8-K 1 sab05fr4_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 SECURITIZED ASSET BACKED RECEIVABLES LLC TRUST Mortgage Pass-Through Certificates, Series 2005-FR4 (Exact name of registrant as specified in its charter) New York (governing law of 333-123990-01 Pooling and Servicing Agreement) (Commission 54-2184310 (State or other File Number) 54-2184311 jurisdiction 54-2184312 of Incorporation) 54-2184313 54-6681223 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 SECURITIZED ASSET BACKED RECEIVABLES LLC TRUST, Mortgage Pass-Through Certificates, Series 2005-FR4 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-FR4 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. SECURITIZED ASSET BACKED RECEIVABLES LLC TRUST Mortgage Pass-Through Certificates, Series 2005-FR4 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-FR4 Trust, relating to the December 27, 2005 distribution. EX-99.1 Securitized Asset Backed Receivables LLC Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Securitized Asset Backed Receivables LLC Trust Mortgage Pass-Through Certificates Series SABR 2005-FR4 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

Securitized Asset Backed Receivables LLC Trust Mortgage Pass-Through Certificates Record Date: 9/30/2005 Distribution Date: 10/25/2005 Securitized Asset Backed Receivables LLC Trust Mortgage Pass-Through Certificates Series 2005-FR4 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~~ A-1A 81375WFB7 ~~SEN~~ 4.~~14000~~49125% ~~387~~345,~~240~~960,~~000~~764.0073 1,~~157~~381,~~847~~152.6025 A-1B 81375WFC5 ~~SEN~~ 4.~~19000~~54125% 9686,~~810~~490,~~000~~191.0018 ~~292~~349,~~957~~132.8207 A-2A 81375WFD3 ~~SEN 3~~4.~~96000~~31125% ~~130~~109,~~101~~187,~~000~~697.0083 ~~372~~418,~~088~~431.8652 A-2B 81375WFE1 ~~SEN~~ 4.~~10000~~45125% 53,539,000.00 ~~158~~211,~~534~~835.9398 A-2C 81375WFF8 ~~SEN~~ 4.~~20000~~55125% 39,266,000.00 ~~119~~158,~~106~~852.8778 A-3 81375WFG6 ~~SEN~~ 4.~~04000~~39125% ~~109~~88,~~049~~924,~~000~~152.0027 ~~318~~347,~~180~~100.7561 M-1 81375WFH4 ~~MEZ~~ 4.~~32000~~67125% 93,901,000.00 ~~292~~389,~~971~~897.1282 M-2 81375WFJ0 ~~MEZ~~ 4.~~48000~~83125% 71,387,000.00 ~~230~~306,~~976~~567.6051 M-3 81375WFK7 ~~MEZ~~ 4.~~51000~~86125% 17,572,000.00 5775,~~235~~930.9156 B-1 81375WFL5 ~~SUB~~ 5.~~01000~~36125% 18,670,000.00 6788,~~554~~972.2892 B-2 81375WFM3 ~~SUB~~ 5.~~11000~~46125% 13,728,000.00 5066,~~663~~641.9581 B-3 81375WFN1 ~~SUB~~ 5.~~56000~~91125% 14,827,000.00 5977,~~538~~907.6465 B-4 81375WFP6 ~~SUB~~ 6.~~34000~~69125% 13,728,000.00 6281,~~858~~651.9909 P SAB05FR4P ~~SEN~~ 0.00000% 0.00 ~~651~~554,~~794~~436.28 X SAB05FR4X ~~SEN~~ 0.00000% 38,439,~~689~~019.9015 21,~~542~~838,~~656~~271.5303 R SAB05FR4R ~~RES~~ 0.00000% 0.00 0.00 Totals 1,~~098~~005,~~257~~619,~~689~~825.9016 6,~~434~~346,~~967~~781.1388

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1A 2614,~~541~~809,~~504~~533.9674 0.00 ~~360~~331,~~698~~151,~~495~~230.0499 2716,~~699~~190,~~352~~685.5699 0.00 A-1B 63,~~635~~702,~~376~~383.2444 0.00 9082,~~174~~787,~~623~~807.7675 64,~~928~~051,~~334~~515.0651 0.00 A-2A 86,~~101~~740,~~657~~129.4924 0.00 ~~121~~102,~~999~~447,~~342~~568.5159 87,~~473~~158,~~746~~560.3576 0.00 A-2B 0.00 0.00 53,539,000.00 ~~158~~211,~~534~~835.9398 0.00 A-2C 0.00 0.00 39,266,000.00 ~~119~~158,~~106~~852.8778 0.00 A-3 111,~~224~~881,~~920~~928.2220 0.00 9787,~~824~~042,~~079~~224.7807 112,~~543~~229,~~100~~028.9781 0.00 M-1 0.00 0.00 93,901,000.00 ~~292~~389,~~971~~897.1282 0.00 M-2 0.00 0.00 71,387,000.00 ~~230~~306,~~976~~567.6051 0.00 M-3 0.00 0.00 17,572,000.00 5775,~~235~~930.9156 0.00 B-1 0.00 0.00 18,670,000.00 6788,~~554~~972.2892 0.00 B-2 0.00 0.00 13,728,000.00 5066,~~663~~641.9581 0.00 B-3 0.00 0.00 14,827,000.00 5977,~~538~~907.6465 0.00 B-4 0.00 0.00 13,728,000.00 6281,~~858~~651.9909 0.00 P 0.00 0.00 0.00 ~~651~~554,~~794~~436.28 0.00 X 0.00 0.00 38,439,019.15 21,~~542~~838,~~656~~271.5303 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 5227,~~503~~133,~~458~~974.9162 0.00 1978,~~045~~485,~~753,560~~850.2455 5833,~~938~~480,~~426~~756.0450 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ A-1A 387,240,000.00 ~~387~~345,~~240~~960,~~000~~764.0073 0.00 2614,~~541~~809,~~504~~533.9674 0.00 0.00 A-1B 96,810,000.00 9686,~~810~~490,~~000~~191.0018 0.00 63,~~635~~702,~~376~~383.2444 0.00 0.00 A-2A 130,101,000.00 ~~130~~109,~~101~~187,~~000~~697.0083 0.00 86,~~101~~740,~~657~~129.4924 0.00 0.00 A-2B 53,539,000.00 53,539,000.00 0.00 0.00 0.00 0.00 A-2C 39,266,000.00 39,266,000.00 0.00 0.00 0.00 0.00 A-3 109,049,000.00 ~~109~~88,~~049~~924,~~000~~152.0027 0.00 111,~~224~~881,~~920~~928.2220 0.00 0.00 M-1 93,901,000.00 93,901,000.00 0.00 0.00 0.00 0.00 M-2 71,387,000.00 71,387,000.00 0.00 0.00 0.00 0.00 M-3 17,572,000.00 17,572,000.00 0.00 0.00 0.00 0.00 B-1 18,670,000.00 18,670,000.00 0.00 0.00 0.00 0.00 B-2 13,728,000.00 13,728,000.00 0.00 0.00 0.00 0.00 B-3 14,827,000.00 14,827,000.00 0.00 0.00 0.00 0.00 B-4 13,728,000.00 13,728,000.00 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 X 38,439,689.90 38,439,~~689~~019.9015 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,098,257,689.90 1,~~098~~005,~~257~~619,~~689~~825.9016 0.00 5227,~~503~~133,~~458~~974.9162 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 A-1A 2614,~~541~~809,~~504~~533.9674 ~~360~~331,~~698~~151,~~495~~230.0499 0.~~93145981~~855158 2614,~~541~~809,~~504~~533.9674 A-1B 63,~~635~~702,~~376~~383.2444 9082,~~174~~787,~~623~~807.7675 0.~~93145981~~855158 63,~~635~~702,~~376~~383.2444 A-2A 86,~~101~~740,~~657~~129.4924 ~~121~~102,~~999~~447,~~342~~568.5159 0.~~93772794~~787446 86,~~101~~740,~~657~~129.4924 A-2B 0.00 53,539,000.00 1.~~00000000~~000000 0.00 A-2C 0.00 39,266,000.00 1.~~00000000~~000000 0.00 A-3 111,~~224~~881,~~920~~928.2220 9787,~~824~~042,~~079~~224.7807 0.~~89706535~~798194 111,~~224~~881,~~920~~928.2220 M-1 0.00 93,901,000.00 1.~~00000000~~000000 0.00 M-2 0.00 71,387,000.00 1.~~00000000~~000000 0.00 M-3 0.00 17,572,000.00 1.~~00000000~~000000 0.00 B-1 0.00 18,670,000.00 1.~~00000000~~000000 0.00 B-2 0.00 13,728,000.00 1.~~00000000~~000000 0.00 B-3 0.00 14,827,000.00 1.~~00000000~~000000 0.00 B-4 0.00 13,728,000.00 1.~~00000000~~000000 0.00 P 0.00 0.00 0.~~00000000~~000000 0.00 X 0.00 38,439,019.15 0.~~99998255~~999983 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 5227,~~503~~133,~~458~~974.9162 1978,~~045~~485,~~753,560~~850.2455 0.~~95219325~~890944 5227,~~503~~133,~~458~~974.9162

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1A 387,240,000.00 ~~1000~~893.~~00000000~~401417 0.~~00000000~~000000 6838.~~54019461~~243812 0.~~00000000~~000000 A-1B 96,810,000.00 ~~1000~~893.~~00000000~~401417 0.~~00000000~~000000 6838.~~54019461~~243812 0.~~00000000~~000000 A-2A 130,101,000.00 ~~1000~~839.~~00000000~~253333 0.~~00000000~~000000 6251.~~27206163~~806898 0.~~00000000~~000000 A-2B 53,539,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2C 39,266,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-3 109,049,000.00 ~~1000~~815.~~00000000~~451332 0.~~00000000~~000000 ~~102~~17.~~93464608~~257638 0.~~00000000~~000000 M-1 93,901,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 71,387,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 17,572,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 18,670,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 13,728,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 14,827,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-4 13,728,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X 38,439,689.90 ~~1000~~999.~~00000000~~982551 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 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 A-1A 0.~~00000000~~000000 6838.~~54019461~~243812 ~~931~~855.~~45980539~~157605 0.~~93145981~~855158 6838.~~54019461~~243812 A-1B 0.~~00000000~~000000 6838.~~54019461~~243812 ~~931~~855.~~45980539~~157605 0.~~93145981~~855158 6838.~~54019461~~243812 A-2A 0.~~00000000~~000000 6251.~~27206163~~806898 ~~937~~787.~~72793837~~446435 0.~~93772794~~787446 6251.~~27206163~~806898 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-3 0.~~00000000~~000000 ~~102~~17.~~93464608~~257638 ~~897~~798.~~06535392~~193693 0.~~89706535~~798194 ~~102~~17.~~93464608~~257638 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 X 0.~~00000000~~000000 0.~~00000000~~000000 999.~~98255059~~982551 0.~~99998255~~999983 0.~~00000000~~000000 R 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~~ A-1A ~~387,240,000.00~~11/25/05 - 12/26/05 32 4.~~14000~~49125% ~~387~~345,~~240~~960,~~000~~764.0073 1,~~157~~381,~~847~~152.6025 0.00 ~~0.00~~ A-1B ~~96,810,000.00~~11/25/05 - 12/26/05 32 4.~~19000~~54125% 9686,~~810~~490,~~000~~191.0018 ~~292~~349,~~957~~132.8207 0.00 ~~0.00~~ A-2A ~~130,101,000.00~~11/25/05 3- 12/26/05 32 4.~~96000~~31125% ~~130~~109,~~101~~187,~~000~~697.0083 ~~372~~418,~~088~~431.8652 0.00 ~~0.00~~ A-2B ~~53,539,000.00~~11/25/05 - 12/26/05 32 4.~~10000~~45125% 53,539,000.00 ~~158~~211,~~534~~835.9398 0.00 ~~0.00~~ A-2C ~~39,266,000.00~~11/25/05 - 12/26/05 32 4.~~20000~~55125% 39,266,000.00 ~~119~~158,~~106~~852.8778 0.00 ~~0.00~~ A-3 ~~109,049,000.00~~11/25/05 - 12/26/05 32 4.~~04000~~39125% ~~109~~88,~~049~~924,~~000~~152.0027 ~~318~~347,~~180~~100.7561 0.00 ~~0.00~~ M-1 ~~93,901,000.00~~11/25/05 - 12/26/05 32 4.~~32000~~67125% 93,901,000.00 ~~292~~389,~~971~~897.1282 0.00 ~~0.00~~ M-2 ~~71,387,000.00~~11/25/05 - 12/26/05 32 4.~~48000~~83125% 71,387,000.00 ~~230~~306,~~976~~567.6051 0.00 ~~0.00~~ M-3 ~~17,572,000.00~~11/25/05 - 12/26/05 32 4.~~51000~~86125% 17,572,000.00 5775,~~235~~930.9156 0.00 ~~0.00~~ B-1 ~~18,670,000.00~~11/25/05 - 12/26/05 32 5.~~01000~~36125% 18,670,000.00 6788,~~554~~972.2892 0.00 ~~0.00~~ B-2 ~~13,728,000.00~~11/25/05 - 12/26/05 32 5.~~11000~~46125% 13,728,000.00 5066,~~663~~641.9581 0.00 ~~0.00~~ B-3 ~~14,827,000.00~~11/25/05 - 12/26/05 32 5.~~56000~~91125% 14,827,000.00 5977,~~538~~907.6465 0.00 ~~0.00~~ B-4 ~~13,728,000.00~~11/25/05 - 12/26/05 32 6.~~34000~~69125% 13,728,000.00 6281,~~858~~651.9909 0.00 ~~0.00~~ P ~~0.00~~N/A N/A 0.00000% 1,~~088~~005,~~281~~619,~~938~~825.7117 0.00 0.00 ~~0.00~~ X ~~38,439,689.90~~N/A N/A 0.00000% 38,439,~~689~~019.9015 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 1,~~088~~005,~~281~~619,~~938~~825.7117 0.00 0.00 ~~0.00~~ Totals ~~1,098,257,689.90~~ 3,~~240~~954,~~516~~074.3257 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 A-1A 0.00 0.00 1,~~157~~381,~~847~~152.6025 0.00 ~~360~~331,~~698~~151,~~495~~230.0499 A-1B 0.00 0.00 ~~292~~349,~~957~~132.8207 0.00 9082,~~174~~787,~~623~~807.7675 A-2A 0.00 0.00 ~~372~~418,~~088~~431.8652 0.00 ~~121~~102,~~999~~447,~~342~~568.5159 A-2B 0.00 0.00 ~~158~~211,~~534~~835.9398 0.00 53,539,000.00 A-2C 0.00 0.00 ~~119~~158,~~106~~852.8778 0.00 39,266,000.00 A-3 0.00 0.00 ~~318~~347,~~180~~100.7561 0.00 9787,~~824~~042,~~079~~224.7807 M-1 0.00 0.00 ~~292~~389,~~971~~897.1282 0.00 93,901,000.00 M-2 0.00 0.00 ~~230~~306,~~976~~567.6051 0.00 71,387,000.00 M-3 0.00 0.00 5775,~~235~~930.9156 0.00 17,572,000.00 B-1 0.00 0.00 6788,~~554~~972.2892 0.00 18,670,000.00 B-2 0.00 0.00 5066,~~663~~641.9581 0.00 13,728,000.00 B-3 0.00 0.00 5977,~~538~~907.6465 0.00 14,827,000.00 B-4 0.00 0.00 6281,~~858~~651.9909 0.00 13,728,000.00 P 0.00 0.00 ~~651~~554,~~794~~436.28 0.00 1978,~~045~~485,~~753,560~~850.2455 X 0.00 0.00 21,~~542~~838,~~656~~271.5303 0.00 38,439,019.15 R 0.00 0.00 0.00 0.00 1978,~~045~~485,~~753,560~~850.2455 Totals 0.00 0.00 6,~~434~~346,~~967~~781.1388 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~~ A-1A 11/25/05 - 12/26/05 387,240,000.00 4.~~14000~~49125% ~~1000~~893.~~00000000~~401417 23.~~99000000~~566657 0.~~00000000~~000000 ~~0.00000000~~ A-1B 11/25/05 - 12/26/05 96,810,000.00 4.~~19000~~54125% ~~1000~~893.~~00000000~~401417 3.~~02611115~~606364 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 130,101,000.00 34.~~96000~~31125% ~~1000~~839.~~00000000~~253333 23.~~86000000~~216205 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 53,539,000.00 4.~~10000~~45125% 1000.~~00000000~~000000 23.~~96111115~~956667 0.~~00000000~~000000 ~~0.00000000~~ A-2C 11/25/05 - 12/26/05 39,266,000.00 4.~~20000~~55125% 1000.~~00000000~~000000 34.~~03333342~~045555 0.~~00000000~~000000 ~~0.00000000~~ A-3 11/25/05 - 12/26/05 109,049,000.00 4.~~04000~~39125% ~~1000~~815.~~00000000~~451332 23.~~91777779~~182978 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 93,901,000.00 4.~~32000~~67125% 1000.~~00000000~~000000 34.~~12000000~~152222 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 71,387,000.00 4.~~48000~~83125% 1000.~~00000000~~000000 34.~~23555549~~294445 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 17,572,000.00 4.~~51000~~86125% 1000.~~00000000~~000000 34.~~25722229~~321111 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 18,670,000.00 5.~~01000~~36125% 1000.~~00000000~~000000 34.~~61833315~~765555 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 13,728,000.00 5.~~11000~~46125% 1000.~~00000000~~000000 34.~~69055580~~854444 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 14,827,000.00 5.~~56000~~91125% 1000.~~00000000~~000000 45.~~01555541~~254445 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/25/05 - 12/26/05 13,728,000.00 6.~~34000~~69125% 1000.~~00000000~~000000 45.~~57888913~~947778 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.00 0.00000% ~~990~~915.~~91674815~~650156 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ X N/A 38,439,689.90 0.00000% ~~1000~~999.~~00000000~~982551 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% ~~990~~915.~~91674815~~650156 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are Per $1,000 Denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1A 0.~~00000000~~000000 0.~~00000000~~000000 23.~~99000000~~566657 0.~~00000000~~000000 ~~931~~855.~~45980539~~157605 A-1B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~02611115~~606364 0.~~00000000~~000000 ~~931~~855.~~45980539~~157605 A-2A 0.~~00000000~~000000 0.~~00000000~~000000 23.~~86000000~~216205 0.~~00000000~~000000 ~~937~~787.~~72793837~~446435 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 23.~~96111115~~956667 0.~~00000000~~000000 1000.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 34.~~03333342~~045555 0.~~00000000~~000000 1000.~~00000000~~000000 A-3 0.~~00000000~~000000 0.~~00000000~~000000 23.~~91777779~~182978 0.~~00000000~~000000 ~~897~~798.~~06535392~~193693 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~12000000~~152222 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~23555549~~294445 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~25722229~~321111 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~61833315~~765555 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~69055580~~854444 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 45.~~01555541~~254445 0.~~00000000~~000000 1000.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 45.~~57888913~~947778 0.~~00000000~~000000 1000.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~59348028~~504833 0.~~00000000~~000000 ~~952~~890.~~19325105~~943774 X 0.~~00000000~~000000 0.~~00000000~~000000 6647.~~14664522~~822213 0.~~00000000~~000000 999.~~98255059~~982551 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~952~~890.~~19325105~~943774 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 5832,~~603~~904,~~576~~482.1766 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~151~~712,~~923~~197.7453 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~651~~554,~~794~~436.28 Swap/Cap Payments 0.00 Total Deposits 5934,~~407~~171,~~294~~116.1947 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0257,105.0044 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 468~~433,~~868~~254.1553 Payment of Interest and Principal 5833,~~938~~480,~~426~~756.0450 Total Withdrawals (Pool Distribution Amount) 5934,~~407~~171,~~294~~116.1947 Ending Balance 0.00 Please see Additional Reporting Page for information related to SWAP and CAP payments.

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~453~~419,~~450~~008.8125 Loan Performance Advisor Fee 13- MortgageRamp Inc. 12,~~603~~570.5325 Trustee Fee - Wells Fargo Bank NA 1,~~813~~676.8103 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~468~~433,~~868~~254.1553 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account~~Balance ~~Type~~ Balance ~~Withdrawals~~Basis ~~Deposits~~Risk ~~Balance~~ Reserve ~~Fund~~ 0.00 ~~651~~554,~~794~~436.28 ~~651~~554,~~794~~436.28 0.00 Fund

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~Fixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~Arm ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~7.185669% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.685669% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.668669% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~351 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~5,644 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 0Paid 0In 0Full 0149 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~0.00~~Loan 30Count ~~Days~~5,495 ~~104~~Beginning 0Scheduled 0Collateral 0Balance ~~104 17~~1,~~407~~005,~~313~~619,825.7717 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 17Balance 978,~~407~~485,~~313~~850.7755 60Ending ~~Days~~Actual 31Collateral 0Balance 0at 030-Nov-2005 ~~31 5~~978,~~417~~810,~~743~~795.0842 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 56,~~417~~619,~~743~~731.0817 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0554,436.0028 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~106 ~~Days~~Realized 0Loss 0Amount 0 ~~0 0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled ~~135~~Principal ~~0 0 0 135 22~~598,~~825,056~~021.8571 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 22~~26,~~825~~535,~~056~~952.85 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.781737% 0.000000% 0.000000% 0.000000% 1.781737% 1.664120% 0.000000% 0.000000% 0.000000% 1.664120% 60 Days 0.531095% 0.000000% 0.000000% 0.000000% 0.531095% 0.517930% 0.000000% 0.000000% 0.000000% 0.517930% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.312832% 0.000000% 0.000000% 0.000000% 2.312832% 2.182051% 0.000000% 0.000000% 0.000000% 2.182051%91

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~1 ~~Funds~~Group 1 Group 2 Collateral Description Mixed ARM Mixed Fixed Mixed ARM Weighted Average Coupon Rate 7.073861 8.104221 6.682335 Weighted Average Net Rate 6.573861 7.604221 6.182335 Weighted Average Remaining Term 353 336 353 Beginning Loan Count 2,677 1,450 458 Loans Paid In Full 77 30 12 Ending Loan Count 2,600 1,420 446 Beginning Scheduled Balance 510,155,468.41 89,725,993.37 184,644,083.23 Ending Scheduled Balance 494,012,520.23 87,357,024.37 180,163,584.89 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 3,313,651.55 692,188.59 1,110,136.07 Scheduled Principal 306,344.35 86,222.56 81,924.72 Unscheduled Principal 15,836,603.83 2,282,746.44 4,398,573.62 Scheduled Interest 3,007,307.20 605,966.03 1,028,211.35 Servicing Fee 212,564.77 37,385.83 76,935.03 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~850.26 149.54 307.74 FRY Amount 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~151~~Special Hazard Fee 0.00 0.00 0.00 Other Fee 6,~~923~~376.7494 1,121.58 2,308.05 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 2,787,515.23 567,309.08 948,660.53 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available Not Available Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.556861 7.587221 6.165335

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Group ~~PERCENTAGE~~2 ~~Current~~Group ~~Original~~3 $Total ~~Original~~Collateral %Description ~~Current~~Mixed $Fixed ~~Current~~Mixed %ARM ~~Class%~~Mixed ~~Prepayment%~~Fixed ~~Class~~& RArm ~~282,252,689~~Weighted Average Coupon Rate 8.90222025 256.~~70004221%~~946216 ~~282,252,019~~7.15185669 26Weighted Average Net Rate 7.~~99029962%~~722025 06.~~000000%~~446216 06.~~000000%~~685669 ~~Class~~Weighted ~~M-1~~Average ~~188,~~Remaining Term 346 353 351 Beginning Loan Count 690 369 5,~~689.90~~644 ~~17.15004517%~~Loans ~~188~~Paid In Full 24 6 149 Ending Loan Count 666 363 5,~~351~~495 Beginning Scheduled Balance 94,~~019~~450,847.1503 18126,643,433.~~01103303%~~13 81,005,619,825.~~979267%~~17 ~~0.000000%~~Ending ~~Class~~scheduled ~~M-2~~Balance ~~116~~92,~~964~~191,~~689~~216.9013 10124,761,504.~~65002239%~~93 ~~116~~978,~~964~~485,~~019~~850.1555 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 722,272.~~18466373%~~16 6781,482.~~826369%~~80 06,619,731.~~000000%~~17 ~~Class~~Scheduled ~~M-3~~Principal 9975,~~392~~124.51 48,~~689~~405.9057 9598,021.~~05003360%~~71 99Unscheduled Principal 2,~~392~~184,~~019~~506.1539 ~~9.50434432%~~ 1,833,522.~~680319%~~63 026,535,952.~~000000%~~91 ~~Class~~Scheduled ~~B-1~~Interest 80647,~~722~~147.65 733,~~689~~077.9023 76,021,709.~~35006826%~~46 80Servicing Fee 39,~~722~~354.52 52,~~019~~768.1510 7419,008.~~71902886%~~25 1Master Servicing Fee 0.~~785315%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~B-2~~Trustee ~~66,994,689~~Fee 157.9042 6211.~~10008840%~~07 661,~~994,019~~676.1503 6FRY Amount 0.~~40629128%~~00 10.~~312738%~~00 0.~~000000%~~00 ~~Class~~Special ~~B-3~~Hazard ~~52,167,689~~Fee 0.9000 40.~~75004094%~~00 520.00 Other Fee 1,~~167~~180.64 1,~~019~~583.1504 412,570.~~98846202%~~25 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.~~417829%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~B-4~~Spread ~~38,439,689~~2 0.9000 30.~~50006107%~~00 ~~38,439,019~~0.1500 Spread 3 0.~~67572444%~~00 10.~~312738%~~00 0.~~000000%~~00 ~~Class~~Net PInterest 38606,~~439,689~~455.9007 3678,515.~~50006107%~~02 385,~~439~~588,~~019~~454.1593 3Realized Loss Amount 0.~~67572444%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~Class~~Cumulative XRealized Loss 0.00 0.~~00000000%~~00 0.00 Percentage of Cumulative Losses 0.~~00000000%~~0000 30.~~675724%~~0000 0.~~000000%~~0000 ~~Please~~Prepayment ~~Refer~~Penalty toWaived ~~the~~Amount ~~Prospectus~~0.00 ~~Supplement~~0.00 ~~for~~0.00 aPrepayment ~~Full~~Penalty ~~Description~~Waived ofCount ~~Loss~~0 ~~Exposure~~0 0 Prepayment Penalty Paid Amount Not Available Not Available 554436.28 Prepayment Penalty Paid Count Not Available Not Available 106 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.705025 6.429216 6.668669

~~COLLATERAL~~Additional ~~STATEMENT~~Reporting ~~Collateral~~- ~~Description~~Deal ~~Mixed~~Level ~~Fixed~~Miscellaneous &Reporting ~~Arm~~Credit ~~Weighted~~Enhancement ~~Average~~Percentage ~~Gross Coupon 7~~28.~~144736~~845795% ~~Weighted~~Senior ~~Average~~Specified ~~Net~~Enhancement ~~Coupon~~Percentage 651.~~649277~~399962% ~~Weighted~~Cumulative ~~Average~~Loss ~~Pass-Through~~Percentage ~~Rate 6~~0.~~632431~~000000% ~~Weighted~~Delinquency ~~Average~~Trigger ~~Maturity(~~Event NO Cumulative Loss Trigger Event NO Trigger Event NO Stepdown ~~Calculation)~~NO ~~352~~Total ~~Beginning~~Monthly ~~Scheduled~~Excess ~~Collateral~~Spread ~~Loan~~1,838,271.03 ~~Count~~Specified 6Subordinated Amount 38,~~074~~439,019.15 ~~Number~~Subordinated OfDeficiency ~~Loans~~Amount ~~Paid~~0.00 InExtra ~~Full~~Principal ~~237~~Distribution ~~Ending~~Payment ~~Scheduled~~0.00 ~~Collateral~~Subordinated ~~Loan~~Increase ~~Count~~Amount ~~5,837~~0.00 ~~Beginning~~Excess ~~Scheduled~~Subordinated ~~Collateral~~Amount ~~Balance~~0.00 1Subordinated Reduction Amount 0.00 Subordinated Amount 38,~~098~~439,~~257,689~~019.9015 ~~Ending~~LIBOR ~~Scheduled~~4.19125% ~~Collateral~~Swap ~~Balance~~LIBOR 4.19125% Net Swap Receipt 1 3,~~045~~317,~~753~~037.38 Net Swap Payment 1 3,~~560~~142,183.2411 ~~Ending~~Swap ~~Actual~~Pay ~~Collateral~~In ~~Balance~~1 at174,854.27 ~~30-Sep-2005~~Swap Pay Out 1 0.00 Net Swap Receipt 2 471,~~046~~817.15 Net Swap Payment 2 436,~~037,035~~392.4116 ~~Monthly~~Swap ~~P&I~~Pay ~~Constant~~In 72 35,~~183,631~~424.0598 ~~Special~~Swap ~~Servicing~~Pay ~~Fee~~Out 2 0.00 ~~Prepayment~~Cap ~~Penalties~~Agreement ~~651~~Payment (Class M) 0.00 Cap Agreement Payment (Class B) 0.00 Class A-3 Uncapped Floater Fee 6,~~794~~323.2850 ~~Realized~~Class ~~Loss~~A-3 ~~Amount~~Uncapped Floater Payment 0.00 ~~Cumulative~~Grp ~~Realized~~III ~~Loss~~Floor Payment 0.00 ~~Scheduled~~Accum ~~Principal~~Class ~~644,663~~A-3 Basis Risk Payback 0.5200 ~~Unscheduled~~Grp ~~Principal~~III 51Loans Not Reached 1st Adj Date 124,~~859~~761,~~466~~504.1493 Grp III Loans Not Reached 1st Adj Date % 100.00% Grp III Loans Reached 1st Adj Date 0.00 Grp III Loans Reached 1st Adj Date % 0.000000%

~~Miscellaneous~~LOAN ~~Reporting~~STATUS ~~Credit~~STRATIFICATION/CREDIT ~~Enhancement~~ENHANCEMENT ~~Percentage~~STATEMENT ~~26.990300%~~DELINQUENT ~~Senior~~BANKRUPTCY ~~Specified~~FORECLOSURE ~~Enhancement~~REO ~~Percentage~~TOTAL ~~51.399962%~~No ~~Cumulative~~of ~~Loss~~Loans ~~Percentage~~No ~~0.00000%~~of ~~Delinquency~~Loans ~~Trigger~~No ~~Event~~of NOLoans ~~Cumulative~~No ~~Loss~~of ~~Trigger~~Loans ~~Event~~No NOof ~~Trigger~~Loans ~~Event~~Principal NOBalance ~~Stepdown~~Principal NOBalance ~~Total~~Principal ~~Monthly~~Balance ~~Excess~~Principal ~~Spread~~Balance 2Principal Balance 0-29 Days 11 0 0 11 1,~~542~~250,~~656~~577.5377 ~~Specified~~0.00 ~~Subordinated~~0.00 ~~Amount 38~~1,~~439~~250,~~019~~577.1577 ~~Subordinated~~30 ~~Deficiency~~Days ~~Amount~~133 2 0~~.00~~ ~~Extra~~0 ~~Principal~~135 ~~Distribution~~20,014,397.33 ~~Payment~~369,568.74 0.00 ~~Subordinated Increase Amount~~ 0.00 ~~Excess~~20,383,966.07 ~~Subordinated~~60 ~~Amount~~Days ~~670.75~~52 ~~Subordinated~~0 ~~Reduction~~34 ~~Amount~~0 ~~670~~86 8,596,375.7586 ~~Subordinated~~0.00 ~~Amount 38~~7,~~439~~310,~~019~~224.1554 ~~LIBOR~~0.00 315,906,600.~~84000%~~40 ~~Swap~~90 ~~LIBOR~~Days 25 1 18 0 44 3,984,417.~~84000%~~51 ~~Net~~14,197.62 ~~Swap~~4,494,263.52 ~~Receipt~~0.00 ~~1 2~~8,~~638~~492,~~796~~878.9065 ~~Net~~120 ~~Swap~~Days ~~Payment~~9 4 5 0 18 1,565,604.56 2927,~~910~~440.19 787,~~235~~421.6417 ~~Swap~~0.00 ~~Pay~~3,280,465.92 In150 1Days 0 0 0 0 0 0.00 ~~Swap~~0.00 ~~Pay~~0.00 ~~Out~~0.00 10.00 ~~271,438~~180+ Days 0 0 0 0 0 0.7400 ~~Net~~0.00 ~~Swap~~0.00 ~~Receipt~~0.00 0.00 Totals 219 18 57 0 294 34,160,795.26 2,561,784.32 ~~407~~12,~~037~~591,909.7623 ~~Net~~0.00 ~~Swap~~49,314,488.81 ~~Payment~~No 2of ~~416,895~~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 0.71200182% ~~Swap~~0.000000% ~~Pay~~0.000000% In0.200182% 20.127765% 0.00000000% ~~Swap~~0.000000% ~~Pay~~0.127765% ~~Out~~30 Days 2.420382% ~~9,857~~0.95036397% ~~Cap~~0.000000% ~~Agreement~~0.000000% ~~Payment~~2.456779% ~~(Class~~2.044767% M)0.037757% 0.00000000% ~~Cap~~0.000000% ~~Agreement~~2.082524% ~~Payment~~60 ~~(Class~~Days B)0.946315% 0.00000000% ~~Class~~0.618744% ~~A-3~~0.000000% ~~Uncapped~~1.565059% ~~Floater~~0.878247% ~~Fee~~0.000000% ~~6,300~~0.61746848% ~~Class~~0.000000% ~~A-3~~1.625094% ~~Uncapped~~90 ~~Floater~~Days ~~Payment~~0.454959% 0.00018198% ~~Grp~~0.327571% ~~III~~0.000000% ~~Floor~~0.800728% ~~Payment~~0.407067% 0.00001450% ~~Accum~~0.459155% ~~Class~~0.000000% ~~A-3~~0.867673% ~~Basis~~120 ~~Risk~~Days ~~Payback~~0.163785% 0.00072793% ~~Grp~~0.090992% ~~III~~0.000000% ~~Loans~~0.327571% ~~Not~~0.159950% ~~Reached~~0.094752% ~~1st~~0.080447% ~~Adj~~0.000000% ~~Date~~0.335148% ~~135,543,360~~150 Days 0.64000000% ~~Grp~~0.000000% ~~III~~0.000000% ~~Loans~~0.000000% ~~Not~~0.000000% ~~Reached~~0.000000% ~~1st~~0.000000% ~~Adj~~0.000000% ~~Date~~0.000000% 0.000000% ~~100~~180+ Days 0.00000000% ~~Grp~~0.000000% ~~III~~0.000000% ~~Loans~~0.000000% ~~Reached~~0.000000% ~~1st~~0.000000% ~~Adj~~0.000000% ~~Date~~0.000000% 0.00000000% ~~Grp~~0.000000% ~~III~~Totals ~~Loans~~3.985441% ~~Reached~~0.327571% ~~1st~~1.037307% ~~Adj~~0.000000% ~~Date~~5.350318% 3.490030% 0.261724% 1.286450% 0.000000% 5.038204%

~~Group~~OTHER ~~Level~~INFORMATION ~~Collateral~~Current ~~Statement~~Period ~~Group~~Class ~~Group~~A 1Insufficient ~~Group~~Funds 1 Group 2 Collateral Description Mixed ARM Mixed Fixed Mixed ARM Weighted Average Coupon Rate 7.002152 8.132670 6.685728 Weighted Average Net Rate 6.508441 7.632670 6.185868 Weighted Average Maturity 351 351 352 Beginning Loan Count 2,846 1,538 493 Loans Paid In Full 99 37 11 Ending Loan Count 2,747 1,501 482 Beginning Scheduled Balance 555,637,084.42 95,843,845.29 201,064,619.57 Ending Scheduled Balance 525,444,638.20 92,858,986.46 195,374,719.27 Record Date 09/30/2005 09/30/2005 09/30/2005 Principal And Interest Constant 3,573,785.62 740,379.55 1,208,785.09 Scheduled Principal 331,572.63 90,824.26 88,565.68 Unscheduled Principal 29,860,873.59 2,894,034.57 5,601,334.62 Scheduled Interest 3,242,212.99 649,555.29 1,120,219.41 Servicing Fees 228,603.55 39,934.94 83,753.46 Master Servicing Fees 0.00 ~~0.00~~Principal ~~0.00~~Balance ~~Trustee~~of ~~Fee~~Contaminated ~~914.41~~Properties ~~159.74 335.02 FRY Amount~~ 0.00 ~~0.00~~Periodic ~~0.00~~Advance ~~Special Hazard Fee 0.00 0.00 0.00 Other Fee 6~~712,~~858~~197.11 1,198.05 2,512.60 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 3,005,836.92 608,262.56 1,033,618.33 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 6.491655 7.615670 6.16887253

~~Group~~SUBORDINATION ~~Level~~LEVEL/CREDIT ~~Collateral~~ENHANCEMENT/CLASS ~~Statement~~PERCENTAGE ~~Group~~AND ~~Group~~PREPAYMENT 2PERCENTAGE ~~Group~~Current 3Original ~~Total~~$ ~~Collateral~~Original ~~Description~~% ~~Mixed~~Current ~~Fixed~~$ ~~Mixed~~Current ~~ARM~~% ~~Mixed~~Class% ~~Fixed~~Prepayment% &Class ~~Arm~~R ~~Weighted Average Coupon Rate 8~~282,252,689.~~278603~~90 625.~~903802~~70004221% 7282,252,019.~~144736~~15 ~~Weighted Average Net Rate 7~~28.~~778603~~84579465% 60.~~413786~~000000% 60.~~649277~~000000% ~~Weighted~~Class ~~Average~~M-1 ~~Maturity 352 354 352 Beginning Loan Count 731 417 6,025 Loans Paid In Full 19 22~~ 188 ~~Ending Loan Count 712 395 5~~,~~837 Beginning Scheduled Balance 98~~351,~~943,716~~689.3690 ~~146,768,424~~17.1215004517% 1188,~~098~~351,~~257,689~~019.9015 ~~Ending scheduled Balance 96,531,855~~19.6724923279% ~~135,543,360~~9.64596562% ~~1,045,753,560~~0.24000000% ~~Record~~Class ~~Date~~M-2 ~~09/30/2005 09/30/2005 09/30/2005 Principal And Interest Constant 759~~116,~~354~~964,689.2090 ~~901,326~~10.5965002239% 7116,~~183~~964,~~631~~019.0515 ~~Scheduled Principal 76,757~~11.7695357287% ~~56,943~~7.19295660% ~~644,663~~0.52000000% ~~Unscheduled~~Class ~~Principal~~M-3 299,~~335~~392,~~102~~689.9390 ~~11,168,120~~9.4305003360% 5199,~~859~~392,~~446~~019.1415 ~~Scheduled Interest 682,596~~10.4415773699% ~~844,383~~1.40795836% ~~6,538,967~~0.53000000% ~~Servicing~~Class ~~Fees~~B-1 4180,~~226~~722,689.5590 ~~59,932~~7.3135006826% ~~453~~80,~~450~~722,019.8115 ~~Master Servicing Fees 0~~8.0024968691% 01.00908050% 0.00000000% ~~Trustee~~Class ~~Fee~~B-2 ~~164~~66,994,689.9190 ~~239~~6.7310008840% 166,~~813~~994,019.8115 ~~FRY Amount 0~~6.0084670290% 01.00402984% 0.00000000% ~~Special~~Class ~~Hazard~~B-3 ~~Fee 0~~52,167,689.0090 04.0075004094% ~~0.00 Other Fee 1~~52,~~236.80 1~~167,~~797~~019.9715 ~~13,603~~5.5333140251% ~~Pool Insurance Fee 0.00 0.00 0.00 Spread~~ 1 0.00515300% 0.00000000% ~~0.00~~Class ~~Spread~~B-4 ~~2 0~~38,439,689.0090 03.0050006107% 038,439,019.0015 ~~Spread~~ 3 0.0092841850% 01.00402984% 0.00000000% ~~Net~~Class ~~Interest~~P ~~639~~38,~~968~~439,689.1890 ~~782,413~~3.3950006107% 638,~~070~~439,~~099~~019.3815 ~~Realized Loss Amount 0~~3.0092841850% 0.00000000% 0.00000000% ~~Cumulative~~Class ~~Realized~~X ~~Loss~~ 0.00 0.0000000000% 0.00 ~~Percentage of Cumulative Losses~~ 0.~~0000~~00000000% 03.~~0000~~928418% 0.~~0000~~000000% ~~Prepayment~~Please ~~Penalties~~Refer ~~0.00~~to ~~0.00~~the ~~0.00~~Prospectus ~~Special~~Supplement ~~Servicing~~for ~~Fee~~a ~~0.00~~Full ~~0.00~~Description ~~0.00~~of ~~Pass-Through~~Loss ~~Rate 7~~Exposure.~~761603 6.397126 6.632431~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~REO ~~during~~History* ~~Current~~New ~~Period~~REO ~~Summary~~Loans Month REO Percentage Loans ~~Paid~~in InREO ~~Full~~0 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 0.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~0.00 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~REO ~~Balance~~Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance ~~Total~~0.00 ~~188~~Jul-05 ~~41,948,906~~0.000% Current Principal Balance 0.00 ~~41,796,671~~Aug-05 0.04000% Sep-05 0.000% Oct-05 0.00000% Nov-05 0.00000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~(continued)~~REO ~~Summary~~during ~~Substitution~~Current ~~Loans~~Period ~~Liquidated~~Month ~~Loans~~Loan ~~Curtailments~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal Curtailment~~ Group ~~Count~~Number ~~Balance~~REO ~~Balance~~Date ~~Count~~State ~~Balance~~Origination Balance ~~Amount~~No ~~Total~~REO 0loans ~~0.00~~this 0period.~~00 0 0.00 0.00 110,675.10~~

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 1000225410 AZ 80.00 01-Apr-2005 124,400.00 124,400.00 Group 1 1000227327 FL 90.00 01-May-2005 162,000.00 161,187.17 Group 1 1000227346 CA 53.64 01-May-2005 118,000.00 117,439.27 Group 1 1000227460 NJ 80.00 01-May-2005 204,800.00 203,787.85 Group 1 1000228319 CA 72.13 01-Apr-2005 220,000.00 218,666.86 Group 1 1000229011 CA 76.14 01-May-2005 316,000.00 314,262.59 Group 1 1000229240 AZ 80.00 01-Apr-2005 116,560.00 116,067.71 Group 1 1000229484 CA 90.00 01-May-2005 269,100.00 267,645.84 Group 1 1000229563 CA 90.00 01-Apr-2005 220,500.00 219,441.86 Group 1 1000230112 NY 80.00 01-May-2005 258,000.00 256,709.95 Group 1 1000230825 AZ 80.00 01-May-2005 140,000.00 139,425.71 Group 1 1000230837 CA 90.00 01-May-2005 310,500.00 309,150.26 Group 1 1000230843 AZ 90.00 01-Apr-2005 139,950.00 139,284.95 Group 1 1000231232 FL 85.00 01-May-2005 204,000.00 202,931.16 Group 1 1000231279 CA 85.00 01-May-2005 352,750.00 351,119.37 Group 1 1000231568 CA 67.23 01-May-2005 316,000.00 314,085.14 Group 1 1000232013 CA 80.00 01-May-2005 230,000.00 228,704.70 Group 1 1000232418 CA 80.00 01-May-2005 332,000.00 330,979.99 Group 1 1000232472 CA 80.00 01-May-2005 352,000.00 350,558.08 Group 1 1000232706 CA 85.00 01-May-2005 191,250.00 190,435.12 Group 1 1000232712 CA 80.00 01-May-2005 344,000.00 341,710.51 Group 1 1000232769 CA 85.00 01-May-2005 332,350.00 330,843.76 Group 1 1000232893 NV 90.00 01-May-2005 153,000.00 152,404.45 Group 1 1000234584 FL 90.00 01-May-2005 279,000.00 277,857.86 Group 1 1000234871 NM 85.00 01-May-2005 73,100.00 72,845.53 Group 1 1000235247 CA 80.00 01-May-2005 248,000.00 247,066.20 Group 1 1000235287 CA 80.00 01-May-2005 233,600.00 232,614.48 Group 1 1000235304 CA 87.43 01-May-2005 306,000.00 304,469.88 Group 1 1000235474 CA 95.00 01-May-2005 213,750.00 212,683.25 Group 1 1000235653 WA 80.00 01-May-2005 168,000.00 168,000.00 Group 1 1000235921 CA 65.96 01-May-2005 155,000.00 154,270.66 Group 1 1000236211 CA 78.04 01-May-2005 199,000.00 197,957.37 Group 1 1000236689 AZ 85.00 01-May-2005 305,150.00 303,836.68 Group 1 1000236904 CA 85.00 01-May-2005 276,250.00 274,898.08 Group 1 1000237139 CA 66.15 01-May-2005 215,000.00 214,027.49 Group 1 1000237200 CA 90.00 01-May-2005 351,000.00 349,244.77 Group 1 1000238552 CA 80.00 01-May-2005 156,000.00 156,000.00 Group 1 5000131166 MA 80.00 01-Mar-2005 306,400.00 306,400.00 Group 1 5000131380 CO 90.00 01-Mar-2005 184,378.00 183,259.05 Group 1 5000136734 MN 90.00 01-May-2005 126,000.00 125,463.10 Group 1 5000139730 MA 80.00 01-May-2005 344,000.00 343,999.67 Group 1 5000140475 MN 80.00 01-May-2005 288,000.00 287,888.90 Group 1 5000140894 IL 90.00 01-May-2005 216,900.00 216,162.53 Group 1 5000140948 MI 90.00 01-May-2005 296,100.00 294,812.88 Group 1 5000141749 IL 80.00 01-May-2005 215,920.00 214,981.39 Group 1 5000141885 WI 80.00 01-May-2005 248,800.00 248,019.86 Group 1 5000143595 DC 53.23 01-May-2005 165,000.00 164,391.02 Group 1 6000131666 VA 80.00 01-Mar-2005 260,000.00 258,542.48 Group 1 6000133463 NY 80.00 01-Mar-2005 292,000.00 290,278.26 Group 1 6000134164 FL 80.00 01-Apr-2005 102,800.00 102,800.00 Group 1 6000136778 NY 80.00 01-May-2005 310,080.00 309,146.52 Group 1 6000138161 MD 75.00 01-May-2005 198,750.00 198,139.07 Group 1 6000138175 NC 85.00 01-May-2005 123,250.00 122,634.90 Group 1 6000138888 MD 80.00 01-Apr-2005 277,600.00 276,636.05 Group 1 6000139302 MD 90.00 01-Apr-2005 166,500.00 165,807.52 Group 1 6000139669 FL 80.00 01-May-2005 188,800.00 188,143.05 Group 1 6000141576 DC 71.70 01-May-2005 337,000.00 335,093.03 Group 1 6000141779 MD 80.00 01-May-2005 192,800.00 192,800.00 Group 1 6000141965 FL 80.00 01-Apr-2005 108,800.00 108,251.91 Group 1 6000142006 OH 90.00 01-Apr-2005 117,000.00 116,356.33 Group 1 6000142946 VA 80.00 01-May-2005 339,200.00 337,808.64 Group 1 6000143087 FL 75.00 01-May-2005 162,000.00 161,245.19 Group 1 6000143753 MD 80.00 01-May-2005 307,200.00 306,134.32 Group 1 6000143757 FL 75.00 01-May-2005 249,750.00 248,825.92 Group 1 6000143957 FL 80.00 01-May-2005 114,607.00 114,607.00 Group 1 6000144077 MA 48.70 01-May-2005 131,500.00 130,934.01 Group 1 6000144098 NJ 69.36 01-May-2005 163,000.00 162,261.18 Group 1 6000144348 FL 90.00 01-May-2005 144,900.00 144,276.34 Group 1 6000145209 FL 90.00 01-May-2005 136,800.00 136,293.83 Group 1 6000145413 MA 100.00 01-May-2005 184,900.00 184,119.97 Group 1 6000145771 GA 90.00 01-May-2005 51,750.00 51,562.37 Group 1 6000145971 NJ 85.00 01-May-2005 323,000.00 321,539.01 Group 1 6000147047 MA 80.00 01-May-2005 460,000.00 458,445.46 Group 1 6000147380 FL 85.00 01-May-2005 106,250.00 105,616.43 Group 1 6000148448 GA 85.00 01-May-2005 131,750.00 131,272.37 Group 1 7000129374 CA 64.60 01-Mar-2005 188,000.00 187,207.14 Group 1 7000130202 CA 73.54 01-Mar-2005 164,000.00 163,022.06 Group 1 7000132627 HI 80.00 01-Apr-2005 480,000.00 480,000.00 Group 1 7000137256 CA 80.00 01-May-2005 152,000.00 151,188.07 Group 1 7000137456 NJ 74.85 01-May-2005 244,000.00 242,658.45 Group 1 7000137767 NJ 75.00 01-May-2005 240,000.00 238,859.52 Group 1 7000137901 CA 89.84 01-May-2005 274,000.00 272,535.38 Group 1 7000138597 MD 90.00 01-May-2005 234,000.00 232,941.55 Group 1 7000138955 HI 80.00 01-May-2005 256,000.00 256,000.00 Group 1 7000139098 HI 80.00 01-May-2005 322,400.00 322,400.00 Group 1 7000139305 WA 74.62 01-May-2005 347,000.00 345,399.12 Group 1 7000141562 NY 64.94 01-May-2005 200,000.00 199,365.73 Group 1 8000036366 NH 80.00 01-May-2005 251,808.00 250,517.81 Group 1 8000036466 MA 80.00 01-May-2005 220,000.00 218,731.09 Group 1 8000036571 NY 64.95 01-May-2005 315,000.00 313,076.68 Group 1 8000037225 CT 80.00 01-May-2005 156,000.00 155,142.30 Group 1 8000037941 NJ 80.00 01-May-2005 300,800.00 299,543.65 Group 1 8000038153 DE 90.00 01-May-2005 112,500.00 112,001.13 Group 1 8000038912 NY 80.00 01-May-2005 388,000.00 386,209.97 Group 1 8000039694 NJ 68.48 01-May-2005 315,000.00 313,644.33 Group 1 8000039805 PA 80.00 01-May-2005 340,000.00 338,415.86 Group 1 8000040012 NJ 95.00 01-May-2005 194,750.00 193,778.08 Group 1 8000040108 FL 80.00 01-May-2005 125,200.00 124,544.02 Group 1 8000040891 MA 90.00 01-May-2005 450,000.00 447,483.67 Group 1 1000219853 CA 20.00 01-Mar-2005 82,400.00 82,066.56 Group 1 1000224537 FL 5.00 01-Apr-2005 11,650.00 11,289.23 Group 1 1000226988 NY 84.99 01-May-2005 318,700.00 317,030.25 Group 1 1000228073 CA 52.00 01-May-2005 208,000.00 206,854.21 Group 1 1000228947 AZ 20.00 01-Apr-2005 25,000.00 24,945.11 Group 1 1000229642 CA 5.00 01-May-2005 14,950.00 14,544.46 Group 1 1000230594 CA 80.00 01-May-2005 228,000.00 226,721.90 Group 1 1000230943 AZ 20.00 01-May-2005 35,000.00 34,923.21 Group 1 1000231370 GA 20.00 01-May-2005 21,980.00 21,725.77 Group 1 1000231401 CA 20.00 01-May-2005 64,400.00 64,273.51 Group 1 1000231516 WA 5.00 01-May-2005 10,200.00 51.24 Group 1 1000232716 AZ 44.44 01-May-2005 300,000.00 298,182.08 Group 1 1000232783 CA 20.00 01-May-2005 64,400.00 64,160.53 Group 1 1000232945 CA 20.00 01-May-2005 56,000.00 55,844.62 Group 1 1000233429 MD 20.00 01-May-2005 65,400.00 65,187.14 Group 1 1000234877 FL 20.00 01-May-2005 33,400.00 33,326.69 Group 1 5000131784 MN 20.00 01-Mar-2005 39,980.00 39,841.74 Group 1 6000139748 NC 20.00 01-Apr-2005 53,945.00 53,720.57 Group 1 6000141830 MD 20.00 01-May-2005 48,200.00 48,097.28 Group 1 6000145199 MD 65.00 01-May-2005 227,500.00 226,342.30 Group 1 6000146714 FL 20.00 01-May-2005 30,580.00 30,492.63 Group 1 6000146792 FL 20.00 01-May-2005 47,000.00 46,875.92 Group 1 6000147541 FL 15.00 01-May-2005 18,750.00 18,499.35 Group 1 6000147942 MD 10.00 01-May-2005 24,800.00 24,572.25 Group 1 7000129909 CA 20.00 01-Mar-2005 43,000.00 42,883.80 Group 1 7000130766 CA 5.00 01-Mar-2005 15,645.00 15,065.54 Group 1 7000133469 MD 20.00 01-Mar-2005 57,200.00 56,962.42 Group 1 7000133824 MA 5.00 01-Mar-2005 7,995.00 7,050.71 Group 1 7000137004 FL 20.00 01-May-2005 53,000.00 52,823.01 Group 1 7000138969 HI 20.00 01-May-2005 64,000.00 63,848.10 Group 1 7000139119 CA 20.00 01-May-2005 62,000.00 61,831.59 Group 1 7000141644 CA 20.00 01-May-2005 40,200.00 40,075.48 Group 1 8000034096 CT 20.00 01-Mar-2005 43,200.00 43,082.55 Group 1 8000038355 CT 20.00 01-May-2005 45,000.00 44,893.18 Group 1 8000038387 MA 20.00 01-Apr-2005 38,000.00 37,910.53 Group 1 8000038773 NY 56.88 01-May-2005 355,500.00 353,564.12 Group 1 8000039625 NJ 20.00 01-May-2005 50,800.00 50,688.74 Group 2 1000229390 CA 80.00 01-May-2005 512,000.00 512,000.00 Group 2 1000230813 CA 80.00 01-May-2005 672,000.00 669,153.00 Group 2 1000231816 CA 85.00 01-May-2005 403,750.00 401,920.18 Group 2 1000234455 CA 80.00 01-May-2005 596,000.00 595,998.97 Group 2 1000235790 MD 80.00 01-May-2005 656,000.00 653,032.88 Group 2 5000144688 MO 80.00 01-May-2005 108,000.00 107,456.51 Group 2 6000142692 NJ 73.91 01-May-2005 850,000.00 844,832.41 Group 2 7000138336 CA 80.00 01-May-2005 400,000.00 399,996.32 Group 2 7000140153 CA 80.00 01-May-2005 375,914.00 373,485.62 Group 2 7000140736 CA 80.00 01-May-2005 592,000.00 592,000.00 Group 2 8000032651 MA 80.02 01-Mar-2005 382,500.00 380,224.11 Group 2 1000222193 CA 20.00 01-Mar-2005 115,980.00 115,629.00 Group 2 1000222246 CA 20.00 01-Apr-2005 89,000.00 88,587.75 Group 2 1000229823 AZ 20.00 01-Apr-2005 145,000.00 144,506.69 Group 2 1000231534 CA 20.00 01-May-2005 85,000.00 84,715.03 Group 2 1000231557 NJ 20.00 01-May-2005 135,000.00 134,614.33 Group 2 1000234690 CA 20.00 01-May-2005 149,000.00 148,645.95 Group 2 1000236529 VA 20.00 01-May-2005 111,135.00 110,780.34 Group 2 1000237801 AZ 80.00 01-May-2005 101,600.00 101,167.08 Group 2 6000129023 MA 88.09 01-Mar-2005 207,000.00 205,347.23 Group 2 6000136079 MD 20.00 01-Apr-2005 115,000.00 114,749.21 Group 2 6000142628 FL 68.97 01-May-2005 100,000.00 99,646.04 Group 2 6000145382 MD 85.00 01-May-2005 229,500.00 228,642.15 Group 2 6000145566 NJ 20.00 01-May-2005 78,689.00 78,534.06 Group 2 7000129866 HI 20.00 01-Feb-2005 112,580.00 112,091.47 Group 2 7000131808 CA 20.00 01-Mar-2005 82,000.00 81,738.16 Group 2 7000133542 CA 20.00 01-Mar-2005 137,000.00 136,384.11 Group 2 7000137313 CA 20.00 01-Apr-2005 110,000.00 109,595.56 Group 2 8000035737 NJ 20.00 01-Apr-2005 123,000.00 122,675.79 Group 2 8000036988 MA 20.00 01-Apr-2005 80,000.00 79,765.34 Group 3 1000229378 CA 63.33 01-May-2005 285,000.00 284,408.95 Group 3 1000229742 CA 78.03 01-May-2005 238,000.00 238,000.00 Group 3 1000230078 VA 65.00 01-May-2005 259,350.00 258,645.59 Group 3 1000233162 CA 95.00 01-May-2005 418,000.00 415,215.45 Group 3 1000233576 MD 64.96 01-May-2005 178,000.00 177,584.31 Group 3 1000237539 CA 90.00 01-May-2005 724,500.00 721,679.96 Group 3 5000131644 NJ 38.48 01-May-2005 119,300.00 118,999.77 Group 3 5000140721 MD 56.22 01-May-2005 461,000.00 457,635.50 Group 3 5000142362 MD 75.00 01-May-2005 210,000.00 209,453.39 Group 3 5000142773 CT 80.00 01-May-2005 600,000.00 597,811.92 Group 3 5000143821 IL 89.05 01-May-2005 467,500.00 465,050.71 Group 3 6000145593 MD 90.00 01-May-2005 495,000.00 492,042.31 Group 3 7000136126 CA 80.00 01-Apr-2005 404,000.00 404,000.00 Group 3 7000136733 CA 80.00 01-Apr-2005 447,960.00 447,960.00 Group 3 7000138215 CT 80.00 01-May-2005 631,920.00 628,899.62 Group 3 7000140363 CA 80.00 01-May-2005 312,000.00 312,000.00 Group 3 7000140537 CA 70.00 01-May-2005 416,500.00 415,463.02 Group 3 8000032855 NJ 60.94 01-Mar-2005 195,000.00 193,860.15 Group 3 8000037090 NJ 90.00 01-May-2005 414,000.00 412,420.86 Group 3 8000038046 VA 90.00 01-May-2005 369,000.00 367,363.77 Group 3 8000039382 NY 37.84 01-May-2005 140,000.00 139,750.79 Group 3 8000040155 NJ 90.00 01-May-2005 472,500.00 470,000.45

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Foreclosure ~~Prepayments~~History* ~~during~~New ~~Current~~Foreclosure ~~Period~~Loans ~~(continued)~~Month ~~Current~~Foreclosure ~~Loan~~Percentage ~~PIF~~Loans ~~Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 1000225410 Loan Paid~~ in ~~Full~~Foreclosure 057 ~~7.400%~~Jan-05 ~~360 6 Group 1 1000227327 Loan Paid in Full~~ 0 7.000% ~~360~~Original 5Principal ~~Group~~Balance ~~1 1000227346 Loan Paid in Full 0 7~~12,616,753.~~250%~~00 ~~360~~Feb-05 ~~5 Group 1 1000227460 Loan Paid in Full~~ 0 7.050% 360 5 Group 1 1000228319 Loan Paid in Full 0 5.990% 360 6 Group 1 1000229011 Loan Paid in Full 0 6.500% 360 5 Group 1 1000229240 Loan Paid in Full 0 8.625% 360 6 Group 1 1000229484 Loan Paid in Full 0 6.590% 360 5 Group 1 1000229563 Loan Paid in Full 0 7.200% 360 6 Group 1 1000230112 Loan Paid in Full 1 6.990% 360 5 Group 1 1000230825 Loan Paid in Full 0 7.990% 360 5 Group 1 1000230837 Loan Paid in Full 0 7.700% 360 5 Group 1 1000230843 Loan Paid in Full 0 7.250% 360 6 Group 1 1000231232 Loan Paid in Full 0 6.750% 360 5 Group 1 1000231279 Loan Paid in Full 0 7.390% 360 5 Group 1 1000231568 Loan Paid in Full 0 5.990% 360 5 Group 1 1000232013 Loan Paid in Full 0 6.375% 360 5 Group 1 1000232418 Loan Paid in Full 0 8.500% 360 5 Group 1 1000232472 Loan Paid in Full 0 8.990% 360 5 Group 1 1000232706 Loan Paid in Full 0 7.800% 360 5 Group 1 1000232712 Loan Paid in Full 0 5.490% 360 5 Group 1 1000232769 Loan Paid in Full 0 7.490% 360 5 Group 1 1000232893 Loan Paid in Full 0 8.250% 360 5 Group 1 1000234584 Loan Paid in Full 0 8.000% ~~360~~Current 5Principal ~~Group~~Balance ~~1 1000234871 Loan Paid in Full 0 8~~12,591,909.~~800%~~23 ~~360~~Mar-05 ~~5 Group 1 1000235247 Loan Paid in Full 1 7.500% 360 5 Group 1 1000235287 Loan Paid in Full~~ 0 7.~~850% 360 5 Group 1 1000235304 Loan Paid in Full 0 6.990% 360 5 Group 1 1000235474 Loan Paid in Full 0 7.~~000% ~~360~~Apr-05 ~~5 Group 1 1000235653 Loan Paid in Full~~ 0 5.900% 360 5 Group 1 1000235921 Loan Paid in Full 0 7.300% 360 5 Group 1 1000236211 Loan Paid in Full 0 6.750% 360 5 Group 1 1000236689 Loan Paid in Full 0 7.750% 360 5 Group 1 1000236904 Loan Paid in Full 0 7.100% 360 5 Group 1 1000237139 Loan Paid in Full 0 7.500% 360 5 Group 1 1000237200 Loan Paid in Full 0 6.990% 360 5 Group 1 1000238552 Loan Paid in Full 0 6.450% 360 5 Group 1 5000131166 Loan Paid in Full 0 6.490% 360 7 Group 1 5000131380 Loan Paid in Full 0 7.500% 360 7 Group 1 5000136734 Loan Paid in Full 0 7.800% 360 5 Group 1 5000139730 Loan Paid in Full 0 5.650% 360 5 Group 1 5000140475 Loan Paid in Full 0 5.950% 360 5 Group 1 5000140894 Loan Paid in Full 0 8.000% ~~360~~Current 5Foreclosure ~~Group~~Total 1May-05 ~~5000140948 Loan Paid in Full~~ 0 7.700% 360 5 Group 1 5000141749 Loan Paid in Full 0 7.700% 360 5 Group 1 5000141885 Loan Paid in Full 0 8.400% 360 5 Group 1 5000143595 Loan Paid in Full 0 7.590% 360 5 Group 1 6000131666 Loan Paid in Full 0 7.900% 360 7 Group 1 6000133463 Loan Paid in Full 0 6.950% 360 7 Group 1 6000134164 Loan Paid in Full 0 6.950% 360 6 Group 1 6000136778 Loan Paid in Full 0 9.500% 360 5 Group 1 6000138161 Loan Paid in Full 0 9.400% 360 5 Group 1 6000138175 Loan Paid in Full 0 7.000% ~~360~~Loans ~~5 Group 1 6000138888 Loan Paid~~ in ~~Full~~Foreclosure 057 ~~8.900%~~Jun-05 ~~360 6 Group 1 6000139302 Loan Paid in Full~~ 0 8.700% 360 6 Group 1 6000139669 Loan Paid in Full 0 8.800% 360 5 Group 1 6000141576 Loan Paid in Full 0 6.350% 360 5 Group 1 6000141779 Loan Paid in Full 0 6.600% 360 5 Group 1 6000141965 Loan Paid in Full 0 7.750% 360 6 Group 1 6000142006 Loan Paid in Full 0 8.200% 360 6 Group 1 6000142946 Loan Paid in Full 0 7.990% 360 5 Group 1 6000143087 Loan Paid in Full 0 7.350% 360 5 Group 1 6000143753 Loan Paid in Full 0 7.900% 360 5 Group 1 6000143757 Loan Paid in Full 1 8.500% 360 5 Group 1 6000143957 Loan Paid in Full 0 6.800% 360 5 Group 1 6000144077 Loan Paid in Full 0 7.750% 360 5 Group 1 6000144098 Loan Paid in Full 0 7.490% 360 5 Group 1 6000144348 Loan Paid in Full 0 7.750% 360 5 Group 1 6000145209 Loan Paid in Full 0 8.500% 360 5 Group 1 6000145413 Loan Paid in Full 0 7.850% 360 5 Group 1 6000145771 Loan Paid in Full 0 8.600% 360 5 Group 1 6000145971 Loan Paid in Full 0 7.500% 360 5 Group 1 6000147047 Loan Paid in Full 0 8.050% 360 5 Group 1 6000147380 Loan Paid in Full 0 6.150% 360 5 Group 1 6000148448 Loan Paid in Full 0 8.600% 360 5 Group 1 7000129374 Loan Paid in Full 0 9.300% 360 7 Group 1 7000130202 Loan Paid in Full 0 7.600% 360 7 Group 1 7000132627 Loan Paid in Full 0 5.990% 360 6 Group 1 7000137256 Loan Paid in Full 0 6.650% 360 5 Group 1 7000137456 Loan Paid in Full 0 6.500% 360 5 Group 1 7000137767 Loan Paid in Full 0 7.250% 360 5 Group 1 7000137901 Loan Paid in Full 0 6.650% 360 5 Group 1 7000138597 Loan Paid in Full 0 7.500% 360 5 Group 1 7000138955 Loan Paid in Full 0 6.400% 360 5 Group 1 7000139098 Loan Paid in Full 0 5.600% 360 5 Group 1 7000139305 Loan Paid in Full 0 7.400% 360 5 Group 1 7000141562 Loan Paid in Full 0 9.250% 360 5 Group 1 8000036366 Loan Paid in Full 0 5.900% 360 5 Group 1 8000036466 Loan Paid in Full 0 6.250% 360 5 Group 1 8000036571 Loan Paid in Full 0 5.950% 360 5 Group 1 8000037225 Loan Paid in Full 0 6.500% 360 5 Group 1 8000037941 Loan Paid in Full 0 7.900% 360 5 Group 1 8000038153 Loan Paid in Full 0 7.600% 360 5 Group 1 8000038912 Loan Paid in Full 0 7.400% 360 5 Group 1 8000039694 Loan Paid in Full 0 7.750% 360 5 Group 1 8000039805 Loan Paid in Full 0 7.350% 360 5 Group 1 8000040012 Loan Paid in Full 0 7.000% ~~360~~Original 5Principal ~~Group~~Balance ~~1 8000040108 Loan Paid in Full 0 6.750% 360 5 Group 1 8000040891 Loan Paid in Full 0 6.850% 360 5 Group 1 1000219853 Loan Paid in Full 0 9.500% 360 7 Group 1 1000224537 Loan Paid in Full 0~~ 12,616,753.~~250%~~00 ~~120~~Jul-05 ~~6 Group 1 1000226988 Loan Paid in Full~~ 0 6.750% 360 5 Group 1 1000228073 Loan Paid in Full 0 6.490% 360 5 Group 1 1000228947 Loan Paid in Full 0 10.990% 360 6 Group 1 1000229642 Loan Paid in Full 0 11.750% 120 5 Group 1 1000230594 Loan Paid in Full 0 6.400% 360 5 Group 1 1000230943 Loan Paid in Full 0 10.990% 360 5 Group 1 1000231370 Loan Paid in Full 0 10.990% 240 5 Group 1 1000231401 Loan Paid in Full 0 11.500% 360 5 Group 1 1000231516 Loan Paid in Full 0 8.990% 120 5 Group 1 1000232716 Loan Paid in Full 0 5.990% 360 5 Group 1 1000232783 Loan Paid in Full 0 8.475% 360 5 Group 1 1000232945 Loan Paid in Full 0 9.890% 360 5 Group 1 1000233429 Loan Paid in Full 0 9.125% 360 5 Group 1 1000234877 Loan Paid in Full 0 10.990% 360 5 Group 1 5000131784 Loan Paid in Full 0 10.250% 360 7 Group 1 6000139748 Loan Paid in Full 0 8.700% 360 6 Group 1 6000141830 Loan Paid in Full 0 11.125% 360 5 Group 1 6000145199 Loan Paid in Full 0 6.900% 360 5 Group 1 6000146714 Loan Paid in Full 0 9.750% 360 5 Group 1 6000146792 Loan Paid in Full 0 10.125% 360 5 Group 1 6000147541 Loan Paid in Full 0 11.375% 180 5 Group 1 6000147942 Loan Paid in Full 0 9.000% ~~240~~Current 5Principal ~~Group~~Balance ~~1 7000129909 Loan Paid in Full 0 11~~12,591,909.~~400%~~23 ~~360~~Aug-05 ~~7 Group 1 7000130766 Loan Paid in Full~~ 0 11.~~500% 120 7 Group 1 7000133469 Loan Paid in Full 0 9.375% 360 7 Group 1 7000133824 Loan Paid in Full (2) 11.990% 60 7 Group 1 7000137004 Loan Paid in Full 0 9.~~000% ~~360~~Sep-05 ~~5 Group 1 7000138969 Loan Paid in Full~~ 0 10.625% 360 5 Group 1 7000139119 Loan Paid in Full 0 9.990% 360 5 Group 1 7000141644 Loan Paid in Full 1 9.475% 360 5 Group 1 8000034096 Loan Paid in Full 0 11.375% 360 7 Group 1 8000038355 Loan Paid in Full 0 10.625% 360 5 Group 1 8000038387 Loan Paid in Full 0 11.400% 360 6 Group 1 8000038773 Loan Paid in Full 0 6.550% 360 5 Group 1 8000039625 Loan Paid in Full 0 11.000% ~~360~~Oct-05 ~~5 Group 2 1000229390 Loan Paid in Full~~ 0 5.750% 360 5 Group 2 1000230813 Loan Paid in Full 0 6.890% 360 5 Group 2 1000231816 Loan Paid in Full 0 7.490% 360 5 Group 2 1000234455 Loan Paid in Full 0 6.300% 360 5 Group 2 1000235790 Loan Paid in Full 0 7.500% 360 5 Group 2 5000144688 Loan Paid in Full 0 6.000% ~~360~~Nov-05 ~~5 Group 2 6000142692 Loan Paid in Full~~ 0 5.990% 360 5 Group 2 7000138336 Loan Paid in Full 0 6.350% 360 5 Group 2 7000140153 Loan Paid in Full 0 5.650% 360 5 Group 2 7000140736 Loan Paid in Full 0 5.490% 360 5 Group 2 8000032651 Loan Paid in Full 0 7.600% 360 7 Group 2 1000222193 Loan Paid in Full 0 10.875% 360 7 Group 2 1000222246 Loan Paid in Full 0 9.150% 360 6 Group 2 1000229823 Loan Paid in Full 0 9.625% 360 6 Group 2 1000231534 Loan Paid in Full 0 8.990% 360 5 Group 2 1000231557 Loan Paid in Full 0 9.750% 360 5 Group 2 1000234690 Loan Paid in Full 0 10.625% 360 5 Group 2 1000236529 Loan Paid in Full 0 9.250% 360 5 Group 2 1000237801 Loan Paid in Full 0 7.800% 360 5 Group 2 6000129023 Loan Paid in Full 0 7.550% 360 7 Group 2 6000136079 Loan Paid in Full 0 11.750% 360 6 Group 2 6000142628 Loan Paid in Full 0 7.800% 360 5 Group 2 6000145382 Loan Paid in Full 0 8.450% 360 5 Group 2 6000145566 Loan Paid in Full 0 10.625% 360 5 Group 2 7000129866 Loan Paid in Full 0 9.749% 360 8 Group 2 7000131808 Loan Paid in Full 0 10.625% 360 7 Group 2 7000133542 Loan Paid in Full 0 8.990% 360 7 Group 2 7000137313 Loan Paid in Full 0 9.350% 360 6 Group 2 8000035737 Loan Paid in Full 0 10.875% 360 6 Group 2 8000036988 Loan Paid in Full 0 9.625% 360 6 Group 3 1000229378 Loan Paid in Full 0 11.250% 360 5 Group 3 1000229742 Loan Paid in Full 0 5.750% 360 5 Group 3 1000230078 Loan Paid in Full 0 9.990% 360 5 Group 3 1000233162 Loan Paid in Full 0 5.500% 360 5 Group 3 1000233576 Loan Paid in Full 0 10.700% 360 5 Group 3 1000237539 Loan Paid in Full 0 8.250% 360 5 Group 3 5000131644 Loan Paid in Full 0 10.350% 360 5 Group 3 5000140721 Loan Paid in Full 0 4.990% 360 5 Group 3 5000142362 Loan Paid in Full 0 10.200% 360 5 Group 3 5000142773 Loan Paid in Full 0 7.650% 360 5 Group 3 5000143821 Loan Paid in Full 0 6.750% 360 5 Group 3 6000145593 Loan Paid in Full 0 6.250% 360 5 Group 3 7000136126 Loan Paid in Full 0 6.000% ~~360~~Dec-05 ~~6 Group 3 7000136733 Loan Paid in Full 0 6~~1.~~900~~286% ~~360~~*The 6text ~~Group~~reported ~~3 7000138215 Loan Paid~~ in ~~Full~~the 0above ~~7.700%~~table ~~360~~is 5presented ~~Group~~graphically 3on ~~7000140363~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 0 7~~report.~~800%~~ ~~360~~The 5monthly ~~Group~~bond 3remittance ~~7000140537~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 10www.~~400% 360 5 Group 3 8000032855 Loan Paid in Full 0 10~~ctslink.~~250% 360 7 Group 3 8000037090 Loan Paid in Full 0 8~~com.~~350% 360 5 Group 3 8000038046 Loan Paid in Full 0 7.600% 360 5 Group 3 8000039382 Loan Paid in Full 0 11.950% 360 5 Group 3 8000040155 Loan Paid in Full 0 6.700% 360 5~~

~~Summary~~Foreclosure ~~SMM~~Loan ~~CPR~~Detail ~~PSA~~- All Mortgage Loans in Foreclosure during Current Period Month 3Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group 1 1000226624 Dec-2005 01-Apr-2005 CA 90.~~851%~~00 ~~Current~~202,500.00 ~~Month~~Group 371 1000228966 Dec-2005 01-May-2005 CA 39.~~577%~~47 ~~Current~~150,000.00 ~~Month~~Group 31 1000231590 Dec-2005 01-May-2005 GA 90.00 130,~~594~~500.~~672%~~00 3Group ~~Month~~1 ~~Average~~1000231773 0Dec-2005 01-May-2005 GA 100.00 285,000%.00 3Group ~~Month~~1 ~~Average~~1000232157 0Dec-2005 01-May-2005 CA 80.~~000%~~00 3289,600.00 ~~Month~~Group ~~Average~~1 01000232811 Dec-2005 01-May-2005 CA 61.~~000%~~53 12230,750.00 ~~Month~~Group ~~Average~~1 01000233408 Dec-2005 01-May-2005 AZ 80.~~000%~~00 12122,400.00 ~~Month~~Group ~~Average~~1 01000235337 Dec-2005 01-May-2005 NY 90.~~000%~~00 12274,500.00 ~~Month~~Group ~~Average~~1 01000235788 Dec-2005 01-May-2005 MI 80.00 80,000%.00 ~~CPR:~~Group ~~Current~~1 vs1000235831 ~~12mo~~Dec-2005 Average*01-May-2005 ~~PSA:~~AZ ~~Current~~80.00 vs298,320.00 ~~12mo~~Group Average*1 ~~Month~~1000237199 ~~Current~~Dec-2005 ~~12mo~~01-May-2005 ~~Avg~~AZ 80.00 ~~Month~~200,000.00 ~~Current~~Group ~~12mo~~1 ~~Avg~~1000237900 Dec-2005 01-May-2005 AZ 90.00 ~~Nov~~157,500.00 Group 1 5000132603 Dec-~~2004~~2005 ~~N/A~~01-Mar-2005 ~~N/A~~IL ~~Nov~~75.00 108,750.00 Group 1 5000137033 Dec-~~2004~~2005 ~~N/A~~01-May-2005 ~~N/A~~GA 80.00 100,000.00 Group 1 5000138558 Dec-~~2004~~2005 ~~N/A~~01-Apr-2005 ~~N/A~~OH 90.00 100,800.00 Group 1 5000138951 Dec-~~2004~~2005 ~~N/A~~01-May-2005 ~~N/A~~MO ~~Jan~~95.00 213,750.00 Group 1 5000139563 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~NV ~~Jan~~75.00 191,250.00 Group 1 5000140160 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~IL ~~Feb~~85.00 144,011.00 Group 1 5000140405 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~OH ~~Feb~~85.00 98,600.00 Group 1 5000141485 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~CO ~~Mar~~80.00 138,400.00 Group 1 5000141619 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~CO ~~Mar~~90.00 184,500.00 Group 1 5000142840 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~MO ~~Apr~~85.00 57,800.00 Group 1 5000143119 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~TX ~~Apr~~90.00 108,000.00 Group 1 6000143322 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~GA 80.00 140,000.00 Group 1 6000143598 Dec-2005 01-May-2005 ~~N/A~~GA ~~N/A~~80.00 188,000.00 Group 1 6000143701 Dec-2005 01-May-2005 ~~N/A~~NM ~~N/A~~90.00 ~~Jun~~106,200.00 Group 1 6000143999 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~FL ~~Jun~~85.00 110,500.00 Group 1 6000144689 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~GA ~~Jul~~90.00 256,500.00 Group 1 6000145567 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~NJ ~~Jul~~90.00 220,500.00 Group 1 6000145715 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~GA ~~Aug~~80.00 112,000.00 Group 1 6000147084 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~GA ~~Aug~~80.00 116,000.00 Group 1 7000136730 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~NM ~~Sep~~83.51 64,300.00 Group 1 7000137085 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~IL ~~Sep~~80.00 148,000.00 Group 1 7000139020 Dec-2005 ~~N/A~~01-May-2005 ~~N/A~~MO ~~Oct~~90.00 97,200.00 Group 1 7000139226 Dec-2005 3701-May-2005 CA 79.~~577%~~90 ~~N/A~~322,000.00 ~~Oct~~Group 1 8000038645 Dec-2005 301-May-2005 NJ 90.00 261,~~594~~000.~~672%~~00 ~~N/A~~Group *The1 ~~text~~8000038693 ~~reported~~Dec-2005 in01-May-2005 ~~the~~NY ~~above~~80.00 ~~table~~348,000.00 isGroup ~~presented~~1 *The8000040926 ~~text~~Dec-2005 ~~reported~~01-May-2005 inCO ~~the~~80.00 ~~above~~112,000.00 ~~table~~Group is1 ~~presented~~8000038785 ~~graphically~~Dec-2005 on01-May-2005 ~~the~~VA ~~monthly~~90.00 ~~bond~~156,600.00 ~~remittance~~Group ~~report~~2 1000228751 Dec-2005 01-May-2005 CA 80.00 ~~The~~466,400.00 ~~graphically~~Group on2 ~~the~~1000230318 ~~monthly~~Dec-2005 ~~bond~~01-Apr-2005 ~~remittance~~CA ~~report~~80.00 ~~The~~183,920.00 ~~monthly~~Group ~~bond~~2 ~~remittance~~1000232258 ~~report~~Dec-2005 ~~can~~01-May-2005 beCA ~~viewed~~81.60 ~~online~~408,000.00 atGroup ~~monthly~~2 ~~bond~~1000233120 ~~remittance~~Dec-2005 ~~report~~01-May-2005 ~~can~~CA be80.00 ~~viewed~~383,200.00 ~~online~~Group at2 ~~www~~1000235194 Dec-2005 01-May-2005 CA 80.~~ctslink~~00 412,000.~~com~~00 Group 2 5000139578 Dec-2005 01-May-2005 TX 85.00 ~~www~~573,750.~~ctslink~~00 Group 2 7000137646 Dec-2005 01-May-2005 WA 80.~~com~~00 259,960.00 ~~Calculation~~Group ~~Methodology:~~2 ~~Single~~7000137752 ~~Month~~Dec-2005 ~~Mortality~~01-May-2005 ~~(SMM):~~CA ~~(Partial~~80.00 ~~and~~392,000.00 ~~full~~Group ~~prepayments~~2 +7000139692 ~~Repurchases)~~Dec-2005 /01-May-2005 ~~(Beginning~~CA ~~Scheduled~~80.00 ~~Balance~~398,400.00 Group 2 7000140352 Dec-2005 ~~Scheduled~~01-May-2005 ~~Principal)~~CA ~~Conditional~~80.00 ~~PrePayment~~504,720.00 ~~Rate~~Group ~~(CPR):~~2 17000141039 Dec-2005 ~~((1~~01-May-2005 NV 80.00 520,000.00 Group 3 1000229252 Dec-2005 ~~SMM)^12)~~01-Apr-2005 ~~PSA~~NV ~~Standard~~80.00 ~~Prepayment~~180,000.00 ~~Model:~~Group ~~100~~3 *1000230293 ~~CPR~~Dec-2005 /01-May-2005 (0CA 80.200 *279,592.00 ~~MIN(30~~Group 3 5000136428 Dec-2005 01-May-2005 MI 80.00 62,~~WAS))~~400.00 ~~Weighted~~Group ~~Average~~3 ~~Seasoning~~5000139077 ~~(WAS):~~Dec-2005 ~~sum((Original~~01-May-2005 ~~Term~~MO 70.00 97,930.00 Group 3 5000139350 Dec-2005 ~~Remaining~~01-May-2005 ~~Term)*(Current~~MO ~~Scheduled~~80.00 ~~Balance/Deal~~64,000.00 ~~Scheduled~~Group ~~Principal~~3 ~~Balance))~~7000140000 Dec-2005 01-May-2005 GA 80.00 744,000.00 Group 3 8000038484 Dec-2005 01-May-2005 OK 75.00 60,750.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

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

Prepayment - Voluntary Prepayments

Filing Compare · Securitized Asset Backed Receivables LLC Trust 2005-FR4