8-K 1 mst03008_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 2003-8 (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-13 Pooling and Servicing Agreement) (Commission 54-2123777 (State or other File Number) 54-2123778 jurisdiction 54-2123779 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 2003-8 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 2003-8 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 2003-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/3/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 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 2003-8 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 2003-8 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 55265KJ91 ~~SEN~~ 5.50000% ~~292~~267,~~146~~012,~~563~~561.4329 1,~~338~~223,~~998~~807.5655 A-R 55265KN47 ~~SEN~~ 5.50000% 0.00 0.00 2-A-1 55265KK24 ~~SEN~~ 4.50000% ~~179~~167,~~686~~798,~~273~~299.0018 ~~673~~629,~~820~~243.2461 3-A-1 55265KK32 ~~SEN~~ 5.00000% ~~113~~103,~~837~~678,~~504~~844.8715 ~~474~~431,~~320~~995.6317 3-A-2 55265KK40 ~~SEN 3~~4.~~86000~~59375% 109,~~348~~425,~~863~~349.5802 3336,~~288~~081.6841 3-A-3 55265KK57 ~~IO 4~~3.~~14000~~40625% 0.00 3526,~~703~~754.4125 3-A-4 55265KK65 ~~SEN~~ 5.25000% 41,202,334.00 180,~~259~~260.3321 3-A-5 55265KK73 ~~RTL~~ 5.25000% 20,000,000.00 87,500.00 3-A-6 55265KK81 PO 0.00000% 266,666.00 0.00 3-A-7 55265KK99 ~~SEN~~ 5.25000% 1816,~~392~~751,~~611~~287.8823 8073,~~467~~286.2988 3-A-8 55265KL23 ~~SEN~~ 5.25000% 1413,~~945~~392,~~891~~017.2243 6558,~~387~~590.9607 3-A-9 55265KL31 ~~SEN~~ 5.25000% ~~649~~582,~~821~~261.3663 2,~~842~~547.9539 3-A-10 55265KL49 ~~SEN~~ 5.25000% 1916,~~340~~125,~~067~~877.2464 8470,~~612~~550.3871 3-A-11 55265KL56 ~~SEN~~ 5.25000% 19,252,000.00 84,227.0950 3-A-12 55265KL64 ~~LOCK~~ 5.25000% 36,000,000.00 157,~~499~~500.2300 3-A-13 55265KL72 ~~LOCK~~ 5.25000% 4,000,000.00 17,~~499~~500.9100 4-A-1 55265KL80 ~~SEN~~ 4.50000% 1513,~~182~~673,~~054~~197.2964 5651,~~932~~274.4349 4-A-2 55265KL98 ~~SEN~~ 4.75000% 1513,~~182~~673,~~054~~197.2964 6054,~~095~~123.3407 5-A-1 55265KM22 ~~SEN~~ 5.25000% 2925,~~128~~629,~~606~~608.3921 ~~127~~112,~~437~~129.0353 5-A-2 55265KM30 ~~SEN~~ 5.25000% 1,~~456~~281,~~683~~703.7237 65,~~372~~607.9645 6-A-1 55265KM48 ~~SEN~~ 5.50000% 1210,~~090~~549,~~585~~889.0614 5548,~~414~~353.9166 7-A-1 55265KM55 ~~SEN~~ 4.75000% 1413,~~441~~816,~~114~~389.0263 5754,~~162~~689.4687 8-A-1 55265KM63 ~~SEN~~ 5.50000% ~~111~~107,~~867~~614,~~714~~293.2070 ~~512~~493,~~724~~232.5317 15-PO 55265KM71 PO 0.00000% 5857,~~572~~432.3166 0.00 30-PO 55265KM89 PO 0.00000% 87,~~310~~985,~~603~~017.2186 0.00 PP-AX 55265KM97 IO 5.50000% 0.00 2,~~703~~247.0897 15-AX 55265KN21 IO 4.75000% 0.00 8983,~~786~~547.0689 30-AX 55265KN39 IO 5.25000% 0.00 7265,~~591~~802.0598 B-1 55265KN54 ~~SUB~~ 5.~~17359~~17584% 17,~~676~~513,~~547~~150.6573 7675,~~209~~537.0171 B-2 55265KN62 ~~SUB~~ 5.~~17359~~17584% 5,~~438~~388,~~351~~080.0146 23,~~446~~239.4086 B-3 55265KN70 ~~SUB~~ 5.~~17359~~17584% 3,~~398~~367,~~969~~550.3829 14,~~654~~524.0092 B-4 55265KN88 ~~SUB~~ 5.~~17359~~17584% 2,~~039~~020,~~381~~530.6317 8,~~792~~714.4095 B-5 55265KN96 ~~SUB~~ 5.~~17359~~17584% 1,~~359~~347,~~587~~020.7512 5,~~861~~809.6097 B-6 55265KP29 ~~SUB~~ 5.~~17359~~17584% 2,~~040~~021,~~414~~553.19 8,~~796~~719.8536 MBIA ~~FEE~~ 0.07000% 0.00 1,166.6667 Totals 1941,~~009~~426,~~739,835~~112.6838 4,~~496~~188,~~574~~567.4327

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 82,~~816~~841,~~813~~880.5676 0.00 ~~283~~264,~~329~~170,~~749~~680.8852 104,~~155~~065,~~812~~688.1231 0.00 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 32,~~084~~031,~~778~~637.01 0.00 ~~176~~165,~~601~~766,~~494~~662.9917 32,~~758~~660,~~598~~880.2562 0.00 3-A-1 1,~~275~~514,~~063~~184.4288 0.00 ~~112~~102,~~562~~164,~~441~~659.4528 1,~~749~~946,~~384~~180.05 0.00 3-A-2 ~~115~~137,~~914~~653.8516 0.00 109,~~232~~287,~~948~~695.7385 ~~149~~173,~~203~~734.5357 0.00 3-A-3 0.00 0.00 0.00 3526,~~703~~754.4125 0.00 3-A-4 0.00 0.00 41,202,334.00 180,~~259~~260.3321 0.00 3-A-5 0.00 0.00 20,000,000.00 87,500.00 0.00 3-A-6 0.00 0.00 266,666.00 0.00 0.00 3-A-7 ~~206~~244,~~010~~645.7234 0.00 1816,~~186~~506,~~601~~641.1689 ~~286~~317,~~478~~932.0122 0.00 3-A-8 ~~195~~231,~~034~~610.3347 0.00 1413,~~750~~160,~~856~~406.8896 ~~260~~290,~~422~~200.2954 0.00 3-A-9 810,~~479~~070.7502 0.00 ~~641~~572,~~341~~191.6061 1112,~~322~~617.7041 0.00 3-A-10 ~~403~~479,~~428~~086.7351 0.00 1815,~~936~~646,~~638~~791.5113 ~~488~~549,~~041~~637.1122 0.00 3-A-11 0.00 0.00 19,252,000.00 84,227.0950 0.00 3-A-12 0.00 0.00 36,000,000.00 157,~~499~~500.2300 0.00 3-A-13 0.00 0.00 4,000,000.00 17,~~499~~500.9100 0.00 4-A-1 ~~224~~303,~~237~~041.4605 0.00 1413,~~957~~370,~~816~~156.8359 ~~281~~354,~~169~~315.8954 0.00 4-A-2 ~~224~~303,~~237~~041.4605 0.00 1413,~~957~~370,~~816~~156.8359 ~~284~~357,~~332~~164.8012 0.00 5-A-1 ~~439~~484,~~893~~229.6766 0.00 2825,~~688~~145,~~712~~378.7355 ~~567~~596,~~330~~359.7019 0.00 5-A-2 2124,~~998~~215.5170 0.00 1,~~434~~257,~~685~~487.2168 2829,~~371~~823.4715 0.00 6-A-1 1514,~~230~~298.4585 0.00 1210,~~075~~535,~~354~~590.6128 7062,~~645~~652.3651 0.00 7-A-1 ~~220~~138,~~152~~531.9030 0.00 1413,~~220~~677,~~961~~858.1233 ~~277~~193,~~315~~221.3617 0.00 8-A-1 1599,~~952,571~~678.1951 0.00 ~~109~~107,~~915~~014,~~143~~615.0020 21,~~465~~092,~~295~~910.7268 0.00 15-PO ~~279~~297.8792 0.00 5857,~~292~~134.4374 ~~279~~297.8792 0.00 30-PO 3648,~~206~~390.5308 0.00 87,~~274~~936,~~396~~627.6878 3648,~~206~~390.5308 0.00 PP-AX 0.00 0.00 0.00 2,~~703~~247.0897 0.00 15-AX 0.00 0.00 0.00 8983,~~786~~547.0689 0.00 30-AX 0.00 0.00 0.00 7265,~~591~~802.0598 0.00 B-1 4041,~~422~~486.1980 0.00 17,~~636~~471,~~125~~663.4693 ~~116~~117,~~631~~024.2051 0.00 B-2 12,~~436~~763.2579 0.00 5,~~425~~375,~~914~~316.7667 3536,~~882~~003.65 0.00 B-3 7,~~772~~977.6637 0.00 3,~~391~~359,~~196~~572.7292 22,~~426~~502.6629 0.00 B-4 4,~~663~~786.6042 0.00 2,~~034~~015,~~718~~743.0375 13,~~456~~501.0037 0.00 B-5 3,~~109~~190.0695 0.00 1,~~356~~343,~~478~~829.6917 89,~~970~~000.6692 0.00 B-6 4,~~665~~788.9685 0.00 2,~~035~~016,~~748~~764.2435 13,~~462~~508.8121 0.00 MBIA 0.00 0.00 0.00 1,166.6667 0.00 Totals 179,~~313~~481,~~401~~486.1345 0.00 ~~992~~931,~~426~~944,~~434~~625.5494 2113,~~809~~670,~~975~~053.5672 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 425,614,000.00 ~~292~~267,~~146~~012,~~563~~561.4329 ~~362~~339,~~780~~656.02 82,~~454~~502,~~033~~224.5474 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 ~~179~~167,~~686~~798,~~273~~299.0018 ~~844~~822,~~824~~957.5312 21,~~239~~208,~~953~~679.4888 0.00 0.00 3-A-1 166,492,334.00 ~~113~~103,~~837~~678,~~504~~844.8715 ~~220~~213,~~204~~706.7106 1,~~054~~300,~~858~~478.7182 0.00 0.00 3-A-2 15,135,666.00 109,~~348~~425,~~863~~349.5802 2019,~~018~~427.6182 95118,~~896~~225.2434 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 41,202,334.00 41,202,334.00 0.00 0.00 0.00 0.00 3-A-5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3-A-6 266,666.00 266,666.00 0.00 0.00 0.00 0.00 3-A-7 26,900,000.00 1816,~~392~~751,~~611~~287.8823 3534,~~578~~528.2527 ~~170~~210,~~432~~117.4706 0.00 0.00 3-A-8 23,000,000.00 1413,~~945~~392,~~891~~017.2243 3332,~~682~~688.6258 ~~161~~198,~~351~~921.7189 0.00 0.00 3-A-9 1,000,000.00 ~~649~~582,~~821~~261.3663 1,~~464~~421.4624 78,~~015~~648.2978 0.00 0.00 3-A-10 36,000,000.00 1916,~~340~~125,~~067~~877.2464 6967,~~672~~616.5437 ~~333~~411,~~756~~470.1914 0.00 0.00 3-A-11 19,252,000.00 19,252,000.00 0.00 0.00 0.00 0.00 3-A-12 36,000,000.00 36,000,000.00 0.00 0.00 0.00 0.00 3-A-13 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 4-A-1 24,625,000.00 1513,~~182~~673,~~054~~197.2964 6966,~~935~~634.2264 ~~154~~236,~~302~~406.2441 0.00 0.00 4-A-2 24,625,000.00 1513,~~182~~673,~~054~~197.2964 6966,~~935~~634.2264 ~~154~~236,~~302~~406.2441 0.00 0.00 5-A-1 40,233,000.00 2925,~~128~~629,~~606~~608.3921 8175,~~518~~463.2316 ~~358~~408,~~375~~766.4450 0.00 0.00 5-A-2 2,012,000.00 1,~~456~~281,~~683~~703.7237 43,~~076~~773.6281 1720,~~921~~441.8988 0.00 0.00 6-A-1 16,058,000.00 1210,~~090~~549,~~585~~889.06 14 12,~~275~~831.9549 ~~954~~1,467.5036 0.00 0.00 7-A-1 25,020,000.00 1413,~~441~~816,~~114~~389.0263 ~~130~~133,~~553~~295.9681 895,~~598~~235.9449 0.00 0.00 8-A-1 153,219,000.00 ~~111~~107,~~867~~614,~~714~~293.2070 ~~138~~137,~~506~~103.9610 1462,~~814,064~~575.2341 0.00 0.00 15-PO 78,139.82 5857,~~572~~432.3166 ~~277~~282.7304 215.1488 0.00 0.00 30-PO 9,832,796.29 87,~~310~~985,~~603~~017.2186 10,~~979~~823.4116 2537,~~227~~566.1292 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 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 18,540,000.00 17,~~676~~513,~~547~~150.6573 4041,~~422~~486.1980 0.00 0.00 0.00 B-2 5,704,000.00 5,~~438~~388,~~351~~080.0146 12,~~436~~763.2579 0.00 0.00 0.00 B-3 3,565,000.00 3,~~398~~367,~~969~~550.3829 7,~~772~~977.6637 0.00 0.00 0.00 B-4 2,139,000.00 2,~~039~~020,~~381~~530.6317 4,~~663~~786.6042 0.00 0.00 0.00 B-5 1,426,000.00 1,~~359~~347,~~587~~020.7512 3,~~109~~190.0695 0.00 0.00 0.00 B-6 2,140,083.00 2,~~040~~021,~~414~~553.19 4,~~665~~788.9685 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,426,097,119.11 1941,~~009~~426,~~739,835~~112.6838 2,~~181~~113,~~354~~837.7651 157,~~132~~367,~~046~~648.3791 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 82,~~816~~841,~~813~~880.5676 ~~283~~264,~~329~~170,~~749~~680.8852 0.~~66569650~~620681 82,~~816~~841,~~813~~880.5676 A-R 0.00 0.00 0.~~00000000~~000000 0.00 2-A-1 32,~~084~~031,~~778~~637.01 ~~176~~165,~~601~~766,~~494~~662.9917 0.~~62620869~~587790 32,~~084~~031,~~778~~637.01 3-A-1 1,~~275~~514,~~063~~184.4288 ~~112~~102,~~562~~164,~~441~~659.4528 0.~~67608183~~613630 1,~~275~~514,~~063~~184.4288 3-A-2 ~~115~~137,~~914~~653.8516 109,~~232~~287,~~948~~695.7385 0.~~67608183~~613630 ~~115~~137,~~914~~653.8516 3-A-3 0.00 0.00 0.~~00000000~~000000 0.00 3-A-4 0.00 41,202,334.00 1.~~00000000~~000000 0.00 3-A-5 0.00 20,000,000.00 1.~~00000000~~000000 0.00 3-A-6 0.00 266,666.00 1.~~00000000~~000000 0.00 3-A-7 ~~206~~244,~~010~~645.7234 1816,~~186~~506,~~601~~641.1689 0.~~67608183~~613630 ~~206~~244,~~010~~645.7234 3-A-8 ~~195~~231,~~034~~610.3347 1413,~~750~~160,~~856~~406.8896 0.~~64134160~~572192 ~~195~~231,~~034~~610.3347 3-A-9 810,~~479~~070.7502 ~~641~~572,~~341~~191.6061 0.~~64134160~~572192 810,~~479~~070.7502 3-A-10 ~~403~~479,~~428~~086.7351 1815,~~936~~646,~~638~~791.5113 0.~~52601774~~434633 ~~403~~479,~~428~~086.7351 3-A-11 0.00 19,252,000.00 1.~~00000000~~000000 0.00 3-A-12 0.00 36,000,000.00 1.~~00000000~~000000 0.00 3-A-13 0.00 4,000,000.00 1.~~00000000~~000000 0.00 4-A-1 ~~224~~303,~~237~~041.4605 1413,~~957~~370,~~816~~156.8359 0.~~60742403~~542951 ~~224~~303,~~237~~041.4605 4-A-2 ~~224~~303,~~237~~041.4605 1413,~~957~~370,~~816~~156.8359 0.~~60742403~~542951 ~~224~~303,~~237~~041.4605 5-A-1 ~~439~~484,~~893~~229.6766 2825,~~688~~145,~~712~~378.7355 0.~~71306422~~624994 ~~439~~484,~~893~~229.6766 5-A-2 2124,~~998~~215.5170 1,~~434~~257,~~685~~487.2168 0.~~71306422~~624994 2124,~~998~~215.5170 6-A-1 1514,~~230~~298.4585 1210,~~075~~535,~~354~~590.6128 0.~~75198372~~656096 1514,~~230~~298.4585 7-A-1 ~~220~~138,~~152~~531.9030 1413,~~220~~677,~~961~~858.1233 0.~~56838374~~546677 ~~220~~138,~~152~~531.9030 8-A-1 1599,~~952,571~~678.1951 ~~109~~107,~~915~~014,~~143~~615.0020 0.~~71737280~~698442 1599,~~952,571~~678.1951 15-PO ~~279~~297.8792 5857,~~292~~134.4374 0.~~74600159~~731186 ~~279~~297.8792 30-PO 3648,~~206~~390.5308 87,~~274~~936,~~396~~627.6878 0.~~84151003~~807159 3648,~~206~~390.5308 PP-AX 0.00 0.00 0.~~00000000~~000000 0.00 15-AX 0.00 0.00 0.~~00000000~~000000 0.00 30-AX 0.00 0.00 0.~~00000000~~000000 0.00 B-1 4041,~~422~~486.1980 17,~~636~~471,~~125~~663.4693 0.~~95124733~~942377 4041,~~422~~486.1980 B-2 12,~~436~~763.2579 5,~~425~~375,~~914~~316.7667 0.~~95124733~~942377 12,~~436~~763.2579 B-3 7,~~772~~977.6637 3,~~391~~359,~~196~~572.7292 0.~~95124733~~942377 7,~~772~~977.6637 B-4 4,~~663~~786.6042 2,~~034~~015,~~718~~743.0375 0.~~95124733~~942377 4,~~663~~786.6042 B-5 3,~~109~~190.0695 1,~~356~~343,~~478~~829.6917 0.~~95124733~~942377 3,~~109~~190.0695 B-6 4,~~665~~788.9685 2,~~035~~016,~~748~~764.2435 0.~~95124733~~942377 4,~~665~~788.9685 MBIA 0.00 0.00 0.~~00000000~~000000 0.00 Totals 179,~~313~~481,~~401~~486.1345 ~~992~~931,~~426~~944,~~434~~625.5494 0.~~69590382~~653493 179,~~313~~481,~~401~~486.1345

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 425,614,000.00 ~~686~~627.~~41201518~~358502 0.~~85236863~~798038 195.~~86314722~~879094 0.~~00000000~~000000 A-R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 282,017,000.00 ~~637~~594.~~14695568~~993561 2.~~99565108~~918112 74.~~94261864~~285840 0.~~00000000~~000000 3-A-1 166,492,334.00 ~~683~~622.~~74021875~~724432 1.~~32261171~~283579 67.~~33577946~~811043 0.~~00000000~~000000 3-A-2 15,135,666.00 ~~683~~622.~~74021863~~724432 1.~~32261177~~283579 67.~~33577934~~811043 0.~~00000000~~000000 3-A-3 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-4 41,202,334.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-5 20,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-6 266,666.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-7 26,900,000.00 ~~683~~622.~~74021859~~724432 1.~~32261152~~283579 67.~~33577955~~811043 0.~~00000000~~000000 3-A-8 23,000,000.00 ~~649~~582.~~82135739~~261627 1.~~46446174~~421243 78.~~01529174~~648778 0.~~00000000~~000000 3-A-9 1,000,000.00 ~~649~~582.~~82136000~~261630 1.~~46446000~~421240 78.~~01529000~~648780 0.~~00000000~~000000 3-A-10 36,000,000.00 ~~537~~447.~~22409000~~941046 1.~~93534833~~878233 911.~~27100528~~429726 0.~~00000000~~000000 3-A-11 19,252,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-12 36,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-13 4,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-1 24,625,000.00 ~~616~~555.~~53012345~~256757 2.~~84000893~~705975 69.~~26608081~~600260 0.~~00000000~~000000 4-A-2 24,625,000.00 ~~616~~555.~~53012345~~256757 2.~~84000893~~705975 69.~~26608081~~600260 0.~~00000000~~000000 5-A-1 40,233,000.00 ~~723~~637.~~99787214~~029508 21.~~02615341~~875653 810.~~90749981~~159981 0.~~00000000~~000000 5-A-2 2,012,000.00 ~~723~~637.~~99787276~~029508 21.~~02615308~~875651 810.~~90750000~~159980 0.~~00000000~~000000 6-A-1 16,058,000.00 ~~752~~656.~~93218707~~986495 0.~~88902416~~799071 0.~~05944078~~091379 0.~~00000000~~000000 7-A-1 25,020,000.00 ~~577~~552.~~18281455~~213814 5.~~21798401~~327570 30.~~58109273~~209252 0.~~00000000~~000000 8-A-1 153,219,000.00 ~~730~~702.~~11646206~~356064 0.~~90398032~~894818 113.~~83968196~~019047 0.~~00000000~~000000 15-PO 78,139.82 ~~749~~734.~~58337503~~998622 3.~~55426977~~609427 0.~~02738680~~203225 0.~~00000000~~000000 30-PO 9,832,796.29 ~~845~~812.~~19224897~~080066 1.~~11661115~~100720 23.~~56560995~~820573 0.~~00000000~~000000 PP-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 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 18,540,000.00 ~~953~~944.~~42759709~~614387 2.~~18026915~~237691 0.~~00000000~~000000 0.~~00000000~~000000 B-2 5,704,000.00 ~~953~~944.~~42759642~~614386 2.~~18026823~~237691 0.~~00000000~~000000 0.~~00000000~~000000 B-3 3,565,000.00 ~~953~~944.~~42759607~~614387 2.~~18026928~~237691 0.~~00000000~~000000 0.~~00000000~~000000 B-4 2,139,000.00 ~~953~~944.~~42759701~~614385 2.~~18027115~~237691 0.~~00000000~~000000 0.~~00000000~~000000 B-5 1,426,000.00 ~~953~~944.~~42759467~~614390 2.~~18026648~~237693 0.~~00000000~~000000 0.~~00000000~~000000 B-6 2,140,083.00 ~~953~~944.~~42759603~~614386 2.~~18027058~~237694 0.~~00000000~~000000 0.~~00000000~~000000 MBIA 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All classes are per $1,000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 206.~~71551584~~677132 ~~665~~620.~~69649936~~681370 0.~~66569650~~620681 206.~~71551584~~677132 A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 107.~~93826971~~203952 ~~626~~587.~~20868597~~789609 0.~~62620869~~587790 107.~~93826971~~203952 3-A-1 0.~~00000000~~000000 79.~~65839117~~094622 ~~676~~613.~~08182759~~629810 0.~~67608183~~613630 79.~~65839117~~094622 3-A-2 0.~~00000000~~000000 79.~~65839111~~094622 ~~676~~613.~~08182752~~629810 0.~~67608183~~613630 79.~~65839111~~094622 3-A-3 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-7 0.~~00000000~~000000 79.~~65839108~~094622 ~~676~~613.~~08182751~~629810 0.~~67608183~~613630 79.~~65839108~~094622 3-A-8 0.~~00000000~~000000 810.~~47975348~~070020 ~~641~~572.~~34160348~~191607 0.~~64134160~~572192 810.~~47975348~~070020 3-A-9 0.~~00000000~~000000 810.~~47975000~~070020 ~~641~~572.~~34160000~~191610 0.~~64134160~~572192 810.~~47975000~~070020 3-A-10 0.~~00000000~~000000 1113.~~20635361~~307959 ~~526~~434.~~01773639~~633087 0.~~52601774~~434633 1113.~~20635361~~307959 3-A-11 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-12 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-13 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 4-A-1 0.~~00000000~~000000 912.~~10608975~~306236 ~~607~~542.~~42403371~~950521 0.~~60742403~~542951 912.~~10608975~~306236 4-A-2 0.~~00000000~~000000 912.~~10608975~~306236 ~~607~~542.~~42403371~~950521 0.~~60742403~~542951 912.~~10608975~~306236 5-A-1 0.~~00000000~~000000 1012.~~93365322~~035634 ~~713~~624.~~06421917~~993874 0.~~71306422~~624994 1012.~~93365322~~035634 5-A-2 0.~~00000000~~000000 1012.~~93365308~~035636 ~~713~~624.~~06421968~~993877 0.~~71306422~~624994 1012.~~93365308~~035636 6-A-1 0.~~00000000~~000000 0.~~94846494~~890450 ~~751~~656.~~98372213~~096044 0.~~75198372~~656096 0.~~94846494~~890450 7-A-1 0.~~00000000~~000000 85.~~79907674~~536823 ~~568~~546.~~38373781~~676992 0.~~56838374~~546677 85.~~79907674~~536823 8-A-1 0.~~00000000~~000000 123.~~74366227~~913865 ~~717~~698.~~37279972~~442198 0.~~71737280~~698442 123.~~74366227~~913865 15-PO 0.~~00000000~~000000 3.~~58165657~~812653 ~~746~~731.~~00159048~~185969 0.~~74600159~~731186 3.~~58165657~~812653 30-PO 0.~~00000000~~000000 34.~~68222110~~921294 ~~841~~807.~~51002787~~158772 0.~~84151003~~807159 34.~~68222110~~921294 PP-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 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 2.~~18026915~~237691 ~~951~~942.~~24732794~~376695 0.~~95124733~~942377 2.~~18026915~~237691 B-2 0.~~00000000~~000000 2.~~18026823~~237691 ~~951~~942.~~24732819~~376695 0.~~95124733~~942377 2.~~18026823~~237691 B-3 0.~~00000000~~000000 2.~~18026928~~237691 ~~951~~942.~~24732679~~376696 0.~~95124733~~942377 2.~~18026928~~237691 B-4 0.~~00000000~~000000 2.~~18027115~~237691 ~~951~~942.~~24732585~~376695 0.~~95124733~~942377 2.~~18027115~~237691 B-5 0.~~00000000~~000000 2.~~18026648~~237693 ~~951~~942.~~24732819~~376697 0.~~95124733~~942377 2.~~18026648~~237693 B-6 0.~~00000000~~000000 2.~~18027058~~237694 ~~951~~942.~~24733013~~376698 0.~~95124733~~942377 2.~~18027058~~237694 MBIA 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~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 ~~425,614,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~292~~267,~~146~~012,~~563~~561.4329 1,~~339~~223,~~005~~807.0857 0.00 ~~0.00~~ A-R ~~100.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ 2-A-1 ~~282,017,000.00~~11/01/05 - 11/30/05 30 4.50000% ~~179~~167,~~686~~798,~~273~~299.0018 ~~673~~629,~~823~~243.5262 0.00 ~~0.00~~ 3-A-1 ~~166,492,334.00~~11/01/05 - 11/30/05 30 5.00000% ~~113~~103,~~837~~678,~~504~~844.8715 ~~474~~431,~~322~~995.9418 0.00 ~~0.00~~ 3-A-2 ~~15,135,666.00~~11/25/05 3- 12/24/05 30 4.~~86000~~59375% 109,~~348~~425,~~863~~349.5802 3336,~~288~~081.8441 0.00 ~~0.00~~ 3-A-3 ~~0.00~~11/25/05 4- 12/24/05 30 3.~~14000~~40625% 109,~~348~~425,~~863~~349.5802 3526,~~703~~754.5825 0.00 ~~0.00~~ 3-A-4 ~~41,202,334.00~~11/01/05 - 11/30/05 30 5.25000% 41,202,334.00 180,260.21 0.00 ~~0.00~~ 3-A-5 ~~20,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 20,000,000.00 87,500.00 0.00 ~~0.00~~ 3-A-6 ~~266,666.00~~N/A N/A 0.00000% 266,666.00 0.00 0.00 ~~0.00~~ 3-A-7 ~~26,900,000.00~~11/01/05 - 11/30/05 30 5.25000% 1816,~~392~~751,~~611~~287.8823 8073,~~467~~286.6888 0.00 ~~0.00~~ 3-A-8 ~~23,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 1413,~~945~~392,~~891~~017.2243 6558,~~388~~590.2708 0.00 ~~0.00~~ 3-A-9 ~~1,000,000.00~~11/01/05 - 11/30/05 30 5.25000% ~~649~~582,~~821~~261.3663 2,~~842~~547.9739 0.00 ~~0.00~~ 3-A-10 ~~36,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 1916,~~340~~125,~~067~~877.2464 8470,~~612~~550.7971 0.00 ~~0.00~~ 3-A-11 ~~19,252,000.00~~11/01/05 - 11/30/05 30 5.25000% 19,252,000.00 84,227.50 0.00 ~~0.00~~ 3-A-12 ~~36,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 36,000,000.00 157,500.00 0.00 ~~0.00~~ 3-A-13 ~~4,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 4,000,000.00 17,500.00 0.00 ~~0.00~~ 4-A-1 ~~24,625,000.00~~11/01/05 - 11/30/05 30 4.50000% 1513,~~182~~673,~~054~~197.2964 5651,~~932~~274.7049 0.00 ~~0.00~~ 4-A-2 ~~24,625,000.00~~11/01/05 - 11/30/05 30 4.75000% 1513,~~182~~673,~~054~~197.2964 6054,~~095~~123.6307 0.00 ~~0.00~~ 5-A-1 ~~40,233,000.00~~11/01/05 - 11/30/05 30 5.25000% 2925,~~128~~629,~~606~~608.3921 ~~127~~112,~~437~~129.6554 0.00 ~~0.00~~ 5-A-2 ~~2,012,000.00~~11/01/05 - 11/30/05 30 5.25000% 1,~~456~~281,~~683~~703.7237 65,~~372~~607.9945 0.00 ~~0.00~~ 6-A-1 ~~16,058,000.00~~11/01/05 - 11/30/05 30 5.50000% 1210,~~090~~549,~~585~~889.0614 5548,~~415~~353.1866 0.00 ~~0.00~~ 7-A-1 ~~25,020,000.00~~11/01/05 - 11/30/05 30 4.75000% 1413,~~441~~816,~~114~~389.0263 5754,~~162~~689.7488 0.00 ~~0.00~~ 8-A-1 ~~153,219,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~111~~107,~~867~~614,~~714~~293.2070 ~~512~~493,~~727~~232.0218 0.00 ~~0.00~~ 15-PO ~~78,139.82~~N/A N/A 0.00000% 5857,~~572~~432.3166 0.00 0.00 ~~0.00~~ 30-PO ~~9,832,796.29~~N/A N/A 0.00000% 87,~~310~~985,~~603~~017.2186 0.00 0.00 ~~0.00~~ PP-AX ~~0.00~~11/01/05 - 11/30/05 30 5.50000% ~~589~~490,~~766~~465.5583 2,~~703~~247.1097 0.00 ~~0.00~~ 15-AX ~~0.00~~11/01/05 - 11/30/05 30 4.75000% 2221,~~682~~106,~~904~~836.7576 8983,~~786~~547.5090 0.00 ~~0.00~~ 30-AX ~~0.00~~11/01/05 - 11/30/05 30 5.25000% 1615,~~592~~040,~~320~~681.5407 7265,~~591~~802.4098 0.00 ~~0.00~~ B-1 ~~18,540,000.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 17,~~676~~513,~~547~~150.6573 7675,~~209~~537.3871 0.00 ~~0.00~~ B-2 ~~5,704,000.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 5,~~438~~388,~~351~~080.0146 23,~~446~~239.5186 0.00 ~~0.00~~ B-3 ~~3,565,000.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 3,~~398~~367,~~969~~550.3829 14,~~654~~524.0792 0.00 ~~0.00~~ B-4 ~~2,139,000.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 2,~~039~~020,~~381~~530.6317 8,~~792~~714.4495 0.00 ~~0.00~~ B-5 ~~1,426,000.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 1,~~359~~347,~~587~~020.7512 5,~~861~~809.6397 0.00 ~~0.00~~ B-6 ~~2,140,083.00~~11/01/05 - 11/30/05 30 5.~~17359~~17584% 2,~~040~~021,~~414~~553.19 8,~~796~~719.8936 0.00 ~~0.00~~ MBIA ~~0.00~~11/01/05 - 11/30/05 30 0.07000% 20,000,000.00 1,166.67 0.00 ~~0.00~~ Totals ~~1,426,097,119.11~~ 4,~~496~~188,~~595~~567.8836 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 60.5200 0.0003 1,~~338~~223,~~998~~807.5655 0.00 ~~283~~264,~~329~~170,~~749~~680.8852 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 30.2800 0.0001 ~~673~~629,~~820~~243.2461 0.00 ~~176~~165,~~601~~766,~~494~~662.9917 3-A-1 20.3100 0.0001 ~~474~~431,~~320~~995.6317 0.00 ~~112~~102,~~562~~164,~~441~~659.4528 3-A-2 0.1600 0.00 3336,~~288~~081.6841 0.00 109,~~232~~287,~~948~~695.7385 3-A-3 0.1700 0.00 3526,~~703~~754.4125 0.00 109,~~232~~287,~~948~~695.7385 3-A-4 0.8800 0.00 180,~~259~~260.3321 0.00 41,202,334.00 3-A-5 0.00 0.00 87,500.00 0.00 20,000,000.00 3-A-6 0.00 0.00 0.00 0.00 266,666.00 3-A-7 0.3900 0.00 8073,~~467~~286.2988 0.00 1816,~~186~~506,~~601~~641.1689 3-A-8 0.3200 0.00 6558,~~387~~590.9607 0.00 1413,~~750~~160,~~856~~406.8896 3-A-9 0.0100 0.00 2,~~842~~547.9539 0.00 ~~641~~572,~~341~~191.6061 3-A-10 0.4100 0.00 8470,~~612~~550.3871 0.00 1815,~~936~~646,~~638~~791.5113 3-A-11 0.4100 0.00 84,227.0950 0.00 19,252,000.00 3-A-12 0.7700 0.00 157,~~499~~500.2300 0.00 36,000,000.00 3-A-13 0.0900 0.00 17,~~499~~500.9100 0.00 4,000,000.00 4-A-1 0.2800 0.00 5651,~~932~~274.4349 0.00 1413,~~957~~370,~~816~~156.8359 4-A-2 0.2900 0.00 6054,~~095~~123.3407 0.00 1413,~~957~~370,~~816~~156.8359 5-A-1 0.6200 0.00 ~~127~~112,~~437~~129.0353 0.00 2825,~~688~~145,~~712~~378.7355 5-A-2 0.0300 0.00 65,~~372~~607.9645 0.00 1,~~434~~257,~~685~~487.2168 6-A-1 0.2700 0.00 5548,~~414~~353.9166 0.00 1210,~~075~~535,~~354~~590.6128 7-A-1 0.2800 0.00 5754,~~162~~689.4687 0.00 1413,~~220~~677,~~961~~858.1233 8-A-1 20.5000 0.0001 ~~512~~493,~~724~~232.5317 0.00 ~~109~~107,~~915~~014,~~143~~615.0020 15-PO 0.00 0.00 0.00 0.00 5857,~~292~~134.4374 30-PO 0.00 0.00 0.00 0.00 87,~~274~~936,~~396~~627.6878 PP-AX 0.0100 0.00 2,~~703~~247.0897 0.00 ~~589~~489,~~037~~803.0904 15-AX 0.4400 0.00 8983,~~786~~547.0689 0.00 2220,~~243~~793,~~051~~901.8923 30-AX 0.3500 0.00 7265,~~591~~802.0598 0.00 1614,~~215~~886,~~610~~940.3773 B-1 0.3700 0.00 7675,~~209~~537.0171 0.00 17,~~636~~471,~~125~~663.4693 B-2 0.1100 0.00 23,~~446~~239.4086 0.00 5,~~425~~375,~~914~~316.7667 B-3 0.0700 0.00 14,~~654~~524.0092 0.00 3,~~391~~359,~~196~~572.7292 B-4 0.0400 0.00 8,~~792~~714.4095 0.00 2,~~034~~015,~~718~~743.0375 B-5 0.0300 0.00 5,~~861~~809.6097 0.00 1,~~356~~343,~~478~~829.6917 B-6 0.0400 0.00 8,~~796~~719.8536 0.00 2,~~035~~016,~~748~~764.2435 MBIA 0.0100 0.00 1,166.6667 0.00 20,000,000.00 Totals 210.4600 0.0006 4,~~496~~188,~~574~~567.4327 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 - 11/30/05 425,614,000.00 5.50000% ~~686~~627.~~41201518~~358502 32.~~14605506~~875393 0.~~00000000~~000000 ~~0.00000000~~ A-R N/A 100.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 282,017,000.00 4.50000% ~~637~~594.~~14695568~~993561 2.~~38930107~~231226 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 166,492,334.00 5.00000% ~~683~~622.~~74021875~~724432 2.~~84891760~~594685 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/25/05 - 12/24/05 15,135,666.00 34.~~86000~~59375% ~~683~~622.~~74021863~~724432 2.~~19936407~~383867 0.~~00000000~~000000 ~~0.00000000~~ 3-A-3 11/25/05 - 12/24/05 0.00 43.~~14000~~40625% ~~683~~622.~~74021863~~724432 21.~~35890380~~767630 0.~~00000000~~000000 ~~0.00000000~~ 3-A-4 11/01/05 - 11/30/05 41,202,334.00 5.25000% 1000.~~00000000~~000000 4.~~37499997~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-5 11/01/05 - 11/30/05 20,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-6 N/A 266,666.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-7 11/01/05 - 11/30/05 26,900,000.00 5.25000% ~~683~~622.~~74021859~~724432 2.~~99136357~~724419 0.~~00000000~~000000 ~~0.00000000~~ 3-A-8 11/01/05 - 11/30/05 23,000,000.00 5.25000% ~~649~~582.~~82135739~~261627 2.~~84296826~~547395 0.~~00000000~~000000 ~~0.00000000~~ 3-A-9 11/01/05 - 11/30/05 1,000,000.00 5.25000% ~~649~~582.~~82136000~~261630 2.~~84297000~~547390 0.~~00000000~~000000 ~~0.00000000~~ 3-A-10 11/01/05 - 11/30/05 36,000,000.00 5.25000% ~~537~~447.~~22409000~~941046 21.~~35035528~~959742 0.~~00000000~~000000 ~~0.00000000~~ 3-A-11 11/01/05 - 11/30/05 19,252,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-12 11/01/05 - 11/30/05 36,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-13 11/01/05 - 11/30/05 4,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 24,625,000.00 4.50000% ~~616~~555.~~53012345~~256757 2.~~31198782~~082213 0.~~00000000~~000000 ~~0.00000000~~ 4-A-2 11/01/05 - 11/30/05 24,625,000.00 4.75000% ~~616~~555.~~53012345~~256757 2.~~44043168~~197891 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 40,233,000.00 5.25000% ~~723~~637.~~99787214~~029508 32.~~16749062~~787004 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 2,012,000.00 5.25000% ~~723~~637.~~99787276~~029508 32.~~16749006~~787003 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 16,058,000.00 5.50000% ~~752~~656.~~93218707~~986495 3.~~45093910~~011188 0.~~00000000~~000000 ~~0.00000000~~ 7-A-1 11/01/05 - 11/30/05 25,020,000.00 4.75000% ~~577~~552.~~18281455~~213814 2.~~28468185~~185847 0.~~00000000~~000000 ~~0.00000000~~ 8-A-1 11/01/05 - 11/30/05 153,219,000.00 5.50000% ~~730~~702.~~11646206~~356064 3.~~34636710~~219132 0.~~00000000~~000000 ~~0.00000000~~ 15-PO N/A 78,139.82 0.00000% ~~749~~734.~~58337503~~998622 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 9,832,796.29 0.00000% ~~845~~812.~~19224897~~080066 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ PP-AX 11/01/05 - 11/30/05 0.00 5.50000% ~~702~~583.~~20469656~~972437 32.~~21844214~~676542 0.~~00000000~~000000 ~~0.00000000~~ 15-AX 11/01/05 - 11/30/05 0.00 4.75000% ~~611~~568.~~18493679~~718197 2.~~41927376~~251176 0.~~00000000~~000000 ~~0.00000000~~ 30-AX 11/01/05 - 11/30/05 0.00 5.25000% ~~633~~574.~~50661819~~263918 2.~~77159136~~512405 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 18,540,000.00 5.~~17359~~17584% ~~953~~944.~~42759709~~614387 4.~~11053830~~074310 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 5,704,000.00 5.~~17359~~17584% ~~953~~944.~~42759642~~614386 4.~~11053822~~074309 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 3,565,000.00 5.~~17359~~17584% ~~953~~944.~~42759607~~614387 4.~~11053857~~074311 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 2,139,000.00 5.~~17359~~17584% ~~953~~944.~~42759701~~614385 4.~~11053763~~074310 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 1,426,000.00 5.~~17359~~17584% ~~953~~944.~~42759467~~614390 4.~~11053997~~074313 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 2,140,083.00 5.~~17359~~17584% ~~953~~944.~~42759603~~614386 4.~~11053683~~074309 0.~~00000000~~000000 ~~0.00000000~~ MBIA 11/01/05 - 11/30/05 0.00 0.07000% 1000.~~00000000~~000000 0.~~05833350~~058334 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.~~00001532~~000000 0.~~00000000~~000000 32.~~14603974~~875393 0.~~00000000~~000000 ~~665~~620.~~69649936~~681370 A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00001163~~000000 0.~~00000000~~000000 2.~~38928944~~231226 0.~~00000000~~000000 ~~626~~587.~~20868597~~789609 3-A-1 0.~~00001387~~000000 0.~~00000000~~000000 2.~~84890372~~594685 0.~~00000000~~000000 ~~676~~613.~~08182759~~629810 3-A-2 0.~~00001057~~000000 0.~~00000000~~000000 2.~~19935350~~383867 0.~~00000000~~000000 ~~676~~613.~~08182752~~629810 3-A-3 0.~~00001123~~000000 0.~~00000000~~000000 21.~~35889257~~767630 0.~~00000000~~000000 ~~676~~613.~~08182752~~629810 3-A-4 0.~~00002136~~000000 0.~~00000000~~000000 4.~~37497861~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-6 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-7 0.~~00001450~~000000 0.~~00000000~~000000 2.~~99134907~~724419 0.~~00000000~~000000 ~~676~~613.~~08182751~~629810 3-A-8 0.~~00001391~~000000 0.~~00000000~~000000 2.~~84295478~~547394 0.~~00000000~~000000 ~~641~~572.~~34160348~~191607 3-A-9 0.~~00001000~~000000 0.~~00000000~~000000 2.~~84295000~~547390 0.~~00000000~~000000 ~~641~~572.~~34160000~~191610 3-A-10 0.~~00001139~~000000 0.~~00000000~~000000 21.~~35034389~~959742 0.~~00000000~~000000 ~~526~~434.~~01773639~~633087 3-A-11 0.~~00002130~~000000 0.~~00000000~~000000 4.~~37497870~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-12 0.~~00002139~~000000 0.~~00000000~~000000 4.~~37497861~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-13 0.~~00002250~~000000 0.~~00000000~~000000 4.~~37497750~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 4-A-1 0.~~00001137~~000000 0.~~00000000~~000000 2.~~31197685~~082213 0.~~00000000~~000000 ~~607~~542.~~42403371~~950521 4-A-2 0.~~00001178~~000000 0.~~00000000~~000000 2.~~44041990~~197891 0.~~00000000~~000000 ~~607~~542.~~42403371~~950521 5-A-1 0.~~00001541~~000000 0.~~00000000~~000000 32.~~16747521~~787004 0.~~00000000~~000000 ~~713~~624.~~06421917~~993874 5-A-2 0.~~00001491~~000000 0.~~00000000~~000000 32.~~16747515~~787003 0.~~00000000~~000000 ~~713~~624.~~06421968~~993877 6-A-1 0.~~00001681~~000000 0.~~00000000~~000000 3.~~45092228~~011188 0.~~00000000~~000000 ~~751~~656.~~98372213~~096044 7-A-1 0.~~00001119~~000000 0.~~00000000~~000000 2.~~28467066~~185846 0.~~00000000~~000000 ~~568~~546.~~38373781~~676992 8-A-1 0.~~00001632~~000000 0.~~00000000~~000000 3.~~34635084~~219132 0.~~00000000~~000000 ~~717~~698.~~37279972~~442198 15-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~746~~731.~~00159048~~185969 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~841~~807.~~51002787~~158772 PP-AX 0.~~00001191~~000000 0.~~00000000~~000000 32.~~21841832~~676542 0.~~00000000~~000000 ~~701~~583.~~33616606~~183287 15-AX 0.~~00001186~~000000 0.~~00000000~~000000 2.~~41926191~~251176 0.~~00000000~~000000 ~~599~~560.~~33321650~~286231 30-AX 0.~~00001336~~000000 0.~~00000000~~000000 2.~~77157800~~512405 0.~~00000000~~000000 ~~619~~568.~~12355554~~394002 B-1 0.~~00001996~~000000 0.~~00000000~~000000 4.~~11051834~~074310 0.~~00000000~~000000 ~~951~~942.~~24732794~~376695 B-2 0.~~00001928~~000000 0.~~00000000~~000000 4.~~11051893~~074309 0.~~00000000~~000000 ~~951~~942.~~24732819~~376695 B-3 0.~~00001964~~000000 0.~~00000000~~000000 4.~~11051893~~074311 0.~~00000000~~000000 ~~951~~942.~~24732679~~376696 B-4 0.~~00001870~~000000 0.~~00000000~~000000 4.~~11051893~~074310 0.~~00000000~~000000 ~~951~~942.~~24732585~~376695 B-5 0.~~00002104~~000000 0.~~00000000~~000000 4.~~11051893~~074313 0.~~00000000~~000000 ~~951~~942.~~24732819~~376697 B-6 0.~~00001869~~000000 0.~~00000000~~000000 4.~~11051814~~074309 0.~~00000000~~000000 ~~951~~942.~~24733013~~376698 MBIA 0.~~00000050~~000000 0.~~00000000~~000000 0.~~05833300~~058334 0.~~00000000~~000000 1000.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 43,~~154~~940,~~286~~635.2582 43,~~137~~903,~~126~~552.8800 8580.~~27298055~~45861861% 15-PO-2 0.00000% 0.00 0.00 5857,~~572~~432.3166 5857,~~292~~134.43 74 73.~~60015905~~11859689% 30-PO-3 0.00000% 0.00 0.00 1,~~774~~718,~~565~~876.4331 1,~~771~~710,~~164~~886.4293 8582.~~57808651~~66563401% 30-PO-5 0.00000% 0.00 0.00 7877,~~393~~481.4571 7877,~~168~~260.4511 9392.~~87330347~~78246853% 30-PO-6 0.00000% 0.00 0.00 8878,~~443~~504.6630 8878,~~332~~403.8342 8374.~~52480006~~13585616% 30-PO-8 0.00000% 0.00 0.00 2,~~214~~169,~~914~~519.4371 2,~~199~~166,~~604~~525.0932 8079.~~79366745~~57865101% PP-AX-6 5.50000% ~~589~~490,~~766~~465.5583 ~~589~~489,~~037~~803.0904 0.00 0.00 7058.~~13361661~~31832868% 15-AX-2 4.75000% 1817,~~979~~722,~~219~~428.8548 1817,~~604~~481,~~675~~354.9615 0.00 0.00 6056.~~25721763~~61897922% 15-AX-4 4.75000% 2,~~538~~267,~~806~~491.7517 2,~~487~~207,~~619~~045.7960 0.00 0.00 5952.~~09723117~~43176009% 15-AX-7 4.75000% 1,~~164~~116,~~878~~917.1511 1,~~150~~105,~~756~~501.1447 0.00 0.00 5654.~~73786607~~50659107% 30-AX-1 5.25000% 3,~~957~~396,~~105~~103.8370 3,~~738~~336,~~573~~238.7295 0.00 0.00 5044.~~37868018~~95706857% 30-AX-3 5.25000% 109,~~331~~551,~~735~~902.9601 109,~~204~~492,~~893~~895.8734 0.00 0.00 6762.~~22323674~~53305119% 30-AX-5 5.25000% 1,~~225~~042,~~573~~738.5268 1,~~195~~009,~~628~~232.4633 0.00 0.00 6151.~~49246024~~90590639% 30-AX-8 5.25000% 1,~~077~~049,~~905~~936.2368 1,~~076~~048,~~514~~574.3211 0.00 0.00 6563.~~42823037~~73008436%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2213,~~028~~874,~~558~~023.9289 ~~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 2213,~~028~~874,~~558~~023.9289 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 218~~203,~~583~~970.3617 Payment of Interest and Principal 2113,~~809~~670,~~975~~053.5672 Total Withdrawals (Pool Distribution Amount) 2213,~~028~~874,~~558~~023.9289 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 210.4600 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 210.4600

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~217~~202,~~237~~694.9558 Master Servicing Fee 1,~~345~~275.4159 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~218~~203,~~583~~970.3617 *Please see the Supplemental Reporting section for the complete list of Servicers.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance 3-A-5 NSIS Reserve ~~Fund~~ 29,791.5105 0.4300 0.00 29,791.0805 Fund 3-A-5 Rounding Account 999.99 0.00 0.00 999.99

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Ratio NoStrip ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.599000% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.339007% ~~Loans~~Weighted NoAverage ofRemaining ~~Loans~~Term ~~Principal~~285 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~2,076 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~0-29~~Paid ~~Days~~In 0Full 016 0Ending 0Scheduled ~~0.00~~Collateral ~~0.00~~Loan ~~0.00~~Count ~~0.00~~2,060 30Beginning ~~Days~~Scheduled 8Collateral 0Balance ~~0 0 8 4~~941,~~020~~426,~~320~~113.0833 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 4Balance 931,~~020~~944,~~320~~626.~~08 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00~~ 90 ~~Days~~Ending 1Actual 0Collateral 0Balance 0at 130-Nov-2005 ~~380~~933,~~612~~624,823.4714 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~380~~6,~~612~~506,374.4793 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Realized ~~0.00~~Loss ~~0.00~~Amount 0.00 ~~150~~Cumulative ~~Days~~Realized 0Loss 0 ~~0 0 0 0~~.00 ~~0.00~~Class ~~0.00~~A ~~0.00~~Non-PO ~~0.00~~Optimal ~~180+~~Amount ~~Days~~13,359,970.15 1Class 0AP 0Deferred 0Amount ~~1 298,760.13~~ 0.00 ~~0.00~~Ending ~~0.00~~Scheduled ~~298,760.13~~Balance ~~Totals~~for 10Premium 0Loans ~~0 0 10 4~~931,~~699~~944,~~692~~626.6890 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 4~~2,~~699~~113,~~692~~837.6851 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~~7,367,648.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.367816% 0.000000% 0.000000% 0.000000% 0.367816% 0.404397% 0.000000% 0.000000% 0.000000% 0.404397% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.045977% 0.000000% 0.000000% 0.000000% 0.045977% 0.038285% 0.000000% 0.000000% 0.000000% 0.038285% 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 0.045977% 0.000000% 0.000000% 0.000000% 0.045977% 0.030052% 0.000000% 0.000000% 0.000000% 0.030052% Totals 0.459770% 0.000000% 0.000000% 0.000000% 0.459770% 0.472734% 0.000000% 0.000000% 0.000000% 0.472734%92

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 1 0 0 0 1 389,870.75 0.00 0.00 0.00 389,870.75 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 1 389,870.75 0.00 0.00 0.00 389,870.75 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.163666% 0.000000% 0.000000% 0.000000% 0.163666% 0.130896% 0.000000% 0.000000% 0.000000% 0.130896% 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 0.163666% 0.000000% 0.000000% 0.000000% 0.163666% 0.130896% 0.000000% 0.000000% 0.000000% 0.130896% 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 1 441,835.83 0.00 0.00 0.00 441,835.83 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 1 441,835.83 0.00 0.00 0.00 441,835.83 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.233100% 0.000000% 0.000000% 0.000000% 0.233100% 0.241124% 0.000000% 0.000000% 0.000000% 0.241124% 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 0.233100% 0.000000% 0.000000% 0.000000% 0.233100% 0.241124% 0.000000% 0.000000% 0.000000% 0.241124% 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 4 0 0 0 4 1,317,841.37 0.00 0.00 0.00 1,317,841.37 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 380,612.47 0.00 0.00 0.00 380,612.47 120 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 5 0 0 0 5 1,698,453.84 0.00 0.00 0.00 1,698,453.84 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.592593% 0.000000% 0.000000% 0.000000% 0.592593% 0.428898% 0.000000% 0.000000% 0.000000% 0.428898% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.148148% 0.000000% 0.000000% 0.000000% 0.148148% 0.123872% 0.000000% 0.000000% 0.000000% 0.123872% 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 0.740741% 0.000000% 0.000000% 0.000000% 0.740741% 0.552770% 0.000000% 0.000000% 0.000000% 0.552770% 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 1 0 0 0 1 902,414.70 0.00 0.00 0.00 902,414.70 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 1 902,414.70 0.00 0.00 0.00 902,414.70 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.562500% 0.000000% 0.000000% 0.000000% 1.562500% 2.878918% 0.000000% 0.000000% 0.000000% 2.878918% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.562500% 0.000000% 0.000000% 0.000000% 1.562500% 2.878918% 0.000000% 0.000000% 0.000000% 2.878918% 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 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 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 1 0 0 0 1 968,357.43 0.00 0.00 0.00 968,357.43 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 1 968,357.43 0.00 0.00 0.00 968,357.43 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 3.333333% 0.000000% 0.000000% 0.000000% 3.333333% 7.711919% 0.000000% 0.000000% 0.000000% 7.711919% 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 3.333333% 0.000000% 0.000000% 0.000000% 3.333333% 7.711919% 0.000000% 0.000000% 0.000000% 7.711919% 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 1 0 0 0 1 298,760.13 0.00 0.00 0.00 298,760.13 Totals 1 0 0 0 1 298,760.13 0.00 0.00 0.00 298,760.13 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 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 2.013171% 0.000000% 0.000000% 0.000000% 2.013171% Totals 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 2.013171% 0.000000% 0.000000% 0.000000% 2.013171% 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%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~4 ~~Funds~~Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.251117 5.670805 5.966400 Weighted Average Net Rate 5.001117 5.420805 5.705868 Weighted Average Remaining Term 152 212 331 Beginning Loan Count 59 71 26 Loans Paid In Full 1 1 0 Ending Loan Count 58 70 26 Beginning Scheduled Balance 28,636,272.0089 ~~Principal~~29,669,098.73 11,005,825.37 Ending Scheduled Balance of28,023,904.73 ~~Contaminated~~29,152,539.95 ~~Properties~~10,990,966.57 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 264,865.69 227,556.80 68,112.40 Scheduled Principal 139,555.33 87,350.40 13,391.44 Unscheduled Principal 472,812.83 429,208.38 1,467.36 Scheduled Interest 125,310.36 140,206.40 54,720.96 Servicing Fee 5,965.89 6,181.08 2,389.47 Master Servicing Fee 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 33Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 119,~~283~~344.2247 134,025.32 52,331.49 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.001117 5.420805 5.705868

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %Group ~~Current~~7 $Group ~~Current~~8 %Total ~~Bankruptcy~~Collateral ~~238,221~~Description Fixed 10 Year Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.370907 5.692484 5.599000 Weighted Average Net Rate 5.120908 5.442484 5.340633 Weighted Average Remaining Term 91.00 0332.~~01670440%~~00 ~~238,221~~285.00 0Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 202,016.~~02400390%~~87 ~~Fraud~~671,829.40 146,~~260~~506,~~971~~374.0093 Beginning Loan Count 39 245 2,076 Loans Paid In Full 0 1 16 Ending Loan Count 39 244 2,060 Beginning Scheduled Balance 14,303,685.~~99999999%~~10 111,625,720.42 941,426,113.33 Ending Scheduled Balance 14,~~260~~160,~~971~~452.54 111,020,700.89 931,944,626.90 Scheduled Principal 137,997.07 142,306.36 2,113,837.51 Unscheduled Principal 5,235.49 462,713.17 7,367,648.92 Scheduled Interest 64,019.80 529,523.04 4,392,537.42 Servicing Fee 2,979.92 23,255.35 202,694.58 Master Servicing Fee 0.00 0.00 1,275.~~43698016%~~59 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard ~~14,260,971~~Fee 0.00 0.~~99999999%~~00 110.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 61,~~768~~039.88 506,~~482~~267.6269 14,188,567.~~18582922%~~25 ~~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 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.120907 5.442484 5.339007

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Deal ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00~~Group ~~Oct-04~~1 ~~0.000%~~Senior ~~Current~~Prepayment ~~Principal Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Group ~~REO~~2 ~~Total~~Senior ~~Jan-05~~Prepayment ~~0.000~~% ~~Loans in REO 0 Feb-05 0~~100.~~000~~000000% ~~Original~~Group ~~Principal~~3 ~~Balance~~Senior ~~0.00~~Prepayment ~~Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Group ~~0.000%~~4 ~~Jun-05~~Senior ~~0.000%~~Prepayment ~~Jul-05 0.000~~% ~~Aug-05 0~~100.~~000~~000000% *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 15 12Senior ~~Month~~Prepayment ~~REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~100.~~00 Oct-04 0.000~~000000% ~~Current~~Group ~~Principal~~6 ~~Balance~~Senior ~~0.00~~Prepayment ~~Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Group ~~REO~~7 ~~Total~~Senior ~~Jan-05~~Prepayment ~~0.000~~% ~~Loans in REO 0 Feb-05 0~~100.~~000~~000000% ~~Original~~Group ~~Principal~~8 ~~Balance~~Senior ~~0.00~~Prepayment ~~Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Group ~~0.000%~~1 ~~Jun-05~~Senior ~~0.000~~% ~~Jul-05 0~~96.~~000~~375935% ~~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 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~96.~~00 Oct-04 0.000~~649351% ~~Current~~Group ~~Principal~~3 ~~Balance~~Senior ~~0.00 Nov-04 0.000~~% ~~Dec-04 0~~96.~~000~~851884% ~~Current~~Group ~~REO~~4 ~~Total~~Senior ~~Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~95.~~000~~495651% ~~Original~~Group ~~Principal~~5 ~~Balance~~Senior ~~0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~90.~~00 Apr-05 0.000~~942349% ~~May-05~~Group ~~0.000%~~6 ~~Jun-05~~Senior ~~0.000~~% ~~Jul-05 0~~96.~~000~~545979% ~~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 37 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~96.~~00 Oct-04 0.000~~593217% ~~Current~~Group ~~Principal~~8 ~~Balance~~Senior ~~0.00 Nov-04 0.000~~% ~~Dec-04 0~~98.~~000~~317220% ~~Current~~Group ~~REO~~1 ~~Total~~Junior ~~Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~3.~~000~~624065% ~~Original~~Group ~~Principal~~2 ~~Balance~~Junior ~~0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~3.~~00 Apr-05 0.000~~350649% ~~May-05~~Group ~~0.000%~~3 ~~Jun-05~~Junior ~~0.000~~% ~~Jul-05 0~~3.~~000~~148116% ~~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 4 12Junior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~4.~~00 Oct-04 0.000~~504349% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12Junior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~9.~~00 Oct-04 0.000~~057651% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12Junior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~3.~~00 Oct-04 0.000~~454021% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12Junior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~3.~~00 Oct-04 0.000~~406783% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12Junior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~1.~~00 Oct-04 0.000~~682780% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 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.

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.~~603636~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~343866~~00 Mar-05 0.039% ~~Weighted~~Apr-05 ~~Average~~0.040% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy ~~289~~Total ~~Beginning~~May-05 ~~Scheduled~~0.041% ~~Collateral~~Loans ~~Loan~~in ~~Count~~Bankruptcy ~~2,205~~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 30Loans ~~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~~,175~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Collateral~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~1,009,739,836~~0.6500 ~~Ending~~Feb-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~992,426,435~~0.5100 ~~Ending~~Mar-05 ~~Actual~~0.212% ~~Collateral~~Apr-05 0.215% Current Bankruptcy Total May-05 0.220% 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 ~~994,150,687~~0.39000% ~~Monthly~~Current ~~P&I~~Principal ~~Constant~~Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 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~~,896,533~~ 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.73000% ~~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 ~~21,525,026~~0.89000% ~~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 7 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 ~~992,426,435~~in Bankruptcy 0 Jun-05 0.51000% ~~Scheduled~~Original Principal ~~2,181,354~~Balance 0.7600 ~~Unscheduled~~Jul-05 0.000% Current Principal ~~15,132,046~~Balance 0.3800 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 8 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 ~~Group~~- 1All ~~Senior~~Mortgage ~~Prepayment~~Loans %in ~~100.000000%~~Bankruptcy ~~Group~~during 2Current ~~Senior~~Period ~~Prepayment % 100.000000%~~ Group 3Loan ~~Senior~~Month ~~Prepayment~~Loan %First ~~100.000000%~~State ~~Group~~LTV 4at ~~Senior~~Original ~~Prepayment~~Number %Entered ~~100.000000%~~Payment ~~Group~~Origination 5Principal ~~Senior~~Bankruptcy ~~Prepayment~~Date %Balance ~~100.000000%~~No ~~Group~~Bankruptcy 6Loans ~~Senior~~this Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 96.661209% Group 2 Senior % 96.805390% Group 3 Senior % 97.016803% Group 4 Senior % 95.850140% Group 5 Senior % 91.857774% Group 6 Senior % 96.958716% Group 7 Senior % 96.615804% Group 8 Senior % 98.372158% Group 1 Junior % 3.338791% Group 2 Junior % 3.194610% Group 3 Junior % 2.983197% Group 4 Junior % 4.149860% Group 5 Junior % 8.142226% Group 6 Junior % 3.041284% Group 7 Junior % 3.384196% Group 8 Junior % 1.627842%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 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.743231 5.242980 5.671509 Weighted Average Net Rate 5.493232 4.985710 5.399568 Weighted Average Maturity 334 154 334 Beginning Loan ~~Count~~Current ~~626~~Paid ~~434~~To ~~680~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 15Date 5Delinquent ~~5 Ending~~ Loan ~~Count~~Rate ~~611~~Delinquent ~~429 675 Beginning Scheduled~~ Balance ~~306,391,931.60 185,674,552.27 309,180,861.98 Ending Scheduled Balance 297,545,427.83 182,561,614.90 306,961,825.34 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~1,847,097.16~~Bankruptcy ~~1,684,221.65~~Loans ~~1,856,013.87~~this Scheduled Principal 380,697.35 872,981.75 394,745.55 Unscheduled Principal 8,465,806.42 2,239,955.62 1,824,291.09 Scheduled Interest 1,466,399.81 811,239.90 1,461,268.32 Servicing Fees 63,831.63 39,807.07 70,065.80 Master Servicing Fees 0.00 246.86 1,098.56 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,402,568.18 771,185.97 1,390,103.96 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 5.493231 4.984114 5.395304Period

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.255678 5.680455 5.978846 Weighted Average Net Rate 5.005678 5.430455 5.719555 Weighted Average Maturity 155 215 334 Beginning Loan Count 64 79 30 Loans Paid In Full 0 1 0 Ending Loan Count 64 78 30 Beginning Scheduled Balance 31,678,731.43 33,374,747.85 12,558,271.55 Ending scheduled Balance 31,224,200.77 32,905,043.60 12,542,482.48 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 284,670.52 251,385.96 77,404.55 Scheduled Principal 145,926.18 93,399.50 14,834.57 Unscheduled Principal 308,604.48 376,304.75 954.50 Scheduled Interest 138,744.34 157,986.46 62,569.98 Servicing Fees 6,599.74 6,953.07 2,713.54 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 132,144.60 151,033.39 59,856.44 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 5.005678 5.430455 5.719557

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 10 Year Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.370189 5.693735 5.603636 Weighted Average Net Rate 5.120190 5.443734 5.345465 Weighted Average Maturity 94.00 335.00 289.00 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 202,016.87 693,723.15 6,896,533.73 Beginning Loan Count 39 253 2,205 Loans Paid In Full 0 4 30 Ending Loan Count 39 249 2,175 Beginning Scheduled Balance 14,946,948.07 115,933,791.90 1,009,739,836.65 Ending Scheduled Balance 14,722,222.21 113,963,618.38 992,426,435.51 Scheduled Principal 135,126.92 143,642.94 2,181,354.76 Unscheduled Principal 89,598.94 1,826,530.58 15,132,046.38 Scheduled Interest 66,889.95 550,080.21 4,715,178.97 Servicing Fee 3,113.94 24,152.90 217,237.69 Master Servicing Fee 0.00 0.00 1,345.42 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 63,776.01 525,927.31 4,496,595.86 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.120189 5.443735 5.343866

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 15 8,664,010.00 8,434,108.65 0 0.00 0.00 Group 2 5 2,447,000.00 2,185,421.97 0 0.00 0.00 Group 3 5 1,720,600.00 1,670,127.09 0 0.00 0.00 Group 4 0 0.00 0.00 0 0.00 0.00 Group 5 1 396,000.00 370,963.20 0 0.00 0.00 Group 6 0 0.00 0.00 0 0.00 0.00 Group 7 0 0.00 0.00 0 0.00 0.00 Group 8 4 1,828,000.00 1,774,365.48 0 0.00 0.00 Total 30 15,055,610.00 14,434,986.39 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 41,657.01 Group 2 0 0.00 0.00 0 0.00 0.00 64,586.51 Group 3 0 0.00 0.00 0 0.00 0.00 156,163.48 Group 4 0 0.00 0.00 0 0.00 0.00 308,604.48 Group 5 0 0.00 0.00 0 0.00 0.00 6,333.96 Group 6 0 0.00 0.00 0 0.00 0.00 954.50 Group 7 0 0.00 0.00 0 0.00 0.00 89,598.94 Group 8 0 0.00 0.00 0 0.00 0.00 54,342.71 Total 0 0.00 0.00 0 0.00 0.00 722,241.59

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 6065169325 CA 80.00 01-Aug-2003 480,000.00 467,018.73 Group 1 6218640198 CA 74.58 01-Aug-2003 895,000.00 870,795.60 Group 1 6265331758 CA 58.17 01-Aug-2003 530,000.00 515,666.53 Group 1 6282852471 CA 75.00 01-Jul-2003 750,000.00 727,014.23 Group 1 6419904096 CA 74.94 01-Aug-2003 341,000.00 332,384.72 Group 1 6423737201 CA 68.02 01-Aug-2003 517,000.00 503,018.06 Group 1 6461413103 CA 80.00 01-Jul-2003 424,800.00 412,822.24 Group 1 6481480314 CA 62.85 01-Aug-2003 550,000.00 534,787.31 Group 1 6511907245 CA 53.16 01-Jul-2003 638,000.00 620,411.78 Group 1 6574405350 CA 66.89 01-Aug-2003 970,000.00 943,767.39 Group 1 6638744836 CA 80.00 01-Jul-2003 477,600.00 463,609.69 Group 1 6733783531 CA 51.35 01-Aug-2003 493,000.00 479,055.20 Group 1 7063259852 CA 64.30 01-Jul-2003 450,110.00 437,701.53 Group 1 7063295138 CA 58.71 01-Jul-2003 707,500.00 687,995.77 Group 1 7063477413 CA 72.13 01-Aug-2003 440,000.00 428,100.63 Group 2 0002286680 MA 76.66 01-Jul-2003 348,000.00 309,582.36 Group 2 0002414137 VA 48.76 01-Aug-2003 829,000.00 737,129.61 Group 2 0002447437 CA 57.74 01-Aug-2003 433,000.00 391,185.65 Group 2 0618861470 NY 55.28 01-Jul-2003 340,000.00 306,090.35 Group 2 1630300201 NJ 71.51 01-Jul-2003 497,000.00 431,381.14 Group 3 0030855645 CA 71.99 01-Aug-2003 347,000.00 334,999.19 Group 3 0082055369 CA 80.00 01-Aug-2003 392,000.00 378,687.69 Group 3 0082102732 CA 62.23 01-Aug-2003 290,000.00 281,978.68 Group 3 0108390360 IL 78.82 01-Jul-2003 588,000.00 571,479.67 Group 3 0108502758 FL 80.00 01-Aug-2003 103,600.00 100,982.38 Group 5 2000867477 NY 79.20 01-Aug-2003 396,000.00 369,970.79 Group 8 4313040721 CO 80.00 01-Aug-2003 364,000.00 353,932.01 Group 8 4513030240 CA 72.20 01-Aug-2003 400,000.00 387,991.48 Group 8 4613060051 GA 62.44 01-Aug-2003 562,000.00 542,149.30 Group 8 6998367699 CA 79.05 01-Aug-2003 502,000.00 488,115.08

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 6065169325 Loan Paid in Full 0 5.875% 360 24 Group 1 6218640198 Loan Paid in Full 0 5.875% 360 24 Group 1 6265331758 Loan Paid in Full 0 5.875% 360 24 Group 1 6282852471 Loan Paid in Full (1) 5.750% 360 25 Group 1 6419904096 Loan Paid in Full 0 6.250% 360 24 Group 1 6423737201 Loan Paid in Full 0 5.875% 360 24 Group 1 6461413103 Loan Paid in Full 0 5.875% 360 25 Group 1 6481480314 Loan Paid in Full 0 5.750% 360 24 Group 1 6511907245 Loan Paid in Full 0 6.000% 360 25 Group 1 6574405350 Loan Paid in Full 0 5.875% 360 24 Group 1 6638744836 Loan Paid in Full 0 5.750% 360 25 Group 1 6733783531 Loan Paid in Full (1) 5.625% 360 24 Group 1 7063259852 Loan Paid in Full 0 6.000% 360 25 Group 1 7063295138 Loan Paid in Full 0 6.000% 360 25 Group 1 7063477413 Loan Paid in Full (1) 5.875% 360 24 Group 2 0002286680 Loan Paid in Full 0 5.250% 180 25 Group 2 0002414137 Loan Paid in Full (1) 5.375% 180 24 Group 2 0002447437 Loan Paid in Full 0 5.250% 180 24 Group 2 0618861470 Loan Paid in Full 1 5.375% 180 25 Group 2 1630300201 Loan Paid in Full (1) 5.500% 180 25 Group 3 0030855645 Loan Paid in Full 0 5.625% 360 24 Group 3 0082055369 Loan Paid in Full 0 5.750% 360 24 Group 3 0082102732 Loan Paid in Full 0 5.750% 360 24 Group 3 0108390360 Loan Paid in Full 0 6.125% 360 25 Group 3 0108502758 Loan Paid in Full 0 6.250% 360 24 Group 5 2000867477 Loan Paid in Full 0 5.875% 240 24 Group 8 4313040721 Loan Paid in Full 0 5.750% 360 24 Group 8 4513030240 Loan Paid in Full 0 5.750% 360 24 Group 8 4613060051 Loan Paid in Full 0 5.625% 360 24 Group 8 6998367699 Loan Paid in Full 0 5.750% 360 24

Summary SMM CPR PSA Current Month 1.502% Current Month 16.606% Current Month 341.576% 3 Month Average 1.270% 3 Month Average 14.197% 3 Month Average 303.381% 12 Month Average 1.524% 12 Month Average 13.498% 12 Month Average 363.110% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 7.210% 14.524% Sep-2004 270.487% 1,031.809% Oct-2004 12.116% 14.762% Oct-2004 422.800% 903.851% Nov-2004 14.132% 15.231% Nov-2004 461.083% 836.874% Dec-2004 13.385% 15.784% Dec-2004 410.099% 806.450% Jan-2005 14.989% 16.499% Jan-2005 432.770% 792.699% Feb-2005 12.672% 16.857% Feb-2005 345.911% 766.536% Mar-2005 11.143% 16.635% Mar-2005 288.480% 712.332% Apr-2005 20.643% 16.195% Apr-2005 508.153% 625.327% May-2005 13.099% 13.772% May-2005 307.396% 462.743% Jun-2005 11.560% 12.551% Jun-2005 259.119% 378.737% Jul-2005 14.425% 12.797% Jul-2005 309.449% 362.296% Aug-2005 16.606% 13.498% Aug-2005 341.576% 363.110% *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 2.767% Current Month 28.585% Current Month 589.901% 3 Month Average 1.478% 3 Month Average 15.901% 3 Month Average 336.504% 12 Month Average 1.865% 12 Month Average 16.255% 12 Month Average 436.565% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 7.255% 16.018% Sep-2004 274.085% 1,137.141% Oct-2004 14.842% 16.595% Oct-2004 521.286% 1,034.012% Nov-2004 17.135% 17.432% Nov-2004 562.396% 990.142% Dec-2004 16.344% 18.010% Dec-2004 503.333% 939.861% Jan-2005 11.927% 18.585% Jan-2005 345.992% 928.775% Feb-2005 16.552% 18.813% Feb-2005 453.820% 874.426% Mar-2005 16.634% 18.370% Mar-2005 432.392% 784.242% Apr-2005 31.932% 18.446% Apr-2005 789.067% 693.221% May-2005 14.731% 16.035% May-2005 346.899% 525.220% Jun-2005 8.442% 14.773% Jun-2005 189.859% 445.121% Jul-2005 10.676% 14.643% Jul-2005 229.753% 418.872% Aug-2005 28.585% 16.255% Aug-2005 589.901% 436.565% *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 1.212% Current Month 13.614% Current Month 276.395% 3 Month Average 1.347% 3 Month Average 15.009% 3 Month Average 318.688% 12 Month Average 1.445% 12 Month Average 12.387% 12 Month Average 320.185% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 5.171% 17.382% Sep-2004 189.253% 1,233.607% Oct-2004 2.905% 16.206% Oct-2004 99.056% 978.270% Nov-2004 13.695% 16.484% Nov-2004 437.263% 897.520% Dec-2004 14.426% 17.325% Dec-2004 433.449% 895.089% Jan-2005 20.042% 17.890% Jan-2005 567.959% 845.053% Feb-2005 5.545% 17.326% Feb-2005 148.692% 780.628% Mar-2005 13.794% 17.664% Mar-2005 351.110% 757.048% Apr-2005 10.019% 16.109% Apr-2005 242.734% 639.559% May-2005 18.015% 13.312% May-2005 416.642% 451.756% Jun-2005 15.813% 11.505% Jun-2005 349.502% 334.440% Jul-2005 15.600% 11.787% Jul-2005 330.166% 318.274% Aug-2005 13.614% 12.387% Aug-2005 276.395% 320.185% *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 0.591% Current Month 6.864% Current Month 141.557% 3 Month Average 1.237% 3 Month Average 13.720% 3 Month Average 297.653% 12 Month Average 1.371% 12 Month Average 11.910% 12 Month Average 322.548% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 8.291% 9.948% Sep-2004 312.413% 676.770% Oct-2004 12.317% 10.734% Oct-2004 431.699% 661.225% Nov-2004 7.218% 10.439% Nov-2004 236.485% 546.087% Dec-2004 12.968% 11.254% Dec-2004 398.862% 548.598% Jan-2005 15.045% 12.350% Jan-2005 436.079% 570.152% Feb-2005 12.237% 12.944% Feb-2005 335.367% 564.424% Mar-2005 4.951% 12.757% Mar-2005 128.660% 534.126% Apr-2005 18.702% 13.271% Apr-2005 461.986% 509.809% May-2005 10.029% 10.991% May-2005 236.059% 361.818% Jun-2005 14.086% 11.147% Jun-2005 316.645% 338.715% Jul-2005 20.211% 11.898% Jul-2005 434.758% 333.560% Aug-2005 6.864% 11.910% Aug-2005 141.557% 322.548% *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 0.979% Current Month 11.132% Current Month 231.911% 3 Month Average 0.347% 3 Month Average 3.955% 3 Month Average 82.750% 12 Month Average 0.673% 12 Month Average 6.123% 12 Month Average 175.660% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.509% 19.174% Sep-2004 19.566% 1,562.845% Oct-2004 0.390% 17.413% Oct-2004 13.922% 1,115.763% Nov-2004 35.814% 19.579% Nov-2004 1,193.754% 1,078.897% Dec-2004 0.938% 19.639% Dec-2004 29.311% 1,079.040% Jan-2005 0.670% 19.644% Jan-2005 19.700% 1,075.574% Feb-2005 0.351% 19.614% Feb-2005 9.752% 1,071.499% Mar-2005 0.344% 17.222% Mar-2005 9.045% 899.346% Apr-2005 22.292% 14.111% Apr-2005 557.275% 635.235% May-2005 0.308% 8.289% May-2005 7.344% 310.970% Jun-2005 0.437% 5.464% Jun-2005 9.936% 168.763% Jul-2005 0.295% 5.293% Jul-2005 6.402% 160.376% Aug-2005 11.132% 6.123% Aug-2005 231.911% 175.660% *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 1.131% Current Month 12.755% Current Month 264.107% 3 Month Average 0.865% 3 Month Average 9.797% 3 Month Average 212.139% 12 Month Average 1.383% 12 Month Average 12.754% 12 Month Average 374.113% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 15.578% 11.717% Sep-2004 590.960% 862.677% Oct-2004 12.174% 11.927% Oct-2004 429.225% 713.441% Nov-2004 35.689% 14.872% Nov-2004 1,177.835% 806.875% Dec-2004 10.264% 15.714% Dec-2004 317.908% 831.842% Jan-2005 10.645% 14.565% Jan-2005 310.301% 661.060% Feb-2005 13.908% 15.714% Feb-2005 383.040% 692.141% Mar-2005 11.405% 14.462% Mar-2005 297.673% 563.621% Apr-2005 12.892% 14.617% Apr-2005 319.958% 534.121% May-2005 1.101% 13.160% May-2005 26.041% 451.923% Jun-2005 13.329% 12.601% Jun-2005 300.906% 395.070% Jul-2005 3.305% 12.793% Jul-2005 71.404% 397.284% Aug-2005 12.755% 12.754% Aug-2005 264.107% 374.113% *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 0.008% Current Month 0.091% Current Month 1.812% 3 Month Average 0.012% 3 Month Average 0.138% 3 Month Average 2.885% 12 Month Average 1.623% 12 Month Average 15.564% 12 Month Average 399.685% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 0.175% 4.535% Sep-2004 6.181% 306.293% Oct-2004 22.807% 6.433% Oct-2004 753.980% 368.632% Nov-2004 0.067% 6.432% Nov-2004 2.067% 368.093% Dec-2004 30.191% 6.855% Dec-2004 879.769% 236.930% Jan-2005 0.125% 6.859% Jan-2005 3.451% 236.707% Feb-2005 0.259% 6.881% Feb-2005 6.772% 237.255% Mar-2005 41.487% 10.338% Mar-2005 1,028.644% 322.987% Apr-2005 46.722% 14.229% Apr-2005 1,103.236% 414.771% May-2005 44.521% 17.933% May-2005 1,003.460% 498.093% Jun-2005 0.184% 17.944% Jun-2005 3.972% 498.243% Jul-2005 0.139% 15.561% Jul-2005 2.873% 399.721% Aug-2005 0.091% 15.564% Aug-2005 1.812% 399.685% *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 0.605% Current Month 7.022% Current Month 140.889% 3 Month Average 0.224% 3 Month Average 2.609% 3 Month Average 52.686% 12 Month Average 1.703% 12 Month Average 15.755% 12 Month Average 451.927% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 17.556% 14.802% Sep-2004 631.807% 993.015% Oct-2004 26.077% 15.567% Oct-2004 874.187% 823.571% Nov-2004 55.004% 18.861% Nov-2004 1,726.646% 802.791% Dec-2004 4.433% 18.931% Dec-2004 130.928% 783.176% Jan-2005 20.873% 20.506% Jan-2005 581.510% 817.710% Feb-2005 2.172% 20.615% Feb-2005 57.305% 817.291% Mar-2005 0.567% 20.585% Mar-2005 14.207% 813.584% Apr-2005 4.044% 19.324% Apr-2005 96.521% 732.105% May-2005 50.505% 21.287% May-2005 1,151.957% 714.605% Jun-2005 0.388% 16.423% Jun-2005 8.467% 491.204% Jul-2005 0.416% 15.896% Jul-2005 8.701% 468.360% Aug-2005 7.022% 15.755% Aug-2005 140.889% 451.927% *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 1.577% Current Month 17.370% Current Month 359.964% 3 Month Average 1.307% 3 Month Average 14.558% 3 Month Average 312.969% 12 Month Average 1.354% 12 Month Average 11.465% 12 Month Average 312.896% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 5.821% 14.961% Sep-2004 221.456% 1,076.441% Oct-2004 17.848% 15.645% Oct-2004 631.102% 943.307% Nov-2004 3.602% 15.550% Nov-2004 118.950% 890.842% Dec-2004 7.279% 14.976% Dec-2004 225.527% 767.936% Jan-2005 19.786% 16.105% Jan-2005 577.430% 765.765% Feb-2005 19.553% 17.722% Feb-2005 539.300% 809.667% Mar-2005 7.121% 17.684% Mar-2005 186.151% 781.086% Apr-2005 8.963% 15.732% Apr-2005 222.694% 634.023% May-2005 3.939% 13.329% May-2005 93.231% 492.363% Jun-2005 10.497% 10.840% Jun-2005 237.232% 346.389% Jul-2005 15.805% 11.107% Jul-2005 341.712% 327.729% Aug-2005 17.370% 11.465% Aug-2005 359.964% 312.896% *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% 0.000% ~~Sep~~Jan-~~2004~~2005 0.000% 0.000% ~~Oct~~Feb-~~2004~~2005 0.000% 0.000% ~~Oct~~Feb-~~2004~~2005 0.000% 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% 0.000% ~~Sep~~Jan-~~2004~~2005 0.000% 0.000% ~~Oct~~Feb-~~2004~~2005 0.000% 0.000% ~~Oct~~Feb-~~2004~~2005 0.000% 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 SECZT TRANS INC MORT PASS THRU CERTS 2003-8