8-K 1 bsl05002_10509.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): September 26, 2005 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-06 Pooling and Servicing Agreement) (Commission 54-2168080 (State or other File Number) 54-2168081 jurisdiction 54-2168082 of Incorporation) 54-2168083 54-2168084 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On September 26, 2005 a distribution was made to holders of BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the September 26, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the September 26, 2005 distribution. EX-99.1

Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution R BSL50002R SEN 0.00000% 0.00 0.00 I-A-1 07386HQR5 SEN 3.~~71000~~89125% ~~417~~386,~~172~~958,~~637~~040.6436 1,~~332~~338,~~474~~444.0188 I-M-1 07386HQS3 SUB 34.~~96000~~14125% 14,803,000.00 5054,~~467~~491.7549 I-M-2 07386HQT1 SUB 4.~~21000~~39125% 10,574,000.00 3841,~~325~~273.7385 I-B-1 07386HQU8 SUB 4.~~76000~~94125% 4,758,000.00 1920,~~498~~898.4619 I-B-2 07386HQV6 SUB 5.~~46000~~64125% 4,229,000.00 1921,~~879~~206.2609 I-B-3 07386HRL7 SUB 5.~~46000~~64125% 4,229,000.00 1921,~~879~~206.2609 XP 07386HRM5 SEN 0.00000% 100.00 ~~127~~41,~~799~~480.12 B-IO 07386HRN3 SEN 0.00000% 2,114,604.00 ~~649~~534,~~530~~862.1353 II-A-1 07386HQW4 SEN 4.~~84300~~86063% ~~151~~144,~~113~~027,~~667~~621.9136 ~~609~~583,~~869~~387.2991 II-A-2A 07386HQX2 SEN 4.~~68764~~83208% 1817,~~194~~057,~~570~~867.7653 7168,~~074~~687.6852 II-A-2B 07386HQY0 SEN 4.~~68764~~83208% ~~745~~699,~~794~~201.6725 2,~~913~~815.3550 II-A-3 07386HQZ7 SEN 5.~~28477~~31647% ~~410~~394,~~295~~457,~~426~~384.1032 1,~~806~~747,~~929~~599.3164 II-A-4 07386HRA1 SEN 4.~~81640~~82120% ~~199~~193,~~183~~129,~~034~~952.8612 ~~799~~775,~~454~~931.8562 II-X-4 07386HRB9 SEN 0.54781% 0.00 9088,~~928~~164.1689 II-A-5 07386HRC7 SEN 4.~~68133~~72402% 5655,~~763~~464,~~977~~142.4867 ~~221~~217,~~137~~878.3534 II-X-5 07386HRD5 SEN 0.74891% 0.00 3534,~~377~~540.2392 II-A-6 07386HRE3 SEN 5.~~61738~~61668% ~~130~~127,~~204~~807,~~486~~758.8341 ~~609~~598,~~506~~212.7841 II-B-1 07386HRF0 SUB 5.~~26831~~29153% 14,~~156~~154,~~837~~834.3683 62,~~147~~409.1442 II-B-2 07386HRG8 SUB 5.~~26831~~29153% 12,~~387~~385,~~382~~630.5936 54,~~379~~608.4190 II-B-3 07386HRH6 SUB 5.~~26831~~29153% 19,~~465~~462,~~701~~947.3485 85,~~452~~813.5417 II-B-4 07386HRJ2 SUB 5.~~26831~~29153% 14,~~156~~154,~~937~~934.3075 62,~~147~~409.5886 II-B-5 07386HRK9 SUB 5.~~26831~~29153% 8,~~258~~257,~~255~~086.0690 36,~~252~~405.9493 II-B-6 07386HRQ6 SUB 5.~~26831~~29153% 7,~~078~~077,~~418~~417.6842 31,~~073~~204.5771 II-B-7 07386HRR4 SUB 5.~~26831~~29153% 5,~~898~~897,~~682~~847.2384 2526,~~894~~003.6492 II-B-8 07386HRS2 SUB 5.~~26831~~29153% 4,~~719~~718,~~343~~675.5396 20,~~717~~804.4689 RX BSL5002RX RES 0.00000% 0.00 0.00 Totals 1,~~510~~446,~~502~~419,~~858~~047.3493 6,~~883~~570,~~110~~742.0079

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses R 0.00 0.00 0.00 0.00 0.00 I-A-1 309,~~214~~912,~~597~~662.2812 0.00 ~~386~~377,~~958~~045,~~040~~378.3624 3111,~~547~~251,~~071~~107.2900 0.00 I-M-1 0.00 0.00 14,803,000.00 5054,~~467~~491.7549 0.00 I-M-2 0.00 0.00 10,574,000.00 3841,~~325~~273.7385 0.00 I-B-1 0.00 0.00 4,758,000.00 1920,~~498~~898.4619 0.00 I-B-2 0.00 0.00 4,229,000.00 1921,~~879~~206.2609 0.00 I-B-3 0.00 0.00 4,229,000.00 1921,~~879~~206.2609 0.00 XP 0.00 0.00 100.00 ~~127~~41,~~799~~480.12 0.00 B-IO 0.00 0.00 2,114,604.00 ~~649~~534,~~530~~862.1353 0.00 II-A-1 76,~~086~~888,~~046~~895.5528 0.00 ~~144~~137,~~027~~138,~~621~~726.3607 7,~~695~~472,~~915~~283.8419 0.00 II-A-2A 1569,~~136,703~~729.2330 0.00 1716,~~057~~488,~~867~~138.5323 1638,~~207,777~~416.9182 0.00 II-A-2B 4623,~~593~~353.4218 0.00 ~~699~~675,~~201~~848.2507 4926,~~506~~168.7768 0.00 II-A-3 1511,~~838~~985,~~041~~924.7961 0.00 ~~394~~382,~~457~~471,~~384~~459.3271 1713,~~644~~733,~~971~~524.1025 0.00 II-A-4 67,~~053~~819,~~082~~114.7306 0.00 ~~193~~185,~~129~~310,~~952~~838.1206 68,~~852~~595,~~537~~045.5868 0.00 II-X-4 0.00 0.00 0.00 9088,~~928~~164.1689 0.00 II-A-5 1,~~299~~646,~~834~~952.8164 0.00 5553,~~464~~817,~~142~~190.6703 1,~~520~~864,~~972~~830.1698 0.00 II-X-5 0.00 0.00 0.00 3534,~~377~~540.2392 0.00 II-A-6 23,~~396~~177,~~728~~243.4203 0.00 ~~127~~124,~~807~~630,~~758~~515.4138 3,~~006~~775,~~235~~455.2044 0.00 II-B-1 21,~~002~~989.5377 0.00 14,~~154~~152,~~834~~845.8306 64,~~149~~399.6719 0.00 II-B-2 1,~~752~~741.2407 0.00 12,~~385~~383,~~630~~889.3628 56,~~131~~349.6597 0.00 II-B-3 2,~~753~~735.4994 0.00 19,~~462~~460,~~947~~211.8591 88,~~206~~549.0311 0.00 II-B-4 21,~~002~~989.5579 0.00 14,~~154~~152,~~934~~944.7596 64,~~150~~399.1365 0.00 II-B-5 1,~~168~~160.1671 0.00 8,~~257~~255,~~086~~926.9019 37,~~421~~566.1064 0.00 II-B-6 ~~1,001~~994.2789 0.00 7,~~077~~076,~~417~~422.4253 32,~~074~~199.8460 0.00 II-B-7 ~~834~~829.3907 0.00 5,897,~~847~~018.8477 26,~~729~~832.0399 0.00 II-B-8 ~~667~~663.5731 0.00 4,718,~~675~~012.9665 21,~~385~~468.0320 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 6442,~~083~~035,~~810~~978.4377 0.00 1,~~446~~404,~~419~~383,~~047~~069.9314 7048,~~966~~606,~~920~~721.4356 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 Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) R 0.00 0.00 0.00 0.00 0.00 0.00 I-A-1 487,968,000.00 ~~417~~386,~~172~~958,~~637~~040.6436 0.00 309,~~214~~912,~~597~~662.2812 0.00 0.00 I-B-1 4,758,000.00 4,758,000.00 0.00 0.00 0.00 0.00 I-B-2 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 I-B-3 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 XP 100.00 100.00 0.00 0.00 0.00 0.00 B-IO 0.00 2,114,604.00 0.00 0.00 0.00 0.00 II-A-1 171,120,800.00 ~~151~~144,~~113~~027,~~667~~621.9136 9,~~746~~196.1883 76,~~076~~879,~~300~~698.3745 0.00 0.00 II-A-2A 27,750,700.00 1817,~~194~~057,~~570~~867.7653 65,~~198~~769.2638 1563,~~130,504~~959.9792 0.00 0.00 II-A-2B 1,137,500.00 ~~745~~699,~~794~~201.6725 ~~254~~236.0749 4623,~~339~~116.3569 0.00 0.00 II-A-3 459,844,000.00 ~~410~~394,~~295~~457,~~426~~384.1032 3736,~~952~~113.73 1511,~~800~~949,~~089~~810.0688 0.00 0.00 II-A-4 229,097,500.00 ~~199~~193,~~183~~129,~~034~~952.8612 3332,~~137~~246.8135 67,~~019~~786,~~944~~867.9271 0.00 0.00 II-X-4 0.00 0.00 0.00 0.00 0.00 0.00 II-A-5 62,200,500.00 5655,~~763~~464,~~977~~142.4867 2220,~~107~~962.8521 1,~~277~~625,~~726~~990.9643 0.00 0.00 II-X-5 0.00 0.00 0.00 0.00 0.00 0.00 II-A-6 143,178,700.00 ~~130~~127,~~204~~807,~~486~~758.8341 26,~~441~~167.5367 23,~~370~~151,~~286~~075.8936 0.00 0.00 II-B-1 14,166,000.00 14,~~156~~154,~~837~~834.3683 21,~~002~~989.5377 0.00 0.00 0.00 II-B-2 12,395,400.00 12,~~387~~385,~~382~~630.5936 1,~~752~~741.2407 0.00 0.00 0.00 II-B-3 19,478,300.00 19,~~465~~462,~~701~~947.3485 2,~~753~~735.4994 0.00 0.00 0.00 II-B-4 14,166,100.00 14,~~156~~154,~~937~~934.3075 21,~~002~~989.5579 0.00 0.00 0.00 II-B-5 8,263,600.00 8,~~258~~257,~~255~~086.0690 1,~~168~~160.1671 0.00 0.00 0.00 II-B-6 7,083,000.00 7,~~078~~077,~~418~~417.6842 ~~1,001~~994.2789 0.00 0.00 0.00 II-B-7 5,902,500.00 5,~~898~~897,~~682~~847.2384 ~~834~~829.3907 0.00 0.00 0.00 II-B-8 4,722,398.00 4,~~719~~718,~~343~~675.5396 ~~667~~663.5731 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,681,691,098.00 1,~~485~~421,~~125~~042,~~858~~047.3493 ~~148~~142,~~020~~797.6321 6341,~~935~~893,~~789~~181.8056 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) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution R 0.00 0.00 0.00000000 0.00 I-A-1 309,~~214~~912,~~597~~662.2812 ~~386~~377,~~958~~045,~~040~~378.3624 0.~~79299880~~77268464 309,~~214~~912,~~597~~662.2812 I-B-1 0.00 4,758,000.00 1.00000000 0.00 I-B-2 0.00 4,229,000.00 1.00000000 0.00 I-B-3 0.00 4,229,000.00 1.00000000 0.00 XP 0.00 100.00 1.00000000 0.00 B-IO 0.00 2,114,604.00 0.00000000 0.00 II-A-1 76,~~086~~888,~~046~~895.5528 ~~144~~137,~~027~~138,~~621~~726.3607 0.~~84167221~~80141471 76,~~086~~888,~~046~~895.5528 II-A-2A 1569,~~136,703~~729.2330 1716,~~057~~488,~~867~~138.5323 0.~~61468242~~59415216 1569,~~136,703~~729.2330 II-A-2B 4623,~~593~~353.4218 ~~699~~675,~~201~~848.2507 0.~~61468242~~59415215 4623,~~593~~353.4218 II-A-3 1511,~~838~~985,~~041~~924.7961 ~~394~~382,~~457~~471,~~384~~459.3271 0.~~85780696~~83174176 1511,~~838~~985,~~041~~924.7961 II-A-4 67,~~053~~819,~~082~~114.7306 ~~193~~185,~~129~~310,~~952~~838.1206 0.~~84300332~~80887324 67,~~053~~819,~~082~~114.7306 II-X-4 0.00 0.00 0.00000000 0.00 II-A-5 1,~~299~~646,~~834~~952.8164 5553,~~464~~817,~~142~~190.6703 0.~~89169931~~86522118 1,~~299~~646,~~834~~952.8164 II-X-5 0.00 0.00 0.00000000 0.00 II-A-6 23,~~396~~177,~~728~~243.4203 ~~127~~124,~~807~~630,~~758~~515.4138 0.~~89264505~~87045430 23,~~396~~177,~~728~~243.4203 II-B-1 21,~~002~~989.5377 14,~~154~~152,~~834~~845.8306 0.~~99921183~~99907137 21,~~002~~989.5377 II-B-2 1,~~752~~741.2407 12,~~385~~383,~~630~~889.3628 0.~~99921183~~99907137 1,~~752~~741.2407 II-B-3 2,~~753~~735.4994 19,~~462~~460,~~947~~211.8591 0.~~99921183~~99907137 2,~~753~~735.4994 II-B-4 21,~~002~~989.5579 14,~~154~~152,~~934~~944.7596 0.~~99921183~~99907137 21,~~002~~989.5579 II-B-5 1,~~168~~160.1671 8,~~257~~255,~~086~~926.9019 0.~~99921183~~99907137 1,~~168~~160.1671 II-B-6 ~~1,001~~994.2789 7,~~077~~076,~~417~~422.4253 0.~~99921183~~99907137 ~~1,001~~994.2789 II-B-7 ~~834~~829.3907 5,897,~~847~~018.8477 0.~~99921183~~99907137 ~~834~~829.3907 II-B-8 ~~667~~663.5731 4,718,~~675~~012.9665 0.~~99921183~~99907137 ~~667~~663.5731 RX 0.00 0.00 0.00000000 0.00 Totals 6442,~~083~~035,~~810~~978.4377 1,~~421~~379,~~042~~006,~~047~~069.9314 0.~~84500777~~82001152 6442,~~083~~035,~~810~~978.4377

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 487,968,000.00 ~~854~~792.~~91802258~~99880394 0.00000000 6120.~~91921864~~31416429 0.00000000 I-M-1 14,803,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-M-2 10,574,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-1 4,758,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-2 4,229,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-B-3 4,229,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 XP 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 171,120,800.00 ~~883~~841.~~08182237~~67220677 0.~~05695497~~05374466 4140.~~35266064~~20375343 0.00000000 II-A-2A 27,750,700.00 ~~655~~614.~~64366881~~68242351 0.~~22335509~~20790034 4020.~~73789022~~32236736 0.00000000 II-A-2B 1,137,500.00 ~~655~~614.~~64366593~~68241758 0.~~22335824~~20790330 4020.~~73789011~~32236484 0.00000000 II-A-3 459,844,000.00 ~~892~~857.~~24916733~~80696132 0.~~08253392~~07853474 3425.~~35967211~~98666261 0.00000000 II-A-4 229,097,500.00 ~~869~~843.~~42474213~~00331571 0.~~14464501~~14075383 2633.~~27678137~~98931769 0.00000000 II-X-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 62,200,500.00 ~~912~~891.~~59680356~~69930579 0.~~35542881~~33701031 2026.~~54206895~~14111510 0.00000000 II-X-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 143,178,700.00 ~~909~~892.~~38447430~~64505412 0.~~18467502~~18276231 1622.~~55474515~~00798974 0.00000000 II-B-1 14,166,000.00 999.~~35319497~~21183326 0.~~14136171~~14046096 0.00000000 0.00000000 II-B-2 12,395,400.00 999.~~35319473~~21183342 0.~~14136212~~14046098 0.00000000 0.00000000 II-B-3 19,478,300.00 999.~~35319509~~21183317 0.~~14136193~~14046092 0.00000000 0.00000000 II-B-4 14,166,100.00 999.~~35319530~~21183318 0.~~14136213~~14046138 0.00000000 0.00000000 II-B-5 8,263,600.00 999.~~35319473~~21183262 0.~~14136212~~14046057 0.00000000 0.00000000 II-B-6 7,083,000.00 999.~~35319497~~21183397 0.~~14136242~~14046167 0.00000000 0.00000000 II-B-7 5,902,500.00 999.~~35319441~~21183227 0.~~14136213~~14046082 0.00000000 0.00000000 II-B-8 4,722,398.00 999.~~35319514~~21183263 0.~~14136250~~14046042 0.00000000 0.00000000 RX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 0.00000000 6120.~~91921864~~31416429 ~~792~~772.~~99880394~~68463965 0.~~79299880~~77268464 6120.~~91921864~~31416429 I-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 XP 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 4140.~~40961560~~25749809 ~~841~~801.~~67220677~~41470862 0.~~84167221~~80141471 4140.~~40961560~~25749809 II-A-2A 0.00000000 4020.~~96124530~~53026770 ~~614~~594.~~68242351~~15215580 0.~~61468242~~59415216 4020.~~96124530~~53026770 II-A-2B 0.00000000 4020.~~96124835~~53026813 ~~614~~594.~~68241758~~15214945 0.~~61468242~~59415215 4020.~~96124835~~53026813 II-A-3 0.00000000 3426.~~44220603~~06519735 ~~857~~831.~~80696132~~74176397 0.~~85780696~~83174176 3426.~~44220603~~06519735 II-A-4 0.00000000 2634.~~42142638~~13007152 ~~843~~808.~~00331571~~87324419 0.~~84300332~~80887324 2634.~~42142638~~13007152 II-X-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 0.00000000 2026.~~89749777~~47812542 ~~891~~865.~~69930579~~22118038 0.~~89169931~~86522118 2026.~~89749777~~47812542 II-X-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 1622.~~73942018~~19075205 ~~892~~870.~~64505412~~45430207 0.~~89264505~~87045430 1622.~~73942018~~19075205 II-B-1 0.00000000 0.~~14136171~~14046096 999.~~21183326~~07137230 0.~~99921183~~99907137 0.~~14136171~~14046096 II-B-2 0.00000000 0.~~14136212~~14046098 999.~~21183342~~07137164 0.~~99921183~~99907137 0.~~14136212~~14046098 II-B-3 0.00000000 0.~~14136193~~14046092 999.~~21183317~~07137225 0.~~99921183~~99907137 0.~~14136193~~14046092 II-B-4 0.00000000 0.~~14136213~~14046138 999.~~21183318~~07137180 0.~~99921183~~99907137 0.~~14136213~~14046138 II-B-5 0.00000000 0.~~14136212~~14046057 999.~~21183262~~07137204 0.~~99921183~~99907137 0.~~14136212~~14046057 II-B-6 0.00000000 0.~~14136242~~14046167 999.~~21183397~~07137230 0.~~99921183~~99907137 0.~~14136242~~14046167 II-B-7 0.00000000 0.~~14136213~~14046082 999.~~21183227~~07137145 0.~~99921183~~99907137 0.~~14136213~~14046082 II-B-8 0.00000000 0.~~14136250~~14046042 999.~~21183263~~07137221 0.~~99921183~~99907137 0.~~14136250~~14046042 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall R 0.00 0.00000% 0.00 0.00 0.00 0.00 I-A-1 487,968,000.00 3.~~71000~~89125% ~~417~~386,~~172~~958,~~637~~040.6436 1,~~332~~338,~~750~~444.7087 0.00 0.00 I-M-1 14,803,000.00 34.~~96000~~14125% 14,803,000.00 5054,~~478~~491.2349 0.00 0.00 I-M-2 10,574,000.00 4.~~21000~~39125% 10,574,000.00 3841,~~333~~273.6985 0.00 0.00 I-B-1 4,758,000.00 4.~~76000~~94125% 4,758,000.00 1920,~~502~~898.5119 0.00 0.00 I-B-2 4,229,000.00 5.~~46000~~64125% 4,229,000.00 1921,~~883~~206.3509 0.00 0.00 I-B-3 4,229,000.00 5.~~46000~~64125% 4,229,000.00 1921,~~883~~206.3509 0.00 0.00 XP 100.00 0.00000% 100.00 0.00 0.00 0.00 B-IO 0.00 0.00000% ~~457~~427,~~880~~665,~~341~~744.6436 0.00 0.00 0.00 II-A-1 171,120,800.00 4.~~84300~~86063% ~~151~~144,~~113~~027,~~667~~621.9136 ~~609~~583,~~869~~387.2991 0.00 0.00 II-A-2A 27,750,700.00 4.~~68764~~83208% 1817,~~194~~057,~~570~~867.7653 7168,~~074~~687.6852 0.00 0.00 II-A-2B 1,137,500.00 4.~~68764~~83208% ~~745~~699,~~794~~201.6725 2,~~913~~815.3550 0.00 0.00 II-A-3 459,844,000.00 5.~~28477~~31647% ~~410~~394,~~295~~457,~~426~~384.1032 1,~~806~~747,~~929~~599.3164 0.00 0.00 II-A-4 229,097,500.00 4.~~81640~~82120% ~~199~~193,~~183~~129,~~034~~952.8612 ~~799~~775,~~454~~931.8562 0.00 0.00 II-X-4 0.00 0.54781% ~~199~~193,~~183~~129,~~034~~952.8612 9088,~~928~~164.1689 0.00 0.00 II-A-5 62,200,500.00 4.~~68133~~72402% 5655,~~763~~464,~~977~~142.4867 ~~221~~218,~~442~~344.5059 0.00 0.00 II-X-5 0.00 0.74891% 5655,~~763~~464,~~977~~142.4867 3534,~~426~~614.0583 0.00 0.00 II-A-6 143,178,700.00 5.~~61738~~61668% ~~130~~127,~~204~~807,~~486~~758.8341 ~~609~~598,~~506~~212.7841 0.00 0.00 II-B-1 14,166,000.00 5.~~26831~~29153% 14,~~156~~154,~~837~~834.3683 62,~~152~~417.1324 0.00 0.00 II-B-2 12,395,400.00 5.~~26831~~29153% 12,~~387~~385,~~382~~630.5936 54,~~383~~615.7875 0.00 0.00 II-B-3 19,478,300.00 5.~~26831~~29153% 19,~~465~~462,~~701~~947.3485 85,~~459~~823.4093 0.00 0.00 II-B-4 14,166,100.00 5.~~26831~~29153% 14,~~156~~154,~~937~~934.3075 62,~~152~~417.5768 0.00 0.00 II-B-5 8,263,600.00 5.~~26831~~29153% 8,~~258~~257,~~255~~086.0690 36,~~255~~410.8550 0.00 0.00 II-B-6 7,083,000.00 5.~~26831~~29153% 7,~~078~~077,~~418~~417.6842 31,~~076~~208.0762 0.00 0.00 II-B-7 5,902,500.00 5.~~26831~~29153% 5,~~898~~897,~~682~~847.2384 2526,~~896~~007.7218 0.00 0.00 II-B-8 4,722,398.00 5.~~26831~~29153% 4,~~719~~718,~~343~~675.5396 20,~~719~~807.1250 0.00 0.00 RX 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,707,068,098.00 65,~~106~~994,~~472~~987.4489 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance R 0.00 0.00 0.00 0.00 0.00 I-A-1 ~~276~~0.6800 0.00 1,~~332~~338,~~474~~444.0188 0.00 ~~386~~377,~~958~~045,~~040~~378.3624 I-M-1 100.4800 0.00 5054,~~467~~491.7549 0.00 14,803,000.00 I-M-2 70.9600 0.00 3841,~~325~~273.7385 0.00 10,574,000.00 I-B-1 40.0500 0.00 1920,~~498~~898.4619 0.00 4,758,000.00 I-B-2 40.0800 0.00 1921,~~879~~206.2609 0.00 4,229,000.00 I-B-3 40.0800 0.00 1921,~~879~~206.2609 0.00 4,229,000.00 XP 0.00 0.00 ~~127~~41,~~799~~480.12 0.00 100.00 B-IO 0.00 0.00 ~~649~~534,~~530~~862.1353 0.00 ~~427~~417,~~665~~753,~~744~~082.3624 II-A-1 0.00 0.00 ~~609~~583,~~869~~387.2991 0.00 ~~144~~137,~~027~~138,~~621~~726.3607 II-A-2A 0.00 0.00 7168,~~074~~687.6852 0.00 1716,~~057~~488,~~867~~138.5323 II-A-2B 0.00 0.00 2,~~913~~815.3550 0.00 ~~699~~675,~~201~~848.2507 II-A-3 0.00 0.00 1,~~806~~747,~~929~~599.3164 0.00 ~~394~~382,~~457~~471,~~384~~459.3271 II-A-4 0.00 0.00 ~~799~~775,~~454~~931.8562 0.00 ~~193~~185,~~129~~310,~~952~~838.1206 II-X-4 0.00 0.00 9088,~~928~~164.1689 0.00 ~~193~~185,~~129~~310,~~952~~838.1206 II-A-5 ~~305~~466.1524 0.00 ~~221~~217,~~137~~878.3534 0.00 5553,~~464~~817,~~142~~190.6703 II-X-5 4873.8292 0.00 3534,~~377~~540.2392 0.00 5553,~~464~~817,~~142~~190.6703 II-A-6 0.00 0.00 ~~609~~598,~~506~~212.7841 0.00 ~~127~~124,~~807~~630,~~758~~515.4138 II-B-1 57.0182 0.00 62,~~147~~409.1442 0.00 14,~~154~~152,~~834~~845.8306 II-B-2 46.3985 0.00 54,~~379~~608.4190 0.00 12,~~385~~383,~~630~~889.3628 II-B-3 610.8976 0.00 85,~~452~~813.5417 0.00 19,~~462~~460,~~947~~211.8591 II-B-4 57.0182 0.00 62,~~147~~409.5886 0.00 14,~~154~~152,~~934~~944.7596 II-B-5 24.9256 0.00 36,~~252~~405.9493 0.00 8,~~257~~255,~~086~~926.9019 II-B-6 23.5191 0.00 31,~~073~~204.5771 0.00 7,~~077~~076,~~417~~422.4253 II-B-7 23.0926 0.00 2526,~~894~~003.6492 0.00 5,897,~~847~~018.8477 II-B-8 12.6761 0.00 20,~~717~~804.4689 0.00 4,718,~~675~~012.9665 RX 0.00 0.00 0.00 0.00 0.00 Totals ~~691~~587.7975 0.00 6,~~883~~570,~~110~~742.0079 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 487,968,000.00 3.~~71000~~89125% ~~854~~792.~~91802258~~99880394 2.~~73122561~~74289476 0.00000000 0.00000000 I-M-1 14,803,000.00 34.~~96000~~14125% 1000.00000000 3.~~41000000~~68111126 0.00000000 0.00000000 I-M-2 10,574,000.00 4.~~21000~~39125% 1000.00000000 3.~~62527804~~90333365 0.00000000 0.00000000 I-B-1 4,758,000.00 4.~~76000~~94125% 1000.00000000 4.~~09888819~~39222152 0.00000000 0.00000000 I-B-2 4,229,000.00 5.~~46000~~64125% 1000.00000000 45.~~70166706~~01444550 0.00000000 0.00000000 I-B-3 4,229,000.00 5.~~46000~~64125% 1000.00000000 45.~~70166706~~01444550 0.00000000 0.00000000 XP 100.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 B-IO 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 171,120,800.00 4.~~84300~~86063% ~~883~~841.~~08182237~~67220677 3.~~56396937~~40921682 0.00000000 0.00000000 II-A-2A 27,750,700.00 4.~~68764~~83208% ~~655~~614.~~64366881~~68242351 2.~~56118512~~47516351 0.00000000 0.00000000 II-A-2B 1,137,500.00 4.~~68764~~83208% ~~655~~614.~~64366593~~68241758 2.~~56118681~~47516484 0.00000000 0.00000000 II-A-3 459,844,000.00 5.~~28477~~31647% ~~892~~857.~~24916733~~80696132 3.~~92943979~~80041849 0.00000000 0.00000000 II-A-4 229,097,500.00 4.~~81640~~82120% ~~869~~843.~~42474213~~00331571 3.~~48958347~~38690566 0.00000000 0.00000000 II-X-4 0.00 0.54781% ~~869~~843.~~42474213~~00331571 0.~~39689722~~38483567 0.00000000 0.00000000 II-A-5 62,200,500.00 4.~~68133~~72402% ~~912~~891.~~59680356~~69930579 3.~~56014019~~51033497 0.00000000 0.00000000 II-X-5 0.00 0.74891% ~~912~~891.~~59680356~~69930579 0.~~56954606~~55650405 0.00000000 0.00000000 II-A-6 143,178,700.00 5.~~61738~~61668% ~~909~~892.~~38447430~~64505412 4.~~25696546~~17808242 0.00000000 0.00000000 II-B-1 14,166,000.00 5.~~26831~~29153% 999.~~35319497~~21183326 4.~~38741564~~40613017 0.00000000 0.00000000 II-B-2 12,395,400.00 5.~~26831~~29153% 999.~~35319473~~21183342 4.~~38741630~~40613050 0.00000000 0.00000000 II-B-3 19,478,300.00 5.~~26831~~29153% 999.~~35319509~~21183317 4.~~38741574~~40613041 0.00000000 0.00000000 II-B-4 14,166,100.00 5.~~26831~~29153% 999.~~35319530~~21183318 4.~~38741573~~40613013 0.00000000 0.00000000 II-B-5 8,263,600.00 5.~~26831~~29153% 999.~~35319473~~21183262 4.~~38741590~~40613050 0.00000000 0.00000000 II-B-6 7,083,000.00 5.~~26831~~29153% 999.~~35319497~~21183397 4.~~38741635~~40613017 0.00000000 0.00000000 II-B-7 5,902,500.00 5.~~26831~~29153% 999.~~35319441~~21183227 4.~~38741550~~40612961 0.00000000 0.00000000 II-B-8 4,722,398.00 5.~~26831~~29153% 999.~~35319514~~21183263 4.~~38741504~~40613011 0.00000000 0.00000000 RX 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-1 0.~~00056700~~00000000 0.00000000 2.~~73065859~~74289478 0.00000000 ~~792~~772.~~99880394~~68463965 I-M-1 0.~~00070796~~00000000 0.00000000 3.~~40929204~~68111126 0.00000000 1000.00000000 I-M-2 0.~~00075279~~00000000 0.00000000 3.~~62452525~~90333365 0.00000000 1000.00000000 I-B-1 0.~~00085120~~00000000 0.00000000 4.~~09803699~~39222152 0.00000000 1000.00000000 I-B-2 0.~~00096477~~00000000 0.00000000 45.~~70069993~~01444550 0.00000000 1000.00000000 I-B-3 0.~~00096477~~00000000 0.00000000 45.~~70069993~~01444550 0.00000000 1000.00000000 XP 0.00000000 0.00000000 ~~1277991~~414801.20000000 0.00000000 1000.00000000 B-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 3.~~56396937~~40921682 0.00000000 ~~841~~801.~~67220677~~41470862 II-A-2A 0.00000000 0.00000000 2.~~56118512~~47516351 0.00000000 ~~614~~594.~~68242351~~15215580 II-A-2B 0.00000000 0.00000000 2.~~56118681~~47516484 0.00000000 ~~614~~594.~~68241758~~15214945 II-A-3 0.00000000 0.00000000 3.~~92943979~~80041849 0.00000000 ~~857~~831.~~80696132~~74176397 II-A-4 0.00000000 0.00000000 3.~~48958347~~38690566 0.00000000 ~~843~~808.~~00331571~~87324419 II-X-4 0.00000000 0.00000000 0.~~39689722~~38483567 0.00000000 ~~843~~808.~~00331571~~87324419 II-A-5 0.~~00490591~~00749576 0.00000000 3.~~55523428~~50283904 0.00000000 ~~891~~865.~~69930579~~22118038 II-X-5 0.~~00078488~~00118841 0.00000000 0.~~56876118~~55531579 0.00000000 ~~891~~865.~~69930579~~22118038 II-A-6 0.00000000 0.00000000 4.~~25696546~~17808242 0.00000000 ~~892~~870.~~64505412~~45430207 II-B-1 0.~~00035366~~00055203 0.00000000 4.~~38706339~~40557814 0.00000000 999.~~21183326~~07137230 II-B-2 0.~~00035416~~00055262 0.00000000 4.~~38706375~~40557788 0.00000000 999.~~21183342~~07137164 II-B-3 0.~~00035373~~00055241 0.00000000 4.~~38706355~~40557800 0.00000000 999.~~21183317~~07137225 II-B-4 0.~~00035366~~00055202 0.00000000 4.~~38706348~~40557811 0.00000000 999.~~21183318~~07137180 II-B-5 0.~~00035336~~00055182 0.00000000 4.~~38706375~~40557747 0.00000000 999.~~21183262~~07137204 II-B-6 0.~~00035437~~00055203 0.00000000 4.~~38706339~~40557814 0.00000000 999.~~21183397~~07137230 II-B-7 0.~~00035409~~00055231 0.00000000 4.~~38706311~~40557730 0.00000000 999.~~21183227~~07137145 II-B-8 0.~~00035363~~00055269 0.00000000 4.~~38706352~~40557742 0.00000000 999.~~21183263~~07137221 RX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7148,~~394~~955,~~083~~174.0132 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~227~~260,~~675~~370.4109 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 041,480.0012 Total Deposits 7149,~~621~~257,~~758~~024.4253 Withdrawals Reimbursement for Servicer Advances ~~213~~227,~~007~~675.2041 Payment of Service Fee ~~441~~422,~~830~~627.7956 Payment of Interest and Principal 7048,~~966~~606,~~920~~721.4356 Total Withdrawals (Pool Distribution Amount) 7149,~~621~~257,~~758~~024.4253 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~691~~587.7975

SERVICING FEES Gross Servicing Fee ~~437~~418,~~740~~611.6281 Additional Servicing Fee 4,~~090~~015.1775 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~441~~422,~~830~~627.7956

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Reserve Fund 0.00 02,217.0048 02,217.0048 0.00 Reserve Fund 100.00 0.00 0.00 100.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 67 0 0 67 1,~~186~~419,~~408~~474.0059 0.00 0.00 1,~~186~~419,~~408~~474.0059 30 Days ~~129~~141 3 0 0 ~~132~~144 3037,~~918~~222,~~973~~381.6235 ~~444~~492,~~280~~850.00 0.00 0.00 3137,~~363~~715,~~253~~231.6235 60 Days 2732 01 0 0 2733 6,~~326~~595,~~739~~136.1372 0204,080.00 0.00 0.00 6,~~326~~799,~~739~~216.1372 90 Days 108 0 02 0 10 21,~~869~~783,~~435~~958.7851 0.00 0667,958.0036 0.00 2,~~869~~451,~~435~~916.7887 120 Days 20 10 15 0 45 ~~1,522,757~~0.5400 ~~183,150~~0.00 ~~190~~1,~~000~~203,060.00 0.00 1,~~895~~203,~~907~~060.5400 150 Days 01 1 52 0 64 0967,257.0054 ~~238~~183,~~000~~150.00 ~~843~~745,~~121~~500.4900 0.00 1,~~081~~895,~~121~~907.4954 180+ Days 1 02 54 02 69 780,000.00 0345,861.0096 1,~~851~~008,~~960~~800.4400 0651,621.0049 2,~~631~~786,~~960~~283.4445 Totals ~~169~~183 1114 1113 02 ~~191~~212 4247,~~417~~348,~~906~~734.0712 2,~~051~~645,~~838~~416.0055 23,~~885~~625,~~081~~318.9336 0651,621.0049 4754,~~354~~271,~~826~~090.0052 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.~~106326~~127807% 0.000000% 0.000000% 0.~~106326~~127807% 0.~~082014~~101063% 0.000000% 0.000000% 0.~~082014~~101063% 30 Days 2.~~286018~~574402% 0.~~053163~~054775% 0.000000% 0.000000% 2.~~339181~~629177% 2.~~137376~~650132% 0.~~030712~~035090% 0.000000% 0.000000% 2.~~168088~~685222% 60 Days 0.~~478469~~584261% 0.~~000000~~018258% 0.000000% 0.000000% 0.~~478469~~602520% 0.~~437357~~469556% 0.~~000000~~014530% 0.000000% 0.000000% 0.~~437357~~484086% 90 Days 0.~~177211~~146065% 0.000000% 0.~~000000~~036516% 0.000000% 0.~~177211~~182582% 0.~~198359~~127013% 0.000000% 0.~~000000~~047557% 0.000000% 0.~~198359~~174570% 120 Days 0.~~035442~~000000% 0.~~017721~~000000% 0.~~017721~~091291% 0.000000% 0.~~070884~~091291% 0.~~105266~~000000% 0.~~012661~~000000% 0.~~013134~~085655% 0.000000% 0.~~131061~~085655% 150 Days 0.~~000000~~018258% 0.~~017721~~018258% 0.~~088605~~036516% 0.000000% 0.~~106326~~073033% 0.~~000000~~068866% 0.~~016453~~013040% 0.~~058284~~053078% 0.000000% 0.~~074736~~134983% 180+ Days 0.~~017721~~018258% 0.~~000000~~036516% 0.~~088605~~073033% 0.~~000000~~036516% 0.~~106326~~164324% 0.~~053920~~055534% 0.~~000000~~024624% 0.~~128023~~071824% 0.~~000000~~046394% 0.~~181943~~198376% Totals 23.~~994861~~341245% 0.~~194932~~255614% 0.~~194932~~237356% 0.~~000000~~036516% 3.~~384724~~870732% 23.~~932277~~371101% 0.~~141840~~188346% 0.~~199441~~258113% 0.~~000000~~046394% 3.~~273558~~863954%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 12 0 0 12 ~~128~~261,800.00 0.00 0.00 ~~128~~261,800.00 30 Days 3958 2 0 0 4160 814,~~993~~964,~~966~~243.0321 ~~240~~317,200.00 0.00 0.00 915,~~234~~281,~~166~~443.0321 60 Days 1314 0 0 0 1314 2,~~987~~928,~~838~~015.2471 0.00 0.00 0.00 2,~~987~~928,~~838~~015.2471 90 Days 56 0 0 0 56 1,~~878~~101,~~275~~010.7898 0.00 0.00 0.00 1,~~878~~101,~~275~~010.7898 120 Days 20 10 12 0 42 ~~1,522,757~~0.5400 ~~183,150~~0.00 ~~190~~550,~~000~~350.00 0.00 1550,~~895,907~~350.5400 150 Days 01 1 32 0 4 0967,257.0054 ~~238~~183,~~000~~150.00 ~~648~~745,~~800~~500.00 0.00 ~~886~~1,~~800~~895,907.0054 180+ Days 1 02 54 01 68 780,000.00 0345,861.0096 1,~~851~~008,~~960~~800.4400 0584,600.00 2,~~631~~719,~~960~~261.4496 Totals 6080 57 98 01 7496 1620,~~162~~740,~~837~~527.5944 ~~790~~1,~~150~~108,011.0096 2,~~690~~304,~~760~~650.4400 0584,600.00 1924,~~643~~737,~~748~~789.0340 0-29 Days 0.~~055897~~114613% 0.000000% 0.000000% 0.~~055897~~114613% 0.~~030113~~062661% 0.000000% 0.000000% 0.~~030113~~062661% 30 Days 23.~~179989~~323782% 0.~~111794~~114613% 0.000000% 0.000000% 23.~~291783~~438395% 23.~~102788~~581646% 0.~~056159~~075921% 0.000000% 0.000000% 23.~~158947~~657567% 60 Days 0.~~726663~~802292% 0.000000% 0.000000% 0.000000% 0.~~726663~~802292% 0.~~698556~~700812% 0.000000% 0.000000% 0.000000% 0.~~698556~~700812% 90 Days 0.~~279486~~343840% 0.000000% 0.000000% 0.000000% 0.~~279486~~343840% 0.~~439141~~263524% 0.000000% 0.000000% 0.000000% 0.~~439141~~263524% 120 Days 0.~~111794~~000000% 0.~~055897~~000000% 0.~~055897~~114613% 0.000000% 0.~~223589~~114613% 0.~~356021~~000000% 0.~~042820~~000000% 0.~~044422~~131725% 0.000000% 0.~~443263~~131725% 150 Days 0.~~000000~~057307% 0.~~055897~~057307% 0.~~167691~~114613% 0.000000% 0.~~223589~~229226% 0.~~000000~~231510% 0.~~055644~~043836% 0.~~151689~~178433% 0.000000% 0.~~207334~~453780% 180+ Days 0.~~055897~~057307% 0.~~000000~~114613% 0.~~279486~~229226% 0.~~000000~~057307% 0.~~335383~~458453% 0.~~182364~~186691% 0.~~000000~~082781% 0.~~432988~~241453% 0.~~000000~~139922% 0.~~615352~~650847% Totals 34.~~353829~~584527% 0.~~279486~~401146% 0.~~503074~~458453% 0.~~000000~~057307% 45.~~136389~~501433% 34.~~778870~~964182% 0.~~184737~~265199% 0.~~629100~~551611% 0.~~000000~~139922% 45.~~592707~~920914% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 125,600.00 0.00 0.00 125,600.00 30 Days 1916 0 0 0 1916 3,~~670~~261,~~174~~180.9316 0.00 0.00 0.00 3,~~670~~261,~~174~~180.9316 60 Days 46 0 0 0 46 ~~847~~1,~~747~~089,050.5300 0.00 0.00 0.00 ~~847~~1,~~747~~089,050.5300 90 Days 1 0 0 0 1 ~~210~~218,~~200~~947.0053 0.00 0.00 0.00 ~~210~~218,~~200~~947.0053 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 2423 1 0 0 2524 4,~~728~~569,~~122~~177.4669 125,600.00 0.00 0.00 4,~~853~~694,~~722~~777.4669 0-29 Days 0.~~128205~~133869% 0.000000% 0.000000% 0.~~128205~~133869% 0.~~079743~~083391% 0.000000% 0.000000% 0.~~079743~~083391% 30 Days 2.~~435897~~141901% 0.000000% 0.000000% 0.000000% 2.~~435897~~141901% 2.~~330193~~165220% 0.000000% 0.000000% 0.000000% 2.~~330193~~165220% 60 Days 0.~~512821~~803213% 0.000000% 0.000000% 0.000000% 0.~~512821~~803213% 0.~~538235~~723061% 0.000000% 0.000000% 0.000000% 0.~~538235~~723061% 90 Days 0.~~128205~~133869% 0.000000% 0.000000% 0.000000% 0.~~128205~~133869% 0.~~133456~~145367% 0.000000% 0.000000% 0.000000% 0.~~133456~~145367% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~076923~~078983% 0.~~128205~~133869% 0.000000% 0.000000% 3.~~205128~~212851% 3.~~001884~~033649% 0.~~079743~~083391% 0.000000% 0.000000% 3.~~081627~~117039% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 ~~464~~564,~~060~~127.6450 0.00 0.00 ~~464~~564,~~060~~127.6450 30 Days 5753 1 0 0 5854 1110,~~558~~997,~~329~~628.7138 ~~204~~175,~~080~~650.00 0.00 0.00 11,~~762~~173,~~409~~278.7138 60 Days 812 01 0 0 813 12,~~692~~578,~~329~~071.7501 0204,080.00 0.00 0.00 12,~~692~~782,~~329~~151.7501 90 Days 4 0 0 1 0 41 ~~780,960~~0.00 0.00 0333,134.0075 0.00 ~~780~~333,~~960~~134.0075 120 Days 0 0 03 0 03 0.00 0.00 0652,710.00 0.00 0652,710.00 150 Days 0 0 20 0 20 0.00 0.00 ~~194,321~~0.4900 0.00 ~~194,321~~0.4900 180+ Days 0 0 0 01 01 0.00 0.00 0.00 067,021.0049 067,021.0049 Totals 6965 5 4 21 0 75 1413,~~031~~575,~~619~~699.4639 ~~668~~943,~~140~~857.6450 ~~194~~985,~~321~~844.4975 067,021.0049 1415,~~894~~572,~~081~~423.5913 0-29 Days 0.~~136240~~139860% 0.000000% 0.000000% 0.~~136240~~139860% 0.~~107751~~134736% 0.000000% 0.000000% 0.~~107751~~134736% 30 Days 2.~~588556~~470862% 0.~~045413~~046620% 0.000000% 0.000000% 2.~~633969~~517483% 2.~~683744~~626679% 0.~~047386~~041952% 0.000000% 0.000000% 2.~~731130~~668631% 60 Days 0.~~363306~~559441% 0.~~000000~~046620% 0.000000% 0.000000% 0.~~363306~~606061% 0.~~392944~~615748% 0.~~000000~~048743% 0.000000% 0.000000% 0.~~392944~~664490% 90 Days 0.~~181653~~000000% 0.000000% 0.~~000000~~046620% 0.000000% 0.~~181653~~046620% 0.~~181332~~000000% 0.000000% 0.~~000000~~079566% 0.000000% 0.~~181332~~079566% 120 Days 0.000000% 0.000000% 0.~~000000~~139860% 0.000000% 0.~~000000~~139860% 0.000000% 0.000000% 0.~~000000~~155894% 0.000000% 0.~~000000~~155894% 150 Days 0.000000% 0.000000% 0.~~090827~~000000% 0.000000% 0.~~090827~~000000% 0.000000% 0.000000% 0.~~045120~~000000% 0.000000% 0.~~045120~~000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.~~000000~~046620% 0.~~000000~~046620% 0.000000% 0.000000% 0.000000% 0.~~000000~~016007% 0.~~000000~~016007% Totals 3.~~133515~~030303% 0.~~181653~~233100% 0.~~090827~~186480% 0.~~000000~~046620% 3.~~405995~~496503% 3.~~258021~~242427% 0.~~155136~~225431% 0.~~045120~~235460% 0.~~000000~~016007% 3.~~458277~~719325% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 467,947.3609 0.00 0.00 467,947.3609 30 Days 910 0 0 0 910 45,~~366~~798,~~243~~358.8060 0.00 0.00 0.00 45,~~366~~798,~~243~~358.8060 60 Days 10 0 0 0 10 ~~464,000~~0.00 0.00 0.00 0.00 ~~464,000~~0.00 90 Days 01 0 0 0 01 0464,000.00 0.00 0.00 0.00 0464,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1011 1 0 0 1112 46,~~830~~262,~~243~~358.8060 467,947.3609 0.00 0.00 56,~~298~~730,~~191~~305.1669 0-29 Days 0.~~242131~~253165% 0.000000% 0.000000% 0.~~242131~~253165% 0.~~221586~~230108% 0.000000% 0.000000% 0.~~221586~~230108% 30 Days 2.~~179177~~531646% 0.000000% 0.000000% 0.000000% 2.~~179177~~531646% 2.~~067534~~851287% 0.000000% 0.000000% 0.000000% 2.~~067534~~851287% 60 Days 0.~~242131~~000000% 0.000000% 0.000000% 0.000000% 0.~~242131~~000000% 0.~~219717~~000000% 0.000000% 0.000000% 0.000000% 0.~~219717~~000000% 90 Days 0.~~000000~~253165% 0.000000% 0.000000% 0.000000% 0.~~000000~~253165% 0.~~000000~~228168% 0.000000% 0.000000% 0.000000% 0.~~000000~~228168% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~421308~~784810% 0.~~242131~~253165% 0.000000% 0.000000% 23.~~663438~~037975% 23.~~287251~~079454% 0.~~221586~~230108% 0.000000% 0.000000% 23.~~508837~~309563% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~402~~623,~~000~~678.0086 0.00 0.00 0.00 ~~402~~623,~~000~~678.0086 60 Days 10 0 0 0 10 ~~334,823~~0.6100 0.00 0.00 0.00 ~~334,823~~0.6100 90 Days 0 0 01 0 01 0.00 0.00 0334,823.0061 0.00 0334,823.0061 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 21 0 01 0 2 ~~736~~623,~~823~~678.6186 0.00 0334,823.0061 0.00 ~~736~~958,~~823~~502.6147 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~671141~~694444% 0.000000% 0.000000% 0.000000% 0.~~671141~~694444% 01.~~665873~~062069% 0.000000% 0.000000% 0.000000% 01.~~665873~~062069% 60 Days 0.~~671141~~000000% 0.000000% 0.000000% 0.000000% 0.~~671141~~000000% 0.~~554602~~000000% 0.000000% 0.000000% 0.000000% 0.~~554602~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~694444% 0.000000% 0.~~000000~~694444% 0.000000% 0.000000% 0.~~000000~~570174% 0.000000% 0.~~000000~~570174% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~342282~~694444% 0.000000% 0.~~000000~~694444% 0.000000% 1.~~342282~~388889% 1.~~220475~~062069% 0.000000% 0.~~000000~~570174% 0.000000% 1.~~220475~~632243% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 43 0 0 0 43 1,~~928~~577,~~259~~292.1514 0.00 0.00 0.00 1,~~928~~577,~~259~~292.1514 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 43 0 0 0 43 1,~~928~~577,~~259~~292.1514 0.00 0.00 0.00 1,~~928~~577,~~259~~292.1514 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~486989~~149425% 0.000000% 0.000000% 0.000000% 1.~~486989~~149425% 1.~~386267~~160492% 0.000000% 0.000000% 0.000000% 1.~~386267~~160492% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~486989~~149425% 0.000000% 0.000000% 0.000000% 1.~~486989~~149425% 1.~~386267~~160492% 0.000000% 0.000000% 0.000000% 1.~~386267~~160492%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~227~~260,~~675~~370.4109

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 02 ~~Sep~~Oct-04 0.000% Original Principal Balance 0651,640.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0651,621.0049 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 02 ~~Feb~~Mar-05 0.000% Original Principal Balance 0651,640.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0651,621.0049 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~046% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Sep~~Oct-04 0.000% Original Principal Balance 0584,600.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0584,600.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 01 ~~Feb~~Mar-05 0.000% Original Principal Balance 0584,600.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0584,600.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~140% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Sep~~Oct-04 0.000% Original Principal Balance 067,040.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 067,021.0049 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 01 ~~Feb~~Mar-05 0.000% Original Principal Balance 067,040.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 067,021.0049 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~016% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current REO Total ~~Jan~~Feb-05 0.000% Loans in REO 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Loan Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance NoGroup ~~REO~~1 ~~loans~~0051210169 ~~this~~Sep-2005 ~~period~~01-Jan-2005 AZ 79.69 584,600.00 Group 4 0008634214 Sep-2005 01-Dec-2004 GA 80.00 67,040.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~REO~~1 ~~loans~~0051210169 ~~this~~584,600.00 ~~period~~01-Dec-2004 8 6.750% 21,739.83 Group 4 0008634214 67,021.49 01-Feb-2005 6 6.625% 2,443.49

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 18 ~~Sep~~Oct-04 0.000% Original Principal Balance ~~190~~2,~~000~~431,660.00 ~~Oct~~Nov-04 0.000% Current Principal Balance ~~190~~2,~~000~~426,518.0036 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 1113 ~~Feb~~Mar-05 0.000% Original Principal Balance 23,~~885~~630,~~240~~460.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 23,~~885~~625,~~081~~318.9336 ~~Apr-05 0.000%~~ May-05 0.043% Jun-05 0.086% Jul-05 0.195% Aug-05 0.199% Sep-05 0.258% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 13 ~~Sep~~Oct-04 0.000% Original Principal Balance ~~190~~1,~~000~~105,850.00 ~~Oct~~Nov-04 0.000% Current Principal Balance ~~190~~1,~~000~~105,850.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 98 ~~Feb~~Mar-05 0.000% Original Principal Balance 2,~~690~~304,~~900~~650.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 2,~~690~~304,~~760~~650.4400 ~~Apr-05 0.000%~~ May-05 0.140% Jun-05 0.283% Jul-05 0.546% Aug-05 0.629% Sep-05 0.552% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 04 ~~Sep~~Oct-04 0.000% Original Principal Balance 0986,810.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0985,844.0075 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 24 ~~Feb~~Mar-05 0.000% Original Principal Balance ~~194~~986,~~340~~810.00 ~~Mar~~Apr-05 0.000% Current Principal Balance ~~194~~985,~~321~~844.4975 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.~~000~~099% ~~Jul~~Aug-05 0.~~099~~045% ~~Aug~~Sep-05 0.~~045~~235% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Sep~~Oct-04 0.000% Original Principal Balance 0339,000.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0334,823.0061 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 01 ~~Feb~~Mar-05 0.000% Original Principal Balance 0339,000.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0334,823.0061 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~Sep-05 0.~~000~~570% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Oct-04 0.000% Original Principal Balance 0.00 ~~Oct~~Nov-04 0.000% Current Principal Balance 0.00 ~~Nov~~Dec-04 0.000% ~~Dec~~Jan-0405 0.000% Current Foreclosure Total ~~Jan~~Feb-05 0.000% Loans in Foreclosure 0 ~~Feb~~Mar-05 0.000% Original Principal Balance 0.00 ~~Mar~~Apr-05 0.000% Current Principal Balance 0.00 ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-05 0.000% ~~Aug~~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.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 1 0000260450 Jul-2005 01-Jan-2005 IL 80.00 248,000.00 Group 1 0001008090 Jul-2005 01-Feb-2005 CO 80.00 192,800.00 Group 1 ~~0002326259~~0021025685 ~~Jul~~Sep-2005 01-~~Nov~~Jan-~~2004~~2005 GACA 9480.7200 ~~134~~153,~~500~~600.00 Group 1 0024090534 Jul-2005 01-Dec-2004 CO 80.00 208,000.00 Group 1 ~~0051210169~~0048133189 ~~May~~Sep-2005 01-~~Jan~~Feb-2005 AZCA 7980.6900 ~~584~~555,~~600~~500.00 Group 1 0078702412 Aug-2005 01-Dec-2004 GA 95.00 190,000.00 Group 1 ~~0086641209~~0086321508 ~~Jul~~Sep-2005 01-Feb-2005 FLNV 7080.00 ~~665~~396,~~000~~750.00 Group 1 0086946537 Jun-2005 01-Feb-2005 CA 80.00 360,000.00 Group 14 ~~4017150053~~0065611343 ~~May~~Sep-2005 01-Sep-2004 GACO 9080.00 ~~108~~258,~~000~~400.00 Group 4 ~~0008634214~~0083689244 ~~Jul~~Sep-2005 01-Dec-2004 GANC 80.00 67333,~~040~~200.00 Group 4 ~~0030999932~~0084277673 ~~Jul~~Sep-2005 01-Jan-2005 WA 80.00 143,960.00 Group 4 0085062952 Sep-2005 01-Dec-2004 GAMN 9575.00 ~~127~~251,~~300~~250.00 Group 6 0062875808 Sep-2005 01-Jul-2004 UT 74.94 339,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group 1 0000260450 248,000.00 01-Feb-2005 56 6.250% 78,~~285~~499.0219 Group 1 0001008090 192,800.00 01-Feb-2005 56 6.000% 56,~~422~~326.5025 Group 1 ~~0002326259~~0021025685 ~~134~~153,~~498~~600.4800 01-~~Dec~~Apr-~~2004~~2005 74 76.~~000~~750% 4,~~455~~896.2400 Group 1 0024090534 208,000.00 01-Feb-2005 56 6.875% 67,~~759~~886.7037 Group 1 ~~0051210169~~0048133189 ~~584~~555,~~600~~500.00 01-~~Dec~~Mar-~~2004~~2005 75 6.750% 1821,~~634~~062.1472 Group 1 0078702412 190,000.00 01-Mar-2005 45 6.750% 67,~~056~~065.2259 Group 1 ~~0086641209~~0086321508 ~~665~~396,~~000~~750.00 01-~~Jan~~Apr-2005 64 6.~~875~~625% 2212,~~006~~646.1538 Group 1 0086946537 360,000.00 01-Jan-2005 67 6.750% 1113,~~700~~650.00 Group 14 ~~4017150053~~0065611343 ~~107~~258,~~861~~200.9600 01-~~Dec~~Apr-~~2004~~2005 7 4 5.~~750~~375% 26,~~359~~454.4498 Group 4 ~~0008634214~~0083689244 67333,~~021~~134.4975 01-~~Feb~~May-2005 3 5.875% 67,634.~~625~~35 Group 4 0084277673 143,960.00 01-Apr-2005 4 5.500% 23,~~094~~688.4298 Group 4 ~~0030999932~~0085062952 ~~127~~250,~~300~~550.00 01-~~Feb~~Apr-2005 4 5.000% 5,794.73 Group 6 0062875808 334,823.~~625%~~61 01-May-2005 3 5.500% 7,~~978~~315.1270

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 5.~~776177~~772457% Weighted Average Net Coupon 5.~~428420~~425162% Weighted Average Pass-Through Rate 5.~~421006~~417846% Weighted Average Maturity(Stepdown Calculation) ~~351~~350 Beginning Scheduled Collateral Loan Count 5,~~892~~643 Number Of Loans Paid In Full ~~249~~166 Ending Scheduled Collateral Loan Count 5,~~643~~477 Beginning Scheduled Collateral Balance 1,~~510~~446,~~503~~419,~~332~~522.8341 Ending Scheduled Collateral Balance 1,~~446~~404,~~419~~383,~~522~~543.4163 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 1,~~446~~404,~~585~~548,~~692~~025.8804 Monthly P&I Constant 7,~~483~~159,~~572~~876.2736 Special Servicing Fee 0.00 Prepayment Penalties 041,480.0012 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~212~~202,~~793~~048.3804 Unscheduled Principal 6341,~~871~~833,~~017~~930.0474 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount 0.00 Specified O/C Amount 2,114,704.00 Overcollateralized Amount 2,114,704.00 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00

Miscellaneous Reporting Senior Percentage Group I 91.~~818340~~547531% Senior Percentage Group II 91.~~814763~~447006% Senior Percentage Group III 8988.~~290242~~660939% Senior Percentage Group IV 91.~~893041~~595606% Senior Percentage Group V 91.~~700737~~464127% Senior Percentage Group VI 9291.~~069164~~901258% Senior Percentage Group VII 9291.~~037059~~901340% Subordinate Percentage Group I 8.~~181660~~452469% Subordinate Percentage Group II 8.~~185237~~552994% Subordinate Percentage Group III 1011.~~709758~~339061% Subordinate Percentage Group IV 8.~~106959~~404394% Subordinate Percentage Group V 8.~~299263~~535873% Subordinate Percentage Group VI 78.~~930836~~098742% Subordinate Percentage Group VII 78.~~962941~~098660% Subordinate Prep. Percentage 0.000000% Trigger Event NO

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~066478~~076837 5.~~248983~~242568 5.~~254477~~197424 Weighted Average Net Rate 5.~~696207~~706423 4.~~881681~~875611 4.~~901777~~846027 Weighted Average Maturity ~~351~~ 350 ~~350~~349 349 Beginning Loan Count 1,~~904~~789 ~~812~~780 4341 Loans Paid In Full ~~115~~44 3233 21 Ending Loan Count 1,~~789~~745 ~~780~~747 4140 Beginning Scheduled Balance ~~457~~427,~~880~~665,~~341~~744.6436 ~~164~~157,~~585~~498,~~370~~455.5513 2120,~~212~~028,~~133~~063.7115 Ending Scheduled Balance ~~427~~417,~~665~~753,~~744~~082.3624 ~~157~~150,~~498~~608,~~455~~699.1367 2019,~~028~~434,~~063~~212.1557 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 2,~~379~~224,~~540~~963.3948 ~~730~~698,~~536~~137.5925 ~~100~~93,~~108~~519.4725 Scheduled Principal 6459,~~772~~250.7682 10,~~615~~057.0501 76,~~226~~773.2497 Unscheduled Principal 309,~~149~~853,~~824~~411.5230 76,~~076~~879,~~300~~698.3745 1587,~~176,844~~076.3261 Scheduled Interest 2,~~314~~165,~~767~~712.6366 ~~719~~688,~~921~~080.5424 9286,~~882~~745.2328 Servicing Fees ~~141~~132,~~283~~011.3340 5048,~~377~~162.2163 65,~~234~~864.6183 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~953~~772.7499 21,~~115~~965.0158 232.78 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 2,~~172~~032,~~530~~928.5627 ~~667~~637,~~429~~952.3203 8680,~~414~~647.8467 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.~~693707~~704254 4.~~866260~~860635 4.~~888608~~832081

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~708413~~699484 5.~~704748~~700935 5.~~732830~~735541 Weighted Average Net Rate 5.~~337308~~328470 5.~~381751~~377316 5.~~471031~~474465 Weighted Average Maturity ~~350~~349 ~~352~~ 351 350 Beginning Loan Count 2,~~280~~202 ~~427~~413 ~~153~~149 Loans Paid In Full 7857 1418 45 Ending Loan Count 2,~~202~~145 ~~413~~395 ~~149~~144 Beginning Scheduled Balance ~~446~~430,~~492~~650,~~379~~989.7066 ~~217~~211,~~209~~153,~~851~~769.0623 6160,~~653~~351,~~625~~886.6648 Ending scheduled Balance ~~430~~418,~~650~~661,~~989~~751.6642 ~~211~~203,~~153~~331,~~769~~645.2378 6058,~~351~~703,~~886~~086.4856 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant 2,~~165~~084,~~269~~834.9435 1,~~068~~038,~~743~~400.1374 ~~318~~311,~~553~~268.6940 Scheduled Principal 4139,~~300~~427.98 36 35,~~136~~255.9174 2422,~~012~~809.2249 Unscheduled Principal 1511,~~800~~949,~~089~~810.0688 67,~~019~~786,~~944~~867.9271 1,~~277~~625,~~726~~990.9643 Scheduled Interest 2,~~123~~045,~~968~~406.9699 1,~~032~~003,~~606~~145.2200 ~~294~~288,~~541~~458.4791 Servicing Fees ~~138~~133,~~079~~147.5881 5856,~~465~~944.0449 13,~~450~~130.7136 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 4,~~489~~307.8817 1,462.7123 77.24 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,~~981~~907,~~399~~952.5001 ~~972~~944,~~678~~738.4728 ~~281~~275,~~013~~251.5231 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.~~325241~~316468 5.~~373670~~369006 5.~~469528~~472929

Group Level Collateral Statement Group Group 7 Total Collateral Description Mixed ARM Fixed & Mixed ARM Weighted Average Coupon Rate 5.~~870582~~869932 5.~~776177~~772457 Weighted Average Net Rate 5.~~617381~~616677 5.~~428420~~425162 Weighted Average Maturity ~~352~~351.00 ~~351~~350.00 Record Date 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~720~~708,~~820~~752.0689 7,~~483~~159,~~572~~876.2736 Beginning Loan Count ~~273~~269 5,~~892~~643 Loans Paid In Full 48 ~~249~~166 Ending Loan Count ~~269~~261 5,~~643~~477 Beginning Scheduled Balance ~~141~~139,~~469~~070,~~630~~614.5140 1,~~510~~446,~~503~~419,~~332~~522.8341 Ending Scheduled Balance ~~139~~135,~~070~~891,~~614~~065.4039 1,~~446~~404,~~419~~383,~~522~~543.4163 Scheduled Principal 28,~~729~~473.2265 ~~212~~202,~~793~~048.3804 Unscheduled Principal 23,~~370~~151,~~286~~075.8936 6341,~~871~~833,~~017~~930.0474 Scheduled Interest ~~692~~680,~~090~~279.8424 76,~~270~~957,~~778~~828.8932 Servicing Fee 29,~~850~~350.1429 ~~437~~418,~~740~~611.6281 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 98,~~331~~817.3699 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~662~~650,~~240~~928.7095 6,~~823~~530,~~706~~398.9152 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~617381~~616677 5.~~421006~~417846

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group 1 ~~115~~44 3010,~~120~~061,~~419~~435.00 309,~~059~~795,~~347~~276.0068 0 0.00 0.00 Group 2 3233 76,~~037~~876,~~161~~202.00 76,~~029~~864,~~673~~708.7898 0 0.00 0.00 Group 3 2 1 390,~~179,500~~550.00 1390,~~176,658~~549.3842 0 0.00 0.00 Group 4 7857 1511,~~794~~913,~~666~~378.00 1511,~~769~~908,~~715~~107.5955 0 0.00 0.00 Group 5 1418 67,~~007~~703,~~681~~632.00 57,~~996~~659,~~952~~846.4683 0 0.00 0.00 Group 6 45 1,~~283~~626,~~850~~557.00 1,~~274~~620,~~211~~685.1606 0 0.00 0.00 Group 7 48 23,~~359~~143,~~000~~100.00 23,~~355~~140,~~203~~150.2612 0 0.00 0.00 Total ~~249~~166 6341,~~782~~714,~~277~~854.00 6341,~~661~~379,~~761~~324.6364 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 9559,~~806~~414.1362 Group 2 0 0.00 0.00 0 0.00 0.00 4714,~~313~~989.6347 Group 3 0 0.00 0.00 0 0.00 0.00 ~~667~~196,527.0119 Group 4 0 0.00 0.00 0 0.00 0.00 3241,~~449~~982.0861 Group 5 0 0.00 0.00 0 0.00 0.00 24128,~~062~~124.4754 Group 6 0 0.00 0.00 0 0.00 0.00 46,~~828~~004.6057 Group 7 0 0.00 0.00 0 0.00 0.00 1511,~~474~~341.8360 Total 0 0.00 0.00 0 0.00 0.00 ~~220~~458,~~601~~384.7560

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0000068790 PA 80.00 01-Feb-2005 280,000.00 278,324.78 Group 1 0000089386 PA 80.00 01-Oct-2004 496,000.00 495,866.17 Group 1 0000131467 MD 80.00 01-Nov-2004 272,000.00 272,000.00 Group 1 0000142945 CA 80.00 01-Dec-2004 464,000.00 464,000.00 Group 1 0000235001 FL 80.00 01-Jan-2005 276,000.00 275,999.84 Group 1 0000235127 GA 80.00 01-Jan-2005 205,600.00 205,600.00 Group 1 0000402225 NJ 77.22 01-Jan-2005 200,000.00 200,000.00 Group 1 0000714148 AZ 79.98 01-Jul-2004 111,900.00 111,900.00 Group 1 0000715637 MD 80.00 01-Oct-2004 56,000.00 55,726.63 Group 1 0000715915 VA 80.00 01-Oct-2004 280,000.00 280,000.00 Group 1 0000716119 NV 76.55 01-Nov-2004 650,000.00 650,000.00 Group 1 0000819039 VA 80.00 01-Jan-2005 434,050.00 434,050.00 Group 1 0002001232 AZ 80.00 01-Feb-2005 112,000.00 112,000.00 Group 1 0002001234 AZ 80.00 01-Feb-2005 112,000.00 112,000.00 Group 1 0002324228 GA 95.00 01-Sep-2004 342,000.00 342,000.00 Group 1 0002326740 FL 89.73 01-Oct-2004 332,950.00 332,948.64 Group 1 0002329782 GA 79.98 01-Nov-2004 150,700.00 150,664.68 Group 1 0002901269 CA 80.00 01-Jan-2005 452,000.00 449,256.95 Group 1 0003004898 IL 80.00 01-Jan-2005 234,320.00 234,320.00 Group 1 0003060960 CA 80.00 01-Dec-2004 188,000.00 188,000.00 Group 1 0003608533 FL 80.00 01-Dec-2004 357,200.00 357,199.99 Group 1 0004001992 CA 80.00 01-Jan-2005 249,200.00 249,200.00 Group 1 0004420612 AZ 79.94 01-Dec-2004 161,500.00 161,500.00 Group 1 0004435312 AZ 80.00 01-Nov-2004 163,599.00 163,590.44 Group 1 0004441412 AZ 79.27 01-Dec-2004 132,000.00 132,000.00 Group 1 0004448872 CO 80.00 01-Dec-2004 240,000.00 240,000.00 Group 1 0004917258 FL 95.00 01-Oct-2004 123,500.00 123,500.00 Group 1 0007177405 CO 80.00 01-Feb-2005 292,000.00 292,000.00 Group 1 0007650948 CA 90.00 01-Jan-2005 386,100.00 386,099.99 Group 1 0007652662 CA 80.00 01-Dec-2004 280,000.00 280,000.00 Group 1 0007669427 CA 70.00 01-Jan-2005 217,000.00 217,000.00 Group 1 0007683089 CA 80.00 01-Jan-2005 408,000.00 408,000.00 Group 1 0007929110 CA 80.00 01-Feb-2005 424,800.00 424,800.00 Group 1 0007965841 CA 80.00 01-Jan-2005 517,600.00 517,475.90 Group 1 0007965874 CT 90.00 01-Jan-2005 288,000.00 285,877.20 Group 1 0008556060 CA 60.00 01-Oct-2004 660,000.00 654,000.00 Group 1 0008628927 GA 90.00 01-Dec-2004 153,000.00 151,634.04 Group 1 0009935842 FL 75.00 01-Aug-2004 144,727.00 144,727.00 Group 1 0021024129 CA 80.00 01-Nov-2004 307,600.00 307,600.00 Group 1 0021026336 CA 51.68 01-Jan-2005 305,000.00 305,000.00 Group 1 0021026491 CA 51.95 01-Jan-2005 119,500.00 119,304.65 Group 1 0021026658 CA 80.00 01-Feb-2005 168,000.00 168,000.00 Group 1 0021027225 NV 73.59 01-Feb-2005 276,000.00 276,000.00 Group 1 0024080212 SC 70.00 01-Oct-2004 175,000.00 175,000.00 Group 1 0024090209 MN 65.00 01-Dec-2004 104,000.00 104,000.00 Group 1 0032825763 NV 94.98 01-Dec-2004 167,900.00 167,900.00 Group 1 0040506487 PA 80.00 01-Jun-2004 84,720.00 82,881.40 Group 1 0041625138 WA 80.00 01-Jun-2004 163,960.00 159,744.66 Group 1 0043259514 WA 80.00 01-Jul-2004 279,920.00 272,805.98 Group 1 0044534310 FL 79.98 01-Sep-2004 220,650.00 220,499.97 Group 1 0050384353 CA 80.00 01-Dec-2004 608,000.00 608,000.00 Group 1 0051115762 CA 80.00 01-Jan-2005 619,200.00 619,200.00 Group 1 0060401189 AZ 80.00 01-Nov-2004 252,800.00 252,800.00 Group 1 0060401306 AZ 80.00 01-Dec-2004 144,000.00 142,970.85 Group 1 0060401407 AZ 80.00 01-Jan-2005 131,600.00 131,600.00 Group 1 0060511484 CA 65.00 01-Nov-2004 357,500.00 357,217.07 Group 1 0060527859 GA 80.00 01-Oct-2004 104,000.00 103,998.61 Group 1 0066296771 CA 70.00 01-Sep-2004 200,900.00 199,842.00 Group 1 0066851896 CO 53.97 01-Oct-2004 170,000.00 169,438.55 Group 1 0071411034 DC 80.00 01-Feb-2005 268,000.00 268,000.00 Group 1 0077906833 OR 95.00 01-Jan-2005 136,800.00 135,664.93 Group 1 0078378692 PA 52.65 01-Oct-2004 408,000.00 402,669.00 Group 1 0078859832 IL 80.00 01-Jan-2005 147,200.00 145,554.34 Group 1 0078877321 FL 80.00 01-Jan-2005 176,000.00 174,203.81 Group 1 0078960994 ND 95.00 01-Jan-2005 232,330.00 230,576.15 Group 1 0079075826 FL 89.81 01-Feb-2005 253,300.00 253,300.00 Group 1 0080011644 CA 80.00 01-Feb-2005 448,000.00 448,000.00 Group 1 0082753020 CA 64.29 01-Dec-2004 360,000.00 360,000.00 Group 1 0084591889 IL 69.05 01-Dec-2004 183,000.00 183,000.00 Group 1 0085005928 MN 90.00 01-Dec-2004 153,000.00 153,000.00 Group 1 0085038460 NV 74.97 01-Dec-2004 246,000.00 246,000.00 Group 1 0085521500 CA 70.48 01-Feb-2005 400,000.00 399,950.50 Group 1 0090410339 AZ 90.00 01-Jan-2005 198,000.00 198,000.00 Group 1 0090411018 AZ 80.00 01-Jan-2005 159,920.00 159,893.00 Group 1 0090411069 AZ 80.00 01-Jan-2005 110,171.00 110,167.25 Group 1 0099007089 VA 63.68 01-Jan-2005 189,800.00 185,239.40 Group 1 0134708494 CO 95.00 01-Oct-2004 218,500.00 218,441.43 Group 1 0142580552 FL 90.00 01-Nov-2004 121,410.00 121,410.00 Group 1 0142677004 FL 90.00 01-Oct-2004 110,610.00 110,608.87 Group 1 0400460012 AZ 80.00 01-Dec-2004 105,600.00 105,418.89 Group 1 0408124081 KS 90.00 01-Oct-2004 94,500.00 93,557.15 Group 1 0410211937 CA 71.04 01-Jan-2005 460,000.00 460,000.00 Group 1 0410252746 FL 95.00 01-Jan-2005 71,250.00 71,250.00 Group 1 0410283994 CA 78.37 01-Jan-2005 960,000.00 960,000.00 Group 1 0504090037 AZ 80.00 01-Nov-2004 215,600.00 215,600.00 Group 1 1003002522 NJ 80.00 01-Dec-2004 320,350.00 320,350.00 Group 1 1022012405 NJ 94.98 01-Sep-2004 246,600.00 243,971.82 Group 1 1022012911 PA 79.98 01-Dec-2004 50,780.00 50,423.57 Group 1 1043013247 SC 70.00 01-Feb-2005 315,000.00 315,000.00 Group 1 1064001249 NJ 80.00 01-Jan-2005 103,200.00 103,200.00 Group 1 1064001301 FL 90.00 01-Jan-2005 179,910.00 179,910.00 Group 1 1065000744 NJ 80.00 01-Feb-2005 480,000.00 480,000.00 Group 1 1067001282 NJ 80.00 01-Jan-2005 644,000.00 640,280.56 Group 1 1067001290 NJ 95.00 01-Jan-2005 209,000.00 207,025.02 Group 1 1067001370 NJ 80.00 01-Dec-2004 240,000.00 238,097.84 Group 1 1067001432 NJ 80.00 01-Feb-2005 317,392.00 317,391.99 Group 1 1067001483 NJ 80.00 01-Feb-2005 136,000.00 135,166.38 Group 1 1076000704 MA 80.00 01-Jan-2005 456,000.00 455,999.96 Group 1 1076000714 MA 80.00 01-Jan-2005 304,000.00 304,000.00 Group 1 1083002118 MA 80.00 01-Jan-2005 428,000.00 427,999.99 Group 1 1083002119 CT 80.00 01-Jan-2005 181,600.00 181,600.00 Group 1 1083002162 MA 80.00 01-Jan-2005 329,600.00 327,052.02 Group 1 1083002248 NH 80.00 01-Jan-2005 420,000.00 419,999.98 Group 1 1083002249 MA 70.00 01-Jan-2005 158,900.00 157,581.52 Group 1 1083002267 MA 80.00 01-Jan-2005 238,400.00 238,400.00 Group 1 1083002314 MA 80.00 01-Jan-2005 388,000.00 388,000.00 Group 1 2113105338 CT 78.83 01-Aug-2004 272,000.00 271,936.32 Group 1 4127400077 TN 80.00 01-Jan-2005 120,000.00 119,996.51 Group 1 4127400079 GA 80.00 01-Jan-2005 159,200.00 159,018.48 Group 1 4500401005 MD 80.00 01-Jan-2005 168,000.00 168,000.00 Group 1 4900310270 MD 80.00 01-Jan-2005 160,000.00 160,000.00 Group 1 4900403195 MD 80.00 01-Jan-2005 160,000.00 160,000.00 Group 1 4900409027 MD 80.00 01-Jan-2005 168,000.00 168,000.00 Group 1 5800411149 MD 80.00 01-Jan-2005 304,000.00 301,553.86 Group 1 9990012203 NV 65.00 01-Dec-2004 227,500.00 227,491.86 Group 2 0000235327 GA 80.00 01-Dec-2004 66,400.00 66,400.00 Group 2 0020421385 CA 80.00 01-Jan-2005 205,600.00 203,853.61 Group 2 0020422585 IL 89.98 01-Jan-2005 223,150.00 221,022.53 Group 2 0054020525 CA 80.00 01-Oct-2004 270,808.00 270,663.50 Group 2 0058990810 MD 71.20 01-Sep-2004 94,000.00 94,000.00 Group 2 0059158551 WA 80.00 01-Aug-2004 260,000.00 260,000.00 Group 2 0059497289 CA 68.87 01-Sep-2004 250,000.00 250,000.00 Group 2 0060006329 CA 74.76 01-Sep-2004 243,750.00 243,750.00 Group 2 0060067641 CO 95.00 01-Oct-2004 242,250.00 241,875.56 Group 2 0061246333 MI 66.66 01-Oct-2004 100,800.00 100,782.46 Group 2 0061256775 NJ 72.70 01-Oct-2004 225,400.00 225,400.00 Group 2 0064514039 CA 68.91 01-Sep-2004 255,000.00 254,500.76 Group 2 0066391767 CA 80.00 01-Sep-2004 316,000.00 315,880.46 Group 2 0077787457 CA 57.84 01-Dec-2004 153,000.00 153,000.00 Group 2 0078036577 WA 75.00 01-Dec-2004 258,375.00 257,690.93 Group 2 0078108050 FL 80.00 01-Nov-2004 216,000.00 215,986.75 Group 2 0078387029 AZ 86.18 01-Nov-2004 219,750.00 219,750.00 Group 2 0078964194 NY 80.00 01-Dec-2004 316,000.00 316,000.00 Group 2 0078998630 WY 65.12 01-Dec-2004 100,950.00 100,895.98 Group 2 0079330234 CA 54.36 01-Jan-2005 106,000.00 106,000.00 Group 2 0082005788 CA 63.38 01-Jan-2005 225,000.00 224,899.58 Group 2 0082113620 NV 90.00 01-Dec-2004 180,000.00 180,000.00 Group 2 0083050659 CO 75.34 01-Dec-2004 214,000.00 214,000.00 Group 2 0084706071 CA 80.00 01-Jan-2005 332,000.00 332,000.00 Group 2 0084840412 CA 75.00 01-Dec-2004 311,250.00 311,250.00 Group 2 0084986622 MA 75.00 01-Dec-2004 225,000.00 225,000.00 Group 2 0134435163 PA 95.00 01-Jul-2004 210,828.00 210,828.00 Group 2 0142210137 CA 95.00 01-Nov-2004 171,000.00 171,000.00 Group 2 0142782549 CA 80.00 01-Aug-2004 329,600.00 329,225.98 Group 2 0142807437 CA 70.00 01-Nov-2004 156,450.00 154,534.53 Group 2 3122329599 CT 80.00 01-Feb-2005 332,000.00 331,996.11 Group 2 4810201090 TX 80.00 01-Dec-2004 226,800.00 226,800.00 Group 3 0008955791 NY 70.00 01-Feb-2005 469,000.00 465,682.34 Group 3 0020419041 CA 70.00 01-Jan-2005 710,500.00 710,494.97 Group 4 0000717440 NC 80.00 01-Jan-2005 192,800.00 192,780.17 Group 4 0000818905 WI 79.98 01-Jan-2005 116,700.00 115,754.14 Group 4 0003035481 GA 80.00 01-Dec-2004 169,680.00 169,336.04 Group 4 0004070426 NJ 95.00 01-Dec-2004 331,550.00 328,793.29 Group 4 0008413834 AZ 88.29 01-Jan-2005 255,467.00 255,467.00 Group 4 0008503877 AZ 95.00 01-Jan-2005 234,618.00 234,618.00 Group 4 0008547630 FL 50.00 01-Nov-2004 134,230.00 134,229.97 Group 4 0008552549 FL 70.00 01-Dec-2004 108,780.00 108,779.97 Group 4 0008624843 NV 70.00 01-Dec-2004 238,000.00 238,000.00 Group 4 0008628448 OR 80.00 01-Jan-2005 68,960.00 68,330.98 Group 4 0008632267 VA 80.00 01-Dec-2004 256,000.00 256,000.00 Group 4 0009461300 CA 80.00 01-Oct-2004 310,632.00 310,632.00 Group 4 0020420811 IL 89.12 01-Jan-2005 203,200.00 201,349.64 Group 4 0021026056 AZ 90.00 01-Dec-2004 319,500.00 319,500.00 Group 4 0030392807 FL 90.00 01-Nov-2004 144,900.00 144,900.00 Group 4 0032828659 CO 80.00 01-Jan-2005 217,840.00 217,798.41 Group 4 0040020333 AZ 80.00 01-Dec-2004 53,560.00 53,560.00 Group 4 0040020368 AZ 80.00 01-Dec-2004 148,000.00 148,000.00 Group 4 0051073724 IA 79.66 01-Nov-2004 97,999.00 97,999.00 Group 4 0051118123 AZ 80.00 01-Nov-2004 176,000.00 176,000.00 Group 4 0051449981 AZ 80.00 01-Jan-2005 212,800.00 212,729.42 Group 4 0051562676 WA 80.00 01-Jan-2005 100,000.00 99,998.39 Group 4 0056788395 HI 80.00 01-Oct-2004 321,600.00 321,597.55 Group 4 0059317275 CA 58.84 01-Sep-2004 153,000.00 152,860.82 Group 4 0059480175 MD 75.00 01-Sep-2004 198,750.00 198,158.30 Group 4 0060035517 NV 61.02 01-Sep-2004 177,000.00 176,858.98 Group 4 0060511831 CA 80.00 01-Jan-2005 224,000.00 223,797.38 Group 4 0061049949 OR 90.00 01-Nov-2004 180,000.00 180,000.00 Group 4 0065117888 CA 80.00 01-Oct-2004 296,000.00 295,887.03 Group 4 0066493188 NV 70.58 01-Oct-2004 180,000.00 179,993.10 Group 4 0066520687 NV 63.50 01-Oct-2004 127,000.00 127,000.00 Group 4 0067675474 CA 80.00 01-Oct-2004 208,800.00 208,800.00 Group 4 0067690664 CO 80.00 01-Dec-2004 173,600.00 173,600.00 Group 4 0069946572 AZ 80.00 01-Dec-2004 206,400.00 206,339.12 Group 4 0070003580 AZ 95.00 01-Feb-2005 242,150.00 240,516.31 Group 4 0076778843 CA 80.00 01-Oct-2004 288,000.00 287,707.42 Group 4 0076998339 MD 79.98 01-Oct-2004 201,800.00 201,799.65 Group 4 0077502005 CA 52.38 01-Oct-2004 220,000.00 219,924.91 Group 4 0077684492 MA 79.98 01-Nov-2004 271,900.00 271,898.19 Group 4 0078080815 CA 57.79 01-Dec-2004 230,000.00 230,000.00 Group 4 0078683999 CA 75.66 01-Dec-2004 272,400.00 272,400.00 Group 4 0078733946 MN 90.00 01-Nov-2004 234,000.00 233,999.99 Group 4 0078781341 IN 95.00 01-Dec-2004 285,000.00 281,816.94 Group 4 0078836178 MD 95.00 01-Dec-2004 157,700.00 156,324.86 Group 4 0080006443 CA 95.00 01-Feb-2005 266,000.00 263,863.40 Group 4 0081796365 NC 95.00 01-Oct-2004 101,175.00 101,171.67 Group 4 0081991528 DC 80.00 01-Nov-2004 280,000.00 280,000.00 Group 4 0082563558 FL 90.00 01-Nov-2004 160,200.00 160,200.00 Group 4 0082656846 NV 80.00 01-Nov-2004 264,000.00 264,000.00 Group 4 0082673802 CA 63.13 01-Dec-2004 202,000.00 202,000.00 Group 4 0083173087 NJ 95.00 01-Nov-2004 247,000.00 246,976.82 Group 4 0083753686 NH 80.00 01-Dec-2004 220,000.00 217,716.03 Group 4 0084153654 CA 77.98 01-Dec-2004 280,000.00 280,000.00 Group 4 0085089430 CA 80.00 01-Jan-2005 328,000.00 327,594.66 Group 4 0133881375 SC 58.25 01-Aug-2004 180,000.00 179,918.75 Group 4 0134510387 RI 80.00 01-Aug-2004 181,600.00 181,597.11 Group 4 0134645019 CA 80.00 01-Dec-2004 228,000.00 227,990.00 Group 4 0134709740 NC 86.73 01-Nov-2004 98,000.00 98,000.00 Group 4 0134786342 SC 95.00 01-Dec-2004 116,715.00 116,715.00 Group 4 0141897462 FL 93.94 01-Oct-2004 155,000.00 155,000.00 Group 4 0142258169 AZ 79.19 01-Dec-2004 79,200.00 79,200.00 Group 4 0142472042 OR 80.00 01-Apr-2004 108,000.00 107,975.28 Group 4 0142550904 CO 87.48 01-May-2004 139,900.00 137,238.49 Group 4 0142828847 NJ 51.50 01-Nov-2004 257,500.00 257,340.36 Group 4 0142869841 CT 78.33 01-Dec-2004 188,000.00 188,000.00 Group 4 0142887462 CO 89.88 01-Nov-2004 249,000.00 249,000.00 Group 4 0142889294 CA 58.65 01-Nov-2004 305,000.00 304,990.97 Group 4 0142906049 MD 90.00 01-Dec-2004 94,500.00 94,476.37 Group 4 0142911700 SD 80.00 01-Dec-2004 142,800.00 141,914.65 Group 4 0142933928 OR 90.00 01-Dec-2004 108,000.00 107,990.05 Group 4 0142940352 CA 80.00 01-Nov-2004 342,400.00 342,400.00 Group 4 0142952902 WA 80.00 01-Dec-2004 376,800.00 376,800.00 Group 4 0142971720 AZ 79.23 01-Dec-2004 187,000.00 187,000.00 Group 4 0142978618 AZ 80.00 01-Dec-2004 134,400.00 133,979.62 Group 4 1010038827 FL 72.66 01-Dec-2004 163,500.00 163,499.99 Group 4 1041101007 VA 77.41 01-Jan-2005 288,000.00 288,000.00 Group 4 3710207879 TX 80.00 01-Dec-2004 202,460.00 202,459.99 Group 4 6055659244 IL 100.00 01-Feb-2004 180,200.00 176,793.80 Group 5 0000132970 VA 80.00 01-Dec-2004 427,512.00 427,512.00 Group 5 0008555138 CA 80.00 01-Nov-2004 398,400.00 390,396.28 Group 5 0008624330 IL 80.00 01-Jan-2005 382,300.00 382,300.00 Group 5 0063908865 CA 80.00 01-Feb-2005 416,000.00 416,000.00 Group 5 0078395126 KS 80.00 01-Feb-2005 500,000.00 496,205.26 Group 5 0078797469 CA 90.00 01-Jan-2005 383,986.00 383,986.00 Group 5 0079059070 FL 61.54 01-Jan-2005 400,000.00 400,000.00 Group 5 0079694408 CA 80.00 01-Feb-2005 360,000.00 360,000.00 Group 5 0079768742 CA 80.00 01-Feb-2005 506,350.00 506,350.00 Group 5 0086222124 CA 80.00 01-Feb-2005 613,533.00 613,533.00 Group 5 0088227382 CA 80.00 01-Feb-2005 369,600.00 369,600.00 Group 5 0142903632 CA 63.93 01-Nov-2004 390,000.00 389,999.91 Group 5 0142950047 OR 80.00 01-Dec-2004 492,000.00 492,000.00 Group 5 1040628011 MD 80.00 01-Dec-2004 368,000.00 368,000.00 Group 6 0020417858 IL 79.81 01-Jan-2005 352,000.00 348,720.02 Group 6 0042153799 GA 79.98 01-Jan-2005 221,850.00 219,829.77 Group 6 0077794218 CA 59.00 01-Dec-2004 590,000.00 584,348.57 Group 6 0142656750 WA 80.00 01-Dec-2004 120,000.00 120,000.00 Group 7 0078564448 CA 53.20 01-Dec-2004 745,000.00 745,000.00 Group 7 0083163751 CA 60.00 01-Dec-2004 369,000.00 365,547.06 Group 7 0084336407 CA 80.00 01-Jan-2005 552,000.00 552,000.00 Group 7 0085467909 CA 70.00 01-Feb-2005 693,000.00 692,265.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 ~~0000068790~~0002325725 Loan Paid in Full ~~(1) 6.875% 360 6 Group 1 0000089386 Loan Paid in Full~~ 0 ~~6.000% 360 10 Group 1 0000131467 Loan Paid in Full 0 5.375% 360 9 Group 1 0000142945 Loan Paid in Full 1 5.125% 360 8 Group 1 0000235001 Loan Paid in Full (1) 4.250% 360~~ 7 ~~Group 1 0000235127 Loan Paid in Full 0 4~~.~~250~~500% 360 712 Group 1 ~~0000402225~~0002326259 Loan Paid in Full ~~0 5.125% 360~~ 7 ~~Group 1 0000714148 Loan Paid in Full 0~~ 7.000% 360 1310 Group 1 ~~0000715637~~0002330092 Loan Paid in Full 0 76.375% 360 10 Group 1 ~~0000715915~~0002330578 Loan Paid in Full 0 76.~~000~~500% 360 10 Group 1 ~~0000716119~~0002334262 Loan Paid in Full ~~1 7.000% 360 9 Group 1 0000819039 Loan Paid in Full~~ 0 65.875% 360 78 Group 1 ~~0002001232~~0004433212 Loan Paid in Full 0 ~~6.375% 360 6 Group 1 0002001234 Loan Paid in Full 0 6.375% 360 6 Group 1 0002324228 Loan Paid in Full 0 6.250% 360 11 Group 1 0002326740 Loan Paid in Full 0~~ 5.750% 360 109 Group 1 ~~0002329782~~0007788763 Loan Paid in Full 0 5.~~625% 360 9 Group 1 0002901269 Loan Paid in Full 0 7.~~500% 360 711 Group 1 ~~0003004898~~0007869621 Loan Paid in Full 0 ~~5.750% 360 7 Group 1 0003060960 Loan Paid in Full 0~~ 6.~~875~~375% 360 8 Group 1 ~~0003608533~~0008549982 Loan Paid in Full (1) 45.~~750~~125% 360 89 Group 1 ~~0004001992~~0008955874 Loan Paid in Full ~~0 7.250% 360 7 Group~~ (1) ~~0004420612 Loan Paid in Full 0~~ 6.875% 360 8 Group 1 ~~0004435312~~0010401727 Loan Paid in Full 0 6.125% 360 9 Group 1 ~~0004441412~~0020000135 Loan Paid in Full 0 6.~~250% 360 8 Group 1 0004448872 Loan Paid in Full 0 6.~~125% 360 ~~8 Group 1 0004917258 Loan Paid in Full 0 6.375% 360~~ 10 Group 1 ~~0007177405~~0021020257 Loan Paid in Full 0 ~~5.750% 360~~ 6 ~~Group 1 0007650948 Loan Paid in Full 0 5~~.~~875~~500% 360 711 Group 1 ~~0007652662~~0021024222 Loan Paid in Full 0 ~~6.875% 360 8 Group 1 0007669427 Loan Paid in Full 0 5.875% 360~~ 7 ~~Group 1 0007683089 Loan Paid in Full 0 5~~.~~750% 360 7 Group 1 0007929110 Loan Paid in Full 0 6.~~000% 360 ~~6 Group 1 0007965841 Loan Paid in Full 1 4.700% 360 7 Group 1 0007965874 Loan Paid in Full 0 6.500% 360 7 Group 1 0008556060 Loan Paid in Full (1) 5.750% 360~~ 10 Group 1 ~~0008628927~~0021026335 Loan Paid in Full 0 6.~~125~~375% 360 8 Group 1 ~~0009935842~~0024090310 Loan Paid in Full 0 56.625% 360 1210 Group 1 ~~0021024129~~0024090337 Loan Paid in Full 0 65.~~000~~375% 360 9 Group 1 ~~0021026336~~0024090429 Loan Paid in Full 03 6.~~375% 360 7 Group 1 0021026491 Loan Paid in Full 0 5.~~875% 360 79 Group 1 ~~0021026658~~0027438175 Loan Paid in Full ~~0 6.000% 360 6 Group 1 0021027225 Loan Paid in Full~~ (1) 5.~~500~~625% 360 68 Group 1 ~~0024080212~~0039832795 Loan Paid in Full 0 5.~~125~~750% 360 1015 Group 1 ~~0024090209~~0060401502 Loan Paid in Full 0 5.~~500~~875% 360 8 Group 1 ~~0032825763~~0069945698 Loan Paid in Full ~~(1)~~0 5.~~625~~000% 360 811 Group 1 ~~0040506487~~0082938211 Loan Paid in Full ~~(1) 5.750% 360 14 Group 1 0041625138 Loan Paid in Full~~ 0 46.~~750~~875% 360 149 Group 1 ~~0043259514~~0083384051 Loan Paid in Full 0 ~~4.500% 360 13 Group 1 0044534310 Loan Paid in Full 0~~ 6.750% 360 ~~11 Group 1 0050384353 Loan Paid in Full (1) 6.750% 360~~ 8 Group 1 ~~0051115762~~0084487080 Loan Paid in Full 0 6.~~115~~875% 360 7 Group 1 ~~0060401189~~0085702738 Loan Paid in Full ~~0 5.875% 360 9 Group 1 0060401306 Loan Paid in Full~~ (31) 56.750% 360 87 Group 1 ~~0060401407~~0086641209 Loan Paid in Full ~~(1)~~6 6.~~125~~875% 360 7 Group 1 ~~0060511484~~0090404276 Loan Paid in Full 0 5.~~750% 360 9 Group 1 0060527859 Loan Paid in Full 0 7.375% 360 10 Group 1 0066296771 Loan Paid in Full 0 6.~~500% 360 118 Group 1 ~~0066851896~~0138105176 Loan Paid in Full 0 65.~~750~~125% 360 1012 Group 1 ~~0071411034~~0138443684 Loan Paid in Full 0 ~~6.375% 360 6 Group 1 0077906833 Loan Paid in Full (1)~~ 5.875% 360 713 Group 1 ~~0078378692~~0142046840 Loan Paid in Full 0 5.750% 360 1012 Group 1 ~~0078859832~~0142895820 Loan Paid in Full ~~(1)~~3 65.750% 360 79 Group 1 ~~0078877321~~0142910991 Loan Paid in Full (1) 45.750% 360 79 Group 1 ~~0078960994~~0142940055 Loan Paid in Full ~~(1)~~0 65.375% 360 711 Group 1 ~~0079075826~~0400501112 Loan Paid in Full 0 6.~~875~~409% 360 ~~6 Group 1 0080011644 Loan Paid in Full 1 6.500% 360 6 Group 1 0082753020 Loan Paid in Full 0 6.750% 360~~ 8 Group 1 ~~0084591889~~0504100164 Loan Paid in Full 0 75.~~125~~875% 360 8 Group 1 ~~0085005928~~0504110039 Loan Paid in Full 0 75.~~625~~875% 360 8 Group 1 ~~0085038460~~1022013026 Loan Paid in Full ~~0 6.625% 360 8 Group 1 0085521500 Loan Paid in Full~~ (1) 6.~~750~~875% 360 69 Group 1 ~~0090410339~~1043013564 Loan Paid in Full 0 ~~6.250% 360~~ 7 ~~Group 1 0090411018 Loan Paid in Full 0 6~~.~~125~~000% 360 7 Group 1 ~~0090411069~~1064001211 Loan Paid in Full 0 ~~5.875% 360~~ 7 ~~Group 1 0099007089 Loan Paid in Full 0 4~~.375% 360 78 Group 1 ~~0134708494~~1083001355 Loan Paid in Full 0 ~~7.250% 360 10 Group 1 0142580552 Loan Paid in Full 0 6.875% 360 9 Group 1 0142677004 Loan Paid in Full 0 7.000% 360 10 Group 1 0400460012 Loan Paid in Full 0 6.000% 360~~ 8 ~~Group 1 0408124081 Loan Paid in Full 3 6~~.~~625~~125% 360 1011 Group 1 ~~0410211937~~1101163094 Loan Paid in Full ~~0 3.990% 360 7 Group 1 0410252746 Loan Paid in Full 1 6.625% 360 7 Group 1 0410283994 Loan Paid in Full 0 6.500% 360 7 Group 1 0504090037 Loan Paid in Full~~ (1) 5.~~875~~250% 360 911 Group 1 ~~1003002522~~4070900076 Loan Paid in Full 0 65.~~625~~125% 360 8 Group 1 ~~1022012405~~4900401352 Loan Paid in Full 0 6.~~750~~000% 360 118 Group 12 ~~1022012911~~0000717747 Loan Paid in Full 0 74.~~375~~875% 360 8 Group 12 ~~1043013247~~0008633000 Loan Paid in Full 0 5.250% 360 6 Group 1 1064001249 Loan Paid in Full 0 7.250% 360 7 Group 1 1064001301 Loan Paid in Full 0 7.625% 360 7 Group 1 1065000744 Loan Paid in Full 0 7.125% 360 6 Group 1 1067001282 Loan Paid in Full 0 7.750% 360 7 Group 1 1067001290 Loan Paid in Full 0 6.250% 360 7 Group 1 1067001370 Loan Paid in Full 0 6.750% 360 8 Group 12 ~~1067001432~~0020417818 Loan Paid in Full 0 5.~~250% 360 6 Group 1 1067001483 Loan Paid in Full 0 6.750% 360 6 Group 1 1076000704 Loan Paid in Full 0 7.~~875% 360 79 Group 12 ~~1076000714~~0032828431 Loan Paid in Full 0 64.250% 360 7 Group 1 1083002118 Loan Paid in Full 0 7.875% 360 7 Group 1 1083002119 Loan Paid in Full 0 6.000% 360 7 Group 1 1083002162 Loan Paid in Full 0 6.250% 360 7 Group 1 1083002248 Loan Paid in Full 0 6.500% 360 79 Group 12 ~~1083002249~~0049700875 Loan Paid in Full 0 5.~~875~~500% 360 712 Group 12 ~~1083002267~~0059036704 Loan Paid in Full ~~1 6.375% 360 7 Group 1 1083002314 Loan Paid in Full~~ 0 ~~7.625% 360 7 Group 1 2113105338 Loan Paid in Full 0~~ 6.~~750~~125% 360 12 Group 12 ~~4127400077~~0059384707 Loan Paid in Full 0(1) 5.875% 360 712 Group 12 ~~4127400079~~0059821818 Loan Paid in Full 0 5.~~375~~500% 360 711 Group 12 ~~4500401005~~0059855510 Loan Paid in Full 0 6.000% 360 7 Group 1 4900310270 Loan Paid in Full 0 6.250% 360 7 Group 1 4900403195 Loan Paid in Full 0 6.000% 360 7 Group 1 4900409027 Loan Paid in Full 0 6.000% 360 7 Group 1 5800411149 Loan Paid in Full 0 6.250% 360 7 Group 1 9990012203 Loan Paid in Full 0 5.750% 360 812 Group 2 ~~0000235327~~0060073938 Loan Paid in Full 0 65.~~375~~000% 360 813 Group 2 ~~0020421385~~0060148492 Loan Paid in Full 0 5.750% 360 712 Group 2 ~~0020422585~~0060201771 Loan Paid in Full 0 5.~~125~~500% 360 712 Group 2 ~~0054020525~~0066216699 Loan Paid in Full 0 54.~~000~~750% 360 1012 Group 2 ~~0058990810~~0066232947 Loan Paid in Full 0(1) 65.~~125~~875% 360 1112 Group 2 ~~0059158551~~0066388182 Loan Paid in Full 0 46.~~750~~375% 360 12 Group 2 ~~0059497289~~0067203016 Loan Paid in Full 0 5.~~625~~000% 360 119 Group 2 ~~0060006329~~0067237971 Loan Paid in Full 0 65.~~125~~875% 360 11 Group 2 ~~0060067641~~0067455569 Loan Paid in Full 0 5.~~875~~750% 360 1011 Group 2 ~~0061246333~~0068156701 Loan Paid in Full 0 46.000% 360 1011 Group 2 ~~0061256775~~0078027888 Loan Paid in Full 0 5.~~000~~250% 360 109 Group 2 ~~0064514039~~0078590219 Loan Paid in Full 0 54.~~000~~625% 360 119 Group 2 ~~0066391767~~0078593331 Loan Paid in Full 0 54.875% 360 119 Group 2 ~~0077787457~~0078601204 Loan Paid in Full 10 4.~~625~~375% 360 89 Group 2 ~~0078036577~~0079294443 Loan Paid in Full 0 53.~~125~~875% 360 8 Group 2 ~~0078108050~~0082881956 Loan Paid in Full ~~(1)~~0 5.~~750~~250% 360 910 Group 2 ~~0078387029~~0082931250 Loan Paid in Full 0 56.~~875~~750% 360 9 Group 2 ~~0078964194~~0083885750 Loan Paid in Full ~~0 5.000% 360 8 Group 2 0078998630 Loan Paid in Full~~ (1) 4.~~750~~875% 360 89 Group 2 ~~0079330234~~0084061727 Loan Paid in Full 0 36.~~250~~375% 360 79 Group 2 ~~0082005788~~0084535421 Loan Paid in Full 10 5.~~625~~875% 360 79 Group 2 ~~0082113620~~0084711361 Loan Paid in Full 0 5.~~000~~500% 360 8 Group 2 ~~0083050659~~0084726277 Loan Paid in Full 0 5.~~250~~375% 360 8 Group 2 ~~0084706071~~0093011308 Loan Paid in Full 0 4.750% 360 ~~7 Group 2 0084840412 Loan Paid in Full 0 6.125% 360~~ 8 Group 2 ~~0084986622~~2115112830 Loan Paid in Full 0 54.~~375~~875% 360 89 Group 23 ~~0134435163~~2103101934 Loan Paid in Full ~~(1) 6.000% 360 13 Group 2 0142210137 Loan Paid in Full~~ 0 5.625% 360 9 Group 24 ~~0142782549~~0000717407 Loan Paid in Full 0 56.375% 360 129 Group 24 ~~0142807437~~0002265871 Loan Paid in Full 0 5.~~000~~750% 360 917 Group 24 ~~3122329599~~0002267121 Loan Paid in Full (1) 65.~~250~~625% 360 616 Group 24 ~~4810201090~~0002334735 Loan Paid in Full 0 56.500% 360 8 Group 34 ~~0008955791~~0006105377 Loan Paid in Full 0 6.~~000~~250% 360 68 Group 34 ~~0020419041~~0008306557 Loan Paid in Full 01 65.~~375~~750% 360 710 Group 4 ~~0000717440~~0008550246 Loan Paid in Full 0 56.~~625~~000% 360 78 Group 4 ~~0000818905~~0008630865 Loan Paid in Full 0 65.~~000~~375% 360 79 Group 4 ~~0003035481~~0008636060 Loan Paid in Full ~~(1)~~0 5.~~250~~375% 360 8 Group 4 ~~0004070426~~0020421729 Loan Paid in Full 0 6.~~500~~000% 360 8 Group 4 ~~0008413834~~0021025971 Loan Paid in Full 0 6.000% 360 78 Group 4 ~~0008503877~~0022721152 Loan Paid in Full 0 6.~~375~~625% 360 711 Group 4 ~~0008547630~~0030999932 Loan Paid in Full 0 5 6.~~125~~625% 360 9 Group 4 ~~0008552549~~0056894617 Loan Paid in Full 0 65.375% 360 812 Group 4 ~~0008624843~~0057033154 Loan Paid in Full 0 5.~~000~~875% 360 812 Group 4 ~~0008628448~~0058401559 Loan Paid in Full 0 5.~~375~~750% 360 713 Group 4 ~~0008632267~~0059036304 Loan Paid in Full 0 5.~~250~~750% 360 813 Group 4 ~~0009461300~~0059729943 Loan Paid in Full ~~(1)~~0 64.~~000~~750% 360 1012 Group 4 ~~0020420811~~0059971469 Loan Paid in Full 0 5.375% 360 711 Group 4 ~~0021026056~~0060222285 Loan Paid in Full 0 65.~~500~~875% 360 812 Group 4 ~~0030392807~~0060268835 Loan Paid in Full 0 65.500% 360 912 Group 4 ~~0032828659~~0060342660 Loan Paid in Full 0 5.~~250% 360 7 Group 4 0040020333 Loan Paid in Full 0 6.~~375% 360 812 Group 4 ~~0040020368~~0060391826 Loan Paid in Full 0 5.~~750~~250% 360 811 Group 4 ~~0051073724~~0060511923 Loan Paid in Full 0 6.~~000~~250% 360 98 Group 4 ~~0051118123~~0061172780 Loan Paid in Full 0(1) 65.~~000~~375% 360 910 Group 4 ~~0051449981~~0061272617 Loan Paid in Full 0 6.~~125~~500% 360 79 Group 4 ~~0051562676~~0061331712 Loan Paid in Full 0 65.~~000~~875% 360 710 Group 4 ~~0056788395~~0064433796 Loan Paid in Full 0 5.~~875~~625% 360 1011 Group 4 ~~0059317275~~0066584463 Loan Paid in Full 0 5.875% 360 1112 Group 4 ~~0059480175~~0067900024 Loan Paid in Full 0 5.875% 360 1110 Group 4 ~~0060035517~~0068100430 Loan Paid in Full 0 6.375% 360 11 Group 4 ~~0060511831~~0068231150 Loan Paid in Full 01 65.~~250~~875% 360 711 Group 4 ~~0061049949~~0068245748 Loan Paid in Full 01 6.~~000~~375% 360 9 Group 4 ~~0065117888~~0070003562 Loan Paid in Full 0 5.~~625~~875% 360 107 Group 4 ~~0066493188~~0077258011 Loan Paid in Full 0 56.~~875~~625% 360 1011 Group 4 ~~0066520687~~0077668218 Loan Paid in Full 0 65.~~250~~125% 360 10 Group 4 ~~0067675474~~0077832302 Loan Paid in Full 0 6.000% 360 10 Group 4 ~~0067690664~~0077851441 Loan Paid in Full 0 ~~5.875% 360 8 Group 4 0069946572 Loan Paid in Full 0 5.500% 360 8 Group 4 0070003580 Loan Paid in Full 0~~ 6.~~250~~375% 360 ~~6 Group 4 0076778843 Loan Paid in Full 0 6.000% 360~~ 10 Group 4 ~~0076998339~~0077959551 Loan Paid in Full 0 5.750% 360 109 Group 4 ~~0077502005~~0078006429 Loan Paid in Full 0 56.~~250~~500% 360 10 Group 4 ~~0077684492~~0082034469 Loan Paid in Full ~~(1)~~0 5.750% 360 ~~9 Group 4 0078080815 Loan Paid in Full 0 6.375% 360~~ 8 Group 4 ~~0078683999~~0082656325 Loan Paid in Full 0 6.~~375~~125% 360 810 Group 4 ~~0078733946~~0083153440 Loan Paid in Full 01 6.~~625~~500% 360 9 Group 4 ~~0078781341~~0083386447 Loan Paid in Full 0 6.~~375~~125% 360 89 Group 4 ~~0078836178~~0083512520 Loan Paid in Full 0(1) 6.~~250~~500% 360 89 Group 4 ~~0080006443~~0083716791 Loan Paid in Full 0 5.~~500~~875% 360 69 Group 4 ~~0081796365~~0083986176 Loan Paid in Full ~~(1) 6.500% 360 10 Group 4 0081991528 Loan Paid in Full~~ 0 6.500% 360 9 Group 4 ~~0082563558~~0084474026 Loan Paid in Full 0 65.~~750~~250% 360 9 Group 4 ~~0082656846~~0084910749 Loan Paid in Full 0 6.~~000~~125% 360 98 Group 4 ~~0082673802~~0086227296 Loan Paid in Full 0 65.~~375~~875% 360 8 Group 4 ~~0083173087~~0090411257 Loan Paid in Full 0 5.625% 360 98 Group 4 ~~0083753686~~0141901264 Loan Paid in Full 0 5.~~875~~625% 360 810 Group 4 ~~0084153654~~0142890789 Loan Paid in Full 0 6.~~125~~375% 360 811 Group 4 ~~0085089430~~0142894013 Loan Paid in Full 0 6.000% 360 710 Group 4 ~~0133881375~~0142935816 Loan Paid in Full 0(1) 65.~~125~~375% 360 129 Group 4 ~~0134510387~~0142976620 Loan Paid in Full 0 5.750% 360 129 Group 4 ~~0134645019~~3000651292 Loan Paid in Full 0 65.~~250~~375% 360 811 Group 45 ~~0134709740~~0000133135 Loan Paid in Full ~~3 6.625% 360 9 Group 4 0134786342 Loan Paid in Full~~ 0 6.375% 360 89 Group 45 ~~0141897462~~0000716689 Loan Paid in Full 0 6.~~250~~625% 360 10 Group 45 ~~0142258169~~0007646383 Loan Paid in Full 0 6.~~500~~625% 360 8 Group ~~4 0142472042 Loan Paid in Full 2~~ 5~~.250%~~ ~~360~~0008625121 ~~16 Group 4 0142550904~~ Loan Paid in Full 0 56.~~375~~000% 360 158 Group ~~4 0142828847 Loan Paid in Full 1~~ 5~~.500%~~ ~~360~~0051451581 ~~9 Group 4 0142869841~~ Loan Paid in Full 0 6.~~250~~500% 360 ~~8 Group 4 0142887462 Loan Paid in Full 4 6.250% 360~~ 9 Group ~~4 0142889294 Loan Paid in Full 0~~ 5~~.750%~~ ~~360~~0053267480 ~~9 Group 4 0142906049~~ Loan Paid in Full 0(1) 6.~~000~~125% 360 87 Group 45 ~~0142911700~~0058659336 Loan Paid in Full (1) 5.~~250~~625% 360 813 Group 45 ~~0142933928~~0066887549 Loan Paid in Full ~~1 6.375% 360 8 Group 4 0142940352 Loan Paid in Full~~ 0 5.875% 360 911 Group ~~4 0142952902 Loan Paid in Full 0~~ 5~~.500%~~ ~~360~~0084084924 ~~8 Group 4 0142971720~~ Loan Paid in Full 0(1) 5.~~625~~875% 360 8 Group ~~4 0142978618 Loan Paid in Full 0~~ 5~~.625%~~ ~~360~~0085261835 ~~8 Group 4 1010038827~~ Loan Paid in Full 0(1) 6.375% 360 ~~8 Group 4 1041101007 Loan Paid in Full 0 6.500% 360~~ 7 Group 45 ~~3710207879~~0086265094 Loan Paid in Full 0 ~~4.875% 360 8 Group 4 6055659244 Loan Paid in Full 0~~ 6.250% 360 187 Group 5 ~~0000132970~~0086778809 Loan Paid in Full 0 ~~6.125% 360 8 Group~~ 5 ~~0008555138 Loan Paid in Full (1) 4~~.875% 360 97 Group 5 ~~0008624330~~0134089804 Loan Paid in Full 0 5.~~750~~500% 360 79 Group 5 ~~0063908865~~0134751189 Loan Paid in Full 0 6.~~250~~125% 360 611 Group 5 ~~0078395126~~0142198977 Loan Paid in Full 0 56.~~625~~000% 360 611 Group 5 ~~0078797469~~0142810449 Loan Paid in Full 0 5.~~750~~500% 360 712 Group 5 ~~0079059070~~0142854405 Loan Paid in Full 0 5.~~750~~875% 360 710 Group 5 ~~0079694408~~0142897842 Loan Paid in Full ~~(1)~~0 6.~~250~~000% 360 610 Group 56 ~~0079768742~~0042190668 Loan Paid in Full 0 5.~~750~~875% 360 68 Group 56 ~~0086222124~~0078557919 Loan Paid in Full 01 65.500% 360 68 Group 56 ~~0088227382~~0084733650 Loan Paid in Full 0 5.~~750~~625% 360 68 Group 56 ~~0142903632~~0085034775 Loan Paid in Full (1) 5.~~250~~875% 360 9 Group 56 ~~0142950047~~0201581337 Loan Paid in Full 0(1) 56.~~750~~000% 360 810 Group 57 ~~1040628011~~0045844713 Loan Paid in Full 0 ~~6.125% 360 8 Group 6 0020417858 Loan Paid in Full (1)~~ 5.~~250~~875% 360 7 Group 67 ~~0042153799~~0078158640 Loan Paid in Full 0 5.~~375~~875% 360 76 Group 67 ~~0077794218~~0084335607 Loan Paid in Full 0 56.~~750~~375% 360 89 Group 67 ~~0142656750~~0084337039 Loan Paid in Full 0 6.375% 360 8 Group 7 ~~0078564448~~0084675784 Loan Paid in Full 0(1) 56.875% 360 810 Group 7 ~~0083163751~~0085952780 Loan Paid in Full ~~(1)~~0 5.~~875~~375% 360 87 Group 7 ~~0084336407~~0088367542 Loan Paid in Full ~~(1)~~0 56.~~875~~125% 360 76 Group 7 ~~0085467909~~0201595410 Loan Paid in Full 0(1) 6.~~000~~875% 360 611

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 42.~~229~~893% Current Month 4029.~~460~~689% Current Month 21,~~496~~631.~~218~~810% 3 Month Average 3.~~445~~312% 3 Month Average 3433.~~180~~049% 3 Month Average 2,~~415~~056.~~315~~474% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 16.078% N/A Mar-2005 2,573.826% N/A Apr-2005 24.516% N/A Apr-2005 2,980.242% N/A May-2005 24.060% N/A May-2005 2,354.874% N/A Jun-2005 33.080% N/A Jun-2005 2,708.334% N/A Jul-2005 28.999% N/A Jul-2005 2,041.393% N/A Aug-2005 40.460% N/A Aug-2005 2,496.218% N/A Sep-2005 29.689% N/A Sep-2005 1,631.810% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 62.~~586~~304% Current Month 5524.~~846~~403% Current Month 31,~~540~~373.~~818~~850% 3 Month Average 4.~~620~~055% 3 Month Average 4237.~~507~~733% 3 Month Average 32,~~072~~436.~~600~~053% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 20.671% N/A Mar-2005 3,538.832% N/A Apr-2005 23.357% N/A Apr-2005 2,988.296% N/A May-2005 28.372% N/A May-2005 2,891.223% N/A Jun-2005 38.724% N/A Jun-2005 3,283.491% N/A Jul-2005 32.951% N/A Jul-2005 2,393.491% N/A Aug-2005 55.846% N/A Aug-2005 3,540.818% N/A Sep-2005 24.403% N/A Sep-2005 1,373.850% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 4.~~300~~368% Current Month 4041.~~986~~492% Current Month 2,~~375~~158.~~027~~642% 3 Month Average 34.~~294~~102% 3 Month Average 3239.~~624~~459% 3 Month Average 2,~~099~~293.~~265~~604% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 11.204% N/A Mar-2005 1,521.287% N/A Apr-2005 22.127% N/A Apr-2005 2,367.282% N/A May-2005 27.681% N/A May-2005 2,442.924% N/A Jun-2005 20.985% N/A Jun-2005 1,575.628% N/A Jul-2005 35.899% N/A Jul-2005 2,347.142% N/A Aug-2005 40.986% N/A Aug-2005 2,375.027% N/A Sep-2005 41.492% N/A Sep-2005 2,158.642% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 52.~~550~~932% Current Month 4930.~~600~~032% Current Month 21,~~727~~481.~~072~~487% 3 Month Average 73.~~595~~528% 3 Month Average 5234.~~711~~042% 3 Month Average 31,~~453~~873.~~274~~982% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 47.595% N/A Mar-2005 6,182.559% N/A Apr-2005 74.351% N/A Apr-2005 7,490.832% N/A May-2005 30.786% N/A May-2005 2,597.299% N/A Jun-2005 86.041% N/A Jun-2005 6,219.365% N/A Jul-2005 22.493% N/A Jul-2005 1,413.386% N/A Aug-2005 49.600% N/A Aug-2005 2,727.072% N/A Sep-2005 30.032% N/A Sep-2005 1,481.487% 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 4 SMM CPR PSA Current Month 32.~~539~~775% Current Month 3528.~~104~~660% Current Month 21,~~023~~482.~~778~~420% 3 Month Average 2.~~839~~907% 3 Month Average 29.~~099~~701% 3 Month Average 1,~~895~~718.~~160~~999% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 16.068% N/A Mar-2005 2,178.402% N/A Apr-2005 24.667% N/A Apr-2005 2,640.983% N/A May-2005 17.670% N/A May-2005 1,558.180% N/A Jun-2005 26.855% N/A Jun-2005 2,010.905% N/A Jul-2005 25.339% N/A Jul-2005 1,650.798% N/A Aug-2005 35.104% N/A Aug-2005 2,023.778% N/A Sep-2005 28.660% N/A Sep-2005 1,482.420% 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 5 SMM CPR PSA Current Month 23.~~772~~688% Current Month 2836.~~633~~299% Current Month 12,~~831~~061.~~834~~715% 3 Month Average 23.~~897~~012% 3 Month Average 2930.~~676~~602% 3 Month Average 21,~~232~~957.~~081~~140% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 13.696% N/A Mar-2005 2,437.340% N/A Apr-2005 20.926% N/A Apr-2005 2,738.893% N/A May-2005 35.318% N/A May-2005 3,670.292% N/A Jun-2005 33.522% N/A Jun-2005 2,886.538% N/A Jul-2005 26.873% N/A Jul-2005 1,977.872% N/A Aug-2005 28.633% N/A Aug-2005 1,831.834% N/A Sep-2005 36.299% N/A Sep-2005 2,061.715% 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 6 SMM CPR PSA Current Month 2.~~073~~695% Current Month 2227.~~229~~954% Current Month 1,~~397~~558.~~071~~807% 3 Month Average 1.~~874~~798% 3 Month Average 19.~~815~~147% 3 Month Average 1,~~480~~159.~~172~~396% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 16.676% N/A Mar-2005 2,830.584% N/A Apr-2005 26.522% N/A Apr-2005 3,373.034% N/A May-2005 6.899% N/A May-2005 699.550% N/A Jun-2005 29.959% N/A Jun-2005 2,521.134% N/A Jul-2005 7.257% N/A Jul-2005 522.311% N/A Aug-2005 22.229% N/A Aug-2005 1,397.071% N/A Sep-2005 27.954% N/A Sep-2005 1,558.807% 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 7 SMM CPR PSA Current Month 12.~~676~~266% Current Month 1824.~~356~~049% Current Month 1,~~353~~545.~~193~~247% 3 Month Average 2.~~516~~324% 3 Month Average 2624.~~159~~422% 3 Month Average 21,~~363~~854.~~089~~590% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.095% N/A Mar-2005 26.509% N/A Apr-2005 20.384% N/A Apr-2005 3,672.932% N/A May-2005 9.377% N/A May-2005 1,246.293% N/A Jun-2005 29.260% N/A Jun-2005 3,070.743% N/A Jul-2005 30.860% N/A Jul-2005 2,665.332% N/A Aug-2005 18.356% N/A Aug-2005 1,353.193% N/A Sep-2005 24.049% N/A Sep-2005 1,545.247% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 7 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A~~ Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-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 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)

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