8-K 1 sac05wf2_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 ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-WF2 (Exact name of registrant as specified in its charter) New York (governing law of 333-120575-29 Pooling and Servicing Agreement) (Commission 54-2175621 (State or other File Number) 54-2175622 jurisdiction 54-2175623 of Incorporation) 54-2175624 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 ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2005-WF2 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-WF2 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 ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-WF2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/3/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-WF2 Trust, relating to the December 27, 2005 distribution. EX-99.1 Structured Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Structured Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-WF2 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 Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Structured Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-WF2 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~~ A1 86359DCY1 ~~SEN 3~~4.~~54000~~27375% ~~306~~220,~~498~~433,~~927~~890.7570 ~~934~~837,~~310~~403.9086 A2 86359DCZ8 ~~SEN 3~~4.~~66000~~39375% 160,172,000.00 ~~504~~625,~~808~~560.7564 A3 86359DDA2 ~~SEN 3~~4.~~76000~~49375% 62,936,000.00 ~~203~~251,~~772~~394.7836 M1 86359DDB0 ~~MEZ 3~~4.~~84000~~57375% 29,188,000.00 96118,~~514~~665.9944 M2 86359DDC8 ~~MEZ 3~~4.~~88000~~61375% 18,117,000.00 6074,~~530~~299.9183 M3 86359DDD6 ~~MEZ 3~~4.~~91000~~64375% 11,071,000.00 3745,~~275~~698.4463 M4 86359DDE4 ~~MEZ~~ 4.~~06000~~79375% 9,394,000.00 3240,~~842~~028.4788 M5 86359DDF1 ~~MEZ~~ 4.~~09000~~82375% 9,729,000.00 3441,~~265~~715.0079 M6 86359DDG9 ~~MEZ~~ 4.~~12000~~85375% 7,381,000.00 2631,~~186~~844.1591 M7 86359DDH7 ~~MEZ 4~~5.~~56000~~29375% 6,710,000.00 2631,~~347~~574.9328 M8 86359DDJ3 ~~MEZ 4~~5.~~66000~~39375% 4,026,000.00 1619,~~155~~302.4443 M9 86359DDK0 ~~MEZ~~ 5.~~01000~~74375% 4,026,000.00 1720,~~368~~554.8497 B1 86359DDL8 ~~SUB 5~~6.~~96000~~69375% 4,697,000.00 2427,~~106~~947.0515 B2 86359DDM6 ~~SUB 5~~6.~~96000~~69375% 8,052,000.00 4147,~~324~~909.6540 X SAC5WF2X ~~SEN~~ 0.00000% 0.00 1800,~~239,727~~411.0788 P SAC5WF2P ~~SEN~~ 0.00000% 100.00 ~~149~~198,~~430~~906.6635 R SAC5WF2R4 ~~SEN~~ 0.00000% 0.00 0.00 Totals ~~641~~555,~~998~~932,~~027~~990.7570 3,~~444~~213,~~968~~218.0380

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A1 2120,~~560~~359,~~469~~992.6177 0.00 ~~284~~200,~~938~~073,~~458~~897.1493 2221,~~494~~197,~~780~~396.5163 0.00 A2 0.00 0.00 160,172,000.00 ~~504~~625,~~808~~560.7564 0.00 A3 0.00 0.00 62,936,000.00 ~~203~~251,~~772~~394.7836 0.00 M1 0.00 0.00 29,188,000.00 96118,~~514~~665.9944 0.00 M2 0.00 0.00 18,117,000.00 6074,~~530~~299.9183 0.00 M3 0.00 0.00 11,071,000.00 3745,~~275~~698.4463 0.00 M4 0.00 0.00 9,394,000.00 3240,~~842~~028.4788 0.00 M5 0.00 0.00 9,729,000.00 3441,~~265~~715.0079 0.00 M6 0.00 0.00 7,381,000.00 2631,~~186~~844.1591 0.00 M7 0.00 0.00 6,710,000.00 2631,~~347~~574.9328 0.00 M8 0.00 0.00 4,026,000.00 1619,~~155~~302.4443 0.00 M9 0.00 0.00 4,026,000.00 1720,~~368~~554.8497 0.00 B1 0.00 0.00 4,697,000.00 2427,~~106~~947.0515 0.00 B2 0.00 0.00 8,052,000.00 4147,~~324~~909.6540 0.00 X 0.00 0.00 0.00 1800,~~239,727~~411.0788 0.00 P 0.00 0.00 100.00 ~~149~~198,~~430~~906.6635 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 2120,~~560~~359,~~469~~992.6177 0.00 ~~620~~535,~~437~~572,~~558~~997.1493 2523,~~005~~573,~~437~~211.6457 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)~~ A1 332,145,000.00 ~~306~~220,~~498~~433,~~927~~890.7570 0.00 2120,~~560~~359,~~469~~992.6177 0.00 0.00 A2 160,172,000.00 160,172,000.00 0.00 0.00 0.00 0.00 A3 62,936,000.00 62,936,000.00 0.00 0.00 0.00 0.00 M1 29,188,000.00 29,188,000.00 0.00 0.00 0.00 0.00 M2 18,117,000.00 18,117,000.00 0.00 0.00 0.00 0.00 M3 11,071,000.00 11,071,000.00 0.00 0.00 0.00 0.00 M4 9,394,000.00 9,394,000.00 0.00 0.00 0.00 0.00 M5 9,729,000.00 9,729,000.00 0.00 0.00 0.00 0.00 M6 7,381,000.00 7,381,000.00 0.00 0.00 0.00 0.00 M7 6,710,000.00 6,710,000.00 0.00 0.00 0.00 0.00 M8 4,026,000.00 4,026,000.00 0.00 0.00 0.00 0.00 M9 4,026,000.00 4,026,000.00 0.00 0.00 0.00 0.00 B1 4,697,000.00 4,697,000.00 0.00 0.00 0.00 0.00 B2 8,052,000.00 8,052,000.00 0.00 0.00 0.00 0.00 X 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 667,644,100.00 ~~641~~555,~~998~~932,~~027~~990.7570 0.00 2120,~~560~~359,~~469~~992.6177 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 A1 2120,~~560~~359,~~469~~992.6177 ~~284~~200,~~938~~073,~~458~~897.1493 0.~~85787369~~602369 2120,~~560~~359,~~469~~992.6177 A2 0.00 160,172,000.00 1.~~00000000~~000000 0.00 A3 0.00 62,936,000.00 1.~~00000000~~000000 0.00 M1 0.00 29,188,000.00 1.~~00000000~~000000 0.00 M2 0.00 18,117,000.00 1.~~00000000~~000000 0.00 M3 0.00 11,071,000.00 1.~~00000000~~000000 0.00 M4 0.00 9,394,000.00 1.~~00000000~~000000 0.00 M5 0.00 9,729,000.00 1.~~00000000~~000000 0.00 M6 0.00 7,381,000.00 1.~~00000000~~000000 0.00 M7 0.00 6,710,000.00 1.~~00000000~~000000 0.00 M8 0.00 4,026,000.00 1.~~00000000~~000000 0.00 M9 0.00 4,026,000.00 1.~~00000000~~000000 0.00 B1 0.00 4,697,000.00 1.~~00000000~~000000 0.00 B2 0.00 8,052,000.00 1.~~00000000~~000000 0.00 X 0.00 0.00 0.~~00000000~~000000 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 2120,~~560~~359,~~469~~992.6177 ~~620~~535,~~437~~572,~~558~~997.1493 0.~~92929385~~802183 2120,~~560~~359,~~469~~992.6177

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A1 332,145,000.00 ~~922~~663.~~78651718~~667647 0.~~00000000~~000000 6461.~~91282304~~298507 0.~~00000000~~000000 A2 160,172,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A3 62,936,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M1 29,188,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M2 18,117,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M3 11,071,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M4 9,394,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M5 9,729,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M6 7,381,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M7 6,710,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M8 4,026,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M9 4,026,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B1 4,697,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B2 8,052,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are Per 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 A1 0.~~00000000~~000000 6461.~~91282304~~298507 ~~857~~602.~~87369414~~369140 0.~~85787369~~602369 6461.~~91282304~~298507 A2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~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~~ A1 ~~332,145,000.00~~11/25/05 3- 12/26/05 32 4.~~54000~~27375% ~~306~~220,~~498~~433,~~927~~890.7570 ~~934~~837,~~310~~403.9086 0.00 ~~0.00~~ A2 ~~160,172,000.00~~11/25/05 3- 12/26/05 32 4.~~66000~~39375% 160,172,000.00 ~~504~~625,~~808~~560.7564 0.00 ~~0.00~~ A3 ~~62,936,000.00~~11/25/05 3- 12/26/05 32 4.~~76000~~49375% 62,936,000.00 ~~203~~251,~~772~~394.7836 0.00 ~~0.00~~ M1 ~~29,188,000.00~~11/25/05 3- 12/26/05 32 4.~~84000~~57375% 29,188,000.00 96118,~~514~~665.9944 0.00 ~~0.00~~ M2 ~~18,117,000.00~~11/25/05 3- 12/26/05 32 4.~~88000~~61375% 18,117,000.00 6074,~~530~~299.9183 0.00 ~~0.00~~ M3 11~~,071,000.00~~/25/05 3- 12/26/05 32 4.~~91000~~64375% 11,071,000.00 3745,~~275~~698.4463 0.00 ~~0.00~~ M4 ~~9,394,000.00~~11/25/05 - 12/26/05 32 4.~~06000~~79375% 9,394,000.00 3240,~~842~~028.4788 0.00 ~~0.00~~ M5 ~~9,729,000.00~~11/25/05 - 12/26/05 32 4.~~09000~~82375% 9,729,000.00 3441,~~265~~715.0079 0.00 ~~0.00~~ M6 ~~7,381,000.00~~11/25/05 - 12/26/05 32 4.~~12000~~85375% 7,381,000.00 2631,~~186~~844.1591 0.00 ~~0.00~~ M7 ~~6,710,000.00~~11/25/05 4- 12/26/05 32 5.~~56000~~29375% 6,710,000.00 2631,~~347~~574.9328 0.00 ~~0.00~~ M8 ~~4,026,000.00~~11/25/05 4- 12/26/05 32 5.~~66000~~39375% 4,026,000.00 1619,~~155~~302.4443 0.00 ~~0.00~~ M9 ~~4,026,000.00~~11/25/05 - 12/26/05 32 5.~~01000~~74375% 4,026,000.00 1720,~~368~~554.8497 0.00 ~~0.00~~ B1 ~~4,697,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 4,697,000.00 2427,~~106~~947.0515 0.00 ~~0.00~~ B2 ~~8,052,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 8,052,000.00 4147,~~324~~909.6540 0.00 ~~0.00~~ X ~~0.00~~N/A N/A 0.00000% ~~645~~559,~~353~~288,~~105~~068.5651 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~667,644,100.00~~ 2,~~055~~213,~~810~~900.3057 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 A1 0.00 0.00 ~~934~~837,~~310~~403.9086 0.00 ~~284~~200,~~938~~073,~~458~~897.1493 A2 0.00 0.00 ~~504~~625,~~808~~560.7564 0.00 160,172,000.00 A3 0.00 0.00 ~~203~~251,~~772~~394.7836 0.00 62,936,000.00 M1 0.00 0.00 96118,~~514~~665.9944 0.00 29,188,000.00 M2 0.00 0.00 6074,~~530~~299.9183 0.00 18,117,000.00 M3 0.00 0.00 3745,~~275~~698.4463 0.00 11,071,000.00 M4 0.00 0.00 3240,~~842~~028.4788 0.00 9,394,000.00 M5 0.00 0.00 3441,~~265~~715.0079 0.00 9,729,000.00 M6 0.00 0.00 2631,~~186~~844.1591 0.00 7,381,000.00 M7 0.00 0.00 2631,~~347~~574.9328 0.00 6,710,000.00 M8 0.00 0.00 1619,~~155~~302.4443 0.00 4,026,000.00 M9 0.00 0.00 1720,~~368~~554.8497 0.00 4,026,000.00 B1 0.00 0.00 2427,~~106~~947.0515 0.00 4,697,000.00 B2 0.00 0.00 4147,~~324~~909.6540 0.00 8,052,000.00 X 0.00 0.00 1800,~~239,727~~411.0788 0.00 ~~623~~538,~~792~~928,~~635~~075.9574 P 0.00 0.00 ~~149~~198,~~430~~906.6635 0.00 100.00 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~444~~213,~~968~~218.0380 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~~ A1 11/25/05 - 12/26/05 332,145,000.00 34.~~54000~~27375% ~~922~~663.~~78651718~~667647 2.~~81296091~~521200 0.~~00000000~~000000 ~~0.00000000~~ A2 11/25/05 - 12/26/05 160,172,000.00 34.~~66000~~39375% 1000.~~00000000~~000000 3.~~15166665~~905556 0.~~00000000~~000000 ~~0.00000000~~ A3 11/25/05 - 12/26/05 62,936,000.00 34.~~76000~~49375% 1000.~~00000000~~000000 3.~~23777774~~994445 0.~~00000000~~000000 ~~0.00000000~~ M1 11/25/05 - 12/26/05 29,188,000.00 34.~~84000~~57375% 1000.~~00000000~~000000 34.~~30666678~~065556 0.~~00000000~~000000 ~~0.00000000~~ M2 11/25/05 - 12/26/05 18,117,000.00 34.~~88000~~61375% 1000.~~00000000~~000000 34.~~34111111~~101111 0.~~00000000~~000000 ~~0.00000000~~ M3 11/25/05 - 12/26/05 11,071,000.00 34.~~91000~~64375% 1000.~~00000000~~000000 34.~~36694427~~127778 0.~~00000000~~000000 ~~0.00000000~~ M4 11/25/05 - 12/26/05 9,394,000.00 4.~~06000~~79375% 1000.~~00000000~~000000 34.~~49611135~~261111 0.~~00000000~~000000 ~~0.00000000~~ M5 11/25/05 - 12/26/05 9,729,000.00 4.~~09000~~82375% 1000.~~00000000~~000000 34.~~52194470~~287778 0.~~00000000~~000000 ~~0.00000000~~ M6 11/25/05 - 12/26/05 7,381,000.00 4.~~12000~~85375% 1000.~~00000000~~000000 34.~~54777808~~314444 0.~~00000000~~000000 ~~0.00000000~~ M7 11/25/05 - 12/26/05 6,710,000.00 45.~~56000~~29375% 1000.~~00000000~~000000 34.~~92666617~~705556 0.~~00000000~~000000 ~~0.00000000~~ M8 11/25/05 - 12/26/05 4,026,000.00 45.~~66000~~39375% 1000.~~00000000~~000000 4.~~01277695~~794444 0.~~00000000~~000000 ~~0.00000000~~ M9 11/25/05 - 12/26/05 4,026,000.00 5.~~01000~~74375% 1000.~~00000000~~000000 45.~~31416791~~105556 0.~~00000000~~000000 ~~0.00000000~~ B1 11/25/05 - 12/26/05 4,697,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222270~~950000 0.~~00000000~~000000 ~~0.00000000~~ B2 11/25/05 - 12/26/05 8,052,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222181~~950000 0.~~00000000~~000000 ~~0.00000000~~ X N/A 0.00 0.00000% ~~961~~833.~~77927917~~515281 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are Per 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 A1 0.~~00000000~~000000 0.~~00000000~~000000 2.~~81296091~~521200 0.~~00000000~~000000 ~~857~~602.~~87369414~~369140 A2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~15166665~~905556 0.~~00000000~~000000 1000.~~00000000~~000000 A3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~23777774~~994445 0.~~00000000~~000000 1000.~~00000000~~000000 M1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~30666678~~065556 0.~~00000000~~000000 1000.~~00000000~~000000 M2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~34111111~~101111 0.~~00000000~~000000 1000.~~00000000~~000000 M3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~36694427~~127778 0.~~00000000~~000000 1000.~~00000000~~000000 M4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~49611135~~261111 0.~~00000000~~000000 1000.~~00000000~~000000 M5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~52194470~~287778 0.~~00000000~~000000 1000.~~00000000~~000000 M6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~54777808~~314444 0.~~00000000~~000000 1000.~~00000000~~000000 M7 0.~~00000000~~000000 0.~~00000000~~000000 34.~~92666617~~705556 0.~~00000000~~000000 1000.~~00000000~~000000 M8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~01277695~~794444 0.~~00000000~~000000 1000.~~00000000~~000000 M9 0.~~00000000~~000000 0.~~00000000~~000000 45.~~31416791~~105556 0.~~00000000~~000000 1000.~~00000000~~000000 B1 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222270~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 B2 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222181~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 X 0.~~00000000~~000000 0.~~00000000~~000000 1.~~84758359~~192866 0.~~00000000~~000000 ~~929~~803.~~64739239~~172483 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~1494306~~1989063.~~60000000~~500000 0.~~00000000~~000000 1000.~~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 2523,~~276~~608,~~217~~973.0517 ~~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 198,906.35 Swap/Cap Payments 0.00 Total Deposits 2523,~~276~~807,~~217~~879.0552 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 270~~234,~~779~~667.4195 Payment of Interest and Principal 2523,~~005~~573,~~437~~211.6457 Total Withdrawals (Pool Distribution Amount) 2523,~~276~~807,~~217~~879.0552 Ending Balance 0.00 "Please see Additional Reporting Page for information related to SWAP and CAP payments."

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~268~~233,~~897~~036.1370 Wells Fargo Bank, N.A. 1,~~882~~631.2825 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~270~~234,~~779~~667.4195 *Servicer Payees include: WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Basis Risk Reserve ~~Fund~~ 1,000.00 ~~327~~7,145.1114 ~~327~~7,145.1114 1,000.00 Fund Supplemental Interest ~~Trust~~ 1,000.00 1800,~~239,727~~411.0788 1800,~~239,727~~411.0788 1,000.00 Trust Prepayment Premiums 0.00 ~~149~~198,~~430~~906.6635 ~~149~~198,~~430~~906.6635 0.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~Fixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~Arm ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~6.642091% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.142091% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.138591% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~342 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~3,657 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 8Paid 0In 0Full 8114 ~~674,731.84~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~674,731.84~~Loan 30Count ~~Days~~3,543 33Beginning 0Scheduled 0Collateral 0Balance ~~33 4~~559,~~874~~288,~~739~~068.4151 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 4Balance 538,~~874~~928,~~739~~075.4174 60Ending ~~Days~~Actual 1Collateral 0Balance 1at 030-Nov-2005 ~~2 49~~539,~~678~~500,765.6606 ~~0.00~~Monthly ~~122,921.57~~P&I ~~0.00~~Constant ~~172~~3,~~600~~654,063.2369 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0198,906.0035 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount 0 ~~0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled 34Principal ~~8 1 0 43 4~~558,~~924,418~~361.0794 ~~674,731.84~~Unscheduled ~~122,921.57~~Principal ~~0.00 5~~19,~~722~~801,~~071~~630.48 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 0.200652% 0.000000% 0.000000% 0.200652% 0.108068% 0.000000% 0.000000% 0.108068% 30 Days 0.827690% 0.000000% 0.000000% 0.000000% 0.827690% 0.780762% 0.000000% 0.000000% 0.000000% 0.780762% 60 Days 0.025082% 0.000000% 0.025082% 0.000000% 0.050163% 0.007957% 0.000000% 0.019688% 0.000000% 0.027644% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.852772% 0.200652% 0.025082% 0.000000% 1.078505% 0.788719% 0.108068% 0.019688% 0.000000% 0.916475%83

~~DELINQUENT~~SWAP ~~BANKRUPTCY~~Payment ~~FORECLOSURE~~Received ~~REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 103~~153,~~752~~278.22 0.00 0.00 103,752.22 30 Days 4 0 0 0 4 226,439.21 0.00 0.00 0.00 226,439.21 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 2 0 0 6 226,439.21 103,752.22 0.00 0.00 330,191.43 0-29 Days 0.251889% 0.000000% 0.000000% 0.251889% 0.092115% 0.000000% 0.000000% 0.092115% 30 Days 0.503778% 0.000000% 0.000000% 0.000000% 0.503778% 0.201042% 0.000000% 0.000000% 0.000000% 0.201042% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.503778% 0.251889% 0.000000% 0.000000% 0.755668% 0.201042% 0.092115% 0.000000% 0.000000% 0.293157% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 6 0 0 6 570,979.62 0.00 0.00 570,979.62 30 Days 29 0 0 0 29 4,648,300.20 0.00 0.00 0.00 4,648,300.20 60 Days 1 0 1 0 2 49,678.66 0.00 122,921.57 0.00 172,600.23 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 30 6 1 0 37 4,697,978.86 570,979.62 122,921.57 0.00 5,391,880.05 0-29 Days 0.187911% 0.000000% 0.000000% 0.187911% 0.111580% 0.000000% 0.000000% 0.111580% 30 Days 0.908237% 0.000000% 0.000000% 0.000000% 0.908237% 0.908361% 0.000000% 0.000000% 0.000000% 0.908361% 60 Days 0.031319% 0.000000% 0.031319% 0.000000% 0.062637% 0.009708% 0.000000% 0.024021% 0.000000% 0.033729% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.939555% 0.187911% 0.031319% 0.000000% 1.158785% 0.918069% 0.111580% 0.024021% 0.000000% 1.053670%59

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~Total Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.780743 6.609994 6.642091 Weighted Average Net Rate 6.280743 6.109994 6.142091 Weighted Average Remaining Term 306 351 342 Beginning Loan Count 756 2,901 3,657 Loans Paid In Full 18 96 114 Ending Loan Count 738 2,805 3,543 Beginning Scheduled Balance 105,131,319.75 454,156,748.76 559,288,068.51 Ending Scheduled Balance 102,154,197.45 436,773,878.29 538,928,075.74 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 717,607.07 2,936,456.62 3,654,063.69 Scheduled Principal 123,549.99 434,811.95 558,361.94 Unscheduled Principal 2,853,572.31 16,948,058.52 19,801,630.83 Scheduled Interest 594,057.08 2,501,644.67 3,095,701.75 Servicing Fee 43,804.72 189,231.98 233,036.70 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 306.63 1,324.62 1,631.25 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 549,945.73 2,311,088.07 2,861,033.80 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of ~~Contaminated~~Cumulative ~~Properties~~Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available 198906.35 Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.277243 6.106494 6.138591

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Deal ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00~~LIBOR ~~Oct-04 0~~4.~~000~~193750% ~~Current~~Overcollateralization ~~Principal~~Amount ~~Balance 0~~3,355,177.0081 ~~Nov-04~~Overcollateralization ~~0.000%~~Deficiency ~~Dec-04~~Amount 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Overcollateralization ~~0.000%~~Surplus ~~Current~~Amount ~~Principal Balance~~ 0.00 ~~Apr-05~~Specified ~~0.000%~~Overcollateralization ~~May-05~~Amount 03,355,177.000% Jun-05 0.000% Jul-05 0.000% Aug-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. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-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.81

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~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 ~~All~~Days ~~Mortgage~~22 0 0 22 2,785,379.00 0.00 0.00 2,785,379.00 30 Days 67 0 0 0 67 8,891,225.17 0.00 0.00 0.00 8,891,225.17 60 Days 17 1 15 0 33 1,787,098.42 61,760.75 2,206,733.41 0.00 4,055,592.58 90 Days 3 2 11 1 17 217,453.64 203,426.92 2,034,256.81 111,869.17 2,567,006.54 120 Days 3 2 15 1 21 365,007.64 259,727.99 1,695,075.93 69,600.05 2,389,411.61 150 Days 1 0 8 6 15 75,850.71 0.00 1,005,911.59 734,957.45 1,816,719.75 180+ Days 0 0 1 0 1 0.00 0.00 49,678.66 0.00 49,678.66 Totals 91 27 50 8 176 11,336,635.58 3,310,294.66 6,991,656.40 916,426.67 22,555,013.31 No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~Principal atBalance Principal ~~Group~~Balance ~~Number~~Principal ~~REO~~Balance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance No0-29 ~~REO~~Days ~~loans~~0.620943% ~~this~~0.000000% ~~period~~0.000000% 0.620943% 0.516288% 0.000000% 0.000000% 0.516288% 30 Days 1.891053% 0.000000% 0.000000% 0.000000% 1.891053% 1.648047% 0.000000% 0.000000% 0.000000% 1.648047% 60 Days 0.479819% 0.028225% 0.423370% 0.000000% 0.931414% 0.331250% 0.011448% 0.409032% 0.000000% 0.751731% 90 Days 0.084674% 0.056449% 0.310471% 0.028225% 0.479819% 0.040306% 0.037707% 0.377063% 0.020736% 0.475811% 120 Days 0.084674% 0.056449% 0.423370% 0.028225% 0.592718% 0.067657% 0.048142% 0.314193% 0.012901% 0.442893% 150 Days 0.028225% 0.000000% 0.225797% 0.169348% 0.423370% 0.014059% 0.000000% 0.186452% 0.136229% 0.336741% 180+ Days 0.000000% 0.000000% 0.028225% 0.000000% 0.028225% 0.000000% 0.000000% 0.009208% 0.000000% 0.009208% Totals 2.568445% 0.762066% 1.411233% 0.225797% 4.967542% 2.101320% 0.613585% 1.295949% 0.169866% 4.180719%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest~~0.00 NoPeriodic ~~REO~~Advance ~~loans this period~~309,879.92

~~Summary~~Delinquency 12Status ~~Month~~By ~~Foreclosure~~Group History*DELINQUENT ~~New~~BANKRUPTCY ~~Foreclosure~~FORECLOSURE REO TOTAL 1 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 1Loans ~~Sep-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~123~~Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 4 0 0 4 412,~~000~~147.63 0.00 ~~Oct-04~~0.00 412,147.63 30 Days 9 0 0 0 9 738,849.~~000%~~56 ~~Current~~0.00 ~~Principal~~0.00 ~~Balance~~0.00 ~~122~~738,~~921~~849.5756 ~~Nov-04~~60 Days 5 0 2 0 7 609,888.~~000%~~58 ~~Dec-04~~0.00 282,357.20 0.~~000%~~00 ~~Current~~892,245.78 ~~Foreclosure~~90 ~~Total~~Days ~~Jan-05~~1 1 4 0 6 93,769.~~000%~~77 ~~Loans~~85,182.16 in659,332.06 ~~Foreclosure~~0.00 838,283.99 120 Days 1 ~~Feb-05~~0 3 0~~.000%~~ ~~Original~~4 ~~Principal~~63,624.02 ~~Balance~~0.00 ~~123~~182,~~000~~126.23 0.00 ~~Mar-05~~245,750.25 150 Days 0 0 0 1 1 0.~~000%~~00 ~~Current~~0.00 ~~Principal~~0.00 ~~Balance~~47,513.77 ~~122~~47,~~921~~513.5777 ~~Apr-05~~180+ Days 0 0 0 0 0 0.~~000%~~00 ~~May-05~~0.00 0.~~000%~~00 ~~Jun-05~~0.00 0.~~000%~~00 ~~Jul~~Totals 16 5 9 1 31 1,506,131.93 497,329.79 1,123,815.49 47,513.77 3,174,790.98 0-0529 Days 0.~~000~~542005% ~~Aug-05~~0.000000% 0.~~020~~000000% *The0.542005% ~~text~~0.402972% ~~reported~~0.000000% in0.000000% ~~the~~0.402972% ~~above~~30 ~~table~~Days is1.219512% ~~presented~~0.000000% ~~graphically~~0.000000% on0.000000% ~~the~~1.219512% ~~monthly~~0.722400% ~~bond~~0.000000% ~~remittance~~0.000000% ~~report~~0.000000% ~~The~~0.722400% ~~monthly~~60 ~~bond~~Days ~~remittance~~0.677507% ~~report~~0.000000% ~~can~~0.271003% be0.000000% ~~viewed~~0.948509% ~~online~~0.596310% at0.000000% ~~www~~0.~~ctslink~~276071% 0.~~com~~000000% 0.872381% 190 12Days ~~Month~~0.135501% ~~Foreclosure~~0.135501% History*0.542005% ~~New~~0.000000% ~~Foreclosure~~0.813008% ~~Loans~~0.091682% ~~Month~~0.083286% ~~Foreclosure~~0.644653% ~~Percentage~~0.000000% ~~Loans~~0.819621% in120 ~~Foreclosure~~Days 0.135501% ~~Sep-04~~0.000000% 0.~~000~~406504% ~~Original~~0.000000% ~~Principal~~0.542005% ~~Balance~~0.062208% 0.00000000% ~~Oct-04~~0.178072% 0.~~000~~000000% ~~Current~~0.240279% ~~Principal~~150 ~~Balance~~Days 0.00000000% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Dec-04~~0.135501% 0.~~000~~135501% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~0.000000% ~~Jan-05~~0.046456% 0.~~000~~046456% ~~Loans~~180+ inDays ~~Foreclosure~~0.000000% 0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.000000% 0.00000000% ~~Mar-05~~0.000000% 0.~~000~~000000% ~~Current~~Totals ~~Principal~~2.168022% ~~Balance~~ 0.00677507% ~~Apr-05~~1.219512% 0.~~000~~135501% ~~May-05~~4.200542% 1.472600% 0.~~000~~486258% ~~Jun-05~~1.098796% 0.~~000~~046456% ~~Jul~~3.104110% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0529 Days 18 0 0 18 2,373,231.~~000%~~37 ~~Aug-05~~0.00 0.~~000%~~00 *The2,373,231.37 ~~text~~30 ~~reported~~Days in58 ~~the~~0 ~~above~~0 ~~table~~0 is58 ~~presented~~8,152,375.61 ~~graphically~~0.00 on0.00 ~~the~~0.00 ~~monthly~~8,152,375.61 ~~bond~~60 ~~remittance~~Days ~~report~~12 1 13 0 26 1,177,209.84 ~~The~~61,760.75 ~~monthly~~1,924,376.21 ~~bond~~0.00 ~~remittance~~3,163,346.80 ~~report~~90 ~~can~~Days be2 ~~viewed~~1 ~~online~~7 at1 ~~www~~11 123,683.~~ctslink~~87 118,244.~~com~~76 1,374,924.75 111,869.17 1,728,722.55 120 Days 2 2 12 ~~Month~~1 ~~Foreclosure~~17 History*301,383.62 ~~New~~259,727.99 ~~Foreclosure~~1,512,949.70 ~~Loans~~69,600.05 ~~Month~~2,143,661.36 ~~Foreclosure~~150 ~~Percentage~~Days ~~Loans~~1 in0 ~~Foreclosure~~8 15 ~~Sep-04~~14 75,850.71 0.~~000%~~00 ~~Original~~1,005,911.59 ~~Principal~~687,443.68 ~~Balance 123~~1,~~000~~769,205.98 180+ Days 0 0 1 0 1 0.00 ~~Oct-04~~0.00 49,678.66 0.~~000%~~00 ~~Current~~49,678.66 ~~Principal~~Totals ~~Balance~~75 ~~122~~22 41 7 145 9,~~921~~830,503.5765 ~~Nov~~2,812,964.87 5,867,840.91 868,912.90 19,380,222.33 0-0429 Days 0.~~000~~641711% ~~Dec-04~~0.000000% 0.~~000~~000000% ~~Current~~0.641711% ~~Foreclosure~~0.542796% ~~Total~~0.000000% ~~Jan-05~~0.000000% 0.~~000~~542796% ~~Loans~~30 inDays ~~Foreclosure~~2.067736% 0.000000% 0.000000% 0.000000% 2.067736% 1.864578% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~1.864578% ~~Balance~~60 ~~123,000~~Days 0.00427807% ~~Mar-05~~0.035651% 0.~~000~~463458% ~~Current~~0.000000% ~~Principal~~0.926916% ~~Balance~~0.269247% ~~122,921~~0.57014126% ~~Apr-05~~0.440135% 0.~~000~~000000% ~~May-05~~0.723508% 90 Days 0.~~000~~071301% ~~Jun-05~~0.035651% 0.~~000~~249554% ~~Jul-05~~0.035651% 0.~~000~~392157% ~~Aug-05~~0.028288% 0.~~024~~027044% *The0.314467% ~~text~~0.025586% ~~reported~~0.395386% in120 ~~the~~Days ~~above~~0.071301% ~~table~~0.071301% is0.427807% ~~presented~~0.035651% ~~graphically~~0.606061% on0.068931% ~~the~~0.059404% ~~monthly~~0.346036% ~~bond~~0.015919% ~~remittance~~0.490289% ~~report~~150 Days 0.035651% ~~The~~0.000000% ~~monthly~~0.285205% ~~bond~~0.178253% ~~remittance~~0.499109% ~~report~~0.017348% ~~can~~0.000000% be0.230068% ~~viewed~~0.157229% ~~online~~0.404645% at180+ ~~www~~Days 0.~~ctslink~~000000% 0.~~com~~000000% 0.035651% 0.000000% 0.035651% 0.000000% 0.000000% 0.011362% 0.000000% 0.011362% Totals 2.673797% 0.784314% 1.461676% 0.249554% 5.169340% 2.248392% 0.643370% 1.342068% 0.198734% 4.432564%

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~1 ~~Mortgage~~Days ~~Loans~~Number inof ~~Foreclosure~~Aggregate ~~during~~Percentage ~~Current~~of ~~Period~~Number ~~Month~~of ~~Loan~~Aggregate ~~First~~Percentage ~~Original~~of ~~Loan~~Delinquent ~~Entered~~Loans ~~Payment~~Outstanding ~~LTV~~Balance(%) atLoans ~~Principal~~Oustanding ~~Group~~Balance(%) ~~Number~~Balance($) FCBalance($) ~~Date~~180 ~~State~~- ~~Origination~~209 ~~Balance~~1 249,678.66 ~~0115627242~~0.009 ~~Aug-2005~~0 ~~01-Apr-2005 MD 75~~0.00 ~~123,~~0.000 Total 1 49,678.66 0.009 0 0.00 0.000

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -(continued) ~~All~~2 ~~Mortgage~~Days ~~Loans~~Number inof ~~Foreclosure~~Aggregate ~~during~~Percentage ~~Current~~of ~~Period~~Delinquent Loans Outstanding Balance(~~continued~~%) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~1 ~~Principal~~49,678.66 To0.011 ~~Months~~Total ~~Loan~~1 ~~Delinquent~~49,678.66 ~~Group~~0.011 ~~Number~~This ~~Balance~~report ~~Date~~includes ~~Delinquent~~all ~~Rate~~loans ~~Interest~~greater 2than ~~0115627242~~180 ~~122,921.57~~days ~~01-Apr-2005~~delinquent 2regardless ~~8.250%~~of 3status (REO,~~171~~ Foreclosure, Bankruptcy).60

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New &REO ~~Arm~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 6in REO 3 Jan-05 0.~~661515~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~531,420.00 6Feb-05 0.~~161515~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 529,765.94 Mar-~~Through~~05 ~~Rate~~0.000% 6Apr-05 0.~~158015~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~349~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~8 ~~Count~~Jun-05 40.000% Original Principal Balance 919,~~115~~620.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 916,426.67 Aug-05 0.000% Sep-05 0.000% Oct-05 0.010% Nov-05 0.069% Dec-05 0.170% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage ~~128~~Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~3,987~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~645,353,105~~0.5600 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance ~~623~~47,~~792,635~~600.9500 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at47,513.77 29Aug-~~Jul~~05 0.000% Sep-~~2005~~05 ~~624,356,708~~0.99000% ~~Monthly~~Oct-05 ~~P&I~~0.000% ~~Constant~~Nov-05 ~~4,205,892~~0.85045% ~~Special~~Dec-05 ~~Servicing~~0.046% ~~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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 3 Jan-05 0.000% Original Principal Balance 531,420.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 529,765.94 Mar-05 0.00000% ~~Realized~~Apr-05 ~~Loss~~0.000% ~~Amount~~Current REO Total May-05 0.00000% ~~Cumulative~~Loans ~~Realized~~in ~~Loss~~REO 7 Jun-05 0.00000% ~~Scheduled~~Original Principal ~~623~~Balance 872,~~368~~020.2100 ~~Unscheduled~~Jul-05 0.000% Current Principal 20Balance 868,~~937,101~~912.4090 Aug-05 0.000% Sep-05 0.000% Oct-05 0.012% Nov-05 0.075% Dec-05 0.199% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Swap~~Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment ~~Out~~LTV 16at Principal Group Number REO Date State Origination Balance 1 0115623183 Nov-2005 01-Mar-2005 MO 85.00 47,~~207~~600.9400 ~~LIBOR~~2 30115607509 Nov-2005 01-Nov-2004 MI 80.~~460000%~~00 ~~Swap~~60,000.00 ~~Payment~~2 IN0115609224 0Dec-2005 01-Dec-2004 MO 90.00 ~~Overcollateralization~~112,500.00 ~~Amount~~2 30115609406 Oct-2005 01-Nov-2004 MO 82.64 59,~~355~~500.00 2 0115612780 Dec-2005 01-Jan-2005 AL 95.00 69,~~177~~920.8100 ~~Overcollateralization~~2 ~~Deficiency~~0115633760 ~~Amount~~Nov-2005 001-Mar-2005 AL 90.00 ~~Overcollateralization~~71,100.00 ~~Surplus~~2 ~~Amount~~0115635187 0Dec-2005 01-Apr-2005 CO 79.32 349,000.00 ~~Specified~~2 ~~Overcollateralization~~0115647067 ~~Amount~~Nov-2005 301-Apr-2005 MN 89.29 150,~~355,177~~000.8100

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 1Mortgage 2Loans ~~Total~~in ~~Collateral~~REO ~~Description~~during ~~Fixed~~Current ~~15/30~~Period &(continued) ~~ARM~~Current ~~Fixed~~Paid ~~15/30~~Current &Approximate ~~ARM~~Loan ~~Mixed~~Principal ~~Fixed~~To &Months ~~Arm~~Loan ~~Weighted~~Delinquent ~~Average~~Group ~~Coupon~~Number ~~Rate~~Balance ~~6.799627~~Date ~~6.631811~~Delinquent ~~6.661515 Weighted Average Net~~ Rate ~~6.299627~~Interest ~~6.131811~~1 ~~6.161515~~0115623183 ~~Weighted Average Maturity 349 349 349 Beginning Loan Count 809 3~~47,~~306~~513.77 ~~4,115~~01-May-2005 ~~Loans~~5 ~~Paid In Full 15 113 128 Ending Loan Count 794 3,193 3,987 Beginning Scheduled Balance 114,230,588~~8.51550% ~~531~~2,~~122,517~~227.0502 ~~645,353,105.56~~2 ~~Ending~~0115607509 ~~Scheduled Balance 112,517,116.36 511,275,519.~~59 ~~623~~,~~792,635~~739.9558 ~~Record Date 07/29/~~01-May-2005 ~~07/29/2005~~5 ~~07/29/2005 Principal And Interest Constant 777,702~~8.86490% 32,~~428,189~~778.9994 42 0115609224 111,~~205,892~~869.8517 ~~Scheduled~~01-Jul-2005 ~~Principal~~3 ~~130,431~~7.73900% ~~492~~3,~~936~~444.4826 ~~623,368.21~~2 ~~Unscheduled~~0115609406 ~~Principal 1~~58,~~583,040~~682.4226 ~~19,354,060.98~~01-May-2005 ~~20,937,101.40~~5 ~~Scheduled Interest 647,271~~7.13356% 2,~~935,253~~340.5178 ~~3,582,524.64~~2 ~~Servicing~~0115612780 ~~Fees 47~~69,~~596~~600.~~08 221,301.~~05 ~~268,897.13~~01-Jun-2005 ~~Master~~4 ~~Servicing Fees 0~~7.00875% 02,558.0002 ~~0.00~~2 ~~Trustee~~0115633760 ~~Fee 0~~70,948.0048 ~~0.00~~01-May-2005 ~~0.00~~5 ~~FRY Amount 0~~7.00750% 02,993.0097 ~~0.00~~2 ~~Special~~0115635187 ~~Hazard Fee 0~~348,296.0072 ~~0.00~~01-May-2005 ~~0.00~~5 ~~Other Fee 333~~5.17950% ~~1,549.~~11 1,~~882~~038.2885 ~~Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread~~ 2 ~~0.00~~0115647067 ~~0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 599~~149,~~341~~776.8864 2,712,403.35 3,311,745.23 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 Pass01-~~Through~~May-2005 ~~Rate~~5 67.~~296127~~500% 6,101.~~128311 6.158015~~92

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~28 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 4,677,899.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~4,654,672.92 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 50 Jun-05 0.000% Original Principal Balance 7,023,037.00 Jul-05 0.000% Current Principal Balance ~~Count~~6,991,656.40 Aug-05 0.020% Sep-05 0.440% Oct-05 0.815% Nov-05 0.569% Dec-05 1.296% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jan-05 0.000% Original Principal Balance 946,284.00 Feb-05 0.000% Current Principal Balance 1941,689.26 15Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 9 Jun-05 0.000% Original Principal Balance 1,~~568~~129,~~371~~140.00 Jul-05 0.000% Current Principal Balance 1,~~558~~123,~~140~~815.3749 Aug-05 0.000% Sep-05 0.00327% Oct-05 0.00159% Nov-05 0.173% Dec-05 1.099% *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. 2 ~~113~~12 19Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 22 Jan-05 0.000% Original Principal Balance 3,~~448~~731,~~939~~615.00 19Feb-05 0.000% Current Principal Balance 3,~~346~~712,~~847~~983.0366 0Mar-05 0.00000% Apr-05 0.00000% Current Foreclosure Total ~~128~~May-05 210.000% Loans in Foreclosure 41 Jun-05 0.000% Original Principal Balance 5,~~017~~893,~~310~~897.00 20Jul-05 0.000% Current Principal Balance 5,~~904~~867,~~987~~840.4091 Aug-05 0.024% Sep-05 0.00465% Oct-05 0.00966% Nov-05 0.661% Dec-05 1.342% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~(continued)~~Foreclosure ~~Summary~~during ~~Substitution~~Current ~~Loans~~Period ~~Liquidated~~Month ~~Loans~~Loan ~~Curtailments~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal~~Group ~~Curtailment~~Number ~~Group~~FC ~~Count~~Date ~~Balance~~State Origination Balance ~~Count~~1 ~~Balance~~0114381809 ~~Balance~~Nov-2005 ~~Amount~~01-Dec-2004 PA 92.45 27,930.00 1 00115610628 0Dec-2005 01-Jan-2005 CA 90.00 0171,900.00 01 00115623571 Dec-2005 01-Jan-2005 NY 35.71 100,000.00 01 0115626806 Dec-2005 01-Feb-2005 TN 75.00 2666,~~744~~000.6500 1 0115628364 Dec-2005 01-Feb-2005 IN 80.00 62,784.00 1 0115628711 Nov-2005 01-Mar-2005 PA 75.00 29,925.00 1 0115630386 Dec-2005 01-Feb-2005 WI 64.00 112,000.00 1 0115633000 Dec-2005 01-Mar-2005 CO 80.00 433,600.00 1 0115643322 Oct-2005 01-Apr-2005 TX 63.13 125,001.00 2 00115606105 0Nov-2005 01-Nov-2004 NY 80.00 0104,000.00 02 00115606691 Dec-2005 01-Oct-2004 NJ 80.00 0246,000.00 242 0115608416 Dec-2005 01-Nov-2004 MD 85.00 161,~~179~~500.00 2 0115608507 Oct-2005 01-Dec-2004 NV 67.57 125,000.00 2 0115608911 Nov-2005 01-Dec-2004 NJ 78.00 390,000.00 2 0115610040 Dec-2005 01-Dec-2004 WI 80.00 80,800.00 2 0115610487 Sep-2005 01-Dec-2004 WI 80.00 95,920.00 2 0115610719 Dec-2005 01-Nov-2004 MN 90.00 106,200.00 2 0115613291 Dec-2005 01-Jan-2005 MN 90.00 99,000.00 2 0115616146 Dec-2005 01-Jan-2005 CT 92.22 ~~Total~~166,000.00 02 00115617078 Dec-2005 01-Feb-2005 NY 80.00 0296,000.00 02 00115617714 Oct-2005 01-Mar-2005 MI 90.00 067,500.00 502 0115618795 Nov-2005 01-Apr-2005 MD 80.00 128,~~923~~000.00 2 0115621096 Dec-2005 01-Apr-2005 NY 69.47 273,000.00 2 0115621849 Sep-2005 01-Mar-2005 SC 85.00 49,725.00 2 0115622094 Dec-2005 01-Apr-2005 MD 80.00 165,600.00 2 0115622607 Oct-2005 01-Apr-2005 IA 69.64 38,300.00 2 0115623258 Oct-2005 01-Apr-2005 IL 100.00 142,000.00 2 0115626327 Oct-2005 01-Apr-2005 MN 85.00 87,975.00 2 0115626400 Dec-2005 01-Mar-2005 VA 75.00 171,000.00 2 0115626905 Sep-2005 01-Mar-2005 ID 85.00 90,100.00 2 0115627168 Dec-2005 01-Mar-2005 IL 90.00 118,800.00 2 0115629727 Dec-2005 01-Mar-2005 NJ 76.92 200,000.00 2 0115630709 Dec-2005 01-Mar-2005 NY 80.00 348,000.00 2 0115631020 Nov-2005 01-Mar-2005 MA 78.31 130,000.00 2 0115631723 Dec-2005 01-Apr-2005 TX 80.00 320,000.00 2 0115631749 Oct-2005 01-Apr-2005 IA 95.00 54,862.00 2 0115633711 Dec-2005 01-Apr-2005 NC 90.00 80,100.00 2 0115633950 Dec-2005 01-Apr-2005 WI 90.00 106,200.00 2 0115634024 Oct-2005 01-Apr-2005 NE 90.00 102,600.00 2 0115634263 Dec-2005 01-Apr-2005 CO 95.00 232,750.00 2 0115634545 Dec-2005 01-Apr-2005 TX 84.34 107,950.00 2 0115635039 Sep-2005 01-Mar-2005 OH 75.00 81,000.00 2 0115639270 Dec-2005 01-Apr-2005 MD 77.71 136,000.00 2 0115639841 Nov-2005 01-Apr-2005 SC 90.00 72,900.00 2 0115642308 Dec-2005 01-Apr-2005 MN 70.00 152,600.00 2 0115643074 Oct-2005 01-Apr-2005 MO 80.00 62,400.00 2 0115643397 Dec-2005 01-Apr-2005 OH 85.00 69,615.00 2 0115646556 Sep-2005 01-Apr-2005 DE 80.00 136,000.00 2 0115647786 Dec-2005 01-Apr-2005 IA 90.00 94,500.00 2 0115648016 Oct-2005 01-Apr-2005 IL 80.00 204,000.00

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~First~~(continued) ~~Original~~Current ~~Loan~~Paid ~~LTV~~Current atApproximate ~~Payment~~Loan Principal ~~Prepayment~~To ~~Group~~Months ~~Number~~Loan ~~State~~Delinquent ~~Origination~~Group ~~Date~~Number Balance ~~Amount~~Date 1Delinquent ~~0115605701~~Rate CAInterest ~~74.80 01-Dec-2004 187,000.00 185,481.83~~ 1 ~~0115610115~~0114381809 ~~SC 41.38 01-Dec-2004 36~~27,~~000~~790.0069 ~~35,885.93 1 0115612145 AZ 85.00~~ 01-~~Jan~~Jun-2005 ~~78,625.00~~4 ~~78,059~~8.17750% 1 ~~0115614042 NH 78.70 01-Dec-2004 85~~,~~000~~144.0059 ~~83,604.41~~ 1 ~~0115615379~~0115610628 ~~MI 84~~171,024.9102 01-~~Feb~~Aug-2005 ~~90,000~~2 8.00375% 894,~~589~~484.9091 1 ~~0115616872~~0115623571 ~~MD 83~~99,470.3369 01-~~Mar~~Jul-2005 ~~290,000~~3 7.00500% ~~288~~2,~~927~~896.0768 1 ~~0115619868~~0115626806 ~~PA 79~~65,868.2092 01-~~Mar~~Jul-2005 ~~19,800~~3 11.00450% 193,~~454~~003.6118 1 ~~0115622755~~0115628364 ~~DC 52~~62,421.6189 01-~~Apr~~Jul-2005 ~~121,000.00~~3 ~~120,459~~6.26250% 1 ~~0115622904 NJ 70.00 01-Mar-2005 157~~,~~500~~492.0055 ~~156,674.75~~ 1 ~~0115623126~~0115628711 ~~TN 60~~29,621.7867 01-~~Mar~~Jun-2005 ~~31,000.00~~4 ~~30,515~~9.45625% 1 ~~0115626822 TN 80.00 01-Feb-2005 80~~,~~000~~342.0060 ~~79,649.91~~ 1 ~~0115628950~~0115630386 ~~LA 68~~111,333.8718 01-~~Mar~~Aug-2005 ~~33,746~~2 6.00900% 332,~~157~~371.9197 1 ~~0115634768~~0115633000 ~~MA 69~~431,570.3956 01-~~Mar~~Jul-2005 ~~170,000~~3 6.00375% ~~166~~10,~~989~~544.7720 1 ~~0115636698~~0115643322 ~~TN 85.00 01-Mar-2005 57~~124,~~800~~713.0087 ~~57,604.93 1 0115638348 PA 85.00~~ 01-~~Mar~~Jun-2005 ~~130,900.00~~4 ~~130,240~~7.87375% ~~2 0115605529 NJ 80.00 01-Sep-2004 147~~4,~~200~~278.0067 ~~146,292.26~~ 2 ~~0115605578~~0115606105 ~~TN 69.49 01-Oct-2004 54~~103,~~200~~508.0091 ~~53,646.07 2 0115605693 WI 100.00~~ 01-~~Sep~~Jun-~~2004~~2005 ~~173,000.00~~4 ~~171,386~~8.43750% ~~2 0115605719 WI 65.55 01-Dec-2004 80~~4,~~300~~263.0014 ~~79,913.56~~ 2 ~~0115605776~~0115606691 ~~KS 84.95 01-Oct-2004 181~~244,~~800~~122.0009 ~~179,870.65 2 0115606238 NJ 82.67~~ 01-~~Dec~~Jul-~~2004~~2005 ~~167,000.00~~3 ~~165,611~~7.~~50 2 0115606253 CA 89.48 01-Dec-2004 293,~~500~~.00~~% ~~290~~7,~~879~~108.5382 2 ~~0115606469~~0115608416 ~~AZ 80.00 01-Dec-2004~~ 160,~~000~~015.0026 ~~158,431.27 2 0115607236 VA 78.13~~ 01-~~Nov~~Aug-~~2004~~2005 ~~293,000.00 290,456.51~~ 2 ~~0115607467 WI 90~~6.00750% ~~01-Oct-2004 54~~3,~~000~~329.0003 ~~53,569.70~~ 2 ~~0115607954~~0115608507 ~~WI 80.00 01-Nov-2004 139~~124,~~600~~415.0081 ~~138,296.58 2 0115608028 WI 79.75~~ 01-~~Dec~~Jun-~~2004 63,000.00 62,438.38 2 0115608259 MN 75.00 01-Jan-~~2005 ~~168,750.00~~4 ~~167,349~~8.80125% ~~2 0115608325 NJ 89.86 01-Nov-2004 310~~4,~~000~~735.~~00 307,140.22 2 0115608333 NY 77.05 01-Nov-2004 235,000.00 232,408.~~11 2 ~~0115608382~~0115608911 ~~NJ 81.82 01-Nov-2004 135~~387,~~000~~305.0058 ~~133,861.52 2 0115608598 FL 90.00~~ 01-~~Dec~~Jun-~~2004~~2005 ~~159,300.00~~4 ~~158,094~~6.65125% ~~2 0115608705 VA 75.00 01-Nov-2004 183~~10,~~000~~865.0016 ~~181,796.26~~ 2 ~~0115608713~~0115610040 ~~PA 75.00 01-Nov-2004 108~~80,~~675~~390.0062 ~~108,120.97 2 0115609067 TX 100.00~~ 01-~~Dec~~Aug-~~2004~~2005 ~~120,000.00 118,174.36~~ 2 ~~0115609166 TX 95~~9.~~00 01-Dec-2004 62,700.00 62,188.80 2 0115609570 FL 100.00 01-Dec-2004 175,~~000~~.00~~% ~~173,801.22~~ 2 ~~0115609612 MD 84.93 01-Jan-2005 119~~,~~500~~275.0071 ~~118,489.94~~ 2 ~~0115610149~~0115610487 ~~DE 90.00 01-Dec-2004 112~~95,~~500~~507.~~00 111,795.~~21 ~~2 0115610222 NY 74.56~~ 01-~~Dec~~May-~~2004~~2005 ~~380,250.00~~5 ~~376,767~~7.63750% ~~2 0115610230 VA 80.00 01-Dec-2004 282~~4,~~400~~030.0013 ~~279,580.82~~ 2 ~~0115610453~~0115610719 ~~VA 86.36 01-Dec-2004 114~~105,~~000~~493.~~00 113,096.~~41 ~~2 0115611105 WI 100.00~~ 01-~~Nov~~Aug-~~2004~~2005 ~~173,900.00 172,814.62~~ 2 ~~0115611907 ND 100~~8.00500% ~~01-Dec-2004 59~~2,~~400~~810.0035 ~~59,049.60~~ 2 ~~0115612426~~0115613291 ~~CA 68.57 01-Nov-2004 120~~98,~~000~~266.0048 ~~118,802.17 2 0115612632 MI 89.66~~ 01-~~Jan~~Aug-2005 ~~130,000.00 129,020.76~~ 2 ~~0115612756 MS 85~~6.00500% ~~01-Jan-2005 54~~1,~~400~~962.0051 ~~54,051.33~~ 2 ~~0115612830~~0115616146 ~~GA 89~~163,570.1253 01-~~Jan~~Aug-2005 ~~181,800.00 180,773.87~~ 2 ~~0115613051 MI 87~~5.35990% ~~01-Dec-2004 148,500.00 147,502.43~~ 2 ~~0115613689 FL 95.00 01-Jan-2005 166~~,~~250~~988.0045 ~~165,070.81~~ 2 ~~0115613796~~0115617078 ~~MN 79.79 01-Nov-2004 225~~294,~~000~~545.~~00 223,282.47 2 0115614331 NY~~ 65~~.23~~ 01-~~Jan~~Aug-2005 ~~287,000.00 283,797.21~~ 2 ~~0115614737 OH 95~~7.00875% ~~01-Dec-2004 109~~7,~~250~~233.00 ~~108,423.37~~ 2 ~~0115616401~~0115617714 ~~NJ 74~~67,290.1106 01-~~Jan~~Jun-2005 ~~207,500.00~~4 ~~205,653~~7.62375% 2 ~~0115616617 IL 80.00 01-Feb-2005 208~~,~~000~~308.0054 ~~207,098.98~~ 2 ~~0115616849~~0115618795 ~~NY 76~~127,727.6022 01-~~Jan~~Jun-2005 ~~203,000~~4 7.00750% ~~201~~4,~~351~~621.5769 2 ~~0115617169~~0115621096 ~~MD 87.50 01-Jan-2005 175~~272,~~000~~307.0043 ~~173,547.47 2 0115617375 MD 74.86~~ 01-~~Mar~~Jul-2005 ~~129,500.00~~3 ~~128,698~~8.00375% ~~2 0115617706 FL 80.00 01-Jan-2005 132~~8,~~000~~923.0055 ~~131,218.47~~ 2 ~~0115618183~~0115621849 ~~WI 80.00 01-Jan-2005 257~~49,~~600~~678.0066 ~~255,328.94 2 0115618415 DC 75.00~~ 01-Apr-2005 ~~236,250~~6 10.00250% ~~235~~3,~~674~~224.9603 2 ~~0115618589~~0115622094 ~~MD 67~~165,031.2027 01-~~Feb~~Aug-2005 ~~252,000.00 250,131.61~~ 2 ~~0115619207 IL 90~~7.00950% ~~01-Feb-2005 55~~4,~~800~~093.0093 ~~55,510.82~~ 2 ~~0115619363~~0115622607 ~~IN 80.00 01-Mar-2005 280~~38,~~000~~236.0073 ~~278,757.91 2 0115620122 MD 80.00~~ 01-~~Jan~~Jun-2005 ~~138,400.00~~4 ~~137,694~~9.~~75 2 0115621351 CA 80.00 01-Jan-2005 200,~~000~~.00~~% ~~198~~1,~~279~~622.5776 2 ~~0115621526~~0115623258 ~~WI 78~~141,798.1690 01-~~Jan~~May-2005 ~~136,000.00~~5 ~~134,817~~7.61750% ~~2 0115621732 WI 80.00 01-Jan-2005 140~~5,~~000~~983.0089 ~~138,810.87~~ 2 ~~0115621898~~0115626327 ~~CA 75.00 01-Mar-2005 117~~87,~~375~~826.0005 ~~116,882.25 2 0115622227 CA 80.00~~ 01-~~Mar~~May-2005 ~~231,200.00~~5 ~~230,395~~7.01625% ~~2 0115622490 CA 69.78 01-Mar-2005 500~~3,~~000~~642.0018 ~~496,947.17~~ 2 ~~0115622730~~0115626400 ~~WI 67.36 01-Mar-2005 97~~170,~~000~~336.0073 ~~96,374.92 2 0115623845 CA 80.00~~ 01-~~Mar~~Aug-2005 ~~232,000.00 230,618.91~~ 2 ~~0115624157 IL 100~~8.00375% ~~01-Apr-2005 141~~4,~~925~~466.0095 ~~141,368.38~~ 2 ~~0115624264~~0115626905 ~~NY 75.00 01-Mar-2005 131~~89,~~250~~893.0005 ~~130,656.33 2 0115624470 VA 85.00~~ 01-~~Apr~~May-2005 ~~136,629.00~~5 ~~136,004~~7.69375% ~~2 0115624686 MN 80.00 01-Mar-2005 177~~3,~~600~~596.~~00 176,865.~~59 2 ~~0115625485~~0115627168 ~~CT 90.00 01-Mar-2005 234~~118,~~000~~319.0030 ~~232,792.23 2 0115626129 AZ 90.00~~ 01-~~Mar~~Jul-2005 ~~206,100.00~~3 ~~205,144~~7.43125% ~~2 0115627002 IL 90.00 01-Mar-2005 289~~3,~~800~~260.0067 ~~288,539.43~~ 2 ~~0115627200~~0115629727 ~~SC 95.00 01-Mar-2005~~ 198,~~075~~952.0016 ~~197,042.47 2 0115627663 SC 90.00~~ 01-~~Mar~~Aug-2005 ~~94,500.00 93,992.76~~ 2 ~~0115627838 IL 85~~6.00750% ~~01-Mar-2005 110~~4,~~500~~139.0025 ~~110,197.33~~ 2 ~~0115628067~~0115630709 ~~MD 85~~346,724.0050 01-~~Mar~~Jul-2005 ~~221,000~~3 7.00625% ~~220~~10,~~351~~277.3285 2 ~~0115628398~~0115631020 ~~OH 41.18 01-Mar-2005 28~~129,~~000~~638.0057 ~~27,893.33 2 0115629008 PA 90.00~~ 01-~~Mar~~Jun-2005 ~~144,000.00~~4 ~~143,104~~7.56875% ~~2 0115629446 ME 81.85 01-Feb-2005 88~~4,~~400~~771.00 87~~,877.91~~ 2 ~~0115630063~~0115631723 ~~MD 85.00 01-Mar-2005 216~~319,~~750~~410.0079 ~~215,558.27 2 0115630147 MO 91.62~~ 01-~~Mar~~May-2005 ~~206,150.00~~5 ~~205,252~~6.94750% ~~2 0115630725 CA 95.00 01-Apr-2005 123~~11,~~500~~614.~~00 123,058.~~49 2 ~~0115631210~~0115631749 ~~NC 85~~54,793.0054 01-~~Feb~~May-2005 ~~130,050.00~~5 ~~129,320~~8.06375% 2 ~~0115631442 SC 90.00 01-Mar-2005 167~~,~~400~~512.0025 ~~166,421.66~~ 2 ~~0115631483~~0115633711 ~~IL 84~~79,813.2964 01-~~Mar~~Aug-2005 ~~118,000.00 117,250.98~~ 2 ~~0115631525 WI 84~~7.63750% ~~01-Apr-2005 217~~1,~~000~~926.0070 ~~215,883.36~~ 2 ~~0115632127~~0115633950 ~~RI 75.00 01-Apr-2005 207~~105,~~000~~857.0025 ~~206,222.18 2 0115632259 FL 72.88~~ 01-~~Mar~~Jul-2005 ~~215,000.00~~3 ~~213,687~~7.22125% 2 ~~0115634248 CA 66.56 01-Apr-2005 299~~,~~500~~917.0007 ~~297,883.96~~ 2 ~~0115634255~~0115634024 ~~SC 80.00 01-Apr-2005 60~~102,~~400~~283.0027 ~~60,223.68 2 0115634271 OH 80.00~~ 01-~~Mar~~Jun-2005 ~~100,000.00~~4 ~~99,524~~6.79500% ~~2 0115634404 NC 90.00 01-Mar-2005 123~~3,~~300~~061.0052 ~~122,769.33~~ 2 ~~0115634552~~0115634263 ~~NY 80.00 01-Apr-2005 72~~231,~~400~~917.0096 ~~72,209.39 2 0115634966 ME 68.89~~ 01-~~Mar~~Aug-2005 ~~155,000.00 154,263.42~~ 2 ~~0115636144 CA 74~~7.53750% ~~01-Apr-2005 240~~5,~~000~~598.0052 ~~238,876.20~~ 2 ~~0115636383~~0115634545 ~~AZ 100.00 01-Apr-2005 162~~106,~~500~~605.0068 ~~161,904.38 2 0115637332 NV 64.33~~ 01-~~Apr~~Aug-2005 ~~312,000.00 310,674.30~~ 2 ~~0115637944 MN 68~~7.06625% ~~01-Apr-2005 98~~2,~~000~~528.0079 ~~97,530.17~~ 2 ~~0115638322~~0115635039 CA 80,827.0036 01-~~Apr~~May-2005 ~~720,000.00~~5 ~~716,293~~7.49750% ~~2 0115639163 OH 70.00 01-Apr-2005 44~~3,~~100~~410.0083 ~~43,960.98~~ 2 ~~0115640021~~0115639270 ~~SC 94.78 01-Apr-2005 218~~135,~~000~~612.0027 ~~217,071.88 2 0115640765 TN 90.00~~ 01-~~Apr~~Jul-2005 ~~119,700.00~~3 ~~119,198~~7.74750% ~~2 0115641359 MS 80.00 01-Apr-2005 56~~4,~~000~~090.0063 ~~55,860.07~~ 2 ~~0115641599~~0115639841 ~~GA 75.00 01-Apr-2005 97~~72,~~500~~667.0013 ~~97,168.45 2 0115641987 NJ 77.35~~ 01-~~Apr~~Jun-2005 ~~321,000.00~~4 ~~319,497~~6.53625% 2 ~~0115642910 AR 70.00 01-Apr-2005 44~~,~~100~~220.0036 ~~43,974.54~~ 2 ~~0115643272~~0115642308 ~~FL 75.00 01-Apr-2005 156~~151,~~000~~981.0091 ~~155,610.17 2 0115643595 VA 90.00~~ 01-~~Apr~~Jul-2005 ~~126,810.00~~3 ~~126,274~~5.86950% ~~2 0115644072 IL 74.12 01-Apr-2005 169~~3,~~000~~444.0011 ~~168,368.86~~ 2 ~~0115645459~~0115643074 ~~MN 63.37 01-Apr-2005 128~~62,~~000~~309.0058 ~~127,506.97 2 0115645970 MO 84.98~~ 01-~~Apr~~Jun-2005 ~~116,000.00~~4 ~~115,574~~9.79625% 2 ~~0115646192 MD 79.02 01-Apr-2005 305~~,~~000~~839.0034 ~~303,853.97~~ 2 ~~0115646598~~0115643397 ~~MD 85.00 01-Apr-2005 297~~69,~~500~~436.0082 ~~295,990.~~01 ~~2 0115646960 VA 67.84 01~~-~~Apr~~Aug-2005 ~~251,000.00 250,234.40~~ 2 ~~0115647398 SC 81~~9.20950% ~~01-Apr-2005 101~~2,~~500~~185.0072 ~~101,180.11~~ 2 ~~0115647422~~0115646556 ~~TX 79.25 01-Apr-2005 84~~135,~~000~~854.0069 ~~83,527.73 2 0115648255 MA 49.30~~ 01-~~Apr~~May-2005 ~~140,000.00~~5 ~~139,289~~9.43125% ~~2 0115648826 LA 95.00 01-Apr-2005 109~~6,~~250~~823.~~00 108,807.~~94 2 ~~0115649246~~0115647786 ~~CA 85~~94,271.0091 01-~~Apr~~Jun-2005 ~~216,750~~4 7.00125% ~~215~~3,~~806~~116.33 2 ~~0115649378~~0115648016 ~~OH 80~~203,294.0093 01-~~May~~Jun-2005 ~~145,200~~4 5.00250% ~~144~~4,~~644~~814.5609

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0115605701 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 6.625% 360 8~~ 1 ~~0115610115~~Jan-05 ~~Loan Paid in Full~~ 0 11.~~250~~000% ~~360~~Original 8Principal 1Balance ~~0115612145 Loan Paid in Full 0 6~~125,000.~~625%~~00 ~~360~~Feb-05 ~~7 1 0115614042 Loan Paid in Full~~ 0 7.~~625~~000% ~~240~~Current 8Principal 1Balance ~~0115615379 Loan Paid in Full (1) 8~~123,470.~~250%~~56 ~~360~~Mar-05 ~~6 1 0115616872 Loan Paid in Full~~ 0 8.~~500~~000% ~~360~~Apr-05 ~~5 1 0115619868 Loan Paid in Full~~ 0 8.~~125~~000% ~~180~~Current 5Bankruptcy 1Total ~~0115622755~~May-05 ~~Loan Paid in Full (1) 6.625% 360 4 1 0115622904 Loan Paid in Full (1) 6.750% 360 5 1 0115623126 Loan Paid in Full 2 9.375% 180 5 1 0115626822 Loan Paid in Full~~ 0 8.~~450~~000% ~~360~~Loans ~~6 1 0115628950 Loan Paid~~ in ~~Full~~Bankruptcy 127 ~~9.250%~~Jun-05 ~~180 5 1 0115634768 Loan Paid in Full 1 7.950% 180 5 1 0115636698 Loan Paid in Full~~ 0 8.~~950~~000% ~~360~~Original 5Principal 1Balance ~~0115638348 Loan Paid in Full 0 6~~3,339,389.~~954%~~00 ~~360~~Jul-05 ~~5 2 0115605529 Loan Paid in Full~~ 0 9.~~500~~063% ~~360~~Current 11Principal 2Balance ~~0115605578 Loan Paid in Full 0 6~~3,310,294.~~500%~~66 ~~360~~Aug-05 ~~10 2 0115605693 Loan Paid in Full~~ 0 7.~~440~~108% ~~360~~Sep-05 ~~11 2 0115605719 Loan Paid in Full~~ 0 9.~~250~~175% ~~360~~Oct-05 ~~8 2 0115605776 Loan Paid in Full~~ 0 6.~~300~~263% ~~360~~Nov-05 ~~10 2 0115606238 Loan Paid in Full~~ 0 6.~~500~~671% ~~360~~Dec-05 ~~8 2 0115606253 Loan Paid in Full~~ 0 6.~~125~~614% ~~360~~*The 8text 2reported ~~0115606469 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~5.625%~~table ~~360~~is 8presented 2graphically ~~0115607236~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 6~~report.~~875%~~ ~~360~~The 9monthly 2bond ~~0115607467~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~7.990%~~at ~~360 10 2 0115607954 Loan Paid in Full (1) 6~~www.~~480% 360 9 2 0115608028 Loan Paid in Full 0 6~~ctslink.~~250% 360 8 2 0115608259 Loan Paid in Full 0 5~~com.~~875%~~ ~~360 7 2 0115608325 Loan Paid in Full 0 7.375% 360 9 2 0115608333 Loan Paid in Full 0 5.625% 360 9 2 0115608382 Loan Paid in Full 0 7.500% 360 9 2 0115608598 Loan Paid in Full (~~1) ~~6.990%~~12 ~~360~~Month 8Bankruptcy 2History* ~~0115608705~~New ~~Loan~~Bankruptcy ~~Paid~~Loans inMonth ~~Full~~Bankruptcy 0Percentage ~~8.250%~~Loans ~~360 9 2 0115608713 Loan Paid~~ in ~~Full~~Bankruptcy 1 ~~9.500%~~Jan-05 ~~360 9 2 0115609067 Loan Paid in Full~~ 0 7.875% 360 8 2 0115609166 Loan Paid in Full 1 6.625% 360 8 2 0115609570 Loan Paid in Full 0 7.500% 360 8 2 0115609612 Loan Paid in Full 0 5.975% 360 7 2 0115610149 Loan Paid in Full 0 7.950% 360 8 2 0115610222 Loan Paid in Full 0 5.990% 360 8 2 0115610230 Loan Paid in Full 0 5.550% 360 8 2 0115610453 Loan Paid in Full 0 6.750% 360 8 2 0115611105 Loan Paid in Full 0 8.830% 360 9 2 0115611907 Loan Paid in Full 0 8.250% 360 8 2 0115612426 Loan Paid in Full 0 6.500% 360 9 2 0115612632 Loan Paid in Full 0 7.000% ~~360~~Original 7Principal 2Balance 0115612756 Loan Paid in Full 1 7.250% 360 7 2 0115612830 Loan Paid in Full 0 7.875% 360 7 2 0115613051 Loan Paid in Full 0 7.610% 360 8 2 0115613689 Loan Paid in Full 0 6.700% 360 7 2 0115613796 Loan Paid in Full 0 7.500% 360 9 2 0115614331 Loan Paid in Full 0 4.250% 360 7 2 0115614737 Loan Paid in Full 1 6.990% 360 8 2 0115616401 Loan Paid in Full 0 5.500% 360 7 2 0115616617 Loan Paid in Full 0 8.500% 360 6 2 0115616849 Loan Paid in Full 0 5.990% 360 7 2 0115617169 Loan Paid in Full 0 5.875% 360 7 2 0115617375 Loan Paid in Full 2 5.875% 360 5 2 0115617706 Loan Paid in Full 0 7.625% 360 7 2 0115618183 Loan Paid in Full 0 5.550% 360 7 2 0115618415 Loan Paid in Full 1 9.625% 360 4 2 0115618589 Loan Paid in Full 0 5.750% 360 6 2 0115619207 Loan Paid in Full 0 7.990% 360 6 2 0115619363 Loan Paid in Full 0 8.125~~% 360 5 2 0115620122 Loan Paid in Full 0 8~~,000.~~375%~~00 ~~360~~Feb-05 ~~7 2 0115621351 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 7Principal 2Balance ~~0115621526 Loan Paid in Full 0 5~~123,470.~~625%~~56 ~~360~~Mar-05 ~~7 2 0115621732 Loan Paid in Full 1 5.750% 360 7 2 0115621898 Loan Paid in Full 2 7.875% 360 5 2 0115622227 Loan Paid in Full~~ 0 8.~~875~~000% ~~360~~Apr-05 ~~5 2 0115622490 Loan Paid in Full~~ 0 5.~~950~~000% ~~360~~Current 5Bankruptcy 2Total ~~0115622730~~May-05 ~~Loan Paid in Full~~ 0 6.~~250~~000% ~~360~~Loans ~~5 2 0115623845 Loan Paid~~ in ~~Full~~Bankruptcy ~~1 6.375% 360~~ 5 2Jun-05 ~~0115624157 Loan Paid in Full~~ 0 7.~~375~~000% ~~360~~Original 4Principal 2Balance ~~0115624264 Loan Paid in Full 0 7.~~501,500~~% 360 5 2 0115624470 Loan Paid in Full 0 6~~.~~500%~~00 ~~360~~Jul-05 ~~4 2 0115624686 Loan Paid in Full~~ 0 7.~~950~~024% ~~360~~Current 5Principal 2Balance ~~0115625485 Loan Paid in Full 0 6~~497,329.~~875%~~79 ~~360~~Aug-05 ~~5 2 0115626129 Loan Paid in Full~~ 0 7.~~375~~092% ~~360~~Sep-05 ~~5 2 0115627002 Loan Paid in Full~~ 0 7.~~700~~103% ~~360~~Oct-05 ~~5 2 0115627200 Loan Paid in Full~~ 0 7.~~125~~104% ~~360~~Nov-05 ~~5 2 0115627663 Loan Paid in Full 1 6.625% 360 5 2 0115627838 Loan Paid in Full~~ 0 9.~~950~~428% ~~360~~Dec-05 ~~5 2 0115628067 Loan Paid in Full~~ 0 9.~~625~~486% ~~360~~*The 5text 2reported ~~0115628398 Loan Paid~~ in ~~Full~~the 1above ~~8.375%~~table ~~360~~is 5presented 2graphically ~~0115629008~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 6~~report.~~125%~~ ~~360~~The 5monthly 2bond ~~0115629446~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~6.950%~~at ~~360 6 2 0115630063 Loan Paid in Full 0 6~~www.~~500% 360 5 2 0115630147 Loan Paid in Full 0 7~~ctslink.~~700% 360 5 2 0115630725 Loan Paid in Full 2 7~~com.~~750%~~ ~~360 4~~ 2 ~~0115631210~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~7.200%~~Loans ~~360~~Month 6Bankruptcy 2Percentage ~~0115631442~~Loans ~~Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~6.250%~~Jan-05 ~~360 5 2 0115631483 Loan Paid in Full~~ 0 5.~~750~~000% ~~360~~Original 5Principal 2Balance ~~0115631525 Loan Paid in Full~~ 0 6.~~125%~~00 ~~360~~Feb-05 ~~4 2 0115632127 Loan Paid in Full~~ 0 7.~~500~~000% ~~360~~Current 4Principal 2Balance ~~0115632259 Loan Paid in Full~~ 0 5.~~950%~~00 ~~360~~Mar-05 ~~5 2 0115634248 Loan Paid in Full~~ 0 5.~~625~~000% ~~360~~Apr-05 ~~4 2 0115634255 Loan Paid in Full 1 8.750% 360 4 2 0115634271 Loan Paid in Full~~ 0 7.~~250~~000% ~~360~~Current 5Bankruptcy 2Total ~~0115634404~~May-05 ~~Loan Paid in Full 2 7.750% 360 5 2 0115634552 Loan Paid in Full 1 9.250% 360 4 2 0115634966 Loan Paid in Full (1) 7.250% 360 5 2 0115636144 Loan Paid in Full~~ 0 6.~~375~~000% ~~360~~Loans ~~4 2 0115636383 Loan Paid~~ in ~~Full~~Bankruptcy 022 ~~7.625%~~Jun-05 ~~360 4 2 0115637332 Loan Paid in Full 1 6.875% 360 4 2 0115637944 Loan Paid in Full~~ 0 6.~~250~~000% ~~360~~Original 4Principal 2Balance ~~0115638322 Loan Paid in Full 0 5.875% 360 4~~ 2 ~~0115639163 Loan Paid in Full 0 8~~,837,889.~~375%~~00 ~~360~~Jul-05 ~~4 2 0115640021 Loan Paid in Full~~ 0 6.~~875~~072% ~~360~~Current 4Principal 2Balance ~~0115640765 Loan Paid in Full~~ 2 6,812,964.~~950%~~87 ~~360~~Aug-05 ~~4 2 0115641359 Loan Paid in Full 2 9.500% 360 4 2 0115641599 Loan Paid in Full 2 8.000% 360 4 2 0115641987 Loan Paid in Full~~ 0 6.~~375~~112% ~~360~~Sep-05 ~~4 2 0115642910 Loan Paid in Full 2 8.875% 360 4 2 0115643272 Loan Paid in Full 2 9.500% 360 4 2 0115643595 Loan Paid in Full~~ 0 7.~~750~~191% ~~360~~Oct-05 ~~4 2 0115644072 Loan Paid in Full~~ 0 7.~~625~~299% ~~360~~Nov-05 ~~4 2 0115645459 Loan Paid in Full 1 7.375% 360 4 2 0115645970 Loan Paid in Full~~ 0 7.~~625~~727% ~~360~~Dec-05 ~~4 2 0115646192 Loan Paid in Full~~ 0 7.~~500~~643% ~~360~~*The 4text 2reported ~~0115646598 Loan Paid~~ in ~~Full~~the 2above ~~5.950%~~table ~~360~~is 4presented 2graphically ~~0115646960~~on ~~Loan~~the ~~Paid~~monthly inbond ~~Full~~remittance ~~0 9~~report.~~250%~~ ~~360~~The 4monthly 2bond ~~0115647398~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online ~~8.375%~~at ~~360 4 2 0115647422 Loan Paid in Full 0 6~~www.~~375% 360 4 2 0115648255 Loan Paid in Full 0 5~~ctslink.~~950% 360 4 2 0115648826 Loan Paid in Full 1 7~~com.~~125% 360 4 2 0115649246 Loan Paid in Full 0 6.750% 360 4 2 0115649378 Loan Paid in Full 1 6.250% 360 3~~

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~3.247%~~in ~~Current~~Bankruptcy ~~Month~~during ~~32.710%~~ Current ~~Month~~Period ~~3,064.872%~~Group 3Loan Month ~~Average~~Loan ~~2.304%~~First 3State ~~Month~~LTV ~~Average~~at ~~23.904%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~2,637.017%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 121 ~~Month~~0115619041 ~~Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep~~Nov-~~2004~~2005 ~~N/A N/A Sep~~01-~~2004 N/A N/A Oct~~Apr-~~2004~~2005 ~~N/A~~MO ~~N/A~~90.00 ~~Oct-2004~~85,500.00 ~~N/A~~1 ~~N/A~~0115624553 Nov-~~2004~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A Dec~~Apr-~~2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A~~PA ~~N/A~~61.54 ~~Jan-2005~~40,000.00 ~~N/A~~1 ~~N/A~~0115627598 ~~Feb~~Dec-2005 ~~N/A N/A Feb~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~CO ~~N/A~~63.45 ~~Mar-2005~~125,000.00 ~~N/A~~1 ~~N/A~~0115637043 ~~Apr~~Sep-2005 ~~N/A N/A~~ 01-Apr-2005 ~~N/A~~OH ~~N/A~~69.23 ~~May-2005~~36,000.00 ~~N/A~~1 ~~N/A~~0115642548 ~~May~~Nov-2005 ~~N/A N/A Jun~~01-Apr-2005 11NJ 100.~~144%~~00 ~~N/A Jun-2005 1~~215,~~647~~000.~~701%~~00 ~~N/A~~2 ~~Jul~~0115605974 Nov-2005 ~~27.860%~~01-Oct-2004 ~~N/A~~GA ~~Jul-2005~~69.94 3221,~~198~~000.~~476%~~00 ~~N/A~~2 ~~Aug~~0115606972 Sep-2005 ~~32.710% N/A Aug~~01-Jan-2005 ~~3,064.872%~~OR ~~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~~90.00 ~~The graphically on the monthly bond remittance report~~126,000.00 ~~The~~2 ~~monthly~~0115607368 ~~bond~~Nov-2005 ~~remittance~~01-Dec-2004 ~~report~~GA ~~can be viewed online at monthly bond remittance report can be viewed online at www~~85.~~ctslink.com.~~00 ~~www.ctslink.com. 1 SMM CPR PSA Current Month 1.387% Current Month 15.435% Current Month 1~~153,~~488~~850.~~717%~~00 32 ~~Month~~0115608085 ~~Average~~Sep-2005 ~~1.126%~~01-Nov-2004 3VA ~~Month Average 12~~90.~~552%~~00 ~~3 Month Average 1~~108,~~441.032% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 122 ~~Month~~0115610826 ~~Average~~Nov-2005 ~~0.000%~~01-Nov-2004 ~~CPR:~~WI ~~Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~80.00 ~~Month Current 12mo Avg~~130,800.00 ~~Sep-2004~~2 ~~N/A~~0115612848 ~~N/A Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Jan-~~2004~~2005 ~~N/A~~MD ~~N/A~~90.00 ~~Nov-2004~~135,000.00 ~~N/A~~2 ~~N/A~~0115615510 Nov-~~2004~~2005 ~~N/A N/A~~ 01-Dec-2004 ~~N/A~~WI ~~N/A~~75.00 ~~Dec-2004~~99,750.00 ~~N/A~~2 ~~N/A~~0115615593 ~~Jan~~Nov-2005 ~~N/A N/A~~ 01-Jan-2005 ~~N/A~~CT ~~N/A~~80.00 ~~Feb-2005~~188,000.00 ~~N/A~~2 ~~N/A~~0115621682 ~~Feb~~Nov-2005 ~~N/A N/A Mar~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~NE ~~N/A~~94.95 ~~Apr-2005~~105,400.00 ~~N/A~~2 ~~N/A~~0115622383 ~~Apr~~Nov-2005 ~~N/A N/A May~~01-~~2005 N/A N/A May~~Mar-2005 ~~N/A~~MO ~~N/A~~90.00 ~~Jun-2005 4~~70,200.~~927%~~00 ~~N/A~~2 ~~Jun~~0115623209 Oct-2005 ~~771.307% N/A Jul~~01-Apr-2005 17IL 78.~~295%~~13 ~~N/A Jul-2005 2~~125,~~063~~000.~~071%~~00 ~~N/A~~2 0115623506 Aug-2005 ~~15.435% N/A Aug~~01-Mar-2005 ~~1,488.717%~~NY ~~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~~92.82 ~~The graphically on the monthly bond remittance report~~61,000.00 ~~The~~2 ~~monthly~~0115627028 ~~bond~~Nov-2005 ~~remittance~~01-Mar-2005 ~~report~~GA ~~can be viewed online at monthly bond remittance report can be viewed online at www~~95.~~ctslink.com.~~00 ~~www~~118,750.~~ctslink.com.~~00 2 ~~SMM~~0115635419 ~~CPR~~Oct-2005 ~~PSA~~01-Apr-2005 ~~Current~~DC ~~Month 3~~55.~~647%~~00 ~~Current Month 35.973% Current Month 3~~346,~~349~~500.~~604%~~00 ~~3 Month Average~~ 2~~.555%~~ 30115635880 Month Average 26.104% 3 Month Average 2,857.227% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-~~2004~~2005 ~~N/A N/A Sep~~01-~~2004 N/A N/A Oct~~Apr-~~2004~~2005 ~~N/A~~WI ~~N/A~~78.67 ~~Oct-2004~~59,000.00 ~~N/A~~2 ~~N/A~~0115638082 Nov-~~2004~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A Dec~~Mar-~~2004~~2005 ~~N/A~~AL ~~N/A~~90.00 ~~Dec-2004~~97,200.00 ~~N/A~~2 ~~N/A~~0115638827 ~~Jan~~Jul-2005 ~~N/A N/A Jan~~01-~~2005 N/A N/A Feb~~Apr-2005 ~~N/A~~MO ~~N/A~~80.00 ~~Feb-2005~~48,000.00 ~~N/A~~2 ~~N/A~~0115642969 ~~Mar~~Sep-2005 ~~N/A N/A Mar~~01-~~2005 N/A N/A~~ Apr-2005 ~~N/A~~MI ~~N/A~~95.00 ~~Apr-2005~~78,850.00 ~~N/A~~2 ~~N/A~~0115643645 ~~May~~Nov-2005 ~~N/A N/A May~~01-~~2005 N/A N/A Jun~~Apr-2005 12AL 95.~~405%~~00 ~~N/A Jun-2005 1~~130,~~812~~150.~~874%~~00 ~~N/A~~2 ~~Jul-2005~~0115644916 ~~29.935% N/A Jul~~Nov-2005 ~~3,409.202% N/A Aug~~01-~~2005 35.973% N/A Aug~~Apr-2005 ~~3,349.604%~~MO ~~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~~95.00 ~~The graphically on the monthly bond remittance report~~253,439.00 ~~The~~2 ~~monthly~~0115647232 ~~bond~~Nov-2005 ~~remittance~~01-Apr-2005 ~~report~~TN ~~can be viewed online at monthly bond remittance report can be viewed online at www~~94.~~ctslink.com.~~95 ~~www~~62,000.~~ctslink.com.~~00 ~~Calculation~~2 ~~Methodology:~~0115648594 ~~Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance~~ Nov-2005 ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ 01- ~~((1~~ Apr-2005 ~~SMM)^12)~~LA ~~PSA Standard Prepayment Model:~~ 100 * CPR / (0.200 * MIN(30120,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~000.00

~~MDR~~Bankruptcy ~~SDA~~Detail ~~Current~~- ~~Month~~All ~~0.000%~~Mortgage ~~Current~~Loans ~~Month~~in ~~0.000%~~Bankruptcy 3during ~~Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR:~~ Current vsPeriod ~~12mo~~(continued) Average*Group ~~SDA:~~Loan Current vsPaid ~~12mo~~To Average*Months ~~Month~~ Current ~~12mo~~Approximate ~~Avg.~~Number ~~Month~~Principal ~~Current~~Date ~~12mo~~Delinquent ~~Avg.~~Loan ~~Sep-2004~~Rate ~~N/A~~Delinquent ~~N/A~~Balance ~~Sep-2004~~Interest ~~N/A~~1 ~~N/A~~0115619041 ~~Oct-2004~~85,182.16 ~~N/A N/A Oct~~01-~~2004 N/A N/A Nov~~Jul-~~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~~3 ~~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 0~~8.~~000~~250% ~~N/A Jun-2005 0~~2,747.~~000%~~18 ~~N/A~~1 ~~Jul-2005~~0115624553 039,476.~~000%~~76 ~~N/A Jul~~01-~~2005 0.000% N/A Aug~~Nov-2005 0~~.000%~~ ~~N/A Aug-2005 0~~8.000% ~~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~~493.65 ~~The~~1 ~~graphically~~0115627598 ~~on the monthly bond remittance report~~123,470.56 ~~The~~01-Nov-2005 ~~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~~6.~~000~~375% ~~3 Month Average 0~~1,209.~~000%~~58 31 ~~Month~~0115637043 ~~Average 0~~35,734.~~000%~~65 1201-Dec-2005 ~~Month~~(1) ~~Average 0~~7.~~000~~125% ~~12 Month Average 0~~197.~~000%~~45 ~~CDR:~~1 ~~Current~~0115642548 ~~vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg~~213,465.66 ~~Month Current 12mo Avg. Sep~~01-~~2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 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~~ 0~~.000%~~ ~~N/A Jun-2005 0~~7.~~000~~375% ~~N/A Jul-2005 0~~2,446.~~000%~~94 ~~N/A~~2 ~~Jul-2005~~0115605974 0217,318.~~000%~~97 ~~N/A Aug~~01-~~2005 0.000% N/A Aug~~Oct-2005 0 4.~~000~~875% 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. 1 ~~MDR SDA Current Month 0~~,583.~~000%~~57 ~~Current~~2 ~~Month~~0115606972 0125,339.~~000%~~84 301-Jun-2005 ~~Month~~4 ~~Average 0~~6.~~000~~750% 3 ~~Month Average 0~~,908.~~000%~~05 122 ~~Month~~0115607368 ~~Average 0~~151,630.~~000%~~76 1201-Nov-2005 ~~Month Average~~ 0 5.~~000~~125% ~~MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg~~1,169.55 ~~Month~~2 ~~Current~~0115608085 ~~12mo Avg~~107,019.25 ~~Sep~~01-~~2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 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~~ 0~~.000%~~ ~~N/A Jun-2005 0~~8.000% ~~N/A Jul-2005 0~~1,338.~~000%~~23 ~~N/A~~2 ~~Jul-2005~~0115610826 0129,536.~~000%~~78 ~~N/A Aug~~01-~~2005 0.000% N/A Aug~~Nov-2005 0 7.~~000~~750% ~~N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~1,566.03 ~~The~~2 ~~graphically~~0115612848 ~~on the monthly bond remittance report~~134,388.15 ~~The~~01-Jun-2005 ~~monthly~~4 ~~bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~7.~~ctslink.com.~~490% ~~www~~4,687.~~ctslink.com.~~68 ~~CDR~~2 ~~Loss~~0115615510 ~~Severity Approximation Current Month 0~~98,466.~~000%~~85 ~~Current~~01-Nov-2005 ~~Month~~ 0~~.000%~~ ~~3 Month Average 0~~5.~~000~~750% ~~3 Month Average 0~~862.~~000%~~07 122 ~~Month~~0115615593 ~~Average 0~~186,562.~~000%~~33 1201-Nov-2005 ~~Month Average~~ 0 7.~~000~~990% ~~CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg~~2,329.76 ~~Month~~2 ~~Current~~0115621682 ~~12mo Avg~~104,614.89 ~~Sep~~01-~~2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A~~ Dec-~~2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A~~(1) ~~N/A~~7.625% ~~Jan-2005~~621.63 ~~N/A~~2 ~~N/A~~0115622383 ~~Feb-2005~~69,137.65 ~~N/A N/A Feb~~01-~~2005 N/A N/A Mar~~Nov-2005 ~~N/A~~0 ~~N/A~~9.125% ~~Mar-2005~~995.35 ~~N/A~~2 ~~N/A~~0115623209 ~~Apr-2005~~124,010.46 ~~N/A N/A Apr~~01-~~2005 N/A N/A May~~Nov-2005 ~~N/A N/A May-2005 N/A N/A Jun-2005~~ 0~~.000%~~ ~~N/A Jun-2005 0~~6.~~000~~125% ~~N/A Jul-2005 0~~1,163.~~000%~~19 ~~N/A~~2 ~~Jul-2005~~0115623506 060,621.~~000%~~81 ~~N/A Aug~~01-~~2005 0.000% N/A Aug~~Nov-2005 0 8.~~000~~125% ~~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~~770.73 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. 2 ~~MDR~~0115627028 ~~SDA Current Month 0~~118,244.~~000%~~76 ~~Current~~01-Jul-2005 ~~Month 0.000%~~ 3 ~~Month Average 0~~6.~~000~~950% 3 ~~Month Average 0~~,172.~~000%~~36 122 ~~Month~~0115635419 ~~Average 0~~343,665.~~000%~~10 1201-Nov-2005 ~~Month Average~~ 0 5.~~000~~950% ~~MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg~~3,123.27 ~~Month~~2 ~~Current~~0115635880 ~~12mo Avg~~58,595.40 ~~Sep~~01-~~2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 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~~ 0~~.000%~~ ~~N/A Jun-2005 0~~6.~~000~~875% ~~N/A Jul-2005 0~~622.~~000%~~85 ~~N/A~~2 ~~Jul-2005~~0115638082 096,657.~~000%~~50 ~~N/A Aug~~01-~~2005 0.000% N/A Aug~~Nov-2005 0 8.~~000~~525% ~~N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~1,288.16 ~~The~~2 ~~graphically~~0115638827 ~~on the monthly bond remittance report~~47,730.45 ~~The~~01-Nov-2005 ~~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~~8.~~000~~250% ~~3 Month Average 0~~616.~~000%~~73 32 ~~Month~~0115642969 ~~Average 0~~78,405.~~000%~~76 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~7.~~000~~875% ~~CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg~~964.09 ~~Month~~2 ~~Current~~0115643645 ~~12mo Avg~~129,118.41 ~~Sep~~01-~~2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A~~ Dec-~~2004 N/A N/A Dec-2004 N/A N/A Jan-~~2005 ~~N/A~~(1) ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0~~6.~~000~~750% ~~N/A Jun-2005 0~~673.~~000%~~10 ~~N/A~~2 ~~Jul-2005~~0115644916 0252,041.~~000%~~73 ~~N/A Jul~~01-~~2005 0.000% N/A Aug~~Nov-2005 0~~.000%~~ ~~N/A Aug-2005 0~~8.~~000~~125% ~~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~~3,204.20 ~~The~~2 ~~graphically~~0115647232 ~~on the monthly bond remittance report~~61,760.75 The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 101-~~((1~~Aug-~~MDR)^12)~~2005 ~~SDA~~2 ~~Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0~~7.~~02)~~375% ~~else if WAS is greater than 30 and less than or equal to 60 then CDR/0~~1,413.668 ~~else~~2 if0115648594 ~~WAS is greater than 60 and less than or equal to 120 then CDR/(0~~118,097.627 01-Dec-2005 (~~(WAS-60~~1)*0.0095)) ~~else if WAS is greater than 120 then CDR/0~~7.03375% ~~Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)~~678.16

Prepayment - Voluntary Prepayments

Filing Compare · Structured Asset Securities Corp Mortgage Pass-Through Certificates, Series 2005-WF2