8-K 1 pps05wh3_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 PARK PLACE SECURITIES, INC. Asset Backed Pass-Through Certificates, Series 2005-WH3 (Exact name of registrant as specified in its charter) New York (governing law of 333-121784-06 Pooling and Servicing Agreement) (Commission 54-2175592 (State or other File Number) 54-2175593 jurisdiction 54-2175594 of Incorporation) 54-2175595 54-2175596 54-2175597 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 PARK PLACE SECURITIES, INC., Asset Backed Pass-Through Certificates, Series 2005-WH3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-WH3 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. PARK PLACE SECURITIES, INC. Asset Backed Pass-Through Certificates, Series 2005-WH3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-WH3 Trust, relating to the December 27, 2005 distribution. EX-99.1 Park Place Securities, Inc Asset Backed Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Park Place Securities, Inc Asset Backed Pass-Through Certificates Series 2005-WHQ3 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

Park Place Securities, Inc Asset Backed Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Park Place Securities, Inc Asset Backed Pass-Through Certificates Series 2005-WHQ3 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~~ A1-A 70069FJG3 ~~SEN 3~~4.~~69000~~42375% ~~679~~589,~~558~~408,~~041~~174.7864 2,~~159~~317,~~295~~683.6892 A1-B 70069FJH1 ~~SEN 3~~4.~~74000~~47375% ~~169~~147,~~879~~343,~~818~~637.5347 ~~547~~585,~~107~~936.3953 A2-A 70069FJK4 ~~SEN 3~~4.~~54000~~27375% ~~290~~199,~~811~~190,~~543~~131.5181 ~~886~~756,~~490~~701.5218 A2-B 70069FJL2 ~~SEN 3~~4.~~62000~~35375% 138,670,000.00 ~~432~~536,~~265~~652.2190 A2-C 70069FJM0 ~~SEN 3~~4.~~68000~~41375% 146,090,000.00 ~~462~~573,~~942~~159.9877 A2-D 70069FJN8 ~~SEN 3~~4.~~79000~~52375% 114,380,000.00 ~~373~~459,~~291~~934.8469 M-1 70069FJP3 ~~MEZ 3~~4.~~88000~~61375% 59,000,000.00 ~~197~~241,~~125~~965.56 M-2 70069FJQ1 ~~MEZ 3~~4.~~91000~~64375% 69,000,000.00 ~~232~~284,~~319~~816.1767 M-3 70069FJR9 ~~MEZ 3~~4.~~93000~~66375% 37,000,000.00 ~~125~~153,~~214~~385.1756 M-4 70069FJS7 ~~MEZ~~ 4.~~09000~~82375% 33,000,000.00 ~~116~~141,~~224~~496.1767 M-5 70069FJT5 ~~MEZ~~ 4.~~13000~~86375% 32,000,000.00 ~~113~~138,~~804~~346.4467 M-6 70069FJU2 ~~MEZ~~ 4.~~16000~~89375% 29,000,000.00 ~~103~~126,~~884~~150.4400 M-7 70069FJV0 ~~MEZ 4~~5.~~66000~~39375% 28,000,000.00 ~~112~~134,~~357~~244.7844 M-8 70069FJW8 ~~MEZ 4~~5.~~76000~~49375% 21,000,000.00 86102,~~076~~550.6700 M-9 70069FJX6 ~~MEZ~~ 5.~~26000~~99375% 18,000,000.00 8195,~~530~~900.00 M-10 70069FJY4 ~~MEZ 5~~6.~~96000~~69375% 16,000,000.00 8295,~~115~~200.5600 M-11 70069FJZ1 ~~MEZ 5~~6.~~96000~~69375% 26,000,000.00 ~~133~~154,~~437~~700.7800 M-12 ~~70069FJK2~~70069FJJ7 ~~MEZ 5~~6.~~96000~~69375% 16,000,000.00 8295,~~115~~200.5600 CE PPS05Q3CE ~~SUB~~ 0.00000% 30,000,027.04 3,~~842~~372,~~827~~521.2609 P PPS05Q3P ~~SEN~~ 0.00000% 100.00 ~~483~~928,~~716~~960.3213 R PPS05Q3R ~~RES~~ 0.00000% 0.00 0.00 RX PPS05Q3RX ~~RES~~ 0.00000% 0.00 0.00 Totals 1,~~953~~749,~~389~~082,~~530~~070.8696 1011,~~654~~295,~~142~~505.5078

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A1-A 1823,~~924~~935,~~013~~069.2277 0.00 ~~660~~565,~~634~~473,~~028~~104.5686 2126,~~083~~252,~~308~~753.9069 0.00 A1-B 45,~~730~~983,~~733~~426.4108 0.00 ~~165~~141,~~149~~360,~~085~~211.1339 56,~~277~~569,~~840~~362.8061 0.00 A2-A 1530,~~261~~319,~~847~~050.3017 0.00 ~~275~~168,~~549~~871,~~696~~081.2164 1631,~~148~~075,~~337~~751.8235 0.00 A2-B 0.00 0.00 138,670,000.00 ~~432~~536,~~265~~652.2190 0.00 A2-C 0.00 0.00 146,090,000.00 ~~462~~573,~~942~~159.9877 0.00 A2-D 0.00 0.00 114,380,000.00 ~~373~~459,~~291~~934.8469 0.00 M-1 0.00 0.00 59,000,000.00 ~~197~~241,~~125~~965.56 0.00 M-2 0.00 0.00 69,000,000.00 ~~232~~284,~~319~~816.1767 0.00 M-3 0.00 0.00 37,000,000.00 ~~125~~153,~~214~~385.1756 0.00 M-4 0.00 0.00 33,000,000.00 ~~116~~141,~~224~~496.1767 0.00 M-5 0.00 0.00 32,000,000.00 ~~113~~138,~~804~~346.4467 0.00 M-6 0.00 0.00 29,000,000.00 ~~103~~126,~~884~~150.4400 0.00 M-7 0.00 0.00 28,000,000.00 ~~112~~134,~~357~~244.7844 0.00 M-8 0.00 0.00 21,000,000.00 86102,~~076~~550.6700 0.00 M-9 0.00 0.00 18,000,000.00 8195,~~530~~900.00 0.00 M-10 0.00 0.00 16,000,000.00 8295,~~115~~200.5600 0.00 M-11 0.00 0.00 26,000,000.00 ~~133~~154,~~437~~700.7800 0.00 M-12 0.00 0.00 16,000,000.00 8295,~~115~~200.5600 0.00 CE 0.00 0.00 30,000,~~127~~027.04 3,~~842~~372,~~827~~521.2609 0.00 P 0.00 0.00 100.00 ~~483~~928,~~716~~960.3213 0.00 R 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 Totals 3860,~~916~~237,~~593~~546.9302 0.00 1,~~914~~688,~~473~~844,~~036~~524.9493 4971,~~570~~533,~~736~~051.4380 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)~~ A1-A 701,160,000.00 ~~679~~589,~~558~~408,~~041~~174.7864 0.00 1823,~~924~~935,~~013~~069.2277 0.00 0.00 A1-B 175,280,000.00 ~~169~~147,~~879~~343,~~818~~637.5347 0.00 45,~~730~~983,~~733~~426.4108 0.00 0.00 A2-A 310,420,000.00 ~~290~~199,~~811~~190,~~543~~131.5181 0.00 1530,~~261~~319,~~847~~050.3017 0.00 0.00 A2-B 138,670,000.00 138,670,000.00 0.00 0.00 0.00 0.00 A2-C 146,090,000.00 146,090,000.00 0.00 0.00 0.00 0.00 A2-D 114,380,000.00 114,380,000.00 0.00 0.00 0.00 0.00 M-1 59,000,000.00 59,000,000.00 0.00 0.00 0.00 0.00 M-2 69,000,000.00 69,000,000.00 0.00 0.00 0.00 0.00 M-3 37,000,000.00 37,000,000.00 0.00 0.00 0.00 0.00 M-4 33,000,000.00 33,000,000.00 0.00 0.00 0.00 0.00 M-5 32,000,000.00 32,000,000.00 0.00 0.00 0.00 0.00 M-6 29,000,000.00 29,000,000.00 0.00 0.00 0.00 0.00 M-7 28,000,000.00 28,000,000.00 0.00 0.00 0.00 0.00 M-8 21,000,000.00 21,000,000.00 0.00 0.00 0.00 0.00 M-9 18,000,000.00 18,000,000.00 0.00 0.00 0.00 0.00 M-10 16,000,000.00 16,000,000.00 0.00 0.00 0.00 0.00 M-11 26,000,000.00 26,000,000.00 0.00 0.00 0.00 0.00 M-12 16,000,000.00 16,000,000.00 0.00 0.00 0.00 0.00 CE 30,000,004.08 30,000,027.04 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 RX 0.00 0.00 0.00 0.00 0.00 0.00 Totals 2,000,000,104.08 1,~~953~~749,~~389~~082,~~530~~070.8696 0.00 3860,~~916~~237,~~593~~546.9302 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 A1-A 1823,~~924~~935,~~013~~069.2277 ~~660~~565,~~634~~473,~~028~~104.5686 0.~~94220154~~806482 1823,~~924~~935,~~013~~069.2277 A1-B 45,~~730~~983,~~733~~426.4108 ~~165~~141,~~149~~360,~~085~~211.1339 0.~~94220154~~806482 45,~~730~~983,~~733~~426.4108 A2-A 1530,~~261~~319,~~847~~050.3017 ~~275~~168,~~549~~871,~~696~~081.2164 0.~~88766734~~544008 1530,~~261~~319,~~847~~050.3017 A2-B 0.00 138,670,000.00 1.~~00000000~~000000 0.00 A2-C 0.00 146,090,000.00 1.~~00000000~~000000 0.00 A2-D 0.00 114,380,000.00 1.~~00000000~~000000 0.00 M-1 0.00 59,000,000.00 1.~~00000000~~000000 0.00 M-2 0.00 69,000,000.00 1.~~00000000~~000000 0.00 M-3 0.00 37,000,000.00 1.~~00000000~~000000 0.00 M-4 0.00 33,000,000.00 1.~~00000000~~000000 0.00 M-5 0.00 32,000,000.00 1.~~00000000~~000000 0.00 M-6 0.00 29,000,000.00 1.~~00000000~~000000 0.00 M-7 0.00 28,000,000.00 1.~~00000000~~000000 0.00 M-8 0.00 21,000,000.00 1.~~00000000~~000000 0.00 M-9 0.00 18,000,000.00 1.~~00000000~~000000 0.00 M-10 0.00 16,000,000.00 1.~~00000000~~000000 0.00 M-11 0.00 26,000,000.00 1.~~00000000~~000000 0.00 M-12 0.00 16,000,000.00 1.~~00000000~~000000 0.00 CE 0.00 30,000,~~127~~027.04 1.~~00000410~~000001 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 RX 0.00 0.00 0.~~00000000~~000000 0.00 Totals 3860,~~916~~237,~~593~~546.9302 1,~~914~~688,~~473~~844,~~036~~524.9493 0.~~95723647~~844422 3860,~~916~~237,~~593~~546.9302

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A1-A 701,160,000.00 ~~969~~840.~~19111441~~618653 0.~~00000000~~000000 2634.~~98957901~~136388 0.~~00000000~~000000 A1-B 175,280,000.00 ~~969~~840.~~19111439~~618653 0.~~00000000~~000000 2634.~~98957902~~136388 0.~~00000000~~000000 A2-A 310,420,000.00 ~~936~~641.~~83249633~~679440 0.~~00000000~~000000 4997.~~16515463~~671059 0.~~00000000~~000000 A2-B 138,670,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A2-C 146,090,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A2-D 114,380,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 59,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 69,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 37,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 33,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 32,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 29,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 28,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 21,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 18,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-10 16,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-11 26,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-12 16,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 30,000,004.08 1000.~~00076533~~000765 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 RX 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 A1-A 0.~~00000000~~000000 2634.~~98957901~~136388 ~~942~~806.~~20153540~~482265 0.~~94220154~~806482 2634.~~98957901~~136388 A1-B 0.~~00000000~~000000 2634.~~98957902~~136388 ~~942~~806.~~20153543~~482265 0.~~94220154~~806482 2634.~~98957902~~136388 A2-A 0.~~00000000~~000000 4997.~~16515463~~671059 ~~887~~544.~~66734170~~008381 0.~~88766734~~544008 4997.~~16515463~~671059 A2-B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A2-C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A2-D 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 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 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00409867~~000765 1.~~00000410~~000001 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 RX 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~~ A1-A ~~701,160,000.00~~11/25/05 3- 12/26/05 32 4.~~69000~~42375% ~~679~~589,~~558~~408,~~041~~174.7864 2,~~159~~317,~~295~~683.6892 0.00 ~~0.00~~ A1-B ~~175,280,000.00~~11/25/05 3- 12/26/05 32 4.~~74000~~47375% ~~169~~147,~~879~~343,~~818~~637.5347 ~~547~~585,~~107~~936.3953 0.00 ~~0.00~~ A2-A ~~310,420,000.00~~11/25/05 3- 12/26/05 32 4.~~54000~~27375% ~~290~~199,~~811~~190,~~543~~131.5181 ~~886~~756,~~490~~701.5218 0.00 ~~0.00~~ A2-B ~~138,670,000.00~~11/25/05 3- 12/26/05 32 4.~~62000~~35375% 138,670,000.00 ~~432~~536,~~265~~652.2190 0.00 ~~0.00~~ A2-C ~~146,090,000.00~~11/25/05 3- 12/26/05 32 4.~~68000~~41375% 146,090,000.00 ~~462~~573,~~942~~159.9877 0.00 ~~0.00~~ A2-D ~~114,380,000.00~~11/25/05 3- 12/26/05 32 4.~~79000~~52375% 114,380,000.00 ~~373~~459,~~291~~934.8469 0.00 ~~0.00~~ M-1 ~~59,000,000.00~~11/25/05 3- 12/26/05 32 4.~~88000~~61375% 59,000,000.00 ~~197~~241,~~125~~965.56 0.00 ~~0.00~~ M-2 ~~69,000,000.00~~11/25/05 3- 12/26/05 32 4.~~91000~~64375% 69,000,000.00 ~~232~~284,~~319~~816.1767 0.00 ~~0.00~~ M-3 ~~37,000,000.00~~11/25/05 3- 12/26/05 32 4.~~93000~~66375% 37,000,000.00 ~~125~~153,~~214~~385.1756 0.00 ~~0.00~~ M-4 ~~33,000,000.00~~11/25/05 - 12/26/05 32 4.~~09000~~82375% 33,000,000.00 ~~116~~141,~~224~~496.1767 0.00 ~~0.00~~ M-5 11/25/05 - 12/26/05 32~~,000,000.00~~ 4.~~13000~~86375% 32,000,000.00 ~~113~~138,~~804~~346.4467 0.00 ~~0.00~~ M-6 ~~29,000,000.00~~11/25/05 - 12/26/05 32 4.~~16000~~89375% 29,000,000.00 ~~103~~126,~~884~~150.~~44 0.~~00 0.00 M-7 ~~28,000,000.00~~11/25/05 4- 12/26/05 32 5.~~66000~~39375% 28,000,000.00 ~~112~~134,~~357~~244.7844 0.00 ~~0.00~~ M-8 ~~21,000,000.00~~11/25/05 4- 12/26/05 32 5.~~76000~~49375% 21,000,000.00 86102,~~076~~550.~~67 0.~~00 0.00 M-9 ~~18,000,000.00~~11/25/05 - 12/26/05 32 5.~~26000~~99375% 18,000,000.00 8195,~~530~~900.00 0.00 ~~0.00~~ M-10 ~~16,000,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 16,000,000.00 8295,~~115~~200.~~56 0.~~00 0.00 M-11 11/25/05 - 12/26~~,000,000.00~~/05 532 6.~~96000~~69375% 26,000,000.00 ~~133~~154,~~437~~700.~~78 0.~~00 0.00 M-12 ~~16,000,000.00~~11/25/05 5- 12/26/05 32 6.~~96000~~69375% 16,000,000.00 8295,~~115~~200.~~56 0.~~00 0.00 CE ~~30,000,004.08~~N/A N/A 0.00000% 30,000,027.04 0.00 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 1,~~953~~749,~~389~~082,~~530~~070.8796 0.00 0.00 ~~0.00~~ RX ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~2,000,000,104.08~~ 6,~~327~~994,~~598~~024.9256 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 A1-A 0.00 0.00 2,~~159~~317,~~295~~683.6892 0.00 ~~660~~565,~~634~~473,~~028~~104.5686 A1-B 0.00 0.00 ~~547~~585,~~107~~936.3953 0.00 ~~165~~141,~~149~~360,~~085~~211.1339 A2-A 0.00 0.00 ~~886~~756,~~490~~701.5218 0.00 ~~275~~168,~~549~~871,~~696~~081.2164 A2-B 0.00 0.00 ~~432~~536,~~265~~652.2190 0.00 138,670,000.00 A2-C 0.00 0.00 ~~462~~573,~~942~~159.9877 0.00 146,090,000.00 A2-D 0.00 0.00 ~~373~~459,~~291~~934.8469 0.00 114,380,000.00 M-1 0.00 0.00 ~~197~~241,~~125~~965.56 0.00 59,000,000.00 M-2 0.00 0.00 ~~232~~284,~~319~~816.1767 0.00 69,000,000.00 M-3 0.00 0.00 ~~125~~153,~~214~~385.1756 0.00 37,000,000.00 M-4 0.00 0.00 ~~116~~141,~~224~~496.1767 0.00 33,000,000.00 M-5 0.00 0.00 ~~113~~138,~~804~~346.4467 0.00 32,000,000.00 M-6 0.00 0.00 ~~103~~126,~~884~~150.4400 0.00 29,000,000.00 M-7 0.00 0.00 ~~112~~134,~~357~~244.7844 0.00 28,000,000.00 M-8 0.00 0.00 86102,~~076~~550.6700 0.00 21,000,000.00 M-9 0.00 0.00 8195,~~530~~900.00 0.00 18,000,000.00 M-10 0.00 0.00 8295,~~115~~200.5600 0.00 16,000,000.00 M-11 0.00 0.00 ~~133~~154,~~437~~700.7800 0.00 26,000,000.00 M-12 0.00 0.00 8295,~~115~~200.5600 0.00 16,000,000.00 CE 0.00 0.00 3,~~842~~372,~~827~~521.2609 0.00 30,000,~~127~~027.04 P 0.00 0.00 ~~483~~928,~~716~~960.3213 0.00 100.00 R 0.00 0.00 0.00 0.00 1,~~914~~688,~~472~~844,~~936~~524.94 RX 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1011,~~654~~295,~~142~~505.5078 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~~ A1-A 11/25/05 - 12/26/05 701,160,000.00 34.~~69000~~42375% ~~969~~840.~~19111441~~618653 3.~~07960477~~305499 0.~~00000000~~000000 ~~0.00000000~~ A1-B 11/25/05 - 12/26/05 175,280,000.00 34.~~74000~~47375% ~~969~~840.~~19111439~~618653 3.~~12133381~~342860 0.~~00000000~~000000 ~~0.00000000~~ A2-A 11/25/05 - 12/26/05 310,420,000.00 34.~~54000~~27375% ~~936~~641.~~83249633~~679440 2.~~85577772~~437669 0.~~00000000~~000000 ~~0.00000000~~ A2-B 11/25/05 - 12/26/05 138,670,000.00 34.~~62000~~35375% 1000.~~00000000~~000000 3.~~11722225~~870000 0.~~00000000~~000000 ~~0.00000000~~ A2-C 11/25/05 - 12/26/05 146,090,000.00 34.~~68000~~41375% 1000.~~00000000~~000000 3.~~16888890~~923333 0.~~00000000~~000000 ~~0.00000000~~ A2-D 11/25/05 - 12/26/05 114,380,000.00 34.~~79000~~52375% 1000.~~00000000~~000000 34.~~26361112~~021111 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 59,000,000.00 34.~~88000~~61375% 1000.~~00000000~~000000 34.~~34111119~~101111 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 69,000,000.00 34.~~91000~~64375% 1000.~~00000000~~000000 34.~~36694449~~127778 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 37,000,000.00 34.~~93000~~66375% 1000.~~00000000~~000000 34.~~38416676~~145556 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 33,000,000.00 4.~~09000~~82375% 1000.~~00000000~~000000 34.~~52194455~~287778 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 32,000,000.00 4.~~13000~~86375% 1000.~~00000000~~000000 34.~~55638875~~323333 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 29,000,000.00 4.~~16000~~89375% 1000.~~00000000~~000000 34.~~58222207~~350000 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 28,000,000.00 45.~~66000~~39375% 1000.~~00000000~~000000 4.~~01277786~~794444 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 21,000,000.00 45.~~76000~~49375% 1000.~~00000000~~000000 4.~~09888905~~883333 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 18,000,000.00 5.~~26000~~99375% 1000.~~00000000~~000000 45.~~52944444~~327778 0.~~00000000~~000000 ~~0.00000000~~ M-10 11/25/05 - 12/26/05 16,000,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222250~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-11 11/25/05 - 12/26/05 26,000,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222231~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-12 11/25/05 - 12/26/05 16,000,000.00 56.~~96000~~69375% 1000.~~00000000~~000000 5.~~13222250~~950000 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 30,000,004.08 0.00000% 1000.~~00076533~~000765 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% ~~976~~874.~~69476344~~541034 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ RX N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1,000 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A1-A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~07960477~~305499 0.~~00000000~~000000 ~~942~~806.~~20153540~~482265 A1-B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~12133381~~342860 0.~~00000000~~000000 ~~942~~806.~~20153543~~482265 A2-A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~85577772~~437669 0.~~00000000~~000000 ~~887~~544.~~66734170~~008381 A2-B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~11722225~~870000 0.~~00000000~~000000 1000.~~00000000~~000000 A2-C 0.~~00000000~~000000 0.~~00000000~~000000 3.~~16888890~~923333 0.~~00000000~~000000 1000.~~00000000~~000000 A2-D 0.~~00000000~~000000 0.~~00000000~~000000 34.~~26361112~~021111 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~34111119~~101111 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~36694449~~127778 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~38416676~~145556 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~52194455~~287778 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~55638875~~323333 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~58222207~~350000 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~01277786~~794444 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~09888905~~883333 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 45.~~52944444~~327778 0.~~00000000~~000000 1000.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222250~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222231~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 5.~~13222250~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~128~~112.~~09422458~~417354 0.~~00000000~~000000 1000.~~00409867~~000765 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~4837163~~9289601.~~20000000~~300000 0.~~00000000~~000000 1000.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~957~~844.~~23646652~~422261 RX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4970,~~546~~441,~~477~~960.4932 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~525~~1,~~054~~745,267.4990 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(41,255.0060) Prepayment Penalties ~~483~~928,~~716~~960.3213 Swap/Cap Payments 0.00 Total Deposits 5073,~~555~~074,~~248~~932.3075 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~149~~808,~~952~~806.5635 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 834~~733,~~559~~074.3160 Payment of Interest and Principal 4971,~~570~~533,~~736~~051.4380 Total Withdrawals (Pool Distribution Amount) 5073,~~555~~074,~~248~~932.3075 Ending Balance 0.00 Please see Additional Reporting Page for information related to SWAP and CAP payments

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~813~~728,~~912~~784.3120 Custodian Fee 204,~~647~~290.0040 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~834~~733,~~559~~074.3160 *Servicer Payees include: HOMEQ SERVICING CORPORATION

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 0.00 0.00 0.00 Reserve Fund 0.00 0.00 0.00 0.00 Reserve Fund 0.00 ~~483~~928,~~716~~960.3213 ~~483~~928,~~716~~960.3213 0.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~Fixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~Arm ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~7.188903% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.688903% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.688903% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~351 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~9,494 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 4Paid 0In 0Full 4267 ~~514,377.87~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~514,377.87~~Loan 30Count ~~Days~~9,227 ~~336~~Beginning 1Scheduled 0Collateral 0Balance ~~337 59~~1,~~100~~749,~~139.09 111~~082,~~107~~070.9496 ~~0.00~~Ending ~~0.00~~Scheduled 59Collateral Balance 1,~~211~~688,~~247~~844,524.0394 60Ending ~~Days~~Actual 92Collateral 1Balance 0at 030-Nov-2005 ~~93 17~~1,~~426~~690,~~526.74 135~~265,~~000~~691.0016 ~~0.00~~Monthly ~~0.00~~P&I 17Constant 11,~~561~~693,~~526~~187.7457 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 0928,960.0013 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount ~~0 0 0~~41,255.0060 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 041,255.0060 ~~Totals~~Scheduled ~~428~~Principal ~~6 0 0 434 76~~1,~~526~~214,~~665~~869.8343 ~~760,485.81~~Unscheduled ~~0.00~~Principal ~~0.00 77~~59,~~287~~022,~~151~~627.64 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 0.039181% 0.000000% 0.000000% 0.039181% 0.026849% 0.000000% 0.000000% 0.026849% 30 Days 3.291214% 0.009795% 0.000000% 0.000000% 3.301009% 3.084829% 0.005799% 0.000000% 0.000000% 3.090629% 60 Days 0.901166% 0.009795% 0.000000% 0.000000% 0.910961% 0.909606% 0.007047% 0.000000% 0.000000% 0.916653% 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 4.192379% 0.058772% 0.000000% 0.000000% 4.251151% 3.994436% 0.039695% 0.000000% 0.000000% 4.034130%04

~~DELINQUENT~~Other ~~BANKRUPTCY~~Income 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 3 0 0 3 319,635.16 0.00 0.00 319,635.16 30 Days 228 1 0 0 229 31,899,802.14 111,107.94 0.00 0.00 32,010,910.08 60 Days 57 0 0 0 57 8,039,982.71 0.00 0.00 0.00 8,039,982.71 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 285 4 0 0 289 39,939,784.85 430,743.10 0.00 0.00 40,370,527.95 0-29 Days 0.053715% 0.000000% 0.000000% 0.053715% 0.038060% 0.000000% 0.000000% 0.038060% 30 Days 4.082363% 0.017905% 0.000000% 0.000000% 4.100269% 3.798399% 0.013230% 0.000000% 0.000000% 3.811629% 60 Days 1.020591% 0.000000% 0.000000% 0.000000% 1.020591% 0.957343% 0.000000% 0.000000% 0.000000% 0.957343% 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 5.102954% 0.071620% 0.000000% 0.000000% 5.174575% 4.755743% 0.051290% 0.000000% 0.000000% 4.807032% 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 19 0 0 0 19 1,~~893,647~~726.69 0.00 0.00 0.00 1,893,647.69 60 Days 5 1 0 0 6 489,900.00 135,000.00 0.00 0.00 624,900.00 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 24 1 0 0 25 2,383,547.69 135,000.00 0.00 0.00 2,518,547.69 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.195721% 0.000000% 0.000000% 0.000000% 1.195721% 0.878505% 0.000000% 0.000000% 0.000000% 0.878505% 60 Days 0.314663% 0.062933% 0.000000% 0.000000% 0.377596% 0.227275% 0.062629% 0.000000% 0.000000% 0.289905% 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 1.510384% 0.062933% 0.000000% 0.000000% 1.573317% 1.105781% 0.062629% 0.000000% 0.000000% 1.168410% 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 1 0 0 1 194,742.71 0.00 0.00 194,742.71 30 Days 77 0 0 0 77 23,183,748.84 0.00 0.00 0.00 23,183,748.84 60 Days 26 0 0 0 26 8,231,966.32 0.00 0.00 0.00 8,231,966.32 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 103 1 0 0 104 31,415,715.16 194,742.71 0.00 0.00 31,610,457.87 0-29 Days 0.043403% 0.000000% 0.000000% 0.043403% 0.028500% 0.000000% 0.000000% 0.028500% 30 Days 3.342014% 0.000000% 0.000000% 0.000000% 3.342014% 3.392879% 0.000000% 0.000000% 0.000000% 3.392879% 60 Days 1.128472% 0.000000% 0.000000% 0.000000% 1.128472% 1.204726% 0.000000% 0.000000% 0.000000% 1.204726% 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 4.470486% 0.043403% 0.000000% 0.000000% 4.513889% 4.597605% 0.028500% 0.000000% 0.000000% 4.626105% 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 12 0 0 0 12 2,122,940.42 0.00 0.00 0.00 2,122,940.42 60 Days 4 0 0 0 4 664,677.71 0.00 0.00 0.00 664,677.71 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 16 0 0 0 16 2,787,618.13 0.00 0.00 0.00 2,787,618.13 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.641587% 0.000000% 0.000000% 0.000000% 1.641587% 1.198386% 0.000000% 0.000000% 0.000000% 1.198386% 60 Days 0.547196% 0.000000% 0.000000% 0.000000% 0.547196% 0.375206% 0.000000% 0.000000% 0.000000% 0.375206% 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 2.188782% 0.000000% 0.000000% 0.000000% 2.188782% 1.573593% 0.000000% 0.000000% 0.000000% 1.573593%68)

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~1 ~~Funds~~Group 2 Group 3 Collateral Description Mixed ARM Mixed Fixed Mixed ARM Weighted Average Coupon Rate 7.530732 6.914436 7.060907 Weighted Average Net Rate 7.030732 6.414436 6.560907 Weighted Average Remaining Term 352 341 353 Beginning Loan Count 5,179 1,514 2,101 Loans Paid In Full 139 28 84 Ending Loan Count 5,040 1,486 2,017 Beginning Scheduled Balance 761,884,085.68 203,644,841.07 613,576,311.88 Ending Scheduled Balance 736,061,259.56 199,543,175.38 586,157,524.93 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 5,307,397.67 1,376,596.26 3,924,939.82 Scheduled Principal 526,110.38 203,188.64 314,601.98 Unscheduled Principal 25,296,715.74 3,898,454.05 27,104,184.97 Scheduled Interest 4,781,287.29 1,173,407.62 3,610,337.84 Servicing Fee 317,451.70 84,852.02 255,656.80 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~525~~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 4,~~054~~463,835.4959 1,088,555.60 3,354,681.04 Realized Loss Amount 26,457.36 0.00 14,798.24 Cumulative Realized Loss 26,457.36 0.00 14,798.24 Percentage of Cumulative Losses 0.0030 0.0000 0.0021 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 7.030732 6.414436 6.560907

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Group ~~PERCENTAGE~~4 ~~Current~~Total ~~Original~~Collateral $Description ~~Original~~Mixed %Fixed ~~Current~~Mixed $Fixed ~~Current~~& %Arm ~~Class%~~Weighted ~~Prepayment%~~Average ~~Class~~Coupon RRate ~~414,000,104~~6.08447599 207.~~70000516%~~188903 ~~414~~Weighted Average Net Rate 5.947599 6.688903 Weighted Average Remaining Term 347 351 Beginning Loan Count 700 9,~~000~~494 Loans Paid In Full 16 267 Ending Loan Count 684 9,227~~.04~~ ~~21.62476257%~~Beginning 0Scheduled Balance 169,976,832.~~000000%~~33 01,749,082,070.~~000000%~~96 ~~Class~~Ending ~~M-1~~scheduled ~~355~~Balance 167,~~000~~082,~~104~~565.0807 171,688,844,524.~~75000517%~~94 ~~355~~Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 1,~~000~~084,~~227~~253.0482 1811,693,187.~~54297442%~~57 3Scheduled Principal 170,968.~~081788%~~43 01,214,869.~~000000%~~43 ~~Class~~Unscheduled M-Principal 2,723,272.28 ~~286~~59,~~000~~022,~~104~~627.0804 14Scheduled Interest 913,285.~~30000517%~~39 ~~286~~10,~~000~~478,~~227~~318.04 14 Servicing Fee 70,823.~~93884931%~~68 3728,784.~~604125%~~20 Master Servicing Fee 0.~~000000%~~00 ~~Class~~0.00 ~~M-3~~Trustee ~~249,000,104~~Fee 0.0800 120.~~45000518%~~00 ~~249,000,227~~FRY Amount 0.0400 130.~~00620250%~~00 1Special Hazard Fee 0.~~932647%~~00 0.~~000000%~~00 ~~Class~~Other ~~M-4~~Fee ~~216,000,104~~0.0800 100.~~80000518%~~00 ~~216,000,227~~Pool Insurance Fee 0.0400 110.~~28249049%~~00 Spread 1 0.~~723712%~~00 0.~~000000%~~00 ~~Class~~Spread CE2 ~~100~~0.00 0.~~00000500%~~00 ~~100~~Spread 3 0.00 0.~~00000522%~~00 1Net Interest 842,461.~~567018%~~71 9,749,533.94 Realized Loss Amount 0.~~000000%~~00 ~~Class~~41,255.60 PCumulative Realized Loss 0.00 41,255.60 Percentage of Cumulative Losses 0.~~00000000%~~0000 0.000021 Prepayment Penalty Waived Amount 0.~~00000000%~~00 0.~~000005%~~00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount Not Available 928960.~~000000%~~13 ~~Please~~Prepayment ~~Refer~~Penalty toPaid ~~the~~Count ~~Prospectus~~Not ~~Supplement~~Available ~~for~~Not aAvailable ~~Full~~Special ~~Description~~Servicing ofFee ~~Loss~~0.00 ~~Exposure~~0.00 Pass-Through Rate 5.947599 6.688903

~~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~~Excess ~~Oct-04~~Interest 03,372,958.~~000%~~58 ~~Current~~Extra Principal ~~Balance 0~~40,255.0060 ~~Nov-04~~Overcollateralization ~~0.000%~~Amount ~~Dec-04 0.~~30,000~~% Current REO Total Jan-05 0~~,027.000% 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 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 ~~0.000%~~Overcollateralization ~~Original~~Deficiency ~~Principal~~Amount ~~Balance 0~~40,255.0060 ~~Oct-04~~Overcollateralization ~~0.000%~~Increase ~~Current~~Amount ~~Principal Balance 0~~40,255.0060 ~~Nov-04~~Overcollateralization ~~0.000%~~Release ~~Dec-04~~Amount 0.~~000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.~~00 ~~Mar-05~~Specified ~~0.000%~~Overcollateralization ~~Current~~Amount ~~Principal Balance 0.00 Apr-05 0.~~30,000~~% May-05 0~~,027.000% 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 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 ~~0.000%~~Stepdown ~~Original~~NO ~~Principal~~Swap ~~Balance~~IN 06,734,186.0064 ~~Oct-04~~Swap ~~0.000%~~OUT ~~Current Principal Balance 0~~6,068,902.0002 ~~Nov-04~~Trigger ~~0.000%~~Event 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 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 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 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 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.NO

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~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 ~~All~~Days ~~Mortgage~~36 1 0 37 6,292,870.98 220,086.16 0.00 6,512,957.14 30 Days 269 12 2 0 283 46,908,851.02 1,585,297.85 225,731.69 0.00 48,719,880.56 60 Days 84 7 52 0 143 12,538,621.02 979,490.07 10,417,553.57 0.00 23,935,664.66 90 Days 40 12 72 0 124 6,375,752.97 1,131,838.87 12,548,191.41 0.00 20,055,783.25 120 Days 9 10 59 3 81 1,562,320.13 1,322,964.19 10,097,260.38 460,740.55 13,443,285.25 150 Days 8 10 65 7 90 1,436,370.61 1,585,554.55 11,668,299.70 1,132,598.76 15,822,823.62 180+ Days 2 3 38 6 49 228,825.00 359,000.00 7,047,140.79 768,450.00 8,403,415.79 Totals 412 90 289 16 807 69,050,740.75 13,257,016.51 52,224,263.70 2,361,789.31 136,893,810.27 No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~Principal atBalance Principal ~~Group~~Balance ~~Number~~Principal ~~REO~~Balance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance No0-29 ~~REO~~Days ~~loans~~0.390159% ~~this~~0.010838% ~~period~~0.000000% 0.400997% 0.372301% 0.013021% 0.000000% 0.385322% 30 Days 2.915357% 0.130053% 0.021676% 0.000000% 3.067086% 2.775235% 0.093790% 0.013355% 0.000000% 2.882380% 60 Days 0.910372% 0.075864% 0.563563% 0.000000% 1.549800% 0.741814% 0.057949% 0.616326% 0.000000% 1.416089% 90 Days 0.433510% 0.130053% 0.780319% 0.000000% 1.343882% 0.377204% 0.066962% 0.742380% 0.000000% 1.186546% 120 Days 0.097540% 0.108378% 0.639428% 0.032513% 0.877858% 0.092430% 0.078270% 0.597377% 0.027258% 0.795336% 150 Days 0.086702% 0.108378% 0.704454% 0.075864% 0.975398% 0.084979% 0.093805% 0.690323% 0.067007% 0.936115% 180+ Days 0.021676% 0.032513% 0.411835% 0.065027% 0.531050% 0.013538% 0.021239% 0.416925% 0.045463% 0.497165% Totals 4.465157% 0.975398% 3.132112% 0.173404% 8.746071% 4.085200% 0.784316% 3.089707% 0.139729% 8.098952%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest~~0.00 NoPeriodic ~~REO~~Advance ~~loans this period~~1,745,267.90

~~Summary~~Delinquency 12Status ~~Month~~By ~~Foreclosure~~Group History*DELINQUENT ~~New~~BANKRUPTCY ~~Foreclosure~~FORECLOSURE REO TOTAL Group 1 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 0Loans ~~Sep~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 24 1 0 25 3,222,476.~~000%~~84 ~~Original~~220,086.16 ~~Principal~~0.00 ~~Balance~~3,442,563.00 30 Days 181 9 2 0 192 23,940,850.49 1,093,138.28 225,731.69 0.00 ~~Oct-04~~25,259,720.46 60 Days 58 5 32 0 95 7,777,960.~~000%~~25 ~~Current~~499,051.79 ~~Principal~~4,497,708.01 ~~Balance~~0.00 12,774,720.05 90 Days 27 8 43 0 78 3,088,679.75 788,696.83 5,066,214.63 0.00 ~~Nov-04~~8,943,591.21 120 Days 6 7 37 2 52 756,248.57 912,625.82 4,565,001.64 300,892.06 6,534,768.09 150 Days 4 6 43 5 58 363,127.49 602,549.68 5,511,441.18 618,733.56 7,095,851.91 180+ Days 0 2 22 5 29 0.00 224,000%.00 ~~Dec~~2,896,927.08 478,450.00 3,599,377.08 Totals 276 61 180 12 529 35,926,866.55 7,342,539.24 22,983,110.39 1,398,075.62 67,650,591.80 0-0429 Days 0.~~000~~476190% ~~Current~~0.019841% ~~Foreclosure~~0.000000% ~~Total~~0.496032% ~~Jan-05~~0.437415% 0.~~000~~029874% ~~Loans~~0.000000% in0.467290% ~~Foreclosure~~30 Days 3.591270% 0.178571% ~~Feb-05~~0.039683% 0.~~000~~000000% ~~Original~~3.809524% ~~Principal~~3.249704% ~~Balance~~0.148381% 0.00030641% ~~Mar-05~~0.000000% 3.428726% 60 Days 1.150794% 0.~~000~~099206% ~~Current~~0.634921% ~~Principal~~0.000000% ~~Balance~~1.884921% 1.055772% 0.00067741% ~~Apr-05~~0.610514% 0.~~000~~000000% ~~May-05~~1.734026% 90 Days 0.~~000~~535714% ~~Jun-05~~0.158730% 0.~~000~~853175% ~~Jul-05~~0.000000% 1.547619% 0.~~000~~419254% ~~Aug-05~~0.107057% 0.~~000~~687682% *The0.000000% ~~text~~1.213993% ~~reported~~120 inDays ~~the~~0.119048% ~~above~~0.138889% ~~table~~0.734127% is0.039683% ~~presented~~1.031746% ~~graphically~~0.102652% on0.123879% ~~the~~0.619648% ~~monthly~~0.040843% ~~bond~~0.887022% ~~remittance~~150 ~~report~~Days 0.079365% ~~The~~0.119048% ~~monthly~~0.853175% ~~bond~~0.099206% ~~remittance~~1.150794% ~~report~~0.049291% ~~can~~0.081789% be0.748117% ~~viewed~~0.083986% ~~online~~0.963183% at180+ ~~www~~Days 0.~~ctslink~~000000% 0.~~com~~039683% 0.436508% ~~Group~~0.099206% 0.575397% 0.000000% 0.030406% 0.393226% 0.064944% 0.488575% Totals 5.476190% 1.210317% 123.571429% ~~Month~~0.238095% ~~Foreclosure~~10.496032% History*4.876673% ~~New~~0.996668% ~~Foreclosure~~3.119702% 0.189773% 9.182815% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 2 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 0Loans ~~Sep~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 4 0 0 4 286,695.~~000%~~35 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~286,695.35 30 Days 14 0 0 0 14 1,482,261.63 0.00 ~~Oct-04~~0.00 0.~~000%~~00 ~~Current~~1,482,261.63 ~~Principal~~60 ~~Balance~~Days 7 0 2 0 9 646,450.35 0.00 ~~Nov-04~~425,258.08 0.~~000%~~00 ~~Dec-04~~1,071,708.43 90 Days 2 3 7 0~~.000%~~ ~~Current~~12 ~~Foreclosure~~58,929.07 ~~Total~~187,567.42 ~~Jan-05~~757,998.24 0.~~000%~~00 ~~Loans~~1,004,494.73 in120 ~~Foreclosure~~Days 0 ~~Feb-05~~0 1 0 1 0.~~000%~~00 ~~Original~~0.00 ~~Principal~~44,763.06 ~~Balance~~0.00 44,763.06 150 Days 0 0 4 0 4 0.00 ~~Mar-05~~0.00 365,784.84 0.~~000%~~00 ~~Current~~365,784.84 ~~Principal~~180+ ~~Balance~~Days 1 1 1 0 3 37,400.00 ~~Apr-~~135,000.00 28,000.00 0.00 200,400.00 Totals 24 8 15 0 47 2,225,041.05 609,262.77 1,621,804.22 0.~~000%~~00 ~~May~~4,456,108.04 0-0529 Days 0.~~000~~269179% ~~Jun-05~~0.000000% 0.~~000~~000000% ~~Jul-05~~0.269179% 0.~~000~~143536% ~~Aug-05~~0.000000% 0.~~000~~000000% *The0.143536% ~~text~~30 ~~reported~~Days in0.942127% ~~the~~0.000000% ~~above~~0.000000% ~~table~~0.000000% is0.942127% ~~presented~~0.742106% ~~graphically~~0.000000% on0.000000% ~~the~~0.000000% ~~monthly~~0.742106% ~~bond~~60 ~~remittance~~Days ~~report~~0.471063% ~~The~~0.000000% ~~monthly~~0.134590% ~~bond~~0.000000% ~~remittance~~0.605653% ~~report~~0.323651% ~~can~~0.000000% be0.212909% ~~viewed~~0.000000% ~~online~~0.536559% at90 ~~www~~Days 0.~~ctslink~~134590% 0.~~com~~201884% 0.471063% ~~Group~~0.000000% 20.807537% 120.029503% ~~Month~~0.093907% ~~Foreclosure~~0.379498% History*0.000000% ~~New~~0.502908% ~~Foreclosure~~120 ~~Loans~~Days ~~Month~~0.000000% ~~Foreclosure~~0.000000% ~~Percentage~~0.067295% ~~Loans~~0.000000% in0.067295% ~~Foreclosure~~0.000000% 0.000000% ~~Sep-04~~0.022411% 0.~~000~~000000% ~~Original~~0.022411% ~~Principal~~150 ~~Balance~~Days 0.00000000% ~~Oct-04~~0.000000% 0.~~000~~269179% ~~Current~~0.000000% ~~Principal~~0.269179% ~~Balance~~0.000000% 0.00000000% ~~Nov-04~~0.183133% 0.~~000~~000000% ~~Dec-04~~0.183133% 180+ Days 0.~~000~~067295% ~~Current~~0.067295% ~~Foreclosure~~0.067295% ~~Total~~0.000000% ~~Jan-05~~0.201884% 0.~~000~~018725% ~~Loans~~0.067589% in0.014018% ~~Foreclosure~~0.000000% 0.100332% ~~Feb-05~~Totals 1.615074% 0.~~000~~538358% ~~Original~~1.009421% ~~Principal~~0.000000% ~~Balance~~3.162853% 1.113985% 0.00305032% ~~Mar-05~~0.811969% 0.~~000~~000000% ~~Current~~2.230986% 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 7 0 0 7 2,569,181.34 0.00 ~~Apr-05~~0.00 2,569,181.34 30 Days 65 2 0 0 67 19,524,258.~~000%~~94 ~~May-05~~413,080.38 0.~~000%~~00 ~~Jun-05~~0.00 19,937,339.32 60 Days 16 2 17 0 35 3,766,517.~~000%~~19 ~~Jul-05~~480,438.28 5,251,511.92 0.~~000%~~00 ~~Aug-05~~9,498,467.39 90 Days 9 1 21 0 31 3,058,931.~~000%~~42 *The155,574.62 ~~text~~6,612,117.65 ~~reported~~0.00 in9,826,623.69 ~~the~~120 ~~above~~Days ~~table~~3 is3 ~~presented~~19 ~~graphically~~1 on26 ~~the~~806,071.56 ~~monthly~~410,338.37 ~~bond~~5,280,684.14 ~~remittance~~159,848.49 ~~report~~6,656,942.56 ~~The~~150 ~~monthly~~Days ~~bond~~3 ~~remittance~~3 ~~report~~17 ~~can~~2 be25 ~~viewed~~975,643.12 ~~online~~799,158.70 at5,539,211.33 ~~www~~513,865.~~ctslink~~20 7,827,878.~~com~~35 180+ Days 1 0 11 1 13 191,425.00 ~~Group~~0.00 3,457,536.00 12290,000.00 ~~Month~~3,938,961.00 ~~Foreclosure~~Totals History*97 ~~New~~18 ~~Foreclosure~~85 ~~Loans~~4 ~~Month~~204 ~~Foreclosure~~28,322,847.23 ~~Percentage~~4,827,771.69 ~~Loans~~26,141,061.04 in963,713.69 ~~Foreclosure~~60,255,393.65 0 ~~Sep~~-0429 Days 0.~~000~~347050% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.347050% 0.00437997% ~~Oct-04~~0.000000% 0.~~000~~000000% ~~Current~~0.437997% ~~Principal~~30 ~~Balance~~Days 3.222608% 0.00099157% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Dec-04~~3.321765% 3.328518% 0.~~000~~070422% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~3.398941% ~~Jan-05~~60 Days 0.~~000~~793257% ~~Loans~~0.099157% in0.842836% ~~Foreclosure~~0.000000% 1.735250% 0.642120% ~~Feb-05~~0.081906% 0.~~000~~895284% ~~Original~~0.000000% ~~Principal~~1.619310% ~~Balance~~90 Days 0.00446207% ~~Mar-05~~0.049579% 1.041150% 0.~~000~~000000% ~~Current~~1.536936% ~~Principal~~0.521490% ~~Balance~~0.026523% 1.127241% 0.00000000% ~~Apr-05~~1.675254% 120 Days 0.~~000~~148736% ~~May-05~~0.148736% 0.~~000~~941993% ~~Jun-05~~0.049579% 1.289043% 0.~~000~~137420% ~~Jul-05~~0.069955% 0.~~000~~900257% ~~Aug-05~~0.027251% 1.134883% 150 Days 0.~~000~~148736% *The0.148736% ~~text~~0.842836% ~~reported~~0.099157% in1.239465% ~~the~~0.166329% ~~above~~0.136241% ~~table~~0.944331% is0.087604% ~~presented~~1.334506% ~~graphically~~180+ onDays ~~the~~0.049579% ~~monthly~~0.000000% ~~bond~~0.545364% ~~remittance~~0.049579% ~~report~~0.644522% ~~The~~0.032634% ~~monthly~~0.000000% ~~bond~~0.589445% ~~remittance~~0.049440% ~~report~~0.671519% ~~can~~Totals be4.809122% ~~viewed~~0.892414% ~~online~~4.214179% at0.198314% ~~www~~10.~~ctslink~~114031% 4.~~com~~828512% 0.823044% 4.456558% 0.164295% 10.272409% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 4 12No ~~Month~~of ~~Foreclosure~~Loans History*No ~~New~~of ~~Foreclosure~~Loans No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inPrincipal ~~Foreclosure~~Balance 0Principal ~~Sep~~Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 1 0 0 1 214,517.~~000%~~45 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~214,517.45 30 Days 9 1 0 0 10 1,961,479.96 79,079.19 0.00 ~~Oct-04~~0.00 2,040,559.15 60 Days 3 0 1 0 4 347,693.~~000%~~23 ~~Current~~0.00 ~~Principal~~243,075.56 ~~Balance~~0.00 590,768.79 90 Days 2 0 1 0 3 169,212.73 0.00 ~~Nov~~111,860.89 0.00 281,073.62 120 Days 0 0 2 0 2 0.00 0.00 206,811.54 0.00 206,811.54 150 Days 1 1 1 0 3 97,600.00 183,846.17 251,862.35 0.00 533,308.52 180+ Days 0 0 4 0 4 0.00 0.00 664,677.71 0.00 664,677.71 Totals 15 3 9 0 27 2,575,985.92 477,442.81 1,478,288.05 0.00 4,531,716.78 0-0429 Days 0.~~000~~146199% ~~Dec-04~~0.000000% 0.~~000~~000000% ~~Current~~0.146199% ~~Foreclosure~~0.128266% ~~Total~~0.000000% ~~Jan-05~~0.000000% 0.~~000~~128266% ~~Loans~~30 inDays ~~Foreclosure~~1.315789% 0.146199% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~1.461988% ~~Principal~~1.172819% ~~Balance~~0.047283% 0.00000000% ~~Mar-05~~0.000000% 1.220103% 60 Days 0.~~000~~438596% ~~Current~~0.000000% ~~Principal~~0.146199% ~~Balance~~0.000000% 0.00584795% ~~Apr-05~~0.207895% 0.~~000~~000000% ~~May-05~~0.145341% 0.~~000~~000000% ~~Jun-05~~0.353236% 90 Days 0.~~000~~292398% ~~Jul-05~~0.000000% 0.~~000~~146199% ~~Aug-05~~0.000000% 0.~~000~~438596% *The0.101177% ~~text~~0.000000% ~~reported~~0.066885% in0.000000% ~~the~~0.168061% ~~above~~120 ~~table~~Days is0.000000% ~~presented~~0.000000% ~~graphically~~0.292398% on0.000000% ~~the~~0.292398% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.123658% ~~report~~0.000000% ~~The~~0.123658% ~~monthly~~150 ~~bond~~Days ~~remittance~~0.146199% ~~report~~0.146199% ~~can~~0.146199% be0.000000% ~~viewed~~0.438596% ~~online~~0.058358% at0.109926% ~~www~~0.~~ctslink~~150595% 0.~~com~~000000% 0.318879% 180+ Days 0.000000% 0.000000% 0.584795% 0.000000% 0.584795% 0.000000% 0.000000% 0.397428% 0.000000% 0.397428% Totals 2.192982% 0.438596% 1.315789% 0.000000% 3.947368% 1.540248% 0.285475% 0.883906% 0.000000% 2.709630%

~~Foreclosure~~SUBORDINATION ~~Loan~~LEVEL/CREDIT ~~Detail~~ENHANCEMENT/CLASS -PERCENTAGE ~~All~~AND ~~Mortgage~~PREPAYMENT ~~Loans~~PERCENTAGE inCurrent ~~Foreclosure~~Original ~~during~~$ Original % Current ~~Period~~$ ~~Month~~Current ~~Loan~~% ~~First~~Class% ~~Original~~Prepayment% ~~Loan~~Class ~~Entered~~R ~~Payment~~414,000,104.08 ~~LTV~~20.70000516% at414,000,127.04 ~~Principal~~24.51380935% ~~Group~~0.000000% ~~Number~~0.000000% FCClass ~~Date~~M-1 ~~State~~355,000,104.08 ~~Origination~~17.75000517% ~~Balance~~355,000,127.04 No21.02029653% ~~Foreclosure~~3.493513% ~~loans~~0.000000% ~~this~~Class ~~period~~M-2 286,000,104.08 14.30000517% 286,000,127.04 16.93466289% 4.085634% 0.000000% Class M-3 249,000,104.08 12.45000518% 249,000,127.04 14.74381587% 2.190847% 0.000000% Class M-4 216,000,104.08 10.80000518% 216,000,127.04 12.78981717% 1.953999% 0.000000% Class CE 100.00 0.00000500% 100.00 0.00000592% 1.776364% 0.000000% Class P 0.00 0.00000000% 0.00 0.00000000% 0.000006% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure.

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Aggregate ~~Current~~Percentage ~~Period~~of ~~(continued)~~Number ~~Current~~of ~~Paid~~Aggregate ~~Current~~Percentage ~~Approximate~~of ~~Loan~~Delinquent ~~Principal~~Loans ToOutstanding ~~Months~~Balance(%) ~~Loan~~Loans ~~Delinquent~~Oustanding ~~Group~~Balance(%) ~~Number~~Balance($) Balance($) ~~Date~~180 ~~Delinquent~~- ~~Rate~~209 ~~Interest~~49 No8,403,415.79 ~~Foreclosure~~0.497 ~~loans~~29 ~~this~~3,599,377.08 ~~period~~0.489 Total 49 8,403,415.79 0.497 29 3,599,377.08 0.489

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~Fixed~~2 &Group ~~Arm~~3 ~~Weighted~~Days ~~Average~~Number ~~Gross~~of ~~Coupon~~Aggregate ~~7.215059%~~Percentage ~~Weighted~~of ~~Average~~Number ~~Net~~of ~~Coupon~~Aggregate ~~6.715059%~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Pass-Through~~Loans ~~Rate~~Outstanding ~~6.715059~~Balance(%) ~~Weighted~~Loans ~~Average~~Oustanding ~~Maturity~~Balance(~~Stepdown~~%) ~~Calculation~~Balance($) ~~354~~Balance($) ~~Beginning~~180 ~~Scheduled~~- ~~Collateral Loan Count 10,385 Number Of Loans Paid In Full 176 Ending Scheduled Collateral Loan Count 10,~~209 ~~Beginning~~3 ~~Scheduled Collateral Balance 1~~200,~~953,389,530~~400.8700 ~~Ending Scheduled Collateral Balance 1,914,472,936~~0.94100 ~~Ending~~13 ~~Actual Collateral Balance at 29-Jul-2005 1~~3,~~915~~938,~~831,756~~961.3000 ~~Monthly P&I Constant 13,056,225.49 Special Servicing Fee~~ 0.00672 ~~Prepayment~~Total ~~Penalties~~3 ~~483~~200,~~716~~400.~~32 Realized Loss Amount 0.~~00 ~~Cumulative Realized Loss~~ 0.00100 ~~Scheduled~~13 ~~Principal 1~~3,~~311~~938,~~375~~961.6100 ~~Unscheduled Principal 37,605,218~~0.32672

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~Fixed~~4 &Days ~~Arm~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Coupon~~Percentage ~~Rate~~of ~~7.215059%~~Delinquent Weighted Average Net Rate 6.715059% Weighted Average Pass Through Rate 6.715059% Weighted Average Maturity 354 Record Date 07/29/2005 Principal and Interest Constant 13,056,225.49 Beginning Loan Count 10,385 Loans ~~Paid~~Outstanding ~~in Full 176 Ending Loan Count 10,209 Beginning Scheduled~~ Balance(%) ~~1,953,389,530.87 Ending Scheduled~~ Balance($) ~~1,914,472,936.94~~180 ~~Ending Actual Balance at 29~~-~~Jul-2005~~ ~~1,915,831,756.30~~209 ~~Scheduled~~4 ~~Principal 1~~664,~~311,375~~677.6171 ~~Unscheduled Principal 37,605,218~~0.32397 ~~Scheduled~~Total ~~Interest~~4 11664,~~744,849~~677.8871 ~~Servicing Fee 813,912.31 Master Servicing Fee~~ 0.00397 ~~Trustee~~This ~~Fee~~report ~~0.00~~includes ~~FRY~~all ~~Amount~~loans ~~0.00~~greater ~~Special~~than ~~Hazard~~180 ~~Fee~~days ~~0.00~~delinquent ~~Other~~regardless ~~Fee~~of ~~0.00~~status ~~Pool~~(REO, ~~Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 10~~Foreclosure,~~930,937.57~~ ~~Realized Loss Amount 0~~Bankruptcy).~~00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 Prepayment Penalties 483,716.32~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 ~~Excess~~Month ~~Interest~~REO 3History* New REO Loans Month REO Percentage Loans in REO 13 Jan-05 0.000% Original Principal Balance 2,~~359~~100,~~110~~500.9400 ~~Extra~~Feb-05 0.000% Current Principal Balance 2,099,443.62 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 16 Jun-05 0.000% Original Principal Balance 2,363,070.00 ~~Overcollateralization~~Jul-05 ~~Amount~~0.000% 30Current Principal Balance 2,361,789.31 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.015% Dec-05 0.140% *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 REO History* New REO Loans Month REO Percentage Loans in REO 9 Jan-05 0.000% Original Principal Balance 1,~~027~~136,250.0400 ~~Overcollateralization~~Feb-05 ~~Deficiency~~0.000% ~~Amount~~Current Principal Balance 1,135,729.93 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 12 Jun-05 0.000% Original Principal Balance 1,398,820.00 ~~Overcollateralization~~Jul-05 ~~Increase~~0.000% ~~Amount~~Current Principal Balance 1,398,075.62 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.034% Dec-05 0.190% *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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Overcollateralization~~Feb-05 ~~Release~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Specified~~Mar-05 ~~Overcollateralization~~0.000% ~~Amount~~Apr-05 300.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 4 Jan-05 0.000% Original Principal Balance 964,250.00 Feb-05 0.000% Current Principal Balance 963,~~027~~713.0469 ~~Stepdown~~Mar-05 NO0.000% ~~Swap~~Apr-05 IN0.000% 5Current REO Total May-05 0.000% Loans in REO 4 Jun-05 0.000% Original Principal Balance 964,~~830,849~~250.3600 ~~Swap~~Jul-05 ~~OUT~~0.000% 6Current Principal Balance 963,~~570,~~713.8069 ~~Trigger~~Aug-05 ~~Event~~0.000% NOSep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.164% *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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 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~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 1Loans ~~Group~~in 2REO ~~Group~~during 3Current ~~Collateral~~Period ~~Description~~Month ~~Mixed~~Loan ~~ARM~~First ~~Mixed~~Original ~~Fixed Mixed ARM Weighted Average Coupon Rate 7.541648 6.911656 7.095334 Weighted Average Net Rate 7.041648 6.411656 6.595334 Weighted Average Maturity 356 348 356 Beginning~~ Loan ~~Count~~Entered ~~5,694~~Payment ~~1,604~~LTV ~~2,349~~at ~~Loans~~Principal ~~Paid~~Group InNumber ~~Full~~REO ~~109~~Date 15State 45Origination ~~Ending~~Balance ~~Loan~~Group ~~Count 5,585~~ 1~~,589~~ ~~2,304~~0069472454 ~~Beginning~~Dec-2005 ~~Scheduled~~01-May-2005 ~~Balance~~GA ~~860,579,554~~80.6200 ~~217~~81,~~635,420~~600.3400 ~~696,727,935.07~~Group ~~Ending~~1 ~~Scheduled~~0069484418 ~~Balance~~Nov-2005 ~~839,198,357.93~~01-May-2005 ~~215,361,870~~TN 85.4000 ~~682~~130,~~926,375~~220.6900 ~~Record~~Group ~~Date~~1 ~~07/29/2005~~0072684319 ~~07/29/~~Dec-2005 ~~07/29/~~01-May-2005 ~~Principal~~GA ~~And~~90.00 ~~Interest Constant 5~~144,~~984,934~~000.9900 Group 1~~,465,210.18~~ ~~4,467,594.17~~0073818551 ~~Scheduled~~Nov-2005 ~~Principal~~01-May-2005 ~~576,444.82~~MO ~~211,692~~90.5500 ~~347~~72,~~996~~000.4700 ~~Unscheduled~~Group ~~Principal~~1 ~~20,804,751.87~~0074249871 ~~2,061,857.39~~Dec-2005 ~~13,453,562.91~~01-May-2005 ~~Scheduled~~TN ~~Interest~~90.00 567,~~408,490~~500.1700 Group 1~~,253,517.63~~ ~~4,119,597.70~~0074282195 ~~Servicing~~Dec-2005 ~~Fees~~01-May-2005 ~~358,574.81~~GA 90~~,681~~.4300 ~~290~~135,~~303~~000.3100 ~~Master~~Group ~~Servicing~~1 ~~Fees~~0074960592 ~~0.00~~Dec-2005 001-May-2005 GA 95.00 0133,000.00 ~~Trustee~~Group ~~Fee~~1 ~~0.00~~0075106435 ~~0.00~~Dec-2005 ~~0.00~~01-May-2005 ~~FRY~~GA ~~Amount 0~~90.00 0171,000.00 ~~0.00~~Group ~~Special~~1 ~~Hazard~~0075172155 ~~Fee~~Dec-2005 ~~0.00~~01-May-2005 ~~0.00~~GA 085.00 ~~Other Fee 0~~135,150.00 ~~0.00~~Group ~~0.00~~1 ~~Pool~~0075911438 ~~Insurance~~Nov-2005 ~~Fee~~01-May-2005 ~~0.00~~TN 085.00 060,350.00 ~~Spread~~Group 1 ~~0.00~~0075970434 ~~0.00~~Dec-2005 ~~0.00~~01-May-2005 ~~Spread~~GA ~~2 0~~95.00 0133,000.00 ~~0.00~~Group ~~Spread~~1 30075989319 ~~0.00~~Dec-2005 ~~0.00~~01-May-2005 0GA 80.00 ~~Net Interest 5~~136,~~049,915~~000.3600 ~~1,162,836.20~~Group 3~~,829,294.39~~ ~~Realized~~0073874190 ~~Loss~~Dec-2005 ~~Amount~~01-May-2005 ~~0.00~~MI 0100.00 0160,000.00 ~~Cumulative~~Group ~~Realized~~3 ~~Loss~~0075205831 ~~0.00~~Dec-2005 001-May-2005 GA 95.00 0280,250.00 ~~Percentage~~Group of3 ~~Cumulative~~0075274555 ~~Losses~~Dec-2005 ~~0.0000~~01-May-2005 ~~0.0000~~GA 090.~~0000 Prepayment Penalties 0.~~00 0234,000.00 ~~0.00~~Group ~~Special~~3 ~~Servicing~~0075296475 ~~Fee~~Dec-2005 ~~0.00~~01-May-2005 ~~0.00~~GA 0100.00 ~~Pass-Through Rate 7~~290,000.~~041648 6.411656 6.595334~~00

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 4Loans ~~Total~~in ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~Fixed~~Period ~~Mixed~~(continued) ~~Fixed~~Current &Paid ~~Arm~~Current ~~Weighted~~Approximate ~~Average~~Loan ~~Coupon~~Principal ~~Rate~~To ~~6.477530~~Months ~~7.215059~~Loan ~~Weighted~~Delinquent ~~Average~~Group ~~Net~~Number ~~Rate~~Balance ~~5.977530~~Date ~~6.715059~~Delinquent ~~Weighted~~Rate ~~Average~~Interest ~~Maturity~~Group ~~356~~1 ~~354~~0069472454 ~~Beginning~~81,600.00 ~~Loan~~01-Apr-2005 ~~Count~~6 ~~738~~8.450% 104,~~385~~315.08 ~~Loans~~Group ~~Paid~~1 In0069484418 ~~Full~~130,075.71 701-Jun-2005 ~~176~~4 ~~Ending~~8.950% ~~Loan~~5,487.91 ~~Count~~Group ~~731~~1 100072684319 143,~~209~~910.95 ~~Beginning~~01-May-2005 ~~Scheduled~~5 ~~Balance~~8.400% ~~178~~6,~~446,620~~619.8435 Group 1 0073818551 71,~~953,389,530~~919.8798 ~~Ending~~01-May-2005 ~~scheduled~~5 ~~Balance~~8.000% ~~176~~3,~~986,332~~140.9221 Group 1 0074249871 67,~~914,472,936~~500.9400 ~~Record Date 07/29/~~01-Apr-2005 ~~07/29/2005~~6 ~~Principal~~7.800% ~~And~~3,276.54 ~~Interest~~Group ~~Constant~~ 1~~,138,486.15~~ 130074282195 134,~~056,225~~919.4905 ~~Scheduled~~01-May-2005 ~~Principal~~5 ~~175~~8.550% 6,~~241~~323.7795 Group 1 0074960592 132,~~311,375~~933.6189 ~~Unscheduled~~01-May-2005 ~~Principal~~5 ~~1,285,046~~9.15450% 376,~~605,218~~929.3268 ~~Scheduled~~Group ~~Interest~~1 ~~963,244.38~~0075106435 11170,~~744,849~~816.8835 ~~Servicing~~01-Jun-2005 ~~Fees~~4 ~~74,352~~9.76100% ~~813~~7,~~912~~335.3101 ~~Master~~Group ~~Servicing~~1 ~~Fees~~0075172155 0135,049.0069 ~~0.00~~01-May-2005 ~~Trustee~~5 ~~Fee 0~~7.00500% 05,502.0005 ~~FRY~~Group ~~Amount~~1 ~~0.00~~0075911438 060,350.00 ~~Special~~01-Apr-2005 ~~Hazard~~6 ~~Fee 0~~7.00900% 02,969.0078 ~~Other~~Group ~~Fee~~1 ~~0.00~~0075970434 0133,000.00 ~~Pool~~01-Apr-2005 ~~Insurance~~6 ~~Fee 0~~8.00600% 07,166.0034 ~~Spread~~Group 1 ~~0.00~~0075989319 0136,000.00 ~~Spread~~01-Apr-2005 26 07.00300% 06,147.0086 ~~Spread~~Group 3 ~~0.00~~0073874190 0159,848.0049 ~~Net~~01-Jun-2005 ~~Interest~~4 ~~888,891~~9.62700% 107,~~930,937~~344.5712 ~~Realized~~Group ~~Loss~~3 ~~Amount~~0075205831 0280,022.0053 ~~0.00~~01-May-2005 ~~Cumulative~~5 ~~Realized Loss 0~~7.00050% 010,672.0073 ~~Percentage~~Group of3 ~~Cumulative~~0075274555 ~~Losses 0~~233,842.~~0000~~67 ~~0.0000~~01-May-2005 ~~Prepayment~~5 ~~Penalties 0~~7.00990% 010,195.0099 ~~Special~~Group ~~Servicing~~3 ~~Fee~~0075296475 0290,000.00 ~~0.00 Pass~~01-~~Through~~Apr-2005 ~~Rate~~6 58.~~977530~~050% 614,561.~~715059~~06

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~95 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 17,326,323.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~17,293,073.12 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure Total May-05 0.000% Loans in Foreclosure 289 Jun-05 0.000% Original Principal Balance 52,293,953.00 Jul-05 0.000% Current Principal Balance 52,224,263.70 Aug-05 0.000% Sep-05 0.000% Oct-05 1.740% Nov-05 2.515% Dec-05 3.090% *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 ~~109~~12 20Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 62 Jan-05 0.000% Original Principal Balance 7,~~842~~962,~~314~~443.00 20Feb-05 0.000% Current Principal Balance 7,~~792~~947,~~411~~344.2935 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 180 Jun-05 0.000% Original Principal Balance 23,015,055.00 Jul-05 0.000% Current Principal Balance 22,983,110.39 Aug-05 0.000% Sep-05 0.000% Oct-05 1.853% Nov-05 2.596% Dec-05 3.120% *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 1512 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 427,~~053~~000.00 Feb-05 0.000% Current Principal Balance 425,~~250~~258.08 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 15 Jun-05 0.000% Original Principal Balance 1,625,675.00 2Jul-05 0.000% Current Principal Balance 1,~~046~~621,~~135~~804.0322 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00287% Nov-05 0.818% Dec-05 0.812% *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 4512 13Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 29 Jan-05 0.000% Original Principal Balance 8,~~408~~440,~~072~~880.00 13Feb-05 0.000% Current Principal Balance 8,~~385~~425,~~109~~532.5478 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% ~~Group~~Loans 4in 7Foreclosure 185 Jun-05 0.000% Original Principal Balance 26,~~273~~173,~~390~~223.00 1Jul-05 0.000% Current Principal Balance 26,~~267~~141,~~349~~061.8304 Aug-05 0.000% Sep-05 0.00000% Oct-05 2.355% Nov-05 3.468% Dec-05 4.457% *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 2 Jan-05 0.000% Original Principal Balance 496,000.00 Feb-05 0.000% Current Principal Balance 494,937.91 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total ~~176~~May-05 370.000% Loans in Foreclosure 9 Jun-05 0.000% Original Principal Balance 1,~~577~~480,~~026~~000.00 37Jul-05 0.000% Current Principal Balance 1,~~491~~478,~~005~~288.6905 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00687% Nov-05 0.742% Dec-05 0.884% *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 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 27,270.90 Group 2 0 0.00 0.00 0 0.00 0.00 17,410.88 Group 3 0 0.00 0.00 0 0.00 0.00 75,106.38 Group 4 0 0.00 0.00 0 0.00 0.00 19,410.89 Total 0 0.00 0.00 0 0.00 0.00 139,199.05

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0067536854 NJ 29.52 01-May-2005 173,000.00 172,265.38 Group 1 0068310218 MD 90.00 01-May-2005 351,000.00 350,208.21 Group 1 0068536234 NY 65.00 01-Feb-2005 308,750.00 306,929.47 Group 1 0068911452 OH 85.00 01-May-2005 72,250.00 72,041.94 Group 1 0069799591 IL 75.00 01-Apr-2005 161,250.00 160,513.19 Group 1 0069852598 MD 64.86 01-Mar-2005 120,000.00 119,253.37 Group 1 0070529672 PA 95.00 01-May-2005 134,900.00 134,617.00 Group 1 0070568431 IL 80.00 01-Apr-2005 144,000.00 143,335.50 Group 1 0070736616 NV 70.00 01-May-2005 93,800.00 93,599.06 Group 1 0070767710 OR 80.00 01-Apr-2005 95,040.00 94,738.94 Group 1 0070852454 MD 70.00 01-May-2005 189,700.00 189,084.73 Group 1 0071229678 WA 85.00 01-May-2005 263,500.00 262,653.75 Group 1 0071338313 IL 33.92 01-Mar-2005 95,000.00 94,610.30 Group 1 0072075997 CA 53.51 01-May-2005 216,750.00 216,062.69 Group 1 0072382278 CA 80.00 01-May-2005 156,000.00 155,478.93 Group 1 0072574312 CA 83.01 01-May-2005 220,000.00 219,218.65 Group 1 0072628431 NV 80.00 01-May-2005 200,000.00 199,363.98 Group 1 0072711039 CA 90.00 01-Apr-2005 261,000.00 260,028.98 Group 1 0072879158 IL 90.00 01-May-2005 355,500.00 354,927.44 Group 1 0072882236 CA 60.63 01-May-2005 211,000.00 210,644.44 Group 1 0072895477 MI 90.00 01-May-2005 74,250.00 74,067.57 Group 1 0072916877 WA 85.00 01-Apr-2005 103,700.00 103,343.83 Group 1 0073046716 CA 70.00 01-Apr-2005 227,500.00 226,409.38 Group 1 0073163594 CA 85.00 01-May-2005 306,000.00 304,754.72 Group 1 0073177958 FL 75.00 01-Apr-2005 156,750.00 156,099.98 Group 1 0073207235 HI 90.00 01-May-2005 322,290.00 321,380.41 Group 1 0073371759 MI 90.00 01-May-2005 64,800.00 64,654.59 Group 1 0073387037 AZ 70.00 01-Apr-2005 140,000.00 139,488.04 Group 1 0073391633 MD 85.00 01-Apr-2005 246,500.00 246,499.99 Group 1 0073395311 NY 36.00 01-May-2005 135,000.00 134,432.12 Group 1 0073431637 NY 70.00 01-May-2005 133,000.00 132,471.43 Group 1 0073436719 NV 70.00 01-May-2005 168,000.00 167,528.57 Group 1 0073449597 NC 80.00 01-May-2005 113,200.00 112,835.99 Group 1 0073457913 IL 80.00 01-May-2005 164,000.00 163,512.46 Group 1 0073488272 MD 79.69 01-Apr-2005 310,000.00 308,502.66 Group 1 0073503831 NY 84.14 01-May-2005 345,000.00 344,137.64 Group 1 0073599276 WI 80.00 01-May-2005 125,600.00 125,271.35 Group 1 0073641953 MD 70.22 01-May-2005 125,000.00 124,313.67 Group 1 0073695710 CA 75.55 01-May-2005 136,000.00 135,516.01 Group 1 0073758278 CA 78.12 01-May-2005 250,000.00 249,212.77 Group 1 0073767519 CA 75.00 01-Apr-2005 282,000.00 280,748.21 Group 1 0073781510 IL 81.51 01-Apr-2005 322,000.00 320,662.15 Group 1 0073800435 CA 65.00 01-May-2005 227,500.00 226,523.26 Group 1 0073811911 CA 80.00 01-May-2005 120,000.00 119,677.95 Group 1 0073856635 NJ 71.37 01-May-2005 251,250.00 250,595.87 Group 1 0073864795 CA 55.42 01-May-2005 194,000.00 193,257.90 Group 1 0073878837 CA 85.00 01-Apr-2005 330,650.00 329,514.44 Group 1 0073975112 NV 90.00 01-May-2005 139,500.00 139,151.29 Group 1 0073980757 IL 80.00 01-May-2005 137,600.00 137,213.27 Group 1 0073989873 IL 85.00 01-May-2005 175,950.00 175,344.80 Group 1 0073994279 CA 78.04 01-May-2005 205,250.00 205,249.99 Group 1 0074018235 FL 90.00 01-May-2005 164,610.00 164,223.03 Group 1 0074026998 IL 90.00 01-May-2005 93,600.00 93,345.71 Group 1 0074053877 CA 58.66 01-May-2005 176,000.00 176,000.00 Group 1 0074107434 IL 90.00 01-May-2005 91,799.00 91,542.48 Group 1 0074108119 MD 80.00 01-May-2005 176,000.00 175,472.21 Group 1 0074111519 CA 80.00 01-May-2005 296,000.00 294,816.78 Group 1 0074118431 AZ 95.00 01-May-2005 129,200.00 128,902.46 Group 1 0074153990 IL 74.62 01-May-2005 250,000.00 249,212.77 Group 1 0074159716 GA 100.00 01-May-2005 96,200.00 95,997.57 Group 1 0074160516 CA 100.00 01-May-2005 345,000.00 344,163.66 Group 1 0074161597 CA 73.45 01-May-2005 202,000.00 201,412.46 Group 1 0074272238 CA 85.00 01-May-2005 246,500.00 245,731.43 Group 1 0074349317 NV 90.00 01-May-2005 279,084.00 278,327.43 Group 1 0074358672 AZ 75.00 01-May-2005 243,750.00 243,750.00 Group 1 0074389958 MI 90.00 01-May-2005 81,000.00 80,726.74 Group 1 0074481193 IL 90.00 01-May-2005 50,040.00 49,897.33 Group 1 0074529991 MD 90.00 01-May-2005 136,800.00 136,443.85 Group 1 0074534876 FL 80.00 01-May-2005 87,920.00 87,659.13 Group 1 0074547274 MN 75.00 01-May-2005 291,750.00 290,952.13 Group 1 0074562711 AZ 90.00 01-May-2005 270,000.00 270,000.00 Group 1 0074569997 CA 74.15 01-May-2005 330,000.00 328,624.91 Group 1 0074611039 CA 74.35 01-May-2005 145,000.00 144,486.52 Group 1 0074633157 CA 85.00 01-May-2005 255,000.00 254,250.92 Group 1 0074688193 IL 78.68 01-May-2005 240,000.00 239,251.04 Group 1 0074763871 CA 90.00 01-May-2005 283,500.00 282,860.47 Group 1 0074777558 IL 90.00 01-May-2005 137,700.00 137,398.85 Group 1 0074803479 NV 70.17 01-May-2005 200,000.00 199,258.44 Group 1 0074814351 IL 90.00 01-May-2005 151,200.00 150,785.95 Group 1 0074875113 AZ 80.00 01-May-2005 134,400.00 134,031.97 Group 1 0074892399 MD 90.00 01-May-2005 86,850.00 86,454.07 Group 1 0074917238 CA 80.00 01-May-2005 300,000.00 298,773.35 Group 1 0075058511 IN 71.25 01-May-2005 256,500.00 255,804.64 Group 1 0075060152 IL 80.00 01-May-2005 90,640.00 90,291.24 Group 1 0075135798 AZ 90.00 01-May-2005 157,500.00 157,118.17 Group 1 0075136754 CA 75.00 01-May-2005 281,250.00 280,234.55 Group 1 0075152272 CA 80.00 01-May-2005 80,000.00 79,999.99 Group 1 0075166793 IL 80.00 01-May-2005 224,800.00 223,898.11 Group 1 0075227470 NJ 78.84 01-May-2005 307,500.00 306,728.17 Group 1 0075332031 IL 89.25 01-May-2005 216,000.00 215,230.57 Group 1 0075333799 CA 70.58 01-May-2005 300,000.00 297,014.12 Group 1 0075417238 FL 75.00 01-May-2005 262,500.00 261,395.82 Group 1 0075546556 IL 70.00 01-May-2005 297,500.00 296,415.28 Group 1 0075549436 MN 80.00 01-May-2005 56,000.00 55,820.88 Group 1 0075554113 OK 95.00 01-May-2005 110,200.00 109,907.21 Group 1 0075559112 MI 83.15 01-May-2005 65,000.00 64,801.30 Group 1 0075563916 CA 70.00 01-May-2005 350,000.00 349,411.45 Group 1 0075578674 CO 90.00 01-May-2005 196,650.00 196,047.54 Group 1 0075581314 IA 80.00 01-Jun-2005 66,400.00 66,266.79 Group 1 0075656959 CO 82.53 01-May-2005 257,500.00 256,900.86 Group 1 0075846758 MN 80.00 01-May-2005 140,000.00 139,443.62 Group 1 0075853952 WI 80.00 01-May-2005 128,800.00 128,427.25 Group 1 0075871632 CA 80.00 01-May-2005 272,800.00 272,131.87 Group 1 0075921718 FL 90.00 01-May-2005 108,891.00 108,657.76 Group 1 0075980516 NV 90.00 01-May-2005 112,500.00 112,250.35 Group 1 0076059716 OH 95.00 01-May-2005 78,850.00 78,650.87 Group 1 0076085554 AZ 80.00 01-May-2005 242,400.00 242,400.00 Group 1 0076175918 IL 86.15 01-May-2005 280,000.00 279,160.93 Group 1 0078480076 PA 90.00 01-Jun-2005 76,500.00 76,369.71 Group 2 0064539315 CA 47.11 01-Dec-2004 155,000.00 153,515.27 Group 2 0064965833 CA 20.00 01-Dec-2004 45,000.00 44,838.52 Group 2 0065214355 CA 20.00 01-Dec-2004 59,000.00 58,809.67 Group 2 0068035914 CA 75.00 01-Jan-2005 202,500.00 201,035.72 Group 2 0069057636 CA 78.14 01-Mar-2005 168,000.00 167,201.66 Group 2 0069517811 OH 58.53 01-May-2005 120,000.00 119,597.20 Group 2 0070962352 NJ 52.69 01-May-2005 137,000.00 136,545.29 Group 2 0071090252 IN 79.89 01-May-2005 77,500.00 77,211.95 Group 2 0073744435 IL 89.65 01-May-2005 130,000.00 129,478.42 Group 2 0073760076 CA 82.56 01-May-2005 161,000.00 160,498.03 Group 2 0074529272 IL 75.00 01-May-2005 262,500.00 261,581.73 Group 2 0075614230 IL 75.00 01-May-2005 273,750.00 272,799.22 Group 2 0075847194 MD 73.77 01-May-2005 166,000.00 165,477.28 Group 2 0075847350 IL 20.00 01-May-2005 46,000.00 45,931.26 Group 2 0075913038 IL 20.00 01-May-2005 50,000.00 49,925.29 Group 3 0068180553 NJ 78.57 01-Feb-2005 220,800.00 220,125.93 Group 3 0069154151 CA 80.00 01-Feb-2005 152,000.00 151,012.86 Group 3 0070092952 NY 80.00 01-May-2005 412,000.00 411,070.60 Group 3 0070169974 MN 80.00 01-May-2005 258,400.00 257,640.95 Group 3 0071297550 CA 80.00 01-Apr-2005 540,000.00 537,683.04 Group 3 0072212954 FL 90.00 01-May-2005 261,000.00 260,285.28 Group 3 0072253115 IL 95.00 01-May-2005 271,700.00 270,925.45 Group 3 0072621394 CA 80.00 01-May-2005 283,120.00 282,328.96 Group 3 0072836158 FL 80.00 01-May-2005 223,200.00 222,080.73 Group 3 0072961279 HI 80.00 01-May-2005 280,000.00 279,999.97 Group 3 0073047995 NJ 90.00 01-May-2005 207,000.00 206,397.98 Group 3 0073148074 FL 95.00 01-May-2005 193,518.00 193,044.04 Group 3 0073257719 CA 80.00 01-May-2005 396,000.00 396,000.00 Group 3 0073353914 CA 90.00 01-May-2005 309,600.00 308,438.22 Group 3 0073360836 CA 58.82 01-May-2005 400,000.00 398,836.70 Group 3 0073504037 FL 85.00 01-May-2005 162,350.00 161,739.28 Group 3 0073771552 NV 95.00 01-May-2005 228,000.00 227,511.61 Group 3 0073794034 AZ 80.00 01-May-2005 254,400.00 253,499.11 Group 3 0073796997 CA 79.81 01-Apr-2005 261,000.00 259,760.71 Group 3 0073804114 FL 90.00 01-May-2005 160,200.00 159,738.19 Group 3 0073831638 AZ 80.00 01-May-2005 176,000.00 175,209.49 Group 3 0074017591 IL 80.00 01-May-2005 212,000.00 211,345.50 Group 3 0074097999 IL 90.00 01-May-2005 166,500.00 166,150.70 Group 3 0074231473 MO 80.00 01-May-2005 162,000.00 161,533.53 Group 3 0074354911 CA 80.00 01-May-2005 452,000.00 452,000.00 Group 3 0074384157 CA 95.00 01-May-2005 403,750.00 403,750.00 Group 3 0074444431 IL 72.52 01-May-2005 373,500.00 373,391.21 Group 3 0074530312 MD 80.00 01-May-2005 263,550.00 263,550.00 Group 3 0074632191 CA 85.00 01-May-2005 714,000.00 714,000.00 Group 3 0074632399 CA 90.00 01-May-2005 405,000.00 403,833.88 Group 3 0074795873 AZ 95.00 01-May-2005 437,000.00 437,000.00 Group 3 0074823634 FL 75.00 01-May-2005 172,500.00 171,951.44 Group 3 0074850397 IL 80.00 01-May-2005 176,000.00 175,382.76 Group 3 0074881277 CA 94.51 01-May-2005 465,000.00 465,000.00 Group 3 0075032078 AZ 85.00 01-May-2005 172,989.00 172,590.63 Group 3 0075048314 MA 80.00 01-May-2005 180,000.00 179,453.20 Group 3 0075059279 MI 52.69 01-May-2005 430,000.00 428,646.02 Group 3 0075087718 TX 80.00 01-May-2005 320,000.00 317,715.21 Group 3 0075270074 AZ 95.00 01-May-2005 294,405.00 293,646.27 Group 3 0075503912 CA 80.00 01-May-2005 431,436.00 431,435.99 Group 3 0075575555 FL 80.00 01-May-2005 193,344.00 192,723.07 Group 3 0075911271 IL 80.00 01-May-2005 200,000.00 199,312.08 Group 3 0075956391 CA 84.89 01-May-2005 416,000.00 414,802.18 Group 3 0076189836 IL 90.00 01-May-2005 494,910.00 494,013.76 Group 3 0076374230 FL 94.99 01-May-2005 221,900.00 221,900.00 Group 4 0063670392 NY 70.00 01-Feb-2005 259,000.00 257,799.18 Group 4 0064754633 CA 20.00 01-Dec-2004 45,990.00 45,826.63 Group 4 0071128110 IL 80.00 01-Mar-2005 180,000.00 178,880.03 Group 4 0072642556 MA 20.00 01-May-2005 58,400.00 58,307.94 Group 4 0073386518 CA 69.69 01-Apr-2005 345,000.00 343,423.56 Group 4 0074293713 NJ 20.00 01-May-2005 85,000.00 84,882.29 Group 4 0075721035 RI 80.00 01-May-2005 300,000.00 296,515.63

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0067536854 Loan Paid~~ in ~~Full~~Bankruptcy 016 ~~5.700%~~Jan-05 ~~360 3 Group 1 0068310218 Loan Paid in Full~~ 0 8.~~900~~000% ~~360~~Original 3Principal ~~Group~~Balance ~~1 0068536234 Loan Paid in Full 0 6~~2,396,876.~~950%~~00 ~~360~~Feb-05 ~~6 Group 1 0068911452 Loan Paid in Full~~ 0 7.~~700~~000% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0069799591 Loan Paid in Full 0 6~~2,390,560.~~500%~~67 ~~360~~Mar-05 ~~4 Group 1 0069852598 Loan Paid in Full~~ 0 5.~~850~~000% ~~360~~Apr-05 ~~5 Group 1 0070529672 Loan Paid in Full~~ 0 9.~~250~~000% ~~360~~Current 3Bankruptcy ~~Group~~Total 1May-05 ~~0070568431 Loan Paid in Full~~ 0 6.~~450~~000% ~~360~~Loans ~~4 Group 1 0070736616 Loan Paid~~ in ~~Full~~Bankruptcy 090 ~~9.150%~~Jun-05 ~~360 3 Group 1 0070767710 Loan Paid in Full~~ 0 8.~~350~~033% ~~360~~Original 4Principal ~~Group~~Balance ~~1 0070852454 Loan Paid in Full (1) 7~~13,305,721.~~100%~~00 ~~360~~Jul-05 ~~3 Group 1 0071229678 Loan Paid in Full~~ 0 7.~~150~~016% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0071338313 Loan Paid in Full 0 7~~13,257,016.~~990%~~51 ~~360~~Aug-05 ~~5 Group 1 0072075997 Loan Paid in Full~~ 0 8.~~350~~040% ~~360~~Sep-05 ~~3 Group 1 0072382278 Loan Paid in Full~~ 0 6.~~950~~125% ~~360~~Oct-05 ~~3 Group 1 0072574312 Loan Paid in Full~~ 0 6.850% 360 3 Group 1 0072628431 Loan Paid in Full (1) 7.200% 360 3 Group 1 0072711039 Loan Paid in Full 0 7.550% 360 4 Group 1 0072879158 Loan Paid in Full 0 10.500% 360 3 Group 1 0072882236 Loan Paid in Full 0 10.300% 360 3 Group 1 0072895477 Loan Paid in Full 0 9.050% 360 3 Group 1 0072916877 Loan Paid in Full 0 7.950% 360 4 Group 1 0073046716 Loan Paid in Full 0 6.250% 360 4 Group 1 0073163594 Loan Paid in Full 0 5.925% 360 3 Group 1 0073177958 Loan Paid in Full 0 7.000% ~~360~~Nov-05 ~~4 Group 1 0073207235 Loan Paid in Full~~ 0 7.~~800~~695% ~~360~~Dec-05 ~~3 Group 1 0073371759 Loan Paid in Full~~ 0 8.~~940~~784% ~~360~~*The 3text ~~Group~~reported ~~1 0073387037 Loan Paid~~ in ~~Full~~the 0above ~~7.650%~~table ~~360~~is 4presented ~~Group~~graphically 1on ~~0073391633~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 0 7~~report.~~125%~~ ~~360~~The 4monthly ~~Group~~bond 1remittance ~~0073395311~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 5www.~~750% 360 3 Group 1 0073431637 Loan Paid in Full 0 6~~ctslink.~~050% 360 3 Group 1 0073436719 Loan Paid in Full 0 7~~com.~~990%~~ ~~360 3~~ Group 1 ~~0073449597~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~7.150%~~Loans ~~360~~Month 3Bankruptcy ~~Group~~Percentage 1Loans ~~0073457913 Loan Paid~~ in ~~Full~~Bankruptcy 0 7~~.540%~~ ~~360~~Jan-05 ~~3 Group 1 0073488272 Loan Paid in Full~~ 0 7.~~750~~000% ~~360~~Original 4Principal ~~Group~~Balance ~~1 0073503831 Loan Paid in Full 1 8~~859,960.~~400%~~00 ~~360~~Feb-05 ~~3 Group 1 0073599276 Loan Paid in Full~~ 0 8.~~175~~000% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0073641953 Loan Paid in Full 0 6~~855,924.~~300%~~15 ~~360~~Mar-05 ~~3 Group 1 0073695710 Loan Paid in Full~~ 0 6.~~625~~000% ~~360~~Apr-05 ~~3 Group 1 0073758278 Loan Paid in Full 1 7.250% 360 3 Group 1 0073767519 Loan Paid in Full~~ 0 6.~~650~~000% ~~360~~Current 4Bankruptcy ~~Group~~Total 1May-05 ~~0073781510 Loan Paid in Full~~ 0 6.~~990~~000% ~~360~~Loans ~~4 Group 1 0073800435 Loan Paid~~ in ~~Full~~Bankruptcy 061 ~~5.650%~~Jun-05 ~~360 3 Group 1 0073811911 Loan Paid in Full~~ 0 8.050% ~~360~~Original 3Principal ~~Group~~Balance ~~1 0073856635 Loan Paid in Full 0 8.200% 360 3 Group 1 0073864795 Loan Paid in Full 0 6.250% 360 3 Group 1 0073878837 Loan Paid in Full 0~~ 7,368,957.~~950%~~00 ~~360~~Jul-05 ~~4 Group 1 0073975112 Loan Paid in Full (1) 8.400% 360 3 Group 1 0073980757 Loan Paid in Full~~ 0 7.~~825~~013% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0073989873 Loan Paid in Full 0 6.800% 360 3 Group 1 0073994279 Loan Paid in Full 0~~ 7,342,539.~~500%~~24 ~~360~~Aug-05 ~~3 Group 1 0074018235 Loan Paid in Full~~ 0 8.~~700~~051% ~~360~~Sep-05 ~~3 Group 1 0074026998 Loan Paid in Full~~ 0 7.~~990~~186% ~~360~~Oct-05 ~~3 Group 1 0074053877 Loan Paid in Full~~ 0 5.~~400~~000% ~~360~~Nov-05 ~~3 Group 1 0074107434 Loan Paid in Full~~ 0 7.~~850~~932% ~~360~~Dec-05 ~~3 Group 1 0074108119 Loan Paid in Full~~ 0 7.~~500~~997% ~~360~~*The 3text ~~Group~~reported ~~1 0074111519 Loan Paid~~ in ~~Full~~the 0above ~~6.025%~~table ~~360~~is 3presented ~~Group~~graphically 1on ~~0074118431~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 0 8~~report.~~800%~~ ~~360~~The 3monthly ~~Group~~bond 1remittance ~~0074153990~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 7www.~~250% 360 3 Group 1 0074159716 Loan Paid in Full 0 9~~ctslink.~~250% 360 3 Group 1 0074160516 Loan Paid in Full 0 8~~com.~~550%~~ ~~360 3~~ Group 12 ~~0074161597~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~7.650%~~Loans ~~360~~Month 3Bankruptcy ~~Group~~Percentage 1Loans ~~0074272238 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 7.300% 360~~ 3 ~~Group~~Jan-05 ~~1 0074349317 Loan Paid in Full~~ 0 8.000% ~~360~~Original 3Principal ~~Group~~Balance ~~1 0074358672 Loan Paid in Full 0 6~~254,000.~~400%~~00 ~~360~~Feb-05 ~~3 Group 1 0074389958 Loan Paid in Full~~ 0 6.~~900~~000% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0074481193 Loan Paid in Full 0 7~~253,677.~~750%~~17 ~~360~~Mar-05 ~~3 Group 1 0074529991 Loan Paid in Full~~ 0 8.~~200~~000% ~~360~~Apr-05 ~~3 Group 1 0074534876 Loan Paid in Full~~ 0 7.~~550~~000% ~~360~~Current 3Bankruptcy ~~Group~~Total 1May-05 ~~0074547274 Loan Paid in Full~~ 0 8.700% 360 3 Group 1 0074562711 Loan Paid in Full 0 6.950% 360 3 Group 1 0074569997 Loan Paid in Full 0 5.800% 360 3 Group 1 0074611039 Loan Paid in Full 0 6.650% 360 3 Group 1 0074633157 Loan Paid in Full 0 7.600% 360 3 Group 1 0074688193 Loan Paid in Full 0 7.650% 360 3 Group 1 0074763871 Loan Paid in Full 0 8.900% 360 3 Group 1 0074777558 Loan Paid in Full 0 9.050% 360 3 Group 1 0074803479 Loan Paid in Full 0 6.850% 360 3 Group 1 0074814351 Loan Paid in Full 0 7.950% 360 3 Group 1 0074875113 Loan Paid in Full 0 7.950% 360 3 Group 1 0074892399 Loan Paid in Full 0 8.975% 360 3 Group 1 0074917238 Loan Paid in Full 0 5.900% 360 3 Group 1 0075058511 Loan Paid in Full 0 8.000% ~~360~~Loans ~~3 Group 1 0075060152 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 6.675% 360 3 Group 1 0075135798 Loan Paid in Full 0~~ 8~~.550%~~ ~~360~~Jun-05 ~~3 Group 1 0075136754 Loan Paid in Full~~ 0 6.~~550~~062% ~~360~~Original 3Principal ~~Group~~Balance ~~1 0075152272 Loan Paid in Full 0 6~~613,600.~~650%~~00 ~~360~~Jul-05 ~~3 Group 1 0075166793 Loan Paid in Full~~ 0 6.000% ~~360~~Current 3Principal ~~Group~~Balance ~~1 0075227470 Loan Paid in Full 0 8~~609,262.~~380%~~77 ~~360~~Aug-05 ~~3 Group 1 0075332031 Loan Paid in Full~~ 0 7.~~450~~063% ~~360~~Sep-05 ~~3 Group 1 0075333799 Loan Paid in Full~~ 0 6.~~150~~032% ~~360~~Oct-05 ~~3 Group 1 0075417238 Loan Paid in Full~~ 0 5.~~750% 360 3 Group 1 0075546556 Loan Paid in Full 0 7.~~000% ~~360~~Nov-05 ~~3 Group 1 0075549436 Loan Paid in Full~~ 0 7.~~250~~175% ~~360~~Dec-05 ~~3 Group 1 0075554113 Loan Paid in Full~~ 0 8.~~100~~305% ~~360~~*The 3text ~~Group~~reported ~~1 0075559112 Loan Paid~~ in ~~Full~~the 0above ~~7.400%~~table ~~360~~is 3presented ~~Group~~graphically 1on ~~0075563916~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 0 10~~report.~~550%~~ ~~360~~The 3monthly ~~Group~~bond 1remittance ~~0075578674~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 9www.~~350% 360 3 Group 1 0075581314 Loan Paid in Full 0 8~~ctslink.~~050% 360 3 Group 1 0075656959 Loan Paid in Full 0 8~~com.~~750%~~ ~~360 3~~ Group ~~1 0075846758 Loan Paid in Full 0 6.050% 360~~ 3 ~~Group~~12 1Month ~~0075853952~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~7.675%~~Bankruptcy ~~360~~Percentage 3Loans ~~Group 1 0075871632 Loan Paid~~ in ~~Full~~Bankruptcy 05 ~~8.500%~~Jan-05 ~~360 3 Group 1 0075921718 Loan Paid in Full~~ 0 9.~~150~~000% ~~360~~Original 3Principal ~~Group~~Balance 1 ~~0075980516 Loan Paid in Full 0 8~~,098,916.~~980%~~00 ~~360~~Feb-05 ~~3 Group 1 0076059716 Loan Paid in Full~~ 0 8.~~350~~000% ~~360~~Current 3Principal ~~Group~~Balance 1 ~~0076085554 Loan Paid in Full 0 7~~,097,113.~~550%~~18 ~~360~~Mar-05 ~~3 Group 1 0076175918 Loan Paid in Full~~ 0 7.~~500~~000% ~~360~~Apr-05 ~~3 Group 1 0078480076 Loan Paid in Full~~ 0 8.~~850~~000% ~~360~~Current 3Bankruptcy ~~Group~~Total 2May-05 ~~0064539315 Loan Paid in Full~~ 0 5.~~750~~000% ~~360~~Loans ~~8 Group 2 0064965833 Loan Paid~~ in ~~Full~~Bankruptcy 018 ~~10.650%~~Jun-05 ~~360 8 Group 2 0065214355 Loan Paid in Full~~ 0 11.~~300~~000% ~~360~~Original 8Principal ~~Group~~Balance ~~2 0068035914 Loan Paid in Full 0 6~~4,842,964.~~600%~~00 ~~360~~Jul-05 ~~7 Group 2 0069057636 Loan Paid in Full~~ 0 7.~~250~~028% ~~360~~Current 5Principal ~~Group~~Balance ~~2 0069517811 Loan Paid in Full (1) 6~~4,827,771.~~925%~~69 ~~360~~Aug-05 ~~3 Group 2 0070962352 Loan Paid in Full~~ 0 8.~~400~~029% ~~360~~Sep-05 ~~3 Group 2 0071090252 Loan Paid in Full~~ 0 6.~~400~~101% ~~360~~Oct-05 ~~3 Group 2 0073744435 Loan Paid in Full~~ 0 6.000% ~~360~~Nov-05 ~~3 Group 2 0073760076 Loan Paid in Full~~ 0 7.~~300~~677% ~~360~~Dec-05 ~~3 Group 2 0074529272 Loan Paid in Full~~ 0 6.~~713~~823% ~~360~~*The 3text ~~Group~~reported ~~2 0075614230 Loan Paid~~ in ~~Full~~the 0above ~~6.750%~~table ~~360~~is 3presented ~~Group~~graphically 2on ~~0075847194~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 0 7~~report.~~250%~~ ~~360~~The 3monthly ~~Group~~bond 2remittance ~~0075847350~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 10www.~~850% 360 3 Group 2 0075913038 Loan Paid in Full 0 10~~ctslink.~~850% 360 3 Group 3 0068180553 Loan Paid in Full 0 10~~com.~~200%~~ ~~360 6~~ Group ~~3 0069154151 Loan Paid in Full 0 6.450% 360 6 Group 3 0070092952 Loan Paid in Full 0 8.900% 360 3 Group 3 0070169974 Loan Paid in Full 1 7.600% 360 3 Group 3 0071297550 Loan Paid in Full 0 6.825% 360~~ 4 ~~Group~~12 3Month ~~0072212954~~Bankruptcy ~~Loan~~History* ~~Paid~~New inBankruptcy ~~Full~~Loans 0Month ~~7.950%~~Bankruptcy ~~360~~Percentage 3Loans ~~Group 3 0072253115 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 7.750% 360 3 Group 3 0072621394 Loan Paid in Full (~~1) ~~7.850%~~Jan-05 ~~360 3 Group 3 0072836158 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Original 3Principal ~~Group~~Balance ~~3 0072961279 Loan Paid in Full 0 6~~184,000.~~850%~~00 ~~360~~Feb-05 ~~3 Group 3 0073047995 Loan Paid in Full~~ 0 7.~~650~~000% ~~360~~Current 3Principal ~~Group~~Balance ~~3 0073148074 Loan Paid in Full 0 8~~183,846.~~500%~~17 ~~360~~Mar-05 ~~3 Group 3 0073257719 Loan Paid in Full~~ 0 5.~~950~~000% ~~360~~Apr-05 ~~3 Group 3 0073353914 Loan Paid in Full~~ 0 6.~~350~~000% ~~360~~Current 3Bankruptcy ~~Group~~Total 3May-05 ~~0073360836 Loan Paid in Full~~ 0 7.~~650~~000% ~~360~~Loans ~~3 Group 3 0073504037 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1) 6.450% 360~~ 3 ~~Group~~Jun-05 ~~3 0073771552 Loan Paid in Full~~ 0 9.~~150~~049% ~~360~~Original 3Principal ~~Group~~Balance 3 0073794034 Loan Paid in Full 0 6.650% 360 3 Group 3 0073796997 Loan Paid in Full 0 6.300% 360 4 Group 3 0073804114 Loan Paid in Full 0 7.700% 360 3 Group 3 0073831638 Loan Paid in Full 0 5.400% 360 3 Group 3 0074017591 Loan Paid in Full 0 7.350% 360 3 Group 3 0074097999 Loan Paid in Full 0 9.250% 360 3 Group 3 0074231473 Loan Paid in Full 0 7.700% 360 3 Group 3 0074354911 Loan Paid in Full 0 6.150% 360 3 Group 3 0074384157 Loan Paid in Full 0 6.800% 360 3 Group 3 0074444431 Loan Paid in Full 0 6.950% 360 3 Group 3 0074530312 Loan Paid in Full (1) 7.400% 360 3 Group 3 0074632191 Loan Paid in Full 0 7.600% 360 3 Group 3 0074632399 Loan Paid in Full 0 7.700% 360 3 Group 3 0074795873 Loan Paid in Full 0 9.150% 360 3 Group 3 0074823634 Loan Paid in Full 0 7.480,200~~% 360 3 Group 3 0074850397 Loan Paid in Full 0 6~~.~~700%~~00 ~~360~~Jul-05 ~~3 Group 3 0074881277 Loan Paid in Full (1) 6.500% 360 3 Group 3 0075032078 Loan Paid in Full~~ 0 8.~~800~~000% ~~360~~Current 3Principal ~~Group~~Balance ~~3 0075048314 Loan Paid in Full 0 7~~477,442.~~650%~~81 ~~360~~Aug-05 ~~3 Group 3 0075059279 Loan Paid in Full~~ 0 7.~~250~~000% ~~360~~Sep-05 ~~3 Group 3 0075087718 Loan Paid in Full (1) 7.200% 360 3 Group 3 0075270074 Loan Paid in Full~~ 0 8.~~250~~045% ~~360~~Oct-05 ~~3 Group 3 0075503912 Loan Paid in Full~~ 0 6.~~650~~000% ~~360~~Nov-05 ~~3 Group 3 0075575555 Loan Paid in Full~~ 0 7.~~150~~321% ~~360~~Dec-05 ~~3 Group 3 0075911271 Loan Paid in Full~~ 0 6.~~800~~285% ~~360~~*The 3text ~~Group~~reported ~~3 0075956391 Loan Paid~~ in ~~Full~~the 0above ~~7.700%~~table ~~360~~is 3presented ~~Group~~graphically 3on ~~0076189836~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full 1 9~~report.~~950%~~ ~~360~~The 3monthly ~~Group~~bond 3remittance ~~0076374230~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 8www.~~900% 360 3 Group 4 0063670392 Loan Paid in Full 0 8~~ctslink.~~250% 360 6 Group 4 0064754633 Loan Paid in Full 0 10~~com.700% 360 8 Group 4 0071128110 Loan Paid in Full 0 5.850% 360 5 Group 4 0072642556 Loan Paid in Full 0 10.600% 360 3 Group 4 0073386518 Loan Paid in Full 0 6.500% 360 4 Group 4 0074293713 Loan Paid in Full 0 11.200% 360 3 Group 4 0075721035 Loan Paid in Full 0 6.500% 240 3

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~1.926%~~in ~~Current~~Bankruptcy ~~Month~~during ~~20.818%~~ Current ~~Month~~Period ~~3,284.187%~~Group 3Loan Month ~~Average~~Loan ~~1.380%~~First 3State ~~Month~~LTV ~~Average~~at ~~15.272%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~3,800.007%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 12Group ~~Month~~1 ~~Average~~0068662899 ~~0.000%~~Nov-2005 1201-May-2005 ~~Month~~IN ~~Average 0~~80.00 82,000%.00 ~~CPR:~~Group ~~Current~~1 vs0068685536 ~~12mo~~Nov-2005 Average*01-May-2005 ~~PSA:~~TX ~~Current vs 12mo Average* Month Current 12mo Avg~~90.00 ~~Month Current 12mo Avg~~85,050.00 ~~Sep-2004~~Group ~~N/A~~1 ~~N/A~~0069222594 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Feb-~~2004~~2005 ~~N/A~~IN ~~N/A~~80.00 ~~Nov-2004~~220,000.00 ~~N/A~~Group ~~N/A~~1 ~~Nov-2004~~0069427532 ~~N/A N/A~~ Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A Jan~~May-2005 ~~N/A~~PA ~~N/A~~90.00 ~~Jan-2005~~307,800.00 ~~N/A~~Group ~~N/A~~1 ~~Feb~~0069898211 Nov-2005 ~~N/A N/A Feb~~01-May-2005 ~~N/A~~MO ~~N/A~~85.00 ~~Mar-2005~~52,700.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~0069930253 Nov-2005 ~~N/A N/A Apr~~01-May-2005 ~~N/A~~MO ~~N/A~~80.00 ~~Apr-2005~~72,000.00 ~~N/A~~Group ~~N/A~~1 ~~May~~0070626999 Nov-2005 ~~N/A N/A~~ 01-May-2005 ~~N/A~~NV ~~N/A Jun-2005 12~~55.~~016%~~00 ~~N/A Jun-2005 5~~181,~~126~~500.~~426%~~00 ~~N/A~~Group ~~Jul-2005~~1 ~~12.983%~~0070653530 ~~N/A Jul~~Nov-2005 ~~2,989.407% N/A Aug~~01-May-2005 20IN 90.~~818%~~00 ~~N/A Aug-2005 3~~117,~~284~~000.~~187%~~00 ~~N/A~~Group *The1 ~~text~~0071185250 ~~reported~~Nov-2005 in01-May-2005 ~~the~~IN ~~above~~90.00 ~~table~~72,000.00 isGroup ~~presented~~1 *The0071614556 ~~text~~Nov-2005 ~~reported~~01-May-2005 inOK ~~the~~90.00 ~~above~~73,800.00 ~~table~~Group is1 ~~presented~~0071674154 ~~graphically~~Nov-2005 on01-Apr-2005 ~~the~~GA ~~monthly~~95.00 ~~bond remittance report~~346,750.00 ~~The~~Group ~~graphically~~1 on0072066954 ~~the~~Nov-2005 ~~monthly~~01-May-2005 ~~bond~~MI ~~remittance~~85.00 ~~report~~90,100.00 ~~The~~Group ~~monthly~~1 ~~bond~~0072323074 ~~remittance~~Nov-2005 ~~report~~01-May-2005 ~~can~~FL be80.00 ~~viewed~~95,192.00 ~~online~~Group at1 ~~monthly~~0072521677 ~~bond~~Dec-2005 ~~remittance~~01-May-2005 ~~report~~OH ~~can be viewed online at www~~85.~~ctslink.com.~~00 ~~www~~66,300.~~ctslink.com.~~00 Group 1 ~~SMM~~0072790314 ~~CPR~~Nov-2005 ~~PSA~~01-May-2005 ~~Current~~UT ~~Month 2~~80.~~419%~~00 ~~Current Month 25~~121,600.~~462%~~00 ~~Current~~Group ~~Month~~1 ~~4,043.087%~~0072900558 3Nov-2005 ~~Month~~01-May-2005 ~~Average~~UT 180.~~691%~~00 3137,600.00 ~~Month~~Group ~~Average~~1 ~~18.343%~~0072996713 3Nov-2005 ~~Month~~01-Apr-2005 ~~Average~~GA 485.00 137,~~488~~700.~~993%~~00 12Group ~~Month~~1 ~~Average~~0073460156 ~~0.000%~~Nov-2005 1201-May-2005 ~~Month~~NJ ~~Average 0~~80.~~000%~~00 ~~12 Month Average 0~~86,400.~~000%~~00 ~~CPR:~~Group ~~Current~~1 vs0073569477 ~~12mo~~Nov-2005 Average*01-May-2005 ~~PSA:~~MO ~~Current~~95.00 vs152,000.00 ~~12mo~~Group Average*1 ~~Month~~0073722514 ~~Current~~Nov-2005 ~~12mo~~01-May-2005 ~~Avg~~MO 90.00 ~~Month Current 12mo Avg~~101,700.00 ~~Sep-2004~~Group ~~N/A~~1 ~~N/A~~0073807752 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004~~May-2005 ~~N/A~~MI ~~N/A~~95.00 ~~Oct-2004~~152,000.00 ~~N/A~~Group ~~N/A~~1 0073936197 Nov-~~2004~~2005 ~~N/A N/A Nov~~01-~~2004~~May-2005 ~~N/A~~KY ~~N/A~~90.00 ~~Dec-2004~~72,000.00 ~~N/A~~Group ~~N/A~~1 0073968836 Dec-~~2004~~2005 ~~N/A N/A Jan~~01-May-2005 ~~N/A~~CO ~~N/A~~85.00 ~~Jan-2005~~84,150.00 ~~N/A~~Group ~~N/A~~1 ~~Feb~~0073972275 Nov-2005 ~~N/A N/A Feb~~01-May-2005 ~~N/A~~MI ~~N/A~~80.00 ~~Mar-2005~~111,200.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~0073976433 Nov-2005 ~~N/A N/A Apr~~01-May-2005 ~~N/A~~TX ~~N/A~~100.00 ~~Apr-2005~~92,000.00 ~~N/A~~Group ~~N/A~~1 ~~May~~0073995870 Nov-2005 ~~N/A N/A~~ 01-May-2005 ~~N/A~~MI ~~N/A Jun-2005 12~~80.~~644%~~00 ~~N/A Jun-2005 5~~90,~~488~~400.~~738%~~00 ~~N/A~~Group ~~Jul-2005~~1 ~~16.922%~~0074008079 ~~N/A Jul~~Nov-2005 ~~3,935.155% N/A Aug~~01-May-2005 25GA 85.~~462%~~00 ~~N/A Aug-2005 4~~126,~~043~~650.~~087%~~00 ~~N/A~~Group *The1 ~~text~~0074080631 ~~reported~~Nov-2005 in01-May-2005 ~~the~~OR ~~above~~80.00 ~~table~~131,200.00 isGroup ~~presented~~1 *The0074088790 ~~text~~Dec-2005 ~~reported~~01-May-2005 inFL ~~the~~67.90 ~~above~~110,000.00 ~~table~~Group is1 ~~presented~~0074141557 ~~graphically~~Nov-2005 on01-May-2005 ~~the~~NM ~~monthly~~90.00 ~~bond remittance report~~92,700.00 ~~The~~Group ~~graphically~~1 on0074174996 ~~the~~Nov-2005 ~~monthly~~01-May-2005 ~~bond~~WA ~~remittance~~90.00 ~~report~~148,500.00 ~~The~~Group ~~monthly~~1 ~~bond~~0074230798 ~~remittance~~Nov-2005 ~~report~~01-May-2005 ~~can~~WI be79.68 ~~viewed~~63,750.00 ~~online~~Group at1 ~~monthly~~0074372434 ~~bond~~Nov-2005 ~~remittance~~01-May-2005 ~~report~~UT ~~can be viewed online at www~~80.~~ctslink.com.~~00 ~~www~~123,200.~~ctslink.com.~~00 Group 21 ~~SMM~~0074503798 ~~CPR~~Nov-2005 ~~PSA~~01-May-2005 ~~Current~~IN ~~Month 0~~95.~~948%~~00 ~~Current Month 10~~114,475.~~805%~~00 ~~Current~~Group ~~Month~~ 1~~,633.614%~~ 30074509514 ~~Month~~Nov-2005 ~~Average~~01-May-2005 ~~0.637%~~MN ~~3 Month Average 7~~72.~~329%~~02 ~~3 Month Average 1~~139,~~796~~000.~~325%~~00 12Group ~~Month~~1 ~~Average~~0074608514 ~~0.000%~~Nov-2005 1201-May-2005 ~~Month~~OH ~~Average 0~~80.~~000%~~00 ~~12 Month Average 0.~~72,000%.00 ~~CPR:~~Group ~~Current~~1 vs0074654799 ~~12mo~~Nov-2005 Average*01-May-2005 ~~PSA:~~FL ~~Current~~85.00 vs85,000.00 ~~12mo~~Group Average*1 ~~Month~~0074784596 ~~Current~~Nov-2005 ~~12mo~~01-May-2005 ~~Avg~~ID 80.00 ~~Month Current 12mo Avg~~128,000.00 ~~Sep-2004~~Group ~~N/A~~1 ~~N/A~~0074883356 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~May-~~2004~~2005 ~~N/A~~IL ~~N/A~~90.00 ~~Nov-2004~~103,500.00 ~~N/A~~Group ~~N/A~~1 0074900473 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A Dec~~May-~~2004~~2005 ~~N/A~~OH ~~N/A~~90.00 ~~Jan-2005~~53,100.00 ~~N/A~~Group ~~N/A~~1 ~~Jan~~0074948191 Nov-2005 ~~N/A N/A Feb~~01-May-2005 ~~N/A~~FL ~~N/A~~79.13 ~~Feb-2005~~220,000.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~0074949918 Nov-2005 ~~N/A N/A Mar~~01-May-2005 ~~N/A~~NV ~~N/A~~56.00 ~~Apr-2005~~140,000.00 ~~N/A~~Group ~~N/A~~1 ~~Apr~~0075006833 Nov-2005 ~~N/A N/A~~ 01-May-2005 ~~N/A~~FL ~~N/A~~95.00 ~~May-2005~~80,750.00 ~~N/A~~Group ~~N/A~~1 ~~Jun~~0075049155 Nov-2005 ~~8.160% N/A Jun~~01-May-2005 3MO 90.00 69,~~102~~300.~~406%~~00 ~~N/A~~Group ~~Jul-2005~~1 ~~3.023%~~0075087676 ~~N/A Jul~~Nov-2005 ~~652.954% N/A Aug~~01-May-2005 10TN 90.~~805%~~00 ~~N/A Aug-2005 1~~89,~~633~~910.~~614%~~00 ~~N/A~~Group *The1 ~~text~~0075126110 ~~reported~~Dec-2005 in01-May-2005 ~~the~~MI ~~above~~95.00 ~~table~~61,750.00 isGroup ~~presented~~1 *The0075228072 ~~text~~Nov-2005 ~~reported~~01-May-2005 inGA ~~the~~90.00 ~~above~~265,500.00 ~~table~~Group is1 ~~presented~~0075305755 ~~graphically~~Nov-2005 on01-May-2005 ~~the~~MI ~~monthly~~95.00 ~~bond remittance report~~147,250.00 ~~The~~Group ~~graphically~~1 on0075311357 ~~the~~Nov-2005 ~~monthly~~01-May-2005 ~~bond~~GA ~~remittance~~75.00 ~~report~~98,250.00 ~~The~~Group ~~monthly~~1 ~~bond~~0075335992 ~~remittance~~Nov-2005 ~~report~~01-Jun-2005 ~~can~~MI be72.12 ~~viewed~~163,000.00 ~~online~~Group at1 ~~monthly~~0075345959 ~~bond~~Nov-2005 ~~remittance~~01-May-2005 ~~report~~MO ~~can be viewed online at www~~90.~~ctslink.com.~~00 ~~www~~125,100.~~ctslink.com.~~00 Group 31 ~~SMM~~0075351759 ~~CPR~~Nov-2005 ~~PSA~~01-May-2005 ~~Current~~MO ~~Month 1~~95.~~932%~~00 ~~Current Month 20.872% Current Month 3~~155,~~337~~800.~~231%~~00 3Group ~~Month Average~~ 1~~.467%~~ 30075474999 ~~Month~~Nov-2005 ~~Average~~01-May-2005 16GA 80.~~184%~~00 ~~3 Month Average 4~~101,~~283~~600.~~703%~~00 12Group ~~Month~~1 ~~Average~~0075526392 ~~0.000%~~Nov-2005 1201-May-2005 ~~Month~~PA ~~Average 0~~80.~~000%~~00 ~~12 Month Average 0.~~188,000%.00 ~~CPR:~~Group ~~Current~~1 vs0075613679 ~~12mo~~Nov-2005 Average*01-May-2005 ~~PSA:~~UT ~~Current~~95.00 vs148,200.00 ~~12mo~~Group Average*1 ~~Month~~0075854232 ~~Current~~Nov-2005 ~~12mo~~01-May-2005 ~~Avg~~GA 80.00 ~~Month Current 12mo Avg~~97,520.00 ~~Sep-2004~~Group ~~N/A~~1 ~~N/A~~0075930032 ~~Sep~~Dec-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Jun-~~2004~~2005 ~~N/A~~GA ~~N/A~~85.00 ~~Nov-2004~~153,000.00 ~~N/A~~Group ~~N/A~~1 0076190958 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004~~May-2005 ~~N/A~~IN ~~N/A~~80.00 ~~Dec-2004~~55,200.00 ~~N/A~~Group ~~N/A~~1 ~~Jan~~0076268796 Nov-2005 ~~N/A N/A Jan~~01-May-2005 ~~N/A~~GA ~~N/A~~90.00 ~~Feb-2005~~121,500.00 ~~N/A~~Group ~~N/A~~1 ~~Feb~~0076384999 Dec-2005 ~~N/A N/A Mar~~01-Jun-2005 ~~N/A~~TX ~~N/A~~80.00 ~~Mar-2005~~76,960.00 ~~N/A~~Group ~~N/A~~1 ~~Apr~~0077382919 Nov-2005 ~~N/A N/A Apr~~01-Jun-2005 ~~N/A~~MI ~~N/A~~90.00 ~~May-2005~~118,350.00 ~~N/A~~Group ~~N/A~~2 ~~May~~0067660035 Nov-2005 ~~N/A N/A Jun~~01-Jan-2005 14TX 80.~~434%~~00 ~~N/A Jun-2005 6~~61,~~400~~600.~~838%~~00 ~~N/A~~Group ~~Jul-2005~~2 ~~13.245%~~0070717897 ~~N/A Jul~~Nov-2005 ~~3,113.038% N/A Aug~~01-May-2005 MD 20.~~872%~~00 ~~N/A Aug-2005 3~~53,~~337~~000.~~231%~~00 ~~N/A~~Group *The2 ~~text~~0072868672 ~~reported~~Nov-2005 in01-May-2005 ~~the~~IN ~~above~~80.00 ~~table~~96,000.00 isGroup ~~presented~~2 *The0074301631 ~~text~~Nov-2005 ~~reported~~01-May-2005 inIL ~~the~~75.00 ~~above~~69,000.00 ~~table~~Group is2 ~~presented~~0074485392 ~~graphically~~Nov-2005 on01-May-2005 ~~the~~LA ~~monthly~~80.00 ~~bond remittance report~~80,000.00 ~~The~~Group ~~graphically~~2 on0074754631 ~~the~~Dec-2005 ~~monthly~~01-May-2005 ~~bond~~MI ~~remittance~~80.00 ~~report~~80,000.00 ~~The~~Group ~~monthly~~2 ~~bond~~0074880675 ~~remittance~~Dec-2005 ~~report~~01-May-2005 ~~can~~NE be62.50 ~~viewed~~135,000.00 ~~online~~Group at2 ~~monthly~~0075900233 ~~bond~~Dec-2005 ~~remittance~~01-May-2005 ~~report~~GA ~~can be viewed online at www~~20.~~ctslink.com.~~00 ~~www~~39,000.~~ctslink.com.~~00 Group 43 ~~SMM~~0069534899 ~~CPR~~Nov-2005 ~~PSA~~01-May-2005 ~~Current~~MI ~~Month 0~~100.~~721%~~00 ~~Current Month 8.~~315~~% Current Month 1~~,~~273~~000.~~993%~~00 Group 3 ~~Month~~0072639594 ~~Average~~Nov-2005 ~~0.433%~~01-Apr-2005 3CA ~~Month Average 5~~85.~~048%~~00 ~~3 Month Average 1~~675,~~124~~750.~~375%~~00 12Group ~~Month~~3 ~~Average~~0072826118 ~~0.000%~~Dec-2005 1201-May-2005 ~~Month~~CO ~~Average 0~~84.~~000%~~88 ~~12 Month Average 0.~~382,000%.00 ~~CPR:~~Group ~~Current~~3 vs0073114472 ~~12mo~~Nov-2005 Average*01-May-2005 ~~PSA:~~NH ~~Current vs 12mo Average* Month Current 12mo Avg~~72.86 ~~Month Current 12mo Avg~~725,000.00 ~~Sep-2004~~Group ~~N/A~~3 ~~N/A~~0073456717 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~May-~~2004~~2005 ~~N/A~~CA ~~N/A~~80.00 ~~Nov-2004~~228,000.00 ~~N/A~~Group ~~N/A~~3 0073671752 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004~~May-2005 ~~N/A~~MI ~~N/A~~90.00 ~~Dec-2004~~74,700.00 ~~N/A~~Group ~~N/A~~3 ~~Jan~~0073950594 Nov-2005 ~~N/A N/A Jan~~01-May-2005 ~~N/A~~MI ~~N/A~~90.00 ~~Feb-2005~~157,500.00 ~~N/A~~Group ~~N/A~~3 ~~Feb~~0073991077 Nov-2005 ~~N/A N/A Mar~~01-May-2005 ~~N/A~~IL ~~N/A~~75.00 ~~Mar-2005~~168,750.00 ~~N/A~~Group ~~N/A~~3 ~~Apr~~0074017310 Nov-2005 ~~N/A N/A~~ 01-Apr-2005 ~~N/A~~MI ~~N/A~~80.00 ~~May-2005~~213,460.00 ~~N/A~~Group ~~N/A~~3 ~~May~~0074319799 Nov-2005 ~~N/A N/A Jun~~01-May-2005 3GA 95.~~435%~~00 ~~N/A Jun-2005 1~~256,~~351~~500.~~998%~~00 ~~N/A~~Group ~~Jul-2005~~ 3~~.394%~~ ~~N/A~~0074423955 ~~Jul~~Dec-2005 ~~747.135% N/A Aug~~01-May-2005 8MI 90.~~315%~~00 ~~N/A Aug-2005 1~~173,~~273~~700.~~993%~~00 ~~N/A~~Group *The3 ~~text~~0074580234 ~~reported~~Nov-2005 in01-May-2005 ~~the~~NV ~~above~~80.00 ~~table~~257,188.00 isGroup ~~presented~~3 *The0074740754 ~~text~~Nov-2005 ~~reported~~01-May-2005 inCA ~~the~~80.00 ~~above~~316,800.00 ~~table~~Group is3 ~~presented~~0075294314 ~~graphically~~Dec-2005 on01-May-2005 ~~the~~FL ~~monthly~~80.00 ~~bond remittance report~~223,200.00 ~~The~~Group ~~graphically~~3 on0075478719 ~~the~~Nov-2005 ~~monthly~~01-May-2005 ~~bond~~MI ~~remittance~~90.00 ~~report~~167,400.00 ~~The~~Group ~~monthly~~3 ~~bond~~0075851675 ~~remittance~~Dec-2005 ~~report~~01-May-2005 ~~can~~NM be90.00 ~~viewed~~164,016.00 ~~online~~Group at3 ~~monthly~~0075898833 ~~bond~~Dec-2005 ~~remittance~~01-May-2005 ~~report~~GA ~~can be viewed online at www~~80.~~ctslink.com.~~00 ~~www~~156,000.~~ctslink.com.~~00 ~~Calculation~~Group ~~Methodology:~~3 ~~Single~~0075908319 ~~Month~~Nov-2005 ~~Mortality~~01-May-2005 ~~(SMM):~~NV ~~(Partial~~80.00 ~~and~~188,000.00 ~~full~~Group ~~prepayments~~4 +0064578693 ~~Repurchases)~~Nov-2005 ~~/ (Beginning Scheduled Balance~~ 01-Jan-2005 ~~Scheduled~~OH ~~Principal)~~74.82 ~~Conditional~~217,000.00 ~~PrePayment~~Group ~~Rate~~4 ~~(CPR):~~0074077314 1 Dec-2005 ~~((1~~ 01-May-2005 ~~SMM)^12)~~TX ~~PSA Standard Prepayment Model: 100 * CPR / (0~~80.200 * MIN(30184,~~WAS))~~000.00 ~~Weighted~~Group ~~Average~~4 ~~Seasoning~~0074741430 ~~(WAS):~~Nov-2005 ~~sum((Original Term~~ 01-May-2005 ~~Remaining~~CA ~~Term)*(Current~~20.00 ~~Scheduled Balance/Deal Scheduled Principal Balance))~~79,200.00

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~(continued) #Group ~~Loans~~Loan ~~Prior~~Current ~~Realized~~Paid To Months Current ~~with~~Approximate Number Principal ~~Loss/(Gain)~~Date ~~Loss~~Delinquent ~~Group~~Loan ~~Losses~~Rate Delinquent Balance ~~Amount~~Interest ~~Percentage~~Group 1 0068662899 81,561.56 01-Nov-2005 0 7.450% 945.13 Group 1 0068685536 84,947.64 01-Jun-2005 4 8.550% 3,413.88 Group 1 0069222594 218,110.16 01-Nov-2005 0 6.900% 2,327.54 Group 1 0069427532 304,937.52 01-Sep-2005 1 8.050% 5,751.49 Group 1 0069898211 52,547.80 01-Oct-2005 0 9.700% 805.54 Group 1 0069930253 72,000.00 01-Apr-2005 6 6.800% 3,014.55 Group 1 0070626999 180,594.76 01-Nov-2005 0 7.00800% 2,198.04 Group 1 0070653530 116,564.68 01-Sep-2005 1 7.550% 2,052.90 Group 1 0071185250 71,834.19 01-Aug-2005 2 8.800% 1,985.64 Group 1 0071614556 73,543.79 01-Sep-2005 1 7.900% 1,359.59 Group 1 0071674154 346,171.53 01-Jun-2005 4 8.950% 14,604.86 Group 1 0072066954 89,852.77 01-Sep-2005 1 9.050% 1,919.51 Group 1 0072323074 94,716.91 01-Oct-2005 0 7.000% 1,025.66 Group 1 0072521677 66,263.02 01-May-2005 5 8.900% 3,241.35 Group 1 0072790314 120,857.55 01-Oct-2005 0 5.950% 1,097.22 Group 1 0072900558 137,600.00 01-Sep-2005 1 7.150% 2,287.62 Group 1 0072996713 137,330.96 01-Aug-2005 2 9.225% 3,990.81 Group 1 0073460156 86,039.70 01-Sep-2005 1 7.650% 1,536.80 Group 1 0073569477 152,000.00 01-Apr-2005 6 8.300% 7,885.68 Group 1 0073722514 101,630.01 01-May-2005 5 7.875% 4,362.99 Group 1 0073807752 151,791.15 01-Jun-2005 4 7.900% 5,606.44 Group 1 0073936197 71,711.63 01-Nov-2005 0 8.885% 1,002.46 Group 1 0073968836 83,823.71 01-Sep-2005 1 7.350% 1,434.33 Group 1 0073972275 111,137.33 01-May-2005 5 8.850% 5,403.97 Group 1 0073976433 91,781.48 01-Aug-2005 2 8.650% 2,491.12 Group 1 0073995870 90,180.75 01-Jul-2005 3 7.100% 2,475.88 Group 1 0074008079 126,023.64 01-Nov-2005 0 8.00250% 1,628.34 Group 1 0074080631 130,448.67 01-Nov-2005 0 7.00100% 1,435.54 Group 1 0074088790 109,395.17 01-Oct-2005 0 6.~~000~~500% 1,093.44 Group 1 0074141557 92,268.98 01-Nov-2005 0 8.150% 1,176.83 Group 1 0074174996 147,796.37 01-Nov-2005 0 8.650% 2,008.20 Group 1 0074230798 63,459.44 01-Nov-2005 0 8.250% 819.95 Group 1 0074372434 123,199.40 01-Jul-2005 3 7.050% 3,362.35 Group 1 0074503798 113,933.04 01-Nov-2005 0 8.100% 1,443.66 Group 1 0074509514 138,332.94 01-Oct-2005 0 7.200% 1,544.09 Group 1 0074608514 71,862.71 01-Jul-2005 3 8.300% 2,332.52 Group 1 0074654799 84,818.83 01-Jul-2005 3 7.750% 2,558.52 Group 1 0074784596 127,237.88 01-Nov-2005 0 6.900% 1,357.79 Group 1 0074883356 103,003.02 01-Nov-2005 0 7.990% 1,286.27 Group 1 0074900473 52,942.58 01-Sep-2005 1 8.675% 1,081.35 Group 1 0074948191 219,107.44 01-Oct-2005 0 8.550% 2,938.77 Group 1 0074949918 138,531.72 01-Nov-2005 0 6.850% 1,466.80 Group 1 0075006833 80,706.79 01-May-2005 5 9.100% 4,042.16 Group 1 0075049155 69,201.85 01-Jun-2005 4 7.750% 2,504.06 Group 1 0075087676 89,812.53 01-May-2005 5 8.300% 4,078.81 Group 1 0075126110 61,677.18 01-Jun-2005 4 8.650% 2,509.56 Group 1 0075228072 264,334.31 01-Oct-2005 0 7.650% 3,148.79 Group 1 0075305755 147,250.00 01-Jul-2005 3 8.100% 4,662.95 Group 1 0075311357 98,048.38 01-Jul-2005 3 7.950% 3,039.33 Group 1 0075335992 161,801.31 01-Oct-2005 0 8.650% 2,197.10 Group 1 0075345959 124,556.18 01-Oct-2005 0 7.700% 1,494.12 Group 1 0075351759 155,237.72 01-Nov-2005 0 9.400% 2,303.30 Group 1 0075474999 101,454.58 01-Jun-2005 4 8.800% 4,204.19 Group 1 0075526392 186,908.64 01-Nov-2005 0 8.150% 2,383.91 Group 1 0075613679 147,833.53 01-Sep-2005 1 9.550% 3,343.03 Group 1 0075854232 97,381.89 01-Jun-2005 4 7.750% 3,523.69 Group 1 0075930032 153,000.00 01-May-2005 5 7.950% 6,635.45 Group 1 0076190958 55,129.20 01-Jul-2005 3 10.200% 2,226.18 Group 1 0076268796 121,277.61 01-Aug-2005 2 9.900% 3,797.35 Group 1 0076384999 76,827.55 01-Aug-2005 2 8.800% 2,123.69 Group 1 0077382919 118,207.56 01-Jul-2005 3 8.550% 3,960.04 Group 2 0067660035 58,920.41 01-Nov-2005 0 7.000% 639.68 Group 42 0070717897 52,902.79 01-Jul-2005 3 12.100% 2,556.56 Group 2 0072868672 95,709.09 01-Jul-2005 3 5.950% 2,168.91 Group 2 0074301631 68,608.65 01-Nov-2005 0 7.150% 760.72 Group 2 0074485392 79,444.66 01-Nov-2005 0 6.00100% 741.85 Group 2 0074754631 79,721.63 01-Oct-2005 0 8.800% 1,102.49 Group 2 0074880675 135,000.00 001-Apr-2005 6 8.000% ~~Total~~6,733.38 Group 2 0075900233 38,955.54 01-Jul-2005 3 10.750% 1,662.96 Group 3 0069534899 314,843.42 01-May-2005 5 9.450% 16,412.41 Group 3 0072639594 670,816.68 01-Nov-2005 0 6.550% 6,767.23 Group 3 0072826118 381,966.28 01-Nov-2005 0 6.800% 4,010.66 Group 3 0073114472 720,108.75 01-Nov-2005 0 6.250% 6,904.44 Group 3 0073456717 228,000.00 01-May-2005 5 7.700% 9,576.00 Group 3 0073671752 74,596.30 01-Jun-2005 4 7.850% 2,736.56 Group 3 0073950594 156,953.62 01-Sep-2005 1 7.900% 2,901.58 Group 3 0073991077 168,518.14 01-Jun-2005 4 7.900% 6,224.23 Group 3 0074017310 212,355.64 01-Nov-2005 0 8.300% 2,761.54 Group 3 0074319799 256,315.28 01-May-2005 5 7.650% 10,666.95 Group 3 0074423955 172,734.00 01-Nov-2005 0 7.250% 1,944.05 Group 3 0074580234 256,126.76 01-Sep-2005 1 7.025% 4,174.53 Group 3 0074740754 316,800.00 01-Aug-2005 2 7.000% 6,864.00 Group 3 0075294314 223,200.00 01-Nov-2005 0 5.850% 1,990.20 Group 3 0075478719 167,223.93 01-Jun-2005 4 9.200% 7,264.46 Group 3 0075851675 163,638.28 01-Aug-2005 2 8.800% 4,523.32 Group 3 0075898833 155,574.62 01-Jul-2005 3 6.500% 3,882.17 Group 3 0075908319 187,999.99 01-Oct-2005 0 7.250% 2,115.00 Group 4 0064578693 214,517.45 01-Nov-2005 0 5.900% 1,931.70 Group 4 0074077314 183,846.17 01-May-2005 5 6.900% 6,846.10 Group 4 0074741430 79,079.19 01-Sep-2005 1 11.800% 2,233.28

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~Original~~Summary # Loans Prior Realized Current ~~Loan~~with Principal ~~Note~~Loss/(Gain) ~~LTV~~Loss atGroup ~~Original~~Losses Balance Amount Percentage Group ~~Number~~1 ~~Balance~~1 ~~Rate~~306,000.00 ~~State~~26,457.36 ~~Origination~~0.004% ~~Term~~Group No2 ~~losses~~0 ~~this~~0.00 ~~period~~0.00 0.000% Group 3 1 499,285.98 14,798.24 0.003% Group 4 0 0.00 0.00 0.000% Total 2 805,285.98 41,255.60 0.002%

Realized Loss Loan Detail Report - Loans With Losses during Current Period ~~(continued)~~Original ~~Prior~~Current ~~Cumulative~~ Loan Principal ~~Realized~~Note ~~Realized~~LTV at Original Group Number Balance ~~Loss/(Gain)~~Rate ~~Loss/(Gain)~~State NoOrigination ~~losses~~Term ~~this~~Group ~~period~~1 0073203556 306,000.00 8.675% FL 85.00 360 Group 3 0074180399 499,999.00 9.700% NV 84.74 360

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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 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-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): 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 · Park Place Securities Inc. Asset Backed Pass Through Certificates Series 2005-WHQ3