8-K 1 jpa050a3_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-A3 (Exact name of registrant as specified in its charter) New York (governing law of 333-121990-01 Pooling and Servicing Agreement) (Commission 54-2175557 (State or other File Number) 54-2175558 jurisdiction 54-2175559 of Incorporation) 54-2175633 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of J.P. MORGAN MORTGAGE TRUST, Mortgage Pass-Through Certificates, Series 2005-A3 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-A3 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-A3 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-A3 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-A3 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-A3 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 466247PV9 ~~SEN~~ 5.~~24284~~23194% ~~106~~102,~~841~~751,~~481~~146.2843 ~~466~~447,~~705~~989.7485 2-A-1 466247PW7 ~~SEN~~ 5.~~17987~~17596% ~~363~~350,~~988~~385,~~285~~703.4481 1,~~570~~511,~~877~~318.4135 3-A-1 466247PX5 ~~SEN~~ 5.~~05238~~04615% 9994,~~022~~810,~~291~~760.6311 ~~416~~398,~~836~~691.0225 3-A-2 466247PY3 ~~SEN~~ 5.~~05238~~04615% 3835,~~409~~250,~~066~~623.4431 ~~161~~148,~~683~~233.6234 3-A-3 466247PZ0 ~~SEN~~ 5.~~05238~~04615% 20,589,900.00 86,~~673~~583.5314 3-A-4 466247QA4 ~~SEN~~ 5.~~05238~~04615% 15,262,920.00 64,~~249~~182.5251 3-A-5 466247QB2 ~~SEN~~ 5.~~05238~~04615% 5,~~820~~573,~~906~~336.5976 2423,~~503~~436.2159 4-A-1 466247QC0 ~~SEN~~ 4.~~31224~~31270% ~~111~~105,~~789~~205,~~603~~099.3569 ~~401~~378,~~643~~098.5355 4-A-2 466247QD8 ~~SEN~~ 4.~~31224~~31270% 3,~~755~~534,~~256~~068.4663 1312,~~492~~701.0815 5-A-1 466247QE6 ~~SEN~~ 4.~~40224~~40613% 43,~~489~~879,~~661~~945.5201 1614,~~467~~246.3627 5-A-2 466247QF3 ~~SEN~~ 4.~~40224~~40613% 1613,~~997~~740,~~647~~298.6821 6250,~~344~~451.6523 5-A-3 466247QG1 ~~SEN~~ 4.~~40224~~40613% 6,987,920.00 25,~~630~~658.5704 6-A-1 466247QH9 ~~SEN~~ 4.~~93863~~92627% 8070,~~166~~182,~~038~~773.5180 ~~329~~288,~~862~~116.3400 6-A-2 466247QJ5 ~~SEN~~ 4.~~93863~~92627% 27,712,960.00 ~~114~~113,~~031~~767.6091 6-A-3 466247QK2 ~~SEN~~ 4.~~93863~~92627% 3,~~502~~178,~~256~~153.5511 1413,~~410~~047.8703 6-A-4 466247QL0 ~~SEN~~ 4.~~93863~~92627% 5951,~~341~~951,~~280~~371.2507 ~~244~~213,~~173~~272.8901 6-A-5 466247QM8 ~~SEN~~ 4.~~93863~~92627% 20,513,960.00 84,~~409~~214.6040 6-A-6 466247RM7 ~~SEN~~ 4.~~93863~~92627% 98,~~281~~422,~~771~~823.2691 3834,~~192~~577.0758 6-A-7 466247QN6 ~~SEN~~ 4.~~93863~~92627% 2,~~893~~626,~~802~~005.2598 1110,~~907~~780.2434 7CA1 466247QP1 ~~SEN~~ 5.~~15691~~14789% ~~104~~96,~~863~~415,~~418~~278.4890 ~~450~~413,~~643~~612.0262 7CA2 466247QQ9 ~~SEN~~ 5.~~15691~~14789% 65,~~397~~882,~~576~~166.6395 2725,~~493~~233.1395 8JA1 466247QR7 ~~SEN~~ 5.~~20351~~16647% 4740,~~426~~854,~~186~~036.6734 ~~205~~175,~~652~~892.0069 8JA2 466247QS5 ~~SEN~~ 5.~~20351~~16647% 2,~~893~~492,~~355~~404.0329 1210,~~546~~730.3278 9CA1 466247QT3 ~~SEN~~ 5.~~33331~~33163% ~~116~~110,~~873~~949,~~545~~219.4363 ~~519~~492,~~436~~950.0539 9CA2 466247QU0 ~~SEN~~ 5.~~33331~~33163% 76,~~130~~768,~~233~~801.2134 3130,~~689~~073.8197 10-J-1 466247QV8 ~~SEN~~ 5.~~28631~~26901% ~~108~~95,~~150~~948,~~872~~629.8446 ~~476~~421,~~432~~295.9927 10-J-2 466247QW6 ~~SEN~~ 5.~~28631~~26901% 65,~~598~~853,~~152~~708.2534 2925,~~066~~702.5971 11-A-1 466247QX4 ~~SEN~~ 4.~~51962~~51240% ~~247~~237,~~816~~399,~~835~~141.3409 ~~933~~892,~~365~~700.9022 11-A-2 466247QY2 ~~SEN~~ 4.~~51962~~51240% 37,437,300.00 ~~141~~140,~~002~~776.1278 11-A-3 466247QZ9 ~~SEN~~ 4.~~51962~~51240% 9794,~~960~~382,~~202~~623.9209 ~~368~~354,~~952~~910.7925 11-A-4 466247RA3 ~~SEN~~ 4.~~51962~~51240% 8,~~420~~112,~~169~~658.2437 3130,~~713~~506.3431 A-R 466247RB1 ~~SEN~~ 5.~~23624~~23186% 0.00 0.0304 I-B-1 466247RC9 ~~SUB~~ 4.~~98958~~98358% 15,~~210~~173,~~078~~489.1348 63,~~231~~015.9422 I-B-2 466247RD7 ~~SUB~~ 4.~~98958~~98358% 7,~~342~~324,~~653~~989.0692 30,~~525~~420.1755 I-B-3 466247RE5 ~~SUB~~ 4.~~98958~~98358% 3,~~146~~139,~~854~~284.1624 13,~~082~~037.2339 I-B-4 466247PL1 ~~SUB~~ 4.~~98958~~98358% 3,~~671~~662,~~326~~494.5396 15,~~262~~210.5827 I-B-5 466247PM9 ~~SUB~~ 4.~~98958~~98358% 2,~~622~~616,~~371~~063.8156 10,~~901~~864.8346 I-B-6 466247PN7 ~~SUB~~ 4.~~98958~~98358% 2,~~097~~092,~~925~~878.1952 8,~~721~~691.5869 II-BA-1 466247RF2 ~~SUB~~ 5.~~25378~~24111% 11,~~137~~123,~~675~~742.1697 48,~~762~~584.4502 II-BA-2 466247RG0 ~~SUB~~ 5.~~25378~~24111% 4,~~586~~580,~~036~~300.8717 20,~~078~~004.3790 II-BA-3 466247RH8 ~~SUB~~ 5.~~25378~~24111% 3,~~275~~271,~~739~~641.2055 14,~~341~~289.6921 II-BA-4 466247PP2 ~~SUB~~ 5.~~25378~~24111% 2,~~620~~617,~~585~~307.3625 11,~~473~~431.3334 II-BA-5 466247PQ0 ~~SUB~~ 5.~~25378~~24111% 1,~~091~~090,~~913~~547.0718 4,~~780~~763.5607 II-BA-6 466247PR8 ~~SUB~~ 5.~~25378~~24111% 2,~~402~~399,~~241~~236.7274 10,~~517~~478.3890 III-B-1 466247RJ4 ~~SUB~~ 4.~~51962~~51240% 3,~~869~~845,~~578~~344.1796 14,~~574~~459.2078 III-B-2 466247RK1 ~~SUB~~ 4.~~51962~~51240% 1,~~832~~821,~~947~~468.0624 6,~~903~~849.5333 III-B-3 466247RL9 ~~SUB~~ 4.~~51962~~51240% 1,~~018~~011,~~300~~923.6050 3,~~835~~805.2817 III-B-4 466247PS6 ~~SUB~~ 4.~~51962~~51240% 1,~~018~~011,~~300~~923.6050 3,~~835~~805.2817 III-B-5 466247PT4 ~~SUB~~ 4.~~51962~~51240% ~~407~~404,~~318~~767.2542 1,~~534~~522.1006 III-B-6 466247PU1 ~~SUB~~ 4.~~51962~~51240% ~~611~~607,~~004~~177.2988 2,~~301~~283.2619 Totals 1,~~857~~752,~~297~~850,~~706~~319.4867 7,~~660~~217,~~751~~267.7024

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 2900,~~057,256~~977.2688 0.00 ~~104~~101,~~784~~850,~~225~~168.0255 21,~~523~~348,~~962~~967.0073 0.00 2-A-1 31,~~642~~317,~~550~~265.4337 0.00 ~~360~~349,~~345~~068,~~735~~438.0144 52,~~213~~828,~~427~~583.8472 0.00 3-A-1 ~~775~~440,~~755~~785.7982 0.00 9894,~~246~~369,~~535~~974.8529 1839,~~192,591~~477.8107 0.00 3-A-2 ~~581~~330,~~778~~567.9885 0.00 3734,~~827~~920,~~287~~055.46 ~~743~~478,~~462~~801.6019 0.00 3-A-3 0.00 0.00 20,589,900.00 86,~~673~~583.5314 0.00 3-A-4 0.00 0.00 15,262,920.00 64,~~249~~182.5251 0.00 3-A-5 4525,~~601~~911.8707 0.00 5,~~775~~547,~~304~~425.7169 7049,~~105~~347.0866 0.00 4-A-1 1,~~546~~483,~~052~~313.8769 0.00 ~~110~~103,~~243~~721,~~550~~786.4800 1,~~947~~861,~~696~~412.4024 0.00 4-A-2 5149,~~935~~827.2974 0.00 3,~~703~~484,~~321~~240.1889 6562,~~427~~528.3789 0.00 5-A-1 ~~104~~74,~~642~~956.2242 0.00 43,~~385~~804,~~019~~988.3059 ~~121~~89,~~109~~202.5869 0.00 5-A-2 ~~559~~400,~~040~~447.5719 0.00 1613,~~438~~339,~~607~~851.1103 ~~621~~450,~~385~~898.2242 0.00 5-A-3 0.00 0.00 6,987,920.00 25,~~630~~658.5704 0.00 6-A-1 32,~~421~~070,~~977~~392.8945 0.00 7668,~~744~~112,~~060~~381.6235 32,~~751~~358,~~840~~508.2345 0.00 6-A-2 0.00 0.00 27,712,960.00 ~~114~~113,~~031~~767.6091 0.00 6-A-3 ~~111~~67,~~093~~214.4062 0.00 3,~~391~~110,~~163~~938.1550 ~~125~~80,~~504~~261.2765 0.00 6-A-4 21,~~533~~532,~~049~~566.7101 0.00 5650,~~808~~418,~~230~~805.5405 21,~~777~~745,~~223~~838.6002 0.00 6-A-5 0.00 0.00 20,513,960.00 84,~~409~~214.6040 0.00 6-A-6 ~~294~~178,~~422~~133.6192 0.00 8,~~987~~244,~~348~~689.6599 ~~332~~212,~~614~~711.6850 0.00 6-A-7 9155,~~792~~537.9128 0.00 2,~~802~~570,~~009~~468.3469 ~~103~~66,~~700~~317.1562 0.00 7CA1 23,~~064~~100,~~269~~007.4515 0.00 ~~102~~93,~~799~~315,~~149~~271.0375 23,~~514~~513,~~912~~619.4777 0.00 7CA2 ~~125~~189,~~938~~127.3128 0.00 65,~~271~~693,~~638~~039.3167 ~~153~~214,~~431~~361.4423 0.00 8JA1 135,~~938,952~~905.0944 0.00 4540,~~487~~818,~~234~~130.5990 2211,~~144,604~~798.0913 0.00 8JA2 ~~118~~2,~~290~~190.7050 0.00 2,~~775~~490,~~064~~213.3379 ~~130~~12,~~837~~921.0228 0.00 9CA1 12,~~391~~505,~~095~~374.2488 0.00 ~~115~~108,~~482~~443,~~450~~844.1975 12,~~910~~998,~~531~~325.2927 0.00 9CA2 84152,~~868~~848.0817 0.00 76,~~045~~615,~~365~~953.1317 ~~116~~182,~~557~~922.8914 0.00 10-J-1 3778,~~764,600~~598.9046 0.00 ~~104~~95,~~386~~170,~~271~~031.9401 41,~~241~~199,~~033~~893.8973 0.00 10-J-2 ~~229~~47,~~673~~501.6934 0.00 65,~~368~~806,~~478~~207.5700 ~~258~~73,~~740~~204.2805 0.00 11-A-1 1,~~926~~273,~~905~~191.8970 0.00 ~~245~~236,~~889~~125,~~929~~949.4539 2,~~860~~165,~~271~~891.7992 0.00 11-A-2 0.00 0.00 37,437,300.00 ~~141~~140,~~002~~776.1278 0.00 11-A-3 ~~661~~437,~~726~~231.0558 0.00 9793,~~298~~945,~~476~~391.8750 1792,~~030,678~~141.8483 0.00 11-A-4 5637,~~878~~582.6624 0.00 8,~~363~~075,~~290~~076.5813 8868,~~592~~088.0055 0.00 A-R 0.00 0.00 0.00 0.0304 0.00 I-B-1 9,~~102~~266.8914 0.00 15,~~200~~164,~~975~~223.2434 72,~~334~~281.8336 0.00 I-B-2 4,~~394~~473.4122 0.00 7,~~338~~320,~~258~~516.6470 34,~~919~~893.5877 0.00 I-B-3 1,~~883~~917.3210 0.00 3,~~144~~137,~~970~~367.8414 14,~~965~~954.5549 0.00 I-B-4 2,~~197~~236.2161 0.00 3,~~669~~660,~~129~~258.3235 17,~~459~~446.7988 0.00 I-B-5 1,~~569~~597.4358 0.00 2,~~620~~614,~~802~~465.3898 12,~~471~~462.2604 0.00 I-B-6 1,~~255~~278.5608 0.00 2,~~096~~091,~~669~~600.6344 9,~~977~~969.1477 0.00 II-BA-1 3,~~516~~479.1296 0.00 11,~~134~~120,~~159~~263.0402 52,~~278~~063.5798 0.00 II-BA-2 1,~~447~~432.7990 0.00 4,~~584~~578,~~589~~867.0827 21,~~526~~437.1680 0.00 II-BA-3 1,~~034~~023.1450 0.00 3,~~274~~270,~~705~~618.0605 15,~~375~~312.8371 0.00 II-BA-4 ~~827~~818.3180 0.00 2,~~619~~616,~~758~~488.0545 12,~~300~~250.6414 0.00 II-BA-5 ~~344~~341.7117 0.00 1,~~091~~090,~~568~~206.3502 5,~~125~~104.2724 0.00 II-BA-6 ~~758~~750.3858 0.00 2,~~401~~398,~~483~~486.3416 11,~~275~~229.7648 0.00 III-B-1 56,~~996~~159.9846 0.00 3,~~863~~839,~~581~~185.1950 20,~~571~~619.1824 0.00 III-B-2 2,~~840~~917.6662 0.00 1,~~830~~818,~~106~~550.4062 9,~~744~~766.1995 0.00 III-B-3 1,~~578~~620.1490 0.00 1,~~016~~010,~~722~~302.4660 5,~~413~~426.4207 0.00 III-B-4 1,~~578~~620.1490 0.00 1,~~016~~010,~~722~~302.4660 5,~~413~~426.4207 0.00 III-B-5 ~~631~~648.2536 0.00 ~~406~~404,~~686~~119.9906 2,~~165~~170.3542 0.00 III-B-6 ~~946~~972.9258 0.00 ~~610~~606,~~057~~205.3730 3,~~248~~255.1877 0.00 Totals 2817,~~222~~530,~~053~~011.2251 0.00 1,~~829~~735,~~075~~320,~~653~~308.2518 3524,~~882~~747,~~804~~278.9275 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-1 108,140,600.00 ~~106~~102,~~841~~751,~~481~~146.2843 22,~~610~~330.1546 2878,~~034,646~~647.1142 0.00 0.00 2-A-1 369,312,400.00 ~~363~~350,~~988~~385,~~285~~703.4481 ~~360~~352,~~312~~774.2269 3964,~~282,238~~490.2168 0.00 0.00 3-A-1 100,000,000.00 9994,~~022~~810,~~291~~760.6311 18,~~501~~845.2515 ~~757~~421,~~254~~940.5367 0.00 0.00 3-A-2 39,142,300.00 3835,~~409~~250,~~066~~623.4431 1314,~~875~~132.0494 ~~567~~316,~~903~~434.9591 0.00 0.00 3-A-3 20,589,900.00 20,589,900.00 0.00 0.00 0.00 0.00 3-A-4 15,262,920.00 15,262,920.00 0.00 0.00 0.00 0.00 3-A-5 5,878,380.00 5,~~820~~573,~~906~~336.5976 1,~~087~~107.5779 4424,~~514~~803.3028 0.00 0.00 4-A-1 113,992,900.00 ~~111~~105,~~789~~205,~~603~~099.3569 9187,~~012~~549.2995 1,~~455~~395,~~040~~763.5874 0.00 0.00 4-A-2 3,829,270.00 3,~~755~~534,~~256~~068.4663 32,~~057~~940.3099 4846,~~877~~886.9975 0.00 0.00 5-A-1 5,000,000.00 43,~~489~~879,~~661~~945.5201 4,~~914~~494.2657 9970,~~727~~461.9585 0.00 0.00 5-A-2 19,724,080.00 1613,~~997~~740,~~647~~298.6821 2624,~~253~~011.9680 ~~532~~376,~~786~~435.6239 0.00 0.00 5-A-3 6,987,920.00 6,987,920.00 0.00 0.00 0.00 0.00 6-A-1 82,702,440.00 8070,~~166~~182,~~038~~773.5180 2825,~~738~~985.6948 32,~~393~~044,~~239~~406.2097 0.00 0.00 6-A-2 27,712,960.00 27,712,960.00 0.00 0.00 0.00 0.00 6-A-3 3,584,600.00 3,~~502~~178,~~256~~153.5511 ~~932~~843.9961 ~~110~~66,~~160~~371.4101 0.00 0.00 6-A-4 61,218,800.00 5951,~~341~~951,~~280~~371.2507 2119,~~273~~235.2322 21,~~511~~513,~~776~~330.4979 0.00 0.00 6-A-5 20,513,960.00 20,513,960.00 0.00 0.00 0.00 0.00 6-A-6 9,500,000.00 98,~~281~~422,~~771~~823.2691 2,~~472~~235.6476 ~~291~~175,~~949~~898.9717 0.00 0.00 6-A-7 2,961,840.00 2,~~893~~626,~~802~~005.2598 ~~770~~697.9005 9154,~~022~~840.0123 0.00 0.00 7CA1 108,778,000.00 ~~104~~96,~~863~~415,~~418~~278.4890 6560,~~307~~135.6940 13,~~998~~039,~~961~~871.7675 0.00 0.00 7CA2 6,636,400.00 65,~~397~~882,~~576~~166.6395 3,~~984~~668.3378 ~~121~~185,~~953~~458.9850 0.00 0.00 8JA1 50,298,700.00 4740,~~426~~854,~~186~~036.6734 3025,~~334~~794.8994 110,~~908,617~~110.2049 0.00 0.00 8JA2 3,068,600.00 2,~~893~~492,~~355~~404.0329 1,~~850~~573.6669 ~~116,440~~616.0482 0.00 0.00 9CA1 119,126,800.00 ~~116~~110,~~873~~949,~~545~~219.4363 1110,~~057~~350.7816 12,~~380~~495,~~037~~024.4573 0.00 0.00 9CA2 7,267,700.00 76,~~130~~768,~~233~~801.2134 ~~674~~631.6144 84152,~~193~~216.4772 0.00 0.00 10-J-1 110,018,600.00 ~~108~~95,~~150~~948,~~872~~629.8446 119,~~229~~498.1133 3769,~~753,371~~100.7913 0.00 0.00 10-J-2 6,712,100.00 65,~~598~~853,~~152~~708.2534 ~~685~~579.0748 ~~228~~46,~~988~~921.6186 0.00 0.00 11-A-1 253,756,600.00 ~~247~~237,~~816~~399,~~835~~141.3409 ~~442~~440,~~080~~232.1430 1832,~~484,825~~959.7540 0.00 0.00 11-A-2 37,437,300.00 37,437,300.00 0.00 0.00 0.00 0.00 11-A-3 100,000,000.00 9794,~~960~~382,~~202~~623.9209 151,~~816~~181.4184 ~~509~~286,~~909~~049.6374 0.00 0.00 11-A-4 8,595,500.00 8,~~420~~112,~~169~~658.2437 1312,~~049~~994.3884 4324,~~829~~587.2841 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 I-B-1 15,227,990.00 15,~~210~~173,~~078~~489.1348 9,~~102~~266.8914 0.00 0.00 0.00 I-B-2 7,351,300.00 7,~~342~~324,~~653~~989.0692 4,~~394~~473.4122 0.00 0.00 0.00 I-B-3 3,150,560.00 3,~~146~~139,~~854~~284.1624 1,~~883~~917.3210 0.00 0.00 0.00 I-B-4 3,675,650.00 3,~~671~~662,~~326~~494.5396 2,~~197~~236.2161 0.00 0.00 0.00 I-B-5 2,625,460.00 2,~~622~~616,~~371~~063.8156 1,~~569~~597.4358 0.00 0.00 0.00 I-B-6 2,100,395.77 2,~~097~~092,~~925~~878.1952 1,~~255~~278.5608 0.00 0.00 0.00 II-BA-1 11,144,580.00 11,~~137~~123,~~675~~742.1697 3,~~516~~479.1296 0.00 0.00 0.00 II-BA-2 4,588,880.00 4,~~586~~580,~~036~~300.8717 1,~~447~~432.7990 0.00 0.00 0.00 II-BA-3 3,277,770.00 3,~~275~~271,~~739~~641.2055 1,~~034~~023.1450 0.00 0.00 0.00 II-BA-4 2,622,210.00 2,~~620~~617,~~585~~307.3625 ~~827~~818.3180 0.00 0.00 0.00 II-BA-5 1,092,590.00 1,~~091~~090,~~913~~547.0718 ~~344~~341.7117 0.00 0.00 0.00 II-BA-6 2,403,731.00 2,~~402~~399,~~241~~236.7274 ~~758~~750.3858 0.00 0.00 0.00 III-B-1 3,881,470.00 3,~~869~~845,~~578~~344.1796 56,~~996~~159.9846 0.00 0.00 0.00 III-B-2 1,838,580.00 1,~~832~~821,~~947~~468.0624 2,~~840~~917.6662 0.00 0.00 0.00 III-B-3 1,021,430.00 1,~~018~~011,~~300~~923.6050 1,~~578~~620.1490 0.00 0.00 0.00 III-B-4 1,021,430.00 1,~~018~~011,~~300~~923.6050 1,~~578~~620.1490 0.00 0.00 0.00 III-B-5 408,570.00 ~~407~~404,~~318~~767.2542 ~~631~~648.2536 0.00 0.00 0.00 III-B-6 612,882.00 ~~611~~607,~~004~~177.2988 ~~946~~972.9258 0.00 0.00 0.00 Totals 1,895,797,148.77 1,~~857~~752,~~297~~850,~~706~~319.4867 1,~~369~~336,~~785~~382.9212 2616,~~852~~193,~~267~~629.2841 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 2900,~~057,256~~977.2688 ~~104~~101,~~784~~850,~~225~~168.0255 0.~~96896286~~941831 2900,~~057,256~~977.2688 2-A-1 31,~~642~~317,~~550~~265.4337 ~~360~~349,~~345~~068,~~735~~438.0144 0.~~97572065~~945185 31,~~642~~317,~~550~~265.4337 3-A-1 ~~775~~440,~~755~~785.7982 9894,~~246~~369,~~535~~974.8529 0.~~98246536~~943700 ~~775~~440,~~755~~785.7982 3-A-2 ~~581~~330,~~778~~567.9885 3734,~~827~~920,~~287~~055.46 0.~~96640431~~892131 ~~581~~330,~~778~~567.9885 3-A-3 0.00 20,589,900.00 1.~~00000000~~000000 0.00 3-A-4 0.00 15,262,920.00 1.~~00000000~~000000 0.00 3-A-5 4525,~~601~~911.8707 5,~~775~~547,~~304~~425.7169 0.~~98246536~~943700 4525,~~601~~911.8707 4-A-1 1,~~546~~483,~~052~~313.8769 ~~110~~103,~~243~~721,~~550~~786.4800 0.~~96710892~~909897 1,~~546~~483,~~052~~313.8769 4-A-2 5149,~~935~~827.2974 3,~~703~~484,~~321~~240.1889 0.~~96710892~~909897 5149,~~935~~827.2974 5-A-1 ~~104~~74,~~642~~956.2242 43,~~385~~804,~~019~~988.3059 0.~~87700386~~760998 ~~104~~74,~~642~~956.2242 5-A-2 ~~559~~400,~~040~~447.5719 1613,~~438~~339,~~607~~851.1103 0.~~83342833~~676323 ~~559~~400,~~040~~447.5719 5-A-3 0.00 6,987,920.00 1.~~00000000~~000000 0.00 6-A-1 32,~~421~~070,~~977~~392.8945 7668,~~744~~112,~~060~~381.6235 0.~~92795401~~823584 32,~~421~~070,~~977~~392.8945 6-A-2 0.00 27,712,960.00 1.~~00000000~~000000 0.00 6-A-3 ~~111~~67,~~093~~214.4062 3,~~391~~110,~~163~~938.1550 0.~~94603670~~867862 ~~111~~67,~~093~~214.4062 6-A-4 21,~~533~~532,~~049~~566.7101 5650,~~808~~418,~~230~~805.5405 0.~~92795400~~823584 21,~~533~~532,~~049~~566.7101 6-A-5 0.00 20,513,960.00 1.~~00000000~~000000 0.00 6-A-6 ~~294~~178,~~422~~133.6192 8,~~987~~244,~~348~~689.6599 0.~~94603670~~867862 ~~294~~178,~~422~~133.6192 6-A-7 9155,~~792~~537.9128 2,~~802~~570,~~009~~468.3469 0.~~94603670~~867862 9155,~~792~~537.9128 7CA1 23,~~064~~100,~~269~~007.4515 ~~102~~93,~~799~~315,~~149~~271.0375 0.~~94503621~~857851 23,~~064~~100,~~269~~007.4515 7CA2 ~~125~~189,~~938~~127.3128 65,~~271~~693,~~638~~039.3167 0.~~94503621~~857851 ~~125~~189,~~938~~127.3128 8JA1 135,~~938,952~~905.0944 4540,~~487~~818,~~234~~130.5990 0.~~90434215~~811515 135,~~938,952~~905.0944 8JA2 ~~118~~2,~~290~~190.7050 2,~~775~~490,~~064~~213.3379 0.~~90434215~~811515 ~~118~~2,~~290~~190.7050 9CA1 12,~~391~~505,~~095~~374.2488 ~~115~~108,~~482~~443,~~450~~844.1975 0.~~96940781~~910323 12,~~391~~505,~~095~~374.2488 9CA2 84152,~~868~~848.0817 76,~~045~~615,~~365~~953.1317 0.~~96940781~~910323 84152,~~868~~848.0817 10-J-1 3778,~~764,600~~598.9046 ~~104~~95,~~386~~170,~~271~~031.9401 0.~~94880567~~865036 3778,~~764,600~~598.9046 10-J-2 ~~229~~47,~~673~~501.6934 65,~~368~~806,~~478~~207.5700 0.~~94880567~~865036 ~~229~~47,~~673~~501.6934 11-A-1 1,~~926~~273,~~905~~191.8970 ~~245~~236,~~889~~125,~~929~~949.4539 0.~~96899915~~930521 1,~~926~~273,~~905~~191.8970 11-A-2 0.00 37,437,300.00 1.~~00000000~~000000 0.00 11-A-3 ~~661~~437,~~726~~231.0558 9793,~~298~~945,~~476~~391.8750 0.~~97298477~~939454 ~~661~~437,~~726~~231.0558 11-A-4 5637,~~878~~582.6624 8,~~363~~075,~~290~~076.5813 0.~~97298477~~939454 5637,~~878~~582.6624 A-R 0.00 0.00 0.~~00000000~~000000 0.00 I-B-1 9,~~102~~266.8914 15,~~200~~164,~~975~~223.2434 0.~~99822598~~995813 9,~~102~~266.8914 I-B-2 4,~~394~~473.4122 7,~~338~~320,~~258~~516.6470 0.~~99822598~~995813 4,~~394~~473.4122 I-B-3 1,~~883~~917.3210 3,~~144~~137,~~970~~367.8414 0.~~99822598~~995813 1,~~883~~917.3210 I-B-4 2,~~197~~236.2161 3,~~669~~660,~~129~~258.3235 0.~~99822598~~995813 2,~~197~~236.2161 I-B-5 1,~~569~~597.4358 2,~~620~~614,~~802~~465.3898 0.~~99822598~~995813 1,~~569~~597.4358 I-B-6 1,~~255~~278.5608 2,~~096~~091,~~669~~600.6344 0.~~99822598~~995813 1,~~255~~278.5608 II-BA-1 3,~~516~~479.1296 11,~~134~~120,~~159~~263.0402 0.~~99906493~~997818 3,~~516~~479.1296 II-BA-2 1,~~447~~432.7990 4,~~584~~578,~~589~~867.0827 0.~~99906493~~997818 1,~~447~~432.7990 II-BA-3 1,~~034~~023.1450 3,~~274~~270,~~705~~618.0605 0.~~99906493~~997818 1,~~034~~023.1450 II-BA-4 ~~827~~818.3180 2,~~619~~616,~~758~~488.0545 0.~~99906493~~997818 ~~827~~818.3180 II-BA-5 ~~344~~341.7117 1,~~091~~090,~~568~~206.3502 0.~~99906493~~997818 ~~344~~341.7117 II-BA-6 ~~758~~750.3858 2,~~401~~398,~~483~~486.3416 0.~~99906493~~997818 ~~758~~750.3858 III-B-1 56,~~996~~159.9846 3,~~863~~839,~~581~~185.1950 0.~~99539123~~989106 56,~~996~~159.9846 III-B-2 2,~~840~~917.6662 1,~~830~~818,~~106~~550.4062 0.~~99539123~~989106 2,~~840~~917.6662 III-B-3 1,~~578~~620.1490 1,~~016~~010,~~722~~302.4660 0.~~99539123~~989106 1,~~578~~620.1490 III-B-4 1,~~578~~620.1490 1,~~016~~010,~~722~~302.4660 0.~~99539123~~989106 1,~~578~~620.1490 III-B-5 ~~631~~648.2536 ~~406~~404,~~686~~119.9906 0.~~99539122~~989106 ~~631~~648.2536 III-B-6 ~~946~~972.9258 ~~610~~606,~~057~~205.3730 0.~~99539123~~989106 ~~946~~972.9258 Totals 2817,~~222~~530,~~053~~011.2251 1,~~829~~735,~~075~~320,~~653~~308.2518 0.~~96480557~~915351 2817,~~222~~530,~~053~~011.2251

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 108,140,600.00 ~~987~~950.~~98676242~~162533 0.~~20908105~~206495 188.~~81482172~~125047 0.~~00000000~~000000 2-A-1 369,312,400.00 ~~985~~948.~~58371027~~751528 0.~~97562990~~955220 82.~~88743029~~611585 0.~~00000000~~000000 3-A-1 100,000,000.00 ~~990~~948.~~22291630~~107601 0.~~18501250~~188452 74.~~57254530~~219407 0.~~00000000~~000000 3-A-2 39,142,300.00 ~~981~~900.~~26748914~~576188 0.~~35447687~~361066 148.~~50870158~~084219 0.~~00000000~~000000 3-A-3 20,589,900.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-4 15,262,920.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-5 5,878,380.00 ~~990~~948.~~22291686~~107601 0.~~18501186~~188452 74.~~57254550~~219407 0.~~00000000~~000000 4-A-1 113,992,900.00 ~~980~~922.~~67163262~~909231 0.~~79840315~~768030 12.~~76430883~~244304 0.~~00000000~~000000 4-A-2 3,829,270.00 ~~980~~922.~~67163193~~909231 0.~~79840283~~768029 12.~~76431017~~244305 0.~~00000000~~000000 5-A-1 5,000,000.00 ~~897~~775.~~93230400~~989002 0.~~98285200~~898914 1914.~~94559000~~092370 0.~~00000000~~000000 5-A-2 19,724,080.00 ~~861~~696.~~77138199~~625557 1.~~33106132~~217385 2719.~~01198839~~085067 0.~~00000000~~000000 5-A-3 6,987,920.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-1 82,702,440.00 ~~969~~848.~~33099568~~617934 0.~~34749507~~314205 4124.~~02949320~~720032 0.~~00000000~~000000 6-A-2 27,712,960.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-3 3,584,600.00 ~~977~~886.~~02855270~~613042 0.~~26027730~~235343 3018.~~73157674~~515597 0.~~00000000~~000000 6-A-4 61,218,800.00 ~~969~~848.~~33099391~~617926 0.~~34749505~~314204 4124.~~02949568~~720034 0.~~00000000~~000000 6-A-5 20,513,960.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-6 9,500,000.00 ~~977~~886.~~02855368~~613043 0.~~26027789~~235343 3018.~~73157579~~515597 0.~~00000000~~000000 6-A-7 2,961,840.00 ~~977~~886.~~02855320~~613045 0.~~26027740~~235344 3018.~~73157564~~515595 0.~~00000000~~000000 7CA1 108,778,000.00 ~~964~~886.~~01311368~~349068 0.~~60037590~~552827 1827.~~37652614~~945648 0.~~00000000~~000000 7CA2 6,636,400.00 ~~964~~886.~~01311404~~349067 0.~~60037520~~552827 1827.~~37652643~~945648 0.~~00000000~~000000 8JA1 50,298,700.00 ~~942~~812.~~89090314~~228474 0.~~60309491~~512835 370.~~94565665~~201009 0.~~00000000~~000000 8JA2 3,068,600.00 ~~942~~812.~~89090465~~228472 0.~~60309587~~512836 370.~~94565600~~201010 0.~~00000000~~000000 9CA1 119,126,800.00 ~~981~~931.~~08524220~~353983 0.~~09282361~~086884 1120.~~58460942~~944277 0.~~00000000~~000000 9CA2 7,267,700.00 ~~981~~931.~~08524155~~353983 0.~~09282304~~086883 1120.~~58460999~~944277 0.~~00000000~~000000 10-J-1 110,018,600.00 ~~983~~872.~~02353275~~112801 0.~~10206556~~086334 346.~~11579306~~990637 0.~~00000000~~000000 10-J-2 6,712,100.00 ~~983~~872.~~02353213~~112802 0.~~10206493~~086334 346.~~11579237~~990638 0.~~00000000~~000000 11-A-1 253,756,600.00 ~~976~~935.~~59266927~~538784 1.~~74214243~~734860 53.~~85137786~~282513 0.~~00000000~~000000 11-A-2 37,437,300.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 11-A-3 100,000,000.00 ~~979~~943.~~60202920~~826231 1.~~51816410~~511818 52.~~09909630~~860497 0.~~00000000~~000000 11-A-4 8,595,500.00 ~~979~~943.~~60202897~~826231 1.~~51816416~~511819 52.~~09909604~~860498 0.~~00000000~~000000 A-R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 15,227,990.00 ~~998~~996.~~82375350~~421030 0.~~59777357~~608494 0.~~00000000~~000000 0.~~00000000~~000000 I-B-2 7,351,300.00 ~~998~~996.~~82375362~~421030 0.~~59777318~~608494 0.~~00000000~~000000 0.~~00000000~~000000 I-B-3 3,150,560.00 ~~998~~996.~~82375197~~421030 0.~~59777309~~608495 0.~~00000000~~000000 0.~~00000000~~000000 I-B-4 3,675,650.00 ~~998~~996.~~82375362~~421030 0.~~59777454~~608494 0.~~00000000~~000000 0.~~00000000~~000000 I-B-5 2,625,460.00 ~~998~~996.~~82375279~~421031 0.~~59777334~~608495 0.~~00000000~~000000 0.~~00000000~~000000 I-B-6 2,100,395.77 ~~998~~996.~~82375501~~421032 0.~~59777306~~608495 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-1 11,144,580.00 ~~999~~998.~~38043067~~130299 0.~~31550045~~312256 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-2 4,588,880.00 ~~999~~998.~~38043052~~130300 0.~~31549964~~312255 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-3 3,277,770.00 ~~999~~998.~~38043243~~130299 0.~~31550109~~312255 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-4 2,622,210.00 ~~999~~998.~~38043101~~130298 0.~~31550105~~312256 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-5 1,092,590.00 ~~999~~998.~~38043548~~130296 0.~~31549804~~312258 0.~~00000000~~000000 0.~~00000000~~000000 II-BA-6 2,403,731.00 ~~999~~998.~~38042984~~130298 0.~~31550119~~312256 0.~~00000000~~000000 0.~~00000000~~000000 III-B-1 3,881,470.00 ~~996~~990.~~93625611~~692949 1.~~54502804~~586888 0.~~00000000~~000000 0.~~00000000~~000000 III-B-2 1,838,580.00 ~~996~~990.~~93625515~~692948 1.~~54502932~~586888 0.~~00000000~~000000 0.~~00000000~~000000 III-B-3 1,021,430.00 ~~996~~990.~~93625603~~692950 1.~~54503001~~586893 0.~~00000000~~000000 0.~~00000000~~000000 III-B-4 1,021,430.00 ~~996~~990.~~93625603~~692950 1.~~54503001~~586893 0.~~00000000~~000000 0.~~00000000~~000000 III-B-5 408,570.00 ~~996~~990.~~93626551~~692953 1.~~54502288~~586901 0.~~00000000~~000000 0.~~00000000~~000000 III-B-6 612,882.00 ~~996~~990.~~93626179~~692956 1.~~54502824~~586896 0.~~00000000~~000000 0.~~00000000 (2) All Classes are Per $1,000 Denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 198.~~02390277~~331541 ~~968~~941.~~96285965~~830992 0.~~96896286~~941831 198.~~02390277~~331541 2-A-1 0.~~00000000~~000000 93.~~86306019~~566805 ~~975~~945.~~72065008~~184723 0.~~97572065~~945185 93.~~86306019~~566805 3-A-1 0.~~00000000~~000000 74.~~75755790~~407858 ~~982~~943.~~46535850~~699743 0.~~98246536~~943700 74.~~75755790~~407858 3-A-2 0.~~00000000~~000000 148.~~86317820~~445284 ~~966~~892.~~40431094~~130903 0.~~96640431~~892131 148.~~86317820~~445284 3-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-5 0.~~00000000~~000000 74.~~75755735~~407859 ~~982~~943.~~46535780~~699742 0.~~98246536~~943700 74.~~75755735~~407859 4-A-1 0.~~00000000~~000000 13.~~56271198~~012334 ~~967~~909.~~10892064~~896897 0.~~96710892~~909897 13.~~56271198~~012334 4-A-2 0.~~00000000~~000000 13.~~56271300~~012334 ~~967~~909.~~10892154~~896897 0.~~96710892~~909897 13.~~56271300~~012334 5-A-1 0.~~00000000~~000000 2014.~~92844400~~991284 ~~877~~760.~~00386000~~997718 0.~~87700386~~760998 2014.~~92844400~~991284 5-A-2 0.~~00000000~~000000 2820.~~34304921~~302452 ~~833~~676.~~42833278~~323105 0.~~83342833~~676323 2820.~~34304921~~302452 5-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-1 0.~~00000000~~000000 4125.~~37698827~~034237 ~~927~~823.~~95400740~~583698 0.~~92795401~~823584 4125.~~37698827~~034237 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-3 0.~~00000000~~000000 3018.~~99185404~~750940 ~~946~~867.~~03669866~~862105 0.~~94603670~~867862 3018.~~99185404~~750940 6-A-4 0.~~00000000~~000000 4125.~~37699056~~034238 ~~927~~823.~~95400335~~583688 0.~~92795400~~823584 4125.~~37699056~~034238 6-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-6 0.~~00000000~~000000 3018.~~99185368~~750939 ~~946~~867.~~03670000~~862104 0.~~94603670~~867862 3018.~~99185368~~750939 6-A-7 0.~~00000000~~000000 3018.~~99185304~~750939 ~~946~~867.~~03670016~~862103 0.~~94603670~~867862 3018.~~99185304~~750939 7CA1 0.~~00000000~~000000 1828.~~97690204~~498475 ~~945~~857.~~03621164~~850592 0.~~94503621~~857851 1828.~~97690204~~498475 7CA2 0.~~00000000~~000000 1828.~~97690163~~498475 ~~945~~857.~~03621090~~850592 0.~~94503621~~857851 1828.~~97690163~~498475 8JA1 0.~~00000000~~000000 380.~~54875156~~713844 ~~904~~811.~~34215179~~514630 0.~~90434215~~811515 380.~~54875156~~713844 8JA2 0.~~00000000~~000000 380.~~54875187~~713843 ~~904~~811.~~34215277~~514629 0.~~90434215~~811515 380.~~54875187~~713843 9CA1 0.~~00000000~~000000 1121.~~67743312~~031161 ~~969~~910.~~40780907~~322822 0.~~96940781~~910323 1121.~~67743312~~031161 9CA2 0.~~00000000~~000000 1121.~~67743303~~031161 ~~969~~910.~~40780852~~322822 0.~~96940781~~910323 1121.~~67743303~~031161 10-J-1 0.~~00000000~~000000 347.~~21785862~~076971 ~~948~~865.~~80567413~~035830 0.~~94880567~~865036 347.~~21785862~~076971 10-J-2 0.~~00000000~~000000 347.~~21785879~~076971 ~~948~~865.~~80567483~~035831 0.~~94880567~~865036 347.~~21785879~~076971 11-A-1 0.~~00000000~~000000 75.~~59352029~~017374 ~~968~~930.~~99914899~~521411 0.~~96899915~~930521 75.~~59352029~~017374 11-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 11-A-3 0.~~00000000~~000000 64.~~61726050~~372316 ~~972~~939.~~98476870~~453915 0.~~97298477~~939454 64.~~61726050~~372316 11-A-4 0.~~00000000~~000000 64.~~61726019~~372316 ~~972~~939.~~98476877~~453915 0.~~97298477~~939454 64.~~61726019~~372316 A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~59777357~~608494 ~~998~~995.~~22597992~~812536 0.~~99822598~~995813 0.~~59777357~~608494 I-B-2 0.~~00000000~~000000 0.~~59777318~~608494 ~~998~~995.~~22597908~~812537 0.~~99822598~~995813 0.~~59777318~~608494 I-B-3 0.~~00000000~~000000 0.~~59777309~~608495 ~~998~~995.~~22597887~~812535 0.~~99822598~~995813 0.~~59777309~~608495 I-B-4 0.~~00000000~~000000 0.~~59777454~~608494 ~~998~~995.~~22597908~~812537 0.~~99822598~~995813 0.~~59777454~~608494 I-B-5 0.~~00000000~~000000 0.~~59777334~~608495 ~~998~~995.~~22597945~~812536 0.~~99822598~~995813 0.~~59777334~~608495 I-B-6 0.~~00000000~~000000 0.~~59777306~~608495 ~~998~~995.~~22598195~~812537 0.~~99822598~~995813 0.~~59777306~~608495 II-BA-1 0.~~00000000~~000000 0.~~31550045~~312256 ~~999~~997.~~06493022~~818044 0.~~99906493~~997818 0.~~31550045~~312256 II-BA-2 0.~~00000000~~000000 0.~~31549964~~312255 ~~999~~997.~~06493088~~818045 0.~~99906493~~997818 0.~~31549964~~312255 II-BA-3 0.~~00000000~~000000 0.~~31550109~~312255 ~~999~~997.~~06493134~~818044 0.~~99906493~~997818 0.~~31550109~~312255 II-BA-4 0.~~00000000~~000000 0.~~31550105~~312256 ~~999~~997.~~06492996~~818043 0.~~99906493~~997818 0.~~31550105~~312256 II-BA-5 0.~~00000000~~000000 0.~~31549804~~312258 ~~999~~997.~~06492829~~818047 0.~~99906493~~997818 0.~~31549804~~312258 II-BA-6 0.~~00000000~~000000 0.~~31550119~~312256 ~~999~~997.~~06492865~~818042 0.~~99906493~~997818 0.~~31550119~~312256 III-B-1 0.~~00000000~~000000 1.~~54502804~~586888 ~~995~~989.~~39122807~~106060 0.~~99539123~~989106 1.~~54502804~~586888 III-B-2 0.~~00000000~~000000 1.~~54502932~~586888 ~~995~~989.~~39122584~~106060 0.~~99539123~~989106 1.~~54502932~~586888 III-B-3 0.~~00000000~~000000 1.~~54503001~~586893 ~~995~~989.~~39122603~~106057 0.~~99539123~~989106 1.~~54503001~~586893 III-B-4 0.~~00000000~~000000 1.~~54503001~~586893 ~~995~~989.~~39122603~~106057 0.~~99539123~~989106 1.~~54503001~~586893 III-B-5 0.~~00000000~~000000 1.~~54502288~~586901 ~~995~~989.~~39121815~~106053 0.~~99539122~~989106 1.~~54502288~~586901 III-B-6 0.~~00000000~~000000 1.~~54502824~~586896 ~~995~~989.~~39123355~~106060 0.~~99539123~~989106 1.~~54502824~~586896 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~Per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~Denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~108,140,600.00~~11/01/05 - 11/30/05 30 5.~~24284~~23194% ~~106~~102,~~841~~751,~~481~~146.2843 ~~466~~447,~~794~~989.3685 0.00 ~~0.00~~ 2-A-1 ~~369,312,400.00~~11/01/05 - 11/30/05 30 5.~~17987~~17596% ~~363~~350,~~988~~385,~~285~~703.4481 1,~~571~~511,~~175~~318.7035 0.00 ~~0.00~~ 3-A-1 ~~100,000,000.00~~11/01/05 - 11/30/05 30 5.~~05238~~04615% 9994,~~022~~810,~~291~~760.6311 ~~416~~398,~~915~~691.1725 0.00 ~~0.00~~ 3-A-2 ~~39,142,300.00~~11/01/05 - 11/30/05 30 5.~~05238~~04615% 3835,~~409~~250,~~066~~623.4431 ~~161~~148,~~714~~233.3234 0.00 ~~0.00~~ 3-A-3 ~~20,589,900.00~~11/01/05 - 11/30/05 30 5.~~05238~~04615% 20,589,900.00 86,~~689~~583.9914 0.00 ~~0.00~~ 3-A-4 ~~15,262,920.00~~11/01/05 - 11/30/05 30 5.~~05238~~04615% 15,262,920.00 64,~~261~~182.7251 0.00 ~~0.00~~ 3-A-5 ~~5,878,380.00~~11/01/05 - 11/30/05 30 5.~~05238~~04615% 5,~~820~~573,~~906~~336.5976 2423,~~507~~436.8659 0.00 ~~0.00~~ 4-A-1 ~~113,992,900.00~~11/01/05 - 11/30/05 30 4.~~31224~~31270% ~~111~~105,~~789~~205,~~603~~099.3569 ~~401~~378,~~719~~098.8055 0.00 ~~0.00~~ 4-A-2 ~~3,829,270.00~~11/01/05 - 11/30/05 30 4.~~31224~~31270% 3,~~755~~534,~~256~~068.4663 1312,~~494~~701.6415 0.00 ~~0.00~~ 5-A-1 ~~5,000,000.00~~11/01/05 - 11/30/05 30 4.~~40224~~40613% 43,~~489~~879,~~661~~945.5201 1614,~~470~~246.4927 0.00 ~~0.00~~ 5-A-2 ~~19,724,080.00~~11/01/05 - 11/30/05 30 4.~~40224~~40613% 1613,~~997~~740,~~647~~298.6821 6250,~~356~~451.4923 0.00 ~~0.00~~ 5-A-3 ~~6,987,920.00~~11/01/05 - 11/30/05 30 4.~~40224~~40613% 6,987,920.00 25,~~635~~658.4404 0.00 ~~0.00~~ 6-A-1 ~~82,702,440.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 8070,~~166~~182,~~038~~773.5180 ~~329~~288,~~924~~116.~~98 0.~~00 0.00 6-A-2 ~~27,712,960.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 27,712,960.00 ~~114~~113,~~053~~767.2691 0.00 ~~0.00~~ 6-A-3 ~~3,584,600.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 3,~~502~~178,~~256~~153.5511 1413,~~413~~047.6103 0.00 ~~0.00~~ 6-A-4 ~~61,218,800.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 5951,~~341~~951,~~280~~371.2507 ~~244~~213,~~220~~272.2601 0.00 ~~0.00~~ 6-A-5 ~~20,513,960.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 20,513,960.00 84,~~425~~214.6240 0.00 ~~0.00~~ 6-A-6 ~~9,500,000.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 98,~~281~~422,~~771~~823.2691 3834,~~199~~577.3258 0.00 ~~0.00~~ 6-A-7 ~~2,961,840.00~~11/01/05 - 11/30/05 30 4.~~93863~~92627% 2,~~893~~626,~~802~~005.2598 1110,~~909~~780.5034 0.00 ~~0.00~~ 7CA1 ~~108,778,000.00~~11/01/05 - 11/30/05 30 5.~~15691~~14789% ~~104~~96,~~863~~415,~~418~~278.4890 ~~450~~413,~~643~~612.0262 0.00 ~~0.00~~ 7CA2 ~~6,636,400.00~~11/01/05 - 11/30/05 30 5.~~15691~~14789% 65,~~397~~882,~~576~~166.6395 2725,~~493~~233.1395 0.00 ~~0.00~~ 8JA1 ~~50,298,700.00~~11/01/05 - 11/30/05 30 5.~~20351~~16647% 4740,~~426~~854,~~186~~036.6734 ~~205~~175,~~652~~892.0069 0.00 ~~0.00~~ 8JA2 ~~3,068,600.00~~11/01/05 - 11/30/05 30 5.~~20351~~16647% 2,~~893~~492,~~355~~404.0329 1210,~~546~~730.3278 0.00 ~~0.00~~ 9CA1 ~~119,126,800.00~~11/01/05 - 11/30/05 30 5.~~33331~~33163% ~~116~~110,~~873~~949,~~545~~219.4363 ~~519~~492,~~436~~950.0539 0.00 ~~0.00~~ 9CA2 ~~7,267,700.00~~11/01/05 - 11/30/05 30 5.~~33331~~33163% 76,~~130~~768,~~233~~801.2134 3130,~~689~~073.8197 0.00 ~~0.00~~ 10-J-1 ~~110,018,600.00~~11/01/05 - 11/30/05 30 5.~~28631~~26901% ~~108~~95,~~150~~948,~~872~~629.8446 ~~476~~421,~~432~~295.9927 0.00 ~~0.00~~ 10-J-2 ~~6,712,100.00~~11/01/05 - 11/30/05 30 5.~~28631~~26901% 65,~~598~~853,~~152~~708.2534 2925,~~066~~702.5971 0.00 ~~0.00~~ 11-A-1 ~~253,756,600.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% ~~247~~237,~~816~~399,~~835~~141.3409 ~~933~~892,~~365~~700.9022 0.00 ~~0.00~~ 11-A-2 ~~37,437,300.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 37,437,300.00 ~~141~~140,~~002~~776.1278 0.00 ~~0.00~~ 11-A-3 ~~100,000,000.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 9794,~~960~~382,~~202~~623.9209 ~~368~~354,~~952~~910.7925 0.00 ~~0.00~~ 11-A-4 ~~8,595,500.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 8,~~420~~112,~~169~~658.2437 3130,~~713~~506.3431 0.00 ~~0.00~~ A-R ~~100.00~~N/A N/A 5.~~23624~~23186% 0.00 0.00 0.00 ~~0.00~~ I-B-1 ~~15,227,990.00~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 15,~~210~~173,~~078~~489.1348 63,~~243~~015.3022 0.00 ~~0.00~~ I-B-2 ~~7,351,300.00~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 7,~~342~~324,~~653~~989.0692 30,~~530~~420.6555 0.00 ~~0.00~~ I-B-3 ~~3,150,560.00~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 3,~~146~~139,~~854~~284.1624 13,~~084~~037.5839 0.00 ~~0.00~~ I-B-4 ~~3,675,650.00~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 3,~~671~~662,~~326~~494.5396 15,~~265~~210.3327 0.00 ~~0.00~~ I-B-5 ~~2,625,460.00~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 2,~~622~~616,~~371~~063.8156 10,~~903~~864.7946 0.00 ~~0.00~~ I-B-6 ~~2,100,395.77~~11/01/05 - 11/30/05 30 4.~~98958~~98358% 2,~~097~~092,~~925~~878.1952 8,~~723~~691.1469 0.00 ~~0.00~~ II-BA-1 11~~,144,580.00~~/01/05 - 11/30/05 30 5.~~25378~~24111% 11,~~137~~123,~~675~~742.1697 48,~~762~~584.4502 0.00 ~~0.00~~ II-BA-2 ~~4,588,880.00~~11/01/05 - 11/30/05 30 5.~~25378~~24111% 4,~~586~~580,~~036~~300.8717 20,~~078~~004.3790 0.00 ~~0.00~~ II-BA-3 ~~3,277,770.00~~11/01/05 - 11/30/05 30 5.~~25378~~24111% 3,~~275~~271,~~739~~641.2055 14,~~341~~289.6921 0.00 ~~0.00~~ II-BA-4 ~~2,622,210.00~~11/01/05 - 11/30/05 30 5.~~25378~~24111% 2,~~620~~617,~~585~~307.3625 11,~~473~~431.3334 0.00 ~~0.00~~ II-BA-5 ~~1,092,590.00~~11/01/05 - 11/30/05 30 5.~~25378~~24111% 1,~~091~~090,~~913~~547.0718 4,~~780~~763.5607 0.00 ~~0.00~~ II-BA-6 ~~2,403,731.00~~11/01/05 - 11/30/05 30 5.~~25378~~24111% 2,~~402~~399,~~241~~236.7274 10,~~517~~478.3890 0.00 ~~0.00~~ III-B-1 ~~3,881,470.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 3,~~869~~845,~~578~~344.1796 14,~~574~~459.2078 0.00 ~~0.00~~ III-B-2 ~~1,838,580.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 1,~~832~~821,~~947~~468.0624 6,~~903~~849.5333 0.00 ~~0.00~~ III-B-3 ~~1,021,430.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 1,~~018~~011,~~300~~923.6050 3,~~835~~805.2817 0.00 ~~0.00~~ III-B-4 ~~1,021,430.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% 1,~~018~~011,~~300~~923.6050 3,~~835~~805.2817 0.00 ~~0.00~~ III-B-5 ~~408,570.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% ~~407~~404,~~318~~767.2542 1,~~534~~522.1006 0.00 ~~0.00~~ III-B-6 ~~612,882.00~~11/01/05 - 11/30/05 30 4.~~51962~~51240% ~~611~~607,~~004~~177.2988 2,~~301~~283.2619 0.00 ~~0.00~~ Totals ~~1,895,797,148.77~~ 7,~~661~~217,~~564~~267.8120 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-1 880.6200 0.00 ~~466~~447,~~705~~989.7485 0.00 ~~104~~101,~~784~~850,~~225~~168.0255 2-A-1 ~~298~~0.2900 0.00 1,~~570~~511,~~877~~318.4135 0.00 ~~360~~349,~~345~~068,~~735~~438.0144 3-A-1 790.1500 0.00 ~~416~~398,~~836~~691.0225 0.00 9894,~~246~~369,~~535~~974.8529 3-A-2 300.7000 0.00 ~~161~~148,~~683~~233.6234 0.00 3734,~~827~~920,~~287~~055.46 3-A-3 160.4600 0.00 86,~~673~~583.5314 0.00 20,589,900.00 3-A-4 120.2000 0.00 64,~~249~~182.5251 0.00 15,262,920.00 3-A-5 40.6500 0.00 2423,~~503~~436.2159 0.00 5,~~775~~547,~~304~~425.7169 4-A-1 760.2700 0.00 ~~401~~378,~~643~~098.5355 0.00 ~~110~~103,~~243~~721,~~550~~786.4800 4-A-2 20.5600 0.00 1312,~~492~~701.0815 0.00 3,~~703~~484,~~321~~240.1889 5-A-1 30.1300 0.00 1614,~~467~~246.3627 0.00 43,~~385~~804,~~019~~988.3059 5-A-2 110.8400 0.00 6250,~~344~~451.6523 0.00 1613,~~438~~339,~~607~~851.1103 5-A-3 40.8700 0.00 25,~~630~~658.5704 0.00 6,987,920.00 6-A-1 620.6400 0.00 ~~329~~288,~~862~~116.3400 0.00 7668,~~744~~112,~~060~~381.6235 6-A-2 210.6500 0.00 ~~114~~113,~~031~~767.6091 0.00 27,712,960.00 6-A-3 20.7400 0.00 1413,~~410~~047.8703 0.00 3,~~391~~110,~~163~~938.1550 6-A-4 460.3700 0.00 ~~244~~213,~~173~~272.8901 0.00 5650,~~808~~418,~~230~~805.5405 6-A-5 160.0300 0.00 84,~~409~~214.6040 0.00 20,513,960.00 6-A-6 70.2500 0.00 3834,~~192~~577.0758 0.00 8,~~987~~244,~~348~~689.6599 6-A-7 20.2600 0.00 1110,~~907~~780.2434 0.00 2,~~802~~570,~~009~~468.3469 7CA1 0.00 0.00 ~~450~~413,~~643~~612.0262 0.00 ~~102~~93,~~799~~315,~~149~~271.0375 7CA2 0.00 0.00 2725,~~493~~233.1395 0.00 65,~~271~~693,~~638~~039.3167 8JA1 0.00 0.00 ~~205~~175,~~652~~892.0069 0.00 4540,~~487~~818,~~234~~130.5990 8JA2 0.00 0.00 1210,~~546~~730.3278 0.00 2,~~775~~490,~~064~~213.3379 9CA1 0.00 0.00 ~~519~~492,~~436~~950.0539 0.00 ~~115~~108,~~482~~443,~~450~~844.1975 9CA2 0.00 0.00 3130,~~689~~073.8197 0.00 76,~~045~~615,~~365~~953.1317 10-J-1 0.00 0.00 ~~476~~421,~~432~~295.9927 0.00 ~~104~~95,~~386~~170,~~271~~031.9401 10-J-2 0.00 0.00 2925,~~066~~702.5971 0.00 65,~~368~~806,~~478~~207.5700 11-A-1 0.00 0.00 ~~933~~892,~~365~~700.9022 0.00 ~~245~~236,~~889~~125,~~929~~949.4539 11-A-2 0.00 0.00 ~~141~~140,~~002~~776.1278 0.00 37,437,300.00 11-A-3 0.00 0.00 ~~368~~354,~~952~~910.7925 0.00 9793,~~298~~945,~~476~~391.8750 11-A-4 0.00 0.00 3130,~~713~~506.3431 0.00 8,~~363~~075,~~290~~076.5813 A-R 0.00 0.00 0.0304 0.00 0.00 I-B-1 110.3700 0.00 63,~~231~~015.9422 0.00 15,~~200~~164,~~975~~223.2434 I-B-2 50.4900 0.00 30,~~525~~420.1755 0.00 7,~~338~~320,~~258~~516.6470 I-B-3 20.3500 0.00 13,~~082~~037.2339 0.00 3,~~144~~137,~~970~~367.8414 I-B-4 20.7400 0.00 15,~~262~~210.5827 0.00 3,~~669~~660,~~129~~258.3235 I-B-5 10.9600 0.00 10,~~901~~864.8346 0.00 2,~~620~~614,~~802~~465.3898 I-B-6 10.5700 0.00 8,~~721~~691.5869 0.00 2,~~096~~091,~~669~~600.6344 II-BA-1 0.00 0.00 48,~~762~~584.4502 0.00 11,~~134~~120,~~159~~263.0402 II-BA-2 0.00 0.00 20,~~078~~004.3790 0.00 4,~~584~~578,~~589~~867.0827 II-BA-3 0.00 0.00 14,~~341~~289.6921 0.00 3,~~274~~270,~~705~~618.0605 II-BA-4 0.00 0.00 11,~~473~~431.3334 0.00 2,~~619~~616,~~758~~488.0545 II-BA-5 0.00 0.00 4,~~780~~763.5607 0.00 1,~~091~~090,~~568~~206.3502 II-BA-6 0.00 0.00 10,~~517~~478.3890 0.00 2,~~401~~398,~~483~~486.3416 III-B-1 0.00 0.00 14,~~574~~459.2078 0.00 3,~~863~~839,~~581~~185.1950 III-B-2 0.00 0.00 6,~~903~~849.5333 0.00 1,~~830~~818,~~106~~550.4062 III-B-3 0.00 0.00 3,~~835~~805.2817 0.00 1,~~016~~010,~~722~~302.4660 III-B-4 0.00 0.00 3,~~835~~805.2817 0.00 1,~~016~~010,~~722~~302.4660 III-B-5 0.00 0.00 1,~~534~~522.1006 0.00 ~~406~~404,~~686~~119.9906 III-B-6 0.00 0.00 2,~~301~~283.2619 0.00 ~~610~~606,~~057~~205.3730 Totals ~~813~~0.1600 0.00 7,~~660~~217,~~751~~267.7024 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 - 11/30/05 108,140,600.00 5.~~24284~~23194% ~~987~~950.~~98676242~~162533 4.~~31655049~~142661 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 369,312,400.00 5.~~17987~~17596% ~~985~~948.~~58371027~~751528 4.~~25432696~~092249 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 100,000,000.00 5.~~05238~~04615% ~~990~~948.~~22291630~~107601 43.~~16915170~~986913 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/01/05 - 11/30/05 39,142,300.00 5.~~05238~~04615% ~~981~~900.~~26748914~~576188 43.~~13144654~~787037 0.~~00000000~~000000 ~~0.00000000~~ 3-A-3 11/01/05 - 11/30/05 20,589,900.00 5.~~05238~~04615% 1000.~~00000000~~000000 4.~~21031622~~205127 0.~~00000000~~000000 ~~0.00000000~~ 3-A-4 11/01/05 - 11/30/05 15,262,920.00 5.~~05238~~04615% 1000.~~00000000~~000000 4.~~21031624~~205127 0.~~00000000~~000000 ~~0.00000000~~ 3-A-5 11/01/05 - 11/30/05 5,878,380.00 5.~~05238~~04615% ~~990~~948.~~22291686~~107601 43.~~16915205~~986913 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 113,992,900.00 4.~~31224~~31270% ~~980~~922.~~67163262~~909231 3.~~52407738~~316861 0.~~00000000~~000000 ~~0.00000000~~ 4-A-2 11/01/05 - 11/30/05 3,829,270.00 4.~~31224~~31270% ~~980~~922.~~67163193~~909231 3.~~52407639~~316859 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 5,000,000.00 4.~~40224~~40613% ~~897~~775.~~93230400~~989002 32.~~29409800~~849254 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 19,724,080.00 4.~~40224~~40613% ~~861~~696.~~77138199~~625557 32.~~16143972~~557850 0.~~00000000~~000000 ~~0.00000000~~ 5-A-3 11/01/05 - 11/30/05 6,987,920.00 4.~~40224~~40613% 1000.~~00000000~~000000 3.~~66853656~~671771 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 82,702,440.00 4.~~93863~~92627% ~~969~~848.~~33099568~~617934 3.~~98930165~~483767 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/01/05 - 11/30/05 27,712,960.00 4.~~93863~~92627% 1000.~~00000000~~000000 4.~~11552068~~105224 0.~~00000000~~000000 ~~0.00000000~~ 6-A-3 11/01/05 - 11/30/05 3,584,600.00 4.~~93863~~92627% ~~977~~886.~~02855270~~613042 43.~~02098142~~639745 0.~~00000000~~000000 ~~0.00000000~~ 6-A-4 11/01/05 - 11/30/05 61,218,800.00 4.~~93863~~92627% ~~969~~848.~~33099391~~617926 3.~~98930165~~483767 0.~~00000000~~000000 ~~0.00000000~~ 6-A-5 11/01/05 - 11/30/05 20,513,960.00 4.~~93863~~92627% 1000.~~00000000~~000000 4.~~11552036~~105224 0.~~00000000~~000000 ~~0.00000000~~ 6-A-6 11/01/05 - 11/30/05 9,500,000.00 4.~~93863~~92627% ~~977~~886.~~02855368~~613043 43.~~02098105~~639745 0.~~00000000~~000000 ~~0.00000000~~ 6-A-7 11/01/05 - 11/30/05 2,961,840.00 4.~~93863~~92627% ~~977~~886.~~02855320~~613045 43.~~02098020~~639744 0.~~00000000~~000000 ~~0.00000000~~ 7CA1 11/01/05 - 11/30/05 108,778,000.00 5.~~15691~~14789% ~~964~~886.~~01311368~~349068 43.~~14277722~~802355 0.~~00000000~~000000 ~~0.00000000~~ 7CA2 11/01/05 - 11/30/05 6,636,400.00 5.~~15691~~14789% ~~964~~886.~~01311404~~349067 43.~~14277771~~802355 0.~~00000000~~000000 ~~0.00000000~~ 8JA1 11/01/05 - 11/30/05 50,298,700.00 5.~~20351~~16647% ~~942~~812.~~89090314~~228474 43.~~08861462~~496963 0.~~00000000~~000000 ~~0.00000000~~ 8JA2 11/01/05 - 11/30/05 3,068,600.00 5.~~20351~~16647% ~~942~~812.~~89090465~~228472 43.~~08861370~~496963 0.~~00000000~~000000 ~~0.00000000~~ 9CA1 11/01/05 - 11/30/05 119,126,800.00 5.~~33331~~33163% ~~981~~931.~~08524220~~353983 4.~~36036266~~138031 0.~~00000000~~000000 ~~0.00000000~~ 9CA2 11/01/05 - 11/30/05 7,267,700.00 5.~~33331~~33163% ~~981~~931.~~08524155~~353983 4.~~36036298~~138031 0.~~00000000~~000000 ~~0.00000000~~ 10-J-1 11/01/05 - 11/30/05 110,018,600.00 5.~~28631~~26901% ~~983~~872.~~02353275~~112801 43.~~33047676~~829309 0.~~00000000~~000000 ~~0.00000000~~ 10-J-2 11/01/05 - 11/30/05 6,712,100.00 5.~~28631~~26901% ~~983~~872.~~02353213~~112802 43.~~33047630~~829310 0.~~00000000~~000000 ~~0.00000000~~ 11-A-1 11/01/05 - 11/30/05 253,756,600.00 4.~~51962~~51240% ~~976~~935.~~59266927~~538784 3.~~67819359~~517939 0.~~00000000~~000000 ~~0.00000000~~ 11-A-2 11/01/05 - 11/30/05 37,437,300.00 4.~~51962~~51240% 1000.~~00000000~~000000 3.~~76635388~~760335 0.~~00000000~~000000 ~~0.00000000~~ 11-A-3 11/01/05 - 11/30/05 100,000,000.00 4.~~51962~~51240% ~~979~~943.~~60202920~~826231 3.~~68952790~~549103 0.~~00000000~~000000 ~~0.00000000~~ 11-A-4 11/01/05 - 11/30/05 8,595,500.00 4.~~51962~~51240% ~~979~~943.~~60202897~~826231 3.~~68952824~~549102 0.~~00000000~~000000 ~~0.00000000~~ A-R N/A 100.00 5.~~23624~~23186% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-B-1 11/01/05 - 11/30/05 15,227,990.00 4.~~98958~~98358% ~~998~~996.~~82375350~~421030 4.~~15309571~~138118 0.~~00000000~~000000 ~~0.00000000~~ I-B-2 11/01/05 - 11/30/05 7,351,300.00 4.~~98958~~98358% ~~998~~996.~~82375362~~421030 4.~~15309537~~138118 0.~~00000000~~000000 ~~0.00000000~~ I-B-3 11/01/05 - 11/30/05 3,150,560.00 4.~~98958~~98358% ~~998~~996.~~82375197~~421030 4.~~15309659~~138118 0.~~00000000~~000000 ~~0.00000000~~ I-B-4 11/01/05 - 11/30/05 3,675,650.00 4.~~98958~~98358% ~~998~~996.~~82375362~~421030 4.~~15309673~~138117 0.~~00000000~~000000 ~~0.00000000~~ I-B-5 11/01/05 - 11/30/05 2,625,460.00 4.~~98958~~98358% ~~998~~996.~~82375279~~421031 4.~~15309698~~138117 0.~~00000000~~000000 ~~0.00000000~~ I-B-6 11/01/05 - 11/30/05 2,100,395.77 4.~~98958~~98358% ~~998~~996.~~82375501~~421032 4.~~15309349~~138120 0.~~00000000~~000000 ~~0.00000000~~ II-BA-1 11/01/05 - 11/30/05 11,144,580.00 5.~~25378~~24111% ~~999~~998.~~38043067~~130299 4.~~37544080~~359430 0.~~00000000~~000000 ~~0.00000000~~ II-BA-2 11/01/05 - 11/30/05 4,588,880.00 5.~~25378~~24111% ~~999~~998.~~38043052~~130300 4.~~37544019~~359430 0.~~00000000~~000000 ~~0.00000000~~ II-BA-3 11/01/05 - 11/30/05 3,277,770.00 5.~~25378~~24111% ~~999~~998.~~38043243~~130299 4.~~37544123~~359430 0.~~00000000~~000000 ~~0.00000000~~ II-BA-4 11/01/05 - 11/30/05 2,622,210.00 5.~~25378~~24111% ~~999~~998.~~38043101~~130298 4.~~37544285~~359430 0.~~00000000~~000000 ~~0.00000000~~ II-BA-5 11/01/05 - 11/30/05 1,092,590.00 5.~~25378~~24111% ~~999~~998.~~38043548~~130296 4.~~37543818~~359430 0.~~00000000~~000000 ~~0.00000000~~ II-BA-6 11/01/05 - 11/30/05 2,403,731.00 5.~~25378~~24111% ~~999~~998.~~38042984~~130298 4.~~37543968~~359431 0.~~00000000~~000000 ~~0.00000000~~ III-B-1 11/01/05 - 11/30/05 3,881,470.00 4.~~51962~~51240% ~~996~~990.~~93625611~~692949 3.~~75481454~~725336 0.~~00000000~~000000 ~~0.00000000~~ III-B-2 11/01/05 - 11/30/05 1,838,580.00 4.~~51962~~51240% ~~996~~990.~~93625515~~692948 3.~~75481622~~725337 0.~~00000000~~000000 ~~0.00000000~~ III-B-3 11/01/05 - 11/30/05 1,021,430.00 4.~~51962~~51240% ~~996~~990.~~93625603~~692950 3.~~75481433~~725336 0.~~00000000~~000000 ~~0.00000000~~ III-B-4 11/01/05 - 11/30/05 1,021,430.00 4.~~51962~~51240% ~~996~~990.~~93625603~~692950 3.~~75481433~~725336 0.~~00000000~~000000 ~~0.00000000~~ III-B-5 11/01/05 - 11/30/05 408,570.00 4.~~51962~~51240% ~~996~~990.~~93626551~~692953 3.~~75480334~~725335 0.~~00000000~~000000 ~~0.00000000~~ III-B-6 11/01/05 - 11/30/05 612,882.00 4.~~51962~~51240% ~~996~~990.~~93626179~~692956 3.~~75481740~~725334 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.~~00081949~~000000 0.~~00000000~~000000 4.~~31573100~~142661 0.~~00000000~~000000 ~~968~~941.~~96285965~~830992 2-A-1 0.~~00080769~~000000 0.~~00000000~~000000 4.~~25351927~~092249 0.~~00000000~~000000 ~~975~~945.~~72065008~~184723 3-A-1 0.~~00079150~~000000 0.~~00000000~~000000 43.~~16836020~~986913 0.~~00000000~~000000 ~~982~~943.~~46535850~~699743 3-A-2 0.~~00078432~~000000 0.~~00000000~~000000 43.~~13066222~~787037 0.~~00000000~~000000 ~~966~~892.~~40431094~~130903 3-A-3 0.~~00079942~~000000 0.~~00000000~~000000 4.~~20951680~~205127 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-4 0.~~00079932~~000000 0.~~00000000~~000000 4.~~20951692~~205127 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-5 0.~~00079103~~000000 0.~~00000000~~000000 43.~~16836101~~986913 0.~~00000000~~000000 ~~982~~943.~~46535780~~699742 4-A-1 0.~~00066908~~000000 0.~~00000000~~000000 3.~~52340830~~316861 0.~~00000000~~000000 ~~967~~909.~~10892064~~896897 4-A-2 0.~~00066853~~000000 0.~~00000000~~000000 3.~~52340786~~316859 0.~~00000000~~000000 ~~967~~909.~~10892154~~896897 5-A-1 0.~~00062600~~000000 0.~~00000000~~000000 32.~~29347200~~849254 0.~~00000000~~000000 ~~877~~760.~~00386000~~997718 5-A-2 0.~~00060028~~000000 0.~~00000000~~000000 32.~~16083944~~557850 0.~~00000000~~000000 ~~833~~676.~~42833278~~323105 5-A-3 0.~~00069692~~000000 0.~~00000000~~000000 3.~~66783964~~671771 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-1 0.~~00075741~~000000 0.~~00000000~~000000 3.~~98854423~~483767 0.~~00000000~~000000 ~~927~~823.~~95400740~~583698 6-A-2 0.~~00078122~~000000 0.~~00000000~~000000 4.~~11473910~~105224 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-3 0.~~00076438~~000000 0.~~00000000~~000000 43.~~02021704~~639745 0.~~00000000~~000000 ~~946~~867.~~03669866~~862105 6-A-4 0.~~00075745~~000000 0.~~00000000~~000000 3.~~98854421~~483767 0.~~00000000~~000000 ~~927~~823.~~95400335~~583688 6-A-5 0.~~00078142~~000000 0.~~00000000~~000000 4.~~11473943~~105224 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-6 0.~~00076316~~000000 0.~~00000000~~000000 43.~~02021789~~639745 0.~~00000000~~000000 ~~946~~867.~~03670000~~862104 6-A-7 0.~~00076304~~000000 0.~~00000000~~000000 43.~~02021716~~639744 0.~~00000000~~000000 ~~946~~867.~~03670016~~862103 7CA1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~14277722~~802355 0.~~00000000~~000000 ~~945~~857.~~03621164~~850592 7CA2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~14277771~~802355 0.~~00000000~~000000 ~~945~~857.~~03621090~~850592 8JA1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~08861462~~496963 0.~~00000000~~000000 ~~904~~811.~~34215179~~514630 8JA2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~08861370~~496963 0.~~00000000~~000000 ~~904~~811.~~34215277~~514629 9CA1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~36036266~~138031 0.~~00000000~~000000 ~~969~~910.~~40780907~~322822 9CA2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~36036298~~138031 0.~~00000000~~000000 ~~969~~910.~~40780852~~322822 10-J-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~33047676~~829309 0.~~00000000~~000000 ~~948~~865.~~80567413~~035830 10-J-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~33047630~~829310 0.~~00000000~~000000 ~~948~~865.~~80567483~~035831 11-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~67819359~~517939 0.~~00000000~~000000 ~~968~~930.~~99914899~~521411 11-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~76635388~~760335 0.~~00000000~~000000 1000.~~00000000~~000000 11-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~68952790~~549103 0.~~00000000~~000000 ~~972~~939.~~98476870~~453915 11-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~68952824~~549102 0.~~00000000~~000000 ~~972~~939.~~98476877~~453915 A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~30000000~~400000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 0.~~00074665~~000000 0.~~00000000~~000000 4.~~15234972~~138118 0.~~00000000~~000000 ~~998~~995.~~22597992~~812536 I-B-2 0.~~00074681~~000000 0.~~00000000~~000000 4.~~15234992~~138118 0.~~00000000~~000000 ~~998~~995.~~22597908~~812537 I-B-3 0.~~00074590~~000000 0.~~00000000~~000000 4.~~15235069~~138118 0.~~00000000~~000000 ~~998~~995.~~22597887~~812535 I-B-4 0.~~00074545~~000000 0.~~00000000~~000000 4.~~15234856~~138117 0.~~00000000~~000000 ~~998~~995.~~22597908~~812537 I-B-5 0.~~00074654~~000000 0.~~00000000~~000000 4.~~15235045~~138117 0.~~00000000~~000000 ~~998~~995.~~22597945~~812536 I-B-6 0.~~00074748~~000000 0.~~00000000~~000000 4.~~15235077~~138120 0.~~00000000~~000000 ~~998~~995.~~22598195~~812537 II-BA-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37544080~~359430 0.~~00000000~~000000 ~~999~~997.~~06493022~~818044 II-BA-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37544019~~359430 0.~~00000000~~000000 ~~999~~997.~~06493088~~818045 II-BA-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37544123~~359430 0.~~00000000~~000000 ~~999~~997.~~06493134~~818044 II-BA-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37544285~~359430 0.~~00000000~~000000 ~~999~~997.~~06492996~~818043 II-BA-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37543818~~359430 0.~~00000000~~000000 ~~999~~997.~~06492829~~818047 II-BA-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37543968~~359431 0.~~00000000~~000000 ~~999~~997.~~06492865~~818042 III-B-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75481454~~725336 0.~~00000000~~000000 ~~995~~989.~~39122807~~106060 III-B-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75481622~~725337 0.~~00000000~~000000 ~~995~~989.~~39122584~~106060 III-B-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75481433~~725336 0.~~00000000~~000000 ~~995~~989.~~39122603~~106057 III-B-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75481433~~725336 0.~~00000000~~000000 ~~995~~989.~~39122603~~106057 III-B-5 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75480334~~725335 0.~~00000000~~000000 ~~995~~989.~~39121815~~106053 III-B-6 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75481740~~725334 0.~~00000000~~000000 ~~995~~989.~~39123355~~106060 (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 3625,~~304~~098,~~891~~061.4363 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 3378,~~095~~011.4755 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 3625,~~337~~176,~~986~~073.9018 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 455~~428,~~181~~794.9843 Payment of Interest and Principal 3524,~~882~~747,~~804~~278.9275 Total Withdrawals (Pool Distribution Amount) 3625,~~337~~176,~~986~~073.9018 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~813~~0.1600 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~813~~0.1600

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~455~~428,~~181~~794.9843 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~455~~428,~~181~~794.9843 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; JP MORGAN CHASE BANK, NA; PHH US MTG CORP; WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.234488% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~4.940935% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of4.940935% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~345 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~4,377 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~60 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 204,317 1Beginning 0Scheduled 0Collateral 21Balance 51,~~503~~752,~~612.66 126~~850,~~658~~320.0133 ~~0.00~~Ending ~~0.00~~Scheduled ~~5,630,270.67~~Collateral 60Balance ~~Days 4 0 0 0 4 833~~1,~~691.22 0.00 0.00 0.00 833~~735,~~691~~320,308.2283 90Ending ~~Days~~Actual 2Collateral 0Balance 0at 030-Nov-2005 ~~2 248~~1,~~222~~736,256,617.3295 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~248~~8,~~222~~982,443.3220 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Realized ~~0.00~~Loss ~~0.00~~Amount 0.00 ~~150~~Cumulative ~~Days~~Realized 0Loss 0 ~~0 0 0 0~~.00 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 26~~ 1 ~~0 0 27 6~~,~~585~~336,~~526~~382.2010 ~~126,658.01~~Unscheduled ~~0.00~~Principal ~~0.00 6~~16,~~712~~193,~~184~~629.21 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.437254% 0.021863% 0.000000% 0.000000% 0.459117% 0.300750% 0.006921% 0.000000% 0.000000% 0.307672% 60 Days 0.087451% 0.000000% 0.000000% 0.000000% 0.087451% 0.045558% 0.000000% 0.000000% 0.000000% 0.045558% 90 Days 0.043725% 0.000000% 0.000000% 0.000000% 0.043725% 0.013564% 0.000000% 0.000000% 0.000000% 0.013564% 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 0.568430% 0.021863% 0.000000% 0.000000% 0.590293% 0.359873% 0.006921% 0.000000% 0.000000% 0.366794%40

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 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 10 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 1 636,438.26 0.00 0.00 0.00 636,438.26 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 1 636,438.26 0.00 0.00 0.00 636,438.26 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.425532% 0.000000% 0.000000% 0.000000% 0.425532% 0.539893% 0.000000% 0.000000% 0.000000% 0.539893% 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 0.425532% 0.000000% 0.000000% 0.000000% 0.425532% 0.539893% 0.000000% 0.000000% 0.000000% 0.539893% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 11 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 1 393,635.30 0.00 0.00 0.00 393,635.30 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 1 393,635.30 0.00 0.00 0.00 393,635.30 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.171821% 0.000000% 0.000000% 0.000000% 0.171821% 0.098873% 0.000000% 0.000000% 0.000000% 0.098873% 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 0.171821% 0.000000% 0.000000% 0.000000% 0.171821% 0.098873% 0.000000% 0.000000% 0.000000% 0.098873% 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 6 0 0 0 6 2,510,508.17 0.00 0.00 0.00 2,510,508.17 60 Days 1 0 0 0 1 336,000.00 0.00 0.00 0.00 336,000.00 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 7 0 0 0 7 2,846,508.17 0.00 0.00 0.00 2,846,508.17 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.940439% 0.000000% 0.000000% 0.000000% 0.940439% 0.673150% 0.000000% 0.000000% 0.000000% 0.673150% 60 Days 0.156740% 0.000000% 0.000000% 0.000000% 0.156740% 0.090093% 0.000000% 0.000000% 0.000000% 0.090093% 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 1.097179% 0.000000% 0.000000% 0.000000% 1.097179% 0.763242% 0.000000% 0.000000% 0.000000% 0.763242% 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 2 0 0 0 2 321,839.53 0.00 0.00 0.00 321,839.53 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 321,839.53 0.00 0.00 0.00 321,839.53 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.410678% 0.000000% 0.000000% 0.000000% 0.410678% 0.175103% 0.000000% 0.000000% 0.000000% 0.175103% 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 0.410678% 0.000000% 0.000000% 0.000000% 0.410678% 0.175103% 0.000000% 0.000000% 0.000000% 0.175103% 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 1 0 0 1 0.00 126,658.01 0.00 0.00 126,658.01 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 1 0 0 1 0.00 126,658.01 0.00 0.00 126,658.01 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.389105% 0.000000% 0.000000% 0.389105% 0.000000% 0.107359% 0.000000% 0.000000% 0.107359% 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% 0.389105% 0.000000% 0.000000% 0.389105% 0.000000% 0.107359% 0.000000% 0.000000% 0.107359% 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 3 0 0 0 3 406,666.02 0.00 0.00 0.00 406,666.02 60 Days 1 0 0 0 1 82,191.22 0.00 0.00 0.00 82,191.22 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 488,857.24 0.00 0.00 0.00 488,857.24 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.948052% 0.000000% 0.000000% 0.000000% 1.948052% 1.407463% 0.000000% 0.000000% 0.000000% 1.407463% 60 Days 0.649351% 0.000000% 0.000000% 0.000000% 0.649351% 0.284462% 0.000000% 0.000000% 0.000000% 0.284462% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.597403% 0.000000% 0.000000% 0.000000% 2.597403% 1.691925% 0.000000% 0.000000% 0.000000% 1.691925% 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 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 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 1,112,025.38 0.00 0.00 0.00 1,112,025.38 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 2 0 0 0 2 248,222.32 0.00 0.00 0.00 248,222.32 120 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 8 0 0 0 8 1,360,247.70 0.00 0.00 0.00 1,360,247.70 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.931677% 0.000000% 0.000000% 0.000000% 0.931677% 0.957453% 0.000000% 0.000000% 0.000000% 0.957453% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.310559% 0.000000% 0.000000% 0.000000% 0.310559% 0.213719% 0.000000% 0.000000% 0.000000% 0.213719% 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 1.242236% 0.000000% 0.000000% 0.000000% 1.242236% 1.171172% 0.000000% 0.000000% 0.000000% 1.171172% 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 1 122,500.00 0.00 0.00 0.00 122,500.00 60 Days 2 0 0 0 2 415,500.00 0.00 0.00 0.00 415,500.00 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 3 538,000.00 0.00 0.00 0.00 538,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.158479% 0.000000% 0.000000% 0.000000% 0.158479% 0.094054% 0.000000% 0.000000% 0.000000% 0.094054% 60 Days 0.316957% 0.000000% 0.000000% 0.000000% 0.316957% 0.319017% 0.000000% 0.000000% 0.000000% 0.319017% 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 0.475436% 0.000000% 0.000000% 0.000000% 0.475436% 0.413072% 0.000000% 0.000000% 0.000000% 0.413072%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.575228 5.440011 5.382365 Weighted Average Net Rate 5.231939 5.175959 5.046152 Weighted Average Remaining Term 352 351 351 Beginning Loan Count 241 622 473 Loans Paid In Full 1 2 4 Ending Loan Count 240 620 469 Beginning Scheduled Balance 106,379,202.68 362,718,729.58 177,556,505.16 Ending Scheduled Balance 105,477,436.33 361,389,047.10 176,758,034.12 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 517,359.23 2,009,520.11 831,687.17 Scheduled Principal 23,118.93 365,191.80 35,292.19 Unscheduled Principal 878,647.42 964,490.68 763,178.85 Scheduled Interest 494,240.30 1,644,328.31 796,394.98 Servicing Fee 30,432.36 79,813.84 49,747.42 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY 33Amount 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 463,~~095~~807.94 1,564,514.47 746,647.56 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 5.231939 5.175959 5.046152

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~4 ~~REO~~5 ~~Loans~~6 ~~Month~~Collateral ~~REO~~Description ~~Percentage~~Mixed ~~Loans~~ARM inMixed ~~REO~~ARM 0Mixed ~~Sep-04~~ARM ~~0.000%~~Weighted ~~Original~~Average ~~Principal~~Coupon ~~Balance~~Rate 04.00562702 ~~Oct-04 0~~4.~~000%~~781124 ~~Current Principal Balance 0~~5.00184235 ~~Nov-04~~Weighted ~~0.000%~~Average ~~Dec-04~~Net ~~0.000%~~Rate ~~Current REO Total Jan-05 0~~4.~~000%~~312701 ~~Loans in REO 0 Feb-05 0~~4.~~000%~~406124 ~~Original Principal Balance 0~~4.00926268 ~~Mar-05~~Weighted ~~0.000%~~Average ~~Current~~Remaining ~~Principal~~Term ~~Balance~~334 ~~0.00~~349 ~~Apr-05~~351 ~~0.000%~~Beginning ~~May-05~~Loan ~~0.000%~~Count ~~Jun-05~~246 ~~0.000%~~136 ~~Jul-05~~567 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~3 in2 ~~REO~~13 0Ending ~~Sep-04~~Loan ~~0.000%~~Count ~~Original~~243 ~~Principal~~134 ~~Balance~~554 ~~0.00~~Beginning ~~Oct-04~~Scheduled ~~0.000% Current Principal~~ Balance 0112,677,624.0024 ~~Nov-04 0~~25,666,423.~~000%~~40 ~~Dec-04 0~~191,570,484.~~000%~~92 ~~Current~~Ending ~~REO~~Scheduled ~~Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal~~ Balance 0111,141,205.0029 ~~Mar-05 0~~25,189,793.~~000%~~89 ~~Current Principal Balance 0~~187,664,787.0021 ~~Apr-05~~Record ~~0.000%~~Date ~~May-05~~11/30/2005 ~~0.000%~~11/30/2005 ~~Jun-05~~11/30/2005 ~~0.000%~~Principal ~~Jul-05~~And ~~0.000%~~Interest ~~Aug-05~~Constant 0522,197.~~000%~~10 *The text reported in the above table is presented graphically on the monthly bond remittance report131,994.23 ~~The monthly bond remittance report can be viewed online at www~~878,472.~~ctslink.com.~~50 2Scheduled ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original~~ Principal ~~Balance 0~~93,768.0046 ~~Oct-04 0~~29,732.~~000%~~27 ~~Current Principal Balance 0~~50,850.0054 ~~Nov-04~~Unscheduled ~~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~~1,442,650.0049 ~~Mar-05 0~~446,897.~~000%~~24 ~~Current Principal Balance 0~~3,854,847.0017 ~~Apr-05~~Scheduled ~~0.000%~~Interest ~~May-05 0~~428,428.~~000%~~64 ~~Jun-05 0~~102,261.~~000%~~96 ~~Jul-05 0~~827,621.~~000%~~96 ~~Aug-05~~Servicing ~~0.000%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report23,474.51 ~~The monthly bond remittance report can be viewed online at www~~8,020.~~ctslink.com.~~76 ~~3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~41,182.~~000%~~33 ~~Original~~Master ~~Principal~~Servicing ~~Balance~~Fee 0.00 ~~Oct-04~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~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. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~FRY ~~0.000%~~Amount ~~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~~Special ~~0.000%~~Hazard ~~May-05~~Fee 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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Other ~~0.000%~~Fee ~~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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Pool ~~0.000%~~Insurance ~~Dec-04~~Fee 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. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~Spread ~~0.000%~~1 ~~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~~Spread ~~0.000%~~2 ~~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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Spread ~~0.000%~~3 ~~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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Net ~~0.000%~~Interest ~~Dec-04 0~~404,954.~~000%~~13 ~~Current REO Total Jan-05 0~~94,241.~~000%~~20 ~~Loans in REO 0 Feb-05 0~~786,439.~~000%~~63 ~~Original~~Realized ~~Principal~~Loss ~~Balance~~Amount 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. 10 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~Cumulative ~~0.000%~~Realized ~~Current~~Loss ~~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. 11 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Sep-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000000 ~~Oct-04~~ 0.~~000%~~0000 ~~Current~~Special ~~Principal~~Servicing ~~Balance~~Fee 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~~Pass-05Through ~~0.000%~~Rate ~~May-05 0~~4.~~000%~~312702 ~~Jun-05 0~~4.~~000%~~406124 ~~Jul-05 0~~4.~~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.~~926268

~~REO~~Group Level Collateral Statement Group 7 8 9 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.506900 5.516910 5.686579 Weighted Average Net Rate 5.147887 5.166472 5.331631 Weighted Average Remaining Term 351.00 352.00 352.00 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 569,823.91 243,610.86 606,065.87 Beginning Loan ~~Detail~~Count -609 ~~All~~90 ~~Mortgage~~608 Loans inPaid ~~REO~~In ~~during~~Full ~~Current~~20 ~~Period~~0 ~~Month~~12 Ending Loan ~~First~~Count ~~Original~~589 ~~Loan~~90 ~~Entered~~596 ~~Payment~~Beginning ~~LTV~~Scheduled atBalance 109,312,540.75 46,590,046.65 125,424,858.00 Ending Scheduled Balance 106,019,030.92 46,549,902.72 122,765,916.00 Scheduled Principal ~~Group~~68,179.58 ~~Number~~29,416.62 ~~REO~~11,700.55 ~~Date~~Unscheduled ~~State~~Principal ~~Origination~~3,225,330.25 ~~Balance~~10,727.31 No2,647,241.45 ~~REO~~Scheduled ~~loans~~Interest ~~this~~501,644.33 ~~period~~214,194.24 594,365.32 Servicing Fee 32,703.80 13,605.75 37,099.41 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 468,940.53 200,588.49 557,265.91 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 5.147887 5.166472 5.331631

~~REO~~Group ~~Loan~~Level ~~Detail~~Collateral -Statement ~~All~~Group ~~Mortgage~~10 ~~Loans~~11 inTotal ~~REO~~Collateral ~~during~~Description ~~Current~~Mixed ~~Period~~ARM ~~(continued)~~Mixed ~~Current~~ARM ~~Paid~~Mixed ~~Current~~ARM ~~Approximate~~Weighted ~~Loan~~Average Coupon Rate 5.624764 4.762401 5.234488 Weighted Average Net Rate 5.269010 4.512401 4.940935 Weighted Average Maturity 352.00 329.00 345.00 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal ToAnd ~~Months~~Interest Constant 521,321.46 2,150,390.76 8,982,443.20 Beginning Loan ~~Delinquent~~Count ~~Group~~217 ~~Number~~568 4,377 Loans Paid In Full 1 2 60 Ending Loan Count 216 566 4,317 Beginning Scheduled Balance ~~Date~~108,919,576.52 ~~Delinquent~~386,034,328.43 ~~Rate~~1,752,850,320.33 Ending Scheduled Balance 108,092,772.16 384,272,383.09 1,735,320,308.83 Scheduled Principal 10,782.37 618,348.79 1,336,382.10 Unscheduled Principal 816,021.99 1,143,596.55 16,193,629.40 Scheduled Interest No510,539.09 ~~REO~~1,532,041.97 ~~loans~~7,646,061.10 ~~this~~Servicing ~~period~~Fee 32,290.43 80,423.82 428,794.43 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 478,248.66 1,451,618.15 7,217,266.67 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 5.269010 4.512401 4.940935

~~Summary~~Additional 12Reporting ~~Month~~- ~~Foreclosure~~Group History*Level ~~New~~Miscellaneous ~~Foreclosure~~Reporting ~~Loans~~1 ~~Month~~Senior ~~Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~96.~~000~~589506% ~~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~~410494% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% ~~Loans~~10 inSenior ~~Foreclosure~~Percentage ~~0 Feb-05 0~~93.~~000~~465602% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Mar-05 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~6.~~00 Apr-05 0.000~~534398% ~~May-05~~Subordinate ~~0.000%~~Prepayment ~~Jun-05~~Percentage 0.~~000~~000000% ~~Jul-05~~11 ~~0.000%~~Senior ~~Aug-05~~Percentage 097.~~000~~745639% *TheSenior ~~text~~Prepayment 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-04 0~~100.~~000~~000000% ~~Original~~Subordinate ~~Principal~~Percentage ~~Balance 0~~2.~~00 Oct-04 0.000~~254361% ~~Current~~Subordinate ~~Principal~~Prepayment ~~Balance~~Percentage 0.~~00 Nov-04 0.000~~000000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~96.~~000~~599838% ~~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~~400162% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~96.~~000~~581953% ~~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~~418047% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~96.~~000~~504669% ~~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~~495331% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~95.~~000~~876869% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~4.~~00 Nov-04 0.000~~123131% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~96.~~000~~355160% ~~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~~644840% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~93.~~000~~582534% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~6.~~00 Nov-04 0.000~~417466% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~93.~~000~~037985% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate ~~Principal~~Percentage ~~Balance 0~~6.~~00 Nov-04 0.000~~962015% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current~~Percentage ~~Foreclosure Total Jan-05~~ 0.~~000~~000000% Loans in Foreclosure 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 Foreclosure History* New Foreclosure Loans Month Foreclosure~~ Percentage ~~Loans in Foreclosure 0 Sep-04 0~~93.~~000~~855415% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance~~Percentage 0100.~~00 Oct-04 0.000~~000000% ~~Current~~Subordinate Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 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. 10 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage ~~Loans in Foreclosure 0 Sep-04 0~~6.~~000~~144585% ~~Original~~Subordinate ~~Principal~~Prepayment Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 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. 11 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage ~~Loans in Foreclosure~~ 0 ~~Sep-04 0~~.~~000~~000000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 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.

~~Foreclosure~~LOAN ~~Loan~~STATUS ~~Detail~~STRATIFICATION/CREDIT -ENHANCEMENT ~~All~~STATEMENT ~~Mortgage~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans inNo ~~Foreclosure~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~Principal atBalance Principal ~~Group~~Balance ~~Number~~Principal FCBalance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance 0-29 Days 1 0 0 1 72,065.87 0.00 0.00 72,065.87 30 Days 37 1 0 0 38 13,465,791.86 125,926.32 0.00 0.00 13,591,718.18 60 Days 7 0 0 0 7 1,522,059.14 0.00 0.00 0.00 1,522,059.14 90 Days 4 0 0 0 4 961,825.06 0.00 0.00 0.00 961,825.06 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 1 0 1 0.00 0.00 196,508.08 0.00 196,508.08 180+ Days 0 0 1 1 2 0.00 0.00 82,191.22 167,500.00 249,691.22 Totals 48 2 2 1 53 15,949,676.06 197,992.19 278,699.30 167,500.00 16,593,867.55 No ~~Foreclosure~~of ~~loans~~Loans ~~this~~No ~~period~~of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.023164% 0.000000% 0.000000% 0.023164% 0.004151% 0.000000% 0.000000% 0.004151% 30 Days 0.857077% 0.023164% 0.000000% 0.000000% 0.880241% 0.775565% 0.007253% 0.000000% 0.000000% 0.782817% 60 Days 0.162150% 0.000000% 0.000000% 0.000000% 0.162150% 0.087663% 0.000000% 0.000000% 0.000000% 0.087663% 90 Days 0.092657% 0.000000% 0.000000% 0.000000% 0.092657% 0.055396% 0.000000% 0.000000% 0.000000% 0.055396% 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% 0.023164% 0.000000% 0.023164% 0.000000% 0.000000% 0.011318% 0.000000% 0.011318% 180+ Days 0.000000% 0.000000% 0.023164% 0.023164% 0.046328% 0.000000% 0.000000% 0.004734% 0.009647% 0.014381% Totals 1.111883% 0.046328% 0.046328% 0.023164% 1.227704% 0.918624% 0.011403% 0.016052% 0.009647% 0.955727%

~~Foreclosure~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in Foreclosure during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest~~0.00 NoPeriodic ~~Foreclosure~~Advance ~~loans this period~~78,011.55

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.244230% Weighted Average Net Coupon 4.950136% Weighted Average Pass-Through Rate 4.950136% Weighted Average Maturity(Stepdown Calculation) 349 Beginning Scheduled Collateral Loan Count 4,636 Number Of Loans Paid In Full 62 Ending Scheduled Collateral Loan Count 4,574 Beginning Scheduled Collateral Balance 1,857,297,707.10 Ending Scheduled Collateral Balance 1,829,075,653.89 Ending Actual Collateral Balance at 29-Jul-2005 1,829,960,177.23 Monthly P&I Constant 9,486,532.45 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 1,369,785.93 Unscheduled Principal 26,852,267.28

~~Special~~180+ ~~Hazard~~Delinquency -Summary ~~Pool~~Summary I1 ~~10,501,867.00~~Days ~~Special~~Number ~~Hazard~~of -Aggregate ~~Pool~~Percentage IIof ~~4,370,367.00~~Number ~~Special~~of ~~Hazard~~Aggregate -Percentage ~~Pool~~of 11Delinquent ~~4,085,738.00~~Loans ~~Bankruptcy~~Outstanding ~~Loss~~Balance(%) ~~Coverage~~Loans -Oustanding ~~Pool~~Balance(%) IBalance($) ~~228,753.00~~Balance($) ~~Bankruptcy~~180 ~~Loss Coverage~~ - ~~Pool~~209 II2 ~~183~~249,~~737~~691.0022 ~~Bankruptcy~~0.014 ~~Loss~~0 ~~Coverage - Pool 11 100,000~~0.00 ~~Fraud~~0.000 ~~Loss~~Total ~~Coverage~~2 ~~- Pool I 21~~249,~~003,735~~691.0022 ~~Fraud~~0.014 ~~Loss~~0 ~~Coverage - Pool II 8,740,733~~0.00 ~~Fraud Loss Coverage - Pool 11 8,171,475~~0.00000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group 1~~ 2 3 ~~Collateral~~Days ~~Description~~Number ~~Mixed~~of ~~ARM~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Coupon~~of ~~Rate~~Delinquent ~~5.585809~~Loans ~~5.443969~~Outstanding ~~5.388511~~Balance(%) ~~Weighted Average Net Rate 5.242844 5.179867 5.052379 Weighted Average Maturity 355 354 354 Beginning Loan Count 247 644 489~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 3 6 2 Ending Loan Count 244 638 487 Beginning Scheduled~~ Balance($) ~~110,472,619.63 376,370,194.68 185,178,752.54 Ending Scheduled~~ Balance($) ~~108,414,594.94~~180 ~~372,715,387.39~~- ~~183,774,481.10~~209 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 537,611.06 2,080,025.42 866,130.09 Scheduled Principal 23,378.58 372,569.08 34,598.66 Unscheduled Principal 2,034,646.11 3,282,238.21 1,369,672.78 Scheduled Interest 514,232.48 1,707,456.34 831,531.43 Servicing Fees 31,573.57 82,833.40 51,870.32 Master Servicing Fees 0~~.00~~ 0.00 0.00000 ~~Trustee Fee~~ 0~~.00~~ 0.00 0.00000 ~~FRY~~Total ~~Amount~~ 0~~.00~~ 0.00 0.00000 ~~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 482,658.91 1,624,622.94 779,661.11 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.242844 5.179867 5.052380000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~ 4 5 6Days ~~Collateral~~Number ~~Description~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Mixed~~of ~~ARM~~Number ~~Mixed~~of ~~ARM~~Aggregate ~~Weighted~~Percentage ~~Average~~of ~~Coupon~~Delinquent ~~Rate~~Loans ~~4.562241~~Outstanding ~~4.777244~~Balance(%) ~~5.196136 Weighted Average Net Rate 4.312241 4.402244 4.938624 Weighted Average Maturity 337 352 354 Beginning Loan Count 260 157 616~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 3 3 13 Ending Loan Count 257 154 603 Beginning Scheduled~~ Balance($) ~~119,496,361.47 29,538,239.40 210,402,049.82 Ending scheduled~~ Balance($) ~~117,895,156.24~~180 ~~28,873,393.07~~- ~~203,947,851.19~~209 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 551,596.00 149,924.57 967,115.30 Scheduled Principal 97,286.66 32,331.76 56,050.56 Unscheduled Principal 1,503,918.57 632,514.57 6,398,148.07 Scheduled Interest 454,309.34 117,592.81 911,064.74 Servicing Fees 24,895.08 9,230.70 45,150.88 Master Servicing Fees 0~~.00~~ 0.00 0.00000 ~~Trustee~~1 ~~Fee 0~~82,191.0022 0.00326 ~~0.00~~Total ~~FRY Amount~~ 0~~.00~~ 0.00 0.00000 ~~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 429~~82,~~414~~191.2622 ~~108,362.11 865,913.86 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-Through Rate 4.312241 4.402244 4.938624326

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~6 7 8Days 9Number ~~Collateral~~of ~~Description~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Coupon~~Loans ~~Rate~~Outstanding ~~5.515704~~Balance(%) 5.555102 5.688442 Weighted Average Net Rate 5.156914 5.203506 5.333312 Weighted Average Maturity 354.00 355.00 355.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 617,398.73 282,260.88 636,832.31 Beginning Loan Count 653 103 641 Loans ~~Paid~~Oustanding InBalance(%) ~~Full 9 4 10 Ending Loan Count 644 99 631 Beginning Scheduled~~ Balance($) ~~118,293,556.49 53,571,380.11 131,713,487.84 Ending Scheduled~~ Balance($) ~~116,098,968.93~~180 ~~51,512,057.37~~- ~~130,236,795.08~~209 Scheduled Principal 73,671.82 34,265.50 12,461.84 Unscheduled Principal 2,120,915.74 2,025,057.24 1,464,230.92 Scheduled Interest 543,726.91 247,995.38 624,370.47 Servicing Fee 35,368.85 15,696.23 38,979.49 Master Servicing Fee 0~~.00~~ 0.00 0.00000 ~~Trustee Fee~~ 0~~.00~~ 0.00 0.00000 ~~Fry~~Total ~~Amount~~ 0~~.00~~ 0.00 0.00000 ~~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 508,358.06 232,299.15 585,390.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.156914 5.203506 5.333312000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~8 109 11Days ~~Total~~Number ~~Collateral~~of ~~Description~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Coupon~~Loans ~~Rate~~Outstanding ~~5.642452~~Balance(%) 4.769625 5.244230 Weighted Average Net Rate 5.286314 4.519625 4.950136 Weighted Average Maturity 355.00 333.00 349.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 585,687.26 2,211,950.83 9,486,532.45 Beginning Loan Count 241 585 4,636 Loans ~~Paid~~Oustanding InBalance(%) ~~Full 6 3 62 Ending Loan Count 235 582 4,574 Beginning Scheduled~~ Balance($) ~~121,869,108.27 400,391,956.85 1,857,297,707.10 Ending Scheduled~~ Balance($) ~~117,874,094.42~~180 ~~397,732,874.16~~- ~~1,829,075,653.89~~209 Scheduled Principal 12,653.45 620,518.02 1,369,785.93 Unscheduled Principal 3,982,360.40 2,038,564.67 26,852,267.28 Scheduled Interest 573,033.81 1,591,432.81 8,116,746.52 Servicing Fee 36,168.47 83,414.99 455,181.98 Master Servicing Fee 0~~.00~~ 0.00 0.00000 ~~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 0167,500.00 0.00136 ~~0.00~~Total ~~Spread 2~~ 0~~.00~~ 0.00 0.00000 ~~Spread 3 0.00 0.00 0.00 Net Interest 536,865.34~~ 1~~,508,017.82~~ 7167,~~661,564~~500.~~54 Realized Loss Amount 0.~~00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.286314 4.519625 4.950136136

~~Prepayment~~180+ ~~Detail~~Delinquency -Summary ~~Prepayments~~(continued) ~~during~~10 ~~Current~~11 ~~Period~~Days ~~Summary~~Number ~~Loans~~of ~~Paid~~Aggregate InPercentage ~~Full~~of ~~Repurchased~~Number ~~Loans~~of ~~Original~~Aggregate ~~Current~~Percentage ~~Original~~of ~~Current~~Delinquent ~~Principal~~Loans ~~Principal~~Outstanding ~~Principal~~Balance(%) ~~Principal~~Loans ~~Group~~Oustanding ~~Count~~ Balance(%) Balance($) ~~Count~~ Balance($) ~~Balance~~180 1- 3209 ~~1,989,650.00 1,969,738.69~~ 0 0.00 0.00000 ~~2 6 3,557,920.00 3,236,071.15~~ 0 0.00 0.~~00 3 2 625,~~000~~.00~~ ~~625,000.00~~Total 0 0.00 0.00000 ~~4 3 1,523,190.00 1,485,801.36~~ 0 0.00 0.~~00 5 3 609,752.00 602,566.09 0 0.00 0.00 6 13 6,290,864.00 6,284,493.64 0 0.00 0.00 7 9 2,081,600.00 1,985,825.67 0 0.00 0.00 8 4 1,875,~~000~~.00~~ ~~1,866,971.38~~This 0report ~~0.00~~includes ~~0.00~~all 9loans 10greater ~~1,587,844.00~~than ~~1,435,657.19~~180 0days ~~0.00~~delinquent ~~0.00~~regardless 10of 6status 3(REO,~~974,800.00~~ 3Foreclosure,~~969,523.19~~ ~~0 0~~Bankruptcy).~~00 0.00 11 3 1,926,000.00 1,866,399.22 0 0.00 0.00 Total 62 26,041,620.00 25,328,047.58 0 0.00 0.00~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~REO ~~during~~History* ~~Current~~New ~~Period~~REO ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~REO Percentage Loans ~~Liquidated~~in ~~Loans~~REO ~~Curtailments~~1 ~~Original~~Jan-05 ~~Current~~0.000% Original Principal Balance 167,500.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~167,500.00 ~~Principal~~Mar-05 ~~Curtailment~~0.000% ~~Group~~Apr-05 ~~Count~~0.000% ~~Balance~~Current ~~Balance~~REO ~~Count~~Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 167,500.00 Jul-05 0.000% Current Principal Balance ~~Amount~~167,500.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.010% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 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 REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~65,656~~Aug-05 0.89000% 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. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~50,776~~Aug-05 0.95000% 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. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~744,672~~Aug-05 0.78000% 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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~18,667~~Aug-05 0.86000% 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 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~30,747~~Aug-05 0.65000% 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. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~114,700~~Aug-05 0.42000% 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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~137,109~~Aug-05 0.55000% 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. 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~159,992~~Aug-05 0.88000% 9Sep-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 REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.000% Original Principal Balance 167,500.00 Feb-05 0.000% Current Principal Balance 167,500.00 Mar-05 0.000% Apr-05 0.00000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 167,500.00 29Jul-05 0.000% Current Principal Balance 167,~~191~~500.7700 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.136% *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. 10 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~13,772~~Aug-05 0.90000% 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. 11 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.00000% ~~174,826~~Apr-05 0.36000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.00000% ~~1,540,116~~Sep-05 0.01000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at ~~Payment~~ Principal ~~Prepayment~~ Group Number REO Date State Origination ~~Date~~ Balance ~~Amount~~9 10029715125 0029759990 CA 55.56 01-Mar-2005 666,700.00 666,700.00 1 0030111678 CA 75.00 01-Apr-2005 704,250.00 700,538.17 1 1466050804 CA 72.36 01-Apr-2005 618,700.00 601,751.05 2 0029958725 CA 67.71 01-Apr-2005 650,000.00 650,000.00 2 1144628756 MD 80.00 01-Jan-2005 588,000.00 582,645.58 2 1595856915 NV 70.49 01-Apr-2005 430,000.00 427,679.84 2 1765411221 CA 54.00 01-Jan-2005 1,080,000.00 1,070,165.33 2 1844130420 CA 70.00 01-Apr-2005 630,000.00 321,051.14 2 1845101868 AL 80.00 01-Feb-2005 179,920.00 179,919.37 3 7077980410 GA 80.00 01-Apr-2005 400,000.00 400,000.00 3 7077991110 MT 70.00 01-Apr-2005 225,000.00 225,000.00 4 0028811511 WA 65.91 01-Sep-2003 375,690.00 357,741.43 4 0036083954 VA 70.00 01-Dec-~~2003 647,500.00 647,317.19 4 0131420861 VA 50.00 01-Oct-2003 500,000.00 480,192.09 5 1793952070 AZ 95.00 01-Mar-~~2005 ~~356,250.00 353,594.97 5 1845127090 GA 81.90~~ 01-Jul-2004 119,077.00 116,777.42 5 1845127271 TN 95.00 01-Oct-2004 134,425.00 131,394.53 6 0065753433 CA 80.00 01-Apr-2005 402,964.00 402,964.00 6 0079865362 CA 80.00 01-Mar-2005 474,400.00 473,800.00 6 0080244727 CA 80.00 01-Feb-2005 ~~400,000.00~~CO 400,000.00 6 1466024032 CA 79.37 01-Dec-2004 500,000.00 500,000.00 6 1466030750 NJ 76.24 01-Jan-2005 324,000.00 323,834.33 6 1466049420 CA 66.72 01-Mar-2005 633,850.00 629,924.82 6 1844113602 VA 79.34 01-Apr-2005 473,250.00 473,250.00 6 1844117239 MD 79.84 01-Apr-2005 561,800.00 561,800.00 6 1844125496 VA 74.14 01-Apr-2005 650,000.00 650,000.00 6 1845137559 CA 79.99 01-May-2005 362,350.00 360,825.82 6 1847114317 CA 74.91 01-Apr-2005 648,000.00 648,000.00 6 1847116298 CA 95.00 01-May-2005 271,650.00 271,648.68 6 1927035107 CA 79.99 01-Mar-2005 588,600.00 587,400.00 7 0028660686 MN 80.00 01-Feb-2005 256,000.00 254,011.37 7 0029273687 FL 78.60 01-Feb-2005 202,000.00 200,382.19 7 0029707387 FL 80.00 01-Feb-2005 204,800.00 203,245.64 7 0029866324 NY 74.07 01-Mar-2005 300,000.00 297,814.54 7 0030001127 FL 90.00 01-Apr-2005 308,700.00 218,847.95 7 0030052856 PA 62.42 01-May-2005 232,500.00 232,499.99 7 0030233803 MD 80.00 01-May-2005 152,000.00 151,404.51 7 0030292536 AZ 80.00 01-May-2005 265,600.00 265,600.00 7 0030392203 AZ 80.00 01-May-2005 160,000.00 160,000.00 8 0029486503 MA 65.83 01-Feb-2005 395,000.00 392,002.10 8 0029763638 CA 80.00 01-Mar-2005 560,000.00 556,692.33 8 0029981206 CA 80.00 01-May-2005 520,000.00 517,863.71 8 0030310809 IL 78.43 01-May-2005 400,000.00 398,506.22 9 0023421241 IL 75.00 01-Apr-2005 129,000.00 128,482.42 9 0029416138 FL 75.29 01-Jan-2005 180,694.00 180,694.00 9 0029648771 AZ 57.94 01-Feb-2005 100~~,000~~.00 99167,238.93 9 0029893898 SC 77.08 01-May-2005 185,000.00 184,165.20 9 0029899531 NV 80.00 01-Apr-2005 200,000.00 200,000.00 9 0029905700 FL 80.00 01-Apr-2005 133,600.00 133,600.00 9 0029907441 MO 100.00 01-Apr-2005 159,550.00 159,550.00 9 0029909751 CA 80.00 01-May-2005 152,000.00 151,951.54 9 0030181077 TX 40.82 01-May-2005 200,000.00 49,856.82 9 0030363758 OR 80.00 01-Jun-2005 148,000.00 147,500.~~24 10 0029494986 CA 76.02 01-Feb-2005 650,000.~~00 648,755.18 10 0029896990 CA 64.98 01-Apr-2005 900,000.00 895,366.91 10 0029901592 CA 80.00 01-Apr-2005 624,000.00 623,665.41 10 0030197354 CA 80.00 01-May-2005 980,800.00 980,800.00 10 0030205926 CA 80.00 01-May-2005 460,000.00 460,000.00 10 7079958984 SC 80.00 01-May-2005 360,000.00 360,000.00 11 1111707008 NY 63.24 01-Jun-2003 585,000.00 567,439.29 11 1761396206 VA 80.00 01-Aug-2003 396,000.00 381,133.15 11 1813228927 MA 75.00 01-Oct-2003 945,000.00 915,165.87

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All Mortgage Loans in REO during Current Period (continued) Current ~~Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0029759990 Loan~~ Paid inCurrent ~~Full~~Approximate ~~0 5.750% 360 5 1 0030111678~~ Loan ~~Paid~~Principal inTo ~~Full~~Months ~~(1) 5.750% 360 4 1 1466050804~~ Loan ~~Paid~~Delinquent inGroup ~~Full~~Number 0Balance ~~6.375%~~Date ~~360~~Delinquent 4Rate 2Interest ~~0029958725~~9 ~~Loan~~0029715125 Paid in Full (1) 5.375% 360 4 2 1144628756 Loan Paid in Full 0 5.375% 360 7 2 1595856915 Loan Paid in Full 0 5.625% 360 4 2 1765411221 Loan Paid in Full 0 5.375% 360 7 2 1844130420 Loan Paid in Full (1) 6.375% 360 4 2 1845101868 Loan Paid in Full 0 5.750% 360 6 3 7077980410 Loan Paid in Full 0 5.625% 360 4 3 7077991110 Loan Paid in Full 0 5.625% 360 4 4 0028811511 Loan Paid in Full (1) 4.625% 360 23 4 0036083954 Loan Paid in Full 0 4.167,500~~% 360 20 4 0131420861 Loan Paid in Full 0 4~~.~~500%~~00 ~~360~~01-May-2005 ~~22 5 1793952070 Loan Paid in Full (1) 4.875% 360 5 5 1845127090 Loan Paid in Full 0 4.375% 360 13 5 1845127271 Loan Paid in Full 0 4.625% 360 10~~ 6 ~~0065753433 Loan Paid in Full 0~~ 6.~~000~~060% ~~360 4 6 0079865362 Loan Paid in Full 0~~ 5,554.000% 360 5 6 0080244727 Loan Paid in Full 0 5.875% 360 6 6 1466024032 Loan Paid in Full 0 4.875% 360 8 6 1466030750 Loan Paid in Full 0 5.375% 360 7 6 1466049420 Loan Paid in Full (1) 5.875% 360 5 6 1844113602 Loan Paid in Full 0 5.625% 360 4 6 1844117239 Loan Paid in Full (1) 5.750% 360 4 6 1844125496 Loan Paid in Full 0 5.625% 360 4 6 1845137559 Loan Paid in Full 0 5.750% 360 3 6 1847114317 Loan Paid in Full 0 5.125% 360 4 6 1847116298 Loan Paid in Full 1 6.125% 360 3 6 1927035107 Loan Paid in Full 0 5.000% 360 5 7 0028660686 Loan Paid in Full 0 5.500% 360 6 7 0029273687 Loan Paid in Full 0 5.335% 360 6 7 0029707387 Loan Paid in Full (1) 5.625% 360 6 7 0029866324 Loan Paid in Full 0 5.000% 360 5 7 0030001127 Loan Paid in Full (2) 6.080% 360 4 7 0030052856 Loan Paid in Full 0 5.500% 360 3 7 0030233803 Loan Paid in Full 0 6.125% 360 3 7 0030292536 Loan Paid in Full 0 5.250% 360 3 7 0030392203 Loan Paid in Full (1) 5.875% 360 3 8 0029486503 Loan Paid in Full 0 5.625% 360 6 8 0029763638 Loan Paid in Full 0 6.125% 360 5 8 0029981206 Loan Paid in Full 0 5.875% 360 3 8 0030310809 Loan Paid in Full 0 6.375% 360 3 9 0023421241 Loan Paid in Full 0 6.000% 360 4 9 0029416138 Loan Paid in Full 0 5.875% 360 7 9 0029648771 Loan Paid in Full 0 5.610% 360 6 9 0029893898 Loan Paid in Full 0 5.375% 360 3 9 0029899531 Loan Paid in Full 0 5.750% 360 4 9 0029905700 Loan Paid in Full 0 5.750% 360 4 9 0029907441 Loan Paid in Full 0 5.625% 360 4 9 0029909751 Loan Paid in Full 0 6.125% 360 3 9 0030181077 Loan Paid in Full (1) 5.540% 360 3 9 0030363758 Loan Paid in Full 0 5.375% 360 2 10 0029494986 Loan Paid in Full 0 5.875% 360 6 10 0029896990 Loan Paid in Full 0 5.875% 360 4 10 0029901592 Loan Paid in Full (1) 5.375% 360 4 10 0030197354 Loan Paid in Full 0 6.000% 360 3 10 0030205926 Loan Paid in Full 0 6.250% 360 3 10 7079958984 Loan Paid in Full (1) 5.625% 360 3 11 1111707008 Loan Paid in Full 0 5.750% 360 26 11 1761396206 Loan Paid in Full (1) 4.000% 360 24 11 1813228927 Loan Paid in Full 0 4.500% 360 2278

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary SMM CPR PSA Current Month 1.447% Current Month 16.045% Current Month 873.698% 3 Month Average 1.115% 3 Month Average 12.553% 3 Month Average 764.626% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 10.942% N/A Jun-2005 765.711% N/A Jul-2005 10.673% N/A Jul-2005 654.470% N/A Aug-2005 16.045% N/A Aug-2005 873.698% 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 1.842% Current Month 19.998% Current Month 2,392.758% 3 Month Average 0.989% 3 Month Average 10.965% 3 Month Average 1,730.000% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 10.681% N/A Jun-2005 2,448.830% N/A Jul-2005 2.217% N/A Jul-2005 348.413% N/A Aug-2005 19.998% N/A Aug-2005 2,392.758% 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 0.873% Current Month 9.987% Current Month 1,033.559% 3 Month Average 0.695% 3 Month Average 8.024% 3 Month Average 1,067.278% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 7.316% N/A Jun-2005 1,286.578% N/A Jul-2005 6.768% N/A Jul-2005 881.698% N/A Aug-2005 9.987% N/A Aug-2005 1,033.559% 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 0.740% Current Month 8.525% Current Month 859.843% 3 Month Average 0.551% 3 Month Average 6.393% 3 Month Average 832.346% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 6.781% N/A Jun-2005 1,147.243% N/A Jul-2005 3.873% N/A Jul-2005 489.952% N/A Aug-2005 8.525% N/A Aug-2005 859.843% 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 1.260% Current Month 14.111% Current Month 325.585% 3 Month Average 0.995% 3 Month Average 11.285% 3 Month Average 271.711% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 9.894% N/A Jun-2005 251.208% N/A Jul-2005 9.851% N/A Jul-2005 238.342% N/A Aug-2005 14.111% N/A Aug-2005 325.585% 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 2.144% Current Month 22.898% Current Month 1,715.733% 3 Month Average 4.025% 3 Month Average 38.053% 3 Month Average 3,494.547% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 42.242% N/A Jun-2005 4,461.703% N/A Jul-2005 49.019% N/A Jul-2005 4,306.203% N/A Aug-2005 22.898% N/A Aug-2005 1,715.733% 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 3.042% Current Month 30.973% Current Month 3,461.666% 3 Month Average 1.742% 3 Month Average 18.557% 3 Month Average 2,561.863% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 11.807% N/A Jun-2005 2,373.235% N/A Jul-2005 12.891% N/A Jul-2005 1,850.687% N/A Aug-2005 30.973% N/A Aug-2005 3,461.666% 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 1.794% Current Month 19.526% Current Month 2,084.456% 3 Month Average 1.700% 3 Month Average 18.574% 3 Month Average 2,599.019% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 15.585% N/A Jun-2005 2,911.187% N/A Jul-2005 20.609% N/A Jul-2005 2,801.415% N/A Aug-2005 19.526% N/A Aug-2005 2,084.456% 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 3.783% Current Month 37.043% Current Month 4,436.570% 3 Month Average 3.031% 3 Month Average 29.695% 3 Month Average 4,468.778% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 10.148% N/A Jun-2005 2,377.723% N/A Jul-2005 41.894% N/A Jul-2005 6,592.040% N/A Aug-2005 37.043% N/A Aug-2005 4,436.570% 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 1.112% Current Month 12.555% Current Month 1,554.912% 3 Month Average 0.962% 3 Month Average 10.915% 3 Month Average 1,823.624% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 7.359% N/A Jun-2005 1,803.639% N/A Jul-2005 12.832% N/A Jul-2005 2,112.321% N/A Aug-2005 12.555% N/A Aug-2005 1,554.912% 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. 10 SMM CPR PSA Current Month 3.268% Current Month 32.882% Current Month 4,126.229% 3 Month Average 1.618% 3 Month Average 17.022% 3 Month Average 2,708.005% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 11.325% N/A Jun-2005 2,847.303% N/A Jul-2005 6.859% N/A Jul-2005 1,150.484% N/A Aug-2005 32.882% N/A Aug-2005 4,126.229% 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. 11 SMM CPR PSA Current Month 0.510% Current Month 5.950% Current Month 144.027% 3 Month Average 0.739% 3 Month Average 8.473% 3 Month Average 218.807% 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 12.726% N/A Jun-2005 341.029% N/A Jul-2005 6.742% N/A Jul-2005 171.364% N/A Aug-2005 5.950% N/A Aug-2005 144.027% 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))

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

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 N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~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 N/A ~~Dec~~Apr-~~2004~~2005 N/A N/A ~~Jan~~May-2005 N/A N/A ~~Jan~~May-2005 N/A 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 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~0.000% N/A ~~May~~Sep-2005 ~~N/A~~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-A3