8-K 1 mlm05wm2_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 MERRILL LYNCH MORTGAGE INVESTORS TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-WM2 (Exact name of registrant as specified in its charter) New York (governing law of 333-121605-14 Pooling and Servicing Agreement) (Commission 54-2175573 (State or other File Number) 54-2175574 jurisdiction 54-6666951 of Incorporation) 54-6666952 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 MERRILL LYNCH MORTGAGE INVESTORS TRUST, Mortgage Loan Asset-Backed Certificates, Series 2005-WM2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-WM2 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. MERRILL LYNCH MORTGAGE INVESTORS TRUST Mortgage Loan Asset-Backed Certificates, Series 2005-WM2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Loan Asset-Backed Certificates, Series 2005-WM2 Trust , relating to the December 27, 2005 distribution. EX-99.1 Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Series 2005-WM2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Merrill Lynch Mortgage Loans, Inc. Mortgage Loan Asset-Backed Certificates Series 2005-WM2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ R 59020UWT8 ~~SEN 3~~4.~~75000~~48375% 0.00 0.00 A-1A 59020UWB7 ~~SEN 3~~4.~~75000~~48375% ~~271~~224,~~629~~764,~~020~~546.8571 ~~877~~895,~~135~~811.3859 A-1B 59020UWC5 ~~SEN 3~~4.~~72000~~45375% 3024,~~180~~973,~~895~~750.8442 9698,~~679~~868.4730 A-2A 59020UWD3 ~~SEN 3~~4.~~55000~~28375% ~~136~~80,~~349~~344,~~169~~916.5649 ~~416~~305,~~811~~935.8459 A-2B 59020UWE1 ~~SEN 3~~4.~~64000~~37375% 52,540,000.00 ~~164~~204,~~683~~263.7184 A-2C 59020UWF8 ~~SEN 3~~4.~~71000~~44375% 69,435,000.00 ~~221~~274,~~825~~268.5425 A-2D 59020UWG6 ~~SEN 3~~4.~~82000~~55375% 26,529,000.00 87107,~~265~~383.6750 M-1 59020UWH4 ~~SUB 3~~4.~~88000~~61375% 27,315,000.00 91112,~~262~~021.4585 M-2 59020UWJ0 ~~SUB 3~~4.~~90000~~63375% 24,193,000.00 8199,~~248~~648.1628 M-3 59020UWK7 ~~SUB 3~~4.~~93000~~66375% 15,218,000.00 5163,~~500~~087.2506 M-4 59020UWL5 ~~SUB~~ 4.~~08000~~81375% 13,657,000.00 4758,~~981~~436.5979 M-5 59020UWM3 ~~SUB~~ 4.~~11000~~84375% 12,877,000.00 4555,~~573~~442.8564 M-6 59020UWN1 ~~SUB~~ 4.~~16000~~89375% 12,486,000.00 4454,~~727~~314.6310 B-1 59020UWP6 ~~SUB 4~~5.~~66000~~39375% 10,145,000.00 4048,~~709~~639.6364 B-2 59020UWQ4 ~~SUB 4~~5.~~76000~~49375% 9,755,000.00 3947,~~984~~636.6692 B-3 59020UWR2 ~~SUB~~ 5.~~16000~~89375% 7,804,000.00 3440,~~675~~884.7729 B-4 59020UWS0 ~~SUB 6~~7.~~71000~~44375% 7,804,000.00 4551,~~091~~636.9547 C 59020UXG5 ~~SEN~~ 0.00000% 20,291,278.24 1856,~~694,268~~511.0752 P 59020UXF7 ~~SEN~~ 0.00000% 0.00 ~~293~~408,~~958~~131.6488 MTR ~~SEN~~ 0.00000% 0.00 0.00 Totals ~~748~~640,~~208~~132,~~364~~491.4986 43,~~375~~782,~~384~~922.2651

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses R 0.00 0.00 0.00 0.00 0.00 A-1A 811,~~945~~245,~~551~~626.6395 0.00 ~~262~~213,~~683~~518,~~469~~919.2276 912,~~822~~141,~~687~~438.0154 0.00 A-1B ~~993~~1,~~946~~249,509.6770 0.00 2923,~~186~~724,~~949~~240.1672 1,~~090~~348,~~626~~378.1400 0.00 A-2A 1110,~~213~~318,~~706~~447.5644 0.00 ~~125~~70,~~135~~026,~~463~~469.0005 1110,~~630~~624,~~518~~383.4003 0.00 A-2B 0.00 0.00 52,540,000.00 ~~164~~204,~~683~~263.7184 0.00 A-2C 0.00 0.00 69,435,000.00 ~~221~~274,~~825~~268.5425 0.00 A-2D 0.00 0.00 26,529,000.00 87107,~~265~~383.6750 0.00 M-1 0.00 0.00 27,315,000.00 91112,~~262~~021.4585 0.00 M-2 0.00 0.00 24,193,000.00 8199,~~248~~648.1628 0.00 M-3 0.00 0.00 15,218,000.00 5163,~~500~~087.2506 0.00 M-4 0.00 0.00 13,657,000.00 4758,~~981~~436.5979 0.00 M-5 0.00 0.00 12,877,000.00 4555,~~573~~442.8564 0.00 M-6 0.00 0.00 12,486,000.00 4454,~~727~~314.6310 0.00 B-1 0.00 0.00 10,145,000.00 4048,~~709~~639.6364 0.00 B-2 0.00 0.00 9,755,000.00 3947,~~984~~636.6692 0.00 B-3 0.00 0.00 7,804,000.00 3440,~~675~~884.7729 0.00 B-4 0.00 0.00 7,804,000.00 4551,~~091~~636.9547 0.00 C 0.00 0.00 20,291,278.24 1856,~~694,268~~511.0752 0.00 P 0.00 0.00 0.00 ~~293~~408,~~958~~131.6488 0.00 MTR 0.00 0.00 0.00 0.00 0.00 Totals 2122,~~153~~813,~~204~~584.8609 0.00 ~~727~~617,~~055~~318,~~159~~907.6277 2526,~~528~~596,~~589~~506.1260 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)~~ R 100.00 0.00 0.00 0.00 0.00 0.00 A-1A 283,447,000.00 ~~271~~224,~~629~~764,~~020~~546.8571 0.00 811,~~945~~245,~~551~~626.6395 0.00 0.00 A-1B 31,494,000.00 3024,~~180~~973,~~895~~750.8442 0.00 ~~993~~1,~~946~~249,509.6770 0.00 0.00 A-2A 155,438,000.00 ~~136~~80,~~349~~344,~~169~~916.5649 0.00 1110,~~213~~318,~~706~~447.5644 0.00 0.00 A-2B 52,540,000.00 52,540,000.00 0.00 0.00 0.00 0.00 A-2C 69,435,000.00 69,435,000.00 0.00 0.00 0.00 0.00 A-2D 26,529,000.00 26,529,000.00 0.00 0.00 0.00 0.00 M-1 27,315,000.00 27,315,000.00 0.00 0.00 0.00 0.00 M-2 24,193,000.00 24,193,000.00 0.00 0.00 0.00 0.00 M-3 15,218,000.00 15,218,000.00 0.00 0.00 0.00 0.00 M-4 13,657,000.00 13,657,000.00 0.00 0.00 0.00 0.00 M-5 12,877,000.00 12,877,000.00 0.00 0.00 0.00 0.00 M-6 12,486,000.00 12,486,000.00 0.00 0.00 0.00 0.00 B-1 10,145,000.00 10,145,000.00 0.00 0.00 0.00 0.00 B-2 9,755,000.00 9,755,000.00 0.00 0.00 0.00 0.00 B-3 7,804,000.00 7,804,000.00 0.00 0.00 0.00 0.00 B-4 7,804,000.00 7,804,000.00 0.00 0.00 0.00 0.00 C 20,296,678.54 20,291,278.24 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 MTR 0.00 0.00 0.00 0.00 0.00 0.00 Totals 780,433,778.54 ~~748~~640,~~208~~132,~~364~~491.4986 0.00 2122,~~153~~813,~~204~~584.8609 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 R 0.00 0.00 0.~~00000000~~000000 0.00 A-1A 811,~~945~~245,~~551~~626.6395 ~~262~~213,~~683~~518,~~469~~919.2276 0.~~92674634~~753294 811,~~945~~245,~~551~~626.6395 A-1B ~~993~~1,~~946~~249,509.6770 2923,~~186~~724,~~949~~240.1672 0.~~92674634~~753294 ~~993~~1,~~946~~249,509.6770 A-2A 1110,~~213~~318,~~706~~447.5644 ~~125~~70,~~135~~026,~~463~~469.0005 0.~~80505065~~450511 1110,~~213~~318,~~706~~447.5644 A-2B 0.00 52,540,000.00 1.~~00000000~~000000 0.00 A-2C 0.00 69,435,000.00 1.~~00000000~~000000 0.00 A-2D 0.00 26,529,000.00 1.~~00000000~~000000 0.00 M-1 0.00 27,315,000.00 1.~~00000000~~000000 0.00 M-2 0.00 24,193,000.00 1.~~00000000~~000000 0.00 M-3 0.00 15,218,000.00 1.~~00000000~~000000 0.00 M-4 0.00 13,657,000.00 1.~~00000000~~000000 0.00 M-5 0.00 12,877,000.00 1.~~00000000~~000000 0.00 M-6 0.00 12,486,000.00 1.~~00000000~~000000 0.00 B-1 0.00 10,145,000.00 1.~~00000000~~000000 0.00 B-2 0.00 9,755,000.00 1.~~00000000~~000000 0.00 B-3 0.00 7,804,000.00 1.~~00000000~~000000 0.00 B-4 0.00 7,804,000.00 1.~~00000000~~000000 0.00 C 0.00 20,291,278.24 0.~~99973393~~999734 0.00 P 0.00 0.00 0.~~00000000~~000000 0.00 MTR 0.00 0.00 0.~~00000000~~000000 0.00 Totals 2122,~~153~~813,~~204~~584.8609 ~~727~~617,~~055~~318,~~159~~907.6277 0.~~93160391~~790995 2122,~~153~~813,~~204~~584.8609

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ R 100.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1A 283,447,000.00 ~~958~~792.~~30621192~~968515 0.~~00000000~~000000 3139.~~55987409~~674532 0.~~00000000~~000000 A-1B 31,494,000.00 ~~958~~792.~~30621198~~968515 0.~~00000000~~000000 3139.~~55987394~~674532 0.~~00000000~~000000 A-2A 155,438,000.00 ~~877~~516.~~19328324~~893659 0.~~00000000~~000000 7266.~~14263282~~383043 0.~~00000000~~000000 A-2B 52,540,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2C 69,435,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2D 26,529,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 27,315,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 24,193,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 15,218,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 13,657,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 12,877,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 12,486,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 10,145,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 9,755,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 7,804,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-4 7,804,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 C 20,296,678.54 999.~~73393184~~733932 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 MTR 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) Per $1000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1A 0.~~00000000~~000000 3139.~~55987409~~674532 ~~926~~753.~~74633783~~293984 0.~~92674634~~753294 3139.~~55987409~~674532 A-1B 0.~~00000000~~000000 3139.~~55987394~~674532 ~~926~~753.~~74633772~~293984 0.~~92674634~~753294 3139.~~55987394~~674532 A-2A 0.~~00000000~~000000 7266.~~14263282~~383043 ~~805~~450.~~05065042~~510615 0.~~80505065~~450511 7266.~~14263282~~383043 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-2D 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 999.~~73393184~~733932 0.~~99973393~~999734 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 MTR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~Per ~~Amount~~$1000 ~~Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ R ~~100.00~~N/A 3N/A 4.~~75000~~48375% 0.00 0.00 0.00 ~~0.00~~ A-1A ~~283,447,000.00~~11/25/05 3- 12/26/05 32 4.~~75000~~48375% ~~271~~224,~~629~~764,~~020~~546.8571 ~~877~~895,~~135~~811.3859 0.00 ~~0.00~~ A-1B ~~31,494,000.00~~11/25/05 3- 12/26/05 32 4.~~72000~~45375% 3024,~~180~~973,~~895~~750.8442 9698,~~679~~868.4730 0.00 ~~0.00~~ A-2A ~~155,438,000.00~~11/25/05 3- 12/26/05 32 4.~~55000~~28375% ~~136~~80,~~349~~344,~~169~~916.5649 ~~416~~305,~~811~~935.8459 0.00 ~~0.00~~ A-2B ~~52,540,000.00~~11/25/05 3- 12/26/05 32 4.~~64000~~37375% 52,540,000.00 ~~164~~204,~~683~~263.7184 0.00 ~~0.00~~ A-2C ~~69,435,000.00~~11/25/05 3- 12/26/05 32 4.~~71000~~44375% 69,435,000.00 ~~221~~274,~~825~~268.5425 0.00 ~~0.00~~ A-2D 11/25/05 - 12/26~~,529,000.00~~/05 332 4.~~82000~~55375% 26,529,000.00 87107,~~265~~383.6750 0.00 ~~0.00~~ M-1 ~~27,315,000.00~~11/25/05 3- 12/26/05 32 4.~~88000~~61375% 27,315,000.00 91112,~~262~~021.4585 0.00 ~~0.00~~ M-2 ~~24,193,000.00~~11/25/05 3- 12/26/05 32 4.~~90000~~63375% 24,193,000.00 8199,~~248~~648.1628 0.00 ~~0.00~~ M-3 ~~15,218,000.00~~11/25/05 3- 12/26/05 32 4.~~93000~~66375% 15,218,000.00 5163,~~500~~087.2506 0.00 ~~0.00~~ M-4 ~~13,657,000.00~~11/25/05 - 12/26/05 32 4.~~08000~~81375% 13,657,000.00 4758,~~981~~436.5979 0.00 ~~0.00~~ M-5 11/25/05 - 12~~,877,000.00~~/26/05 32 4.~~11000~~84375% 12,877,000.00 4555,~~573~~442.8564 0.00 ~~0.00~~ M-6 11/25/05 - 12~~,486,000.00~~/26/05 32 4.~~16000~~89375% 12,486,000.00 4454,~~727~~314.6310 0.00 ~~0.00~~ B-1 ~~10,145,000.00~~11/25/05 4- 12/26/05 32 5.~~66000~~39375% 10,145,000.00 4048,~~709~~639.6364 0.00 ~~0.00~~ B-2 ~~9,755,000.00~~11/25/05 4- 12/26/05 32 5.~~76000~~49375% 9,755,000.00 3947,~~984~~636.6692 0.00 ~~0.00~~ B-3 ~~7,804,000.00~~11/25/05 - 12/26/05 32 5.~~16000~~89375% 7,804,000.00 3440,~~675~~884.7729 0.00 ~~0.00~~ B-4 11/25/05 - 12/26/05 32 7~~,804,000~~.~~00 6.71000~~44375% 7,804,000.00 4551,~~091~~636.9547 0.00 ~~0.00~~ C ~~20,296,678.54~~N/A N/A 0.00000% 20,291,278.24 0.00 0.00 ~~0.00~~ P ~~0.00~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ MTR ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~780,433,778.54~~ 2,~~387~~518,~~157~~279.5511 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 R 0.00 0.00 0.00 0.00 0.00 A-1A 0.00 0.00 ~~877~~895,~~135~~811.3859 0.00 ~~262~~213,~~683~~518,~~469~~919.2276 A-1B 0.00 0.00 9698,~~679~~868.4730 0.00 2923,~~186~~724,~~949~~240.1672 A-2A 0.00 0.00 ~~416~~305,~~811~~935.8459 0.00 ~~125~~70,~~135~~026,~~463~~469.0005 A-2B 0.00 0.00 ~~164~~204,~~683~~263.7184 0.00 52,540,000.00 A-2C 0.00 0.00 ~~221~~274,~~825~~268.5425 0.00 69,435,000.00 A-2D 0.00 0.00 87107,~~265~~383.6750 0.00 26,529,000.00 M-1 0.00 0.00 91112,~~262~~021.4585 0.00 27,315,000.00 M-2 0.00 0.00 8199,~~248~~648.1628 0.00 24,193,000.00 M-3 0.00 0.00 5163,~~500~~087.2506 0.00 15,218,000.00 M-4 0.00 0.00 4758,~~981~~436.5979 0.00 13,657,000.00 M-5 0.00 0.00 4555,~~573~~442.8564 0.00 12,877,000.00 M-6 0.00 0.00 4454,~~727~~314.6310 0.00 12,486,000.00 B-1 0.00 0.00 4048,~~709~~639.6364 0.00 10,145,000.00 B-2 0.00 0.00 3947,~~984~~636.6692 0.00 9,755,000.00 B-3 0.00 0.00 3440,~~675~~884.7729 0.00 7,804,000.00 B-4 0.00 0.00 4551,~~091~~636.9547 0.00 7,804,000.00 C 0.00 0.00 1856,~~694,268~~511.0752 0.00 20,291,278.24 P 0.00 0.00 ~~293~~408,~~958~~131.6488 0.00 0.01 MTR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 43,~~375~~782,~~384~~922.2651 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~~ R N/A 100.00 34.~~75000~~48375% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-1A 11/25/05 - 12/26/05 283,447,000.00 34.~~75000~~48375% ~~958~~792.~~30621192~~968515 3.~~09453048~~160420 0.~~00000000~~000000 ~~0.00000000~~ A-1B 11/25/05 - 12/26/05 31,494,000.00 34.~~72000~~45375% ~~958~~792.~~30621198~~968515 3.~~06977424~~139274 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 155,438,000.00 34.~~55000~~28375% ~~877~~516.~~19328324~~893659 21.~~68153116~~968216 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 52,540,000.00 34.~~64000~~37375% 1000.~~00000000~~000000 3.~~13444442~~887778 0.~~00000000~~000000 ~~0.00000000~~ A-2C 11/25/05 - 12/26/05 69,435,000.00 34.~~71000~~44375% 1000.~~00000000~~000000 3.~~19472226~~950000 0.~~00000000~~000000 ~~0.00000000~~ A-2D 11/25/05 - 12/26/05 26,529,000.00 34.~~82000~~55375% 1000.~~00000000~~000000 34.~~28944438~~047778 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 27,315,000.00 34.~~88000~~61375% 1000.~~00000000~~000000 34.~~34111111~~101111 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 24,193,000.00 34.~~90000~~63375% 1000.~~00000000~~000000 34.~~35833340~~118889 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 15,218,000.00 34.~~93000~~66375% 1000.~~00000000~~000000 34.~~38416678~~145555 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 13,657,000.00 4.~~08000~~81375% 1000.~~00000000~~000000 34.~~51333309~~278889 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 12,877,000.00 4.~~11000~~84375% 1000.~~00000000~~000000 34.~~53916673~~305556 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 12,486,000.00 4.~~16000~~89375% 1000.~~00000000~~000000 34.~~58222249~~350000 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 10,145,000.00 45.~~66000~~39375% 1000.~~00000000~~000000 4.~~01277772~~794445 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 9,755,000.00 45.~~76000~~49375% 1000.~~00000000~~000000 4.~~09888877~~883334 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 7,804,000.00 5.~~16000~~89375% 1000.~~00000000~~000000 45.~~44333291~~238889 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/25/05 - 12/26/05 7,804,000.00 67.~~71000~~44375% 1000.~~00000000~~000000 56.~~77805613~~616667 0.~~00000000~~000000 ~~0.00000000~~ C N/A 20,296,678.54 0.00000% 999.~~73393184~~733932 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ MTR N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All classes are per $1000 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 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-1A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~09453048~~160420 0.~~00000000~~000000 ~~926~~753.~~74633783~~293984 A-1B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~06977424~~139274 0.~~00000000~~000000 ~~926~~753.~~74633772~~293984 A-2A 0.~~00000000~~000000 0.~~00000000~~000000 21.~~68153116~~968216 0.~~00000000~~000000 ~~805~~450.~~05065042~~510615 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~13444442~~887778 0.~~00000000~~000000 1000.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 3.~~19472226~~950000 0.~~00000000~~000000 1000.~~00000000~~000000 A-2D 0.~~00000000~~000000 0.~~00000000~~000000 34.~~28944438~~047778 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~34111111~~101111 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~35833340~~118889 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~38416678~~145555 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~51333309~~278889 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~53916673~~305556 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~58222249~~350000 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~01277772~~794445 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~09888877~~883334 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 45.~~44333291~~238889 0.~~00000000~~000000 1000.~~00000000~~000000 B-4 0.~~00000000~~000000 0.~~00000000~~000000 56.~~77805613~~616667 0.~~00000000~~000000 1000.~~00000000~~000000 C 0.~~00000000~~000000 0.~~00000000~~000000 8342.~~47513938~~199590 0.~~00000000~~000000 999.~~73393184~~733932 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 MTR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1000 ~~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 ~~25,812,630.58~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 473,143.04 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 26,285,773.62 Withdrawals Reimbursement for Servicer Advances 445,431.02 Payment of Service Fee 311,753.49 Payment of Interest and Principal 25,528,589.11 Total Withdrawals (Pool Distribution Amount) 26,285,773.62 Ending Balance ~~0.00~~Percentage

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~311~~266,~~753~~721.4987 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~311~~266,~~753~~721.4987 *Servicer Payees include: WILSHIRE CREDIT CORP

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~& NoArm ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~7.007805% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.507805% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~0 0 0 0 0~~6.00507805% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining 30Term ~~Days~~330 ~~300~~Beginning 0Scheduled 0Collateral 0Loan ~~300~~Count 483,~~761,367.15~~783 ~~0.00~~Number ~~0.00~~Of ~~0.00~~Loans ~~48,761,367.15~~Paid 60In ~~Days~~Full 75113 0Ending 0Scheduled 0Collateral 75Loan ~~11,246,217.29~~Count ~~0.00 0.00 0.00 11~~3,~~246,217.29~~670 90Beginning ~~Days~~Scheduled 43Collateral 0Balance ~~0 0 43 8~~640,~~075~~132,~~160~~491.9886 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 8Balance 617,~~075~~318,~~160~~907.9877 ~~120~~Ending ~~Days~~Actual 33Collateral 0Balance 0at 030-Nov-2005 ~~33 5~~617,~~915~~772,~~398~~628.6543 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 54,~~915~~112,~~398~~762.6569 ~~150~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~180+~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~Totals~~Paid ~~451~~Count 0 0Realized 0Loss ~~451~~Amount 7395,~~998,144~~897.0791 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 7395,~~998,144~~897.0791 NoScheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~374,493.05 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance Principal Balance Principal Balance 0-29 Days 0~~22,439,091.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 7.130972% 0.000000% 0.000000% 0.000000% 7.130972% 6.702614% 0.000000% 0.000000% 0.000000% 6.702614% 60 Days 1.782743% 0.000000% 0.000000% 0.000000% 1.782743% 1.545877% 0.000000% 0.000000% 0.000000% 1.545877% 90 Days 1.022106% 0.000000% 0.000000% 0.000000% 1.022106% 1.109991% 0.000000% 0.000000% 0.000000% 1.109991% 120 Days 0.784407% 0.000000% 0.000000% 0.000000% 0.784407% 0.813116% 0.000000% 0.000000% 0.000000% 0.813116% 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 10.720228% 0.000000% 0.000000% 0.000000% 10.720228% 10.171598% 0.000000% 0.000000% 0.000000% 10.171598%04

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group Group 1 - Fixed NoGroup of1 ~~Loans~~- NoARM ofGroup ~~Loans~~2 ~~No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~-29 ~~Days~~Fixed 0Collateral 0Description 0Mixed 0Fixed ~~0.00 0.00 0.00 0.00 30 Days 65 0 0 0 65 4,906,515.55 0.00 0.00 0.00 4,906,515.55 60 Days 12 0 0 0 12 447,742.57 0.00 0.00 0.00 447,742.57 90 Days~~ 6 0Month 0LIBOR 0ARM 6Mixed ~~444,120.21~~Fixed ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Coupon ~~444,120.21~~Rate ~~120 Days 5 0 0 0 5 229,010~~8.03233245 ~~0.00 0.00 0.00 229,010.03 150 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 88 0 0 0 88~~ 6~~,027,388~~.36767109 09.00192091 ~~0.00~~Weighted ~~0.00~~Average ~~6,027,388.36~~Net ~~0-29~~Rate ~~Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days~~ 7.~~311586%~~733245 06.~~000000%~~267109 08.~~000000%~~692091 ~~0.000000%~~Weighted ~~7.311586%~~Average ~~7.693162%~~Remaining ~~0.000000%~~Term ~~0.000000%~~263 ~~0.000000%~~352 ~~7.693162%~~211 60Beginning ~~Days~~Loan ~~1.349831%~~Count ~~0.000000%~~820 ~~0.000000% 0.000000%~~ 1~~.349831%~~,384 ~~0.702037%~~725 ~~0.000000%~~Loans ~~0.000000%~~Paid ~~0.000000%~~In ~~0.702037%~~Full 9026 ~~Days~~45 ~~0.674916%~~19 ~~0.000000%~~Ending ~~0.000000%~~Loan ~~0.000000%~~Count ~~0.674916%~~794 0.696357% 0.000000% 0.000000% 0.000000% 0.696357% 120 Days 0.562430% 0.000000% 0.000000% 0.000000% 0.562430% 0.359076% 0.000000% 0.000000% 0.000000% 0.359076% 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 9.898763% 0.000000% 0.000000% 0.000000% 9.898763% 9.450632% 0.000000% 0.000000% 0.000000% 9.450632% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1,339 -706 ~~ARM~~Beginning NoScheduled ~~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 119 0 0 0 119 23~~59,~~154~~018,~~163~~468.4956 ~~0.00 0.00 0.00 23~~272,~~154~~929,~~163~~760.4936 60 ~~Days 34 0 0 0 34 6~~,~~736~~824,~~946~~490.1744 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Balance 657,~~736~~176,~~946~~030.1729 ~~90 Days 14 0 0 0 14 3~~262,~~002~~258,~~296~~760.0512 ~~0.00 0.00 0.00 3~~58,~~002~~662,~~296~~168.0575 ~~120~~Record ~~Days~~Date 711/30/2005 011/30/2005 011/30/2005 0Principal 7And ~~1,379,462.81~~Interest ~~0.00~~Constant 0459,753.0010 ~~0.00~~ 1,~~379~~734,~~462~~254.8139 ~~150 Days 0 0 0 0 0 0~~506,924.0066 ~~0.00~~Scheduled ~~0.00~~Principal 054,825.0018 0195,133.0028 ~~180+ Days 0 0 0 0 0 0~~41,004.0047 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 0.00 Totals 174 0 0 0 174 34~~1,~~272~~787,~~868~~613.5209 ~~0.00 0.00 0.00 34~~10,~~272~~475,~~868~~866.5296 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 7.712249% 0.000000% 0.000000% 0.000000% 7.712249% 7.455014% 0.000000% 0.000000% 0.000000% 7.455014% 60 Days 2,121,317.~~203500%~~22 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 0404,927.~~000000%~~92 21,539,121.203500% 2.169114% 0.000000% 0.000000% 0.000000% 2.169114% 90 Days 0.907323% 0.000000% 0.000000% 0.000000% 0.907323% 0.966658% 0.000000% 0.000000% 0.000000% 0.966658% 120 Days 0.453662% 0.000000% 0.000000% 0.000000% 0.453662% 0.444150% 0.000000% 0.000000% 0.000000% 0.444150% 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 11~~.276734%~~ 0465,920.~~000000%~~19 ~~0.000000%~~Servicing ~~0.000000%~~Fee 1124,591.~~276734%~~03 11113,720.~~034936%~~73 025,343.~~000000%~~54 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~11.034936%~~Fee 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~~Trustee 30Fee ~~Days 54~~ 0 ~~0 0 54 4,423,680~~.~~66 0.~~00 0.00 0.00 ~~4,423,680.66~~FRY 60Amount ~~Days 10~~ 0 ~~0 0 10 717,055~~.~~88 0.~~00 0.00 0.00 ~~717,055.88~~Special 90Hazard ~~Days~~Fee 11 0 ~~0 0 11 856,767~~.~~96 0.~~00 0.00 0.00 ~~856,767.96~~Other ~~120~~Fee ~~Days 10~~ 0 ~~0 0 10 1,010,344~~.~~70 0.~~00 0.00 0.00 ~~1,010,344.70~~Pool ~~150~~Insurance ~~Days~~Fee 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~Totals 85~~ 0 ~~0 0 85 7,007,849~~.~~20 0.~~00 0.00 0.00 ~~7,007,849.20~~Spread ~~0-29~~3 ~~Days~~ 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 6.593407% 0.000000% 0.000000% 0.000000% 6.593407% 6.400969% 0.000000% 0.000000% 0.000000% 6.400969% 60 Days 1.221001% 0.000000% 0.000000% 0.000000% 1.221001% 1.037564% 0.000000% 0.000000% 0.000000% 1.037564% 90 Days 1.343101% 0.000000% 0.000000% 0.000000% 1.343101% 1.239724% 0.000000% 0.000000% 0.000000% 1.239724% 120 Days 1.221001% 0.000000% 0.000000% 0.000000% 1.221001% 1.461947% 0.000000% 0.000000% 0.000000% 1.461947% 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 10.378510% 0.000000% 0.000000% 0.000000% 10.378510% 10.140204% 0.000000% 0.000000% 0.000000% 10.140204% 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~~Net 30Interest ~~Days~~380,336.89 ~~62 0 0 0 62 16~~1,~~277~~425,~~007~~400.4538 ~~0.00 0.00 0.00 16~~440,~~277,007~~576.4565 60Realized ~~Days~~Loss 19Amount ~~0 0 0 19 3~~71,~~344,472~~566.6725 0499.0002 ~~0.00 0.00 3~~23,~~344,472~~832.6764 90Cumulative ~~Days~~Realized 12Loss ~~0 0 0 12 3~~71,~~771,976~~566.7625 0499.0002 ~~0.00 0.00 3~~23,~~771,976~~832.7664 ~~120~~Percentage ~~Days~~of 11Cumulative 0Losses 0 ~~0 11 3,296,581~~.111096 0.000002 0.000324 ~~0.00~~Prepayment ~~3,296,581.11~~Penalty ~~150~~Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~180+~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~Totals~~Prepayment ~~104~~Penalty Paid Count 0 0 0 ~~104~~Special ~~26,690,037.99~~Servicing Fee 0.00 0.00 0.00 ~~26,690,037.99 0~~Pass-29Through ~~Days~~Rate 07.~~000000%~~733245 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days~~ 6.~~485356%~~267109 08.000000% 0.000000% 0.000000% 6.485356% 5.730826% 0.000000% 0.000000% 0.000000% 5.730826% 60 Days 1.987448% 0.000000% 0.000000% 0.000000% 1.987448% 1.177526% 0.000000% 0.000000% 0.000000% 1.177526% 90 Days 1.255230% 0.000000% 0.000000% 0.000000% 1.255230% 1.328042% 0.000000% 0.000000% 0.000000% 1.328042% 120 Days 1.150628% 0.000000% 0.000000% 0.000000% 1.150628% 1.160664% 0.000000% 0.000000% 0.000000% 1.160664% 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 10.878661% 0.000000% 0.000000% 0.000000% 10.878661% 9.397057% 0.000000% 0.000000% 0.000000% 9.397057%692091

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~2 ~~Funds~~- ARM Total Collateral Description 6 Month LIBOR ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.443895 7.007805 Weighted Average Net Rate 5.943895 6.507805 Weighted Average Remaining Term 351 330 Beginning Loan Count 854 3,783 Loans Paid In Full 23 113 Ending Loan Count 831 3,670 Beginning Scheduled Balance 247,359,772.50 640,132,491.86 Ending scheduled Balance 239,221,948.61 617,318,907.77 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 1,411,830.54 4,112,762.69 Scheduled Principal 83,530.12 374,493.05 Unscheduled Principal 8,054,293.77 22,439,091.04 Scheduled Interest 1,328,300.42 3,738,269.64 Servicing Fee 103,066.57 266,721.87 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 ~~473~~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 1,~~143~~225,233.0485 3,471,547.77 Realized Loss Amount 0.00 95,897.91 Cumulative Realized Loss 0.00 95,897.91 Percentage of Cumulative Losses 0.0000 0.0123 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 5.943895 6.507805

~~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 ~~Sep-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Oct-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance 0~~.000% Dec~~-0429 ~~0.000%~~Days ~~Current~~31 ~~REO Total Jan-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Feb-05~~31 03,822,633.~~000%~~21 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Current~~3,822,633.21 ~~Principal~~30 ~~Balance~~Days ~~0.00~~96 ~~Apr-05~~7 0~~.000%~~ ~~May-05~~ 0~~.000%~~ ~~Jun-05~~103 016,019,917.~~000%~~31 ~~Jul-05~~1,263,299.85 0.~~000%~~00 ~~Aug-05~~ 0.~~000%~~00 *The17,283,217.16 ~~text~~60 ~~reported~~Days in45 ~~the~~4 ~~above~~0 ~~table~~0 is49 ~~presented~~5,676,092.77 ~~graphically~~537,079.70 on0.00 ~~the~~0.00 ~~monthly bond remittance report~~6,213,172.47 ~~The~~90 ~~monthly~~Days ~~bond~~24 ~~remittance~~1 ~~report~~8 ~~can~~0 be33 ~~viewed~~3,533,144.09 ~~online at www~~43,417.~~ctslink.com.~~84 ~~Group~~ 1,405,753.09 -0.00 ~~Fixed~~4,982,315.02 12120 ~~Month~~Days ~~REO~~19 History*1 ~~New~~20 ~~REO Loans Month REO Percentage Loans in REO~~ 0 ~~Sep-04~~40 0.2,000%,479.03 ~~Original~~153,166.49 ~~Principal~~3,193,410.86 ~~Balance~~ 0.00 ~~Oct-04 0~~5,347,056.~~000%~~38 ~~Current~~150 ~~Principal~~Days ~~Balance~~11 0~~.00~~ ~~Nov-04~~8 0~~.000%~~ ~~Dec-04~~19 01,876,421.~~000%~~64 ~~Current REO Total Jan-05~~ 0.~~000%~~00 ~~Loans in REO 0 Feb-05 0~~1,309,115.~~000%~~46 ~~Original Principal Balance~~ 0.00 ~~Mar-05 0~~3,185,537.~~000%~~10 ~~Current~~180+ ~~Principal~~Days ~~Balance~~14 ~~0.00~~7 ~~Apr-05~~12 ~~0.000%~~1 ~~May-05~~34 02,214,559.~~000%~~31 ~~Jun-05~~797,271.62 02,489,879.~~000%~~47 ~~Jul-05 0~~216,620.~~000%~~53 ~~Aug-05 0~~5,718,330.~~000%~~93 *TheTotals ~~text~~209 ~~reported~~51 in48 ~~the~~1 ~~above~~309 ~~table~~31,320,614.15 is6,616,868.71 ~~presented~~8,398,158.88 ~~graphically~~216,620.53 ~~on the monthly bond remittance report~~46,552,262.27 ~~The~~No ~~monthly~~of ~~bond~~Loans ~~remittance~~No ~~report~~of ~~can~~Loans beNo ~~viewed~~of ~~online~~Loans atNo ~~www.ctslink.com.~~of ~~Group~~Loans 1No -of ~~ARM~~Loans 12Principal ~~Month~~Balance ~~REO~~Principal History*Balance ~~New~~Principal ~~REO~~Balance ~~Loans~~Principal ~~Month~~Balance ~~REO~~Principal ~~Percentage~~Balance ~~Loans~~0-29 inDays ~~REO~~0.844687% 0.000000% ~~Sep-04~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00844687% ~~Oct-04~~ 0.~~000~~618777% ~~Current Principal Balance~~ 0.00000000% ~~Nov-04~~ 0.~~000~~000000% ~~Dec-04~~ 0.~~000~~618777% ~~Current~~30 ~~REO~~Days ~~Total~~2.615804% ~~Jan-05~~ 0.~~000~~190736% ~~Loans in REO~~ 0.000000% ~~Feb-05~~ 0.~~000~~000000% ~~Original~~2.806540% ~~Principal~~2.593174% ~~Balance~~0.204493% 0.00000000% ~~Mar-05~~ 0.~~000~~000000% ~~Current~~2.797666% ~~Principal~~60 ~~Balance~~Days 1.226158% 0.00108992% ~~Apr-05~~ 0.~~000~~000000% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~1.335150% 0.~~000~~918800% ~~Jul-05~~ 0.~~000~~086938% ~~Aug-05~~ 0.~~000~~000000% *The text reported in the above table is presented graphically on the monthly bond remittance report0.000000% ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~005738% ~~Group~~90 2Days ~~- Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.653951% ~~Sep-04~~ 0.~~000~~027248% ~~Original Principal Balance~~ 0.00217984% ~~Oct-04~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00899183% ~~Nov-04~~ 0.~~000~~571917% ~~Dec-04~~ 0.~~000~~007028% ~~Current REO Total Jan-05~~ 0.~~000~~227552% ~~Loans in REO~~ 0.000000% ~~Feb-05~~ 0.~~000~~806497% ~~Original~~120 ~~Principal~~Days ~~Balance~~0.517711% 0.00027248% ~~Mar-05~~ 0.~~000~~544959% ~~Current Principal Balance~~ 0.00000000% ~~Apr-05~~1.089918% 0.~~000~~323821% ~~May-05~~ 0.~~000~~024793% ~~Jun-05~~ 0.~~000~~516923% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~865538% *The150 ~~text~~Days ~~reported in the above table is presented graphically on the monthly bond remittance report~~0.299728% ~~The monthly bond remittance report can be viewed online at www~~0.~~ctslink.com.~~000000% ~~Group 2 - ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0.217984% ~~Sep-04~~ 0.~~000~~000000% ~~Original Principal Balance~~ 0.00517711% ~~Oct-04~~ 0.~~000~~303740% ~~Current Principal Balance~~ 0.00000000% ~~Nov-04~~ 0.~~000~~211909% ~~Dec-04~~ 0.~~000~~000000% ~~Current REO Total Jan-05~~ 0.~~000~~515649% ~~Loans~~180+ inDays ~~REO~~ 0.381471% ~~Feb-05~~ 0.~~000~~190736% ~~Original Principal Balance~~ 0.00326975% ~~Mar-05~~ 0.~~000~~027248% ~~Current Principal Balance~~ 0.00926431% ~~Apr-05~~ 0.~~000~~358475% ~~May-05~~ 0.~~000~~129056% ~~Jun-05~~ 0.~~000~~403041% ~~Jul-05~~ 0.~~000~~035065% ~~Aug-05~~ 0.~~000~~925637% *TheTotals ~~text~~5.694823% ~~reported~~1.389646% in1.307902% ~~the~~0.027248% ~~above~~8.419619% ~~table~~5.069926% is1.071085% ~~presented~~1.359426% ~~graphically on the monthly bond remittance report~~0.035065% ~~The monthly bond remittance report can be viewed online at www~~7.~~ctslink.com.~~535501%

~~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~~604,198.89

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~Group 1 - ~~All~~Fixed ~~Mortgage~~No 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 10 0 0 10 372,855.74 0.00 0.00 372,855.74 30 Days 19 1 0 0 20 1,473,700.77 45,526.05 0.00 0.00 1,519,226.82 60 Days 9 0 0 0 9 419,649.44 0.00 0.00 0.00 419,649.44 90 Days 6 0 1 0 7 670,083.01 0.00 67,830.09 0.00 737,913.10 120 Days 6 0 3 0 9 233,322.66 0.00 280,357.29 0.00 513,679.95 150 Days 4 0 0 0 4 108,490.48 0.00 0.00 0.00 108,490.48 180+ Days 3 0 2 0 5 172,551.94 0.00 153,734.10 0.00 326,286.04 Totals 47 11 6 0 64 3,077,798.30 418,381.79 501,921.48 0.00 3,998,101.57 0-29 Days 1.259446% 0.000000% 0.000000% 1.259446% 0.651548% 0.000000% 0.000000% 0.651548% 30 Days 2.392947% 0.125945% 0.000000% 0.000000% 2.518892% 2.575225% 0.079555% 0.000000% 0.000000% 2.654780% 60 Days 1.133501% 0.000000% 0.000000% 0.000000% 1.133501% 0.733318% 0.000000% 0.000000% 0.000000% 0.733318% 90 Days 0.755668% 0.000000% 0.125945% 0.000000% 0.881612% 1.170940% 0.000000% 0.118530% 0.000000% 1.289470% 120 Days 0.755668% 0.000000% 0.377834% 0.000000% 1.133501% 0.407721% 0.000000% 0.489912% 0.000000% 0.897632% 150 Days 0.503778% 0.000000% 0.000000% 0.000000% 0.503778% 0.189582% 0.000000% 0.000000% 0.000000% 0.189582% 180+ Days 0.377834% 0.000000% 0.251889% 0.000000% 0.629723% 0.301527% 0.000000% 0.268643% 0.000000% 0.570170% Totals 5.919395% 1.385390% 0.755668% 0.000000% 8.060453% 5.378312% 0.731103% 0.877085% 0.000000% 6.986500% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group ~~Number~~1 - ARM 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 10 0 0 10 2,026,138.98 0.00 0.00 2,026,138.98 30 Days 39 3 0 0 42 6,490,577.47 598,014.06 0.00 0.00 7,088,591.53 60 Days 15 2 0 0 17 2,599,405.69 454,360.48 0.00 0.00 3,053,766.17 90 Days 8 0 5 0 13 1,321,684.87 0.00 1,066,470.26 0.00 2,388,155.13 120 Days 4 1 9 0 14 976,763.45 153,166.49 1,730,914.37 0.00 2,860,844.31 150 Days 2 0 7 0 9 679,485.43 0.00 1,211,227.13 0.00 1,890,712.56 180+ Days 3 3 5 1 12 661,829.31 468,345.82 1,222,599.88 216,620.53 2,569,395.54 Totals 71 19 26 1 117 12,729,746.22 3,700,025.83 5,231,211.64 216,620.53 21,877,604.22 0-29 Days 0.746826% 0.000000% 0.000000% 0.746826% 0.771835% 0.000000% 0.000000% 0.771835% 30 Days 2.912621% 0.224048% 0.000000% 0.000000% 3.136669% 2.472514% 0.227807% 0.000000% 0.000000% 2.700321% 60 Days 1.120239% 0.149365% 0.000000% 0.000000% 1.269604% 0.990215% 0.173084% 0.000000% 0.000000% 1.163299% 90 Days 0.597461% 0.000000% 0.373413% 0.000000% 0.970874% 0.503481% 0.000000% 0.406260% 0.000000% 0.909741% 120 Days 0.298730% 0.074683% 0.672143% 0.000000% 1.045556% 0.372087% 0.058347% 0.659373% 0.000000% 1.089807% 150 Days 0.149365% 0.000000% 0.522778% 0.000000% 0.672143% 0.258842% 0.000000% 0.461404% 0.000000% 0.720246% 180+ Days 0.224048% 0.224048% 0.373413% 0.074683% 0.896191% 0.252117% 0.178411% 0.465736% 0.082519% 0.978783% Totals 5.302465% 1.418969% 1.941748% 0.074683% 8.737864% 4.849257% 1.409484% 1.992772% 0.082519% 8.334032% 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 5 0 0 5 300,854.61 0.00 0.00 300,854.61 30 Days 11 2 0 0 13 630,791.58 222,183.59 0.00 0.00 852,975.17 60 Days 9 2 0 0 11 492,536.56 82,719.22 0.00 0.00 575,255.78 90 Days 7 1 0 0 8 326,003.07 43,417.84 0.00 0.00 369,420.91 120 Days 4 0 3 0 7 310,189.55 0.00 241,410.84 0.00 551,600.39 150 Days 2 0 1 0 3 223,661.85 0.00 97,888.33 0.00 321,550.18 180+ Days 5 2 2 0 9 353,428.06 82,023.58 264,626.24 0.00 700,077.88 Totals 38 12 6 0 56 2,336,610.67 731,198.84 603,925.41 0.00 3,671,734.92 0-29 Days 0.708215% 0.000000% 0.000000% 0.708215% 0.512480% 0.000000% 0.000000% 0.512480% 30 Days 1.558074% 0.283286% 0.000000% 0.000000% 1.841360% 1.074500% 0.378471% 0.000000% 0.000000% 1.452971% 60 Days 1.274788% 0.283286% 0.000000% 0.000000% 1.558074% 0.838994% 0.140905% 0.000000% 0.000000% 0.979900% 90 Days 0.991501% 0.141643% 0.000000% 0.000000% 1.133144% 0.555319% 0.073959% 0.000000% 0.000000% 0.629277% 120 Days 0.566572% 0.000000% 0.424929% 0.000000% 0.991501% 0.528382% 0.000000% 0.411223% 0.000000% 0.939605% 150 Days 0.283286% 0.000000% 0.141643% 0.000000% 0.424929% 0.380989% 0.000000% 0.166745% 0.000000% 0.547734% 180+ Days 0.708215% 0.283286% 0.283286% 0.000000% 1.274788% 0.602035% 0.139720% 0.450768% 0.000000% 1.192524% Totals 5.382436% 1.699717% 0.849858% 0.000000% 7.932011% 3.980219% 1.245536% 1.028736% 0.000000% 6.254491% DELINQUENT BANKRUPTCY FORECLOSURE REO ~~loans~~TOTAL ~~this~~Group ~~period~~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 6 0 0 6 1,122,783.88 0.00 0.00 1,122,783.88 30 Days 27 1 0 0 28 7,424,847.49 397,576.15 0.00 0.00 7,822,423.64 60 Days 12 0 0 0 12 2,164,501.08 0.00 0.00 0.00 2,164,501.08 90 Days 3 0 2 0 5 1,215,373.14 0.00 271,452.74 0.00 1,486,825.88 120 Days 5 0 5 0 10 480,203.37 0.00 940,728.36 0.00 1,420,931.73 150 Days 3 0 0 0 3 864,783.88 0.00 0.00 0.00 864,783.88 180+ Days 3 2 3 0 8 1,026,750.00 246,902.22 848,919.25 0.00 2,122,571.47 Totals 53 9 10 0 72 13,176,458.96 1,767,262.25 2,061,100.35 0.00 17,004,821.56 0-29 Days 0.722022% 0.000000% 0.000000% 0.722022% 0.469133% 0.000000% 0.000000% 0.469133% 30 Days 3.249097% 0.120337% 0.000000% 0.000000% 3.369434% 3.102325% 0.166119% 0.000000% 0.000000% 3.268444% 60 Days 1.444043% 0.000000% 0.000000% 0.000000% 1.444043% 0.904394% 0.000000% 0.000000% 0.000000% 0.904394% 90 Days 0.361011% 0.000000% 0.240674% 0.000000% 0.601685% 0.507819% 0.000000% 0.113421% 0.000000% 0.621241% 120 Days 0.601685% 0.000000% 0.601685% 0.000000% 1.203369% 0.200643% 0.000000% 0.393065% 0.000000% 0.593708% 150 Days 0.361011% 0.000000% 0.000000% 0.000000% 0.361011% 0.361333% 0.000000% 0.000000% 0.000000% 0.361333% 180+ Days 0.361011% 0.240674% 0.361011% 0.000000% 0.962696% 0.429007% 0.103163% 0.354704% 0.000000% 0.886874% Totals 6.377858% 1.083032% 1.203369% 0.000000% 8.664260% 5.505521% 0.738415% 0.861190% 0.000000% 7.105127%

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~Foreclosure~~Summary History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - Fixed 12Days ~~Month~~Number ~~Foreclosure~~of History*Aggregate ~~New~~Percentage ~~Foreclosure~~of ~~Loans~~Number ~~Month~~of ~~Foreclosure~~Aggregate Percentage ~~Loans~~of inDelinquent ~~Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000%~~ Loans inOutstanding ~~Foreclosure 0 Feb-05 0.000% Original Principal~~ Balance ~~0.00 Mar-05 0.000~~(%) Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 - ARM 12 Month Foreclosure History* New Foreclosure Loans ~~Month~~Oustanding ~~Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal~~ Balance ~~0.00 Oct-04 0.000~~(%) ~~Current Principal~~ Balance($) ~~0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal~~ Balance($) ~~0.00~~180 ~~Mar~~-05 ~~0.000%~~209 ~~Current~~23 ~~Principal Balance 0~~3,960,182.0001 ~~Apr-05~~ 0.~~000%~~641 ~~May-05~~3 0208,486.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 - Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.~~000%~~364 ~~Original~~210 ~~Principal Balance 0.00 Oct~~-04 ~~0.000%~~239 ~~Current~~11 ~~Principal Balance 0~~1,758,148.0092 ~~Nov-04~~ 0.~~000%~~285 Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 ~~- ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0~~117,800.~~000% Original Principal Balance 0.~~00 ~~Oct-04~~ 0.~~000%~~206 ~~Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure~~ Total ~~Jan-05~~34 05,718,330.~~000%~~93 ~~Loans in Foreclosure~~ 0 ~~Feb-05 0~~.~~000%~~926 ~~Original~~5 ~~Principal Balance 0~~326,286.0004 ~~Mar-05~~ 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.570

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary (continued) Group 1 - ~~All~~ARM ~~Mortgage~~Group ~~Loans~~2 in- ~~Foreclosure~~Fixed ~~during~~Days ~~Current~~Number ~~Period~~of ~~Month~~Aggregate ~~Loan~~Percentage ~~First~~of ~~Original~~Number ~~Loan~~of ~~Entered~~Aggregate ~~Payment~~Percentage ~~LTV~~of atDelinquent ~~Principal~~Loans ~~Group~~Outstanding ~~Number~~Balance(%) FCLoans ~~Date~~Oustanding ~~State~~Balance(%) ~~Origination~~Balance($) Balance($) No180 ~~Foreclosure~~- ~~loans~~209 ~~this~~9 ~~period~~1,880,568.29 0.716 7 536,308.43 0.914 210 - 239 3 688,827.25 0.262 2 163,769.45 0.279 Total 12 2,569,395.54 0.978 9 700,077.88 1.193

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary (continued) Group 2 - ~~All~~ARM ~~Mortgage~~Days ~~Loans~~Number inof ~~Foreclosure~~Aggregate ~~during~~Percentage ~~Current~~of ~~Period~~Delinquent Loans Outstanding Balance(~~continued~~%) ~~Current~~Balance($) ~~Paid~~180 ~~Current~~- ~~Approximate~~209 ~~Loan~~4 ~~Principal~~1,334,819.25 To0.558 ~~Months~~210 ~~Loan~~- ~~Delinquent~~239 ~~Group~~4 ~~Number~~787,752.22 ~~Balance~~0.329 ~~Date~~Total ~~Delinquent~~8 ~~Rate~~2,122,571.47 ~~Interest~~0.887 NoThis ~~Foreclosure~~report includes all loans ~~this~~greater ~~period~~than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New &REO ~~Arm~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 7in REO 1 Jan-05 0.~~045959~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~216,800.00 6Feb-05 0.~~545959~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 216,620.53 Mar-~~Through~~05 ~~Rate~~0.000% 6Apr-05 0.~~545959~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~333~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~1 ~~Count~~Jun-05 40.000% Original Principal Balance 216,~~297~~800.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 216,620.53 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.035% *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 REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 90Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~4,207~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~748,208,364~~0.4900 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance ~~727,055,159~~0.6300 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. Group 1 -~~Jul~~ ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-~~2005~~05 ~~727~~0.000% Original Principal Balance 216,~~497~~800.00 Feb-05 0.000% Current Principal Balance 216,~~757~~620.7153 ~~Monthly~~Mar-05 ~~P&I~~0.000% ~~Constant~~Apr-05 40.000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 216,~~823~~800.00 Jul-05 0.000% Current Principal Balance 216,~~574~~620.1653 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.083% *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 REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 - ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal ~~430,369~~Balance 0.8800 ~~Unscheduled~~Feb-05 0.000% Current Principal ~~20,722,834~~Balance 0.9800 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Group 1~~ - ~~Fixed~~All ~~Group~~Mortgage 1Loans -in ~~ARM~~REO ~~Group~~during 2Current -Period ~~Fixed Collateral Description Mixed Fixed 6~~ Month ~~LIBOR ARM Mixed Fixed Weighted Average Coupon Rate 8.314407 6.792307 9.310553 Weighted Average Net Rate 7.814407 6.292307 8.810553 Weighted Average Maturity 333 333 333 Beginning~~ Loan ~~Count~~First ~~897~~Original ~~1,586 836 Loans Paid In Full 8 43 17 Ending~~ Loan ~~Count~~Entered ~~889~~Payment ~~1,543~~LTV ~~819~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~64,184,471.76~~REO ~~319,835,376.72~~Date ~~70,580,967.92~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~63,728,745.35~~Group ~~310,351,604.83~~1 ~~69,065,713.98~~- ~~Record~~ARM ~~Date~~0011142106 ~~07/29/~~Dec-2005 ~~07/29/~~01-Apr-2005 ~~07/29/2005~~TX ~~Principal And Interest Constant 501,104~~80.11 2,035,036.18 592,237.57 Scheduled Principal 56,390.93 224,686.15 44,614.35 Unscheduled Principal 399,335.48 9,259,085.74 1,470,639.59 Scheduled Interest 444,713.18 1,810,350.03 547,623.22 Servicing Fees 26,743.53 133,264.74 29,408.74 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 417216,~~969~~800.~~65 1,677,085.29 518,214.48 Realized Loss Amount 0.~~00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 7.814407 6.292307 8.810553

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement Group Group 2~~ - ~~ARM~~All ~~Total~~Mortgage ~~Collateral~~Loans ~~Description~~in 6REO ~~Month~~during ~~LIBOR~~Current ~~ARM~~Period ~~Mixed~~(continued) ~~Fixed~~Current &Paid ~~Arm~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 6.500587 7.045959 Weighted Average Net Rate 6.000587 6.545959 Weighted Average Maturity 333 333 Beginning~~ Loan ~~Count~~Principal ~~978~~To ~~4,297~~Months ~~Loans Paid In Full 22 90 Ending~~ Loan ~~Count~~Delinquent ~~956~~Group ~~4,207~~Number ~~Beginning Scheduled~~ Balance ~~293,607,548.09 748,208,364.49 Ending scheduled Balance 283,909,095.47 727,055,159.63 Record~~ Date ~~07/29/2005~~Delinquent ~~07/29/2005~~Rate ~~Principal And~~ Interest ~~Constant~~Group 1~~,695,196.30~~ ~~4,823,574.16~~- ~~Scheduled~~ARM ~~Principal~~0011142106 ~~104~~216,~~678~~620.4553 430,369.88 Unscheduled Principal 9,593,774.17 20,722,834.98 Scheduled Interest 1,590,517.85 4,393,204.28 Servicing Fees 122,336.48 311,753.49 Master Servicing Fees 0.00 0.00 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 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,468,181.37 4,081,450.79 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 Pass01-~~Through~~Apr-2005 ~~Rate~~6 6.~~000587~~950% 69,286.~~545959~~25

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~13 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 2,152,977.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~2,145,462.67 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure Total May-05 0.000% Loans in Foreclosure 48 Jun-05 0.000% Original Principal Balance 8,425,409.00 Jul-05 0.000% Current Principal Balance 8,398,158.88 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 1.254% Dec-05 1.359% *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 812 ~~397~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 210,~~100~~900.00 ~~396~~Feb-05 0.000% Current Principal Balance 210,~~156~~482.6097 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 6 Jun-05 0.000% Original Principal Balance 502,700.00 Jul-05 0.000% Current Principal Balance 501,921.48 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.493% Dec-05 0.877% *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 4312 9Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 6 Jan-05 0.000% Original Principal Balance 1,~~292~~326,~~290~~770.00 9Feb-05 0.000% Current Principal Balance 1,~~259~~321,~~322~~537.9353 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 26 Jun-05 0.000% Original Principal Balance 5,244,850.00 Jul-05 0.000% Current Principal Balance 5,231,211.64 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 1.976% Dec-05 1.993% *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 1712 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 86,~~468,269~~400.00 1Feb-05 0.000% Current Principal Balance 86,~~465,668~~187.1097 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 6 Jun-05 0.000% Original Principal Balance 611,200.00 Jul-05 0.000% Current Principal Balance 603,925.41 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 1.184% Dec-05 1.029% *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 2212 9Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jan-05 0.000% Original Principal Balance 528,~~611,475~~907.00 9Feb-05 0.000% Current Principal Balance 527,~~592,081~~254.0220 0Mar-05 0.00000% Apr-05 0.00000% Current Foreclosure Total 90May-05 200.000% Loans in Foreclosure 10 Jun-05 0.000% Original Principal Balance 2,~~769~~066,~~134~~659.00 20Jul-05 0.000% Current Principal Balance 2,~~713~~061,~~228~~100.6535 Aug-05 0.000% Sep-05 0.00000% Oct-05 0.00000% Nov-05 0.655% Dec-05 0.861% *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 ~~(continued)~~Month ~~Summary~~Loan ~~Substitution~~First ~~Loans~~Original ~~Liquidated~~Loan ~~Loans~~Entered ~~Curtailments~~Payment ~~Original~~LTV ~~Current~~at ~~Original~~Principal ~~Current~~Group ~~Principal~~Number ~~Principal~~FC ~~Principal~~Date ~~Principal~~State ~~Curtailment~~Origination Balance Group ~~Count~~1 ~~Balance~~- ~~Balance~~Fixed ~~Count~~0011120139 ~~Balance~~Nov-2005 ~~Balance~~01-Mar-2005 ~~Amount~~CA 20.00 68,000.00 Group 1 - Fixed 00011130173 0Nov-2005 01-Mar-2005 CA 20.00 070,000.00 0Group 01 - Fixed 0011134356 Nov-2005 01-Apr-2005 CA 20.00 065,000.00 3Group 1 - Fixed 0011139187 Dec-2005 01-Apr-2005 DC 15.00 39,~~381~~000.00 Group 1 - Fixed 0011140824 Dec-2005 01-Apr-2005 ME 90.00 171,900.00 Group 1 - Fixed 0011145801 Nov-2005 01-Apr-2005 LA 80.00 88,800.00 Group 1 - ARM 0010984265 Dec-2005 01-Jul-2004 NJ 60.00 176,400.00 Group 1 - ARM 0011101806 Dec-2005 01-Mar-2005 OH 80.00 137,120.00 Group 1 - ARM 0011104558 Nov-2005 01-Mar-2005 IL 80.00 98,320.00 Group 1 - ARM 0011106549 Nov-2005 01-Feb-2005 NY 80.00 268,400.00 Group 1 - ARM 0011121022 Nov-2005 01-Apr-2005 NY 80.00 452,000.00 Group 1 - ARM 0011121088 Nov-2005 01-Mar-2005 NJ 45.16 140,000.00 Group 1 - ARM 0011126797 Nov-2005 01-Mar-2005 NY 80.00 336,000.00 Group 1 - ARM 0011126835 Nov-2005 01-Mar-2005 RI 85.00 294,950.00 Group 1 - ARM 0011129202 Nov-2005 01-Mar-2005 OK 90.00 159,300.00 Group 1 - ARM 0011131523 Nov-2005 01-Mar-2005 IL 80.00 97,600.00 Group 1 - ARM 00011133244 0Nov-2005 01-Apr-2005 FL 95.00 0154,850.00 0Group 01 - ARM 0011133962 Nov-2005 01-Apr-2005 FL 80.00 0262,400.00 ~~355~~Group 1 - ARM 0011135354 Nov-2005 01-Mar-2005 NY 80.00 312,~~687~~000.3800 Group 1 - ARM 0011136029 Dec-2005 01-Apr-2005 NJ 90.00 256,500.00 Group 1 - ARM 0011136185 Dec-2005 01-Mar-2005 WA 95.00 223,250.00 Group 1 - ARM 0011136342 Nov-2005 01-Apr-2005 MD 80.00 343,200.00 Group 1 - ARM 0011136491 Dec-2005 01-Apr-2005 CA 95.00 237,500.00 Group 1 - ARM 0011137267 Nov-2005 01-Apr-2005 CT 80.00 214,480.00 Group 1 - ARM 0011137857 Dec-2005 01-Apr-2005 TX 80.00 296,000.00 Group 1 - ARM 0011138804 Nov-2005 01-Apr-2005 WI 80.00 68,000.00 Group 1 - ARM 0011139245 Nov-2005 01-Apr-2005 TX 80.00 87,200.00 Group 1 - ARM 0011144531 Nov-2005 01-Apr-2005 WA 68.33 205,000.00 Group 1 - ARM 0011146838 Nov-2005 01-Apr-2005 OK 80.00 150,000.00 Group 1 - ARM 0011149981 Nov-2005 01-Apr-2005 PA 80.00 110,400.00 Group 1 - ARM 0011151409 Nov-2005 01-Apr-2005 TX 95.00 45,220.00 Group 1 - ARM 0011154232 Nov-2005 01-Apr-2005 OH 80.00 118,760.00 Group 2 - Fixed 00011119452 0Nov-2005 01-Mar-2005 CA 20.00 098,000.00 0Group 02 - Fixed 0011126499 Dec-2005 01-Mar-2005 TX 80.00 086,400.00 5Group 2 - Fixed 0011129873 Nov-2005 01-Mar-2005 CA 20.00 109,~~585~~200.9900 Group 2 - Fixed 0011132998 Nov-2005 01-Mar-2005 CA 20.00 90,000.00 Group 2 - Fixed 0011135913 Nov-2005 01-Apr-2005 CA 20.00 72,000.00 Group 2 - Fixed 0011141800 Nov-2005 01-Apr-2005 CA 20.00 155,600.00 Group 2 - ARM 00011081968 0Dec-2005 01-Mar-2005 OR 88.13 74,907.00 0Group 2 - ARM 0011099757 Nov-2005 01-Feb-2005 CO 80.00 0124,800.00 0Group 2 - ARM 0011112053 Dec-2005 01-Mar-2005 VA 90.00 0202,500.00 6Group 2 - ARM 0011122945 Nov-2005 01-Apr-2005 VA 80.00 68,~~014~~000.9300 ~~Total~~Group 02 0- ARM 0011124932 Nov-2005 01-Mar-2005 TX 80.00 0216,000.00 0Group 02 - ARM 0011129351 Nov-2005 01-Apr-2005 CA 80.00 0488,000.00 ~~370~~Group 2 - ARM 0011139985 Nov-2005 01-Apr-2005 TX 80.00 292,~~670~~952.2700 Group 2 - ARM 0011140778 Dec-2005 01-Apr-2005 TN 90.00 54,000.00 Group 2 - ARM 0011144530 Dec-2005 01-Apr-2005 VA 75.96 197,500.00 Group 2 - ARM 0011145954 Nov-2005 01-Apr-2005 NV 80.00 348,000.00

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~First~~(continued) ~~Original~~Current ~~Loan~~Paid ~~LTV~~Current atApproximate ~~Payment~~Loan Principal ~~Prepayment~~To Months Loan Delinquent Group Number ~~State~~Balance ~~Origination~~ Date ~~Balance~~Delinquent ~~Amount~~Rate Interest Group 1 - Fixed ~~0011105435~~0011120139 ~~CO 20~~67,830.0009 01-~~Feb~~Jul-2005 ~~40,600~~3 9.00500% 402,~~446~~541.1101 Group 1 - Fixed ~~0011116950~~0011130173 ~~CT 15~~69,874.0032 01-~~Apr~~Jun-2005 ~~51,000~~4 9.00990% 503,~~891~~311.2370 Group 1 - Fixed ~~0011126235~~0011134356 ~~NY 10.00 01-Mar-2005 37~~65,000.00 ~~36,899.50 Group 1 - Fixed 0011126701 TX 80.00~~ 01-Mar-2005 ~~80,000~~7 10.00250% 794,~~647~~216.0663 Group 1 - Fixed ~~0011128458~~0011139187 ~~CA 20~~38,942.0001 01-~~Mar~~Jun-2005 ~~40,500.00~~4 ~~40,395~~9.91500% ~~Group~~ 1 ~~- Fixed 0011138666 ID 20.00 01-Apr-2005 47~~,~~200~~750.0016 ~~47,099.34~~ Group 1 - Fixed ~~0011141040~~0011140824 ~~CA 20~~171,540.0096 01-~~Apr~~Jun-2005 ~~43,800~~4 7.00850% 436,~~672~~292.4190 Group 1 - Fixed ~~0011142009~~0011145801 ~~FL 19~~88,734.0010 01-Apr-2005 ~~57,000~~6 7.00500% 564,~~901~~129.9557 Group 1 - ARM ~~0011080977~~0010984265 ~~CA 80~~174,632.0086 01-~~Mar~~Jul-2005 ~~141,148~~3 7.00500% ~~140~~5,~~273~~085.9414 Group 1 - ARM ~~0011097814~~0011101806 ~~CA 80~~136,521.00 01-~~Mar~~Jun-2005 ~~318,400~~4 5.00550% ~~316~~3,~~545~~437.9954 Group 1 - ARM ~~0011105434~~0011104558 ~~CO 80~~98,146.0004 01-~~Feb~~Apr-2005 ~~162,400~~6 6.00625% ~~161~~3,~~409~~994.3851 Group 1 - ARM ~~0011109510~~0011106549 ~~WA 91.27 01-Feb-2005 115~~267,~~000~~828.0002 ~~114,351.06 Group 1 - ARM 0011115658 CA 75.75~~ 01-Mar-2005 ~~141,650~~7 7.00750% ~~140~~12,~~941~~910.7279 Group 1 - ARM ~~0011116089~~0011121022 ~~MD 80~~451,752.0059 01-~~Mar~~Apr-2005 ~~296,000~~6 8.00990% ~~294~~25,~~614~~517.3529 Group 1 - ARM ~~0011116949~~0011121088 ~~CT 80~~139,535.0052 01-~~Apr~~Jun-2005 ~~272,000~~4 6.00990% ~~270~~4,~~497~~518.6732 Group 1 - ARM ~~0011117748~~0011126797 ~~CA 80~~335,208.0091 01-~~Feb~~May-2005 ~~200,000~~5 7.00250% ~~198~~13,~~650~~167.7201 Group 1 - ARM ~~0011120584~~0011126835 ~~CA 80~~294,531.0037 01-~~Mar~~Apr-2005 ~~196,000~~6 7.00750% ~~194~~14,~~833~~198.0826 Group 1 - ARM ~~0011121516~~0011129202 ~~CA 70~~158,514.0098 01-~~Mar~~Jun-2005 ~~142,000~~4 6.00990% ~~141~~5,~~178~~132.9075 Group 1 - ARM ~~0011122934~~0011131523 ~~IL 47~~97,383.2951 01-~~Mar~~May-2005 ~~331,000~~5 7.00550% ~~329~~3,~~378~~995.0978 Group 1 - ARM ~~0011126089~~0011133244 ~~AZ 85.22 01-Mar-2005 161~~154,~~500~~466.~~00 160,869.~~24 ~~Group 1 - ARM 0011127075 CA 80.00~~ 01-~~Apr~~Jun-2005 ~~176,000~~4 6.00990% ~~175~~5,~~032~~001.4484 Group 1 - ARM ~~0011128457~~0011133962 ~~CA 80~~261,776.0005 01-~~Mar~~Jun-2005 ~~162,000~~4 7.00200% ~~161~~8,~~302~~751.7972 Group 1 - ARM ~~0011129748~~0011135354 ~~IL 80~~311,157.0046 01-~~Mar~~May-2005 ~~122,400~~5 6.00550% ~~121~~10,~~876~~950.3593 Group 1 - ARM ~~0011129778~~0011136029 ~~NY 35~~255,662.0988 01-~~Mar~~Jul-2005 ~~100,000~~3 7.00075% 996,~~545~~992.4641 Group 1 - ARM ~~0011131369~~0011136185 ~~CA 95~~222,686.0031 01-~~Mar~~Jul-2005 ~~233,700~~3 9.00450% ~~232~~8,~~322~~295.3967 Group 1 - ARM ~~0011132715~~0011136342 ~~VA 95.00 01-Mar-2005~~ 342,~~000~~245.0091 ~~339,000.79 Group 1 - ARM 0011133565 FL 90.00~~ 01-~~Apr~~Jun-2005 ~~132,265.00~~4 ~~131,819~~6.~~82 Group 1 - ARM 0011133871 LA 80.00 01-Apr-2005 76,~~400~~.00~~% 7610,~~090~~072.8838 Group 1 - ARM ~~0011135746~~0011136491 ~~NY 80~~236,912.0068 01-~~Mar~~Jun-2005 ~~444,000.00~~4 ~~441,837~~7.76001% ~~Group 1 - ARM 0011136987 CA 80.00 01-Apr-2005 318~~7,~~000~~684.0063 ~~316,468.26~~ Group 1 - ARM ~~0011137057~~0011137267 ~~MD 95.00 01-Apr-2005 175~~213,~~750~~895.0017 ~~175,105.83 Group 1 - ARM 0011139304 CA 85.00~~ 01-~~Apr~~Jun-2005 ~~306,000.00~~4 ~~305,999~~6.99500% ~~Group 1 - ARM 0011139418 CA 85.00 01-Apr-2005 340~~6,~~000~~401.0096 ~~338,587.39~~ Group 1 - ARM ~~0011140282~~0011137857 ~~CA 41.11 01-Apr-2005 104~~295,~~000~~121.~~00 103,529.38 Group 1 - ARM 0011141036 CA~~ 80~~.00~~ 01-~~Apr~~Jul-2005 ~~175,200~~3 7.00550% ~~174~~8,~~317~~656.4801 Group 1 - ARM ~~0011141850~~0011138804 ~~CA 59~~67,864.2659 01-~~Apr~~May-2005 ~~240,000.00~~5 ~~239,089~~6.21950% ~~Group 1 - ARM 0011142005 FL 80.00 01-Apr-2005 240~~2,~~000~~546.~~00 239,002.~~91 Group 1 - ARM ~~0011142048~~0011139245 ~~NY 69~~87,046.7482 01-~~Apr~~Jun-2005 ~~106,000.00~~4 ~~105,601~~8.~~66 Group 1 - ARM 0011142613 CA 90.00 01-Apr-2005 182,~~700~~.00~~% ~~181~~3,~~922~~563.8955 Group 1 - ARM ~~0011142711~~0011144531 ~~CA 90~~204,656.0025 01-~~Apr~~May-2005 ~~180,000.00~~5 ~~179,175~~6.93900% ~~Group 1 - ARM 0011142828 CA 85.00 01-Apr-2005 243~~7,~~950~~620.0090 ~~243,950.00~~ Group 1 - ARM ~~0011145577~~0011146838 ~~IL 77.72 01-Apr-2005 150,000.00~~ 149,~~321~~776.1166 ~~Group 1 - ARM 0011145977 IL 80.00~~ 01-~~Apr~~May-2005 ~~132,000~~5 7.00500% ~~132~~6,~~000~~101.0092 Group 1 - ARM ~~0011146391~~0011149981 ~~CA 83~~110,341.4186 01-Apr-2005 ~~208,530.00~~6 ~~207,706~~9.93175% ~~Group 1 - ARM 0011146576 CA 73.68 01-Apr-2005 350~~6,~~000~~368.0098 ~~0.00~~ Group 1 - ARM ~~0011147911~~0011151409 ~~CA 90.00 01-Apr-2005 513~~45,~~000~~179.0075 ~~510,983.92 Group 1 - ARM 0011149355 CA 73.50~~ 01-~~Apr~~May-2005 ~~220,500.00~~5 ~~219,444~~9.21990% ~~Group 1 - ARM 0011149405 MD 90.00 01-Apr-2005 350~~2,~~910~~497.0064 ~~350,910.00~~ Group 1 - ARM ~~0011149456~~0011154232 ~~AZ 55.90 01-Apr-2005 105~~118,~~000~~366.0041 ~~104,585.45 Group 1 - ARM 0011150130 MD 79.99~~ 01-~~Apr~~Jul-2005 ~~259,887.00~~3 ~~258,860~~6.98990% ~~Group 1 - ARM 0011154634 NC 100.00 01-Mar-2005 125~~3,~~000~~195.0039 ~~124,462.01~~ Group 2 - Fixed ~~0011080978~~0011119452 ~~CA 20.00 01-Mar-2005 35~~97,~~287~~888.0033 ~~35,186.20 Group 2 - Fixed 0011110363 CT 20.00~~ 01-~~Mar~~May-2005 ~~95,000.00~~5 ~~94,832~~10.41750% ~~Group 2 - Fixed 0011114764 AZ 20.00 01-Apr-2005 35~~5,~~200~~846.00 ~~35,080.09~~ Group 2 - Fixed ~~0011115304~~0011126499 ~~CA 20.00 01-Mar-2005 108~~86,~~000~~187.0097 ~~107,750.52 Group 2 - Fixed 0011116091 MD 20.00~~ 01-~~Mar~~Jun-2005 ~~74,000.00~~4 ~~73,869~~8.47490% ~~Group 2 - Fixed 0011116514 CA 15.00 01-Mar-2005 59~~3,~~700~~437.0077 ~~59,565.71~~ Group 2 - Fixed ~~0011120588~~0011129873 ~~CA 20.00 01-Mar-2005 49~~109,~~000~~102.0078 ~~48,862.86 Group 2 - Fixed 0011126942 CA 20.00~~ 01-Apr-2005 ~~44,000.00~~6 ~~43,895~~9.67990% ~~Group 2 - Fixed 0011133876 LA 20.00 01-Apr-2005 19~~6,~~100~~891.0009 ~~19,066.41~~ Group 2 - Fixed ~~0011134732~~0011132998 ~~CA 20.00 01-Apr-2005 98~~83,~~482~~302.0073 ~~98,235.94 Group 2 - Fixed 0011135742 NY 20.00~~ 01-~~Mar~~Jun-2005 ~~111,000.00~~4 ~~110,782~~9.~~02 Group 2 - Fixed 0011136994 CA 20.00 01-Apr-2005 79,~~500~~.00~~% 793,~~330~~737.4455 Group 2 - Fixed ~~0011137148~~0011135913 ~~CA 16~~71,920.8514 01-~~Apr~~Jun-2005 ~~150,000.00~~4 ~~149,720~~10.16875% ~~Group 2 - Fixed 0011138344 CA 20.00 01-Apr-2005 158~~3,~~000~~727.0030 ~~157,605.21~~ Group 2 - Fixed ~~0011148852~~0011141800 ~~CA 20.00 01-Apr-2005 95~~155,~~000~~523.0046 ~~94,749.93 Group 2 - Fixed 0011149286 CA 20.00~~ 01-Apr-2005 ~~135,000.00~~6 ~~134,748~~9.17500% ~~Group 2 - Fixed 0011150894 CA 12.64 01-Apr-2005 122~~9,~~000~~314.~~00 121,772.~~39 Group 2 - ARM ~~0011108599~~0011081968 ~~VA 70~~74,676.0087 01-~~Mar~~Jul-2005 ~~532,000.00~~3 ~~531,598~~8.83500% ~~Group~~ 2 ~~- ARM 0011110351 CT 80.00 01-Mar-2005 380~~,~~000~~486.0006 ~~378,608.32~~ Group 2 - ARM ~~0011114761~~0011099757 ~~AZ 80~~124,435.0073 01-~~Apr~~Jun-2005 ~~140,800~~4 8.00750% ~~140~~5,~~800~~125.0021 Group 2 - ARM ~~0011115298~~0011112053 ~~CA 80~~201,908.0015 01-~~Mar~~Jun-2005 ~~432,000~~4 7.00625% ~~429~~7,~~926~~179.9146 Group 2 - ARM ~~0011125496~~0011122945 ~~NJ 85.00 01-Mar-2005 850~~67,~~000~~967.0025 ~~845,213.23 Group 2 - ARM 0011125545 CA 80.00~~ 01-Apr-2005 ~~380,000~~6 9.00600% ~~380~~4,~~000~~115.0096 Group 2 - ARM ~~0011126231~~0011124932 ~~NY 80~~213,412.0088 01-~~Mar~~Jun-2005 ~~296,000~~4 5.00825% ~~296~~5,~~000~~668.0021 Group 2 - ARM ~~0011128910~~0011129351 ~~MD 90.00 01-Apr-2005 801~~488,000.00 ~~801,000.00 Group 2 - ARM 0011129918 CA 74.91~~ 01-~~Apr~~Mar-2005 ~~400,000~~7 6.00900% ~~398~~20,~~156~~821.1136 Group 2 - ARM ~~0011131090~~0011139985 ~~NC 80.00 01-Apr-2005 136~~292,~~800~~952.00 ~~136,800.00 Group 2 - ARM 0011131538 CA 82.52~~ 01-Apr-2005 ~~269,000.00~~6 ~~269,000~~6.00200% ~~Group 2 - ARM 0011134735 CA 80.00 01-Apr-2005 393~~11,~~925~~132.0024 ~~392,582.97~~ Group 2 - ARM ~~0011135075~~0011140778 ~~CA 72.90 01-Apr-2005 390~~53,~~000~~893.~~00 387,992.~~31 ~~Group 2 - ARM 0011137145 CA 73.03~~ 01-~~Apr~~Jun-2005 ~~650,000.00~~4 ~~646,808~~8.78125% ~~Group~~ 2 ~~- ARM 0011138343 CA 80.00 01-Apr-2005 632~~,~~000~~051.0022 ~~629,248.52~~ Group 2 - ARM ~~0011138665~~0011144530 ~~ID 80~~196,775.0087 01-~~Apr~~Jul-2005 ~~188,800.00~~3 ~~187,872~~6.41476% ~~Group 2 - ARM 0011143549 FL 84.00 01-Apr-2005 386~~4,~~400~~890.0054 ~~385,138.28~~ Group 2 - ARM ~~0011144936~~0011145954 ~~CA 85.00 01-Apr-2005 510~~347,~~000~~078.0029 ~~508,262.57 Group 2 - ARM 0011146313 RI 77.78~~ 01-~~Apr~~Jun-2005 ~~420,000.00~~4 ~~420,000~~6.~~00 Group 2 - ARM 0011147447 CA 67.36 01-Apr-2005~~ 650~~,000.00~~% ~~650~~10,~~000~~648.~~00 Group 2 - ARM 0011149285 CA 80.00 01-Apr-2005 540,000.00 540,000.00 Group 2 - ARM 0011153417 CA 95.00 01-Apr-2005 232,750.00 232,750.00~~59

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months~~in ~~Loan~~Bankruptcy ~~Original~~18 ~~Group Number Type Delinquent Rate Term Seasoning Group 1~~ Jan-05 ~~Fixed 0011105435 Loan Paid in Full~~ 0 9.~~750~~000% ~~180~~Original 6Principal ~~Group~~Balance 13,018,240.00 Feb-05 ~~Fixed 0011116950 Loan Paid in Full~~ 0 10.~~250~~000% ~~180~~Current 4Principal ~~Group~~Balance 13,002,148.04 Mar-05 ~~Fixed 0011126235 Loan Paid in Full~~ 0 9.~~990~~000% ~~180 5 Group 1~~ Apr-05 ~~Fixed 0011126701 Loan Paid in Full~~ 0 7.~~625~~000% ~~360~~Current 5Bankruptcy ~~Group~~Total 1 May-05 ~~Fixed 0011128458 Loan Paid in Full 3 10~~0.~~250~~000% ~~180~~Loans ~~5 Group 1 - Fixed 0011138666 Loan Paid~~ in ~~Full~~Bankruptcy 051 ~~10.250% 180 4 Group 1~~ Jun-05 ~~Fixed 0011141040 Loan Paid in Full~~ 0 8.~~760~~000% ~~180~~Original 4Principal ~~Group~~Balance ~~1 - Fixed 0011142009 Loan Paid in Full 1 11~~6,649,555.~~250%~~00 ~~180 4 Group 1~~ Jul-05 ~~ARM 0011080977 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 5Principal ~~Group~~Balance ~~1 - ARM 0011097814 Loan Paid in Full (1)~~ 6,616,868.~~200%~~71 ~~360 5 Group 1~~ Aug-05 ~~ARM 0011105434 Loan Paid in Full~~ 0 6.~~775~~000% ~~360 6 Group 1~~ Sep-05 ~~ARM 0011109510 Loan Paid in Full~~ 0 7.~~175~~000% ~~360 6 Group 1~~ Oct-05 ~~ARM 0011115658 Loan Paid in Full~~ 0 6.~~990~~000% ~~360 5 Group 1~~ Nov-05 ~~ARM 0011116089 Loan Paid in Full~~ 0 7.~~326~~600% ~~360~~Dec-05 ~~5 Group~~ 1.071% -*The ~~ARM~~text ~~0011116949~~reported ~~Loan Paid~~ in ~~Full~~the 0above ~~5.500%~~table ~~360~~is 4presented ~~Group~~graphically 1on -the ~~ARM~~monthly ~~0011117748~~bond ~~Loan~~remittance ~~Paid in Full 0 6~~report.~~250%~~ ~~360~~The 6monthly ~~Group~~bond 1remittance -report ~~ARM~~can ~~0011120584~~be ~~Loan~~viewed ~~Paid~~online inat ~~Full 0 6~~www.~~125%~~ctslink.com. ~~360 5~~ Group 1 - ~~ARM~~Fixed ~~0011121516~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~6.250%~~Loans ~~360~~Month 5Bankruptcy ~~Group~~Percentage 1Loans ~~- ARM 0011122934 Loan Paid~~ in ~~Full~~Bankruptcy 13 ~~7.100% 360 5 Group 1~~ Jan-05 ~~ARM 0011126089 Loan Paid in Full~~ 0 8.~~250~~000% ~~360~~Original 5Principal ~~Group~~Balance 189,450.00 Feb-05 ~~ARM 0011127075 Loan Paid in Full~~ 0 5.~~525~~000% ~~360~~Current 4Principal ~~Group~~Balance 188,831.43 Mar-05 ~~ARM 0011128457 Loan Paid in Full 3 7~~0.~~750~~000% ~~360 5 Group 1~~ Apr-05 ~~ARM 0011129748 Loan Paid in Full~~ 0 7.~~780~~000% ~~360~~Current 5Bankruptcy ~~Group~~Total 1 May-05 ~~ARM 0011129778 Loan Paid in Full~~ 0 7.~~475~~000% ~~360~~Loans 5in ~~Group~~Bankruptcy 111 Jun-05 ~~ARM 0011131369 Loan Paid in Full~~ 0 6.~~150~~000% ~~360~~Original 5Principal ~~Group~~Balance 1421,280.00 Jul-05 ~~ARM 0011132715 Loan Paid in Full~~ 0 6.~~625~~000% ~~360~~Current 5Principal ~~Group~~Balance 1418,381.79 Aug-05 ~~ARM 0011133565 Loan Paid in Full~~ 0 8.~~050~~000% ~~360 4 Group 1~~ Sep-05 ~~ARM 0011133871 Loan Paid in Full~~ 0 7.~~125~~000% ~~360 4 Group 1~~ Oct-05 ~~ARM 0011135746 Loan Paid in Full 2 7~~0.~~125~~000% ~~360 5 Group 1~~ Nov-05 ~~ARM 0011136987 Loan Paid in Full (1) 6~~0.~~225~~558% ~~360 4 Group 1~~ Dec-05 ~~ARM 0011137057 Loan Paid in Full (1) 7~~0.~~625~~731% ~~360~~*The 4text ~~Group~~reported ~~1 - ARM 0011139304 Loan Paid~~ in ~~Full~~the 1above ~~6.625%~~table ~~360~~is 4presented ~~Group~~graphically 1on -the ~~ARM~~monthly ~~0011139418~~bond ~~Loan~~remittance ~~Paid in Full 0 6~~report.~~990%~~ ~~360~~The 4monthly ~~Group~~bond 1remittance -report ~~ARM~~can ~~0011140282~~be ~~Loan~~viewed ~~Paid~~online inat ~~Full 0 6~~www.~~550%~~ctslink.com. ~~360 4~~ Group 1 - ARM ~~0011141036~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~5.990%~~Loans ~~360~~Month 4Bankruptcy ~~Group~~Percentage 1Loans ~~- ARM 0011141850 Loan Paid~~ in ~~Full~~Bankruptcy 1 7~~.450%~~ ~~360 4 Group 1~~ Jan-05 ~~ARM 0011142005 Loan Paid in Full 1 6~~0.~~990~~000% ~~360~~Original 4Principal ~~Group~~Balance 1,787,810.00 Feb-05 ~~ARM 0011142048 Loan Paid in Full 1 7~~0.~~500~~000% ~~360~~Current 4Principal ~~Group~~Balance 1 ~~- ARM 0011142613 Loan Paid in Full (1) 6~~,779,917.~~875%~~11 ~~360 4 Group 1~~ Mar-05 ~~ARM 0011142711 Loan Paid in Full~~ 0 6.~~490~~000% ~~360 4 Group 1~~ Apr-05 ~~ARM 0011142828 Loan Paid in Full~~ 0 5.~~650~~000% ~~360~~Current 4Bankruptcy ~~Group~~Total 1 May-05 ~~ARM 0011145577 Loan Paid in Full~~ 0 6.~~950~~000% ~~360~~Loans 4in ~~Group~~Bankruptcy 119 Jun-05 ~~ARM 0011145977 Loan Paid in Full~~ 0 7.~~500~~000% ~~360~~Original 4Principal ~~Group~~Balance 13,717,015.00 Jul-05 ~~ARM 0011146391 Loan Paid in Full~~ 0 7.~~251~~000% ~~360~~Current 4Principal ~~Group~~Balance 13,700,025.83 Aug-05 ~~ARM 0011146576 Loan Paid in Full~~ 0 8.~~250~~000% ~~360 4 Group 1~~ Sep-05 ~~ARM 0011147911 Loan Paid in Full~~ 0 7.~~275~~000% ~~360 4 Group 1~~ Oct-05 ~~ARM 0011149355 Loan Paid in Full~~ 0 6.~~275~~000% ~~360 4 Group 1~~ Nov-05 ~~ARM 0011149405 Loan Paid in Full~~ 0 6.~~990~~767% ~~360 4 Group 1~~ Dec-05 ~~ARM 0011149456 Loan Paid in Full (~~1~~) 7~~.~~250~~409% ~~360~~*The 4text ~~Group~~reported ~~1 - ARM 0011150130 Loan Paid~~ in ~~Full~~the 0above ~~7.250%~~table ~~360~~is 4presented ~~Group~~graphically 1on -the ~~ARM~~monthly ~~0011154634~~bond ~~Loan~~remittance ~~Paid in Full (1) 7~~report.~~750%~~ ~~360~~The 5monthly ~~Group~~bond 2remittance -report ~~Fixed~~can ~~0011080978~~be ~~Loan~~viewed ~~Paid~~online inat ~~Full 0 9~~www.~~750%~~ctslink.com. ~~180 5~~ Group 2 - Fixed ~~0011110363~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 0Bankruptcy ~~11.990%~~Loans ~~180~~Month 5Bankruptcy ~~Group~~Percentage 2Loans ~~- Fixed 0011114764 Loan Paid~~ in ~~Full~~Bankruptcy ~~0 7.990% 180~~ 4 ~~Group 2~~ Jan-05 ~~Fixed 0011115304 Loan Paid in Full~~ 0 10.~~750~~000% ~~180~~Original 5Principal ~~Group~~Balance 2289,780.00 Feb-05 ~~Fixed 0011116091 Loan Paid in Full~~ 0 11.~~990~~000% ~~180~~Current 5Principal ~~Group~~Balance ~~2 - Fixed 0011116514 Loan Paid in Full 1 10~~288,047.~~875%~~96 ~~180 5 Group 2~~ Mar-05 ~~Fixed 0011120588 Loan Paid in Full~~ 0 10.~~250~~000% ~~180 5 Group 2~~ Apr-05 ~~Fixed 0011126942 Loan Paid in Full~~ 0 9.~~750~~000% ~~180~~Current 4Bankruptcy ~~Group~~Total 2 May-05 ~~Fixed 0011133876 Loan Paid in Full~~ 0 11.~~250~~000% ~~180~~Loans 4in ~~Group~~Bankruptcy 212 Jun-05 ~~Fixed 0011134732 Loan Paid in Full~~ 0 9.~~500~~000% ~~180~~Original 4Principal ~~Group~~Balance 2734,550.00 Jul-05 ~~Fixed 0011135742 Loan Paid in Full 2 11~~0.~~500~~000% ~~180~~Current 5Principal ~~Group~~Balance ~~2 - Fixed 0011136994 Loan Paid in Full (1) 10~~731,198.~~250%~~84 ~~180 4 Group 2~~ Aug-05 ~~Fixed 0011137148 Loan Paid in Full~~ 0 10.~~875~~000% ~~180 4 Group 2~~ Sep-05 ~~Fixed 0011138344 Loan Paid in Full (1) 9~~0.~~500~~000% ~~180 4 Group 2~~ Oct-05 ~~Fixed 0011148852 Loan Paid in Full 1 9~~0.~~250~~000% ~~180 4 Group 2~~ Nov-05 ~~Fixed 0011149286 Loan Paid in Full 2 10~~0.~~875~~728% ~~180 4 Group 2~~ Dec-05 ~~Fixed 0011150894 Loan Paid in Full~~ 1 10.~~875~~246% ~~180~~*The 4text ~~Group~~reported ~~2 - ARM 0011108599 Loan Paid~~ in ~~Full~~the 0above ~~6.990%~~table ~~360~~is 5presented ~~Group~~graphically 2on -the ~~ARM~~monthly ~~0011110351~~bond ~~Loan~~remittance ~~Paid in Full 0 8~~report.~~550%~~ ~~360~~The 5monthly ~~Group~~bond 2remittance -report ~~ARM~~can ~~0011114761~~be ~~Loan~~viewed ~~Paid~~online inat ~~Full 0 6~~www.~~200% 360 4 Group 2 - ARM 0011115298 Loan Paid in Full 2 7~~ctslink.~~200%~~com. ~~360 5~~ Group 2 - ARM ~~0011125496~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New ~~(1)~~Bankruptcy ~~6.375%~~Loans ~~360~~Month 5Bankruptcy ~~Group~~Percentage 2Loans ~~- ARM 0011125545 Loan Paid~~ in ~~Full~~Bankruptcy ~~1 5.990% 360~~ 4 ~~Group 2~~ Jan-05 ~~ARM 0011126231 Loan Paid in Full~~ 0 6.~~250~~000% ~~360~~Original 5Principal ~~Group~~Balance 2851,200.00 Feb-05 ~~ARM 0011128910 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Current 4Principal ~~Group~~Balance 2845,351.54 Mar-05 ~~ARM 0011129918 Loan Paid in Full~~ 0 8.~~500~~000% ~~360 4 Group 2~~ Apr-05 ~~ARM 0011131090 Loan Paid in Full~~ 0 7.~~200~~000% ~~360~~Current 4Bankruptcy ~~Group~~Total 2 May-05 ~~ARM 0011131538 Loan Paid in Full~~ 0 5.~~990~~000% ~~360~~Loans 4in ~~Group~~Bankruptcy 29 Jun-05 ~~ARM 0011134735 Loan Paid in Full~~ 0 7.~~990~~000% ~~360~~Original 4Principal ~~Group~~Balance 21,776,710.00 Jul-05 ~~ARM 0011135075 Loan Paid in Full~~ 0 5.~~875~~000% ~~360~~Current 4Principal ~~Group~~Balance 21,767,262.25 Aug-05 ~~ARM 0011137145 Loan Paid in Full~~ 0 6.~~125~~000% ~~360 4 Group 2~~ Sep-05 ~~ARM 0011138343 Loan Paid in Full (1) 6.750% 360 4 Group 2 - ARM 0011138665 Loan Paid in Full~~ 0 6.~~150~~000% ~~360 4 Group 2~~ Oct-05 ~~ARM 0011143549 Loan Paid in Full~~ 0 8.~~200~~000% ~~360 4 Group 2~~ Nov-05 ~~ARM 0011144936 Loan Paid in Full~~ 0 7.~~990~~394% ~~360 4 Group 2~~ Dec-05 ~~ARM 0011146313 Loan Paid in Full~~ 0 6.~~500~~738% ~~360~~*The 4text ~~Group~~reported ~~2 - ARM 0011147447 Loan Paid~~ in ~~Full~~the 1above ~~7.625%~~table ~~360~~is 4presented ~~Group~~graphically 2on -the ~~ARM~~monthly ~~0011149285~~bond ~~Loan~~remittance ~~Paid in Full 2 7~~report.~~300%~~ ~~360~~The 4monthly ~~Group~~bond 2remittance -report ~~ARM~~can ~~0011153417~~be ~~Loan~~viewed ~~Paid~~online inat ~~Full 0 6~~www.~~125% 360 4~~ctslink.com.

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~2.771%~~in ~~Current~~Bankruptcy ~~Month~~during ~~28.627%~~ Current ~~Month~~Period ~~3,202.970%~~Group 3Loan Month ~~Average~~Loan ~~2.278%~~First 3State ~~Month~~LTV ~~Average~~at ~~24.084%~~Original 3Number ~~Month~~Entered ~~Average~~Payment ~~3,559.901%~~Origination 12Principal ~~Month~~Bankruptcy ~~Average~~Date ~~0.000%~~Balance 12Group ~~Month~~1 ~~Average~~- ~~0.000%~~Fixed 120011098820 ~~Month~~Nov-2005 ~~Average~~01-Jan-2005 0MT 20.~~000%~~00 ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~25,000.00 ~~Month~~Group ~~Current~~1 ~~12mo Avg. Sep~~-~~2004~~ ~~N/A~~Fixed ~~N/A~~0011113046 ~~Sep~~Dec-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004~~Mar-2005 ~~N/A~~UT ~~N/A~~20.00 ~~Oct-2004~~28,800.00 ~~N/A~~Group ~~N/A~~1 ~~Nov~~-~~2004~~ ~~N/A~~Fixed ~~N/A~~0011119505 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004~~Feb-2005 ~~N/A~~OR ~~N/A~~20.00 ~~Dec-2004~~34,000.00 ~~N/A~~Group ~~N/A~~1 ~~Jan~~-~~2005~~ ~~N/A~~Fixed ~~N/A~~0011129817 ~~Jan~~Nov-2005 ~~N/A N/A Feb~~01-Mar-2005 ~~N/A~~TX ~~N/A~~80.00 ~~Feb-2005~~112,784.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~-~~2005~~ ~~N/A~~Fixed ~~N/A~~0011129819 ~~Mar~~Nov-2005 ~~N/A N/A Apr~~01-Mar-2005 ~~N/A~~TX ~~N/A~~20.00 ~~Apr-2005~~28,196.00 ~~N/A~~Group ~~N/A~~1 ~~May~~-~~2005~~ ~~N/A~~Fixed ~~N/A~~0011131372 ~~May~~Nov-2005 ~~N/A N/A Jun~~01-Mar-2005 MA 20.~~394%~~00 ~~N/A Jun-2005 4~~27,~~125~~980.~~196%~~00 ~~N/A~~Group ~~Jul~~1 -~~2005~~ ~~23.231%~~Fixed ~~N/A~~0011136433 ~~Jul~~Dec-2005 ~~3,351.536% N/A Aug~~01-Apr-2005 28OH 22.~~627%~~22 ~~N/A Aug-2005 3~~15,~~202~~000.~~970%~~00 ~~N/A~~Group *The1 ~~text~~- ~~reported~~Fixed in0011140466 ~~the~~Nov-2005 ~~above~~01-Apr-2005 ~~table~~CO ~~is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~20.00 ~~The graphically on the monthly bond remittance report~~27,890.00 ~~The~~Group ~~monthly~~1 ~~bond~~- ~~remittance~~Fixed ~~report~~0011141827 ~~can~~Nov-2005 be01-Apr-2005 ~~viewed~~AZ ~~online at monthly bond remittance report can be viewed online at www~~20.~~ctslink.com.~~00 ~~www~~46,000.~~ctslink.com.~~00 Group 1 - Fixed ~~SMM~~0011143524 ~~CPR~~Nov-2005 ~~PSA~~01-Apr-2005 ~~Current~~TN ~~Month 0~~20.~~623%~~00 ~~Current Month 7~~29,980.~~222%~~00 ~~Current~~Group ~~Month~~1 ~~805.061%~~- 3Fixed ~~Month~~0011144845 ~~Average~~Dec-2005 ~~0.707%~~01-Apr-2005 3TX ~~Month Average 8~~20.~~162%~~00 ~~3 Month Average 1~~45,~~263~~650.~~485%~~00 12Group ~~Month~~1 ~~Average~~- ~~0.000%~~ARM 120011098815 ~~Month~~Nov-2005 ~~Average~~01-Jan-2005 ~~0.000%~~MT ~~12 Month Average 0~~80.~~000%~~00 ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~100,000.00 ~~Month~~Group ~~Current~~1 ~~12mo Avg. Sep~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011118076 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004~~Feb-2005 ~~N/A~~OR ~~N/A~~80.00 ~~Oct-2004~~136,000.00 ~~N/A~~Group ~~N/A~~1 ~~Nov~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011119746 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004~~Mar-2005 ~~N/A~~CA ~~N/A~~85.00 ~~Dec-2004~~340,000.00 ~~N/A~~Group ~~N/A~~1 ~~Jan~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011124069 ~~Jan~~Nov-2005 ~~N/A N/A Feb~~01-Mar-2005 ~~N/A~~MA ~~N/A~~80.00 ~~Feb-2005~~111,920.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011124472 ~~Mar~~Dec-2005 ~~N/A N/A~~ 01-Apr-2005 ~~N/A~~CA ~~N/A~~80.00 ~~Apr-2005~~349,520.00 ~~N/A~~Group ~~N/A~~1 ~~May~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011125939 ~~May~~Dec-2005 ~~N/A N/A Jun~~01-Mar-2005 8CO 80.~~886%~~00 ~~N/A Jun-2005 1~~333,~~783~~600.~~845%~~00 ~~N/A~~Group ~~Jul-2005~~1 ~~8.377% N/A Jul~~-~~2005~~ ~~1,201.548%~~ARM ~~N/A~~0011129391 ~~Aug~~Nov-2005 ~~7.222% N/A Aug~~01-Mar-2005 ~~805.061%~~TX ~~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~~90.00 ~~The graphically on the monthly bond remittance report~~139,500.00 ~~The~~Group ~~monthly~~1 ~~bond~~- ~~remittance~~ARM ~~report~~0011129601 ~~can~~Dec-2005 be01-Mar-2005 ~~viewed~~TX ~~online at monthly bond remittance report can be viewed online at www~~80.~~ctslink.com.~~00 ~~www~~153,600.~~ctslink.com.~~00 Group 1 - ARM ~~SMM~~0011130959 ~~CPR~~Nov-2005 ~~PSA~~01-Mar-2005 ~~Current~~OH ~~Month 2~~80.~~897%~~00 ~~Current Month 29.726% Current Month 3~~132,~~353~~800.~~510%~~00 3Group ~~Month~~1 ~~Average~~- ~~2.141%~~ARM 30011132134 ~~Month~~Dec-2005 ~~Average~~01-Mar-2005 22CA 80.~~683%~~00 ~~3 Month Average 3~~164,~~296~~000.~~152%~~00 12Group ~~Month~~1 ~~Average~~- ~~0.000%~~ARM 120011133097 ~~Month~~Nov-2005 ~~Average~~01-Mar-2005 ~~0.000%~~NY ~~12 Month Average 0~~80.~~000%~~00 ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~161,120.00 ~~Month~~Group ~~Current~~1 ~~12mo Avg. Sep~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011139388 ~~Sep~~Dec-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004~~Mar-2005 ~~N/A~~NJ ~~N/A~~80.00 ~~Oct-2004~~312,000.00 ~~N/A~~Group ~~N/A~~1 ~~Nov~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011140464 Nov-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004~~Apr-2005 ~~N/A~~CO ~~N/A~~80.00 ~~Dec-2004~~111,570.00 ~~N/A~~Group ~~N/A~~1 ~~Jan~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011140671 ~~Jan~~Nov-2005 ~~N/A N/A Feb~~01-Apr-2005 ~~N/A~~NV ~~N/A~~90.00 ~~Feb-2005~~301,500.00 ~~N/A~~Group ~~N/A~~1 ~~Mar~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011143468 ~~Mar~~Dec-2005 ~~N/A N/A~~ 01-Apr-2005 ~~N/A~~CA ~~N/A~~90.00 ~~Apr-2005~~292,500.00 ~~N/A~~Group ~~N/A~~1 ~~May~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011143523 ~~May~~Nov-2005 ~~N/A N/A Jun~~01-Apr-2005 15TN 80.~~925%~~00 ~~N/A Jun-2005 3~~119,~~272~~920.~~509%~~00 ~~N/A~~Group ~~Jul~~1 -~~2005~~ ~~22.398%~~ARM ~~N/A~~0011144844 ~~Jul~~Dec-2005 ~~3,262.437% N/A Aug~~01-Apr-2005 29TX 80.~~726%~~00 ~~N/A Aug-2005 3~~182,~~353~~590.~~510%~~00 ~~N/A~~Group *The1 ~~text~~- ~~reported~~ARM in0011146710 ~~the~~Nov-2005 ~~above~~01-Apr-2005 ~~table~~TN ~~is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~80.00 ~~The graphically on the monthly bond remittance report~~168,000.00 ~~The~~Group ~~monthly~~1 ~~bond~~- ~~remittance~~ARM ~~report~~0011155505 ~~can~~Nov-2005 be01-Apr-2005 ~~viewed~~KY ~~online at monthly bond remittance report can be viewed online at www~~95.~~ctslink.com.~~00 ~~www~~106,875.~~ctslink.com.~~00 Group 2 - Fixed ~~SMM~~0011097441 ~~CPR~~Nov-2005 ~~PSA~~01-Mar-2005 ~~Current~~IL ~~Month 2~~80.~~085%~~00 ~~Current Month 22~~79,200.~~341%~~00 ~~Current~~Group ~~Month~~ 2~~,491.330%~~ 3- ~~Month~~Fixed ~~Average~~0011097442 ~~2.013%~~Nov-2005 301-Mar-2005 ~~Month~~IL ~~Average 21~~20.~~639%~~00 ~~3 Month Average 3~~19,~~309~~800.~~990%~~00 12Group ~~Month~~2 ~~Average~~- ~~0.000%~~Fixed 120011115676 ~~Month~~Nov-2005 ~~Average~~01-Mar-2005 ~~0.000%~~SC ~~12 Month Average 0~~20.~~000%~~00 ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~41,790.00 ~~Month~~Group ~~Current~~2 ~~12mo Avg. Sep~~-~~2004~~ ~~N/A~~Fixed ~~N/A~~0011121122 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Mar-~~2004~~2005 ~~N/A~~TN ~~N/A~~26.61 ~~Nov-2004~~145,000.00 ~~N/A~~Group ~~N/A~~2 ~~Nov~~-~~2004~~ ~~N/A~~Fixed ~~N/A~~0011124475 Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A Jan~~Apr-2005 ~~N/A~~CA ~~N/A~~20.00 ~~Jan-2005~~87,380.00 ~~N/A~~Group ~~N/A~~2 ~~Feb~~-~~2005~~ ~~N/A~~Fixed ~~N/A~~0011125940 ~~Feb~~Dec-2005 ~~N/A N/A Mar~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~CO ~~N/A~~20.00 ~~Apr-2005~~83,400.00 ~~N/A~~Group ~~N/A~~2 ~~Apr~~-~~2005~~ ~~N/A~~Fixed ~~N/A~~0011130961 ~~May~~Nov-2005 ~~N/A N/A May~~01-~~2005 N/A N/A Jun~~Mar-2005 23OH 20.~~227%~~00 ~~N/A Jun-2005 4~~33,~~659~~200.~~562%~~00 ~~N/A~~Group ~~Jul~~2 -~~2005~~ ~~19.349%~~Fixed ~~N/A~~0011132135 ~~Jul~~Dec-2005 ~~2,779.076% N/A Aug~~01-Mar-2005 22CA 20.~~341%~~00 ~~N/A Aug-2005 2~~41,~~491~~000.~~330%~~00 ~~N/A~~Group *The2 ~~text~~- ~~reported~~Fixed in0011133110 ~~the~~Nov-2005 ~~above~~01-Mar-2005 ~~table~~NY ~~is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~20.00 ~~The graphically on the monthly bond remittance report~~40,280.00 ~~The~~Group ~~monthly~~2 ~~bond~~- ~~remittance~~Fixed ~~report~~0011139590 ~~can~~Dec-2005 be01-Mar-2005 ~~viewed~~NJ ~~online at monthly bond remittance report can be viewed online at www~~20.~~ctslink.com.~~00 ~~www~~78,000.~~ctslink.com.~~00 Group 2 - ~~ARM~~Fixed ~~SMM~~0011142916 ~~CPR~~Nov-2005 ~~PSA~~01-Apr-2005 ~~Current~~CA ~~Month 3~~20.~~269%~~00 ~~Current Month 32.887% Current Month 3~~43,~~652~~500.~~971%~~00 3Group ~~Month Average~~ 2~~.825%~~ 3- ~~Month~~Fixed ~~Average~~0011146711 ~~29.051%~~Nov-2005 301-Apr-2005 ~~Month~~TN ~~Average 4,304~~20.~~295%~~00 ~~12 Month Average 0.~~42,000~~% 12 Month Average 0~~.~~000%~~00 12Group ~~Month~~2 ~~Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011009991 ~~Sep~~Nov-~~2004~~2005 ~~N/A N/A Oct~~01-~~2004 N/A N/A Oct~~Aug-2004 ~~N/A~~MI ~~N/A~~85.00 ~~Nov-2004~~94,350.00 ~~N/A~~Group ~~N/A~~2 ~~Nov~~-~~2004~~ ~~N/A~~ARM ~~N/A~~0011113045 Dec-~~2004~~2005 ~~N/A N/A Dec~~01-~~2004 N/A N/A Jan~~Mar-2005 ~~N/A~~UT ~~N/A~~80.00 ~~Jan-2005~~115,200.00 ~~N/A~~Group ~~N/A~~2 ~~Feb~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011115669 ~~Feb~~Nov-2005 ~~N/A N/A Mar~~01-~~2005 N/A N/A~~ Mar-2005 ~~N/A~~SC ~~N/A~~80.00 ~~Apr-2005~~167,160.00 ~~N/A~~Group ~~N/A~~2 ~~Apr~~-~~2005~~ ~~N/A~~ARM ~~N/A~~0011117801 ~~May~~Nov-2005 ~~N/A N/A May~~01-~~2005 N/A N/A Jun~~Feb-2005 26SC 80.~~434%~~00 ~~N/A Jun-2005 5~~80,~~276~~000.~~494%~~00 ~~N/A~~Group ~~Jul~~2 -~~2005~~ ~~27.832%~~ARM ~~N/A~~0011121121 ~~Jul~~Nov-2005 ~~3,983.419% N/A Aug~~01-Apr-2005 32TN 73.~~887%~~39 ~~N/A Aug-2005 3~~400,~~652~~000.~~971%~~00 ~~N/A~~Group *The2 ~~text~~- ~~reported~~ARM in0011136430 ~~the~~Dec-2005 ~~above~~01-Apr-2005 ~~table~~OH ~~is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~77.78 ~~The graphically on the monthly bond remittance report~~52,500.00 ~~The~~Group ~~monthly~~2 ~~bond~~- ~~remittance~~ARM ~~report~~0011137776 ~~can~~Dec-2005 be01-Apr-2005 ~~viewed~~OK ~~online at monthly bond remittance report can be viewed online at www~~90.~~ctslink.com.~~00 ~~www~~49,500.~~ctslink.com.~~00 ~~Calculation~~Group ~~Methodology:~~2 ~~Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance~~ - ~~Scheduled~~ARM ~~Principal)~~0011141819 ~~Conditional PrePayment Rate (CPR): 1~~ Nov-2005 ~~((1~~ 01-Apr-2005 ~~SMM)^12)~~AZ ~~PSA Standard Prepayment Model: 100 * CPR / (0~~80.200 * MIN(30184,~~WAS))~~000.00 ~~Weighted~~Group ~~Average~~2 ~~Seasoning~~- ~~(WAS):~~ARM ~~sum((Original~~0011148858 ~~Term~~Dec-2005 01-Apr-2005 ~~Remaining~~CA ~~Term)*(Current~~89.93 ~~Scheduled Balance/Deal Scheduled Principal Balance))~~634,000.00

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~(continued) #Group ~~Loans~~Loan ~~Prior~~Current ~~Realized~~Paid To Months Current ~~with~~Approximate Number Principal ~~Loss/~~Date Delinquent Loan Rate Delinquent Balance Interest Group 1 - Fixed 0011098820 24,860.96 01-Nov-2005 0 9.990% 393.32 Group 1 - Fixed 0011113046 28,349.70 01-Nov-2005 0 10.990% 496.04 Group 1 - Fixed 0011119505 33,873.65 01-Nov-2005 0 11.000% 592.91 Group 1 - Fixed 0011129817 112,048.78 01-Nov-2005 0 7.750% 1,354.43 Group 1 - Fixed 0011129819 28,079.68 01-Nov-2005 0 9.990% 444.22 Group 1 - Fixed 0011131372 27,852.15 01-Nov-2005 0 9.500% 417.89 Group 1 - Fixed 0011136433 14,955.68 01-Nov-2005 0 10.990% 261.53 Group 1 - Fixed 0011140466 27,753.12 01-Nov-2005 0 8.750% 381.73 Group 1 - Fixed 0011141827 45,219.50 01-Dec-2005 (~~Gain~~1) ~~Loss~~10.250% 367.62 Group ~~Losses~~1 ~~Balance~~- ~~Amount~~Fixed ~~Percentage~~0011143524 29,862.52 01-Oct-2005 0 8.990% 422.43 Group 1 - Fixed 0011144845 45,526.05 01-Sep-2005 1 9.990% 1,079.60 Group 1 - ARM 0011098815 99,235.27 01-Nov-2005 0 7.990% 1,239.23 Group 1 - ARM 0011118076 134,678.87 01-Nov-2005 0 6.00250% 1,291.32 Group 1 - ARM 0011119746 337,881.94 01-Nov-2005 0 7.00990% 4,219.43 Group 1 - ARM 0011124069 110,980.53 01-Nov-2005 0 6.~~000~~450% 1,101.08 Group 1 - ARM 0011124472 349,520.00 01-Nov-2005 0 5.375% 2,839.86 Group 1 - ARM 0011125939 331,292.67 01-Nov-2005 0 7.450% 3,839.00 Group 1 - ARM 0011129391 139,354.84 01-Apr-2005 6 9.251% 8,114.20 Group 1 - ARM 0011129601 153,166.49 01-Jun-2005 4 7.800% 5,580.45 Group 1 - ARM 0011130959 131,747.49 01-Nov-2005 0 6.750% 1,373.00 Group 1 - ARM 0011132134 162,994.16 01-Aug-2005 2 5.926% 2,943.39 Group 1 - ARM 0011133097 160,999.23 01-Mar-2005 7 7.450% 7,433.22 Group 1 - ARM 0011139388 309,993.28 01-Sep-2005 1 6.500% 4,645.50 Group 1 - ARM 0011140464 111,564.91 01-Nov-2005 0 5.~~000~~490% 927.84 Group 1 - ARM 0011140671 300,052.35 01-Oct-2005 0 7.990% 3,744.33 Group 1 - ARM 0011143468 291,366.32 01-Aug-2005 2 7.450% 6,742.09 Group 1 - ARM 0011143523 119,184.95 01-Oct-2005 0 6.750% 1,240.95 Group 1 - ARM 0011144844 181,584.19 01-Sep-2005 1 6.490% 2,716.66 Group 1 - ARM 0011146710 167,991.75 01-Apr-2005 6 5.250% 5,319.68 Group 1 - ARM 0011155505 106,436.59 01-Sep-2005 1 7.990% 1,991.61 Group 2 - Fixed 0011097441 78,635.51 01-Oct-2005 0 6.675% 808.93 Group 2 - Fixed 0011097442 19,722.65 01-Nov-2005 0 10.00250% 320.56 Group 2 - Fixed 0011115676 41,769.45 01-Mar-2005 7 9.500% 2,500.32 Group 2 - Fixed 0011121122 144,431.78 01-Sep-2005 1 8.990% 3,063.78 Group 2 - Fixed 0011124475 86,250.21 01-Dec-2005 (1) 9.750% 670.97 Group 2 - Fixed 0011125940 83,175.97 01-Nov-2005 0 11.00990% 1,593.07 Group 2 - Fixed 0011130961 33,070.27 01-Nov-2005 0 10.~~000~~250% 537.51 Group 2 - Fixed 0011132135 40,869.97 01-Aug-2005 2 9.250% 1,191.06 Group 2 - Fixed 0011133110 40,254.13 01-Apr-2005 6 11.500% 2,948.42 Group 2 - Fixed 0011139590 77,751.81 01-Sep-2005 1 9.990% 1,843.78 Group 2 - Fixed 0011142916 43,417.84 01-Jul-2005 3 9.750% 1,671.77 Group 2 - Fixed 0011146711 41,849.25 01-Aug-2005 2 8.990% 1,183.29 Group 2 - ARM 0011009991 93,432.34 01-Nov-2005 0 8.750% 1,285.11 Group 2 - ARM 0011113045 114,908.15 01-Nov-2005 0 5.00990% 1,051.43 Group 2 - ARM 0011115669 167,035.94 01-Mar-2005 7 7.500% 7,767.68 Group 2 - ARM 0011117801 79,866.28 01-Mar-2005 7 6.950% 3,420.75 Group 2 - ARM 0011121121 397,576.15 01-Sep-2005 1 5.990% 5,451.08 Group 2 - ARM 0011136430 52,181.38 01-Nov-2005 0 7.00500% 609.02 Group 2 - ARM 0011137776 49,286.75 01-Oct-2005 0 10.000% ~~Total~~780.63 0Group 02 - ARM 0011141819 184,000.00 01-Oct-2005 0 6.275% 1,771.00 0Group 2 - ARM 0011148858 628,975.~~000~~26 01-Dec-2005 (1) 6.750% 3,278.89

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~Original~~Summary # Loans Prior Realized Current ~~Loan~~with Principal ~~Note~~Loss/(Gain) ~~LTV~~Loss atGroup ~~Original~~Losses Balance Amount Percentage Group ~~Number~~1 ~~Balance~~- ~~Rate~~Fixed ~~State~~1 ~~Origination~~67,010.03 ~~Term~~71,566.25 No0.125% ~~losses~~Group ~~this~~1 ~~period~~- ARM 1 211,200.00 499.02 0.000% Group 2 - Fixed 1 22,192.06 23,832.64 0.041% Group 2 - ARM 0 0.00 0.00 0.000% Total 3 300,402.09 95,897.91 0.016%

Realized Loss Loan Detail Report - Loans With Losses during Current Period ~~(continued)~~Original ~~Prior~~Current ~~Cumulative~~ Loan Principal ~~Realized~~Note ~~Realized~~LTV at Original Group Number Balance ~~Loss/(Gain)~~Rate ~~Loss/(Gain)~~State NoOrigination ~~losses~~Term ~~this~~Group ~~period~~1 - Fixed 0011106554 67,100.00 9.990% NY 20.00 180 Group 1 - ARM 0011141375 211,200.00 7.365% WA 80.00 360 Group 2 - Fixed 0011145810 22,200.00 10.990% LA 20.00 180

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

Prepayment - Voluntary Prepayments

Filing Compare · MERRILL LYNCH MORTGAGE INVESTORS TRUST SERIES 2005-WMC2