8-K 1 wfh05001_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 WELLS FARGO HOME EQUITY TRUST Home Equity Asset-Backed Certificates, Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of 333-121654-01 Pooling and Servicing Agreement) (Commission 54-2176815 (State or other File Number) 54-2176816 jurisdiction 54-6671937 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of WELLS FARGO HOME EQUITY TRUST, Home Equity Asset-Backed Certificates, Series 2005-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Equity Asset-Backed Certificates, Series 2005-1 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. WELLS FARGO HOME EQUITY TRUST Home Equity Asset-Backed Certificates, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/4/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Home Equity Asset-Backed Certificates, Series 2005-1 Trust, relating to the December 27, 2005 distribution. EX-99.1 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Series 2005-1 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 846-8130 Fax: (301) 815-6660

Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Wells Fargo Home Equity Trust Home Equity Asset-Backed Certificates Series 2005-1 Contact: Customer Service - SecuritiesLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 846-8130 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~~ PP 9497ER9B2 ~~PP Prem~~ 0.00000% 0.01 ~~177~~421,~~337~~492.7238 R 9497ER9C0 ~~RES~~ 0.00000% 0.00 0.00 AI-1A 9497ERAM6 ~~SEN 3~~4.~~86125~~41375% ~~525~~496,~~015~~437,~~701~~221.8130 1,~~801~~947,~~970~~688.5669 AI-1B 9497ERAN4 ~~SEN 3~~4.~~92125~~47375% ~~131~~124,~~254~~109,~~418~~771.3237 ~~457~~493,~~494~~543.5719 AII-1 9497ERAP9 ~~SEN 3~~4.~~87125~~42375% ~~377~~349,~~978~~267,~~696~~218.4117 1,~~300~~373,~~666~~396.6931 M-1 9497ERAA2 ~~SUB~~ 4.~~05125~~60375% 32,028,000.00 ~~115~~131,~~336~~065.3969 M-2 9497ERAB0 ~~SUB~~ 4.~~07125~~62375% 30,145,000.00 ~~109~~123,~~091~~895.4195 M-3 9497ERAC8 ~~SUB~~ 4.~~12125~~67375% 18,212,000.00 6675,~~716~~660.6374 M-4 9497ERAD6 ~~SUB~~ 4.~~25125~~80375% 15,700,000.00 5967,~~328~~039.5600 M-5 9497ERAE4 ~~SUB~~ 4.~~27125~~82375% 14,444,000.00 5461,~~839~~932.0566 M-6 9497ERAF1 ~~SUB~~ 4.~~30125~~85375% 12,560,000.00 4854,~~021~~189.0742 M-7 9497ERAG9 ~~SUB 4~~5.~~69125~~24375% 12,560,000.00 5258,~~375~~543.2056 M-8 9497ERAH7 ~~SUB 4~~5.~~79125~~34375% 8,792,000.00 3741,~~444~~762.1500 M-9 9497ERAJ3 ~~SUB~~ 5.~~34125~~89375% 12,560,000.00 5965,~~632~~800.0944 M-10 9497ERAK0 ~~SUB~~ 6.~~14125~~69375% 12,560,000.00 6874,~~563~~732.6400 M-11 9497ERAL8 ~~SUB~~ 6.~~14125~~69375% 7,536,000.00 4144,~~138~~839.1920 M-12 9497ERAQ7 ~~SUB~~ 6.~~14125~~69375% 9,420,000.00 5156,~~422~~049.7300 M-13 9497ERAR5 ~~SUB~~ 6.~~14125~~69375% 5,024,000.00 2729,~~425~~892.4680 M-14 9497ERAS3 ~~SUB~~ 6.~~04125~~59375% 3,768,000.00 2022,~~234~~084.1667 CE 9497ER9A4 ~~SUB~~ 0.00000% 9,420,034.63 21,~~052~~356,~~548~~639.6982 Totals 1,~~238~~174,~~977~~543,~~851~~245.1848 6,~~601~~500,~~586~~247.9652

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses PP 0.00 0.00 0.01 ~~177~~421,~~337~~492.7238 0.00 R 0.00 0.00 0.00 0.00 0.00 AI-1A 714,~~590~~790,~~692~~231.0380 0.00 ~~517~~481,~~425~~646,~~009~~989.7950 916,~~392~~737,~~662~~920.5949 0.00 AI-1B 13,~~897~~697,~~680~~571.1383 0.00 ~~129~~120,~~356~~412,~~738~~199.1953 24,~~355~~191,~~174~~115.7002 0.00 AII-1 818,~~462~~195,~~531~~470.0353 0.00 ~~369~~331,~~516~~071,~~165~~747.3864 919,~~763~~568,~~197~~866.7284 0.00 M-1 0.00 0.00 32,028,000.00 ~~115~~131,~~336~~065.3969 0.00 M-2 0.00 0.00 30,145,000.00 ~~109~~123,~~091~~895.4195 0.00 M-3 0.00 0.00 18,212,000.00 6675,~~716~~660.6374 0.00 M-4 0.00 0.00 15,700,000.00 5967,~~328~~039.5600 0.00 M-5 0.00 0.00 14,444,000.00 5461,~~839~~932.0566 0.00 M-6 0.00 0.00 12,560,000.00 4854,~~021~~189.0742 0.00 M-7 0.00 0.00 12,560,000.00 5258,~~375~~543.2056 0.00 M-8 0.00 0.00 8,792,000.00 3741,~~444~~762.1500 0.00 M-9 0.00 0.00 12,560,000.00 5965,~~632~~800.0944 0.00 M-10 0.00 0.00 12,560,000.00 6874,~~563~~732.6400 0.00 M-11 0.00 0.00 7,536,000.00 4144,~~138~~839.1920 0.00 M-12 0.00 0.00 9,420,000.00 5156,~~422~~049.7300 0.00 M-13 0.00 0.00 5,024,000.00 2729,~~425~~892.4680 0.00 M-14 0.00 0.00 3,768,000.00 2022,~~234~~084.1667 0.00 CE 0.00 0.00 9,420,034.63 21,~~052~~356,~~548~~639.6982 0.00 Totals 1736,~~950~~683,~~903~~274.1916 0.00 1,~~221~~137,~~026~~859,~~948~~971.0031 2443,~~552~~183,~~490~~521.1568 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)~~ PP 0.00 0.01 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 AI-1A 532,610,000.00 ~~525~~496,~~015~~437,~~701~~221.8130 0.00 714,~~590~~790,~~692~~231.0380 0.00 0.00 AI-1B 133,153,000.00 ~~131~~124,~~254~~109,~~418~~771.3237 0.00 13,~~897~~697,~~680~~571.1383 0.00 0.00 AII-1 385,512,000.00 ~~377~~349,~~978~~267,~~696~~218.4117 0.00 818,~~462~~195,~~531~~470.0353 0.00 0.00 M-1 32,028,000.00 32,028,000.00 0.00 0.00 0.00 0.00 M-2 30,145,000.00 30,145,000.00 0.00 0.00 0.00 0.00 M-3 18,212,000.00 18,212,000.00 0.00 0.00 0.00 0.00 M-4 15,700,000.00 15,700,000.00 0.00 0.00 0.00 0.00 M-5 14,444,000.00 14,444,000.00 0.00 0.00 0.00 0.00 M-6 12,560,000.00 12,560,000.00 0.00 0.00 0.00 0.00 M-7 12,560,000.00 12,560,000.00 0.00 0.00 0.00 0.00 M-8 8,792,000.00 8,792,000.00 0.00 0.00 0.00 0.00 M-9 12,560,000.00 12,560,000.00 0.00 0.00 0.00 0.00 M-10 12,560,000.00 12,560,000.00 0.00 0.00 0.00 0.00 M-11 7,536,000.00 7,536,000.00 0.00 0.00 0.00 0.00 M-12 9,420,000.00 9,420,000.00 0.00 0.00 0.00 0.00 M-13 5,024,000.00 5,024,000.00 0.00 0.00 0.00 0.00 M-14 3,768,000.00 3,768,000.00 0.00 0.00 0.00 0.00 Totals 1,246,584,000.00 1,~~229~~165,~~557~~123,~~816~~210.5585 0.00 1736,~~950~~683,~~903~~274.1916 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 PP 0.00 0.01 0.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 AI-1A 714,~~590~~790,~~692~~231.0380 ~~517~~481,~~425~~646,~~009~~989.7950 0.~~97148948~~904315 714,~~590~~790,~~692~~231.0380 AI-1B 13,~~897~~697,~~680~~571.1383 ~~129~~120,~~356~~412,~~738~~199.1953 0.~~97148948~~904315 13,~~897~~697,~~680~~571.1383 AII-1 818,~~462~~195,~~531~~470.0353 ~~369~~331,~~516~~071,~~165~~747.3864 0.~~95850756~~858785 818,~~462~~195,~~531~~470.0353 M-1 0.00 32,028,000.00 1.~~00000000~~000000 0.00 M-2 0.00 30,145,000.00 1.~~00000000~~000000 0.00 M-3 0.00 18,212,000.00 1.~~00000000~~000000 0.00 M-4 0.00 15,700,000.00 1.~~00000000~~000000 0.00 M-5 0.00 14,444,000.00 1.~~00000000~~000000 0.00 M-6 0.00 12,560,000.00 1.~~00000000~~000000 0.00 M-7 0.00 12,560,000.00 1.~~00000000~~000000 0.00 M-8 0.00 8,792,000.00 1.~~00000000~~000000 0.00 M-9 0.00 12,560,000.00 1.~~00000000~~000000 0.00 M-10 0.00 12,560,000.00 1.~~00000000~~000000 0.00 M-11 0.00 7,536,000.00 1.~~00000000~~000000 0.00 M-12 0.00 9,420,000.00 1.~~00000000~~000000 0.00 M-13 0.00 5,024,000.00 1.~~00000000~~000000 0.00 M-14 0.00 3,768,000.00 1.~~00000000~~000000 0.00 Totals 1736,~~950~~683,~~903~~274.1916 1,~~211~~128,~~606~~439,~~913~~936.3768 0.~~97194165~~905226 1736,~~950~~683,~~903~~274.1916

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ PP 0.00 0.~~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 AI-1A 532,610,000.00 ~~985~~932.~~74135260~~083929 0.~~00000000~~000000 1427.~~25187666~~769347 0.~~00000000~~000000 AI-1B 133,153,000.00 ~~985~~932.~~74135258~~083929 0.~~00000000~~000000 1427.~~25187664~~769347 0.~~00000000~~000000 AII-1 385,512,000.00 ~~980~~905.~~45896473~~982740 0.~~00000000~~000000 2147.~~95140756~~198195 0.~~00000000~~000000 M-1 32,028,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 30,145,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 18,212,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 15,700,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 14,444,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 12,560,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 12,560,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 8,792,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 12,560,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-10 12,560,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-11 7,536,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-12 9,420,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-13 5,024,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-14 3,768,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 9,420,616.84 999.~~93819831~~938198 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~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 PP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AI-1A 0.~~00000000~~000000 1427.~~25187666~~769347 ~~971~~904.~~48947596~~314582 0.~~97148948~~904315 1427.~~25187666~~769347 AI-1B 0.~~00000000~~000000 1427.~~25187664~~769347 ~~971~~904.~~48947594~~314582 0.~~97148948~~904315 1427.~~25187664~~769347 AII-1 0.~~00000000~~000000 2147.~~95140756~~198195 ~~958~~858.~~50755717~~784545 0.~~95850756~~858785 2147.~~95140756~~198195 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 M-13 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-14 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 999.~~93819831~~938198 0.~~99993820~~999938 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

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~~ PP ~~0.00~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ AI-1A ~~532,610,000.00~~11/25/05 3- 12/26/05 32 4.~~86125~~41375% ~~525~~496,~~015~~437,~~701~~221.8130 1,~~801~~947,~~970~~688.5670 0.00 ~~0.00~~ AI-1B ~~133,153,000.00~~11/25/05 3- 12/26/05 32 4.~~92125~~47375% ~~131~~124,~~254~~109,~~418~~771.3237 ~~457~~493,~~494~~543.5719 0.00 ~~0.00~~ AII-1 ~~385,512,000.00~~11/25/05 3- 12/26/05 32 4.~~87125~~42375% ~~377~~349,~~978~~267,~~696~~218.4117 1,~~300~~373,~~666~~396.6932 0.00 ~~0.00~~ M-1 11/25/05 - 12/26/05 32~~,028,000.00~~ 4.~~05125~~60375% 32,028,000.00 ~~115~~131,~~336~~065.3969 0.00 ~~0.00~~ M-2 ~~30,145,000.00~~11/25/05 - 12/26/05 32 4.~~07125~~62375% 30,145,000.00 ~~109~~123,~~091~~895.4195 0.00 ~~0.00~~ M-3 ~~18,212,000.00~~11/25/05 - 12/26/05 32 4.~~12125~~67375% 18,212,000.00 6675,~~716~~660.6374 0.00 ~~0.00~~ M-4 ~~15,700,000.00~~11/25/05 - 12/26/05 32 4.~~25125~~80375% 15,700,000.00 5967,~~328~~039.~~56 0.~~00 0.00 M-5 ~~14,444,000.00~~11/25/05 - 12/26/05 32 4.~~27125~~82375% 14,444,000.00 5461,~~839~~932.0566 0.00 ~~0.00~~ M-6 11/25/05 - 12~~,560,000.00~~/26/05 32 4.~~30125~~85375% 12,560,000.00 4854,~~021~~189.0742 0.00 ~~0.00~~ M-7 11/25/05 - 12~~,560,000.00~~/26/05 432 5.~~69125~~24375% 12,560,000.00 5258,~~375~~543.2056 0.00 ~~0.00~~ M-8 ~~8,792,000.00~~11/25/05 4- 12/26/05 32 5.~~79125~~34375% 8,792,000.00 3741,~~444~~762.~~15 0.~~00 0.00 M-9 11/25/05 - 12~~,560,000.00~~/26/05 32 5.~~34125~~89375% 12,560,000.00 5965,~~632~~800.0944 0.00 ~~0.00~~ M-10 11/25/05 - 12~~,560,000.00~~/26/05 32 6.~~14125~~69375% 12,560,000.00 6874,~~563~~732.~~64 0.~~00 0.00 M-11 ~~7,536,000.00~~11/25/05 - 12/26/05 32 6.~~14125~~69375% 7,536,000.00 4144,~~138~~839.1920 0.00 ~~0.00~~ M-12 ~~9,420,000.00~~11/25/05 - 12/26/05 32 6.~~14125~~69375% 9,420,000.00 5156,~~422~~049.~~73 0.~~00 0.00 M-13 ~~5,024,000.00~~11/25/05 - 12/26/05 32 6.~~14125~~69375% 5,024,000.00 2729,~~425~~892.4680 0.00 ~~0.00~~ M-14 ~~3,768,000.00~~11/25/05 - 12/26/05 32 6.~~04125~~59375% 3,768,000.00 2022,~~234~~084.1667 0.00 ~~0.00~~ CE ~~9,420,616.84~~N/A N/A 0.00000% 9,420,034.63 0.00 0.00 ~~0.00~~ Totals ~~1,256,004,616.84~~ 4,~~371~~722,~~700~~115.5534 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 PP 0.00 0.00 ~~177~~421,~~337~~492.7238 0.00 0.01 R 0.00 0.00 0.00 0.00 0.00 AI-1A 0.00 0.00 1,~~801~~947,~~970~~688.5669 0.00 ~~517~~481,~~425~~646,~~009~~989.7950 AI-1B 0.00 0.00 ~~457~~493,~~494~~543.5719 0.00 ~~129~~120,~~356~~412,~~738~~199.1953 AII-1 0.00 0.00 1,~~300~~373,~~666~~396.6931 0.00 ~~369~~331,~~516~~071,~~165~~747.3864 M-1 0.00 0.00 ~~115~~131,~~336~~065.3969 0.00 32,028,000.00 M-2 0.00 0.00 ~~109~~123,~~091~~895.4195 0.00 30,145,000.00 M-3 0.00 0.00 6675,~~716~~660.6374 0.00 18,212,000.00 M-4 0.00 0.00 5967,~~328~~039.5600 0.00 15,700,000.00 M-5 0.00 0.00 5461,~~839~~932.0566 0.00 14,444,000.00 M-6 0.00 0.00 4854,~~021~~189.0742 0.00 12,560,000.00 M-7 0.00 0.00 5258,~~375~~543.2056 0.00 12,560,000.00 M-8 0.00 0.00 3741,~~444~~762.1500 0.00 8,792,000.00 M-9 0.00 0.00 5965,~~632~~800.0944 0.00 12,560,000.00 M-10 0.00 0.00 6874,~~563~~732.6400 0.00 12,560,000.00 M-11 0.00 0.00 4144,~~138~~839.1920 0.00 7,536,000.00 M-12 0.00 0.00 5156,~~422~~049.7300 0.00 9,420,000.00 M-13 0.00 0.00 2729,~~425~~892.4680 0.00 5,024,000.00 M-14 0.00 0.00 2022,~~234~~084.1667 0.00 3,768,000.00 CE 0.00 0.00 21,~~052~~356,~~548~~639.6982 0.00 9,420,034.63 Totals 0.00 0.00 6,~~601~~500,~~586~~247.9652 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~~ PP N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ AI-1A 11/25/05 - 12/26/05 532,610,000.00 34.~~86125~~41375% ~~985~~932.~~74135260~~083929 3.~~38328338~~656876 0.~~00000000~~000000 ~~0.00000000~~ AI-1B 11/25/05 - 12/26/05 133,153,000.00 34.~~92125~~47375% ~~985~~932.~~74135258~~083929 3.~~43585627~~706587 0.~~00000000~~000000 ~~0.00000000~~ AII-1 11/25/05 - 12/26/05 385,512,000.00 34.~~87125~~42375% ~~980~~905.~~45896473~~982740 3.~~37386823~~562525 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 32,028,000.00 4.~~05125~~60375% 1000.~~00000000~~000000 34.~~60111122~~092222 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 30,145,000.00 4.~~07125~~62375% 1000.~~00000000~~000000 34.~~61888904~~110000 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 18,212,000.00 4.~~12125~~67375% 1000.~~00000000~~000000 34.~~66333352~~154444 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 15,700,000.00 4.~~25125~~80375% 1000.~~00000000~~000000 34.~~77888917~~270000 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 14,444,000.00 4.~~27125~~82375% 1000.~~00000000~~000000 34.~~79666644~~287778 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 12,560,000.00 4.~~30125~~85375% 1000.~~00000000~~000000 34.~~82333360~~314444 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 12,560,000.00 45.~~69125~~24375% 1000.~~00000000~~000000 4.~~17000000~~661111 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 8,792,000.00 45.~~79125~~34375% 1000.~~00000000~~000000 4.~~25888876~~750000 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 12,560,000.00 5.~~34125~~89375% 1000.~~00000000~~000000 45.~~74777787~~238889 0.~~00000000~~000000 ~~0.00000000~~ M-10 11/25/05 - 12/26/05 12,560,000.00 6.~~14125~~69375% 1000.~~00000000~~000000 5.~~45888854~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-11 11/25/05 - 12/26/05 7,536,000.00 6.~~14125~~69375% 1000.~~00000000~~000000 5.~~45888933~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-12 11/25/05 - 12/26/05 9,420,000.00 6.~~14125~~69375% 1000.~~00000000~~000000 5.~~45888854~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-13 11/25/05 - 12/26/05 5,024,000.00 6.~~14125~~69375% 1000.~~00000000~~000000 5.~~45888933~~950000 0.~~00000000~~000000 ~~0.00000000~~ M-14 11/25/05 - 12/26/05 3,768,000.00 6.~~04125~~59375% 1000.~~00000000~~000000 5.~~37000000~~861112 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 9,420,616.84 0.00000% 999.~~93819831~~938198 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 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 PP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AI-1A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~38328338~~656876 0.~~00000000~~000000 ~~971~~904.~~48947596~~314582 AI-1B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~43585627~~706587 0.~~00000000~~000000 ~~971~~904.~~48947594~~314582 AII-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~37386823~~562525 0.~~00000000~~000000 ~~958~~858.~~50755717~~784545 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~60111122~~092222 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~61888904~~110000 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~66333352~~154444 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~77888917~~270000 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~79666644~~287778 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~82333360~~314444 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~17000000~~661111 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~25888876~~750000 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 45.~~74777787~~238889 0.~~00000000~~000000 1000.~~00000000~~000000 M-10 0.~~00000000~~000000 0.~~00000000~~000000 5.~~45888854~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-11 0.~~00000000~~000000 0.~~00000000~~000000 5.~~45888933~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-12 0.~~00000000~~000000 0.~~00000000~~000000 5.~~45888854~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-13 0.~~00000000~~000000 0.~~00000000~~000000 5.~~45888933~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 M-14 0.~~00000000~~000000 0.~~00000000~~000000 5.~~37000000~~861112 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~217~~144.~~87837515~~007536 0.~~00000000~~000000 999.~~93819831~~938198 (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~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~25,062,328.90~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 250,833.96 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 25,313,162.86 Withdrawals Reimbursement for Servicer Advances 228,944.70 Payment of Service Fee 531,728.01 Payment of Interest and Principal 24,552,490.15 Total Withdrawals (Pool Distribution Amount) 25,313,162.86 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~516~~489,~~240~~393.7902 Credit Risk Management Fee ~~15,487~~0.2200 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~531~~489,~~728~~393.0102 *Servicer Payees include: WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Fixed ~~DELINQUENT~~& ~~BANKRUPTCY~~Mixed ~~FORECLOSURE~~ARM ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~6.725505% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.225505% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No6.225505% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~346 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~7,167 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 0Paid 0In 0Full 0170 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~0.00~~Loan 30Count ~~Days~~6,997 ~~219~~Beginning 3Scheduled 0Collateral 0Balance ~~222 28~~1,~~301~~174,~~754.51 340~~543,~~140~~245.2546 ~~0.00~~Ending ~~0.00~~Scheduled 28Collateral Balance 1,~~641~~137,~~894~~859,971.7630 60Ending ~~Days~~Actual 47Collateral 2Balance 0at 030-Nov-2005 ~~49 5~~1,~~889~~137,~~428.24 87~~859,~~743~~971.0930 ~~0.00~~Monthly ~~0.00~~P&I 5Constant 7,~~977~~689,~~171~~441.3339 90Special ~~Days~~Servicing 2Fee 0 ~~20 0 22 291,276~~.~~16 0.~~00 ~~2,492,539.88~~Prepayment ~~0.00~~Penalty ~~2,783,816.04~~Waived ~~120~~Amount ~~Days~~ 0 ~~0 1 0 1 0~~.00 ~~0.00~~Prepayment ~~89,849.35~~Penalty ~~0.00~~Waived ~~89,849.35~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+ Days~~ 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Ending ~~268~~Scheduled 5Balance 21for 0Premium ~~294~~Loans 341,~~482~~137,~~458.91 427~~859,~~883~~971.3430 ~~2,582,389.23~~Scheduled ~~0.00~~Principal 371,~~492~~106,~~731~~611.4843 NoUnscheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0~~35,576,662.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.970297% 0.040689% 0.000000% 0.000000% 3.010986% 2.317865% 0.027857% 0.000000% 0.000000% 2.345722% 60 Days 0.637461% 0.027126% 0.000000% 0.000000% 0.664587% 0.482334% 0.007186% 0.000000% 0.000000% 0.489520% 90 Days 0.027126% 0.000000% 0.271260% 0.000000% 0.298386% 0.023855% 0.000000% 0.204135% 0.000000% 0.227990% 120 Days 0.000000% 0.000000% 0.013563% 0.000000% 0.013563% 0.000000% 0.000000% 0.007359% 0.000000% 0.007359% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.634884% 0.067815% 0.284823% 0.000000% 3.987522% 2.824054% 0.035043% 0.211493% 0.000000% 3.070590%73

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group 1-ARM NoGroup of1-Fixed ~~Loans~~Group No2-ARM ofCollateral ~~Loans~~Description NoMixed ofARM ~~Loans~~Mixed NoFixed ofMixed ~~Loans~~ARM NoWeighted ofAverage ~~Loans~~Coupon ~~Principal~~Rate ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~6.00920391 06.00849775 06.00401346 ~~0.00~~Weighted 30Average ~~Days~~Net ~~179~~Rate ~~3 0 0 182 19,766,264~~6.61420391 ~~340,140~~6.25349775 05.00901346 ~~0.00~~Weighted ~~20,106,404.86~~Average 60Remaining ~~Days~~Term 44353 2302 0353 0Beginning 46Loan ~~5,225,484.53~~Count 874,~~743.09~~843 ~~0.00~~918 ~~0.00 5~~1,~~313,227.62~~304 90Loans ~~Days~~Paid 1In 0Full 17108 011 1848 ~~89,747.87~~Ending ~~0.00~~Loan 1Count 4,~~736,012.20~~735 ~~0.00~~907 1,~~825,760.07~~256 ~~120~~Beginning ~~Days~~Scheduled 0Balance ~~0 1 0 1 0~~628,236,291.0027 ~~0.00 89~~121,~~849~~963,528.3525 ~~0.00 89~~386,~~849~~998,800.3536 ~~150~~Ending ~~Days~~Scheduled 0Balance ~~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 224 5 18 0 247 25~~611,~~081~~396,~~497~~446.0112 ~~427~~120,~~883.34 1~~315,~~825,861~~569.5577 ~~0.00 27~~370,~~335~~428,~~241~~758.9097 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~3.594378%~~And ~~0.060241%~~Interest ~~0.000000%~~Constant 0.000000% 3.654618% 3.030192% 0.052144% 0.000000% 0.000000% 3.082336% 60 Days 0.883534% 0.040161% 0.000000% 0.000000% 0.923695% 0.801073% 0.013451% 0.000000% 0.000000% 0.814524% 90 Days 0.020080% 0.000000% 0.341365% 0.000000% 0.361446% 0.013758% 0.000000% 0.266133% 0.000000% 0.279891% 120 Days 0.000000% 0.000000% 0.020080% 0.000000% 0.020080% 0.000000% 0.000000% 0.013774% 0.000000% 0.013774% 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 4,170,065.~~497992%~~55 0851,142.~~100402%~~93 02,428,181.~~361446%~~54 ~~0.000000%~~Scheduled ~~4.959839%~~Principal 3547,031.~~845024%~~41 0154,957.~~065595%~~32 0363,753.~~279907%~~87 ~~0.000000%~~Unscheduled ~~4.190526% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1-Fixed 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~~16,292,813.0074 ~~0.00 0.00 0.00 30 Days 13 0 0 0 13~~ 1,~~249~~493,~~675~~001.5216 ~~0.00 0.00 0.00 1~~16,~~249~~206,~~675~~287.52 60Scheduled ~~Days~~Interest ~~0 0 0 0 0 0~~3,623,034.0014 0696,185.0061 02,064,427.0067 ~~0.00~~Servicing ~~0.00~~Fee ~~90 Days 0 0 0 0 0 0~~261,765.0013 050,818.0014 0161,249.0049 ~~0.00~~Master ~~0.00~~Servicing ~~120~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Trustee ~~0.00~~Fee ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~FRY ~~0.00~~Amount ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~Totals~~Fee 13 0 ~~0 0 13 1,249,675~~.~~52 0.~~00 0.00 0.00 ~~1,249,675.52~~Other ~~0-29~~Fee ~~Days~~ 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.399354% 0.000000% 0.000000% 0.000000% 1.399354% 1.006796% 0.000000% 0.000000% 0.000000% 1.006796% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.399354% 0.000000% 0.000000% 0.000000% 1.399354% 1.006796% 0.000000% 0.000000% 0.000000% 1.006796% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-ARM 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~~Pool 30Insurance ~~Days~~Fee 27 0 ~~0 0 27 7,285,814~~.~~38 0.~~00 0.00 0.00 ~~7,285,814.38~~Spread ~~60 Days 3 0 0 0 3 663,943.71 0.00 0.00 0.00 663,943.71 90 Days~~ 1 0 ~~3 0 4 201,528~~.~~29 0.~~00 ~~756,527.68~~ 0.00 ~~958,055.97 120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Spread ~~0.00~~2 0.00 0.00 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Spread ~~0.00~~3 0.00 0.00 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Net ~~0.00~~Interest ~~0.00 0.00 Totals 31 0~~ 3 ~~0 34 8~~,~~151~~361,~~286~~269.3801 ~~0.00 756~~645,~~527~~367.6847 ~~0.00 8~~1,~~907~~903,~~814~~178.0618 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.982379% 0.000000% 0.000000% 0.000000% 1.982379% 1.789426% 0.000000% 0.000000% 0.000000% 1.789426% 60 Days 0.220264% 0.000000% 0.000000% 0.000000% 0.220264% 0.163067% 0.000000% 0.000000% 0.000000% 0.163067% 90 Days 0.073421% 0.000000% 0.220264% 0.000000% 0.293686% 0.049496% 0.000000% 0.185806% 0.000000% 0.235302% 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 2.276065% 0.000000% 0.220264% 0.000000% 2.496329% 2.001989% 0.000000% 0.185806% 0.000000% 2.187795% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2-FIXED 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~~Cumulative 30Realized ~~Days~~Loss 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage ~~0.00~~of 60Cumulative ~~Days~~Losses 0 ~~0 0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment ~~0.00~~Penalty 90Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~120~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 0.00 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0~~Pass-29Through ~~Days~~Rate 06.~~000000%~~420391 06.~~000000%~~349775 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%901346

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~2-FIXED ~~Funds~~Total Collateral Description Mixed Fixed Fixed & Mixed ARM Weighted Average Coupon Rate 6.400360 6.725505 Weighted Average Net Rate 5.900360 6.225505 Weighted Average Remaining Term 294 346 Beginning Loan Count 102 7,167 Loans Paid In Full 3 170 Ending Loan Count 99 6,997 Beginning Scheduled Balance 37,344,625.58 1,174,543,245.46 Ending scheduled Balance 35,719,196.44 1,137,859,971.30 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 240,051.37 7,689,441.39 Scheduled Principal 40,868.83 1,106,611.43 Unscheduled Principal 1,584,560.31 35,576,662.73 Scheduled Interest 199,182.54 6,582,829.96 Servicing Fee 15,560.26 489,393.02 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~Trustee ofFee ~~Contaminated~~0.00 ~~Properties~~0.00 FRY Amount 0.00 ~~Periodic~~0.00 ~~Advance~~Special ~~250~~Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 183,~~833~~622.9628 6,093,436.94 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.900360 6.225505

~~SUBORDINATION~~Additional ~~LEVEL/CREDIT~~Reporting ~~ENHANCEMENT/CLASS~~- ~~PERCENTAGE~~Deal ~~AND~~Level ~~PREPAYMENT~~Miscellaneous ~~PERCENTAGE~~Reporting ~~Current~~OC ~~Original~~Amount ~~$ Original % Current $ Current % Class% Prepayment% Class R 590~~9,~~241~~420,~~616~~034.8463 ~~46.99358656%~~OC ~~574,245,200.02~~Deficiency ~~47.02969095%~~ 0.~~000000%~~00 OC Surplus 0.~~000000%~~00 ~~Please~~OC ~~Refer~~Target ~~to the Prospectus Supplement for a Full Description of Loss Exposure~~9,420,034.63

~~Summary~~LOAN 12STATUS ~~Month~~STRATIFICATION/CREDIT ~~REO~~ENHANCEMENT History*STATEMENT ~~New~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans ~~Month~~No ~~REO~~of ~~Percentage~~Loans No of Loans inNo ~~REO~~of 0Loans ~~Oct-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Dec-04~~Balance 0~~.000% Jan~~-0529 Days 0~~.000%~~ ~~Current~~0 ~~REO~~0 ~~Total~~0 ~~Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Apr-05~~30 ~~0.000%~~Days ~~Current~~303 ~~Principal~~4 ~~Balance~~1 0~~.00~~ ~~May-05~~308 045,471,278.~~000%~~09 ~~Jun-05 0~~374,191.~~000%~~49 ~~Jul-05 0~~245,288.~~000%~~86 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05 0~~46,090,758.~~000%~~44 *The60 ~~text~~Days ~~reported~~104 in5 ~~the~~1 ~~above~~0 ~~table~~110 is14,824,798.48 ~~presented~~527,634.74 ~~graphically~~134,195.04 ~~on the monthly bond remittance report~~0.00 ~~The monthly bond remittance report can be viewed online at www~~15,486,628.~~ctslink.com.~~26 ~~Group~~90 ~~1-ARM~~Days 1248 ~~Month~~0 ~~REO~~30 ~~History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04~~78 06,018,413.~~000%~~15 ~~Original Principal Balance~~ 0.00 ~~Nov-04 0~~3,940,053.~~000%~~17 ~~Current Principal Balance~~ 0.00 ~~Dec-04 0~~9,958,466.~~000%~~32 ~~Jan-05~~120 ~~0.000%~~Days ~~Current~~9 ~~REO~~5 ~~Total~~16 ~~Feb-05~~ 0~~.000%~~ ~~Loans~~30 in1,130,758.37 ~~REO~~523,605.18 ~~0 Mar-05 0~~2,459,664.~~000%~~77 ~~Original Principal Balance~~ 0.00 ~~Apr-05 0~~4,114,028.~~000%~~32 ~~Current~~150 ~~Principal~~Days ~~Balance~~3 ~~0.00~~3 ~~May-05~~9 0~~.000%~~ ~~Jun-05~~15 0219,727.~~000%~~70 ~~Jul-05~~342,687.08 0923,379.~~000%~~94 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05 0~~1,485,794.~~000%~~72 *The180+ ~~text~~Days ~~reported~~0 in4 ~~the~~15 ~~above~~2 ~~table~~21 is0.00 ~~presented~~712,276.64 ~~graphically~~1,631,124.73 on102,132.02 ~~the monthly bond remittance report~~2,445,533.39 ~~The~~Totals ~~monthly~~467 ~~bond~~21 ~~remittance~~72 ~~report~~2 ~~can~~562 be67,664,975.79 ~~viewed~~2,480,395.13 ~~online~~9,333,706.51 at102,132.02 ~~www~~79,581,209.~~ctslink.com.~~45 ~~Group~~No ~~1-Fixed~~of 12Loans ~~Month~~No ~~REO~~of History*Loans ~~New~~No ~~REO~~of Loans ~~Month~~No ~~REO~~of ~~Percentage~~ Loans inNo ~~REO~~of 0Loans ~~Oct-04~~Principal ~~0.000%~~Balance ~~Original~~ Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance 0~~.00 Dec~~-0429 Days 0.~~000~~000000% ~~Jan-05~~0.000000% 0.~~000~~000000% ~~Current REO Total Feb-05~~ 0.~~000~~000000% ~~Loans in REO~~ 0.000000% ~~Mar-05~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00000000% ~~Apr-05~~ 0.~~000~~000000% ~~Current~~30 ~~Principal~~Days ~~Balance~~4.330427% 0.00057167% ~~May-05~~ 0.~~000~~014292% ~~Jun-05~~ 0.~~000~~000000% ~~Jul-05~~4.401887% 3.996210% 0.~~000~~032886% ~~Aug-05~~ 0.~~000~~021557% ~~Sep-05~~ 0.~~000~~000000% *The4.050653% ~~text~~60 ~~reported~~Days in1.486351% ~~the~~0.071459% ~~above~~0.014292% ~~table~~0.000000% is1.572102% ~~presented~~1.302867% ~~graphically~~0.046371% on0.011794% ~~the~~0.000000% ~~monthly bond remittance report~~1.361031% ~~The~~90 ~~monthly~~Days ~~bond remittance report can be viewed online at www~~0.~~ctslink.com.~~686008% ~~Group 2-ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.000000% ~~Oct-04~~ 0.~~000~~428755% ~~Original Principal Balance~~ 0.00000000% ~~Nov-04~~1.114763% 0.~~000~~528924% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~346269% ~~Jan-05~~ 0.~~000~~000000% ~~Current REO Total Feb-05~~ 0.~~000~~875193% ~~Loans~~120 inDays ~~REO~~ 0.128627% ~~Mar-05~~ 0.~~000~~071459% ~~Original Principal Balance~~ 0.00228669% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00428755% ~~May-05~~ 0.~~000~~099376% ~~Jun-05~~ 0.~~000~~046017% ~~Jul-05~~ 0.~~000~~216166% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~361558% *The150 ~~text~~Days ~~reported in the above table is presented graphically on the monthly bond remittance report~~0.042876% ~~The monthly bond remittance report can be viewed online at www~~0.~~ctslink.com.~~042876% ~~Group 2-FIXED 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.128627% ~~Oct-04~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00214378% ~~Nov-04~~ 0.~~000~~019311% ~~Current Principal Balance~~ 0.00030117% ~~Dec-04~~ 0.~~000~~081151% ~~Jan-05~~ 0.~~000~~000000% ~~Current REO Total Feb-05~~ 0.~~000~~130578% ~~Loans~~180+ inDays ~~REO~~ 0.000000% ~~Mar-05~~ 0.~~000~~057167% ~~Original Principal Balance~~ 0.00214378% ~~Apr-05~~ 0.~~000~~028584% ~~Current Principal Balance~~ 0.00300129% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~ 0.~~000~~062598% ~~Jul-05~~ 0.~~000~~143350% ~~Aug-05~~ 0.~~000~~008976% ~~Sep-05~~ 0.~~000~~214924% *TheTotals ~~text~~6.674289% ~~reported~~0.300129% in1.029012% ~~the~~0.028584% ~~above~~8.032014% ~~table~~5.946687% is0.217988% ~~presented~~0.820286% ~~graphically on the monthly bond remittance report~~0.008976% ~~The monthly bond remittance report can be viewed online at www~~6.~~ctslink.com.~~993937%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~Month~~Class ~~Loan~~A ~~First~~Insufficient ~~Original~~Funds ~~Loan~~0.00 ~~Entered Payment LTV at~~ Principal ~~Group~~Balance ~~Number~~of ~~REO~~Contaminated ~~Date~~Properties ~~State~~0.00 ~~Origination~~Periodic ~~Balance~~Advance ~~No REO loans this period~~518,311.28

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~Group 1-ARM ~~All~~No ~~Mortgage~~of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~No ~~Loan~~of Loans Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 219 3 1 0 223 26,567,493.31 265,635.39 245,288.86 0.00 27,078,417.56 60 Days 84 4 1 0 89 9,245,252.00 368,451.60 134,195.04 0.00 9,747,898.64 90 Days 37 0 26 0 63 3,802,907.61 0.00 3,208,378.47 0.00 7,011,286.08 120 Days 6 5 13 0 24 599,607.13 523,605.18 1,549,698.21 0.00 2,672,910.52 150 Days 3 2 9 0 14 219,727.70 108,691.72 923,379.94 0.00 1,251,799.36 180+ Days 0 3 12 2 17 0.00 362,779.73 1,030,104.79 102,132.02 1,495,016.54 Totals 349 17 62 2 430 40,434,987.75 1,629,163.62 7,091,045.31 102,132.02 49,257,328.70 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.625132% 0.063358% 0.021119% 0.000000% 4.709609% 4.345379% 0.043447% 0.040119% 0.000000% 4.428946% 60 Days 1.774023% 0.084477% 0.021119% 0.000000% 1.879620% 1.512153% 0.060264% 0.021949% 0.000000% 1.594366% 90 Days 0.781415% 0.000000% 0.549102% 0.000000% 1.330517% 0.622004% 0.000000% 0.524762% 0.000000% 1.146766% 120 Days 0.126716% 0.105597% 0.274551% 0.000000% 0.506864% 0.098072% 0.085641% 0.253469% 0.000000% 0.437181% 150 Days 0.063358% 0.042239% 0.190074% 0.000000% 0.295671% 0.035939% 0.017778% 0.151028% 0.000000% 0.204744% 180+ Days 0.000000% 0.063358% 0.253432% 0.042239% 0.359029% 0.000000% 0.059336% 0.168484% 0.016705% 0.244525% Totals 7.370644% 0.359029% 1.309398% 0.042239% 9.081309% 6.613546% 0.266466% 1.159811% 0.016705% 8.056528% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group ~~Number~~1-Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance ~~Date~~Principal ~~Delinquent~~Balance ~~Rate~~Principal ~~Interest~~Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 27 1 0 0 28 2,967,970.23 108,556.10 0.00 0.00 3,076,526.33 60 Days 1 0 0 0 1 151,484.68 0.00 0.00 0.00 151,484.68 90 Days 3 0 2 0 5 420,015.89 0.00 151,408.86 0.00 571,424.75 120 Days 0 0 1 0 1 0.00 0.00 36,354.35 0.00 36,354.35 150 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 31 1 3 0 35 3,539,470.80 108,556.10 187,763.21 0.00 3,835,790.11 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.976847% 0.110254% 0.000000% 0.000000% 3.087100% 2.466821% 0.090226% 0.000000% 0.000000% 2.557048% 60 Days 0.110254% 0.000000% 0.000000% 0.000000% 0.110254% 0.125906% 0.000000% 0.000000% 0.000000% 0.125906% 90 Days 0.330761% 0.000000% 0.220507% 0.000000% 0.551268% 0.349095% 0.000000% 0.125843% 0.000000% 0.474938% 120 Days 0.000000% 0.000000% 0.110254% 0.000000% 0.110254% 0.000000% 0.000000% 0.030216% 0.000000% 0.030216% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.417861% 0.110254% 0.330761% 0.000000% 3.858875% 2.941823% 0.090226% 0.156059% 0.000000% 3.188108% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 2-ARM 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 56 0 0 0 56 15,532,216.35 0.00 0.00 0.00 15,532,216.35 60 Days 17 1 0 0 18 4,393,415.77 159,183.14 0.00 0.00 4,552,598.91 90 Days 8 0 2 0 10 1,795,489.65 0.00 580,265.84 0.00 2,375,755.49 120 Days 3 0 2 0 5 531,151.24 0.00 873,612.21 0.00 1,404,763.45 150 Days 0 1 0 0 1 0.00 233,995.36 0.00 0.00 233,995.36 180+ Days 0 1 3 0 4 0.00 349,496.91 601,019.94 0.00 950,516.85 Totals 84 3 7 0 94 22,252,273.01 742,675.41 2,054,897.99 0.00 25,049,846.41 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 4.458599% 0.000000% 0.000000% 0.000000% 4.458599% 4.193037% 0.000000% 0.000000% 0.000000% 4.193037% 60 Days 1.353503% 0.079618% 0.000000% 0.000000% 1.433121% 1.186035% 0.042973% 0.000000% 0.000000% 1.229008% 90 Days 0.636943% 0.000000% 0.159236% 0.000000% 0.796178% 0.484706% 0.000000% 0.156647% 0.000000% 0.641353% 120 Days 0.238854% 0.000000% 0.159236% 0.000000% 0.398089% 0.143388% 0.000000% 0.235838% 0.000000% 0.379226% 150 Days 0.000000% 0.079618% 0.000000% 0.000000% 0.079618% 0.000000% 0.063169% 0.000000% 0.000000% 0.063169% 180+ Days 0.000000% 0.079618% 0.238854% 0.000000% 0.318471% 0.000000% 0.094349% 0.162250% 0.000000% 0.256599% Totals 6.687898% 0.238854% 0.557325% 0.000000% 7.484076% 6.007167% 0.200491% 0.554735% 0.000000% 6.762392% DELINQUENT BANKRUPTCY FORECLOSURE REO ~~loans~~TOTAL ~~this~~Group ~~period~~2-FIXED No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 403,598.20 0.00 0.00 0.00 403,598.20 60 Days 2 0 0 0 2 1,034,646.03 0.00 0.00 0.00 1,034,646.03 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,438,244.23 0.00 0.00 0.00 1,438,244.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.010101% 0.000000% 0.000000% 0.000000% 1.010101% 1.129920% 0.000000% 0.000000% 0.000000% 1.129920% 60 Days 2.020202% 0.000000% 0.000000% 0.000000% 2.020202% 2.896611% 0.000000% 0.000000% 0.000000% 2.896611% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.030303% 0.000000% 0.000000% 0.000000% 3.030303% 4.026530% 0.000000% 0.000000% 0.000000% 4.026530%

~~Summary~~SUBORDINATION 12LEVEL/CREDIT ~~Month~~ENHANCEMENT/CLASS ~~Foreclosure~~PERCENTAGE History*AND ~~New~~PREPAYMENT ~~Foreclosure~~PERCENTAGE ~~Loans Month Foreclosure Percentage Loans in Foreclosure 20 Oct-04 0.000% Original Principal Balance 2,502,050.00 Nov-04 0.000%~~ Current ~~Principal Balance 2,492,539.88 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 21 Mar-05 0.000%~~ Original ~~Principal~~$ Balance 2,592,050.00 Apr-05 0.000% Current Principal Balance 2,582,389.23 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.007% Sep-05 0.211% *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-ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 17 Oct-04 0.000% Original ~~Principal Balance 1,742,630.00 Nov-04 0.000~~% Current ~~Principal~~$ ~~Balance 1,736,012.20 Dec-04 0.000% Jan-05 0.000%~~ Current ~~Foreclosure Total Feb-05 0.000~~% ~~Loans in Foreclosure 18 Mar-05 0.000~~Class% ~~Original Principal Balance 1,832,630.00 Apr-05 0.000~~Prepayment% ~~Current~~Class ~~Principal~~R ~~Balance 1~~590,~~825~~241,~~861~~616.5584 ~~May-05 0~~46.~~000~~99358656% Jun-05 0.000% Jul-05 0.000% Aug-05 0.014% Sep-05 0.280% *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-Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-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-ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Oct-04 0.000% Original Principal Balance 759535,~~420.00 Nov-04 0.000% Current Principal Balance 756~~800,~~527~~782.6828 ~~Dec-04 0~~47.~~000~~08846394% ~~Jan-05~~ 0.~~000~~000000% ~~Current Foreclosure Total Feb-05~~ 0.~~000~~000000% ~~Loans~~Please inRefer ~~Foreclosure~~to ~~3 Mar-05 0.000% Original Principal Balance 759,420.00 Apr-05 0.000% Current Principal Balance 756,527.68 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.186% *The text reported in~~ the ~~above~~Prospectus ~~table~~Supplement isfor ~~presented~~a ~~graphically~~Full onDescription ~~the~~of ~~monthly~~Loss ~~bond remittance report~~Exposure. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2-FIXED 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal~~ Group ~~Number FC Date State Origination Balance Group~~ 1-ARM ~~0141205732~~Days ~~Sep-2005~~Number ~~01-Jan-2005~~of MNAggregate ~~90.00~~Percentage ~~127,800.00~~of ~~Group~~Number ~~1-ARM~~of ~~0142328608~~Aggregate ~~Aug-2005~~Percentage ~~01-May-2005~~of TXDelinquent ~~75.00~~Loans ~~90,000.00~~Outstanding ~~Group~~Balance(%) ~~1-ARM~~Loans ~~0142455104~~Oustanding ~~Sep-2005~~Balance(%) ~~01-May-2005~~Balance($) IABalance($) ~~80.00~~180 ~~52,000.00 Group 1~~-~~ARM~~ ~~0142808823~~209 ~~Sep-2005~~21 ~~01-Apr-2005 CA 79.17 190~~2,~~000.00 Group 1-ARM 0142957695 Sep-2005 01-Apr-2005 FL 80.00 140~~445,~~000~~533.0039 ~~Group 1-ARM 0143137958 Sep-2005 01-May-2005 AK 85~~0.00215 ~~96,050.00~~17 ~~Group~~ 1~~-ARM 0143147882 Sep-2005 01-May-2005 IA 95.00 104~~,~~405.00 Group 1-ARM 0143172088 Sep-2005 01-May-2005 NC 89.29 100~~495,~~000~~016.0054 ~~Group 1-ARM 0143204394 Sep-2005 01-Jun-2005 AL 80~~0.00245 ~~147,200.00~~Total ~~Group~~21 ~~1-ARM 0143277317 Sep-2005 01-May-2005 LA 80.00 52~~2,~~800.00 Group 1-ARM 0143438802 Sep-2005 01-May-2005 TX 100.00 142~~445,~~000~~533.0039 ~~Group 1-ARM 0143515443 Sep-2005 01-May-2005 NC 85~~0.00215 ~~48,025.00~~17 ~~Group~~ 1~~-ARM 0143534063 Sep-2005 01-May-2005 TN 90.00 55~~,~~800.00 Group 1-ARM 0143760213 Sep-2005 01-Jun-2005 TN 85.00 46~~495,~~750~~016.0054 ~~Group 1-ARM 0143839835 Sep-2005 01-Jun-2005 MO 80~~0.00 120,000.00 Group 1-ARM 0143875045 Sep-2005 01-Jun-2005 MN 70.91 117,000.00 Group 1-ARM 0143965531 Sep-2005 01-Jun-2005 MD 80.00 132,000.00 Group 1-ARM 0144081304 Sep-2005 01-Jun-2005 OH 80.00 70,800.00 Group 2-ARM 0142472646 Sep-2005 01-Apr-2005 AZ 80.00 191,920.00 Group 2-ARM 0143802544 Sep-2005 01-Jun-2005 OR 80.00 216,000.00 Group 2-ARM 0143995637 Sep-2005 01-Jun-2005 DC 95.00 351,500.00245

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary ~~- All Mortgage Loans in Foreclosure during Current Period~~ (continued) ~~Current Paid Current Approximate Loan Principal To Months Loan Delinquent~~ Group ~~Number Balance Date Delinquent Rate Interest Group~~ 1-~~ARM~~Fixed ~~0141205732 127,098.90 01-May-2005 3 8.625% 3,447.10~~ Group 12-ARM ~~0142328608~~Days ~~89,849.35~~Number ~~01-Apr-2005~~of 4Aggregate ~~11.375%~~Percentage ~~3,259.52~~of ~~Group~~Number ~~1-ARM~~of ~~0142455104~~Aggregate ~~51,866.63~~Percentage ~~01-May-2005~~of 3Delinquent ~~9.375%~~Loans ~~1,536.19~~Outstanding ~~Group 1-ARM 0142808823 189,140.61 01-May-2005 3 7.500~~Balance(%) ~~4,420.88~~Loans ~~Group~~Oustanding ~~1-ARM 0142957695 139,211.57 01-May-2005 3 6.375~~Balance(%) ~~2,732.07~~Balance($) ~~Group~~Balance($) ~~1-ARM~~180 ~~0143137958 95,331.57 01~~-~~May-2005~~ 3209 ~~7.750%~~0 ~~2,307~~0.7500 ~~Group 1-ARM 0143147882 104,086~~0.06000 ~~01-May-2005~~4 ~~3 8.750% 2,866.18 Group 1-ARM 0143172088 99,656.53 01-May-2005 3 7.~~950~~% 2~~,~~478~~516.6785 ~~Group 1-ARM 0143204394 146,708~~0.32257 ~~01-May-2005~~Total 30 60.~~950%~~00 ~~3,160~~0.21000 ~~Group~~4 ~~1-ARM 0143277317 52,634.50 01-May-2005 3 8.~~950~~% 1~~,~~484~~516.45 Group 1-ARM 0143438802 141,466.42 01-May-2005 3 7.500% 3,306.53 Group 1-ARM 0143515443 47,860.05 01-May-2005 3 7.950% 1,190.38 Group 1-ARM 0143534063 55,624.11 01-May-2005 3 8.375% 1,462.23 Group 1-ARM 0143760213 46,674.67 01-May-2005 3 10.500% 1,557.24 Group 1-ARM 0143839835 119,754.75 01-May-2005 3 9.375% 3,546.85 ~~Group 1-ARM 0143875045 116,778~~0.93 01-May-2005 3 9.750% 3,604.53 Group 1-ARM 0143965531 131,541.55 01-May-2005 3 6.750% 2,745.84 Group 1-ARM 0144081304 70,577.03 01-May-2005 3 7.250% 1,590.82 Group 2-ARM 0142472646 191,114.38 01-May-2005 3 7.875% 3,528.69 Group 2-ARM 0143802544 215,047.76 01-May-2005 3 5.500% 2,694.08 Group 2-ARM 0143995637 350,365.54 01-May-2005 3 7.125% 5,812.37257

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description Fixed & Mixed ARM Weighted Average Gross Coupon 6.737770% Weighted Average Net Coupon 6.237770% Weighted Average Pass-Through Rate 6.237770% Weighted Average Maturity~~(~~Stepdown Calculation~~continued) ~~348~~Group ~~Beginning~~2-FIXED ~~Scheduled~~Days ~~Collateral~~Number ~~Loan~~of ~~Count~~Aggregate ~~7,446~~Percentage ~~Number~~of OfDelinquent Loans ~~Paid~~Outstanding ~~In Full 73 Ending Scheduled Collateral Loan Count 7,373 Beginning Scheduled Collateral~~ Balance(%) ~~1,238,977,851.17 Ending Scheduled Collateral~~ Balance($) ~~1,221,026,947.98~~180 ~~Ending Actual Collateral Balance at 31~~-~~Aug-2005~~ ~~1,221,026,947.98~~209 ~~Monthly~~0 ~~P&I Constant 8,114,152~~0.6600 ~~Special Servicing Fee~~ 0.00000 ~~Prepayment~~Total ~~Penalties~~0 0.00 ~~Realized Loss Amount~~ 0.00000 ~~Cumulative~~This ~~Realized~~report ~~Loss~~includes ~~0.00~~all ~~Ending~~loans ~~Scheduled~~greater ~~Balance~~than ~~for~~180 ~~Premium~~days ~~Loans~~delinquent ~~1,221,026,947.98~~regardless ~~Scheduled~~of ~~Principal~~status 1(REO,~~157,529.28~~ ~~Unscheduled Principal 16~~Foreclosure,~~793,373~~ Bankruptcy).91

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Group~~New 1REO Loans Month REO Percentage Loans in REO 0 Jan-~~ARM~~05 ~~Group~~0.000% 1Original Principal Balance 0.00 Feb-~~Fixed~~05 ~~Group~~0.000% 2Current Principal Balance 0.00 Mar-~~ARM~~05 ~~Collateral~~0.000% ~~Description~~Apr-05 ~~Mixed~~0.000% ~~ARM~~Current ~~Mixed~~REO ~~Fixed~~Total ~~Mixed~~May-05 ~~ARM~~0.000% ~~Weighted~~Loans ~~Average~~in ~~Coupon~~REO ~~Rate~~2 6Jun-05 0.~~932867~~000% 6Original Principal Balance 102,550.~~847510~~00 6Jul-05 0.~~424409~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~102,132.02 6Aug-05 0.~~432867~~000% 6Sep-05 0.~~347510~~000% 5Oct-05 0.~~924409~~000% ~~Weighted~~Nov-05 ~~Average~~0.009% ~~Maturity~~Dec-05 ~~348~~0.009% ~~348~~*The ~~348~~text ~~Beginning~~reported ~~Loan~~in ~~Count~~the ~~5,029~~above ~~932~~table ~~1,382~~is ~~Loans~~presented ~~Paid~~graphically Inon ~~Full~~the 49monthly 3bond 20remittance ~~Ending~~report. ~~Loan~~The ~~Count~~monthly ~~4,980~~bond ~~929~~remittance report can be viewed online at www.ctslink.com. Group 1~~,362~~-ARM ~~Beginning~~12 ~~Scheduled~~Month ~~Balance~~REO ~~661,180,926~~History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.15000% ~~124,742,020~~Original Principal Balance 0.8400 ~~415,413,328~~Feb-05 0.31000% ~~Ending~~Current ~~Scheduled~~Principal Balance ~~652,310,588~~0.5600 ~~124,123,986~~Mar-05 0.27000% ~~407,159,394~~Apr-05 0.21000% ~~Record~~Current ~~Date~~REO ~~08/31/2005~~Total ~~08/31/2005~~May-05 ~~08/31/2005~~0.000% ~~Principal~~Loans ~~And~~in ~~Interest~~REO ~~Constant~~2 ~~4,389,122.11~~Jun-05 ~~869,041~~0.10000% ~~2,613,414.29~~Original ~~Scheduled~~ Principal ~~569,222.72~~Balance ~~157~~102,~~230~~550.8700 ~~389,426~~Jul-05 0.77000% ~~Unscheduled~~Current Principal ~~8,301,114.87~~Balance ~~460~~102,~~803~~132.7002 ~~7,864,507~~Aug-05 0.33000% ~~Scheduled~~Sep-05 ~~Interest~~0.000% ~~3,819,899~~Oct-05 0.39000% ~~711,810~~Nov-05 0.23016% ~~2,223,987~~Dec-05 0.52017% ~~Servicing~~*The ~~Fees~~text ~~275,492.05~~reported ~~51,975~~in the above table is presented graphically on the monthly bond remittance report.84 ~~173,088~~The monthly bond remittance report can be viewed online at www.90ctslink.com. ~~Master~~Group ~~Servicing~~1-Fixed ~~Fees~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.00000% ~~Trustee~~Current ~~Fee~~Principal Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~FRY~~Current ~~Amount~~REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% Original Principal Balance 0.00 ~~Special~~Jul-05 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 Aug-05 0.00000% Sep-05 0.00000% ~~Other~~Oct-05 ~~Fee~~0.000% Nov-05 0.00000% Dec-05 0.00000% *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-ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Feb-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Mar-05 10.000% Apr-05 0.00000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~Spread~~Original 2Principal Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Aug-05 30.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Net~~Dec-05 ~~Interest~~0.000% ~~3,544,407~~*The text reported in the above table is presented graphically on the monthly bond remittance report.34 ~~659,834~~The monthly bond remittance report can be viewed online at www.39ctslink.com. Group 2~~,050,898.62~~-FIXED ~~Realized~~12 ~~Loss~~Month ~~Amount~~REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.00000% ~~Cumulative~~Current ~~Realized~~Principal ~~Loss~~Balance 0.00 Mar-05 0.00000% Apr-05 0.00000% ~~Percentage~~Current ofREO ~~Cumulative~~Total ~~Losses~~May-05 0.~~0000~~000% Loans in REO 0~~.0000~~ Jun-05 0.~~0000~~000% ~~Prepayment~~Original ~~Penalties~~Principal Balance 0.00 Jul-05 0.00000% Current Principal Balance 0.00 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.00000% ~~Pass~~Dec-~~Through~~05 ~~Rate 6~~0.~~432867~~000% 6*The text reported in the above table is presented graphically on the monthly bond remittance report.~~347510~~ 5The monthly bond remittance report can be viewed online at www.~~924409~~ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Group 2~~-~~FIXED~~ ~~Total~~All ~~Collateral~~Mortgage ~~Description~~Loans ~~Mixed~~in ~~Fixed~~REO ~~Fixed~~during &Current ~~Mixed~~Period ~~ARM~~Month ~~Weighted~~Loan ~~Average~~First ~~Coupon~~Original ~~Rate 6.405457 6.737770 Weighted Average Net Rate 5.905456 6.237770 Weighted Average Maturity 347 348 Beginning~~ Loan ~~Count~~Entered ~~103~~Payment ~~7,446~~LTV ~~Loans~~at ~~Paid~~Principal InGroup ~~Full~~Number 1REO 73Date ~~Ending~~State ~~Loan~~Origination ~~Count 102 7,373 Beginning Scheduled~~ Balance ~~37,641,575.87~~Group 1~~,238,977,851.17~~-ARM ~~Ending~~0143534063 ~~scheduled Balance 37,432,978.94 1,221,026,947.98 Record Date 08/31/~~Nov-2005 ~~08/31/~~01-May-2005 ~~Principal~~TN ~~And Interest Constant 242,575~~90.~~16 8,114,152.66 Scheduled Principal 41,648.92 1,157,529.28 Unscheduled Principal 166,948.01 16,793,373.91 Scheduled Interest 200,926.24 6,956,623.38 Servicing Fees 15,684.~~00 ~~516~~55,~~240~~800.~~79 Master Servicing Fees 0.~~00 ~~0.00~~Group ~~Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread~~ 1-ARM ~~0.00~~0143760213 ~~0.00~~Nov-2005 ~~Spread~~01-Jun-2005 2TN 085.00 ~~0.00 Spread 3 0.00 0.00 Net Interest 185~~46,~~242~~750.~~24 6,440,382.59 Realized Loss Amount 0.~~00 ~~0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.905457 6.237770~~

~~Prepayment~~REO Loan Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current Period Summary~~ Loans ~~Paid~~in InREO ~~Full~~during ~~Repurchased~~Current ~~Loans~~Period ~~Original~~(continued) Current ~~Original~~Paid Current ~~Principal~~Approximate ~~Principal~~Loan Principal ~~Principal~~To Months Loan Delinquent Group ~~Count~~Number Balance ~~Balance~~Date ~~Count~~Delinquent ~~Balance~~Rate ~~Balance~~Interest Group 1-ARM 490143534063 855,~~295,385~~515.0060 ~~8,269,247.71 0 0.00 0.00 Group 1~~01-~~Fixed~~May-2005 36 ~~444,200~~8.00375% ~~442~~2,~~839~~556.9562 ~~0 0.00 0.00~~ Group 21-ARM 200143760213 746,~~872,942~~616.0042 ~~7,847,229.86~~01-May-2005 06 010.00500% ~~0.00 Group~~ 2~~-FIXED 1 163~~,~~000~~723.~~00 162,523.57 0 0.00 0.00 Total 73 16,775,527.00 16,721,841.09 0 0.00 0.00~~63

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~(continued)~~Loans ~~Summary~~Month ~~Substitution~~Foreclosure Percentage Loans ~~Liquidated~~in ~~Loans~~Foreclosure ~~Curtailments~~38 ~~Original~~Jan-05 ~~Current~~0.000% Original Principal Balance 4,793,950.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~4,765,883.59 ~~Principal~~Mar-05 ~~Curtailment~~0.000% ~~Group~~Apr-05 ~~Count~~0.000% ~~Balance~~Current ~~Balance~~Foreclosure ~~Count~~Total May-05 0.000% Loans in Foreclosure 72 Jun-05 0.000% Original Principal Balance 9,392,005.00 Jul-05 0.000% Current Principal Balance ~~Amount~~9,333,706.51 Aug-05 0.007% Sep-05 0.211% Oct-05 0.368% Nov-05 0.542% Dec-05 0.820% *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-ARM 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 33 Jan-05 0.000% Original Principal Balance 3,856,040.00 Feb-05 0.00000% Current Principal Balance 3,833,263.79 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 62 Jun-05 0.000% Original Principal Balance 7,133,795.00 31Jul-05 0.000% Current Principal Balance 7,~~867~~091,045.1631 Aug-05 0.014% Sep-05 0.280% Oct-05 0.535% Nov-05 0.748% Dec-05 1.160% *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-Fixed 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 152,500.00 Feb-05 0.00000% Current Principal Balance 151,408.86 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 3 Jun-05 0.000% Original Principal Balance 189,600.00 17Jul-05 0.000% Current Principal Balance 187,~~963~~763.7521 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.030% Dec-05 0.156% *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-ARM 012 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Jan-05 0.000% Original Principal Balance 785,410.00 Feb-05 0.00000% Current Principal Balance 781,210.94 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 7 Jun-05 0.000% Original Principal Balance 2,068,610.00 17Jul-05 0.000% Current Principal Balance 2,~~277~~054,897.4799 Aug-05 0.000% Sep-05 0.186% Oct-05 0.247% Nov-05 0.420% Dec-05 0.555% *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-FIXED 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.00000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.00000% ~~4,424~~Apr-05 0.44000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 0 Jun-05 0.00000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.00000% ~~71,532~~Sep-05 0.82000% 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.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at ~~Payment~~ Principal ~~Prepayment~~ Group Number FC Date State Origination ~~Date~~ Balance ~~Amount~~ Group 1-ARM ~~0135392546~~0139489884 FLDec-2005 ~~95.00~~ 01-~~May~~Oct-~~2005~~2004 ~~125,946~~NC 90.00 ~~125~~153,~~568~~000.5700 Group 1-ARM ~~0141060848~~0140524471 NMDec-2005 ~~85.00~~ 01-~~May~~Jun-2005 ~~123,377~~NC 85.00 ~~123~~170,~~124~~000.8400 Group 1-ARM ~~0142017656~~0141241125 OHNov-2005 ~~90.00~~ 01-~~May~~Apr-2005 ~~59,400~~OH 95.00 59109,~~261~~250.7600 Group 1-ARM ~~0142081918~~0142141191 ILDec-2005 ~~66.90~~ 01-~~Mar~~May-2005 ~~97,000~~NJ 60.0090 96237,~~453~~500.7100 Group 1-ARM ~~0142450063~~0142326263 MDNov-2005 ~~90.00~~ 01-May-2005 ~~292,500~~IL 85.00 ~~291~~45,~~298~~900.3300 Group 1-ARM ~~0142569029~~0142328384 VAOct-2005 ~~100.00~~ 01-May-2005 ~~140~~NY 57.60 125,000.00 ~~139,629.93~~ Group 1-ARM ~~0142709245~~0142455104 AZSep-2005 ~~95.00~~ 01-~~Apr~~May-2005 ~~197,600~~IA 80.00 ~~196~~52,~~770~~000.2400 Group 1-ARM ~~0142730092~~0142650472 CADec-2005 ~~90.00~~ 01-~~May~~Jun-2005 ~~255,600~~NC 80.00 ~~254~~70,~~524~~480.8300 Group 1-ARM ~~0142891779~~0142757848 INDec-2005 ~~99.89~~ 01-May-2005 ~~84,900~~TX 74.0074 8471,~~730~~000.9500 Group 1-ARM ~~0142894625~~0142806835 FLNov-2005 ~~90.00~~ 01-~~Apr~~May-2005 ~~122,400~~IA 90.0096 ~~122~~64,~~086~~125.0400 Group 1-ARM ~~0142896893~~0142815794 CANov-2005 ~~50.78~~ 01-~~Jun~~May-2005 ~~292,000~~CO 85.00 ~~291~~144,~~270~~500.6300 Group 1-ARM ~~0142910025~~0142825405 CODec-2005 ~~85.00~~ 01-May-2005 ~~280,500~~MN 95.00 ~~279~~117,~~720~~515.2100 Group 1-ARM ~~0142939875~~0142832195 INDec-2005 ~~85.00~~ 01-May-2005 ~~117,300~~IL 80.00 ~~116~~41,~~973~~200.8900 Group 1-ARM ~~0142945203~~0142905447 AZOct-2005 ~~80.00~~ 01-May-2005 ~~133,600~~FL 80.00 ~~133~~108,~~333~~800.9700 Group 1-ARM ~~0142949643~~0142987882 LADec-2005 ~~74.86~~ 01-~~May~~Jun-2005 ~~130,250~~MN 85.00 ~~129~~115,~~648~~260.4300 Group 1-ARM ~~0142973494~~0142992924 NVDec-2005 ~~80.00~~ 01-~~May~~Jun-2005 ~~202,400~~CO 80.00 ~~201~~274,~~878~~000.3700 Group 1-ARM ~~0143071454~~0143013159 CADec-2005 ~~46.32~~ 01-May-2005 ~~132,000~~MN 85.00 ~~131~~162,~~684~~350.8700 Group 1-ARM ~~0143096048~~0143101871 AZDec-2005 ~~90.00~~ 01-Jun-2005 ~~202,500~~KY 80.00 ~~201~~124,~~953~~000.7500 Group 1-ARM ~~0143100394~~0143137958 MDSep-2005 ~~70.00~~ 01-May-2005 ~~136,500~~AK 85.00 ~~136~~96,~~039~~050.1500 Group 1-ARM ~~0143103018~~0143147882 CASep-2005 ~~78.73~~ 01-May-2005 ~~248,000~~IA 95.00 ~~246~~104,~~878~~405.6200 Group 1-ARM ~~0143114775~~0143152486 GADec-2005 ~~85.00~~ 01-May-2005 ~~259,250~~NJ 41.0045 ~~258~~192,~~598~~750.6500 Group 1-ARM ~~0143125268~~0143171163 NVDec-2005 ~~85.00~~ 01-~~Jun~~May-2005 ~~272,000~~MO 70.00 ~~271~~74,~~037~~200.8600 Group 1-ARM ~~0143157972~~0143172088 NJSep-2005 ~~100.00~~ 01-May-2005 ~~78,900~~NC 89.0029 78100,~~706~~000.7400 Group 1-ARM ~~0143165108~~0143184075 DCNov-2005 ~~45.24~~ 01-~~May~~Jun-2005 ~~190,000~~SD 90.00 ~~188~~66,~~873~~600.3500 Group 1-ARM ~~0143204899~~0143204782 ILNov-2005 ~~85.00~~ 01-May-2005 ~~149,600~~GA 100.00 ~~149~~134,~~260~~900.7700 Group 1-ARM ~~0143216679~~0143208528 CADec-2005 ~~94.63~~ 01-May-2005 ~~194,000~~TN 75.00 ~~193~~83,~~292~~250.7300 Group 1-ARM ~~0143299972~~0143232189 CANov-2005 ~~74.85~~ 01-May-2005 ~~247,000~~MN 79.0020 ~~246~~168,~~166~~700.5700 Group 1-ARM ~~0143313153~~0143276186 MDDec-2005 ~~80.00~~ 01-May-2005 ~~195,200~~IA 80.00 ~~194~~105,~~665~~520.4300 Group 1-ARM ~~0143353746~~0143277317 AZSep-2005 ~~79.~~01 01-~~Jun~~May-2005 ~~128,000~~LA 80.00 ~~127~~52,~~667~~800.5100 Group 1-ARM ~~0143419091~~0143313807 NVDec-2005 ~~68.42~~ 01-May-2005 ~~260,000~~FL 61.0061 ~~259~~172,~~329~~500.9300 Group 1-ARM ~~0143447472~~0143336592 ALDec-2005 ~~75.00~~ 01-~~May~~Jun-2005 ~~228,750~~IA 82.0056 ~~227~~71,~~717~~000.7700 Group 1-ARM ~~0143450732~~0143340826 AZDec-2005 ~~90.00~~ 01-Jun-2005 ~~141,702~~MO 75.00 ~~141~~67,~~455~~500.6000 Group 1-ARM ~~0143457158~~0143341147 GADec-2005 ~~85.00~~ 01-May-2005 ~~165,750~~PA 85.00 ~~165~~108,~~379~~447.9300 Group 1-ARM ~~0143469898~~0143351328 MIDec-2005 ~~75.00~~ 01-~~Jun~~May-2005 ~~131,250~~MD 58.0018 ~~130~~160,~~874~~000.4400 Group 1-ARM ~~0143594703~~0143402832 AZNov-2005 ~~48.11~~ 01-May-2005 ~~216,500~~CA 70.00 ~~215~~413,~~623~~000.1100 Group 1-ARM ~~0143625499~~0143416295 TNDec-2005 ~~80.00~~ 01-~~Jun~~May-2005 ~~45,360~~KY 80.00 4557,~~250~~600.5300 Group 1-ARM ~~0143653962~~0143438802 NJSep-2005 ~~45.69~~ 01-~~Jun~~May-2005 ~~116,500~~TX 100.00 ~~116~~142,~~238~~000.9800 Group 1-ARM ~~0143658185~~0143485928 CADec-2005 ~~67.24~~ 01-~~Jun~~May-2005 ~~195,000~~OH 81.0052 ~~194~~101,~~244~~900.5100 Group 1-ARM ~~0143680742~~0143514529 NJDec-2005 ~~83.79~~ 01-~~Jun~~May-2005 ~~238,800~~OH 80.00 ~~238~~72,~~179~~000.6900 Group 1-ARM ~~0143727188~~0143515443 NMSep-2005 ~~95.00~~ 01-~~Jun~~May-2005 ~~65,550~~NC 85.00 6548,~~444~~025.5400 Group 1-ARM ~~0143779502~~0143518645 NJOct-2005 ~~95.00~~ 01-Jun-2005 ~~129,200~~MO 90.00 ~~128~~66,~~821~~600.3300 Group 1-ARM ~~0143795813~~0143575272 FLDec-2005 ~~57.00~~ 01-Jun-2005 ~~91,200~~IA 80.00 91142,~~045~~000.4700 Group 1-ARM ~~0143914224~~0143649085 MNDec-2005 ~~69.30~~ 01-Jun-2005 ~~149,000~~PA 100.00 ~~148~~100,~~743~~000.3400 Group 1-ARM ~~0143929511~~0143687812 CADec-2005 ~~60.26~~ 01-Jun-2005 ~~235,000~~MO 80.00 ~~234~~72,~~046~~288.8600 Group 1-ARM ~~0143996429~~0143709814 GADec-2005 ~~80.00~~ 01-Jun-2005 ~~112,000~~IA 75.00 ~~111~~152,~~655~~250.7200 Group 1-ARM ~~0144015435~~0143713048 MDDec-2005 ~~80.00~~ 01-Jun-2005 ~~348,000~~NE 95.00 ~~347~~76,~~096~~000.0400 Group 1-ARM ~~0144022431~~0143725844 MDDec-2005 ~~68.62~~ 01-~~Jul~~Jun-2005 ~~144,100~~CO 80.00 ~~143~~103,~~895~~920.9200 Group 1-ARM ~~0144171055~~0143756682 AZOct-2005 ~~100.00~~ 01-Jun-2005 ~~124,000~~FL 84.0071 ~~123~~246,~~767~~500.1700 Group 1-ARM ~~0144178423~~0143770196 IDOct-2005 ~~53.85~~ 01-Jun-2005 70MN 83.95 170,000.00 ~~69,336.13~~ Group 1-~~Fixed~~ARM ~~0143323681~~0143784619 CAOct-2005 ~~67.80~~ 01-Jun-2005 ~~200,000~~MI 80.00 ~~199~~62,~~385~~400.2700 Group 1-~~Fixed~~ARM ~~0143490241~~0143805265 VAOct-2005 ~~73.14~~ 01-~~May~~Jun-2005 ~~128,000~~MD 80.00 ~~127~~62,~~606~~800.7900 Group 1-~~Fixed~~ARM ~~0143979961~~0143833598 AZDec-2005 ~~72.63~~ 01-Jun-2005 ~~116,200~~MI 75.00 ~~115~~117,~~847~~000.8900 Group 21-ARM ~~0140554049~~0143835684 NVDec-2005 ~~89.85~~ 01-~~May~~Jun-2005 ~~330,948~~SD 80.00 ~~329~~137,~~682~~600.0700 Group 21-ARM ~~0140727959~~0143839835 CANov-2005 ~~80.00~~ 01-~~Apr~~Jun-2005 ~~231,395~~MO 80.00 ~~230~~120,~~267~~000.5800 Group 21-ARM ~~0142526672~~0143869477 CANov-2005 ~~75.00~~ 01-~~May~~Jun-2005 ~~738,750~~NH 58.0011 ~~735~~154,~~757~~000.8800 Group 21-ARM ~~0143108785~~0143926038 VANov-2005 ~~88.91~~ 01-~~May~~Jun-2005 ~~385,000~~TN 90.00 ~~383~~90,~~695~~000.0400 Group 21-ARM ~~0143135036~~0143965531 FLSep-2005 ~~80.00~~ 01-~~May~~Jun-2005 ~~159,920~~MD 80.00 ~~159~~132,~~599~~000.2300 Group 21-ARM ~~0143146058~~0144021409 LADec-2005 ~~90.00~~ 01-~~May~~Jun-2005 ~~210,600~~IA 100.00 ~~210~~43,~~158~~260.1800 Group 21-ARM ~~0143197515~~0144041803 AZDec-2005 ~~80.00~~ 01-~~May~~Jun-2005 ~~256,217~~LA 75.00 ~~255~~108,~~305~~750.2500 Group 21-ARM ~~0143229557~~0144080181 CAOct-2005 ~~90.00~~ 01-~~May~~Jun-2005 ~~405,000~~OH 100.00 ~~403~~65,~~255~~000.9000 Group 21-ARM ~~0143259646~~0144081304 NJSep-2005 ~~84.21~~ 01-~~May~~Jun-2005 ~~400,000~~OH 80.00 ~~399~~70,~~203~~800.6000 Group 21-ARM ~~0143271237~~0144201274 MDNov-2005 ~~80.00~~ 01-~~May~~Jun-2005 ~~255,200~~ID 80.00 ~~254~~61,~~269~~600.6400 Group 21-~~ARM~~Fixed ~~0143281848~~0142393404 CADec-2005 ~~80.00~~ 01-~~May~~Jun-2005 ~~347,200~~KS 70.00 ~~345~~31,~~637~~500.7300 Group 21-~~ARM~~Fixed ~~0143283687~~0142901784 MDDec-2005 ~~80.00~~ 01-May-2005 ~~169,520~~MD 63.0068 ~~168~~121,~~789~~000.9500 Group 21-~~ARM~~Fixed ~~0143470979~~0143254324 MDNov-2005 ~~80.00~~ 01-May-2005 ~~559,200~~TX 70.00 ~~557~~37,~~304~~100.5900 Group 2-ARM ~~0143473601~~0142973999 VAOct-2005 ~~78.53~~ 01-~~Jun~~May-2005 ~~750,000~~CO 80.00 ~~747~~187,~~694~~200.7500 Group 2-ARM ~~0143527513~~0143256493 CANov-2005 ~~83.13~~ 01-May-2005 ~~565,250.00 563,238.59 Group 2-ARM 0143585891~~ CA 8070.0078 ~~01-Jun-2005 224~~700,000.00 ~~223,522.63~~ Group 2-ARM ~~0143810182~~0143258234 CADec-2005 ~~90.00~~ 01-~~Jun~~May-2005 ~~378,000~~CA 80.00 ~~377~~428,~~174~~000.00 Group 2-ARM ~~0143876852~~0143313955 CADec-2005 ~~95.00~~ 01-~~Jun~~May-2005 ~~513,000~~PA 80.00 ~~511~~200,~~667~~000.4800 Group 2-ARM ~~0143951614~~0143352839 FLDec-2005 ~~90.00~~ 01-~~Jun~~May-2005 ~~668,250~~IA 90.00 ~~666~~157,~~514~~410.2200 Group 2-ARM ~~0144241072~~0143765741 CANov-2005 ~~75.00~~ 01-Jun-2005 ~~325,492~~GA 100.00 ~~324~~180,~~491~~000.5500 Group 2-~~FIXED~~ARM ~~0142909514~~0143802544 VASep-2005 ~~56.79~~ 01-~~May~~Jun-2005 ~~163,000~~OR 80.00 ~~162~~216,~~523~~000.5700

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan ~~PIF~~Principal To Months Loan ~~Original~~Delinquent Group Number ~~Type~~Balance Date Delinquent Rate ~~Term~~Interest ~~Seasoning~~ Group 1-ARM ~~0135392546~~0139489884 ~~Loan~~151,370.02 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 7.~~500~~950% ~~360~~ 4,709.27 Group 1-ARM ~~0141060848~~0140524471 ~~Loan~~169,164.74 ~~Paid~~01-Jun-2005 in5 ~~Full 1 9~~7.~~375~~875% ~~360~~7,297.57 4 Group 1-ARM ~~0142017656~~0141241125 ~~Loan~~108,552.49 ~~Paid~~01-Jul-2005 in4 ~~Full 1 8~~7.~~750~~950% ~~360~~ 4,053.82 Group 1-ARM ~~0142081918~~0142141191 ~~Loan Paid in Full 0 6~~236,404.~~375%~~98 ~~360 6 Group 1~~01-~~ARM~~Aug-2005 ~~0142450063~~3 ~~Loan Paid in Full 0 5~~8.875% ~~360~~8,264.08 4 Group 1-ARM ~~0142569029~~0142326263 ~~Loan~~45,737.02 ~~Paid~~01-Jul-2005 in4 ~~Full 0 8~~10.125% ~~360~~2,204.58 4 Group 1-ARM ~~0142709245~~0142328384 ~~Loan~~124,378.91 ~~Paid~~01-Jun-2005 in5 ~~Full 0 6~~8.~~950~~500% ~~360~~ 5,818.48 Group 1-ARM ~~0142730092~~0142455104 ~~Loan~~51,784.08 ~~Paid~~01-May-2005 in6 ~~Full 0 5~~9.~~750~~375% ~~360~~2,686.38 4 Group 1-ARM ~~0142891779~~0142650472 ~~Loan~~70,236.87 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 9.~~500~~625% ~~360~~2,674.49 4 Group 1-ARM ~~0142894625~~0142757848 ~~Loan~~70,760.97 ~~Paid~~01-Aug-2005 in3 ~~Full 0 9~~10.375% ~~360~~2,915.28 5 Group 1-ARM ~~0142896893~~0142806835 ~~Loan~~63,781.34 ~~Paid~~01-Jul-2005 in4 ~~Full 0 6~~8.~~950~~125% ~~360~~2,437.47 3 Group 1-ARM ~~0142910025~~0142815794 ~~Loan~~143,682.54 ~~Paid~~01-Jun-2005 in5 ~~Full 0~~ 7.875% ~~360~~6,198.42 4 Group 1-ARM ~~0142939875~~0142825405 ~~Loan~~116,713.39 ~~Paid~~01-Aug-2005 in3 ~~Full 0 7~~6.~~875~~950% ~~360~~3,144.78 4 Group 1-ARM ~~0142945203~~0142832195 ~~Loan~~40,943.72 ~~Paid~~01-Jun-2005 in5 ~~Full 0 9~~7.~~500~~375% ~~360~~1,647.02 4 Group 1-ARM ~~0142949643~~0142905447 ~~Loan~~108,035.63 ~~Paid~~01-May-2005 in6 ~~Full 1 5~~6.~~250~~750% ~~360~~3,952.35 4 Group 1-ARM ~~0142973494~~0142987882 ~~Loan~~114,553.47 ~~Paid~~01-Aug-2005 in3 ~~Full 0 8~~6.~~250~~750% ~~360~~2,991.13 4 Group 1-ARM ~~0143071454~~0142992924 ~~Loan~~272,717.14 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 8.~~625~~250% ~~360~~8,824.00 4 Group 1-ARM ~~0143096048~~0143013159 ~~Loan~~161,278.14 ~~Paid~~01-Aug-2005 in3 ~~Full 1 6~~7.~~750~~375% ~~360~~4,630.98 3 Group 1-ARM ~~0143100394~~0143101871 ~~Loan~~123,221.35 ~~Paid~~01-Aug-2005 in3 ~~Full 0 7~~6.~~125~~625% ~~360~~3,153.30 4 Group 1-ARM ~~0143103018~~0143137958 ~~Loan~~95,112.85 ~~Paid~~01-May-2005 in6 ~~Full 0 5~~7.750% ~~360~~ 4,034.31 Group 1-ARM ~~0143114775~~0143147882 ~~Loan~~103,897.50 ~~Paid~~01-May-2005 in6 ~~Full 0~~ 8.~~375~~750% ~~360~~5,011.66 4 Group 1-ARM ~~0143125268~~0143152486 ~~Loan~~191,636.70 ~~Paid~~01-Aug-2005 in3 ~~Full~~7.750% 0 5,801.~~125%~~81 ~~360 3~~ Group 1-ARM ~~0143157972~~0143171163 ~~Loan~~73,915.00 ~~Paid~~01-Aug-2005 in3 ~~Full (1) 8~~9.~~500~~750% ~~360~~2,852.99 4 Group 1-ARM ~~0143165108~~0143172088 ~~Loan~~99,444.93 ~~Paid~~01-May-2005 in6 ~~Full 0 5~~7.~~250~~950% ~~360~~ 4,333.47 Group 1-ARM ~~0143204899~~0143184075 ~~Loan~~66,325.79 ~~Paid~~01-May-2005 in6 ~~Full 0~~ 8.~~875~~750% ~~360~~3,199.28 4 Group 1-ARM ~~0143216679~~0143204782 ~~Loan~~134,195.04 ~~Paid~~01-Sep-2005 in2 ~~Full 0 6~~8.~~500~~250% ~~360~~3,472.49 4 Group 1-ARM ~~0143299972~~0143208528 ~~Loan~~82,943.38 ~~Paid~~01-Jun-2005 in5 ~~Full 2 7~~9.~~375~~950% ~~360~~ 4,580.51 Group 1-ARM ~~0143313153~~0143232189 ~~Loan~~167,514.85 ~~Paid~~01-Jul-2005 in4 ~~Full 0 7~~6.~~950~~750% ~~360~~5,251.20 4 Group 1-ARM ~~0143353746~~0143276186 ~~Loan~~104,778.03 ~~Paid~~01-Jul-2005 in4 ~~Full 0~~ 6.750% ~~360~~ 3,284.55 Group 1-ARM ~~0143419091~~0143277317 ~~Loan~~52,542.67 ~~Paid~~01-May-2005 in6 ~~Full 1~~ 8.~~250~~950% ~~360~~2,595.71 4 Group 1-ARM ~~0143447472~~0143313807 ~~Loan~~170,929.11 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 5.375% ~~360~~3,484.08 4 Group 1-ARM ~~0143450732~~0143336592 ~~Loan~~70,827.37 ~~Paid~~01-Aug-2005 in3 ~~Full 0 8~~11.~~750~~250% ~~360~~ 3,175.84 Group 1-ARM ~~0143457158~~0143340826 ~~Loan~~67,200.09 ~~Paid~~01-Jul-2005 in4 ~~Full 0~~ 8.~~950~~375% ~~360~~2,651.97 4 Group 1-ARM ~~0143469898~~0143341147 ~~Loan~~108,008.17 ~~Paid~~01-Jul-2005 in4 ~~Full 0 6~~9.~~250~~500% ~~360~~4,869.12 3 Group 1-ARM ~~0143594703~~0143351328 ~~Loan~~158,672.31 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 5.~~950~~875% ~~360~~3,564.87 4 Group 1-ARM ~~0143625499~~0143402832 ~~Loan~~410,167.92 ~~Paid~~01-Jul-2005 in4 ~~Full 0 7~~6.~~125~~875% ~~360~~13,114.02 3 Group 1-ARM ~~0143653962~~0143416295 ~~Loan~~57,195.29 ~~Paid~~01-Aug-2005 in3 ~~Full 0 7~~6.~~500~~750% ~~360~~1,493.46 3 Group 1-ARM ~~0143658185~~0143438802 ~~Loan~~141,138.21 ~~Paid~~01-May-2005 in6 ~~Full 0 4~~7.~~875~~500% ~~360~~5,780.29 3 Group 1-ARM ~~0143680742~~0143485928 ~~Loan~~101,234.37 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~7.~~750~~125% ~~360~~2,801.48 3 Group 1-ARM ~~0143727188~~0143514529 ~~Loan~~71,455.53 ~~Paid~~01-Aug-2005 in3 ~~Full 0 9~~6.~~125~~375% ~~360~~1,754.22 3 Group 1-ARM ~~0143779502~~0143515443 ~~Loan~~47,758.44 ~~Paid~~01-May-2005 ~~in Full (1)~~ 6 7.~~125~~950% ~~360~~2,081.14 3 Group 1-ARM ~~0143795813~~0143518645 ~~Loan~~66,253.06 ~~Paid~~01-Jun-2005 in5 ~~Full 0 8~~7.~~875~~950% ~~360~~2,887.33 3 Group 1-ARM ~~0143914224~~0143575272 ~~Loan~~141,162.66 ~~Paid~~01-Aug-2005 in3 ~~Full 0 8~~6.~~875~~950% ~~360~~ 3,803.47 Group 1-ARM ~~0143929511~~0143649085 ~~Loan~~99,526.95 ~~Paid~~01-Jul-2005 ~~in Full 0~~ 4 8.~~375~~125% ~~360~~ 3,803.49 Group 1-ARM ~~0143996429~~0143687812 ~~Loan~~71,885.97 ~~Paid~~01-Jul-2005 in4 ~~Full 0 5~~7.~~875~~250% ~~360~~2,432.98 3 Group 1-ARM ~~0144015435~~0143709814 ~~Loan~~151,607.01 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~8.~~750~~625% ~~360~~5,141.97 3 Group 1-ARM ~~0144022431~~0143713048 ~~Loan~~75,629.42 ~~Paid~~01-Aug-2005 in3 ~~Full 0 7~~8.750% ~~360~~2,604.56 3 Group 1-ARM ~~0144171055~~0143725844 ~~Loan~~103,111.56 ~~Paid~~01-Aug-2005 in3 ~~Full 0 8~~5.~~375~~500% ~~360~~2,155.43 3 Group 1-ARM ~~0144178423~~0143756682 ~~Loan~~245,288.86 ~~Paid~~01-Oct-2005 in1 ~~Full 0~~ 7.~~375~~875% ~~360~~4,529.00 3 Group 1-~~Fixed~~ARM ~~0143323681~~0143770196 ~~Loan~~169,263.55 ~~Paid~~01-Jun-2005 ~~in Full 0~~ 5 8.~~875~~500% ~~360~~7,918.07 3 Group 1-~~Fixed~~ARM ~~0143490241~~0143784619 ~~Loan~~62,069.43 ~~Paid~~01-Jun-2005 in5 ~~Full 1~~ 7.~~375~~500% ~~360~~2,541.99 4 Group 1-~~Fixed~~ARM ~~0143979961~~0143805265 ~~Loan~~62,467.55 ~~Paid~~01-May-2005 in6 ~~Full 1 5~~7.~~950~~500% ~~360~~2,558.30 3 Group 21-ARM ~~0140554049~~0143833598 ~~Loan~~116,333.21 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~7.~~250~~125% ~~360~~3,219.24 4 Group 21-ARM ~~0140727959~~0143835684 ~~Loan~~136,788.59 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 6.~~250~~950% ~~360~~3,685.62 5 Group 21-ARM ~~0142526672~~0143839835 ~~Loan~~119,565.73 ~~Paid~~01-Aug-2005 in3 ~~Full 0 5~~9.~~950~~375% ~~360~~ 4,428.41 Group 21-ARM ~~0143108785~~0143869477 ~~Loan~~151,741.52 ~~Paid~~01-Jul-2005 in4 ~~Full 0 6~~7.~~875~~250% ~~360~~5,152.08 4 Group 21-ARM ~~0143135036~~0143926038 ~~Loan~~89,600.10 ~~Paid~~01-Jul-2005 in4 ~~Full 0 10~~8.~~750~~375% ~~360~~3,535.95 4 Group 21-ARM ~~0143146058~~0143965531 ~~Loan~~131,190.90 ~~Paid~~01-May-2005 in6 ~~Full 0 9~~6.~~250~~750% ~~360~~ 4,799.36 Group 21-ARM ~~0143197515~~0144021409 ~~Loan~~43,086.38 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~8.~~625~~875% ~~360~~1,506.16 4 Group 21-ARM ~~0143229557~~0144041803 ~~Loan~~107,971.90 ~~Paid~~01-Aug-2005 in3 ~~Full 0~~ 5.~~625~~950% ~~360~~2,459.49 4 Group 21-ARM ~~0143259646~~0144080181 ~~Loan~~64,680.61 ~~Paid~~01-Jun-2005 in5 ~~Full 0 9~~7.~~500~~875% ~~360~~2,790.25 4 Group 21-ARM ~~0143271237~~0144081304 ~~Loan~~70,406.24 ~~Paid~~01-May-2005 ~~in Full 0~~ 6 7.~~500~~250% ~~360~~2,780.86 4 Group 21-ARM ~~0143281848~~0144201274 ~~Loan~~61,203.76 ~~Paid~~01-Jul-2005 in4 ~~Full 0 5~~6.~~750~~500% ~~360~~1,842.10 4 Group 21-~~ARM~~Fixed ~~0143283687~~0142393404 ~~Loan~~30,965.87 ~~Paid~~01-Aug-2005 in3 ~~Full 0 5~~10.~~625~~250% ~~360~~1,267.41 4 Group 21-~~ARM~~Fixed ~~0143470979~~0142901784 ~~Loan~~120,442.99 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~8.875% ~~360~~ 4,210.37 Group 21-~~ARM~~Fixed ~~0143473601~~0143254324 ~~Loan~~36,354.35 ~~Paid~~01-Jul-2005 in4 ~~Full 0 5~~9.875% ~~360~~1,431.21 3 Group 2-ARM ~~0143527513~~0142973999 ~~Loan~~185,752.78 ~~Paid~~01-May-2005 in6 ~~Full 0~~ 6.~~625~~250% ~~360~~5,358.77 4 Group 2-ARM ~~0143585891~~0143256493 ~~Loan~~694,715.80 ~~Paid~~01-Jul-2005 in4 ~~Full 1 7~~6.~~750~~375% ~~360~~17,055.13 3 Group 2-ARM ~~0143810182~~0143258234 ~~Loan~~423,729.49 ~~Paid~~01-Aug-2005 in3 ~~Full~~4.875% 0 7,753.~~625%~~69 ~~360 3~~ Group 2-ARM ~~0143876852~~0143313955 ~~Loan~~200,945.10 ~~Paid~~01-May-2005 ~~in Full 0~~ 6 5.~~750~~950% ~~360~~5,471.46 3 Group 2-ARM ~~0143951614~~0143352839 ~~Loan~~156,536.35 ~~Paid~~01-Aug-2005 in3 ~~Full 0 6~~7.~~750~~950% ~~360~~4,869.46 3 Group 2-ARM ~~0144241072~~0143765741 ~~Loan~~178,896.41 ~~Paid~~01-Jul-2005 in4 ~~Full 0 5~~8.~~875~~625% ~~360~~6,067.80 3 Group 2-~~FIXED~~ARM ~~0142909514~~0143802544 ~~Loan~~214,322.06 ~~Paid~~01-May-2005 in6 ~~Full 0 7~~5.~~625~~500% ~~360 4~~5,379.16

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~1.357%~~Bankruptcy ~~Current~~Loans Month ~~15.119%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~2,107.882%~~in 3Bankruptcy ~~Month~~10 ~~Average~~Jan-05 0.~~844~~000% 3Original ~~Month~~Principal ~~Average~~Balance ~~9.563% 3 Month Average~~ 1,~~738~~258,395.~~060%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 1,251,373.45 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~21 Jun-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Original ~~Jun-2005~~Principal ~~N/A~~Balance ~~N/A~~2,494,445.00 Jul-~~2005~~05 30.~~993~~000% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 2,~~255~~480,395.~~377%~~13 ~~N/A~~ Aug-~~2005~~05 90.~~578~~025% ~~N/A Aug~~Sep-~~2005~~05 ~~1,850~~0.~~921~~035% ~~N/A Sep~~Oct-~~2005~~05 150.~~119~~055% ~~N/A Sep~~Nov-~~2005~~05 ~~2,107~~0.~~882~~168% ~~N/A~~Dec-05 *The0.218% ~~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-ARM ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~1.257%~~Bankruptcy ~~Current~~Loans Month ~~14.079%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~1,961.867%~~in 3Bankruptcy ~~Month~~8 ~~Average~~Jan-05 0.~~794~~000% 3Original ~~Month~~Principal ~~Average~~Balance ~~9.018% 3 Month Average 1~~746,~~611~~895.~~510%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 742,693.40 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~17 Jun-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Original ~~Jun-2005~~Principal ~~N/A~~Balance ~~N/A~~1,637,745.00 Jul-~~2005~~05 20.~~982~~000% ~~N/A~~Current ~~Jul-2005~~Principal ~~943~~Balance 1,629,163.~~201%~~62 ~~N/A~~ Aug-~~2005~~05 90.~~992~~047% ~~N/A Aug~~Sep-~~2005~~05 ~~1,929~~0.~~463~~066% ~~N/A Sep~~Oct-~~2005~~05 140.~~079~~071% ~~N/A Sep~~Nov-~~2005~~05 ~~1,961~~0.~~867~~172% ~~N/A~~Dec-05 *The0.266% ~~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-Fixed ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~0.370%~~Bankruptcy ~~Current~~Loans Month ~~4.349%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~616.292%~~in 3Bankruptcy ~~Month~~0 ~~Average~~Jan-05 0.~~341~~000% 3Original ~~Month~~Principal ~~Average~~Balance 40.~~005%~~00 3Feb-05 ~~Month Average 927~~0.~~068~~000% 12Current ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Mar-05 ~~Month Average~~ 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~1 Jun-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Original ~~Jun-2005~~Principal ~~N/A~~Balance ~~N/A~~109,200.00 Jul-~~2005~~05 50.~~715~~000% ~~N/A~~Current ~~Jul-2005~~Principal 1Balance 108,~~778~~556.~~867%~~10 ~~N/A~~ Aug-~~2005~~05 10.~~952~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~386~~0.~~045~~000% ~~N/A Sep~~Oct-~~2005~~05 40.~~349~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~616~~0.~~292~~089% ~~N/A~~Dec-05 *The0.090% ~~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-ARM ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~1.895%~~Bankruptcy ~~Current~~Loans Month ~~20.513%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~2,855.852%~~in 3Bankruptcy ~~Month~~2 ~~Average~~Jan-05 0.~~981~~000% 3Original ~~Month~~Principal ~~Average~~Balance ~~10.802% 3 Month Average 1~~511,~~716~~500.~~352%~~00 12Feb-05 ~~Month Average~~ 0.000% 12Current ~~Month~~Principal ~~Average~~Balance 508,680.05 Mar-05 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~3 Jun-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Original ~~Jun-2005~~Principal ~~N/A~~Balance ~~N/A~~747,500.00 Jul-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Jul-2005~~Principal ~~N/A~~Balance ~~N/A~~742,675.41 Aug-~~2005~~05 110.~~892~~000% ~~N/A Aug~~Sep-~~2005~~05 ~~2,293~~0.~~205~~000% ~~N/A Sep~~Oct-~~2005~~05 200.~~513~~050% ~~N/A Sep~~Nov-~~2005~~05 ~~2,855~~0.~~852~~204% ~~N/A~~Dec-05 *The0.200% ~~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-FIXED ~~SMM~~12 ~~CPR~~Month ~~PSA~~Bankruptcy ~~Current~~History* ~~Month~~New ~~0.444%~~Bankruptcy ~~Current~~Loans Month ~~5.200%~~Bankruptcy ~~Current~~Percentage ~~Month~~Loans ~~705.204%~~in 3Bankruptcy ~~Month~~0 ~~Average~~Jan-05 0.~~150~~000% 3Original ~~Month~~Principal ~~Average~~Balance 10.~~754%~~00 3Feb-05 ~~Month Average 238~~0.~~952~~000% 12Current ~~Month~~Principal ~~Average~~Balance 0.~~000%~~00 12Mar-05 ~~Month Average~~ 0.000% 12Apr-05 ~~Month Average~~ 0.000% ~~CPR:~~ Current vsBankruptcy ~~12mo~~Total Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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~~05 ~~N/A~~0.000% ~~N/A~~Loans ~~May-2005~~in ~~N/A~~Bankruptcy ~~N/A~~0 Jun-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Original ~~Jun-2005~~Principal ~~N/A~~Balance ~~N/A~~0.00 Jul-~~2005~~05 ~~N/A~~0.000% ~~N/A~~Current ~~Jul-2005~~Principal ~~N/A~~Balance ~~N/A~~0.00 Aug-~~2005~~05 0.~~063~~000% ~~N/A Aug~~Sep-~~2005~~05 110.~~652~~000% ~~N/A Sep~~Oct-~~2005~~05 50.~~200~~000% ~~N/A Sep~~Nov-~~2005~~05 ~~705~~0.~~204~~000% ~~N/A~~Dec-05 *The0.000% ~~text reported in the above table is presented~~ *The text reported in the above table is presented graphically on the monthly bond remittance report. The ~~graphically on the~~ monthly bond remittance report. ~~The monthly bond remittance report~~ can be viewed online at ~~monthly bond remittance report can be viewed online at~~ www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 1-ARM 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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 1-Fixed 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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 2-ARM 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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 2-FIXED 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. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · Wells Fargo Home Equity Asset-Backed Securities 2005-1 Trust