00000 ~~Realized~~0 ~~Loss Amount~~ 0.00 ~~Cumulative Realized Loss~~ 0.00000 ~~Scheduled~~210 ~~Principal~~- ~~444,349.79~~239 ~~Unscheduled~~1 ~~Principal 55~~155,~~433,506~~600.2800 ~~Required~~0.093 ~~Overcollateralization~~0 ~~Amount~~ 0.00 ~~Overcollateralized Increase Amount~~ 0.00000 ~~Overcollateralized~~240 ~~reduction~~- ~~Amount~~269 0 0.00 ~~Specified~~0.000 ~~O/C~~0 ~~Amount 1,536,014~~0.00 ~~Overcollateralized~~0.000 ~~Amount~~Total 1 155,~~536,014~~600.00 ~~Overcollateralized Deficiency Amount~~ 0.00093 ~~Base Overcollateralized Amount~~ 0~~.00~~ ~~Extra principal distribution Amount~~ 0.00 ~~Excess Cash Amount~~ 0.00000

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~Senior~~Summary ~~Percentage~~(continued) Group III-4 ~~91.762149% Senior Percentage~~ Group II-3 ~~91.745304%~~Number ~~Senior~~of Aggregate Percentage ~~Group~~of ~~III~~Days ~~91.676670%~~Number ~~Senior~~of Aggregate Percentage ~~Group~~of IVLoans ~~91.785262~~Oustanding Balance(%) ~~Senior~~Delinquent ~~Percentage~~Loans ~~Group~~Outstanding ~~V 91.812891~~Balance(%) ~~Senior~~Balance($) ~~Percentage~~Balance($) ~~Group~~180 VI- ~~91.583140%~~209 ~~Senior~~2 ~~Prep~~552,947.00 ~~Percentage Group II 100~~0.~~0000%~~059 ~~Senior~~0 ~~Prep~~0.00 ~~Percentage Group III 100~~0.~~0000%~~000 ~~Senior~~210 ~~Prep.~~- ~~Percentage~~239 ~~Group~~2 ~~IV 100~~205,438.~~0000%~~57 ~~Senior Prep~~0.022 ~~Percentage~~0 ~~Group V 100~~0.~~0000%~~00 ~~Senior Prep~~0.000 ~~Percentage~~240 ~~Group~~- VI269 1 359,100.~~0000%~~00 ~~Subordinate Percentage Group I 8~~0.~~237851%~~038 ~~Subordinate~~0 ~~Percentage Group II 8~~0.~~254696%~~00 ~~Subordinate Percentage Group III 8~~0.~~323330%~~000 ~~Subordinate~~Total ~~Percentage~~5 ~~Group IV 8~~1,117,485.~~214738%~~57 ~~Subordinate Percentage Group V 8~~0.~~187109%~~119 ~~Subordinate~~0 ~~Percentage Group VI 8~~0.~~416860%~~00 ~~Trigger Event NO~~0.000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group 1 Group~~ II-~~1 Group II-2 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.322672~~ 5~~.531260~~ ~~5.593538~~Days ~~Weighted~~Number ~~Average~~of ~~Net~~Aggregate ~~Rate~~Percentage ~~6.007544~~of ~~5.242054~~Delinquent ~~5.285376 Weighted Average Maturity 340 353 352 Beginning Loan Count 1,523 975 360~~ Loans ~~Paid~~Outstanding ~~In Full 47 20 12 Ending Loan Count 1,476 955 348 Beginning Scheduled~~ Balance(%) ~~341,233,095.55 184,273,448.39 174,827,183.50 Ending Scheduled~~ Balance($) ~~326,552,512.93~~ 180~~,437,622.80~~ ~~169,214,784.93~~- ~~Record~~209 Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 1,953,846.64 885,494.47 829,357.71 Scheduled Principal 155,925.91 36,107.46 14,438.99 Unscheduled Principal 14,524,656.71 3,799,718.13 5,597,959.58 Scheduled Interest 1,797,920.73 849,387.01 814,918.72 Servicing Fees 89,610.06 44,410.93 44,895.89 Master Servicing Fees 0~~.00~~ 0.00 0.00000 ~~Trustee~~210 ~~Fee~~- ~~0.00~~239 0~~.00~~ 0.00 ~~FRY Amount~~ 0.00000 ~~0.00~~240 ~~0.00~~- ~~Special~~269 ~~Hazard Fee~~ 0~~.00~~ 0.00 0.00000 ~~Other~~Total ~~Fee 4,564.28 605.65~~ 0~~.00~~ ~~Pool Insurance Fee~~ 0.00 0.00000 ~~0.00~~This ~~Spread~~report 1includes ~~0.00~~all ~~0.00~~loans ~~0.00~~greater ~~Spread~~than 2180 ~~0.00~~days ~~0.00~~delinquent ~~0.00~~regardless ~~Spread~~of 3status ~~0.00 0.00 0.00 Net Interest 1~~(REO,~~703,746.39~~ ~~804~~Foreclosure,~~370.43~~ ~~770,022~~Bankruptcy).83 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 5.991493 5.238110 5.285376

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Group~~New IIREO Loans Month REO Percentage Loans in REO 1 Jan-305 ~~Group~~0.000% IIOriginal Principal Balance 359,100.00 Feb-405 ~~Group~~0.000% IICurrent Principal Balance 359,100.00 Mar-505 ~~Collateral~~0.000% ~~Description~~Apr-05 ~~Mixed~~0.000% ~~ARM~~Current ~~Mixed~~REO ~~ARM~~Total ~~Mixed~~May-05 ~~ARM~~0.000% ~~Weighted~~Loans ~~Average~~in ~~Coupon~~REO ~~Rate~~1 5Jun-05 0.~~785293~~000% 5Original Principal Balance 359,100.~~684446~~00 5Jul-05 0.~~931390~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~359,100.00 5Aug-05 0.~~434082~~000% 5Sep-05 0.~~329253~~000% 5Oct-05 0.~~678701~~000% ~~Weighted~~Nov-05 ~~Average~~0.000% ~~Maturity~~Dec-05 ~~353~~0.021% ~~352~~*The ~~354~~text ~~Beginning~~reported ~~Loan~~in ~~Count~~the ~~4,206~~above ~~276~~table 86is ~~Loans~~presented ~~Paid~~graphically Inon ~~Full~~the ~~109~~monthly 7bond 2remittance ~~Ending~~report. ~~Loan~~The ~~Count~~monthly ~~4,097~~bond ~~269~~remittance 84report ~~Beginning~~can ~~Scheduled~~be ~~Balance~~viewed online at www.ctslink.com. Group 1~~,036,661,049~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.97000% ~~86,940,071~~Original Principal Balance 0.1600 ~~57,672,810~~Feb-05 0.83000% ~~Ending~~Current ~~scheduled~~Principal Balance ~~1,008,571,836~~0.7000 ~~84,189,490~~Mar-05 0.47000% ~~56,763,555~~Apr-05 0.50000% ~~Record~~Current ~~Date~~REO ~~08/31/2005~~Total ~~08/31/2005~~May-05 ~~08/31/2005~~0.000% ~~Principal~~Loans ~~And~~in ~~Interest~~REO ~~Constant~~0 ~~5,208,929~~Jun-05 0.22000% ~~425,772~~Original Principal Balance 0.2400 ~~297,904~~Jul-05 0.58000% ~~Scheduled~~Current Principal ~~211,105~~Balance 0.6600 ~~13,933~~Aug-05 0.79000% ~~12,837~~Sep-05 0.98000% ~~Unscheduled~~Oct-05 ~~Principal~~0.000% ~~27,878,107~~Nov-05 0.61000% ~~2,736,646~~Dec-05 0.90000% ~~896,417~~*The text reported in the above table is presented graphically on the monthly bond remittance report.35 ~~Scheduled~~The ~~Interest~~monthly ~~4,997,823~~bond remittance report can be viewed online at www.56ctslink.com. ~~411,838~~Group II-1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.45000% ~~285,066~~Original Principal Balance 0.6000 ~~Servicing~~Feb-05 ~~Fees~~0.000% ~~303,406~~Current Principal Balance 0.1200 ~~25,733~~Mar-05 0.73000% ~~12,144~~Apr-05 0.37000% ~~Master~~Current ~~Servicing~~REO ~~Fees~~Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 ~~Trustee~~Jul-05 ~~Fee~~0.000% Current Principal Balance 0.00 Aug-05 0.00000% Sep-05 0.00000% ~~FRY~~Oct-05 ~~Amount~~0.000% Nov-05 0.00000% Dec-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% ~~Special~~Original ~~Hazard~~Principal ~~Fee~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Other~~Mar-05 ~~Fee~~0.000% ~~601~~Apr-05 0.11000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.000% Original Principal Balance 359,100.00 Feb-05 0.000% Current Principal Balance 359,100.00 Mar-05 0.00000% ~~Spread~~Apr-05 20.000% Current REO Total May-05 0.00000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 359,100.00 Jul-05 0.000% Current Principal Balance 359,100.00 ~~Spread~~Aug-05 30.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Net~~Dec-05 ~~Interest~~0.038% ~~4,693,816~~*The text reported in the above table is presented graphically on the monthly bond remittance report.33 ~~386,104~~The monthly bond remittance report can be viewed online at www.72ctslink.com. ~~272,922~~Group II-4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.23000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Apr-05 0.00000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Aug-05 of0.000% ~~Cumulative~~Sep-05 ~~Losses~~0.000% Oct-05 0.~~0000~~000% Nov-05 0.~~0000~~000% Dec-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Pass~~Aug-~~Through~~05 ~~Rate~~0.000% 5Sep-05 0.~~433386~~000% 5Oct-05 0.~~329253~~000% 5Nov-05 0.~~678701~~000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Total~~Mortgage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~REO ~~ARM~~during ~~Weighted~~Current ~~Average~~Period ~~Coupon~~Month ~~Rate 5.839871 Weighted Average Net Rate 5.508111 Weighted Average Maturity 351.00 Record Date 08/31/2005 Principal And Interest Constant 9,601,304.86 Beginning~~ Loan ~~Count~~First ~~7,426~~Original ~~Loans Paid In Full 197 Ending~~ Loan ~~Count~~Entered ~~7,229~~Payment ~~Beginning~~LTV ~~Scheduled~~at ~~Balance 1,881,607,659.40 Ending Scheduled Balance 1,825,729,803.33 Scheduled~~ Principal ~~444,349.79~~Group ~~Unscheduled~~Number ~~Principal~~REO ~~55,433,506.28~~Date ~~Scheduled~~State ~~Interest~~Origination ~~9,156,955.07~~Balance ~~Servicing~~Group ~~Fee~~II-3 ~~520,201.10~~0201127313 ~~Master~~Dec-2005 ~~Servicing~~01-Jan-2005 ~~Fee~~MN 090.00 ~~Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 5~~359,~~771~~100.~~04 Pool Insurance Fee 0.~~00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 8,630,982.93 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.504431

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current Period Summary~~ Loans ~~Paid~~in InREO ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) Current ~~Original~~Paid Current ~~Principal~~Approximate ~~Principal~~Loan Principal ~~Principal~~To ~~Group~~Months ~~Count~~Loan ~~Balance~~Delinquent ~~Balance~~Group ~~Count~~Number Balance ~~Balance~~Date ~~Group~~Delinquent 1Rate 47Interest ~~14,594,650.00 13,774,286.10 0 0.00 0.00~~ Group II-~~1 20~~ 3~~,780,235.00~~ ~~3,774,918.36~~0201127313 ~~0 0.00 0.00 Group II-2 12 5~~359,~~600,332~~100.00 ~~5,589,791.34 0 0.00 0.00 Group II~~01-~~3 109 27,701,789.20 27,651,800.36 0 0.00 0.00 Group II~~Mar-42005 78 ~~2,594,922~~7.00000% 215,~~594,629~~860.~~62 0 0.00 0.00 Group II-5 2 739,200.00 739,053.12 0 0.00 0.00 Total 197 55,011,128.20 54,124,478.90 0 0.00 0.00~~24

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~Foreclosure Percentage Loans ~~Liquidated~~in ~~Loans~~Foreclosure ~~Curtailments~~4 ~~Original~~Jan-05 ~~Current~~0.000% Original Principal Balance 917,760.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~916,468.64 ~~Principal~~Mar-05 ~~Curtailment~~0.000% ~~Group~~Apr-05 ~~Count~~0.000% ~~Balance~~Current ~~Balance~~Foreclosure ~~Count~~Total May-05 0.000% Loans in Foreclosure 12 Jun-05 0.000% Original Principal Balance 2,406,680.00 Jul-05 0.028% Current Principal Balance ~~Amount~~2,404,847.52 Aug-05 0.023% Sep-05 0.064% Oct-05 0.129% Nov-05 0.142% Dec-05 0.144% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 2 Jun-05 0.000% Original Principal Balance 479,000.00 ~~761~~Jul-05 0.153% Current Principal Balance 478,~~818~~593.0331 Aug-05 0.000% Sep-05 0.000% Oct-05 0.140% Nov-05 0.163% Dec-05 0.170% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 156,000.00 25Jul-05 0.000% Current Principal Balance 156,~~491~~000.4700 Aug-05 0.162% Sep-05 0.252% Oct-05 0.256% Nov-05 0.357% Dec-05 0.093% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~9,641~~Aug-05 0.61000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jan-05 0.000% Original Principal Balance 917,760.00 Feb-05 0.00000% Current Principal Balance 916,468.64 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 9 Jun-05 0.000% Original Principal Balance 1,771,680.00 ~~233~~Jul-05 0.000% Current Principal Balance 1,~~398~~770,254.1321 Aug-05 0.012% Sep-05 0.070% Oct-05 0.143% Nov-05 0.140% Dec-05 0.189% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~142,017~~Aug-05 0.28000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.00000% ~~157,364~~Apr-05 0.23000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.00000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.00000% ~~1,329,730~~Sep-05 0.75000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0000404315 CA 73.08 01-Aug-1997 285,000.00 246,706.39 Group 1 0000600492 MN 69.18 01-Oct-1989 275,000.00 198,821.16 Group 1 0000600782 CA 80.00 01-May-1992 409,600.00 316,035.35 Group 1 0000705076 VA 62.95 01-Apr-1984 595,000.00 308,257.31 Group 1 0000718374 CA 80.00 01-Feb-2005 280,000.00 280,000.00 Group 1 0000719130 MD 80.00 01-Mar-2005 208,000.00 208,000.00 Group 1 0000728474 CA 80.00 01-Aug-1990 208,000.00 147,991.20 Group 1 0000918850 TX 73.95 01-Aug-2002 584,290.00 553,293.93 Group 1 0000937411 TX 80.00 01-Aug-2002 552,000.00 524,988.17 Group 1 0002333411 DC 80.00 01-Mar-2005 384,000.00 381,646.24 Group 1 0002345555 FL 80.00 01-Apr-2005 148,400.00 148,400.00 Group 1 0007930951 CA 80.00 01-Feb-2005 609,388.00 609,387.98 Group 1 0008032015 AZ 90.00 01-Apr-2005 258,910.00 258,909.17 Group 1 0010687994 GA 100.00 01-Jul-1999 145,000.00 131,929.43 Group 1 0014020742 FL 95.00 01-Mar-2005 129,675.00 128,880.15 Group 1 0014456867 OR 100.00 01-Jul-1999 133,000.00 121,454.19 Group 1 0016110751 AZ 100.00 01-Sep-1998 173,000.00 138,396.27 Group 1 0016884835 AZ 100.00 01-Aug-1999 178,000.00 162,399.94 Group 1 0021029102 CA 80.00 01-Feb-2005 356,000.00 355,999.97 Group 1 0025010502 MN 74.98 01-Apr-2005 129,250.00 129,250.00 Group 1 0031011125 MD 55.56 01-Mar-2005 999,999.00 993,567.16 Group 1 0061804179 MI 72.22 01-May-2002 650,000.00 619,335.01 Group 1 0079148946 FL 95.00 01-Feb-2005 162,450.00 162,450.00 Group 1 0079250254 FL 83.66 01-Mar-2005 267,750.00 266,148.06 Group 1 0083925180 CA 74.63 01-Jul-2004 418,000.00 418,000.00 Group 1 0084449305 VA 80.00 01-Mar-2005 398,500.00 398,392.06 Group 1 0085295947 CT 75.00 01-Feb-2005 600,000.00 595,682.29 Group 1 0085699049 CO 80.00 01-Feb-2005 160,000.00 160,000.00 Group 1 0085867729 CA 79.98 01-Mar-2005 349,400.00 349,400.00 Group 1 0085870186 CA 90.00 01-Mar-2005 335,700.00 335,699.99 Group 1 0090057478 KS 78.29 01-Dec-2004 625,000.00 625,000.00 Group 1 0090501075 AZ 80.00 01-Apr-2005 80,000.00 80,000.00 Group 1 0090501462 AZ 80.00 01-Apr-2005 201,320.00 201,320.00 Group 1 0105359269 CA 80.00 01-Mar-2002 538,400.00 517,589.82 Group 1 0132312029 IN 80.00 01-Mar-2005 125,600.00 124,884.82 Group 1 0202041851 CA 80.00 01-Mar-2005 256,800.00 256,800.00 Group 1 0202042099 CO 90.00 01-Mar-2005 297,000.00 296,908.92 Group 1 0208029749 FL 90.00 01-Mar-2005 427,500.00 427,500.00 Group 1 0217760750 NY 80.00 01-Oct-1987 54,000.00 37,021.95 Group 1 0217769843 NY 80.00 01-Mar-1988 58,500.00 980.89 Group 1 0228200035 NV 75.00 01-Mar-2005 241,500.00 241,500.00 Group 1 0400538512 AZ 80.00 01-Mar-2005 137,600.00 137,600.00 Group 1 0400607012 AZ 79.98 01-Apr-2005 400,900.00 400,900.00 Group 1 0400610312 AZ 80.00 01-Mar-2005 200,110.00 200,110.00 Group 1 0505020080 AZ 46.24 01-Apr-2005 86,000.00 86,000.00 Group 1 0601134242 CT 90.00 01-Feb-2005 270,000.00 268,192.86 Group 1 9835000549 AZ 80.00 01-Mar-2005 211,108.00 211,108.00 Group II-1 0000236684 FL 62.25 01-Mar-2005 165,000.00 165,000.00 Group II-1 0000631628 SC 76.37 01-Nov-2004 320,800.00 320,800.00 Group II-1 0000653193 VA 80.00 01-Dec-2004 204,000.00 204,000.00 Group II-1 0002282493 TX 84.69 01-Apr-2005 95,700.00 95,064.22 Group II-1 0002285841 CA 80.00 01-Apr-2005 205,105.00 205,105.00 Group II-1 0002339689 WA 80.00 01-Feb-2005 208,080.00 206,312.56 Group II-1 0003024519 GA 85.90 01-Mar-2005 134,000.00 134,000.00 Group II-1 0085014900 CA 75.00 01-Nov-2004 236,250.00 236,250.00 Group II-1 0085163335 DE 78.58 01-Feb-2005 172,900.00 172,899.42 Group II-1 0085552479 UT 80.00 01-Feb-2005 248,000.00 247,939.29 Group II-1 0085585412 GA 79.97 01-Feb-2005 116,200.00 116,200.00 Group II-1 0085684454 AZ 79.94 01-Feb-2005 319,000.00 318,630.02 Group II-1 0085806230 MD 80.00 01-Mar-2005 128,800.00 128,500.00 Group II-1 0085819191 CO 80.00 01-Mar-2005 240,000.00 240,000.00 Group II-1 0085837888 CO 79.97 01-Feb-2005 142,100.00 142,099.99 Group II-1 0085865129 CO 79.97 01-Mar-2005 153,400.00 153,400.00 Group II-1 0142874205 VT 52.24 01-Feb-2005 175,000.00 173,022.69 Group II-1 1011591595 NV 80.00 01-Apr-2005 159,200.00 158,303.47 Group II-1 2115116143 OH 77.93 01-Apr-2005 226,000.00 226,000.00 Group II-1 4674535697 NV 62.24 01-Apr-2005 130,700.00 130,700.00 Group II-2 0008930786 AZ 78.61 01-Mar-2005 680,000.00 680,000.00 Group II-2 0008974867 NV 90.00 01-Mar-2005 472,500.00 472,500.00 Group II-2 0052223260 VA 80.00 01-Mar-2005 479,920.00 479,870.63 Group II-2 0063007177 CA 80.00 01-Mar-2005 472,000.00 471,681.36 Group II-2 0085752434 FL 80.00 01-Feb-2005 840,000.00 832,350.81 Group II-2 0085758886 MN 80.00 01-Mar-2005 159,200.00 159,200.00 Group II-2 0120004577 FL 80.00 01-Mar-2005 479,200.00 479,200.00 Group II-2 0142904812 VA 80.00 01-Jan-2005 466,112.00 466,076.33 Group II-2 0142927334 CA 79.91 01-Jan-2005 370,000.00 370,000.00 Group II-2 0142945583 CA 55.13 01-Jan-2005 397,000.00 393,038.84 Group II-2 4405031997 MO 70.36 01-Mar-2005 387,000.00 387,000.00 Group II-2 4674501579 CA 66.79 01-Apr-2005 397,400.00 397,400.00 Group II-3 0000717594 CA 80.00 01-Jan-2005 287,200.00 287,200.00 Group II-3 0000718244 VA 77.98 01-Feb-2005 248,000.00 248,000.00 Group II-3 0000718506 MD 80.00 01-Feb-2005 208,000.00 208,000.00 Group II-3 0000718623 CA 80.00 01-Feb-2005 376,000.00 375,998.16 Group II-3 0000718639 AZ 75.00 01-Feb-2005 150,000.00 149,998.24 Group II-3 0002236472 AZ 80.00 01-Mar-2005 160,200.00 160,199.99 Group II-3 0002236717 AZ 80.00 01-Mar-2005 140,092.00 140,092.00 Group II-3 0002312775 VA 80.00 01-Mar-2005 319,920.00 317,547.98 Group II-3 0002325946 AZ 89.98 01-Mar-2005 156,300.00 155,318.54 Group II-3 0002332798 CA 75.00 01-Jan-2005 236,242.00 236,228.42 Group II-3 0002336851 NH 80.00 01-Feb-2005 259,920.00 259,860.43 Group II-3 0002340386 CA 90.00 01-Feb-2005 198,000.00 196,540.64 Group II-3 0002341256 MD 80.00 01-Mar-2005 178,800.00 178,800.00 Group II-3 0002341285 ME 80.00 01-Apr-2005 120,800.00 120,800.00 Group II-3 0002341968 AZ 80.00 01-Apr-2005 204,000.00 204,000.00 Group II-3 0002342285 AZ 80.00 01-Apr-2005 204,000.00 203,910.95 Group II-3 0002342409 CA 71.93 01-Apr-2005 359,650.00 359,650.00 Group II-3 0002342559 NV 80.00 01-Mar-2005 272,000.00 272,000.00 Group II-3 0002343703 WA 79.94 01-Apr-2005 241,000.00 241,000.00 Group II-3 0003023480 IL 74.16 01-Mar-2005 333,700.00 333,700.00 Group II-3 0003904104 FL 80.00 01-Mar-2005 239,340.00 239,340.00 Group II-3 0007919665 CA 79.98 01-Feb-2005 371,800.00 371,798.79 Group II-3 0008602485 AZ 80.00 01-Feb-2005 259,282.00 259,281.98 Group II-3 0029553880 FL 80.00 01-Feb-2005 139,200.00 138,017.65 Group II-3 0029566726 SC 95.00 01-Feb-2005 255,550.00 253,379.31 Group II-3 0029656378 FL 80.00 01-Feb-2005 227,200.00 225,270.16 Group II-3 0029814498 AZ 34.15 01-Mar-2005 70,000.00 69,464.22 Group II-3 0030171276 GA 79.98 01-Feb-2005 477,300.00 473,339.60 Group II-3 0031275506 GA 80.00 01-Feb-2005 309,200.00 309,002.17 Group II-3 0052171295 CA 80.00 01-Mar-2005 273,900.00 273,900.00 Group II-3 0066694773 CA 59.54 01-Apr-2005 400,000.00 400,000.00 Group II-3 0079090247 CA 80.00 01-Feb-2005 371,200.00 371,200.00 Group II-3 0079151700 HI 80.00 01-Apr-2005 520,000.00 520,000.00 Group II-3 0082058403 CA 80.00 01-Apr-2005 458,456.00 458,456.00 Group II-3 0083738162 CA 77.20 01-May-2005 393,750.00 393,750.00 Group II-3 0085216315 MD 80.00 01-Feb-2005 158,400.00 158,000.00 Group II-3 0085354595 VA 43.97 01-Jan-2005 123,150.00 123,149.99 Group II-3 0085535631 CA 80.00 01-Feb-2005 144,000.00 144,000.00 Group II-3 0085548105 MN 55.34 01-Feb-2005 188,200.00 186,306.73 Group II-3 0085554574 CA 80.00 01-Feb-2005 500,000.00 499,995.82 Group II-3 0085593242 CA 80.00 01-Feb-2005 464,000.00 464,000.00 Group II-3 0085858942 CA 80.00 01-Mar-2005 464,000.00 463,971.67 Group II-3 0089704597 IL 80.00 01-May-2005 368,000.00 368,000.00 Group II-3 0091017858 MA 79.13 01-Apr-2005 368,000.00 368,000.00 Group II-3 0094860043 CA 80.00 01-May-2005 375,595.20 375,595.20 Group II-3 0096502501 CA 80.00 01-May-2005 544,000.00 544,000.00 Group II-3 0101218847 IL 80.00 01-Feb-2005 141,036.00 139,996.40 Group II-3 0103317891 CA 80.00 01-Feb-2005 359,240.00 359,240.00 Group II-3 0134469618 DC 56.25 01-Dec-2004 135,000.00 134,997.43 Group II-3 0141919746 AZ 89.98 01-Feb-2005 154,950.00 154,950.00 Group II-3 0142846468 AZ 89.98 01-Feb-2005 134,600.00 134,599.08 Group II-3 0142853357 AZ 79.95 01-Mar-2005 114,000.00 114,000.00 Group II-3 0142859859 IL 80.00 01-Feb-2005 144,000.00 143,117.29 Group II-3 0142872621 RI 79.12 01-Feb-2005 364,000.00 363,908.49 Group II-3 0142875343 MA 80.00 01-Feb-2005 152,000.00 150,852.50 Group II-3 0142911924 GA 72.69 01-Dec-2004 165,000.00 165,000.00 Group II-3 0142916857 IL 83.73 01-Feb-2005 314,000.00 311,830.66 Group II-3 0142917541 SD 80.00 01-Mar-2005 270,458.00 270,364.70 Group II-3 0142918200 VA 90.00 01-Mar-2005 171,000.00 169,873.50 Group II-3 0142925171 CA 44.54 01-Feb-2005 450,000.00 445,586.52 Group II-3 0142927243 CA 75.86 01-Jan-2005 440,000.00 436,082.96 Group II-3 0142927987 CA 56.90 01-Jan-2005 350,000.00 350,000.00 Group II-3 0142944594 CA 79.98 01-Mar-2005 231,150.00 231,150.00 Group II-3 0142955376 ID 90.00 01-Jan-2005 134,550.00 134,550.00 Group II-3 0142960137 WA 80.00 01-Feb-2005 180,000.00 180,000.00 Group II-3 0142970326 NC 100.00 01-Jan-2005 135,000.00 133,755.58 Group II-3 0143027993 CA 80.00 01-Feb-2005 328,000.00 328,000.00 Group II-3 0143064533 FL 90.00 01-Feb-2005 168,290.00 168,290.00 Group II-3 0143066991 FL 90.00 01-Mar-2005 166,500.00 166,500.00 Group II-3 0143076040 CO 90.00 01-Feb-2005 93,600.00 93,026.26 Group II-3 0143084077 OR 79.98 01-Feb-2005 195,100.00 195,100.00 Group II-3 0143087054 WA 80.00 01-Mar-2005 232,000.00 230,319.73 Group II-3 0143120186 CA 80.00 01-Jan-2005 528,000.00 528,000.00 Group II-3 0143121796 IL 90.00 01-Mar-2005 220,500.00 218,976.54 Group II-3 0143122877 IL 90.00 01-Feb-2005 306,000.00 303,398.06 Group II-3 0143124493 CO 90.00 01-Feb-2005 177,300.00 177,220.21 Group II-3 0143127835 CA 80.00 01-Mar-2005 228,000.00 226,387.11 Group II-3 0143133544 FL 44.63 01-Mar-2005 200,000.00 200,000.00 Group II-3 0143134328 CA 70.81 01-Mar-2005 216,000.00 216,000.00 Group II-3 0143136059 CO 80.00 01-Mar-2005 194,400.00 194,400.00 Group II-3 0143136729 CO 78.76 01-Mar-2005 256,000.00 256,000.00 Group II-3 0143198414 CA 90.00 01-Mar-2005 322,200.00 322,200.00 Group II-3 0143199651 CA 80.00 01-Mar-2005 296,000.00 296,000.00 Group II-3 0201002045 VA 80.00 01-Jan-2005 399,920.00 399,920.00 Group II-3 0201047909 IN 62.50 01-Feb-2005 375,000.00 375,000.00 Group II-3 0201138401 MD 80.00 01-Feb-2005 256,000.00 255,955.00 Group II-3 0201140357 OR 80.00 01-Feb-2005 186,560.00 186,545.00 Group II-3 0201153004 TX 80.00 01-Feb-2005 77,760.00 77,607.57 Group II-3 0201193570 WI 90.00 01-Feb-2005 258,300.00 258,300.00 Group II-3 0201196144 AZ 79.98 01-Feb-2005 74,150.00 74,149.53 Group II-3 0201205515 CA 80.00 01-Feb-2005 324,000.00 324,000.00 Group II-3 0201206752 MD 90.00 01-Mar-2005 104,400.00 103,775.15 Group II-3 0201217528 CO 78.13 01-Mar-2005 168,000.00 167,999.13 Group II-3 0201224730 AZ 70.00 01-Mar-2005 102,200.00 102,157.08 Group II-3 0201225604 MD 48.50 01-Mar-2005 325,000.00 324,999.94 Group II-3 0203666741 CO 73.18 01-Mar-2005 435,440.00 435,440.00 Group II-3 0205110061 AZ 80.00 01-Apr-2005 142,088.00 142,088.00 Group II-3 0205120288 GA 90.00 01-Apr-2005 74,700.00 74,299.03 Group II-3 0226400317 MD 79.26 01-Feb-2005 191,050.00 191,050.00 Group II-3 1050103008 VA 80.00 01-Mar-2005 228,000.00 228,000.00 Group II-3 1280044330 WA 67.11 01-Dec-2004 255,000.00 252,150.62 Group II-3 1280045590 CA 61.25 01-Jan-2005 196,000.00 194,033.38 Group II-3 1280045669 CA 80.00 01-Feb-2005 311,200.00 308,494.40 Group II-3 1280045824 WA 70.00 01-Mar-2005 215,600.00 213,606.92 Group II-3 1280046984 WA 70.00 01-Mar-2005 182,000.00 180,463.56 Group II-3 1280047025 CA 58.84 01-Mar-2005 359,000.00 359,000.00 Group II-3 1280047303 CA 72.00 01-Mar-2005 216,000.00 216,000.00 Group II-3 1628044428 NY 73.26 01-Mar-2005 315,000.00 311,737.51 Group II-3 5070900001 GA 80.00 01-Mar-2005 144,200.00 144,200.00 Group II-4 0002355138 KY 71.16 01-Apr-2005 240,722.00 240,722.00 Group II-4 0023419252 CA 80.00 01-Feb-2005 375,200.00 375,200.00 Group II-4 0029496395 CA 78.43 01-Feb-2005 400,000.00 400,000.00 Group II-4 0029589355 CA 80.00 01-Feb-2005 284,000.00 284,000.00 Group II-4 0029647815 CA 71.04 01-Feb-2005 650,000.00 650,000.00 Group II-4 0029680402 CA 43.15 01-Mar-2005 205,000.00 205,000.00 Group II-4 0029760808 CA 80.00 01-Mar-2005 440,000.00 439,707.62 Group II-5 0086146623 CA 80.00 01-Apr-2005 600,000.00 599,853.12 Group II-5 5050000211 MN 80.00 01-Mar-2005 139,200.00 139,200.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0000404315 Loan Paid in Full 0 6.125% 360 97 Group 1 0000600492 Loan Paid in Full 0 4.750% 360 191 Group 1 0000600782 Loan Paid in Full 4 5.750% 360 160 Group 1 0000705076 Loan Paid in Full 0 5.250% 360 257 Group 1 0000718374 Loan Paid in Full 0 7.000% 360 7 Group 1 0000719130 Loan Paid in Full 0 6.750% 360 6 Group 1 0000728474 Loan Paid in Full (1) 5.250% 360 181 Group 1 0000918850 Loan Paid in Full (1) 6.000% 360 37 Group 1 0000937411 Loan Paid in Full 0 6.000% 360 37 Group 1 0002333411 Loan Paid in Full 1 6.750% 360 6 Group 1 0002345555 Loan Paid in Full 0 6.750% 360 5 Group 1 0007930951 Loan Paid in Full 0 5.750% 360 7 Group 1 0008032015 Loan Paid in Full 0 6.750% 360 5 Group 1 0010687994 Loan Paid in Full 0 6.375% 360 74 Group 1 0014020742 Loan Paid in Full 0 6.750% 360 6 Group 1 0014456867 Loan Paid in Full 0 6.375% 360 74 Group 1 0016110751 Loan Paid in Full 0 6.250% 360 84 Group 1 0016884835 Loan Paid in Full 0 6.375% 360 73 Group 1 0021029102 Loan Paid in Full 0 6.375% 360 7 Group 1 0025010502 Loan Paid in Full 0 6.125% 360 5 Group 1 0031011125 Loan Paid in Full 0 6.500% 360 6 Group 1 0061804179 Loan Paid in Full 0 5.750% 360 40 Group 1 0079148946 Loan Paid in Full 1 6.875% 360 7 Group 1 0079250254 Loan Paid in Full 0 6.875% 360 6 Group 1 0083925180 Loan Paid in Full 0 6.750% 360 14 Group 1 0084449305 Loan Paid in Full 0 6.500% 360 6 Group 1 0085295947 Loan Paid in Full 0 6.625% 360 7 Group 1 0085699049 Loan Paid in Full (1) 6.500% 360 7 Group 1 0085867729 Loan Paid in Full 0 6.625% 360 6 Group 1 0085870186 Loan Paid in Full 0 6.875% 360 6 Group 1 0090057478 Loan Paid in Full 0 6.400% 360 9 Group 1 0090501075 Loan Paid in Full 0 6.500% 360 5 Group 1 0090501462 Loan Paid in Full 0 6.750% 360 5 Group 1 0105359269 Loan Paid in Full 0 7.250% 360 42 Group 1 0132312029 Loan Paid in Full 0 7.125% 360 6 Group 1 0202041851 Loan Paid in Full 0 6.750% 360 6 Group 1 0202042099 Loan Paid in Full 0 6.875% 360 6 Group 1 0208029749 Loan Paid in Full 0 6.750% 360 6 Group 1 0217760750 Loan Paid in Full 0 5.875% 360 215 Group 1 0217769843 Loan Paid in Full (1) 5.750% 360 210 Group 1 0228200035 Loan Paid in Full 0 5.375% 360 6 Group 1 0400538512 Loan Paid in Full (1) 6.250% 360 6 Group 1 0400607012 Loan Paid in Full (1) 6.034% 360 5 Group 1 0400610312 Loan Paid in Full 0 6.250% 360 6 Group 1 0505020080 Loan Paid in Full 0 5.750% 360 5 Group 1 0601134242 Loan Paid in Full 0 7.000% 360 7 Group 1 9835000549 Loan Paid in Full 0 5.875% 360 6 Group II-1 0000236684 Loan Paid in Full 0 5.875% 360 6 Group II-1 0000631628 Loan Paid in Full 0 6.000% 360 10 Group II-1 0000653193 Loan Paid in Full 0 5.250% 360 9 Group II-1 0002282493 Loan Paid in Full 0 5.500% 360 5 Group II-1 0002285841 Loan Paid in Full 0 4.875% 360 5 Group II-1 0002339689 Loan Paid in Full 0 5.750% 360 7 Group II-1 0003024519 Loan Paid in Full 0 5.250% 360 6 Group II-1 0085014900 Loan Paid in Full 0 5.000% 360 10 Group II-1 0085163335 Loan Paid in Full 0 6.000% 360 7 Group II-1 0085552479 Loan Paid in Full 0 5.875% 360 7 Group II-1 0085585412 Loan Paid in Full 0 6.250% 360 7 Group II-1 0085684454 Loan Paid in Full 0 5.750% 360 7 Group II-1 0085806230 Loan Paid in Full 1 6.125% 360 6 Group II-1 0085819191 Loan Paid in Full 0 4.875% 360 6 Group II-1 0085837888 Loan Paid in Full 0 6.125% 360 7 Group II-1 0085865129 Loan Paid in Full 0 6.000% 360 6 Group II-1 0142874205 Loan Paid in Full (1) 5.250% 360 7 Group II-1 1011591595 Loan Paid in Full 0 6.375% 360 5 Group II-1 2115116143 Loan Paid in Full (1) 5.250% 360 5 Group II-1 4674535697 Loan Paid in Full (1) 6.250% 360 5 Group II-2 0008930786 Loan Paid in Full 0 6.125% 360 6 Group II-2 0008974867 Loan Paid in Full 0 6.250% 360 6 Group II-2 0052223260 Loan Paid in Full 0 5.750% 360 6 Group II-2 0063007177 Loan Paid in Full 0 6.375% 360 6 Group II-2 0085752434 Loan Paid in Full (1) 5.375% 360 7 Group II-2 0085758886 Loan Paid in Full 0 5.875% 360 6 Group II-2 0120004577 Loan Paid in Full 0 5.500% 360 6 Group II-2 0142904812 Loan Paid in Full 0 5.375% 360 8 Group II-2 0142927334 Loan Paid in Full 0 5.375% 360 8 Group II-2 0142945583 Loan Paid in Full 0 4.875% 360 8 Group II-2 4405031997 Loan Paid in Full (1) 6.125% 360 6 Group II-2 4674501579 Loan Paid in Full 0 5.250% 360 5 Group II-3 0000717594 Loan Paid in Full (1) 5.500% 360 8 Group II-3 0000718244 Loan Paid in Full 0 5.375% 360 7 Group II-3 0000718506 Loan Paid in Full 0 6.500% 360 7 Group II-3 0000718623 Loan Paid in Full 0 6.625% 360 7 Group II-3 0000718639 Loan Paid in Full 0 5.625% 360 7 Group II-3 0002236472 Loan Paid in Full 0 5.750% 360 6 Group II-3 0002236717 Loan Paid in Full (1) 6.000% 360 6 Group II-3 0002312775 Loan Paid in Full 0 5.750% 360 6 Group II-3 0002325946 Loan Paid in Full 0 6.625% 360 6 Group II-3 0002332798 Loan Paid in Full 0 5.500% 360 8 Group II-3 0002336851 Loan Paid in Full 0 5.500% 360 7 Group II-3 0002340386 Loan Paid in Full 0 6.500% 360 7 Group II-3 0002341256 Loan Paid in Full 0 6.000% 360 6 Group II-3 0002341285 Loan Paid in Full (1) 5.875% 360 5 Group II-3 0002341968 Loan Paid in Full 0 5.375% 360 5 Group II-3 0002342285 Loan Paid in Full 0 5.500% 360 5 Group II-3 0002342409 Loan Paid in Full 0 5.625% 360 5 Group II-3 0002342559 Loan Paid in Full 0 6.625% 360 6 Group II-3 0002343703 Loan Paid in Full (1) 6.000% 360 5 Group II-3 0003023480 Loan Paid in Full (1) 6.500% 360 6 Group II-3 0003904104 Loan Paid in Full 1 6.375% 360 6 Group II-3 0007919665 Loan Paid in Full 0 5.250% 360 7 Group II-3 0008602485 Loan Paid in Full 0 5.750% 360 7 Group II-3 0029553880 Loan Paid in Full 0 5.750% 360 7 Group II-3 0029566726 Loan Paid in Full 0 5.750% 360 7 Group II-3 0029656378 Loan Paid in Full 0 5.750% 360 7 Group II-3 0029814498 Loan Paid in Full 0 5.580% 360 6 Group II-3 0030171276 Loan Paid in Full 0 5.875% 360 7 Group II-3 0031275506 Loan Paid in Full 1 6.250% 360 7 Group II-3 0052171295 Loan Paid in Full (1) 5.750% 360 6 Group II-3 0066694773 Loan Paid in Full 0 5.750% 360 5 Group II-3 0079090247 Loan Paid in Full 0 5.625% 360 7 Group II-3 0079151700 Loan Paid in Full 0 5.875% 360 5 Group II-3 0082058403 Loan Paid in Full 0 6.000% 360 5 Group II-3 0083738162 Loan Paid in Full 0 6.375% 360 4 Group II-3 0085216315 Loan Paid in Full (1) 6.000% 360 7 Group II-3 0085354595 Loan Paid in Full 0 5.125% 360 8 Group II-3 0085535631 Loan Paid in Full 1 5.625% 360 7 Group II-3 0085548105 Loan Paid in Full (1) 6.125% 360 7 Group II-3 0085554574 Loan Paid in Full 0 5.875% 360 7 Group II-3 0085593242 Loan Paid in Full 0 6.000% 360 7 Group II-3 0085858942 Loan Paid in Full 0 5.875% 360 6 Group II-3 0089704597 Loan Paid in Full 0 6.000% 360 4 Group II-3 0091017858 Loan Paid in Full 1 6.500% 360 5 Group II-3 0094860043 Loan Paid in Full 0 6.250% 360 4 Group II-3 0096502501 Loan Paid in Full 0 4.875% 360 4 Group II-3 0101218847 Loan Paid in Full 0 6.500% 360 7 Group II-3 0103317891 Loan Paid in Full 0 5.750% 360 7 Group II-3 0134469618 Loan Paid in Full (1) 5.875% 360 9 Group II-3 0141919746 Loan Paid in Full 0 5.875% 360 7 Group II-3 0142846468 Loan Paid in Full 0 6.375% 360 7 Group II-3 0142853357 Loan Paid in Full 0 6.250% 360 6 Group II-3 0142859859 Loan Paid in Full 0 6.750% 360 7 Group II-3 0142872621 Loan Paid in Full 0 6.375% 360 7 Group II-3 0142875343 Loan Paid in Full 0 6.375% 360 7 Group II-3 0142911924 Loan Paid in Full 0 5.875% 360 9 Group II-3 0142916857 Loan Paid in Full 0 6.125% 360 7 Group II-3 0142917541 Loan Paid in Full (1) 5.250% 360 6 Group II-3 0142918200 Loan Paid in Full 0 6.375% 360 6 Group II-3 0142925171 Loan Paid in Full 0 5.125% 360 7 Group II-3 0142927243 Loan Paid in Full 0 5.500% 360 8 Group II-3 0142927987 Loan Paid in Full 0 5.375% 360 8 Group II-3 0142944594 Loan Paid in Full 0 5.625% 360 6 Group II-3 0142955376 Loan Paid in Full (1) 6.625% 360 8 Group II-3 0142960137 Loan Paid in Full 3 5.875% 360 7 Group II-3 0142970326 Loan Paid in Full 0 6.000% 360 8 Group II-3 0143027993 Loan Paid in Full 0 5.750% 360 7 Group II-3 0143064533 Loan Paid in Full 0 6.875% 360 7 Group II-3 0143066991 Loan Paid in Full 0 6.250% 360 6 Group II-3 0143076040 Loan Paid in Full 0 6.750% 360 7 Group II-3 0143084077 Loan Paid in Full 0 5.625% 360 7 Group II-3 0143087054 Loan Paid in Full 0 5.875% 360 6 Group II-3 0143120186 Loan Paid in Full 0 5.375% 360 8 Group II-3 0143121796 Loan Paid in Full 0 6.125% 360 6 Group II-3 0143122877 Loan Paid in Full 0 5.750% 360 7 Group II-3 0143124493 Loan Paid in Full 0 6.875% 360 7 Group II-3 0143127835 Loan Paid in Full (1) 6.000% 360 6 Group II-3 0143133544 Loan Paid in Full 0 5.500% 360 6 Group II-3 0143134328 Loan Paid in Full 0 5.500% 360 6 Group II-3 0143136059 Loan Paid in Full 0 5.875% 360 6 Group II-3 0143136729 Loan Paid in Full 0 6.000% 360 6 Group II-3 0143198414 Loan Paid in Full 0 7.000% 360 6 Group II-3 0143199651 Loan Paid in Full 0 5.625% 360 6 Group II-3 0201002045 Loan Paid in Full 0 5.125% 360 8 Group II-3 0201047909 Loan Paid in Full 0 5.875% 360 7 Group II-3 0201138401 Loan Paid in Full 0 6.500% 360 7 Group II-3 0201140357 Loan Paid in Full 0 5.625% 360 7 Group II-3 0201153004 Loan Paid in Full 0 5.250% 360 7 Group II-3 0201193570 Loan Paid in Full 0 7.000% 360 7 Group II-3 0201196144 Loan Paid in Full (1) 6.625% 360 7 Group II-3 0201205515 Loan Paid in Full 0 5.375% 360 7 Group II-3 0201206752 Loan Paid in Full 0 6.875% 360 6 Group II-3 0201217528 Loan Paid in Full 1 5.500% 360 6 Group II-3 0201224730 Loan Paid in Full 1 6.375% 360 6 Group II-3 0201225604 Loan Paid in Full 0 5.750% 360 6 Group II-3 0203666741 Loan Paid in Full 0 6.125% 360 6 Group II-3 0205110061 Loan Paid in Full 0 5.875% 360 5 Group II-3 0205120288 Loan Paid in Full 0 6.625% 360 5 Group II-3 0226400317 Loan Paid in Full 0 5.500% 360 7 Group II-3 1050103008 Loan Paid in Full 0 6.125% 360 6 Group II-3 1280044330 Loan Paid in Full (1) 5.500% 360 9 Group II-3 1280045590 Loan Paid in Full (1) 5.500% 360 8 Group II-3 1280045669 Loan Paid in Full (1) 5.625% 360 7 Group II-3 1280045824 Loan Paid in Full 0 5.875% 360 6 Group II-3 1280046984 Loan Paid in Full 0 5.625% 360 6 Group II-3 1280047025 Loan Paid in Full 0 5.750% 360 6 Group II-3 1280047303 Loan Paid in Full 0 5.500% 360 6 Group II-3 1628044428 Loan Paid in Full 0 5.625% 360 6 Group II-3 5070900001 Loan Paid in Full 0 5.500% 360 6 Group II-4 0002355138 Loan Paid in Full 0 5.125% 360 5 Group II-4 0023419252 Loan Paid in Full 1 5.750% 360 7 Group II-4 0029496395 Loan Paid in Full 0 5.500% 360 7 Group II-4 0029589355 Loan Paid in Full 0 5.375% 360 7 Group II-4 0029647815 Loan Paid in Full 0 5.500% 360 7 Group II-4 0029680402 Loan Paid in Full 1 6.000% 360 6 Group II-4 0029760808 Loan Paid in Full 0 5.875% 360 6 Group II-5 0086146623 Loan Paid in Full (1) 5.875% 360 5 Group II-5 5050000211 Loan Paid in Full 0 5.875% 360 6

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.947%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~30.157%~~Bankruptcy ~~Current~~Loans Month ~~1,802.043%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.478%~~Bankruptcy 36 ~~Month~~Jan-05 ~~Average 25~~0.~~936~~000% 3Original ~~Month~~Principal ~~Average~~Balance 1863,~~727~~980.~~666%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 848,968.58 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-~~2005~~05 120.~~395~~019% ~~N/A~~Loans ~~May-2005~~in ~~1,330.893%~~Bankruptcy ~~N/A~~19 Jun-~~2005~~05 260.~~270~~019% ~~N/A~~Original ~~Jun-2005~~Principal 2Balance 3,~~314~~713,029.~~962%~~00 ~~N/A~~ Jul-~~2005~~05 220.~~524~~027% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 3,~~711~~640,632.~~543%~~22 ~~N/A~~ Aug-~~2005~~05 250.~~125~~043% ~~N/A Aug~~Sep-~~2005~~05 ~~1,669~~0.~~412~~052% ~~N/A Sep~~Oct-~~2005~~05 300.~~157~~057% ~~N/A Sep~~Nov-~~2005~~05 ~~1,802~~0.~~043~~163% ~~N/A~~Dec-05 *The0.218% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group 1 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~4.258%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~40.680%~~Bankruptcy ~~Current~~Loans Month ~~1,129.184%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~3.388%~~Bankruptcy 3 ~~Month~~Jan-05 ~~Average 33.676% 3 Month Average 957.866% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0462,780.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~447,768.58 ~~Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A~~ Mar-~~2005~~05 ~~N/A~~0.000% ~~N/A Mar-2005 N/A N/A~~ Apr-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~N/A~~Total ~~N/A~~ May-~~2005~~05 230.~~789~~101% ~~N/A~~Loans ~~May-2005~~in ~~791.228%~~Bankruptcy ~~N/A~~6 Jun-~~2005~~05 330.~~216~~105% ~~N/A~~Original ~~Jun-2005~~Principal Balance 1,~~021~~244,630.~~448%~~00 ~~N/A~~ Jul-~~2005~~05 270.~~923~~149% ~~N/A~~Current ~~Jul-2005~~Principal ~~828~~Balance 1,176,153.~~293%~~86 ~~N/A~~ Aug-~~2005~~05 320.~~425~~140% ~~N/A Aug~~Sep-~~2005~~05 ~~916~~0.~~122~~113% ~~N/A Sep~~Oct-~~2005~~05 400.~~680~~118% ~~N/A Sep~~Nov-~~2005~~05 ~~1,129~~0.~~184~~249% ~~N/A~~Dec-05 *The0.417% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group II-1 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.062%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~22.126%~~Bankruptcy ~~Current~~Loans Month ~~1,717.292%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.157%~~Bankruptcy 31 ~~Month~~Jan-05 ~~Average 22~~0.~~885~~000% 3Original ~~Month~~Principal ~~Average~~Balance 2155,~~114~~600.~~894%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 155,600.00 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-~~2005~~05 100.~~961~~000% ~~N/A~~Loans ~~May-2005~~in ~~2,230.365%~~Bankruptcy ~~N/A~~3 Jun-~~2005~~05 220.~~964~~000% ~~N/A~~Original ~~Jun-2005~~Principal 3Balance 409,~~319~~650.~~578%~~00 ~~N/A~~ Jul-~~2005~~05 170.~~518~~000% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 409,~~966~~645.~~475%~~81 ~~N/A~~ Aug-~~2005~~05 290.~~011~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~2,660~~0.~~915~~053% ~~N/A Sep~~Oct-~~2005~~05 220.~~126~~090% ~~N/A Sep~~Nov-~~2005~~05 ~~1,717~~0.~~292~~148% ~~N/A~~Dec-05 *The0.246% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group II-2 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~3.202%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~32.332%~~Bankruptcy ~~Current~~Loans Month ~~2,434.081%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.111%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 22.265% 3 Month Average 1,951.388% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A~~ Mar-~~2005~~05 ~~N/A~~0.000% ~~N/A Mar-2005 N/A N/A~~ Apr-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~N/A~~Total ~~N/A~~ May-~~2005~~05 120.~~852~~000% ~~N/A~~Loans ~~May-2005~~in ~~2,418.485%~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 390.~~075~~000% ~~N/A~~Original ~~Jun-2005~~Principal ~~5,360~~Balance 0.~~570%~~00 ~~N/A~~ Jul-~~2005~~05 180.~~955~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~2,044~~Balance 0.~~746%~~00 ~~N/A~~ Aug-~~2005~~05 150.~~507~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~1,375~~0.~~336~~000% ~~N/A Sep~~Oct-~~2005~~05 320.~~332~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~2,434~~0.~~081~~000% ~~N/A~~Dec-05 *The0.000% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group II-3 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~2.690%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~27.906%~~Bankruptcy ~~Current~~Loans Month ~~2,254.149%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.300%~~Bankruptcy ~~3 Month Average 24.318% 3 Month Average~~ 2~~,359.817%~~ 12Jan-05 ~~Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0245,600.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~245,600.00 ~~Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A~~ Mar-~~2005~~05 ~~N/A~~0.000% ~~N/A Mar-2005 N/A N/A~~ Apr-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~N/A~~Total ~~N/A~~ May-~~2005~~05 80.~~478~~000% ~~N/A~~Loans ~~May-2005~~in ~~1,912.150%~~Bankruptcy ~~N/A~~7 Jun-~~2005~~05 220.~~542~~000% ~~N/A~~Original ~~Jun-2005~~Principal 3Balance 1,~~509~~177,492.~~570%~~00 ~~N/A~~ Jul-~~2005~~05 210.~~586~~000% ~~N/A~~Current ~~Jul-2005~~Principal 2Balance 1,~~567~~177,486.~~559%~~94 ~~N/A~~ Aug-~~2005~~05 230.~~463~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~2,257~~0.~~743~~015% ~~N/A Sep~~Oct-~~2005~~05 270.~~906~~016% ~~N/A Sep~~Nov-~~2005~~05 ~~2,254~~0.~~149~~097% ~~N/A~~Dec-05 *The0.126% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group II-4 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~3.148%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~31.878%~~Bankruptcy ~~Current~~Loans Month ~~2,297.293%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.372%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 24.742% 3 Month Average 2,113.450% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A~~ Mar-~~2005~~05 ~~N/A~~0.000% ~~N/A Mar-2005 N/A N/A~~ Apr-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~N/A~~Total ~~N/A~~ May-~~2005~~05 180.~~162~~000% ~~N/A~~Loans ~~May-2005~~in Bankruptcy 3~~,138.667%~~ ~~N/A~~ Jun-~~2005~~05 120.~~363~~000% ~~N/A~~Original ~~Jun-2005~~Principal 1Balance 881,~~587~~257.~~068%~~00 ~~N/A~~ Jul-~~2005~~05 270.~~021~~000% ~~N/A~~Current ~~Jul-2005~~Principal 2Balance 877,~~749~~345.~~707%~~61 ~~N/A~~ Aug-~~2005~~05 150.~~328~~384% ~~N/A Aug~~Sep-~~2005~~05 ~~1,293~~0.~~350~~397% ~~N/A Sep~~Oct-~~2005~~05 310.~~878~~400% ~~N/A Sep~~Nov-~~2005~~05 ~~2,297~~1.~~293~~063% ~~N/A~~Dec-05 *The1.071% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. ~~www.ctslink.com.~~ Group II-5 ~~SMM~~12 ~~CPR PSA Current~~ Month ~~1.555%~~Bankruptcy ~~Current~~History* ~~Month~~New ~~17.141%~~Bankruptcy ~~Current~~Loans Month ~~1,727.695%~~Bankruptcy 3Percentage ~~Month~~Loans ~~Average~~in ~~2.528%~~Bankruptcy 30 ~~Month~~Jan-05 ~~Average 26.059% 3 Month Average 3,442.481% 12 Month Average~~ 0.000% 12Original ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Feb-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsPrincipal ~~12mo~~Balance ~~Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~0.00 ~~Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A~~ Mar-~~2005~~05 ~~N/A~~0.000% ~~N/A Mar-2005 N/A N/A~~ Apr-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Apr-2005~~Bankruptcy ~~N/A~~Total ~~N/A~~ May-~~2005~~05 0.~~014~~000% ~~N/A~~Loans ~~May-2005~~in ~~6.250%~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 330.~~667~~000% ~~N/A~~Original ~~Jun-2005~~Principal ~~8,043~~Balance 0.~~194%~~00 ~~N/A~~ Jul-~~2005~~05 240.~~724~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~4,019~~Balance 0.~~003%~~00 ~~N/A~~ Aug-~~2005~~05 360.~~313~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~4,580~~0.~~745~~000% ~~N/A Sep~~Oct-~~2005~~05 170.~~141~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~1,727~~0.~~695~~000% ~~N/A~~Dec-05 *The0.000% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

Prepayment - Voluntary Prepayments

Filing Compare · Bear Stearns ALT-A Trust, Mortgage Pass-Through Certificates, Series 2005-4