8-K 1 ace05rm1_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 ACE SECURITIES CORP. HOME EQUITY LOAN TRUST Asset Backed Pass-Through Certificates, Series 2005-RM1 (Exact name of registrant as specified in its charter) New York (governing law of 333-119047-06 Pooling and Servicing Agreement) (Commission 54-2168042 (State or other File Number) 54-2168043 jurisdiction IRS EIN of Incorporation) 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 ACE SECURITIES CORP . HOME EQUITY LOAN TRUST, Asset Backed Pass-Through Certificates, Series 2005-RM1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Pass-Through Certificates, Series 2005-RM1 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. ACE SECURITIES CORP. HOME EQUITY LOAN TRUST Asset Backed Pass-Through Certificates, Series 2005-RM1 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 Asset Backed Pass-Through Certificates, Series 2005-RM1 Trust, relating to the December 27, 2005 distribution. EX-99.1 ACE Securities Corporation Asset Backed Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 ACE Securities Corporation Asset Backed Pass-Through Certificates Series ACE 2005-RM1 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

ACE Securities Corporation Asset Backed Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 ACE Securities Corporation Asset Backed Pass-Through Certificates Series ACE 2005-RM1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-1A 004421LF8 ~~SEN 3~~4.~~88125~~43375% ~~239~~196,~~960~~585,~~815~~892.2163 ~~827~~774,~~864~~766.8185 A-1B 004421LG6 ~~SEN 3~~4.~~94125~~49375% 5949,~~990~~146,~~598~~796.7975 ~~210~~196,~~167~~314.0615 A-2A 004421LH4 ~~SEN 3~~4.~~77125~~32375% 4730,~~167~~717,~~133~~649.9382 ~~158~~118,~~114~~058.7117 A-2B 004421LJ0 ~~SEN 3~~4.~~91125~~46375% 21,497,000.00 7485,~~737~~295.9032 A-2C 004421LK7 ~~SEN~~ 4.~~01125~~56375% 16,147,000.00 5765,~~573~~503.0300 M-1 004421LL5 ~~SEN~~ 4.~~10125~~65375% 25,094,000.00 91103,~~481~~805.5751 M-2 004421LM3 ~~SEN~~ 4.~~14125~~69375% 20,703,000.00 7686,~~210~~377.0452 M-3 004421LN1 ~~SEN~~ 4.~~17125~~72375% 12,547,000.00 4652,~~521~~683.4946 M-4 004421LP6 ~~SEN~~ 4.~~32125~~87375% 11,606,000.00 4450,~~579~~279.9477 M-5 004421LQ4 ~~SEN~~ 4.~~37125~~92375% 10,038,000.00 3943,~~003~~932.2198 M-6 004421LR2 ~~SEN~~ 4.~~44125~~99375% 10,038,000.00 3944,~~627~~557.7957 M-7 004421LS0 ~~SEN 4~~5.~~99125~~54375% 9,097,000.00 4044,~~360~~827.3699 M-8 004421LT8 ~~SEN~~ 5.~~04125~~59375% 6,901,000.00 3034,~~924~~313.1531 M-9 004421LU5 ~~SEN 5~~6.~~64125~~19375% 6,274,000.00 3134,~~460~~541.6286 B-1 004421LV3 ~~SEN 6~~7.~~89125~~44375% 6,274,000.00 3841,~~431~~512.7497 B-2 004421LW1 ~~SEN 6~~7.~~89125~~44375% 9,724,000.00 5964,~~564~~340.9047 B-3 004421LX9 ~~SEN 6~~7.~~89125~~44375% 6,901,000.00 4245,~~272~~661.4662 P ACE05RM1P ~~SEN~~ 0.00000% 100.00 ~~597~~396,~~035~~123.7008 CE AC05RM1CE ~~SEN~~ 0.00000% 7,214,571.97 1657,~~029,175~~713.8944 R ACE05RM1R ~~SEN~~ 0.00000% 0.00 0.00 Totals ~~527~~456,~~174~~506,~~219~~011.9017 32,~~535~~940,~~107~~609.3704

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-1A 1514,~~994~~037,~~236~~872.7384 0.00 ~~223~~182,~~966~~548,~~578~~019.4879 1614,~~822~~812,~~101~~639.5469 0.00 A-1B 3,~~998~~509,~~585~~491.5132 0.00 5545,~~992~~637,~~013~~305.2843 43,~~208~~705,~~752~~805.5747 0.00 A-2A 56,~~979~~456,~~807~~827.7527 0.00 4124,~~187~~260,~~326~~822.1855 6,~~137~~574,~~922~~885.4644 0.00 A-2B 0.00 0.00 21,497,000.00 7485,~~737~~295.9032 0.00 A-2C 0.00 0.00 16,147,000.00 5765,~~573~~503.0300 0.00 M-1 0.00 0.00 25,094,000.00 91103,~~481~~805.5751 0.00 M-2 0.00 0.00 20,703,000.00 7686,~~210~~377.0452 0.00 M-3 0.00 0.00 12,547,000.00 4652,~~521~~683.4946 0.00 M-4 0.00 0.00 11,606,000.00 4450,~~579~~279.9477 0.00 M-5 0.00 0.00 10,038,000.00 3943,~~003~~932.2198 0.00 M-6 0.00 0.00 10,038,000.00 3944,~~627~~557.7957 0.00 M-7 0.00 0.00 9,097,000.00 4044,~~360~~827.3699 0.00 M-8 0.00 0.00 6,901,000.00 3034,~~924~~313.1531 0.00 M-9 0.00 0.00 6,274,000.00 3134,~~460~~541.6286 0.00 B-1 0.00 0.00 6,274,000.00 3841,~~431~~512.7497 0.00 B-2 0.00 0.00 9,724,000.00 5964,~~564~~340.9047 0.00 B-3 0.00 0.00 6,901,000.00 4245,~~272~~661.4662 0.00 P 0.00 0.00 100.00 ~~597~~396,~~035~~123.7008 0.00 CE 0.00 0.00 7,214,571.97 1657,~~029,175~~713.8944 0.00 R 0.00 0.00 0.00 0.00 0.00 Totals 2524,~~972~~004,~~629~~191.9943 0.00 432,501,~~201,589~~819.9174 2926,~~507~~944,~~737~~800.3647 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)~~ A-1A 303,754,000.00 ~~239~~196,~~960~~585,~~815~~892.2163 0.00 1514,~~994~~037,~~236~~872.7384 0.00 0.00 A-1B 75,939,000.00 5949,~~990~~146,~~598~~796.7975 0.00 3,~~998~~509,~~585~~491.5132 0.00 0.00 A-2A 67,608,000.00 4730,~~167~~717,~~133~~649.9382 0.00 56,~~979~~456,~~807~~827.7527 0.00 0.00 A-2B 21,497,000.00 21,497,000.00 0.00 0.00 0.00 0.00 A-2C 16,147,000.00 16,147,000.00 0.00 0.00 0.00 0.00 M-1 25,094,000.00 25,094,000.00 0.00 0.00 0.00 0.00 M-2 20,703,000.00 20,703,000.00 0.00 0.00 0.00 0.00 M-3 12,547,000.00 12,547,000.00 0.00 0.00 0.00 0.00 M-4 11,606,000.00 11,606,000.00 0.00 0.00 0.00 0.00 M-5 10,038,000.00 10,038,000.00 0.00 0.00 0.00 0.00 M-6 10,038,000.00 10,038,000.00 0.00 0.00 0.00 0.00 M-7 9,097,000.00 9,097,000.00 0.00 0.00 0.00 0.00 M-8 6,901,000.00 6,901,000.00 0.00 0.00 0.00 0.00 M-9 6,274,000.00 6,274,000.00 0.00 0.00 0.00 0.00 B-1 6,274,000.00 6,274,000.00 0.00 0.00 0.00 0.00 B-2 9,724,000.00 9,724,000.00 0.00 0.00 0.00 0.00 B-3 6,901,000.00 6,901,000.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 CE 7,211,984.00 7,214,571.97 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 Totals 627,354,084.00 ~~527~~456,~~174~~506,~~219~~011.9017 0.00 2524,~~972~~004,~~629~~191.9943 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-1A 1514,~~994~~037,~~236~~872.7384 ~~223~~182,~~966~~548,~~578~~019.4879 0.~~73732882~~600973 1514,~~994~~037,~~236~~872.7384 A-1B 3,~~998~~509,~~585~~491.5132 5545,~~992~~637,~~013~~305.2843 0.~~73732882~~600973 3,~~998~~509,~~585~~491.5132 A-2A 56,~~979~~456,~~807~~827.7527 4124,~~187~~260,~~326~~822.1855 0.~~60920788~~358845 56,~~979~~456,~~807~~827.7527 A-2B 0.00 21,497,000.00 1.~~00000000~~000000 0.00 A-2C 0.00 16,147,000.00 1.~~00000000~~000000 0.00 M-1 0.00 25,094,000.00 1.~~00000000~~000000 0.00 M-2 0.00 20,703,000.00 1.~~00000000~~000000 0.00 M-3 0.00 12,547,000.00 1.~~00000000~~000000 0.00 M-4 0.00 11,606,000.00 1.~~00000000~~000000 0.00 M-5 0.00 10,038,000.00 1.~~00000000~~000000 0.00 M-6 0.00 10,038,000.00 1.~~00000000~~000000 0.00 M-7 0.00 9,097,000.00 1.~~00000000~~000000 0.00 M-8 0.00 6,901,000.00 1.~~00000000~~000000 0.00 M-9 0.00 6,274,000.00 1.~~00000000~~000000 0.00 B-1 0.00 6,274,000.00 1.~~00000000~~000000 0.00 B-2 0.00 9,724,000.00 1.~~00000000~~000000 0.00 B-3 0.00 6,901,000.00 1.~~00000000~~000000 0.00 P 0.00 100.00 1.~~00000000~~000000 0.00 CE 0.00 7,214,571.97 1.~~00035884~~000359 0.00 R 0.00 0.00 0.~~00000000~~000000 0.00 Totals 2524,~~972~~004,~~629~~191.9943 432,501,~~201,589~~819.9174 0.~~79891341~~689406 2524,~~972~~004,~~629~~191.9943

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-1A 303,754,000.00 ~~789~~647.~~98405028~~187832 0.~~00000000~~000000 5246.~~65522999~~214611 0.~~00000000~~000000 A-1B 75,939,000.00 ~~789~~647.~~98405022~~187832 0.~~00000000~~000000 5246.~~65522999~~214611 0.~~00000000~~000000 A-2A 67,608,000.00 ~~697~~454.~~65610475~~349335 0.~~00000000~~000000 8895.~~44822728~~503894 0.~~00000000~~000000 A-2B 21,497,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-2C 16,147,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-1 25,094,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 20,703,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 12,547,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 11,606,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 10,038,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-6 10,038,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-7 9,097,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-8 6,901,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-9 6,274,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 6,274,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-2 9,724,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-3 6,901,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 100.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 CE 7,211,984.00 1000.~~35884300~~358843 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 R 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution A-1A 0.~~00000000~~000000 5246.~~65522999~~214611 ~~737~~600.~~32882030~~973221 0.~~73732882~~600973 5246.~~65522999~~214611 A-1B 0.~~00000000~~000000 5246.~~65522999~~214611 ~~737~~600.~~32882024~~973221 0.~~73732882~~600973 5246.~~65522999~~214611 A-2A 0.~~00000000~~000000 8895.~~44822728~~503894 ~~609~~358.~~20787747~~845441 0.~~60920788~~358845 8895.~~44822728~~503894 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~35884300~~358843 1.~~00035884~~000359 0.~~00000000~~000000 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ A-1A ~~303,754,000.00~~11/25/05 3- 12/26/05 32 4.~~88125~~43375% ~~239~~196,~~960~~585,~~815~~892.2163 ~~827~~774,~~864~~766.8185 0.00 ~~0.00~~ A-1B ~~75,939,000.00~~11/25/05 3- 12/26/05 32 4.~~94125~~49375% 5949,~~990~~146,~~598~~796.7975 ~~210~~196,~~167~~314.0615 0.00 ~~0.00~~ A-2A ~~67,608,000.00~~11/25/05 3- 12/26/05 32 4.~~77125~~32375% 4730,~~167~~717,~~133~~649.9382 ~~158~~118,~~114~~058.7117 0.00 ~~0.00~~ A-2B ~~21,497,000.00~~11/25/05 3- 12/26/05 32 4.~~91125~~46375% 21,497,000.00 7485,~~737~~295.9032 0.00 ~~0.00~~ A-2C ~~16,147,000.00~~11/25/05 - 12/26/05 32 4.~~01125~~56375% 16,147,000.00 5765,~~573~~503.~~03 0.~~00 0.00 M-1 11/25~~,094,000.00~~/05 - 12/26/05 32 4.~~10125~~65375% 25,094,000.00 91103,~~481~~805.5751 0.00 ~~0.00~~ M-2 ~~20,703,000.00~~11/25/05 - 12/26/05 32 4.~~14125~~69375% 20,703,000.00 7686,~~210~~377.0452 0.00 ~~0.00~~ M-3 11/25/05 - 12~~,547,000.00~~/26/05 32 4.~~17125~~72375% 12,547,000.00 4652,~~521~~683.4946 0.00 ~~0.00~~ M-4 11~~,606,000.00~~/25/05 - 12/26/05 32 4.~~32125~~87375% 11,606,000.00 4450,~~579~~279.9477 0.00 ~~0.00~~ M-5 ~~10,038,000.00~~11/25/05 - 12/26/05 32 4.~~37125~~92375% 10,038,000.00 3943,~~003~~932.2198 0.00 ~~0.00~~ M-6 ~~10,038,000.00~~11/25/05 - 12/26/05 32 4.~~44125~~99375% 10,038,000.00 3944,~~627~~557.7957 0.00 ~~0.00~~ M-7 ~~9,097,000.00~~11/25/05 4- 12/26/05 32 5.~~99125~~54375% 9,097,000.00 4044,~~360~~827.3699 0.00 ~~0.00~~ M-8 ~~6,901,000.00~~11/25/05 - 12/26/05 32 5.~~04125~~59375% 6,901,000.00 3034,~~924~~313.1531 0.00 ~~0.00~~ M-9 11/25/05 - 12/26/05 32 6~~,274,000~~.~~00 5.64125~~19375% 6,274,000.00 3134,~~460~~541.6286 0.00 ~~0.00~~ B-1 ~~6,274,000.00~~11/25/05 6- 12/26/05 32 7.~~89125~~44375% 6,274,000.00 3841,~~431~~512.7497 0.00 ~~0.00~~ B-2 ~~9,724,000.00~~11/25/05 6- 12/26/05 32 7.~~89125~~44375% 9,724,000.00 5964,~~564~~340.9047 0.00 ~~0.00~~ B-3 ~~6,901,000.00~~11/25/05 6- 12/26/05 32 7.~~89125~~44375% 6,901,000.00 4245,~~272~~661.4662 0.00 ~~0.00~~ P ~~100.00~~N/A N/A 0.00000% 100.00 0.00 0.00 ~~0.00~~ CE ~~7,211,984.00~~N/A N/A 0.00000% 7,214,571.97 0.00 0.00 ~~0.00~~ R ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~627,354,084.00~~ 1,~~908~~886,~~895~~772.7852 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance A-1A 0.00 0.00 ~~827~~774,~~864~~766.8185 0.00 ~~223~~182,~~966~~548,~~578~~019.4879 A-1B 0.00 0.00 ~~210~~196,~~167~~314.0615 0.00 5545,~~992~~637,~~013~~305.2843 A-2A 0.00 0.00 ~~158~~118,~~114~~058.7117 0.00 4124,~~187~~260,~~326~~822.1855 A-2B 0.00 0.00 7485,~~737~~295.9032 0.00 21,497,000.00 A-2C 0.00 0.00 5765,~~573~~503.0300 0.00 16,147,000.00 M-1 0.00 0.00 91103,~~481~~805.5751 0.00 25,094,000.00 M-2 0.00 0.00 7686,~~210~~377.0452 0.00 20,703,000.00 M-3 0.00 0.00 4652,~~521~~683.4946 0.00 12,547,000.00 M-4 0.00 0.00 4450,~~579~~279.9477 0.00 11,606,000.00 M-5 0.00 0.00 3943,~~003~~932.2198 0.00 10,038,000.00 M-6 0.00 0.00 3944,~~627~~557.7957 0.00 10,038,000.00 M-7 0.00 0.00 4044,~~360~~827.3699 0.00 9,097,000.00 M-8 0.00 0.00 3034,~~924~~313.1531 0.00 6,901,000.00 M-9 0.00 0.00 3134,~~460~~541.6286 0.00 6,274,000.00 B-1 0.00 0.00 3841,~~431~~512.7497 0.00 6,274,000.00 B-2 0.00 0.00 5964,~~564~~340.9047 0.00 9,724,000.00 B-3 0.00 0.00 4245,~~272~~661.4662 0.00 6,901,000.00 P 0.00 0.00 ~~597~~396,~~035~~123.7008 0.00 100.00 CE 0.00 0.00 1657,~~029,175~~713.8944 0.00 7,214,571.97 R 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 32,~~535~~940,~~107~~609.3704 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ A-1A 11/25/05 - 12/26/05 303,754,000.00 34.~~88125~~43375% ~~789~~647.~~98405028~~187832 2.~~72544497~~550639 0.~~00000000~~000000 ~~0.00000000~~ A-1B 11/25/05 - 12/26/05 75,939,000.00 34.~~94125~~49375% ~~789~~647.~~98405022~~187832 2.~~76757740~~585156 0.~~00000000~~000000 ~~0.00000000~~ A-2A 11/25/05 - 12/26/05 67,608,000.00 34.~~77125~~32375% ~~697~~454.~~65610475~~349335 21.~~33869823~~746216 0.~~00000000~~000000 ~~0.00000000~~ A-2B 11/25/05 - 12/26/05 21,497,000.00 34.~~91125~~46375% 1000.~~00000000~~000000 3.~~47666651~~967778 0.~~00000000~~000000 ~~0.00000000~~ A-2C 11/25/05 - 12/26/05 16,147,000.00 4.~~01125~~56375% 1000.~~00000000~~000000 34.~~56555583~~056667 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 25,094,000.00 4.~~10125~~65375% 1000.~~00000000~~000000 34.~~64555551~~136667 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 20,703,000.00 4.~~14125~~69375% 1000.~~00000000~~000000 34.~~68111095~~172222 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 12,547,000.00 4.~~17125~~72375% 1000.~~00000000~~000000 34.~~70777795~~198889 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 11,606,000.00 4.~~32125~~87375% 1000.~~00000000~~000000 34.~~84111149~~332222 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 10,038,000.00 4.~~37125~~92375% 1000.~~00000000~~000000 34.~~88555589~~376667 0.~~00000000~~000000 ~~0.00000000~~ M-6 11/25/05 - 12/26/05 10,038,000.00 4.~~44125~~99375% 1000.~~00000000~~000000 34.~~94777745~~438889 0.~~00000000~~000000 ~~0.00000000~~ M-7 11/25/05 - 12/26/05 9,097,000.00 45.~~99125~~54375% 1000.~~00000000~~000000 4.~~43666703~~927777 0.~~00000000~~000000 ~~0.00000000~~ M-8 11/25/05 - 12/26/05 6,901,000.00 5.~~04125~~59375% 1000.~~00000000~~000000 4.~~48111143~~972223 0.~~00000000~~000000 ~~0.00000000~~ M-9 11/25/05 - 12/26/05 6,274,000.00 56.~~64125~~19375% 1000.~~00000000~~000000 5.~~01444374~~505556 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/25/05 - 12/26/05 6,274,000.00 67.~~89125~~44375% 1000.~~00000000~~000000 6.~~12555626~~616667 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/25/05 - 12/26/05 9,724,000.00 67.~~89125~~44375% 1000.~~00000000~~000000 6.~~12555533~~616667 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/25/05 - 12/26/05 6,901,000.00 67.~~89125~~44375% 1000.~~00000000~~000000 6.~~12555572~~616667 0.~~00000000~~000000 ~~0.00000000~~ P N/A 100.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ CE N/A 7,211,984.00 0.00000% 1000.~~35884300~~358843 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ R N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance A-1A 0.~~00000000~~000000 0.~~00000000~~000000 2.~~72544497~~550639 0.~~00000000~~000000 ~~737~~600.~~32882030~~973221 A-1B 0.~~00000000~~000000 0.~~00000000~~000000 2.~~76757740~~585156 0.~~00000000~~000000 ~~737~~600.~~32882024~~973221 A-2A 0.~~00000000~~000000 0.~~00000000~~000000 21.~~33869823~~746216 0.~~00000000~~000000 ~~609~~358.~~20787747~~845441 A-2B 0.~~00000000~~000000 0.~~00000000~~000000 3.~~47666651~~967778 0.~~00000000~~000000 1000.~~00000000~~000000 A-2C 0.~~00000000~~000000 0.~~00000000~~000000 34.~~56555583~~056667 0.~~00000000~~000000 1000.~~00000000~~000000 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~64555551~~136667 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~68111095~~172222 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~70777795~~198889 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~84111149~~332222 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 34.~~88555589~~376667 0.~~00000000~~000000 1000.~~00000000~~000000 M-6 0.~~00000000~~000000 0.~~00000000~~000000 34.~~94777745~~438889 0.~~00000000~~000000 1000.~~00000000~~000000 M-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~43666703~~927777 0.~~00000000~~000000 1000.~~00000000~~000000 M-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~48111143~~972223 0.~~00000000~~000000 1000.~~00000000~~000000 M-9 0.~~00000000~~000000 0.~~00000000~~000000 5.~~01444374~~505556 0.~~00000000~~000000 1000.~~00000000~~000000 B-1 0.~~00000000~~000000 0.~~00000000~~000000 6.~~12555626~~616667 0.~~00000000~~000000 1000.~~00000000~~000000 B-2 0.~~00000000~~000000 0.~~00000000~~000000 6.~~12555533~~616667 0.~~00000000~~000000 1000.~~00000000~~000000 B-3 0.~~00000000~~000000 0.~~00000000~~000000 6.~~12555572~~616667 0.~~00000000~~000000 1000.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 ~~5970357~~3961230.~~00000000~~800000 0.~~00000000~~000000 1000.~~00000000~~000000 CE 0.~~00000000~~000000 0.~~00000000~~000000 ~~142~~91.~~70357366~~197296 0.~~00000000~~000000 1000.~~35884300~~358843 R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2926,~~134~~633,~~275~~990.2615 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 94228,~~755~~283.6084 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~597~~396,~~035~~123.7008 Swap/Cap Payments 0.00 Total Deposits 2927,~~826~~258,~~066~~397.5607 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 88114,~~788~~826.7527 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 229~~198,~~540~~770.4533 Payment of Interest and Principal 2926,~~507~~944,~~737~~800.3647 Total Withdrawals (Pool Distribution Amount) 2927,~~826~~258,~~066~~397.5607 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~219~~190,~~655~~210.9384 Credit Risk Manager Fee - The Murrayhill Company 65,~~589~~706.6832 Master Servicing Fee: Wells Fargo Bank 32,~~294~~853.8417 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~229~~198,~~540~~770.4533 *Servicer Payees include: SAXON MORTGAGE SERVICES

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund 1,000.00 1223,~~639~~878.6155 1223,~~639~~878.6155 1,000.00 Reserve Fund 0.00 ~~597~~396,~~035~~123.7008 ~~597~~396,~~035~~123.7008 0.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~& NoArm ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~7.211772% NoWeighted ofAverage ~~Loans~~Net NoCoupon of6.711772% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~0 0 0 0 0~~6.00689272% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining 30Term ~~Days~~331 51Beginning 0Scheduled 1Collateral 0Loan 52Count 82,~~346,953.06~~942 ~~0.00~~Number ~~70,081.79~~Of ~~0.00~~Loans ~~8,417,034.85~~Paid 60In ~~Days~~Full 20131 0Ending 2Scheduled 0Collateral 22Loan ~~2,476,143.70~~Count ~~0.00 145,544.80 0.00~~ 2,~~621,688.50~~811 90Beginning ~~Days~~Scheduled 5Collateral 1Balance ~~4 0 10 888~~456,~~542~~506,011.17 ~~30,217.65~~Ending ~~1,219,111.42~~Scheduled ~~0.00~~Collateral 2Balance 432,~~137~~501,~~871~~819.2474 ~~120~~Ending ~~Days~~Actual 12Collateral 1Balance 1at 030-Nov-2005 ~~14 801~~432,~~602.51 283~~652,~~455~~983.8566 ~~127,854.43~~Monthly ~~0.00~~P&I 1Constant 2,~~212~~998,~~912~~652.7912 ~~150~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~Totals 88 2 8~~ 0 98Prepayment ~~12,513,241.44~~Penalty ~~313,673.50~~Paid ~~1,562,592.44~~Amount ~~0.00 14~~396,~~389,507~~123.3808 NoPrepayment ofPenalty ~~Loans~~Paid NoCount of71 ~~Loans~~Realized NoLoss ofAmount ~~Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0~~.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0(33,590.~~000000%~~43) ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0255,137.~~000000%~~63 30Unscheduled ~~Days~~Principal 123,749,053.~~603774%~~80 ~~0.000000%~~Required ~~0.031447%~~Overcollateralized ~~0.000000%~~Amount ~~1.635220% 1.664952%~~ 0.~~000000%~~00 ~~0.013979%~~Overcollateralized ~~0.000000%~~Increase ~~1.678931%~~Amount ~~60 Days~~ 0.~~628931%~~00 ~~0.000000%~~Overcollateralized ~~0.062893%~~Reduction ~~0.000000%~~Amount 0.~~691824%~~00 ~~0.493912%~~Specified ~~0.000000%~~O/C ~~0.029032%~~Amount 07,214,571.~~000000%~~97 ~~0.522944%~~Overcollateralized 90Amount ~~Days 0~~7,214,571.~~157233%~~97 ~~0.031447%~~Overcollateralized ~~0.125786%~~Deficiency ~~0.000000%~~Amount 0.~~314465%~~00 ~~0.177236%~~Base ~~0.006027%~~Overcollateralization ~~0.243174%~~Amount 0.~~000000%~~00 ~~0.426437%~~Extra ~~120~~principal ~~Days~~distribution ~~0.377358%~~Amount 0.~~031447%~~00 ~~0.031447%~~Excess ~~0.000000%~~Cash ~~0.440252%~~Amount 0.159894% 0.056540% 0.025503% 0.000000% 0.241938% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.767296% 0.062893% 0.251572% 0.000000% 3.081761% 2.495994% 0.062568% 0.311688% 0.000000% 2.870250%00

~~DELINQUENT~~COLLATERAL ~~BANKRUPTCY~~STATEMENT ~~FORECLOSURE~~Collateral ~~REO~~Description ~~Total~~Mixed ~~Group~~Fixed 1& NoArm ofWeighted ~~Loans~~Average NoCoupon ofRate ~~Loans~~7.211772% NoWeighted ofAverage ~~Loans~~Net NoRate of6.711772% ~~Loans~~Weighted NoAverage ofPass ~~Loans~~Through ~~Principal~~Rate ~~Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~6.00689272% ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining 30Term ~~Days~~331 29Record 0Date ~~1 0~~ 11/30/2005 ~~6,368,426.57~~Principal ~~0.00~~and ~~70,081.79~~Interest ~~0.00~~Constant 62,~~438~~998,~~508.36 60 Days 10 0 0 0 10 1,~~652~~,786~~.4112 ~~0.00~~Beginning ~~0.00~~Loan ~~0.00~~Count 12,~~652,786.41~~942 90Loans ~~Days~~Paid 0in 0Full 3131 0Ending 3Loan ~~0.00~~Count ~~0.00 834~~2,~~907.52~~811 ~~0.00~~Beginning ~~834,907.52~~Scheduled ~~120~~Balance ~~Days 1 1 1 0 3 150~~456,~~453.37 283~~506,~~455~~011.8517 ~~127,854.43~~Ending ~~0.00~~Scheduled ~~561,763.65~~Balance ~~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 40 1 5 0 46 8~~432,~~171~~501,~~666~~819.~~35 283,455.85 1,032,843.~~74 ~~0.00~~Ending ~~9,487,965.94~~Actual 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.655251% 0.000000% 0.057078% 0.000000% 1.712329% 1.899738% 0.000000% 0.020906% 0.000000% 1.920644% 60 Days 0.570776% 0.000000% 0.000000% 0.000000% 0.570776% 0.493036% 0.000000% 0.000000% 0.000000% 0.493036% 90 Days 0.000000% 0.000000% 0.171233% 0.000000% 0.171233% 0.000000% 0.000000% 0.249058% 0.000000% 0.249058% 120 Days 0.057078% 0.057078% 0.057078% 0.000000% 0.171233% 0.044881% 0.084557% 0.038140% 0.000000% 0.167577% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.283105% 0.057078% 0.285388% 0.000000% 2.625571% 2.437655% 0.084557% 0.308103% 0.000000% 2.830315% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance ~~Principal~~at ~~Balance Principal Balance Principal Balance Principal Balance 0~~30-29Nov-2005 ~~Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 801~~432,~~130~~652,983.7966 ~~0.00~~Scheduled ~~0.00~~Principal ~~0.00 801~~255,~~130~~137.7963 60Unscheduled ~~Days~~Principal ~~9 0 2 0 11 451~~23,~~045.05 0.00 145~~749,~~544~~053.80 ~~0.00~~Scheduled ~~596,589.85~~Interest ~~90 Days 3 1 0 0 4 225~~2,~~245.36 30~~743,~~217~~514.6549 ~~0.00~~Servicing ~~0.00~~Fee ~~255~~190,~~463~~210.0184 ~~120~~Master ~~Days~~Servicing 11Fee ~~0 0 0 11 651~~2,~~149~~853.1417 ~~0.00~~Trustee ~~0.00~~Fee 0.00 ~~651,149.14~~FRY ~~150~~Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Special ~~0.00~~Hazard ~~0.00~~Fee 0.00 ~~180+~~Other ~~Days~~Fee ~~0 0 0 0 0 0~~5,706.0032 ~~0.00~~Pool ~~0.00~~Insurance ~~0.00~~Fee 0.00 ~~Totals~~Spread 38 1 2 0 ~~41 2,128,570~~.~~34 30,217.65 145,544.80 0.~~00 ~~2,304,332.79~~Spread 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.447876% 0.000000% 0.000000% 0.000000% 1.447876% 1.421916% 0.000000% 0.000000% 0.000000% 1.421916% 60 Days 0.868726% 0.000000% 0.193050% 0.000000% 1.061776% 0.800554% 0.000000% 0.258325% 0.000000% 1.058879% 90 Days 0.289575% 0.096525% 0.000000% 0.000000% 0.386100% 0.399785% 0.053633% 0.000000% 0.000000% 0.453418% 120 Days 1.061776% 0.000000% 0.000000% 0.000000% 1.061776% 1.155716% 0.000000% 0.000000% 0.000000% 1.155716% 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 3.667954% 0.096525% 0.193050% 0.000000% 3.957529% 3.777971% 0.053633% 0.258325% 0.000000% 4.089929% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 ~~0 0 2 816,000~~.00 ~~0.00~~Spread ~~0.00~~3 0.00 ~~816,000.00~~Net 60Interest ~~Days 1 0 0 0 1 372,312.24 0.00 0.00 0.00 372,312.24 90 Days 1 0 1 0~~ 2 ~~530~~,~~486.48 0.00 384~~544,~~203~~744.9016 ~~0.00~~Realized ~~914,690.38~~Loss ~~120~~Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss ~~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 1 0 5 1~~(33,~~718,798~~590.7243) ~~0.00~~Percentage 384,203.90 0.00 2,103,002.62 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.925926% 0.000000% 0.000000% 0.000000% 0.925926% 0.879482% 0.000000% 0.000000% 0.000000% 0.879482% 60 Days 0.462963% 0.000000% 0.000000% 0.000000% 0.462963% 0.401277% 0.000000% 0.000000% 0.000000% 0.401277% 90 Days 0.462963% 0.000000% 0.462963% 0.000000% 0.925926% 0.571756% 0.000000% 0.414094% 0.000000% 0.985850% 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 1.851852% 0.000000% 0.462963% 0.000000% 2.314815% 1.852515% 0.000000% 0.414094% 0.000000% 2.266609% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of ~~Loans~~Cumulative NoLosses ~~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~~.000054) ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee ~~30 Days 5~~ 0 ~~0 0 5 361,395~~.~~70 0.~~00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~361,395.70~~Waived 60Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~90 Days 1~~ 0 0Prepayment 0Penalty 1Paid ~~132,810.33~~Amount ~~0.00 0.00 0.00 132~~396,~~810~~123.3308 ~~120~~Prepayment ~~Days~~Penalty 0Paid 0Count 071 0Required 0Overcollateralized ~~0.00~~Amount 0.00 ~~0.00~~Overcollateralized ~~0.00~~Increase ~~0.00~~Amount ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Overcollateralized ~~0.00~~Reduction ~~0.00~~Amount 0.00 ~~180+~~Specified ~~Days~~O/C 0Amount ~~0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6 0 0 0 6 494~~7,~~206~~214,571.0397 ~~0.00~~Overcollateralized ~~0.00~~Amount ~~0.00 494~~7,~~206~~214,571.0397 ~~0-29~~Overcollateralized ~~Days~~Deficiency ~~0.000000%~~Amount 0.~~000000%~~00 ~~0.000000%~~Base ~~0.000000%~~Overcollateralization ~~0.000000%~~Amount 0.000000% 0.000000% 0.000000% 30 Days 2.840909% 0.000000% 0.000000% 0.000000% 2.840909% 2.128000% 0.000000% 0.000000% 0.000000% 2.128000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.568182% 0.000000% 0.000000% 0.000000% 0.568182% 0.782025% 0.000000% 0.000000% 0.000000% 0.782025% 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 3.409091% 0.000000% 0.000000% 0.000000% 3.409091% 2.910025% 0.000000% 0.000000% 0.000000% 2.910025%00

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~1 ~~Funds~~Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.921372 9.151040 6.675575 Weighted Average Net Rate 6.421372 8.651040 6.175575 Weighted Average Remaining Term 349 229 349 Beginning Loan Count 1,613 970 194 Loans Paid In Full 75 31 13 Ending Loan Count 1,538 939 181 Beginning Scheduled Balance 304,876,357.83 52,364,951.79 83,266,437.35 Ending Scheduled Balance 288,977,636.54 50,716,308.92 77,729,625.40 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,929,846.16 436,339.46 500,424.97 Scheduled Principal 171,377.29 37,011.33 37,215.53 Unscheduled Principal 15,727,344.00 1,611,631.54 5,499,596.42 Scheduled Interest 1,758,468.87 399,328.13 463,209.44 Servicing Fee 127,031.82 21,818.73 34,694.35 Master Servicing Fee 1,905.48 327.28 520.42 Trustee Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofFRY ~~Contaminated~~Amount ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~Special 94Hazard Fee 0.00 0.00 0.00 Other Fee 3,~~755~~810.6095 654.56 1,040.83 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 1,625,720.62 376,527.56 426,953.84 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss (34,902.19) 1,311.76 0.00 Percentage of Cumulative Losses (0.0082) 0.0021 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available Not Available Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.398872 8.628540 6.153075

~~SUBORDINATION~~Group ~~LEVEL/CREDIT~~Level ~~ENHANCEMENT/CLASS~~Collateral ~~PERCENTAGE~~Statement ~~AND~~Group ~~PREPAYMENT~~Group ~~PERCENTAGE~~4 ~~Current~~Total ~~Original~~Collateral $Description ~~Original~~Fixed %15/30 ~~Current~~& $ARM ~~Current~~Mixed %Fixed ~~Class%~~& ~~Prepayment%~~Arm ~~Class~~Weighted ~~A1-B~~Average ~~247,661,084.00~~Coupon ~~39.47708165%~~Rate ~~221,242,998~~9.15189101 447.~~14251722%~~211772 11Weighted Average Net Rate 8.~~171555%~~689101 06.~~000000%~~711772 ~~Class~~Weighted RAverage ~~142~~Remaining Term 202 331 Beginning Loan Count 165 2,~~409~~942 Loans Paid In Full 12 131 Ending Loan Count 153 2,~~084.00~~811 ~~22.69995329%~~Beginning ~~142~~Scheduled Balance 15,~~411~~998,~~671~~264.9720 28456,506,011.~~41405032%~~17 ~~0.000000%~~Ending ~~0.000000%~~scheduled ~~Class~~Balance ~~M-1 117~~15,~~315~~078,~~084~~248.0088 ~~18.69997932% 117~~432,~~317~~501,~~671~~819.9774 ~~23.40728249%~~Record ~~5.006768%~~Date ~~0.000000%~~11/30/2005 ~~Class~~11/30/2005 ~~M-2~~Principal 96And Interest Constant 132,~~612,084~~041.0053 ~~15.39992908% 96~~2,~~614~~998,~~671~~652.9712 ~~19.27660924%~~Scheduled 4Principal 9,533.~~130673%~~48 0255,137.~~000000%~~63 ~~Class~~Unscheduled ~~M-3~~Principal 910,481.84 23,~~065~~749,~~084~~053.0080 13Scheduled Interest 122,508.~~39994210%~~05 842,~~067~~743,~~671~~514.9749 ~~16.77322532%~~Servicing 2Fee 6,665.~~503384%~~94 0190,210.~~000000%~~84 ~~Class~~Master ~~M-4~~Servicing ~~72,459,084.00~~Fee 1199.~~54995016%~~99 722,~~461,671~~853.9717 14Trustee Fee 0.~~45759020%~~00 20.~~315635%~~00 FRY Amount 0.~~000000%~~00 ~~Class~~0.00 ~~B-1~~Special ~~23,837,084~~Hazard Fee 0.00 30.~~79962203%~~00 ~~23,839,671~~Other Fee 199.9798 45,706.~~75650366%~~32 1Pool Insurance Fee 0.~~251792%~~00 0.~~000000%~~00 ~~Class~~Spread ~~B-2~~1 ~~14,113,084~~0.00 20.~~24962017%~~00 ~~14,115,671.97~~Spread 2~~.81636616%~~ 10.~~940138%~~00 0.~~000000%~~00 ~~Class~~Spread B-3 ~~7,212,084~~0.00 10.~~14960342%~~00 7Net Interest 115,~~214,671~~542.9714 12,544,744.~~43947508%~~16 1Realized Loss Amount 0.~~376891%~~00 0.~~000000%~~00 ~~Class~~Cumulative PRealized ~~7,211,984~~Loss 0.00 ~~1.14958748% 7~~(33,~~214,571~~590.9743) ~~1.43945512%~~Percentage of Cumulative Losses 0.~~000020%~~0000 (0.~~000000%~~0054) ~~Class~~Prepayment CEPenalty Waived Amount 0.00 0.~~00000000%~~00 Prepayment Penalty Waived Count 0~~.00~~ 0~~.00000000%~~ ~~1.439455%~~Prepayment 0Penalty Paid Amount Not Available 396123.~~000000%~~08 ~~Please~~Prepayment ~~Refer~~Penalty toPaid ~~the~~Count ~~Prospectus~~Not ~~Supplement~~Available ~~for~~71 aSpecial ~~Full~~Servicing ~~Description~~Fee of0.00 ~~Loss~~0.00 ~~Exposure~~Pass-Through Rate 8.666601 6.689272

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct~~-04 ~~0.000%~~Deal ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00~~Credit ~~Nov-04~~Enhancement 0.000% Current 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 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 1 12 Month REO History* New REO Loans Month REO Percentage: ~~Loans in REO~~ 0 ~~Oct-04 0~~.~~000~~329274% ~~Original~~Overcollateralization ~~Principal~~Increase ~~Balance~~Amount: 0.00 ~~Nov-04~~Overcollateralization ~~0.000%~~Reduction ~~Current~~Amount: ~~Principal Balance~~ 0.00 ~~Dec-04~~Overcollateralization ~~0.000%~~Target ~~Jan-05~~Amount: 07,214,571.~~000%~~97 ~~Current~~Required ~~REO~~Overcollateralization ~~Total~~Amount: ~~Feb-05 0~~7,214,571.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 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 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 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 3 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 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 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 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 0.000% Current 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 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.97

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 ~~All~~Days ~~Mortgage~~0 0 0 0 0.00 0.00 0.00 0.00 30 Days 37 0 1 0 38 6,086,507.73 0.00 105,599.70 0.00 6,192,107.43 60 Days 20 0 1 0 21 2,588,770.23 0.00 293,866.82 0.00 2,882,637.05 90 Days 7 0 12 0 19 509,670.32 0.00 2,530,955.32 0.00 3,040,625.64 120 Days 8 0 10 0 18 1,034,453.89 0.00 1,890,042.58 0.00 2,924,496.47 150 Days 6 1 4 2 13 279,274.38 283,087.10 487,769.23 294,839.21 1,344,969.92 180+ Days 14 1 2 0 17 1,404,709.43 31,824.89 396,401.10 0.00 1,832,935.42 Totals 92 2 30 2 126 11,903,385.98 314,911.99 5,704,634.75 294,839.21 18,217,771.93 No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~Month~~Loans ~~Loan~~No ~~First~~of ~~Original~~Loans ~~Loan~~No ~~Entered~~of ~~Payment~~Loans ~~LTV~~Principal atBalance Principal ~~Group~~Balance ~~Number~~Principal ~~REO~~Balance ~~Date~~Principal ~~State~~Balance ~~Origination~~Principal Balance No0-29 ~~REO~~Days ~~loans~~0.000000% ~~this~~0.000000% ~~period~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.316258% 0.000000% 0.035575% 0.000000% 1.351832% 1.406787% 0.000000% 0.024407% 0.000000% 1.431195% 60 Days 0.711491% 0.000000% 0.035575% 0.000000% 0.747065% 0.598348% 0.000000% 0.067922% 0.000000% 0.666270% 90 Days 0.249022% 0.000000% 0.426894% 0.000000% 0.675916% 0.117801% 0.000000% 0.584985% 0.000000% 0.702786% 120 Days 0.284596% 0.000000% 0.355745% 0.000000% 0.640342% 0.239096% 0.000000% 0.436850% 0.000000% 0.675945% 150 Days 0.213447% 0.035575% 0.142298% 0.071149% 0.462469% 0.064549% 0.065431% 0.112739% 0.068147% 0.310866% 180+ Days 0.498043% 0.035575% 0.071149% 0.000000% 0.604767% 0.324673% 0.007356% 0.091621% 0.000000% 0.423650% Totals 3.272857% 0.071149% 1.067236% 0.071149% 4.482391% 2.751255% 0.072786% 1.318524% 0.068147% 4.210712%

~~REO~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in REO during~~ Current Period ~~(continued)~~Class ~~Current~~A ~~Paid~~Insufficient ~~Current~~Funds ~~Approximate~~0.00 ~~Loan~~ Principal ~~To Months Loan Delinquent Group Number~~ Balance ~~Date~~of ~~Delinquent~~Contaminated ~~Rate~~Properties ~~Interest~~0.00 NoPeriodic ~~REO~~Advance ~~loans this period~~228,283.84

~~Summary~~Delinquency 12Status ~~Month~~By ~~Foreclosure~~Group History*DELINQUENT ~~New~~BANKRUPTCY ~~Foreclosure~~FORECLOSURE REO TOTAL Group 1 No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inNo ~~Foreclosure~~of 8Loans ~~Oct~~No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 0 0 0 0 0.~~000%~~00 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~0.00 130 Days 21 0 0 0 21 3,~~566~~996,~~390~~849.36 0.00 ~~Nov-04~~0.00 0.~~000%~~00 ~~Current~~3,996,849.36 ~~Principal~~60 ~~Balance~~Days 11 0 1 0 12 1,~~562~~738,~~592~~598.4430 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~293,866.82 0.~~000%~~00 ~~Current~~2,032,465.12 ~~Foreclosure~~90 ~~Total~~Days ~~Feb-05~~1 0 10 0 11 230,400.~~000%~~00 ~~Loans~~0.00 in2,054,607.75 ~~Foreclosure~~0.00 2,285,007.75 120 Days 3 0 8 ~~Mar-05~~0 11 822,595.49 0.~~000%~~00 ~~Original~~1,413,189.94 ~~Principal~~0.00 ~~Balance~~2,235,785.43 150 Days 0 1 2 2 5 0.00 283,~~566~~087.10 350,~~390~~621.46 294,839.21 928,547.77 180+ Days 0 0 2 0 2 0.00 ~~Apr-05~~0.00 396,401.10 0.~~000%~~00 ~~Current~~396,401.10 ~~Principal~~Totals ~~Balance~~36 1 23 2 62 6,~~562~~788,~~592~~443.4415 ~~May~~283,087.10 4,508,687.07 294,839.21 11,875,056.53 0-0529 Days 0.~~000~~000000% ~~Jun-05~~0.000000% 0.~~000~~000000% ~~Jul-05~~0.000000% 0.~~000~~000000% ~~Aug-05~~0.000000% 0.~~000~~000000% ~~Sep-05~~0.000000% 30 Days 1.365410% 0.~~312~~000000% *The0.000000% ~~text~~0.000000% ~~reported~~1.365410% in1.382611% ~~the~~0.000000% ~~above~~0.000000% ~~table~~0.000000% is1.382611% ~~presented~~60 ~~graphically~~Days on0.715215% ~~the~~0.000000% ~~monthly~~0.065020% ~~bond~~0.000000% ~~remittance~~0.780234% ~~report~~0.601425% ~~The~~0.000000% ~~monthly~~0.101656% ~~bond~~0.000000% ~~remittance~~0.703081% ~~report~~90 ~~can~~Days be0.065020% ~~viewed~~0.000000% ~~online~~0.650195% at0.000000% ~~www~~0.~~ctslink~~715215% 0.~~com~~079701% 0.000000% ~~Group~~0.710741% 10.000000% 120.790442% ~~Month~~120 ~~Foreclosure~~Days History*0.195059% ~~New~~0.000000% ~~Foreclosure~~0.520156% ~~Loans~~0.000000% ~~Month~~0.715215% ~~Foreclosure~~0.284557% ~~Percentage~~0.000000% ~~Loans~~0.488858% in0.000000% ~~Foreclosure~~0.773415% 5150 ~~Oct-04~~Days 0.~~000~~000000% ~~Original~~0.065020% ~~Principal~~0.130039% ~~Balance~~0.130039% ~~1,035,550~~0.00325098% ~~Nov-04~~0.000000% 0.~~000~~097927% ~~Current~~0.121289% ~~Principal~~0.101992% ~~Balance~~0.321208% ~~1,032,843~~180+ Days 0.74000000% ~~Dec-04~~0.000000% 0.~~000~~130039% ~~Jan-05~~0.000000% 0.~~000~~130039% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~0.137125% ~~Feb-05~~0.000000% 0.~~000~~137125% ~~Loans~~Totals in2.340702% ~~Foreclosure~~0.065020% 51.495449% ~~Mar-05~~0.130039% 4.031209% 2.348294% 0.~~000~~097927% ~~Original~~1.559669% 0.101992% 4.107883% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance ~~1,035,550~~Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 ~~Apr-05~~0.00 0.~~000%~~00 ~~Current~~0.00 ~~Principal~~30 ~~Balance~~Days 11 0 1 0 12 937,~~032,843~~933.7420 ~~May-05~~ 0.~~000%~~00 ~~Jun-05~~105,599.70 0.~~000%~~00 ~~Jul-05~~1,043,532.90 60 Days 5 0~~.000%~~ ~~Aug-05~~0 0 5 222,308.~~000%~~46 ~~Sep-05~~0.00 0.00 0.00 222,308%.46 *The90 ~~text~~Days ~~reported~~6 in0 ~~the~~1 ~~above~~0 ~~table~~7 is279,270.32 ~~presented~~0.00 ~~graphically~~106,645.62 on0.00 ~~the~~385,915.94 ~~monthly~~120 ~~bond~~Days ~~remittance~~3 ~~report~~0 1 0 4 79,733.28 ~~The~~0.00 ~~monthly~~52,052.64 ~~bond~~0.00 ~~remittance~~131,785.92 ~~report~~150 ~~can~~Days be6 ~~viewed~~0 ~~online~~2 at0 ~~www~~8 279,274.~~ctslink~~38 0.~~com~~00 137,147.77 ~~Group~~0.00 2416,422.15 180+ Days 12 ~~Month~~1 ~~Foreclosure~~0 History*0 ~~New~~13 ~~Foreclosure~~741,412.62 ~~Loans~~31,824.89 ~~Month~~0.00 ~~Foreclosure~~0.00 ~~Percentage~~773,237.51 ~~Loans~~Totals in43 ~~Foreclosure~~1 5 0 49 2,539,932.26 ~~Oct~~31,824.89 401,445.73 0.00 2,973,202.88 0-0429 Days 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.000000% ~~145,840~~0.00000000% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~30 ~~Balance~~Days ~~145,544~~1.80171459% ~~Dec-04~~0.000000% 0.~~000~~106496% ~~Jan-05~~0.000000% 1.277955% 1.848509% 0.~~000~~000000% ~~Current~~0.208119% ~~Foreclosure~~0.000000% ~~Total~~2.056628% ~~Feb-05~~60 Days 0.~~000~~532481% ~~Loans~~0.000000% in0.000000% ~~Foreclosure~~0.000000% 20.532481% ~~Mar-05~~0.438133% 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.438133% ~~145,840~~90 Days 0.00638978% ~~Apr-05~~0.000000% 0.~~000~~106496% ~~Current~~0.000000% ~~Principal~~0.745474% ~~Balance~~0.550395% ~~145,544~~0.80000000% ~~May-05~~0.210181% 0.~~000~~000000% ~~Jun-05~~0.760575% 120 Days 0.~~000~~319489% ~~Jul-05~~0.000000% 0.~~000~~106496% ~~Aug-05~~0.000000% 0.~~000~~425985% ~~Sep-05~~0.157141% 0.~~258~~000000% *The0.102587% ~~text~~0.000000% ~~reported~~0.259728% in150 ~~the~~Days ~~above~~0.638978% ~~table~~0.000000% is0.212993% ~~presented~~0.000000% ~~graphically~~0.851970% on0.550403% ~~the~~0.000000% ~~monthly~~0.270295% ~~bond~~0.000000% ~~remittance~~0.820698% ~~report~~180+ Days 1.277955% ~~The~~0.106496% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~1.384452% ~~report~~1.461200% ~~can~~0.062722% be0.000000% ~~viewed~~0.000000% ~~online~~1.523921% atTotals ~~www~~4.~~ctslink~~579340% 0.~~com~~106496% 0.532481% 0.000000% 5.218317% 5.005780% 0.062722% 0.791182% 0.000000% 5.859683% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 3 12No ~~Month~~of ~~Foreclosure~~Loans History*No ~~New~~of ~~Foreclosure~~Loans No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inPrincipal ~~Foreclosure~~Balance 1Principal ~~Oct~~Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 0 0 0 0 0.~~000%~~00 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~0.00 ~~385~~30 Days 2 0 0 0 2 901,~~000~~750.48 0.00 ~~Nov-04~~0.00 0.~~000%~~00 ~~Current~~901,750.48 ~~Principal~~60 ~~Balance~~Days ~~384~~1 0 0 0 1 370,~~203~~631.69 0.00 0.00 0.00 370,631.69 90 ~~Dec~~Days 0 0 1 0 1 0.00 0.00 369,701.95 0.00 369,701.95 120 Days 0 0 1 0 1 0.00 0.00 424,800.00 0.00 424,800.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 1 0 0 0 1 530,486.48 0.00 0.00 0.00 530,486.48 Totals 4 0 2 0 6 1,802,868.65 0.00 794,501.95 0.00 2,597,370.60 0-0429 Days 0.~~000~~000000% ~~Jan-05~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Loans~~30 inDays ~~Foreclosure~~1.104972% 0.000000% 0.000000% 0.000000% 1.104972% ~~Mar-05~~1.159802% 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~0.000000% ~~Balance~~1.159802% ~~385,000~~60 Days 0.00552486% ~~Apr-05~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.552486% ~~Balance~~0.476694% ~~384,203~~0.000000% 0.000000% 0.000000% 0.476694% 90 ~~May-05~~Days 0.~~000~~000000% ~~Jun-05~~0.000000% 0.~~000~~552486% ~~Jul-05~~0.000000% 0.~~000~~552486% ~~Aug-05~~0.000000% 0.~~000~~000000% ~~Sep-05~~0.475499% 0.~~414~~000000% *The0.475499% ~~text~~120 ~~reported~~Days in0.000000% ~~the~~0.000000% ~~above~~0.552486% ~~table~~0.000000% is0.552486% ~~presented~~0.000000% ~~graphically~~0.000000% on0.546364% ~~the~~0.000000% ~~monthly~~0.546364% ~~bond~~150 ~~remittance~~Days ~~report~~0.000000% ~~The~~0.000000% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.000000% ~~report~~0.000000% ~~can~~0.000000% be0.000000% ~~viewed~~0.000000% ~~online~~0.000000% at180+ ~~www~~Days 0.~~ctslink~~552486% 0.~~com~~000000% 0.000000% 0.000000% 0.552486% 0.682294% 0.000000% 0.000000% 0.000000% 0.682294% Totals 2.209945% 0.000000% 1.104972% 0.000000% 3.314917% 2.318791% 0.000000% 1.021863% 0.000000% 3.340654% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 4 12No ~~Month~~of ~~Foreclosure~~Loans History*No ~~New~~of ~~Foreclosure~~Loans No of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~Loans No of Loans inPrincipal ~~Foreclosure~~Balance 0Principal ~~Oct~~Balance Principal Balance Principal Balance Principal Balance 0-0429 Days 0 0 0 0 0.~~000%~~00 ~~Original~~0.00 ~~Principal~~0.00 ~~Balance~~0.00 30 Days 3 0 0 0 3 249,974.69 0.00 ~~Nov-04~~0.00 0.~~000%~~00 ~~Current~~249,974.69 ~~Principal~~60 ~~Balance~~Days 3 0 0 0 3 257,231.78 0.00 ~~Dec~~0.00 0.00 257,231.78 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 2 0 0 0 2 132,125.12 0.00 0.00 0.00 132,125.12 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 1 0 0 0 1 132,810.33 0.00 0.00 0.00 132,810.33 Totals 9 0 0 0 9 772,141.92 0.00 0.00 0.00 772,141.92 0-0429 Days 0.~~000~~000000% ~~Jan-05~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Foreclosure~~0.000000% ~~Total~~0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Loans~~30 inDays ~~Foreclosure~~1.960784% 0.000000% ~~Mar-05~~0.000000% 0.~~000~~000000% ~~Original~~1.960784% ~~Principal~~1.657340% ~~Balance~~0.000000% 0.00000000% ~~Apr-05~~0.000000% 1.657340% 60 Days 1.960784% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.000000% ~~Balance~~1.960784% 1.705455% 0.00000000% ~~May-05~~0.000000% 0.~~000~~000000% ~~Jun-05~~1.705455% 90 Days 0.~~000~~000000% ~~Jul-05~~0.000000% 0.~~000~~000000% ~~Aug-05~~0.000000% 0.~~000~~000000% ~~Sep-05~~0.000000% 0.~~000~~000000% *The0.000000% ~~text~~0.000000% ~~reported~~0.000000% in120 ~~the~~Days ~~above~~1.307190% ~~table~~0.000000% is0.000000% ~~presented~~0.000000% ~~graphically~~1.307190% on0.875994% ~~the~~0.000000% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.875994% ~~report~~150 Days 0.000000% ~~The~~0.000000% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.000000% ~~report~~0.000000% ~~can~~0.000000% be0.000000% ~~viewed~~0.000000% ~~online~~0.000000% at180+ ~~www~~Days 0.~~ctslink~~653595% 0.~~com~~000000% 0.000000% 0.000000% 0.653595% 0.880537% 0.000000% 0.000000% 0.000000% 0.880537% Totals 5.882353% 0.000000% 0.000000% 0.000000% 5.882353% 5.119326% 0.000000% 0.000000% 0.000000% 5.119326%

~~Foreclosure~~SUBORDINATION ~~Loan~~LEVEL/CREDIT ~~Detail~~ENHANCEMENT/CLASS -PERCENTAGE ~~All~~AND ~~Mortgage~~PREPAYMENT ~~Loans~~PERCENTAGE inCurrent ~~Foreclosure~~Original ~~during~~$ Original % Current ~~Period~~$ ~~Month~~Current ~~Loan~~% ~~First~~Class% ~~Original~~Prepayment% ~~Loan~~Class ~~Entered~~A1-B ~~Payment~~247,661,084.00 ~~LTV~~39.47708165% at204,316,494.52 ~~Principal~~47.24060922% ~~Group~~10.551934% ~~Number~~0.000000% FCClass ~~Date~~R ~~State~~142,409,084.00 ~~Origination~~22.69995329% ~~Balance~~142,411,671.97 ~~Group~~32.92741567% 10.000000% ~~1000318463~~0.000000% ~~Sep-2005~~Class 01M-~~Jan-2005~~1 ~~CA 85~~117,315,084.00 ~~242~~18.69997932% 117,~~250~~317,671.0097 ~~Group~~27.12535916% 15.802057% ~~1000360011~~0.000000% ~~Sep-2005~~Class 01M-~~Feb-2005~~2 ~~IL 80~~96,612,084.00 ~~128~~15.39992908% 96,~~000~~614,671.0097 ~~Group~~22.33855849% 14.786801% ~~1000374869~~0.000000% ~~Sep-2005~~Class 01M-~~Feb-2005~~3 ~~CO 85~~84,065,084.00 ~~246~~13.39994210% 84,~~500~~067,671.0097 ~~Group~~19.43753023% 12.901028% ~~1000385748~~0.000000% ~~Sep-2005~~Class 01M-~~Feb-2005~~4 ~~TX 95~~72,459,084.00 7011.54995016% 72,~~300~~461,671.0097 ~~Group~~16.75407332% 12.683457% ~~1000389887~~0.000000% ~~Sep-2005~~Class 01B-~~Feb-2005~~1 ~~CA 85~~23,837,084.00 ~~348~~3.79962203% 23,~~500~~839,671.0097 ~~Group~~5.51203969% 21.450630% ~~1000357556~~0.000000% ~~Sep-2005~~Class 01B-~~Feb-2005~~2 ~~TX 80~~14,113,084.00 792.24962017% 14,~~440~~115,671.0097 ~~Group~~3.26372545% 2.248314% ~~1000371204~~0.000000% ~~Sep-2005~~Class 01B-~~Feb-2005~~3 ~~TX 80~~7,212,084.00 661.14960342% 7,~~400~~214,671.97 1.66812523% 1.595600% 0.000000% Class P 7,211,984.00 ~~Group~~1.14958748% 37,214,571.97 ~~1000400937~~1.66810211% ~~Sep-2005~~0.000023% ~~01-Feb-2005~~0.000000% CAClass 77CE 0.00 ~~385,000~~0.00000000% 0.00 0.00000000% 1.668102% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure.

~~Foreclosure~~180+ ~~Loan~~Delinquency ~~Detail~~Summary -Summary ~~All~~Group ~~Mortgage~~1 ~~Loans~~Days inNumber ~~Foreclosure~~of ~~during~~Aggregate ~~Current~~Percentage ~~Period~~of ~~(continued)~~Number ~~Current~~of ~~Paid~~Aggregate ~~Current~~Percentage ~~Approximate~~of ~~Loan Principal To Months Loan~~ Delinquent ~~Group~~Loans ~~Number~~Outstanding Balance(%) ~~Date~~Loans ~~Delinquent~~Oustanding ~~Rate~~Balance(%) ~~Interest~~Balance($) ~~Group~~Balance($) 1180 ~~1000318463 241,505.82 01~~-~~Apr-2005~~ 3209 ~~7.375%~~ 6~~,907.24~~ ~~Group~~ 1 ~~1000360011 127~~,~~854~~134,489.4390 ~~01-Mar-2005 4 8~~0.~~825%~~262 ~~5,314.21 Group~~ 1 ~~1000374869~~ 245,947.73 ~~01-Apr-2005 3 7~~0.~~500%~~085 ~~7,162.55~~210 ~~Group~~- 1239 ~~1000385748~~11 70698,~~081~~445.7952 ~~01-Jun-2005 1 8~~0.~~450%~~161 1~~,391.99~~ ~~Group 1 1000389887 347~~150,453.9737 ~~01-Apr-2005 3 6~~0.~~000%~~052 ~~7,946.26~~Total ~~Group~~17 ~~2 1000357556 79~~1,~~293.85 01-May-2005 2 8.475% 2~~832,~~105~~935.9042 ~~Group 2 1000371204 66,250~~0.95423 ~~01-May-2005~~ 2 ~~8.925% 1~~396,~~858~~401.9410 ~~Group 3 1000400937 384,203~~0.~~90 01-Apr-2005 3 7.900% 11,829.60~~137

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~Fixed~~3 &Group ~~Arm~~2 ~~Weighted~~Number ~~Average~~of ~~Gross~~Aggregate ~~Coupon~~Percentage ~~7.210395%~~of ~~Weighted~~Days ~~Average~~Number ~~Net~~of ~~Coupon~~Aggregate ~~6.710394%~~Percentage ~~Weighted~~of ~~Average~~Loans ~~Pass-Through~~Oustanding ~~Rate 6.687894% Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~335~~Delinquent ~~Beginning Scheduled Collateral Loan Count 3,309 Number Of~~ Loans ~~Paid~~Outstanding ~~In Full 129 Ending Scheduled Collateral Loan Count 3,180 Beginning Scheduled Collateral~~ Balance(%) ~~527,174,219.90 Ending Scheduled Collateral~~ Balance($) ~~501,201,589.91 Ending Actual Collateral~~ Balance($) at180 31-~~Aug-2005~~ ~~501,332,909.77~~209 ~~Monthly P&I Constant~~ 3 225,~~462,446~~245.1836 ~~Special Servicing Fee~~ 0.00444 ~~Prepayment~~1 ~~Penalties 597~~530,~~035~~486.7048 ~~Realized Loss Amount~~ 0.00682 ~~Cumulative~~210 ~~Realized~~- ~~Loss~~239 ~~0.00~~10 ~~Scheduled Principal 293~~547,~~620~~992.6515 ~~Unscheduled Principal 25,679,009~~1.34080 ~~Required Overcollateralization Amount~~ 0~~.00~~ ~~Overcollateralized Increase Amount~~ 0.00 ~~Overcollateralized reduction Amount~~ 0.00000 ~~Specified~~Total ~~O/C~~13 ~~Amount 7~~773,~~214,571~~237.9751 ~~Overcollateralized~~1.524 ~~Amount~~1 7530,~~214,571~~486.9748 ~~Overcollateralized Deficiency Amount~~ 0.~~00 Base Overcollateralized Amount 0.00~~682

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~(continued) ~~Mixed~~Group ~~Fixed~~4 &Days ~~Arm~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Coupon~~Percentage ~~Rate~~of ~~7.210395%~~Delinquent Weighted Average Net Rate 6.710394% Weighted Average Pass Through Rate 6.687894% Weighted Average Maturity 335 Record Date 08/31/2005 Principal and Interest Constant 3,462,446.18 Beginning Loan Count 3,309 Loans ~~Paid~~Outstanding ~~in Full 129 Ending Loan Count 3,180 Beginning Scheduled~~ Balance(%) ~~527,174,219.90 Ending Scheduled~~ Balance($) ~~501,201,589.91~~180 ~~Ending Actual Balance at 31~~-~~Aug-2005~~ ~~501,332,909.77~~209 ~~Scheduled~~1 ~~Principal 293~~132,~~620~~810.6533 ~~Unscheduled Principal 25,679,009~~0.34881 ~~Scheduled~~210 ~~Interest~~- ~~3,168,825.53~~239 ~~Servicing Fee 219,655.93 Master Servicing Fee 3,294.84 Trustee Fee~~ 0~~.00~~ ~~FRY Amount~~ 0.00 ~~Special Hazard Fee~~ 0.00000 ~~Other~~Total ~~Fee~~1 6132,~~589~~810.6833 ~~Pool Insurance Fee~~ 0.00881 ~~Spread~~This 1report ~~0.00~~includes ~~Spread~~all 2loans ~~0.00~~greater ~~Spread~~than 3180 ~~0.00~~days ~~Net~~delinquent ~~Interest~~regardless ~~2,939,285.08 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage~~ of ~~Cumulative~~status ~~Losses 0.0000 Special Servicing Fee 0.00 Prepayment Penalties 597~~(REO,~~035.70~~ ~~Required Overcollateralized Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized Reduction Amount 0.00 Specified O/C Amount 7~~Foreclosure,~~214,571.97~~ ~~Overcollateralized Amount 7,214,571~~Bankruptcy).~~97 Overcollateralized Deficiency Amount 0.00 Base Overcollateralization Amount 0.00~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 ~~Credit~~Month ~~Enhancement~~REO History* New REO Loans Month REO Percentage: Loans in REO 2 Jan-05 0.~~284140~~000% ~~Overcollateralization~~Original ~~Increase~~Principal ~~Amount:~~Balance 0296,000.00 ~~Overcollateralization~~Feb-05 ~~Reduction~~0.000% ~~Amount:~~Current Principal Balance 294,839.21 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 2 Jun-05 0.000% Original Principal Balance 296,000.00 ~~Overcollateralization~~Jul-05 ~~Target~~0.000% ~~Amount:~~Current 7Principal Balance 294,~~214~~839.21 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.068% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jan-05 0.000% Original Principal Balance 296,~~571~~000.9700 ~~Required~~Feb-05 ~~Overcollateralization~~0.000% ~~Amount:~~Current 7Principal Balance 294,~~214~~839.21 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 2 Jun-05 0.000% Original Principal Balance 296,~~571~~000.9700 Jul-05 0.000% Current Principal Balance 294,839.21 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.102% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 1Loans ~~Group~~in 2REO ~~Group~~during 3Current ~~Collateral~~Period ~~Description~~Month Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.934371 9.189636 6.676972 Weighted Average Net Rate 6.434371 8.689636 6.176972 Weighted Average Maturity 352 228 352 Beginning Loan ~~Count~~First ~~1,834~~Original ~~1,060 228 Loans Paid In Full 82 24 12 Ending~~ Loan ~~Count~~Entered ~~1,752~~Payment ~~1,036~~LTV ~~216~~at ~~Beginning~~Principal ~~Scheduled~~Group ~~Balance~~Number ~~353,886,459.28~~REO ~~57,567,400.23~~Date ~~97,743,018.87~~State ~~Ending~~Origination ~~Scheduled~~ Balance ~~335,137,788.11~~Group ~~56,323,249.16~~1 ~~92,760,598.82~~1000333077 ~~Record Date 08/31/~~Dec-2005 ~~08/31/~~01-Jan-2005 ~~08/31/2005~~TX Principal And Interest Constant 2,244,493.98 480,097.72 588,501.33 Scheduled Principal 199,510.72 39,244.86 44,645.17 Unscheduled Principal 18,549,160.45 1,204,906.21 4,937,774.88 Scheduled Interest 2,044,983.26 440,852.86 543,856.16 Servicing Fees 147,452.69 23,986.42 40,726.26 Master Servicing Fees 2,211.79 359.80 ~~610~~.~~89 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 4~~72,~~423~~000.~~58 719.59 1,221.79 Pool Insurance Fee 0.~~00 ~~0.00~~Group ~~0.00 Spread~~ 1 ~~0.00~~1000391857 ~~0.00~~Dec-2005 ~~0.00~~01-Feb-2005 ~~Spread~~TX ~~2 0~~80.00 ~~0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1~~224,~~890,895~~000.~~20 415,787.05 501,297.22 Realized Loss Amount 0.~~00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.411871 8.667136 6.154472

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 4Loans ~~Total~~in ~~Collateral~~REO ~~Description~~during ~~Fixed~~Current ~~15/30~~Period &(continued) ~~ARM~~Current ~~Mixed~~Paid ~~Fixed~~Current &Approximate ~~Arm Weighted Average Coupon Rate 9.287241 7.210395 Weighted Average Net Rate 8.787241 6.710394 Weighted Average Maturity 198 335 Beginning~~ Loan ~~Count~~Principal ~~187~~To ~~3,309~~Months ~~Loans Paid In Full 11 129 Ending~~ Loan ~~Count~~Delinquent ~~176~~Group ~~3,180~~Number ~~Beginning Scheduled~~ Balance ~~17,977,341.52 527,174,219.90 Ending scheduled Balance 16,979,953.82 501,201,589.91 Record~~ Date ~~08/31/2005~~Delinquent ~~08/31/2005~~Rate ~~Principal And~~ Interest ~~Constant~~Group ~~149,353.15~~1 ~~3,462,446.18~~1000333077 ~~Scheduled Principal 10~~71,~~219~~609.9068 ~~293,620.65~~01-May-2005 ~~Unscheduled~~5 ~~Principal 987,167~~5.80600% 252,~~679,009~~123.3428 ~~Scheduled~~Group ~~Interest~~1 ~~139,133.25~~1000391857 3223,~~168,825~~229.53 ~~Servicing~~01-May-2005 ~~Fees~~5 ~~7,490.56 219,655.93 Master Servicing Fees 112.36 3,294.84 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 224.72~~ 6~~,589~~.68800% ~~Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 131~~8,~~305~~181.61 2,939,285.08 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 8.764741 6.68789495

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Prepayment~~Summary ~~Detail~~12 -Month ~~Prepayments~~Foreclosure ~~during~~History* ~~Current~~New ~~Period~~Foreclosure ~~Summary~~Loans Month Foreclosure Percentage Loans ~~Paid~~in InForeclosure ~~Full~~13 ~~Repurchased~~Jan-05 ~~Loans~~0.000% Original ~~Current~~Principal ~~Original~~Balance 2,760,380.00 Feb-05 0.000% Current Principal ~~Principal~~Balance ~~Principal~~2,748,964.77 ~~Principal~~Mar-05 ~~Group~~0.000% ~~Count~~Apr-05 ~~Balance~~0.000% ~~Balance~~Current ~~Count~~Foreclosure ~~Balance~~Total ~~Balance~~May-05 ~~Group~~0.000% 1Loans 82in 18Foreclosure 30 Jun-05 0.000% Original Principal Balance 5,~~639~~725,~~270~~222.00 18Jul-05 0.000% Current Principal Balance 5,~~552~~704,~~873~~634.8775 Aug-05 0.000% Sep-05 0.00312% Oct-05 0.00755% ~~Group~~Nov-05 20.740% 24Dec-05 1.319% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 11 Jan-05 0.000% Original Principal Balance 2,~~207~~281,~~527~~420.00 1Feb-05 0.000% Current Principal Balance 2,~~202~~272,~~634~~617.3720 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.00000% ~~Group~~Loans 3in 12Foreclosure 23 Jun-05 0.000% Original Principal Balance 4,~~961~~525,~~700~~132.00 Jul-05 0.000% Current Principal Balance 4,~~941~~508,~~028~~687.2807 Aug-05 0.000% Sep-05 0.00308% Oct-05 0.00885% Nov-05 0.872% Dec-05 1.560% *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 42 1112 ~~991~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 107,~~859~~000.00 ~~988~~Feb-05 0.000% Current Principal Balance 106,~~283~~645.5462 Mar-05 0.000% Apr-05 0.00000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 5 Jun-05 0.000% Original Principal Balance 403,330.00 ~~Total~~Jul-05 ~~129~~0.000% 25Current Principal Balance 401,~~800~~445.73 Aug-05 0.000% Sep-05 0.258% Oct-05 0.736% Nov-05 0.563% Dec-05 0.791% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 371,~~356~~960.00 25Feb-05 0.000% Current Principal Balance 369,~~684~~701.95 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 2 Jun-05 0.000% Original Principal Balance 796,~~820~~760.0600 Jul-05 0.000% Current Principal Balance 794,501.95 Aug-05 0.000% Sep-05 0.414% Oct-05 0.428% Nov-05 0.510% Dec-05 1.022% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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.

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~(continued)~~Month ~~Summary~~Loan ~~Substitution~~First ~~Loans~~Original ~~Liquidated~~Loan ~~Loans~~Entered ~~Curtailments~~Payment ~~Original~~LTV ~~Current~~at ~~Original~~Principal ~~Current~~Group ~~Principal~~Number ~~Principal~~FC ~~Principal~~Date ~~Principal~~State ~~Curtailment~~Origination Balance Group ~~Count~~1 ~~Balance~~1000273610 ~~Balance~~Dec-2005 ~~Count~~01-Jan-2005 ~~Balance~~IL ~~Balance~~80.00 ~~Amount~~64,320.00 Group 1 01000301027 0Dec-2005 01-Feb-2005 IL 80.00 088,000.00 0Group 01 1000306965 Dec-2005 01-Jan-2005 CA 90.00 0202,500.00 7Group 1 1000308192 Oct-2005 01-Jan-2005 IL 80.00 119,~~632~~920.4600 Group 21 01000308248 0Dec-2005 01-Jan-2005 FL 75.00 0219,000.00 0Group 01 1000311512 Oct-2005 01-Jan-2005 CA 80.00 0312,000.00 2Group 1 1000324909 Dec-2005 01-Jan-2005 CO 95.00 193,~~826~~800.9900 Group 31 01000325102 0Oct-2005 01-Jan-2005 CO 80.00 0150,812.00 0Group 01 1000327463 Dec-2005 01-Feb-2005 IL 80.00 0304,000.00 ~~(618~~Group 1 1000330951 Dec-2005 01-Jan-2005 CA 80.~~53)~~00 292,000.00 Group 41 01000335484 0Dec-2005 01-Jan-2005 CA 80.00 0304,000.00 0Group 01 1000336711 Oct-2005 01-Jan-2005 IL 80.00 0164,720.00 ~~(669~~Group 1 1000337914 Oct-2005 01-Feb-2005 FL 90.~~41)~~00 ~~Total~~126,000.00 0Group 01 1000345654 Oct-2005 01-Feb-2005 CA 80.00 0295,760.00 0Group 01 1000347410 Oct-2005 01-Jan-2005 IL 80.00 0232,000.00 9Group 1 1000360381 Dec-2005 01-Feb-2005 IL 100.00 150,~~171~~000.5100 Group 1 1000366343 Dec-2005 01-Feb-2005 CA 73.44 235,000.00 Group 1 1000372834 Nov-2005 01-Feb-2005 WA 80.00 224,000.00 Group 1 1000374296 Dec-2005 01-Feb-2005 CA 80.00 228,800.00 Group 1 1000374869 Sep-2005 01-Feb-2005 CO 85.00 246,500.00 Group 1 1000392937 Nov-2005 01-Feb-2005 FL 80.00 123,200.00 Group 1 1000407529 Nov-2005 01-Feb-2005 IL 80.00 90,400.00 Group 1 1000410220 Oct-2005 01-Mar-2005 IL 80.00 158,400.00 Group 2 1000267220 Oct-2005 01-Jan-2005 TX 80.00 57,600.00 Group 2 1000279818 Oct-2005 01-Dec-2004 TX 80.00 80,000.00 Group 2 1000302433 Dec-2005 01-Jan-2005 TX 79.26 107,000.00 Group 2 1000307382 Oct-2005 01-Jan-2005 TX 80.00 106,480.00 Group 2 1000322457 Nov-2005 01-Jan-2005 IN 95.00 52,250.00 Group 3 1000310656 Dec-2005 01-Jan-2005 CA 80.00 371,960.00 Group 3 1000364699 Nov-2005 01-Feb-2005 CA 90.00 424,800.00

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period ~~First~~(continued) ~~Original~~Current ~~Loan~~Paid ~~LTV~~Current atApproximate ~~Payment~~Loan Principal ~~Prepayment~~To ~~Group~~Months ~~Number~~Loan ~~State~~Delinquent ~~Origination~~Group ~~Date~~Number Balance ~~Amount~~Date ~~Group~~Delinquent 1Rate ~~1000267152~~Interest ~~CA 86.72 01-Dec-2004 252,350.00 250,505.34~~ Group 1 ~~1000275533~~1000273610 ~~CA 65.61 01-Jan-2005 187~~64,~~000~~011.0076 ~~185,368.98 Group 1 1000277322 CA 80.00~~ 01-~~Jan~~Jul-2005 ~~136,000.00~~3 ~~134,737~~8.~~71 Group 1 1000282643 CA 80.00 01-Dec-2004 212,~~000~~.00~~% ~~210,212.47 Group~~ 1 ~~1000283688 FL 90.00 01-Jan-2005 256~~,~~500~~997.0053 ~~254,447.46~~ Group 1 ~~1000295478~~1000301027 ~~CA 84.13 01-Jan-2005 265~~87,~~000~~449.0024 ~~265,000.00 Group 1 1000299809 CA 80.00~~ 01-~~Dec~~Jul-~~2004 216,000.00 215,919.71 Group 1 1000302679 FL 80.00 01-Jan-~~2005 ~~264,000.00~~3 ~~264,000~~7.00400% ~~Group 1 1000307102 AZ 90.00 01-Jan-2005 202~~2,~~500~~510.0011 ~~200,815.87~~ Group 1 ~~1000308642~~1000306965 ~~CA 80.00 01-Jan-2005 223~~201,~~920~~238.0095 ~~223,920.00 Group 1 1000309889 FL 80.00~~ 01-~~Jan~~Jul-2005 ~~149,600.00~~3 ~~148,568~~7.33250% ~~Group 1 1000309890 FL 80.00 01-Jan-2005 96~~5,~~000~~651.0023 ~~96,000.00~~ Group 1 ~~1000311174~~1000308192 ~~CA 95.00 01-Jan-2005 285~~119,~~000~~476.0005 ~~285,000.00 Group 1 1000311264 CO 80.00~~ 01-~~Jan~~May-2005 ~~172,000.00~~5 ~~170,924~~7.72575% ~~Group 1 1000311411 IL 79.50 01-Feb-2005 159~~4,~~000~~919.0056 ~~157,741.30~~ Group 1 ~~1000311781~~1000308248 ~~CA 80.00 01-Jan-2005 272~~218,~~000~~009.0045 ~~270,081.39 Group 1 1000312502 FL 85.00~~ 01-~~Jan~~Jun-2005 ~~191,250.00~~4 ~~189,659~~7.72500% ~~Group 1 1000312670 IL 95.00 01-Dec-2004 52~~7,~~250~~615.0043 ~~51,948.59~~ Group 1 ~~1000313929~~1000311512 ~~CA 80.00 01-Jan-2005 267~~312,~~920.00 265,776.08 Group 1 1000315796 TX 80.00 01-Jan-2005 296,~~000.00 ~~294,461.56 Group 1 1000318070 CA 70.00~~ 01-~~Jan~~Jun-2005 ~~306,600.00~~4 ~~304,601~~6.38000% ~~Group 1 1000318485 IL 79.94 01-Jan-2005 105~~8,~~520~~580.00 ~~104,715.37~~ Group 1 ~~1000320107~~1000324909 ~~CA 80.00 01-Jan-2005 408~~193,~~000~~800.00 ~~402,677.50 Group 1 1000321883 CA 75.00~~ 01-~~Feb~~Jul-2005 ~~150,000.00~~3 ~~149,009~~6.14250% ~~Group 1 1000323289 CA 78.00 01-Jan-2005 292~~4,~~500~~643.0015 ~~290,245.73~~ Group 1 ~~1000323762~~1000325102 ~~TX 90.00 01-Jan-2005 323~~150,~~910~~453.0037 ~~323,910.00 Group 1 1000324583 CA 85.00~~ 01-~~Jan~~Mar-2005 ~~285,600.00~~7 ~~285,478~~7.~~56 Group 1 1000325821 CA 95.00 01-Jan-2005 186,~~200~~.00~~% ~~186~~7,~~200~~535.0061 Group 1 ~~1000326327~~1000327463 ~~CA 80.00 01-Jan-2005 268~~302,~~000~~685.0009 ~~265,906.41 Group 1 1000329599 CA 59.42~~ 01-~~Feb~~Jul-2005 ~~186,000.00~~3 ~~184,786~~7.51725% ~~Group 1 1000332975 CA 80.00 01-Jan-2005 280~~9,~~000~~098.0050 ~~279,921.22~~ Group 1 ~~1000334360~~1000330951 ~~CA 70.00 01-Jan-2005 266~~292,~~700.00 265,555.02 Group 1 1000336496 IL 61.90 01-Jan-2005 130,~~000.00 ~~130,000.00 Group 1 1000337611 IL 80.00~~ 01-~~Jan~~Jul-2005 ~~220,000.00~~3 ~~218,515~~6.34800% ~~Group 1 1000342189 CA 80.00 01-Feb-2005 246~~7,~~400~~665.00 ~~244,374.55~~ Group 1 ~~1000342325~~1000335484 ~~CA 76.81 01-Feb-2005 265~~302,~~000~~572.0019 ~~263,683.34 Group 1 1000343584 CA 80.00~~ 01-~~Feb~~Jul-2005 ~~268,000.00~~3 ~~266,268~~8.72100% ~~Group 1 1000344103 CA 95.00 01-Feb-2005 285~~9,~~000~~568.0009 ~~285,000.00~~ Group 1 ~~1000345126~~1000336711 ~~CA 78.07 01-Jan-2005 324~~163,~~000~~950.0003 ~~320,211.43 Group 1 1000345340 CA 85.00~~ 01-~~Jan~~Jun-2005 ~~242,250.00~~4 ~~240,384~~7.80400% ~~Group 1 1000345519 FL 90.00 01-Jan-2005 180~~5,~~000~~645.0008 ~~178,892.75~~ Group 1 ~~1000346307~~1000337914 ~~CA 80.00 01-Jan-2005 240~~125,~~000~~556.0003 ~~240,000.00 Group 1 1000346655 CA 85.00~~ 01-~~Feb~~Jun-2005 ~~448,800.00~~4 ~~448,800~~7.00845% ~~Group 1 1000346790 AZ 80.00 01-Feb-2005 137~~4,~~600~~602.~~00 136,725.07 Group 1 1000347184 CA 52.60 01-Feb-2005 212,500.00 211,177.~~71 Group 1 ~~1000347937~~1000345654 ~~CA 75.00 01-Feb-2005 292~~293,~~500~~866.~~00 290,606.15 Group 1 1000348613 CA 80.00 01-Feb-2005 218,400.00 216,587.~~82 ~~Group 1 1000350368 CA 85.74~~ 01-~~Feb~~Aug-2005 ~~98,600.00~~2 ~~97,766~~6.40525% ~~Group 1 1000355295 CA 82.03 01-Jan-2005 262~~5,~~500~~893.0048 ~~260,630.16~~ Group 1 ~~1000356184~~1000347410 ~~CA 90.00 01-Feb-2005 180~~231,~~000~~145.0041 ~~180,000.00 Group 1 1000356566 CA 90.00~~ 01-~~Feb~~May-2005 ~~256,500.00~~5 ~~254,973~~7.78600% ~~Group 1 1000357039 CA 80.00 01-Feb-2005 202~~9,~~400~~551.0041 ~~201,098.16~~ Group 1 ~~1000357590~~1000360381 ~~AZ 80.00 01-Feb-2005 184~~149,~~000~~477.~~00 182,442.~~99 ~~Group 1 1000358681 CA 85.00~~ 01-~~Feb~~Jul-2005 ~~340,850~~3 8.00800% ~~338~~5,~~779~~163.4223 Group 1 ~~1000360325~~1000366343 ~~CA 85.00 01-Feb-2005 216~~233,~~750~~824.0092 ~~215,296.45 Group 1 1000361775 CA 84.26~~ 01-~~Feb~~Jul-2005 ~~198,000.00~~3 ~~196,821~~6.90990% ~~Group 1 1000365937 CA 80.00 01-Feb-2005 264~~6,~~000~~312.0015 ~~262,394.69~~ Group 1 ~~1000368918~~1000372834 ~~CA 90.00 01-Feb-2005 198~~223,~~900~~056.0050 ~~198,900.00 Group 1 1000369447 IL 90.00~~ 01-~~Feb~~Jun-2005 ~~288,000.00~~4 ~~286,181~~6.05920% ~~Group 1 1000370304 CA 85.00 01-Feb-2005 263~~7,~~500~~144.0058 ~~261,557.80~~ Group 1 ~~1000370483~~1000374296 ~~CA 74.94 01-Feb-2005 311~~227,~~000~~547.0061 ~~311,000.00 Group 1 1000371226 CA 67.57~~ 01-~~Feb~~Jul-2005 ~~341,250.00~~3 ~~338,921~~6.20850% ~~Group 1 1000371406 CA 75.00 01-Feb-2005 258~~6,~~750~~009.0087 ~~256,912.91~~ Group 1 ~~1000371631~~1000374869 ~~NV 87.93 01-Feb-2005 153~~245,~~000~~947.0073 ~~153,000.00 Group 1 1000371923 IL 56.90~~ 01-~~Feb~~Apr-2005 ~~202,000.00~~6 ~~200,655~~7.~~22 Group 1 1000372148 IL 90.00 01-Feb-2005 229,~~500~~.00~~% ~~228~~11,~~079~~446.4775 Group 1 ~~1000374566~~1000392937 ~~FL 80.00 01-Feb-2005 140~~122,~~000~~676.0003 ~~138,938.10 Group 1 1000374858 CA 77.11~~ 01-~~Feb~~Jun-2005 ~~320,000.00~~4 ~~320,000~~6.00875% ~~Group 1 1000378267 FL 80.00 01-Feb-2005 232~~3,~~000~~901.0074 ~~230,200.45~~ Group 1 ~~1000378650~~1000407529 ~~CA 75.00 01-Feb-2005 322~~90,~~500~~010.0019 ~~320,655.73 Group 1 1000383577 CA 75.72~~ 01-~~Feb~~Jun-2005 ~~157,500.00~~4 ~~156,393~~6.~~51 Group 1 1000383768 CA 80.00 01-Feb-2005 159,200.00 158,132.71 Group 1 1000384770 AZ 80.00 01-Feb-2005 124,~~800~~.00~~% ~~123~~2,~~710~~829.2505 Group 1 ~~1000386851~~1000410220 ~~TX 95.00 01-Feb-2005 114~~157,~~000~~931.0071 ~~113,554.17 Group 1 1000390441 MO 80.00~~ 01-~~Feb~~Jun-2005 ~~85,600.00~~4 ~~85,043~~8.~~57 Group 1 1000393545 IL 81.40 01-Mar-2005~~ 175~~,000.00~~% ~~174~~6,~~040~~050.0739 Group 12 ~~1000394344~~1000267220 ~~CA 94.18 01-Feb-2005 340~~57,~~000~~378.~~00 337,396.45 Group 1 1000398180 CA 70.00 01-Feb-2005 182,000.00 180,833.02 Group 1 1000399899 CA 80.00 01-Feb-2005 272,000.00 270,606.95 Group 1 1000401477 CA~~ 74~~.92~~ 01-~~Feb~~May-2005 ~~236,000.00~~5 ~~234,695~~10.37450% ~~Group 1 1000407361 CA 80.00 01-Feb-2005 276~~3,~~000~~325.0090 ~~276,000.00~~ Group ~~1 1000412525 CA 70.00 01-Mar-2005 127,400.00 126,592.29 Group~~ 2 ~~1000190494~~1000279818 ~~IL 100.00 01-Oct-2004 24~~79,~~867~~769.0003 ~~24,730.17 Group 2 1000204524 CA 100.00~~ 01-~~Oct~~May-2004 60,000.00 59,619.30 Group 2 1000229486 CA 100.00 01-Nov-2004 50,000.00 49,725.45 Group 2 1000231265 CA 100.00 01-Nov-2004 69,400.00 69,087.60 Group 2 1000235281 CA 95.60 01-Nov-2004 100,000.00 99,491.43 Group 2 1000263114 CA 100.00 01-Dec-2004 55,000.00 54,775.95 Group 2 1000275229 CA 100.00 01-Dec-2004 82,800.00 82,469.80 Group 2 1000277535 CA 100.00 01-Jan-2005 ~~34,000.00~~5 ~~33,827~~9.96700% ~~Group 2 1000282890 CA 100.00 01-Dec-2004 53~~4,~~000~~274.0047 ~~52,755.94~~ Group 2 ~~1000299832~~1000302433 ~~CA 100.00 01-Dec-2004 54~~106,~~000~~645.0062 ~~53,746.04 Group 2 1000301252 CA 100.00~~ 01-~~Jan~~Jul-2005 ~~63,000.00~~3 ~~62,664~~9.03800% ~~Group 2 1000302680 FL 100.00 01-Jan-2005 66~~4,~~000~~128.~~00 65,776.~~43 Group 2 ~~1000308664~~1000307382 ~~CA 100.00 01-Jan-2005 55~~105,~~980~~599.0070 ~~55,732.02 Group 2 1000309902 FL 100.00~~ 01-~~Jan~~Sep-2005 ~~24,000.00~~1 ~~23,908~~6.60530% ~~Group 2 1000309913 FL 100.00 01-Jan-2005 37~~1,~~400~~590.0039 ~~37,217.29~~ Group 2 ~~1000309968~~1000322457 ~~IL 100.00 01-Jan-2005 12~~52,~~300~~052.~~00 12,249.~~64 ~~Group 2 1000318496 IL 99.92~~ 01-~~Jan~~Jun-2005 ~~26,380.00~~4 ~~26,267~~8.91425% ~~Group~~ 2 ~~1000327788 CA 100.00 01-Jan-2005 30~~,~~000~~059.0023 ~~29,853.59~~ Group 2 1000337622 IL 100.00 01-Jan-2005 55,000.00 54,802.16 Group 2 1000346318 CA 100.00 01-Jan-2005 60,000.00 59,778.59 Group 2 1000357972 AZ 100.00 01-Feb-2005 46,000.00 45,793.66 Group 2 1000373497 CA 100.00 01-Feb-2005 55,400.00 55,204.37 Group 2 1000374588 FL 100.00 01-Feb-2005 35,000.00 34,850.84 Group 2 1000378548 FL 100.00 01-Feb-2005 58,000.00 57,750.45 Group 3 ~~1000306426~~1000310656 ~~FL 80.00 01-Jan-2005 444~~369,~~000~~701.00 440,581.42 Group 3 1000311400 CA 70.00 01-Jan-2005 371,000.00 367,544.47 Group 3 1000312423 CA 77.16 01-Jan-2005 497,700.00 493,588.49 Group 3 1000321153 CA 80.00 01-Jan-2005 428,000.00 428,000.00 Group 3 1000323054 CA 80.00 01-Jan-2005 412,000.00 412,000.00 Group 3 1000331479 CA 80.00 01-Jan-2005 404,000.00 404,000.00 Group 3 1000361911 CA 80.00 01-Feb-2005 408,000.00 404,083.08 Group 3 1000374881 CA 95~~.00~~ 01-~~Feb~~Jul-2005 ~~389,500.00 386,887.98 Group~~ 3 ~~1000377121 CA 80~~6.00800% ~~01-Feb-2005 504~~9,~~000~~687.0026 ~~504,000.00~~ Group 3 ~~1000381216~~1000364699 ~~CA 80.00 01-Feb-2005 368~~424,~~000~~800.00 ~~365,540.59 Group 3 1000388921 CA 68.87~~ 01-~~Feb~~Jun-2005 ~~365,000.00 363,915.81 Group 3 1000405011 IL 95.00 01-Feb-2005 370,500.00 368,251.57 Group~~ 4 ~~1000306572 FL 100~~7.00250% ~~01-Jan-2005 111~~14,~~000~~337.00 110,579.93 Group 4 1000313930 CA 100.00 01-Jan-2005 66,980.00 66,732.88 Group 4 1000321805 CA 100.00 01-Jan-2005 107,000.00 106,656.49 Group 4 1000323065 CA 100.00 01-Jan-2005 103,000.00 102,620.02 Group 4 1000326349 CA 100.00 01-Jan-2005 67,000.00 66,745.87 Group 4 1000331682 CA 100.00 01-Jan-2005 101,000.00 100,513.88 Group 4 1000333314 CA 100.00 01-Jan-2005 70,000.00 69,700.86 Group 4 1000345250 CA 97.59 01-Jan-2005 81,000.00 80,694.81 Group 4 1000362013 CA 91.76 01-Feb-2005 60,000.00 59,676.67 Group 4 1000366286 CA 100.00 01-Feb-2005 98,879.00 98,425.60 Group 4 1000377626 CA 100.00 01-Feb-2005 126,000.00 125,490.20

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Prepayment~~Summary ~~Loan~~12 ~~Detail~~Month -Bankruptcy ~~Prepayments~~History* ~~during~~New ~~Current~~Bankruptcy ~~Period~~Loans ~~(continued)~~Month ~~Current~~Bankruptcy ~~Loan~~Percentage ~~PIF~~Loans ~~Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 1000267152 Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~7.720%~~Jan-05 ~~360 9 Group 1 1000275533 Loan Paid in Full (1) 6~~0.~~250~~000% ~~360~~Original 8Principal ~~Group~~Balance ~~1 1000277322 Loan Paid in Full (1) 6~~0.~~300%~~00 ~~360~~Feb-05 ~~8 Group 1 1000282643 Loan Paid in Full (1) 6.990% 360 9 Group 1 1000283688 Loan Paid in Full~~ 0 6.~~700~~000% ~~360~~Current 8Principal ~~Group~~Balance ~~1 1000295478 Loan Paid in Full~~ 0 6.~~380%~~00 ~~360~~Mar-05 ~~8 Group 1 1000299809 Loan Paid in Full~~ 0 6.~~100~~000% ~~360~~Apr-05 ~~9 Group 1 1000302679 Loan Paid in Full (1) 6.450% 360 8 Group 1 1000307102 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Current 8Bankruptcy ~~Group~~Total 1May-05 ~~1000308642 Loan Paid in Full~~ 0 5.~~950~~000% ~~360~~Loans ~~8 Group 1 1000309889 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~2 ~~7.750%~~Jun-05 ~~360 8 Group 1 1000309890 Loan Paid in Full (1) 7.050% 360 8 Group 1 1000311174 Loan Paid in Full~~ 0 6.~~740~~005% ~~360~~Original 8Principal ~~Group~~Balance ~~1 1000311264 Loan Paid in Full 0 8~~316,200.~~025%~~00 ~~360~~Jul-05 ~~8 Group 1 1000311411 Loan Paid in Full~~ 0 6.~~125~~005% ~~360~~Current 7Principal ~~Group~~Balance ~~1 1000311781 Loan Paid in Full (1) 7~~314,911.~~350%~~99 ~~360~~Aug-05 ~~8 Group 1 1000312502 Loan Paid in Full (1) 6.500% 360 8 Group 1 1000312670 Loan Paid in Full~~ 0 8.~~900~~006% ~~360~~Sep-05 ~~9 Group 1 1000313929 Loan Paid in Full~~ 0 6.~~700~~063% ~~360~~Oct-05 ~~8 Group 1 1000315796 Loan Paid in Full~~ 0 8.~~875~~059% ~~360~~Nov-05 ~~8 Group 1 1000318070 Loan Paid in Full~~ 0 7.~~750~~069% ~~360~~Dec-05 ~~8 Group 1 1000318485 Loan Paid in Full~~ 0 6.~~950~~073% ~~360~~*The 8text ~~Group~~reported ~~1 1000320107 Loan Paid~~ in ~~Full~~the 0above ~~7.120%~~table ~~360~~is 8presented ~~Group~~graphically 1on ~~1000321883~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full (1) 7~~report.~~350%~~ ~~360~~The 7monthly ~~Group~~bond 1remittance ~~1000323289~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 6www.~~895% 360 8 Group 1 1000323762 Loan Paid in Full 0 8~~ctslink.~~500% 360 8 Group 1 1000324583 Loan Paid in Full 0 7~~com.~~400%~~ ~~360 8~~ Group 1 ~~1000325821~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New ~~(1)~~Bankruptcy ~~7.875%~~Loans ~~360~~Month 8Bankruptcy ~~Group~~Percentage 1Loans ~~1000326327 Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~6.825%~~Jan-05 ~~360 8 Group 1 1000329599 Loan Paid in Full (1) 7~~0.~~450~~000% ~~360~~Original 7Principal ~~Group~~Balance ~~1 1000332975 Loan Paid in Full (1) 6~~0.~~500%~~00 ~~360~~Feb-05 ~~8 Group 1 1000334360 Loan Paid in Full~~ 0 9.~~800~~000% ~~360~~Current 8Principal ~~Group~~Balance ~~1 1000336496 Loan Paid in Full~~ 0 6.~~300%~~00 ~~360~~Mar-05 ~~8 Group 1 1000337611 Loan Paid in Full (1) 7~~0.~~575~~000% ~~360~~Apr-05 ~~8 Group 1 1000342189 Loan Paid in Full (1) 5.925% 360 7 Group 1 1000342325 Loan Paid in Full 1 8.500% 360 7 Group 1 1000343584 Loan Paid in Full (1) 7.375% 360 7 Group 1 1000344103 Loan Paid in Full~~ 0 7.~~990~~000% ~~360~~Current 7Bankruptcy ~~Group~~Total 1May-05 ~~1000345126 Loan Paid in Full~~ 0 6.~~050~~000% ~~360~~Loans ~~8 Group 1 1000345340 Loan Paid~~ in ~~Full~~Bankruptcy (1) ~~6.900%~~Jun-05 ~~360 8 Group 1 1000345519 Loan Paid in Full (1) 8~~0.~~050~~000% ~~360~~Original 8Principal ~~Group~~Balance ~~1 1000346307 Loan Paid in Full (1) 7~~284,000.~~675%~~00 ~~360~~Jul-05 ~~8 Group 1 1000346655 Loan Paid in Full (1) 7~~0.~~330~~000% ~~360~~Current 7Principal ~~Group~~Balance ~~1 1000346790 Loan Paid in Full (1) 7~~283,087.~~275%~~10 ~~360~~Aug-05 ~~7 Group 1 1000347184 Loan Paid in Full~~ 0 7.~~675~~000% ~~360~~Sep-05 ~~7 Group 1 1000347937 Loan Paid in Full~~ 0 7.~~795~~085% ~~360~~Oct-05 ~~7 Group 1 1000348613 Loan Paid in Full 2 5~~0.~~875~~088% ~~360~~Nov-05 ~~7 Group 1 1000350368 Loan Paid in Full (1) 5.775% 360 7 Group 1 1000355295 Loan Paid in Full~~ 0 7.~~300~~093% ~~360~~Dec-05 ~~8 Group 1 1000356184 Loan Paid in Full~~ 0 6.~~990~~098% ~~360~~*The 7text ~~Group~~reported ~~1 1000356566 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~7.600%~~table ~~360~~is 7presented ~~Group~~graphically 1on ~~1000357039~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full (1) 6~~report.~~500%~~ ~~360~~The 7monthly ~~Group~~bond 1remittance ~~1000357590~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 6www.~~450% 360 7 Group 1 1000358681 Loan Paid in Full 2 7~~ctslink.~~495% 360 7 Group 1 1000360325 Loan Paid in Full 3 6~~com.~~990%~~ ~~360 7~~ Group 12 ~~1000361775~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New ~~(1)~~Bankruptcy ~~7.600%~~Loans ~~360~~Month 7Bankruptcy ~~Group~~Percentage 1Loans ~~1000365937 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~0 ~~7.490%~~Jan-05 ~~360 7 Group 1 1000368918 Loan Paid in Full~~ 0 6.~~070~~000% ~~360~~Original 7Principal ~~Group~~Balance ~~1 1000369447 Loan Paid in Full~~ 0 7.~~300%~~00 ~~360~~Feb-05 ~~7 Group 1 1000370304 Loan Paid in Full~~ 0 6.~~500~~000% ~~360~~Current 7Principal ~~Group~~Balance ~~1 1000370483 Loan Paid in Full (1) 6~~0.~~750%~~00 ~~360~~Mar-05 ~~7 Group 1 1000371226 Loan Paid in Full 1 6~~0.~~900~~000% ~~360~~Apr-05 ~~7 Group 1 1000371406 Loan Paid in Full 1 6~~0.~~695~~000% ~~360~~Current 7Bankruptcy ~~Group~~Total 1May-05 ~~1000371631 Loan Paid in Full (1) 7~~0.~~300~~000% ~~360~~Loans ~~7 Group 1 1000371923 Loan Paid~~ in ~~Full~~Bankruptcy (1) ~~7.300%~~Jun-05 ~~360 7 Group 1 1000372148 Loan Paid in Full~~ 0 7.~~400~~050% ~~360~~Original 7Principal ~~Group~~Balance ~~1 1000374566 Loan Paid in Full (1) 6~~32,200.~~350%~~00 ~~360~~Jul-05 ~~7 Group 1 1000374858 Loan Paid in Full (1) 5~~0.~~900~~051% ~~360~~Current 7Principal ~~Group~~Balance ~~1 1000378267 Loan Paid in Full (1) 6~~31,824.~~700%~~89 ~~360~~Aug-05 ~~7 Group 1 1000378650 Loan Paid in Full~~ 0 7.~~800~~052% ~~360~~Sep-05 ~~7 Group 1 1000383577 Loan Paid in Full~~ 0 6.~~750~~054% ~~360~~Oct-05 ~~7 Group 1 1000383768 Loan Paid in Full~~ 0 7.000% ~~360~~Nov-05 ~~7 Group 1 1000384770 Loan Paid in Full~~ 0 7.~~025~~061% ~~360~~Dec-05 ~~7 Group 1 1000386851 Loan Paid in Full (1) 9.000% 360 7 Group 1 1000390441 Loan Paid in Full~~ 0 7.~~150~~063% ~~360~~*The 7text ~~Group~~reported ~~1 1000393545 Loan Paid~~ in ~~Full~~the 0above ~~7.500%~~table ~~360~~is 6presented ~~Group~~graphically 1on ~~1000394344~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full (1) 6~~report.~~300%~~ ~~360~~The 7monthly ~~Group~~bond 1remittance ~~1000398180~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online ~~(1)~~at 7www.~~220%~~ctslink.com. ~~360 7~~ Group 13 ~~1000399899~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New 1Bankruptcy ~~8.350%~~Loans ~~360~~Month 7Bankruptcy ~~Group~~Percentage 1Loans ~~1000401477 Loan Paid~~ in ~~Full~~Bankruptcy 0 ~~7.970%~~Jan-05 ~~360 7 Group 1 1000407361 Loan Paid in Full~~ 0 5.~~990~~000% ~~360~~Original 7Principal ~~Group~~Balance ~~1 1000412525 Loan Paid in Full (1) 6~~0.~~575%~~00 ~~360~~Feb-05 ~~6 Group 2 1000190494 Loan Paid in Full~~ 0 10.~~120~~000% ~~180~~Current 11Principal ~~Group~~Balance ~~2 1000204524 Loan Paid in Full~~ 0 10.~~570%~~00 ~~180~~Mar-05 ~~11 Group 2 1000229486 Loan Paid in Full (1) 10~~0.~~570~~000% ~~180~~Apr-05 ~~10 Group 2 1000231265 Loan Paid in Full (1) 10~~0.~~570~~000% ~~180~~Current 10Bankruptcy ~~Group~~Total 2May-05 ~~1000235281 Loan Paid in Full (1) 9~~0.~~990~~000% ~~180~~Loans ~~10 Group 2 1000263114 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~0 ~~10.570%~~Jun-05 ~~180 9 Group 2 1000275229 Loan Paid in Full (1) 10~~0.~~670~~000% ~~180~~Original 9Principal ~~Group~~Balance ~~2 1000277535 Loan Paid in Full (1) 9~~0.~~990%~~00 ~~180~~Jul-05 ~~8 Group 2 1000282890 Loan Paid in Full (1) 9~~0.~~990~~000% ~~180~~Current 9Principal ~~Group~~Balance ~~2 1000299832 Loan Paid in Full~~ 0 10.~~390%~~00 ~~180~~Aug-05 ~~9 Group 2 1000301252 Loan Paid in Full (1) 8~~0.~~750~~000% ~~180~~Sep-05 ~~8 Group 2 1000302680 Loan Paid in Full (1) 10~~0.~~920~~000% ~~180~~Oct-05 ~~8 Group 2 1000308664 Loan Paid in Full~~ 0 9.~~650~~000% ~~180~~Nov-05 ~~8 Group 2 1000309902 Loan Paid in Full (1) 10.370% 180 8 Group 2 1000309913 Loan Paid in Full (1) 9.650% 180 8 Group 2 1000309968 Loan Paid in Full~~ 0 10.~~670~~000% ~~180~~Dec-05 ~~8 Group 2 1000318496 Loan Paid in Full~~ 0 10.~~420~~000% ~~180~~*The 8text ~~Group~~reported ~~2 1000327788 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~9.650%~~table ~~180~~is 8presented ~~Group~~graphically 2on ~~1000337622~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full (1) 10~~report.~~640%~~ ~~180~~The 8monthly ~~Group~~bond 2remittance ~~1000346318~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online ~~(1)~~at 10www.~~520% 180 8 Group 2 1000357972 Loan Paid in Full 0 10~~ctslink.~~120% 180 7 Group 2 1000373497 Loan Paid in Full (1) 10~~com.~~150%~~ ~~180 7~~ Group 24 ~~1000374588~~12 ~~Loan~~Month ~~Paid~~Bankruptcy inHistory* ~~Full~~New ~~(1)~~Bankruptcy ~~9.250%~~Loans ~~180~~Month 7Bankruptcy ~~Group~~Percentage 2Loans ~~1000378548 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~0 ~~10.390%~~Jan-05 ~~180 7 Group 3 1000306426 Loan Paid in Full~~ 0 6.~~900~~000% ~~360~~Original 8Principal ~~Group~~Balance ~~3 1000311400 Loan Paid in Full~~ 0 5.~~900%~~00 ~~360~~Feb-05 ~~8 Group 3 1000312423 Loan Paid in Full~~ 0 6.~~750~~000% ~~360~~Current 8Principal ~~Group~~Balance ~~3 1000321153 Loan Paid in Full (1) 6~~0.~~990%~~00 ~~360~~Mar-05 ~~8 Group 3 1000323054 Loan Paid in Full~~ 0 6.~~800~~000% ~~360~~Apr-05 ~~8 Group 3 1000331479 Loan Paid in Full (1) 6~~0.~~825~~000% ~~360~~Current 8Bankruptcy ~~Group~~Total 3May-05 ~~1000361911 Loan Paid in Full (1) 5~~0.~~380~~000% ~~360~~Loans ~~7 Group 3 1000374881 Loan Paid~~ in ~~Full~~Bankruptcy ~~(1)~~0 ~~6.990%~~Jun-05 ~~360 7 Group 3 1000377121 Loan Paid in Full~~ 0 6.~~600~~000% ~~360~~Original 7Principal ~~Group~~Balance ~~3 1000381216 Loan Paid in Full (1) 7~~0.~~020%~~00 ~~360~~Jul-05 ~~7 Group 3 1000388921 Loan Paid in Full (1) 6~~0.~~900~~000% ~~360~~Current 7Principal ~~Group~~Balance ~~3 1000405011 Loan Paid in Full~~ 0 7.~~500%~~00 ~~360~~Aug-05 ~~7 Group 4 1000306572 Loan Paid in Full~~ 0 10.~~400~~000% ~~180~~Sep-05 ~~8 Group 4 1000313930 Loan Paid in Full~~ 0 10.~~520~~000% ~~180~~Oct-05 ~~8 Group 4 1000321805 Loan Paid in Full (1) 11~~0.~~170~~000% ~~180~~Nov-05 ~~8 Group 4 1000323065 Loan Paid in Full~~ 0 10.~~520~~000% ~~180~~Dec-05 ~~8 Group 4 1000326349 Loan Paid in Full~~ 0 10.~~390~~000% ~~180~~*The 8text ~~Group~~reported ~~4 1000331682 Loan Paid~~ in ~~Full~~the ~~(1)~~above ~~9.250%~~table ~~180~~is 8presented ~~Group~~graphically 4on ~~1000333314~~the ~~Loan~~monthly ~~Paid~~bond inremittance ~~Full (1) 10~~report.~~390%~~ ~~180~~The 8monthly ~~Group~~bond 4remittance ~~1000345250~~report ~~Loan~~can ~~Paid~~be inviewed ~~Full~~online 0at 10www.~~420% 180 8 Group 4 1000362013 Loan Paid in Full (1) 9~~ctslink.~~990% 180 7 Group 4 1000366286 Loan Paid in Full 0 10~~com.~~750% 180 7 Group 4 1000377626 Loan Paid in Full 0 9.500% 180 7~~

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~4.874%~~in ~~Current~~Bankruptcy ~~Month~~during ~~45.096%~~ Current ~~Month~~Period ~~2,971.544%~~Group 3Loan Month ~~Average~~Loan ~~4.151%~~First 3State ~~Month~~LTV Average 39.736% 3 Month Average 3,023.026% 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 4.530% N/A Mar-2005 1,418.351% N/A Apr-2005 26.005% N/A Apr-2005 5,023.779% N/A May-2005 31.548% N/A May-2005 4,396.567% N/A Jun-2005 32.596% N/A Jun-2005 3,553.068% N/A Jul-2005 34.705% N/A Jul-2005 3,105.761% N/A Aug-2005 39.406% N/A Aug-2005 2,991.775% N/A Sep-2005 45.096% N/A Sep-2005 2,971.544% 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~~Original ~~bond~~Number ~~remittance~~Entered ~~report~~Payment ~~can~~Origination bePrincipal ~~viewed~~Bankruptcy ~~online~~Date atBalance ~~www.ctslink.com. www.ctslink.com.~~ Group 1 ~~SMM~~1000311635 CPR PSA Current Month 5.245% Current Month 47.610% Current Month 3,170.208% 3 Month Average 4.518% 3 Month Average 42.289% 3 Month Average 3,243.451% 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 4.316% N/A Mar-2005 1,419.545% N/A Apr-2005 27.458% N/A Apr-2005 5,469.074% N/A May-2005 32.736% N/A May-2005 4,662.597% N/A Jun-2005 35.639% N/A Jun-2005 3,952.739% N/A Jul-2005 33.685% N/A Jul-2005 3,058.139% N/A Aug-2005 45.574% N/A Aug-2005 3,502.008% N/A Sep-2005 ~~47.610% N/A Sep~~01-2005 3,170.208% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 2.094% Current Month 22.431% Current Month 1,377.868% 3 Month Average 2.254% 3 Month Average 23.860% 3 Month Average 1,680.521% 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~~CA ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 5~~80.~~114%~~00 ~~N/A Mar-2005 1~~284,~~159~~000.~~181%~~00 N/A Apr-2005 18.469% N/A Apr-2005 2,887.422% N/A May-2005 18.467% N/A May-2005 2,200.688% N/A Jun-2005 16.518% N/A Jun-2005 1,589.969% N/A Jul-2005 20.451% N/A Jul-2005 1,656.823% N/A Aug-2005 28.697% N/A Aug-2005 2,006.872% N/A Sep-2005 22.431% N/A Sep-2005 1,377.868% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group ~~3 SMM CPR PSA Current Month 5.054% Current Month 46.332% Current Month 3,087.048% 3 Month Average 3.922% 3 Month Average 36.936% 3 Month Average~~ 2~~,897.024%~~ 121000256880 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~~01-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 4.934% N/A Mar-2005 1,625.783% N/A Apr-2005 25.224% N/A Apr-2005 5,027.266% N/A May-2005 36.953% N/A May-2005 5,279.565% N/A Jun-2005 32.014% N/A Jun-2005 3,558.781% N/A Jul-2005 46.416% N/A Jul-2005 4,215.930% N/A Aug-2005 18.059% N/A Aug-2005 1,388.095% N/A Sep-2005 46.332% N/A Sep-2005 3,087.048% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 5.494% Current Month 49.243% Current Month 3,166.224% 3 Month Average 4.047% 3 Month Average 38.393% 3 Month Average 2,788.325% 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~~UT 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 4.865% N/A Mar-2005 1,392.876% N/A Apr-2005 22.165% N/A Apr-2005 4,036.279% N/A May-2005 10.023% N/A May-2005 1,335.628% N/A Jun-2005 16.273% N/A Jun-2005 1,714.847% N/A Jul-2005 25.606% N/A Jul-2005 2,221.376% N/A Aug-2005 40.331% N/A Aug-2005 2,977.374% N/A Sep-2005 49.243% N/A Sep-2005 3,166.224% 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 / (0.200 * MIN(3032,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~200.00

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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 1 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 2 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group 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~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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 · ACE Securities Corp Series Home Equity Trust 2005-RM1