8-K 1 mal05002_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 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-2 (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-63 Pooling and Servicing Agreement) (Commission 54-2168117 (State or other File Number) 54-2168118 jurisdiction 54-2168119 of Incorporation) 54-6654307 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 MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the 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. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the December 27, 2005 distribution. EX-99.1 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A-1 576434H72 ~~SEN~~ 6.50000% 6151,~~852~~027,~~968~~440.5180 ~~335~~275,~~036~~777.9169 1-A-2 576434H80 ~~SEN~~ 6.50000% 1,~~319~~088,~~691~~718.5972 75,~~148~~883.3398 1-A-3 576434H98 ~~SEN~~ 6.50000% 1613,~~494~~607,~~461~~595.5928 8973,~~345~~542.0022 1-A-4 576434J21 ~~SEN~~ 6.50000% 2017,~~617~~009,~~656~~146.1793 ~~111~~91,~~678~~925.9790 2-A-1 576434J39 ~~SEN~~ 6.00000% 5648,~~460~~841,~~296~~516.5865 ~~282~~243,~~301~~658.4895 3-A-1 576434J47 ~~SEN~~ 6.00000% 1716,~~664~~843,~~201~~327.9448 8884,~~321~~027.0144 4-A-1 576434J54 ~~SEN~~ 5.50000% 11,835,000.00 54,~~243~~121.7589 4-A-2 576434J62 ~~SEN~~ 5.50000% 1,000,000.00 4,~~583~~573.3304 4-A-3 576434J70 ~~SEN 3~~4.~~86000~~59375% 9488,~~884~~126,~~148~~673.2972 ~~305~~336,~~210~~602.6802 4-A-4 576434J88 ~~SEN 1~~0.~~64000~~90625% 0.00 ~~129~~66,~~675~~404.0048 4-A-5 576434K78 ~~SEN~~ 5.50000% 3,036,000.00 13,~~915~~883.0074 5-A-1 576434J96 ~~SEN~~ 6.50000% 2620,~~000~~929,~~489~~568.1736 ~~140~~113,~~835~~113.9880 6-A-1 576434K29 ~~SEN~~ 5.00000% 2826,~~399~~382,~~678~~235.8663 ~~118~~109,~~332~~679.0002 A-LR 576434K37 ~~SEN~~ 6.50000% 0.00 0.00 A-UR 576434K45 ~~SEN~~ 6.50000% 0.00 0.00 A-X-1 576434K52 IO 6.00000% 0.00 ~~100~~88,~~154~~901.9827 A-X-2 576434K60 IO 6.00000% 0.00 107,~~198~~875.9246 PO 576434K86 PO 0.00000% 1997,~~067,547~~590.7983 0.00 B-1 576434K94 ~~SUB~~ 6.~~07176~~07224% 16,~~127~~066,~~699~~606.48 81,~~602~~117.9760 B-2 576434L28 ~~SUB~~ 6.~~07176~~07224% 6,~~493~~468,~~086~~489.2794 32,~~853~~658.7332 B-3 576434L36 ~~SUB~~ 6.~~07176~~07224% 3,~~560~~547,~~596~~108.2947 1817,~~015~~908.9176 B-4 576434L44 ~~SUB~~ 6.~~07176~~07224% 3,~~141~~129,~~526~~626.9459 15,~~895~~800.5096 B-5 576434L51 ~~SUB~~ 6.~~07176~~07224% 2,~~513~~503,~~420~~899.6460 12,~~717~~641.4177 B-6 576434L69 ~~SUB~~ 6.~~07176~~07224% 1,~~675~~669,~~649~~301.2172 8,~~478~~428.4502 P 576434L77 P 0.00000% 0.01 318,~~263~~766.9496 Y 576434L85 Y 0.00000% 0.01 0.00 Totals ~~374~~334,~~144~~109,~~119~~847.3422 1,~~963~~757,~~809~~293.2529

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 2,~~039~~463,~~401~~967.5169 0.00 5948,~~813~~563,~~567~~473.0011 2,~~374~~739,~~438~~745.4238 0.00 1-A-2 4352,~~512~~571.5608 0.00 1,~~276~~036,~~179~~147.0363 5058,~~660~~455.8906 0.00 1-A-3 ~~543~~657,~~851~~071.5046 0.00 1512,950,~~610~~523.0982 ~~633~~730,~~196~~613.5068 0.00 1-A-4 ~~679~~821,~~800~~322.5056 0.00 1916,~~937~~187,~~855~~824.6737 ~~791~~913,~~479~~248.4746 0.00 2-A-1 1,~~249~~208,~~575~~648.7778 0.00 5547,~~210~~632,~~720~~867.8187 1,~~531~~452,~~877~~307.2573 0.00 3-A-1 ~~370~~201,~~181~~405.8562 0.00 1716,~~294~~641,~~020~~921.0986 ~~458~~285,~~502~~433.8606 0.00 4-A-1 0.00 0.00 11,835,000.00 54,~~243~~121.7589 0.00 4-A-2 0.00 0.00 1,000,000.00 4,~~583~~573.3304 0.00 4-A-3 ~~755~~2,~~223~~329,069.3681 0.00 9485,~~128~~797,~~924~~603.9391 12,~~060~~665,~~434~~671.0483 0.00 4-A-4 0.00 0.00 0.00 ~~129~~66,~~675~~404.0048 0.00 4-A-5 0.00 0.00 3,036,000.00 13,~~915~~883.0074 0.00 5-A-1 12,~~503~~249,~~236~~524.8078 0.00 2418,~~497~~680,~~252~~043.3758 12,~~644~~362,~~072~~638.7858 0.00 6-A-1 ~~586~~238,~~627~~840.5305 0.00 2726,~~813~~143,~~051~~395.3359 ~~704~~348,~~959~~519.5307 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-X-1 0.00 0.00 0.00 ~~100~~88,~~154~~901.9827 0.00 A-X-2 0.00 0.00 0.00 107,~~198~~875.9246 0.00 PO 251,~~879~~214.2566 0.00 1996,~~041,668~~376.5417 251,~~879~~214.2566 0.00 B-1 1522,~~130~~424.7636 0.00 16,~~112~~044,~~568~~182.7212 96103,~~733~~541.7396 0.00 B-2 69,~~091~~028.7115 0.00 6,~~486~~459,~~994~~461.5579 3841,~~945~~686.4447 0.00 B-3 34,~~340~~950.5074 0.00 3,~~557~~542,~~255~~157.7972 2122,~~356~~859.4150 0.00 B-4 24,~~947~~368.3306 0.00 3,~~138~~125,~~579~~258.6153 1820,~~842~~169.8302 0.00 B-5 23,~~358~~494.0572 0.00 2,~~511~~500,~~062~~404.5988 1516,~~075~~136.4649 0.00 B-6 12,~~572~~329.0759 03,865.0086 1,~~674~~663,~~077~~106.1427 10,~~050~~757.5261 03,865.0086 P 0.00 0.00 0.01 318,~~263~~766.9496 0.00 Y 0.00 0.00 0.01 0.00 0.00 Totals 710,~~828~~270,~~731~~232.0511 03,865.0086 ~~366~~323,~~315~~835,~~388~~749.2824 912,~~792~~027,~~540~~525.3040 03,865.~~00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~86

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 73,491,000.00 6151,~~852~~027,~~968~~440.5180 5042,~~044~~385.2723 12,~~989~~421,~~357~~582.2446 0.00 0.00 1-A-2 1,568,000.00 1,~~319~~088,~~691~~718.5972 ~~1,067~~904.7433 4251,~~444~~666.8275 0.00 0.00 1-A-3 19,598,000.00 1613,~~494~~607,~~461~~595.5928 1311,~~345~~302.4196 ~~530~~645,~~506~~768.0950 0.00 0.00 1-A-4 24,497,000.00 2017,~~617~~009,~~656~~146.1793 1614,~~681~~128.4241 ~~663~~807,~~119~~194.0815 0.00 0.00 2-A-1 64,580,000.00 5648,~~460~~841,~~296~~516.5865 5448,~~053~~087.1890 1,~~195~~160,~~522~~560.5988 0.00 0.00 3-A-1 17,996,000.00 1716,~~664~~843,~~201~~327.9448 0.00 ~~370~~201,~~181~~405.8562 0.00 0.00 4-A-1 11,835,000.00 11,835,000.00 0.00 0.00 0.00 0.00 4-A-2 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 4-A-3 103,133,000.00 9488,~~884~~126,~~148~~673.2972 ~~106~~102,~~035~~914.6923 ~~649~~2,~~187~~226,155.6758 0.00 0.00 4-A-4 0.00 0.00 0.00 0.00 0.00 0.00 4-A-5 3,036,000.00 3,036,000.00 0.00 0.00 0.00 0.00 5-A-1 34,719,000.00 2620,~~000~~929,~~489~~568.1736 2016,~~698~~978.5345 12,~~482~~232,~~538~~546.2733 0.00 0.00 6-A-1 30,598,000.00 2826,~~399~~382,~~678~~235.8663 ~~107~~103,~~067~~599.4054 ~~479~~135,~~560~~240.1351 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 PO 1,102,453.27 1997,~~067,547~~590.7983 1,~~103~~101.0870 ~~24,776~~112.1896 0.00 0.00 B-1 16,202,000.00 16,~~127~~066,~~699~~606.48 15,~~130~~509.7689 06,914.0047 0.00 0.00 B-2 6,523,000.00 6,~~493~~468,~~086~~489.2794 6,~~091~~244.7135 02,783.0080 0.00 0.00 B-3 3,577,000.00 3,~~560~~547,~~596~~108.2947 3,~~340~~424.5020 01,526.0054 0.00 0.00 B-4 3,156,000.00 3,~~141~~129,~~526~~626.9459 23,~~947~~021.3318 01,346.0088 0.00 0.00 B-5 2,525,000.00 2,~~513~~503,~~420~~899.6460 2,~~358~~417.0514 01,077.0059 0.00 0.00 B-6 1,683,368.96 1,~~675~~669,~~649~~301.2172 1,~~572~~611.0746 0718.0013 0.00 03,865.0086 P 0.01 0.01 0.00 0.00 0.00 0.00 Y 0.01 0.01 0.00 0.00 0.00 0.00 Totals 420,819,922.25 ~~374~~334,~~144~~109,~~119~~847.3422 ~~401~~373,~~537~~630.1497 79,~~427~~896,~~193~~601.9215 0.00 ~~0.00 (1) Amount Does Not Include Excess Special Hazard~~3, ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~865. ~~Please Refer to the Prospectus Supplement for a Full Description.~~86

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 2,~~039~~463,~~401~~967.5169 5948,~~813~~563,~~567~~473.0011 0.~~81388969~~660808 2,~~039~~463,~~401~~967.5169 1-A-2 4352,~~512~~571.5608 1,~~276~~036,~~179~~147.0363 0.~~81388969~~660808 4352,~~512~~571.5608 1-A-3 ~~543~~657,~~851~~071.5046 1512,950,~~610~~523.0982 0.~~81388969~~660808 ~~543~~657,~~851~~071.5046 1-A-4 ~~679~~821,~~800~~322.5056 1916,~~937~~187,~~855~~824.6737 0.~~81388969~~660808 ~~679~~821,~~800~~322.5056 2-A-1 1,~~249~~208,~~575~~648.7778 5547,~~210~~632,~~720~~867.8187 0.~~85491980~~737579 1,~~249~~208,~~575~~648.7778 3-A-1 ~~370~~201,~~181~~405.8562 1716,~~294~~641,~~020~~921.0986 0.~~96099245~~924757 ~~370~~201,~~181~~405.8562 4-A-1 0.00 11,835,000.00 1.~~00000000~~000000 0.00 4-A-2 0.00 1,000,000.00 1.~~00000000~~000000 0.00 4-A-3 ~~755~~2,~~223~~329,069.3681 9485,~~128~~797,~~924~~603.9391 0.~~91269453~~831912 ~~755~~2,~~223~~329,069.3681 4-A-4 0.00 0.00 0.~~00000000~~000000 0.00 4-A-5 0.00 3,036,000.00 1.~~00000000~~000000 0.00 5-A-1 12,~~503~~249,~~236~~524.8078 2418,~~497~~680,~~252~~043.3758 0.~~70558635~~538035 12,~~503~~249,~~236~~524.8078 6-A-1 ~~586~~238,~~627~~840.5305 2726,~~813~~143,~~051~~395.3359 0.~~90898266~~854415 ~~586~~238,~~627~~840.5305 A-LR 0.00 0.00 0.~~00000000~~000000 0.00 A-UR 0.00 0.00 0.~~00000000~~000000 0.00 PO 251,~~879~~214.2566 1996,~~041,668~~376.5417 0.~~94486412~~903781 251,~~879~~214.2566 B-1 1522,~~130~~424.7636 16,~~112~~044,~~568~~182.7212 0.~~99448023~~990259 1522,~~130~~424.7636 B-2 69,~~091~~028.7115 6,~~486~~459,~~994~~461.5579 0.~~99448023~~990259 69,~~091~~028.7115 B-3 34,~~340~~950.5074 3,~~557~~542,~~255~~157.7972 0.~~99448023~~990259 34,~~340~~950.5074 B-4 24,~~947~~368.3306 3,~~138~~125,~~579~~258.6153 0.~~99448023~~990259 24,~~947~~368.3306 B-5 23,~~358~~494.0572 2,~~511~~500,~~062~~404.5988 0.~~99448023~~990259 23,~~358~~494.0572 B-6 16,~~572~~195.0745 1,~~674~~663,~~077~~106.1427 0.~~99448022~~987963 12,~~572~~329.0759 P 0.00 0.01 1.~~00000000~~000000 0.00 Y 0.00 0.01 1.~~00000000~~000000 0.00 Totals 710,~~828~~274,~~731~~097.0597 ~~366~~323,~~315~~835,~~388~~749.2824 0.~~87048015~~769535 710,~~828~~270,~~731~~232.0511

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 73,491,000.00 ~~841~~694.~~64004450~~335916 0.~~68095780~~576740 2732.~~06939952~~950735 0.~~00000000~~000000 1-A-2 1,568,000.00 ~~841~~694.~~64004464~~335918 0.~~68095663~~576741 2732.~~06940051~~950733 0.~~00000000~~000000 1-A-3 19,598,000.00 ~~841~~694.~~64004439~~335916 0.~~68095775~~576740 2732.~~06939943~~950735 0.~~00000000~~000000 1-A-4 24,497,000.00 ~~841~~694.~~64004450~~335916 0.~~68095767~~576740 2732.~~06939952~~950735 0.~~00000000~~000000 2-A-1 64,580,000.00 ~~874~~756.~~26907061~~294776 0.~~83699566~~744625 1817.~~51227299~~970902 0.~~00000000~~000000 3-A-1 17,996,000.00 ~~981~~935.~~56267726~~948404 0.~~00000000~~000000 2011.~~57022950~~191688 0.~~00000000~~000000 4-A-1 11,835,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-2 1,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-3 103,133,000.00 ~~920~~854.~~01733965~~495396 10.~~02814511~~997879 621.~~29466485~~585289 0.~~00000000~~000000 4-A-4 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-5 3,036,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 5-A-1 34,719,000.00 ~~748~~602.~~88358449~~827511 0.~~59617299~~489025 4264.~~70106483~~303302 0.~~00000000~~000000 6-A-1 30,598,000.00 ~~928~~862.~~15474410~~220917 3.~~49916334~~385827 154.~~67292405~~419913 0.~~00000000~~000000 A-LR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 PO 1,102,453.27 ~~968~~904.~~33835869~~882644 10.~~00056849~~999317 220.~~47367818~~102462 0.~~00000000~~000000 B-1 16,202,000.00 ~~995~~991.~~41411431~~643407 0.~~93388224~~957282 0.~~00000000~~426766 0.~~00000000~~000000 B-2 6,523,000.00 ~~995~~991.~~41411467~~643406 0.~~93388165~~957282 0.~~00000000~~426767 0.~~00000000~~000000 B-3 3,577,000.00 ~~995~~991.~~41411518~~643408 0.~~93388314~~957283 0.~~00000000~~426765 0.~~00000000~~000000 B-4 3,156,000.00 ~~995~~991.~~41411280~~643406 0.~~93388150~~957281 0.~~00000000~~426768 0.~~00000000~~000000 B-5 2,525,000.00 ~~995~~991.~~41411485~~643406 0.~~93388119~~957283 0.~~00000000~~426768 0.~~00000000~~000000 B-6 1,683,368.96 ~~995~~991.~~41410696~~643401 0.~~93388321~~957283 0.~~00000000~~426603 0.~~00000000~~000000 P 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 Y 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 2733.~~75035732~~527475 ~~813~~660.~~88968717~~808441 0.~~81388969~~660808 2733.~~75035732~~527475 1-A-2 0.~~00000000~~000000 2733.~~75035714~~527474 ~~813~~660.~~88968750~~808438 0.~~81388969~~660808 2733.~~75035714~~527474 1-A-3 0.~~00000000~~000000 2733.~~75035718~~527475 ~~813~~660.~~88968721~~808441 0.~~81388969~~660808 2733.~~75035718~~527475 1-A-4 0.~~00000000~~000000 2733.~~75035719~~527475 ~~813~~660.~~88968731~~808441 0.~~81388969~~660808 2733.~~75035719~~527475 2-A-1 0.~~00000000~~000000 1918.~~34926866~~715528 ~~854~~737.~~91980195~~579249 0.~~85491980~~737579 1918.~~34926866~~715528 3-A-1 0.~~00000000~~000000 2011.~~57022950~~191688 ~~960~~924.~~99244777~~756716 0.~~96099245~~924757 2011.~~57022950~~191688 4-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 4-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 4-A-3 0.~~00000000~~000000 722.~~32280996~~583167 ~~912~~831.~~69452968~~912229 0.~~91269453~~831912 722.~~32280996~~583167 4-A-4 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 5-A-1 0.~~00000000~~000000 4364.~~29723782~~792326 ~~705~~538.~~58634667~~035185 0.~~70558635~~538035 4364.~~29723782~~792326 6-A-1 0.~~00000000~~000000 197.~~17208739~~805741 ~~908~~854.~~98265671~~415177 0.~~90898266~~854415 197.~~17208739~~805741 A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 PO 0.~~00000000~~000000 231.~~47423760~~101779 ~~944~~903.~~86412109~~780865 0.~~94486412~~903781 231.~~47423760~~101779 B-1 0.~~00000000~~000000 01.~~93388224~~384049 ~~994~~990.~~48023207~~259358 0.~~99448023~~990259 01.~~93388224~~384049 B-2 0.~~00000000~~000000 01.~~93388165~~384049 ~~994~~990.~~48023149~~259358 0.~~99448023~~990259 01.~~93388165~~384049 B-3 0.~~00000000~~000000 01.~~93388314~~384048 ~~994~~990.~~48023204~~259357 0.~~99448023~~990259 01.~~93388314~~384048 B-4 0.~~00000000~~000000 01.~~93388150~~384049 ~~994~~990.~~48023131~~259357 0.~~99448023~~990259 01.~~93388150~~384049 B-5 0.~~00000000~~000000 01.~~93388119~~384048 ~~994~~990.~~48023366~~259358 0.~~99448023~~990259 01.~~93388119~~384048 B-6 02.~~00000000~~296502 03.~~93388321~~680387 ~~994~~987.~~48022375~~963013 0.~~99448022~~987963 01.~~93388321~~383886 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 Y 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~73,491,000.00~~11/01/05 - 11/30/05 30 6.50000% 6151,~~852~~027,~~968~~440.5180 ~~335~~276,~~036~~398.9164 0.00 ~~0.00~~ 1-A-2 ~~1,568,000.00~~11/01/05 - 11/30/05 30 6.50000% 1,~~319~~088,~~691~~718.5972 75,~~148~~897.3323 0.00 ~~0.00~~ 1-A-3 ~~19,598,000.00~~11/01/05 - 11/30/05 30 6.50000% 1613,~~494~~607,~~461~~595.5928 8973,~~345~~707.0081 0.00 ~~0.00~~ 1-A-4 ~~24,497,000.00~~11/01/05 - 11/30/05 30 6.50000% 2017,~~617~~009,~~656~~146.1793 ~~111~~92,~~678~~132.9788 0.00 ~~0.00~~ 2-A-1 ~~64,580,000.00~~11/25/05 - 12/24/05 30 6.00000% 5648,~~460~~841,~~296~~516.5865 ~~282~~244,~~301~~207.4858 0.00 ~~0.00~~ 3-A-1 ~~17,996,000.00~~11/25/05 - 12/24/05 30 6.00000% 1716,~~664~~843,~~201~~327.9448 8884,~~321~~216.0164 0.00 ~~0.00~~ 4-A-1 11~~,835,000.00~~/25/05 - 12/24/05 30 5.50000% 11,835,000.00 54,243.75 0.00 ~~0.00~~ 4-A-2 ~~1,000,000.00~~11/25/05 - 12/24/05 30 5.50000% 1,000,000.00 4,583.33 0.00 ~~0.00~~ 4-A-3 ~~103,133,000.00~~11/25/05 3- 12/24/05 30 4.~~86000~~59375% 9488,~~884~~126,~~148~~673.2972 ~~305~~337,~~210~~359.6892 0.00 ~~0.00~~ 4-A-4 11/25/05 - 12/24/05 30 0.~~00 1.64000~~90625% 9488,~~884~~126,~~148~~673.2972 ~~129~~66,~~675~~554.00 0.00 ~~0.00~~ 4-A-5 ~~3,036,000.00~~11/01/05 - 11/30/05 30 5.50000% 3,036,000.00 13,915.00 0.00 ~~0.00~~ 5-A-1 ~~34,719,000.00~~11/01/05 - 11/30/05 30 6.50000% 2620,~~000~~929,~~489~~568.1736 ~~140~~113,~~835~~368.9850 0.00 ~~0.00~~ 6-A-1 11/01/05 - 11/30~~,598,000.00~~/05 30 5.00000% 2826,~~399~~382,~~678~~235.8663 ~~118~~109,~~332~~925.0098 0.00 ~~0.00~~ A-LR ~~50.00~~N/A N/A 6.50000% 0.00 0.00 0.00 ~~0.00~~ A-UR ~~50.00~~N/A N/A 6.50000% 0.00 0.00 0.00 ~~0.00~~ A-X-1 ~~0.00~~11/25/05 - 12/24/05 30 6.00000% 2017,~~030~~820,~~995~~289.3259 ~~100~~89,~~154~~101.9845 0.00 ~~0.00~~ A-X-2 ~~0.00~~11/25/05 - 12/24/05 30 6.00000% 21,~~039~~578,~~783~~638.5444 107,~~198~~893.9219 0.00 ~~0.00~~ PO ~~1,102,453.27~~N/A N/A 0.00000% 1997,~~067,547~~590.7983 0.00 0.00 ~~0.00~~ B-1 ~~16,202,000.00~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 16,~~127~~066,~~699~~606.48 81,~~602~~300.9725 0.00 ~~0.00~~ B-2 ~~6,523,000.00~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 6,~~493~~468,~~086~~489.2794 32,~~853~~731.7386 0.00 ~~0.00~~ B-3 ~~3,577,000.00~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 3,~~560~~547,~~596~~108.2947 1817,~~015~~949.9108 0.00 ~~0.00~~ B-4 ~~3,156,000.00~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 3,~~141~~129,~~526~~626.9459 15,~~895~~836.5054 0.00 ~~0.00~~ B-5 ~~2,525,000.00~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 2,~~513~~503,~~420~~899.6460 12,~~717~~670.4123 0.00 ~~0.00~~ B-6 ~~1,683,368.96~~11/01/05 - 11/30/05 30 6.~~07176~~07224% 1,~~675~~669,~~649~~301.2172 8,~~478~~447.~~45 0.~~00 0.00 P ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ Y ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ Totals ~~420,819,922.25~~ 1,~~960~~742,~~545~~440.3186 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A-1 0.00 0620.0095 ~~335~~275,~~036~~777.9169 0.00 5948,~~813~~563,~~567~~473.0011 1-A-2 0.00 013.0025 75,~~148~~883.3398 0.00 1,~~276~~036,~~179~~147.0363 1-A-3 0.00 0165.0059 8973,~~345~~542.0022 0.00 1512,950,~~610~~523.0982 1-A-4 0.00 0206.0098 ~~111~~91,~~678~~925.9790 0.00 1916,~~937~~187,~~855~~824.6737 2-A-1 0.00 0548.0063 ~~282~~243,~~301~~658.4895 0.00 5547,~~210~~632,~~720~~867.8187 3-A-1 0.00 0189.0020 8884,~~321~~027.0144 0.00 1716,~~294~~641,~~020~~921.0986 4-A-1 0.00 0121.0086 54,~~243~~121.7589 0.00 11,835,000.00 4-A-2 0.00 010.0030 4,~~583~~573.3304 0.00 1,000,000.00 4-A-3 0.00 0757.0091 ~~305~~336,~~210~~602.6802 0.00 9485,~~128~~797,~~924~~603.9391 4-A-4 0.00 0149.0052 ~~129~~66,~~675~~404.0048 0.00 9485,~~128~~797,~~924~~603.9391 4-A-5 0.00 031.0026 13,~~915~~883.0074 0.00 3,036,000.00 5-A-1 0.00 0254.0069 ~~140~~113,~~835~~113.9880 0.00 2418,~~497~~680,~~252~~043.3758 6-A-1 0.00 0246.0096 ~~118~~109,~~332~~679.0002 0.00 2726,~~813~~143,~~051~~395.3359 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 A-X-1 0.00 0200.0017 ~~100~~88,~~154~~901.9827 0.00 1917,~~608~~271,~~400~~208.5676 A-X-2 0.00 017.0073 107,~~198~~875.9246 0.00 1,~~946~~349,~~408~~323.7499 PO 0.00 0.00 0.00 0.00 1996,~~041,668~~376.5417 B-1 0.00 0182.0065 81,~~602~~117.9760 0.00 16,~~112~~044,~~568~~182.7212 B-2 0.00 073.0053 32,~~853~~658.7332 0.00 6,~~486~~459,~~994~~461.5579 B-3 0.00 040.0032 1817,~~015~~908.9176 0.00 3,~~557~~542,~~255~~157.7972 B-4 0.00 035.0058 15,~~895~~800.5096 0.00 3,~~138~~125,~~579~~258.6153 B-5 0.00 028.0046 12,~~717~~641.4177 0.00 2,~~511~~500,~~062~~404.5988 B-6 0.00 018.0098 8,~~478~~428.4502 0.00 1,~~674~~663,~~077~~106.1427 P 0.00 0.00 318,~~263~~766.9496 0.00 0.01 Y 0.00 0.00 0.00 0.00 0.01 Totals 0.00 03,914.0052 1,~~963~~757,~~809~~293.2529 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 73,491,000.00 6.50000% ~~841~~694.~~64004450~~335916 43.~~55888354~~760986 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 1,568,000.00 6.50000% ~~841~~694.~~64004464~~335918 43.~~55888393~~760989 0.~~00000000~~000000 ~~0.00000000~~ 1-A-3 11/01/05 - 11/30/05 19,598,000.00 6.50000% ~~841~~694.~~64004439~~335916 43.~~55888356~~760986 0.~~00000000~~000000 ~~0.00000000~~ 1-A-4 11/01/05 - 11/30/05 24,497,000.00 6.50000% ~~841~~694.~~64004450~~335916 43.~~55888354~~760986 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/25/05 - 12/24/05 64,580,000.00 6.00000% ~~874~~756.~~26907061~~294776 43.~~37134531~~781474 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/25/05 - 12/24/05 17,996,000.00 6.00000% ~~981~~935.~~56267726~~948404 4.~~90781340~~679742 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/25/05 - 12/24/05 11,835,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 4-A-2 11/25/05 - 12/24/05 1,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 ~~0.00000000~~ 4-A-3 11/25/05 - 12/24/05 103,133,000.00 34.~~86000~~59375% ~~920~~854.~~01733965~~495396 23.~~95938914~~271115 0.~~00000000~~000000 ~~0.00000000~~ 4-A-4 11/25/05 - 12/24/05 0.00 10.~~64000~~90625% ~~920~~854.~~01733965~~495396 ~~1.25735701~~ 0.~~00000000~~645322 0.~~00000000~~000000 4-A-5 11/01/05 - 11/30/05 3,036,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 34,719,000.00 6.50000% ~~748~~602.~~88358449~~827511 43.~~05645266~~265316 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 30,598,000.00 5.00000% ~~928~~862.~~15474410~~220917 3.~~86731159~~592587 0.~~00000000~~000000 ~~0.00000000~~ A-LR N/A 50.00 6.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-UR N/A 50.00 6.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-X-1 11/25/05 - 12/24/05 0.00 6.00000% ~~883~~785.~~19655192~~723229 43.~~41598291~~928616 0.~~00000000~~000000 ~~0.00000000~~ A-X-2 11/25/05 - 12/24/05 0.00 6.00000% ~~807~~624.~~32082916~~805363 43.~~03660506~~124026 0.~~00000000~~000000 ~~0.00000000~~ PO N/A 1,102,453.27 0.00000% ~~968~~904.~~33835869~~882644 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 16,202,000.00 6.~~07176~~07224% ~~995~~991.~~41411431~~643407 5.~~03659857~~017914 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 6,523,000.00 6.~~07176~~07224% ~~995~~991.~~41411467~~643406 5.~~03659819~~017915 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 3,577,000.00 6.~~07176~~07224% ~~995~~991.~~41411518~~643408 5.~~03659771~~017914 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 3,156,000.00 6.~~07176~~07224% ~~995~~991.~~41411280~~643406 5.~~03659696~~017915 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 2,525,000.00 6.~~07176~~07224% ~~995~~991.~~41411485~~643406 5.~~03659802~~017913 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 1,683,368.96 6.~~07176~~07224% ~~995~~991.~~41410696~~643401 5.~~03659637~~017914 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ Y N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00000000~~000000 0.~~00000000~~008449 43.~~55888354~~752537 0.~~00000000~~000000 ~~813~~660.~~88968717~~808441 1-A-2 0.~~00000000~~000000 0.~~00000000~~008450 43.~~55888393~~752538 0.~~00000000~~000000 ~~813~~660.~~88968750~~808438 1-A-3 0.~~00000000~~000000 0.~~00000000~~008449 43.~~55888356~~752537 0.~~00000000~~000000 ~~813~~660.~~88968721~~808441 1-A-4 0.~~00000000~~000000 0.~~00000000~~008449 43.~~55888354~~752537 0.~~00000000~~000000 ~~813~~660.~~88968731~~808441 2-A-1 0.~~00000000~~000000 0.~~00000000~~008495 43.~~37134531~~772978 0.~~00000000~~000000 ~~854~~737.~~91980195~~579249 3-A-1 0.~~00000000~~000000 0.~~00000000~~010513 4.~~90781340~~669229 0.~~00000000~~000000 ~~960~~924.~~99244777~~756716 4-A-1 0.~~00000000~~000000 0.~~00000000~~010297 4.~~58333333~~573037 0.~~00000000~~000000 1000.~~00000000~~000000 4-A-2 0.~~00000000~~000000 0.~~00000000~~010300 4.~~58333000~~573040 0.~~00000000~~000000 1000.~~00000000~~000000 4-A-3 0.~~00000000~~000000 0.~~00000000~~007349 23.~~95938914~~263766 0.~~00000000~~000000 ~~912~~831.~~69452968~~912229 4-A-4 0.~~00000000~~000000 0.~~00000000~~001450 10.~~25735701~~643872 0.~~00000000~~000000 ~~912~~831.~~69452968~~912229 4-A-5 0.~~00000000~~000000 0.~~00000000~~010296 4.~~58333333~~573037 0.~~00000000~~000000 1000.~~00000000~~000000 5-A-1 0.~~00000000~~000000 0.~~00000000~~007336 43.~~05645266~~257980 0.~~00000000~~000000 ~~705~~538.~~58634667~~035185 6-A-1 0.~~00000000~~000000 0.~~00000000~~008071 3.~~86731159~~584516 0.~~00000000~~000000 ~~908~~854.~~98265671~~415177 A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-1 0.~~00000000~~000000 0.~~00000000~~008826 43.~~41598291~~919790 0.~~00000000~~000000 ~~864~~761.~~56371671~~513434 A-X-2 0.~~00000000~~000000 0.~~00000000~~007017 43.~~03660506~~117009 0.~~00000000~~000000 ~~770~~534.~~36425044~~045570 PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~944~~903.~~86412109~~780865 B-1 0.~~00000000~~000000 0.~~00000000~~011273 5.~~03659857~~006641 0.~~00000000~~000000 ~~994~~990.~~48023207~~259358 B-2 0.~~00000000~~000000 0.~~00000000~~011272 5.~~03659819~~006641 0.~~00000000~~000000 ~~994~~990.~~48023149~~259358 B-3 0.~~00000000~~000000 0.~~00000000~~011272 5.~~03659771~~006642 0.~~00000000~~000000 ~~994~~990.~~48023204~~259357 B-4 0.~~00000000~~000000 0.~~00000000~~011274 5.~~03659696~~006641 0.~~00000000~~000000 ~~994~~990.~~48023131~~259357 B-5 0.~~00000000~~000000 0.~~00000000~~011271 5.~~03659802~~006642 0.~~00000000~~000000 ~~994~~990.~~48023366~~259358 B-6 0.~~00000000~~000000 0.~~00000000~~011275 5.~~03659637~~006639 0.~~00000000~~000000 ~~994~~987.~~48022375~~963013 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 Y 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 ~~326~~308,~~413~~278.8470 ~~326~~307,~~058~~906.8121 9993.~~32351865~~79390237% PO-2 0.00000% 0.00 0.00 ~~334~~302,~~712~~374.9837 ~~309~~302,~~989~~341.0538 8784.~~11633209~~96710469% PO-3 0.00000% 0.00 0.00 ~~310~~292,~~085~~284.1206 ~~309~~291,~~702~~900.2824 9691.~~79858161~~23448882% PO-4 0.00000% 0.00 0.00 9694,~~335~~653.8471 9594,~~918~~228.3934 9795.~~48279388~~76517960% AX1-1 6.00000% 65,~~610~~502,~~754~~697.1158 65,~~412~~211,~~587~~323.1136 0.00 0.00 8065.~~70598736~~58741269% AX1-2 6.00000% 32,~~171~~793,~~188~~537.7682 32,~~105~~732,~~669~~876.5439 0.00 0.00 8676.~~49277126~~11049709% AX1-3 6.00000% 7,~~927~~445,~~645~~422.7523 7,~~853~~281,~~444~~152.7055 0.00 0.00 9184.~~51637008~~84743661% AX1-4 6.00000% 2,~~321~~078,~~406~~631.7096 2,~~236~~045,~~699~~856.2145 0.00 0.00 8779.~~29054180~~84261682%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 912,~~869~~103,~~855~~247.3823 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(3,865.0086) Prepayment Penalties ~~3,263~~0.9400 Swap/Cap Payments 0.00 Total Deposits 912,~~873~~099,~~119~~381.3237 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 80~~71,~~579~~855.0297 Payment of Interest and Principal 912,~~792~~027,~~540~~525.3040 Total Withdrawals (Pool Distribution Amount) 912,~~873~~099,~~119~~381.3237 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 03,914.0052 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 03,914.0052

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 7769,~~894~~555.3312 LPMI Fees 21,~~345~~974.6976 Master Servicing Fee ~~154~~153.7689 WMMSC MS Fee ~~184~~172.2420 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 8071,~~579~~855.0297 *Servicer Payees include: CENLAR FSB; CITIMORTGAGE INC (MO); COUNTRYWIDE HOME LOANS INC.; EVERHOME MORTGAGE COMPANY; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; MID AMERICA BANK, FSB; NATIONAL CITY MTG CO; OHIO SAVINGS BANK; PHH US MTG CORP; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL BANK, F.A.; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Yield Maintenance ~~Reserve Fund~~ 2,500.00 0.00 0.00 2,500.00 Reserve Fund

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.516288% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~6.258208% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of333 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~1,972 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~48 4Ending 0Scheduled 0Collateral 4Loan ~~661,155.82~~Count ~~0.00 0.00 661~~1,~~155.82~~924 30Beginning ~~Days~~Scheduled 91Collateral 0Balance ~~0 0 91 13~~334,~~794~~109,~~452~~847.2725 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 13Balance 323,~~794~~835,~~452~~748.2799 60Ending ~~Days~~Actual 14Collateral 1Balance 0at 030-Nov-2005 ~~15 2~~324,~~616~~187,~~498~~989.5515 ~~55,497.74~~Monthly ~~0.00~~P&I ~~0.00~~Constant 2,~~671~~187,~~996~~927.2976 90Special ~~Days~~Servicing 5Fee 0 ~~0 0 5 820,372~~.~~29 0.~~00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~820,372.29~~Waived ~~120~~Amount ~~Days~~ 0 ~~1 2 0 3 0~~.00 ~~120,447.08~~Prepayment ~~367,312.37~~Penalty ~~0.00~~Waived ~~487,759.45~~Count ~~150 Days 1 2~~ 0 1Prepayment 4Penalty ~~59,629.42~~Paid ~~258,999.41~~Amount 0.00 ~~111,652.70~~Prepayment ~~430,281.53~~Penalty ~~180+~~Paid ~~Days~~Count 1 0 0Realized 0Loss 1Amount ~~106~~3,~~422~~865.9286 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss ~~106~~3,~~422~~865.9286 ~~Totals~~Class ~~112~~A 8Optimal 2Amount ~~1 123 17~~11,~~397~~698,~~375~~933.4509 ~~1,096,100.05~~Class ~~367,312.37~~AP ~~111,652.70~~Deferred ~~18,972,440.57~~Amount ~~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~~.~~189036%~~00 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0373,630.~~189036%~~98 ~~0.180313%~~Unscheduled ~~0.000000%~~Principal 09,900,467.000000% 0.180313% 30 Days 4.300567% 0.000000% 0.000000% 0.000000% 4.300567% 3.762080% 0.000000% 0.000000% 0.000000% 3.762080% 60 Days 0.661626% 0.047259% 0.000000% 0.000000% 0.708885% 0.713582% 0.015136% 0.000000% 0.000000% 0.728718% 90 Days 0.236295% 0.000000% 0.000000% 0.000000% 0.236295% 0.223735% 0.000000% 0.000000% 0.000000% 0.223735% 120 Days 0.000000% 0.047259% 0.094518% 0.000000% 0.141777% 0.000000% 0.032849% 0.100175% 0.000000% 0.133024% 150 Days 0.047259% 0.094518% 0.000000% 0.047259% 0.189036% 0.016262% 0.070635% 0.000000% 0.030450% 0.117348% 180+ Days 0.047259% 0.000000% 0.000000% 0.000000% 0.047259% 0.029024% 0.000000% 0.000000% 0.000000% 0.029024% Totals 5.293006% 0.378072% 0.094518% 0.047259% 5.812854% 4.744684% 0.298933% 0.100175% 0.030450% 5.174242%28

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 No2 of3 ~~Loans~~Collateral NoDescription ofMixed ~~Loans~~ARM NoMixed ofARM ~~Loans~~Mixed NoARM ofWeighted ~~Loans~~Average NoCoupon ofRate ~~Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 237,975~~7.19079622 06.00556245 06.00323980 ~~237,975.19~~Weighted 30Average ~~Days~~Net 49Rate ~~0 0 0 49~~ 6~~,648,627~~.77829393 06.00306245 ~~0.00 0.00~~ 6~~,648,627~~.77073981 60Weighted ~~Days~~Average 8Remaining 1Term 0347 0347 9348 ~~1,062,817.62~~Beginning ~~55,497.74~~Loan ~~0.00~~Count ~~0.00~~669 ~~1,118,315.36~~398 9097 ~~Days~~Loans 2Paid 0In 0Full 024 29 ~~310,635.66~~1 ~~0.00~~Ending ~~0.00~~Loan ~~0.00~~Count ~~310,635.66~~645 ~~120~~389 ~~Days~~96 0Beginning 0Scheduled 2Balance ~~0 2 0.00 0.00 367~~96,~~312.37 0.00 367~~218,~~312~~286.3789 ~~150 Days 0 0 0 1 1 0.00 0.00 0.00 111~~55,~~652.70 111~~445,~~652~~898.7077 ~~180+ Days 1 0 0 0 1 106~~18,~~422.92 0.00 0.00 0.00 106~~265,~~422~~785.9228 ~~Totals~~Ending 60Scheduled 3Balance ~~2 1 66 8~~92,~~128~~193,~~503~~802.9768 ~~293~~54,~~472.93 367~~230,~~312~~747.3751 ~~111~~18,~~652.70 8~~064,~~900,941~~346.9767 ~~0-29~~Record ~~Days~~Date ~~0.268097%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.268097% 0.215163% 0.000000% 0.000000% 0.215163%~~ 11/30/2005 Days 6.568365% 0.000000% 0.000000% 0.000000% 6.568365% 6.011306% 0.000000% 0.000000% 0.000000% 6.011306% 60 Days 1.072386% 0.134048% 0.000000% 0.000000% 1.206434% 0.960938% 0.050178% 0.000000% 0.000000% 1.011116% 90 Days 0.268097% 0.000000% 0.000000% 0.000000% 0.268097% 0.280859% 0.000000% 0.000000% 0.000000% 0.280859% 120 Days 0.000000% 0.000000% 0.268097% 0.000000% 0.268097% 0.000000% 0.000000% 0.332103% 0.000000% 0.332103% 150 Days 0.000000% 0.000000% 0.000000% 0.134048% 0.134048% 0.000000% 0.000000% 0.000000% 0.100950% 0.100950% 180+ Days 0.134048% 0.000000% 0.000000% 0.000000% 0.134048% 0.096221% 0.000000% 0.000000% 0.000000% 0.096221% Totals 8.042895% 0.402145% 0.268097% 0.134048% 8.847185% 7.349325% 0.265341% 0.332103% 0.100950% 8.047719% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal ~~Balance~~And ~~Principal~~Interest ~~Balance~~Constant ~~Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 1~~647,~~967,271~~646.9738 ~~0.00 0.00 0.00 1~~357,~~967,271~~521.9715 ~~60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 262~~96,~~213~~260.6039 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 262~~79,~~213~~988.6080 ~~120 Days 0 1 0 0 1 0.00 120~~54,~~447~~590.0838 0.00 ~~0.00~~Unscheduled ~~120,447.08~~Principal ~~150 Days 1 2 0 0~~ 3 59,~~629.42 258~~944,~~999~~495.41 0.00 0.00 318,628.83 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 17 3 0 0 20 2,289,114.99 379,446.49 0.00 0.00 2,668,561.48 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.496503% 0.000000% 0.000000% 0.000000% 3.496503% 3.178731% 0.000000% 0.000000% 0.000000% 3.178731% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.233100% 0.000000% 0.000000% 0.000000% 0.233100% 0.423686% 0.000000% 0.000000% 0.000000% 0.423686% 120 Days 0.000000% 0.233100% 0.000000% 0.000000% 0.233100% 0.000000% 0.194619% 0.000000% 0.000000% 0.194619% 150 Days 0.233100% 0.466200% 0.000000% 0.000000% 0.699301% 0.096350% 0.418493% 0.000000% 0.000000% 0.514843% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.962704% 0.699301% 0.000000% 0.000000% 4.662005% 3.698767% 0.613112% 0.000000% 0.000000% 4.311879% 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 2 303,500.00 0.00 0.00 0.00 303,500.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 ~~0 0 0 1 200~~,~~000.00 0.00 0.00 0.00 200~~160,~~000~~560.0088 ~~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 3 503~~201,~~500~~438.0061 ~~0.00~~Scheduled ~~0.00~~Interest ~~0.00 503~~567,~~500~~657.0058 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.020202% 0.000000% 0.000000% 0.000000% 2.020202% 1.620906% 0.000000% 0.000000% 0.000000% 1.620906% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 1.010101% 0.000000% 0.000000% 0.000000% 1.010101% 1.068143% 0.000000% 0.000000% 0.000000% 1.068143% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.030303% 0.000000% 0.000000% 0.000000% 3.030303% 2.689049% 0.000000% 0.000000% 0.000000% 2.689049% 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 2 0 0 2 423302,~~180~~930.6377 ~~0.00 0.00 423~~96,~~180~~260.6339 30Servicing ~~Days~~Fee ~~13 0 0 0 13 1~~20,~~970,031~~063.0081 ~~0.00 0.00 0.00 1~~11,~~970,031~~551.0023 ~~60 Days~~ 3 ~~0 0 0 3 442~~,~~457~~805.1737 ~~0.00~~Master ~~0.00~~Servicing ~~0.00~~Fee ~~442,457~~6.1769 ~~90 Days 0 0 0 0 0 0~~7.0011 0.00 ~~0.00~~Trustee ~~0.00~~Fee 0.00 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 ~~0.00~~FRY ~~0.00~~Amount 0.00 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~0.00~~Fee ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~Totals 16 2 0 0 18 2,412,488~~561.17 ~~423,180~~175.~~63 0.00 0.00 2,835,668.80 0-29 Days 0.312500% 0.000000% 0.000000% 0.312500% 0.354501% 0.000000% 0.000000% 0.354501%~~ 30 ~~Days 2~~40.~~031250%~~37 ~~0.000000%~~Pool ~~0.000000%~~Insurance ~~0.000000%~~Fee ~~2.031250% 1.650305%~~ 0.000000% 0.000000% 0.000000% 1.650305% 60 Days 0.468750% 0.000000% 0.000000% 0.000000% 0.468750% 0.370649% 0.000000% 0.000000% 0.000000% 0.370649% 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 2.500000% 0.312500% 0.000000% 0.000000% 2.812500% 2.020953% 0.354501% 0.000000% 0.000000% 2.375454% 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~~Spread 301 ~~Days 5~~ 0 ~~0 0 5 2,252,274~~.~~38 0.~~00 0.00 0.00 ~~2,252,274.38~~Spread ~~60 Days~~ 2 0 ~~0 0 2 780,023~~.~~76 0.~~00 0.00 0.00 ~~780,023.76~~Spread 903 ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~120 Days 0 0 0 0 0 0~~547,025.0091 ~~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 3~~291,~~032,298~~197.1413 ~~0.00 0.00 0.00 3~~92,~~032,298~~414.1465 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 8.620690% 0.000000% 0.000000% 0.000000% 8.620690% 8.317218% 0.000000% 0.000000% 0.000000% 8.317218% 60 Days~~ 3.448276% 0.000000% 0.000000% 0.000000% 3.448276% 2.880478% 0.000000% 0.000000% 0.000000% 2.880478% 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 12.068966% 0.000000% 0.000000% 0.000000% 12.068966% 11.197697% 0.000000% 0.000000% 0.000000% 11.197697% 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 7 0 0 0 7 652,~~747~~865.1586 0.00 0.00 ~~0.00~~Cumulative ~~652,747.15~~Realized 60Loss ~~Days 1 0 0 0 1 331~~3,~~200~~865.0086 0.00 0.00 ~~0.00~~Percentage ~~331,200.00~~of 90Cumulative ~~Days~~Losses 1 0 ~~0 0 1 47,523~~.030029 0.000000 0.000000 ~~0.00~~Prepayment ~~47,523.03~~Penalty ~~120~~Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~180+~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 0.00 ~~Totals 9~~ 0 ~~0 0 9 1,031,470~~.~~18 0.~~00 ~~0.00 0.00 1,031,470.18 0~~Pass-29Through ~~Days~~Rate 06.~~000000%~~822311 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.861111% 0.000000% 0.000000% 0.000000% 4.861111% 2.250639% 0.000000% 0.000000% 0.000000% 2.250639% 60 Days 0.694444% 0.000000% 0.000000% 0.000000% 0.694444% 1.141961% 0.000000% 0.000000% 0.000000% 1.141961% 90 Days 0.694444% 0.000000% 0.000000% 0.000000% 0.694444% 0.163857% 0.000000% 0.000000% 0.000000% 0.163857% 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 6.~~250000%~~302298 ~~0.000000% 0.000000% 0.000000%~~ 6.~~250000% 3.556457% 0.000000% 0.000000% 0.000000% 3.556457%~~071328

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~5 ~~Funds~~6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.145558 7.020584 5.687062 Weighted Average Net Rate 5.895433 6.770584 5.440612 Weighted Average Remaining Term 349 347 168 Beginning Loan Count 619 50 139 Loans Paid In Full 8 5 1 Ending Loan Count 611 45 138 Beginning Scheduled Balance 113,236,320.61 23,485,218.36 27,458,337.34 Ending scheduled Balance 110,898,013.83 21,233,620.39 27,215,217.91 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 692,063.88 156,451.60 237,984.36 Scheduled Principal 112,146.86 19,051.64 107,853.30 Unscheduled Principal 2,226,159.92 2,232,546.33 135,266.13 Scheduled Interest 579,917.02 137,399.96 130,131.06 Servicing Fee 23,602.70 4,892.75 5,639.26 Master Servicing Fee 133.24 0.00 ~~Principal~~6.85 ~~Balance~~Trustee ofFee ~~Contaminated~~0.00 ~~Properties~~0.00 0.00 ~~Periodic~~FRY ~~Advance~~Amount ~~117~~0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,~~753~~293.2269 0.00 76.43 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 554,887.39 132,507.21 124,408.52 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 Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.880312 6.770584 5.436972

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %Total ~~Current~~Collateral $Description ~~Current~~Mixed %ARM ~~Bankruptcy~~Weighted ~~176,907~~Average Coupon Rate 6.00516288 0Weighted Average Net Rate 6.~~04203865%~~266472 ~~176~~Weighted Average Remaining Term 333 Record Date 11/30/2005 Principal And Interest Constant 2,~~907~~187,927.0076 0Beginning Loan Count 1,972 Loans Paid In Full 48 Ending Loan Count 1,924 Beginning Scheduled Balance 334,109,847.~~04829363%~~25 ~~Fraud~~Ending 12Scheduled Balance 323,~~624~~835,~~597~~748.0099 2Scheduled Principal 373,630.~~99999984%~~98 12Unscheduled Principal 9,~~624~~900,~~597~~467.28 Scheduled Interest 1,814,296.78 Servicing Fee 69,555.12 Master Servicing Fee 153.89 Trustee Fee 0.00 3Fry Amount 0.~~44637365%~~00 Special Hazard 4Fee 0.00 Other Fee 2,~~213,985~~146.96 Pool Insurance Fee 0.00 Spread 1 0.~~00137488%~~00 ~~4,213,985~~Spread 2 0.00 Spread 3 0.00 Net Interest 1,742,440.~~15037073%~~81 ~~Limit~~Realized ofLoss ~~Subordinate's~~Amount ~~Exposure~~3,865.86 toCumulative ~~Certain~~Realized ~~Types~~Loss 3,865.86 Percentage of Cumulative Losses 0.0009 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00 Pass-Through Rate 6.258208

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Group ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO~~ 1 ~~Feb-05~~Subordinate ~~0.000~~% ~~Original Principal Balance 112,160~~13.~~00 Mar-05 0.000~~739032% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 111,652.70 Apr-05 0.000~~% ~~May-05 0~~100.~~000~~000000% ~~Jun-05~~Senior ~~0.000~~% ~~Jul-05 0~~86.~~030~~260968% Aug-05 0.030% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 1 Feb-05 0.000% Original Principal Balance 112,160.00 Mar-05 0.000% Current Principal Balance 111,652.70 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.098% Aug-05 0.101% *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 12Subordinate ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~11.~~00 Oct-04 0.000~~911399% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Senior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~88.~~000~~088601% 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 12Subordinate ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~6.~~00 Oct-04 0.000~~235360% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Senior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~93.~~000~~764640% 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 12Subordinate ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~7.~~00 Oct-04 0.000~~921058% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Senior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~92.~~000~~078942% 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 12Subordinate ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~10.~~00 Oct-04 0.000~~881951% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Senior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~89.~~000~~118049% 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 12Subordinate ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~3.~~00 Oct-04 0.000~~586681% ~~Current~~Senior ~~Principal~~PrePayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Senior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~96.~~000~~413319% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~REO~~LOAN ~~Loan~~STATUS ~~Detail~~STRATIFICATION/CREDIT -ENHANCEMENT ~~All~~STATEMENT ~~Mortgage~~DELINQUENT ~~Loans~~BANKRUPTCY inFORECLOSURE REO ~~during~~TOTAL ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~No atof Loans No of Loans Principal ~~Group~~Balance ~~Number~~Principal ~~REO~~Balance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance 1Principal ~~2106100267~~Balance ~~Jul~~0-~~2005~~29 ~~01-Sep-2004~~Days TX6 800 0 6 794,024.58 0.00 ~~112~~0.00 794,~~160~~024.58 30 Days 95 4 0 0 99 14,402,597.23 689,294.83 0.00 0.00 15,091,892.06 60 Days 25 2 0 0 27 3,240,921.57 247,301.87 0.00 0.00 3,488,223.44 90 Days 13 0 0 0 13 1,853,672.87 0.00 0.00 0.00 1,853,672.87 120 Days 3 2 1 0 6 448,474.92 66,530.60 161,970.19 0.00 676,975.71 150 Days 0 1 6 0 7 0.00 186,808.08 914,551.92 0.00 1,101,360.00 180+ Days 2 2 7 1 12 368,402.33 280,684.58 1,233,659.47 98,468.63 1,981,215.01 Totals 138 17 14 1 170 20,314,068.92 2,264,644.54 2,310,181.58 98,468.63 24,987,363.67 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 0.311850% 0.000000% 0.000000% 0.311850% 0.244927% 0.000000% 0.000000% 0.244927% 30 Days 4.937630% 0.207900% 0.000000% 0.000000% 5.145530% 4.442668% 0.212622% 0.000000% 0.000000% 4.655290% 60 Days 1.299376% 0.103950% 0.000000% 0.000000% 1.403326% 0.999704% 0.076283% 0.000000% 0.000000% 1.075988% 90 Days 0.675676% 0.000000% 0.000000% 0.000000% 0.675676% 0.571789% 0.000000% 0.000000% 0.000000% 0.571789% 120 Days 0.155925% 0.103950% 0.051975% 0.000000% 0.311850% 0.138338% 0.020522% 0.049962% 0.000000% 0.208822% 150 Days 0.000000% 0.051975% 0.311850% 0.000000% 0.363825% 0.000000% 0.057623% 0.282105% 0.000000% 0.339729% 180+ Days 0.103950% 0.103950% 0.363825% 0.051975% 0.623701% 0.113638% 0.086581% 0.380538% 0.030374% 0.611132% Totals 7.172557% 0.883576% 0.727651% 0.051975% 8.835759% 6.266139% 0.698559% 0.712606% 0.030374% 7.707677%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest 1 2106100267 111,652~~0.7000 ~~01-Feb-2005~~Periodic 5Advance ~~7.500% 4~~155,~~039~~407.5325

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Sep-04 0.000% Original Principal Balance 369,000.00 Oct-04 0.000% Current Principal Balance 367,312.37 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 369,000.00 Mar-05 0.000% Current Principal Balance 367,312.37 Apr-05 0.000% May-05 0.028% Jun-05 0.092% Jul-05 0.043% Aug-05 0.100% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Sep-04 0.000% Original Principal Balance 369,000.00 Oct-04 0.000% Current Principal Balance 367,312.37 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 2 Feb-05 0.000% Original Principal Balance 369,000.00 Mar-05 0.000% Current Principal Balance 367,312.37 Apr-05 0.000% May-05 0.092% Jun-05 0.302% Jul-05 0.000% Aug-05 0.332% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-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 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 0.254% 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 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 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. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 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. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 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~~CREDIT ~~Loan~~ENHANCEMENT ~~Detail~~Original -$ ~~All~~Original ~~Mortgage~~% ~~Loans~~Current in$ ~~Foreclosure during~~ Current ~~Period~~% ~~Month~~Bankruptcy ~~Loan~~176,907.00 ~~First~~0.04203865% ~~Original~~176,907.00 ~~Loan~~0.05462862% ~~Entered~~Fraud ~~Payment~~12,624,597.00 ~~LTV~~2.99999984% at12,624,597.00 ~~Principal~~3.89845687% ~~Group~~Special ~~Number~~Hazard FC4,213,985.00 ~~Date State Origination Balance~~ 1 ~~0029031689 Aug-2005 01-Oct-2004 MO 99~~.9900137488% ~~125~~4,~~000~~213,985.00 1.30127233% ~~2104103509~~Limit ~~Aug-2005~~of ~~01-Nov-2004~~Subordinate's NJExposure ~~80.00~~to ~~244,000.00~~Certain Types of Losses

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~1 ~~Mortgage~~Days ~~Loans~~Number inof ~~Foreclosure~~Aggregate ~~during~~Percentage ~~Current~~of ~~Period~~Number ~~(continued)~~of ~~Current~~Aggregate ~~Paid~~Percentage ~~Current~~of ~~Approximate~~Delinquent ~~Loan~~Loans ~~Principal~~Outstanding ToBalance(%) ~~Months~~Loans ~~Loan~~Oustanding ~~Delinquent~~Balance(%) ~~Group~~Balance($) ~~Number~~ Balance($) ~~Date~~180 ~~Delinquent~~- ~~Rate~~209 ~~Interest~~4 1927,434.27 ~~0029031689~~0.286 ~~124~~3 540,~~349~~165.1517 010.585 210 -~~Mar-2005~~ 4239 75 775,235.~~125%~~61 40.239 2 305,~~269~~261.6048 10.331 ~~2104103509~~240 ~~242~~- 269 1 120,~~963~~447.2208 010.037 0 0.00 0.000 270 -~~Mar-2005~~ 4299 62 158,098.~~875%~~05 80.049 0 0.00 0.000 Total 12 1,~~037~~981,215.6001 0.611 5 845,426.65 0.916

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~3 ~~ARM~~2 ~~Weighted~~Days ~~Average~~Number ~~Gross~~of ~~Coupon~~Aggregate ~~6.546540%~~Percentage ~~Weighted~~of ~~Average~~Number ~~Pass-Through~~of ~~Rate~~Aggregate ~~6.288098%~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Maturity(Stepdown~~Loans ~~Calculation~~Outstanding Balance(%) ~~338~~Loans ~~Beginning~~Oustanding ~~Scheduled~~Balance(%) ~~Collateral~~Balance($) ~~Loan~~Balance($) ~~Count~~180 ~~2,152~~- ~~Number~~209 Of0 ~~Loans~~0.00 ~~Paid~~0.000 In0 ~~Full~~0.00 360.000 ~~Ending~~210 ~~Scheduled~~- ~~Collateral~~239 ~~Loan Count~~ 2~~,116~~ ~~Beginning Scheduled Collateral Balance 374~~422,~~144,119~~451.3410 ~~Ending~~0.778 ~~Scheduled~~0 ~~Collateral~~0.00 ~~Balance 366,315,388~~0.28000 ~~Ending~~240 ~~Actual~~- ~~Collateral~~269 ~~Balance~~1 ~~at 29-Jul-2005 366~~120,~~670,909~~447.8408 ~~Monthly P&I Constant 2,442,661~~0.82222 ~~Special~~0 ~~Servicing Fee~~ 0.00 ~~Prepayment~~0.000 ~~Penalties~~270 ~~3,263.94~~- ~~Realized~~299 ~~Loss~~2 ~~Amount~~158,098.05 0.00291 ~~Cumulative~~0 ~~Realized Loss~~ 0.00 ~~Class~~0.000 ATotal ~~Optimal~~5 ~~Amount 9~~700,~~452,038~~996.8223 ~~Class~~1.291 AP0 ~~Deferred Amount~~ 0.00 ~~Scheduled Principal 401,537~~0.~~14 Unscheduled Principal 7,427,193.92~~000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~5 14 2Days 3Number ~~Collateral~~of ~~Description~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Coupon~~Loans ~~Rate~~Outstanding ~~7.088506~~Balance(%) ~~6.555083 6.314140 Weighted Average Net Rate 6.838312 6.305083 6.064140 Weighted Average Maturity 350 350 351 Beginning Loan Count 764 437 100~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 18 8 1 Ending Loan Count 746 429 99 Beginning Scheduled~~ Balance($) ~~113,831,495.07 63,090,309.24 19,118,998.35 Ending Scheduled~~ Balance($) ~~110,513,877.62~~180 ~~61,834,386.12~~- ~~18,724,092.57~~209 ~~Record~~0 ~~Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 764,578.77 405,035.72 100,600.02 Scheduled Principal 92,166.07 60,400.53~~ 0.00 ~~Unscheduled Principal 3,225,451~~0.38000 1~~,195,522.59~~ ~~394~~387,~~905~~269.7810 ~~Scheduled Interest 672,412~~1.70822 ~~344,635.19~~210 ~~100,600.02~~- ~~Servicing~~239 ~~Fees 23,733.31 13,143.81 3,983.12 Master Servicing Fees 6.72 7.14~~ 0~~.00~~ ~~Trustee Fee~~ 0.00 0.00000 0~~.00~~ ~~FRY Amount~~ 0.00 0.00000 ~~0.00~~240 ~~Special~~- ~~Hazard~~269 ~~Fee~~ 0~~.00~~ 0.00 0.00000 ~~Other Fee 799.62 176.68 40.39 Pool Insurance Fee~~ 0~~.00~~ 0.00 0.00000 ~~Spread~~270 1- ~~0.00~~299 0~~.00~~ 0.00 ~~Spread 2~~ 0.00000 0~~.00~~ 0.00 ~~Spread 3~~ 0.00000 ~~0.00~~Total 0~~.00~~ ~~Net Interest 647,873.05 331,307.56 96,576.51 Realized Loss Amount~~ 0.00 0.00000 ~~0.00~~1 ~~Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 3~~387,~~263~~269.9410 01.~~00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.829812 6.301587 6.061605~~822

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group 4 5~~ 6 ~~Collateral~~Days ~~Description~~Number ~~Mixed~~of ~~ARM~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Delinquent ~~ARM Weighted Average Coupon Rate 6.146510 7.066921 5.711395 Weighted Average Net Rate 5.896392 6.816921 5.464757 Weighted Average Maturity 352 350 171 Beginning Loan Count 643 60 148~~ Loans ~~Paid~~Outstanding ~~In Full 3 2 4 Ending Loan Count 640 58 144 Beginning Scheduled~~ Balance(%) ~~120,046,333.02 28,564,346.61 29,492,637.05 Ending scheduled~~ Balance($) ~~119,282,128.42~~180 ~~27,059,068.77~~- ~~28,901,834.78~~209 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 729,901.82 190,957.89 251,587.60 Scheduled Principal 115,013.45 22,739.57 111,217.52 Unscheduled Principal 649,191.15 1,482,538.27 479,584.75 Scheduled Interest 614,888.37 168,218.32 140,370.08 Servicing Fees 25,021.52 5,950.91 6,061.66 Master Servicing Fees 133.90 0~~.00~~ ~~7.00 Trustee Fee~~ 0.00 0.00000 ~~0.00~~210 ~~FRY~~- ~~Amount~~239 ~~0.00~~1 047,523.0003 0.00174 ~~Special~~240 ~~Hazard~~- ~~Fee~~269 0~~.00~~ 0.00 0.00000 ~~Other~~270 ~~Fee~~- ~~1,303.45~~299 0~~.00~~ ~~209.79 Pool Insurance Fee~~ 0.00 0.00000 ~~0.00~~Total ~~Spread~~ 1 047,523.0003 0.00174 ~~0.00~~This ~~Spread~~report 2includes ~~0.00~~all ~~0.00~~loans ~~0.00~~greater ~~Spread~~than 3180 ~~0.00~~days ~~0.00~~delinquent ~~0.00~~regardless ~~Net~~of ~~Interest~~status ~~588~~(REO,~~429.50~~ ~~162~~Foreclosure,~~267.41~~ ~~134,091~~Bankruptcy).63 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 5.882024 6.816921 5.455937

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Total~~New ~~Collateral~~REO ~~Description~~Loans ~~Mixed~~Month ~~ARM~~REO ~~Weighted~~Percentage ~~Average~~Loans ~~Coupon~~in ~~Rate~~REO 60 Jan-05 0.~~546540~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 6Feb-05 0.~~296708~~000% ~~Weighted~~Current ~~Average~~Principal ~~Maturity~~Balance ~~338~~0.00 ~~Record~~Mar-05 ~~Date~~0.000% ~~07/29/2005~~Apr-05 ~~Principal~~0.000% ~~And~~Current ~~Interest~~REO ~~Constant~~Total 2May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 99,~~442,661~~000.8200 ~~Beginning~~Jul-05 ~~Loan~~0.030% ~~Count~~Current 2Principal Balance 98,~~152~~468.63 Aug-05 0.030% Sep-05 0.094% Oct-05 0.097% Nov-05 0.067% Dec-05 0.030% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 36Loans ~~Ending~~in ~~Loan~~REO ~~Count~~0 ~~2,116~~Jan-05 ~~Beginning~~0.000% ~~Scheduled~~Original Principal Balance ~~374,144,119~~0.3400 ~~Ending~~Feb-05 ~~Scheduled~~0.000% Current Principal Balance ~~366,315,388~~0.2800 ~~Scheduled~~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 ~~401,537~~Balance 0.1400 ~~Unscheduled~~Jul-05 0.098% Current Principal ~~7,427,193~~Balance 0.9200 ~~Scheduled~~Aug-05 ~~Interest~~0.101% Sep-05 0.224% Oct-05 0.234% Nov-05 0.129% 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 1 Jun-05 0.000% Original Principal Balance 99,~~041,124~~000.6800 ~~Servicing~~Jul-05 ~~Fee~~0.000% 77Current Principal Balance 98,~~894~~468.3363 ~~Master~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 ~~154~~0.76166% ~~Trustee~~Oct-05 ~~Fee~~0.171% Nov-05 0.00177% ~~Fry~~Dec-05 ~~Amount~~0.181% *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 ~~Special~~Feb-05 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 ~~Other~~Mar-05 ~~Fee~~0.000% ~~2,529~~Apr-05 0.93000% ~~Pool~~Current ~~Insurance~~REO ~~Fee~~Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Spread~~Jul-05 10.000% Current Principal Balance 0.00 ~~Spread~~Aug-05 20.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Spread~~Feb-05 30.000% Current Principal Balance 0.00 ~~Net~~Mar-05 ~~Interest~~0.000% ~~1,960,545~~Apr-05 0.66000% ~~Realized~~Current ~~Loss~~REO ~~Amount~~Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month REO History* New REO Loans Month REO Percentage ofLoans ~~Cumulative~~in ~~Losses~~REO 0 Jan-05 0.~~0000~~000% ~~Prepayment~~Original ~~Penalties~~Principal ~~3,263~~Balance 0.9400 ~~Special~~Feb-05 ~~Servicing~~0.000% ~~Fee~~Current Principal Balance 0.00 ~~Pass~~Mar-~~Through~~05 ~~Rate~~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 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.~~288098~~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 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail 1- ~~Subordinate~~All %Mortgage ~~11.647323%~~Loans ~~Senior~~in ~~PrePayment~~REO %during ~~100.000000%~~Current ~~Senior~~Period %Month ~~88.352677%~~Loan ~~Group~~First 2Original ~~Subordinate~~Loan %Entered ~~10.508766%~~Payment ~~Senior~~LTV ~~PrePayment~~at %Principal ~~100.000000%~~Group ~~Senior~~Number %REO ~~89.491234%~~Date ~~Group~~State 3Origination ~~Subordinate~~Balance %2 ~~5.962875%~~0028606614 ~~Senior~~Sep-2005 ~~PrePayment~~01-Sep-2004 %VA ~~100~~99.~~000000%~~99 ~~Senior % 94~~99,000.~~037125%~~00

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail 4- ~~Subordinate~~All %Mortgage ~~7.500736%~~Loans ~~Senior~~in ~~PrePayment~~REO %during ~~100.000000%~~Current ~~Senior~~Period %(continued) ~~92.499264%~~Current ~~Group~~Paid 5Current ~~Subordinate~~Approximate %Loan ~~8.975726%~~Principal ~~Senior~~To ~~PrePayment~~Months %Loan ~~100.000000%~~Delinquent ~~Senior % 91.024274%~~ Group 6Number ~~Subordinate~~Balance %Date ~~3.390298%~~Delinquent ~~Senior~~Rate ~~PrePayment~~Interest %2 ~~100~~0028606614 98,468.~~000000%~~63 ~~Senior~~01-Feb-2005 %9 966.~~609702~~625% 5,209.24

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~8 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 1,274,810.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~1,267,486.76 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure ~~Balance~~Total ~~Balance~~May-05 10.028% 18Loans 3in Foreclosure 14 Jun-05 0.092% Original Principal Balance 2,~~245~~321,~~350~~685.00 3Jul-05 0.043% Current Principal Balance 2,~~213~~310,~~459~~181.6958 Aug-05 0.100% Sep-05 0.00000% Oct-05 0.126% Nov-05 0.312% Dec-05 0.713% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jan-05 0.000% Original Principal Balance 963,500.00 2Feb-05 0.000% Current Principal Balance 957,983.20 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.092% Loans in Foreclosure 8 Jun-05 0.302% Original Principal Balance 1,~~195~~181,~~790~~675.00 Jul-05 0.000% Current Principal Balance 1,~~185~~175,~~793~~056.0947 Aug-05 0.332% Sep-05 0.000% Oct-05 0.000% Nov-05 0.225% Dec-05 1.273% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 3Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 ~~395,~~Jun-05 0.000% Original Principal Balance 59,900.00 ~~395~~Jul-05 0.254% Current Principal Balance 59,629.42 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.107% Dec-05 0.110% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 312 ~~646~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 311,~~600~~310.00 ~~641~~Feb-05 0.000% Current Principal Balance 309,~~350~~503.1156 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% 5Loans in Foreclosure 2 ~~1,493,~~Jun-05 0.000% Original Principal Balance 311,310.00 1Jul-05 0.000% Current Principal Balance 309,~~483,215~~503.56 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.279% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 6Mar-05 40.000% ~~483~~Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 389,~~950~~600.00 ~~472~~Jul-05 0.000% Current Principal Balance 387,~~848~~269.4910 Aug-05 0.000% Sep-05 0.000% Oct-05 1.558% Nov-05 1.648% Dec-05 1.822% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 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 Foreclosure Total 36May-05 70.000% Loans in Foreclosure 2 Jun-05 0.000% Original Principal Balance 379,~~459,690~~200.00 7Jul-05 0.000% Current Principal Balance 378,~~391,666~~723.5003 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00168% Nov-05 1.374% Dec-05 1.387% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~(continued)~~Foreclosure ~~Summary~~during ~~Substitution~~Current ~~Loans~~Period ~~Liquidated~~Month ~~Loans~~Loan ~~Curtailments~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal Curtailment~~ Group ~~Count~~Number ~~Balance~~FC ~~Balance~~Date ~~Count~~State ~~Balance~~Origination Balance ~~Amount~~ 1 00028989101 0Dec-2005 01-Nov-2004 WV 80.00 056,000.00 01 ~~0.00~~0085412047 0Nov-2005 01-Feb-2005 SC 80.00 14136,~~579~~000.0900 21 00460005623 0Nov-2005 01-Nov-2004 ID 95.00 082,175.00 01 ~~0.00~~2001997873 0Dec-2005 01-Nov-2004 MD 99.0099 10200,~~851~~000.9900 31 02002211469 0Dec-2005 01-Dec-2004 MI 99.0099 0193,550.00 01 02002225476 Dec-2005 01-Jan-2005 KY 95.00 0146,300.00 ~~(94.22)~~1 42002238757 0Dec-2005 001-Oct-2004 IL 90.00 0294,150.00 01 ~~0.00~~2002248011 0Dec-2005 01-Jan-2005 IL 70.00 873,~~468~~500.5500 52 00028315752 0Nov-2005 01-Oct-2004 PA 99.0099 059,900.00 04 00029401031 Dec-2005 01-Jan-2005 VT 97.00 0148,410.00 ~~578.91~~4 60029594280 0Dec-2005 001-Feb-2005 MO 99.0099 0162,900.00 05 ~~0.00~~0063479894 0Oct-2005 01-Nov-2004 CA 80.00 8389,~~390~~600.7300 ~~Total~~6 00023414600 0Oct-2005 01-Feb-2005 IL 77.0042 048,000.00 06 ~~0.00~~2113106538 0Nov-2005 01-Oct-2004 MA 80.00 42331,~~775~~200.0500

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~First~~(continued) ~~Original~~Current ~~Loan~~Paid ~~LTV~~Current atApproximate ~~Payment~~Loan Principal ~~Prepayment~~To Months Loan Delinquent Group Number ~~State~~Balance ~~Origination~~ Date ~~Balance~~Delinquent ~~Amount~~Rate Interest 1 ~~0000186420~~0028989101 ~~CA 85~~55,497.0074 01-~~Feb~~May-2005 ~~121,550~~6 6.00875% ~~120~~2,~~803~~442.4597 1 ~~0001130951~~0085412047 ~~NJ 80.00 01-Nov-2004 260~~135,~~000~~422.0010 ~~258,156.92 1 0002984279 FL 90.00~~ 01-~~Feb~~Jun-~~2004~~2005 ~~93,600.00~~5 ~~91,787~~6.31875% ~~1 0003264773 CA 57.05 01-Dec-2004 191~~5,~~400~~224.0034 ~~189,891.38~~ 1 ~~0003564010~~0460005623 ~~WV 94.12 01-Nov-2004 112~~81,~~000~~651.0017 ~~111,225.52 1 0003588583 IN 80.00~~ 01-~~Nov~~Jun-~~2004~~2005 ~~141,600.00~~5 ~~130,179~~7.76250% ~~1 0005702065 FL 90.00 01-Dec-2004 216~~3,~~000.00 214,~~328.8354 1 ~~0028629665~~2001997873 ~~PA 90.00 01-Oct-2004 315~~199,~~000~~072.0075 ~~311,931.30 1 0029644507 CT 80.00~~ 01-~~Feb~~Apr-2005 ~~172,000~~7 7.00375% ~~171~~10,~~043~~612.5232 1 ~~0601060149~~2002211469 ~~NJ 95.00 01-Nov-2004 289~~192,~~750~~583.0081 ~~287,252.03 1 0601071979 MA 65.00~~ 01-~~Dec~~May-~~2004~~2005 ~~331,500.00~~6 ~~328,928~~7.~~69 1 2001904776 FL 77.04 01-Dec-2004 104,~~000~~.00~~% ~~103~~8,~~175~~647.7760 1 ~~2001924923~~2002225476 ~~VA 95.00 01-Nov-2004 208~~145,~~050~~587.0053 ~~206,399.42 1 2001997949 OH 99.99~~ 01-~~Dec~~Jun-~~2004~~2005 ~~170,000.00~~5 ~~168,658~~7.75125% ~~1 2002205376 NJ 57.38 01-Dec-2004 68~~5,~~000~~828.0085 ~~67,447.55~~ 1 ~~2005003845~~2002238757 ~~WA 58.82 01-Dec-2004 160~~292,~~000~~083.0062 ~~158,762.09 1 2109105435 FL 94.98~~ 01-~~Sep~~May-~~2004~~2005 ~~159,550.00~~6 ~~159,550~~6.00750% ~~1 2117104929 NC 79.99 01-Aug-2004 131~~12,~~350~~627.~~00 131,350.00 2 0028853356 MI 99.99 01-Nov-2004 65,000.00 64,411.98 2 0029032133 KS~~ 97~~.00~~ ~~01-Oct-2004~~1 ~~60,140.00~~2002248011 5973,~~539~~157.8875 ~~2 0029515186 LA 99.99~~ 01-~~Jan~~Jun-2005 ~~27,000.00~~5 ~~26,800~~7.98750% ~~2 0570517300 NY 80.00 01-Oct-2004 336~~3,~~000~~195.0088 ~~332,647.52~~ 2 ~~2001978046~~0028315752 ~~MD 78.70 01-Oct-2004 181~~59,~~000~~629.0042 ~~179,150.60 2 2002083504 MA 67.86~~ 01-~~Dec~~Feb-~~2004~~2005 ~~190,000.00~~9 ~~188,420~~6.21560% ~~2 2002213079 PA 84.00 01-Nov-2004 189~~3,~~000~~122.0030 ~~187,249.11~~4 20029401031 ~~7410215921 WI 86.85 01-Dec-2004~~ 147,~~650~~533.0037 ~~146,450.32 3 0075016992 CA 63.20~~ 01-~~Jan~~Jun-2005 ~~395,000~~5 6.00125% ~~395~~5,~~000~~045.0082 4 ~~0028664100~~0029594280 ~~MN 80.00 01-Feb-2005 141~~161,~~600~~970.0019 ~~140,621.71 4 0029563459 LA 99.99~~ 01-~~Jan~~Jul-2005 ~~70,000.00 69,441.11~~ 4 ~~0601053809 PA 58~~6.78688% ~~01-Nov-2004 435~~5,~~000~~206.0068 ~~430,659.78~~ 5 ~~0003599022~~0063479894 ~~TX 80.00 01-Dec-2004 637~~387,~~600~~269.0010 ~~633,338.83 5 0084878263 CA 74.38~~ 01-~~Dec~~May-~~2004~~2005 ~~855,400.00 848,620.53~~ 6 ~~0003653492 TX 50~~6.00875% ~~01-Dec-2004 42~~17,~~450~~066.0039 ~~41,190.11~~ 6 ~~0201766532~~0023414600 ~~MO 95~~47,523.0003 01-~~Jan~~Apr-2005 ~~76,000.00~~7 ~~74,230.15~~ 6 ~~0201814985 NM 89~~.~~97 01-Dec-2004 143,~~500~~.00~~% ~~139~~2,~~542~~204.5679 6 ~~1280045603~~2113106538 ~~CA 59~~331,200.2000 01-~~Feb~~Jun-2005 ~~222,000~~5 7.00625% ~~216~~14,~~231~~248.2050

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months~~in ~~Loan~~Bankruptcy ~~Original~~2 ~~Group~~Jan-05 ~~Number~~0.000% ~~Type~~Original ~~Delinquent~~Principal ~~Rate~~Balance ~~Term~~370,400.00 ~~Seasoning~~Feb-05 10.000% ~~0000186420~~Current ~~Loan~~Principal ~~Paid~~Balance in366,883.12 ~~Full~~Mar-05 0.000% 6Apr-05 0.~~750~~067% ~~360~~Current 6Bankruptcy 1Total ~~0001130951~~May-05 ~~Loan~~0.069% ~~Paid~~Loans in ~~Full~~Bankruptcy 017 7Jun-05 0.~~875~~166% ~~360~~Original 9Principal 1Balance ~~0002984279~~2,285,550.00 ~~Loan~~Jul-05 ~~Paid~~0.186% inCurrent ~~Full~~Principal Balance 2,264,644.54 Aug-05 0.299% 7Sep-05 0.~~250~~281% ~~360~~Oct-05 180.435% 1Nov-05 ~~0003264773~~0.584% ~~Loan~~Dec-05 ~~Paid~~0.699% *The text reported in ~~Full~~the 0above 6table is presented graphically on the monthly bond remittance report.~~875%~~ ~~360~~The 8monthly bond remittance report can be viewed online at www.ctslink.com. 1 ~~0003564010~~12 ~~Loan~~Month ~~Paid~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy ~~(1)~~2 8Jan-05 0.000% ~~360~~Original 9Principal 1Balance ~~0003588583~~370,400.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 366,883.12 Mar-05 0.000% 6Apr-05 0.~~750~~000% ~~360~~Current 9Bankruptcy 1Total ~~0005702065~~May-05 ~~Loan~~0.000% ~~Paid~~Loans in ~~Full~~Bankruptcy 0 6 Jun-05 0.~~875~~103% ~~360~~Original 8Principal 1Balance ~~0028629665~~886,800.00 ~~Loan~~Jul-05 ~~Paid~~0.156% inCurrent ~~Full~~Principal Balance 877,887.27 Aug-05 0.265% 6Sep-05 0.~~750~~278% ~~360~~Oct-05 100.563% 1Nov-05 ~~0029644507~~0.588% ~~Loan~~Dec-05 ~~Paid~~0.951% *The text reported in ~~Full~~the 4above 7table is presented graphically on the monthly bond remittance report.~~250%~~ ~~360~~The 6monthly 1bond ~~0601060149~~remittance ~~Loan~~report ~~Paid~~can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy 0 6Jan-05 0.~~875~~000% ~~360~~Original 9Principal 1Balance ~~0601071979~~0.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 6Mar-05 0.~~875~~000% ~~360~~Apr-05 80.000% 1Current ~~2001904776~~Bankruptcy ~~Loan~~Total ~~Paid~~May-05 0.000% Loans in ~~Full~~Bankruptcy 05 6Jun-05 0.151% Original Principal Balance 376,750.00 Jul-05 0.156% ~~360~~Current 8Principal 1Balance ~~2001924923~~374,074.48 ~~Loan~~Aug-05 ~~Paid~~0.613% inSep-05 ~~Full~~0.472% Oct-05 0.487% 7Nov-05 0.~~375~~674% ~~360~~Dec-05 90.689% 1*The ~~2001997949~~text ~~Loan~~reported ~~Paid~~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 Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy 0 6Jan-05 0.~~875~~000% ~~360~~Original 8Principal 1Balance ~~2002205376~~0.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 7Mar-05 0.~~125~~000% ~~360~~Apr-05 80.000% 1Current ~~2005003845~~Bankruptcy ~~Loan~~Total ~~Paid~~May-05 0.000% Loans in ~~Full~~Bankruptcy 1 6Jun-05 0.~~875~~000% ~~360~~Original 8Principal 1Balance ~~2109105435~~112,000.00 ~~Loan~~Jul-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 112,000.00 Aug-05 0.000% 8Sep-05 0.~~625~~000% ~~360~~Oct-05 110.604% 1Nov-05 ~~2117104929~~0.613% ~~Loan~~Dec-05 ~~Paid~~0.620% *The text reported in ~~Full~~the 0above 7table is presented graphically on the monthly bond remittance report.~~125%~~ ~~360~~The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 2Month ~~0028853356~~Bankruptcy ~~Loan~~History* ~~Paid~~New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy 0 6Jan-05 0.~~625~~000% ~~360~~Original 9Principal 2Balance ~~0029032133~~0.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 6Mar-05 0.~~625~~000% ~~360~~Apr-05 100.217% 2Current ~~0029515186~~Bankruptcy ~~Loan~~Total ~~Paid~~May-05 0.218% Loans in ~~Full~~Bankruptcy 5 Jun-05 0.345% 6Original Principal Balance 910,000.~~500~~00 Jul-05 0.351% ~~360~~Current 7Principal 2Balance ~~0570517300~~900,682.79 ~~Loan~~Aug-05 ~~Paid~~0.355% inSep-05 ~~Full~~0.362% ~~(1)~~Oct-05 60.~~625~~472% ~~360~~Nov-05 100.795% 2Dec-05 ~~2001978046~~0.811% ~~Loan~~*The ~~Paid~~text reported in ~~Full~~the 0above 6table is presented graphically on the monthly bond remittance report.~~500%~~ ~~360~~The 10monthly 2bond ~~2002083504~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online 6at www.~~500%~~ctslink.com. ~~360~~5 812 2Month ~~2002213079~~Bankruptcy ~~Loan~~History* ~~Paid~~New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy 0 6Jan-05 0.~~500~~000% ~~360~~Original 9Principal 2Balance ~~7410215921~~0.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 6Mar-05 0.~~625~~000% ~~360~~Apr-05 80.000% 3Current ~~0075016992~~Bankruptcy ~~Loan~~Total ~~Paid~~May-05 0.000% Loans in ~~Full~~Bankruptcy 0 5Jun-05 0.~~875~~000% ~~360~~Original 7Principal 4Balance ~~0028664100~~0.00 ~~Loan~~Jul-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 6Aug-05 0.~~125~~000% ~~360~~Sep-05 60.000% 4Oct-05 ~~0029563459~~0.000% ~~Loan~~Nov-05 ~~Paid~~0.000% Dec-05 0.000% *The text reported in ~~Full~~the ~~(1)~~above 6table is presented graphically on the monthly bond remittance report.~~080%~~ ~~360~~The 7monthly 4bond ~~0601053809~~remittance ~~Loan~~report ~~Paid~~can inbe ~~Full~~viewed 0online 6at www.~~500%~~ctslink.com. ~~360~~6 912 5Month ~~0003599022~~Bankruptcy ~~Loan~~History* ~~Paid~~New Bankruptcy Loans Month Bankruptcy Percentage Loans in ~~Full~~Bankruptcy 0 7Jan-05 0.~~625~~000% ~~360~~Original 8Principal 5Balance ~~0084878263~~0.00 ~~Loan~~Feb-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal ~~(1)~~Balance 60.~~750~~00 Mar-05 0.000% ~~360~~Apr-05 80.000% 6Current ~~0003653492~~Bankruptcy ~~Loan~~Total ~~Paid~~May-05 0.000% Loans in ~~Full~~Bankruptcy 0 6Jun-05 0.~~750~~000% ~~180~~Original 8Principal 6Balance ~~0201766532~~0.00 ~~Loan~~Jul-05 ~~Paid~~0.000% inCurrent ~~Full~~Principal Balance 0.00 8Aug-05 0.~~250~~000% ~~180~~Sep-05 70.000% 6Oct-05 ~~0201814985~~0.000% ~~Loan~~Nov-05 ~~Paid~~0.000% inDec-05 ~~Full~~ 0 7.~~625~~000% ~~180~~*The 8text 6reported ~~1280045603~~in ~~Loan~~the ~~Paid~~above intable ~~Full~~is ~~(1)~~presented 5graphically on the monthly bond remittance report.~~250%~~ ~~180~~The 6monthly bond remittance report can be viewed online at www.ctslink.com.

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~1.987%~~in ~~Current~~Bankruptcy ~~Month~~during ~~21.406%~~ Current ~~Month~~Period ~~1,293.181%~~Group 3Loan Month ~~Average~~Loan ~~2.200%~~First 3State ~~Month~~LTV ~~Average~~at ~~23.197%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~1,593.586%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 121 ~~Month~~0028300028 ~~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~~Aug-~~2004~~2005 ~~N/A N/A~~ 01-Sep-2004 ~~N/A~~MO ~~N/A~~87.97 ~~Oct-2004~~117,000.00 ~~N/A~~1 ~~N/A~~0029077799 Oct-~~2004~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A~~ Nov-2004 ~~N/A~~IL ~~N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 13~~89.~~757%~~98 ~~N/A Mar-2005 2~~53,~~046~~900.~~321%~~00 ~~N/A~~1 ~~Apr-2005~~0029103579 ~~27.719% N/A Apr~~Jun-2005 ~~3,197.223% N/A May~~01-~~2005 27.024% N/A May~~Nov-~~2005~~2004 ~~2,539.785%~~MS ~~N/A Jun-2005 16~~99.~~795%~~99 ~~N/A Jun-2005 1~~123,~~331~~000.~~647%~~00 ~~N/A~~1 ~~Jul-2005~~0201858610 ~~31.391% N/A Jul~~Dec-2005 ~~2,155.928% N/A Aug~~01-~~2005 21.406% N/A Aug~~Jan-2005 ~~1,293.181%~~CO ~~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~~80.00 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 2.836% Current Month 29.193% Current Month 1126,~~632~~400.~~390%~~00 ~~3 Month Average 2.976% 3 Month Average 30.218% 3 Month Average~~ 1~~,906.247%~~ 122001813289 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~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Nov~~Sep-2004 ~~N/A~~PA ~~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 15~~79.~~621%~~83 ~~N/A Mar-2005 1~~222,~~970~~500.~~028%~~00 ~~N/A~~1 ~~Apr-2005~~2104103509 ~~31.456% N/A Apr~~Dec-2005 ~~3,177.688% N/A May~~01-~~2005 39.767% N/A May~~Nov-~~2005~~2004 ~~3,340.037%~~NJ ~~N/A Jun-2005 24~~80.~~166%~~00 ~~N/A Jun-2005 1~~244,~~738~~000.~~315%~~00 ~~N/A Jul-2005 37.293% N/A Jul-2005~~ 2~~,348.034%~~ ~~N/A~~0028908341 ~~Aug~~Nov-2005 ~~29.193% N/A Aug~~01-Jan-2005 ~~1,632.390%~~AR ~~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~~99.99 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 1.897% Current Month 20.530% Current Month 127,~~107~~500.~~929%~~00 ~~3 Month Average~~ 2~~.267%~~ 30029003738 Month Average 23.936% 3 Month Average 1,460.134% 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~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A~~ Dec-2004 ~~N/A~~PA ~~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 12~~99.~~161%~~99 ~~N/A Mar-2005 1~~32,~~409~~000.~~494%~~00 ~~N/A Apr-2005 25.137% N/A Apr-2005~~ 2~~,368.488%~~ ~~N/A~~0029005964 ~~May~~Aug-2005 ~~32.055% N/A May~~01-~~2005 2,540.934% N/A Jun~~Nov-~~2005~~2004 ~~21.097%~~AL ~~N/A Jun-2005 1,446~~99.~~267%~~99 ~~N/A Jul-2005 30.181% N/A Jul-2005 1~~121,~~826~~000.~~205%~~00 N/A Aug-2005 20.530% N/A Aug-2005 1,107.929% 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 2~~.066%~~ ~~Current~~0029390895 Month 22.156% Current Month 1,432.542% 3 Month Average 0.692% 3 Month Average 7.425% 3 Month Average 480.829% 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~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A~~ Jan-2005 ~~N/A~~MO ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0~~99.~~085%~~99 ~~N/A Mar-2005 15.455% N/A Apr-2005 7.174% N/A Apr-2005 960.894% N/A May-2005 13.325% N/A May-2005 1~~35,~~412~~000.~~194%~~00 ~~N/A Jun-2005 0.081% N/A Jun-2005 7.123% N/A Jul-2005 0.038% N/A Jul-2005~~ 2~~.824%~~ ~~N/A~~2001949380 Aug-2005 ~~22.156% N/A Aug~~01-2005 1,432.542% 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 0.541% Current Month 6.306% Current Month 440.324% 3 Month Average 1.192% 3 Month Average 13.237% 3 Month Average 1,118.729% 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~~GA ~~N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 13~~99.~~526%~~99 ~~N/A Mar-2005 3~~161,~~070~~250.~~464%~~00 ~~N/A~~3 ~~Apr-2005~~2101108011 ~~15.116% N/A Apr~~Oct-2005 ~~2,368.965% N/A May~~01-~~2005 6.719% N/A May~~Nov-~~2005~~2004 ~~801.701%~~GA ~~N/A Jun-2005 13~~80.~~295%~~00 ~~N/A Jun-2005 1~~112,~~285~~000.~~011%~~00 ~~N/A~~4 ~~Jul-2005~~0027783919 ~~20.110% N/A Jul~~Nov-2005 ~~1,630.853% N/A Aug~~01-~~2005 6.306% N/A Aug~~Jan-2005 ~~440.324%~~GA ~~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~~99.99 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 5.194% Current Month 47.275% Current Month 2188,~~618.239% 3 Month Average 5.196% 3 Month Average 43.415% 3 Month Average 2,648.123% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0029300696 ~~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~~2005 ~~N/A N/A Nov~~01-~~2004 N/A N/A~~ Dec-2004 ~~N/A~~MI ~~N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0~~99.~~014%~~99 ~~N/A Mar-2005 1.649% N/A Apr-2005 67.897% N/A Apr-2005 6~~170,~~690~~000.~~678%~~00 ~~N/A May-2005 51.123% N/A May-2005~~ 4~~,219.563%~~ ~~N/A~~0029303450 ~~Jun~~Oct-2005 ~~15.007% N/A Jun~~01-~~2005 1,065.078% N/A Jul~~Jan-2005 ~~67.962%~~IN ~~N/A Jul-2005 4,261~~97.~~052%~~75 ~~N/A Aug-2005 47.275% N/A Aug-2005 2~~126,618.239% 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 1.632% Current Month 17.921% Current Month 1,138.516% 3 Month Average 0.996% 3 Month Average 11.032% 3 Month Average 750.702% 12 Month Average 0.000~~% 12 Month Average 0~~.~~000%~~00 124 ~~Month~~0029369006 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep~~Apr-~~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~~01-~~2005 N/A N/A~~ Feb-2005 ~~N/A~~TX ~~N/A Feb-2005 N/A N/A Mar-2005 31~~99.~~432%~~99 ~~N/A Mar-2005 5~~273,~~519~~000.~~919%~~00 ~~N/A~~4 ~~Apr-2005~~0029491982 ~~5.499% N/A Apr-2005 716.394% N/A May-2005 5.115% N/A May-2005 527.901% N/A~~ Jun-2005 ~~0.541% N/A Jun~~01-~~2005 46.276% N/A Jul~~Feb-2005 ~~14.634%~~PA ~~N/A Jul-2005 1,067~~99.~~313%~~99 ~~N/A Aug-2005 17.921% N/A Aug-2005 1~~153,~~138~~000.516% 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))00

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~(continued) #Group ~~Loans~~Loan ~~Prior~~Current ~~Realized~~Paid To Months Current ~~with~~Approximate Number Principal ~~Loss/(Gain)~~Date ~~Loss~~Delinquent ~~Group~~Loan ~~Losses~~Rate Delinquent Balance ~~Amount~~Interest ~~Percentage~~1 0028300028 115,571.38 01-Oct-2005 1 06.875% 01,914.0014 01 0029077799 53,290.0057 01-Nov-2005 0 6.~~000~~875% 588.69 1 0029103579 121,879.81 01-Sep-2005 2 07.125% 02,791.0087 01 0201858610 125,422.0006 001-Sep-2005 2 6.~~000~~875% 2,768.49 1 2001813289 220,262.39 01-Oct-2005 1 7.875% 4,198.75 1 2104103509 241,461.06 01-Oct-2005 1 6.875% 3,999.19 02 00028908341 26,859.0030 01-Nov-2005 0 6.00625% 0285.~~000~~80 2 0029003738 31,750.38 01-Jul-2005 4 6.625% 1,010.63 2 0029005964 120,447.08 01-Mar-2005 8 6.500% 6,252.53 2 0029390895 34,780.22 01-Jul-2005 4 06.625% 01,107.0007 02 2001949380 160,237.0050 001-Apr-2005 7 6.625% 7,639.91 3 2101108011 112,000.00 01-Oct-2005 1 6.750% 1,820.01 4 0027783919 186,808.08 01-Jun-2005 5 05.750% 05,980.0036 04 0029300696 167,912.0034 01-Nov-2005 0 6.000% 61,610.02 04 ~~0.00~~0029303450 0124,551.0078 01-Nov-2005 0 5.~~000~~875% ~~Total~~1,168.30 04 00029369006 270,284.0056 01-Nov-2005 0 6.00125% 2,647.90 4 0029491982 151,126.03 01-Nov-2005 0 6.000% 1,449.14

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~Original~~Summary ~~Current~~# ~~Loan~~Loans ~~Principal~~Prior ~~Note~~Realized ~~LTV~~Current atwith ~~Original~~Principal Loss/(Gain) Loss Group ~~Number~~Losses Balance ~~Rate~~Amount ~~State~~Percentage ~~Origination~~1 ~~Term~~2 No124,349.15 ~~losses~~3,865.86 ~~this~~0.004% ~~period~~2 0 0.00 0.00 0.000% 3 0 0.00 0.00 0.000% 4 0 0.00 0.00 0.000% 5 0 0.00 0.00 0.000% 6 0 0.00 0.00 0.000% Total 2 124,349.15 3,865.86 0.001%

Realized Loss Loan Detail Report - Loans With Losses during Current Period ~~(continued)~~Original ~~Prior~~Current ~~Cumulative~~ Loan Principal ~~Realized~~Note ~~Realized~~LTV at Original Group Number Balance ~~Loss/(Gain)~~Rate ~~Loss/(Gain)~~State NoOrigination ~~losses~~Term ~~this~~1 ~~period~~0029031689 125,000.00 7.125% MO 99.99 360 1 2002218102 140,000.00 7.750% MI 98.59 360

~~MDR~~Realized ~~SDA~~Loss ~~Current~~Loan ~~Month~~Detail ~~0.000%~~Report Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-~~2004~~ ~~N/A~~Loans ~~N/A~~With ~~Sep-2004~~Losses ~~N/A~~during N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current ~~Month~~Period ~~0.000%~~(continued) ~~Current~~Prior ~~Month~~Cumulative ~~0.000%~~Loan 3Principal ~~Month~~Realized ~~Average~~Realized ~~0.000%~~Group 3Number ~~Month~~Balance Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss ~~Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N~~/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (~~MDR~~Gain): ~~sum(Beg Principal Balance of Liquidated Loans)~~Loss/ ~~sum~~(~~Beg Principal Balance~~Gain). ~~Conditional Default Rate (CDR):~~ 1~~-((1-MDR)^12)~~ ~~SDA~~0029031689 ~~Standard~~124,349.15 ~~Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0~~2,585.~~02)~~21 ~~else if WAS is greater than 30 and less than or equal to 60 then CDR/0~~2,585.621 ~~else~~1 if2002218102 ~~WAS is greater than 60 and less than or equal to 120 then CDR/(~~0.600 ~~- ((WAS-60)*0~~1,280.~~0095))~~65 ~~else if WAS is greater than 120 then CDR/0~~1,280.~~03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)~~65

Prepayment - Voluntary Prepayments

Filing Compare · MASTR ALTERNATIVE LOAN TRUST 2005-2