8-K 1 mst03011_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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-11 (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-09 Pooling and Servicing Agreement) (Commission 54-2135836 (State or other File Number) 54-2135837 jurisdiction 54-2135838 of Incorporation) 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 ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-11 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 2003-11 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-11 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 2003-11 Trust, relating to the December 27, 2005 distribution. EX-99.1 MASTR Asset Securitization Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 MASTR Asset Securitization Trust Mortgage Pass-Through Certificates Series 2003-11 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

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-11 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 55265KW47 ~~SEN~~ 5.25000% ~~124~~118,~~472~~813,~~659~~370.4142 ~~544~~519,~~567~~808.8851 A-LR 55265K3C1 ~~SEN~~ 5.25000% 0.00 0.00 A-UR 55265K3D9 ~~SEN~~ 5.25000% 0.00 0.00 2-A-1 55265KW54 ~~SEN~~ 5.50000% 5,~~463~~038,~~548~~246.7703 2523,~~041~~091.2696 2-A-2 55265KW62 ~~SEN~~ 5.50000% 1110,~~957~~283,~~221~~280.3985 5447,~~803~~131.9371 2-A-3 55265KW70 ~~SEN~~ 5.50000% ~~717~~616,~~433~~996.2885 32,~~288~~827.2490 2-A-4 55265KW88 ~~SEN~~ 5.50000% 1,330,000.00 6,095.83 2-A-5 55265KW96 ~~SEN 3~~4.~~96000~~69375% 65,~~332~~530,~~553~~224.0233 2021,~~897~~631.4224 2-A-6 55265KX20 ~~SEN~~ 5.25000% 6355,~~325~~302,~~530~~243.1828 ~~277~~241,~~049~~947.1932 2-A-7 55265KX38 ~~SEN~~ 5.50000% 20,524,000.00 94,068.3334 2-A-8 55265KX46 ~~SEN~~ 5.50000% 12,878,500.00 59,026.46 2-A-9 55265KX53 ~~LOCK~~ 5.50000% 16,294,500.00 74,683.1213 2-A-10 55265KX61 ~~LOCK~~ 5.50000% 1,810,500.00 8,298.1213 2-A-11 55265KX79 ~~LOCK~~ 5.50000% 1,000,000.00 4,583.33 2-A-12 55265KX87 ~~IO 4~~3.~~04000~~30625% 0.00 2115,~~319~~236.5992 3-A-1 55265KX95 ~~SEN~~ 4.50000% 4744,~~145~~458,~~896~~253.9752 ~~176~~166,~~797~~718.1146 3-A-2 55265KY29 ~~SEN~~ 4.50000% 54,~~283~~982,~~591~~390.9048 1918,~~813~~683.4796 3-A-3 55265KY37 ~~SEN~~ 4.50000% ~~812~~766,~~860~~521.2961 32,~~048~~874.2346 4-A-1 55265KY45 ~~SEN~~ 5.00000% 4039,~~562~~089,~~497~~934.5296 ~~169~~162,~~010~~874.4073 5-A-1 55265KY52 ~~SEN~~ 5.25000% 1716,~~881~~573,~~448~~891.4888 7872,~~231~~510.3478 5-A-2 55265K3H0 ~~SEN~~ 5.25000% ~~894~~828,~~072~~694.4259 3,~~911~~625.5754 6-A-1 55265KY60 ~~PAC~~ 4.00000% 1210,~~965~~737,~~758~~875.5452 4335,~~219~~792.1992 6-A-2 55265KY78 ~~PAC~~ 4.00000% 2220,~~150~~591,~~082~~686.9185 7368,~~833~~638.6196 6-A-3 55265KY86 ~~PAC~~ 5.25000% 23,850,000.00 104,343.75 6-A-4 55265KY94 ~~PAC~~ 5.25000% 2,000,000.00 8,750.00 6-A-5 55265KZ28 ~~ACCR~~ 6.00000% 0.00 0.00 6-A-6 55265KZ36 ~~SEN~~ 0.00000% 5,~~936~~543,~~047~~680.7095 0.00 6-A-7 55265KZ44 ~~SEN~~ 0.00000% 1,031,250.00 0.00 6-A-8 55265KZ51 ~~SEN 3~~4.~~96000~~69375% 1716,~~973~~998,~~770~~614.1570 5966,~~313~~489.4438 6-A-9 55265KZ69 ~~SEN 6~~5.~~46400~~29000% 5,~~991~~666,~~256~~204.1940 3224,~~272~~978.9052 6-A-10 55265KZ77 ~~IO 4~~3.~~04000~~30625% 0.00 2821,~~238~~856.7921 6-A-11 55265KZ85 ~~SEN~~ 6.00000% 2423,~~806~~359,~~057~~697.5753 ~~124~~116,~~030~~798.2949 6-A-12 55265KZ93 ~~PAC~~ 4.75000% 18,700,000.00 74,020.8384 6-A-13 55265K2A6 IO 5.25000% 0.00 4440,~~370~~426.6763 6-A-14 55265K2B4 ~~ACCR~~ 5.25000% 7872,~~272~~521,~~189~~819.4947 ~~342~~317,~~440~~282.8297 6-A-15 55265K2C2 ~~ACCR~~ 5.25000% 13,846,000.00 60,576.25 6-A-16 55265K2D0 ~~SEN~~ 5.25000% 4,~~785~~869,~~083~~370.9248 2021,~~934~~303.7450 6-A-17 55265K2E8 ~~LOCK~~ 5.25000% 13,882,000.00 60,733.75 7-A-1 55265K2F5 ~~SEN~~ 5.25000% 6158,~~095~~141,~~045~~748.3948 ~~267~~254,~~290~~370.8216 7-A-2 55265K2G3 ~~LOCK~~ 5.25000% 15,000,000.00 65,625.00 7-A-3 55265K2H1 ~~SEN~~ 5.25000% 1514,~~467~~719,~~100~~429.1099 6764,~~668~~397.5651 7-A-4 55265K2J7 ~~SEN~~ 5.25000% ~~928~~883,~~026~~165.0180 43,~~060~~863.1185 7-A-5 55265K2K4 ~~SEN~~ 5.25000% 13,~~640~~880,~~490~~759.0864 5960,~~677~~728.1433 7-A-6 55265K2L2 ~~ACCR~~ 5.25000% 8,~~859~~619,~~509~~240.9236 3837,~~760~~709.3618 7-A-7 55265K2M0 ~~ACCR~~ 5.25000% 10,649,000.00 46,589.3738 8-A-1 55265K2N8 ~~SEN~~ 5.50000% 8377,~~690~~497,~~051~~086.8250 ~~383~~355,~~579~~194.4099 9-A-1 55265K2P3 ~~SEN~~ 5.50000% 4845,~~411~~257,~~768~~195.9056 ~~221~~207,~~887~~428.2782 9-A-2 55265K2Q1 ~~SEN~~ 5.00000% 4845,~~411~~257,~~768~~195.9056 ~~201~~188,~~715~~571.7065 9-A-3 55265K2R9 ~~SEN~~ 5.25000% 3432,~~671~~412,~~466~~229.6615 ~~151~~141,~~687~~803.6651 9-A-4 55265K2S7 ~~ACCR~~ 5.25000% 9,~~886~~604,~~338~~319.3656 4342,~~252~~018.7390 9-A-5 55265K2T5 ~~ACCR~~ 5.25000% 9,473,000.00 41,444.3738 9-A-6 55265K2U2 ~~SEN~~ 5.25000% 1516,~~825~~103,~~150~~902.9811 6970,~~235~~454.0357 9-A-7 55265K2V0 ~~LOCK~~ 5.25000% 25,000,000.00 109,375.00 9-A-8 55265K2W8 ~~SEN~~ 5.25000% ~~185~~188,~~510~~778.6733 ~~811~~825.6191 10-A-1 55265K2X6 ~~SEN~~ 5.00000% 9386,~~241~~991,~~083~~981.6352 ~~388~~362,~~504~~466.5160 15-PO 55265K2Y4 PO 0.00000% ~~762~~747,~~263~~093.6490 0.00 30-PO 55265K2Z1 PO 0.00000% 1312,~~292~~755,~~561~~488.7707 0.00 15-AX 55265K3A5 IO 4.50000% 0.00 2926,~~037~~894.3329 30-AX 55265K3B3 IO 5.25000% 0.00 ~~104~~98,~~787~~624.6661 B-1 55265K3E7 ~~SUB~~ 5.~~28208~~28245% 19,~~883~~762,~~286~~117.2292 8786,~~520~~993.8668 B-2 55265K3F4 ~~SUB~~ 5.~~28208~~28245% 5,~~680~~646,~~799~~181.9831 2524,~~005~~854.3573 B-3 55265K3G2 ~~SUB~~ 5.~~28208~~28245% 3,~~549~~528,~~892~~259.1317 15,~~625~~531.6755 B-4 55265KV97 ~~SUB~~ 5.~~28208~~28245% 2,~~130~~117,~~907~~922.8515 9,~~379~~323.6818 B-5 55265KW21 ~~SUB~~ 5.~~28208~~28245% 2,~~129~~116,~~935~~955.2850 9,~~375~~318.4093 B-6 55265KW39 ~~SUB~~ 5.~~28208~~28245% 2,~~130~~117,~~863~~877.1168 9,~~379~~322.4899 Totals 1,~~168~~108,~~872~~190,~~131~~676.5096 54,~~172~~901,~~889~~442.9258

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 2603,~~679,752~~513.7783 0.00 ~~121~~118,~~792~~209,~~906~~856.6459 31,~~224~~123,~~320~~322.6534 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 2-A-1 ~~114~~46,~~303~~404.5947 0.00 54,~~349~~991,~~245~~841.1956 ~~139~~69,~~344~~496.8543 0.00 2-A-2 ~~449~~182,~~885~~642.2040 0.00 1110,~~507~~100,~~336~~638.1945 ~~504~~229,~~689~~774.1311 0.00 2-A-3 2610,~~993~~958.1154 0.00 ~~690~~606,~~440~~038.1731 3013,~~281~~786.3544 0.00 2-A-4 0.00 0.00 1,330,000.00 6,095.83 0.00 2-A-5 ~~215~~87,~~632~~541.3948 0.00 65,~~116~~442,~~920~~682.6384 ~~236~~109,~~529~~172.8172 0.00 2-A-6 2875,~~156,323~~414.9284 0.00 6154,~~169~~426,~~206~~828.2644 21,~~433~~117,~~373~~362.1116 0.00 2-A-7 0.00 0.00 20,524,000.00 94,068.3334 0.00 2-A-8 0.00 0.00 12,878,500.00 59,026.46 0.00 2-A-9 0.00 0.00 16,294,500.00 74,683.1213 0.00 2-A-10 0.00 0.00 1,810,500.00 8,298.1213 0.00 2-A-11 0.00 0.00 1,000,000.00 4,583.33 0.00 2-A-12 0.00 0.00 0.00 2115,~~319~~236.5992 0.00 3-A-1 ~~905~~226,~~993~~720.7715 0.00 4644,~~239~~231,~~903~~533.2037 1393,~~082,790~~438.8861 0.00 3-A-2 ~~101~~25,~~533~~408.7829 0.00 54,~~182~~956,~~058~~982.1219 ~~121~~44,~~347~~092.25 0.00 3-A-3 153,~~620~~908.5897 0.00 ~~797~~762,~~239~~612.7164 186,~~668~~783.8143 0.00 4-A-1 ~~457~~1,~~671~~416,668.4471 0.00 4037,~~104~~673,~~826~~266.0826 ~~626~~1,~~681~~579,543.8444 0.00 5-A-1 5655,~~424~~085.2194 0.00 1716,~~825~~518,~~024~~805.2794 ~~134~~127,~~655~~596.5572 0.00 5-A-2 2,~~821~~754.2130 0.00 ~~891~~825,~~251~~940.2130 6,~~732~~379.7884 0.00 6-A-1 ~~564~~111,~~644~~519.7693 0.00 1210,~~401~~626,~~113~~355.7759 ~~607~~147,~~863~~312.9585 0.00 6-A-2 ~~394~~78,~~966~~007.9679 0.00 2120,~~755~~513,~~115~~679.9606 ~~468~~146,~~800~~646.5775 0.00 6-A-3 0.00 0.00 23,850,000.00 104,343.75 0.00 6-A-4 0.00 0.00 2,000,000.00 8,750.00 0.00 6-A-5 0.00 0.00 0.00 0.00 0.00 6-A-6 ~~208,545~~0.9600 0.00 5,~~727~~543,~~501~~680.7495 ~~208,545~~0.9600 0.00 6-A-7 0.00 0.00 1,031,250.00 0.00 0.00 6-A-8 ~~394~~87,~~863~~598.7687 0.00 1716,~~578~~911,~~906~~015.3983 ~~454~~154,~~177~~088.2025 0.00 6-A-9 ~~131~~29,~~621~~199.2462 0.00 5,~~859~~637,~~634~~004.9578 ~~163~~54,~~894~~178.14 0.00 6-A-10 0.00 0.00 0.00 2821,~~238~~856.7921 0.00 6-A-11 ~~933~~(116,~~336~~798.7249) 0.00 23,~~872~~476,~~720~~496.8502 ~~1,057,367~~0.0100 0.00 6-A-12 0.00 0.00 18,700,000.00 74,020.8384 0.00 6-A-13 0.00 0.00 0.00 4440,~~370~~426.6763 0.00 6-A-14 2176,~~171,099~~371.7163 0.00 7672,~~101~~345,~~089~~447.7885 2493,~~513,540~~654.5360 0.00 6-A-15 0.00 0.00 13,846,000.00 60,576.25 0.00 6-A-16 (2021,~~934~~303.7450) 0.00 4,~~806~~890,~~018~~673.6698 0.00 0.00 6-A-17 0.00 0.00 13,882,000.00 60,733.75 0.00 7-A-1 ~~757~~159,~~993~~827.6285 0.00 6057,~~337~~981,~~051~~920.7763 1414,~~025,284~~198.4401 0.00 7-A-2 0.00 0.00 15,000,000.00 65,625.00 0.00 7-A-3 ~~191~~40,~~897~~462.1275 0.00 1514,~~275~~678,~~202~~967.9825 ~~259~~104,~~565~~860.6826 0.00 7-A-4 112,~~513~~427.8376 0.00 ~~916~~880,~~512~~738.1803 156,~~573~~291.9461 0.00 7-A-5 (5960,~~677~~728.1433) 0.00 13,~~700~~941,~~167~~487.2397 0.00 0.00 7-A-6 5960,~~677~~728.1433 0.00 8,~~799~~558,~~832~~512.7703 98,437.5051 0.00 7-A-7 0.00 0.00 10,649,000.00 46,589.3738 0.00 8-A-1 1,~~770~~233,~~085~~534.4332 0.00 8176,~~919~~263,~~966~~552.3818 21,~~153~~588,~~664~~729.8331 0.00 9-A-1 ~~909~~999,~~636~~042.4816 0.00 4744,~~502~~258,~~132~~153.4140 1,~~131~~206,~~523~~470.7598 0.00 9-A-2 ~~909~~999,~~636~~042.4816 0.00 4744,~~502~~258,~~132~~153.4140 1,~~111~~187,~~352~~613.1881 0.00 9-A-3 ~~651~~715,~~462~~492.0749 0.00 3431,~~020~~696,~~004~~736.5966 ~~803~~857,~~149~~296.7300 0.00 9-A-4 7071,~~046~~280.6448 0.00 9,~~816~~533,~~291~~039.7208 113,299.3738 0.00 9-A-5 0.00 0.00 9,473,000.00 41,444.3738 0.00 9-A-6 (6970,~~235~~454.0357) 0.00 1516,~~894~~174,~~386~~356.0168 0.00 0.00 9-A-7 0.00 0.00 25,000,000.00 109,375.00 0.00 9-A-8 (~~811~~825.6191) 0.00 ~~186~~189,~~322~~604.2724 0.00 0.00 10-A-1 2925,~~558,401~~328.4603 0.00 9086,~~682~~066,~~682~~653.1749 21,~~946~~287,~~905~~794.9763 0.00 15-PO 347,~~814~~807.1097 0.00 ~~758~~699,~~449~~285.5493 347,~~814~~807.1097 0.00 30-PO ~~219~~104,~~194~~188.0638 0.00 1312,~~073~~651,~~367~~299.7169 ~~219~~104,~~194~~188.0638 0.00 15-AX 0.00 0.00 0.00 2926,~~037~~894.3329 0.00 30-AX 0.00 0.00 0.00 ~~104~~98,~~787~~624.6661 0.00 B-1 30,~~113~~651.4986 0.00 19,~~853~~731,~~172~~466.7306 117,~~634~~645.3554 0.00 B-2 8,~~603~~757.6446 0.00 5,~~672~~637,~~196~~423.3485 33,~~608~~612.9919 0.00 B-3 5,~~376~~472.3648 0.00 3,~~544~~522,~~515~~786.7769 21,~~002~~004.03 0.00 B-4 3,~~227~~284.2998 0.00 2,~~127~~114,~~680~~637.5616 12,~~606~~608.9716 0.00 B-5 3,~~225~~283.8149 0.00 2,~~126~~113,~~709~~672.4602 12,~~601~~602.2142 0.00 B-6 3,~~227~~284.2292 0.00 2,~~127~~114,~~635~~592.8977 12,~~606~~607.7091 0.00 Totals 199,~~998~~163,~~508~~506.8083 0.00 1,~~148~~099,~~873~~027,~~622~~170.6616 2514,~~171~~064,~~398~~949.7241 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 140,000,000.00 ~~124~~118,~~472~~813,~~659~~370.4142 ~~162~~157,~~767~~482.3170 2446,~~516,985~~031.4613 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 2-A-1 7,507,000.00 5,~~463~~038,~~548~~246.7703 6,~~863~~538.4539 ~~107~~39,~~440~~866.1408 0.00 0.00 2-A-2 20,000,000.00 1110,~~957~~283,~~221~~280.3985 2725,~~013~~734.7131 ~~422~~156,~~871~~908.4909 0.00 0.00 2-A-3 1,200,000.00 ~~717~~616,~~433~~996.2885 1,~~620~~544.8206 259,~~372~~414.2949 0.00 0.00 2-A-4 1,330,000.00 1,330,000.00 0.00 0.00 0.00 0.00 2-A-5 10,187,500.00 65,~~332~~530,~~553~~224.0233 12,~~947~~334.8260 ~~202~~75,~~684~~206.5889 0.00 0.00 2-A-6 101,875,000.00 6355,~~325~~302,~~530~~243.1828 ~~129~~123,~~478~~345.1695 2752,~~026,845~~068.7689 0.00 0.00 2-A-7 20,524,000.00 20,524,000.00 0.00 0.00 0.00 0.00 2-A-8 12,878,500.00 12,878,500.00 0.00 0.00 0.00 0.00 2-A-9 16,294,500.00 16,294,500.00 0.00 0.00 0.00 0.00 2-A-10 1,810,500.00 1,810,500.00 0.00 0.00 0.00 0.00 2-A-11 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-12 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 58,000,000.00 4744,~~145~~458,~~896~~253.9752 ~~214~~210,~~971~~884.5893 ~~691~~15,~~022~~835.1922 0.00 0.00 3-A-2 6,500,000.00 54,~~283~~982,~~591~~390.9048 2423,~~091~~633.6466 771,~~442~~774.1464 0.00 0.00 3-A-3 1,000,000.00 ~~812~~766,~~860~~521.2961 3,~~706~~635.4195 ~~11,914~~273.1802 0.00 0.00 4-A-1 45,000,000.00 4039,~~562~~089,~~497~~934.5296 5251,~~151~~268.3697 ~~405~~1,~~520~~365,399.0874 0.00 0.00 5-A-1 25,000,000.00 1716,~~881~~573,~~448~~891.4888 4947,~~454~~605.1275 67,~~970~~480.0920 0.00 0.00 5-A-2 1,250,000.00 ~~894~~828,~~072~~694.4259 2,~~472~~380.7129 ~~348~~374.5001 0.00 0.00 6-A-1 22,425,000.00 1210,~~965~~737,~~758~~875.5452 3798,~~341~~172.4935 ~~527~~13,~~303~~347.2858 0.00 0.00 6-A-2 25,000,000.00 2220,~~150~~591,~~082~~686.9185 2668,~~120~~671.2320 ~~368~~9,~~846~~336.7258 0.00 0.00 6-A-3 23,850,000.00 23,850,000.00 0.00 0.00 0.00 0.00 6-A-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 6-A-5 8,677,125.00 0.00 0.00 0.00 0.00 0.00 6-A-6 8,096,875.00 5,~~936~~543,~~047~~680.7095 ~~13,791~~0.7100 ~~194,754~~0.2500 0.00 0.00 6-A-7 1,031,250.00 1,031,250.00 0.00 0.00 0.00 0.00 6-A-8 22,664,813.00 1716,~~973~~998,~~770~~614.1570 2677,~~113~~114.4135 ~~368~~10,~~750~~484.3552 0.00 0.00 6-A-9 7,554,937.00 5,~~991~~666,~~256~~204.1940 825,704.4778 ~~122~~3,~~916~~494.7784 0.00 0.00 6-A-10 0.00 0.00 0.00 0.00 0.00 0.00 6-A-11 25,000,000.00 2423,~~806~~359,~~057~~697.5753 ~~69,926~~0.5400 ~~987,440~~0.4700 (~~124~~116,~~030~~798.2949) 0.00 6-A-12 18,700,000.00 18,700,000.00 0.00 0.00 0.00 0.00 6-A-13 0.00 0.00 0.00 0.00 0.00 0.00 6-A-14 102,887,000.00 7872,~~272~~521,~~189~~819.4947 ~~143~~155,~~580~~262.7008 221,~~027,519~~109.0154 0.00 0.00 6-A-15 13,846,000.00 13,846,000.00 0.00 0.00 0.00 0.00 6-A-16 4,385,000.00 4,~~785~~869,~~083~~370.9248 0.00 0.00 (2021,~~934~~303.7450) 0.00 6-A-17 13,882,000.00 13,882,000.00 0.00 0.00 0.00 0.00 7-A-1 79,000,000.00 6158,~~095~~141,~~045~~748.3948 ~~127~~126,~~255~~823.5688 ~~630~~33,~~738~~003.0797 0.00 0.00 7-A-2 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 7-A-3 20,000,000.00 1514,~~467~~719,~~100~~429.1099 32,~~216~~107.6031 ~~159~~8,~~680~~355.5243 0.00 0.00 7-A-4 1,200,000.00 ~~928~~883,~~026~~165.0180 1,~~933~~926.0044 ~~9,580~~501.8333 0.00 0.00 7-A-5 12,500,000.00 13,~~640~~880,~~490~~759.0864 0.00 0.00 (5960,~~677~~728.1433) 0.00 7-A-6 10,000,000.00 8,~~859~~619,~~509~~240.9236 1048,~~018~~188.8811 4912,~~658~~540.2621 0.00 0.00 7-A-7 10,649,000.00 10,649,000.00 0.00 0.00 0.00 0.00 8-A-1 100,000,000.00 8377,~~690~~497,~~051~~086.8250 ~~106~~101,~~337~~486.1072 1,~~663~~132,~~748~~047.3361 0.00 0.00 9-A-1 69,815,000.00 4845,~~411~~257,~~768~~195.9056 8785,~~224~~748.9880 ~~822~~913,~~411~~293.5136 0.00 0.00 9-A-2 69,815,000.00 4845,~~411~~257,~~768~~195.9056 8785,~~224~~748.9880 ~~822~~913,~~411~~293.5136 0.00 0.00 9-A-3 50,000,000.00 3432,~~671~~412,~~466~~229.6615 6261,~~468~~411.6544 ~~588~~654,~~993~~081.4205 0.00 0.00 9-A-4 11,225,000.00 9,~~886~~604,~~338~~319.3656 6,~~716~~118.7708 6365,~~329~~162.8840 0.00 0.00 9-A-5 9,473,000.00 9,473,000.00 0.00 0.00 0.00 0.00 9-A-6 14,502,000.00 1516,~~825~~103,~~150~~902.9811 0.00 0.00 (6970,~~235~~454.0357) 0.00 9-A-7 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 9-A-8 170,000.00 ~~185~~188,~~510~~778.6733 0.00 0.00 (~~811~~825.6191) 0.00 10-A-1 138,300,000.00 9386,~~241~~991,~~083~~981.6352 ~~430~~415,~~562~~131.9058 2510,~~127,838~~196.5745 0.00 0.00 15-PO 862,263.34 ~~762~~747,~~263~~093.6490 3,~~514~~574.8479 ~~299~~44,233.2718 0.00 0.00 30-PO 14,871,409.39 1312,~~292~~755,~~561~~488.7707 17,~~887~~601.2788 ~~201~~86,~~306~~586.7950 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 20,444,000.00 19,~~883~~762,~~286~~117.2292 30,~~113~~651.4986 0.00 0.00 0.00 B-2 5,841,000.00 5,~~680~~646,~~799~~181.9831 8,~~603~~757.6446 0.00 0.00 0.00 B-3 3,650,000.00 3,~~549~~528,~~892~~259.1317 5,~~376~~472.3648 0.00 0.00 0.00 B-4 2,191,000.00 2,~~130~~117,~~907~~922.8515 3,~~227~~284.2998 0.00 0.00 0.00 B-5 2,190,000.00 2,~~129~~116,~~935~~955.2850 3,~~225~~283.8149 0.00 0.00 0.00 B-6 2,190,954.00 2,~~130~~117,~~863~~877.1168 3,~~227~~284.2292 0.00 0.00 0.00 Totals 1,460,246,726.73 1,~~168~~108,~~872~~190,~~131~~676.5096 2,~~040~~131,~~252~~917.9834 187,~~232~~301,~~944~~700.7131 (~~274~~270,~~688~~110.8180) 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 2603,~~679,752~~513.7783 ~~121~~118,~~792~~209,~~906~~856.6459 0.~~86994933~~844356 2603,~~679,752~~513.7783 A-LR 0.00 0.00 0.~~00000000~~000000 0.00 A-UR 0.00 0.00 0.~~00000000~~000000 0.00 2-A-1 ~~114~~46,~~303~~404.5947 54,~~349~~991,~~245~~841.1956 0.~~71256763~~664958 ~~114~~46,~~303~~404.5947 2-A-2 ~~449~~182,~~885~~642.2040 1110,~~507~~100,~~336~~638.1945 0.~~57536681~~505032 ~~449~~182,~~885~~642.2040 2-A-3 2610,~~993~~958.1154 ~~690~~606,~~440~~038.1731 0.~~57536681~~505032 2610,~~993~~958.1154 2-A-4 0.00 1,330,000.00 1.~~00000000~~000000 0.00 2-A-5 ~~215~~87,~~632~~541.3948 65,~~116~~442,~~920~~682.6384 0.~~60043393~~534251 ~~215~~87,~~632~~541.3948 2-A-6 2875,~~156,323~~414.9284 6154,~~169~~426,~~206~~828.2644 0.~~60043393~~534251 2875,~~156,323~~414.9284 2-A-7 0.00 20,524,000.00 1.~~00000000~~000000 0.00 2-A-8 0.00 12,878,500.00 1.~~00000000~~000000 0.00 2-A-9 0.00 16,294,500.00 1.~~00000000~~000000 0.00 2-A-10 0.00 1,810,500.00 1.~~00000000~~000000 0.00 2-A-11 0.00 1,000,000.00 1.~~00000000~~000000 0.00 2-A-12 0.00 0.00 0.~~00000000~~000000 0.00 3-A-1 ~~905~~226,~~993~~720.7715 4644,~~239~~231,~~903~~533.2037 0.~~79723971~~762613 ~~905~~226,~~993~~720.7715 3-A-2 ~~101~~25,~~533~~408.7829 54,~~182~~956,~~058~~982.1219 0.~~79723971~~762613 ~~101~~25,~~533~~408.7829 3-A-3 153,~~620~~908.5897 ~~797~~762,~~239~~612.7164 0.~~79723971~~762613 153,~~620~~908.5897 4-A-1 ~~457~~1,~~671~~416,668.4471 4037,~~104~~673,~~826~~266.0826 0.~~89121836~~837184 ~~457~~1,~~671~~416,668.4471 5-A-1 5655,~~424~~085.2194 1716,~~825~~518,~~024~~805.2794 0.~~71300097~~660752 5655,~~424~~085.2194 5-A-2 2,~~821~~754.2130 ~~891~~825,~~251~~940.2130 0.~~71300097~~660752 2,~~821~~754.2130 6-A-1 ~~564~~111,~~644~~519.7693 1210,~~401~~626,~~113~~355.7759 0.~~55300396~~473862 ~~564~~111,~~644~~519.7693 6-A-2 ~~394~~78,~~966~~007.9679 2120,~~755~~513,~~115~~679.9606 0.~~87020464~~820547 ~~394~~78,~~966~~007.9679 6-A-3 0.00 23,850,000.00 1.~~00000000~~000000 0.00 6-A-4 0.00 2,000,000.00 1.~~00000000~~000000 0.00 6-A-5 0.00 0.00 0.~~00000000~~000000 0.00 6-A-6 ~~208,545~~0.9600 5,~~727~~543,~~501~~680.7495 0.~~70737189~~684669 ~~208,545~~0.9600 6-A-7 0.00 1,031,250.00 1.~~00000000~~000000 0.00 6-A-8 ~~394~~87,~~863~~598.7687 1716,~~578~~911,~~906~~015.3983 0.~~77560342~~746135 ~~394~~87,~~863~~598.7687 6-A-9 ~~131~~29,~~621~~199.2462 5,~~859~~637,~~634~~004.9578 0.~~77560342~~746135 ~~131~~29,~~621~~199.2462 6-A-10 0.00 0.00 0.~~00000000~~000000 0.00 6-A-11 ~~933~~(116,~~336~~798.7249) 23,~~872~~476,~~720~~496.8502 0.~~95490883~~939060 ~~933~~(116,~~336~~798.7249) 6-A-12 0.00 18,700,000.00 1.~~00000000~~000000 0.00 6-A-13 0.00 0.00 0.~~00000000~~000000 0.00 6-A-14 2176,~~171,099~~371.7163 7672,~~101~~345,~~089~~447.7885 0.~~73965700~~703154 2176,~~171,099~~371.7163 6-A-15 0.00 13,846,000.00 1.~~00000000~~000000 0.00 6-A-16 (2021,~~934~~303.7450) 4,~~806~~890,~~018~~673.6698 1.~~09601338~~115319 (2021,~~934~~303.7450) 6-A-17 0.00 13,882,000.00 1.~~00000000~~000000 0.00 7-A-1 ~~757~~159,~~993~~827.6285 6057,~~337~~981,~~051~~920.7763 0.~~76376015~~733948 ~~757~~159,~~993~~827.6285 7-A-2 0.00 15,000,000.00 1.~~00000000~~000000 0.00 7-A-3 ~~191~~40,~~897~~462.1275 1514,~~275~~678,~~202~~967.9825 0.~~76376015~~733948 ~~191~~40,~~897~~462.1275 7-A-4 112,~~513~~427.8376 ~~916~~880,~~512~~738.1803 0.~~76376015~~733948 112,~~513~~427.8376 7-A-5 (5960,~~677~~728.1433) 13,~~700~~941,~~167~~487.2397 1.~~09601338~~115319 (5960,~~677~~728.1433) 7-A-6 5960,~~677~~728.1433 8,~~799~~558,~~832~~512.7703 0.~~87998328~~855851 5960,~~677~~728.1433 7-A-7 0.00 10,649,000.00 1.~~00000000~~000000 0.00 8-A-1 1,~~770~~233,~~085~~534.4332 8176,~~919~~263,~~966~~552.3818 0.~~81919966~~762636 1,~~770~~233,~~085~~534.4332 9-A-1 ~~909~~999,~~636~~042.4816 4744,~~502~~258,~~132~~153.4140 0.~~68040009~~633935 ~~909~~999,~~636~~042.4816 9-A-2 ~~909~~999,~~636~~042.4816 4744,~~502~~258,~~132~~153.4140 0.~~68040009~~633935 ~~909~~999,~~636~~042.4816 9-A-3 ~~651~~715,~~462~~492.0749 3431,~~020~~696,~~004~~736.5966 0.~~68040009~~633935 ~~651~~715,~~462~~492.0749 9-A-4 7071,~~046~~280.6448 9,~~816~~533,~~291~~039.7208 0.~~87450260~~849269 7071,~~046~~280.6448 9-A-5 0.00 9,473,000.00 1.~~00000000~~000000 0.00 9-A-6 (6970,~~235~~454.0357) 1516,~~894~~174,~~386~~356.0168 1.~~09601338~~115319 (6970,~~235~~454.0357) 9-A-7 0.00 25,000,000.00 1.~~00000000~~000000 0.00 9-A-8 (~~811~~825.6191) ~~186~~189,~~322~~604.2724 1.~~09601335~~115319 (~~811~~825.6191) 10-A-1 2925,~~558,401~~328.4603 9086,~~682~~066,~~682~~653.1749 0.~~65569546~~622319 2925,~~558,401~~328.4603 15-PO 347,~~814~~807.1097 ~~758~~699,~~449~~285.5493 0.~~87960314~~810989 347,~~814~~807.1097 30-PO ~~219~~104,~~194~~188.0638 1312,~~073~~651,~~367~~299.7169 0.~~87909406~~850713 ~~219~~104,~~194~~188.0638 15-AX 0.00 0.00 0.~~00000000~~000000 0.00 30-AX 0.00 0.00 0.~~00000000~~000000 0.00 B-1 30,~~113~~651.4986 19,~~853~~731,~~172~~466.7306 0.~~97110021~~965147 30,~~113~~651.4986 B-2 8,~~603~~757.6446 5,~~672~~637,~~196~~423.3485 0.~~97110021~~965147 8,~~603~~757.6446 B-3 5,~~376~~472.3648 3,~~544~~522,~~515~~786.7769 0.~~97110021~~965147 5,~~376~~472.3648 B-4 3,~~227~~284.2998 2,~~127~~114,~~680~~637.5616 0.~~97110021~~965147 3,~~227~~284.2998 B-5 3,~~225~~283.8149 2,~~126~~113,~~709~~672.4602 0.~~97110021~~965147 3,~~225~~283.8149 B-6 3,~~227~~284.2292 2,~~127~~114,~~635~~592.8977 0.~~97110021~~965147 3,~~227~~284.2292 Totals 199,~~998~~163,~~508~~506.8083 1,~~148~~099,~~873~~027,~~622~~170.6616 0.~~78676679~~752631 199,~~998~~163,~~508~~506.8083

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 140,000,000.00 ~~889~~848.~~09042436~~666932 1.~~16262364~~124876 173.~~97846757~~185937 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 2-A-1 7,507,000.00 ~~727~~671.~~79389503~~139740 0.~~91427334~~870972 145.~~31199414~~310521 0.~~00000000~~000000 2-A-2 20,000,000.00 ~~597~~514.~~86106950~~164042 1.~~35068550~~286715 217.~~14357450~~845404 0.~~00000000~~000000 2-A-3 1,200,000.00 ~~597~~514.~~86106667~~164042 1.~~35068333~~286717 217.~~14357500~~845408 0.~~00000000~~000000 2-A-4 1,330,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-5 10,187,500.00 ~~621~~542.~~60029644~~844106 1.~~27095166~~210758 197.~~89541890~~382271 0.~~00000000~~000000 2-A-6 101,875,000.00 ~~621~~542.~~60029625~~844106 1.~~27095126~~210758 197.~~89541850~~382271 0.~~00000000~~000000 2-A-7 20,524,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-8 12,878,500.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-9 16,294,500.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-10 1,810,500.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-11 1,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-12 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-1 58,000,000.00 ~~812~~766.~~86029259~~521612 3.~~70640655~~635947 110.~~91417569~~273021 0.~~00000000~~000000 3-A-2 6,500,000.00 ~~812~~766.~~86029231~~521612 3.~~70640615~~635948 110.~~91417538~~273022 0.~~00000000~~000000 3-A-3 1,000,000.00 ~~812~~766.~~86029000~~521610 3.~~70641000~~635950 110.~~91418000~~273020 0.~~00000000~~000000 4-A-1 45,000,000.00 ~~901~~868.~~38883378~~665221 1.~~15891911~~139310 930.~~01155733~~342216 0.~~00000000~~000000 5-A-1 25,000,000.00 ~~715~~662.~~25793920~~955675 1.~~97816480~~904230 0.~~27880360~~299208 0.~~00000000~~000000 5-A-2 1,250,000.00 ~~715~~662.~~25793600~~955672 1.~~97816800~~904232 0.~~27880000~~299208 0.~~00000000~~000000 6-A-1 22,425,000.00 ~~578~~478.~~18321249~~835029 14.~~66517235~~377808 230.~~51408161~~595210 0.~~00000000~~000000 6-A-2 25,000,000.00 ~~886~~823.~~00331640~~667474 12.~~04480920~~746848 140.~~75386880~~373463 0.~~00000000~~000000 6-A-3 23,850,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-4 2,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-5 8,677,125.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-6 8,096,875.00 ~~733~~684.~~12823775~~669203 10.~~70333740~~000000 240.~~05301428~~000000 0.~~00000000~~000000 6-A-7 1,031,250.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-8 22,664,813.00 ~~793~~750.~~02530094~~000218 13.~~15215643~~402382 160.~~26972832~~462590 0.~~00000000~~000000 6-A-9 7,554,937.00 ~~793~~750.~~02530120~~000218 13.~~15215653~~402382 160.~~26972799~~462590 0.~~00000000~~000000 6-A-10 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-11 25,000,000.00 ~~992~~934.~~24230280~~387901 20.~~79706160~~000000 390.~~49761880~~000000 (4.~~96121160~~671940) 6-A-12 18,700,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-13 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-14 102,887,000.00 ~~760~~704.~~75878867~~868637 1.~~39551838~~509054 190.~~70627008~~205172 0.~~00000000~~000000 6-A-15 13,846,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-16 4,385,000.00 ~~1091~~1110.~~23920639~~460771 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~77417104~~858267) 6-A-17 13,882,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 7-A-1 79,000,000.00 ~~773~~735.~~35500494~~971500 1.~~61082987~~605366 70.~~98402620~~417772 0.~~00000000~~000000 7-A-2 15,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 7-A-3 20,000,000.00 ~~773~~735.~~35500500~~971500 1.~~61083000~~605366 70.~~98402600~~417771 0.~~00000000~~000000 7-A-4 1,200,000.00 ~~773~~735.~~35500833~~971500 1.~~61083333~~605367 70.~~98402500~~417775 0.~~00000000~~000000 7-A-5 12,500,000.00 ~~1091~~1110.~~23920640~~460771 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~77417120~~858266) 7-A-6 10,000,000.00 ~~885~~861.~~95099200~~924036 14.~~00188800~~818811 41.~~96582600~~254021 0.~~00000000~~000000 7-A-7 10,649,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 8-A-1 100,000,000.00 ~~836~~774.~~90051820~~970865 1.~~06337100~~014867 1611.~~63748330~~320476 0.~~00000000~~000000 9-A-1 69,815,000.00 ~~693~~648.~~42933324~~244583 1.~~24937306~~228229 1113.~~77986837~~081621 0.~~00000000~~000000 9-A-2 69,815,000.00 ~~693~~648.~~42933324~~244583 1.~~24937306~~228229 1113.~~77986837~~081621 0.~~00000000~~000000 9-A-3 50,000,000.00 ~~693~~648.~~42933320~~244583 1.~~24937300~~228229 1113.~~77986840~~081621 0.~~00000000~~000000 9-A-4 11,225,000.00 ~~880~~855.~~74283831~~618669 0.~~59837595~~545041 5.~~64186013~~805114 0.~~00000000~~000000 9-A-5 9,473,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 9-A-6 14,502,000.00 ~~1091~~1110.~~23920701~~460772 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~77417115~~858266) 9-A-7 25,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 9-A-8 170,000.00 ~~1091~~1110.~~23923529~~460765 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~77417647~~858294) 10-A-1 138,300,000.00 ~~674~~629.~~19438633~~009266 3.~~11325307~~001674 153.~~38567296~~689056 0.~~00000000~~000000 15-PO 862,263.34 ~~884~~866.~~02649706~~433565 4.~~07629530~~145822 051.~~34707494~~298922 0.~~00000000~~000000 30-PO 14,871,409.39 ~~893~~857.~~83335644~~718844 1.~~20279588~~183605 135.~~53649709~~822347 0.~~00000000~~000000 15-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 20,444,000.00 ~~972~~966.~~57318626~~646347 1.~~47297447~~499308 0.~~00000000~~000000 0.~~00000000~~000000 B-2 5,841,000.00 ~~972~~966.~~57318610~~646347 1.~~47297381~~499308 0.~~00000000~~000000 0.~~00000000~~000000 B-3 3,650,000.00 ~~972~~966.~~57318630~~646348 1.~~47297534~~499310 0.~~00000000~~000000 0.~~00000000~~000000 B-4 2,191,000.00 ~~972~~966.~~57318576~~646349 1.~~47297581~~499306 0.~~00000000~~000000 0.~~00000000~~000000 B-5 2,190,000.00 ~~972~~966.~~57318721~~646347 1.~~47297260~~499311 0.~~00000000~~000000 0.~~00000000~~000000 B-6 2,190,954.00 ~~972~~966.~~57318501~~646347 1.~~47297479~~499310 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 194.~~14109121~~310813 ~~869~~844.~~94933314~~356119 0.~~86994933~~844356 194.~~14109121~~310813 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 2-A-1 0.~~00000000~~000000 156.~~22626748~~181493 ~~712~~664.~~56762888~~958247 0.~~71256763~~664958 156.~~22626748~~181493 2-A-2 0.~~00000000~~000000 229.~~49426000~~132120 ~~575~~505.~~36680950~~031923 0.~~57536681~~505032 229.~~49426000~~132120 2-A-3 0.~~00000000~~000000 229.~~49425833~~132117 ~~575~~505.~~36680833~~031925 0.~~57536681~~505032 229.~~49425833~~132117 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-5 0.~~00000000~~000000 218.~~16636957~~593029 ~~600~~534.~~43392687~~251076 0.~~60043393~~534251 218.~~16636957~~593029 2-A-6 0.~~00000000~~000000 218.~~16636977~~593029 ~~600~~534.~~43392648~~251077 0.~~60043393~~534251 218.~~16636977~~593029 2-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-11 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-12 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-1 0.~~00000000~~000000 153.~~62058224~~908968 ~~797~~762.~~23971034~~612644 0.~~79723971~~762613 153.~~62058224~~908968 3-A-2 0.~~00000000~~000000 153.~~62058154~~908968 ~~797~~762.~~23971077~~612645 0.~~79723971~~762613 153.~~62058154~~908968 3-A-3 0.~~00000000~~000000 153.~~62058000~~908970 ~~797~~762.~~23971000~~612640 0.~~79723971~~762613 153.~~62058000~~908970 4-A-1 0.~~00000000~~000000 1031.~~17047644~~481527 ~~891~~837.~~21835733~~183695 0.~~89121836~~837184 1031.~~17047644~~481527 5-A-1 0.~~00000000~~000000 2.~~25696840~~203438 ~~713~~660.~~00097080~~752238 0.~~71300097~~660752 2.~~25696840~~203438 5-A-2 0.~~00000000~~000000 2.~~25696800~~203440 ~~713~~660.~~00096800~~752240 0.~~71300097~~660752 2.~~25696800~~203440 6-A-1 0.~~00000000~~000000 254.~~17925351~~973018 ~~553~~473.~~00395853~~862011 0.~~55300396~~473862 254.~~17925351~~973018 6-A-2 0.~~00000000~~000000 153.~~79867840~~120312 ~~870~~820.~~20463840~~547162 0.~~87020464~~820547 153.~~79867840~~120312 6-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-5 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-6 0.~~00000000~~000000 250.~~75635168~~000000 ~~707~~684.~~37188607~~669203 0.~~70737189~~684669 250.~~75635168~~000000 6-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-8 0.~~00000000~~000000 173.~~42188475~~864972 ~~775~~746.~~60341619~~135246 0.~~77560342~~746135 173.~~42188475~~864972 6-A-9 0.~~00000000~~000000 173.~~42188452~~864972 ~~775~~746.~~60341668~~135246 0.~~77560342~~746135 173.~~42188452~~864972 6-A-10 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-11 0.~~00000000~~000000 37(4.~~33346880~~671940) ~~954~~939.~~90883400~~059841 0.~~95490883~~939060 37(4.~~33346880~~671940) 6-A-12 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-13 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-14 0.~~00000000~~000000 211.~~10178847~~714227 ~~739~~703.~~65700020~~154411 0.~~73965700~~703154 211.~~10178847~~714227 6-A-15 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-16 0.~~00000000~~000000 (4.~~77417104~~858267) 1,~~096~~115.~~01337742~~319038 1.~~09601338~~115319 (4.~~77417104~~858267) 6-A-17 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 7-A-1 0.~~00000000~~000000 92.~~59485595~~023137 ~~763~~733.~~76014899~~948362 0.~~76376015~~733948 92.~~59485595~~023137 7-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 7-A-3 0.~~00000000~~000000 92.~~59485600~~023137 ~~763~~733.~~76014900~~948362 0.~~76376015~~733948 92.~~59485600~~023137 7-A-4 0.~~00000000~~000000 92.~~59485833~~023133 ~~763~~733.~~76015000~~948358 0.~~76376015~~733948 92.~~59485833~~023133 7-A-5 0.~~00000000~~000000 (4.~~77417120~~858266) 1,~~096~~115.~~01337840~~319038 1.~~09601338~~115319 (4.~~77417120~~858266) 7-A-6 0.~~00000000~~000000 56.~~96771400~~072833 ~~879~~855.~~98327700~~851203 0.~~87998328~~855851 56.~~96771400~~072833 7-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 8-A-1 0.~~00000000~~000000 1712.~~70085430~~335343 ~~819~~762.~~19966380~~635522 0.~~81919966~~762636 1712.~~70085430~~335343 9-A-1 0.~~00000000~~000000 1314.~~02924128~~309850 ~~680~~633.~~40009181~~934733 0.~~68040009~~633935 1314.~~02924128~~309850 9-A-2 0.~~00000000~~000000 1314.~~02924128~~309850 ~~680~~633.~~40009181~~934733 0.~~68040009~~633935 1314.~~02924128~~309850 9-A-3 0.~~00000000~~000000 1314.~~02924140~~309850 ~~680~~633.~~40009180~~934733 0.~~68040009~~633935 1314.~~02924140~~309850 9-A-4 0.~~00000000~~000000 6.~~24023519~~350154 ~~874~~849.~~50260312~~268515 0.~~87450260~~849269 6.~~24023519~~350154 9-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 9-A-6 0.~~00000000~~000000 (4.~~77417115~~858266) 1,~~096~~115.~~01337815~~319037 1.~~09601338~~115319 (4.~~77417115~~858266) 9-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 9-A-8 0.~~00000000~~000000 (4.~~77417647~~858294) 1,~~096~~115.~~01335294~~319059 1.~~09601335~~115319 (4.~~77417647~~858294) 10-A-1 0.~~00000000~~000000 186.~~49892596~~690731 ~~655~~622.~~69546038~~318536 0.~~65569546~~622319 186.~~49892596~~690731 15-PO 0.~~00000000~~000000 455.~~42335865~~444744 ~~879~~810.~~60313841~~988822 0.~~87960314~~810989 455.~~42335865~~444744 30-PO 0.~~00000000~~000000 147.~~73929298~~005952 ~~879~~850.~~09406346~~712892 0.~~87909406~~850713 147.~~73929298~~005952 15-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 1.~~47297447~~499308 ~~971~~965.~~10021180~~147039 0.~~97110021~~965147 1.~~47297447~~499308 B-2 0.~~00000000~~000000 1.~~47297381~~499308 ~~971~~965.~~10021229~~147038 0.~~97110021~~965147 1.~~47297381~~499308 B-3 0.~~00000000~~000000 1.~~47297534~~499310 ~~971~~965.~~10021096~~147038 0.~~97110021~~965147 1.~~47297534~~499310 B-4 0.~~00000000~~000000 1.~~47297581~~499306 ~~971~~965.~~10020995~~147038 0.~~97110021~~965147 1.~~47297581~~499306 B-5 0.~~00000000~~000000 1.~~47297260~~499311 ~~971~~965.~~10021005~~147041 0.~~97110021~~965147 1.~~47297260~~499311 B-6 0.~~00000000~~000000 1.~~47297479~~499310 ~~971~~965.~~10021023~~147041 0.~~97110021~~965147 1.~~47297479~~499310 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~Denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~140,000,000.00~~11/01/05 - 11/30/05 30 5.25000% ~~124~~118,~~472~~813,~~659~~370.4142 ~~544~~519,~~567~~808.8850 0.00 ~~0.00~~ A-LR ~~50.00~~N/A N/A 5.25000% 0.00 0.00 0.00 ~~0.00~~ A-UR ~~50.00~~N/A N/A 5.25000% 0.00 0.00 0.00 ~~0.00~~ 2-A-1 ~~7,507,000.00~~11/01/05 - 11/30/05 30 5.50000% 5,~~463~~038,~~548~~246.7703 2523,~~041~~091.2796 0.00 ~~0.00~~ 2-A-2 ~~20,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1110,~~957~~283,~~221~~280.3985 5447,~~803~~131.9370 0.00 ~~0.00~~ 2-A-3 ~~1,200,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~717~~616,~~433~~996.2885 32,~~288~~827.2490 0.00 ~~0.00~~ 2-A-4 ~~1,330,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,330,000.00 6,095.83 0.00 ~~0.00~~ 2-A-5 ~~10,187,500.00~~11/25/05 3- 12/24/05 30 4.~~96000~~69375% 65,~~332~~530,~~553~~224.0233 2021,~~897~~631.4224 0.00 ~~0.00~~ 2-A-6 ~~101,875,000.00~~11/01/05 - 11/30/05 30 5.25000% 6355,~~325~~302,~~530~~243.1828 ~~277~~241,~~049~~947.1931 0.00 ~~0.00~~ 2-A-7 ~~20,524,000.00~~11/01/05 - 11/30/05 30 5.50000% 20,524,000.00 94,068.33 0.00 ~~0.00~~ 2-A-8 ~~12,878,500.00~~11/01/05 - 11/30/05 30 5.50000% 12,878,500.00 59,026.46 0.00 ~~0.00~~ 2-A-9 ~~16,294,500.00~~11/01/05 - 11/30/05 30 5.50000% 16,294,500.00 74,683.13 0.00 ~~0.00~~ 2-A-10 ~~1,810,500.00~~11/01/05 - 11/30/05 30 5.50000% 1,810,500.00 8,298.13 0.00 ~~0.00~~ 2-A-11 ~~1,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,000,000.00 4,583.33 0.00 ~~0.00~~ 2-A-12 ~~0.00~~11/25/05 4- 12/24/05 30 3.~~04000~~30625% 65,~~332~~530,~~553~~224.0233 2115,~~319~~236.6092 0.00 ~~0.00~~ 3-A-1 ~~58,000,000.00~~11/01/05 - 11/30/05 30 4.50000% 4744,~~145~~458,~~896~~253.9752 ~~176~~166,~~797~~718.1145 0.00 ~~0.00~~ 3-A-2 ~~6,500,000.00~~11/01/05 - 11/30/05 30 4.50000% 54,~~283~~982,~~591~~390.9048 1918,~~813~~683.4796 0.00 ~~0.00~~ 3-A-3 ~~1,000,000.00~~11/01/05 - 11/30/05 30 4.50000% ~~812~~766,~~860~~521.2961 32,~~048~~874.2346 0.00 ~~0.00~~ 4-A-1 ~~45,000,000.00~~11/01/05 - 11/30/05 30 5.00000% 4039,~~562~~089,~~497~~934.5296 ~~169~~162,~~010~~874.4173 0.00 ~~0.00~~ 5-A-1 ~~25,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 1716,~~881~~573,~~448~~891.4888 7872,~~231~~510.3478 0.00 ~~0.00~~ 5-A-2 ~~1,250,000.00~~11/01/05 - 11/30/05 30 5.25000% ~~894~~828,~~072~~694.4259 3,~~911~~625.5754 0.00 ~~0.00~~ 6-A-1 ~~22,425,000.00~~11/01/05 - 11/30/05 30 4.00000% 1210,~~965~~737,~~758~~875.5452 4335,~~219~~792.2092 0.00 ~~0.00~~ 6-A-2 ~~25,000,000.00~~11/01/05 - 11/30/05 30 4.00000% 2220,~~150~~591,~~082~~686.9185 7368,~~833~~638.6196 0.00 ~~0.00~~ 6-A-3 ~~23,850,000.00~~11/01/05 - 11/30/05 30 5.25000% 23,850,000.00 104,343.75 0.00 ~~0.00~~ 6-A-4 ~~2,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 2,000,000.00 8,750.00 0.00 ~~0.00~~ 6-A-5 ~~8,677,125.00~~N/A N/A 6.00000% 0.00 0.00 0.00 ~~0.00~~ 6-A-6 ~~8,096,875.00~~N/A N/A 0.00000% 5,~~936~~543,~~047~~680.7095 0.00 0.00 ~~0.00~~ 6-A-7 ~~1,031,250.00~~N/A N/A 0.00000% 1,031,250.00 0.00 0.00 ~~0.00~~ 6-A-8 ~~22,664,813.00~~11/25/05 3- 12/24/05 30 4.~~96000~~69375% 1716,~~973~~998,~~770~~614.1570 5966,~~313~~489.4437 0.00 ~~0.00~~ 6-A-9 ~~7,554,937.00~~11/25/05 6- 12/24/05 30 5.~~46400~~29000% 5,~~991~~666,~~256~~204.1940 3224,~~272~~978.9052 0.00 ~~0.00~~ 6-A-10 ~~0.00~~11/25/05 4- 12/24/05 30 3.~~04000~~30625% 87,~~387~~932,~~759~~686.4086 2821,~~238~~856.7920 0.00 ~~0.00~~ 6-A-11 ~~25,000,000.00~~11/01/05 - 11/30/05 30 6.00000% 2423,~~806~~359,~~057~~697.5753 ~~124~~116,~~030~~798.2949 0.00 ~~0.00~~ 6-A-12 ~~18,700,000.00~~11/01/05 - 11/30/05 30 4.75000% 18,700,000.00 74,020.83 0.00 ~~0.00~~ 6-A-13 ~~0.00~~11/01/05 - 11/30/05 30 5.25000% 109,~~141~~240,~~867~~371.0199 4440,~~370~~426.6763 0.00 ~~0.00~~ 6-A-14 ~~102,887,000.00~~11/01/05 - 11/30/05 30 5.25000% 7872,~~272~~521,~~189~~819.4947 ~~342~~317,~~440~~282.8396 0.00 ~~0.00~~ 6-A-15 ~~13,846,000.00~~11/01/05 - 11/30/05 30 5.25000% 13,846,000.00 60,576.25 0.00 ~~0.00~~ 6-A-16 ~~4,385,000.00~~11/01/05 - 11/30/05 30 5.25000% 4,~~785~~869,~~083~~370.9248 2021,~~934~~303.7450 0.00 ~~0.00~~ 6-A-17 ~~13,882,000.00~~11/01/05 - 11/30/05 30 5.25000% 13,882,000.00 60,733.75 0.00 ~~0.00~~ 7-A-1 ~~79,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 6158,~~095~~141,~~045~~748.3948 ~~267~~254,~~290~~370.8215 0.00 ~~0.00~~ 7-A-2 ~~15,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 15,000,000.00 65,625.00 0.00 ~~0.00~~ 7-A-3 ~~20,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 1514,~~467~~719,~~100~~429.1099 6764,~~668~~397.5651 0.00 ~~0.00~~ 7-A-4 ~~1,200,000.00~~11/01/05 - 11/30/05 30 5.25000% ~~928~~883,~~026~~165.0180 43,~~060~~863.1185 0.00 ~~0.00~~ 7-A-5 ~~12,500,000.00~~11/01/05 - 11/30/05 30 5.25000% 13,~~640~~880,~~490~~759.0864 5960,~~677~~728.1432 0.00 ~~0.00~~ 7-A-6 ~~10,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 8,~~859~~619,~~509~~240.9236 3837,~~760~~709.3618 0.00 ~~0.00~~ 7-A-7 ~~10,649,000.00~~11/01/05 - 11/30/05 30 5.25000% 10,649,000.00 46,589.38 0.00 ~~0.00~~ 8-A-1 ~~100,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 8377,~~690~~497,~~051~~086.8250 ~~383~~355,~~579~~194.4098 0.00 ~~0.00~~ 9-A-1 ~~69,815,000.00~~11/01/05 - 11/30/05 30 5.50000% 4845,~~411~~257,~~768~~195.9056 ~~221~~207,~~887~~428.2781 0.00 ~~0.00~~ 9-A-2 ~~69,815,000.00~~11/01/05 - 11/30/05 30 5.00000% 4845,~~411~~257,~~768~~195.9056 ~~201~~188,~~715~~571.7065 0.00 ~~0.00~~ 9-A-3 ~~50,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 3432,~~671~~412,~~466~~229.6615 ~~151~~141,~~687~~803.6750 0.00 ~~0.00~~ 9-A-4 11~~,225,000.00~~/01/05 - 11/30/05 30 5.25000% 9,~~886~~604,~~338~~319.3656 4342,~~252~~018.7390 0.00 ~~0.00~~ 9-A-5 ~~9,473,000.00~~11/01/05 - 11/30/05 30 5.25000% 9,473,000.00 41,444.38 0.00 ~~0.00~~ 9-A-6 ~~14,502,000.00~~11/01/05 - 11/30/05 30 5.25000% 1516,~~825~~103,~~150~~902.9811 6970,~~235~~454.0457 0.00 ~~0.00~~ 9-A-7 ~~25,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 25,000,000.00 109,375.00 0.00 ~~0.00~~ 9-A-8 ~~170,000.00~~11/01/05 - 11/30/05 30 5.25000% ~~185~~188,~~510~~778.6733 ~~811~~825.6191 0.00 ~~0.00~~ 10-A-1 ~~138,300,000.00~~11/01/05 - 11/30/05 30 5.00000% 9386,~~241~~991,~~083~~981.6352 ~~388~~362,~~504~~466.5259 0.00 ~~0.00~~ 15-PO ~~862,263.34~~N/A N/A 0.00000% ~~762~~747,~~263~~093.6490 0.00 0.00 ~~0.00~~ 30-PO ~~14,871,409.39~~N/A N/A 0.00000% 1312,~~292~~755,~~561~~488.7707 0.00 0.00 ~~0.00~~ 15-AX ~~0.00~~11/01/05 - 11/30/05 30 4.50000% 7,~~743~~171,~~286~~809.9655 2926,~~037~~894.3329 0.00 ~~0.00~~ 30-AX ~~0.00~~11/01/05 - 11/30/05 30 5.25000% 2322,~~951~~542,~~465~~768.3611 ~~104~~98,~~787~~624.6661 0.00 ~~0.00~~ B-1 ~~20,444,000.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 19,~~883~~762,~~286~~117.2292 8786,~~520~~993.8668 0.00 ~~0.00~~ B-2 ~~5,841,000.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 5,~~680~~646,~~799~~181.9831 2524,~~005~~854.3573 0.00 ~~0.00~~ B-3 ~~3,650,000.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 3,~~549~~528,~~892~~259.1317 15,~~625~~531.6755 0.00 ~~0.00~~ B-4 ~~2,191,000.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 2,~~130~~117,~~907~~922.8515 9,~~379~~323.6818 0.00 ~~0.00~~ B-5 ~~2,190,000.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 2,~~129~~116,~~935~~955.2850 9,~~375~~318.4093 0.00 ~~0.00~~ B-6 ~~2,190,954.00~~11/01/05 - 11/30/05 30 5.~~28208~~28245% 2,~~130~~117,~~863~~877.1168 9,~~379~~322.4899 0.00 ~~0.00~~ Totals 14,~~460~~901,~~246,726~~442.7343 ~~5,172,890.04~~ 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 0.0100 (0.0002) ~~544~~519,~~567~~808.8851 0.00 ~~121~~118,~~792~~209,~~906~~856.6459 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 2523,~~041~~091.2696 0.00 54,~~349~~991,~~245~~841.1956 2-A-2 0.00 0.00 5447,~~803~~131.9371 0.00 1110,~~507~~100,~~336~~638.1945 2-A-3 0.00 0.00 32,~~288~~827.2490 0.00 ~~690~~606,~~440~~038.1731 2-A-4 0.00 0.00 6,095.83 0.00 1,330,000.00 2-A-5 0.00 0.00 2021,~~897~~631.4224 0.00 65,~~116~~442,~~920~~682.6384 2-A-6 0.00 (0.0001) ~~277~~241,~~049~~947.1932 0.00 6154,~~169~~426,~~206~~828.2644 2-A-7 0.00 0.00 94,068.3334 0.00 20,524,000.00 2-A-8 0.00 0.00 59,026.46 0.00 12,878,500.00 2-A-9 0.00 0.00 74,683.1213 0.00 16,294,500.00 2-A-10 0.00 0.00 8,298.1213 0.00 1,810,500.00 2-A-11 0.00 0.00 4,583.33 0.00 1,000,000.00 2-A-12 0.00 0.00 2115,~~319~~236.5992 0.00 65,~~116~~442,~~920~~682.6384 3-A-1 0.00 (0.0001) ~~176~~166,~~797~~718.1146 0.00 4644,~~239~~231,~~903~~533.2037 3-A-2 0.00 0.00 1918,~~813~~683.4796 0.00 54,~~182~~956,~~058~~982.1219 3-A-3 0.00 0.00 32,~~048~~874.2346 0.00 ~~797~~762,~~239~~612.7164 4-A-1 0.00 (0.0001) ~~169~~162,~~010~~874.4073 0.00 4037,~~104~~673,~~826~~266.0826 5-A-1 0.00 0.00 7872,~~231~~510.3478 0.00 1716,~~825~~518,~~024~~805.2794 5-A-2 0.00 0.00 3,~~911~~625.5754 0.00 ~~891~~825,~~251~~940.2130 6-A-1 0.00 0.00 4335,~~219~~792.1992 0.00 1210,~~401~~626,~~113~~355.7759 6-A-2 0.00 0.00 7368,~~833~~638.6196 0.00 2120,~~755~~513,~~115~~679.9606 6-A-3 0.00 0.00 104,343.75 0.00 23,850,000.00 6-A-4 0.00 0.00 8,750.00 0.00 2,000,000.00 6-A-5 0.00 0.00 0.00 0.00 0.00 6-A-6 0.00 0.00 0.00 0.00 5,~~727~~543,~~501~~680.7495 6-A-7 0.00 0.00 0.00 0.00 1,031,250.00 6-A-8 0.00 0.00 5966,~~313~~489.4438 0.00 1716,~~578~~911,~~906~~015.3983 6-A-9 0.00 0.00 3224,~~272~~978.9052 0.00 5,~~859~~637,~~634~~004.9578 6-A-10 0.00 0.00 2821,~~238~~856.7921 0.00 87,~~203~~891,~~489~~807.6539 6-A-11 0.00 0.00 ~~124~~116,~~030~~798.2949 0.00 23,~~872~~476,~~720~~496.8502 6-A-12 0.00 0.00 74,020.8384 0.00 18,700,000.00 6-A-13 0.00 0.00 4440,~~370~~426.6763 0.00 9,~~913~~195,~~388~~246.0335 6-A-14 0.0100 (0.0001) ~~342~~317,~~440~~282.8297 0.00 7672,~~101~~345,~~089~~447.7885 6-A-15 0.00 0.00 60,576.25 0.00 13,846,000.00 6-A-16 0.00 0.00 2021,~~934~~303.7450 0.00 4,~~806~~890,~~018~~673.6698 6-A-17 0.00 0.00 60,733.75 0.00 13,882,000.00 7-A-1 0.00 (0.0001) ~~267~~254,~~290~~370.8216 0.00 6057,~~337~~981,~~051~~920.7763 7-A-2 0.00 0.00 65,625.00 0.00 15,000,000.00 7-A-3 0.00 0.00 6764,~~668~~397.5651 0.00 1514,~~275~~678,~~202~~967.9825 7-A-4 0.00 0.00 43,~~060~~863.1185 0.00 ~~916~~880,~~512~~738.1803 7-A-5 0.00 0.00 5960,~~677~~728.1433 0.00 13,~~700~~941,~~167~~487.2397 7-A-6 0.00 0.00 3837,~~760~~709.3618 0.00 8,~~799~~558,~~832~~512.7703 7-A-7 0.00 0.00 46,589.3738 0.00 10,649,000.00 8-A-1 0.0100 (0.0001) ~~383~~355,~~579~~194.4099 0.00 8176,~~919~~263,~~966~~552.3818 9-A-1 0.00 (0.0001) ~~221~~207,~~887~~428.2782 0.00 4744,~~502~~258,~~132~~153.4140 9-A-2 0.00 (0.0001) ~~201~~188,~~715~~571.7065 0.00 4744,~~502~~258,~~132~~153.4140 9-A-3 0.00 0.00 ~~151~~141,~~687~~803.6651 0.00 3431,~~020~~696,~~004~~736.5966 9-A-4 0.00 0.00 4342,~~252~~018.7390 0.00 9,~~816~~533,~~291~~039.7208 9-A-5 0.00 0.00 41,444.3738 0.00 9,473,000.00 9-A-6 0.00 0.00 6970,~~235~~454.0357 0.00 1516,~~894~~174,~~386~~356.0168 9-A-7 0.00 0.00 109,375.00 0.00 25,000,000.00 9-A-8 0.00 0.00 ~~811~~825.6191 0.00 ~~186~~189,~~322~~604.2724 10-A-1 0.0100 (0.0001) ~~388~~362,~~504~~466.5160 0.00 9086,~~682~~066,~~682~~653.1749 15-PO 0.00 0.00 0.00 0.00 ~~758~~699,~~449~~285.5493 30-PO 0.00 0.00 0.00 0.00 1312,~~073~~651,~~367~~299.7169 15-AX 0.00 0.00 2926,~~037~~894.3329 0.00 7,~~516~~134,~~381~~195.2419 30-AX 0.00 0.00 ~~104~~98,~~787~~624.6661 0.00 2322,~~527~~413,~~826~~932.6658 B-1 0.00 0.00 8786,~~520~~993.8668 0.00 19,~~853~~731,~~172~~466.7306 B-2 0.00 0.00 2524,~~005~~854.3573 0.00 5,~~672~~637,~~196~~423.3485 B-3 0.00 0.00 15,~~625~~531.6755 0.00 3,~~544~~522,~~515~~786.7769 B-4 0.00 0.00 9,~~379~~323.6818 0.00 2,~~127~~114,~~680~~637.5616 B-5 0.00 0.00 9,~~375~~318.4093 0.00 2,~~126~~113,~~709~~672.4602 B-6 0.00 0.00 9,~~379~~322.4899 0.00 2,~~127~~114,~~635~~592.8977 Totals 0.0400 (0.0011) 54,~~172~~901,~~889~~442.9258 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 - 11/30/05 140,000,000.00 5.25000% ~~889~~848.~~09042436~~666932 3.~~88977057~~712918 0.~~00000000~~000000 ~~0.00000000~~ A-LR N/A 50.00 5.25000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-UR N/A 50.00 5.25000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 7,507,000.00 5.50000% ~~727~~671.~~79389503~~139740 3.~~33572266~~076057 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 20,000,000.00 5.50000% ~~597~~514.~~86106950~~164042 2.~~74019650~~356585 0.~~00000000~~000000 ~~0.00000000~~ 2-A-3 11/01/05 - 11/30/05 1,200,000.00 5.50000% ~~597~~514.~~86106667~~164042 2.~~74020000~~356583 0.~~00000000~~000000 ~~0.00000000~~ 2-A-4 11/01/05 - 11/30/05 1,330,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333083~~583331 0.~~00000000~~000000 ~~0.00000000~~ 2-A-5 11/25/05 - 12/24/05 10,187,500.00 34.~~96000~~69375% ~~621~~542.~~60029644~~844106 2.~~05128049~~123312 0.~~00000000~~000000 ~~0.00000000~~ 2-A-6 11/01/05 - 11/30/05 101,875,000.00 5.25000% ~~621~~542.~~60029625~~844106 2.~~71950125~~374943 0.~~00000000~~000000 ~~0.00000000~~ 2-A-7 11/01/05 - 11/30/05 20,524,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333317~~583333 0.~~00000000~~000000 ~~0.00000000~~ 2-A-8 11/01/05 - 11/30/05 12,878,500.00 5.50000% 1000.~~00000000~~000000 4.~~58333346~~583333 0.~~00000000~~000000 ~~0.00000000~~ 2-A-9 11/01/05 - 11/30/05 16,294,500.00 5.50000% 1000.~~00000000~~000000 4.~~58333364~~583334 0.~~00000000~~000000 ~~0.00000000~~ 2-A-10 11/01/05 - 11/30/05 1,810,500.00 5.50000% 1000.~~00000000~~000000 4.~~58333610~~583336 0.~~00000000~~000000 ~~0.00000000~~ 2-A-11 11/01/05 - 11/30/05 1,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 ~~0.00000000~~ 2-A-12 11/25/05 - 12/24/05 0.00 43.~~04000~~30625% ~~621~~542.~~60029644~~844106 21.~~09272147~~495649 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 58,000,000.00 4.50000% ~~812~~766.~~86029259~~521612 32.~~04822603~~874456 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/01/05 - 11/30/05 6,500,000.00 4.50000% ~~812~~766.~~86029231~~521612 32.~~04822615~~874455 0.~~00000000~~000000 ~~0.00000000~~ 3-A-3 11/01/05 - 11/30/05 1,000,000.00 4.50000% ~~812~~766.~~86029000~~521610 32.~~04823000~~874460 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 45,000,000.00 5.00000% ~~901~~868.~~38883378~~665221 3.~~75578689~~619438 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 25,000,000.00 5.25000% ~~715~~662.~~25793920~~955675 32.~~12925360~~900431 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 1,250,000.00 5.25000% ~~715~~662.~~25793600~~955672 32.~~12925600~~900432 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 22,425,000.00 4.00000% ~~578~~478.~~18321249~~835029 1.~~92727759~~596117 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/01/05 - 11/30/05 25,000,000.00 4.00000% ~~886~~823.~~00331640~~667474 2.~~95334440~~745558 0.~~00000000~~000000 ~~0.00000000~~ 6-A-3 11/01/05 - 11/30/05 23,850,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-4 11/01/05 - 11/30/05 2,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-5 N/A 8,677,125.00 6.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-6 N/A 8,096,875.00 0.00000% ~~733~~684.~~12823775~~669203 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-7 N/A 1,031,250.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-8 11/25/05 - 12/24/05 22,664,813.00 34.~~96000~~69375% ~~793~~750.~~02530094~~000218 2.~~61698343~~933594 0.~~00000000~~000000 ~~0.00000000~~ 6-A-9 11/25/05 - 12/24/05 7,554,937.00 65.~~46400~~29000% ~~793~~750.~~02530120~~000218 43.~~27176295~~306251 0.~~00000000~~000000 ~~0.00000000~~ 6-A-10 11/25/05 - 12/24/05 0.00 43.~~04000~~30625% ~~793~~750.~~02535560~~000270 2.~~66985203~~066407 0.~~00000000~~000000 ~~0.00000000~~ 6-A-11 11/01/05 - 11/30/05 25,000,000.00 6.00000% ~~992~~934.~~24230280~~387901 4.~~96121160~~671940 0.~~00000000~~000000 ~~0.00000000~~ 6-A-12 11/01/05 - 11/30/05 18,700,000.00 4.75000% 1000.~~00000000~~000000 3.~~95833316~~958333 0.~~00000000~~000000 ~~0.00000000~~ 6-A-13 11/01/05 - 11/30/05 0.00 5.25000% ~~775~~706.~~80988247~~849331 3.~~39416838~~092466 0.~~00000000~~000000 ~~0.00000000~~ 6-A-14 11/01/05 - 11/30/05 102,887,000.00 5.25000% ~~760~~704.~~75878867~~868637 3.~~32831971~~083800 0.~~00000000~~000000 ~~0.00000000~~ 6-A-15 11/01/05 - 11/30/05 13,846,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 6-A-16 11/01/05 - 11/30/05 4,385,000.00 5.25000% ~~1091~~1110.~~23920639~~460771 4.~~77417104~~858267 0.~~00000000~~000000 ~~0.00000000~~ 6-A-17 11/01/05 - 11/30/05 13,882,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 7-A-1 11/01/05 - 11/30/05 79,000,000.00 5.25000% ~~773~~735.~~35500494~~971500 3.~~38342810~~219875 0.~~00000000~~000000 ~~0.00000000~~ 7-A-2 11/01/05 - 11/30/05 15,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 7-A-3 11/01/05 - 11/30/05 20,000,000.00 5.25000% ~~773~~735.~~35500500~~971500 3.~~38342800~~219875 0.~~00000000~~000000 ~~0.00000000~~ 7-A-4 11/01/05 - 11/30/05 1,200,000.00 5.25000% ~~773~~735.~~35500833~~971500 3.~~38342500~~219875 0.~~00000000~~000000 ~~0.00000000~~ 7-A-5 11/01/05 - 11/30/05 12,500,000.00 5.25000% ~~1091~~1110.~~23920640~~460771 4.~~77417120~~858266 0.~~00000000~~000000 ~~0.00000000~~ 7-A-6 11/01/05 - 11/30/05 10,000,000.00 5.25000% ~~885~~861.~~95099200~~924036 3.~~87603600~~770918 0.~~00000000~~000000 ~~0.00000000~~ 7-A-7 11/01/05 - 11/30/05 10,649,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500047~~375000 0.~~00000000~~000000 ~~0.00000000~~ 8-A-1 11/01/05 - 11/30/05 100,000,000.00 5.50000% ~~836~~774.~~90051820~~970865 3.~~83579400~~551950 0.~~00000000~~000000 ~~0.00000000~~ 9-A-1 11/01/05 - 11/30/05 69,815,000.00 5.50000% ~~693~~648.~~42933324~~244583 32.~~17821772~~971121 0.~~00000000~~000000 ~~0.00000000~~ 9-A-2 11/01/05 - 11/30/05 69,815,000.00 5.00000% ~~693~~648.~~42933324~~244583 2.~~88928883~~701019 0.~~00000000~~000000 ~~0.00000000~~ 9-A-3 11/01/05 - 11/30/05 50,000,000.00 5.25000% ~~693~~648.~~42933320~~244583 32.~~03375340~~836070 0.~~00000000~~000000 ~~0.00000000~~ 9-A-4 11/01/05 - 11/30/05 11,225,000.00 5.25000% ~~880~~855.~~74283831~~618669 3.~~85324989~~743332 0.~~00000000~~000000 ~~0.00000000~~ 9-A-5 11/01/05 - 11/30/05 9,473,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500053~~375001 0.~~00000000~~000000 ~~0.00000000~~ 9-A-6 11/01/05 - 11/30/05 14,502,000.00 5.25000% ~~1091~~1110.~~23920701~~460772 4.~~77417184~~858266 0.~~00000000~~000000 ~~0.00000000~~ 9-A-7 11/01/05 - 11/30/05 25,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 9-A-8 11/01/05 - 11/30/05 170,000.00 5.25000% ~~1091~~1110.~~23923529~~460765 4.~~77417647~~858294 0.~~00000000~~000000 ~~0.00000000~~ 10-A-1 11/01/05 - 11/30/05 138,300,000.00 5.00000% ~~674~~629.~~19438633~~009266 2.~~80914331~~620872 0.~~00000000~~000000 ~~0.00000000~~ 15-PO N/A 862,263.34 0.00000% ~~884~~866.~~02649706~~433565 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 14,871,409.39 0.00000% ~~893~~857.~~83335644~~718844 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 15-AX 11/01/05 - 11/30/05 0.00 4.50000% ~~664~~615.~~94858038~~873414 2.~~49355751~~309526 0.~~00000000~~000000 ~~0.00000000~~ 30-AX 11/01/05 - 11/30/05 0.00 5.25000% ~~643~~605.~~30477319~~469023 2.~~81445836~~648927 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 20,444,000.00 5.~~28208~~28245% ~~972~~966.~~57318626~~646347 4.~~28100470~~255218 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 5,841,000.00 5.~~28208~~28245% ~~972~~966.~~57318610~~646347 4.~~28100496~~255218 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 3,650,000.00 5.~~28208~~28245% ~~972~~966.~~57318630~~646348 4.~~28100548~~255219 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 2,191,000.00 5.~~28208~~28245% ~~972~~966.~~57318576~~646349 4.~~28100411~~255217 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 2,190,000.00 5.~~28208~~28245% ~~972~~966.~~57318721~~646347 4.~~28100457~~255219 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 2,190,954.00 5.~~28208~~28245% ~~972~~966.~~57318501~~646347 4.~~28100270~~255219 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.~~00000007~~000000 0.~~00000000~~000000 3.~~88977057~~712918 0.~~00000000~~000000 ~~869~~844.~~94933314~~356119 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 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~33572133~~076057 0.~~00000000~~000000 ~~712~~664.~~56762888~~958247 2-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~74019650~~356585 0.~~00000000~~000000 ~~575~~505.~~36680950~~031923 2-A-3 0.~~00000000~~000000 0.~~00000000~~000000 2.~~74020000~~356583 0.~~00000000~~000000 ~~575~~505.~~36680833~~031925 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333083~~583331 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-5 0.~~00000000~~000000 0.~~00000000~~000000 2.~~05128049~~123312 0.~~00000000~~000000 ~~600~~534.~~43392687~~251076 2-A-6 0.~~00000000~~000000 0.~~00000000~~000000 2.~~71950125~~374943 0.~~00000000~~000000 ~~600~~534.~~43392648~~251077 2-A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333317~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333346~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333303~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-10 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333057~~583336 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-11 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-12 0.~~00000000~~000000 0.~~00000000~~000000 21.~~09272049~~495649 0.~~00000000~~000000 ~~600~~534.~~43392687~~251076 3-A-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~04822603~~874456 0.~~00000000~~000000 ~~797~~762.~~23971034~~612644 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 32.~~04822615~~874455 0.~~00000000~~000000 ~~797~~762.~~23971077~~612645 3-A-3 0.~~00000000~~000000 0.~~00000000~~000000 32.~~04823000~~874460 0.~~00000000~~000000 ~~797~~762.~~23971000~~612640 4-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75578667~~619438 0.~~00000000~~000000 ~~891~~837.~~21835733~~183695 5-A-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~12925360~~900431 0.~~00000000~~000000 ~~713~~660.~~00097080~~752238 5-A-2 0.~~00000000~~000000 0.~~00000000~~000000 32.~~12925600~~900432 0.~~00000000~~000000 ~~713~~660.~~00096800~~752240 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1.~~92727715~~596117 0.~~00000000~~000000 ~~553~~473.~~00395853~~862011 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~95334440~~745558 0.~~00000000~~000000 ~~870~~820.~~20463840~~547162 6-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-5 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-6 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~707~~684.~~37188607~~669203 6-A-7 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-8 0.~~00000000~~000000 0.~~00000000~~000000 2.~~61698343~~933595 0.~~00000000~~000000 ~~775~~746.~~60341619~~135246 6-A-9 0.~~00000000~~000000 0.~~00000000~~000000 43.~~27176295~~306251 0.~~00000000~~000000 ~~775~~746.~~60341668~~135246 6-A-10 0.~~00000000~~000000 0.~~00000000~~000000 2.~~66985203~~066407 0.~~00000000~~000000 ~~775~~746.~~60347009~~135298 6-A-11 0.~~00000000~~000000 0.~~00000000~~000000 4.~~96121160~~671940 0.~~00000000~~000000 ~~954~~939.~~90883400~~059841 6-A-12 0.~~00000000~~000000 0.~~00000000~~000000 3.~~95833316~~958334 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-13 0.~~00000000~~000000 0.~~00000000~~000000 3.~~39416838~~092466 0.~~00000000~~000000 ~~758~~703.~~33220795~~397410 6-A-14 0.~~00000010~~000000 0.~~00000000~~000000 3.~~32831961~~083800 0.~~00000000~~000000 ~~739~~703.~~65700020~~154411 6-A-15 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-16 0.~~00000000~~000000 0.~~00000000~~000000 4.~~77417104~~858267 0.~~00000000~~000000 ~~1096~~1115.~~01337742~~319038 6-A-17 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 7-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~38342810~~219875 0.~~00000000~~000000 ~~763~~733.~~76014899~~948362 7-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 7-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~38342800~~219875 0.~~00000000~~000000 ~~763~~733.~~76014900~~948362 7-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~38342500~~219875 0.~~00000000~~000000 ~~763~~733.~~76015000~~948358 7-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~77417120~~858266 0.~~00000000~~000000 ~~1096~~1115.~~01337840~~319038 7-A-6 0.~~00000000~~000000 0.~~00000000~~000000 3.~~87603600~~770918 0.~~00000000~~000000 ~~879~~855.~~98327700~~851203 7-A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37499953~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 8-A-1 0.~~00000010~~000000 0.~~00000000~~000000 3.~~83579400~~551950 0.~~00000000~~000000 ~~819~~762.~~19966380~~635522 9-A-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~17821772~~971121 0.~~00000000~~000000 ~~680~~633.~~40009181~~934733 9-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~88928883~~701019 0.~~00000000~~000000 ~~680~~633.~~40009181~~934733 9-A-3 0.~~00000000~~000000 0.~~00000000~~000000 32.~~03375320~~836070 0.~~00000000~~000000 ~~680~~633.~~40009180~~934733 9-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~85324989~~743332 0.~~00000000~~000000 ~~874~~849.~~50260312~~268515 9-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37499947~~375001 0.~~00000000~~000000 1000.~~00000000~~000000 9-A-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~77417115~~858266 0.~~00000000~~000000 ~~1096~~1115.~~01337815~~319037 9-A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 9-A-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~77417647~~858294 0.~~00000000~~000000 ~~1096~~1115.~~01335294~~319059 10-A-1 0.~~00000007~~000000 0.~~00000000~~000000 2.~~80914324~~620872 0.~~00000000~~000000 ~~655~~622.~~69546038~~318536 15-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~879~~810.~~60313841~~988822 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~879~~850.~~09406346~~712892 15-AX 0.~~00000000~~000000 0.~~00000000~~000000 2.~~49355751~~309526 0.~~00000000~~000000 ~~645~~612.~~46323299~~643311 30-AX 0.~~00000000~~000000 0.~~00000000~~000000 2.~~81445836~~648927 0.~~00000000~~000000 ~~631~~602.~~92639639~~008670 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100470~~255218 0.~~00000000~~000000 ~~971~~965.~~10021180~~147039 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100496~~255218 0.~~00000000~~000000 ~~971~~965.~~10021229~~147038 B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100548~~255219 0.~~00000000~~000000 ~~971~~965.~~10021096~~147038 B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100411~~255217 0.~~00000000~~000000 ~~971~~965.~~10020995~~147038 B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100457~~255219 0.~~00000000~~000000 ~~971~~965.~~10021005~~147041 B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~28100270~~255219 0.~~00000000~~000000 ~~971~~965.~~10021023~~147041 (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 15-PO-3 0.00000% 0.00 0.00 ~~231~~227,~~798~~016.3347 ~~230~~225,~~546~~867.1628 8381.~~58661169~~89024110% 15-PO-10 0.00000% 0.00 0.00 ~~530~~520,~~465~~077.3143 ~~527~~473,~~903~~418.3965 9080.~~01735283~~72669064% 30-PO-1 0.00000% 0.00 0.00 2,~~341~~188,~~439~~597.9372 2,~~261~~185,~~261~~276.5464 9087.~~75454705~~70493291% 30-PO-2 0.00000% 0.00 0.00 54,~~059~~880,~~817~~893.4716 54,~~006~~821,~~358~~197.1835 8582.~~79652668~~62333061% 30-PO-4 0.00000% 0.00 0.00 ~~177~~173,~~752~~893.2639 ~~177~~142,~~499~~222.6140 9777.~~25262644~~92412580% 30-PO-5 0.00000% 0.00 0.00 8584,~~994~~643.8054 8584,~~704~~347.5935 5251.~~61749742~~78423315% 30-PO-6 0.00000% 0.00 0.00 1,~~168~~151,~~776~~340.7099 1,~~167~~149,~~103~~658.48 9492.~~07332789~~66718933% 30-PO-7 0.00000% 0.00 0.00 2,~~421~~327,~~538~~358.4571 2,~~381~~322,~~237~~802.3309 8886.~~37239676~~20375017% 30-PO-8 0.00000% 0.00 0.00 ~~679~~642,~~773~~007.1345 ~~655~~641,~~095~~083.6049 8280.~~63991532~~87229609% 30-PO-9 0.00000% 0.00 0.00 1,~~357~~306,~~469~~753.0210 1,~~339~~304,~~107~~711.37 91 88.~~01240924~~67472239% 15-AX-3 4.50000% 2,~~565~~326,~~417~~251.0703 2,~~475~~314,~~527~~380.3970 0.00 0.00 7570.~~37082232~~46449061% 15-AX-10 4.50000% 54,~~177~~845,~~869~~558.8952 54,~~040~~819,~~853~~814.8549 0.00 0.00 6057.~~29385364~~64999305% 30-AX-1 5.25000% ~~792~~765,~~254~~501.7963 ~~780~~764,~~725~~437.2392 0.00 0.00 7977.~~07140918~~42183965% 30-AX-2 5.25000% 2,~~414~~135,~~010~~314.3401 2,~~346~~132,~~141~~590.0795 0.00 0.00 4138.~~89590586~~08246265% 30-AX-4 5.25000% 1,~~725~~669,~~014~~256.2673 1,~~684~~635,~~583~~562.2084 0.00 0.00 8381.~~83561675~~39605062% 30-AX-5 5.25000% ~~890~~835,~~721~~091.2440 ~~888~~832,~~278~~781.4832 0.00 0.00 7368.~~59348023~~99556501% 30-AX-6 5.25000% 7,~~747~~216,~~277~~991.6400 7,~~586~~207,~~278~~066.8795 0.00 0.00 7369.~~07626143~~42343112% 30-AX-7 5.25000% 1,~~222~~192,~~034~~008.1331 1,~~220~~190,~~487~~398.2671 0.00 0.00 6260.~~06515721~~53507111% 30-AX-8 5.25000% 4746,~~073~~742.5061 46,~~991~~658.3987 0.00 0.00 9695.~~61978515~~93608520% 30-AX-9 5.25000% 98,~~113~~681,~~079~~862.4643 8,~~974~~604,~~341~~435.1702 0.00 0.00 5957.~~70235777~~24153430%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2514,~~426~~306,~~209~~699.7460 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 2514,~~426~~306,~~209~~699.7460 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 254~~241,~~811~~750.0219 Payment of Interest and Principal 2514,~~171~~064,~~398~~949.7241 Total Withdrawals (Pool Distribution Amount) 2514,~~426~~306,~~209~~699.7460 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~243~~230,~~515~~873.0207 Master Servicing Fee 1,~~350~~300.4511 WMMSC Master Servicing Fee 9,~~945~~577.5501 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~254~~241,~~811~~750.0219 *Servicer Payees include: BANK OF AMERICA (NY); CENLAR FSB; CENTRAL MORTGAGE; CITIMORTGAGE INC (MO); DOWNEY SAVINGS; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; HSBC BANK USA, NA; NATIONAL CITY MTG CO; PHH US MTG CORP; PROVIDENT FUNDING ASSOC. LP; SUN TRUST MTG INC; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Ratio NoStrip ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.569286% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.307508% ~~Loans~~Weighted NoAverage ofRemaining ~~Loans~~Term ~~Principal~~309 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~2,302 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~0-29~~Paid ~~Days~~In 0Full 013 0Ending 0Scheduled ~~0.00~~Collateral ~~0.00~~Loan ~~0.00~~Count ~~0.00~~2,289 30Beginning ~~Days~~Scheduled 7Collateral 0Balance ~~0 0 7 2~~1,~~956~~108,~~791~~190,677.7350 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 2Balance 1,~~956~~099,~~791~~027,170.7369 60Ending ~~Days~~Actual 2Collateral 0Balance 0at 030-Nov-2005 ~~2 923~~1,~~931~~100,555,635.7277 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~923~~7,~~931~~099,231.7204 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Non-PO 0Optimal 0Amount 013,550,876.34 0Class ~~0.00~~AP ~~0.00~~Deferred ~~0.00~~Amount 0.00 ~~0.00~~Ending ~~Totals~~Scheduled 9Balance 0for 0Premium 0Loans ~~9 3~~1,~~880~~099,~~723~~027,170.4569 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 3~~1,~~880~~956,~~723~~038.4526 NoUnscheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0~~7,207,468.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.294613% 0.000000% 0.000000% 0.000000% 0.294613% 0.257015% 0.000000% 0.000000% 0.000000% 0.257015% 60 Days 0.084175% 0.000000% 0.000000% 0.000000% 0.084175% 0.080312% 0.000000% 0.000000% 0.000000% 0.080312% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.378788% 0.000000% 0.000000% 0.000000% 0.378788% 0.337327% 0.000000% 0.000000% 0.000000% 0.337327%55

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 10 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 290,322.14 0.00 0.00 0.00 290,322.14 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 290,322.14 0.00 0.00 0.00 290,322.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.456621% 0.000000% 0.000000% 0.000000% 0.456621% 0.311434% 0.000000% 0.000000% 0.000000% 0.311434% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.456621% 0.000000% 0.000000% 0.000000% 0.456621% 0.311434% 0.000000% 0.000000% 0.000000% 0.311434% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 337,848.41 0.00 0.00 0.00 337,848.41 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 337,848.41 0.00 0.00 0.00 337,848.41 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.331126% 0.000000% 0.000000% 0.000000% 0.331126% 0.227936% 0.000000% 0.000000% 0.000000% 0.227936% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.331126% 0.000000% 0.000000% 0.000000% 0.331126% 0.227936% 0.000000% 0.000000% 0.000000% 0.227936% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1 0 0 0 1 681,087.59 0.00 0.00 0.00 681,087.59 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 681,087.59 0.00 0.00 0.00 681,087.59 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.909091% 0.000000% 0.000000% 0.000000% 0.909091% 1.278608% 0.000000% 0.000000% 0.000000% 1.278608% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.909091% 0.000000% 0.000000% 0.000000% 0.909091% 1.278608% 0.000000% 0.000000% 0.000000% 1.278608% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 403,783.87 0.00 0.00 0.00 403,783.87 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 403,783.87 0.00 0.00 0.00 403,783.87 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.173913% 0.000000% 0.000000% 0.000000% 2.173913% 2.087040% 0.000000% 0.000000% 0.000000% 2.087040% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.173913% 0.000000% 0.000000% 0.000000% 2.173913% 2.087040% 0.000000% 0.000000% 0.000000% 2.087040% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 2 0 0 0 2 813,444.89 0.00 0.00 0.00 813,444.89 60 Days 1 0 0 0 1 505,121.64 0.00 0.00 0.00 505,121.64 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,318,566.53 0.00 0.00 0.00 1,318,566.53 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.383142% 0.000000% 0.000000% 0.000000% 0.383142% 0.323358% 0.000000% 0.000000% 0.000000% 0.323358% 60 Days 0.191571% 0.000000% 0.000000% 0.000000% 0.191571% 0.200795% 0.000000% 0.000000% 0.000000% 0.200795% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.574713% 0.000000% 0.000000% 0.000000% 0.574713% 0.524153% 0.000000% 0.000000% 0.000000% 0.524153% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 9 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 430,304.83 0.00 0.00 0.00 430,304.83 60 Days 1 0 0 0 1 418,810.08 0.00 0.00 0.00 418,810.08 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 849,114.91 0.00 0.00 0.00 849,114.91 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.240385% 0.000000% 0.000000% 0.000000% 0.240385% 0.219760% 0.000000% 0.000000% 0.000000% 0.219760% 60 Days 0.240385% 0.000000% 0.000000% 0.000000% 0.240385% 0.213890% 0.000000% 0.000000% 0.000000% 0.213890% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.480769% 0.000000% 0.000000% 0.000000% 0.480769% 0.433650% 0.000000% 0.000000% 0.000000% 0.433650%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~4 ~~Funds~~Group 5 Group 6 Collateral Description Fixed 30 Year Ratio Strip Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.470326 5.719952 5.632289 Weighted Average Net Rate 5.220326 5.469951 5.382289 Weighted Average Remaining Term 333 214 334 Beginning Loan Count 82 43 505 Loans Paid In Full 2 0 0 Ending Loan Count 80 43 505 Beginning Scheduled Balance 40,574,661.0033 ~~Principal~~17,976,375.82 243,432,879.86 Ending scheduled Balance of39,124,602.39 ~~Contaminated~~17,916,834.40 ~~Properties~~243,075,325.27 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 238,191.48 137,373.46 1,458,754.93 Scheduled Principal 53,227.62 51,686.79 316,184.65 Unscheduled Principal 1,396,831.32 7,854.63 41,369.94 Scheduled Interest 184,963.86 85,686.67 1,142,570.28 Servicing Fee 8,453.05 3,745.09 50,715.20 Master Servicing Fee 44.08 11.72 219.43 Trustee Fee 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 26FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 827.22 0.00 79.67 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 175,~~039~~639.7651 81,929.86 1,091,555.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment 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 5.194557 5.469169 5.380815

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %Group ~~Current~~7 $Group ~~Current~~8 %Group ~~Bankruptcy~~9 ~~226~~Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.494143 5.710516 5.711277 Weighted Average Net Rate 5.244143 5.460516 5.461277 Weighted Average Remaining Term 334 332 333 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 766,~~659~~810.0007 0504,983.~~01552197%~~44 ~~226~~1,~~659~~142,494.0025 Beginning Loan Count 254 150 404 Loans Paid In Full 0~~.01972880%~~ ~~Fraud~~2 5 Ending Loan Count 254 148 399 Beginning Scheduled Balance 129,980,243.95 83,214,643.14 189,~~602~~448,~~467~~557.0069 0Ending Scheduled Balance 129,765,368.~~99999998%~~34 81,973,538.14 186,~~602~~726,~~467~~783.0007 Scheduled Principal 171,701.70 108,984.66 240,833.33 Unscheduled Principal 43,173.91 1,132,120.~~27102465%~~34 2,480,941.29 Scheduled Interest 595,108.37 395,998.78 901,660.92 Servicing Fee 27,079.22 17,336.38 39,468.42 Master Servicing Fee 0.00 0.00 100.10 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard 14Fee 0.00 0.00 0.00 Other Fee 4,~~602,467~~332.66 0.00 988.77 Pool Insurance Fee 0.~~99999998%~~00 120.00 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 563,~~817~~696.49 378,~~001~~662.1340 1861,103.~~11561454%~~63 ~~Limit~~Realized ofLoss ~~Subordinate's~~Amount ~~Exposure~~0.00 to0.00 ~~Certain~~0.00 ~~Types~~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 5.204143 5.460516 5.454380

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Group ~~REO~~10 ~~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~~Collateral ~~0.000%~~Description ~~Loans~~Fixed in15 ~~REO~~Year 0Ratio ~~Feb-05~~Strip ~~0.000%~~Mixed ~~Original~~Fixed ~~Principal~~Ratio ~~Balance~~Strip ~~0.00~~Weighted ~~Mar-05~~Average ~~0.000%~~Coupon ~~Current~~Rate ~~Principal Balance 0~~5.00466980 ~~Apr-05 0~~5.~~000%~~569286 ~~May-05~~Weighted ~~0.000%~~Average ~~Jun-05~~Net ~~0.000%~~Rate ~~Jul-05 0~~5.~~000%~~216980 ~~Aug-05 0~~5.~~000%~~308916 *TheWeighted ~~text~~Average ~~reported~~Remaining inTerm ~~the above table is presented graphically on the monthly bond remittance report~~152. ~~The monthly bond remittance report can be viewed online at www.ctslink.com. Group 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~~309.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Record ~~0.000%~~Date ~~Dec-04~~11/30/2005 ~~0.000%~~11/30/2005 ~~Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original~~ Principal ~~Balance~~And ~~0.00~~Interest ~~Mar-05~~Constant 0832,093.~~000%~~59 ~~Current Principal Balance 0~~7,099,231.0004 ~~Apr-05~~Beginning ~~0.000%~~Loan ~~May-05~~Count ~~0.000%~~213 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. Group 2,302 ~~12 Month REO History* New REO~~ Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans in REO 0 Sep-04 0~~1.~~000% Original Principal Balance 0.~~00 ~~Oct-04 0~~13.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Ending ~~0.000%~~Loan ~~Dec-04~~Count 0212.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05 0~~2,289.~~000% Current Principal Balance 0.~~00 ~~Apr-05~~Beginning ~~0.000%~~Scheduled 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. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 089,205,104.0076 ~~Oct-04 0~~1,108,190,677.~~000%~~50 ~~Current~~Ending ~~Principal~~Scheduled Balance 088,225,038.0062 ~~Nov-04 0~~1,099,027,170.~~000%~~69 ~~Dec-04~~Scheduled ~~0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original~~ Principal ~~Balance 0~~425,691.0050 ~~Mar-05 0~~1,956,038.~~000%~~26 ~~Current~~Unscheduled Principal ~~Balance 0~~554,374.0064 ~~Apr-05 0~~7,207,468.~~000%~~55 ~~May-05~~Scheduled ~~0.000%~~Interest ~~Jun-05 0~~406,402.~~000%~~09 ~~Jul-05 0~~5,143,192.~~000%~~78 ~~Aug-05~~Servicing ~~0.000%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report18,584.41 ~~The monthly bond remittance report can be viewed online at www~~230,873.~~ctslink.com.~~07 ~~Group~~Master 4Servicing 12Fee ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~125.~~000%~~86 ~~Original Principal Balance 0~~1,300.0011 ~~Oct-04~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Fry ~~0.000%~~Amount ~~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. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Other ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Apr-05 0~~9,577.~~000%~~01 ~~May-05~~Pool ~~0.000%~~Insurance ~~Jun-05~~Fee 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. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Spread ~~0.000%~~1 ~~Dec-04~~ 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr-05~~Spread ~~0.000%~~2 ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Spread ~~0.000%~~3 ~~Dec-04~~ 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr-05~~Net ~~0.000%~~Interest ~~May-05 0~~387,691.~~000%~~82 ~~Jun-05 0~~4,901,442.~~000%~~59 ~~Jul-05~~Realized ~~0.000%~~Loss ~~Aug-05~~Amount 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Cumulative ~~0.000%~~Realized ~~Dec-04~~Loss 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 9 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Sep-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000000 ~~Oct-04~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Amount ~~Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~count ~~Balance~~ 0~~.00~~ ~~Apr-05~~ 0~~.000%~~ ~~May-05~~Prepayment ~~0.000%~~Penalty ~~Jun-05~~Paid ~~0.000%~~Amount ~~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. Group 10 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Dec-04~~Paid ~~0.000%~~Count ~~Current REO Total Jan-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Feb-05~~Special ~~0.000%~~Servicing ~~Original~~Fee ~~Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~Apr~~Pass-05Through ~~0.000%~~Rate ~~May-05 0~~5.~~000%~~215287 ~~Jun-05 0~~5.000% 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.307508

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.~~000~~077% ~~Dec~~Apr-0405 0.~~000~~079% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.~~077~~000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.~~079~~000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 9 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 10 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.~~000~~916% ~~Dec~~Apr-0405 0.~~000~~942% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.~~916~~000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.~~942~~000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~Bankruptcy ~~Strip~~Loans ~~Weighted~~Month ~~Average~~Bankruptcy ~~Gross~~Percentage ~~Coupon~~Loans 5in Bankruptcy 0 Jan-05 0.~~572244~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~310648~~00 Mar-05 0.000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy ~~311~~Total ~~Beginning~~May-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~Bankruptcy ~~2,413~~0 ~~Number~~Jun-05 Of0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 37Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2~~,376~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Collateral~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~1,168,872,132~~0.0300 ~~Ending~~Feb-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~1,148,873,623~~0.2000 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. Group 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-~~2005~~05 ~~1,150,433,252~~0.000% Current Principal Balance 0.00 Aug-05 ~~Monthly~~0.000% ~~P&I~~Sep-05 ~~Constant~~0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7~~,441,631~~ 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.36000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Aug-05 A0.000% ~~Non~~Sep-PO05 ~~Optimal~~0.000% ~~Amount~~Oct-05 ~~24,515,322~~0.37000% ~~Class~~Nov-05 AP0.000% ~~Deferred~~Dec-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Ending~~Feb-05 ~~Scheduled~~0.000% Current Principal Balance ~~for~~0.00 ~~Premium~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans ~~1,148,873,623~~in Bankruptcy 0 Jun-05 0.20000% ~~Scheduled~~Original Principal ~~2,013,930~~Balance 0.3700 ~~Unscheduled~~Jul-05 0.000% Current Principal ~~17,984,578~~Balance 0.4600 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 9 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 10 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail 6-~~A-11-1~~ ~~Beginning~~All ~~balance~~Mortgage ~~21,712,333.06~~Loans ~~6-A-11-1~~in ~~Ending~~Bankruptcy ~~balance~~during ~~20,763,527.71~~Current ~~6-A-11-2~~Period ~~Beginning balance 3,093,724.51 6-A-11-2 Ending balance 3,109,193.13~~ Group 1Loan ~~Prepayment~~Month %Loan ~~100.000000%~~First ~~Group~~State 2LTV ~~Prepayment~~at %Original ~~100.000000%~~Number ~~Group~~Entered 3Payment ~~Prepayment~~Origination %Principal ~~100.000000%~~Bankruptcy ~~Group~~Date 4Balance ~~Prepayment~~No %Bankruptcy ~~100.000000%~~Loans ~~Group~~this 5 Prepayment % 100.000000% Group 6 Prepayment % 100.000000% Group 7 Prepayment % 100.000000% Group 8 Prepayment % 100.000000% Group 9 Prepayment % 100.000000% Group 10 Prepayment % 100.000000% Group 1 Senior % 98.066052% Group 2 Senior % 96.991806% Group 3 Senior % 98.826698% Group 4 Senior % 96.853791% Group 5 Senior % 97.432871% Group 6 Senior % 96.576118% Group 7 Senior % 95.594926% Group 8 Senior % 94.254278% Group 9 Senior % 97.524861% Group 10 Senior % 98.183576% Group 1 Junior % 1.933948% Group 2 Junior % 3.008194% Group 3 Junior % 1.173302% Group 4 Junior % 3.146209% Group 5 Junior % 2.567129% Group 6 Junior % 3.423882% Group 7 Junior % 4.405074% Group 8 Junior % 5.745722% Group 9 Junior % 2.475139% Group 10 Junior % 1.816424%Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage ~~Group~~Loans 1in ~~Group~~Bankruptcy 2during ~~Group~~Current 3Period ~~Collateral~~(continued) ~~Description~~Group Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.440272 5.667094 4.984088 Weighted Average Net Rate 5.190272 5.417094 4.734088 Weighted Average Maturity 336 336 157 Beginning Loan ~~Count~~Current ~~266~~Paid ~~308~~To ~~111~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 5Date 6Delinquent ~~1 Ending~~ Loan ~~Count~~Rate ~~261~~Delinquent ~~302 110 Beginning Scheduled~~ Balance ~~129,268,808.94 151,086,365.55 54,106,257.65 Ending Scheduled Balance 126,505,667.87 148,064,249.75 53,078,975.10 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~755,245.58~~Bankruptcy ~~903,609.05~~Loans ~~471,452.95~~this Scheduled Principal 169,197.65 190,091.87 246,727.67 Unscheduled Principal 2,593,943.42 2,832,023.93 780,554.88 Scheduled Interest 586,047.93 713,517.18 224,725.28 Servicing Fees 26,931.00 31,476.32 11,272.14 Master Servicing Fees 343.55 491.65 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 1,699.54 1,803.54 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 558,773.38 679,849.67 211,649.60 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 5.187083 5.399690 4.694088Period

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Ratio Strip Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.470015 5.719011 5.636276 Weighted Average Net Rate 5.220015 5.469011 5.386276 Weighted Average Maturity 336 217 337 Beginning Loan Count 85 46 531 Loans Paid In Full 1 0 9 Ending Loan Count 84 46 522 Beginning Scheduled Balance 42,057,886.48 19,356,206.96 256,086,351.24 Ending scheduled Balance 41,598,268.30 19,295,303.17 251,295,330.90 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 245,798.53 145,833.40 1,531,545.55 Scheduled Principal 54,084.15 53,584.77 328,734.40 Unscheduled Principal 405,534.03 7,319.02 4,462,285.94 Scheduled Interest 191,714.38 92,248.63 1,202,811.15 Servicing Fees 8,762.05 4,032.54 53,351.31 Master Servicing Fees 44.37 12.04 220.84 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 860.46 0.00 80.30 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 182,047.50 88,204.05 1,149,158.70 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 5.194198 5.468265 5.384865

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.492952 5.710975 5.712507 Weighted Average Net Rate 5.242952 5.460975 5.462507 Weighted Average Maturity 337.00 335.00 336.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 784,822.03 539,503.70 1,187,720.15 Beginning Loan Count 261 160 421 Loans Paid In Full 2 3 5 Ending Loan Count 259 157 416 Beginning Scheduled Balance 133,850,241.52 89,471,553.37 198,091,924.84 Ending Scheduled Balance 132,841,098.18 87,670,308.12 195,596,815.26 Scheduled Principal 172,127.93 113,695.56 244,718.90 Unscheduled Principal 837,015.41 1,687,549.69 2,250,390.68 Scheduled Interest 612,694.10 425,808.14 943,001.25 Servicing Fee 27,885.47 18,639.90 41,269.18 Master Servicing Fee 0.00 0.00 109.16 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 4,461.67 0.00 1,040.04 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 580,346.96 407,168.24 900,582.87 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 5.202952 5.460975 5.455545

Group Level Collateral Statement Group Group 10 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.467838 5.572244 Weighted Average Net Rate 5.217838 5.322244 Weighted Average Maturity 155.00 311.00 Record Date 07/29/2005 07/29/2005 Principal And Interest Constant 876,100.42 7,441,631.36 Beginning Loan Count 224 2,413 Loans Paid In Full 5 37 Ending Loan Count 219 2,376 Beginning Scheduled Balance 95,496,535.48 1,168,872,132.03 Ending Scheduled Balance 92,927,606.55 1,148,873,623.20 Scheduled Principal 440,967.47 2,013,930.37 Unscheduled Principal 2,127,961.46 17,984,578.46 Scheduled Interest 435,132.95 5,427,700.99 Servicing Fee 19,895.11 243,515.02 Master Servicing Fee 128.84 1,350.45 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 9,945.55 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 415,109.00 5,172,889.97 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.216218 5.310648

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group 1 5 2,626,000.00 2,555,843.19 0 0.00 0.00 Group 2 6 2,887,311.00 2,809,378.34 0 0.00 0.00 Group 3 1 831,000.00 760,850.34 0 0.00 0.00 Group 4 1 468,750.00 399,629.28 0 0.00 0.00 Group 5 0 0.00 0.00 0 0.00 0.00 Group 6 9 4,971,160.00 4,407,508.94 0 0.00 0.00 Group 7 2 852,955.00 820,632.49 0 0.00 0.00 Group 8 3 1,726,000.00 1,677,481.82 0 0.00 0.00 Group 9 5 2,266,800.00 2,208,939.09 0 0.00 0.00 Group 10 5 2,790,000.00 2,092,677.73 0 0.00 0.00 Total 37 19,419,976.00 17,732,941.22 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group 1 0 0.00 0.00 0 0.00 0.00 41,362.36 Group 2 0 0.00 0.00 0 0.00 0.00 26,013.42 Group 3 0 0.00 0.00 0 0.00 0.00 23,056.04 Group 4 0 0.00 0.00 0 0.00 0.00 6,725.36 Group 5 0 0.00 0.00 0 0.00 0.00 7,319.02 Group 6 0 0.00 0.00 0 0.00 0.00 62,655.93 Group 7 0 0.00 0.00 0 0.00 0.00 17,494.31 Group 8 0 0.00 0.00 0 0.00 0.00 12,126.06 Group 9 0 0.00 0.00 0 0.00 0.00 44,088.01 Group 10 0 0.00 0.00 0 0.00 0.00 48,428.58 Total 0 0.00 0.00 0 0.00 0.00 289,269.09

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0027518414 CA 68.02 01-Oct-2003 448,900.00 437,274.05 Group 1 0030164677 CA 74.64 01-Sep-2003 515,000.00 500,410.80 Group 1 0133141556 MD 79.27 01-Sep-2003 650,000.00 631,176.20 Group 1 0133217216 VA 25.95 01-Oct-2003 454,100.00 441,525.34 Group 1 0141560987 MD 73.42 01-Sep-2003 558,000.00 542,194.67 Group 2 0001247672 MD 80.00 01-Nov-2003 402,311.00 392,590.01 Group 2 0002629571 CA 80.00 01-Nov-2003 400,000.00 391,177.32 Group 2 0024619009 CA 70.00 01-Sep-2003 588,000.00 566,303.77 Group 2 0026724252 CA 60.50 01-Sep-2003 605,000.00 589,332.12 Group 2 0032816186 AZ 60.18 01-Oct-2003 442,000.00 430,176.71 Group 2 0037032524 CA 52.94 01-Sep-2003 450,000.00 436,430.58 Group 3 0093500269 CA 57.31 01-Oct-2003 831,000.00 757,498.84 Group 4 0027619089 CA 72.12 01-Sep-2003 468,750.00 398,808.67 Group 6 0002651309 VA 78.12 01-Sep-2003 430,660.00 419,506.92 Group 6 0024350951 MN 70.53 01-Nov-2003 998,000.00 527,834.96 Group 6 0024989840 MD 57.14 01-Nov-2003 400,000.00 391,177.32 Group 6 0027215839 CA 52.15 01-Oct-2003 425,000.00 413,172.11 Group 6 0029718194 CA 49.92 01-Oct-2003 612,000.00 595,960.83 Group 6 0030265276 CA 72.79 01-Nov-2003 610,000.00 594,924.56 Group 6 0130725807 CA 53.89 01-Oct-2003 512,000.00 498,439.34 Group 6 0130948417 CA 72.28 01-Nov-2003 412,000.00 401,586.35 Group 6 0133363465 GA 77.76 01-Oct-2003 571,500.00 557,027.62 Group 7 1101072236 NY 80.00 01-Nov-2003 368,000.00 354,488.90 Group 7 1101082992 NJ 58.78 01-Oct-2003 484,955.00 465,032.20 Group 8 0026700914 CA 75.78 01-Sep-2003 485,000.00 471,861.74 Group 8 0027096361 CA 47.28 01-Sep-2003 591,000.00 571,760.21 Group 8 0027594118 CA 72.22 01-Aug-2003 650,000.00 631,801.68 Group 9 0002771524 CO 80.00 01-Nov-2003 340,800.00 333,513.81 Group 9 0023543333 CA 67.06 01-Sep-2003 399,000.00 388,431.18 Group 9 0028423663 CA 71.11 01-Oct-2003 640,000.00 623,595.69 Group 9 0553125634 MD 77.26 01-Oct-2003 350,000.00 341,135.81 Group 9 1101076084 IL 65.49 01-Sep-2003 537,000.00 519,626.18 Group 10 0080006390 MN 70.00 01-Jul-2003 590,000.00 531,156.55 Group 10 1113070656 CA 64.58 01-Oct-2003 525,000.00 478,436.19 Group 10 4213090071 FL 74.77 01-Dec-2003 400,000.00 367,839.81 Group 10 7079829318 DC 65.53 01-Nov-2003 675,000.00 619,733.46 Group 10 7313090039 AZ 77.42 01-Dec-2003 600,000.00 82,366.87

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0027518414 Loan Paid in Full 0 5.625% 360 22 Group 1 0030164677 Loan Paid in Full 0 5.375% 360 23 Group 1 0133141556 Loan Paid in Full 0 5.250% 360 23 Group 1 0133217216 Loan Paid in Full 0 5.250% 360 22 Group 1 0141560987 Loan Paid in Full 0 5.375% 360 23 Group 2 0001247672 Loan Paid in Full 0 5.750% 360 21 Group 2 0002629571 Loan Paid in Full (1) 6.250% 360 21 Group 2 0024619009 Loan Paid in Full 0 5.875% 360 23 Group 2 0026724252 Loan Paid in Full 0 5.875% 360 23 Group 2 0032816186 Loan Paid in Full 0 5.500% 360 22 Group 2 0037032524 Loan Paid in Full 0 5.500% 360 23 Group 3 0093500269 Loan Paid in Full 0 5.250% 180 22 Group 4 0027619089 Loan Paid in Full (1) 5.750% 360 23 Group 6 0002651309 Loan Paid in Full 0 5.875% 360 23 Group 6 0024350951 Loan Paid in Full 0 5.500% 360 21 Group 6 0024989840 Loan Paid in Full 0 6.250% 360 21 Group 6 0027215839 Loan Paid in Full 0 5.625% 360 22 Group 6 0029718194 Loan Paid in Full 0 5.625% 360 22 Group 6 0030265276 Loan Paid in Full 0 5.625% 360 21 Group 6 0130725807 Loan Paid in Full 0 5.500% 360 22 Group 6 0130948417 Loan Paid in Full 0 5.500% 360 21 Group 6 0133363465 Loan Paid in Full 0 5.750% 360 22 Group 7 1101072236 Loan Paid in Full (1) 5.375% 360 21 Group 7 1101082992 Loan Paid in Full 0 5.250% 360 22 Group 8 0026700914 Loan Paid in Full 0 5.625% 360 23 Group 8 0027096361 Loan Paid in Full 0 5.625% 360 23 Group 8 0027594118 Loan Paid in Full 0 5.750% 360 24 Group 9 0002771524 Loan Paid in Full 0 6.500% 360 21 Group 9 0023543333 Loan Paid in Full 0 5.750% 360 23 Group 9 0028423663 Loan Paid in Full 0 5.750% 360 22 Group 9 0553125634 Loan Paid in Full 0 5.750% 360 22 Group 9 1101076084 Loan Paid in Full 0 5.375% 360 23 Group 10 0080006390 Loan Paid in Full 0 5.375% 180 25 Group 10 1113070656 Loan Paid in Full 0 5.625% 180 22 Group 10 4213090071 Loan Paid in Full 0 5.250% 180 20 Group 10 7079829318 Loan Paid in Full (1) 5.655% 180 21 Group 10 7313090039 Loan Paid in Full (1) 5.250% 180 20

Summary SMM CPR PSA Current Month 1.541% Current Month 17.005% Current Month 380.519% 3 Month Average 0.954% 3 Month Average 10.766% 3 Month Average 249.028% 12 Month Average 1.219% 12 Month Average 11.076% 12 Month Average 336.628% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 8.449% N/A Sep-2004 371.913% N/A Oct-2004 11.143% N/A Oct-2004 451.316% N/A Nov-2004 7.773% 10.388% Nov-2004 291.207% 681.397% Dec-2004 9.629% 11.069% Dec-2004 335.633% 683.969% Jan-2005 16.295% 12.192% Jan-2005 530.858% 693.615% Feb-2005 7.846% 12.432% Feb-2005 239.967% 666.562% Mar-2005 8.616% 12.390% Mar-2005 248.337% 616.953% Apr-2005 18.209% 12.777% Apr-2005 496.167% 569.937% May-2005 12.656% 11.827% May-2005 327.057% 461.623% Jun-2005 7.266% 11.052% Jun-2005 178.561% 394.236% Jul-2005 8.025% 10.632% Jul-2005 188.005% 351.849% Aug-2005 17.005% 11.076% Aug-2005 380.519% 336.628% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 2.009% Current Month 21.617% Current Month 481.838% 3 Month Average 0.705% 3 Month Average 7.622% 3 Month Average 170.727% 12 Month Average 0.864% 12 Month Average 7.745% 12 Month Average 230.693% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 3.599% N/A Sep-2004 157.232% N/A Oct-2004 11.874% N/A Oct-2004 477.207% N/A Nov-2004 3.932% 4.298% Nov-2004 146.255% 297.819% Dec-2004 4.822% 4.686% Dec-2004 166.930% 308.856% Jan-2005 11.869% 5.615% Jan-2005 384.233% 332.084% Feb-2005 3.672% 5.302% Feb-2005 111.640% 271.604% Mar-2005 4.128% 5.340% Mar-2005 118.265% 253.250% Apr-2005 15.107% 5.562% Apr-2005 409.648% 206.918% May-2005 11.069% 5.886% May-2005 284.728% 190.462% Jun-2005 1.062% 5.963% Jun-2005 25.989% 192.000% Jul-2005 0.187% 5.956% Jul-2005 4.353% 191.141% Aug-2005 21.617% 7.745% Aug-2005 481.838% 230.693% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 1.877% Current Month 20.336% Current Month 457.034% 3 Month Average 1.189% 3 Month Average 13.197% 3 Month Average 308.376% 12 Month Average 1.448% 12 Month Average 12.762% 12 Month Average 385.444% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 4.932% N/A Sep-2004 219.324% N/A Oct-2004 14.343% N/A Oct-2004 586.004% N/A Nov-2004 12.417% 16.466% Nov-2004 469.134% 1,199.370% Dec-2004 4.879% 16.477% Dec-2004 171.358% 1,122.553% Jan-2005 18.170% 17.231% Jan-2005 596.177% 1,052.526% Feb-2005 15.866% 18.318% Feb-2005 488.633% 1,065.089% Mar-2005 6.143% 17.239% Mar-2005 178.196% 926.820% Apr-2005 24.914% 17.344% Apr-2005 682.492% 825.028% May-2005 11.883% 14.853% May-2005 308.882% 610.954% Jun-2005 12.849% 13.480% Jun-2005 317.349% 489.565% Jul-2005 6.406% 11.908% Jul-2005 150.744% 388.393% Aug-2005 20.336% 12.762% Aug-2005 457.034% 385.444% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 1.449% Current Month 16.070% Current Month 369.499% 3 Month Average 0.509% 3 Month Average 5.663% 3 Month Average 130.783% 12 Month Average 0.721% 12 Month Average 6.447% 12 Month Average 212.589% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 23.150% N/A Sep-2004 1,079.116% N/A Oct-2004 0.430% N/A Oct-2004 18.332% N/A Nov-2004 0.453% 7.415% Nov-2004 17.805% 548.033% Dec-2004 0.561% 7.415% Dec-2004 20.425% 536.033% Jan-2005 8.740% 8.145% Jan-2005 296.641% 561.057% Feb-2005 0.567% 8.162% Feb-2005 18.030% 558.431% Mar-2005 0.552% 8.184% Mar-2005 16.507% 557.299% Apr-2005 0.337% 5.063% Apr-2005 9.501% 282.503% May-2005 25.587% 5.130% May-2005 682.361% 185.595% Jun-2005 0.541% 5.142% Jun-2005 13.691% 184.625% Jul-2005 0.380% 5.139% Jul-2005 9.158% 183.366% Aug-2005 16.070% 6.447% Aug-2005 369.499% 212.589% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 0.965% Current Month 10.990% Current Month 247.264% 3 Month Average 0.643% 3 Month Average 7.334% 3 Month Average 169.006% 12 Month Average 0.794% 12 Month Average 7.046% 12 Month Average 225.297% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.184% N/A Sep-2004 8.209% N/A Oct-2004 23.245% N/A Oct-2004 950.988% N/A Nov-2004 0.158% 2.957% Nov-2004 5.984% 195.181% Dec-2004 16.316% 4.302% Dec-2004 573.492% 239.615% Jan-2005 9.718% 5.100% Jan-2005 319.119% 264.362% Feb-2005 0.368% 4.255% Feb-2005 11.347% 161.464% Mar-2005 0.150% 4.260% Mar-2005 4.356% 161.133% Apr-2005 0.280% 4.269% Apr-2005 7.670% 160.629% May-2005 12.129% 5.270% May-2005 315.386% 186.211% Jun-2005 0.350% 5.278% Jun-2005 8.660% 185.623% Jul-2005 10.662% 6.148% Jul-2005 251.095% 205.566% Aug-2005 10.990% 7.046% Aug-2005 247.264% 225.297% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5 SMM CPR PSA Current Month 0.038% Current Month 0.454% Current Month 10.155% 3 Month Average 0.462% 3 Month Average 5.180% 3 Month Average 126.714% 12 Month Average 1.520% 12 Month Average 14.368% 12 Month Average 437.297% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.236% N/A Sep-2004 10.288% N/A Oct-2004 27.995% N/A Oct-2004 1,123.998% N/A Nov-2004 16.975% 12.448% Nov-2004 633.392% 660.843% Dec-2004 0.244% 12.454% Dec-2004 8.455% 658.723% Jan-2005 17.349% 13.874% Jan-2005 563.631% 701.969% Feb-2005 0.249% 13.864% Feb-2005 7.587% 699.177% Mar-2005 21.800% 15.646% Mar-2005 626.493% 748.145% Apr-2005 23.966% 17.630% Apr-2005 652.614% 801.497% May-2005 48.064% 20.044% May-2005 1,240.968% 798.381% Jun-2005 14.606% 17.196% Jun-2005 358.739% 588.753% Jul-2005 0.480% 14.374% Jul-2005 11.249% 438.538% Aug-2005 0.454% 14.368% Aug-2005 10.155% 437.297% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 SMM CPR PSA Current Month 1.745% Current Month 19.040% Current Month 431.808% 3 Month Average 1.155% 3 Month Average 12.914% 3 Month Average 303.613% 12 Month Average 1.290% 12 Month Average 11.221% 12 Month Average 331.837% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 3.113% N/A Sep-2004 140.790% N/A Oct-2004 4.904% N/A Oct-2004 203.434% N/A Nov-2004 5.456% 7.193% Nov-2004 209.005% 480.893% Dec-2004 11.792% 8.165% Dec-2004 419.464% 513.195% Jan-2005 19.005% 9.385% Jan-2005 631.319% 506.757% Feb-2005 10.242% 10.105% Feb-2005 319.030% 516.974% Mar-2005 10.628% 10.710% Mar-2005 311.648% 515.373% Apr-2005 19.921% 11.954% Apr-2005 551.782% 527.130% May-2005 10.848% 11.333% May-2005 284.729% 443.173% Jun-2005 9.237% 10.944% Jun-2005 230.351% 390.459% Jul-2005 10.465% 10.579% Jul-2005 248.681% 342.845% Aug-2005 19.040% 11.221% Aug-2005 431.808% 331.837% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 7 SMM CPR PSA Current Month 0.626% Current Month 7.260% Current Month 165.073% 3 Month Average 0.421% 3 Month Average 4.919% 3 Month Average 115.827% 12 Month Average 0.837% 12 Month Average 8.248% 12 Month Average 256.385% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 6.755% N/A Sep-2004 307.433% N/A Oct-2004 9.946% N/A Oct-2004 414.936% N/A Nov-2004 0.183% 6.427% Nov-2004 7.033% 427.413% Dec-2004 6.169% 6.931% Dec-2004 220.541% 443.328% Jan-2005 14.960% 8.165% Jan-2005 499.158% 482.810% Feb-2005 3.836% 8.104% Feb-2005 120.000% 445.110% Mar-2005 4.509% 8.114% Mar-2005 132.738% 419.529% Apr-2005 20.669% 9.438% Apr-2005 574.639% 434.177% May-2005 17.191% 9.091% May-2005 452.657% 344.532% Jun-2005 3.177% 8.635% Jun-2005 79.482% 306.016% Jul-2005 4.321% 8.232% Jul-2005 102.926% 272.137% Aug-2005 7.260% 8.248% Aug-2005 165.073% 256.385% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 8 SMM CPR PSA Current Month 1.889% Current Month 20.451% Current Month 452.680% 3 Month Average 0.852% 3 Month Average 9.412% 3 Month Average 211.390% 12 Month Average 1.171% 12 Month Average 10.621% 12 Month Average 340.188% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 22.813% N/A Sep-2004 982.087% N/A Oct-2004 11.600% N/A Oct-2004 459.576% N/A Nov-2004 5.721% 8.002% Nov-2004 209.968% 426.493% Dec-2004 22.180% 9.833% Dec-2004 758.377% 486.357% Jan-2005 8.072% 10.496% Jan-2005 258.370% 506.668% Feb-2005 0.197% 10.486% Feb-2005 5.934% 504.242% Mar-2005 12.056% 10.834% Mar-2005 342.285% 474.157% Apr-2005 6.318% 10.596% Apr-2005 169.746% 430.394% May-2005 10.263% 11.440% May-2005 261.745% 451.483% Jun-2005 1.173% 10.603% Jun-2005 28.473% 399.558% Jul-2005 6.611% 10.248% Jul-2005 153.016% 365.155% Aug-2005 20.451% 10.621% Aug-2005 452.680% 340.188% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 9 SMM CPR PSA Current Month 1.137% Current Month 12.827% Current Month 285.021% 3 Month Average 0.984% 3 Month Average 11.172% 3 Month Average 258.657% 12 Month Average 1.447% 12 Month Average 13.383% 12 Month Average 419.158% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 12.575% N/A Sep-2004 549.385% N/A Oct-2004 16.466% N/A Oct-2004 661.202% N/A Nov-2004 14.557% 12.716% Nov-2004 540.478% 730.682% Dec-2004 10.329% 13.564% Dec-2004 357.335% 758.016% Jan-2005 22.110% 15.380% Jan-2005 714.936% 813.952% Feb-2005 9.532% 15.726% Feb-2005 289.363% 789.180% Mar-2005 16.520% 15.936% Mar-2005 472.647% 724.437% Apr-2005 19.968% 17.174% Apr-2005 539.800% 737.186% May-2005 5.022% 15.901% May-2005 128.777% 636.007% Jun-2005 8.562% 14.377% Jun-2005 208.927% 522.530% Jul-2005 12.126% 14.523% Jul-2005 282.022% 500.730% Aug-2005 12.827% 13.383% Aug-2005 285.021% 419.158% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 10 SMM CPR PSA Current Month 2.239% Current Month 23.791% Current Month 505.605% 3 Month Average 1.634% 3 Month Average 17.833% 3 Month Average 393.380% 12 Month Average 1.614% 12 Month Average 13.356% 12 Month Average 366.080% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 9.150% N/A Sep-2004 361.315% N/A Oct-2004 6.837% N/A Oct-2004 253.133% N/A Nov-2004 12.816% 17.332% Nov-2004 441.487% 1,053.858% Dec-2004 11.827% 17.766% Dec-2004 380.987% 1,011.727% Jan-2005 14.367% 18.607% Jan-2005 434.016% 1,010.292% Feb-2005 10.374% 18.103% Feb-2005 295.800% 915.656% Mar-2005 2.807% 16.924% Mar-2005 75.713% 817.106% Apr-2005 24.100% 15.920% Apr-2005 617.190% 672.732% May-2005 14.495% 12.701% May-2005 353.186% 448.949% Jun-2005 13.903% 12.531% Jun-2005 323.230% 407.498% Jul-2005 15.806% 12.132% Jul-2005 351.304% 356.389% Aug-2005 23.791% 13.356% Aug-2005 505.605% 366.080% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

Prepayment - Voluntary Prepayments

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ASSET SEC TR 2003 11