8-K 1 bsl05005_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 2005-5 (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-09 Pooling and Servicing Agreement) (Commission 54-2173218 (State or other File Number) 54-2173219 jurisdiction 54-2173220 of Incorporation) 54-2173221 54-2175509 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 2005-5 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 2005-5 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 2005-5 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 2005-5 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 BSL 2005-5 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 BSL 2005-5 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 07386HTY7 ~~SEN 3~~4.~~86125~~41125% ~~282~~249,~~447~~732,~~637~~661.1605 ~~969~~979,~~423~~229.0651 I-A-2 07386HTZ4 ~~SEN 3~~4.~~72125~~27125% ~~173~~136,~~356~~939,~~904~~844.0422 ~~573~~519,~~426~~914.1194 I-A-3 07386HUA7 ~~SEN 3~~4.~~92125~~47125% 141,053,000.00 ~~491~~560,~~648~~607.0731 I-A-4 07386HUB5 ~~SEN 3~~4.~~92125~~47125% 6658,~~317~~636,~~703~~342.2490 ~~231~~233,~~154~~046.0489 I-M-1 07386HUC3 ~~SUB~~ 4.~~09125~~64125% 20,506,000.00 7484,~~573~~598.4964 I-M-2 07386HUD1 ~~SUB~~ 4.~~29125~~84125% 16,083,000.00 6169,~~347~~210.7151 I-B-1 07386HUE9 ~~SUB 4~~5.~~94125~~49125% 12,062,000.00 5258,~~978~~875.9896 I-B-2 07386HUF6 ~~SUB~~ 5.~~34125~~89125% 4,021,000.00 1921,~~090~~056.8164 I-B-3 07386HUY5 ~~SUB 5~~6.~~74125~~29125% 4,021,000.00 2022,~~520~~486.5033 XP 07386HUZ2 ~~SUB~~ 0.00000% 0.00 ~~175~~74,~~417~~738.6225 B-IO 07386HVA6 ~~SUB~~ 0.00000% 5,629,049.03 1696,~~125,950~~058.4399 II-1A-1 07386HUG4 ~~SEN~~ 4.~~69554~~69326% 8578,~~114~~146,~~055~~327.3134 ~~333~~305,~~046~~634.7326 II-1A-2 07386HUH2 ~~SEN~~ 4.~~69554~~69326% 7,~~760~~125,~~940~~603.4226 3027,~~368~~868.1460 II-2A-1 07386HUJ8 ~~SEN~~ 5.~~37923~~37127% ~~618~~581,~~226~~601,~~647~~609.0220 2,~~771~~603,~~319~~280.0273 II-3A-1 07386HUK5 ~~SEN~~ 5.~~37235~~35707% ~~235~~217,~~504~~093,~~520~~668.7628 1969,~~054,343~~155.2800 II-4A-1 07386HUL3 ~~SEN~~ 5.~~70738~~69944% 8280,~~240~~062,~~711~~273.5061 ~~391~~380,~~148~~258.9447 II-5A-1 07386HUM1 ~~SEN~~ 5.~~28803~~28382% ~~191~~183,~~484~~034,~~140~~227.0703 ~~843~~805,~~810~~933.7669 II-6A-1 07386HUN9 ~~SEN~~ 5.~~42600~~43337% 4542,~~200~~241,~~248~~808.6306 ~~204~~191,~~380~~262.6288 II-M-1 07386HUP4 ~~SUB~~ 5.~~33821~~33038% 19,~~151~~141,~~311~~495.2381 85,~~194~~026.7419 II-M-2 07386HUQ2 ~~SUB~~ 5.~~33821~~33038% 14,~~896~~888,~~463~~829.7905 66,~~267~~135.0292 II-M-3 07386HUR0 ~~SUB~~ 5.~~33821~~33038% 8,~~511~~507,~~693~~331.8847 37,~~864~~789.3342 II-M-4 07386HUS8 ~~SUB~~ 5.~~33821~~33038% 7,~~803~~799,~~052~~053.3917 34,~~711~~643.9326 II-M-5 07386HUT6 ~~SUB~~ 5.~~33821~~33038% 7,~~093~~089,~~411~~775.4089 31,~~555~~492.0966 II-M-6 07386HUU3 ~~SUB~~ 5.~~33821~~33038% 6,~~383~~380,~~770~~498.4160 28,~~398~~342.2506 II-B-1 07386HUV1 ~~SUB~~ 5.~~33821~~33038% 5,~~675~~672,~~128~~220.9230 25,~~245~~195.8590 II-B-2 07386HUW9 ~~SUB~~ 5.~~33821~~33038% 4,~~965~~962,~~487~~943.9302 22,~~089~~045.0131 II-B-3 07386HUX7 ~~SUB~~ 5.~~33821~~33038% 4,~~255~~253,~~846~~665.9473 18,~~932~~894.1671 II-B-4 07386HVD0 ~~SUB~~ 5.~~33821~~33038% 7,~~803~~799,~~052~~053.3917 34,~~711~~643.9326 II-B-5 07386HVE8 ~~SUB~~ 5.~~33821~~33038% 9,~~930~~925,~~975~~886.8604 44,~~178~~090.0161 II-B-6 07386HVF5 ~~SUB~~ 5.~~33821~~33038% 6,~~386~~383,~~943~~670.7329 28,~~412~~356.3615 R-X 07386HVC2 ~~RES~~ 0.00000% 0.00 0.00 R 07386HVB4 ~~RES~~ 0.00000% 0.00 0.00 Totals 21,~~093~~940,~~885~~793,~~696~~836.0552 9,~~881~~059,~~508~~873.9905

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 1112,~~217~~074,~~711~~684.7027 0.00 ~~271~~237,~~229~~657,~~925~~976.4678 1213,~~187~~053,~~134~~913.7678 0.00 I-A-2 1213,~~487~~441,~~127~~076.5159 0.00 ~~160~~123,~~869~~498,~~776~~767.5363 13,~~060~~960,~~553~~991.6253 0.00 I-A-3 0.00 0.00 141,053,000.00 ~~491~~560,~~648~~607.0731 0.00 I-A-4 2,~~633~~835,~~878~~093.9103 0.00 6355,~~683~~801,~~824~~249.3287 23,~~865~~068,~~032~~139.9592 0.00 I-M-1 0.00 0.00 20,506,000.00 7484,~~573~~598.4964 0.00 I-M-2 0.00 0.00 16,083,000.00 6169,~~347~~210.7151 0.00 I-B-1 0.00 0.00 12,062,000.00 5258,~~978~~875.9896 0.00 I-B-2 0.00 0.00 4,021,000.00 1921,~~090~~056.8164 0.00 I-B-3 0.00 0.00 4,021,000.00 2022,~~520~~486.5033 0.00 XP 0.00 0.00 0.00 ~~175~~74,~~417~~738.6225 0.00 B-IO 0.00 0.00 5,629,049.03 1696,~~125,950~~058.4399 0.00 II-1A-1 32,~~650~~618,~~110~~967.6549 0.00 8175,~~463~~527,~~944~~359.6785 32,~~983~~924,~~157~~601.3875 0.00 II-1A-2 ~~332~~238,~~827~~804.4287 0.00 76,~~428~~886,~~113~~798.0040 ~~363~~266,~~195~~673.5647 0.00 II-2A-1 128,~~098~~826,~~406~~641.6233 0.00 ~~606~~572,~~128~~774,~~240~~967.4088 1411,~~869~~429,~~725~~922.6406 0.00 II-3A-1 83,~~870~~414,~~642~~650.6527 0.00 ~~226~~213,~~633~~679,~~878~~018.1101 94,~~924~~383,~~985~~805.9327 0.00 II-4A-1 ~~839~~1,~~571~~394,537.1948 0.00 8178,~~401~~667,~~140~~736.3014 1,~~230~~774,~~720~~795.1395 0.00 II-5A-1 2,~~391~~555,~~069~~436.5613 0.00 ~~189~~180,~~093~~478,~~070~~790.5190 3,~~234~~361,~~880~~369.3282 0.00 II-6A-1 19389,~~619~~472.4631 0.00 4541,~~180~~852,~~629~~335.1775 ~~224~~580,~~000~~735.0819 0.00 II-M-1 3,~~233~~319.8802 0.00 19,~~148~~138,~~077~~176.3579 88,~~428~~345.6221 0.00 II-M-2 2,~~515~~581.4163 0.00 14,~~893~~886,~~948~~247.3842 68,~~782~~717.4355 0.00 II-M-3 1,~~437~~475.2812 0.00 8,~~510~~505,~~256~~856.6035 39,~~301~~264.6154 0.00 II-M-4 1,~~317~~352.6231 0.00 7,~~801~~797,~~734~~700.7786 3635,~~029~~995.5557 0.00 II-M-5 1,~~197~~229.7932 0.00 7,~~092~~088,~~213~~546.6156 32,~~752~~721.8898 0.00 II-M-6 1,~~077~~106.9634 0.00 6,~~382~~379,~~692~~392.4526 29,~~476~~448.2140 0.00 II-B-1 ~~958~~983.3053 0.00 5,~~674~~671,~~170~~236.6277 26,~~204~~179.1543 0.00 II-B-2 ~~838~~860.4754 0.00 4,~~964~~962,~~649~~082.4647 22,~~927~~905.4885 0.00 II-B-3 ~~718~~737.6456 0.00 4,~~255~~252,~~128~~928.3017 19,~~650~~632.8027 0.00 II-B-4 1,~~317~~352.6231 0.00 7,~~801~~797,~~734~~700.7786 3635,~~029~~995.5557 0.00 II-B-5 1,~~676~~721.9409 0.00 9,~~929~~924,~~298~~164.9295 45,~~854~~811.9570 0.00 II-B-6 1,~~078~~106.5089 0.00 6,~~385~~382,~~865~~563.2340 29,~~490~~463.8604 0.00 R-X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 5447,~~558~~807,~~334~~189.0843 0.00 21,~~039~~892,~~327~~986,~~361~~647.9610 6456,~~439~~867,~~843~~062.0748 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-1 315,946,000.00 ~~282~~249,~~447~~732,~~637~~661.1605 0.00 1112,~~217~~074,~~711~~684.7027 0.00 0.00 I-A-2 210,646,000.00 ~~173~~136,~~356~~939,~~904~~844.0422 0.00 1213,~~487~~441,~~127~~076.5159 0.00 0.00 I-A-3 141,053,000.00 141,053,000.00 0.00 0.00 0.00 0.00 I-A-4 74,183,000.00 6658,~~317~~636,~~703~~342.2490 0.00 2,~~633~~835,~~878~~093.9103 0.00 0.00 I-M-1 20,506,000.00 20,506,000.00 0.00 0.00 0.00 0.00 I-M-2 16,083,000.00 16,083,000.00 0.00 0.00 0.00 0.00 I-B-1 12,062,000.00 12,062,000.00 0.00 0.00 0.00 0.00 I-B-2 4,021,000.00 4,021,000.00 0.00 0.00 0.00 0.00 I-B-3 4,021,000.00 4,021,000.00 0.00 0.00 0.00 0.00 XP 0.00 0.00 0.00 0.00 0.00 0.00 B-IO 5,628,861.19 5,629,049.03 0.00 0.00 0.00 0.00 II-1A-1 88,339,000.00 8578,~~114~~146,~~055~~327.3134 98,~~853~~615.9933 32,~~640~~610,~~256~~352.6615 0.00 0.00 II-1A-2 8,055,000.00 7,~~760~~125,~~940~~603.4226 ~~898~~785.5157 ~~331~~238,~~928~~019.9030 0.00 0.00 II-2A-1 640,148,000.00 ~~618~~581,~~226~~601,~~647~~609.0220 6361,~~320~~067.0056 128,~~035~~765,~~086~~573.6277 0.00 0.00 II-3A-1 249,949,000.00 ~~235~~217,~~504~~093,~~520~~668.7628 2324,~~969~~627.7074 83,~~846~~390,~~672~~022.9553 0.00 0.00 II-4A-1 88,886,000.00 8280,~~240~~062,~~711~~273.5061 10,~~134~~271.7247 ~~829~~1,~~436~~384,266.4701 0.00 0.00 II-5A-1 194,474,000.00 ~~191~~183,~~484~~034,~~140~~227.0703 9491,~~210~~317.7118 2,~~296~~464,~~858~~118.8595 0.00 0.00 II-6A-1 46,639,000.00 4542,~~200~~241,~~248~~808.6306 1312,~~154~~494.3888 6376,~~465~~977.0843 0.00 0.00 II-M-1 19,161,000.00 19,~~151~~141,~~311~~495.2381 3,~~233~~319.8802 0.00 0.00 0.00 II-M-2 14,904,000.00 14,~~896~~888,~~463~~829.7905 2,~~515~~581.4163 0.00 0.00 0.00 II-M-3 8,516,000.00 8,~~511~~507,~~693~~331.8847 1,~~437~~475.2812 0.00 0.00 0.00 II-M-4 7,807,000.00 7,~~803~~799,~~052~~053.3917 1,~~317~~352.6231 0.00 0.00 0.00 II-M-5 7,097,000.00 7,~~093~~089,~~411~~775.4089 1,~~197~~229.7932 0.00 0.00 0.00 II-M-6 6,387,000.00 6,~~383~~380,~~770~~498.4160 1,~~077~~106.9634 0.00 0.00 0.00 II-B-1 5,678,000.00 5,~~675~~672,~~128~~220.9230 ~~958~~983.3053 0.00 0.00 0.00 II-B-2 4,968,000.00 4,~~965~~962,~~487~~943.9302 ~~838~~860.4754 0.00 0.00 0.00 II-B-3 4,258,000.00 4,~~255~~253,~~846~~665.9473 ~~718~~737.6456 0.00 0.00 0.00 II-B-4 7,807,000.00 7,~~803~~799,~~052~~053.3917 1,~~317~~352.6231 0.00 0.00 0.00 II-B-5 9,936,000.00 9,~~930~~925,~~975~~886.8604 1,~~676~~721.9409 0.00 0.00 0.00 II-B-6 6,390,175.23 6,~~386~~383,~~943~~670.7329 1,~~078~~106.5089 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,223,549,036.42 21,~~093~~940,~~885~~793,~~696~~836.0552 ~~232~~227,~~910~~005.4239 5447,~~325~~580,~~423~~184.6503 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 1112,~~217~~074,~~711~~684.7027 ~~271~~237,~~229~~657,~~925~~976.4678 0.~~85846925~~752211 1112,~~217~~074,~~711~~684.7027 I-A-2 1213,~~487~~441,~~127~~076.5159 ~~160~~123,~~869~~498,~~776~~767.5363 0.~~76369728~~586286 1213,~~487~~441,~~127~~076.5159 I-A-3 0.00 141,053,000.00 1.~~00000000~~000000 0.00 I-A-4 2,~~633~~835,~~878~~093.9103 6355,~~683~~801,~~824~~249.3287 0.~~85846925~~752211 2,~~633~~835,~~878~~093.9103 I-M-1 0.00 20,506,000.00 1.~~00000000~~000000 0.00 I-M-2 0.00 16,083,000.00 1.~~00000000~~000000 0.00 I-B-1 0.00 12,062,000.00 1.~~00000000~~000000 0.00 I-B-2 0.00 4,021,000.00 1.~~00000000~~000000 0.00 I-B-3 0.00 4,021,000.00 1.~~00000000~~000000 0.00 XP 0.00 0.00 0.~~00000000~~000000 0.00 B-IO 0.00 5,629,049.03 1.~~00003337~~000033 0.00 II-1A-1 32,~~650~~618,~~110~~967.6549 8175,~~463~~527,~~944~~359.6785 0.~~92217418~~854972 32,~~650~~618,~~110~~967.6549 II-1A-2 ~~332~~238,~~827~~804.4287 76,~~428~~886,~~113~~798.0040 0.~~92217418~~854972 ~~332~~238,~~827~~804.4287 II-2A-1 128,~~098~~826,~~406~~641.6233 ~~606~~572,~~128~~774,~~240~~967.4088 0.~~94685642~~894754 128,~~098~~826,~~406~~641.6233 II-3A-1 83,~~870~~414,~~642~~650.6527 ~~226~~213,~~633~~679,~~878~~018.1101 0.~~90672048~~854890 83,~~870~~414,~~642~~650.6527 II-4A-1 ~~839~~1,~~571~~394,537.1948 8178,~~401~~667,~~140~~736.3014 0.~~91579259~~885041 ~~839~~1,~~571~~394,537.1948 II-5A-1 2,~~391~~555,~~069~~436.5613 ~~189~~180,~~093~~478,~~070~~790.5190 0.~~97233085~~928036 2,~~391~~555,~~069~~436.5613 II-6A-1 19389,~~619~~472.4631 4541,~~180~~852,~~629~~335.1775 0.~~96873066~~897368 19389,~~619~~472.4631 II-M-1 3,~~233~~319.8802 19,~~148~~138,~~077~~176.3579 0.~~99932558~~998809 3,~~233~~319.8802 II-M-2 2,~~515~~581.4163 14,~~893~~886,~~948~~247.3842 0.~~99932558~~998809 2,~~515~~581.4163 II-M-3 1,~~437~~475.2812 8,~~510~~505,~~256~~856.6035 0.~~99932558~~998809 1,~~437~~475.2812 II-M-4 1,~~317~~352.6231 7,~~801~~797,~~734~~700.7786 0.~~99932558~~998809 1,~~317~~352.6231 II-M-5 1,~~197~~229.7932 7,~~092~~088,~~213~~546.6156 0.~~99932558~~998809 1,~~197~~229.7932 II-M-6 1,~~077~~106.9634 6,~~382~~379,~~692~~392.4526 0.~~99932558~~998809 1,~~077~~106.9634 II-B-1 ~~958~~983.3053 5,~~674~~671,~~170~~236.6277 0.~~99932558~~998809 ~~958~~983.3053 II-B-2 ~~838~~860.4754 4,~~964~~962,~~649~~082.4647 0.~~99932558~~998809 ~~838~~860.4754 II-B-3 ~~718~~737.6456 4,~~255~~252,~~128~~928.3017 0.~~99932558~~998809 ~~718~~737.6456 II-B-4 1,~~317~~352.6231 7,~~801~~797,~~734~~700.7786 0.~~99932558~~998809 1,~~317~~352.6231 II-B-5 1,~~676~~721.9409 9,~~929~~924,~~298~~164.9295 0.~~99932558~~998809 1,~~676~~721.9409 II-B-6 1,~~078~~106.5089 6,~~385~~382,~~865~~563.2340 0.~~99932553~~998809 1,~~078~~106.5089 R-X 0.00 0.00 0.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 5447,~~558~~807,~~334~~189.0843 21,~~039~~892,~~327~~986,~~361~~647.9610 0.~~91714971~~851336 5447,~~558~~807,~~334~~189.0843

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-1 315,946,000.00 ~~893~~790.~~97440436~~428304 0.~~00000000~~000000 3538.~~50515499~~217557 0.~~00000000~~000000 I-A-2 210,646,000.00 ~~822~~650.~~97743152~~094681 0.~~00000000~~000000 5963.~~28015490~~808838 0.~~00000000~~000000 I-A-3 141,053,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-4 74,183,000.00 ~~893~~790.~~97440438~~428304 0.~~00000000~~000000 3538.~~50515495~~217557 0.~~00000000~~000000 I-M-1 20,506,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-M-2 16,083,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 12,062,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-2 4,021,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-3 4,021,000.00 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 5,628,861.19 1000.~~03337087~~033371 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 88,339,000.00 ~~963~~884.~~49353411~~618655 0.~~11154745~~097526 4129.~~20780923~~549261 0.~~00000000~~000000 II-1A-2 8,055,000.00 ~~963~~884.~~49353445~~618654 0.~~11154687~~097526 4129.~~20780881~~549261 0.~~00000000~~000000 II-2A-1 640,148,000.00 ~~965~~908.~~75580494~~542414 0.~~09891463~~095396 1813.~~80047523~~693042 0.~~00000000~~000000 II-3A-1 249,949,000.00 ~~942~~868.~~21029394~~551858 0.~~09589836~~098531 3513.~~39391216~~562857 0.~~00000000~~000000 II-4A-1 88,886,000.00 ~~925~~900.~~23807461~~729852 0.~~11401931~~115558 915.~~33146356~~573499 0.~~00000000~~000000 II-5A-1 194,474,000.00 ~~984~~941.~~62591436~~175823 0.~~48443859~~469560 1112.~~81062173~~670686 0.~~00000000~~000000 II-6A-1 46,639,000.00 ~~969~~905.~~15132464~~718563 0.~~28204678~~267906 08.~~13861961~~082880 0.~~00000000~~000000 II-M-1 19,161,000.00 ~~999~~998.~~49434946~~982089 0.~~16877407~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-M-2 14,904,000.00 ~~999~~998.~~49434984~~982089 0.~~16877415~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-M-3 8,516,000.00 ~~999~~998.~~49434946~~982089 0.~~16877407~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-M-4 7,807,000.00 ~~999~~998.~~49434994~~982089 0.~~16877418~~173218 0.~~00000000~~000000 0.~~00000000~~000000 II-M-5 7,097,000.00 ~~999~~998.~~49434973~~982090 0.~~16877413~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-M-6 6,387,000.00 ~~999~~998.~~49434946~~982089 0.~~16877407~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-B-1 5,678,000.00 ~~999~~998.~~49435012~~982089 0.~~16877422~~173218 0.~~00000000~~000000 0.~~00000000~~000000 II-B-2 4,968,000.00 ~~999~~998.~~49434984~~982089 0.~~16877415~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-B-3 4,258,000.00 ~~999~~998.~~49434946~~982088 0.~~16877407~~173217 0.~~00000000~~000000 0.~~00000000~~000000 II-B-4 7,807,000.00 ~~999~~998.~~49434994~~982089 0.~~16877418~~173218 0.~~00000000~~000000 0.~~00000000~~000000 II-B-5 9,936,000.00 ~~999~~998.~~49434984~~982089 0.~~16877415~~173218 0.~~00000000~~000000 0.~~00000000~~000000 II-B-6 6,390,175.23 ~~999~~998.~~49430182~~982040 0.~~16877471~~173217 0.~~00000000~~000000 0.~~00000000~~000000 R-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-A-1 0.~~00000000~~000000 3538.~~50515499~~217557 ~~858~~752.~~46924937~~210747 0.~~85846925~~752211 3538.~~50515499~~217557 I-A-2 0.~~00000000~~000000 5963.~~28015490~~808838 ~~763~~586.~~69727662~~285843 0.~~76369728~~586286 5963.~~28015490~~808838 I-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-A-4 0.~~00000000~~000000 3538.~~50515495~~217557 ~~858~~752.~~46924929~~210747 0.~~85846925~~752211 3538.~~50515495~~217557 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.~~03337087~~033371 1.~~00003337~~000033 0.~~00000000~~000000 II-1A-1 0.~~00000000~~000000 4129.~~31935668~~646787 ~~922~~854.~~17417754~~971868 0.~~92217418~~854972 4129.~~31935668~~646787 II-1A-2 0.~~00000000~~000000 4129.~~31935692~~646787 ~~922~~854.~~17417753~~971868 0.~~92217418~~854972 4129.~~31935692~~646787 II-2A-1 0.~~00000000~~000000 1813.~~89938986~~788439 ~~946~~894.~~85641508~~753975 0.~~94685642~~894754 1813.~~89938986~~788439 II-3A-1 0.~~00000000~~000000 3513.~~48981052~~661388 ~~906~~854.~~72048342~~890470 0.~~90672048~~854890 3513.~~48981052~~661388 II-4A-1 0.~~00000000~~000000 915.~~44548287~~689057 ~~915~~885.~~79259163~~040795 0.~~91579259~~885041 915.~~44548287~~689057 II-5A-1 0.~~00000000~~000000 1213.~~29506032~~140246 ~~972~~928.~~33085405~~035578 0.~~97233085~~928036 1213.~~29506032~~140246 II-6A-1 0.~~00000000~~000000 08.~~42066640~~350786 ~~968~~897.~~73065825~~367777 0.~~96873066~~897368 08.~~42066640~~350786 II-M-1 0.~~00000000~~000000 0.~~16877407~~173217 ~~999~~998.~~32557539~~808872 0.~~99932558~~998809 0.~~16877407~~173217 II-M-2 0.~~00000000~~000000 0.~~16877415~~173217 ~~999~~998.~~32557568~~808871 0.~~99932558~~998809 0.~~16877415~~173217 II-M-3 0.~~00000000~~000000 0.~~16877407~~173217 ~~999~~998.~~32557539~~808872 0.~~99932558~~998809 0.~~16877407~~173217 II-M-4 0.~~00000000~~000000 0.~~16877418~~173218 ~~999~~998.~~32557577~~808872 0.~~99932558~~998809 0.~~16877418~~173218 II-M-5 0.~~00000000~~000000 0.~~16877413~~173217 ~~999~~998.~~32557560~~808871 0.~~99932558~~998809 0.~~16877413~~173217 II-M-6 0.~~00000000~~000000 0.~~16877407~~173217 ~~999~~998.~~32557539~~808871 0.~~99932558~~998809 0.~~16877407~~173217 II-B-1 0.~~00000000~~000000 0.~~16877422~~173218 ~~999~~998.~~32557591~~808871 0.~~99932558~~998809 0.~~16877422~~173218 II-B-2 0.~~00000000~~000000 0.~~16877415~~173217 ~~999~~998.~~32557568~~808871 0.~~99932558~~998809 0.~~16877415~~173217 II-B-3 0.~~00000000~~000000 0.~~16877407~~173217 ~~999~~998.~~32557539~~808870 0.~~99932558~~998809 0.~~16877407~~173217 II-B-4 0.~~00000000~~000000 0.~~16877418~~173218 ~~999~~998.~~32557577~~808872 0.~~99932558~~998809 0.~~16877418~~173218 II-B-5 0.~~00000000~~000000 0.~~16877415~~173218 ~~999~~998.~~32557568~~808872 0.~~99932558~~998809 0.~~16877415~~173218 II-B-6 0.~~00000000~~000000 0.~~16877471~~173217 ~~999~~998.~~32552710~~808823 0.~~99932553~~998809 0.~~16877471~~173217 R-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include~~$1000 ~~Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-A-1 ~~315,946,000.00~~11/25/05 3- 12/26/05 32 4.~~86125~~41125% ~~282~~249,~~447~~732,~~637~~661.1605 ~~969~~979,~~423~~229.0651 0.00 ~~0.00~~ I-A-2 ~~210,646,000.00~~11/25/05 3- 12/26/05 32 4.~~72125~~27125% ~~173~~136,~~356~~939,~~904~~844.0422 ~~573~~519,~~426~~914.1194 0.00 ~~0.00~~ I-A-3 ~~141,053,000.00~~11/25/05 3- 12/26/05 32 4.~~92125~~47125% 141,053,000.00 ~~491~~560,~~648~~607.0731 0.00 ~~0.00~~ I-A-4 ~~74,183,000.00~~11/25/05 3- 12/26/05 32 4.~~92125~~47125% 6658,~~317~~636,~~703~~342.2490 ~~231~~233,~~154~~046.0489 0.00 ~~0.00~~ I-M-1 ~~20,506,000.00~~11/25/05 - 12/26/05 32 4.~~09125~~64125% 20,506,000.00 7484,~~573~~598.4964 0.00 ~~0.00~~ I-M-2 ~~16,083,000.00~~11/25/05 - 12/26/05 32 4.~~29125~~84125% 16,083,000.00 6169,~~347~~210.7151 0.00 ~~0.00~~ I-B-1 11/25/05 - 12~~,062,000.00~~/26/05 432 5.~~94125~~49125% 12,062,000.00 5258,~~978~~875.9896 0.00 ~~0.00~~ I-B-2 ~~4,021,000.00~~11/25/05 - 12/26/05 32 5.~~34125~~89125% 4,021,000.00 1921,~~090~~056.8164 0.00 ~~0.00~~ I-B-3 ~~4,021,000.00~~11/25/05 5- 12/26/05 32 6.~~74125~~29125% 4,021,000.00 2022,~~520~~486.5033 0.00 ~~0.00~~ XP ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ B-IO ~~5,628,861.19~~N/A N/A 0.00000% ~~725~~648,~~497~~683,~~293~~897.4620 0.00 0.00 ~~0.00~~ II-1A-1 ~~88,339,000.00~~11/01/05 - 11/30/05 30 4.~~69554~~69326% 8578,~~114~~146,~~055~~327.3134 ~~333~~305,~~046~~634.7326 0.00 ~~0.00~~ II-1A-2 ~~8,055,000.00~~11/01/05 - 11/30/05 30 4.~~69554~~69326% 7,~~760~~125,~~940~~603.4226 3027,~~368~~868.1460 0.00 ~~0.00~~ II-2A-1 ~~640,148,000.00~~11/01/05 - 11/30/05 30 5.~~37923~~37127% ~~618~~581,~~226~~601,~~647~~609.0220 2,~~771~~603,~~319~~280.0273 0.00 ~~0.00~~ II-3A-1 ~~249,949,000.00~~11/01/05 - 11/30/05 30 5.~~37235~~35707% ~~235~~217,~~504~~093,~~520~~668.7628 1969,~~054,343~~155.~~28 0.~~00 0.00 II-4A-1 ~~88,886,000.00~~11/01/05 - 11/30/05 30 5.~~70738~~69944% 8280,~~240~~062,~~711~~273.5061 ~~391~~380,~~148~~258.9447 0.00 ~~0.00~~ II-5A-1 ~~194,474,000.00~~11/01/05 - 11/30/05 30 5.~~28803~~28382% ~~191~~183,~~484~~034,~~140~~227.0703 ~~843~~805,~~810~~933.7669 0.00 ~~0.00~~ II-6A-1 ~~46,639,000.00~~11/01/05 - 11/30/05 30 5.~~42600~~43337% 4542,~~200~~241,~~248~~808.6306 ~~204~~191,~~380~~262.6288 0.00 ~~0.00~~ II-M-1 ~~19,161,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 19,~~151~~141,~~311~~495.2381 85,~~194~~026.7419 0.00 ~~0.00~~ II-M-2 ~~14,904,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 14,~~896~~888,~~463~~829.7905 66,~~267~~135.0292 0.00 ~~0.00~~ II-M-3 ~~8,516,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 8,~~511~~507,~~693~~331.8847 37,~~864~~789.3342 0.00 ~~0.00~~ II-M-4 ~~7,807,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 7,~~803~~799,~~052~~053.3917 34,~~711~~643.9326 0.00 ~~0.00~~ II-M-5 ~~7,097,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 7,~~093~~089,~~411~~775.4089 31,~~555~~492.0966 0.00 ~~0.00~~ II-M-6 ~~6,387,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 6,~~383~~380,~~770~~498.4160 28,~~398~~342.2506 0.00 ~~0.00~~ II-B-1 ~~5,678,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 5,~~675~~672,~~128~~220.9230 25,~~245~~195.8590 0.00 ~~0.00~~ II-B-2 ~~4,968,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 4,~~965~~962,~~487~~943.9302 22,~~089~~045.0131 0.00 ~~0.00~~ II-B-3 ~~4,258,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 4,~~255~~253,~~846~~665.9473 18,~~932~~894.1671 0.00 ~~0.00~~ II-B-4 ~~7,807,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 7,~~803~~799,~~052~~053.3917 34,~~711~~643.9326 0.00 ~~0.00~~ II-B-5 ~~9,936,000.00~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 9,~~930~~925,~~975~~886.8604 44,~~178~~090.0161 0.00 ~~0.00~~ II-B-6 ~~6,390,175.23~~11/01/05 - 11/30/05 30 5.~~33821~~33038% 6,~~386~~383,~~943~~670.7329 28,~~412~~356.3615 0.00 ~~0.00~~ R-X ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~2,223,549,036.42~~ 8,~~580~~289,~~140~~075.9481 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 0.00 0.00 ~~969~~979,~~423~~229.0651 0.00 ~~271~~237,~~229~~657,~~925~~976.4678 I-A-2 0.00 0.00 ~~573~~519,~~426~~914.1194 0.00 ~~160~~123,~~869~~498,~~776~~767.5363 I-A-3 0.00 0.00 ~~491~~560,~~648~~607.0731 0.00 141,053,000.00 I-A-4 0.00 0.00 ~~231~~233,~~154~~046.0489 0.00 6355,~~683~~801,~~824~~249.3287 I-M-1 0.00 0.00 7484,~~573~~598.4964 0.00 20,506,000.00 I-M-2 0.00 0.00 6169,~~347~~210.7151 0.00 16,083,000.00 I-B-1 0.00 0.00 5258,~~978~~875.9896 0.00 12,062,000.00 I-B-2 0.00 0.00 1921,~~090~~056.8164 0.00 4,021,000.00 I-B-3 0.00 0.00 2022,~~520~~486.5033 0.00 4,021,000.00 XP 0.00 0.00 ~~175~~74,~~417~~738.6225 0.00 0.00 B-IO 0.00 0.00 1696,~~125,950~~058.4399 0.00 ~~699~~620,~~158~~333,~~575~~043.3430 II-1A-1 0.00 0.00 ~~333~~305,~~046~~634.7326 0.00 8175,~~463~~527,~~944~~359.6785 II-1A-2 0.00 0.00 3027,~~368~~868.1460 0.00 76,~~428~~886,~~113~~798.0040 II-2A-1 0.00 0.00 2,~~771~~603,~~319~~280.0273 0.00 ~~606~~572,~~128~~774,~~240~~967.4088 II-3A-1 0.00 0.00 1969,~~054,343~~155.2800 0.00 ~~226~~213,~~633~~679,~~878~~018.1101 II-4A-1 0.00 0.00 ~~391~~380,~~148~~258.9447 0.00 8178,~~401~~667,~~140~~736.3014 II-5A-1 0.00 0.00 ~~843~~805,~~810~~933.7669 0.00 ~~189~~180,~~093~~478,~~070~~790.5190 II-6A-1 0.00 0.00 ~~204~~191,~~380~~262.6288 0.00 4541,~~180~~852,~~629~~335.1775 II-M-1 0.00 0.00 85,~~194~~026.7419 0.00 19,~~148~~138,~~077~~176.3579 II-M-2 0.00 0.00 66,~~267~~135.0292 0.00 14,~~893~~886,~~948~~247.3842 II-M-3 0.00 0.00 37,~~864~~789.3342 0.00 8,~~510~~505,~~256~~856.6035 II-M-4 0.00 0.00 34,~~711~~643.9326 0.00 7,~~801~~797,~~734~~700.7786 II-M-5 0.00 0.00 31,~~555~~492.0966 0.00 7,~~092~~088,~~213~~546.6156 II-M-6 0.00 0.00 28,~~398~~342.2506 0.00 6,~~382~~379,~~692~~392.4526 II-B-1 0.00 0.00 25,~~245~~195.8590 0.00 5,~~674~~671,~~170~~236.6277 II-B-2 0.00 0.00 22,~~089~~045.0131 0.00 4,~~964~~962,~~649~~082.4647 II-B-3 0.00 0.00 18,~~932~~894.1671 0.00 4,~~255~~252,~~128~~928.3017 II-B-4 0.00 0.00 34,~~711~~643.9326 0.00 7,~~801~~797,~~734~~700.7786 II-B-5 0.00 0.00 44,~~178~~090.0161 0.00 9,~~929~~924,~~298~~164.9295 II-B-6 0.00 0.00 28,~~412~~356.3615 0.00 6,~~385~~382,~~865~~563.2340 R-X 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 9,~~881~~059,~~508~~873.9905 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 - 12/26/05 315,946,000.00 34.~~86125~~41125% ~~893~~790.~~97440436~~428304 3.~~06831883~~099357 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/25/05 - 12/26/05 210,646,000.00 34.~~72125~~27125% ~~822~~650.~~97743152~~094681 2.~~72222644~~468193 0.~~00000000~~000000 ~~0.00000000~~ I-A-3 11/25/05 - 12/26/05 141,053,000.00 34.~~92125~~47125% 1000.~~00000000~~000000 3.~~48555557~~974444 0.~~00000000~~000000 ~~0.00000000~~ I-A-4 11/25/05 - 12/26/05 74,183,000.00 34.~~92125~~47125% ~~893~~790.~~97440438~~428304 3.~~11599747~~141513 0.~~00000000~~000000 ~~0.00000000~~ I-M-1 11/25/05 - 12/26/05 20,506,000.00 4.~~09125~~64125% 1000.~~00000000~~000000 34.~~63666683~~125555 0.~~00000000~~000000 ~~0.00000000~~ I-M-2 11/25/05 - 12/26/05 16,083,000.00 4.~~29125~~84125% 1000.~~00000000~~000000 34.~~81444444~~303333 0.~~00000000~~000000 ~~0.00000000~~ I-B-1 11/25/05 - 12/26/05 12,062,000.00 45.~~94125~~49125% 1000.~~00000000~~000000 4.~~39222185~~881111 0.~~00000000~~000000 ~~0.00000000~~ I-B-2 11/25/05 - 12/26/05 4,021,000.00 5.~~34125~~89125% 1000.~~00000000~~000000 45.~~74777667~~236667 0.~~00000000~~000000 ~~0.00000000~~ I-B-3 11/25/05 - 12/26/05 4,021,000.00 56.~~74125~~29125% 1000.~~00000000~~000000 5.~~10333250~~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 5,628,861.19 0.00000% ~~128888~~115242.~~82297344~~475397 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-1A-1 11/01/05 - 11/30/05 88,339,000.00 4.~~69554~~69326% ~~963~~884.~~49353411~~618655 3.~~77009848~~459789 0.~~00000000~~000000 ~~0.00000000~~ II-1A-2 11/01/05 - 11/30/05 8,055,000.00 4.~~69554~~69326% ~~963~~884.~~49353445~~618654 3.~~77009808~~459789 0.~~00000000~~000000 ~~0.00000000~~ II-2A-1 11/01/05 - 11/30/05 640,148,000.00 5.~~37923~~37127% ~~965~~908.~~75580494~~542414 4.~~32918484~~066686 0.~~00000000~~000000 ~~0.00000000~~ II-3A-1 11/01/05 - 11/30/05 249,949,000.00 5.~~37235~~35707% ~~942~~868.~~21029394~~551858 43.~~21823364~~877411 0.~~00000000~~000000 ~~0.00000000~~ II-4A-1 11/01/05 - 11/30/05 88,886,000.00 5.~~70738~~69944% ~~925~~900.~~23807461~~729852 4.~~40056859~~278047 0.~~00000000~~000000 ~~0.00000000~~ II-5A-1 11/01/05 - 11/30/05 194,474,000.00 5.~~28803~~28382% ~~984~~941.~~62591436~~175823 4.~~33893868~~144172 0.~~00000000~~000000 ~~0.00000000~~ II-6A-1 11/01/05 - 11/30/05 46,639,000.00 5.~~42600~~43337% ~~969~~905.~~15132464~~718563 4.~~38218272~~100922 0.~~00000000~~000000 ~~0.00000000~~ II-M-1 11/01/05 - 11/30/05 19,161,000.00 5.~~33821~~33038% ~~999~~998.~~49434946~~982089 4.~~44625750~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-M-2 11/01/05 - 11/30/05 14,904,000.00 5.~~33821~~33038% ~~999~~998.~~49434984~~982089 4.~~44625738~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-M-3 11/01/05 - 11/30/05 8,516,000.00 5.~~33821~~33038% ~~999~~998.~~49434946~~982089 4.~~44625763~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-M-4 11/01/05 - 11/30/05 7,807,000.00 5.~~33821~~33038% ~~999~~998.~~49434994~~982089 4.~~44625721~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-M-5 11/01/05 - 11/30/05 7,097,000.00 5.~~33821~~33038% ~~999~~998.~~49434973~~982090 4.~~44625757~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-M-6 11/01/05 - 11/30/05 6,387,000.00 5.~~33821~~33038% ~~999~~998.~~49434946~~982089 4.~~44625802~~437460 0.~~00000000~~000000 ~~0.00000000~~ II-B-1 11/01/05 - 11/30/05 5,678,000.00 5.~~33821~~33038% ~~999~~998.~~49435012~~982089 4.~~44625749~~437460 0.~~00000000~~000000 ~~0.00000000~~ II-B-2 11/01/05 - 11/30/05 4,968,000.00 5.~~33821~~33038% ~~999~~998.~~49434984~~982089 4.~~44625805~~437462 0.~~00000000~~000000 ~~0.00000000~~ II-B-3 11/01/05 - 11/30/05 4,258,000.00 5.~~33821~~33038% ~~999~~998.~~49434946~~982088 4.~~44625646~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-B-4 11/01/05 - 11/30/05 7,807,000.00 5.~~33821~~33038% ~~999~~998.~~49434994~~982089 4.~~44625721~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-B-5 11/01/05 - 11/30/05 9,936,000.00 5.~~33821~~33038% ~~999~~998.~~49434984~~982089 4.~~44625705~~437461 0.~~00000000~~000000 ~~0.00000000~~ II-B-6 11/01/05 - 11/30/05 6,390,175.23 5.~~33821~~33038% ~~999~~998.~~49430182~~982040 4.~~44625679~~437460 0.~~00000000~~000000 ~~0.00000000~~ R-X N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1000 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.~~00000000~~000000 0.~~00000000~~000000 3.~~06831883~~099357 0.~~00000000~~000000 ~~858~~752.~~46924937~~210747 I-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~72222644~~468193 0.~~00000000~~000000 ~~763~~586.~~69727662~~285843 I-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~48555557~~974444 0.~~00000000~~000000 1000.~~00000000~~000000 I-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~11599747~~141513 0.~~00000000~~000000 ~~858~~752.~~46924929~~210747 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~63666683~~125555 0.~~00000000~~000000 1000.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~81444444~~303333 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~39222185~~881111 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 45.~~74777667~~236667 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 5.~~10333250~~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 ~~200~~123.~~03165685~~658937 0.~~00000000~~000000 ~~124209~~110205.~~59617588~~780949 II-1A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~77009848~~459789 0.~~00000000~~000000 ~~922~~854.~~17417754~~971868 II-1A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~77009808~~459789 0.~~00000000~~000000 ~~922~~854.~~17417753~~971868 II-2A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~32918484~~066686 0.~~00000000~~000000 ~~946~~894.~~85641508~~753975 II-3A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~21823364~~877411 0.~~00000000~~000000 ~~906~~854.~~72048342~~890470 II-4A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~40056859~~278047 0.~~00000000~~000000 ~~915~~885.~~79259163~~040795 II-5A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~33893868~~144172 0.~~00000000~~000000 ~~972~~928.~~33085405~~035578 II-6A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~38218272~~100922 0.~~00000000~~000000 ~~968~~897.~~73065825~~367777 II-M-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625750~~437461 0.~~00000000~~000000 ~~999~~998.~~32557539~~808872 II-M-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625738~~437461 0.~~00000000~~000000 ~~999~~998.~~32557568~~808871 II-M-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625763~~437461 0.~~00000000~~000000 ~~999~~998.~~32557539~~808872 II-M-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625721~~437461 0.~~00000000~~000000 ~~999~~998.~~32557577~~808872 II-M-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625757~~437461 0.~~00000000~~000000 ~~999~~998.~~32557560~~808871 II-M-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625802~~437460 0.~~00000000~~000000 ~~999~~998.~~32557539~~808871 II-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625749~~437460 0.~~00000000~~000000 ~~999~~998.~~32557591~~808871 II-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625805~~437462 0.~~00000000~~000000 ~~999~~998.~~32557568~~808871 II-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625646~~437461 0.~~00000000~~000000 ~~999~~998.~~32557539~~808870 II-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625721~~437461 0.~~00000000~~000000 ~~999~~998.~~32557577~~808872 II-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625705~~437461 0.~~00000000~~000000 ~~999~~998.~~32557568~~808872 II-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44625679~~437460 0.~~00000000~~000000 ~~999~~998.~~32552710~~808823 R-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 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~~$1000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6457,~~923~~332,~~538~~202.4404 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~204~~267,417.8683 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~175~~74,~~417~~738.6225 Swap/Cap Payments 0.00 Total Deposits 6557,~~303~~674,~~373~~358.9212 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~230~~220,~~168~~454.2213 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 633~~586,~~362~~841.6351 Payment of Interest and Principal 6456,~~439~~867,~~843~~062.0748 Total Withdrawals (Pool Distribution Amount) 6557,~~303~~674,~~373~~358.9212 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~618~~573,~~979~~917.0262 Additional Servicing Fee 1412,~~368~~909.8129 Additional Servicing Fee 14.8060 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~633~~586,~~362~~841.6351 *Servicer Payees include: ABN AMRO MORTGAGE GROUP (MI); BANK OF AMERICA (NY); COUNTRYWIDE HOME LOANS INC.; EMC MTG CORP; EVERHOME MORTGAGE COMPANY; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; NATIONAL CITY MTG CO; PHH US MTG CORP; SUN TRUST MTG INC; WACHOVIA MORTGAGE CORPORATION; WATERFIELD MTG CORP; WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 ~~456~~3,318.3756 ~~456~~3,318.3756 0.00 Class XP Reserve ~~Account~~ 100.00 0.00 0.00 100.00 Account

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.918075% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.563220% NoWeighted ofAverage ~~Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~6 0 0 6 999,026~~5.32555229% ~~0.00~~Weighted ~~0.00~~Average ~~999,026.32~~Remaining 30Term ~~Days~~351 ~~125~~Beginning 1Scheduled 0Collateral 0Loan ~~126~~Count 298,~~983,377.34~~226 ~~113,685.09~~Number ~~0.00~~Of ~~0.00~~Loans ~~30,097,062.43~~Paid 60In ~~Days~~Full 25176 0Ending 0Scheduled 0Collateral 25Loan ~~7,057,400.30~~Count ~~0.00 0.00 0.00 7~~8,~~057,400.30~~050 90Beginning ~~Days~~Scheduled 5Collateral 0Balance ~~0 0 5 907~~1,~~419.71 0.00 0.00 0.00 907~~940,~~419~~793,836.7153 ~~120~~Ending ~~Days~~Scheduled 3Collateral 0Balance 1 ~~0 4 838~~,~~100.00 0.00 95~~892,~~500.00 0.00 933~~986,~~600~~647.0010 ~~150~~Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0~~ 1 ~~1 2 0.00 0.00 233~~,~~599.60 128~~893,~~000.00 361~~264,~~599~~742.6092 ~~Totals~~Monthly ~~158~~P&I 7Constant ~~2 1 168 38~~9,~~786~~903,~~297~~213.3564 ~~1,112,711.41~~Special ~~329,099.60~~Servicing ~~128,000.00~~Fee ~~40,356,108.36 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~~.~~069914%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.069914%~~Waived ~~0.048981%~~Amount 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.048981%~~Penalty 30Waived ~~Days~~Count ~~1.456537%~~ 0~~.011652%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~1.468189%~~Paid ~~1.470060%~~Amount 074,738.~~005574%~~25 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~1.475634%~~Paid 60Count ~~Days~~Not ~~0.291307%~~Available ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~291307%~~00 ~~0.346018%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~0.346018%~~Scheduled 90Principal ~~Days 0~~331,744.~~058261%~~01 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 047,475,445.~~000000%~~42 ~~0.058261%~~Required ~~0.044490%~~Overcollateralized ~~0.000000%~~Amount 0.~~000000%~~00 ~~0.000000%~~Overcollateralized ~~0.044490%~~Increase ~~120~~Amount ~~Days~~ 0.~~034957%~~00 ~~0.000000%~~Overcollateralized ~~0.011652%~~Reduction ~~0.000000%~~Amount 0.~~046609%~~00 ~~0.041091%~~Specified ~~0.000000%~~O/C ~~0.004682%~~Amount 05,629,049.~~000000%~~03 ~~0.045774%~~Overcollateralized ~~150~~Amount ~~Days 0~~5,629,049.~~000000%~~03 ~~0.000000%~~Overcollateralized ~~0.000000%~~Deficiency ~~0.000000%~~Amount 0.~~000000%~~00 ~~0.000000%~~Base ~~0.000000%~~Overcollateralization ~~0.000000%~~Amount 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.011652% 0.011652% 0.023305% 0.000000% 0.000000% 0.011453% 0.006276% 0.017729% Totals 1.841063% 0.081566% 0.023305% 0.011652% 1.957586% 1.901660% 0.054555% 0.016135% 0.006276% 1.978626%00

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 391,794.66 0.00 0.00 391,794.66 30 Days 59 1 0 0 60 14,080,355.91 113,685.09 0.00 0.00 14,194,041.00 60 Days 15 0 0 0 15 5,180,829.67 0.00 0.00 0.00 5,180,829.67 90 Days 2 0 0 0 2 511,628.06 0.00 0.00 0.00 511,628.06 120 Days 1 0 0 0 1 169,100.00 0.00 0.00 0.00 169,100.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 1 2 0.00 0.00 233,599.60 128,000.00 361,599.60 Totals 77 4 1 1 83 19,941,913.64 505,479.75 233,599.60 128,000.00 20,808,992.99 0-29 Days 0.102599% 0.000000% 0.000000% 0.102599% 0.056030% 0.000000% 0.000000% 0.056030% 30 Days 2.017784% 0.034200% 0.000000% 0.000000% 2.051984% 2.013607% 0.016258% 0.000000% 0.000000% 2.029864% 60 Days 0.512996% 0.000000% 0.000000% 0.000000% 0.512996% 0.740901% 0.000000% 0.000000% 0.000000% 0.740901% 90 Days 0.068399% 0.000000% 0.000000% 0.000000% 0.068399% 0.073167% 0.000000% 0.000000% 0.000000% 0.073167% 120 Days 0.034200% 0.000000% 0.000000% 0.000000% 0.034200% 0.024183% 0.000000% 0.000000% 0.000000% 0.024183% 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% 0.034200% 0.034200% 0.068399% 0.000000% 0.000000% 0.033407% 0.018305% 0.051712% Totals 2.633379% 0.136799% 0.034200% 0.034200% 2.838577% 2.851857% 0.072288% 0.033407% 0.018305% 2.975857% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 1,185,755.73 0.00 0.00 0.00 1,185,755.73 60 Days 1 0 0 0 1 196,800.00 0.00 0.00 0.00 196,800.00 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 5 0 0 0 5 1,382,555.73 0.00 0.00 0.00 1,382,555.73 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.012658% 0.000000% 0.000000% 0.000000% 1.012658% 1.229635% 0.000000% 0.000000% 0.000000% 1.229635% 60 Days 0.253165% 0.000000% 0.000000% 0.000000% 0.253165% 0.204083% 0.000000% 0.000000% 0.000000% 0.204083% 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 1.265823% 0.000000% 0.000000% 0.000000% 1.265823% 1.433717% 0.000000% 0.000000% 0.000000% 1.433717% 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 Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 319,734.00 0.00 0.00 319,734.00 30 Days 39 0 0 0 39 7,556,303.51 0.00 0.00 0.00 7,556,303.51 60 Days 3 0 0 0 3 562,074.60 0.00 0.00 0.00 562,074.60 90 Days 1 0 0 0 1 127,150.00 0.00 0.00 0.00 127,150.00 120 Days 1 0 0 0 1 300,000.00 0.00 0.00 0.00 300,000.00 150 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 44 2 0 0 46 8,545,528.11 319,734.00 0.00 0.00 8,865,262.11 0-29 Days 0.059880% 0.000000% 0.000000% 0.059880% 0.048725% 0.000000% 0.000000% 0.048725% 30 Days 1.167665% 0.000000% 0.000000% 0.000000% 1.167665% 1.151531% 0.000000% 0.000000% 0.000000% 1.151531% 60 Days 0.089820% 0.000000% 0.000000% 0.000000% 0.089820% 0.085657% 0.000000% 0.000000% 0.000000% 0.085657% 90 Days 0.029940% 0.000000% 0.000000% 0.000000% 0.029940% 0.019377% 0.000000% 0.000000% 0.000000% 0.019377% 120 Days 0.029940% 0.000000% 0.000000% 0.000000% 0.029940% 0.045718% 0.000000% 0.000000% 0.000000% 0.045718% 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 1.317365% 0.059880% 0.000000% 0.000000% 1.377246% 1.302283% 0.048725% 0.000000% 0.000000% 1.351008% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 2,271,832.00 0.00 0.00 0.00 2,271,832.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 2,271,832.00 0.00 0.00 0.00 2,271,832.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.836820% 0.000000% 0.000000% 0.000000% 0.836820% 0.922816% 0.000000% 0.000000% 0.000000% 0.922816% 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 0.836820% 0.000000% 0.000000% 0.000000% 0.836820% 0.922816% 0.000000% 0.000000% 0.000000% 0.922816% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,969,365.23 0.00 0.00 0.00 1,969,365.23 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,969,365.23 0.00 0.00 0.00 1,969,365.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.040816% 0.000000% 0.000000% 0.000000% 2.040816% 2.228961% 0.000000% 0.000000% 0.000000% 2.228961% 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 2.040816% 0.000000% 0.000000% 0.000000% 2.040816% 2.228961% 0.000000% 0.000000% 0.000000% 2.228961% 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 1 0 0 1 287,497.66 0.00 0.00 287,497.66 30 Days 14 0 0 0 14 2,073,857.39 0.00 0.00 0.00 2,073,857.39 60 Days 6 0 0 0 6 1,117,696.03 0.00 0.00 0.00 1,117,696.03 90 Days 2 0 0 0 2 268,641.65 0.00 0.00 0.00 268,641.65 120 Days 1 0 1 0 2 369,000.00 0.00 95,500.00 0.00 464,500.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 23 1 1 0 25 3,829,195.07 287,497.66 95,500.00 0.00 4,212,192.73 0-29 Days 0.084034% 0.000000% 0.000000% 0.084034% 0.140694% 0.000000% 0.000000% 0.140694% 30 Days 1.176471% 0.000000% 0.000000% 0.000000% 1.176471% 1.014896% 0.000000% 0.000000% 0.000000% 1.014896% 60 Days 0.504202% 0.000000% 0.000000% 0.000000% 0.504202% 0.546974% 0.000000% 0.000000% 0.000000% 0.546974% 90 Days 0.168067% 0.000000% 0.000000% 0.000000% 0.168067% 0.131467% 0.000000% 0.000000% 0.000000% 0.131467% 120 Days 0.084034% 0.000000% 0.084034% 0.000000% 0.168067% 0.180580% 0.000000% 0.046735% 0.000000% 0.227315% 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 1.932773% 0.084034% 0.084034% 0.000000% 2.100840% 1.873916% 0.140694% 0.046735% 0.000000% 2.061346% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 845,907.57 0.00 0.00 0.00 845,907.57 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 845,907.57 0.00 0.00 0.00 845,907.57 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.851852% 0.000000% 0.000000% 0.000000% 1.851852% 1.732210% 0.000000% 0.000000% 0.000000% 1.732210% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.851852% 0.000000% 0.000000% 0.000000% 1.851852% 1.732210% 0.000000% 0.000000% 0.000000% 1.732210%

~~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 5.731745 5.957097 5.658821 Weighted Average Net Rate 5.375248 5.699440 5.283821 Weighted Average Remaining Term 353 353 353 Beginning Loan Count 459 144 1,164 Loans Paid In Full 6 3 16 Ending Loan Count 453 141 1,148 Beginning Scheduled Balance 236,619,721.16 87,005,221.72 198,191,789.40 Ending scheduled Balance 233,202,855.80 85,609,793.51 195,628,791.05 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,157,046.04 443,077.65 1,033,489.33 Scheduled Principal 26,842.83 11,162.20 98,879.40 Unscheduled Principal 3,390,022.53 1,384,266.01 2,464,118.95 Scheduled Interest 1,130,203.21 431,915.45 934,609.93 Servicing Fee 70,295.11 18,681.24 61,934.93 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~204~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,~~417~~584.8645 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 1,056,323.65 413,234.21 872,675.00 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.357070 5.699440 5.283821

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Group ~~REO~~II-6 ~~Loans~~Total ~~Month~~Collateral ~~REO~~Description ~~Percentage~~Mixed ~~Loans~~ARM inMixed ~~REO~~ARM 0Weighted ~~Oct-04~~Average ~~0.000%~~Coupon ~~Original~~Rate ~~Principal Balance 0~~5.00808371 ~~Nov-04 0~~5.~~000%~~918075 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Net ~~0.00~~Rate ~~Dec-04 0~~5.~~000%~~433371 ~~Jan-05 0~~5.~~000%~~563220 ~~Current~~Weighted ~~REO~~Average ~~Total~~Remaining ~~Feb-05~~Term ~~0.000%~~353 ~~Loans~~351 inRecord ~~REO~~Date 111/30/2005 ~~Mar-05~~11/30/2005 ~~0.000%~~Principal ~~Original~~And ~~Principal~~Interest ~~Balance~~Constant ~~128~~235,~~000~~653.0063 ~~Apr-05 0.000% Current Principal Balance 128~~9,~~000~~903,213.0064 ~~May-05~~Beginning ~~0.000%~~Loan ~~Jun-05~~Count ~~0.000%~~102 ~~Jul-05~~8,226 0.000% Aug-05 0.006% Sep-05 0.006% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month REO History* New REO Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~1 in176 ~~REO~~Ending 0Loan ~~Oct-04~~Count ~~0.000%~~101 ~~Original~~8,050 ~~Principal~~Beginning Scheduled Balance 045,881,790.0021 ~~Nov-04 0~~1,940,793,836.~~000%~~53 ~~Current~~Ending ~~Principal~~Scheduled Balance 045,491,241.0021 ~~Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO~~ 1 ~~Mar-05 0~~,892,986,647.~~000%~~10 ~~Original~~Scheduled Principal ~~Balance 128~~13,~~000~~571.0057 ~~Apr-05 0~~331,744.~~000%~~01 ~~Current~~Unscheduled Principal ~~Balance 128~~376,~~000~~977.0043 ~~May-05 0~~47,475,445.~~000%~~42 ~~Jun-05~~Scheduled ~~0.000%~~Interest ~~Jul-05 0~~222,082.~~000%~~06 ~~Aug-05 0~~9,571,469.~~018%~~63 ~~Sep-05~~Servicing ~~0.018%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report14,338.06 ~~The monthly bond remittance report can be viewed online at www~~573,917.~~ctslink.com.~~62 ~~Group~~Master ~~II-1~~Servicing 12Fee ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~Fry ~~0.000%~~Amount ~~Current REO Total Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Mar-05 0~~.~~000%~~00 ~~Original~~Special ~~Principal~~Hazard ~~Balance~~Fee 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current~~Other ~~Principal~~Fee ~~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-2 12 ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~,923.~~000%~~89 ~~Original~~Pool ~~Principal~~Insurance ~~Balance~~Fee 0.00 ~~Nov-04~~ 0.~~000%~~00 ~~Current~~Spread ~~Principal~~1 ~~Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~Spread ~~0.000%~~2 ~~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~~Spread 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 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~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Net ~~0.000%~~Interest ~~Jan-05 0~~207,744.~~000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05 0~~8,984,628.000% 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-4 12 ~~Month~~Realized ~~REO~~Loss History*Amount ~~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~~Cumulative ~~0.000%~~Realized ~~Jan-05~~Loss 0.~~000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~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 REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Oct-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000000 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Amount ~~Balance~~ 0.00 ~~Dec-04~~ 0.~~000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Count ~~Balance~~ 0~~.00~~ ~~May-05~~ 0~~.000%~~ ~~Jun-05~~Prepayment ~~0.000%~~Penalty ~~Jul-05~~Paid ~~0.000%~~Amount ~~Aug-05~~ 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-6 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~~74738.~~000%~~25 ~~Current~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Count ~~Dec-04~~ 0~~.000%~~ ~~Jan-05~~Not ~~0.000%~~Available ~~Current~~Special ~~REO~~Servicing ~~Total~~Fee ~~Feb-05~~ 0.~~000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May~~Pass-05Through ~~0.000%~~Rate ~~Jun-05 0~~5.~~000%~~433371 ~~Jul-05 0~~5.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.555229

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~- Group Level Miscellaneous Reporting Group II-1 ~~All~~Average ~~Mortgage~~Loss ~~Loans~~Severity inGroup ~~REO~~II-1 ~~during~~0.000000% ~~Current~~Senior ~~Period~~Prepayment ~~Month~~Percentage ~~Loan~~Group ~~First~~II-1 ~~Original~~100.000000% ~~Loan~~Senior ~~Entered~~Percentage ~~Payment~~Group ~~LTV~~II-1 at91.886016% ~~Principal~~Subordinate Prepayment Percentage II-1 0.000000% Subordinate Percentage Group ~~Number~~II-1 ~~REO~~8.113984% ~~Date~~Group ~~State~~II-2 ~~Origination~~Average ~~Balance~~Loss Severity Group III-2 ~~0085563294~~0.000000% ~~Aug~~Senior Prepayment Percentage Group II-~~2005~~2 01100.000000% Senior Percentage Group II-~~Feb~~2 92.082458% Subordinate Prepayment Percentage II-~~2005~~2 CO0.000000% 80Subordinate Percentage Group II-2 7.00917542% ~~128,000~~Group II-3 Average Loss Severity Group II-3 0.00000000% Senior Prepayment Percentage Group II-3 100.000000% Senior Percentage Group II-3 91.747918% Subordinate Prepayment Percentage II-3 0.000000% Subordinate Percentage Group II-3 8.252082% Group II-4 Average Loss Severity Group II-4 0.000000% Senior Prepayment Percentage Group II-4 100.000000% Senior Percentage Group II-4 92.020079% Subordinate Prepayment Percentage II-4 0.000000% Subordinate Percentage Group II-4 7.979921% Group II-5 Average Loss Severity Group II-5 0.000000% Senior Prepayment Percentage Group II-5 100.000000% Senior Percentage Group II-5 92.352073% Subordinate Prepayment Percentage II-5 0.000000% Subordinate Percentage Group II-5 7.647927% Group II-6 Average Loss Severity Group II-6 0.000000% Senior Prepayment Percentage Group II-6 100.000000% Senior Percentage Group II-6 92.066608% Subordinate Prepayment Percentage II-6 0.000000% Subordinate Percentage Group II-6 7.933392%

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~~21 ~~Interest~~0 ~~Group~~0 I21 ~~0085563294~~3,408,033.13 ~~128~~0.00 0.00 3,~~000~~408,033.13 30 Days 148 5 0 0 153 37,146,843.39 847,670.44 0.00 ~~01-Jan-2005~~0.00 37,994,513.83 60 Days 33 0 0 0 33 7,423,659.29 50.~~875%~~00 0.00 0.00 7,423,659.29 90 Days 10 0 1 0 11 1,404,918.99 0.00 255,335.04 0.00 1,660,254.03 120 Days 6 1 0 0 7 1,456,670.00 368,907.57 0.00 0.00 1,825,577.57 150 Days 6 2 2 0 10 1,998,637.33 398,400.00 340,659.00 0.00 2,737,696.33 180+ Days 2 0 3 0 5 804,792.00 0.00 591,650.00 0.00 1,396,442.00 Totals 205 29 6 0 240 50,235,521.00 5,023,011.14 1,187,644.04 0.00 56,446,176.18 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 0.260870% 0.000000% 0.000000% 0.260870% 0.180008% 0.000000% 0.000000% 0.180008% 30 Days 1.838509% 0.062112% 0.000000% 0.000000% 1.900621% 1.962052% 0.044773% 0.000000% 0.000000% 2.006825% 60 Days 0.409938% 0.000000% 0.000000% 0.000000% 0.409938% 0.392109% 0.000000% 0.000000% 0.000000% 0.392109% 90 Days 0.124224% 0.000000% 0.012422% 0.000000% 0.136646% 0.074206% 0.000000% 0.013486% 0.000000% 0.087693% 120 Days 0.074534% 0.012422% 0.000000% 0.000000% 0.086957% 0.076940% 0.019485% 0.000000% 0.000000% 0.096425% 150 Days 0.074534% 0.024845% 0.024845% 0.000000% 0.124224% 0.105566% 0.021043% 0.017993% 0.000000% 0.144602% 180+ Days 0.024845% 0.000000% 0.037267% 0.000000% 0.062112% 0.042508% 0.000000% 0.031250% 0.000000% 0.073758% Totals 2.546584% 0.360248% 0.074534% 0.000000% 2.981366% 2.653381% 0.265309% 0.062730% 0.000000% 2.981420%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Oct-04 0.000% Original Principal Balance 95,500.00 Nov-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~95,500.00~~A ~~Dec-04~~Insufficient ~~0.000%~~Funds ~~Jan-05~~ 0.~~000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 2 Mar-05 0.000% Original Principal Balance 329,100.~~00 ~~Apr-05 0.000% Current~~ Principal Balance ~~329,099.60~~of ~~May-05~~Contaminated ~~0.000%~~Properties ~~Jun-05~~ 0.000% Jul-05 0.006% Aug-05 0.011% Sep-05 0.016% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 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 1 Mar-05 0.000% Original Principal Balance 233~~267,~~600~~417.00 Apr-05 0.000% Current Principal Balance 233,599.60 May-05 0.000% Jun-05 0.000% Jul-05 0.017% Aug-05 0.032% Sep-05 0.033% *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 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-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 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-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 1 Oct-04 0.000% Original Principal Balance 95,500.00 Nov-04 0.000% Current Principal Balance 95,500.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 1 Mar-05 0.000% Original Principal Balance 95,500.00 Apr-05 0.000% Current Principal Balance 95,500.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.047% *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-6 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.83

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group I 0085567030 Aug-2005 01-Feb-2005 CA 80.00 233,600.00 Group II-5 0113233225 Sep-2005 01-May-2005 IN 81.27 95,500.00

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~I ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Aggregate ~~Current~~Percentage ~~Period~~of ~~(continued)~~Number ~~Current~~of ~~Paid~~Aggregate ~~Current~~Percentage ~~Approximate~~of ~~Loan~~Delinquent ~~Principal~~Loans ToOutstanding ~~Months~~Balance(%) ~~Loan~~Loans ~~Delinquent~~Oustanding ~~Group~~Balance(%) ~~Number~~Balance($) Balance($) ~~Date~~180 ~~Delinquent~~- ~~Rate~~209 ~~Interest~~3 ~~Group I 0085567030 233~~931,~~599~~942.6000 ~~01-Feb-2005~~0.049 61 6680,000.~~250%~~00 ~~4,671~~0.96110 ~~Group~~210 II-5 ~~0113233225~~239 952 464,500.00 ~~01-Apr-2005~~0.025 40 0.00 0.000 Total 5 1,396,442.~~500%~~00 0.074 1 680,~~631~~000.4800 0.110

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~ARM~~II-2 ~~Weighted~~Group ~~Average~~II-1 ~~Gross~~Number ~~Coupon~~of ~~5.925511%~~Aggregate ~~Weighted~~Percentage ~~Average~~of ~~Net~~Days ~~Coupon~~Number ~~5.570776%~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Pass-Through~~of ~~Rate~~Loans ~~5.562532%~~Oustanding ~~Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~354~~Delinquent ~~Beginning Scheduled Collateral Loan Count 8,773 Number Of~~ Loans ~~Paid~~Outstanding ~~In Full 191 Ending Scheduled Collateral Loan Count 8,582 Beginning Scheduled Collateral~~ Balance(%) ~~2,093,885,696.02 Ending Scheduled Collateral~~ Balance($) ~~2,039,327,361.95 Ending Actual Collateral~~ Balance($) at180 31-~~Aug-2005~~ ~~2,039,602,171.58~~209 ~~Monthly~~0 ~~P&I Constant 10,690,548~~0.2700 ~~Special Servicing Fee~~ 0.00000 ~~Prepayment~~1 ~~Penalties 175~~127,~~417~~150.6200 ~~Realized Loss Amount~~ 0.00020 ~~Cumulative~~210 ~~Realized~~- ~~Loss~~239 0 0.00 ~~Scheduled Principal 351,096~~0.41000 ~~Unscheduled~~0 ~~Principal 54,207,237~~0.6600 ~~Required Overcollateralization Amount~~ 0.00000 ~~Overcollateralized~~Total ~~Increase~~0 ~~Amount~~ 0.00 ~~Overcollateralized reduction Amount~~ 0.00000 ~~Specified~~1 ~~O/C Amount 5~~127,~~629,049~~150.0300 ~~Overcollateralized Amount 5,629,049~~0.03020 ~~Overcollateralized~~Total ~~Deficiency~~0 ~~Amount~~ 0.00 ~~Base Overcollateralized Amount~~ 0.00000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group I Group~~ II-14 Group II-23 ~~Collateral~~Number ~~Description~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Mixed~~of ~~ARM~~Days ~~Mixed~~Number ~~ARM~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Coupon~~of ~~Rate~~Loans ~~6.343806~~Oustanding ~~5.062258~~Balance(%) ~~5.754228~~Delinquent ~~Weighted Average Net Rate 5.998735 4.713885 5.383555 Weighted Average Maturity 352 354 356 Beginning Loan Count 3,017 406 3,397~~ Loans ~~Paid~~Outstanding InBalance(%) ~~Full 93 11 57 Ending Loan Count 2,924 395 3,340 Beginning Scheduled~~ Balance($) ~~725,497,293.46 100,407,575.60 668,250,036.35 Ending Scheduled~~ Balance($) ~~699,158,575.34~~180 ~~96,423,765.46~~- ~~656,146,506.24~~209 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 3,953,531.12 435,198.83 3,272,829.16 Scheduled Principal 118,186.04 11,624.58 68,443.44 Unscheduled Principal 26,220,532.08 3,972,185.56 12,035,086.67 Scheduled Interest 3,835,345.08 423,574.25 3,204,385.72 Servicing Fees 208,623.13 29,149.43 206,418.44 Master Servicing Fees 0~~.00~~ 0.00 0.00000 ~~Trustee Fee~~ 0~~.00~~ 0.00 0.00000 ~~FRY~~210 ~~Amount~~- ~~0.00~~239 0~~.00~~ 0.00 ~~Special Hazard Fee~~ 0.00000 0~~.00~~ 0.00 ~~Other Fee 6,609.34 1,535.58 2,409.69 Pool Insurance Fee~~ 0.00000 ~~0.00~~Total 0~~.00~~ ~~Spread 1~~ 0.00 0.00000 0~~.00~~ ~~Spread 2~~ 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 3,620,112.61 392,889.24 2,995,557.59 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 5.987803 4.695533 5.379228000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group~~ II-35 Group II-46 ~~Group~~Days ~~II-5~~Number ~~Collateral~~of ~~Description~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Coupon~~Loans ~~Rate~~Outstanding ~~5.747043~~Balance(%) ~~5.964854 5.663023 Weighted Average Net Rate 5.390363 5.707376 5.288023 Weighted Average Maturity 356 356 356 Beginning Loan Count 495 149 1,201~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 17 2 11 Ending Loan Count 478 147 1,190 Beginning Scheduled~~ Balance($) ~~255,036,816.83 89,186,260.72 206,664,264.63 Ending scheduled~~ Balance($) ~~246,164,186.18~~180 ~~88,345,833.61~~- ~~204,265,726.41~~209 ~~Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant~~ 1~~,247,380.76~~ ~~454~~124,~~309~~792.85 1,076,966.44 Scheduled Principal 25,957.70 10,990.64 101,679.37 Unscheduled Principal 8,846,672.95 829,436.47 2,296,858.85 Scheduled Interest 1,221,423.06 443,319.21 975,287.07 Servicing Fees 75,805.61 19,136.25 64,582.58 Master Servicing Fees 0.00 0.00064 0~~.00~~ ~~Trustee Fee~~ 0.00 0.00000 ~~0.00~~210 ~~FRY~~- ~~Amount~~239 ~~0.00~~2 0464,500.00 0.00237 ~~Special Hazard Fee~~ 0~~.00~~ 0.00 0.00000 ~~Other~~Total ~~Fee~~ 3 589,~~829~~292.00 0.00301 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,~~141,788.45~~ ~~424~~Foreclosure,~~182.96~~ ~~910,704~~Bankruptcy).49 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 5.372346 5.707376 5.288023

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 0 Jan-605 ~~Total~~0.000% ~~Collateral~~Original ~~Description~~Principal ~~Mixed~~Balance ~~ARM~~0.00 ~~Mixed~~Feb-05 ~~ARM~~0.000% ~~Weighted~~Current ~~Average~~Principal ~~Coupon~~Balance ~~Rate~~0.00 5Mar-05 0.~~801002~~000% 5Apr-05 0.~~925511~~000% ~~Weighted~~Current ~~Average~~REO ~~Net~~Total ~~Rate~~May-05 50.~~426002~~000% 5Loans in REO 0 Jun-05 0.~~570776~~000% ~~Weighted~~Original ~~Average~~Principal ~~Maturity~~Balance ~~356~~0.00 ~~354~~Jul-05 0.000% Current Principal Balance 0.00 ~~Record~~Aug-05 ~~Date~~0.006% ~~08/31/2005~~Sep-05 ~~08/31/2005~~0.006% ~~Principal~~Oct-05 ~~And~~0.006% ~~Interest~~Nov-05 ~~Constant~~0.000% ~~250,332~~Dec-05 0.11000% ~~10,690,548~~*The text reported in the above table is presented graphically on the monthly bond remittance report.27 ~~Beginning~~The ~~Loan~~monthly ~~Count~~bond ~~108~~remittance ~~8,773~~report can be viewed online at www.ctslink.com. Group I 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage Loans in REO 0 ~~191~~Jan-05 ~~Ending~~0.000% ~~Loan~~Original ~~Count~~Principal ~~108~~Balance ~~8,582~~0.00 ~~Beginning~~Feb-05 ~~Scheduled~~0.000% Current Principal Balance ~~48,843,448~~0.4300 ~~2,093,885,696~~Mar-05 0.02000% ~~Ending~~Apr-05 ~~Scheduled~~0.000% ~~Balance~~Current ~~48,822,768~~REO Total May-05 0.71000% ~~2,039,327,361~~Loans in REO 0 Jun-05 0.95000% ~~Scheduled~~Original Principal ~~14,214~~Balance 0.6400 ~~351,096~~Jul-05 0.41000% ~~Unscheduled~~Current Principal ~~6,465~~Balance 0.0800 ~~54,207,237~~Aug-05 0.66018% ~~Scheduled~~Sep-05 ~~Interest~~0.018% ~~236,117~~Oct-05 0.47019% ~~10,339,451~~Nov-05 0.86000% ~~Servicing~~Dec-05 ~~Fee~~0.000% ~~15,263~~*The text reported in the above table is presented graphically on the monthly bond remittance report.58 ~~618,979~~The monthly bond remittance report can be viewed online at www.02ctslink.com. ~~Master~~Group ~~Servicing~~II-1 ~~Fee~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 ~~Trustee~~Feb-05 ~~Fee~~0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Fry~~Jul-05 ~~Amount~~0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Special~~Feb-05 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Other~~Jul-05 ~~Fee~~0.000% Current Principal Balance 0.00 ~~14,383~~Aug-05 0.61000% ~~Pool~~Sep-05 ~~Insurance~~0.000% ~~Fee~~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 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Spread~~Mar-05 10.000% 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 ~~Spread~~Aug-05 20.000% 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-4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Spread~~Mar-05 30.000% 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 ~~Net~~Aug-05 ~~Interest~~0.000% ~~220,853~~Sep-05 0.89000% ~~9,706,089~~Oct-05 0.23000% ~~Realized~~Nov-05 ~~Loss~~0.000% ~~Amount~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~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 ~~Percentage~~Aug-05 of0.000% ~~Cumulative~~Sep-05 ~~Losses~~0.000% Oct-05 0.~~0000~~000% Nov-05 0.~~0000~~000% ~~Prepayment~~Dec-05 ~~Penalties~~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-6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 ~~Special~~Mar-05 ~~Servicing~~0.000% ~~Fee~~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.~~426002~~000% 5Oct-05 0.~~562532~~000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail ~~Group II~~-1 ~~Average~~All ~~Loss~~Mortgage ~~Severity~~Loans ~~Group~~in ~~II-1~~REO ~~0.000000%~~during ~~Senior~~Current ~~Prepayment~~Period ~~Percentage~~Month ~~Group~~Loan ~~II-1~~First ~~100.000000%~~Original ~~Senior~~Loan ~~Percentage~~Entered ~~Group~~Payment ~~II-1~~LTV ~~0.000000%~~at ~~Subordinate~~Principal ~~Prepayment Percentage II-1 0.000000% Subordinate Percentage~~ Group ~~II-1~~Number ~~7.502004%~~REO ~~Group~~Date ~~Group~~State ~~II-2~~Origination ~~Average~~Balance ~~Loss~~No ~~Severity~~REO ~~Group~~loans ~~II-2~~this 0period.~~000000% Senior Prepayment Percentage Group II-2 100.000000% Senior Percentage Group II-2 0.000000% Subordinate Prepayment Percentage II-2 0.000000% Subordinate Percentage Group II-2 7.485729%~~

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail ~~Group II~~-3 ~~Average~~All ~~Loss~~Mortgage ~~Severity~~Loans ~~Group~~in ~~II-3~~REO ~~0.000000%~~during ~~Senior~~Current ~~Prepayment~~Period ~~Percentage~~(continued) ~~Group~~Current ~~II-3~~Paid ~~100.000000%~~Current ~~Senior~~Approximate ~~Percentage~~Loan ~~Group~~Principal ~~II-3~~To ~~0.000000%~~Months ~~Subordinate~~Loan ~~Prepayment~~Delinquent ~~Percentage II-3 0.000000% Subordinate Percentage~~ Group ~~II-3~~Number ~~7.658618%~~Balance ~~Group~~Date ~~Group~~Delinquent ~~II-4~~Rate ~~Average~~Interest ~~Loss~~No ~~Severity~~REO ~~Group~~loans ~~II-4~~this 0period.000000% Senior Prepayment Percentage Group II-4 100.000000% Senior Percentage Group II-4 0.000000% Subordinate Prepayment Percentage II-4 0.000000% Subordinate Percentage Group II-4 7.787690% Group Group II-5 Average Loss Severity Group II-5 0.000000% Senior Prepayment Percentage Group II-5 100.000000% Senior Percentage Group II-5 0.000000% Subordinate Prepayment Percentage II-5 0.000000% Subordinate Percentage Group II-5 7.345307%

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 150,000.00 Feb-05 0.000% Current Principal Balance 150,000.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 6 Jun-05 0.000% Original Principal Balance 1,188,309.00 Jul-05 0.006% Current Principal Balance 1,187,644.04 Aug-05 0.011% Sep-05 0.016% Oct-05 0.041% Nov-05 0.087% Dec-05 0.063% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 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 2 Jun-05 0.000% Original Principal Balance 446,659.00 Jul-05 0.017% Current Principal Balance 445,994.04 Aug-05 0.032% Sep-05 0.033% Oct-05 0.034% Nov-05 0.069% Dec-05 0.072% *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-61 ~~Average~~12 ~~Loss~~Month ~~Severity~~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 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-62 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~000000~~000% ~~Senior~~Original ~~Prepayment~~Principal ~~Percentage~~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 127,150.00 Jul-05 0.000% Current Principal Balance 127,150.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.020% Nov-05 0.020% Dec-05 0.020% *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-63 ~~100~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~000000~~000% ~~Senior~~Original ~~Percentage~~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 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-64 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~000000~~000% ~~Subordinate~~Original ~~Prepayment~~Principal ~~Percentage~~Balance II0.00 Feb-605 0.~~000000~~000% ~~Subordinate~~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 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-5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 150,000.00 Feb-05 0.000% Current Principal Balance 150,000.00 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 3 Jun-05 0.000% Original Principal Balance 614,500.00 Jul-05 0.000% Current Principal Balance 614,500.00 Aug-05 0.000% Sep-05 0.047% Oct-05 0.229% Nov-05 0.558% Dec-05 0.314% *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-6 712 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~458932~~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 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.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~Summary~~Foreclosure ~~Loans~~during ~~Paid~~Current InPeriod ~~Full~~Month ~~Repurchased~~Loan ~~Loans~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal~~ Group ~~Count~~Number ~~Balance~~FC ~~Balance~~Date ~~Count~~State ~~Balance~~Origination Balance Group I 930001809173 ~~25,665,936.00~~Nov-2005 ~~25,546,307.91~~01-Jun-2005 0CO 080.00 0256,000.00 Group ~~II-1~~I 11MC10242691 ~~4,001,693.00~~Nov-2005 ~~3,963,999.10~~01-May-2005 0FL 075.00 0190,659.00 Group II-2 575058050031 ~~11,907,597.00~~Oct-2005 ~~11,901,704.64~~01-May-2005 0GA 079.0097 0127,150.00 Group II-35 170110690922 ~~8,729,390.00~~Dec-2005 ~~8,727,547.56 0 0.00 0.00 Group II~~01-4May-2005 2CO ~~825,000~~79.0079 ~~825~~150,000.00 ~~0 0.00 0.00~~ Group II-5 110110744208 ~~2,238,256.00~~Oct-2005 ~~2,232,964.23~~01-May-2005 0CO 090.00 0369,000.00 Group II-65 00113233225 ~~0.00~~Sep-2005 ~~0.00~~01-May-2005 0IN 081.0027 ~~0.00 Total 191 53~~95,~~367,872~~500.00 ~~53,197,523.44 0 0.00 0.00~~

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period (continued) ~~Summary~~Current ~~Substitution~~Paid ~~Loans Liquidated Loans Curtailments Original~~ Current ~~Original~~Approximate ~~Current~~Loan Principal ~~Principal~~To ~~Principal~~Months ~~Principal~~Loan ~~Curtailment~~Delinquent Group ~~Count~~Number Balance ~~Balance~~Date ~~Count~~Delinquent ~~Balance~~Rate ~~Balance~~Interest ~~Amount~~ Group I 00001809173 0255,335.0004 ~~0.00~~01-Aug-2005 03 06.00750% ~~0.00 679~~6,~~768~~776.2436 Group ~~II-1~~I 0MC10242691 0190,659.00 ~~0.00~~01-Jun-2005 05 06.00625% ~~0.00 8~~6,~~437~~951.9714 Group II-2 05058050031 0127,150.00 ~~0.00~~01-May-2005 06 05.00500% ~~0.00 134~~3,~~507~~801.4628 Group II-35 00110690922 0150,000.00 ~~0.00 0 0.00 0.00 119,125.39 Group II~~01-4Jun-2005 05 05.00375% ~~0.00 0 0.00 0.00~~ 4,~~436~~375.4700 Group II-5 00110744208 0369,000.00 ~~0.00~~01-Apr-2005 07 05.00990% ~~0.00 64~~12,~~914~~086.34 Group II-65 00113233225 ~~0.00 0.00 0 0.00 0.00 6~~95,~~465~~500.~~08 Total 0 0.~~00 ~~0.00~~01-Apr-2005 07 05.00500% ~~0.00 1~~2,~~017,654~~855.9509

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I 0000136252 VA 79.98 01-May-2005 466,650.00 466,650.00 Group I 0000236464 SC 80.00 01-May-2005 600,000.00 600,000.00 Group I 0000717472 AZ 79.98 01-Feb-2005 144,450.00 144,450.00 Group I 0000718783 MD 77.77 01-Apr-2005 38,500.00 38,500.00 Group I 0000719339 CA 80.00 01-Apr-2005 348,000.00 348,000.00 Group I 0000719717 DC 80.00 01-May-2005 268,000.00 268,000.00 Group I 0000719721 MD 79.93 01-Apr-2005 214,200.00 214,200.00 Group I 0000789778 CA 69.98 01-Jun-2002 228,150.00 218,884.49 Group I 0000806919 FL 79.98 01-Apr-2005 132,700.00 132,004.78 Group I 0000819496 AZ 80.00 01-Apr-2005 229,600.00 229,600.00 Group I 0000819668 AZ 79.41 01-May-2005 208,050.00 207,868.09 Group I 0000850103 AZ 80.00 01-May-2005 416,000.00 416,000.00 Group I 0000850105 AZ 80.00 01-Jun-2005 160,000.00 160,000.00 Group I 0000NJ0487 NJ 90.00 01-May-2005 333,000.00 331,748.81 Group I 0002023494 IL 90.00 01-May-2005 211,977.00 211,977.00 Group I 0002025130 IL 80.00 01-May-2005 239,992.00 237,801.89 Group I 0002297852 MD 80.00 01-Jun-2005 551,312.00 551,312.00 Group I 0002349213 CA 80.00 01-Jun-2005 152,000.00 151,962.79 Group I 0002356633 VA 80.00 01-Jun-2005 414,496.00 414,496.00 Group I 0002357996 VA 80.00 01-Jun-2005 188,000.00 188,000.00 Group I 0005001443 CA 75.00 01-May-2005 433,638.00 433,638.00 Group I 0005808035 AZ 90.00 01-Mar-2005 216,000.00 214,681.95 Group I 0007814798 NV 80.00 01-May-2005 354,864.00 354,863.98 Group I 0008032625 AZ 80.00 01-May-2005 169,380.00 168,185.99 Group I 0008032672 AZ 75.00 01-May-2005 243,084.00 243,084.00 Group I 0008942203 CA 80.00 01-Mar-2005 606,000.00 606,000.00 Group I 0009473126 GA 74.33 01-Dec-2001 390,300.00 390,300.00 Group I 0010201583 MA 80.00 01-May-2005 420,000.00 418,171.49 Group I 0010332641 NY 65.00 01-Jun-2005 549,250.00 547,247.69 Group I 0011033476 CA 80.00 01-May-2005 507,184.00 507,184.00 Group I 0018108761 NY 61.54 01-Aug-2002 600,000.00 578,667.86 Group I 0018661538 CA 65.97 01-Jul-2002 349,000.00 333,415.60 Group I 0021028086 CA 79.98 01-Apr-2005 579,100.00 575,564.67 Group I 0021033964 AZ 79.97 01-Jun-2005 146,900.00 146,900.00 Group I 0021392139 FL 80.00 01-Feb-2005 224,000.00 224,000.00 Group I 0021651112 GA 75.00 01-Jun-2002 117,750.00 117,431.13 Group I 0021705629 FL 79.97 01-Jun-2002 127,950.00 127,880.08 Group I 0021715719 GA 70.00 01-Jun-2002 95,900.00 95,900.00 Group I 0040021889 AZ 71.61 01-Apr-2005 182,600.00 182,600.00 Group I 0051118952 CA 80.00 01-Jun-2005 588,000.00 588,000.00 Group I 0051119075 VA 80.00 01-Jun-2005 236,000.00 235,139.66 Group I 0052586583 CA 79.83 01-May-2005 388,000.00 388,000.00 Group I 0052702719 MI 80.00 01-May-2005 240,000.00 240,000.00 Group I 0061803349 MD 70.00 01-Jan-2002 504,000.00 473,850.01 Group I 0061804448 OH 74.16 01-Apr-2002 459,500.00 437,657.26 Group I 0079196820 PA 92.86 01-Apr-2005 650,000.00 650,000.00 Group I 0079285144 FL 80.00 01-Mar-2005 224,000.00 224,000.00 Group I 0079357232 FL 80.00 01-May-2005 108,000.00 107,506.53 Group I 0079359857 AZ 80.00 01-Apr-2005 448,000.00 448,000.00 Group I 0079436705 AZ 89.98 01-May-2005 215,700.00 215,700.00 Group I 0079475851 FL 67.31 01-Jun-2005 206,000.00 206,000.00 Group I 0085428316 NJ 80.00 01-Feb-2005 304,000.00 303,999.99 Group I 0085487478 NY 80.00 01-Feb-2005 184,000.00 184,000.00 Group I 0085570687 CO 80.00 01-Feb-2005 112,000.00 111,973.75 Group I 0085572246 AZ 80.00 01-Feb-2005 94,800.00 94,800.00 Group I 0085621720 IL 80.00 01-Feb-2005 132,800.00 132,775.21 Group I 0085633386 CO 80.00 01-Mar-2005 126,800.00 126,800.00 Group I 0085653939 FL 80.00 01-Feb-2005 89,600.00 89,599.99 Group I 0085679728 CA 90.00 01-Mar-2005 315,000.00 315,000.00 Group I 0085689388 CO 80.00 01-Feb-2005 153,600.00 153,600.00 Group I 0085749208 VA 78.43 01-Feb-2005 200,000.00 200,000.00 Group I 010172363A MI 80.00 01-May-2005 289,972.00 289,972.00 Group I 0103319030 CA 80.00 01-Apr-2005 387,432.00 387,432.00 Group I 0117902517 VA 80.00 01-May-2005 220,452.00 220,423.53 Group I 0117902522 VA 80.00 01-May-2005 222,452.00 222,452.00 Group I 0120003631 FL 95.00 01-May-2005 185,881.00 184,466.33 Group I 0134305065 NV 80.00 01-May-2005 238,400.00 238,400.00 Group I 0142928282 GA 80.00 01-Jan-2005 142,400.00 142,400.00 Group I 0142948983 CA 80.00 01-Mar-2005 320,000.00 320,000.00 Group I 0143178358 AZ 78.30 01-Mar-2005 184,000.00 183,999.41 Group I 0150004900 NJ 80.00 01-Mar-2005 350,400.00 349,953.90 Group I 0201218351 MN 90.00 01-Feb-2005 152,100.00 152,100.00 Group I 0201987310 CA 80.00 01-Feb-2005 287,200.00 287,200.00 Group I 0201997004 WA 80.00 01-Mar-2005 115,200.00 115,200.00 Group I 0202010609 IL 90.00 01-Feb-2005 135,000.00 134,999.98 Group I 0202022547 AZ 79.98 01-Mar-2005 124,700.00 124,699.95 Group I 0215116909 CT 80.00 01-Apr-2005 432,000.00 429,624.86 Group I 0217304178 CA 80.00 01-May-2005 316,000.00 316,000.00 Group I 0220105958 WA 90.00 01-May-2005 270,000.00 269,999.00 Group I 0220627419 WA 85.00 01-May-2005 340,000.00 340,000.00 Group I 0234900643 FL 90.00 01-May-2005 99,000.00 98,667.15 Group I 033137346A FL 86.87 01-Apr-2005 122,130.00 122,130.00 Group I 0400695512 AZ 80.00 01-May-2005 186,720.00 185,866.81 Group I 0400736512 AZ 80.00 01-Jun-2005 195,600.00 195,600.00 Group I 0450228006 CA 80.00 01-Jun-2005 400,000.00 399,999.30 Group I 0502070003 NJ 80.00 01-May-2005 180,000.00 180,000.00 Group I 0505040006 AZ 80.00 01-Jun-2005 239,920.00 239,920.00 Group I 1280045809 CA 75.00 01-Feb-2005 240,000.00 237,961.49 Group I 1628044662 NY 75.00 01-Feb-2005 409,500.00 406,021.75 Group I 3010028472 TX 79.97 01-May-2005 115,400.00 115,400.00 Group I 5057950020 GA 79.98 01-Apr-2005 146,300.00 146,299.69 Group I 7075635164 NY 48.56 01-Jul-2002 340,000.00 340,000.00 Group I 9990013993 NV 80.00 01-May-2005 440,000.00 440,000.00 Group II-1 0000333187 CA 80.00 01-Apr-2005 880,000.00 880,000.00 Group II-1 0002197887 IL 74.13 01-May-2005 215,000.00 180,000.00 Group II-1 0002286467 CA 80.00 01-May-2005 360,000.00 359,925.00 Group II-1 0002355586 VA 80.00 01-May-2005 320,000.00 320,000.00 Group II-1 0006105727 CA 80.00 01-Apr-2005 517,257.00 517,257.00 Group II-1 0021031473 CA 80.00 01-Apr-2005 335,200.00 335,200.00 Group II-1 0142915719 GA 80.00 01-Jan-2005 150,400.00 150,343.55 Group II-1 0143130110 CA 80.00 01-Mar-2005 300,000.00 299,803.15 Group II-1 0201198074 NC 65.00 01-Feb-2005 357,500.00 357,500.00 Group II-1 1628042603 NY 69.34 01-Dec-2004 215,000.00 212,383.62 Group II-1 BR50110004 MD 80.00 01-Apr-2005 351,336.00 351,335.27 Group II-2 0000072854 PA 80.00 01-May-2005 262,000.00 262,000.00 Group II-2 0000236855 SC 79.15 01-May-2005 112,000.00 112,000.00 Group II-2 0000237410 GA 80.00 01-Apr-2005 239,920.00 239,920.00 Group II-2 0000252029 FL 80.00 01-May-2005 183,200.00 183,200.00 Group II-2 0000525920 IL 80.00 01-May-2005 131,200.00 131,200.00 Group II-2 0000719485 MD 80.00 01-May-2005 188,000.00 188,000.00 Group II-2 0000719530 MD 75.20 01-Apr-2005 229,400.00 229,400.00 Group II-2 0000806803 CO 80.00 01-Apr-2005 287,200.00 287,200.00 Group II-2 0000819680 AZ 80.00 01-May-2005 247,600.00 247,600.00 Group II-2 0002002052 OK 74.93 01-May-2005 359,650.00 357,925.87 Group II-2 0002238251 CO 68.01 01-May-2005 261,845.00 261,845.00 Group II-2 0002238649 AZ 80.00 01-May-2005 288,000.00 288,000.00 Group II-2 0002287884 NV 55.38 01-Jun-2005 99,700.00 99,700.01 Group II-2 0002344851 CA 70.00 01-Apr-2005 301,000.00 300,721.21 Group II-2 0002345930 AZ 80.00 01-May-2005 164,800.00 164,800.00 Group II-2 0002346177 CO 80.00 01-May-2005 161,600.00 161,600.00 Group II-2 0002347900 NV 64.73 01-May-2005 190,000.00 188,837.62 Group II-2 0002347992 NC 65.00 01-Jun-2005 168,769.00 168,769.00 Group II-2 0002348622 CO 80.00 01-Jun-2005 224,000.00 224,000.00 Group II-2 0002348783 WA 80.00 01-Jun-2005 239,200.00 238,232.74 Group II-2 0008032155 AZ 90.00 01-Apr-2005 176,328.00 176,328.00 Group II-2 0008032317 AZ 80.00 01-May-2005 179,954.00 179,954.00 Group II-2 0008310508 AZ 80.00 01-Apr-2005 266,252.00 266,252.00 Group II-2 0008504343 AZ 95.00 01-May-2005 259,258.00 259,195.89 Group II-2 0010099109 AZ 80.00 01-Jun-2005 264,000.00 263,999.99 Group II-2 0021024693 CA 80.00 01-Apr-2005 267,992.00 267,992.00 Group II-2 0022561351 NC 80.00 01-Feb-2005 197,600.00 197,600.00 Group II-2 0022625677 GA 69.99 01-Feb-2005 141,600.00 141,600.00 Group II-2 0026002206 AL 80.00 01-Jun-2005 146,400.00 145,840.01 Group II-2 0027538543 CA 76.68 01-Jun-2005 359,650.00 359,650.00 Group II-2 0040023994 AZ 80.00 01-Jun-2005 190,400.00 190,400.00 Group II-2 0079214789 FL 80.00 01-Apr-2005 132,000.00 132,000.00 Group II-2 0079323796 NV 70.37 01-Apr-2005 190,000.00 190,000.00 Group II-2 0079381117 FL 80.00 01-May-2005 141,570.00 141,570.00 Group II-2 0079454120 CA 77.73 01-Jun-2005 143,800.00 143,800.00 Group II-2 0090411350 AZ 80.00 01-Jan-2005 128,000.00 128,000.00 Group II-2 0101718063 VA 74.93 01-May-2005 251,800.00 251,800.00 Group II-2 0101718389 VA 79.98 01-May-2005 264,100.00 264,099.05 Group II-2 0112918016 AZ 80.00 01-May-2005 104,244.00 104,243.31 Group II-2 0202127242 AZ 85.00 01-Mar-2005 153,000.00 152,261.25 Group II-2 020251621A IL 80.00 01-May-2005 249,584.00 249,584.00 Group II-2 0203527122 CO 44.93 01-May-2005 142,000.00 142,000.00 Group II-2 0204030952 NV 69.06 01-May-2005 230,000.00 230,000.00 Group II-2 0205838393 VA 80.00 01-May-2005 325,323.00 325,323.00 Group II-2 0214507888 KS 80.00 01-May-2005 104,000.00 104,000.00 Group II-2 0224301857 AZ 80.00 01-May-2005 180,800.00 180,800.00 Group II-2 0224502026 AZ 80.00 01-Apr-2005 172,000.00 172,000.00 Group II-2 0400600712 NV 68.69 01-Apr-2005 237,000.00 236,999.99 Group II-2 0505020082 AZ 47.00 01-Apr-2005 84,600.00 84,194.62 Group II-2 061063417A CA 67.00 01-Jun-2005 349,258.00 349,257.99 Group II-2 0G212920FL FL 58.18 01-Apr-2005 160,000.00 159,960.00 Group II-2 1000022215 NV 80.00 01-Apr-2005 182,400.00 181,322.66 Group II-2 4050128000 VA 80.00 01-Apr-2005 244,000.00 244,000.00 Group II-2 5016250003 FL 80.00 01-Apr-2005 246,400.00 246,400.00 Group II-2 5231500024 GA 80.00 01-May-2005 73,200.00 73,200.00 Group II-2 GB45124000 VA 80.00 01-Apr-2005 326,000.00 326,000.00 Group II-2 Z050210000 FL 80.00 01-Jun-2005 304,000.00 304,000.00 Group II-3 0000329169 CA 80.00 01-Apr-2005 808,600.00 808,600.00 Group II-3 0000717800 CA 66.66 01-Jan-2005 1,000,000.00 1,000,000.00 Group II-3 0000719141 DC 80.00 01-Apr-2005 376,000.00 376,000.00 Group II-3 0002023839 IL 79.29 01-May-2005 412,428.00 412,427.98 Group II-3 0002338001 WA 80.00 01-May-2005 569,179.00 569,179.00 Group II-3 0002343870 CA 73.80 01-Apr-2005 442,850.00 441,075.25 Group II-3 0002346054 CA 76.84 01-May-2005 372,700.00 372,700.00 Group II-3 0006105470 CA 80.00 01-Feb-2005 423,983.00 423,982.97 Group II-3 0008974792 CO 64.26 01-Apr-2005 617,000.00 616,932.37 Group II-3 0008986770 CA 80.00 01-Apr-2005 456,000.00 456,000.00 Group II-3 0010076743 CA 80.00 01-May-2005 432,000.00 432,000.00 Group II-3 0010226645 CA 85.72 01-Jun-2005 447,950.00 447,949.99 Group II-3 0010238087 CA 75.00 01-May-2005 390,000.00 390,000.00 Group II-3 0079106332 FL 55.02 01-May-2005 379,700.00 379,700.00 Group II-3 0079205225 AZ 80.00 01-May-2005 452,000.00 452,000.00 Group II-3 0205839991 VA 60.00 01-May-2005 660,000.00 660,000.00 Group II-3 1050223004 VA 75.23 01-May-2005 489,000.00 489,000.00 Group II-4 0097157569 CA 67.45 01-Jun-2005 425,000.00 425,000.00 Group II-4 0099541255 TN 74.62 01-May-2005 400,000.00 400,000.00 Group II-5 0109609263 IL 76.19 01-May-2005 160,000.00 159,999.99 Group II-5 0110376720 CA 52.27 01-May-2005 259,000.00 259,000.00 Group II-5 0111142527 MO 90.00 01-May-2005 167,400.00 167,400.00 Group II-5 0112852025 IL 77.16 01-May-2005 309,423.00 307,864.41 Group II-5 0112939566 CA 44.90 01-May-2005 161,000.00 161,000.00 Group II-5 0113020226 PA 61.86 01-May-2005 231,750.00 231,750.00 Group II-5 0113124820 TX 71.29 01-May-2005 285,165.00 283,434.27 Group II-5 0113128961 MI 88.58 01-May-2005 187,800.00 186,899.69 Group II-5 0113771745 CA 77.58 01-May-2005 201,718.00 200,458.23 Group II-5 0114200942 MA 64.77 01-May-2005 149,000.00 148,137.92 Group II-5 0114783640 AL 89.69 01-May-2005 126,000.00 126,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I 0000136252 Loan Paid in Full 0 7.250% 360 4 Group I 0000236464 Loan Paid in Full 0 6.500% 360 4 Group I 0000717472 Loan Paid in Full 0 6.875% 360 7 Group I 0000718783 Loan Paid in Full 0 7.000% 360 5 Group I 0000719339 Loan Paid in Full 0 6.750% 360 5 Group I 0000719717 Loan Paid in Full 0 6.625% 360 4 Group I 0000719721 Loan Paid in Full 0 6.500% 360 5 Group I 0000789778 Loan Paid in Full 0 6.500% 360 39 Group I 0000806919 Loan Paid in Full 0 6.750% 360 5 Group I 0000819496 Loan Paid in Full 0 6.750% 360 5 Group I 0000819668 Loan Paid in Full 0 6.875% 360 4 Group I 0000850103 Loan Paid in Full 0 6.750% 360 4 Group I 0000850105 Loan Paid in Full 0 6.750% 360 3 Group I 0000NJ0487 Loan Paid in Full 1 7.500% 360 4 Group I 0002023494 Loan Paid in Full 0 7.125% 360 4 Group I 0002025130 Loan Paid in Full 0 7.000% 360 4 Group I 0002297852 Loan Paid in Full 0 7.125% 360 3 Group I 0002349213 Loan Paid in Full 0 5.875% 360 3 Group I 0002356633 Loan Paid in Full 0 6.500% 360 3 Group I 0002357996 Loan Paid in Full 0 7.375% 360 3 Group I 0005001443 Loan Paid in Full 0 6.875% 360 4 Group I 0005808035 Loan Paid in Full 0 6.875% 360 6 Group I 0007814798 Loan Paid in Full (1) 6.625% 360 4 Group I 0008032625 Loan Paid in Full 0 6.750% 360 4 Group I 0008032672 Loan Paid in Full (1) 5.750% 360 4 Group I 0008942203 Loan Paid in Full 0 6.000% 360 6 Group I 0009473126 Loan Paid in Full 0 6.250% 360 45 Group I 0010201583 Loan Paid in Full 0 6.750% 360 4 Group I 0010332641 Loan Paid in Full 0 6.500% 360 3 Group I 0011033476 Loan Paid in Full 0 6.000% 360 4 Group I 0018108761 Loan Paid in Full 0 6.875% 360 37 Group I 0018661538 Loan Paid in Full 0 5.750% 360 38 Group I 0021028086 Loan Paid in Full 0 5.375% 360 5 Group I 0021033964 Loan Paid in Full 0 5.409% 360 3 Group I 0021392139 Loan Paid in Full (1) 6.750% 360 7 Group I 0021651112 Loan Paid in Full 0 6.750% 360 39 Group I 0021705629 Loan Paid in Full 0 6.500% 360 39 Group I 0021715719 Loan Paid in Full 0 6.750% 360 39 Group I 0040021889 Loan Paid in Full 0 5.875% 360 5 Group I 0051118952 Loan Paid in Full (1) 6.625% 360 3 Group I 0051119075 Loan Paid in Full 0 6.500% 360 3 Group I 0052586583 Loan Paid in Full 0 6.875% 360 4 Group I 0052702719 Loan Paid in Full 0 5.625% 360 4 Group I 0061803349 Loan Paid in Full (1) 6.250% 360 44 Group I 0061804448 Loan Paid in Full 0 5.875% 360 41 Group I 0079196820 Loan Paid in Full (1) 6.750% 360 5 Group I 0079285144 Loan Paid in Full 1 6.750% 360 6 Group I 0079357232 Loan Paid in Full 0 6.500% 360 4 Group I 0079359857 Loan Paid in Full (1) 6.625% 360 5 Group I 0079436705 Loan Paid in Full (1) 7.250% 360 4 Group I 0079475851 Loan Paid in Full (1) 6.875% 360 3 Group I 0085428316 Loan Paid in Full 0 5.875% 360 7 Group I 0085487478 Loan Paid in Full 0 6.375% 360 7 Group I 0085570687 Loan Paid in Full 1 5.625% 360 7 Group I 0085572246 Loan Paid in Full 1 6.250% 360 7 Group I 0085621720 Loan Paid in Full (1) 5.500% 360 7 Group I 0085633386 Loan Paid in Full 0 6.000% 360 6 Group I 0085653939 Loan Paid in Full 0 5.750% 360 7 Group I 0085679728 Loan Paid in Full 0 6.375% 360 6 Group I 0085689388 Loan Paid in Full 0 5.750% 360 7 Group I 0085749208 Loan Paid in Full 0 5.500% 360 7 Group I 010172363A Loan Paid in Full 0 6.875% 360 4 Group I 0103319030 Loan Paid in Full 0 5.500% 360 5 Group I 0117902517 Loan Paid in Full (1) 6.875% 360 4 Group I 0117902522 Loan Paid in Full (1) 6.875% 360 4 Group I 0120003631 Loan Paid in Full 0 6.125% 360 4 Group I 0134305065 Loan Paid in Full 0 7.000% 360 4 Group I 0142928282 Loan Paid in Full 0 5.875% 360 8 Group I 0142948983 Loan Paid in Full 0 6.125% 360 6 Group I 0143178358 Loan Paid in Full 0 5.500% 360 6 Group I 0150004900 Loan Paid in Full 0 5.500% 360 6 Group I 0201218351 Loan Paid in Full 0 6.625% 360 7 Group I 0201987310 Loan Paid in Full 0 6.000% 360 7 Group I 0201997004 Loan Paid in Full 0 6.875% 360 6 Group I 0202010609 Loan Paid in Full (1) 6.625% 360 7 Group I 0202022547 Loan Paid in Full 0 5.750% 360 6 Group I 0215116909 Loan Paid in Full 0 6.500% 360 5 Group I 0217304178 Loan Paid in Full 0 6.750% 360 4 Group I 0220105958 Loan Paid in Full 0 7.375% 360 4 Group I 0220627419 Loan Paid in Full 0 7.000% 360 4 Group I 0234900643 Loan Paid in Full 0 7.000% 360 4 Group I 033137346A Loan Paid in Full 0 6.625% 360 5 Group I 0400695512 Loan Paid in Full 0 6.500% 360 4 Group I 0400736512 Loan Paid in Full 0 6.625% 360 3 Group I 0450228006 Loan Paid in Full 0 6.000% 360 3 Group I 0502070003 Loan Paid in Full 0 6.375% 360 4 Group I 0505040006 Loan Paid in Full 0 6.250% 360 3 Group I 1280045809 Loan Paid in Full 0 5.750% 360 7 Group I 1628044662 Loan Paid in Full 0 5.750% 360 7 Group I 3010028472 Loan Paid in Full 0 6.500% 360 4 Group I 5057950020 Loan Paid in Full 0 5.625% 360 5 Group I 7075635164 Loan Paid in Full 0 6.875% 360 38 Group I 9990013993 Loan Paid in Full 0 6.500% 360 4 Group II-1 0000333187 Loan Paid in Full 0 5.375% 360 5 Group II-1 0002197887 Loan Paid in Full 0 5.125% 360 4 Group II-1 0002286467 Loan Paid in Full 0 5.000% 360 4 Group II-1 0002355586 Loan Paid in Full 0 5.000% 360 4 Group II-1 0006105727 Loan Paid in Full 0 4.875% 360 5 Group II-1 0021031473 Loan Paid in Full 0 5.125% 360 5 Group II-1 0142915719 Loan Paid in Full 0 5.000% 360 8 Group II-1 0143130110 Loan Paid in Full 0 5.250% 360 6 Group II-1 0201198074 Loan Paid in Full 0 5.125% 360 7 Group II-1 1628042603 Loan Paid in Full 0 5.375% 360 9 Group II-1 BR50110004 Loan Paid in Full 0 4.750% 360 5 Group II-2 0000072854 Loan Paid in Full 0 6.375% 360 4 Group II-2 0000236855 Loan Paid in Full (1) 5.250% 360 4 Group II-2 0000237410 Loan Paid in Full 0 5.250% 360 5 Group II-2 0000252029 Loan Paid in Full 0 6.000% 360 4 Group II-2 0000525920 Loan Paid in Full 0 6.375% 360 4 Group II-2 0000719485 Loan Paid in Full 0 5.500% 360 4 Group II-2 0000719530 Loan Paid in Full 0 5.500% 360 5 Group II-2 0000806803 Loan Paid in Full 0 6.250% 360 5 Group II-2 0000819680 Loan Paid in Full 0 6.375% 360 4 Group II-2 0002002052 Loan Paid in Full 0 6.250% 360 4 Group II-2 0002238251 Loan Paid in Full 0 5.125% 360 4 Group II-2 0002238649 Loan Paid in Full 0 6.375% 360 4 Group II-2 0002287884 Loan Paid in Full 0 5.875% 360 3 Group II-2 0002344851 Loan Paid in Full 0 6.375% 360 5 Group II-2 0002345930 Loan Paid in Full 0 6.000% 360 4 Group II-2 0002346177 Loan Paid in Full 0 6.375% 360 4 Group II-2 0002347900 Loan Paid in Full 0 5.500% 360 4 Group II-2 0002347992 Loan Paid in Full 0 6.250% 360 3 Group II-2 0002348622 Loan Paid in Full (1) 6.250% 360 3 Group II-2 0002348783 Loan Paid in Full 0 6.000% 360 3 Group II-2 0008032155 Loan Paid in Full 0 5.875% 360 5 Group II-2 0008032317 Loan Paid in Full 0 6.375% 360 4 Group II-2 0008310508 Loan Paid in Full 1 5.875% 360 5 Group II-2 0008504343 Loan Paid in Full 0 5.750% 360 4 Group II-2 0010099109 Loan Paid in Full 0 6.125% 360 3 Group II-2 0021024693 Loan Paid in Full (1) 5.875% 360 5 Group II-2 0022561351 Loan Paid in Full 0 5.500% 360 7 Group II-2 0022625677 Loan Paid in Full (1) 5.750% 360 7 Group II-2 0026002206 Loan Paid in Full 1 6.250% 360 3 Group II-2 0027538543 Loan Paid in Full (1) 5.875% 360 3 Group II-2 0040023994 Loan Paid in Full (1) 6.375% 360 3 Group II-2 0079214789 Loan Paid in Full 0 6.250% 360 5 Group II-2 0079323796 Loan Paid in Full 0 6.250% 360 5 Group II-2 0079381117 Loan Paid in Full (1) 5.625% 360 4 Group II-2 0079454120 Loan Paid in Full 0 5.375% 360 3 Group II-2 0090411350 Loan Paid in Full 0 5.750% 360 8 Group II-2 0101718063 Loan Paid in Full 0 6.250% 360 4 Group II-2 0101718389 Loan Paid in Full 0 6.000% 360 4 Group II-2 0112918016 Loan Paid in Full 0 6.000% 360 4 Group II-2 0202127242 Loan Paid in Full 0 5.500% 360 6 Group II-2 020251621A Loan Paid in Full (1) 6.000% 360 4 Group II-2 0203527122 Loan Paid in Full 0 5.750% 360 4 Group II-2 0204030952 Loan Paid in Full 0 5.500% 360 4 Group II-2 0205838393 Loan Paid in Full 0 6.250% 360 4 Group II-2 0214507888 Loan Paid in Full 0 6.250% 360 4 Group II-2 0224301857 Loan Paid in Full 0 5.375% 360 4 Group II-2 0224502026 Loan Paid in Full 0 5.625% 360 5 Group II-2 0400600712 Loan Paid in Full 0 6.250% 360 5 Group II-2 0505020082 Loan Paid in Full 0 5.750% 360 5 Group II-2 061063417A Loan Paid in Full 0 6.375% 360 3 Group II-2 0G212920FL Loan Paid in Full 0 6.000% 360 5 Group II-2 1000022215 Loan Paid in Full 0 6.125% 360 5 Group II-2 4050128000 Loan Paid in Full 0 5.875% 360 5 Group II-2 5016250003 Loan Paid in Full 0 6.000% 360 5 Group II-2 5231500024 Loan Paid in Full 0 5.875% 360 4 Group II-2 GB45124000 Loan Paid in Full 0 5.750% 360 5 Group II-2 Z050210000 Loan Paid in Full 0 5.375% 360 3 Group II-3 0000329169 Loan Paid in Full 0 6.125% 360 5 Group II-3 0000717800 Loan Paid in Full 0 6.125% 360 8 Group II-3 0000719141 Loan Paid in Full (1) 5.250% 360 5 Group II-3 0002023839 Loan Paid in Full (1) 6.250% 360 4 Group II-3 0002338001 Loan Paid in Full 0 6.250% 360 4 Group II-3 0002343870 Loan Paid in Full 0 6.250% 360 5 Group II-3 0002346054 Loan Paid in Full 0 5.625% 360 4 Group II-3 0006105470 Loan Paid in Full 0 5.625% 360 7 Group II-3 0008974792 Loan Paid in Full (1) 6.000% 360 5 Group II-3 0008986770 Loan Paid in Full 0 5.875% 360 5 Group II-3 0010076743 Loan Paid in Full 0 5.750% 360 4 Group II-3 0010226645 Loan Paid in Full 0 6.375% 360 3 Group II-3 0010238087 Loan Paid in Full 0 6.375% 360 4 Group II-3 0079106332 Loan Paid in Full 0 5.250% 360 4 Group II-3 0079205225 Loan Paid in Full 0 5.875% 360 4 Group II-3 0205839991 Loan Paid in Full 0 6.000% 360 4 Group II-3 1050223004 Loan Paid in Full 0 5.500% 360 4 Group II-4 0097157569 Loan Paid in Full 0 6.500% 360 3 Group II-4 0099541255 Loan Paid in Full 0 6.000% 360 4 Group II-5 0109609263 Loan Paid in Full 0 5.500% 360 4 Group II-5 0110376720 Loan Paid in Full 0 5.125% 360 4 Group II-5 0111142527 Loan Paid in Full 0 5.500% 360 4 Group II-5 0112852025 Loan Paid in Full 0 5.990% 360 4 Group II-5 0112939566 Loan Paid in Full 0 5.500% 360 4 Group II-5 0113020226 Loan Paid in Full 0 5.500% 360 4 Group II-5 0113124820 Loan Paid in Full 0 4.990% 360 4 Group II-5 0113128961 Loan Paid in Full 0 6.250% 360 4 Group II-5 0113771745 Loan Paid in Full 1 6.750% 360 4 Group II-5 0114200942 Loan Paid in Full 0 5.250% 360 4 Group II-5 0114783640 Loan Paid in Full 3 6.250% 360 4

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~2.589%~~in ~~Current~~Bankruptcy ~~Month~~during ~~27.007%~~ Current ~~Month~~Period ~~2,371.328%~~(continued) 3Group ~~Month~~Loan ~~Average~~Current ~~2.297%~~Paid 3To ~~Month~~Months ~~Average 24.299% 3 Month Average 2,603.074% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR:~~ Current vsApproximate ~~12mo~~Number Average*Principal ~~PSA:~~Date ~~Current~~Delinquent vsLoan ~~12mo~~Rate Average*Delinquent ~~Month~~Balance ~~Current~~Interest ~~12mo~~Group ~~Avg.~~I ~~Month~~0000153861 ~~Current 12mo Avg~~113,023.52 ~~Oct~~01-~~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~~1 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 17~~5.~~574~~750% ~~N/A Jun-2005 3~~1,~~172~~610.~~319%~~57 ~~N/A~~Group ~~Jul-2005~~I ~~21.389%~~0000807166 ~~N/A Jul-2005 2~~75,~~844~~961.~~216%~~67 ~~N/A Aug~~01-~~2005 24.502% N/A Aug~~Nov-2005 ~~2,593.680%~~0 ~~N/A Sep-2005 27~~6.~~007~~500% ~~N/A Sep-2005 2,371~~775.~~328%~~44 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I ~~SMM~~0000819348 ~~CPR PSA Current Month 3~~93,897.~~615%~~89 ~~Current~~01-Oct-2005 ~~Month~~1 357.~~712~~125% ~~Current Month 2~~1,~~187~~584.~~587%~~86 3Group ~~Month~~I ~~Average~~0019704556 3161,600.~~554%~~00 301-Nov-2005 ~~Month~~0 ~~Average 35~~4.~~140~~500% ~~3 Month Average 2~~1,~~451~~111.~~302%~~00 12Group ~~Month~~I ~~Average~~0022633556 0148,500.~~000%~~00 1201-Dec-2005 ~~Month~~(1) ~~Average 0~~6.~~000~~750% ~~12 Month Average 0~~788.~~000%~~90 ~~CPR:~~Group ~~Current~~I vs0025020331 ~~12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~182,800.00 ~~Month Current 12mo Avg. Oct~~01-~~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~~0 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 30~~7.~~786~~125% ~~N/A Jun-2005~~ 2,~~942~~056.~~713%~~50 ~~N/A~~Group ~~Jul-2005~~I ~~30.617%~~0025020430 ~~N/A Jul-2005 2~~154,~~451~~000.~~905%~~00 ~~N/A Aug~~01-~~2005 39.090% N/A Aug~~Jun-2005 ~~2,714.415%~~5 ~~N/A Sep-2005 35~~7.~~712~~375% ~~N/A Sep-2005 2~~6,~~187~~288.~~587%~~31 ~~N/A~~Group *TheI ~~text~~0025030256 ~~reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~244,400.00 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 II01-1Jun-2005 ~~SMM~~5 ~~CPR PSA Current Month 3~~7.~~957~~375% ~~Current Month 38.395% Current Month 3~~9,~~388~~976.~~425%~~37 3Group ~~Month~~I ~~Average~~0025030449 194,849.~~954%~~61 301-Nov-2005 ~~Month~~0 ~~Average 19~~6.~~784~~750% ~~3 Month Average 2~~1,~~067~~007.~~029%~~78 12Group ~~Month~~I ~~Average~~0079520748 0126,350.~~000%~~00 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~7.~~000~~500% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~1,500.42 ~~Month~~Group ~~Current~~I ~~12mo~~0082089060 ~~Avg~~167,251.11 ~~Oct~~01-~~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~~0 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 16~~6.~~387~~500% ~~N/A Jun-2005 3~~1,~~066~~708.~~794%~~20 ~~N/A~~Group ~~Jul-2005~~I ~~19.024%~~0085460129 ~~N/A Jul-2005 2~~132,~~605~~333.~~101%~~46 ~~N/A Aug~~01-Oct-2005 1~~.932%~~ ~~N/A Aug-2005 207~~6.~~561~~125% ~~N/A Sep-2005 38.395% N/A Sep-2005 3~~1,~~388~~943.~~425%~~67 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II-~~2 SMM CPR PSA Current Month~~ 1~~.801%~~ ~~Current~~5134550007 ~~Month 19.596% Current Month 2~~111,~~206~~909.~~459%~~90 301-Nov-2005 ~~Month~~0 ~~Average 1~~5.~~385~~250% ~~3 Month Average 15~~909.~~365%~~28 3Group ~~Month Average~~ II-2~~,286.539%~~ 120000136261 ~~Month Average 0.~~168,000~~% 12 Month Average 0~~.~~000%~~00 ~~12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~01-~~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~~0 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 9~~6.~~483~~000% ~~N/A Jun-2005 3~~1,~~299~~575.~~470%~~00 ~~N/A~~Group ~~Jul~~II-~~2005~~2 ~~13.354%~~0001008470 ~~N/A Jul-2005 2~~168,~~741~~000.~~013%~~00 ~~N/A Aug~~01-~~2005 13.146% N/A Aug~~Nov-2005 ~~1,912.146%~~0 ~~N/A Sep-2005 19~~6.~~596~~125% ~~N/A Sep-2005 2~~1,~~206~~610.~~459%~~00 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II-~~3 SMM CPR PSA Current Month 3.469% Current Month 34.537% Current Month 3,880.817% 3 Month Average~~ 2~~.620%~~ 30001341120 ~~Month Average 27.094% 3 Month Average 3~~155,~~978.~~450~~% 12 Month Average 0~~.~~000%~~00 ~~12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~01-~~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~~(1) ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 11~~5.~~755~~500% ~~N/A Jun-2005 4,045~~663.~~621%~~90 ~~N/A~~Group ~~Jul~~II-~~2005~~2 ~~22.195%~~0002706357 ~~N/A Jul-2005 4~~196,~~511~~364.~~097%~~00 ~~N/A Aug~~01-~~2005 24.550% N/A Aug~~Nov-2005 ~~3,543.437%~~0 ~~N/A Sep-2005 34~~5.~~537~~125% ~~N/A Sep-2005 3~~1,~~880~~554.~~817%~~56 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II-42 ~~SMM~~0003005119 ~~CPR~~171,200.00 ~~PSA~~01-Nov-2005 ~~Current Month~~ 0~~.930%~~ ~~Current Month 10~~6.~~608~~250% ~~Current Month~~ 1,~~382~~676.~~735%~~34 3Group ~~Month Average~~ II-2~~.584%~~ 30019704638 ~~Month Average 26.238% 3 Month Average 5~~119,~~530~~773.~~536%~~75 1201-Dec-2005 ~~Month~~(1) ~~Average 0~~6.000% ~~12 Month Average 0~~561.~~000%~~91 12Group ~~Month~~II-2 ~~Average~~0040022644 0.200,000~~% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~.00 ~~Month Current 12mo Avg. Oct~~01-~~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~~0 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 2~~5.~~485~~625% ~~N/A Jun-2005~~ 1,~~523~~750.~~370%~~00 ~~N/A~~Group ~~Jul~~II-~~2005~~2 ~~32.689%~~0123102607 ~~N/A Jul-2005 8~~151,~~956~~734.~~803%~~00 ~~N/A Aug~~01-~~2005 35.418% N/A Aug~~Nov-2005 ~~6,252.069%~~0 ~~N/A Sep-2005 10~~5.~~608~~375% ~~N/A Sep-2005~~ 1,~~382~~264.~~735%~~44 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II-52 ~~SMM~~0210352298 ~~CPR PSA Current Month 1~~198,780.~~112%~~01 ~~Current~~01-Dec-2005 ~~Month 12.557% Current Month~~ (1~~,570.777%~~) ~~3 Month Average 0~~5.~~711~~750% ~~3 Month Average 8~~890.~~138%~~37 3Group ~~Month~~II-2 ~~Average~~0981500803 1135,~~414~~215.~~196%~~57 ~~12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~01-~~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~~1 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 3~~6.~~266~~250% ~~N/A Jun-2005~~ 1,~~636~~985.~~373%~~98 ~~N/A~~Group ~~Jul~~II-~~2005~~3 ~~8.312%~~0053329405 ~~N/A Jul-2005 2~~373,~~080~~200.~~249%~~00 ~~N/A Aug~~01-~~2005 3.546% N/A Aug~~Oct-2005 ~~591.563%~~1 ~~N/A Sep-2005 12~~6.~~557~~250% ~~N/A Sep-2005 1~~5,~~570~~481.~~777%~~36 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II-65 ~~SMM~~0112133848 ~~CPR PSA Current Month 0~~192,999.~~013%~~99 ~~Current~~01-Nov-2005 ~~Month~~ 0~~.159%~~ ~~Current Month 19.846% 3 Month Average 0.657% 3 Month Average~~ 7.~~101~~250% ~~3 Month Average 1~~2,~~183~~204.~~605%~~78 12Group ~~Month~~II-5 ~~Average~~0113766521 0287,497.~~000%~~31 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~5.~~000~~625% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~2,515.60 ~~Month~~Group ~~Current~~II-5 ~~12mo~~0114263585 ~~Avg~~168,948.00 ~~Oct~~01-~~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~~(1) ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 9~~5.~~607~~990% ~~N/A Jun-2005 4,803~~790.~~445%~~53 ~~N/A~~Group ~~Jul~~II-~~2005~~5 ~~0.081%~~0114863509 ~~N/A Jul-2005 20~~160,063.~~346%~~78 ~~N/A Aug~~01-~~2005 21.064% N/A Aug~~Nov-2005 ~~3,510.623% N/A Sep-2005~~ 0~~.159%~~ ~~N/A Sep-2005 19~~6.~~846~~500% ~~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~~1,634.75 ~~The~~Group ~~graphically~~II-6 on0112847843 ~~the monthly bond remittance report~~368,907.57 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 01- ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ Jul-2005 ~~((1~~4 ~~- SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0~~5.2990% * MIN(3010,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~357.32

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~002% 3 Month Average 0.~~000~~167% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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~~006% N/A ~~Aug~~Nov-2005 0.~~000~~500% 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~~026% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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~~077% 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 I MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~006% 3 Month Average 0.~~000~~368% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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~~019% N/A ~~Aug~~Nov-2005 01.~~000~~105% 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~~075% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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~~226% 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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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-6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 ~~N/A~~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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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 N/A ~~Feb~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~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, Series 2005-5