8-K 1 jpa050a2_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 J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2005-A2 (Exact name of registrant as specified in its charter) New York (governing law of 333-109775-13 Pooling and Servicing Agreement) (Commission 54-2169462 (State or other File Number) 54-2169463 jurisdiction IRS EIN of Incorporation) 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 J.P. MORGAN MORTGAGE TRUST, Mortgage Pass-Through Certificates, Series 2005-A2 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-A2 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. J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2005-A2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A2 Trust, relating to the December 27, 2005 distribution. EX-99.1 J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 J.P. MORGAN MORTGAGE TRUST Mortgage Pass-Through Certificates Series 2005-A2 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

J.P. Morgan Acceptance Corporation I Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 J.P. Morgan Acceptance Corporation I Mortgage Pass-Through Certificates Series 2005-A2 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-A-1 466247NK5 ~~SEN~~ 4.~~77389~~76908% ~~189~~176,~~659~~813,~~478~~123.9642 ~~754~~702,~~511~~696.5589 1-A-2 466247NL3 ~~SEN~~ 4.~~77389~~76908% 5,~~865~~468,~~760~~449.0387 2321,~~335~~732.4290 2-A-1 466247NM1 ~~SEN~~ 4.~~73468~~73166% 8881,~~134~~922,~~468~~734.4290 ~~347~~323,~~740~~025.4356 2-A-2 466247NN9 ~~SEN~~ 4.~~73468~~73166% 2,~~725~~533,~~808~~692.3083 109,~~754~~990.8648 3-A-1 466247NP4 ~~SEN~~ 4.~~92531~~91698% 8169,~~740~~506,~~429~~111.7327 ~~335~~284,~~497~~800.5112 3-A-2 466247NQ2 ~~SEN~~ 4.~~92531~~91698% 78,648,970.00 322,~~808~~262.8483 3-A-3 466247NR0 ~~SEN~~ 4.~~92531~~91698% 2422,~~358~~500,~~171~~158.3614 9992,~~976~~194.3002 3-A-4 466247NS8 ~~SEN~~ 4.~~92531~~91698% 5,~~713~~277,~~842~~997.4009 2321,~~452~~626.0450 4-A-1 466247NT6 ~~SEN~~ 5.~~23291~~21789% 9589,~~887~~548,~~468~~151.6084 ~~417~~389,~~486~~376.9378 5-A-1 466247NU3 ~~SEN~~ 4.~~38538~~37200% ~~154~~145,~~737~~317,~~279~~659.6200 ~~565~~529,~~484~~440.6698 5-A-2 466247NV1 ~~SEN~~ 4.~~38538~~37200% 22,929,700.00 83,~~796~~540.1859 5-A-3 466247NW9 ~~SEN~~ 4.~~38538~~37200% 5,~~494~~203,~~877~~548.9527 2018,~~080~~958.9327 6-A-1 466247NX7 ~~SEN~~ 4.~~58853~~55233% ~~171~~160,~~219~~598,630.0595 ~~654~~609,~~704~~247.6160 6-A-2 466247NY5 ~~SEN~~ 4.~~58853~~55233% 54,~~295~~966,~~457~~972.3958 2018,~~248~~842.6173 7CB1 466247NZ2 ~~SEN~~ 4.~~90371~~89737% ~~125~~113,~~549~~851,~~726~~574.5901 ~~513~~464,~~049~~643.6699 7CB2 466247PA5 ~~SEN~~ 4.~~90371~~89737% 3,~~883~~521,~~018~~216.7471 1514,~~867~~370.6757 8-A-1 466247PB3 ~~SEN 3~~4.~~45384~~04332% 117,~~061~~066,~~310~~195.5752 3123,~~836~~809.6706 9-A-1 466247PC1 ~~SEN~~ 4.~~23294~~23024% 13,~~876~~024,~~329~~488.5224 4845,~~948~~913.0988 A-R 466247PD9 ~~SEN~~ 4.~~77892~~77636% 0.00 0.4800 B-1 466247PE7 ~~SUB~~ 4.~~73305~~72827% 15,~~246~~191,~~972~~404.3589 6059,~~129~~857.0660 B-2 466247PF4 ~~SUB~~ 4.~~73305~~72827% 8,~~209~~179,~~137~~219.9986 32,~~374~~227.1599 B-3 466247PG2 ~~SUB~~ 4.~~73305~~72827% 3,~~518~~505,~~201~~379.7166 13,~~874~~812.6300 B-4 466247PH0 ~~SUB~~ 4.~~73305~~72827% 3,~~518~~505,~~201~~379.7166 13,~~874~~812.6300 B-5 466247PJ6 ~~SUB~~ 4.~~73305~~72827% 1,~~759~~752,~~100~~689.8683 6,~~937~~906.3200 B-6 466247PK3 ~~SUB~~ 4.~~73305~~72827% 2,~~931~~921,~~836~~151.1914 11,~~562~~510.2000 Totals 1,~~121~~043,~~965~~754,~~179~~599.0468 4,~~428~~114,~~333~~599.4334

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-A-1 3707,~~719,793~~288.0804 0.00 ~~185~~176,~~939~~105,~~685~~835.8838 41,~~474~~409,~~304~~984.6393 0.00 1-A-2 ~~115~~21,~~045~~874.2090 0.00 5,~~750~~446,~~714~~574.8397 ~~138~~43,~~380~~607.6280 0.00 2-A-1 ~~520~~2,~~586~~300,326.3931 0.00 8779,~~613~~622,~~882~~408.0459 ~~868~~2,~~326~~623,351.8287 0.00 2-A-2 1671,~~100~~144.6111 0.00 2,~~709~~462,~~707~~548.6972 2681,~~855~~134.4759 0.00 3-A-1 3413,~~253,060~~923.6934 0.00 7869,~~487~~092,~~369~~187.0493 3698,~~588,558~~723.2046 0.00 3-A-2 0.00 0.00 78,648,970.00 322,~~808~~262.8483 0.00 3-A-3 ~~494~~62,~~038~~862.9411 0.00 2322,~~864~~437,~~132~~296.4203 ~~594~~155,~~015~~056.2413 0.00 3-A-4 ~~115~~14,~~889~~745.6894 0.00 5,~~597~~263,~~952~~251.7315 ~~139~~36,~~341~~372.7244 0.00 4-A-1 1169,~~894,365~~500.5160 0.00 9389,~~993~~378,~~103~~651.0924 2558,~~311,852~~877.4438 0.00 5-A-1 31,~~785~~374,~~327~~414.7325 0.00 ~~150~~143,~~951~~943,~~951~~244.8975 41,~~350~~903,~~812~~855.3923 0.00 5-A-2 0.00 0.00 22,929,700.00 83,~~796~~540.1859 0.00 5-A-3 ~~117~~42,~~072~~507.4883 0.00 5,~~377~~161,~~805~~040.4743 ~~137~~61,~~153~~466.4110 0.00 6-A-1 1,~~184~~166,~~708~~310.7570 0.00 ~~170~~159,~~034~~432,~~921~~320.3025 1,~~839~~775,~~413~~558.3630 0.00 6-A-2 36,~~640~~071.5150 0.00 54,~~258~~930,~~816~~901.8808 5654,~~889~~914.1223 0.00 7CB1 31,~~117~~234,~~203~~574.5466 0.00 ~~122~~112,~~432~~616,~~523~~999.0535 31,~~630~~699,~~253~~218.2065 0.00 7CB2 9638,~~409~~183.2909 0.00 3,~~786~~483,~~609~~033.4562 ~~112~~52,~~276~~553.9666 0.00 8-A-1 ~~835~~927,~~659~~118.4288 0.00 106,~~225~~139,~~651~~076.1464 ~~867~~950,~~496~~927.0994 0.00 9-A-1 20347,~~159~~596.4085 0.00 1312,~~856~~676,~~170~~891.1239 69393,~~107~~510.4973 0.00 A-R 0.00 0.00 0.00 0.4800 0.00 B-1 1314,~~746~~058.6063 0.00 15,~~233~~177,~~225~~346.7526 73,~~875~~916.6623 0.00 B-2 7,~~401~~569.32 0.00 8,~~201~~171,~~736~~650.6754 39,~~775~~797.4731 0.00 B-3 3,~~172~~243.0099 0.00 3,~~515~~502,~~029~~135.7266 17,~~046~~055.6399 0.00 B-4 3,~~172~~243.0099 0.00 3,~~515~~502,~~029~~135.7266 17,~~046~~055.6399 0.00 B-5 1,~~586~~622.00 0.00 1,~~757~~751,~~514~~067.8683 8,~~523~~528.3200 0.00 B-6 2,~~643~~703.3315 0.00 2,~~929~~918,~~192~~447.8699 14,~~205~~213.5315 0.00 Totals 198,~~353~~960,~~782~~884.4719 0.00 1,~~102~~034,~~611~~793,~~396~~715.6046 2313,~~782~~075,~~115~~483.9053 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 198,851,840.00 ~~189~~176,~~659~~813,~~478~~123.9642 ~~110~~106,~~092~~893.3492 3600,~~609,700~~394.7412 0.00 0.00 1-A-2 6,150,060.00 5,~~865~~468,~~760~~449.0387 3,~~404~~306.9200 ~~111~~18,~~640~~568.2990 0.00 0.00 2-A-1 99,675,260.00 8881,~~134~~922,~~468~~734.4290 2423,~~377~~750.7809 ~~496~~2,~~208~~276,576.6122 0.00 0.00 2-A-2 3,082,740.00 2,~~725~~533,~~808~~692.3083 ~~753~~734.9554 1570,~~346~~409.6657 0.00 0.00 3-A-1 85,966,630.00 8169,~~740~~506,~~429~~111.7327 4644,~~773~~028.7114 3369,~~206,286~~895.9819 0.00 0.00 3-A-2 78,648,970.00 78,648,970.00 0.00 0.00 0.00 0.00 3-A-3 25,000,000.00 2422,~~358~~500,~~171~~158.3614 76,~~103~~686.4751 ~~486~~56,~~935~~175.4760 0.00 0.00 3-A-4 5,864,400.00 5,~~713~~277,~~842~~997.4009 1,~~666~~568.3049 ~~114~~13,~~223~~177.3745 0.00 0.00 4-A-1 98,607,000.00 9589,~~887~~548,~~468~~151.6084 1513,~~956~~470.9970 1156,~~878,408~~029.5290 0.00 0.00 5-A-1 160,920,100.00 ~~154~~145,~~737~~317,~~279~~659.6200 ~~275~~269,~~366~~425.3631 31,~~509~~104,~~961~~988.3793 0.00 0.00 5-A-2 22,929,700.00 22,929,700.00 0.00 0.00 0.00 0.00 5-A-3 5,686,100.00 5,~~494~~203,~~877~~548.9527 8,~~516~~332.5278 ~~108~~34,~~555~~175.9606 0.00 0.00 6-A-1 179,422,350.00 ~~171~~160,~~219~~598,630.0595 ~~254~~248,~~508~~568.0188 ~~930~~917,~~200~~741.7482 0.00 0.00 6-A-2 5,549,150.00 54,~~295~~966,~~457~~972.3958 7,~~871~~687.3970 28,~~769~~383.1279 0.00 0.00 7CB1 131,149,200.00 ~~125~~113,~~549~~851,~~726~~574.5901 ~~178~~167,~~044~~162.46 21,~~939~~067,~~159~~412.0820 0.00 0.00 7CB2 4,056,200.00 3,~~883~~521,~~018~~216.7471 5,~~506~~170.5802 9033,~~902~~013.7107 0.00 0.00 8-A-1 14,559,100.00 117,~~061~~066,~~310~~195.5752 2111,~~767~~337.8336 ~~813~~915,~~891~~781.5952 0.00 0.00 9-A-1 15,456,600.00 13,~~876~~024,~~329~~488.5224 1817,~~685~~932.5791 1329,~~473~~663.8394 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 15,300,920.00 15,~~246~~191,~~972~~404.3589 1314,~~746~~058.6063 0.00 0.00 0.00 B-2 8,238,184.00 8,~~209~~179,~~137~~219.9986 7,~~401~~569.32 0.00 0.00 0.00 B-3 3,530,650.00 3,~~518~~505,~~201~~379.7166 3,~~172~~243.0099 0.00 0.00 0.00 B-4 3,530,650.00 3,~~518~~505,~~201~~379.7166 3,~~172~~243.0099 0.00 0.00 0.00 B-5 1,765,325.00 1,~~759~~752,~~100~~689.8683 1,~~586~~622.00 0.00 0.00 0.00 B-6 2,942,209.77 2,~~931~~921,~~836~~151.1914 2,~~643~~703.3315 0.00 0.00 0.00 Totals 1,176,883,438.77 1,~~121~~043,~~965~~754,~~179~~599.0468 1968,~~012,117~~496.4389 187,~~341~~992,~~665~~387.0428 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-A-1 3707,~~719,793~~288.0804 ~~185~~176,~~939~~105,~~685~~835.8838 0.~~93506646~~885613 3707,~~719,793~~288.0804 1-A-2 ~~115~~21,~~045~~874.2090 5,~~750~~446,~~714~~574.8397 0.~~93506646~~885613 ~~115~~21,~~045~~874.2090 2-A-1 ~~520~~2,~~586~~300,326.3931 8779,~~613~~622,~~882~~408.0459 0.~~87899326~~798818 ~~520~~2,~~586~~300,326.3931 2-A-2 1671,~~100~~144.6111 2,~~709~~462,~~707~~548.6972 0.~~87899326~~798818 1671,~~100~~144.6111 3-A-1 3413,~~253,060~~923.6934 7869,~~487~~092,~~369~~187.0493 0.~~91299809~~803709 3413,~~253,060~~923.6934 3-A-2 0.00 78,648,970.00 1.~~00000000~~000000 0.00 3-A-3 ~~494~~62,~~038~~862.9411 2322,~~864~~437,~~132~~296.4203 0.~~95456530~~897492 ~~494~~62,~~038~~862.9411 3-A-4 ~~115~~14,~~889~~745.6894 5,~~597~~263,~~952~~251.7315 0.~~95456530~~897492 ~~115~~14,~~889~~745.6894 4-A-1 1169,~~894,365~~500.5160 9389,~~993~~378,~~103~~651.0924 0.~~95320924~~906413 1169,~~894,365~~500.5160 5-A-1 31,~~785~~374,~~327~~414.7325 ~~150~~143,~~951~~943,~~951~~244.8975 0.~~93805530~~894501 31,~~785~~374,~~327~~414.7325 5-A-2 0.00 22,929,700.00 1.~~00000000~~000000 0.00 5-A-3 ~~117~~42,~~072~~507.4883 5,~~377~~161,~~805~~040.4743 0.~~94578102~~907659 ~~117~~42,~~072~~507.4883 6-A-1 1,~~184~~166,~~708~~310.7570 ~~170~~159,~~034~~432,~~921~~320.3025 0.~~94767971~~888587 1,~~184~~166,~~708~~310.7570 6-A-2 36,~~640~~071.5150 54,~~258~~930,~~816~~901.8808 0.~~94767971~~888587 36,~~640~~071.5150 7CB1 31,~~117~~234,~~203~~574.5466 ~~122~~112,~~432~~616,~~523~~999.0535 0.~~93353618~~858694 31,~~117~~234,~~203~~574.5466 7CB2 9638,~~409~~183.2909 3,~~786~~483,~~609~~033.4562 0.~~93353618~~858694 9638,~~409~~183.2909 8-A-1 ~~835~~927,~~659~~118.4288 106,~~225~~139,~~651~~076.1464 0.~~70235462~~421666 ~~835~~927,~~659~~118.4288 9-A-1 20347,~~159~~596.4085 1312,~~856~~676,~~170~~891.1239 0.~~89645654~~820160 20347,~~159~~596.4085 A-R 0.00 0.00 0.~~00000000~~000000 0.00 B-1 1314,~~746~~058.6063 15,~~233~~177,~~225~~346.7526 0.~~99557581~~991924 1314,~~746~~058.6063 B-2 7,~~401~~569.32 8,~~201~~171,~~736~~650.6754 0.~~99557581~~991924 7,~~401~~569.32 B-3 3,~~172~~243.0099 3,~~515~~502,~~029~~135.7266 0.~~99557581~~991924 3,~~172~~243.0099 B-4 3,~~172~~243.0099 3,~~515~~502,~~029~~135.7266 0.~~99557581~~991924 3,~~172~~243.0099 B-5 1,~~586~~622.00 1,~~757~~751,~~514~~067.8683 0.~~99557581~~991924 1,~~586~~622.00 B-6 2,~~643~~703.3315 2,~~929~~918,~~192~~447.8699 0.~~99557580~~991924 2,~~643~~703.3315 Totals 198,~~353~~960,~~782~~884.4719 1,~~102~~034,~~611~~793,~~396~~715.6046 0.~~93689091~~879266 198,~~353~~960,~~782~~884.4719

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 198,851,840.00 ~~953~~889.~~77281377~~170165 0.~~55364004~~537556 183.~~15271481~~019304 0.~~00000000~~000000 1-A-2 6,150,060.00 ~~953~~889.~~77281360~~170166 0.~~55364013~~537556 183.~~15271558~~019304 0.~~00000000~~000000 2-A-1 99,675,260.00 ~~884~~821.~~21608752~~896375 0.~~24457202~~238275 422.~~97825248~~839933 0.~~00000000~~000000 2-A-2 3,082,740.00 ~~884~~821.~~21608699~~896375 0.~~24457139~~238275 422.~~97825311~~839931 0.~~00000000~~000000 3-A-1 85,966,630.00 ~~950~~808.~~83906081~~524322 0.~~54409147~~512154 374.~~29687880~~302776 0.~~00000000~~000000 3-A-2 78,648,970.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-3 25,000,000.00 ~~974~~900.~~32685440~~006326 0.~~28413880~~267460 192.~~47741880~~247024 0.~~00000000~~000000 3-A-4 5,864,400.00 ~~974~~900.~~32685356~~006325 0.~~28413819~~267460 192.~~47741798~~247024 0.~~00000000~~000000 4-A-1 98,607,000.00 ~~972~~908.~~42050362~~131794 0.~~16182411~~136610 191.~~04944395~~582341 0.~~00000000~~000000 5-A-1 160,920,100.00 ~~961~~903.~~57832129~~042311 1.~~71119928~~674280 216.~~81182693~~866693 0.~~00000000~~000000 5-A-2 22,929,700.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-A-3 5,686,100.00 ~~966~~915.~~37026257~~134850 1.~~49777879~~465465 196.~~09146163~~010281 0.~~00000000~~000000 6-A-1 179,422,350.00 ~~954~~895.~~28261892~~087100 1.~~41848555~~385384 5.~~18441956~~114980 0.~~00000000~~000000 6-A-2 5,549,150.00 ~~954~~895.~~28261806~~087100 1.~~41848571~~385383 5.~~18441924~~114980 0.~~00000000~~000000 7CB1 131,149,200.00 ~~957~~868.~~30455535~~107270 1.~~35757183~~274598 228.~~41080449~~138915 0.~~00000000~~000000 7CB2 4,056,200.00 ~~957~~868.~~30455599~~107270 1.~~35757113~~274597 228.~~41080568~~138916 0.~~00000000~~000000 8-A-1 14,559,100.00 ~~759~~485.~~75235901~~345627 10.~~49513569~~778713 5562.~~90260318~~900971 0.~~00000000~~000000 9-A-1 15,456,600.00 ~~897~~842.~~76079604~~648981 1.~~20890558~~160211 021.~~09535279~~328361 0.~~00000000~~000000 A-R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 15,300,920.00 ~~996~~992.~~47422181~~842580 0.~~89841657~~918809 0.~~00000000~~000000 0.~~00000000~~000000 B-2 8,238,184.00 ~~996~~992.~~47422175~~842580 0.~~89841645~~918809 0.~~00000000~~000000 0.~~00000000~~000000 B-3 3,530,650.00 ~~996~~992.~~47422146~~842581 0.~~89841814~~918808 0.~~00000000~~000000 0.~~00000000~~000000 B-4 3,530,650.00 ~~996~~992.~~47422146~~842581 0.~~89841814~~918808 0.~~00000000~~000000 0.~~00000000~~000000 B-5 1,765,325.00 ~~996~~992.~~47422429~~842581 0.~~89841814~~918811 0.~~00000000~~000000 0.~~00000000~~000000 B-6 2,942,209.77 ~~996~~992.~~47422148~~842580 0.~~89841657~~918748 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000~~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-A-1 0.~~00000000~~000000 183.~~70635484~~556859 ~~935~~885.~~06645893~~613306 0.~~93506646~~885613 183.~~70635484~~556859 1-A-2 0.~~00000000~~000000 183.~~70635408~~556860 ~~935~~885.~~06645951~~613306 0.~~93506646~~885613 183.~~70635408~~556860 2-A-1 0.~~00000000~~000000 523.~~22282450~~078207 ~~878~~798.~~99326312~~818168 0.~~87899326~~798818 523.~~22282450~~078207 2-A-2 0.~~00000000~~000000 523.~~22282450~~078206 ~~878~~798.~~99326249~~818168 0.~~87899326~~798818 523.~~22282450~~078206 3-A-1 0.~~00000000~~000000 374.~~84097027~~814930 ~~912~~803.~~99809054~~709392 0.~~91299809~~803709 374.~~84097027~~814930 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-3 0.~~00000000~~000000 192.~~76155760~~514484 ~~954~~897.~~56529680~~491841 0.~~95456530~~897492 192.~~76155760~~514484 3-A-4 0.~~00000000~~000000 192.~~76155787~~514484 ~~954~~897.~~56529739~~491841 0.~~95456530~~897492 192.~~76155787~~514484 4-A-1 0.~~00000000~~000000 191.~~21126806~~718951 ~~953~~906.~~20923555~~412843 0.~~95320924~~906413 191.~~21126806~~718951 5-A-1 0.~~00000000~~000000 238.~~52302621~~540973 ~~938~~894.~~05529508~~501338 0.~~93805530~~894501 238.~~52302621~~540973 5-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-A-3 0.~~00000000~~000000 207.~~58924043~~475744 ~~945~~907.~~78102214~~659104 0.~~94578102~~907659 207.~~58924043~~475744 6-A-1 0.~~00000000~~000000 6.~~60290510~~500365 ~~947~~888.~~67971381~~586735 0.~~94767971~~888587 6.~~60290510~~500365 6-A-2 0.~~00000000~~000000 6.~~60290495~~500365 ~~947~~888.~~67971311~~586735 0.~~94767971~~888587 6.~~60290495~~500365 7CB1 0.~~00000000~~000000 239.~~76837632~~413513 ~~933~~858.~~53617902~~693758 0.~~93353618~~858694 239.~~76837632~~413513 7CB2 0.~~00000000~~000000 239.~~76837681~~413513 ~~933~~858.~~53617918~~693758 0.~~93353618~~858694 239.~~76837681~~413513 8-A-1 0.~~00000000~~000000 5763.~~39773887~~679683 ~~702~~421.~~35461945~~665944 0.~~70235462~~421666 5763.~~39773887~~679683 9-A-1 0.~~00000000~~000000 122.~~30425838~~488571 ~~896~~820.~~45653766~~160410 0.~~89645654~~820160 122.~~30425838~~488571 A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~89841657~~918809 ~~995~~991.~~57580525~~923771 0.~~99557581~~991924 0.~~89841657~~918809 B-2 0.~~00000000~~000000 0.~~89841645~~918809 ~~995~~991.~~57580530~~923771 0.~~99557581~~991924 0.~~89841645~~918809 B-3 0.~~00000000~~000000 0.~~89841814~~918808 ~~995~~991.~~57580615~~923770 0.~~99557581~~991924 0.~~89841814~~918808 B-4 0.~~00000000~~000000 0.~~89841814~~918808 ~~995~~991.~~57580615~~923770 0.~~99557581~~991924 0.~~89841814~~918808 B-5 0.~~00000000~~000000 0.~~89841814~~918811 ~~995~~991.~~57580615~~923770 0.~~99557581~~991924 0.~~89841814~~918811 B-6 0.~~00000000~~000000 0.~~89841657~~918748 ~~995~~991.~~57580492~~923832 0.~~99557580~~991924 0.~~89841657~~918748 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1, ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000

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-A-1 ~~198,851,840.00~~11/01/05 - 11/30/05 30 4.~~77389~~76908% ~~189~~176,~~659~~813,~~478~~123.9642 ~~754~~702,~~511~~696.5589 0.00 ~~0.00~~ 1-A-2 ~~6,150,060.00~~11/01/05 - 11/30/05 30 4.~~77389~~76908% 5,~~865~~468,~~760~~449.0387 2321,~~335~~732.4290 0.00 ~~0.00~~ 2-A-1 ~~99,675,260.00~~11/01/05 - 11/30/05 30 4.~~73468~~73166% 8881,~~134~~922,~~468~~734.4290 ~~347~~323,~~740~~025.4356 0.00 ~~0.00~~ 2-A-2 ~~3,082,740.00~~11/01/05 - 11/30/05 30 4.~~73468~~73166% 2,~~725~~533,~~808~~692.3083 109,~~754~~990.8648 0.00 ~~0.00~~ 3-A-1 ~~85,966,630.00~~11/01/05 - 11/30/05 30 4.~~92531~~91698% 8169,~~740~~506,~~429~~111.7327 ~~335~~284,~~497~~800.5112 0.00 ~~0.00~~ 3-A-2 ~~78,648,970.00~~11/01/05 - 11/30/05 30 4.~~92531~~91698% 78,648,970.00 322,~~808~~262.8483 0.00 ~~0.00~~ 3-A-3 ~~25,000,000.00~~11/01/05 - 11/30/05 30 4.~~92531~~91698% 2422,~~358~~500,~~171~~158.3614 9992,~~976~~194.3002 0.00 ~~0.00~~ 3-A-4 ~~5,864,400.00~~11/01/05 - 11/30/05 30 4.~~92531~~91698% 5,~~713~~277,~~842~~997.4009 2321,~~452~~626.0450 0.00 ~~0.00~~ 4-A-1 ~~98,607,000.00~~11/01/05 - 11/30/05 30 5.~~23291~~21789% 9589,~~887~~548,~~468~~151.6084 ~~418~~389,~~142~~376.2278 0.00 ~~0.00~~ 5-A-1 ~~160,920,100.00~~11/01/05 - 11/30/05 30 4.~~38538~~37200% ~~154~~145,~~737~~317,~~279~~659.6200 ~~565~~529,~~484~~440.6698 0.00 ~~0.00~~ 5-A-2 ~~22,929,700.00~~11/01/05 - 11/30/05 30 4.~~38538~~37200% 22,929,700.00 83,~~796~~540.1859 0.00 ~~0.00~~ 5-A-3 ~~5,686,100.00~~11/01/05 - 11/30/05 30 4.~~38538~~37200% 5,~~494~~203,~~877~~548.9527 2018,~~080~~958.9327 0.00 ~~0.00~~ 6-A-1 ~~179,422,350.00~~11/01/05 - 11/30/05 30 4.~~58853~~55233% ~~171~~160,~~219~~598,630.0595 ~~654~~609,~~704~~247.6160 0.00 ~~0.00~~ 6-A-2 ~~5,549,150.00~~11/01/05 - 11/30/05 30 4.~~58853~~55233% 54,~~295~~966,~~457~~972.3958 2018,~~248~~842.6173 0.00 ~~0.00~~ 7CB1 ~~131,149,200.00~~11/01/05 - 11/30/05 30 4.~~90371~~89737% ~~125~~113,~~549~~851,~~726~~574.5901 ~~513~~464,~~049~~643.6699 0.00 ~~0.00~~ 7CB2 ~~4,056,200.00~~11/01/05 - 11/30/05 30 4.~~90371~~89737% 3,~~883~~521,~~018~~216.7471 1514,~~867~~370.6757 0.00 ~~0.00~~ 8-A-1 ~~14,559,100.00~~11/01/05 3- 11/30/05 30 4.~~45384~~04332% 117,~~061~~066,~~310~~195.5752 3123,~~836~~809.6706 0.00 ~~0.00~~ 9-A-1 ~~15,456,600.00~~11/01/05 - 11/30/05 30 4.~~23294~~23024% 13,~~876~~024,~~329~~488.5224 4845,~~948~~913.0988 0.00 ~~0.00~~ A-R ~~100.00~~N/A N/A 4.~~77892~~77636% 0.00 0.00 0.00 ~~0.00~~ B-1 ~~15,300,920.00~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 15,~~246~~191,~~972~~404.3589 6059,~~137~~857.2360 0.00 ~~0.00~~ B-2 ~~8,238,184.00~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 8,~~209~~179,~~137~~219.9986 32,~~378~~227.5599 0.00 ~~0.00~~ B-3 ~~3,530,650.00~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 3,~~518~~505,~~201~~379.7166 13,~~876~~812.~~52 0.~~00 0.00 B-4 ~~3,530,650.00~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 3,~~518~~505,~~201~~379.7166 13,~~876~~812.~~52 0.~~00 0.00 B-5 ~~1,765,325.00~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 1,~~759~~752,~~100~~689.8683 6,~~938~~906.~~26 0.~~00 0.00 B-6 ~~2,942,209.77~~11/01/05 - 11/30/05 30 4.~~73305~~72827% 2,~~931~~921,~~836~~151.1914 11,~~563~~510.~~77 0.~~00 0.00 Totals ~~1,176,883,438.77~~ 4,~~429~~114,~~007~~599.1034 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-A-1 0.00 0.00 ~~754~~702,~~511~~696.5589 0.00 ~~185~~176,~~939~~105,~~685~~835.8838 1-A-2 0.00 0.00 2321,~~335~~732.4290 0.00 5,~~750~~446,~~714~~574.8397 2-A-1 0.00 0.00 ~~347~~323,~~740~~025.4356 0.00 8779,~~613~~622,~~882~~408.0459 2-A-2 0.00 0.00 109,~~754~~990.8648 0.00 2,~~709~~462,~~707~~548.6972 3-A-1 0.00 0.00 ~~335~~284,~~497~~800.5112 0.00 7869,~~487~~092,~~369~~187.0493 3-A-2 0.00 0.00 322,~~808~~262.8483 0.00 78,648,970.00 3-A-3 0.00 0.00 9992,~~976~~194.3002 0.00 2322,~~864~~437,~~132~~296.4203 3-A-4 0.00 0.00 2321,~~452~~626.0450 0.00 5,~~597~~263,~~952~~251.7315 4-A-1 ~~655~~0.2900 0.00 ~~417~~389,~~486~~376.9378 0.00 9389,~~993~~378,~~103~~651.0924 5-A-1 0.00 0.00 ~~565~~529,~~484~~440.6698 0.00 ~~150~~143,~~951~~943,~~951~~244.8975 5-A-2 0.00 0.00 83,~~796~~540.1859 0.00 22,929,700.00 5-A-3 0.00 0.00 2018,~~080~~958.9327 0.00 5,~~377~~161,~~805~~040.4743 6-A-1 0.00 0.00 ~~654~~609,~~704~~247.6160 0.00 ~~170~~159,~~034~~432,~~921~~320.3025 6-A-2 0.00 0.00 2018,~~248~~842.6173 0.00 54,~~258~~930,~~816~~901.8808 7CB1 0.00 0.00 ~~513~~464,~~049~~643.6699 0.00 ~~122~~112,~~432~~616,~~523~~999.0535 7CB2 0.00 0.00 1514,~~867~~370.6757 0.00 3,~~786~~483,~~609~~033.4562 8-A-1 0.00 0.00 3123,~~836~~809.6706 0.00 106,~~225~~139,~~651~~076.1464 9-A-1 0.00 0.00 4845,~~948~~913.0988 0.00 1312,~~856~~676,~~170~~891.1239 A-R 0.00 0.00 0.4800 0.00 0.00 B-1 80.1600 0.00 6059,~~129~~857.0660 0.00 15,~~233~~177,~~225~~346.7526 B-2 40.4000 0.00 32,~~374~~227.1599 0.00 8,~~201~~171,~~736~~650.6754 B-3 10.8800 0.00 13,~~874~~812.6300 0.00 3,~~515~~502,~~029~~135.7266 B-4 10.8800 0.00 13,~~874~~812.6300 0.00 3,~~515~~502,~~029~~135.7266 B-5 0.9400 0.00 6,~~937~~906.3200 0.00 1,~~757~~751,~~514~~067.8683 B-6 10.5700 0.00 11,~~562~~510.2000 0.00 2,~~929~~918,~~192~~447.8699 Totals ~~674~~0.1200 0.00 4,~~428~~114,~~333~~599.4334 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-A-1 11/01/05 - 11/30/05 198,851,840.00 4.~~77389~~76908% ~~953~~889.~~77281377~~170165 3.~~79434030~~533771 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 6,150,060.00 4.~~77389~~76908% ~~953~~889.~~77281360~~170166 3.~~79434022~~533770 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 99,675,260.00 4.~~73468~~73166% ~~884~~821.~~21608752~~896375 3.~~48873361~~240780 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 3,082,740.00 4.~~73468~~73166% ~~884~~821.~~21608699~~896375 3.~~48873405~~240779 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 85,966,630.00 4.~~92531~~91698% ~~950~~808.~~83906081~~524322 3.~~90264816~~312915 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/01/05 - 11/30/05 78,648,970.00 4.~~92531~~91698% 1000.~~00000000~~000000 4.~~10442553~~097483 0.~~00000000~~000000 ~~0.00000000~~ 3-A-3 11/01/05 - 11/30/05 25,000,000.00 4.~~92531~~91698% ~~974~~900.~~32685440~~006326 3.~~99905200~~687761 0.~~00000000~~000000 ~~0.00000000~~ 3-A-4 11/01/05 - 11/30/05 5,864,400.00 4.~~92531~~91698% ~~974~~900.~~32685356~~006325 3.~~99905191~~687760 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 98,607,000.00 5.~~23291~~21789% ~~972~~908.~~42050362~~131794 43.~~24049226~~948774 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 160,920,100.00 4.~~38538~~37200% ~~961~~903.~~57832129~~042311 3.~~51407102~~290086 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 22,929,700.00 4.~~38538~~37200% 1000.~~00000000~~000000 3.~~65448218~~643335 0.~~00000000~~000000 ~~0.00000000~~ 5-A-3 11/01/05 - 11/30/05 5,686,100.00 4.~~38538~~37200% ~~966~~915.~~37026257~~134850 3.~~53158228~~334143 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 179,422,350.00 4.~~58853~~55233% ~~954~~895.~~28261892~~087100 3.~~64895795~~395606 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/01/05 - 11/30/05 5,549,150.00 4.~~58853~~55233% ~~954~~895.~~28261806~~087100 3.~~64895705~~395607 0.~~00000000~~000000 ~~0.00000000~~ 7CB1 11/01/05 - 11/30/05 131,149,200.00 4.~~90371~~89737% ~~957~~868.~~30455535~~107270 3.~~91195417~~542866 0.~~00000000~~000000 ~~0.00000000~~ 7CB2 11/01/05 - 11/30/05 4,056,200.00 4.~~90371~~89737% ~~957~~868.~~30455599~~107270 3.~~91195454~~542865 0.~~00000000~~000000 ~~0.00000000~~ 8-A-1 11/01/05 - 11/30/05 14,559,100.00 34.~~45384~~04332% ~~759~~485.~~75235901~~345627 21.~~18671965~~635339 0.~~00000000~~000000 ~~0.00000000~~ 9-A-1 11/01/05 - 11/30/05 15,456,600.00 4.~~23294~~23024% ~~897~~842.~~76079604~~648981 32.~~16680835~~970503 0.~~00000000~~000000 ~~0.00000000~~ A-R N/A 100.00 4.~~77892~~77636% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 15,300,920.00 4.~~73305~~72827% ~~996~~992.~~47422181~~842580 3.~~93030158~~912026 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 8,238,184.00 4.~~73305~~72827% ~~996~~992.~~47422175~~842580 3.~~93030187~~912026 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 3,530,650.00 4.~~73305~~72827% ~~996~~992.~~47422146~~842581 3.~~93030179~~912028 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 3,530,650.00 4.~~73305~~72827% ~~996~~992.~~47422146~~842581 3.~~93030179~~912028 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 1,765,325.00 4.~~73305~~72827% ~~996~~992.~~47422429~~842581 3.~~93030179~~912028 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 2,942,209.77 4.~~73305~~72827% ~~996~~992.~~47422148~~842580 3.~~93030100~~912026 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-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~79434030~~533771 0.~~00000000~~000000 ~~935~~885.~~06645893~~613306 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~79434022~~533770 0.~~00000000~~000000 ~~935~~885.~~06645951~~613306 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~48873361~~240780 0.~~00000000~~000000 ~~878~~798.~~99326312~~818168 2-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~48873405~~240779 0.~~00000000~~000000 ~~878~~798.~~99326249~~818168 3-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~90264816~~312915 0.~~00000000~~000000 ~~912~~803.~~99809054~~709392 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~10442553~~097483 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~99905200~~687761 0.~~00000000~~000000 ~~954~~897.~~56529680~~491841 3-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~99905191~~687760 0.~~00000000~~000000 ~~954~~897.~~56529739~~491841 4-A-1 0.~~00664547~~000000 0.~~00000000~~000000 43.~~23384679~~948774 0.~~00000000~~000000 ~~953~~906.~~20923555~~412843 5-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~51407102~~290086 0.~~00000000~~000000 ~~938~~894.~~05529508~~501338 5-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~65448218~~643335 0.~~00000000~~000000 1000.~~00000000~~000000 5-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~53158228~~334143 0.~~00000000~~000000 ~~945~~907.~~78102214~~659104 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~64895795~~395606 0.~~00000000~~000000 ~~947~~888.~~67971381~~586735 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~64895705~~395607 0.~~00000000~~000000 ~~947~~888.~~67971311~~586735 7CB1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~91195417~~542866 0.~~00000000~~000000 ~~933~~858.~~53617902~~693758 7CB2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~91195454~~542865 0.~~00000000~~000000 ~~933~~858.~~53617918~~693758 8-A-1 0.~~00000000~~000000 0.~~00000000~~000000 21.~~18671965~~635339 0.~~00000000~~000000 ~~702~~421.~~35461945~~665944 9-A-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~16680835~~970503 0.~~00000000~~000000 ~~896~~820.~~45653766~~160410 A-R 0.~~00000000~~000000 0.~~00000000~~000000 40.~~80000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00053330~~000000 0.~~00000000~~000000 3.~~92976762~~912026 0.~~00000000~~000000 ~~995~~991.~~57580525~~923771 B-2 0.~~00053410~~000000 0.~~00000000~~000000 3.~~92976777~~912026 0.~~00000000~~000000 ~~995~~991.~~57580530~~923771 B-3 0.~~00053248~~000000 0.~~00000000~~000000 3.~~92976647~~912028 0.~~00000000~~000000 ~~995~~991.~~57580615~~923770 B-4 0.~~00053248~~000000 0.~~00000000~~000000 3.~~92976647~~912028 0.~~00000000~~000000 ~~995~~991.~~57580615~~923770 B-5 0.~~00053248~~000000 0.~~00000000~~000000 3.~~92976931~~912028 0.~~00000000~~000000 ~~995~~991.~~57580615~~923770 B-6 0.~~00053361~~000000 0.~~00000000~~000000 3.~~92976739~~912026 0.~~00000000~~000000 ~~995~~991.~~57580492~~923832 (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 2413,~~030~~289,~~482~~945.0272 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 2741,~~143~~412.1835 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 2413,~~057~~331,~~625~~358.2007 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 275~~255,~~509~~874.3054 Payment of Interest and Principal 2313,~~782~~075,~~115~~483.9053 Total Withdrawals (Pool Distribution Amount) 2413,~~057~~331,~~625~~358.2007 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~674~~0.1200 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~674~~0.1200

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~275~~255,~~170~~587.5554 LPMI ~~338~~287.7500 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~275~~255,~~509~~874.3054 *Servicer Payees include: CHASE HOME FINANCE LLC; COUNTRYWIDE HOME LOANS INC.; PHH US MTG CORP

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~ARM ~~BANKRUPTCY~~Weighted ~~FORECLOSURE~~Average ~~REO~~Gross ~~Total~~Coupon No5.024714% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~4.730536% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of4.730536% ~~Loans~~Weighted NoAverage ofRemaining ~~Loans~~Term ~~Principal~~342 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~2,572 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~0-29~~Paid ~~Days~~In 1Full 020 0Ending 1Scheduled ~~147,638.32~~Collateral ~~0.00~~Loan ~~0.00~~Count ~~147~~2,~~638.32~~552 30Beginning ~~Days~~Scheduled 13Collateral 0Balance ~~0 0 13 5~~1,~~283~~043,~~909~~754,599.65 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 5Balance 1,~~283~~034,~~909~~793,715.6529 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~1,035,408,170.0071 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 05,338,970.0092 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Realized ~~0.00~~Loss ~~0.00~~Amount 0.00 ~~120~~Cumulative ~~Days~~Realized 0Loss 0 ~~0 0 0 0~~.00 ~~0.00~~Class ~~0.00~~A ~~0.00~~Optimal ~~0.00~~Amount ~~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 13 1 0 0 14 5~~12,~~283~~904,~~909~~916.6583 ~~147,638.32~~Scheduled ~~0.00~~Principal ~~0.00 5~~968,~~431,547~~497.9708 NoUnscheduled ~~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~~7,992,387.036873% 0.000000% 0.000000% 0.036873% 0.013382% 0.000000% 0.000000% 0.013382% 30 Days 0.479351% 0.000000% 0.000000% 0.000000% 0.479351% 0.478939% 0.000000% 0.000000% 0.000000% 0.478939% 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 0.479351% 0.036873% 0.000000% 0.000000% 0.516224% 0.478939% 0.013382% 0.000000% 0.000000% 0.492321%28

DELINQUENT BANKRUPTCY FORECLOSURE 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 1,712,249.12 0.00 0.00 0.00 1,712,249.12 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 0 0 0 6 1,712,249.12 0.00 0.00 0.00 1,712,249.12 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.887574% 0.000000% 0.000000% 0.000000% 0.887574% 0.864389% 0.000000% 0.000000% 0.000000% 0.864389% 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 0.887574% 0.000000% 0.000000% 0.000000% 0.887574% 0.864389% 0.000000% 0.000000% 0.000000% 0.864389% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 973,549.10 0.00 0.00 0.00 973,549.10 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 1 0 0 0 1 973,549.10 0.00 0.00 0.00 973,549.10 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.341297% 0.000000% 0.000000% 0.000000% 0.341297% 0.525525% 0.000000% 0.000000% 0.000000% 0.525525% 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 0.341297% 0.000000% 0.000000% 0.000000% 0.341297% 0.525525% 0.000000% 0.000000% 0.000000% 0.525525% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,856,673.00 0.00 0.00 0.00 1,856,673.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,856,673.00 0.00 0.00 0.00 1,856,673.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.060071% 0.000000% 0.000000% 0.000000% 1.060071% 1.024988% 0.000000% 0.000000% 0.000000% 1.024988% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.060071% 0.000000% 0.000000% 0.000000% 1.060071% 1.024988% 0.000000% 0.000000% 0.000000% 1.024988% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 147,638.32 0.00 0.00 147,638.32 30 Days 2 0 0 0 2 489,324.44 0.00 0.00 0.00 489,324.44 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 1 0 0 3 489,324.44 147,638.32 0.00 0.00 636,962.76 0-29 Days 0.165837% 0.000000% 0.000000% 0.165837% 0.113130% 0.000000% 0.000000% 0.113130% 30 Days 0.331675% 0.000000% 0.000000% 0.000000% 0.331675% 0.374951% 0.000000% 0.000000% 0.000000% 0.374951% 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 0.331675% 0.165837% 0.000000% 0.000000% 0.497512% 0.374951% 0.113130% 0.000000% 0.000000% 0.488080% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 9 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 252,113.99 0.00 0.00 0.00 252,113.99 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 1 0 0 0 1 252,113.99 0.00 0.00 0.00 252,113.99 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.408451% 0.000000% 0.000000% 0.000000% 1.408451% 1.757647% 0.000000% 0.000000% 0.000000% 1.757647% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.408451% 0.000000% 0.000000% 0.000000% 1.408451% 1.757647% 0.000000% 0.000000% 0.000000% 1.757647%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~5 ~~Funds~~6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.563439 4.622002 4.802324 Weighted Average Net Rate 5.217887 4.372002 4.552324 Weighted Average Remaining Term 350 332 333 Beginning Loan Count 210 287 270 Loans Paid In Full 0 2 2 Ending Loan Count 210 285 268 Beginning Scheduled Balance 92,593,811.0097 ~~Principal~~179,240,919.28 171,219,146.98 Ending Scheduled Balance of92,423,853.21 ~~Contaminated~~177,814,725.28 ~~Properties~~170,008,014.43 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 443,212.23 977,406.63 950,215.16 Scheduled Principal 13,928.86 287,030.01 265,006.94 Unscheduled Principal 156,029.90 1,139,163.99 946,125.61 Scheduled Interest 429,283.37 690,376.62 685,208.22 Servicing Fee 26,663.32 37,341.86 35,670.66 Master Servicing Fee 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 27Trustee 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 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 402,~~143~~620.1805 653,034.76 649,537.56 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 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.217887 4.372002 4.552324

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~7 ~~PERCENTAGE~~8 ~~Current~~9 ~~Original~~Collateral $Description ~~Original~~Mixed %ARM ~~Current~~Mixed $ARM ~~Current~~Mixed %ARM ~~Class%~~Weighted ~~Prepayment%~~Average ~~Class~~Coupon ARate ~~1,176,883,338~~5.77147366 994.~~99999150%~~418314 ~~1,102,611,396~~4.60605233 ~~100.00000000%~~Weighted ~~96.811957%~~Average ~~0.000000%~~Net ~~Class~~Rate ~~1-A-1 978,031,498~~4.77897366 834.~~10351446%~~043314 ~~916,671,710~~4.72230233 ~~83.13642627%~~Weighted ~~16.863574%~~Average ~~528.963121%~~Remaining ~~Class~~Term ~~1-A-2 971,881,438~~332.7700 82349.~~58094275%~~00 ~~910,920,995~~348.8900 ~~82.61487218%~~Record ~~0.521554%~~Date ~~16.359692%~~11/30/2005 ~~Class~~11/30/2005 ~~2-A-1~~11/30/2005 ~~872,206,178.77~~Principal ~~74.11151776%~~And ~~823~~Interest Constant 699,~~307,113~~605.8549 7439,699.~~66883767%~~09 770,383.~~946035%~~08 ~~249.244868%~~Beginning ~~Class~~Loan ~~2-A-2~~Count ~~869,123,438.77~~567 ~~73.84957678% 820,597,406.~~16 ~~74.42308403%~~67 ~~0.245754%~~Loans ~~7.708604%~~Paid ~~Class~~In Full 3~~-A-1~~ ~~783,156,808.77~~2 ~~66.54497659%~~2 ~~742,110,037.12~~Ending ~~67.30476752%~~Loan ~~7.118317%~~Count ~~223.281671%~~564 ~~Class~~14 ~~3-A-2~~65 ~~704~~Beginning Scheduled Balance 121,507,~~838~~366.7750 597,509,695.~~86215929%~~00 ~~663~~13,~~461~~497,~~067~~426.1263 ~~60.17179481%~~Ending ~~7.132973%~~Scheduled ~~223.741395%~~Balance ~~Class 3-A-3 679~~120,~~507~~228,~~838~~538.7716 576,581,864.~~73790474%~~55 ~~639~~13,~~596~~149,~~934~~178.7061 58Scheduled Principal 178,403.~~00746634%~~07 212,048.~~164328%~~93 6718,584.~~888928%~~08 ~~Class~~Unscheduled ~~3-A-4~~Principal ~~673~~1,~~643~~100,~~438~~425.7727 57915,781.~~23960560%~~52 ~~633~~329,~~998,981~~663.9794 57Scheduled Interest 521,202.~~49976682%~~42 027,650.~~507700%~~16 1551,799.~~925113%~~00 ~~Class~~Servicing ~~4-A-1~~Fee ~~575~~25,~~036,438~~314.7703 482,346.~~86095087%~~78 ~~540~~4,~~005,878~~217.8895 48Master Servicing Fee 0.~~97517662%~~00 80.~~524590%~~00 ~~267~~0.~~392541%~~00 ~~Class~~Trustee ~~B-1~~Fee ~~20,007,018~~0.7700 10.~~70000003%~~00 ~~19,918,503~~0.8300 1Fry Amount 0.~~80648449%~~00 10.~~381559%~~00 430.~~335636%~~00 ~~Class~~Special ~~B-2~~Hazard ~~11,768,834~~Fee 0.7700 10.~~00000003%~~00 ~~11,716,767~~0.1600 1Other Fee 0.~~06263795%~~00 0.~~743847%~~00 230.~~332384%~~00 ~~Class~~Pool ~~B-3~~Insurance ~~8,238,184~~Fee 0.7700 0.~~70000006%~~00 ~~8,201,737~~0.4400 Spread 1 0.~~74384661%~~00 0.~~318791%~~00 90.~~999593%~~00 ~~Class~~Spread ~~B-4~~2 ~~4,707,534~~0.7700 0.~~40000009%~~00 ~~4,686,707~~0.7200 Spread 3 0.~~42505526%~~00 0.~~318791%~~00 90.~~999593%~~00 ~~Class~~Net ~~B-5~~Interest 2495,~~942,209~~888.7739 025,303.~~25000010%~~38 247,~~929,192~~581.8605 Realized Loss Amount 0.~~26565958%~~00 0.~~159396%~~00 40.~~999796%~~00 ~~Class~~Cumulative ~~B-6~~Realized Loss 0.00 0.~~00000000%~~00 0.00 Percentage of Cumulative Losses 0.~~00000000%~~0000 0.~~265660%~~0000 80.~~332998%~~0000 ~~Please~~Special ~~Refer~~Servicing toFee ~~the~~0.00 ~~Prospectus~~0.00 ~~Supplement~~0.00 ~~for~~Pass-Through aRate ~~Full~~4.897366 ~~Description~~4.043314 ~~of Loss Exposure~~4.230233

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %Total ~~Current~~Collateral $Description ~~Current~~Mixed %ARM ~~Bankruptcy~~Weighted ~~239,400~~Average Coupon Rate 5.00024714 0Weighted Average Net Rate 4.~~02034186%~~730536 ~~239,400~~Weighted Average Maturity 342.00 ~~0.02171209%~~Record ~~Fraud~~Date 2311/30/2005 Principal And Interest Constant 5,~~537~~338,~~669~~970.0092 Beginning Loan Count 2,572 Loans Paid In Full 20 Ending Loan Count 2,552 Beginning Scheduled Balance 1,043,754,599.~~00000002%~~65 23Ending Scheduled Balance 1,~~537~~034,~~669~~793,715.29 Scheduled Principal 968,497.08 Unscheduled Principal 7,992,387.28 Scheduled Interest 4,370,473.84 Servicing Fee 255,587.54 Master Servicing Fee 0.00 2Trustee Fee 0.~~13472027%~~00 Fry Amount 0.00 Special Hazard ~~11,768,834~~Fee 0.00 Other Fee 287.00 Pool Insurance Fee 0.~~99999997%~~00 11Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~026~~114,~~113~~599.9730 ~~1.00000000%~~Realized ~~Limit~~Loss ofAmount ~~Subordinate's~~0.00 ~~Exposure~~Cumulative toRealized ~~Certain~~Loss ~~Types~~0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 Pass-Through Rate 4.730536

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Group ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting 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. 1 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~653671% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~346329% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~380085% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~619915% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 3 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~685085% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~314915% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 4 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~710730% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~289270% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 5 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~769704% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~230296% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 6 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~698066% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~301934% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 7 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~597263% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~402737% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 8 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~94.~~000~~094308% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~5.~~00 Nov-04 0.000~~905692% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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. 9 12Senior ~~Month REO History* New REO Loans Month REO~~ Percentage ~~Loans in REO 0 Sep-04 0~~96.~~000~~496085% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~3.~~00 Nov-04 0.000~~503915% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~REO Total Jan-05~~ 0.~~000~~000000% 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.

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 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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. 9 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~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.

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 0 Jan-05 0.~~031697~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 4Feb-05 0.~~737025~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass-Through~~Balance ~~Rate~~0.00 4Mar-05 0.~~737025~~000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy ~~345~~Total ~~Beginning~~May-05 ~~Scheduled~~0.013% ~~Collateral~~Loans ~~Loan~~in ~~Count~~Bankruptcy 2 Jun-05 0.013% Original Principal Balance 238,~~757~~400.00 ~~Number~~Jul-05 Of0.013% Current Principal Balance 238,353.31 Aug-05 0.013% Sep-05 0.025% Oct-05 0.036% Nov-05 0.023% Dec-05 0.023% *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 Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 45Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~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 2~~,712~~ ~~Beginning~~Jun-05 ~~Scheduled~~0.000% ~~Collateral~~Original Principal Balance 1238,~~121,965,179~~400.0600 ~~Ending~~Jul-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance 1238,~~102,611,396~~353.5931 ~~Ending~~Aug-05 ~~Actual~~0.000% ~~Collateral~~Sep-05 0.061% Oct-05 0.124% Nov-05 0.126% Dec-05 0.127% *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 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-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 29www.ctslink.com. 3 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-~~2005~~05 ~~1,103,254,226~~0.54000% ~~Monthly~~Current ~~P&I~~Principal ~~Constant~~Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 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-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. 5~~,716,608~~ 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.09000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~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 ~~Class~~Aug-05 A0.000% ~~Optimal~~Sep-05 ~~Amount~~0.000% ~~23,612,297~~Oct-05 0.47000% ~~Scheduled~~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. 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal ~~1,012,~~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-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. 7 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 0.108% Loans in Bankruptcy 0 Jun-05 0.109% Original Principal Balance 0.00 Jul-05 0.110% Current Principal Balance 0.00 Aug-05 0.113% Sep-05 0.117% Oct-05 0.42118% ~~Unscheduled~~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. 8 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal ~~18,341,665~~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-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. 9 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-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~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 1Loans 2in 3Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~Group ~~Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.031311 5.011197 5.347047 Weighted Average Net Rate 4.773892 4.738671 4.925311 Weighted Average Maturity 352 352 354 Beginning~~ Loan ~~Count~~Month ~~692 187 364 Loans Paid In Full 16 1 6 Ending~~ Loan ~~Count~~First ~~676~~State ~~186~~LTV ~~358~~at ~~Beginning~~Original ~~Scheduled~~Number ~~Balance~~Entered ~~201,851,028.77~~Payment ~~94,035,946.29~~Origination ~~196,500,426.19~~Principal ~~Ending~~Bankruptcy ~~Scheduled~~Date Balance ~~198,012,518.53~~1 ~~93,498,380.91~~1293974813 ~~192,635,675.74 Record Date 07/29/~~Oct-2005 ~~07/29/2005~~01-Dec-2004 ~~07/29/2005~~CO ~~Principal And Interest Constant 963,481~~80.9600 ~~418~~118,~~703~~400.99 932,885.44 Scheduled Principal 117,169.21 26,010.11 57,304.62 Unscheduled Principal 3,721,341.03 511,555.27 3,807,445.83 Scheduled Interest 846,312.75 392,693.88 875,580.82 Servicing Fees 43,300.20 21,356.04 69,059.37 Master Servicing Fees 0.00 ~~0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 338.75 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread~~ 1 ~~0.00~~1794710791 ~~0.00~~Sep-2005 ~~0.00~~01-Oct-2004 ~~Spread~~OR ~~2 0~~80.00 ~~0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 803~~120,~~012~~000.~~55 370,999.09 806,521.45 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 4.773892 4.734348 4.925311

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 4Loans 5in 6Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~(continued) ~~Mixed~~Group ~~ARM Mixed ARM Weighted Average Coupon Rate 5.575084 4.635379 4.838525 Weighted Average Net Rate 5.232912 4.385379 4.588525 Weighted Average Maturity 353 335 336 Beginning~~ Loan ~~Count~~Current ~~222~~Paid ~~298~~To ~~284~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 3Date 5Delinquent ~~1 Ending~~ Loan ~~Count~~Rate ~~219~~Delinquent ~~293 283 Beginning Scheduled~~ Balance ~~98,935,003.11~~Interest ~~188,988,396.92~~1 ~~182,202,819.54~~1293974813 ~~Ending scheduled Balance 97~~118,~~040,130~~353.4531 ~~185,076,966.15 180,973,015.80 Record Date 07/29/~~01-Nov-2005 ~~07/29/2005~~0 ~~07/29/2005 Principal And Interest Constant 476,106~~5.56375% 1,~~022,940~~010.87 1,005,494.66 Scheduled Principal 16,464.14 292,913.44 270,833.88 Unscheduled Principal 1,878,408.52 3,618,517.33 958,969.86 Scheduled Interest 459,642.42 730,027.43 734,660.78 Servicing Fees 28,210.58 39,372.58 37,958.92 ~~Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread~~ 1 ~~0.00~~1794710791 ~~0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 431~~120,~~431~~000.~~84 690,654.85 696,701.86 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~~01-~~Through~~Dec-2005 ~~Rate~~(1) 5.~~232912~~000% 4475.~~385379 4.588525~~00

Group Level Collateral Statement Group 7 8 9 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.153711 3.828842 4.607939 Weighted Average Net Rate 4.903711 3.453842 4.232939 Weighted Average Maturity 335.00 352.00 352.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 763,190.09 59,368.27 74,436.25 Beginning Loan Count 614 25 71 Loans Paid In Full 11 2 0 Ending Loan Count 603 23 71 Beginning Scheduled Balance 133,591,170.82 11,508,541.25 14,351,846.17 Ending Scheduled Balance 130,371,660.85 10,672,001.71 14,331,046.45 Scheduled Principal 189,448.18 22,647.95 19,325.89 Unscheduled Principal 3,030,061.79 813,891.59 1,473.83 Scheduled Interest 573,741.91 36,720.32 55,110.36 Servicing Fee 27,831.49 3,596.42 4,484.95 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 545,910.42 33,123.90 50,625.41 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 4.903711 3.453842 4.232939

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.031697 Weighted Average Net Rate 4.737025 Weighted Average Maturity 345.00 Record Date 07/29/2005 Principal And Interest Constant 5,716,608.09 Beginning Loan Count 2,757 Loans Paid In Full 45 Ending Loan Count 2,712 Beginning Scheduled Balance 1,121,965,179.06 Ending Scheduled Balance 1,102,611,396.59 Scheduled Principal 1,012,117.42 Unscheduled Principal 18,341,665.05 Scheduled Interest 4,704,490.67 Servicing Fee 275,170.55 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 338.75 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,428,981.37 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 4.737025

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 1 16 3,718,300.00 3,698,910.77 0 0.00 0.00 2 1 382,500.00 382,500.00 0 0.00 0.00 3 6 3,758,200.00 3,749,251.34 0 0.00 0.00 4 3 1,858,000.00 1,849,366.95 0 0.00 0.00 5 5 3,624,200.00 3,525,224.11 0 0.00 0.00 6 1 1,000,000.00 904,708.25 0 0.00 0.00 7 11 3,076,522.00 2,984,554.73 0 0.00 0.00 8 2 783,000.00 774,859.95 0 0.00 0.00 9 0 0.00 0.00 0 0.00 0.00 Total 45 18,200,722.00 17,869,376.10 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 24,591.41 2 0 0.00 0.00 0 0.00 0.00 129,055.27 3 0 0.00 0.00 0 0.00 0.00 59,840.12 4 0 0.00 0.00 0 0.00 0.00 30,792.53 5 0 0.00 0.00 0 0.00 0.00 97,944.97 6 0 0.00 0.00 0 0.00 0.00 55,733.58 7 0 0.00 0.00 0 0.00 0.00 49,414.05 8 0 0.00 0.00 0 0.00 0.00 40,162.86 9 0 0.00 0.00 0 0.00 0.00 1,473.83 Total 0 0.00 0.00 0 0.00 0.00 489,008.62

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 1213782083 MD 79.99 01-Oct-2004 135,900.00 135,900.00 1 1213997410 WA 80.00 01-Jan-2005 632,000.00 625,550.02 1 1293974846 CO 80.00 01-Jan-2005 304,000.00 304,000.00 1 1295691208 FL 94.99 01-Nov-2004 137,250.00 137,249.96 1 1295726958 FL 80.00 01-Jan-2005 126,000.00 125,999.99 1 1466032369 VA 72.83 01-Dec-2004 305,900.00 304,399.98 1 1790190452 WA 77.61 01-Dec-2004 178,500.00 177,371.70 1 1790259209 KS 70.00 01-Feb-2005 58,800.00 58,374.16 1 1790260220 CA 90.00 01-Feb-2005 335,400.00 332,671.40 1 1793938808 ME 79.43 01-Dec-2004 224,000.00 221,646.66 1 1794710871 CA 70.00 01-Nov-2004 168,700.00 168,700.00 1 1794711047 WA 68.72 01-Oct-2004 323,000.00 323,000.00 1 1794723217 WA 76.47 01-Jan-2005 130,000.00 128,732.01 1 1794723782 CA 70.00 01-Dec-2004 255,500.00 255,500.00 1 1794884624 OR 75.00 01-Jan-2004 165,000.00 161,474.26 1 1846112906 FL 94.81 01-Jan-2005 238,350.00 236,179.48 2 0079133919 CA 85.00 01-Jan-2005 382,500.00 382,500.00 3 0079687607 CA 55.82 01-Jan-2005 1,500,000.00 1,500,000.00 3 0088044848 CA 80.00 01-Apr-2005 399,200.00 399,200.00 3 0088128429 CA 75.00 01-Apr-2005 401,250.00 399,280.03 3 1790222173 WA 80.00 01-Feb-2005 577,600.00 573,008.11 3 1790252196 WA 90.00 01-Feb-2005 494,950.00 490,923.33 3 7077944119 CA 80.00 01-Mar-2005 385,200.00 385,194.24 4 1295740981 SC 51.60 01-Mar-2005 258,000.00 258,000.00 4 1790259752 MO 63.64 01-Mar-2005 700,000.00 695,457.02 4 1790260150 MO 66.67 01-Mar-2005 900,000.00 894,158.97 5 1319064120 FL 62.04 01-May-2003 425,000.00 412,600.68 5 1703009801 NJ 63.77 01-May-2003 1,100,000.00 1,057,046.69 5 1704011140 NY 60.00 01-Dec-2003 1,050,000.00 1,023,570.00 5 1761385130 CA 80.00 01-Sep-2003 399,200.00 386,024.08 5 1765370827 CA 79.27 01-Aug-2004 650,000.00 641,330.91 6 1704030665 NY 63.49 01-Sep-2004 1,000,000.00 903,236.28 7 1101624232 NJ 79.09 01-Jan-2004 322,700.00 315,621.25 7 1135080893 NY 55.09 01-Jul-2003 322,000.00 311,398.69 7 1230147569 CA 63.64 01-Aug-2003 420,000.00 406,528.95 7 1231118409 CA 68.39 01-Aug-2004 357,000.00 351,335.75 7 1246137021 CA 50.71 01-Jan-2004 164,801.00 160,410.66 7 1262111095 CA 55.75 01-Feb-2004 249,500.00 244,091.64 7 1293003610 SC 85.60 01-Jan-2003 214,000.00 205,946.63 7 1381178970 FL 38.89 01-Mar-2003 215,821.00 207,729.41 7 1621357954 IL 56.61 01-Jun-2003 322,700.00 310,643.99 7 1765009287 CA 80.00 01-May-2003 356,000.00 338,833.17 7 1815195272 NH 72.13 01-Jul-2003 132,000.00 128,107.60 8 1794084978 CA 58.06 01-Feb-2005 450,000.00 444,869.73 8 1794087127 CA 62.83 01-Jan-2005 333,000.00 328,859.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 1213782083 Loan Paid in Full 0 5.750% 360 10 1 1213997410 Loan Paid in Full 0 4.750% 360 7 1 1293974846 Loan Paid in Full 0 5.375% 360 7 1 1295691208 Loan Paid in Full (1) 5.375% 360 9 1 1295726958 Loan Paid in Full (1) 5.125% 360 7 1 1466032369 Loan Paid in Full 0 5.250% 360 8 1 1790190452 Loan Paid in Full 0 4.875% 360 8 1 1790259209 Loan Paid in Full 0 5.875% 360 6 1 1790260220 Loan Paid in Full 0 5.250% 360 6 1 1793938808 Loan Paid in Full 0 5.250% 360 8 1 1794710871 Loan Paid in Full 0 5.000% 360 9 1 1794711047 Loan Paid in Full 0 4.875% 360 10 1 1794723217 Loan Paid in Full 0 5.000% 360 7 1 1794723782 Loan Paid in Full 0 5.125% 360 8 1 1794884624 Loan Paid in Full 0 5.875% 360 19 1 1846112906 Loan Paid in Full 0 5.375% 360 7 2 0079133919 Loan Paid in Full (1) 5.625% 360 7 3 0079687607 Loan Paid in Full 0 5.875% 360 7 3 0088044848 Loan Paid in Full (1) 5.250% 360 4 3 0088128429 Loan Paid in Full 0 6.125% 360 4 3 1790222173 Loan Paid in Full 0 5.375% 360 6 3 1790252196 Loan Paid in Full 0 5.250% 360 6 3 7077944119 Loan Paid in Full 0 5.290% 360 5 4 1295740981 Loan Paid in Full (1) 5.625% 360 5 4 1790259752 Loan Paid in Full 0 5.625% 360 5 4 1790260150 Loan Paid in Full 0 5.625% 360 5 5 1319064120 Loan Paid in Full 0 6.125% 360 27 5 1703009801 Loan Paid in Full 0 4.500% 360 27 5 1704011140 Loan Paid in Full 1 5.250% 360 20 5 1761385130 Loan Paid in Full 0 4.500% 360 23 5 1765370827 Loan Paid in Full 0 6.000% 360 12 6 1704030665 Loan Paid in Full (3) 6.000% 360 11 7 1101624232 Loan Paid in Full 0 5.875% 360 19 7 1135080893 Loan Paid in Full 0 5.000% 360 25 7 1230147569 Loan Paid in Full 0 5.375% 360 24 7 1231118409 Loan Paid in Full 0 5.875% 360 12 7 1246137021 Loan Paid in Full (1) 5.375% 360 19 7 1262111095 Loan Paid in Full 0 5.500% 360 18 7 1293003610 Loan Paid in Full 0 5.500% 360 31 7 1381178970 Loan Paid in Full 0 5.125% 360 29 7 1621357954 Loan Paid in Full 0 4.500% 360 26 7 1765009287 Loan Paid in Full (1) 4.750% 360 27 7 1815195272 Loan Paid in Full 0 5.625% 360 25 8 1794084978 Loan Paid in Full 0 4.125% 360 6 8 1794087127 Loan Paid in Full (1) 4.125% 360 7

Summary SMM CPR PSA Current Month 1.636% Current Month 17.961% Current Month 670.161% 3 Month Average 1.433% 3 Month Average 15.881% 3 Month Average 638.280% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 9.280% N/A Apr-2005 494.719% N/A May-2005 10.602% N/A May-2005 509.645% N/A Jun-2005 13.542% N/A Jun-2005 593.394% N/A Jul-2005 16.140% N/A Jul-2005 651.284% N/A Aug-2005 17.961% N/A Aug-2005 670.161% 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 SMM CPR PSA Current Month 1.845% Current Month 20.023% Current Month 1,366.450% 3 Month Average 1.543% 3 Month Average 16.997% 3 Month Average 1,346.126% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 5.712% N/A Apr-2005 847.169% N/A May-2005 12.061% N/A May-2005 1,383.399% N/A Jun-2005 15.852% N/A Jun-2005 1,480.399% N/A Jul-2005 15.116% N/A Jul-2005 1,191.531% N/A Aug-2005 20.023% N/A Aug-2005 1,366.450% 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. 2 SMM CPR PSA Current Month 0.544% Current Month 6.338% Current Month 430.148% 3 Month Average 2.022% 3 Month Average 21.124% 3 Month Average 1,788.379% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 32.728% N/A Apr-2005 4,933.225% N/A May-2005 29.427% N/A May-2005 3,400.779% N/A Jun-2005 30.395% N/A Jun-2005 2,842.305% N/A Jul-2005 26.640% N/A Jul-2005 2,092.683% N/A Aug-2005 6.338% N/A Aug-2005 430.148% 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. 3 SMM CPR PSA Current Month 1.938% Current Month 20.932% Current Month 1,981.700% 3 Month Average 1.182% 3 Month Average 13.118% 3 Month Average 1,463.772% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 6.645% N/A Apr-2005 2,568.505% N/A May-2005 2.668% N/A May-2005 581.904% N/A Jun-2005 7.417% N/A Jun-2005 1,127.897% N/A Jul-2005 11.004% N/A Jul-2005 1,281.718% N/A Aug-2005 20.932% N/A Aug-2005 1,981.700% 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. 4 SMM CPR PSA Current Month 1.899% Current Month 20.552% Current Month 1,704.620% 3 Month Average 0.763% 3 Month Average 8.386% 3 Month Average 727.018% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 9.972% N/A Apr-2005 2,487.195% N/A May-2005 15.200% N/A May-2005 2,525.923% N/A Jun-2005 0.669% N/A Jun-2005 83.426% N/A Jul-2005 3.937% N/A Jul-2005 393.009% N/A Aug-2005 20.552% N/A Aug-2005 1,704.620% 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. 5 SMM CPR PSA Current Month 1.918% Current Month 20.733% Current Month 476.366% 3 Month Average 1.336% 3 Month Average 14.599% 3 Month Average 351.849% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 3.583% N/A Apr-2005 101.172% N/A May-2005 3.751% N/A May-2005 100.159% N/A Jun-2005 19.276% N/A Jun-2005 487.962% N/A Jul-2005 3.788% N/A Jul-2005 91.219% N/A Aug-2005 20.733% N/A Aug-2005 476.366% 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. 6 SMM CPR PSA Current Month 0.527% Current Month 6.145% Current Month 144.056% 3 Month Average 1.222% 3 Month Average 12.951% 3 Month Average 318.107% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 3.637% N/A Apr-2005 104.758% N/A May-2005 5.657% N/A May-2005 153.786% N/A Jun-2005 3.369% N/A Jun-2005 86.873% N/A Jul-2005 29.338% N/A Jul-2005 723.392% N/A Aug-2005 6.145% N/A Aug-2005 144.056% 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. 7 SMM CPR PSA Current Month 2.271% Current Month 24.097% Current Month 530.560% 3 Month Average 1.463% 3 Month Average 16.019% 3 Month Average 364.940% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 6.932% N/A Apr-2005 185.108% N/A May-2005 10.925% N/A May-2005 277.369% N/A Jun-2005 11.107% N/A Jun-2005 268.264% N/A Jul-2005 12.853% N/A Jul-2005 295.997% N/A Aug-2005 24.097% N/A Aug-2005 530.560% 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. 8 SMM CPR PSA Current Month 7.086% Current Month 58.603% Current Month 3,995.043% 3 Month Average 7.733% 3 Month Average 61.551% 3 Month Average 5,004.218% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 47.612% N/A Apr-2005 7,516.951% N/A May-2005 35.562% N/A May-2005 4,304.964% N/A Jun-2005 56.860% N/A Jun-2005 5,494.780% N/A Jul-2005 69.192% N/A Jul-2005 5,522.831% N/A Aug-2005 58.603% N/A Aug-2005 3,995.043% 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. 9 SMM CPR PSA Current Month 0.010% Current Month 0.123% Current Month 8.245% 3 Month Average 1.868% 3 Month Average 19.271% 3 Month Average 1,623.234% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 13.912% N/A Apr-2005 1,997.120% N/A May-2005 30.323% N/A May-2005 3,393.919% N/A Jun-2005 29.131% N/A Jun-2005 2,657.581% N/A Jul-2005 28.558% N/A Jul-2005 2,203.878% N/A Aug-2005 0.123% N/A Aug-2005 8.245% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

Prepayment - Voluntary Prepayments

Filing Compare · J.P. MORGAN MORTGAGE TRUST 2005-A2