8-K 1 bsl05007_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 BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-7 (Exact name of registrant as specified in its charter) New York (governing law of 333-120916-18 Pooling and Servicing Agreement) (Commission 54-2179621 (State or other File Number) 54-2179622 jurisdiction 54-2179623 of Incorporation) 54-2179624 54-2179625 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 BEAR STEARNS ALT-A TRUST, Mortgage Pass-Through Certificates, Series 2005-7 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-7 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. BEAR STEARNS ALT-A TRUST Mortgage Pass-Through Certificates, Series 2005-7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-7 Trust, relating to the December 27, 2005 distribution. EX-99.1 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series BSL 2005-7 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

Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Bear Stearns ALT-A Trust Mortgage Pass-Through Certificates Series BSL 2005-7 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~~ I-1A-1 07386HVG3 ~~SEN 3~~4.~~91125~~46125% 1,~~113~~004,~~981~~116,~~865~~905.1775 3,~~872~~981,~~943~~881.6238 I-1A-2 07386HVH1 ~~SEN 3~~4.~~98125~~53125% ~~136~~123,~~768~~280,~~674~~048.9075 ~~484~~496,~~009~~544.1464 I-2A-1 07386HVJ7 ~~SEN 3~~4.~~91125~~46125% ~~321~~291,~~602~~780,~~299~~816.7593 1,~~118~~157,~~104~~073.0004 I-2A-2 07386HVK4 ~~SEN 3~~4.~~94125~~49125% 4540,~~011~~837,~~046~~270.8220 ~~157~~163,~~688~~031.7046 I-2A-3 07386HVL2 ~~SEN 3~~4.~~98125~~53125% 4540,~~010~~836,~~059~~374.0805 ~~159~~164,~~285~~479.6084 I-M-1 07386HVM0 ~~SUB~~ 4.~~12125~~67125% 64,619,000.00 ~~236~~268,~~720~~312.9445 I-M-2 07386HVN8 ~~SUB~~ 4.~~29125~~84125% 36,002,000.00 ~~137~~154,~~327~~928.6361 I-B-1 07386HVP3 ~~SUB 4~~5.~~94125~~49125% 22,155,000.00 97108,~~309~~141.6802 I-B-2 07386HVQ1 ~~SUB~~ 5.~~34125~~89125% 9,231,000.00 4348,~~826~~339.7467 I-B-3 07386HWB3 ~~SUB 5~~6.~~74125~~29125% 9,231,000.00 4751,~~108~~621.8780 XP 07386HWC1 ~~SEN~~ 0.00000% 0.00 87144,~~146~~175.5332 B-IO-I 07386HWD9 ~~SUB~~ 0.00000% 16,616,237.49 21,~~474~~482,~~935~~921.5475 II-1A-1 07386HVR9 ~~SEN~~ 5.~~45118~~44080% ~~421~~401,~~198~~852,~~612~~669.2560 1,~~913~~821,~~356~~999.8392 II-2A-1 07386HVS7 ~~SEN~~ 5.~~55012~~54098% ~~820~~765,~~948~~551,~~070~~805.0011 3,~~796~~534,~~964~~925.2604 II-2A-2 07386HVT5 ~~SEN~~ 5.~~55012~~54098% 9992,~~201~~507,~~512~~552.6598 ~~458~~427,~~816~~152.6037 II-3A-1 07386HVU2 ~~SEN~~ 5.~~79155~~77502% ~~151~~144,~~966~~417,~~531~~860.9625 ~~733~~695,~~434~~013.8450 II-4A-1 07386HVV0 ~~SEN~~ 5.~~77689~~76385% ~~113~~109,~~680~~826,~~412~~322.5788 ~~547~~527,~~266~~518.4351 II-5A-1 07386HVW8 ~~SEN~~ 5.~~70050~~68880% ~~104~~97,~~534~~865,~~277~~757.4215 ~~496~~463,~~581~~949.6604 II-6A-1 07386HVX6 ~~SEN~~ 5.~~73897~~72131% ~~267~~257,~~277~~009,~~162~~163.0949 1,~~278~~225,~~245~~358.5070 II-B-1 07386HVY4 ~~SUB~~ 5.~~59435~~58287% 23,~~630~~621,~~111~~193.0929 ~~110~~109,~~162~~894.5996 II-B-2 07386HVZ1 ~~SUB~~ 5.~~59435~~58287% 2928,~~000~~989,~~454~~510.5402 ~~135~~134,~~198~~870.9145 II-B-3 07386HWA5 ~~SUB~~ 5.~~59435~~58287% 11,~~815~~811,~~555~~096.4940 5554,~~083~~949.6381 II-B-4 07386HWG2 ~~SUB~~ 5.~~59435~~58287% 11,~~815~~811,~~555~~096.4940 5554,~~083~~949.6381 II-B-5 07386HWH0 ~~SUB~~ 5.~~59435~~58287% 9,~~666~~663,~~818~~170.1801 4544,~~066~~956.3082 II-B-6 07386HWJ6 ~~SUB~~ 5.~~59435~~58287% 7,~~519~~516,~~080~~243.7512 3534,~~053~~968.6448 II-B-7 07386HWK3 ~~SUB~~ 5.~~59435~~58287% 7,~~519~~516,~~080~~243.7512 3534,~~053~~968.6448 II-B-8 07386HWL1 ~~SUB~~ 5.~~59435~~58287% 7,~~518~~515,~~080~~243.8762 3534,~~048~~963.9883 II-B-9 07386HWM9 ~~SUB~~ 5.~~59435~~58287% 4,~~295~~293,~~474~~853.8678 2019,~~025~~976.3267 II-B-10 07386HWN7 ~~SUB~~ 5.~~59435~~58287% 17,~~184~~178,~~899~~413.0562 8079,~~115~~920.2865 II-B-11 07386HWP2 ~~SUB~~ 5.~~59435~~58287% 12,~~889~~884,~~424~~559.2084 6059,~~089~~943.9697 II-B-12 07386HWQ0 ~~SUB~~ 5.~~59435~~58287% 8,~~598~~595,~~450~~205.0406 4039,~~085~~988.6223 R 07386HWE7 ~~SEN~~ 0.00000% 0.00 0.00 R-1 BSL5007R1 ~~RES~~ 0.00000% 0.00 0.00 R-2 BSL5007R2 ~~RES~~ 0.00000% 0.00 0.00 R-3 BSL5007R3 ~~RES~~ 0.00000% 0.00 4.6665 R-X 07386HWF4 ~~RES~~ 0.00000% 0.00 0.00 Totals 3,~~950~~679,~~487~~132,~~747~~612.4691 1817,~~847~~621,~~145~~724.2787

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-1A-1 35,~~086~~591,~~951~~944.3941 0.00 1968,~~078~~524,~~894,913~~961.7834 3839,~~959~~573,~~895~~825.0179 0.00 I-1A-2 4,~~307~~369,786.3364 0.00 ~~132~~118,~~460~~910,~~888~~262.5710 4,~~791~~866,~~795~~331.4728 0.00 I-2A-1 710,~~069~~800,~~072~~391.8920 0.00 ~~314~~280,~~533~~980,~~226~~425.8674 811,~~187~~957,~~176~~464.8924 0.00 I-2A-2 ~~989~~1,~~378~~511,608.4195 0.00 4439,~~021~~325,~~668~~661.4125 1,~~147~~674,~~067~~640.1141 0.00 I-2A-3 ~~989~~1,~~356~~511,575.7078 0.00 4439,~~020~~324,~~702~~798.3928 1,~~148~~676,~~642~~055.3062 0.00 I-M-1 0.00 0.00 64,619,000.00 ~~236~~268,~~720~~312.9445 0.00 I-M-2 0.00 0.00 36,002,000.00 ~~137~~154,~~327~~928.6361 0.00 I-B-1 0.00 0.00 22,155,000.00 97108,~~309~~141.6802 0.00 I-B-2 0.00 0.00 9,231,000.00 4348,~~826~~339.7467 0.00 I-B-3 0.00 0.00 9,231,000.00 4751,~~108~~621.8780 0.00 XP 0.00 0.00 0.00 87144,~~146~~175.5332 0.00 B-IO-I 0.00 0.00 16,616,237.49 21,~~474~~482,~~935~~921.5475 0.00 II-1A-1 38,~~959~~206,~~574~~352.5089 0.00 ~~417~~393,~~239~~646,~~037~~316.7571 510,~~872~~028,~~931~~352.3381 0.00 II-2A-1 1318,~~057~~010,~~972~~085.2004 0.00 ~~807~~747,~~890~~541,~~097~~720.8007 1621,~~854~~545,~~936~~010.4608 0.00 II-2A-2 12,~~577~~176,~~895~~298.9004 0.00 9790,~~623~~331,~~616~~254.7593 2,~~036~~603,~~712~~450.5041 0.00 II-3A-1 23,~~338~~682,~~533~~000.6436 0.00 ~~149~~140,~~627~~735,~~998~~859.3289 34,~~071~~377,~~968~~013.4886 0.00 II-4A-1 21,~~214~~761,~~162~~651.5869 0.00 ~~111~~108,~~466~~064,~~250~~671.0019 2,~~761~~289,~~429~~170.0120 0.00 II-5A-1 ~~700~~2,~~179~~127,697.5566 0.00 ~~103~~95,~~834~~738,~~097~~059.8749 12,~~196~~591,~~761~~646.2170 0.00 II-6A-1 35,~~900~~526,~~128~~273.5171 0.00 ~~263~~251,~~377~~482,~~033~~889.5778 56,~~178~~751,~~374~~632.0141 0.00 II-B-1 23,~~938~~037.1621 0.00 23,~~627~~618,~~172~~156.9309 ~~113~~112,~~100~~932.7517 0.00 II-B-2 3,~~605~~727.9046 0.00 28,~~996~~985,~~848~~782.6455 138,~~804~~597.8191 0.00 II-B-3 1,~~469~~518.1467 0.00 11,~~814~~809,~~086~~577.3473 56,~~552~~468.7748 0.00 II-B-4 1,~~469~~518.1467 0.00 11,~~814~~809,~~086~~577.3473 56,~~552~~468.7748 0.00 II-B-5 1,~~201~~242.9749 0.00 9,~~665~~661,~~616~~927.2152 46,~~268~~199.2731 0.00 II-B-6 ~~934~~966.9244 0.00 7,~~518~~515,~~145~~276.8368 35,~~988~~934.5692 0.00 II-B-7 ~~934~~966.9244 0.00 7,~~518~~515,~~145~~276.8368 35,~~988~~934.5692 0.00 II-B-8 ~~934~~966.7931 0.00 7,~~517~~514,~~146~~277.0831 35,~~983~~930.7714 0.00 II-B-9 ~~534~~552.10 0.00 4,~~294~~293,~~940~~301.7668 20,~~559~~528.4277 0.00 II-B-10 2,~~136~~208.7680 0.00 17,~~182~~176,~~762~~204.2983 82,~~252~~129.0445 0.00 II-B-11 1,~~602~~656.6769 0.00 12,~~887~~882,~~821~~903.5315 61,~~692~~600.6366 0.00 II-B-12 1,~~069~~105.1317 0.00 8,~~597~~594,~~380~~099.9289 41,~~154~~093.7540 0.00 R 0.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 4.6665 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals 7695,~~209~~295,~~824~~132.2082 0.00 3,~~874~~583,~~277~~837,~~923~~480.2610 95112,~~056~~916,~~969~~857.4769 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ I-1A-1 1,132,604,000.00 1,~~113~~004,~~981~~116,~~865~~905.1775 0.00 35,~~086~~591,~~951~~944.3941 0.00 0.00 I-1A-2 139,055,000.00 ~~136~~123,~~768~~280,~~674~~048.9075 0.00 4,~~307~~369,786.3364 0.00 0.00 I-2A-1 325,596,000.00 ~~321~~291,~~602~~780,~~299~~816.7593 0.00 710,~~069~~800,~~072~~391.8920 0.00 0.00 I-2A-2 45,570,000.00 4540,~~011~~837,~~046~~270.8220 0.00 ~~989~~1,~~378~~511,608.4195 0.00 0.00 I-2A-3 45,569,000.00 4540,~~010~~836,~~059~~374.0805 0.00 ~~989~~1,~~356~~511,575.7078 0.00 0.00 I-B-1 22,155,000.00 22,155,000.00 0.00 0.00 0.00 0.00 I-B-2 9,231,000.00 9,231,000.00 0.00 0.00 0.00 0.00 I-B-3 9,231,000.00 9,231,000.00 0.00 0.00 0.00 0.00 XP 0.00 0.00 0.00 0.00 0.00 0.00 II-1A-1 424,494,000.00 ~~421~~401,~~198~~852,~~612~~669.2560 5351,~~138~~861.2127 38,~~906~~154,~~436~~491.2962 0.00 0.00 II-2A-1 827,556,000.00 ~~820~~765,~~948~~551,~~070~~805.0011 ~~102~~98,~~071~~114.4950 1217,~~955~~911,~~900~~970.7154 0.00 0.00 II-2A-2 100,000,000.00 9992,~~201~~507,~~512~~552.6598 1211,~~334~~855.0993 12,~~565~~164,~~561~~442.8111 0.00 0.00 II-3A-1 155,977,000.00 ~~151~~144,~~966~~417,~~531~~860.9625 2019,~~026~~244.1298 23,~~318~~662,~~507~~755.5238 0.00 0.00 II-4A-1 114,697,000.00 ~~113~~109,~~680~~826,~~412~~322.5788 14,~~341~~172.8476 21,~~199~~747,~~820~~478.7493 0.00 0.00 II-5A-1 104,637,000.00 ~~104~~97,~~534~~865,~~277~~757.4215 1314,~~925~~120.2942 ~~686~~2,~~254~~113,577.2624 0.00 0.00 II-6A-1 269,657,000.00 ~~267~~257,~~277~~009,~~162~~163.0949 30,~~194~~908.0194 35,~~869~~496,~~934~~364.5077 0.00 0.00 II-B-1 23,633,000.00 23,~~630~~621,~~111~~193.0929 23,~~938~~037.1621 0.00 0.00 0.00 II-B-2 29,004,000.00 2928,~~000~~989,~~454~~510.5402 3,~~605~~727.9046 0.00 0.00 0.00 II-B-3 11,817,000.00 11,~~815~~811,~~555~~096.4940 1,~~469~~518.1467 0.00 0.00 0.00 II-B-4 11,817,000.00 11,~~815~~811,~~555~~096.4940 1,~~469~~518.1467 0.00 0.00 0.00 II-B-5 9,668,000.00 9,~~666~~663,~~818~~170.1801 1,~~201~~242.9749 0.00 0.00 0.00 II-B-6 7,520,000.00 7,~~519~~516,~~080~~243.7512 ~~934~~966.9244 0.00 0.00 0.00 II-B-7 7,520,000.00 7,~~519~~516,~~080~~243.7512 ~~934~~966.9244 0.00 0.00 0.00 II-B-8 7,519,000.00 7,~~518~~515,~~080~~243.8762 ~~934~~966.7931 0.00 0.00 0.00 II-B-9 4,296,000.00 4,~~295~~293,~~474~~853.8678 ~~534~~552.10 0.00 0.00 0.00 II-B-10 17,187,000.00 17,~~184~~178,~~899~~413.0562 2,~~136~~208.7680 0.00 0.00 0.00 II-B-11 12,891,000.00 12,~~889~~884,~~424~~559.2084 1,~~602~~656.6769 0.00 0.00 0.00 II-B-12 8,599,501.25 8,~~598~~595,~~450~~205.0406 1,~~069~~105.1317 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 0.00 0.00 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 0.00 Totals 3,877,500,501.25 3,~~833~~561,~~250~~895,~~509~~375.9742 ~~264~~259,~~862~~745.6525 7595,~~944~~036,~~961~~387.5557 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 I-1A-1 35,~~086~~591,~~951~~944.3941 1968,~~078~~524,~~894,913~~961.7834 0.~~95257911~~855131 35,~~086~~591,~~951~~944.3941 I-1A-2 4,~~307~~369,786.3364 ~~132~~118,~~460~~910,~~888~~262.5710 0.~~95257911~~855131 4,~~307~~369,786.3364 I-2A-1 710,~~069~~800,~~072~~391.8920 ~~314~~280,~~533~~980,~~226~~425.8674 0.~~96602301~~862973 710,~~069~~800,~~072~~391.8920 I-2A-2 ~~989~~1,~~378~~511,608.4195 4439,~~021~~325,~~668~~661.4125 0.~~96602301~~862973 ~~989~~1,~~378~~511,608.4195 I-2A-3 ~~989~~1,~~356~~511,575.7078 4439,~~020~~324,~~702~~798.3928 0.~~96602301~~862973 ~~989~~1,~~356~~511,575.7078 I-B-1 0.00 22,155,000.00 1.~~00000000~~000000 0.00 I-B-2 0.00 9,231,000.00 1.~~00000000~~000000 0.00 I-B-3 0.00 9,231,000.00 1.~~00000000~~000000 0.00 XP 0.00 0.00 0.~~00000000~~000000 0.00 II-1A-1 38,~~959~~206,~~574~~352.5089 ~~417~~393,~~239~~646,~~037~~316.7571 0.~~98290915~~927331 38,~~959~~206,~~574~~352.5089 II-2A-1 1318,~~057~~010,~~972~~085.2004 ~~807~~747,~~890~~541,~~097~~720.8007 0.~~97623617~~903313 1318,~~057~~010,~~972~~085.2004 II-2A-2 12,~~577~~176,~~895~~298.9004 9790,~~623~~331,~~616~~254.7593 0.~~97623617~~903313 12,~~577~~176,~~895~~298.9004 II-3A-1 23,~~338~~682,~~533~~000.6436 ~~149~~140,~~627~~735,~~998~~859.3289 0.~~95929527~~902286 23,~~338~~682,~~533~~000.6436 II-4A-1 21,~~214~~761,~~162~~651.5869 ~~111~~108,~~466~~064,~~250~~671.0019 0.~~97183231~~942175 21,~~214~~761,~~162~~651.5869 II-5A-1 ~~700~~2,~~179~~127,697.5566 ~~103~~95,~~834~~738,~~097~~059.8749 0.~~99232679~~914954 ~~700~~2,~~179~~127,697.5566 II-6A-1 35,~~900~~526,~~128~~273.5171 ~~263~~251,~~377~~482,~~033~~889.5778 0.~~97671128~~932603 35,~~900~~526,~~128~~273.5171 II-B-1 23,~~938~~037.1621 23,~~627~~618,~~172~~156.9309 0.~~99975344~~999372 23,~~938~~037.1621 II-B-2 3,~~605~~727.9046 28,~~996~~985,~~848~~782.6455 0.~~99975344~~999372 3,~~605~~727.9046 II-B-3 1,~~469~~518.1467 11,~~814~~809,~~086~~577.3473 0.~~99975343~~999372 1,~~469~~518.1467 II-B-4 1,~~469~~518.1467 11,~~814~~809,~~086~~577.3473 0.~~99975343~~999372 1,~~469~~518.1467 II-B-5 1,~~201~~242.9749 9,~~665~~661,~~616~~927.2152 0.~~99975344~~999372 1,~~201~~242.9749 II-B-6 ~~934~~966.9244 7,~~518~~515,~~145~~276.8368 0.~~99975343~~999372 ~~934~~966.9244 II-B-7 ~~934~~966.9244 7,~~518~~515,~~145~~276.8368 0.~~99975343~~999372 ~~934~~966.9244 II-B-8 ~~934~~966.7931 7,~~517~~514,~~146~~277.0831 0.~~99975344~~999372 ~~934~~966.7931 II-B-9 ~~534~~552.10 4,~~294~~293,~~940~~301.7668 0.~~99975344~~999372 ~~534~~552.10 II-B-10 2,~~136~~208.7680 17,~~182~~176,~~762~~204.2983 0.~~99975344~~999372 2,~~136~~208.7680 II-B-11 1,~~602~~656.6769 12,~~887~~882,~~821~~903.5315 0.~~99975343~~999372 1,~~602~~656.6769 II-B-12 1,~~069~~105.1317 8,~~597~~594,~~380~~099.9289 0.~~99975344~~999372 1,~~069~~105.1317 R 0.00 0.00 0.~~00000000~~000000 0.00 R-1 0.00 0.00 0.~~00000000~~000000 0.00 R-2 0.00 0.00 0.~~00000000~~000000 0.00 R-3 0.00 0.00 0.~~00000000~~000000 0.00 R-X 0.00 0.00 0.~~00000000~~000000 0.00 Totals 7695,~~209~~295,~~824~~132.2082 3,~~757~~466,~~040~~600,~~685~~242.7761 0.~~96893364~~894030 7695,~~209~~295,~~824~~132.2082

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-1A-1 1,132,604,000.00 ~~983~~886.~~55812373~~556030 0.~~00000000~~000000 3031.~~97901066~~424880 0.~~00000000~~000000 I-1A-2 139,055,000.00 ~~983~~886.~~55812376~~556030 0.~~00000000~~000000 3031.~~97901068~~424880 0.~~00000000~~000000 I-2A-1 325,596,000.00 ~~987~~896.~~73418516~~143739 0.~~00000000~~000000 2133.~~71117855~~171142 0.~~00000000~~000000 I-2A-2 45,570,000.00 ~~987~~896.~~73418521~~143739 0.~~00000000~~000000 2133.~~71117863~~171142 0.~~00000000~~000000 I-2A-3 45,569,000.00 ~~987~~896.~~73418508~~143739 0.~~00000000~~000000 2133.~~71117865~~171142 0.~~00000000~~000000 I-M-1 64,619,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-M-2 36,002,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-1 22,155,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-2 9,231,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-B-3 9,231,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 XP 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO-I 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 424,494,000.00 ~~992~~946.~~23690382~~662779 0.~~12518012~~122172 919.~~20257127~~209910 0.~~00000000~~000000 II-2A-1 827,556,000.00 ~~992~~925.~~01512647~~075530 0.~~12334089~~118559 1521.~~65561812~~644421 0.~~00000000~~000000 II-2A-2 100,000,000.00 ~~992~~925.~~01512650~~075530 0.~~12334090~~118559 1521.~~65561810~~644421 0.~~00000000~~000000 II-3A-1 155,977,000.00 ~~974~~925.~~28808068~~892024 0.~~12839149~~123383 1423.~~86441924~~482663 0.~~00000000~~000000 II-4A-1 114,697,000.00 ~~991~~957.~~13675658~~534398 0.~~12504111~~123567 1915.~~17940957~~235611 0.~~00000000~~000000 II-5A-1 104,637,000.00 ~~999~~935.~~01829582~~288255 0.~~13308189~~134947 620.~~55842828~~199138 0.~~00000000~~000000 II-6A-1 269,657,000.00 ~~991~~953.~~17457396~~096576 0.~~11197191~~114623 1420.~~35132224~~382800 0.~~00000000~~000000 II-B-1 23,633,000.00 999.~~87775949~~500414 0.~~12432446~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-2 29,004,000.00 999.~~87775962~~500414 0.~~12432423~~128515 0.~~00000000~~000000 0.~~00000000~~000000 II-B-3 11,817,000.00 999.~~87776001~~500415 0.~~12432428~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-4 11,817,000.00 999.~~87776001~~500415 0.~~12432428~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-5 9,668,000.00 999.~~87775962~~500415 0.~~12432458~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-6 7,520,000.00 999.~~87775931~~500415 0.~~12432447~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-7 7,520,000.00 999.~~87775931~~500415 0.~~12432447~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-8 7,519,000.00 999.~~87775901~~500415 0.~~12432371~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-9 4,296,000.00 999.~~87776071~~500414 0.~~12432495~~128515 0.~~00000000~~000000 0.~~00000000~~000000 II-B-10 17,187,000.00 999.~~87775935~~500414 0.~~12432420~~128516 0.~~00000000~~000000 0.~~00000000~~000000 II-B-11 12,891,000.00 999.~~87775968~~500414 0.~~12432472~~128515 0.~~00000000~~000000 0.~~00000000~~000000 II-B-12 8,599,501.25 999.~~87775919~~500414 0.~~12432465~~128516 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-3 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-1A-1 0.~~00000000~~000000 3031.~~97901066~~424880 ~~952~~855.~~57911307~~131150 0.~~95257911~~855131 3031.~~97901066~~424880 I-1A-2 0.~~00000000~~000000 3031.~~97901068~~424880 ~~952~~855.~~57911308~~131150 0.~~95257911~~855131 3031.~~97901068~~424880 I-2A-1 0.~~00000000~~000000 2133.~~71117855~~171142 ~~966~~862.~~02300661~~972597 0.~~96602301~~862973 2133.~~71117855~~171142 I-2A-2 0.~~00000000~~000000 2133.~~71117863~~171142 ~~966~~862.~~02300658~~972597 0.~~96602301~~862973 2133.~~71117863~~171142 I-2A-3 0.~~00000000~~000000 2133.~~71117865~~171142 ~~966~~862.~~02300665~~972597 0.~~96602301~~862973 2133.~~71117865~~171142 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 0.~~00000000~~000000 919.~~32775139~~332082 ~~982~~927.~~90915243~~330697 0.~~98290915~~927331 919.~~32775139~~332082 II-2A-1 0.~~00000000~~000000 1521.~~77895901~~762980 ~~976~~903.~~23616746~~312549 0.~~97623617~~903313 1521.~~77895901~~762980 II-2A-2 0.~~00000000~~000000 1521.~~77895900~~762980 ~~976~~903.~~23616750~~312549 0.~~97623617~~903313 1521.~~77895900~~762980 II-3A-1 0.~~00000000~~000000 1423.~~99281073~~606047 ~~959~~902.~~29526994~~285977 0.~~95929527~~902286 1423.~~99281073~~606047 II-4A-1 0.~~00000000~~000000 1915.~~30445068~~359178 ~~971~~942.~~83230599~~175220 0.~~97183231~~942175 1915.~~30445068~~359178 II-5A-1 0.~~00000000~~000000 620.~~69151017~~334085 ~~992~~914.~~32678565~~954170 0.~~99232679~~914954 620.~~69151017~~334085 II-6A-1 0.~~00000000~~000000 1420.~~46329415~~493715 ~~976~~932.~~71127977~~602861 0.~~97671128~~932603 1420.~~46329415~~493715 II-B-1 0.~~00000000~~000000 0.~~12432446~~128516 999.~~75343503~~371899 0.~~99975344~~999372 0.~~12432446~~128516 II-B-2 0.~~00000000~~000000 0.~~12432423~~128515 999.~~75343539~~371899 0.~~99975344~~999372 0.~~12432423~~128515 II-B-3 0.~~00000000~~000000 0.~~12432428~~128516 999.~~75343488~~371899 0.~~99975343~~999372 0.~~12432428~~128516 II-B-4 0.~~00000000~~000000 0.~~12432428~~128516 999.~~75343488~~371899 0.~~99975343~~999372 0.~~12432428~~128516 II-B-5 0.~~00000000~~000000 0.~~12432458~~128516 999.~~75343504~~371899 0.~~99975344~~999372 0.~~12432458~~128516 II-B-6 0.~~00000000~~000000 0.~~12432447~~128516 999.~~75343484~~371899 0.~~99975343~~999372 0.~~12432447~~128516 II-B-7 0.~~00000000~~000000 0.~~12432447~~128516 999.~~75343484~~371899 0.~~99975343~~999372 0.~~12432447~~128516 II-B-8 0.~~00000000~~000000 0.~~12432371~~128516 999.~~75343530~~371899 0.~~99975344~~999372 0.~~12432371~~128516 II-B-9 0.~~00000000~~000000 0.~~12432495~~128515 999.~~75343575~~371899 0.~~99975344~~999372 0.~~12432495~~128515 II-B-10 0.~~00000000~~000000 0.~~12432420~~128516 999.~~75343515~~371899 0.~~99975344~~999372 0.~~12432420~~128516 II-B-11 0.~~00000000~~000000 0.~~12432472~~128515 999.~~75343495~~371899 0.~~99975343~~999372 0.~~12432472~~128515 II-B-12 0.~~00000000~~000000 0.~~12432465~~128516 999.~~75343570~~371898 0.~~99975344~~999372 0.~~12432465~~128516 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-3 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-1A-1 ~~1,132,604,000.00~~11/25/05 3- 12/26/05 32 4.~~91125~~46125% 1,~~113~~004,~~981~~116,~~865~~905.1775 3,~~872~~981,~~943~~881.6237 0.00 ~~0.00~~ I-1A-2 ~~139,055,000.00~~11/25/05 3- 12/26/05 32 4.~~98125~~53125% ~~136~~123,~~768~~280,~~674~~048.9075 ~~484~~496,~~009~~544.1464 0.00 ~~0.00~~ I-2A-1 ~~325,596,000.00~~11/25/05 3- 12/26/05 32 4.~~91125~~46125% ~~321~~291,~~602~~780,~~299~~816.7593 1,~~118~~157,~~104~~073.0004 0.00 ~~0.00~~ I-2A-2 ~~45,570,000.00~~11/25/05 3- 12/26/05 32 4.~~94125~~49125% 4540,~~011~~837,~~046~~270.8220 ~~157~~163,~~688~~031.7046 0.00 ~~0.00~~ I-2A-3 ~~45,569,000.00~~11/25/05 3- 12/26/05 32 4.~~98125~~53125% 4540,~~010~~836,~~059~~374.0805 ~~159~~164,~~285~~479.6084 0.00 ~~0.00~~ I-M-1 ~~64,619,000.00~~11/25/05 - 12/26/05 32 4.~~12125~~67125% 64,619,000.00 ~~236~~268,~~720~~312.9445 0.00 ~~0.00~~ I-M-2 ~~36,002,000.00~~11/25/05 - 12/26/05 32 4.~~29125~~84125% 36,002,000.00 ~~137~~154,~~327~~928.6361 0.00 ~~0.00~~ I-B-1 ~~22,155,000.00~~11/25/05 4- 12/26/05 32 5.~~94125~~49125% 22,155,000.00 97108,~~309~~141.6802 0.00 ~~0.00~~ I-B-2 ~~9,231,000.00~~11/25/05 - 12/26/05 32 5.~~34125~~89125% 9,231,000.00 4348,~~826~~339.7467 0.00 ~~0.00~~ I-B-3 ~~9,231,000.00~~11/25/05 5- 12/26/05 32 6.~~74125~~29125% 9,231,000.00 4751,~~108~~621.8780 0.00 ~~0.00~~ XP ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ B-IO-I ~~0.00~~N/A N/A 0.00000% 1,~~820~~658,~~228~~705,~~183~~653.2017 0.00 0.00 ~~0.00~~ II-1A-1 ~~424,494,000.00~~11/01/05 - 11/30/05 30 5.~~45118~~44080% ~~421~~401,~~198~~852,~~612~~669.2560 1,~~913~~821,~~356~~999.8392 0.00 ~~0.00~~ II-2A-1 ~~827,556,000.00~~11/01/05 - 11/30/05 30 5.~~55012~~54098% ~~820~~765,~~948~~551,~~070~~805.0011 3,~~796~~534,~~964~~925.2602 0.00 ~~0.00~~ II-2A-2 ~~100,000,000.00~~11/01/05 - 11/30/05 30 5.~~55012~~54098% 9992,~~201~~507,~~512~~552.6598 ~~458~~427,~~816~~152.5936 0.00 ~~0.00~~ II-3A-1 ~~155,977,000.00~~11/01/05 - 11/30/05 30 5.~~79155~~77502% ~~151~~144,~~966~~417,~~531~~860.9625 ~~733~~695,~~434~~013.8449 0.00 ~~0.00~~ II-4A-1 ~~114,697,000.00~~11/01/05 - 11/30/05 30 5.~~77689~~76385% ~~113~~109,~~680~~826,~~412~~322.5788 ~~547~~527,~~266~~518.4351 0.00 ~~0.00~~ II-5A-1 ~~104,637,000.00~~11/01/05 - 11/30/05 30 5.~~70050~~68880% ~~104~~97,~~534~~865,~~277~~757.4215 ~~496~~463,~~581~~949.6605 0.00 ~~0.00~~ II-6A-1 ~~269,657,000.00~~11/01/05 - 11/30/05 30 5.~~73897~~72131% ~~267~~257,~~277~~009,~~162~~163.0949 1,~~278~~225,~~245~~358.5069 0.00 ~~0.00~~ II-B-1 ~~23,633,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 23,~~630~~621,~~111~~193.0929 ~~110~~109,~~162~~894.5995 0.00 ~~0.00~~ II-B-2 ~~29,004,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 2928,~~000~~989,~~454~~510.5402 ~~135~~134,~~198~~870.9144 0.00 ~~0.00~~ II-B-3 11~~,817,000.00~~/01/05 - 11/30/05 30 5.~~59435~~58287% 11,~~815~~811,~~555~~096.4940 5554,~~083~~949.6380 0.00 ~~0.00~~ II-B-4 11~~,817,000.00~~/01/05 - 11/30/05 30 5.~~59435~~58287% 11,~~815~~811,~~555~~096.4940 5554,~~083~~949.6380 0.00 ~~0.00~~ II-B-5 ~~9,668,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 9,~~666~~663,~~818~~170.1801 4544,~~066~~956.3081 0.00 ~~0.00~~ II-B-6 ~~7,520,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 7,~~519~~516,~~080~~243.7512 3534,~~053~~968.6448 0.00 ~~0.00~~ II-B-7 ~~7,520,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 7,~~519~~516,~~080~~243.7512 3534,~~053~~968.6448 0.00 ~~0.00~~ II-B-8 ~~7,519,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 7,~~518~~515,~~080~~243.8762 3534,~~048~~963.9883 0.00 ~~0.00~~ II-B-9 ~~4,296,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 4,~~295~~293,~~474~~853.8678 2019,~~025~~976.3267 0.00 ~~0.00~~ II-B-10 ~~17,187,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 17,~~184~~178,~~899~~413.0562 8079,~~115~~920.2864 0.00 ~~0.00~~ II-B-11 ~~12,891,000.00~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 12,~~889~~884,~~424~~559.2084 6059,~~089~~943.9697 0.00 ~~0.00~~ II-B-12 ~~8,599,501.25~~11/01/05 - 11/30/05 30 5.~~59435~~58287% 8,~~598~~595,~~450~~205.0406 4039,~~085~~988.6123 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-1 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-2 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-3 ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ R-X ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals 315,~~978~~994,~~121,501~~623.2504 ~~16,285,058.52~~ 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 I-1A-1 0.00 (0.01) ~~0.00~~ 3,~~872~~981,~~943~~881.6238 0.00 1968,~~078~~524,~~894,913~~961.7834 I-1A-2 0.00 0.00 ~~484~~496,~~009~~544.1464 0.00 ~~132~~118,~~460~~910,~~888~~262.5710 I-2A-1 0.00 0.00 1,~~118~~157,~~104~~073.0004 0.00 ~~314~~280,~~533~~980,~~226~~425.8674 I-2A-2 0.00 0.00 ~~157~~163,~~688~~031.7046 0.00 4439,~~021~~325,~~668~~661.4125 I-2A-3 0.00 0.00 ~~159~~164,~~285~~479.6084 0.00 4439,~~020~~324,~~702~~798.3928 I-M-1 0.00 0.00 ~~236~~268,~~720~~312.9445 0.00 64,619,000.00 I-M-2 0.00 0.00 ~~137~~154,~~327~~928.6361 0.00 36,002,000.00 I-B-1 0.00 0.00 97108,~~309~~141.6802 0.00 22,155,000.00 I-B-2 0.00 0.00 4348,~~826~~339.7467 0.00 9,231,000.00 I-B-3 0.00 0.00 4751,~~108~~621.8780 0.00 9,231,000.00 XP 0.00 0.00 87144,~~146~~175.5332 0.00 0.00 B-IO-I 0.00 0.00 21,~~474~~482,~~935~~921.5475 0.00 1,~~771~~604,~~785~~920,~~637~~346.4920 II-1A-1 0.00 0.00 1,~~913~~821,~~356~~999.8392 0.00 ~~417~~393,~~239~~646,~~037~~316.7571 II-2A-1 0.00 (0.0002) 3,~~796~~534,~~964~~925.2604 0.00 ~~807~~747,~~890~~541,~~097~~720.8007 II-2A-2 0.00 0.00 ~~458~~427,~~816~~152.6037 0.00 9790,~~623~~331,~~616~~254.7593 II-3A-1 0.00 (0.01) ~~0.00 733~~695,~~434~~013.8450 0.00 ~~149~~140,~~627~~735,~~998~~859.3289 II-4A-1 0.00 (0.0001) ~~547~~527,~~266~~518.4351 0.00 ~~111~~108,~~466~~064,~~250~~671.0019 II-5A-1 0.00 0.00 ~~496~~463,~~581~~949.6604 0.00 ~~103~~95,~~834~~738,~~097~~059.8749 II-6A-1 0.00 (0.0001) 1,~~278~~225,~~245~~358.5070 0.00 ~~263~~251,~~377~~482,~~033~~889.5778 II-B-1 0.00 (0.0001) ~~110~~109,~~162~~894.5996 0.00 23,~~627~~618,~~172~~156.9309 II-B-2 0.00 (0.0001) ~~135~~134,~~198~~870.9145 0.00 28,~~996~~985,~~848~~782.6455 II-B-3 0.00 0.00 5554,~~083~~949.6381 0.00 11,~~814~~809,~~086~~577.3473 II-B-4 0.00 0.00 5554,~~083~~949.6381 0.00 11,~~814~~809,~~086~~577.3473 II-B-5 0.00 0.00 4544,~~066~~956.3082 0.00 9,~~665~~661,~~616~~927.2152 II-B-6 0.00 0.00 3534,~~053~~968.6448 0.00 7,~~518~~515,~~145~~276.8368 II-B-7 0.00 0.00 3534,~~053~~968.6448 0.00 7,~~518~~515,~~145~~276.8368 II-B-8 0.00 0.00 3534,~~048~~963.9883 0.00 7,~~517~~514,~~146~~277.0831 II-B-9 0.00 0.00 2019,~~025~~976.3267 0.00 4,~~294~~293,~~940~~301.7668 II-B-10 0.00 (0.0001) 8079,~~115~~920.2865 0.00 17,~~182~~176,~~762~~204.2983 II-B-11 0.00 0.00 6059,~~089~~943.9697 0.00 12,~~887~~882,~~821~~903.5315 II-B-12 0.00 0.00 4039,~~085~~988.6223 0.00 8,~~597~~594,~~380~~099.9289 R 0.00 0.00 0.00 0.00 0.00 R-1 0.00 0.00 0.00 0.00 0.00 R-2 0.00 0.00 0.00 0.00 0.00 R-3 0.00 0.00 4.6665 0.00 0.00 R-X 0.00 0.00 0.00 0.00 0.00 Totals (0.~~02)~~00 (0.0009) 1817,~~847~~621,~~145~~724.2787 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~~ I-1A-1 11/25/05 - 12/26/05 1,132,604,000.00 34.~~91125~~46125% ~~983~~886.~~55812373~~556030 3.~~41950375~~515687 0.~~00000000~~000000 ~~0.00000000~~ I-1A-2 11/25/05 - 12/26/05 139,055,000.00 34.~~98125~~53125% ~~983~~886.~~55812376~~556030 3.~~48070289~~570851 0.~~00000000~~000000 ~~0.00000000~~ I-2A-1 11/25/05 - 12/26/05 325,596,000.00 34.~~91125~~46125% ~~987~~896.~~73418516~~143739 3.~~43402253~~553708 0.~~00000000~~000000 ~~0.00000000~~ I-2A-2 11/25/05 - 12/26/05 45,570,000.00 34.~~94125~~49125% ~~987~~896.~~73418521~~143739 3.~~46036208~~577605 0.~~00000000~~000000 ~~0.00000000~~ I-2A-3 11/25/05 - 12/26/05 45,569,000.00 34.~~98125~~53125% ~~987~~896.~~73418508~~143739 3.~~49548158~~609468 0.~~00000000~~000000 ~~0.00000000~~ I-M-1 11/25/05 - 12/26/05 64,619,000.00 4.~~12125~~67125% 1000.~~00000000~~000000 34.~~66333338~~152222 0.~~00000000~~000000 ~~0.00000000~~ I-M-2 11/25/05 - 12/26/05 36,002,000.00 4.~~29125~~84125% 1000.~~00000000~~000000 34.~~81444448~~303333 0.~~00000000~~000000 ~~0.00000000~~ I-B-1 11/25/05 - 12/26/05 22,155,000.00 45.~~94125~~49125% 1000.~~00000000~~000000 4.~~39222207~~881111 0.~~00000000~~000000 ~~0.00000000~~ I-B-2 11/25/05 - 12/26/05 9,231,000.00 5.~~34125~~89125% 1000.~~00000000~~000000 45.~~74777814~~236667 0.~~00000000~~000000 ~~0.00000000~~ I-B-3 11/25/05 - 12/26/05 9,231,000.00 56.~~74125~~29125% 1000.~~00000000~~000000 5.~~10333333~~592222 0.~~00000000~~000000 ~~0.00000000~~ XP N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-IO-I N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-1A-1 11/01/05 - 11/30/05 424,494,000.00 5.~~45118~~44080% ~~992~~946.~~23690382~~662779 4.~~50738251~~292169 0.~~00000000~~000000 ~~0.00000000~~ II-2A-1 11/01/05 - 11/30/05 827,556,000.00 5.~~55012~~54098% ~~992~~925.~~01512647~~075530 4.~~58816595~~271524 0.~~00000000~~000000 ~~0.00000000~~ II-2A-2 11/01/05 - 11/30/05 100,000,000.00 5.~~55012~~54098% ~~992~~925.~~01512650~~075530 4.~~58816590~~271524 0.~~00000000~~000000 ~~0.00000000~~ II-3A-1 11/01/05 - 11/30/05 155,977,000.00 5.~~79155~~77502% ~~974~~925.~~28808068~~892024 4.~~70219866~~455872 0.~~00000000~~000000 ~~0.00000000~~ II-4A-1 11/01/05 - 11/30/05 114,697,000.00 5.~~77689~~76385% ~~991~~957.~~13675658~~534398 4.~~77141015~~599235 0.~~00000000~~000000 ~~0.00000000~~ II-5A-1 11/01/05 - 11/30/05 104,637,000.00 5.~~70050~~68880% ~~999~~935.~~01829582~~288255 4.~~74575590~~433891 0.~~00000000~~000000 ~~0.00000000~~ II-6A-1 11/01/05 - 11/30/05 269,657,000.00 5.~~73897~~72131% ~~991~~953.~~17457396~~096576 4.~~74026448~~544138 0.~~00000000~~000000 ~~0.00000000~~ II-B-1 11/01/05 - 11/30/05 23,633,000.00 5.~~59435~~58287% 999.~~87775949~~500414 4.~~66138831~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-2 11/01/05 - 11/30/05 29,004,000.00 5.~~59435~~58287% 999.~~87775962~~500414 4.~~66138843~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-3 11/01/05 - 11/30/05 11,817,000.00 5.~~59435~~58287% 999.~~87776001~~500415 4.~~66138868~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-4 11/01/05 - 11/30/05 11,817,000.00 5.~~59435~~58287% 999.~~87776001~~500415 4.~~66138868~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-5 11/01/05 - 11/30/05 9,668,000.00 5.~~59435~~58287% 999.~~87775962~~500415 4.~~66138808~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-6 11/01/05 - 11/30/05 7,520,000.00 5.~~59435~~58287% 999.~~87775931~~500415 4.~~66138830~~650064 0.~~00000000~~000000 ~~0.00000000~~ II-B-7 11/01/05 - 11/30/05 7,520,000.00 5.~~59435~~58287% 999.~~87775931~~500415 4.~~66138830~~650064 0.~~00000000~~000000 ~~0.00000000~~ II-B-8 11/01/05 - 11/30/05 7,519,000.00 5.~~59435~~58287% 999.~~87775901~~500415 4.~~66138848~~650064 0.~~00000000~~000000 ~~0.00000000~~ II-B-9 11/01/05 - 11/30/05 4,296,000.00 5.~~59435~~58287% 999.~~87776071~~500414 4.~~66138734~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-10 11/01/05 - 11/30/05 17,187,000.00 5.~~59435~~58287% 999.~~87775935~~500414 4.~~66138826~~650063 0.~~00000000~~000000 ~~0.00000000~~ II-B-11 11/01/05 - 11/30/05 12,891,000.00 5.~~59435~~58287% 999.~~87775968~~500414 4.~~66138857~~650064 0.~~00000000~~000000 ~~0.00000000~~ II-B-12 11/01/05 - 11/30/05 8,599,501.25 5.~~59435~~58287% 999.~~87775919~~500414 4.~~66138778~~650064 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-1 N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-2 N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-3 N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R-X N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance I-1A-1 (0.~~00000001)~~000000 0.~~00000000~~000000 3.~~41950375~~515687 0.~~00000000~~000000 ~~952~~855.~~57911307~~131150 I-1A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~48070289~~570851 0.~~00000000~~000000 ~~952~~855.~~57911308~~131150 I-2A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~43402253~~553708 0.~~00000000~~000000 ~~966~~862.~~02300661~~972597 I-2A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~46036208~~577605 0.~~00000000~~000000 ~~966~~862.~~02300658~~972597 I-2A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~49548158~~609468 0.~~00000000~~000000 ~~966~~862.~~02300665~~972597 I-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~66333338~~152222 0.~~00000000~~000000 1000.~~00000000~~000000 I-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~81444448~~303333 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~39222207~~881111 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-2 0.~~00000000~~000000 0.~~00000000~~000000 45.~~74777814~~236667 0.~~00000000~~000000 1000.~~00000000~~000000 I-B-3 0.~~00000000~~000000 0.~~00000000~~000000 5.~~10333333~~592222 0.~~00000000~~000000 1000.~~00000000~~000000 XP 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-IO-I 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-1A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~50738251~~292169 0.~~00000000~~000000 ~~982~~927.~~90915243~~330697 II-2A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58816595~~271524 0.~~00000000~~000000 ~~976~~903.~~23616746~~312549 II-2A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58816600~~271524 0.~~00000000~~000000 ~~976~~903.~~23616750~~312549 II-3A-1 (0.~~00000006)~~000000 0.~~00000000~~000000 4.~~70219866~~455872 0.~~00000000~~000000 ~~959~~902.~~29526994~~285977 II-4A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~77141015~~599235 0.~~00000000~~000000 ~~971~~942.~~83230599~~175220 II-5A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~74575590~~433891 0.~~00000000~~000000 ~~992~~914.~~32678565~~954170 II-6A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~74026448~~544138 0.~~00000000~~000000 ~~976~~932.~~71127977~~602861 II-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138831~~650064 0.~~00000000~~000000 999.~~75343503~~371899 II-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138843~~650064 0.~~00000000~~000000 999.~~75343539~~371899 II-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138868~~650064 0.~~00000000~~000000 999.~~75343488~~371899 II-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138868~~650064 0.~~00000000~~000000 999.~~75343488~~371899 II-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138808~~650064 0.~~00000000~~000000 999.~~75343504~~371899 II-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138830~~650064 0.~~00000000~~000000 999.~~75343484~~371899 II-B-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138830~~650064 0.~~00000000~~000000 999.~~75343484~~371899 II-B-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138848~~650064 0.~~00000000~~000000 999.~~75343530~~371899 II-B-9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138734~~650063 0.~~00000000~~000000 999.~~75343575~~371899 II-B-10 0.~~00000000~~000000 (0.~~00000000~~000001) 4.~~66138826~~650064 0.~~00000000~~000000 999.~~75343515~~371899 II-B-11 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138857~~650064 0.~~00000000~~000000 999.~~75343495~~371899 II-B-12 0.~~00000000~~000000 0.~~00000000~~000000 4.~~66138894~~650064 0.~~00000000~~000000 999.~~75343570~~371898 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-3 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R-X 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~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 95113,~~985~~734,~~830~~451.1657 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) ~~538~~529,~~645~~774.4200 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 144,175.32 Swap/Cap Payments 0.00 Total Deposits 96114,~~524~~408,~~475~~400.5889 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~383~~473,~~880~~686.0278 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee~~ 1,~~083~~017,~~626~~856.1042 Payment of Interest and Principal 95112,~~056~~916,~~969~~857.4669 Total Withdrawals (Pool Distribution Amount) 96114,~~524~~408,~~475~~400.5889 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall (0.~~02)~~00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 1991,~~056,046~~103.4737 Additional Servicing Fee 2726,~~579~~753.6305 Additional Servicing Fee 0.00 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 1,~~083~~017,~~626~~856.1042 *Servicer Payees include: COUNTRYWIDE HOME LOANS INC.; EMC MTG CORP; EVERHOME MORTGAGE COMPANY; GREENPOINT MTG FUNDING, INC; PHH US MTG CORP; SUN TRUST MTG INC; WACHOVIA MORTGAGE CORPORATION; WATERFIELD MTG CORP

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 0.00 210,~~330~~376.1938 210,~~330~~376.1938 0.00 Reserve Fund 100.00 0.00 0.00 100.00

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~ARM ~~BANKRUPTCY~~Weighted ~~FORECLOSURE~~Average ~~REO~~Gross ~~Total~~Coupon No6.032043% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.708781% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.699196% ~~Loans~~Weighted NoAverage ofRemaining ~~Loans~~Term ~~Principal~~354 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~13,129 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~0-29~~Paid ~~Days~~In 2Full 0300 0Ending 2Scheduled ~~390,934.63~~Collateral ~~0.00~~Loan ~~0.00~~Count ~~390~~12,~~934.63~~829 30Beginning ~~Days~~Scheduled ~~393~~Collateral 0Balance ~~0 0 393 95~~3,~~155~~679,~~331~~133,612.1275 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 95Balance 3,~~155~~583,~~331~~837,479.1295 60Ending ~~Days~~Actual 38Collateral 0Balance 0at 030-Nov-2005 ~~38 12~~3,~~131~~584,~~081~~191,961.6070 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 1218,~~131~~904,~~081~~065.6031 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0144,175.0032 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount 0 ~~0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled ~~431~~Principal ~~2 0 0 433 107~~410,~~286,412~~153.7270 ~~390,934.63~~Unscheduled ~~0.00~~Principal ~~0.00 107~~94,~~677~~885,~~347~~979.3510 NoRequired ofOvercollateralized ~~Loans~~Amount ~~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~~.~~014639%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Increase ~~0.014639%~~Amount 0.~~010174%~~00 ~~0.000000%~~Overcollateralized ~~0.000000%~~Reduction ~~0.010174%~~Amount ~~30 Days 2.876592%~~ 0.~~000000%~~00 ~~0.000000%~~Specified ~~0.000000%~~O/C ~~2.876592%~~Amount 216,616,237.~~476291%~~49 ~~0.000000%~~Overcollateralized ~~0.000000%~~Amount 016,616,237.~~000000%~~49 ~~2.476291%~~Overcollateralized 60Deficiency ~~Days~~Amount 0.~~278144%~~00 ~~0.000000%~~Base ~~0.000000%~~Overcollateralization ~~0.000000%~~Amount 0.278144% 0.315695% 0.000000% 0.000000% 0.000000% 0.315695% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.154736% 0.014639% 0.000000% 0.000000% 3.169375% 2.791986% 0.010174% 0.000000% 0.000000% 2.802160%00

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 102,934.63 0.00 0.00 102,934.63 30 Days 189 0 0 0 189 50,044,763.57 0.00 0.00 0.00 50,044,763.57 60 Days 25 0 0 0 25 8,526,095.55 0.00 0.00 0.00 8,526,095.55 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 214 1 0 0 215 58,570,859.12 102,934.63 0.00 0.00 58,673,793.75 0-29 Days 0.020593% 0.000000% 0.000000% 0.020593% 0.007798% 0.000000% 0.000000% 0.007798% 30 Days 3.892092% 0.000000% 0.000000% 0.000000% 3.892092% 3.791178% 0.000000% 0.000000% 0.000000% 3.791178% 60 Days 0.514827% 0.000000% 0.000000% 0.000000% 0.514827% 0.645901% 0.000000% 0.000000% 0.000000% 0.645901% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 4.406919% 0.020593% 0.000000% 0.000000% 4.427512% 4.437079% 0.007798% 0.000000% 0.000000% 4.444877% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I-II No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 288,000.00 0.00 0.00 288,000.00 30 Days 66 0 0 0 66 11,276,931.63 0.00 0.00 0.00 11,276,931.63 60 Days 5 0 0 0 5 1,099,546.05 0.00 0.00 0.00 1,099,546.05 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 71 1 0 0 72 12,376,477.68 288,000.00 0.00 0.00 12,664,477.68 0-29 Days 0.047281% 0.000000% 0.000000% 0.047281% 0.066458% 0.000000% 0.000000% 0.066458% 30 Days 3.120567% 0.000000% 0.000000% 0.000000% 3.120567% 2.602245% 0.000000% 0.000000% 0.000000% 2.602245% 60 Days 0.236407% 0.000000% 0.000000% 0.000000% 0.236407% 0.253729% 0.000000% 0.000000% 0.000000% 0.253729% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.356974% 0.047281% 0.000000% 0.000000% 3.404255% 2.855974% 0.066458% 0.000000% 0.000000% 2.922433% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 36 0 0 0 36 6,591,221.78 0.00 0.00 0.00 6,591,221.78 60 Days 1 0 0 0 1 121,600.00 0.00 0.00 0.00 121,600.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 37 0 0 0 37 6,712,821.78 0.00 0.00 0.00 6,712,821.78 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.574803% 0.000000% 0.000000% 0.000000% 1.574803% 1.469633% 0.000000% 0.000000% 0.000000% 1.469633% 60 Days 0.043745% 0.000000% 0.000000% 0.000000% 0.043745% 0.027113% 0.000000% 0.000000% 0.000000% 0.027113% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.618548% 0.000000% 0.000000% 0.000000% 1.618548% 1.496746% 0.000000% 0.000000% 0.000000% 1.496746% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 89 0 0 0 89 20,704,289.57 0.00 0.00 0.00 20,704,289.57 60 Days 5 0 0 0 5 1,416,590.00 0.00 0.00 0.00 1,416,590.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 94 0 0 0 94 22,120,879.57 0.00 0.00 0.00 22,120,879.57 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.870042% 0.000000% 0.000000% 0.000000% 2.870042% 2.145862% 0.000000% 0.000000% 0.000000% 2.145862% 60 Days 0.161238% 0.000000% 0.000000% 0.000000% 0.161238% 0.146820% 0.000000% 0.000000% 0.000000% 0.146820% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.031280% 0.000000% 0.000000% 0.000000% 3.031280% 2.292682% 0.000000% 0.000000% 0.000000% 2.292682% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 1,874,600.00 0.00 0.00 0.00 1,874,600.00 60 Days 1 0 0 0 1 375,250.00 0.00 0.00 0.00 375,250.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5 0 0 0 5 2,249,850.00 0.00 0.00 0.00 2,249,850.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.257862% 0.000000% 0.000000% 0.000000% 1.257862% 1.160937% 0.000000% 0.000000% 0.000000% 1.160937% 60 Days 0.314465% 0.000000% 0.000000% 0.000000% 0.314465% 0.232392% 0.000000% 0.000000% 0.000000% 0.232392% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.572327% 0.000000% 0.000000% 0.000000% 1.572327% 1.393329% 0.000000% 0.000000% 0.000000% 1.393329% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1,608,659.23 0.00 0.00 0.00 1,608,659.23 60 Days 1 0 0 0 1 592,000.00 0.00 0.00 0.00 592,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 2,200,659.23 0.00 0.00 0.00 2,200,659.23 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.345291% 0.000000% 0.000000% 0.000000% 1.345291% 1.338595% 0.000000% 0.000000% 0.000000% 1.338595% 60 Days 0.448430% 0.000000% 0.000000% 0.000000% 0.448430% 0.492614% 0.000000% 0.000000% 0.000000% 0.492614% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.793722% 0.000000% 0.000000% 0.000000% 1.793722% 1.831210% 0.000000% 0.000000% 0.000000% 1.831210% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 1,084,099.99 0.00 0.00 0.00 1,084,099.99 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 1,084,099.99 0.00 0.00 0.00 1,084,099.99 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.740741% 0.000000% 0.000000% 0.000000% 0.740741% 0.977253% 0.000000% 0.000000% 0.000000% 0.977253% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.740741% 0.000000% 0.000000% 0.000000% 0.740741% 0.977253% 0.000000% 0.000000% 0.000000% 0.977253% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 1,970,765.35 0.00 0.00 0.00 1,970,765.35 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 1,970,765.35 0.00 0.00 0.00 1,970,765.35 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.811359% 0.000000% 0.000000% 0.000000% 0.811359% 0.695533% 0.000000% 0.000000% 0.000000% 0.695533% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.811359% 0.000000% 0.000000% 0.000000% 0.811359% 0.695533% 0.000000% 0.000000% 0.000000% 0.695533%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~I ~~Funds~~Group I-II Group II-1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.298219 5.865978 5.815800 Weighted Average Net Rate 5.955012 5.562556 5.442973 Weighted Average Remaining Term 353 350 354 Beginning Loan Count 4,625 2,020 2,224 Loans Paid In Full 125 62 39 Ending Loan Count 4,500 1,958 2,185 Beginning Scheduled Balance 1,246,288,871.18 412,416,781.99 434,033,626.47 Ending Scheduled Balance 1,206,327,140.13 398,593,206.07 425,823,120.45 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 6,653,802.38 2,053,796.16 2,159,558.28 Scheduled Principal 112,635.52 37,772.94 56,014.40 Unscheduled Principal 39,849,095.53 13,785,802.98 8,154,491.62 Scheduled Interest 6,541,166.86 2,016,023.22 2,103,543.88 Servicing Fee 356,445.58 104,280.18 134,849.55 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~538~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 12,~~645~~250.4234 11,358.47 785.99 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 6,172,470.94 1,900,384.57 1,967,908.34 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 144175.32 0.00 0.00 Prepayment Penalty Paid Count Not Available 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.943217 5.529507 5.440800

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Group ~~REO Loans Month REO Percentage Loans in REO 0 Oct~~II-042 ~~0.000%~~Group ~~Original Principal Balance 0.00 Nov~~II-043 ~~0.000%~~Group ~~Current Principal Balance 0.00 Dec~~II-044 ~~0.000%~~Collateral ~~Jan-05~~Description ~~0.000%~~Mixed ~~Current~~ARM ~~REO~~Mixed ~~Total~~ARM ~~Feb-05~~Mixed ~~0.000%~~ARM ~~Loans~~Weighted inAverage ~~REO~~Coupon 0Rate ~~Mar-05 0~~5.~~000%~~866625 ~~Original Principal Balance 0~~6.00048653 ~~Apr-05 0~~6.~~000%~~016339 ~~Current~~Weighted ~~Principal~~Average ~~Balance~~Net ~~0.00~~Rate ~~May-05 0~~5.~~000%~~544712 ~~Jun-05 0~~5.~~000%~~784387 ~~Jul-05 0~~5.~~000%~~766339 ~~Aug-05~~Weighted ~~0.000%~~Average ~~Sep-05~~Remaining ~~0.000%~~Term *The354 ~~text~~355 ~~reported~~355 inBeginning ~~the~~Loan ~~above~~Count ~~table~~2,996 is307 ~~presented~~219 ~~graphically~~Loans onPaid ~~the~~In ~~monthly~~Full ~~bond~~53 ~~remittance~~6 ~~report.~~3 ~~The~~Ending ~~monthly~~Loan ~~bond~~Count ~~remittance~~2,943 ~~report~~301 ~~can~~216 beBeginning ~~viewed~~Scheduled ~~online~~Balance ~~at www~~928,377,457.~~ctslink.com.~~03 ~~Group I 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~156,242,521.~~000%~~43 ~~Original Principal Balance 0~~118,521,708.0014 ~~Nov-04~~Ending ~~0.000%~~scheduled ~~Current Principal~~ Balance 0908,182,061.0085 ~~Dec-04 0~~152,558,945.~~000%~~33 ~~Jan-05 0~~116,758,934.~~000%~~34 ~~Current~~Record ~~REO~~Date ~~Total~~11/30/2005 ~~Feb-05~~11/30/2005 ~~0.000%~~11/30/2005 ~~Loans~~Principal inAnd ~~REO~~Interest 0Constant ~~Mar-05 0~~4,657,684.~~000%~~47 ~~Original Principal Balance 0~~808,368.0006 ~~Apr-05 0~~609,517.~~000%~~18 ~~Current~~Scheduled Principal ~~Balance 0~~118,982.0053 ~~May-05 0~~20,820.~~000%~~72 ~~Jun-05 0~~15,294.~~000%~~87 ~~Jul-05~~Unscheduled ~~0.000%~~Principal ~~Aug-05 0~~20,076,412.~~000%~~65 ~~Sep-05 0~~3,662,755.~~000%~~38 *The text reported in the above table is presented graphically on the monthly bond remittance report1,747,478.93 ~~The~~Scheduled ~~monthly~~Interest ~~bond remittance report can be viewed online at www~~4,538,701.~~ctslink.com.~~94 ~~Group I-II 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~787,547.~~000%~~34 ~~Original Principal Balance 0~~594,222.0031 ~~Nov-04~~Servicing ~~0.000%~~Fee ~~Current Principal Balance 0~~249,046.0093 ~~Dec-04 0~~34,407.~~000%~~98 ~~Jan-05 0~~24,692.~~000%~~02 ~~Current~~Master ~~REO~~Servicing ~~Total~~Fee ~~Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Mar-05 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Apr-05~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~May-05~~ 0.~~000%~~00 ~~Jun-05~~ 0.~~000%~~00 ~~Jul-05~~FRY ~~0.000%~~Amount ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05~~ 0.~~000%~~00 *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 II-1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct-04 0~~.~~000% Original Principal Balance 0.~~00 ~~Nov-04~~Special ~~0.000%~~Hazard ~~Current~~Fee ~~Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~Other ~~0.000%~~Fee ~~Jun-05 0~~2,595.~~000%~~06 ~~Jul-05 0~~1,219.~~000%~~46 ~~Aug-05 0~~246.~~000% Sep-~~05 ~~0.000%~~Pool *TheInsurance ~~text~~Fee 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 II-2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000%~~00 ~~Current~~Spread ~~Principal~~1 ~~Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~ 0.~~000%~~00 ~~Current~~Spread ~~REO~~2 ~~Total Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Mar-05 0~~.~~000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~Spread 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-3 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Net ~~0.000%~~Interest ~~Jan-05 0~~4,287,059.~~000%~~95 ~~Current REO Total Feb-05 0~~751,919.~~000%~~90 ~~Loans in REO 0 Mar-05 0~~569,284.~~000%~~24 ~~Original~~Realized ~~Principal~~Loss ~~Balance~~Amount 0.00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~Cumulative ~~0.000%~~Realized ~~Current~~Loss ~~Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.~~00 ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~Percentage ~~0.000%~~of ~~Jun-05~~Cumulative ~~0.000%~~Losses ~~Jul-05~~ 0.~~000%~~0000 ~~Aug-05~~ 0.~~000%~~0000 ~~Sep-05~~ 0.~~000%~~0000 *ThePrepayment ~~text~~Penalty ~~reported~~Waived inAmount 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 II-5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Prepayment ~~0.000%~~Penalty ~~Jan-05~~Waived ~~0.000%~~Count ~~Current REO Total Feb-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Mar-05~~ 0~~.000%~~ ~~Original~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Amount ~~Apr-05~~ 0.~~000% Current Principal Balance 0.~~00 ~~May-05~~ 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~ 0.~~000% Current Principal Balance 0.~~00 ~~Dec-04~~Prepayment ~~0.000%~~Penalty ~~Jan-05~~Paid ~~0.000%~~Count ~~Current REO Total Feb-05~~ 0~~.000%~~ ~~Loans in REO~~ 0 ~~Mar-05~~ 0~~.000%~~ ~~Original~~Special ~~Principal~~Servicing ~~Balance~~Fee 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~May~~Pass-05Through ~~0.000%~~Rate ~~Jun-05 0~~5.~~000%~~541358 ~~Jul-05 0~~5.~~000%~~775021 ~~Aug-05 0~~5.~~000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~763848

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 03 ~~Oct~~Jan-0405 0.000% Original Principal Balance 01,523,100.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 01,523,100.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 04 ~~Mar~~Jun-05 0.000% Original Principal Balance 01,867,100.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 01,867,100.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.~~000~~009% ~~Sep~~Dec-05 0.~~000~~052% *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 I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0800,000.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0800,000.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 02 ~~Mar~~Jun-05 0.000% Original Principal Balance 01,144,000.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 01,144,000.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.~~000~~028% ~~Sep~~Dec-05 0.~~000~~095% *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 I-II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~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 II-1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0131,100.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0131,100.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 01 ~~Mar~~Jun-05 0.000% Original Principal Balance 0131,100.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0131,100.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.~~000~~031% *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 II-2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~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 II-3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~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 II-4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0592,000.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0592,000.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 01 ~~Mar~~Jun-05 0.000% Original Principal Balance 0592,000.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0592,000.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~Dec-05 0.~~000~~507% *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 II-5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~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 II-6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Nov~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Dec~~Mar-0405 0.000% ~~Jan~~Apr-05 0.000% Current Foreclosure Total ~~Feb~~May-05 0.000% Loans in Foreclosure 0 ~~Mar~~Jun-05 0.000% Original Principal Balance 0.00 ~~Apr~~Jul-05 0.000% Current Principal Balance 0.00 ~~May~~Aug-05 0.000% ~~Jun~~Sep-05 0.000% ~~Jul~~Oct-05 0.000% ~~Aug~~Nov-05 0.000% ~~Sep~~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.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance NoGroup ~~Foreclosure~~I ~~loans~~0010345122 ~~this~~Nov-2005 ~~period~~01-Jun-2005 GA 80.00 344,000.00 Group I 1050331000 Dec-2005 01-Jun-2005 WA 80.00 800,000.00 Group II-1 0143406155 Dec-2005 01-Jul-2005 GA 95.00 131,100.00 Group II-4 0101817718 Dec-2005 01-Jul-2005 NV 80.00 592,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest NoGroup ~~Foreclosure~~I ~~loans~~0010345122 ~~this~~344,000.00 ~~period~~01-Jun-2005 4 6.500% 8,779.15 Group I 1050331000 800,000.00 01-Jun-2005 4 7.375% 23,333.35 Group II-1 0143406155 131,100.00 01-Jul-2005 3 6.000% 3,072.65 Group II-4 0101817718 592,000.00 01-Jun-2005 4 6.625% 15,725.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~ARM~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy Percentage Loans in Bankruptcy 4 Jan-05 0.000% Original Principal Balance 622,883.00 Feb-05 0.000% Current Principal Balance 621,750.28 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 36 Jun-05 0.000% Original Principal Balance 6,285,009.~~028630~~00 Jul-05 0.000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Coupon~~6,279,070.91 5Aug-05 0.~~657757~~000% ~~Weighted~~Sep-05 ~~Average~~0.010% ~~Pass~~Oct-~~Through~~05 ~~Rate~~0.064% 5Nov-05 0.~~698535~~154% ~~Weighted~~Dec-05 ~~Average~~0.175% ~~Maturity(Stepdown~~*The ~~Calculation)~~text ~~356~~reported ~~Beginning~~in ~~Scheduled~~the ~~Collateral~~above ~~Loan~~table ~~Count~~is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12~~,305~~ ~~Number~~Month OfBankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage (Loans in Bankruptcy 1 Jan-05 0.000% Original Principal Balance 160,~~357)~~000.00 ~~Ending~~Feb-05 ~~Scheduled~~0.000% ~~Collateral~~Current ~~Loan~~Principal ~~Count~~Balance 13159,~~662~~429.17 ~~Beginning~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 18 Jun-05 0.000% Original Principal Balance 32,~~416~~881,~~960,199~~976.1600 ~~Ending~~Jul-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance 32,~~874~~878,~~278,923~~703.2607 ~~Ending~~Aug-05 ~~Actual~~0.000% ~~Collateral~~Sep-05 ~~Balance~~0.008% Oct-05 0.098% Nov-05 0.218% Dec-05 0.239% *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 31www.ctslink.com. Group I-~~Aug~~II 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan-~~2005~~05 30.000% Original Principal Balance 286,~~842~~100.00 Feb-05 0.000% Current Principal Balance 285,~~655~~538.11 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 9 Jun-05 0.000% Original Principal Balance 1,~~387~~922,000.8000 ~~Monthly~~Jul-05 ~~P&I~~0.000% ~~Constant~~Current 20Principal Balance 1,~~271~~920,~~357~~598.2180 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.00066% ~~Prepayment~~Oct-05 ~~Penalties~~0.216% Nov-05 0.00396% ~~Realized~~Dec-05 ~~Loss~~0.482% ~~Amount~~*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 II-1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.00000% ~~Cumulative~~Original ~~Realized~~Principal ~~Loss~~Balance 0.00 ~~Ending~~Feb-05 ~~Scheduled~~0.000% Current Principal Balance ~~for~~0.00 ~~Premium~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 3 Jun-05 0.000% Original Principal Balance 420,~~874~~700.00 Jul-05 0.000% Current Principal Balance 420,~~278~~430.38 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.097% Dec-05 0.099% *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 II-2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-05 0.000% Original Principal Balance 176,~~923~~783.2600 ~~Scheduled~~Feb-05 0.000% Current Principal ~~424~~Balance 176,~~662~~783.9200 ~~Unscheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 6 Jun-05 0.000% Original Principal 75Balance 1,~~785~~060,~~161~~333.2600 ~~Required~~Jul-05 ~~Overcollateralization~~0.000% ~~Amount~~Current Principal Balance 1,059,338.66 Aug-05 0.000% Sep-05 0.000% Oct-05 0.024% Nov-05 0.095% Dec-05 0.117% *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 II-3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Feb-05 ~~Increase~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Overcollateralized~~Mar-05 ~~reduction~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Specified~~Jul-05 ~~O/C~~0.000% ~~Amount~~Current ~~16,616,237~~Principal Balance 0.4900 ~~Overcollateralized~~Aug-05 ~~Amount~~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 II-4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Feb-05 ~~Deficiency~~0.000% ~~Amount~~Current ~~16,616,237~~Principal Balance 0.4900 ~~Base~~Mar-05 ~~Overcollateralized~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 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 II-5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Remaining~~Bankruptcy ~~Pre~~Detail -~~Fund~~ ~~Account~~All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group I 0000057590 Sep-2005 01-Jul-2005 LA 79.98 103,100.00 Group I 0000092151 Nov-2005 01-Jun-2005 GA 80.00 136,000.00 Group I 100000719872 Nov-2005 01-Jun-2005 MA 79.73 378,~~318~~750.00 Group I 0005051204 Oct-2005 01-Jul-2005 VA 80.00 279,~~747~~405.4400 ~~Remaining~~Group ~~Pre~~I 0009388240 Oct-~~Fund~~2005 ~~Account~~01-May-2005 ~~Balance~~OH 80.00 74,400.00 Group I 0010972214 Nov-2005 01-Jul-2005 SC 79.94 145,500.00 Group I 20025030517 8Oct-2005 01-Jun-2005 TX 79.11 94,~~215~~850.00 Group I 0053026498 Nov-2005 01-Jun-2005 PA 80.00 96,~~691~~820.2300 ~~Remaining~~Group ~~Pre~~I 0079426367 Oct-~~Fund~~2005 ~~Account~~01-Jul-2005 ~~Balance~~FL 90.00 177,300.00 Group I 0115203903 Oct-2005 01-Jun-2005 MI 84.56 159,000.00 Group I 0116664822 Nov-2005 01-Jun-2005 MI 90.00 152,100.00 Group I 0117226209 Nov-2005 01-Jun-2005 MI 90.00 81,371.00 Group I 0117419085 Oct-2005 01-Jun-2005 GA 89.68 228,500.00 Group I 0400844412 Nov-2005 01-Aug-2005 CO 80.00 188,000.00 Group I 3000001485 Nov-2005 01-Jun-2005 IN 80.00 127,800.00 Group I 3061500426 Nov-2005 01-Jul-2005 AZ 80.00 159,920.00 Group I 5190250020 Oct-2005 01-Jul-2005 GA 80.00 139,160.00 Group I 6620001139 Dec-2005 01-Jun-2005 CO 80.00 160,000.00 Group I-II 0009993130 Nov-2005 01-Jul-2005 OH 80.00 192,000.00 Group I-II 0010545846 Oct-2005 01-Jul-2005 CA 79.98 183,900.00 Group I-II 0026505386 Nov-2005 01-Jul-2005 GA 80.00 292,000.00 Group I-II 0085424380 Oct-2005 01-Jan-2005 OR 80.00 104,000.00 Group I-II 0085727097 Dec-2005 01-Mar-2005 OH 80.00 136,000.00 Group I-II 0300002086 Sep-2005 01-Jul-2005 GA 80.00 288,000.00 Group I-II 0505050000 Oct-2005 01-Jul-2005 NJ 80.00 336,000.00 Group I-II 4674036871 Dec-2005 01-Mar-2005 NE 95.00 150,100.00 Group I-II 9815040707 Nov-2005 01-Jun-2005 GA 75.00 240,000.00 Group II-1 ~~975~~0031260367 Nov-2005 01-Jul-2005 GA 79.98 83,~~458~~900.1200 ~~Remaining~~Group ~~Pre~~II-~~Fund~~1 ~~Account~~0201498979 ~~Balance~~Nov-2005 01-Jun-2005 OH 80.00 122,000.00 Group II-1 0201680659 Nov-2005 01-Jul-2005 CA 80.00 214,800.00 Group II-2 110085173532 Nov-2005 01-Dec-2004 OR 79.97 139,~~103~~250.00 Group II-2 0114766520 Nov-2005 01-Jun-2005 AR 90.00 153,~~981~~000.9800 ~~Remaining~~Group ~~Pre~~II-~~Fund~~2 ~~Account~~0115622722 ~~Balance~~Oct-2005 01-Jun-2005 WA 90.00 231,300.00 Group II-2 50115736209 ~~845~~Nov-2005 01-Jun-2005 CO 89.06 220,~~990~~000.1000 ~~Remaining~~Group ~~Pre~~II-~~Fund~~2 ~~Account~~0117138461 ~~Balance~~Nov-2005 01-Jun-2005 TX 80.00 140,000.00 Group II-2 60700061302 ~~506~~Dec-2005 01-Jan-2005 CO 80.00 176,~~688~~783.7000

~~COLLATERAL~~Bankruptcy ~~STATEMENT~~Detail ~~Collateral~~- ~~Description~~All ~~Mixed~~Mortgage ~~ARM~~Loans ~~Weighted~~in ~~Average~~Bankruptcy ~~Coupon~~during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Principal Date Delinquent Loan Rate 6Delinquent Balance Interest Group I 0000057590 102,399.~~028630~~98 01-Nov-2005 0 7.125% ~~Weighted~~1,155.66 ~~Average~~Group ~~Net~~I ~~Rate~~0000092151 5136,000.~~657757~~00 01-Jul-2005 3 6.625% ~~Weighted~~3,541.65 ~~Average~~Group ~~Pass~~I ~~Through~~0000719872 ~~Rate~~378,750.00 501-Sep-2005 1 7.~~698535~~125% ~~Weighted~~6,391.41 ~~Average~~Group ~~Maturity~~I ~~356~~0005051204 ~~Record~~279,405.00 ~~Date~~01-Jun-2005 ~~08/31/~~4 7.125% 7,858.30 Group I 0009388240 74,400.00 01-Nov-2005 ~~Principal~~0 ~~and~~6.125% ~~Interest~~713.00 ~~Constant~~Group 20I 0010972214 145,~~271,357~~500.2100 ~~Beginning~~01-Nov-2005 ~~Loan~~0 ~~Count~~6.875% 121,~~305~~576.24 ~~Loans~~Group ~~Paid~~I in0025030517 ~~Full~~94,850.00 (01-Nov-2005 0 6.750% 1,~~357)~~007.78 ~~Ending~~Group ~~Loan~~I ~~Count~~0053026498 1396,~~662~~324.90 ~~Beginning~~01-Nov-2005 ~~Scheduled~~0 ~~Balance~~6.875% 31,~~416~~043.97 Group I 0079426367 177,~~960~~300.00 01-Oct-2005 0 7.125% 1,~~199~~994.1662 ~~Ending~~Group ~~Scheduled~~I ~~Balance~~0115203903 3159,~~874~~000.00 01-Dec-2005 (1) 5.875% 728.75 Group I 0116664822 151,~~278~~283.59 01-Nov-2005 0 6.625% 1,~~923~~576.2658 ~~Ending~~Group ~~Actual~~I ~~Balance~~0117226209 at81,349.98 3101-~~Aug~~Nov-2005 30 6.500% 830.46 Group I 0117419085 228,~~842~~500.00 01-Nov-2005 0 6.250% 2,~~655~~237.38 Group I 0400844412 188,~~387~~000.8000 ~~Scheduled~~01-Nov-2005 ~~Principal~~0 ~~424~~6.875% 2,~~662~~036.9266 ~~Unscheduled~~Group ~~Principal~~I 753000001485 127,~~785~~130.45 01-Nov-2005 0 6.750% 1,~~161~~351.2637 ~~Scheduled~~Group ~~Interest~~I 193061500426 159,~~846,694~~920.2900 ~~Servicing~~01-Nov-2005 ~~Fee~~0 6.625% 1,~~056,046~~665.4782 ~~Master~~Group ~~Servicing~~I ~~Fee~~5190250020 0139,160.00 ~~Trustee~~01-Nov-2005 ~~Fee~~ 0 6.00250% ~~FRY~~1,362.60 ~~Amount~~Group I 6620001139 159,429.17 01-Nov-2005 0 6.00875% ~~Special~~1,727.16 ~~Hazard~~Group ~~Fee~~I-II 00009993130 191,211.0019 ~~Other~~01-Oct-2005 ~~Fee~~0 305.875% 1,~~649~~751.1886 ~~Pool~~Group ~~Insurance~~I-II ~~Fee~~0010545846 0183,849.0050 ~~Spread~~01-Nov-2005 0 6.000% 1,724.06 0Group I-II 0026505386 292,000.00 ~~Spread~~01-Jun-2005 24 06.375% 7,300.00 ~~Spread~~Group 3I-II 0085424380 104,000.00 01-Nov-2005 0 5.875% 975.00 ~~Net~~Group ~~Interest~~I-II 180085727097 135,~~759~~978.61 01-Nov-2005 0 5.000% 1,~~998~~076.6450 ~~Realized~~Group ~~Loss~~I-II ~~Amount~~0300002086 288,000.00 01-Nov-2005 0 6.750% 3,060.00 ~~Cumulative~~Group ~~Realized~~I-II ~~Loss~~0505050000 336,000.00 01-Nov-2005 0 6.500% 3,430.00 ~~Percentage~~Group ofI-II ~~Cumulative~~4674036871 ~~Losses~~149,559.50 01-Oct-2005 0 6.~~0000~~000% ~~Special~~1,483.14 ~~Servicing~~Group ~~Fee~~I-II 09815040707 240,000.00 ~~Prepayment~~01-Jul-2005 ~~Penalties~~3 05.625% 5,250.00 ~~Required~~Group ~~Overcollateralized~~II-1 ~~Amount~~0031260367 083,900.00 ~~Overcollateralized~~01-Nov-2005 ~~Increase~~0 ~~Amount~~5.750% 0751.0060 ~~Overcollateralized~~Group ~~Reduction~~II-1 ~~Amount~~0201498979 121,730.38 01-Nov-2005 0 6.000% 1,142.02 Group II-1 0201680659 214,800.00 ~~Specified~~01-Sep-2005 ~~O/C~~1 ~~Amount~~5.875% 162,~~616~~953.50 Group II-2 0085173532 139,~~237~~249.4924 ~~Overcollateralized~~01-Dec-2005 ~~Amount~~(1) 5.750% 638.23 Group II-2 0114766520 152,007.00 01-Nov-2005 0 5.625% 1,330.80 Group II-2 0115622722 231,300.00 ~~Overcollateralized~~01-Nov-2005 ~~Deficiency~~0 ~~Amount~~5.750% 162,~~616~~072.06 Group II-2 0115736209 220,~~237~~000.4900 ~~Base~~01-Oct-2005 ~~Overcollateralization~~0 ~~Amount~~5.990% 2,058.84 Group II-2 0117138461 139,999.42 01-Nov-2005 0 5.875% 1,283.33 Group II-2 0700061302 176,783.00 01-Dec-2005 (1) 5.500% 773.43

Group Level Collateral Statement Group Group I Group I-II Group II-1 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.283285 5.813441 5.825370 Weighted Average Net Rate 5.878869 5.377280 5.448875 Weighted Average Maturity 356 352 356 Beginning Loan Count 4,514 1,532 2,283 Loans Paid In Full (342) (583) (3) Ending Loan Count 4,856 2,115 2,286 Beginning Scheduled Balance 1,152,384,362.96 309,130,170.64 448,113,168.75 Ending Scheduled Balance 1,330,247,718.96 441,537,918.53 449,428,135.31 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 7,291,373.93 2,222,848.89 2,258,178.78 Scheduled Principal 119,829.18 39,971.10 57,199.68 Unscheduled Principal 39,274,908.54 9,007,836.89 3,906,436.29 Scheduled Interest 7,171,544.75 2,182,877.79 2,200,979.10 Servicing Fees 388,368.86 112,358.61 140,593.76 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 12,925.76 11,508.90 786.36 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 6,770,250.13 2,059,010.28 2,059,598.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.931694 5.483557 5.451177

Group Level Collateral Statement Group Group II-2 Group II-3 Group II-4 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.871063 6.065093 6.032340 Weighted Average Net Rate 5.497989 5.800484 5.782340 Weighted Average Maturity 357 357 357 Beginning Loan Count 2,711 323 227 Loans Paid In Full (390) 5 4 Ending Loan Count 3,101 318 223 Beginning Scheduled Balance 843,352,973.95 163,795,835.23 122,379,131.16 Ending scheduled Balance 975,849,655.94 161,455,742.73 120,163,871.16 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 4,969,197.35 849,449.10 630,633.08 Scheduled Principal 123,151.79 21,584.98 15,439.26 Unscheduled Principal 14,521,462.52 2,318,507.52 2,199,820.74 Scheduled Interest 4,846,045.56 827,864.12 615,193.82 Servicing Fees 262,194.59 36,118.14 25,495.67 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 2,719.13 1,219.46 555.43 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 4,581,131.84 790,526.52 589,142.72 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.550116 5.791550 5.776894

Group Level Collateral Statement Group Group II-5 Group II-6 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.005216 6.002930 6.028630 Weighted Average Net Rate 5.667370 5.731641 5.657757 Weighted Average Maturity 358.00 358.00 356.00 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 577,821.69 1,471,854.39 20,271,357.21 Beginning Loan Count 238 477 12,305 Loans Paid In Full (32) (16) (1,357) Ending Loan Count 270 493 13,662 Beginning Scheduled Balance 99,254,794.12 278,549,762.35 3,416,960,199.16 Ending Scheduled Balance 111,768,845.40 283,827,035.23 3,874,278,923.26 Scheduled Principal 14,982.44 32,504.49 424,662.92 Unscheduled Principal 686,254.26 3,869,934.50 75,785,161.26 Scheduled Interest 562,839.25 1,439,349.90 19,846,694.29 Servicing Fee 27,943.99 62,972.85 1,056,046.47 Master Servicing Fee 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 615.20 318.94 30,649.18 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 534,280.06 1,376,058.11 18,759,998.64 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.700503 5.738966 5.698535

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance Group I 129 38,726,947.00 38,692,320.28 0 0.00 0.00 Group I-II 41 8,992,251.00 8,980,105.29 0 0.00 0.00 Group II-1 18 3,663,321.00 3,659,226.36 0 0.00 0.00 Group II-2 44 14,008,832.00 13,807,765.22 0 0.00 0.00 Group II-3 5 2,314,310.00 2,312,826.07 0 0.00 0.00 Group II-4 4 2,192,500.00 2,192,500.00 0 0.00 0.00 Group II-5 2 674,825.00 674,825.00 0 0.00 0.00 Group II-6 5 3,640,800.00 3,640,800.00 0 0.00 0.00 Total 248 74,213,786.00 73,960,368.22 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount Group I 0 0.00 0.00 0 0.00 0.00 586,099.38 Group I-II 0 0.00 0.00 0 0.00 0.00 28,641.40 Group II-1 0 0.00 0.00 0 0.00 0.00 248,053.22 Group II-2 0 0.00 0.00 0 0.00 0.00 715,009.31 Group II-3 0 0.00 0.00 0 0.00 0.00 6,168.13 Group II-4 0 0.00 0.00 0 0.00 0.00 7,320.74 Group II-5 0 0.00 0.00 0 0.00 0.00 11,429.26 Group II-6 0 0.00 0.00 0 0.00 0.00 229,134.50 Total 0 0.00 0.00 0 0.00 0.00 1,831,855.94

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I 0000112245 VA 80.00 01-Jun-2005 340,000.00 340,000.00 Group I 0000137024 VA 75.00 01-Jun-2005 409,800.00 409,800.00 Group I 0000138263 MD 80.00 01-Jul-2005 172,000.00 172,000.00 Group I 0000475277 TX 80.00 01-Jul-2005 91,464.00 91,226.44 Group I 0000720144 VA 80.00 01-May-2005 359,200.00 359,200.00 Group I 0000728657 SC 80.00 01-May-2005 352,000.00 352,000.00 Group I 0000730292 MI 71.61 01-May-2005 601,500.00 601,500.00 Group I 0000807464 FL 70.00 01-Aug-2005 245,000.00 245,000.00 Group I 0000850222 AZ 79.88 01-Jul-2005 231,600.00 231,600.00 Group I 0001006767 FL 80.00 01-Jul-2005 279,920.00 279,260.93 Group I 0001142661 CA 80.00 01-Jul-2005 384,000.00 384,000.00 Group I 0001147966 NJ 79.98 01-Jun-2005 135,000.00 135,000.00 Group I 0001500094 CA 79.91 01-Jul-2005 359,600.00 359,600.00 Group I 0002024486 IL 80.00 01-Jun-2005 152,772.00 152,772.00 Group I 0002238483 AZ 80.00 01-Jun-2005 380,000.00 380,000.00 Group I 0002348860 AZ 80.00 01-Jun-2005 318,400.00 318,400.00 Group I 0002352757 CA 80.00 01-Jul-2005 580,000.00 580,000.00 Group I 0002356759 OH 80.00 01-Jul-2005 165,600.00 165,600.00 Group I 0003313677 FL 80.00 01-Jun-2005 121,300.00 121,300.00 Group I 0003314754 FL 75.00 01-Jun-2005 118,837.00 118,837.00 Group I 0003608349 FL 80.00 01-Jun-2005 165,612.00 165,611.99 Group I 0003907824 FL 80.00 01-May-2005 228,000.00 228,000.00 Group I 0003979126 FL 71.12 01-Jun-2005 273,800.00 273,715.22 Group I 0005001697 CA 80.00 01-Jul-2005 240,000.00 240,000.00 Group I 0005620654 CA 80.00 01-Jun-2005 219,920.00 219,920.00 Group I 0006026605 CA 80.00 01-Jun-2005 280,000.00 278,928.96 Group I 0008032949 AZ 80.00 01-Jul-2005 103,715.00 103,715.00 Group I 0008072132 CO 79.98 01-Aug-2005 159,100.00 158,811.56 Group I 0008633281 CA 80.00 01-Dec-2004 128,000.00 127,944.80 Group I 0008878639 NJ 90.00 01-May-2005 167,535.00 167,535.00 Group I 0010009417 CA 61.00 01-Jul-2005 610,000.00 609,959.38 Group I 0010100154 AZ 79.98 01-Jul-2005 319,900.00 319,900.00 Group I 0010101053 AZ 80.00 01-Jul-2005 164,400.00 164,400.00 Group I 0010101913 AZ 80.00 01-Jul-2005 200,000.00 199,796.09 Group I 0010227478 CA 80.00 01-May-2005 500,000.00 500,000.00 Group I 0010234177 AZ 80.00 01-Jun-2005 167,318.00 167,318.00 Group I 0010236719 GA 80.00 01-May-2005 404,000.00 404,000.00 Group I 0010333540 CA 80.00 01-Jun-2005 548,000.00 548,000.00 Group I 0010333920 NV 80.00 01-Apr-2005 316,000.00 314,384.12 Group I 0010350254 CA 80.00 01-Jun-2005 419,900.00 419,900.00 Group I 0010521847 AZ 80.00 01-Jun-2005 264,460.00 264,460.00 Group I 0010526085 FL 79.98 01-Jul-2005 106,300.00 106,300.00 Group I 0010527414 AZ 79.76 01-Jul-2005 256,888.00 256,888.00 Group I 0010549608 FL 80.00 01-Jun-2005 105,420.00 105,420.00 Group I 0010710754 MA 63.43 01-Jul-2005 777,000.00 777,000.00 Group I 0010718435 FL 75.00 01-Jul-2005 99,067.00 99,067.00 Group I 0010718559 AZ 70.00 01-Jul-2005 580,930.00 580,930.00 Group I 0010727360 AZ 80.00 01-Jul-2005 132,120.00 132,120.00 Group I 0010737245 VA 80.00 01-Jul-2005 431,900.00 431,900.00 Group I 0010818805 AZ 79.98 01-Jul-2005 184,050.00 184,050.00 Group I 0010847705 AZ 79.98 01-Jul-2005 152,500.00 152,500.00 Group I 0011007951 AZ 80.00 01-Jul-2005 390,049.00 390,049.00 Group I 0016002604 MD 80.00 01-Jul-2005 268,000.00 268,000.00 Group I 0018375020 NE 80.00 01-Jul-2005 111,600.00 111,288.26 Group I 0020506357 CA 80.00 01-Jun-2005 396,000.00 396,000.00 Group I 0021026828 CA 79.98 01-Jun-2005 351,700.00 351,700.00 Group I 0021036592 AZ 80.00 01-Jun-2005 584,000.00 584,000.00 Group I 0022638209 FL 63.97 01-May-2005 104,350.00 104,350.00 Group I 0022654388 FL 80.00 01-Apr-2005 230,800.00 230,800.00 Group I 0030000291 NV 69.98 01-Jul-2005 188,600.00 188,600.00 Group I 0030484372 WA 80.00 01-Aug-2005 153,600.00 153,600.00 Group I 0030609481 NY 80.00 01-Aug-2005 240,000.00 240,000.00 Group I 0030751838 CA 80.00 01-Aug-2005 134,000.00 133,967.90 Group I 0031600491 AZ 80.00 01-Jul-2005 108,000.00 108,000.00 Group I 0040020063 AZ 80.00 01-Aug-2005 164,606.00 164,341.96 Group I 0040022248 AZ 80.00 01-Jul-2005 141,292.00 141,292.00 Group I 0040041568 PA 80.00 01-Jul-2005 64,000.00 63,845.55 Group I 0052532322 CA 80.01 01-Jun-2005 257,150.00 257,150.00 Group I 0053141412 WI 80.00 01-Jun-2005 225,600.00 224,769.71 Group I 0053504148 AZ 80.00 01-Jul-2005 204,400.00 204,400.00 Group I 0053607651 MD 80.00 01-Jul-2005 208,430.00 208,430.00 Group I 0053609293 GA 80.00 01-Jul-2005 76,000.00 75,921.00 Group I 0060513113 CA 80.00 01-Aug-2005 271,920.00 271,920.00 Group I 0065000261 VA 78.31 01-May-2005 560,000.00 560,000.00 Group I 0071503010 MD 79.65 01-Jun-2005 183,200.00 183,200.00 Group I 0079380416 TX 80.00 01-Jun-2005 61,600.00 61,600.00 Group I 0079525648 FL 90.00 01-Jun-2005 233,100.00 233,100.00 Group I 0079535548 FL 95.00 01-Jun-2005 148,855.00 148,855.00 Group I 0079536561 AZ 80.00 01-Jun-2005 109,600.00 109,517.12 Group I 0079556544 FL 90.00 01-Jun-2005 144,000.00 144,000.00 Group I 0079637062 FL 79.98 01-Jul-2005 154,100.00 154,100.00 Group I 0084202621 OH 74.23 01-Nov-2004 360,000.00 360,000.00 Group I 0084935832 CA 64.30 01-Nov-2004 688,000.00 688,000.00 Group I 0085239754 CA 80.00 01-Dec-2004 448,000.00 447,672.40 Group I 0085278703 NJ 79.97 01-Feb-2005 448,000.00 447,999.96 Group I 0085499986 NY 72.93 01-Feb-2005 299,000.00 298,999.99 Group I 0085583060 CA 80.00 01-Feb-2005 420,400.00 420,165.51 Group I 0085636926 CA 75.00 01-Mar-2005 941,250.00 941,250.00 Group I 0085741999 CA 80.00 01-Feb-2005 480,000.00 480,000.00 Group I 0085804953 CA 78.48 01-Mar-2005 208,000.00 207,962.96 Group I 0085944676 CA 80.00 01-Mar-2005 464,000.00 464,000.00 Group I 0090504061 AZ 79.97 01-Jun-2005 132,350.00 132,350.00 Group I 0099455429 CA 80.00 01-Jul-2005 504,000.00 504,000.00 Group I 0102545682 CA 80.00 01-Aug-2005 524,000.00 500,000.00 Group I 0102924412 SC 80.00 01-May-2005 214,953.00 214,953.00 Group I 0107545985 FL 89.86 01-Aug-2005 367,000.00 366,381.58 Group I 0107647053 CA 80.00 01-Aug-2005 640,000.00 640,000.00 Group I 0107800860 CA 80.00 01-Aug-2005 476,000.00 475,291.27 Group I 0115480600 SC 90.00 01-Jun-2005 148,500.00 148,500.00 Group I 0115585382 MD 89.58 01-Jun-2005 275,000.00 274,593.84 Group I 0115600462 IL 87.50 01-Jun-2005 144,375.00 143,809.28 Group I 0116068586 IL 90.00 01-Jun-2005 562,500.00 562,499.03 Group I 0117157925 MD 90.00 01-Jun-2005 440,914.00 440,914.00 Group I 0117209866 NV 86.72 01-Jun-2005 277,500.00 276,559.40 Group I 0117507301 NJ 90.00 01-Jun-2005 180,000.00 179,165.08 Group I 0126400514 MD 85.00 01-Feb-2005 247,775.00 247,775.00 Group I 0142875921 NY 67.50 01-May-2005 64,800.00 64,348.89 Group I 0201552072 MD 80.00 01-Jun-2005 489,600.00 489,600.00 Group I 0201613494 DC 80.00 01-Jul-2005 416,000.00 416,000.00 Group I 0201727468 VA 74.29 01-Jul-2005 520,000.00 520,000.00 Group I 0201849411 CA 80.00 01-Jan-2005 400,000.00 399,994.98 Group I 0201873312 CA 79.98 01-Jan-2005 367,950.00 367,950.00 Group I 0205352821 CA 64.88 01-Jul-2005 462,000.00 462,000.00 Group I 0215116926 CT 80.00 01-Jun-2005 452,000.00 450,338.07 Group I 0224301224 AZ 79.98 01-May-2005 91,350.00 91,350.00 Group I 0400773312 AZ 80.00 01-Jul-2005 112,000.00 112,000.00 Group I 0400802312 AZ 80.00 01-Jul-2005 245,600.00 245,600.00 Group I 0400819812 AZ 80.00 01-Jul-2005 170,000.00 170,000.00 Group I 0505100004 NJ 75.00 01-Jul-2005 377,250.00 376,361.78 Group I 1000079517 CA 80.00 01-Jun-2005 476,000.00 476,000.00 Group I 1000093555 CA 80.00 01-Jul-2005 284,000.00 284,000.00 Group I 2113110121 NC 79.98 01-Jun-2005 487,900.00 487,900.00 Group I 2165000847 AL 40.97 01-May-2005 93,000.00 92,554.15 Group I 3000001580 NC 80.00 01-Jun-2005 240,000.00 240,000.00 Group I 3000002792 GA 80.00 01-Jul-2005 230,400.00 230,400.00 Group I 3505040809 FL 80.00 01-Jul-2005 792,000.00 792,000.00 Group I 5001000268 FL 70.00 01-Aug-2005 630,000.00 630,000.00 Group I 5510314123 AZ 71.95 01-Jul-2005 161,200.00 161,200.00 Group I 9990013778 NV 80.00 01-Apr-2005 300,000.00 300,000.00 Group I-II 0000136152 MD 80.00 01-Jun-2005 208,000.00 207,850.00 Group I-II 0000702914 VA 90.00 01-Mar-2005 180,000.00 180,000.00 Group I-II 0002023580 IL 95.00 01-Jul-2005 204,858.00 204,858.00 Group I-II 0002288466 OR 80.00 01-Jul-2005 107,600.00 107,327.24 Group I-II 0002351056 FL 80.00 01-Jul-2005 220,000.00 220,000.00 Group I-II 0002356136 MD 80.00 01-Jul-2005 102,400.00 102,400.00 Group I-II 0002358657 VA 80.00 01-Jul-2005 175,920.00 175,463.03 Group I-II 0002358663 VA 80.00 01-Jul-2005 175,920.00 175,463.03 Group I-II 0002374845 CA 80.00 01-Jul-2005 272,000.00 272,000.00 Group I-II 0002903149 CA 79.98 01-Jun-2005 204,850.00 204,850.00 Group I-II 0003025976 VA 70.00 01-May-2005 343,000.00 343,000.00 Group I-II 0003026942 CO 80.00 01-Jun-2005 154,200.00 154,200.00 Group I-II 0007923964 FL 90.00 01-Feb-2005 174,481.00 173,452.07 Group I-II 0008031746 AZ 80.00 01-Jun-2005 243,680.00 243,680.00 Group I-II 0010329266 NC 79.97 01-Jun-2005 132,100.00 132,100.00 Group I-II 0010500405 CA 80.00 01-Jun-2005 216,000.00 216,000.00 Group I-II 0010522696 KY 80.00 01-Jun-2005 238,000.00 237,785.80 Group I-II 0010525905 IL 90.00 01-Jun-2005 247,590.00 247,590.00 Group I-II 0010531366 CA 80.00 01-Jul-2005 200,000.00 200,000.00 Group I-II 0010707099 CA 61.90 01-Jul-2005 359,000.00 359,000.00 Group I-II 0051119609 VA 80.00 01-Jun-2005 284,000.00 284,000.00 Group I-II 0081727660 CA 70.00 01-Apr-2005 223,650.00 222,265.04 Group I-II 0085196459 OR 80.00 01-Dec-2004 86,400.00 86,400.00 Group I-II 0085322576 CA 80.00 01-Jan-2005 264,000.00 263,927.50 Group I-II 0085398360 UT 80.00 01-Jan-2005 97,600.00 97,600.00 Group I-II 0085613859 VA 68.81 01-Feb-2005 245,000.00 245,000.00 Group I-II 0085642627 AZ 79.11 01-Feb-2005 142,400.00 142,397.00 Group I-II 0085647857 ID 67.73 01-Feb-2005 210,000.00 210,000.00 Group I-II 0085776938 AZ 72.13 01-Mar-2005 101,000.00 100,268.46 Group I-II 0085837748 CA 80.00 01-Mar-2005 232,000.00 232,000.00 Group I-II 0085904720 CA 80.00 01-Mar-2005 308,000.00 306,499.29 Group I-II 0091254251 NV 41.81 01-Apr-2005 230,000.00 230,000.00 Group I-II 0092244074 NV 80.00 01-May-2005 343,200.00 343,115.99 Group I-II 0093536308 OH 73.76 01-Nov-2004 225,000.00 219,743.94 Group I-II 0100627218 FL 79.98 01-Jun-2005 187,700.00 187,700.00 Group I-II 0115377509 NY 63.88 01-Jun-2005 460,000.00 460,000.00 Group I-II 0116135682 CA 64.86 01-Jun-2005 340,522.00 339,597.10 Group I-II 0202024584 CA 65.91 01-Mar-2005 290,000.00 289,996.05 Group I-II 0500306857 FL 79.98 01-Jul-2005 197,900.00 197,385.95 Group I-II 0503090002 NJ 71.43 01-Jun-2005 125,000.00 125,000.00 Group I-II 5001000135 CO 80.00 01-Jul-2005 239,280.00 239,280.00 Group II-1 0002361409 VA 80.00 01-Aug-2005 104,000.00 104,000.00 Group II-1 0020423087 CA 80.00 01-Feb-2005 228,000.00 226,015.77 Group II-1 0032017378 FL 90.00 01-Jul-2005 337,500.00 337,500.00 Group II-1 0112247168 CA 76.47 01-Jun-2005 342,000.00 340,342.90 Group II-1 0142866375 IL 88.58 01-Jul-2005 225,000.00 225,000.00 Group II-1 0142977107 AZ 79.98 01-Jul-2005 157,500.00 157,500.00 Group II-1 0143192417 AZ 79.98 01-Jul-2005 176,850.00 176,850.00 Group II-1 0143359982 AZ 79.97 01-Jun-2005 130,750.00 130,750.00 Group II-1 0143385862 CA 80.00 01-May-2005 256,000.00 255,808.47 Group II-1 0143445237 WA 80.00 01-Jun-2005 138,400.00 138,255.50 Group II-1 0143468288 OR 80.00 01-Jul-2005 151,200.00 150,664.92 Group II-1 0143485993 FL 89.94 01-Jul-2005 201,600.00 201,251.86 Group II-1 0143487460 FL 95.00 01-Jul-2005 215,011.00 215,011.00 Group II-1 0201519659 SC 90.00 01-Jul-2005 143,910.00 143,910.00 Group II-1 0201524402 AZ 80.00 01-Jun-2005 135,200.00 135,200.00 Group II-1 0201661584 VA 80.00 01-Jul-2005 206,400.00 206,400.00 Group II-1 0201828126 FL 90.00 01-Jul-2005 342,000.00 342,000.00 Group II-1 0225510163 AZ 80.00 01-May-2005 172,000.00 171,922.65 Group II-2 0000721418 MD 73.75 01-Jul-2005 359,650.00 359,650.00 Group II-2 0000721569 MD 54.49 01-Jul-2005 185,250.00 185,250.00 Group II-2 0002002056 AZ 80.00 01-May-2005 120,000.00 120,000.00 Group II-2 0002237505 AZ 80.00 01-Aug-2005 158,113.00 158,113.00 Group II-2 0002237945 AZ 80.00 01-Aug-2005 118,941.00 118,725.36 Group II-2 0002289923 WA 80.00 01-Aug-2005 163,200.00 163,200.00 Group II-2 0002290313 CO 80.00 01-Aug-2005 212,000.00 212,000.00 Group II-2 0002335594 AZ 89.98 01-Mar-2005 293,700.00 293,698.80 Group II-2 0002362788 FL 70.00 01-Aug-2005 305,095.00 305,095.00 Group II-2 0002375431 AZ 90.00 01-Jul-2005 207,000.00 206,421.74 Group II-2 0002378042 CA 90.00 01-Aug-2005 261,963.00 261,521.56 Group II-2 0002500031 CA 78.72 01-Jun-2005 185,000.00 185,000.00 Group II-2 0003026192 WI 74.00 01-Jun-2005 148,000.00 148,000.00 Group II-2 0006805617 CA 64.00 01-Jul-2005 490,255.00 490,255.00 Group II-2 0009436848 CA 75.00 01-Jun-2005 160,500.00 160,500.00 Group II-2 0010521672 NV 80.00 01-Jun-2005 419,950.00 419,447.55 Group II-2 0010526275 AZ 79.98 01-Jul-2005 231,750.00 231,748.44 Group II-2 0010539252 AZ 78.63 01-Jul-2005 51,900.00 51,899.55 Group II-2 0010553949 WA 80.00 01-Jul-2005 238,400.00 237,667.24 Group II-2 0011008030 UT 80.00 01-Jul-2005 110,320.00 110,320.00 Group II-2 0023430911 AZ 80.00 01-Jul-2005 331,252.00 331,252.00 Group II-2 0079655254 FL 80.00 01-Jul-2005 164,000.00 164,000.00 Group II-2 0084941186 CA 80.00 01-Nov-2004 388,000.00 387,903.37 Group II-2 0085041002 CA 80.00 01-Dec-2004 274,400.00 274,385.53 Group II-2 0085257459 CA 80.00 01-Jan-2005 310,400.00 309,799.99 Group II-2 0085515997 CA 80.00 01-Jan-2005 588,000.00 588,000.00 Group II-2 0092747193 NJ 78.65 01-Jul-2005 470,300.00 470,300.00 Group II-2 0093416509 CA 80.00 01-Aug-2005 612,000.00 612,000.00 Group II-2 0094146674 CA 79.98 01-Aug-2005 528,000.00 528,000.00 Group II-2 0101536717 AZ 80.00 01-Aug-2005 380,000.00 380,000.00 Group II-2 0101717963 VA 80.00 01-Jun-2005 283,500.00 283,500.00 Group II-2 0102152470 CA 74.08 01-Aug-2005 400,000.00 399,900.00 Group II-2 0107833947 IL 80.00 01-Aug-2005 488,000.00 488,000.00 Group II-2 0112006903 NE 79.09 01-Jun-2005 704,000.00 704,000.00 Group II-2 0115481707 CT 89.66 01-Jun-2005 273,500.00 272,349.53 Group II-2 0116889981 AL 87.00 01-Jun-2005 86,565.00 86,200.88 Group II-2 0143362176 AZ 58.00 01-Jun-2005 580,000.00 579,988.11 Group II-2 0201511342 CA 54.59 01-May-2005 620,000.00 423,234.50 Group II-2 0201558376 CA 80.00 01-Jun-2005 396,000.00 396,000.00 Group II-2 0201596301 CA 78.69 01-Jun-2005 452,500.00 452,500.00 Group II-2 0201608932 VA 65.00 01-Jun-2005 406,250.00 406,250.00 Group II-2 0225400854 AZ 80.00 01-May-2005 155,778.00 154,976.06 Group II-2 0400753312 CO 70.00 01-Jul-2005 155,400.00 155,400.00 Group II-2 2050418002 VA 80.00 01-Jul-2005 540,000.00 540,000.00 Group II-3 0062507312 MA 80.00 01-Aug-2005 576,000.00 575,029.41 Group II-3 0079389326 NV 60.00 01-May-2005 143,400.00 142,400.00 Group II-3 0088215036 NJ 90.00 01-Aug-2005 476,910.00 476,910.00 Group II-3 0096976352 CA 47.45 01-Jun-2005 650,000.00 650,000.00 Group II-3 0101154481 MA 90.00 01-Jul-2005 468,000.00 467,999.98 Group II-4 0087420870 CA 69.00 01-Jul-2005 460,000.00 460,000.00 Group II-4 0099098981 MA 80.00 01-Jul-2005 438,000.00 438,000.00 Group II-4 0099465208 CA 90.00 01-Jul-2005 562,500.00 562,500.00 Group II-4 0100448412 CA 80.00 01-Jul-2005 732,000.00 732,000.00 Group II-5 0028708220 NV 67.15 01-Aug-2005 275,315.00 275,315.00 Group II-5 0108378009 OR 90.00 01-Aug-2005 399,510.00 399,510.00 Group II-6 0065762018 GA 80.00 01-Jul-2005 423,200.00 423,200.00 Group II-6 0100191404 CA 80.00 01-Jul-2005 613,600.00 613,600.00 Group II-6 0108220504 CA 67.26 01-Sep-2005 454,000.00 454,000.00 Group II-6 0108340573 CA 79.26 01-Aug-2005 650,000.00 650,000.00 Group II-6 0109074330 CA 74.04 01-Aug-2005 1,500,000.00 1,500,000.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I 0000112245 Loan Paid in Full 0 6.500% 360 3 Group I 0000137024 Loan Paid in Full 0 6.750% 360 3 Group I 0000138263 Loan Paid in Full 0 7.250% 360 2 Group I 0000475277 Loan Paid in Full 0 6.750% 360 2 Group I 0000720144 Loan Paid in Full 0 6.250% 360 4 Group I 0000728657 Loan Paid in Full 0 6.875% 360 4 Group I 0000730292 Loan Paid in Full 0 5.000% 360 4 Group I 0000807464 Loan Paid in Full 0 7.125% 360 1 Group I 0000850222 Loan Paid in Full 0 6.750% 360 2 Group I 0001006767 Loan Paid in Full 0 7.250% 360 2 Group I 0001142661 Loan Paid in Full 0 6.000% 360 2 Group I 0001147966 Loan Paid in Full 0 6.875% 360 3 Group I 0001500094 Loan Paid in Full 0 6.625% 360 2 Group I 0002024486 Loan Paid in Full 0 6.500% 360 3 Group I 0002238483 Loan Paid in Full 0 6.250% 360 3 Group I 0002348860 Loan Paid in Full 0 6.000% 360 3 Group I 0002352757 Loan Paid in Full 0 6.500% 360 2 Group I 0002356759 Loan Paid in Full 0 6.375% 360 2 Group I 0003313677 Loan Paid in Full 1 6.875% 360 3 Group I 0003314754 Loan Paid in Full (1) 6.875% 360 3 Group I 0003608349 Loan Paid in Full 0 7.125% 360 3 Group I 0003907824 Loan Paid in Full 0 5.500% 360 4 Group I 0003979126 Loan Paid in Full (1) 5.250% 345 3 Group I 0005001697 Loan Paid in Full 0 7.125% 360 2 Group I 0005620654 Loan Paid in Full (1) 7.125% 360 3 Group I 0006026605 Loan Paid in Full 0 6.250% 360 3 Group I 0008032949 Loan Paid in Full 0 7.000% 360 2 Group I 0008072132 Loan Paid in Full (1) 6.500% 360 1 Group I 0008633281 Loan Paid in Full (1) 4.625% 360 9 Group I 0008878639 Loan Paid in Full 0 6.125% 360 4 Group I 0010009417 Loan Paid in Full 0 5.625% 360 2 Group I 0010100154 Loan Paid in Full 0 6.500% 360 2 Group I 0010101053 Loan Paid in Full 0 7.000% 360 2 Group I 0010101913 Loan Paid in Full 0 5.875% 360 2 Group I 0010227478 Loan Paid in Full (1) 5.250% 360 4 Group I 0010234177 Loan Paid in Full 0 6.375% 360 3 Group I 0010236719 Loan Paid in Full 0 6.375% 360 4 Group I 0010333540 Loan Paid in Full 0 6.375% 360 3 Group I 0010333920 Loan Paid in Full 0 6.875% 360 5 Group I 0010350254 Loan Paid in Full 1 6.250% 360 3 Group I 0010521847 Loan Paid in Full 0 6.125% 360 3 Group I 0010526085 Loan Paid in Full 0 6.500% 360 2 Group I 0010527414 Loan Paid in Full (1) 6.375% 360 2 Group I 0010549608 Loan Paid in Full (1) 6.500% 360 3 Group I 0010710754 Loan Paid in Full 0 6.250% 360 2 Group I 0010718435 Loan Paid in Full 0 6.500% 360 2 Group I 0010718559 Loan Paid in Full 0 6.375% 360 2 Group I 0010727360 Loan Paid in Full 0 6.500% 360 2 Group I 0010737245 Loan Paid in Full 0 7.125% 360 2 Group I 0010818805 Loan Paid in Full 0 6.250% 360 2 Group I 0010847705 Loan Paid in Full 0 6.625% 360 2 Group I 0011007951 Loan Paid in Full (1) 7.130% 360 2 Group I 0016002604 Loan Paid in Full 0 6.750% 360 2 Group I 0018375020 Loan Paid in Full 1 6.375% 360 2 Group I 0020506357 Loan Paid in Full 0 5.750% 360 3 Group I 0021026828 Loan Paid in Full 0 4.875% 360 3 Group I 0021036592 Loan Paid in Full 0 7.125% 360 3 Group I 0022638209 Loan Paid in Full 0 6.250% 360 4 Group I 0022654388 Loan Paid in Full 0 6.375% 360 5 Group I 0030000291 Loan Paid in Full 1 6.375% 360 2 Group I 0030484372 Loan Paid in Full 0 6.750% 360 1 Group I 0030609481 Loan Paid in Full 0 6.375% 360 1 Group I 0030751838 Loan Paid in Full (1) 5.750% 360 1 Group I 0031600491 Loan Paid in Full 0 7.250% 360 2 Group I 0040020063 Loan Paid in Full 0 7.125% 360 1 Group I 0040022248 Loan Paid in Full 0 6.125% 360 2 Group I 0040041568 Loan Paid in Full 0 7.125% 360 2 Group I 0052532322 Loan Paid in Full (1) 7.000% 360 3 Group I 0053141412 Loan Paid in Full 0 6.500% 360 3 Group I 0053504148 Loan Paid in Full (1) 7.125% 360 2 Group I 0053607651 Loan Paid in Full 0 6.500% 360 2 Group I 0053609293 Loan Paid in Full 0 6.375% 360 2 Group I 0060513113 Loan Paid in Full 0 6.375% 360 1 Group I 0065000261 Loan Paid in Full 0 6.250% 360 4 Group I 0071503010 Loan Paid in Full 0 6.375% 360 3 Group I 0079380416 Loan Paid in Full 0 6.500% 360 3 Group I 0079525648 Loan Paid in Full 0 6.875% 360 3 Group I 0079535548 Loan Paid in Full 0 7.375% 360 3 Group I 0079536561 Loan Paid in Full 0 7.375% 360 3 Group I 0079556544 Loan Paid in Full (1) 6.125% 360 3 Group I 0079637062 Loan Paid in Full 0 6.500% 360 2 Group I 0084202621 Loan Paid in Full 0 4.625% 360 10 Group I 0084935832 Loan Paid in Full 0 4.875% 360 10 Group I 0085239754 Loan Paid in Full 0 4.875% 360 9 Group I 0085278703 Loan Paid in Full 0 5.875% 360 7 Group I 0085499986 Loan Paid in Full 0 6.250% 360 7 Group I 0085583060 Loan Paid in Full 0 5.375% 360 7 Group I 0085636926 Loan Paid in Full 0 6.000% 360 6 Group I 0085741999 Loan Paid in Full 0 5.000% 360 7 Group I 0085804953 Loan Paid in Full 0 6.250% 360 6 Group I 0085944676 Loan Paid in Full 0 5.125% 360 6 Group I 0090504061 Loan Paid in Full 0 6.750% 360 3 Group I 0099455429 Loan Paid in Full 0 6.625% 360 2 Group I 0102545682 Loan Paid in Full (1) 6.625% 360 1 Group I 0102924412 Loan Paid in Full 0 6.875% 360 4 Group I 0107545985 Loan Paid in Full 0 6.875% 360 1 Group I 0107647053 Loan Paid in Full (1) 7.125% 360 1 Group I 0107800860 Loan Paid in Full (1) 7.500% 360 1 Group I 0115480600 Loan Paid in Full (1) 7.250% 360 3 Group I 0115585382 Loan Paid in Full 0 6.875% 360 3 Group I 0115600462 Loan Paid in Full 0 6.125% 360 3 Group I 0116068586 Loan Paid in Full 0 7.375% 360 3 Group I 0117157925 Loan Paid in Full 1 6.250% 360 3 Group I 0117209866 Loan Paid in Full 0 6.875% 360 3 Group I 0117507301 Loan Paid in Full 0 6.125% 360 3 Group I 0126400514 Loan Paid in Full 1 6.250% 360 7 Group I 0142875921 Loan Paid in Full 0 6.625% 360 4 Group I 0201552072 Loan Paid in Full 0 6.750% 360 3 Group I 0201613494 Loan Paid in Full (1) 6.750% 360 2 Group I 0201727468 Loan Paid in Full 0 7.125% 360 2 Group I 0201849411 Loan Paid in Full 0 5.500% 360 8 Group I 0201873312 Loan Paid in Full 0 4.875% 360 8 Group I 0205352821 Loan Paid in Full 0 5.375% 360 2 Group I 0215116926 Loan Paid in Full (1) 6.500% 360 3 Group I 0224301224 Loan Paid in Full 0 6.500% 360 4 Group I 0400773312 Loan Paid in Full (1) 6.750% 360 2 Group I 0400802312 Loan Paid in Full 0 6.750% 360 2 Group I 0400819812 Loan Paid in Full 0 6.875% 360 2 Group I 0505100004 Loan Paid in Full 0 7.250% 360 2 Group I 1000079517 Loan Paid in Full 0 7.500% 360 3 Group I 1000093555 Loan Paid in Full 0 6.375% 360 2 Group I 2113110121 Loan Paid in Full 0 6.375% 360 3 Group I 2165000847 Loan Paid in Full 0 6.250% 360 4 Group I 3000001580 Loan Paid in Full (1) 4.375% 360 3 Group I 3000002792 Loan Paid in Full 0 5.000% 360 2 Group I 3505040809 Loan Paid in Full 0 7.000% 360 2 Group I 5001000268 Loan Paid in Full 0 6.875% 360 1 Group I 5510314123 Loan Paid in Full 0 6.750% 360 2 Group I 9990013778 Loan Paid in Full 0 6.125% 360 5 Group I-II 0000136152 Loan Paid in Full (1) 5.250% 360 3 Group I-II 0000702914 Loan Paid in Full 0 6.750% 360 6 Group I-II 0002023580 Loan Paid in Full 0 6.625% 360 2 Group I-II 0002288466 Loan Paid in Full 0 6.875% 360 2 Group I-II 0002351056 Loan Paid in Full 0 6.375% 360 2 Group I-II 0002356136 Loan Paid in Full 0 6.250% 360 2 Group I-II 0002358657 Loan Paid in Full (1) 6.750% 360 2 Group I-II 0002358663 Loan Paid in Full (1) 6.750% 360 2 Group I-II 0002374845 Loan Paid in Full 0 6.250% 360 2 Group I-II 0002903149 Loan Paid in Full 0 7.250% 360 3 Group I-II 0003025976 Loan Paid in Full 0 5.875% 360 4 Group I-II 0003026942 Loan Paid in Full 0 6.625% 360 3 Group I-II 0007923964 Loan Paid in Full 0 6.250% 360 7 Group I-II 0008031746 Loan Paid in Full 0 6.875% 360 3 Group I-II 0010329266 Loan Paid in Full 0 8.000% 360 3 Group I-II 0010500405 Loan Paid in Full 0 5.750% 360 3 Group I-II 0010522696 Loan Paid in Full 0 5.375% 360 3 Group I-II 0010525905 Loan Paid in Full (1) 7.125% 360 3 Group I-II 0010531366 Loan Paid in Full 0 6.750% 360 2 Group I-II 0010707099 Loan Paid in Full 0 5.875% 360 2 Group I-II 0051119609 Loan Paid in Full 0 6.500% 360 3 Group I-II 0081727660 Loan Paid in Full 0 5.875% 360 5 Group I-II 0085196459 Loan Paid in Full 0 4.750% 360 9 Group I-II 0085322576 Loan Paid in Full 0 5.125% 360 8 Group I-II 0085398360 Loan Paid in Full 0 5.250% 360 8 Group I-II 0085613859 Loan Paid in Full 0 5.375% 360 7 Group I-II 0085642627 Loan Paid in Full 0 5.625% 360 7 Group I-II 0085647857 Loan Paid in Full 0 6.250% 360 7 Group I-II 0085776938 Loan Paid in Full 0 5.875% 360 6 Group I-II 0085837748 Loan Paid in Full 0 5.250% 360 6 Group I-II 0085904720 Loan Paid in Full 0 5.500% 360 6 Group I-II 0091254251 Loan Paid in Full (1) 6.250% 360 5 Group I-II 0092244074 Loan Paid in Full 0 5.875% 360 4 Group I-II 0093536308 Loan Paid in Full 0 5.250% 300 10 Group I-II 0100627218 Loan Paid in Full 0 5.500% 360 3 Group I-II 0115377509 Loan Paid in Full (1) 7.500% 360 3 Group I-II 0116135682 Loan Paid in Full (2) 5.125% 300 3 Group I-II 0202024584 Loan Paid in Full 0 5.375% 360 6 Group I-II 0500306857 Loan Paid in Full 0 6.750% 360 2 Group I-II 0503090002 Loan Paid in Full 0 7.125% 360 3 Group I-II 5001000135 Loan Paid in Full 0 6.990% 360 2 Group II-1 0002361409 Loan Paid in Full 0 7.125% 360 1 Group II-1 0020423087 Loan Paid in Full 0 5.625% 360 7 Group II-1 0032017378 Loan Paid in Full 0 7.250% 360 2 Group II-1 0112247168 Loan Paid in Full 0 4.990% 360 3 Group II-1 0142866375 Loan Paid in Full 0 6.000% 360 2 Group II-1 0142977107 Loan Paid in Full 0 6.625% 360 2 Group II-1 0143192417 Loan Paid in Full 0 5.875% 360 2 Group II-1 0143359982 Loan Paid in Full 0 6.250% 360 3 Group II-1 0143385862 Loan Paid in Full 0 6.250% 360 4 Group II-1 0143445237 Loan Paid in Full 0 5.750% 360 3 Group II-1 0143468288 Loan Paid in Full 0 6.125% 360 2 Group II-1 0143485993 Loan Paid in Full 0 6.750% 360 2 Group II-1 0143487460 Loan Paid in Full 1 6.000% 360 2 Group II-1 0201519659 Loan Paid in Full 0 6.875% 360 2 Group II-1 0201524402 Loan Paid in Full 0 6.750% 360 3 Group II-1 0201661584 Loan Paid in Full 0 5.875% 360 2 Group II-1 0201828126 Loan Paid in Full (1) 6.750% 360 2 Group II-1 0225510163 Loan Paid in Full 0 5.375% 360 4 Group II-2 0000721418 Loan Paid in Full 0 7.125% 360 2 Group II-2 0000721569 Loan Paid in Full 0 6.250% 360 2 Group II-2 0002002056 Loan Paid in Full 0 6.000% 360 4 Group II-2 0002237505 Loan Paid in Full 0 6.500% 360 1 Group II-2 0002237945 Loan Paid in Full 0 6.500% 360 1 Group II-2 0002289923 Loan Paid in Full 0 7.125% 360 1 Group II-2 0002290313 Loan Paid in Full 0 6.500% 360 1 Group II-2 0002335594 Loan Paid in Full 0 6.000% 360 6 Group II-2 0002362788 Loan Paid in Full 0 5.875% 360 1 Group II-2 0002375431 Loan Paid in Full (1) 6.375% 360 2 Group II-2 0002378042 Loan Paid in Full 0 6.875% 360 1 Group II-2 0002500031 Loan Paid in Full (1) 5.875% 360 3 Group II-2 0003026192 Loan Paid in Full 0 5.875% 360 3 Group II-2 0006805617 Loan Paid in Full 0 5.875% 360 2 Group II-2 0009436848 Loan Paid in Full 0 5.875% 360 3 Group II-2 0010521672 Loan Paid in Full 0 5.875% 360 3 Group II-2 0010526275 Loan Paid in Full (1) 5.875% 360 2 Group II-2 0010539252 Loan Paid in Full 0 6.000% 360 2 Group II-2 0010553949 Loan Paid in Full 0 5.875% 360 2 Group II-2 0011008030 Loan Paid in Full 1 6.500% 360 2 Group II-2 0023430911 Loan Paid in Full 0 6.625% 360 2 Group II-2 0079655254 Loan Paid in Full (1) 5.875% 360 2 Group II-2 0084941186 Loan Paid in Full 0 5.750% 360 10 Group II-2 0085041002 Loan Paid in Full 0 5.250% 360 9 Group II-2 0085257459 Loan Paid in Full 0 5.750% 360 8 Group II-2 0085515997 Loan Paid in Full 0 5.625% 360 8 Group II-2 0092747193 Loan Paid in Full 0 6.500% 360 2 Group II-2 0093416509 Loan Paid in Full 0 6.375% 360 1 Group II-2 0094146674 Loan Paid in Full 0 6.375% 360 1 Group II-2 0101536717 Loan Paid in Full 0 6.500% 360 1 Group II-2 0101717963 Loan Paid in Full 0 5.875% 360 3 Group II-2 0102152470 Loan Paid in Full (1) 6.000% 360 1 Group II-2 0107833947 Loan Paid in Full 0 6.000% 360 1 Group II-2 0112006903 Loan Paid in Full (1) 5.250% 360 3 Group II-2 0115481707 Loan Paid in Full 0 5.750% 360 3 Group II-2 0116889981 Loan Paid in Full (1) 5.750% 360 3 Group II-2 0143362176 Loan Paid in Full 0 6.250% 360 3 Group II-2 0201511342 Loan Paid in Full (1) 6.375% 360 4 Group II-2 0201558376 Loan Paid in Full 0 6.375% 360 3 Group II-2 0201596301 Loan Paid in Full 0 6.250% 360 3 Group II-2 0201608932 Loan Paid in Full 0 6.250% 360 3 Group II-2 0225400854 Loan Paid in Full 1 5.875% 360 4 Group II-2 0400753312 Loan Paid in Full 0 5.875% 360 2 Group II-2 2050418002 Loan Paid in Full 0 5.750% 360 2 Group II-3 0062507312 Loan Paid in Full 0 6.875% 360 1 Group II-3 0079389326 Loan Paid in Full 0 5.750% 360 4 Group II-3 0088215036 Loan Paid in Full 0 7.500% 360 1 Group II-3 0096976352 Loan Paid in Full (1) 5.750% 360 3 Group II-3 0101154481 Loan Paid in Full (1) 6.000% 360 2 Group II-4 0087420870 Loan Paid in Full 0 5.500% 360 2 Group II-4 0099098981 Loan Paid in Full (1) 6.375% 360 2 Group II-4 0099465208 Loan Paid in Full 0 8.250% 360 2 Group II-4 0100448412 Loan Paid in Full 0 6.250% 360 2 Group II-5 0028708220 Loan Paid in Full 0 5.875% 360 1 Group II-5 0108378009 Loan Paid in Full 0 7.750% 360 1 Group II-6 0065762018 Loan Paid in Full 0 6.000% 360 2 Group II-6 0100191404 Loan Paid in Full (1) 6.250% 360 2 Group II-6 0108220504 Loan Paid in Full (1) 6.250% 360 1 Group II-6 0108340573 Loan Paid in Full 0 7.750% 360 1 Group II-6 0109074330 Loan Paid in Full 0 6.750% 360 1

Summary SMM CPR PSA Current Month 1.934% Current Month 20.894% Current Month 3,477.457% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 14.184% N/A Aug-2005 5,165.054% N/A Sep-2005 20.894% N/A Sep-2005 3,477.457% 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 I SMM CPR PSA Current Month 2.890% Current Month 29.662% Current Month 4,438.560% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 19.313% N/A Aug-2005 5,847.028% N/A Sep-2005 29.662% N/A Sep-2005 4,438.560% 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 I-II SMM CPR PSA Current Month 2.036% Current Month 21.878% Current Month 2,493.360% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 17.750% N/A Aug-2005 4,082.779% N/A Sep-2005 21.878% N/A Sep-2005 2,493.360% 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 II-1 SMM CPR PSA Current Month 0.864% Current Month 9.885% Current Month 1,820.197% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 8.277% N/A Aug-2005 2,423.434% N/A Sep-2005 9.885% N/A Sep-2005 1,820.197% 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 II-2 SMM CPR PSA Current Month 1.483% Current Month 16.413% Current Month 2,929.820% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 9.819% N/A Aug-2005 4,905.565% N/A Sep-2005 16.413% N/A Sep-2005 2,929.820% 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 II-3 SMM CPR PSA Current Month 1.416% Current Month 15.726% Current Month 3,409.450% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 25.083% N/A Aug-2005 9,639.187% N/A Sep-2005 15.726% N/A Sep-2005 3,409.450% 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 II-4 SMM CPR PSA Current Month 1.798% Current Month 19.563% Current Month 4,584.313% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 9.324% N/A Aug-2005 4,121.043% N/A Sep-2005 19.563% N/A Sep-2005 4,584.313% 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 II-5 SMM CPR PSA Current Month 0.615% Current Month 7.134% Current Month 1,800.421% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 1.098% N/A Aug-2005 1,427.978% N/A Sep-2005 7.134% N/A Sep-2005 1,800.421% 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 II-6 SMM CPR PSA Current Month 1.348% Current Month 15.024% Current Month 4,594.035% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 9.595% N/A Aug-2005 11,356.943% N/A Sep-2005 15.024% N/A Sep-2005 4,594.035% 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: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group I MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group I-II MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-1 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-2 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-3 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-4 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-5 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-6 MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~Apr~~Jul-2005 N/A N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 ~~N/A~~0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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 · Bear Stearns ALT-A Trust, Series 2005-7