8-K 1 srm05015_8k-200512.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2005 STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-15 (Exact name of registrant as specified in its charter) New York (governing law of 333-120575-39 Pooling and Servicing Agreement) (Commission 54-2176800 (State or other File Number) 54-2176810 jurisdiction 54-2176811 of Incorporation) 54-2176812 54-6671932 54-6671933 54-6671934 54-6671935 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-15 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 2005-15 Trust, relating to the December 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-15 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-15 Trust, relating to the December 27, 2005 distribution. EX-99.1 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2005-15 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

Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Record Date: 9/30/2005 Distribution Date: 10/25/2005 Structured Adjustable Rate Mortgage Loan Trust Mortgage Pass-Through Certificates Series 2005-15 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A1 863579UL0 ~~SEN~~ 5.06000% ~~124~~120,~~325~~562,~~645~~062.7603 ~~524~~508,~~239~~370.8103 1-A2 863579UM8 ~~SEN~~ 5.06000% 7,~~604~~374,~~680~~472.8206 3231,~~066~~095.4069 1-AX 863579UN6 ~~SEN~~ 5.06000% 0.00 4140,~~961~~590.0501 1-PAX 863579UP1 ~~SEN~~ 5.06000% 0.00 3635,~~297~~167.4874 2-A1 863579UQ9 ~~SEN~~ 5.~~23378~~23530% ~~145~~142,~~218~~316,~~791~~251.6647 ~~633~~620,~~369~~890.0748 2-A2 863579UR7 ~~SEN~~ 5.~~23378~~23530% 8,~~881~~704,~~880~~354.3197 3837,~~738~~974.1694 3-A1 863579US5 ~~SEN~~ 5.~~53738~~53577% ~~163~~160,~~024~~578,~~436~~518.2006 ~~752~~740,~~273~~771.2735 3-A2 863579UT3 ~~SEN~~ 5.~~53738~~53577% 2120,~~241~~923,~~960~~259.8557 9896,~~020~~521.6495 4-A1 863579UU0 ~~SEN~~ 5.~~53517~~53131% ~~467~~455,~~187~~770,~~250~~754.2466 2,~~154~~100,~~968~~840.2449 4-A2 863579UV8 ~~SEN~~ 5.~~53517~~53131% 13,~~864~~525,~~068~~277.6311 6362,~~950~~343.0173 B1 863579UW6 ~~SUB~~ 5.~~42057~~41854% 17,~~722~~717,~~084~~131.6827 80,~~053~~000.1588 B2 863579UX4 ~~SUB~~ 5.~~42057~~41854% 11,~~987~~983,~~322~~971.4492 54,~~148~~113.4207 B3 863579UY2 ~~SUB~~ 5.~~42057~~41854% 3,~~125~~124,~~780~~906.2962 14,~~119~~110.5937 B4 863579UZ9 ~~SUB~~ 5.~~42057~~41854% 6,~~252~~250,~~560~~812.1957 28,~~243~~225.6925 B5 863579VA3 ~~SUB~~ 5.~~42057~~41854% 2,~~084~~083,~~186~~604.7319 9,~~414~~408.5642 B6 863579VB1 ~~SUB~~ 5.~~42057~~41854% 3,~~125~~124,~~780~~906.2962 14,~~119~~110.5937 B7 863579VC9 ~~SUB~~ 5.~~42057~~41854% 2,~~084~~083,~~186~~604.7319 9,~~414~~408.5642 B8 ~~863580VE5~~863579VE5 ~~SUB~~ 5.~~42057~~41854% 3,~~646~~645,~~577~~557.0784 16,~~472~~461.1035 B9 ~~863581VF2~~863579VF2 ~~SUB~~ 5.~~42057~~41854% 4,~~168~~167,~~373~~208.4638 18,~~829~~816.1384 B10 ~~863582VG0~~863579VG0 ~~SUB~~ 5.~~42057~~41854% 2,~~624~~623,~~356~~622.0755 11,~~854~~846.5985 P-I SRM0515P1 ~~SEN~~ 0.00000% 0.00 0.00 P-II SRM0515P2 ~~SEN~~ 0.00000% 0.00 07,500.00 R 863579VD7 ~~SEN~~ 5.~~72795~~72564% 0.00 0.00 Totals 1986,~~008~~560,~~169,922~~276.4208 4,~~632~~538,~~553~~568.5123

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A1 1,~~554~~889,~~374~~758.8014 0.00 ~~122~~118,~~771~~672,~~270~~303.9789 2,~~078~~398,~~614~~128.6117 0.00 1-A2 95115,~~077~~591.1266 0.00 7,~~509~~258,~~603~~880.7040 ~~127~~146,~~143~~687.5235 0.00 1-AX 0.00 0.00 0.00 4140,~~961~~590.0501 0.00 1-PAX 0.00 0.00 0.00 3635,~~297~~167.4874 0.00 2-A1 12,~~086~~121,~~764~~537.5266 0.00 ~~144~~140,~~132~~194,~~027~~713.1481 12,~~720~~742,~~133~~428.5914 0.00 2-A2 66129,~~468~~757.7661 0.00 8,~~815~~574,~~411~~597.5536 ~~105~~167,~~206~~732.9255 0.00 3-A1 1,~~263~~279,~~316~~817.8581 0.00 ~~161~~159,~~761~~298,~~119~~700.3525 2,~~015~~020,~~590~~589.1216 0.00 3-A2 ~~164~~166,~~609~~759.2329 0.00 2120,~~077~~756,~~351~~500.6227 ~~262~~263,~~629~~281.8724 0.00 4-A1 5,~~133~~405,~~879~~538.4825 0.00 ~~462~~450,~~053~~365,~~370~~216.7641 7,~~288~~506,~~847~~378.7274 0.00 4-A2 ~~152~~160,~~351~~412.0367 0.00 13,~~711~~364,~~717~~864.6044 ~~216~~222,~~301~~756.0440 0.00 B1 2,~~463~~525.5309 0.00 17,~~719~~714,~~621~~606.1517 82,~~516~~525.6897 0.00 B2 1,~~666~~707.3599 0.00 11,~~985~~982,~~656~~263.0993 55,~~814~~821.7706 0.00 B3 ~~434~~445.5137 0.00 3,~~125~~124,~~345~~461.7825 14,~~554~~555.1074 0.00 B4 ~~869~~890.1688 0.00 6,~~251~~249,~~691~~921.0369 29,~~112~~116.8513 0.00 B5 ~~289~~296.7296 0.00 2,083,~~897~~307.0123 9,~~704~~705.2838 0.00 B6 ~~434~~445.5137 0.00 3,~~125~~124,~~345~~461.7825 14,~~554~~555.1074 0.00 B7 ~~289~~296.7296 0.00 2,083,~~897~~307.0123 9,~~704~~705.2838 0.00 B8 ~~506~~519.9157 0.00 3,~~646~~645,~~070~~038.1626 16,~~979~~980.0192 0.00 B9 ~~579~~593.4492 0.00 4,~~167~~166,~~794~~614.0246 19,~~408~~410.5776 0.00 B10 ~~364~~373.8193 0.00 2,623,~~991~~248.2663 12,~~219~~220.4078 0.00 P-I 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 0.00 07,500.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 911,~~524~~277,~~740~~269.4513 0.00 ~~998~~975,~~645~~283,~~181~~006.9893 1415,~~157~~815,~~293~~837.9636 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A1 130,200,000.00 ~~124~~120,~~325~~562,~~645~~062.7603 19,~~499~~062.4638 1,~~534~~870,~~875~~695.3376 0.00 0.00 1-A2 7,964,000.00 7,~~604~~374,~~680~~472.8206 1,~~192~~166.7300 93114,~~884~~425.3966 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 0.00 0.00 1-PAX 0.00 0.00 0.00 0.00 0.00 0.00 2-A1 149,390,000.00 ~~145~~142,~~218~~316,~~791~~251.6647 19,~~184~~044.4467 12,~~067~~102,~~580~~492.0899 0.00 0.00 2-A2 9,137,000.00 8,~~881~~704,~~880~~354.3197 1,~~173~~164.3681 65128,~~295~~592.4080 0.00 0.00 3-A1 166,486,000.00 ~~163~~160,~~024~~578,~~436~~518.2006 20,~~529~~714.67 1,~~242~~259,~~787~~103.1814 0.00 0.00 3-A2 21,693,000.00 2120,~~241~~923,~~960~~259.8557 2,~~675~~699.0011 ~~161~~164,~~934~~060.2319 0.00 0.00 4-A1 486,797,000.00 ~~467~~455,~~187~~770,~~250~~754.2466 6566,~~960~~567.9079 5,~~067~~338,~~918~~970.5846 0.00 0.00 4-A2 14,446,000.00 13,~~864~~525,~~068~~277.6311 1,~~957~~975.4344 ~~150~~158,~~393~~437.6023 0.00 0.00 B1 17,729,000.00 17,~~722~~717,~~084~~131.6827 2,~~463~~525.5309 0.00 0.00 0.00 B2 11,992,000.00 11,~~987~~983,~~322~~971.4492 1,~~666~~707.3599 0.00 0.00 0.00 B3 3,127,000.00 3,~~125~~124,~~780~~906.2962 ~~434~~445.5137 0.00 0.00 0.00 B4 6,255,000.00 6,~~252~~250,~~560~~812.1957 ~~869~~890.1688 0.00 0.00 0.00 B5 2,085,000.00 2,~~084~~083,~~186~~604.7319 ~~289~~296.7296 0.00 0.00 0.00 B6 3,127,000.00 3,~~125~~124,~~780~~906.2962 ~~434~~445.5137 0.00 0.00 0.00 B7 2,085,000.00 2,~~084~~083,~~186~~604.7319 ~~289~~296.7296 0.00 0.00 0.00 B8 3,648,000.00 3,~~646~~645,~~577~~557.0784 ~~506~~519.9157 0.00 0.00 0.00 B9 4,170,000.00 4,~~168~~167,~~373~~208.4638 ~~579~~593.4492 0.00 0.00 0.00 B10 2,625,380.12 2,~~624~~623,~~356~~622.0755 ~~364~~373.8193 0.00 0.00 0.00 P-I 0.00 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 0.00 0.00 0.00 0.00 R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,042,956,480.12 1986,~~008~~560,~~169,922~~276.4208 140,~~071~~490.6591 911,~~384~~136,~~668~~778.7923 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A1 1,~~554~~889,~~374~~758.8014 ~~122~~118,~~771~~672,~~270~~303.9789 0.~~94294371~~911462 1,~~554~~889,~~374~~758.8014 1-A2 95115,~~077~~591.1266 7,~~509~~258,~~603~~880.7040 0.~~94294371~~911462 95115,~~077~~591.1266 1-AX 0.00 0.00 0.~~00000000~~000000 0.00 1-PAX 0.00 0.00 0.~~00000000~~000000 0.00 2-A1 12,~~086~~121,~~764~~537.5266 ~~144~~140,~~132~~194,~~027~~713.1481 0.~~96480372~~938448 12,~~086~~121,~~764~~537.5266 2-A2 66129,~~468~~757.7661 8,~~815~~574,~~411~~597.5536 0.~~96480372~~938448 66129,~~468~~757.7661 3-A1 1,~~263~~279,~~316~~817.8581 ~~161~~159,~~761~~298,~~119~~700.3525 0.~~97161995~~956829 1,~~263~~279,~~316~~817.8581 3-A2 ~~164~~166,~~609~~759.2329 2120,~~077~~756,~~351~~500.6227 0.~~97161995~~956829 ~~164~~166,~~609~~759.2329 4-A1 5,~~133~~405,~~879~~538.4825 ~~462~~450,~~053~~365,~~370~~216.7641 0.~~94917054~~925160 5,~~133~~405,~~879~~538.4825 4-A2 ~~152~~160,~~351~~412.0367 13,~~711~~364,~~717~~864.6044 0.~~94917054~~925160 ~~152~~160,~~351~~412.0367 B1 2,~~463~~525.5309 17,~~719~~714,~~621~~606.1517 0.~~99947099~~999188 2,~~463~~525.5309 B2 1,~~666~~707.3599 11,~~985~~982,~~656~~263.0993 0.~~99947099~~999188 1,~~666~~707.3599 B3 ~~434~~445.5137 3,~~125~~124,~~345~~461.7825 0.~~99947099~~999188 ~~434~~445.5137 B4 ~~869~~890.1688 6,~~251~~249,~~691~~921.0369 0.~~99947099~~999188 ~~869~~890.1688 B5 ~~289~~296.7296 2,083,~~897~~307.0123 0.~~99947099~~999188 ~~289~~296.7296 B6 ~~434~~445.5137 3,~~125~~124,~~345~~461.7825 0.~~99947099~~999188 ~~434~~445.5137 B7 ~~289~~296.7296 2,083,~~897~~307.0123 0.~~99947099~~999188 ~~289~~296.7296 B8 ~~506~~519.9157 3,~~646~~645,~~070~~038.1626 0.~~99947099~~999188 ~~506~~519.9157 B9 ~~579~~593.4492 4,~~167~~166,~~794~~614.0246 0.~~99947099~~999188 ~~579~~593.4492 B10 ~~364~~373.8193 2,623,~~991~~248.2663 0.~~99947099~~999188 ~~364~~373.8193 P-I 0.00 0.00 0.~~00000000~~000000 0.00 P-II 0.00 0.00 0.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 911,~~524~~277,~~740~~269.4513 ~~998~~975,~~645~~283,~~181~~006.9893 0.~~95751376~~935114 911,~~524~~277,~~740~~269.4513

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A1 130,200,000.00 ~~954~~925.~~88207189~~975899 0.~~14976544~~146408 1114.~~78859700~~367863 0.~~00000000~~000000 1-A2 7,964,000.00 ~~954~~925.~~88207182~~975899 0.~~14976519~~146409 1114.~~78859744~~367863 0.~~00000000~~000000 1-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-PAX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A1 149,390,000.00 ~~972~~952.~~07839655~~649116 0.~~12841850~~127483 714.~~14626200~~073854 0.~~00000000~~000000 2-A2 9,137,000.00 ~~972~~952.~~07839663~~649116 0.~~12841852~~127483 714.~~14626245~~073854 0.~~00000000~~000000 3-A1 166,486,000.00 ~~979~~964.~~20807876~~516644 0.~~12331169~~124423 7.~~46481494~~562817 0.~~00000000~~000000 3-A2 21,693,000.00 ~~979~~964.~~20807864~~516645 0.~~12331167~~124423 7.~~46481492~~562817 0.~~00000000~~000000 4-A1 486,797,000.00 ~~959~~936.~~71678182~~264510 0.~~13549981~~136747 10.~~41074325~~967550 0.~~00000000~~000000 4-A2 14,446,000.00 ~~959~~936.~~71678181~~264510 0.~~13549979~~136747 10.~~41074346~~967550 0.~~00000000~~000000 B1 17,729,000.00 999.~~60994303~~330547 0.~~13895482~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B2 11,992,000.00 999.~~60994330~~330547 0.~~13895514~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B3 3,127,000.00 999.~~60994244~~330547 0.~~13895427~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B4 6,255,000.00 999.~~60994245~~330547 0.~~13895444~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B5 2,085,000.00 999.~~60994245~~330547 0.~~13895444~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B6 3,127,000.00 999.~~60994244~~330547 0.~~13895427~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B7 2,085,000.00 999.~~60994245~~330547 0.~~13895444~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B8 3,648,000.00 999.~~60994243~~330548 0.~~13895559~~142426 0.~~00000000~~000000 0.~~00000000~~000000 B9 4,170,000.00 999.~~60994245~~330547 0.~~13895444~~142427 0.~~00000000~~000000 0.~~00000000~~000000 B10 2,625,380.12 999.~~60994220~~330546 0.~~13895512~~142429 0.~~00000000~~000000 0.~~00000000~~000000 P-I 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P-II 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A1 0.~~00000000~~000000 1114.~~93836252~~514271 ~~942~~911.~~94370945~~461627 0.~~94294371~~911462 1114.~~93836252~~514271 1-A2 0.~~00000000~~000000 1114.~~93836263~~514272 ~~942~~911.~~94370919~~461627 0.~~94294371~~911462 1114.~~93836263~~514272 1-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-PAX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A1 0.~~00000000~~000000 714.~~27468050~~201337 ~~964~~938.~~80371605~~447780 0.~~96480372~~938448 714.~~27468050~~201337 2-A2 0.~~00000000~~000000 714.~~27468097~~201336 ~~964~~938.~~80371566~~447779 0.~~96480372~~938448 714.~~27468097~~201336 3-A1 0.~~00000000~~000000 7.~~58812663~~687240 ~~971~~956.~~61995213~~829405 0.~~97161995~~956829 7.~~58812663~~687240 3-A2 0.~~00000000~~000000 7.~~58812658~~687240 ~~971~~956.~~61995206~~829404 0.~~97161995~~956829 7.~~58812658~~687240 4-A1 0.~~00000000~~000000 1011.~~54624305~~104297 ~~949~~925.~~17053877~~160213 0.~~94917054~~925160 1011.~~54624305~~104297 4-A2 0.~~00000000~~000000 1011.~~54624325~~104297 ~~949~~925.~~17053856~~160213 0.~~94917054~~925160 1011.~~54624325~~104297 B1 0.~~00000000~~000000 0.~~13895482~~142427 999.~~47098821~~188119 0.~~99947099~~999188 0.~~13895482~~142427 B2 0.~~00000000~~000000 0.~~13895514~~142427 999.~~47098816~~188120 0.~~99947099~~999188 0.~~13895514~~142427 B3 0.~~00000000~~000000 0.~~13895427~~142427 999.~~47098817~~188120 0.~~99947099~~999188 0.~~13895427~~142427 B4 0.~~00000000~~000000 0.~~13895444~~142427 999.~~47098801~~188120 0.~~99947099~~999188 0.~~13895444~~142427 B5 0.~~00000000~~000000 0.~~13895444~~142427 999.~~47098801~~188120 0.~~99947099~~999188 0.~~13895444~~142427 B6 0.~~00000000~~000000 0.~~13895427~~142427 999.~~47098817~~188120 0.~~99947099~~999188 0.~~13895427~~142427 B7 0.~~00000000~~000000 0.~~13895444~~142427 999.~~47098801~~188120 0.~~99947099~~999188 0.~~13895444~~142427 B8 0.~~00000000~~000000 0.~~13895559~~142426 999.~~47098684~~188120 0.~~99947099~~999188 0.~~13895559~~142426 B9 0.~~00000000~~000000 0.~~13895444~~142427 999.~~47098801~~188120 0.~~99947099~~999188 0.~~13895444~~142427 B10 0.~~00000000~~000000 0.~~13895512~~142429 999.~~47098708~~188121 0.~~99947099~~999188 0.~~13895512~~142429 P-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P-II 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A1 ~~130,200,000.00~~11/01/05 - 11/30/05 30 5.06000% ~~124~~120,~~325~~562,~~645~~062.7603 ~~524~~508,~~239~~370.8103 0.00 ~~0.00~~ 1-A2 ~~7,964,000.00~~11/01/05 - 11/30/05 30 5.06000% 7,~~604~~374,~~680~~472.8206 3231,~~066~~095.4069 0.00 ~~0.00~~ 1-AX ~~0.00~~11/01/05 - 11/30/05 30 5.06000% 9,~~951~~626,~~236~~088.0581 4140,~~961~~590.0501 0.00 ~~0.00~~ 1-PAX ~~0.00~~11/01/05 - 11/30/05 30 5.06000% 8,~~608~~340,~~097~~175.0328 3635,~~297~~167.4874 0.00 ~~0.00~~ 2-A1 ~~149,390,000.00~~11/01/05 - 11/30/05 30 5.~~23378~~23530% ~~145~~142,~~218~~316,~~791~~251.6647 ~~633~~620,~~369~~890.0748 0.00 ~~0.00~~ 2-A2 ~~9,137,000.00~~11/01/05 - 11/30/05 30 5.~~23378~~23530% 8,~~881~~704,~~880~~354.3197 3837,~~738~~974.1694 0.00 ~~0.00~~ 3-A1 ~~166,486,000.00~~11/01/05 - 11/30/05 30 5.~~53738~~53577% ~~163~~160,~~024~~578,~~436~~518.2006 ~~752~~740,~~273~~771.2735 0.00 ~~0.00~~ 3-A2 ~~21,693,000.00~~11/01/05 - 11/30/05 30 5.~~53738~~53577% 2120,~~241~~923,~~960~~259.8557 9896,~~020~~521.6495 0.00 ~~0.00~~ 4-A1 ~~486,797,000.00~~11/01/05 - 11/30/05 30 5.~~53517~~53131% ~~467~~455,~~187~~770,~~250~~754.2466 2,~~154~~100,~~968~~840.2449 0.00 ~~0.00~~ 4-A2 ~~14,446,000.00~~11/01/05 - 11/30/05 30 5.~~53517~~53131% 13,~~864~~525,~~068~~277.6311 6362,~~950~~343.0173 0.00 ~~0.00~~ B1 ~~17,729,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 17,~~722~~717,~~084~~131.6827 80,~~053~~000.1588 0.00 ~~0.00~~ B2 11~~,992,000.00~~/01/05 - 11/30/05 30 5.~~42057~~41854% 11,~~987~~983,~~322~~971.4492 54,~~148~~113.4207 0.00 ~~0.00~~ B3 ~~3,127,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 3,~~125~~124,~~780~~906.2962 14,~~119~~110.5937 0.00 ~~0.00~~ B4 ~~6,255,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 6,~~252~~250,~~560~~812.1957 28,~~243~~225.6925 0.00 ~~0.00~~ B5 ~~2,085,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 2,~~084~~083,~~186~~604.7319 9,~~414~~408.5642 0.00 ~~0.00~~ B6 ~~3,127,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 3,~~125~~124,~~780~~906.2962 14,~~119~~110.5937 0.00 ~~0.00~~ B7 ~~2,085,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 2,~~084~~083,~~186~~604.7319 9,~~414~~408.5642 0.00 ~~0.00~~ B8 ~~3,648,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 3,~~646~~645,~~577~~557.0784 16,~~472~~461.1035 0.00 ~~0.00~~ B9 ~~4,170,000.00~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 4,~~168~~167,~~373~~208.4638 18,~~829~~816.1384 0.00 ~~0.00~~ B10 ~~2,625,380.12~~11/01/05 - 11/30/05 30 5.~~42057~~41854% 2,~~624~~623,~~356~~622.0755 11,~~854~~846.5985 0.00 ~~0.00~~ P-I ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ P-II ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R ~~100.00~~N/A N/A 5.~~72795~~72564% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,042,956,480.12~~ 4,~~632~~531,~~553~~068.5123 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A1 0.00 0.00 ~~524~~508,~~239~~370.8103 0.00 ~~122~~118,~~771~~672,~~270~~303.9789 1-A2 0.00 0.00 3231,~~066~~095.4069 0.00 7,~~509~~258,~~603~~880.7040 1-AX 0.00 0.00 4140,~~961~~590.0501 0.00 9,~~905~~523,~~550~~708.4160 1-PAX 0.00 0.00 3635,~~297~~167.4874 0.00 8,~~555~~340,~~573~~990.8164 2-A1 0.00 0.00 ~~633~~620,~~369~~890.0748 0.00 ~~144~~140,~~132~~194,~~027~~713.1481 2-A2 0.00 0.00 3837,~~738~~974.1694 0.00 8,~~815~~574,~~411~~597.5536 3-A1 0.00 0.00 ~~752~~740,~~273~~771.2735 0.00 ~~161~~159,~~761~~298,~~119~~700.3525 3-A2 0.00 0.00 9896,~~020~~521.6495 0.00 2120,~~077~~756,~~351~~500.6227 4-A1 0.00 0.00 2,~~154~~100,~~968~~840.2449 0.00 ~~462~~450,~~053~~365,~~370~~216.7641 4-A2 0.00 0.00 6362,~~950~~343.0173 0.00 13,~~711~~364,~~717~~864.6044 B1 0.00 0.00 80,~~053~~000.1588 0.00 17,~~719~~714,~~621~~606.1517 B2 0.00 0.00 54,~~148~~113.4207 0.00 11,~~985~~982,~~656~~263.0993 B3 0.00 0.00 14,~~119~~110.5937 0.00 3,~~125~~124,~~345~~461.7825 B4 0.00 0.00 28,~~243~~225.6925 0.00 6,~~251~~249,~~691~~921.0369 B5 0.00 0.00 9,~~414~~408.5642 0.00 2,083,~~897~~307.0123 B6 0.00 0.00 14,~~119~~110.5937 0.00 3,~~125~~124,~~345~~461.7825 B7 0.00 0.00 9,~~414~~408.5642 0.00 2,083,~~897~~307.0123 B8 0.00 0.00 16,~~472~~461.1035 0.00 3,~~646~~645,~~070~~038.1626 B9 0.00 0.00 18,~~829~~816.1384 0.00 4,~~167~~166,~~794~~614.0246 B10 0.00 0.00 11,~~854~~846.5985 0.00 2,623,~~991~~248.2663 P-I 0.00 0.00 0.00 0.00 0.00 P-II 0.00 0.00 07,500.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 4,~~632~~538,~~553~~568.5123 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ 1-A1 11/01/05 - 11/30/05 130,200,000.00 5.06000% ~~954~~925.~~88207189~~975899 43.~~02641943~~904532 0.~~00000000~~000000 ~~0.00000000~~ 1-A2 11/01/05 - 11/30/05 7,964,000.00 5.06000% ~~954~~925.~~88207182~~975899 43.~~02641888~~904532 0.~~00000000~~000000 ~~0.00000000~~ 1-AX 11/01/05 - 11/30/05 0.00 5.06000% ~~909~~879.~~10870988~~404441 3.~~83340882~~708156 0.~~00000000~~000000 ~~0.00000000~~ 1-PAX 11/01/05 - 11/30/05 0.00 5.06000% ~~993~~962.~~73609186~~806664 4.~~19025434~~059835 0.~~00000000~~000000 ~~0.00000000~~ 2-A1 11/01/05 - 11/30/05 149,390,000.00 5.~~23378~~23530% ~~972~~952.~~07839655~~649116 4.~~23970192~~156172 0.~~00000000~~000000 ~~0.00000000~~ 2-A2 11/01/05 - 11/30/05 9,137,000.00 5.~~23378~~23530% ~~972~~952.~~07839663~~649116 4.~~23970231~~156172 0.~~00000000~~000000 ~~0.00000000~~ 3-A1 11/01/05 - 11/30/05 166,486,000.00 5.~~53738~~53577% ~~979~~964.~~20807876~~516644 4.~~51853771~~449451 0.~~00000000~~000000 ~~0.00000000~~ 3-A2 11/01/05 - 11/30/05 21,693,000.00 5.~~53738~~53577% ~~979~~964.~~20807864~~516645 4.~~51853778~~449451 0.~~00000000~~000000 ~~0.00000000~~ 4-A1 11/01/05 - 11/30/05 486,797,000.00 5.~~53517~~53131% ~~959~~936.~~71678182~~264510 4.~~42683139~~315640 0.~~00000000~~000000 ~~0.00000000~~ 4-A2 11/01/05 - 11/30/05 14,446,000.00 5.~~53517~~53131% ~~959~~936.~~71678181~~264510 4.~~42683165~~315640 0.~~00000000~~000000 ~~0.00000000~~ B1 11/01/05 - 11/30/05 17,729,000.00 5.~~42057~~41854% 999.~~60994303~~330547 4.~~51537876~~512430 0.~~00000000~~000000 ~~0.00000000~~ B2 11/01/05 - 11/30/05 11,992,000.00 5.~~42057~~41854% 999.~~60994330~~330547 4.~~51537859~~512431 0.~~00000000~~000000 ~~0.00000000~~ B3 11/01/05 - 11/30/05 3,127,000.00 5.~~42057~~41854% 999.~~60994244~~330547 4.~~51537896~~512430 0.~~00000000~~000000 ~~0.00000000~~ B4 11/01/05 - 11/30/05 6,255,000.00 5.~~42057~~41854% 999.~~60994245~~330547 4.~~51537810~~512430 0.~~00000000~~000000 ~~0.00000000~~ B5 11/01/05 - 11/30/05 2,085,000.00 5.~~42057~~41854% 999.~~60994245~~330547 4.~~51537650~~512432 0.~~00000000~~000000 ~~0.00000000~~ B6 11/01/05 - 11/30/05 3,127,000.00 5.~~42057~~41854% 999.~~60994244~~330547 4.~~51537896~~512430 0.~~00000000~~000000 ~~0.00000000~~ B7 11/01/05 - 11/30/05 2,085,000.00 5.~~42057~~41854% 999.~~60994245~~330547 4.~~51537650~~512432 0.~~00000000~~000000 ~~0.00000000~~ B8 11/01/05 - 11/30/05 3,648,000.00 5.~~42057~~41854% 999.~~60994243~~330548 4.~~51537829~~512431 0.~~00000000~~000000 ~~0.00000000~~ B9 11/01/05 - 11/30/05 4,170,000.00 5.~~42057~~41854% 999.~~60994245~~330547 4.~~51537890~~512432 0.~~00000000~~000000 ~~0.00000000~~ B10 11/01/05 - 11/30/05 2,625,380.12 5.~~42057~~41854% 999.~~60994220~~330546 4.~~51538042~~512432 0.~~00000000~~000000 ~~0.00000000~~ P-I N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P-II N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 100.00 5.~~72795~~72564% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~02641943~~904532 0.~~00000000~~000000 ~~942~~911.~~94370945~~461627 1-A2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~02641888~~904532 0.~~00000000~~000000 ~~942~~911.~~94370919~~461627 1-AX 0.~~00000000~~000000 0.~~00000000~~000000 3.~~83340882~~708156 0.~~00000000~~000000 ~~904~~870.~~93503607~~051358 1-PAX 0.~~00000000~~000000 0.~~00000000~~000000 4.~~19025434~~059835 0.~~00000000~~000000 ~~987~~962.~~67270536~~900791 2-A1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~23970192~~156172 0.~~00000000~~000000 ~~964~~938.~~80371605~~447780 2-A2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~23970231~~156172 0.~~00000000~~000000 ~~964~~938.~~80371566~~447779 3-A1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51853771~~449451 0.~~00000000~~000000 ~~971~~956.~~61995213~~829405 3-A2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51853778~~449451 0.~~00000000~~000000 ~~971~~956.~~61995206~~829404 4-A1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~42683139~~315640 0.~~00000000~~000000 ~~949~~925.~~17053877~~160213 4-A2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~42683165~~315640 0.~~00000000~~000000 ~~949~~925.~~17053856~~160213 B1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537876~~512430 0.~~00000000~~000000 999.~~47098821~~188119 B2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537859~~512431 0.~~00000000~~000000 999.~~47098816~~188120 B3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537896~~512430 0.~~00000000~~000000 999.~~47098817~~188120 B4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537810~~512430 0.~~00000000~~000000 999.~~47098801~~188120 B5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537650~~512432 0.~~00000000~~000000 999.~~47098801~~188120 B6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537896~~512430 0.~~00000000~~000000 999.~~47098817~~188120 B7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537650~~512432 0.~~00000000~~000000 999.~~47098801~~188120 B8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537829~~512431 0.~~00000000~~000000 999.~~47098684~~188120 B9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51537890~~512432 0.~~00000000~~000000 999.~~47098801~~188120 B10 0.~~00000000~~000000 0.~~00000000~~000000 4.~~51538042~~512432 0.~~00000000~~000000 999.~~47098708~~188121 P-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P-II 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1416,~~393~~046,~~287~~717.4111 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 1416,~~393~~046,~~287~~717.4111 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 235~~230,~~993~~879.4576 Payment of Interest and Principal 1415,~~157~~815,~~293~~837.9635 Total Withdrawals (Pool Distribution Amount) 1416,~~393~~046,~~287~~717.4111 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~231~~226,~~792~~769.7409 Wells Fargo Bank, N.A. - Trustee Fee 4,~~200~~110.7167 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~235~~230,~~993~~879.4576 *Servicer Payees include: AURORA LOAN SRVCS INC

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Funding Account 1,351.27 0.00 0.00 1,351.27

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.799416% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.523586% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.511352% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~354 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~3,513 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~34 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 473,479 0Beginning 0Scheduled 0Collateral 47Balance 14986,~~075~~560,~~636~~276.9007 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 14Balance 975,~~075~~283,~~636~~006.9093 60Ending ~~Days~~Actual 4Collateral 0Balance 0at 030-Nov-2005 ~~4 582~~975,~~613.18 0.00 0.00 0.00 582~~394,~~613~~270.1831 90Monthly ~~Days~~P&I 4Constant ~~0 0 0~~ 4 ~~835~~,~~930.00 0.00 0.00 0.00 835~~908,~~930~~385.0044 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~180+~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled 55Principal ~~0 0 0 55 15~~140,~~494,180~~490.0891 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 15~~11,~~494~~136,~~180~~778.08 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.325063% 0.000000% 0.000000% 0.000000% 1.325063% 1.409331% 0.000000% 0.000000% 0.000000% 1.409331% 60 Days 0.112771% 0.000000% 0.000000% 0.000000% 0.112771% 0.058334% 0.000000% 0.000000% 0.000000% 0.058334% 90 Days 0.112771% 0.000000% 0.000000% 0.000000% 0.112771% 0.083698% 0.000000% 0.000000% 0.000000% 0.083698% 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 1.550606% 0.000000% 0.000000% 0.000000% 1.550606% 1.551363% 0.000000% 0.000000% 0.000000% 1.551363%23

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group II NoGroup ofIII ~~Loans~~Group NoIV ofCollateral ~~Loans~~Description NoMixed ofARM ~~Loans~~Mixed NoARM ofMixed ~~Loans~~ARM NoWeighted ofAverage ~~Loans~~Coupon ~~Principal~~Rate ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~5.00578543 05.00812711 05.00813243 ~~0.00~~Weighted 30Average ~~Days~~Net 6Rate ~~0 0 0 6 1,459,956~~5.56246436 05.00562451 05.00539265 ~~0.00~~Weighted ~~1,459,956.56~~Average 60Remaining ~~Days~~Term 2353 0354 0354 0Beginning 2Loan ~~378,571.31~~Count ~~0.00~~609 ~~0.00~~857 ~~0.00 378~~1,~~571.31~~734 90Loans ~~Days~~Paid 0In 0Full 06 07 017 ~~0.00~~Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~603 ~~0.00~~850 ~~120~~1,717 ~~Days~~Beginning 0Scheduled 0Balance ~~0 0 0 0~~160,152,474.0044 0192,342,658.0050 0498,170,189.0004 ~~0.00~~Ending ~~0.00~~Scheduled ~~150~~Balance ~~Days 0 0 0 0 0 0~~157,899,957.0015 ~~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 8 0 0 0 8 1~~190,~~838~~894,~~527~~682.8792 ~~0.00 0.00 0.00 1~~492,~~838~~600,~~527~~020.8789 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 Days 0.975610% 0.000000% 0.000000% 0.000000% 0.975610% 0.900662% 0.000000% 0.000000% 0.000000% 0.900662% 60 Days 0.325203% 0.000000% 0.000000% 0.000000% 0.325203% 0.233545% 0.000000% 0.000000% 0.000000% 0.233545% 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 1.300813% 0.000000% 0.000000% 0.000000% 1.300813% 1.134207% 0.000000% 0.000000% 0.000000% 1.134207% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III No of Loans No of Loans No of Loans No of Loans No of Loans Principal ~~Balance~~And ~~Principal~~Interest ~~Balance~~Constant ~~Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~765,946.0002 0956,505.0080 ~~0.00 0.00 30 Days 13 0 0 0 13 4~~2,~~036~~486,~~636~~080.3859 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 4~~21,~~036,636~~431.3850 ~~60 Days 1 0 0 0 1 55~~24,~~641~~812.8725 ~~0.00 0.00 0.00 55~~72,~~641~~760.8746 90Unscheduled ~~Days~~Principal 2 ~~0 0 0 2 138~~,~~330.00 0.00 0.00 0.00 138~~231,~~330~~085.0079 ~~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 16 0 0 0 16 4~~1,~~230~~423,~~608~~163.2533 ~~0.00 0.00 0.00 4~~5,~~230~~497,~~608~~407.2569 ~~0-29~~Scheduled ~~Days~~Interest 0744,514.~~000000%~~52 0931,693.~~000000%~~55 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.506373% 0.000000% 0.000000% 0.000000% 1.506373%~~ 2.083978% 0.000000% 0.000000% 0.000000% 2.083978% 60 Days 0.115875% 0.000000% 0.000000% 0.000000% 0.115875% 0.028726% 0.000000% 0.000000% 0.000000% 0.028726% 90 Days 0.231750% 0.000000% 0.000000% 0.000000% 0.231750% 0.071415% 0.000000% 0.000000% 0.000000% 0.071415% 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 1.853998% 0.000000% 0.000000% 0.000000% 1.853998% 2.184119% 0.000000% 0.000000% 0.000000% 2.184119% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group IV 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 23 0 0 0 23 6,~~945~~413,~~982~~320.4413 ~~0.00~~Servicing ~~0.00~~Fee ~~0.00 6~~44,~~945,982~~323.4409 ~~60 Days 1 0 0 0 1 148~~40,~~400~~113.0005 ~~0.00 0.00 0.00 148~~113,~~400~~739.0054 90Master ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Trustee ~~0.00~~Fee ~~120 Days 0 0 0 0 0 0~~667.0030 0801.0043 02,075.0071 ~~0.00~~FRY ~~0.00~~Amount ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~180+~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~Totals 24 0 0 0 24 7,094,382~~818.4484 ~~0.00 0.00 0.00 7~~3,~~094,382~~475.4441 ~~0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days~~ 1.314286% 0.000000% 0.000000% 0.000000% 1.314286% 1.376275% 0.000000% 0.000000% 0.000000% 1.376275% 60 Days 0.057143% 0.000000% 0.000000% 0.000000% 0.057143% 0.029404% 0.000000% 0.000000% 0.000000% 0.029404% 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 1.371429% 0.000000% 0.000000% 0.000000% 1.371429% 1.405679% 0.000000% 0.000000% 0.000000% 1.405679% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 AX No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1,~~000,731~~227.6680 ~~0.00~~Pool ~~0.00~~Insurance ~~0.00~~Fee ~~1,000,731.66 60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00 90 Days~~ 1 0 ~~0 0 1 445,600~~.00 0.00 0.00 ~~0.00~~Spread ~~445,600.00~~2 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~180+ Days 0 0 0 0 0 0~~698,705.0029 ~~0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1~~887,~~446,331~~303.66 ~~0.00 0.00 0.00 1~~2,~~446~~296,~~331~~277.6608 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.136364% 0.000000% 0.000000% 0.000000% 1.136364% 1.296938% 0.000000% 0.000000% 0.000000% 1.296938% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.568182% 0.000000% 0.000000% 0.000000% 0.568182% 0.577493% 0.000000% 0.000000% 0.000000% 0.577493% 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 1.704545% 0.000000% 0.000000% 0.000000% 1.704545% 1.874431% 0.000000% 0.000000% 0.000000% 1.874431% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 PAX No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 ~~0.00~~Cumulative 30Realized ~~Days~~Loss 3 0 ~~0 0 3 632,329~~.~~86 0.~~00 0.00 0.00 ~~632,329.86~~Percentage 60of ~~Days~~Cumulative 0Losses 0 ~~0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment ~~0.00~~Penalty 90Waived ~~Days~~Amount 1 0 ~~0 0 1 252,000~~.00 0.00 0.00 ~~0.00~~Prepayment ~~252,000.00~~Penalty ~~120~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 0.00 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 884,329.86 0.00 0.00 0.00 884,329.86 0~~Pass-29Through ~~Days~~Rate 05.~~000000%~~235301 05.~~000000%~~535768 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.097902% 0.000000% 0.000000% 0.000000% 2.097902% 1.035014% 0.000000% 0.000000% 0.000000% 1.035014% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.699301% 0.000000% 0.000000% 0.000000% 0.699301% 0.412480% 0.000000% 0.000000% 0.000000% 0.412480% 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 2.797203% 0.000000% 0.000000% 0.000000% 2.797203% 1.447494% 0.000000% 0.000000% 0.000000% 1.447494%531307

~~CREDIT~~Delinquency ~~ENHANCEMENT~~Status ~~Original~~By $Group ~~Original~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 697,538.69 0.00 0.00 0.00 697,538.69 60 Days 3 0 0 0 3 759,533.41 0.00 0.00 0.00 759,533.41 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 7 0 0 0 7 1,457,072.10 0.00 0.00 0.00 1,457,072.10 0-29 Days 0.000000% ~~Current~~0.000000% $0.000000% ~~Current~~0.000000% 0.000000% ~~Bankruptcy~~0.000000% ~~361~~0.000000% 0.000000% 30 Days 0.663350% 0.000000% 0.000000% 0.000000% 0.663350% 0.441711% 0.000000% 0.000000% 0.000000% 0.441711% 60 Days 0.497512% 0.000000% 0.000000% 0.000000% 0.497512% 0.480969% 0.000000% 0.000000% 0.000000% 0.480969% 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 1.160862% 0.000000% 0.000000% 0.000000% 1.160862% 0.922680% 0.000000% 0.000000% 0.000000% 0.922680% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group III 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 12 0 0 0 12 3,~~899~~071,751.35 0.00 0.~~03469934%~~00 ~~361~~0.00 3,~~899~~071,751.35 60 Days 4 0 0 0 4 754,726.16 0.00 0.~~03623900%~~00 ~~Fraud~~0.00 10754,~~445~~726.16 90 Days 1 0 0 0 1 169,~~728~~199.20 0.00 0.00 0.00 169,199.20 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 1 0 0 0 1 59,400.~~00154975%~~00 100.00 0.00 0.00 59,~~445~~400.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 18 0 0 0 18 4,~~728~~055,076.71 0.00 0.00 0.00 4,055,076.71 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~04598993~~411765% ~~Special~~0.000000% ~~Hazard~~0.000000% 100.000000% 1.411765% 1.608969% 0.000000% 0.000000% 0.000000% 1.608969% 60 Days 0.470588% 0.000000% 0.000000% 0.000000% 0.470588% 0.395322% 0.000000% 0.000000% 0.000000% 0.395322% 90 Days 0.117647% 0.000000% 0.000000% 0.000000% 0.117647% 0.088626% 0.000000% 0.000000% 0.000000% 0.088626% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.117647% 0.000000% 0.000000% 0.000000% 0.117647% 0.031113% 0.000000% 0.000000% 0.000000% 0.031113% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.117647% 0.000000% 0.000000% 0.000000% 2.117647% 2.124030% 0.000000% 0.000000% 0.000000% 2.124030% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group IV 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 26 0 0 0 26 6,~~268~~719,~~882~~727.1287 0.~~98459354~~00 0.00 0.00 6,719,727.87 60 Days 6 0 0 0 6 1,184,631.63 0.00 0.00 0.00 1,184,631.63 90 Days 1 0 0 0 1 212,000.00 0.00 0.00 0.00 212,000.00 120 Days 1 0 0 0 1 148,400.00 0.00 0.00 0.00 148,400.00 150 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 34 0 0 0 34 8,264,759.50 0.00 0.00 0.00 8,264,759.50 0-29 Days 0.000000% 90.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.514269% 0.000000% 0.000000% 0.000000% 1.514269% 1.363974% 0.000000% 0.000000% 0.000000% 1.363974% 60 Days 0.349447% 0.000000% 0.000000% 0.000000% 0.349447% 0.240457% 0.000000% 0.000000% 0.000000% 0.240457% 90 Days 0.058241% 0.000000% 0.000000% 0.000000% 0.058241% 0.043032% 0.000000% 0.000000% 0.000000% 0.043032% 120 Days 0.058241% 0.000000% 0.000000% 0.000000% 0.058241% 0.030122% 0.000000% 0.000000% 0.000000% 0.030122% 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 1.980198% 0.000000% 0.000000% 0.000000% 1.980198% 1.677585% 0.000000% 0.000000% 0.000000% 1.677585% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 1 AX 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 1 555,~~986~~000.00 0.00 0.00 555,~~451~~000.8200 30 Days 6 0 0 0 6 2,696,038.22 0.00 0.00 0.00 2,696,038.22 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 6 1 0 0 7 2,696,038.~~00000000~~22 555,000.00 0.00 0.00 3,251,038.22 0-29 Days 0.595238% ~~Limit~~0.000000% 0.000000% 0.595238% 0.749115% 0.000000% 0.000000% 0.749115% 30 Days 3.571429% 0.000000% 0.000000% 0.000000% 3.571429% 3.638996% 0.000000% 0.000000% 0.000000% 3.638996% 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 3.571429% 0.595238% 0.000000% 0.000000% 4.166667% 3.638996% 0.749115% 0.000000% 0.000000% 4.388111% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 1 PAX No of ~~Subordinate's~~Loans ~~Exposure~~No toof ~~Certain~~Loans ~~Types~~No of ~~Losses~~Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 616,800.00 0.00 0.00 616,800.00 30 Days 2 0 0 0 2 409,080.55 0.00 0.00 0.00 409,080.55 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 2 0 3 252,000.00 0.00 523,487.17 0.00 775,487.17 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 1 2 0 6 661,080.55 616,800.00 523,487.17 0.00 1,801,367.72 0-29 Days 0.709220% 0.000000% 0.000000% 0.709220% 1.031144% 0.000000% 0.000000% 1.031144% 30 Days 1.418440% 0.000000% 0.000000% 0.000000% 1.418440% 0.683886% 0.000000% 0.000000% 0.000000% 0.683886% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.709220% 0.000000% 1.418440% 0.000000% 2.127660% 0.421284% 0.000000% 0.875147% 0.000000% 1.296431% 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 2.127660% 0.709220% 1.418440% 0.000000% 4.255319% 1.105171% 1.031144% 0.875147% 0.000000% 3.011461%

~~Summary~~CREDIT 12ENHANCEMENT ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-04 0.000%~~ Original ~~Principal~~$ ~~Balance 0.00 Dec-04 0.000% Current Principal Balance 0.00 Jan-05 0.000% Feb-05 0.000% Current REO Total Mar-05 0.000% Loans in REO 0 Apr-05 0.000%~~ Original ~~Principal Balance 0.00 May-05 0.000~~% Current ~~Principal~~$ Balance 0.00 Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-04 0.000% Original Principal Balance 0.00 Dec-04 0.000% Current ~~Principal Balance 0.00 Jan-05 0.000~~% ~~Feb-05~~Bankruptcy 0361,899.~~000% Current REO Total Mar-05 0.000% Loans in REO 0 Apr-05 0.000% Original Principal Balance 0.~~00 ~~May-05~~ 0.~~000~~03469934% ~~Current Principal Balance 0~~361,899.00 ~~Jun-05~~ 0.~~000~~03710708% ~~Jul-05~~Fraud 010,445,728.000% Aug-05 0.000% Sep-05 0.000% Oct-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 III 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-04 0.000% Original Principal Balance 0.00 ~~Dec-04 0~~1.~~000~~00154975% ~~Current Principal Balance 0~~10,445,728.00 ~~Jan-05 0~~1.~~000~~07104583% ~~Feb-05~~Special ~~0.000%~~Hazard ~~Current REO Total Mar-05 0~~10,268,882.000% Loans in REO 0 Apr-05 0.000% Original Principal Balance 0.00 May-05 0.000% Current Principal Balance 0.00 Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% Oct-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 IV 12 ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Nov-04 0~~.~~000~~98459354% ~~Original Principal Balance 0~~9,752,830.0007 Dec-04 0.000% Current Principal Balance 0.00 Jan-05 0.000% Feb-05 0.000% Current REO Total Mar-05 0.000% Loans in REO 0 Apr-05 0.000% Original Principal Balance 0.00 May-05 0.000% Current Principal Balance 0.00 Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 ~~AX 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-04 0~~.~~000~~00000000% ~~Original~~Limit ~~Principal~~of ~~Balance~~Subordinate's ~~0.00~~Exposure ~~Dec-04~~to ~~0.000%~~Certain ~~Current~~Types ~~Principal~~of Balance 0.00 Jan-05 0.000% Feb-05 0.000% Current REO Total Mar-05 0.000% Loans in REO 0 Apr-05 0.000% Original Principal Balance 0.00 May-05 0.000% Current Principal Balance 0.00 Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 PAX 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Nov-04 0.000% Original Principal Balance 0.00 Dec-04 0.000% Current Principal Balance 0.00 Jan-05 0.000% Feb-05 0.000% Current REO Total Mar-05 0.000% Loans in REO 0 Apr-05 0.000% Original Principal Balance 0.00 May-05 0.000% Current Principal Balance 0.00 Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% Oct-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.Losses

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0523,853.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0523,487.0017 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 02 ~~Apr~~Jun-05 0.000% Original Principal Balance 0523,853.00 ~~May~~Jul-05 0.000% Current Principal Balance 0523,487.0017 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.~~000~~045% ~~Oct~~Dec-05 0.~~000~~054% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group III 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group IV 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 AX 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.~~000~~586% ~~Oct~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 PAX 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 02 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0523,853.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0523,487.0017 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 02 ~~Apr~~Jun-05 0.000% Original Principal Balance 0523,853.00 ~~May~~Jul-05 0.000% Current Principal Balance 0523,487.0017 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.~~000~~875% *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 NoGroup ~~Foreclosure~~1 ~~loans~~PAX ~~this~~0030786891 ~~period~~Dec-2005 01-Jul-2005 AZ 80.00 407,672.00 Group 1 PAX 0116254327 Dec-2005 01-May-2005 FL 90.00 116,181.00

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 NoGroup ~~Foreclosure~~1 ~~loans~~PAX ~~this~~0030786891 ~~period~~407,672.00 01-Aug-2005 3 6.250% 10,191.80 Group 1 PAX 0116254327 115,815.17 01-Aug-2005 3 7.250% 3,375.21

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~ARM~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 5Percentage Loans in Bankruptcy 2 Jan-05 0.~~801996~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~1,171,800.00 5Feb-05 0.~~526099~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 1,171,800.00 Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~514014~~000% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~356~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~2 ~~Count~~Jun-05 30.000% Original Principal Balance 1,~~572~~171,800.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 1,171,800.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.120% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 25Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~3,547~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~1,008,169,922~~0.4400 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance ~~998,645,181~~0.9900 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 30www.ctslink.com. Group III 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-~~2005~~05 ~~998,745,948~~0.33000% ~~Monthly~~Oct-05 ~~P&I~~0.000% ~~Constant~~Nov-05 ~~5,014,570~~0.11000% ~~Special~~Dec-05 ~~Servicing~~0.000% ~~Fee~~*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 IV 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 AX 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-05 0.000% Original Principal ~~140~~Balance 555,~~071~~000.6600 ~~Unscheduled~~Feb-05 0.000% Current Principal 9Balance 555,~~384~~000.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 Jun-05 0.000% Original Principal Balance 555,~~668~~000.7900 Jul-05 0.000% Current Principal Balance 555,000.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.749% *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 PAX 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-05 0.000% Original Principal Balance 616,800.00 Feb-05 0.000% Current Principal Balance 616,800.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 Jun-05 0.000% Original Principal Balance 616,800.00 Jul-05 0.000% Current Principal Balance 616,800.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 1.031% *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~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans IIin ~~Group~~Bankruptcy ~~III~~during ~~Group~~Current IVPeriod ~~Collateral~~Group ~~Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.576766 5.814020 5.817242 Weighted Average Net Rate 5.244801 5.563763 5.543065 Weighted Average Maturity 356 356 356 Beginning~~ Loan ~~Count~~Month ~~620 868 1,761 Loans Paid In Full 5 5 11 Ending~~ Loan ~~Count~~First ~~615~~State ~~863~~LTV ~~1,750~~at ~~Beginning~~Original ~~Scheduled~~Number ~~Balance~~Entered ~~163,234,957.04~~Payment ~~195,110,025.72~~Origination ~~509,933,687.78~~Principal ~~Ending~~Bankruptcy ~~Scheduled~~Date Balance ~~162,080,517.06~~Group ~~193,680,734.10~~1 ~~504,643,379.45~~AX ~~Record~~0030600985 ~~Date 09/30/~~Dec-2005 ~~09/30/~~01-Jun-2005 ~~09/30/2005~~MN ~~Principal And Interest Constant 780,167~~75.20 969,881.47 2,544,002.46 Scheduled Principal 21,564.50 24,570.21 71,996.15 Unscheduled Principal 1,132,875.48 1,404,721.41 5,218,312.18 Scheduled Interest 758,602.70 945,311.26 2,472,006.31 Servicing Fees 45,156.95 40,689.59 116,510.10 Master Servicing Fees 0.00 ~~0.00 0.00 Trustee Fee 680.15 812.96 2~~555,~~124~~000.~~72 FRY Amount 0.~~00 ~~0.00~~Group ~~0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 819.55 3,477.20~~ 1~~,229.74~~ ~~Pool~~PAX ~~Insurance~~0030407548 ~~Fee~~Dec-2005 ~~0.00~~01-Jun-2005 ~~0.00~~CA 080.00 ~~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 711~~616,~~946~~800.~~05 900,331.51 2,352,141.75 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 5.233776 5.537377 5.535171

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans 1in AXBankruptcy ~~Group~~during 1Current ~~PAX~~Period ~~Total~~(continued) ~~Collateral~~Group ~~Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.961109 6.032537 5.801996 Weighted Average Net Rate 5.706642 5.782537 5.526099 Weighted Average Maturity 356 356 356 Beginning~~ Loan ~~Count~~Current ~~179~~Paid ~~144~~To ~~3,572~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 3Date 1Delinquent ~~25 Ending~~ Loan ~~Count~~Rate ~~176~~Delinquent ~~143 3,547 Beginning Scheduled~~ Balance ~~78,475,516.52~~Interest ~~61,415,735.38~~Group 1~~,008,169,922.44~~ ~~Ending~~AX ~~scheduled~~0030600985 ~~Balance 77~~555,~~149,414~~000.8200 ~~61,091,136.56 998,645,181.99 Record Date 09/30/~~01-Dec-2005 ~~09/30/2005~~(1) ~~09/30/2005 Principal And Interest Constant 403,011~~6.87875% ~~317~~3,~~507~~064.1106 ~~5,014,570.11~~Group ~~Scheduled Principal 13,177.62 8,763.18 140,071.66 Unscheduled Principal~~ 1~~,312,924.08~~ ~~315,835.64~~PAX ~~9,384,668.79~~0030407548 ~~Scheduled Interest 389~~616,~~834~~800.~~25 308,743.93 4,874,498.45 Servicing Fees 16,641.16 12,794.94 231,792.74 Master Servicing Fees 0.~~00 ~~0.00~~01-Nov-2005 0~~.00~~ ~~Trustee Fee 326~~6.98125% ~~255.90 4~~6,~~200~~039.71 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 425.96 5,952.45 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 372,866.11 295,267.13 4,632,552.55 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 5.701642 5.769215 5.51401450

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 II 5 1,099,100.00 1,096,953.35 0 0.00 0.00 Group III 5 1,383,650.00 1,383,650.00 0 0.00 0.00 Group IV 11 4,915,550.00 4,914,734.84 0 0.00 0.00 Group 1 AX 3 1,302,718.00 1,300,196.40 0 0.00 0.00 Group 1 PAX 1 306,490.00 305,187.72 0 0.00 0.00 Total 25 9,007,508.00 9,000,722.31 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period ~~(continued)~~ Summary ~~Substitution~~ Loans ~~Liquidated~~Paid ~~Loans~~In ~~Curtailments~~Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal ~~Curtailment~~ Group Count Balance Balance Count Balance Balance ~~Amount~~ Group II 06 02,171,899.00 02,171,724.0050 0 0.00 0.00 ~~36,130.43~~ Group III 07 01,400,969.00 01,399,974.0046 0 0.00 0.00 ~~21,071.41~~ Group IV 017 05,343,880.00 05,342,494.0051 0 0.00 0.00 ~~303,745.43~~ Group 1 AX 04 01,959,000.00 01,959,000.00 0 0.00 0.00 ~~12,727.68~~ Group 1 PAX 0 0.00 0.00 0 0.00 0.00 ~~10,912.87~~ Total 034 010,875,748.00 010,873,193.0047 0 0.00 0.00 ~~384,587.82~~

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~First~~(continued) ~~Original~~Summary ~~Loan~~Substitution ~~LTV~~Loans atLiquidated ~~Payment~~Loans ~~Principal~~Curtailments ~~Prepayment~~Original ~~Group~~Current ~~Number~~Original ~~State~~Current ~~Origination~~Principal ~~Date~~Principal ~~Balance~~Principal ~~Amount~~Principal ~~Group~~Curtailment ~~II 0116133661 AZ 63.03 01-May-2005 201,700.00 201,700.00~~ Group IICount ~~0116135021~~Balance HIBalance ~~8.82~~Count ~~01-Jun-2005~~Balance ~~150,000.00~~Balance ~~150,000.00~~Amount Group II ~~0116135310~~0 ~~WA 75~~0.00 ~~01-May-2005 337,500~~0.00 ~~337,500.00~~0 ~~Group II 0116136516 MA 82~~0.~~55 01-May-2005 194,000.~~00 ~~191,645~~0.~~05 Group II 0116137829 FL 79.99 01-May-2005 215,900.~~00 ~~215~~59,~~900~~361.0029 Group III ~~0115654246~~0 ~~OH 80~~0.00 ~~01-Dec-2004 256,000~~0.00 ~~256,000.00~~0 ~~Group III 0116386897 NV 62~~0.~~23 01-Jul-2005 192,900.~~00 ~~192,900~~0.00 ~~Group III 0116391327 TX 72.09 01-Jul-2005 77~~23,~~500~~345.00 77,500.00 Group III 0116392929 MA 90.00 01-Jul-2005 328,500.00 328,500.00 Group III 0116394297 IL 75.00 01-Jul-2005 528,750.00 528,750.00 Group IV 0115654063 CA 64.00 01-May-2005 320,000.00 319,917.71 Group IV 0115749699 AR 88.73 01-May-2005 193,200.00 193,199.96 Group IV 0116273772 CA 74.47 01-Jun-2005 210,000.00 210,000.00 Group IV 0116274358 IN 77.04 ~~01-Jun-2005 41,600.00 41,395.74~~ Group IV ~~0116275520~~0 ~~UT 80~~0.00 ~~01-Jun-2005 182,400~~0.00 ~~182,400.00~~0 ~~Group IV 0116277351 AZ 75~~0.00 ~~01-Jun-2005 273,750~~0.00 ~~273~~155,~~750~~180.0005 Group IV1 ~~0116375957~~AX CA0 600.~~32 01-Jul-2005 760,000.~~00 ~~759,999~~0.00 ~~Group~~0 ~~IV 0116376468 CA 65~~0.00 ~~01-Jul-2005 2,015,000~~0.00 28,~~015,000~~133.0094 Group ~~IV 0116381658 AZ 70.00 01-Jul-2005 131,600.00 131,096.64 Group IV 0116383258 FL 65.86 01-Jul-2005 355,000.00 354,807.70 Group IV 0116554304 FL 48.11 01-Jul-2005 433,000.00 433,000.00 Group~~ 1 AXPAX ~~0018317834~~0 ~~NM 80~~0.00 ~~01-Nov-2004 220,800~~0.00 ~~220,800.00~~0 ~~Group 1 AX 0030393334 MD 80~~0.00 ~~01-May-2005 588,768~~0.00 ~~586~~17,~~246~~987.4048 ~~Group~~Total 10 ~~AX 0030717193 VA 79~~0.~~99 01-Jun-2005 493,150.~~00 ~~493,150~~0.00 ~~Group~~0 ~~1 PAX 0116253949 FL 100~~0.00 ~~01-May-2005 306,490~~0.00 ~~304~~264,~~922~~007.7780

Prepayment Loan Detail - Prepayments during Current Period ~~(continued)~~First ~~Current~~Original Loan ~~PIF~~LTV ~~Months~~at ~~Loan~~Payment ~~Original~~Principal Prepayment Group Number ~~Type~~State ~~Delinquent~~Origination ~~Rate~~Date ~~Term~~Balance ~~Seasoning~~Amount Group II ~~0116133661~~0030598577 ~~Loan~~CA ~~Paid~~80.00 in01-Jun-2005 ~~Full~~300,000.00 ~~0 5~~300,000.~~625%~~00 ~~360 5~~ Group II ~~0116135021~~0116124546 ~~Loan~~WA ~~Paid~~40.40 in01-Jun-2005 ~~Full~~999,999.00 ~~0 5~~999,998.~~500%~~99 ~~360 4~~ Group II ~~0116135310~~0116134503 ~~Loan~~CA ~~Paid~~80.00 in01-May-2005 ~~Full~~246,400.00 ~~0 5~~246,400.~~375%~~00 ~~360 5~~ Group II ~~0116136516~~0116135559 ~~Loan~~CA ~~Paid~~72.73 in01-May-2005 ~~Full~~200,000.00 ~~0 5~~199,825.~~875%~~51 ~~360 5~~ Group II ~~0116137829~~0116138322 ~~Loan~~AZ ~~Paid~~94.99 in01-Apr-2005 ~~Full~~186,400.00 ~~(1) 5~~186,400.~~750%~~00 ~~360~~Group 5II ~~Group~~0116138728 ~~III~~UT ~~0115654246~~79.98 ~~Loan~~01-May-2005 ~~Paid~~239,100.00 in239,100.00 ~~Full~~Group 0III 50116388687 CA 79.~~000%~~99 ~~360~~01-Jun-2005 10306,750.00 306,603.04 Group III ~~0116386897~~0116389024 ~~Loan~~NC ~~Paid~~90.00 in01-Jul-2005 ~~Full 0 6~~234,000.00 234,000%.00 ~~360 4~~ Group III ~~0116391327~~0116389271 ~~Loan~~AZ ~~Paid~~79.98 in01-May-2005 ~~Full~~129,300.00 ~~(1) 6~~129,300.~~375%~~00 ~~360 4~~ Group III ~~0116392929~~0116390402 ~~Loan~~MD ~~Paid~~80.00 in01-Jul-2005 ~~Full~~159,999.00 ~~(1) 6~~159,999.~~375%~~00 ~~360 4~~ Group III ~~0116394297~~0116391525 ~~Loan~~IL ~~Paid~~80.00 in01-Jul-2005 ~~Full~~146,000.00 ~~0 5~~145,064.~~875%~~53 ~~360~~Group 4III ~~Group~~0116392101 IVID ~~0115654063~~51.82 ~~Loan~~01-Jul-2005 ~~Paid~~285,000.00 in284,931.72 ~~Full~~Group 0III 50116392325 NV 80.~~750%~~00 ~~360~~01-Jul-2005 5139,920.00 139,920.00 Group IV ~~0115749699~~0115653800 ~~Loan~~MD ~~Paid~~63.14 in01-May-2005 ~~Full~~805,000.00 ~~0 5~~805,000.~~875%~~00 ~~360 5~~ Group IV ~~0116273772~~0116274010 ~~Loan~~FL ~~Paid~~79.99 in01-Jun-2005 ~~Full~~271,900.00 ~~0 6~~271,898.~~000%~~55 ~~360 4~~ Group IV ~~0116274358~~0116275306 ~~Loan~~FL ~~Paid~~73.99 in01-Jun-2005 ~~Full~~340,000.00 ~~1 6~~340,000.~~125%~~00 ~~360 4~~ Group IV ~~0116275520~~0116276254 ~~Loan~~CA ~~Paid~~70.59 in01-Jun-2005 ~~Full~~300,000.00 ~~(1) 6~~300,000.~~250%~~00 ~~360 4~~ Group IV ~~0116277351~~0116276718 ~~Loan~~MS ~~Paid~~80.00 in01-Jun-2005 ~~Full~~72,000.00 072,000.00 6Group IV 0116277013 FL 80.~~125%~~00 ~~360~~01-Jun-2005 472,160.00 72,160.00 Group IV ~~0116375957~~0116371519 ~~Loan~~CA ~~Paid~~70.00 in01-Jul-2005 ~~Full~~1,347,500.00 (1),347,500.00 5Group IV 0116378597 IN 80.~~875%~~00 ~~360~~01-Jul-2005 4144,800.00 143,882.00 Group IV ~~0116376468~~0116378878 ~~Loan~~CA ~~Paid~~80.00 in01-Jul-2005 ~~Full~~460,000.00 0460,000.00 5Group IV 0116380965 WV 80.~~750%~~00 ~~360~~01-Jul-2005 4343,200.00 343,194.80 Group IV ~~0116381658~~0116381211 ~~Loan~~ID ~~Paid~~80.00 in01-Jul-2005 ~~Full~~102,320.00 ~~(1)~~101,642.29 6Group IV 0116381591 MD 90.~~250%~~00 ~~360~~01-Jul-2005 4234,000.00 234,000.00 Group IV ~~0116383258~~0116382789 ~~Loan~~AZ ~~Paid~~80.00 in01-Jul-2005 ~~Full~~134,000.00 0134,000.00 6Group IV 0116383415 FL 80.~~500%~~00 ~~360~~01-Jul-2005 4172,000.00 171,950.00 Group IV ~~0116554304~~0116383431 ~~Loan~~FL ~~Paid~~80.00 in01-Jul-2005 ~~Full~~188,800.00 ~~(1) 6~~188,800.~~875%~~00 ~~360~~Group 4IV ~~Group~~0116385048 1UT AX90.00 ~~0018317834~~01-Jul-2005 ~~Loan~~106,200.00 ~~Paid~~106,200.00 inGroup ~~Full~~IV 00116385709 5CA 39.~~500%~~68 ~~360~~01-Jul-2005 11250,000.00 250,000.00 Group 1 AX ~~0030393334~~0030677447 ~~Loan~~DC ~~Paid~~78.79 in01-Jun-2005 ~~Full~~650,000.00 ~~0 5~~650,000.~~750%~~00 ~~360 5~~ Group 1 AX ~~0030717193~~0030755250 ~~Loan~~AZ ~~Paid~~80.00 in01-Jun-2005 ~~Full~~343,400.00 ~~0 6~~343,400.~~875%~~00 ~~360 4~~ Group 1 ~~PAX~~AX ~~0116253949~~0030800429 ~~Loan~~SC ~~Paid~~80.00 in01-Jul-2005 ~~Full~~445,600.00 (445,600.00 Group 1) 6AX 0035510676 WA 80.~~875%~~00 ~~360~~01-Jul-2005 5520,000.00 520,000.00

~~Summary~~Prepayment ~~SMM~~Loan ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayments ~~Month~~during ~~0.931%~~ Current ~~Month~~Period ~~10.617%~~(continued) Current ~~Month~~Loan ~~1,194.033%~~PIF 3Months ~~Month~~Loan ~~Average~~Original ~~0.912%~~Group 3Number ~~Month~~Type ~~Average~~Delinquent ~~10.400%~~Rate 3Term ~~Month~~Seasoning ~~Average~~Group ~~1,567.713%~~II 120030598577 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month~~(1) ~~Average 0~~6.~~000~~250% 12360 ~~Month~~6 ~~Average~~Group ~~0.000%~~II ~~CPR:~~0116124546 ~~Current~~Loan vsPaid ~~12mo~~in Average*Full ~~PSA:~~0 ~~Current vs 12mo Average* Month Current 12mo Avg~~5.750% ~~Month~~360 ~~Current~~6 ~~12mo~~Group ~~Avg.~~II ~~Nov-2004~~0116134503 ~~N/A~~Loan ~~N/A~~Paid ~~Nov-2004~~in ~~N/A~~Full ~~N/A~~0 Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 5.~~974~~375% ~~N/A~~360 ~~Jul-2005~~7 ~~2,065.263%~~Group ~~N/A~~II ~~Aug-2005~~0116135559 ~~8.857%~~Loan ~~N/A~~Paid ~~Aug-2005~~in ~~1,808.372%~~Full ~~N/A Sep-2005 11.726% N/A Sep-2005~~ (1~~,700.734%~~) ~~N/A Oct-2005 10~~5.~~617~~500% ~~N/A~~360 ~~Oct-2005~~7 ~~1,194.033%~~Group ~~N/A~~II *The0116138322 ~~text~~Loan ~~reported~~Paid in ~~the~~Full ~~above~~(1) ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~5.750% ~~The~~360 ~~graphically~~8 ~~on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com.~~ Group II ~~SMM~~0116138728 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full 0 5.~~694~~875% ~~Current~~360 ~~Month~~7 ~~8.019%~~Group ~~Current~~III ~~Month~~0116388687 ~~795.911%~~Loan 3Paid ~~Month~~in ~~Average~~Full 0~~.703%~~ ~~3 Month Average 8~~5.~~101~~750% 3360 ~~Month~~6 ~~Average~~Group ~~1,073.494%~~III 120116389024 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.~~000~~625% ~~CPR:~~360 ~~Current~~6 vsGroup ~~12mo~~III Average*0116389271 ~~PSA:~~Loan ~~Current~~Paid vsin ~~12mo~~Full Average*0 ~~Month Current 12mo Avg~~6.000% ~~Month~~360 ~~Current~~7 ~~12mo~~Group ~~Avg.~~III ~~Nov-2004~~0116390402 ~~N/A~~Loan ~~N/A~~Paid ~~Nov-2004~~in ~~N/A~~Full ~~N/A~~0 Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 135.~~601~~625% ~~N/A~~360 ~~Jul-2005 3,350.998% N/A Aug-2005 9.999% N/A Aug-2005 1,645.884% N/A Sep-2005~~ 6~~.286%~~ ~~N/A~~Group ~~Sep-2005~~III ~~778.686%~~0116391525 ~~N/A~~Loan ~~Oct-2005~~Paid ~~8.019%~~in ~~N/A~~Full ~~Oct-2005~~0 ~~795~~5.~~911~~750% ~~N/A~~360 *The6 ~~text~~Group ~~reported~~III in0116392101 ~~the~~Loan ~~above~~Paid ~~table is presented *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented graphically on the monthly bond remittance report~~5.750% ~~The~~360 ~~graphically~~6 ~~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 III ~~SMM~~0116392325 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full 01 5.~~720~~500% ~~Current~~360 ~~Month~~6 ~~8.307%~~Group ~~Current~~IV ~~Month~~0115653800 ~~1,005.069%~~Loan 3Paid ~~Month~~in ~~Average~~Full 0~~.505%~~ ~~3 Month Average~~ 5.~~880~~750% 3360 ~~Month~~7 ~~Average~~Group ~~968.872%~~IV 120116274010 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~5.~~000~~750% ~~CPR:~~360 ~~Current~~6 vsGroup ~~12mo~~IV Average*0116275306 ~~PSA:~~Loan ~~Current~~Paid vsin ~~12mo~~Full Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 2~~.436%~~ ~~N/A Jul-2005 1,068.561% N/A Aug-2005~~ 5.~~581~~750% ~~N/A~~360 ~~Aug-2005~~6 ~~1,303.781%~~Group ~~N/A~~IV ~~Sep-2005~~0116276254 ~~3.753%~~Loan ~~N/A~~Paid ~~Sep-2005~~in ~~597.767%~~Full ~~N/A~~0 ~~Oct-2005 8~~6.~~307~~000% ~~N/A~~360 ~~Oct-2005~~6 ~~1,005.069%~~Group ~~N/A~~IV *The0116276718 ~~text~~Loan ~~reported~~Paid in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~5.375% ~~The~~360 ~~graphically~~6 ~~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 IV ~~SMM~~0116277013 ~~CPR~~Loan ~~PSA~~Paid ~~Current~~in ~~Month~~Full ~~1.023% Current Month 11.613% Current Month 1,376.817% 3 Month Average~~ 0~~.947%~~ ~~3 Month Average 10~~6.~~776~~125% 3360 ~~Month~~6 ~~Average~~Group ~~1,722.922%~~IV 120116371519 ~~Month~~Loan ~~Average~~Paid ~~0.000%~~in 12Full ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.~~000~~250% ~~CPR:~~360 ~~Current~~6 vsGroup ~~12mo~~IV Average*0116378597 ~~PSA:~~Loan ~~Current~~Paid vsin ~~12mo~~Full Average*0 ~~Month Current 12mo Avg~~5. Month Current 12mo Avg. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 4.110750% ~~N/A~~360 ~~Jul-2005~~6 ~~1,688.394%~~Group ~~N/A~~IV ~~Aug-2005~~0116378878 ~~8.160%~~Loan ~~N/A~~Paid ~~Aug-2005~~in ~~1,840.091%~~Full ~~N/A~~0 ~~Sep-2005 12~~6.~~556~~375% ~~N/A~~360 ~~Sep-2005~~6 ~~1,951.857%~~Group ~~N/A~~IV ~~Oct-2005~~0116380965 ~~11.613%~~Loan ~~N/A~~Paid ~~Oct-2005 1,376.817% N/A *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~5.750% ~~The~~360 ~~graphically~~6 ~~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 1IV AX0116381211 ~~SMM~~Loan ~~CPR~~Paid ~~PSA~~in ~~Current~~Full ~~Month~~0 15.~~673~~625% ~~Current~~360 ~~Month~~6 ~~18.331%~~Group ~~Current~~IV ~~Month~~0116381591 ~~1,687.971%~~Loan 3Paid ~~Month~~in ~~Average~~Full ~~2.523% 3 Month Average 26.039% 3 Month Average 3,078.782% 12 Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.000% 12360 ~~Month~~6 ~~Average~~Group ~~0.000%~~IV ~~CPR:~~0116382789 ~~Current~~Loan vsPaid ~~12mo~~in Average*Full ~~PSA:~~0 ~~Current vs 12mo Average* Month Current 12mo Avg~~6. Month Current 12mo Avg. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 11.694375% ~~N/A~~360 ~~Jul-2005~~6 ~~2,467.247%~~Group ~~N/A~~IV ~~Aug-2005~~0116383415 ~~23.513%~~Loan ~~N/A~~Paid ~~Aug-2005~~in ~~3,457.703%~~Full ~~N/A~~0 ~~Sep-2005 36~~5.~~274~~875% ~~N/A~~360 ~~Sep-2005~~6 ~~4,090.673%~~Group ~~N/A~~IV ~~Oct-2005~~0116383431 ~~18.331%~~Loan ~~N/A~~Paid ~~Oct-2005 1,687.971% N/A *The text reported~~ in ~~the~~Full ~~above~~0 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~6.750% ~~The~~360 ~~graphically~~6 ~~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 1IV ~~PAX~~0116385048 ~~SMM~~Loan ~~CPR~~Paid ~~PSA~~in ~~Current~~Full ~~Month~~ 0~~.514%~~ ~~Current Month~~ 6.000% ~~Current~~360 ~~Month~~6 ~~664.358%~~Group 3IV ~~Month~~0116385709 ~~Average~~Loan ~~0.331%~~Paid 3in ~~Month~~Full ~~Average~~0 35.~~862~~625% 3360 ~~Month~~6 ~~Average~~Group ~~488.000%~~1 12AX ~~Month~~0030677447 ~~Average~~Loan ~~0.000%~~Paid 12in ~~Month~~Full ~~Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.~~000~~625% ~~CPR:~~360 ~~Current~~6 vsGroup ~~12mo~~1 Average*AX ~~PSA:~~0030755250 ~~Current~~Loan vsPaid ~~12mo~~in Average*Full Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 3.097% N/A Jul-2005 1,005.053% N/A Aug-2005 0~~.110%~~ ~~N/A Aug-2005 21~~6.~~731~~250% ~~N/A~~360 ~~Sep-2005 5.474% N/A Sep-2005 777.910% N/A Oct-2005~~ 6~~.000%~~ ~~N/A~~Group ~~Oct-2005~~1 ~~664.358%~~AX ~~N/A~~0030800429 *TheLoan ~~text~~Paid ~~reported~~ in ~~the~~Full ~~above~~4 ~~table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~6.375% ~~The~~360 ~~graphically~~6 onGroup 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 -AX ~~((1~~0035510676 -Loan ~~SMM)^12)~~Paid ~~PSA~~in ~~Standard~~Full ~~Prepayment Model: 100 * CPR / (~~0 5.2625% *360 ~~MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~6

Prepayment - Voluntary Prepayments

~~MDR~~Summary ~~SDA~~SMM CPR PSA Current Month 01.~~000~~129% Current Month 012.~~000~~738% Current Month 988.969% 3 Month Average 01.~~000~~085% 3 Month Average 12.267% 3 Month Average 1,139.870% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 05.~~000~~974% N/A Jul-2005 02,065.~~000~~263% N/A Aug-2005 08.~~000~~857% N/A Aug-2005 01,808.~~000~~372% N/A Sep-2005 011.~~000~~726% N/A Sep-2005 01,700.~~000~~734% N/A Oct-2005 010.~~000~~617% N/A Oct-2005 01,194.~~000~~033% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 013.~~000~~447% N/A ~~Jul~~Nov-2005 01,236.~~000~~608% N/A ~~Aug~~Dec-2005 012.~~000~~738% N/A ~~Aug~~Dec-2005 0988.~~000~~969% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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 II ~~MDR~~SMM ~~SDA~~CPR PSA Current Month 01.~~000~~393% Current Month 015.~~000~~496% Current Month 1,100.086% 3 Month Average 01.~~000~~088% 3 Month Average 12.251% 3 Month Average 997.594% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 013.~~000~~601% N/A Jul-2005 03,350.~~000~~998% N/A Aug-2005 09.~~000~~999% N/A Aug-2005 01,645.~~000~~884% N/A Sep-2005 06.~~000~~286% N/A Sep-2005 0778.~~000~~686% N/A Oct-2005 08.~~000~~019% N/A Oct-2005 0795.~~000~~911% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 013.~~000~~239% N/A ~~Jul~~Nov-2005 01,096.~~000~~786% N/A ~~Aug~~Dec-2005 015.~~000~~496% N/A ~~Aug~~Dec-2005 01,100.~~000~~086% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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 III ~~MDR~~SMM ~~SDA~~CPR PSA Current Month 0.~~000~~740% Current Month 08.~~000~~527% Current Month 695.162% 3 Month Average 0.~~000~~713% 3 Month Average 8.225% 3 Month Average 821.351% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 02.~~000~~436% N/A Jul-2005 01,068.~~000~~561% N/A Aug-2005 05.~~000~~581% N/A Aug-2005 01,303.~~000~~781% N/A Sep-2005 03.~~000~~753% N/A Sep-2005 0597.~~000~~767% N/A Oct-2005 08.~~000~~307% N/A Oct-2005 01,005.~~000~~069% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 07.~~000~~842% N/A ~~Jul~~Nov-2005 0763.~~000~~822% N/A ~~Aug~~Dec-2005 08.~~000~~527% N/A ~~Aug~~Dec-2005 0695.~~000~~162% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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 IV ~~MDR~~SMM ~~SDA~~CPR PSA Current Month 01.~~000~~104% Current Month 012.~~000~~469% Current Month 1,002.717% 3 Month Average 01.~~000~~132% 3 Month Average 12.762% 3 Month Average 1,246.964% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 04.~~000~~110% N/A Jul-2005 01,688.~~000~~394% N/A Aug-2005 08.~~000~~160% N/A Aug-2005 01,840.~~000~~091% N/A Sep-2005 012.~~000~~556% N/A Sep-2005 01,951.~~000~~857% N/A Oct-2005 011.~~000~~613% N/A Oct-2005 01,376.~~000~~817% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 014.~~000~~205% N/A ~~Jul~~Nov-2005 01,361.~~000~~359% N/A ~~Aug~~Dec-2005 012.~~000~~469% N/A ~~Aug~~Dec-2005 01,002.~~000~~717% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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 AX ~~MDR~~SMM ~~SDA~~CPR PSA Current Month 02.~~000~~587% Current Month 026.~~000~~985% Current Month 1,831.083% 3 Month Average 01.~~000~~887% 3 Month Average 20.295% 3 Month Average 1,582.680% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 011.~~000~~694% N/A Jul-2005 02,467.~~000~~247% N/A Aug-2005 023.~~000~~513% N/A Aug-2005 03,457.~~000~~703% N/A Sep-2005 036.~~000~~274% N/A Sep-2005 04,090.~~000~~673% N/A Oct-2005 018.~~000~~331% N/A Oct-2005 01,687.~~000~~971% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 015.~~000~~568% N/A ~~Jul~~Nov-2005 01,228.~~000~~985% N/A ~~Aug~~Dec-2005 026.~~000~~985% N/A ~~Aug~~Dec-2005 01,831.~~000~~083% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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 PAX ~~MDR~~SMM ~~SDA~~CPR PSA Current Month 0.~~000~~030% Current Month 0.~~000~~360% Current Month 27.680% 3 Month Average 0.~~000~~860% 3 Month Average 9.411% 3 Month Average 892.788% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% ~~MDR~~CPR: Current vs 12mo Average* ~~SDA~~PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 03.~~000~~097% N/A Jul-2005 01,005.~~000~~053% N/A Aug-2005 0.~~000~~110% N/A Aug-2005 021.~~000~~731% N/A Sep-2005 05.~~000~~474% N/A Sep-2005 0777.~~000~~910% N/A Oct-2005 06.000% N/A Oct-2005 0664.~~000~~358% 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. Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 021.~~000~~873% N/A ~~Jul~~Nov-2005 01,986.~~000~~325% N/A ~~Aug~~Dec-2005 0.~~000~~360% N/A ~~Aug~~Dec-2005 027.~~000~~680% N/A ~~Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.000% N/A Oct-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~~Single ~~Default~~Month ~~Rate~~Mortality (~~MDR~~SMM): ~~sum~~(~~Beg~~Partial ~~Principal~~and ~~Balance~~full ofprepayments ~~Liquidated~~+ ~~Loans~~Repurchases) / ~~sum~~(~~Beg~~Beginning ~~Principal~~Scheduled Balance - Scheduled Principal). Conditional ~~Default~~PrePayment Rate (~~CDR~~CPR): 1 - ((1 -~~MDR~~ SMM)^12) ~~SDA~~PSA Standard ~~Default~~Prepayment ~~Assumption~~Model: If100 ~~WAS is less than or equal to 30 then CDR/(WAS~~*~~0.02)~~ ~~else~~CPR ~~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/~~(0.62 -* MIN((30,WAS~~-60~~)*0.0095)) ~~else~~Weighted ifAverage ~~WAS~~Seasoning ~~is greater than 120 then CDR/0.03 Loss Severity Approximation for current period~~(WAS): sum(~~Realized~~(Original ~~Loss~~Term ~~Amount~~- Remaining Term)~~/sum~~*(~~Beg~~Current ~~Principal~~Scheduled Balance/Deal ofScheduled ~~Liquidated~~Principal ~~Loans~~Balance))

Filing Compare · STRUCTURED ADJUSTABLE RATE MORTGAGE LOAN TRUST SERIES 2005-15