8-K 1 ahm05002_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 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2005-2 (Exact name of registrant as specified in its charter) New York (governing law of 333-112273-04 Pooling and Servicing Agreement) (Commission N/A (State or other File Number) IRS EIN jurisdiction 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 AMERICAN HOME MORTGAGE INVESTMENT TRUST, Mortgage-Backed Notes, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2005-2 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. AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/5/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2005-2 Trust, relating to the December 27, 2005 distribution. EX-99.1 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Record Date: 11/30/2005 Distribution Date: 12/27/2005 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Series 2005-2 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

AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Record Date: 8/31/2005 Distribution Date: 9/26/2005 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ I-A-1 02660TEK5 ~~SEN 3~~4.~~94125~~49375% ~~449~~427,~~379~~732,~~042~~333.8376 1,~~574~~708,~~324~~553.5804 I-A-2 02660TEL3 ~~SEN 3~~4.~~99125~~54375% ~~224~~213,~~687~~864,~~551~~292.9831 ~~797~~863,~~141~~774.5011 I-A-3 02660TEM1 ~~SEN~~ 4.~~02125~~57375% 7471,~~895~~287,~~522~~785.4201 ~~267~~289,~~709~~824.8845 II-A-1 02660TEN9 ~~SEN~~ 5.~~21125~~76375% ~~449~~408,~~011~~664,~~961~~875.9800 1,~~949~~962,~~927~~868.9948 II-A-2 02660TFN8 ~~SEN~~ 5.~~21125~~76375% ~~535~~469,~~960~~799,~~026~~000.2923 2,~~327~~256,~~518~~503.0732 II-A-3 02660TFP3 ~~SEN~~ 5.~~08000~~65875% 4843,~~278~~057,~~300~~809.0656 ~~204~~203,~~378~~044.1448 III-A 02660TEP4 ~~SEN~~ 5.61500% 1,~~350~~274,~~964~~538,~~666~~839.4015 65,~~321~~963,~~388~~779.8365 IV-A-1 02660TEQ2 ~~SEN~~ 5.66000% ~~196~~181,~~264~~644,~~278~~261.6689 ~~925~~856,~~713~~755.1844 IV-A-2 02660TFG3 ~~SEN~~ 5.62900% ~~391~~362,~~419~~262,~~664~~233.1571 1,~~836~~699,~~084~~311.4176 IV-A-3 02660TFH1 ~~SEN~~ 5.62900% 2220,~~142~~493,~~535~~105.9262 ~~103~~96,~~866~~129.9574 M-1 02660TEW9 ~~MEZ~~ 4.~~16125~~71375% 60,041,000.00 ~~222~~251,~~084~~571.9979 M-2 02660TEX7 ~~MEZ~~ 4.~~21125~~76375% 41,403,000.00 ~~154~~175,~~985~~318.2370 M-3 02660TEY5 ~~MEZ~~ 4.~~24125~~79375% 24,841,000.00 93105,~~650~~850.5726 M-4 02660TEZ2 ~~MEZ~~ 4.~~39125~~94375% 38,090,000.00 ~~148~~167,~~677~~384.9739 M-5 02660TFA6 ~~MEZ 4~~5.~~84125~~39375% 72,041,000.00 ~~310~~345,~~016~~396.4457 B 02660TFQ1 ~~SUB~~ 0.00000% 61,690,000.00 0.00 V-A-1 02660TER0 ~~SEN~~ 5.06400% 127,900,000.00 539,738.00 V-A-2 02660TES8 ~~SEN 3~~4.~~79125~~34375% ~~566~~499,~~777~~697,~~319~~973.3010 1,~~910~~929,~~039~~389.5740 V-A-3 02660TET6 ~~SEN~~ 5.07700% 243,690,000.00 1,031,011.78 V-A-4A 02660TFK4 ~~SEN~~ 5.38300% 88,000,000.00 394,753.33 V-A-4B 02660TFL2 ~~SEN~~ 5.75500% 6,827,000.00 32,741.15 V-A-4C 02660TFJ7 ~~SEN~~ 5.40800% 115,717,000.00 521,497.95 V-A-4D 02660TFM0 ~~SEN~~ 5.32800% 115,717,000.00 513,783.48 V-M-1 02660TFB4 ~~MEZ~~ 4.~~16125~~71375% 19,316,000.00 7180,~~447~~934.7404 V-M-2 02660TFC2 ~~MEZ~~ 4.~~21125~~76375% 13,797,000.00 5158,~~646~~422.7763 V-M-3 02660TFD0 ~~MEZ~~ 4.~~24125~~79375% 8,968,000.00 3338,~~809~~213.3664 V-M-4 02660TFE8 ~~MEZ~~ 4.~~39125~~94375% 24,145,000.00 94106,~~245~~103.9886 V-M-5 02660TFF5 ~~MEZ 4~~5.~~84125~~39375% 15,177,000.00 6572,~~311~~765.6928 V-B 02660TFS7 ~~SUB 5~~6.~~99125~~54375% 14,487,000.00 7784,~~151~~266.3205 VI-A 02660TEV1 ~~SEN 3~~4.~~82125~~37375% ~~218~~195,~~036~~163,~~910~~488.7375 ~~740~~758,~~598~~752.7127 N-1 02660TFT5 ~~SUB~~ 5.25000% 2519,~~574~~810,~~952~~132.1668 ~~111~~86,~~890~~669.4233 N-2 02660TFU2 ~~SUB~~ 5.50000% 7,890,000.00 36,162.50 OT OT 0.00000% 0.00 0.00 Totals 5,~~653~~287,~~129~~753,~~732~~130.8877 23,~~463~~231,~~298~~270.4887

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-A-1 96,~~552~~913,~~317~~216.7155 0.00 ~~439~~420,~~826~~819,~~725~~117.1221 118,~~126~~621,~~642~~769.2959 0.00 I-A-2 43,~~776~~456,~~116~~577.9998 0.00 ~~219~~210,~~911~~407,~~434~~714.9934 54,~~573~~320,~~258~~352.4909 0.00 I-A-3 1,~~592~~152,~~032~~187.0261 0.00 7370,~~303~~135,~~490~~597.40 1,~~859~~442,~~741~~012.9006 0.00 II-A-1 1215,~~936~~667,~~627~~129.9526 0.00 ~~436~~392,~~075~~997,~~334~~745.0374 1417,~~886~~629,~~555~~997.9474 0.00 II-A-2 22,~~530~~023,~~073~~019.4066 0.00 ~~513~~447,~~429~~775,~~952~~980.8956 24,~~857~~279,~~591~~522.4798 0.00 II-A-3 1,~~738~~847,~~399~~379.1992 0.00 4641,~~539~~210,~~900~~429.8664 12,~~942~~050,~~777~~424.3340 0.00 III-A 2328,~~802~~364,~~284~~249.9460 0.00 1,~~327~~246,~~162~~174,~~381~~589.4655 3034,~~123~~328,~~673~~029.7725 0.00 IV-A-1 23,~~052~~128,~~517~~535.0896 0.00 ~~194~~178,~~211~~515,~~761~~725.5992 23,~~978~~985,~~230~~291.2640 0.00 IV-A-2 46,~~093~~239,~~437~~395.4370 0.00 ~~387~~356,~~326~~022,~~226~~838.7201 57,~~929~~938,~~521~~707.8446 0.00 IV-A-3 ~~231~~352,~~564~~961.9843 0.00 2120,~~910~~140,~~970~~144.9420 ~~335~~449,~~431~~091.9317 0.00 M-1 0.00 0.00 60,041,000.00 ~~222~~251,~~084~~571.9979 0.00 M-2 0.00 0.00 41,403,000.00 ~~154~~175,~~985~~318.2370 0.00 M-3 0.00 0.00 24,841,000.00 93105,~~650~~850.5726 0.00 M-4 0.00 0.00 38,090,000.00 ~~148~~167,~~677~~384.9739 0.00 M-5 0.00 0.00 72,041,000.00 ~~310~~345,~~016~~396.4457 0.00 B 0.00 0.00 61,690,000.00 0.00 0.00 V-A-1 0.00 0.00 127,900,000.00 539,738.00 0.00 V-A-2 2123,~~770~~710,~~643~~773.1466 0.00 ~~545~~475,~~006~~987,~~676~~199.1644 2325,~~680~~640,~~682~~163.7106 0.00 V-A-3 0.00 0.00 243,690,000.00 1,031,011.78 0.00 V-A-4A 0.00 0.00 88,000,000.00 394,753.33 0.00 V-A-4B 0.00 0.00 6,827,000.00 32,741.15 0.00 V-A-4C 0.00 0.00 115,717,000.00 521,497.95 0.00 V-A-4D 0.00 0.00 115,717,000.00 513,783.48 0.00 V-M-1 0.00 0.00 19,316,000.00 7180,~~447~~934.7404 0.00 V-M-2 0.00 0.00 13,797,000.00 5158,~~646~~422.7763 0.00 V-M-3 0.00 0.00 8,968,000.00 3338,~~809~~213.3664 0.00 V-M-4 0.00 0.00 24,145,000.00 94106,~~245~~103.9886 0.00 V-M-5 0.00 0.00 15,177,000.00 6572,~~311~~765.6928 0.00 V-B 0.00 0.00 14,487,000.00 7784,~~151~~266.3205 0.00 VI-A 96,~~992~~380,~~575~~650.7274 0.00 ~~208~~188,~~044~~782,~~335~~838.01 107,~~733~~139,~~174~~403.4301 0.00 N-1 32,~~001~~150,~~502~~858.1640 0.00 2217,~~573~~659,~~449~~274.9928 32,~~113~~237,~~392~~527.5873 0.00 N-2 0.00 0.00 7,890,000.00 36,162.50 0.00 OT 0.00 0.00 0.00 0.00 0.00 Totals ~~118~~121,~~070~~386,~~092~~936.7147 0.00 5,~~535~~166,~~059~~366,~~640~~194.1630 ~~141~~144,~~533~~618,~~391~~207.1934 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~ This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ I-A-1 456,354,000.00 ~~449~~427,~~379~~732,~~042~~333.8376 0.00 96,~~552~~953,~~317~~372.7124 0.00 0.00 I-A-2 228,175,000.00 ~~224~~213,~~687~~864,~~551~~292.9831 0.00 43,~~776~~476,~~116~~655.9965 0.00 0.00 I-A-3 76,058,000.00 7471,~~895~~287,~~522~~785.4201 0.00 1,~~592~~158,~~032~~880.0214 0.00 0.00 II-A-1 462,292,000.00 ~~449~~408,~~011~~664,~~961~~875.9800 0.00 1215,~~936~~758,~~627~~132.9539 0.00 0.00 II-A-2 557,806,000.00 ~~535~~469,~~960~~799,~~026~~000.2923 0.00 22,~~530~~150,~~073~~941.4023 0.00 0.00 II-A-3 50,000,000.00 4843,~~278~~057,~~300~~809.0656 0.00 1,~~738~~858,~~399~~110.1950 0.00 0.00 III-A 1,375,597,000.00 1,~~350~~274,~~964~~538,~~666~~839.4015 0.00 2328,~~802~~529,~~284~~004.9445 0.00 0.00 IV-A-1 200,000,000.00 ~~196~~181,~~264~~644,~~278~~261.6689 0.00 23,~~052~~146,~~517~~708.0819 0.00 0.00 IV-A-2 398,870,000.00 ~~391~~362,~~419~~262,~~664~~233.1571 0.00 46,~~093~~275,~~437~~637.4347 0.00 0.00 IV-A-3 22,564,000.00 2220,~~142~~493,~~535~~105.9262 0.00 ~~231~~355,~~564~~011.9862 0.00 0.00 M-1 60,041,000.00 60,041,000.00 0.00 0.00 0.00 0.00 M-2 41,403,000.00 41,403,000.00 0.00 0.00 0.00 0.00 M-3 24,841,000.00 24,841,000.00 0.00 0.00 0.00 0.00 M-4 38,090,000.00 38,090,000.00 0.00 0.00 0.00 0.00 M-5 72,041,000.00 72,041,000.00 0.00 0.00 0.00 0.00 B 61,690,000.00 61,690,000.00 0.00 0.00 0.00 0.00 V-A-1 127,900,000.00 127,900,000.00 0.00 0.00 0.00 0.00 V-A-2 581,158,000.00 ~~566~~499,~~777~~697,~~319~~973.3010 0.00 2123,~~770~~710,~~643~~773.1466 0.00 0.00 V-A-3 243,690,000.00 243,690,000.00 0.00 0.00 0.00 0.00 V-A-4A 88,000,000.00 88,000,000.00 0.00 0.00 0.00 0.00 V-A-4B 6,827,000.00 6,827,000.00 0.00 0.00 0.00 0.00 V-A-4C 115,717,000.00 115,717,000.00 0.00 0.00 0.00 0.00 V-A-4D 115,717,000.00 115,717,000.00 0.00 0.00 0.00 0.00 V-M-1 19,316,000.00 19,316,000.00 0.00 0.00 0.00 0.00 V-M-2 13,797,000.00 13,797,000.00 0.00 0.00 0.00 0.00 V-M-3 8,968,000.00 8,968,000.00 0.00 0.00 0.00 0.00 V-M-4 24,145,000.00 24,145,000.00 0.00 0.00 0.00 0.00 V-M-5 15,177,000.00 15,177,000.00 0.00 0.00 0.00 0.00 V-B 14,487,000.00 14,487,000.00 0.00 0.00 0.00 0.00 VI-A 237,840,000.00 ~~218~~195,~~036~~163,~~910~~488.7375 0.00 96,~~992~~380,~~575~~650.7274 0.00 0.00 N-1 31,700,000.00 2519,~~574~~810,~~952~~132.1668 0.00 31,~~001~~707,~~502~~577.1656 0.00 0.00 N-2 7,890,000.00 7,890,000.00 0.00 0.00 0.00 0.00 Totals 5,778,151,000.00 5,~~653~~287,~~129~~753,~~732~~130.8877 0.00 ~~118~~121,~~070~~461,~~092~~455.7184 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution I-A-1 96,~~552~~913,~~317~~216.7155 ~~439~~420,~~826~~819,~~725~~117.1221 0.~~96378409~~922133 96,~~552~~913,~~317~~216.7155 I-A-2 43,~~776~~456,~~116~~577.9998 ~~219~~210,~~911~~407,~~434~~714.9934 0.~~96378409~~922133 43,~~776~~456,~~116~~577.9998 I-A-3 1,~~592~~152,~~032~~187.0261 7370,~~303~~135,~~490~~597.40 0.~~96378409~~922133 1,~~592~~152,~~032~~187.0261 II-A-1 1215,~~936~~667,~~627~~129.9526 ~~436~~392,~~075~~997,~~334~~745.0374 0.~~94328981~~850107 1215,~~936~~667,~~627~~129.9526 II-A-2 22,~~530~~023,~~073~~019.4066 ~~513~~447,~~429~~775,~~952~~980.8956 0.~~92044538~~802745 22,~~530~~023,~~073~~019.4066 II-A-3 1,~~738~~847,~~399~~379.1992 4641,~~539~~210,~~900~~429.8664 0.~~93079802~~824209 1,~~738~~847,~~399~~379.1992 III-A 2328,~~802~~364,~~284~~249.9460 1,~~327~~246,~~162~~174,~~381~~589.4655 0.~~96479011~~905915 2328,~~802~~364,~~284~~249.9460 IV-A-1 23,~~052~~128,~~517~~535.0896 ~~194~~178,~~211~~515,~~761~~725.5992 0.~~97105881~~892579 23,~~052~~128,~~517~~535.0896 IV-A-2 46,~~093~~239,~~437~~395.4370 ~~387~~356,~~326~~022,~~226~~838.7201 0.~~97105881~~892579 46,~~093~~239,~~437~~395.4370 IV-A-3 ~~231~~352,~~564~~961.9843 2120,~~910~~140,~~970~~144.9420 0.~~97105881~~892579 ~~231~~352,~~564~~961.9843 M-1 0.00 60,041,000.00 1.~~00000000~~000000 0.00 M-2 0.00 41,403,000.00 1.~~00000000~~000000 0.00 M-3 0.00 24,841,000.00 1.~~00000000~~000000 0.00 M-4 0.00 38,090,000.00 1.~~00000000~~000000 0.00 M-5 0.00 72,041,000.00 1.~~00000000~~000000 0.00 B 0.00 61,690,000.00 1.~~00000000~~000000 0.00 V-A-1 0.00 127,900,000.00 1.~~00000000~~000000 0.00 V-A-2 2123,~~770~~710,~~643~~773.1466 ~~545~~475,~~006~~987,~~676~~199.1644 0.~~93779433~~819032 2123,~~770~~710,~~643~~773.1466 V-A-3 0.00 243,690,000.00 1.~~00000000~~000000 0.00 V-A-4A 0.00 88,000,000.00 1.~~00000000~~000000 0.00 V-A-4B 0.00 6,827,000.00 1.~~00000000~~000000 0.00 V-A-4C 0.00 115,717,000.00 1.~~00000000~~000000 0.00 V-A-4D 0.00 115,717,000.00 1.~~00000000~~000000 0.00 V-M-1 0.00 19,316,000.00 1.~~00000000~~000000 0.00 V-M-2 0.00 13,797,000.00 1.~~00000000~~000000 0.00 V-M-3 0.00 8,968,000.00 1.~~00000000~~000000 0.00 V-M-4 0.00 24,145,000.00 1.~~00000000~~000000 0.00 V-M-5 0.00 15,177,000.00 1.~~00000000~~000000 0.00 V-B 0.00 14,487,000.00 1.~~00000000~~000000 0.00 VI-A 96,~~992~~380,~~575~~650.7274 ~~208~~188,~~044~~782,~~335~~838.01 0.~~87472391~~793739 96,~~992~~380,~~575~~650.7274 N-1 32,~~001~~150,~~502~~858.1640 2217,~~573~~659,~~449~~274.9928 0.~~71209621~~557075 32,~~001~~150,~~502~~858.1640 N-2 0.00 7,890,000.00 1.~~00000000~~000000 0.00 Totals ~~118~~121,~~070~~386,~~092~~936.7147 5,~~535~~166,~~059~~366,~~640~~194.1630 0.~~95792921~~894121 ~~118~~121,~~070~~386,~~092~~936.7147

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-1 456,354,000.00 ~~984~~937.~~71590658~~281877 0.~~00000000~~000000 2015.~~93181545~~236795 0.~~00000000~~000000 I-A-2 228,175,000.00 ~~984~~937.~~71590656~~281877 0.~~00000000~~000000 2015.~~93181545~~236795 0.~~00000000~~000000 I-A-3 76,058,000.00 ~~984~~937.~~71590655~~281877 0.~~00000000~~000000 2015.~~93181546~~236795 0.~~00000000~~000000 II-A-1 462,292,000.00 ~~971~~883.~~27348511~~997290 0.~~00000000~~000000 2734.~~98367255~~086968 0.~~00000000~~000000 II-A-2 557,806,000.00 ~~960~~842.~~83589329~~226509 0.~~00000000~~000000 4039.~~39051821~~710834 0.~~00000000~~000000 II-A-3 50,000,000.00 ~~965~~861.~~56600120~~156191 0.~~00000000~~000000 3437.~~76798380~~162210 0.~~00000000~~000000 III-A 1,375,597,000.00 ~~982~~926.~~09335031~~535053 0.~~00000000~~000000 1720.~~30323993~~739362 0.~~00000000~~000000 IV-A-1 200,000,000.00 ~~981~~908.~~32139330~~221309 0.~~00000000~~000000 1015.~~26258540~~733541 0.~~00000000~~000000 IV-A-2 398,870,000.00 ~~981~~908.~~32139331~~221309 0.~~00000000~~000000 1015.~~26258538~~733541 0.~~00000000~~000000 IV-A-3 22,564,000.00 ~~981~~908.~~32139337~~221309 0.~~00000000~~000000 1015.~~26258553~~733541 0.~~00000000~~000000 M-1 60,041,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-2 41,403,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-3 24,841,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-4 38,090,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 M-5 72,041,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B 61,690,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-1 127,900,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-2 581,158,000.00 ~~975~~859.~~25512735~~831531 0.~~00000000~~000000 3740.~~46079920~~799187 0.~~00000000~~000000 V-A-3 243,690,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-4A 88,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-4B 6,827,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-4C 115,717,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-A-4D 115,717,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-M-1 19,316,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-M-2 13,797,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-M-3 8,968,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-M-4 24,145,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-M-5 15,177,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 V-B 14,487,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 VI-A 237,840,000.00 ~~916~~820.~~73776795~~566300 0.~~00000000~~000000 4226.~~01385688~~827492 0.~~00000000~~000000 N-1 31,700,000.00 ~~806~~624.~~78082524~~925321 0.~~00000000~~000000 9453.~~68461073~~866800 0.~~00000000~~000000 N-2 7,890,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 OT 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 I-A-1 0.~~00000000~~000000 2015.~~93181545~~148802 ~~963~~922.~~78409112~~133075 0.~~96378409~~922133 2015.~~93181545~~148802 I-A-2 0.~~00000000~~000000 2015.~~93181545~~148802 ~~963~~922.~~78409111~~133075 0.~~96378409~~922133 2015.~~93181545~~148802 I-A-3 0.~~00000000~~000000 2015.~~93181546~~148802 ~~963~~922.~~78409109~~133075 0.~~96378409~~922133 2015.~~93181546~~148802 II-A-1 0.~~00000000~~000000 2733.~~98367255~~890115 ~~943~~850.~~28981256~~107174 0.~~94328981~~850107 2733.~~98367255~~890115 II-A-2 0.~~00000000~~000000 4039.~~39051821~~481504 ~~920~~802.~~44537508~~745006 0.~~92044538~~802745 4039.~~39051821~~481504 II-A-3 0.~~00000000~~000000 3436.~~76798380~~947598 ~~930~~824.~~79801720~~208593 0.~~93079802~~824209 3436.~~76798380~~947598 III-A 0.~~00000000~~000000 1720.~~30323993~~619593 ~~964~~905.~~79011037~~915460 0.~~96479011~~905915 1720.~~30323993~~619593 IV-A-1 0.~~00000000~~000000 1015.~~26258540~~642680 ~~971~~892.~~05880795~~578630 0.~~97105881~~892579 1015.~~26258540~~642680 IV-A-2 0.~~00000000~~000000 1015.~~26258538~~642680 ~~971~~892.~~05880793~~578630 0.~~97105881~~892579 1015.~~26258538~~642680 IV-A-3 0.~~00000000~~000000 1015.~~26258553~~642680 ~~971~~892.~~05880784~~578630 0.~~97105881~~892579 1015.~~26258553~~642680 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 B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-2 0.~~00000000~~000000 3740.~~46079920~~799187 ~~937~~819.~~79432815~~032345 0.~~93779433~~819032 3740.~~46079920~~799187 V-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-4A 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-4B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-4C 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-A-4D 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 V-B 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 VI-A 0.~~00000000~~000000 4226.~~01385688~~827492 ~~874~~793.~~72391107~~738808 0.~~87472391~~793739 4226.~~01385688~~827492 N-1 0.~~00000000~~000000 9467.~~68461073~~850423 ~~712~~557.~~09621420~~074898 0.~~71209621~~557075 9467.~~68461073~~850423 N-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 OT 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~~ I-A-1 ~~456,354,000.00~~11/25/05 3- 12/26/05 32 4.~~94125~~49375% ~~449~~427,~~379~~732,~~042~~333.8376 1,~~574~~708,~~324~~553.5804 0.00 ~~0.00~~ I-A-2 ~~228,175,000.00~~11/25/05 3- 12/26/05 32 4.~~99125~~54375% ~~224~~213,~~687~~864,~~551~~292.9831 ~~797~~863,~~141~~774.5011 0.00 ~~0.00~~ I-A-3 ~~76,058,000.00~~11/25/05 - 12/26/05 32 4.~~02125~~57375% 7471,~~895~~287,~~522~~785.4201 ~~267~~289,~~709~~824.8845 0.00 ~~0.00~~ II-A-1 ~~462,292,000.00~~11/25/05 - 12/24/05 30 5.~~21125~~76375% ~~449~~408,~~011~~664,~~961~~875.9800 1,~~949~~962,~~927~~868.9948 0.00 ~~0.00~~ II-A-2 ~~557,806,000.00~~11/25/05 - 12/24/05 30 5.~~21125~~76375% ~~535~~469,~~960~~799,~~026~~000.2923 2,~~327~~256,~~518~~503.0732 0.00 ~~0.00~~ II-A-3 ~~50,000,000.00~~11/01/05 - 11/30/05 30 5.~~08000~~65875% 4843,~~278~~057,~~300~~809.0656 ~~204~~203,~~378~~044.1448 0.00 ~~0.00~~ III-A ~~1,375,597,000.00~~11/01/05 - 11/30/05 30 5.61500% 1,~~350~~274,~~964~~538,~~666~~839.4015 65,~~321~~963,~~388~~779.8365 0.00 ~~0.00~~ IV-A-1 ~~200,000,000.00~~11/01/05 - 11/30/05 30 5.66000% ~~196~~181,~~264~~644,~~278~~261.6689 ~~925~~856,~~713~~755.1844 0.00 ~~0.00~~ IV-A-2 ~~398,870,000.00~~11/01/05 - 11/30/05 30 5.62900% ~~391~~362,~~419~~262,~~664~~233.1571 1,~~836~~699,~~084~~311.4176 0.00 ~~0.00~~ IV-A-3 ~~22,564,000.00~~11/01/05 - 11/30/05 30 5.62900% 2220,~~142~~493,~~535~~105.9262 ~~103~~96,~~866~~129.9574 0.00 ~~0.00~~ M-1 ~~60,041,000.00~~11/25/05 - 12/26/05 32 4.~~16125~~71375% 60,041,000.00 ~~222~~251,~~084~~571.9979 0.00 ~~0.00~~ M-2 ~~41,403,000.00~~11/25/05 - 12/26/05 32 4.~~21125~~76375% 41,403,000.00 ~~154~~175,~~985~~318.2370 0.00 ~~0.00~~ M-3 ~~24,841,000.00~~11/25/05 - 12/26/05 32 4.~~24125~~79375% 24,841,000.00 93105,~~650~~850.5726 0.00 ~~0.00~~ M-4 ~~38,090,000.00~~11/25/05 - 12/26/05 32 4.~~39125~~94375% 38,090,000.00 ~~148~~167,~~677~~384.9739 0.00 ~~0.00~~ M-5 ~~72,041,000.00~~11/25/05 4- 12/26/05 32 5.~~84125~~39375% 72,041,000.00 ~~310~~345,~~016~~396.4457 0.00 ~~0.00~~ B ~~61,690,000.00~~N/A N/A 0.00000% 61,690,000.00 0.00 0.00 ~~0.00~~ V-A-1 ~~127,900,000.00~~11/01/05 - 11/30/05 30 5.06400% 127,900,000.00 539,738.00 0.00 ~~0.00~~ V-A-2 ~~581,158,000.00~~11/25/05 3- 12/26/05 32 4.~~79125~~34375% ~~566~~499,~~777~~697,~~319~~973.3010 1,~~910~~929,~~039~~389.5740 0.00 ~~0.00~~ V-A-3 ~~243,690,000.00~~11/01/05 - 11/30/05 30 5.07700% 243,690,000.00 1,031,011.78 0.00 ~~0.00~~ V-A-4A ~~88,000,000.00~~11/01/05 - 11/30/05 30 5.38300% 88,000,000.00 394,753.33 0.00 ~~0.00~~ V-A-4B ~~6,827,000.00~~11/01/05 - 11/30/05 30 5.75500% 6,827,000.00 32,741.15 0.00 ~~0.00~~ V-A-4C ~~115,717,000.00~~11/01/05 - 11/30/05 30 5.40800% 115,717,000.00 521,497.95 0.00 ~~0.00~~ V-A-4D ~~115,717,000.00~~11/01/05 - 11/30/05 30 5.32800% 115,717,000.00 513,783.48 0.00 ~~0.00~~ V-M-1 ~~19,316,000.00~~11/25/05 - 12/26/05 32 4.~~16125~~71375% 19,316,000.00 7180,~~447~~934.7404 0.00 ~~0.00~~ V-M-2 ~~13,797,000.00~~11/25/05 - 12/26/05 32 4.~~21125~~76375% 13,797,000.00 5158,~~646~~422.7763 0.00 ~~0.00~~ V-M-3 ~~8,968,000.00~~11/25/05 - 12/26/05 32 4.~~24125~~79375% 8,968,000.00 3338,~~809~~213.3664 0.00 ~~0.00~~ V-M-4 ~~24,145,000.00~~11/25/05 - 12/26/05 32 4.~~39125~~94375% 24,145,000.00 94106,~~245~~103.9886 0.00 ~~0.00~~ V-M-5 ~~15,177,000.00~~11/25/05 4- 12/26/05 32 5.~~84125~~39375% 15,177,000.00 6572,~~311~~765.6928 0.00 ~~0.00~~ V-B ~~14,487,000.00~~11/25/05 5- 12/26/05 32 6.~~99125~~54375% 14,487,000.00 7784,~~151~~266.3205 0.00 ~~0.00~~ VI-A ~~237,840,000.00~~11/25/05 3- 12/26/05 32 4.~~82125~~37375% ~~218~~195,~~036~~163,~~910~~488.7375 ~~740~~758,~~598~~752.7127 0.00 ~~0.00~~ N-1 ~~31,700,000.00~~11/25/05 - 12/24/05 30 5.25000% 2519,~~574~~810,~~952~~132.1668 ~~111~~86,~~890~~669.4233 0.00 ~~0.00~~ N-2 ~~7,890,000.00~~11/25/05 - 12/24/05 30 5.50000% 7,890,000.00 36,162.50 0.00 ~~0.00~~ OT ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~5,778,151,000.00~~ 23,~~463~~231,~~298~~270.4887 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance I-A-1 0.00 0.00 1,~~574~~708,~~324~~553.5804 0.00 ~~439~~420,~~826~~819,~~725~~117.1221 I-A-2 0.00 0.00 ~~797~~863,~~141~~774.5011 0.00 ~~219~~210,~~911~~407,~~434~~714.9934 I-A-3 0.00 0.00 ~~267~~289,~~709~~824.8845 0.00 7370,~~303~~135,~~490~~597.40 II-A-1 0.00 0.00 1,~~949~~962,~~927~~868.9948 0.00 ~~436~~392,~~075~~997,~~334~~745.0374 II-A-2 0.00 0.00 2,~~327~~256,~~518~~503.0732 0.00 ~~513~~447,~~429~~775,~~952~~980.8956 II-A-3 0.00 0.00 ~~204~~203,~~378~~044.1448 0.00 4641,~~539~~210,~~900~~429.8664 III-A 0.00 0.00 65,~~321~~963,~~388~~779.8365 0.00 1,~~327~~246,~~162~~174,~~381~~589.4655 IV-A-1 0.00 0.00 ~~925~~856,~~713~~755.1844 0.00 ~~194~~178,~~211~~515,~~761~~725.5992 IV-A-2 0.00 0.00 1,~~836~~699,~~084~~311.4176 0.00 ~~387~~356,~~326~~022,~~226~~838.7201 IV-A-3 0.00 0.00 ~~103~~96,~~866~~129.9574 0.00 2120,~~910~~140,~~970~~144.9420 M-1 0.00 0.00 ~~222~~251,~~084~~571.9979 0.00 60,041,000.00 M-2 0.00 0.00 ~~154~~175,~~985~~318.2370 0.00 41,403,000.00 M-3 0.00 0.00 93105,~~650~~850.5726 0.00 24,841,000.00 M-4 0.00 0.00 ~~148~~167,~~677~~384.9739 0.00 38,090,000.00 M-5 0.00 0.00 ~~310~~345,~~016~~396.4457 0.00 72,041,000.00 B 0.00 0.00 0.00 0.00 61,690,000.00 V-A-1 0.00 0.00 539,738.00 0.00 127,900,000.00 V-A-2 0.00 0.00 1,~~910~~929,~~039~~389.5740 0.00 ~~545~~475,~~006~~987,~~676~~199.1644 V-A-3 0.00 0.00 1,031,011.78 0.00 243,690,000.00 V-A-4A 0.00 0.00 394,753.33 0.00 88,000,000.00 V-A-4B 0.00 0.00 32,741.15 0.00 6,827,000.00 V-A-4C 0.00 0.00 521,497.95 0.00 115,717,000.00 V-A-4D 0.00 0.00 513,783.48 0.00 115,717,000.00 V-M-1 0.00 0.00 7180,~~447~~934.7404 0.00 19,316,000.00 V-M-2 0.00 0.00 5158,~~646~~422.7763 0.00 13,797,000.00 V-M-3 0.00 0.00 3338,~~809~~213.3664 0.00 8,968,000.00 V-M-4 0.00 0.00 94106,~~245~~103.9886 0.00 24,145,000.00 V-M-5 0.00 0.00 6572,~~311~~765.6928 0.00 15,177,000.00 V-B 0.00 0.00 7784,~~151~~266.3205 0.00 14,487,000.00 VI-A 0.00 0.00 ~~740~~758,~~598~~752.7127 0.00 ~~208~~188,~~044~~782,~~335~~838.01 N-1 0.00 0.00 ~~111~~86,~~890~~669.4233 0.00 2217,~~573~~659,~~449~~274.9928 N-2 0.00 0.00 36,162.50 0.00 7,890,000.00 OT 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 23,~~463~~231,~~298~~270.4887 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ I-A-1 11/25/05 - 12/26/05 456,354,000.00 34.~~94125~~49375% ~~984~~937.~~71590658~~281877 3.~~44978806~~743920 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/25/05 - 12/26/05 228,175,000.00 34.~~99125~~54375% ~~984~~937.~~71590656~~281877 3.~~49355319~~785577 0.~~00000000~~000000 ~~0.00000000~~ I-A-3 11/25/05 - 12/26/05 76,058,000.00 4.~~02125~~57375% ~~984~~937.~~71590655~~281877 3.~~51981225~~810572 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/25/05 - 12/24/05 462,292,000.00 5.~~21125~~76375% ~~971~~883.~~27348511~~997290 4.~~21795746~~245949 0.~~00000000~~000000 ~~0.00000000~~ II-A-2 11/25/05 - 12/24/05 557,806,000.00 5.~~21125~~76375% ~~960~~842.~~83589329~~226509 4.~~17263004~~045319 0.~~00000000~~000000 ~~0.00000000~~ II-A-3 11/01/05 - 11/30/05 50,000,000.00 5.~~08000~~65875% ~~965~~861.~~56600120~~156191 4.~~08756280~~060890 0.~~00000000~~000000 ~~0.00000000~~ III-A 11/01/05 - 11/30/05 1,375,597,000.00 5.61500% ~~982~~926.~~09335031~~535053 4.~~59537846~~335412 0.~~00000000~~000000 ~~0.00000000~~ IV-A-1 11/01/05 - 11/30/05 200,000,000.00 5.66000% ~~981~~908.~~32139330~~221309 4.~~62856590~~283777 0.~~00000000~~000000 ~~0.00000000~~ IV-A-2 11/01/05 - 11/30/05 398,870,000.00 5.62900% ~~981~~908.~~32139331~~221309 4.~~60321511~~260315 0.~~00000000~~000000 ~~0.00000000~~ IV-A-3 11/01/05 - 11/30/05 22,564,000.00 5.62900% ~~981~~908.~~32139337~~221309 4.~~60321530~~260315 0.~~00000000~~000000 ~~0.00000000~~ M-1 11/25/05 - 12/26/05 60,041,000.00 4.~~16125~~71375% 1000.~~00000000~~000000 34.~~69888893~~190000 0.~~00000000~~000000 ~~0.00000000~~ M-2 11/25/05 - 12/26/05 41,403,000.00 4.~~21125~~76375% 1000.~~00000000~~000000 34.~~74333333~~234444 0.~~00000000~~000000 ~~0.00000000~~ M-3 11/25/05 - 12/26/05 24,841,000.00 4.~~24125~~79375% 1000.~~00000000~~000000 34.~~77000000~~261111 0.~~00000000~~000000 ~~0.00000000~~ M-4 11/25/05 - 12/26/05 38,090,000.00 4.~~39125~~94375% 1000.~~00000000~~000000 34.~~90333342~~394444 0.~~00000000~~000000 ~~0.00000000~~ M-5 11/25/05 - 12/26/05 72,041,000.00 45.~~84125~~39375% 1000.~~00000000~~000000 4.~~30333338~~794444 0.~~00000000~~000000 ~~0.00000000~~ B N/A 61,690,000.00 0.00000% 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ V-A-1 11/01/05 - 11/30/05 127,900,000.00 5.06400% 1000.~~00000000~~000000 4.~~22000000~~220000 0.~~00000000~~000000 ~~0.00000000~~ V-A-2 11/25/05 - 12/26/05 581,158,000.00 34.~~79125~~34375% ~~975~~859.~~25512735~~831531 3.~~28660979~~319905 0.~~00000000~~000000 ~~0.00000000~~ V-A-3 11/01/05 - 11/30/05 243,690,000.00 5.07700% 1000.~~00000000~~000000 4.~~23083335~~230833 0.~~00000000~~000000 ~~0.00000000~~ V-A-4A 11/01/05 - 11/30/05 88,000,000.00 5.38300% 1000.~~00000000~~000000 4.~~48583330~~485833 0.~~00000000~~000000 ~~0.00000000~~ V-A-4B 11/01/05 - 11/30/05 6,827,000.00 5.75500% 1000.~~00000000~~000000 4.~~79583272~~795833 0.~~00000000~~000000 ~~0.00000000~~ V-A-4C 11/01/05 - 11/30/05 115,717,000.00 5.40800% 1000.~~00000000~~000000 4.~~50666670~~506667 0.~~00000000~~000000 ~~0.00000000~~ V-A-4D 11/01/05 - 11/30/05 115,717,000.00 5.32800% 1000.~~00000000~~000000 4.~~44000000~~440000 0.~~00000000~~000000 ~~0.00000000~~ V-M-1 11/25/05 - 12/26/05 19,316,000.00 4.~~16125~~71375% 1000.~~00000000~~000000 34.~~69888900~~190000 0.~~00000000~~000000 ~~0.00000000~~ V-M-2 11/25/05 - 12/26/05 13,797,000.00 4.~~21125~~76375% 1000.~~00000000~~000000 34.~~74333333~~234444 0.~~00000000~~000000 ~~0.00000000~~ V-M-3 11/25/05 - 12/26/05 8,968,000.00 4.~~24125~~79375% 1000.~~00000000~~000000 34.~~77000000~~261111 0.~~00000000~~000000 ~~0.00000000~~ V-M-4 11/25/05 - 12/26/05 24,145,000.00 4.~~39125~~94375% 1000.~~00000000~~000000 34.~~90333320~~394444 0.~~00000000~~000000 ~~0.00000000~~ V-M-5 11/25/05 - 12/26/05 15,177,000.00 45.~~84125~~39375% 1000.~~00000000~~000000 4.~~30333333~~794444 0.~~00000000~~000000 ~~0.00000000~~ V-B 11/25/05 - 12/26/05 14,487,000.00 56.~~99125~~54375% 1000.~~00000000~~000000 5.~~32555533~~816667 0.~~00000000~~000000 ~~0.00000000~~ VI-A 11/25/05 - 12/26/05 237,840,000.00 34.~~82125~~37375% ~~916~~820.~~73776795~~566300 3.~~11385263~~190179 0.~~00000000~~000000 ~~0.00000000~~ N-1 11/25/05 - 12/24/05 31,700,000.00 5.25000% ~~806~~624.~~78082524~~925321 32.~~52966625~~734048 0.~~00000000~~000000 ~~0.00000000~~ N-2 11/25/05 - 12/24/05 7,890,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ OT 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 I-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~44978806~~743920 0.~~00000000~~000000 ~~963~~922.~~78409112~~133075 I-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~49355319~~785577 0.~~00000000~~000000 ~~963~~922.~~78409111~~133075 I-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~51981225~~810572 0.~~00000000~~000000 ~~963~~922.~~78409109~~133075 II-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21795746~~245949 0.~~00000000~~000000 ~~943~~850.~~28981256~~107174 II-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~17263004~~045319 0.~~00000000~~000000 ~~920~~802.~~44537508~~745006 II-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~08756280~~060890 0.~~00000000~~000000 ~~930~~824.~~79801720~~208593 III-A 0.~~00000000~~000000 0.~~00000000~~000000 4.~~59537846~~335412 0.~~00000000~~000000 ~~964~~905.~~79011037~~915460 IV-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~62856590~~283777 0.~~00000000~~000000 ~~971~~892.~~05880795~~578630 IV-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~60321511~~260315 0.~~00000000~~000000 ~~971~~892.~~05880793~~578630 IV-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~60321530~~260315 0.~~00000000~~000000 ~~971~~892.~~05880784~~578630 M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~69888893~~190000 0.~~00000000~~000000 1000.~~00000000~~000000 M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~74333333~~234444 0.~~00000000~~000000 1000.~~00000000~~000000 M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~77000000~~261111 0.~~00000000~~000000 1000.~~00000000~~000000 M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~90333342~~394444 0.~~00000000~~000000 1000.~~00000000~~000000 M-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~30333338~~794444 0.~~00000000~~000000 1000.~~00000000~~000000 B 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~22000000~~220000 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~28660979~~319905 0.~~00000000~~000000 ~~937~~819.~~79432815~~032345 V-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~23083335~~230833 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-4A 0.~~00000000~~000000 0.~~00000000~~000000 4.~~48583330~~485833 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-4B 0.~~00000000~~000000 0.~~00000000~~000000 4.~~79583272~~795833 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-4C 0.~~00000000~~000000 0.~~00000000~~000000 4.~~50666670~~506667 0.~~00000000~~000000 1000.~~00000000~~000000 V-A-4D 0.~~00000000~~000000 0.~~00000000~~000000 4.~~44000000~~440000 0.~~00000000~~000000 1000.~~00000000~~000000 V-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~69888900~~190000 0.~~00000000~~000000 1000.~~00000000~~000000 V-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~74333333~~234444 0.~~00000000~~000000 1000.~~00000000~~000000 V-M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~77000000~~261111 0.~~00000000~~000000 1000.~~00000000~~000000 V-M-4 0.~~00000000~~000000 0.~~00000000~~000000 34.~~90333320~~394444 0.~~00000000~~000000 1000.~~00000000~~000000 V-M-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~30333333~~794444 0.~~00000000~~000000 1000.~~00000000~~000000 V-B 0.~~00000000~~000000 0.~~00000000~~000000 5.~~32555533~~816667 0.~~00000000~~000000 1000.~~00000000~~000000 VI-A 0.~~00000000~~000000 0.~~00000000~~000000 3.~~11385263~~190179 0.~~00000000~~000000 ~~874~~793.~~72391107~~738808 N-1 0.~~00000000~~000000 0.~~00000000~~000000 32.~~52966625~~734048 0.~~00000000~~000000 ~~712~~557.~~09621420~~074898 N-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 OT 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~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~142,963,224.69~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance ~~Proceeds~~Balance ~~from~~Percentage ~~Repurchased~~II-A-3C ~~Loans 0~~5.0065875% ~~Other Amounts (Servicer Advances) 520,104.89 Realized Loss (Gains, Subsequent Expenses & Recoveries)~~ 0.00 ~~Prepayment Penalties~~ 0.00 ~~Total Deposits 143~~20,~~483~~030,~~329~~494.58 ~~Withdrawals Reimbursement for Servicer Advances 544~~19,~~531~~262,578.1645 ~~Payment~~85.01071737% ofII-A-3NC ~~Service~~5.65875% ~~Fee~~0.00 ~~1,477,066~~0.4600 ~~Payment of Interest and Principal 141~~23,~~461~~027,~~731~~314.9698 ~~Total Withdrawals (Pool Distribution Amount) 143~~21,~~483~~947,~~329~~851.5819 ~~Ending Balance 0~~80.0027450053%

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 1,~~436~~346,~~646~~003.4502 AMBAC Premium 7,714.47 FGIC Premium 3229,~~705~~274.5452 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 1,~~477~~382,~~066~~992.4601 *Servicer Payees include: AMERICAN HOME MTG CORP

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Class N Reserve Fund ~~515~~402,~~817~~169.9650 7133,~~659~~674.2101 0.00 ~~444~~368,~~158~~495.7549 OTHER ACCOUNTS Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Financial Guaranty 0.00 0.00 0.00 ~~0.00~~ Financial Guaranty 0.00 0.00 0.00 ~~0.00~~

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~Mixed ~~DELINQUENT~~Fixed ~~BANKRUPTCY~~& ~~FORECLOSURE~~Arm ~~REO~~Weighted ~~Total~~Average NoGross ofCoupon ~~Loans~~6.133988% NoWeighted ofAverage ~~Loans~~Net NoCoupon of5.828241% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No5.828241% ofWeighted ~~Loans~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~353 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~24,362 ~~Balance~~Number ~~0-29~~Of ~~Days~~Loans 10Paid 0In 0Full 10500 ~~1,812,989.80~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~1,812,989.80~~Loan 30Count ~~Days~~23,862 ~~372~~Beginning 1Scheduled 0Collateral 0Balance ~~373 86~~5,~~866~~282,~~269.40 621~~809,~~517~~393.5646 ~~0.00~~Ending ~~0.00~~Scheduled 87Collateral Balance 5,~~487~~163,~~786~~990,716.9617 60Ending ~~Days~~Actual 57Collateral 0Balance 0at 030-Nov-2005 ~~57 12~~5,~~768~~163,~~797~~771,559.0669 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 1226,~~768~~692,~~797~~167.0648 90Special ~~Days~~Servicing 1Fee 0 ~~0 0 1 220,000~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~220,000.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0186,238.0051 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+~~Not ~~Days~~Available 0Realized 0Loss 0Amount 0 ~~0 0~~.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled ~~430~~Principal ~~11 0 0 441 99~~1,~~855~~122,~~066~~099.4648 ~~2,434,507.36~~Unscheduled ~~0.00~~Principal ~~0.00 102~~117,~~289~~696,~~573~~577.82 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 0.039423% 0.000000% 0.000000% 0.039423% 0.032804% 0.000000% 0.000000% 0.032804% 30 Days 1.466530% 0.003942% 0.000000% 0.000000% 1.470472% 1.571723% 0.011245% 0.000000% 0.000000% 1.582969% 60 Days 0.224710% 0.000000% 0.000000% 0.000000% 0.224710% 0.231033% 0.000000% 0.000000% 0.000000% 0.231033% 90 Days 0.003942% 0.000000% 0.000000% 0.000000% 0.003942% 0.003981% 0.000000% 0.000000% 0.000000% 0.003981% 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 1.695183% 0.043365% 0.000000% 0.000000% 1.738548% 1.806738% 0.044049% 0.000000% 0.000000% 1.850787%

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group I No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 31 0 0 0 31 8,156,836.86 0.00 0.00 0.00 8,156,836.86 60 Days 3 0 0 0 3 545,878.13 0.00 0.00 0.00 545,878.13 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 34 0 0 0 34 8,702,714.99 0.00 0.00 0.00 8,702,714.99 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.257097% 0.000000% 0.000000% 0.000000% 1.257097% 1.024268% 0.000000% 0.000000% 0.000000% 1.024268% 60 Days 0.121655% 0.000000% 0.000000% 0.000000% 0.121655% 0.068547% 0.000000% 0.000000% 0.000000% 0.068547% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.378751% 0.000000% 0.000000% 0.000000% 1.378751% 1.092815% 0.000000% 0.000000% 0.000000% 1.092815% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-C No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 286,266.67 0.00 0.00 286,266.67 30 Days 48 0 0 0 48 8,223,516.49 0.00 0.00 0.00 8,223,516.49 60 Days 9 0 0 0 9 1,621,138.86 0.00 0.00 0.00 1,621,138.86 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 57 1 0 0 58 9,844,655.35 286,266.67 0.00 0.00 10,130,922.02 0-29 Days 0.040225% 0.000000% 0.000000% 0.040225% 0.057643% 0.000000% 0.000000% 0.057643% 30 Days 1.930813% 0.000000% 0.000000% 0.000000% 1.930813% 1.655895% 0.000000% 0.000000% 0.000000% 1.655895% 60 Days 0.362027% 0.000000% 0.000000% 0.000000% 0.362027% 0.326434% 0.000000% 0.000000% 0.000000% 0.326434% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.292840% 0.040225% 0.000000% 0.000000% 2.333065% 1.982329% 0.057643% 0.000000% 0.000000% 2.039972% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group II-NC 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 21 0 0 0 21 14,231,834.39 0.00 0.00 0.00 14,231,834.39 60 Days 3 0 0 0 3 1,686,678.04 0.00 0.00 0.00 1,686,678.04 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 0 0 24 15,918,512.43 0.00 0.00 0.00 15,918,512.43 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.121212% 0.000000% 0.000000% 0.000000% 2.121212% 2.428261% 0.000000% 0.000000% 0.000000% 2.428261% 60 Days 0.303030% 0.000000% 0.000000% 0.000000% 0.303030% 0.287784% 0.000000% 0.000000% 0.000000% 0.287784% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.424242% 0.000000% 0.000000% 0.000000% 2.424242% 2.716045% 0.000000% 0.000000% 0.000000% 2.716045% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group III No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 5 0 0 5 799,900.00 0.00 0.00 799,900.00 30 Days 110 0 0 0 110 20,483,503.85 0.00 0.00 0.00 20,483,503.85 60 Days 19 0 0 0 19 3,121,945.41 0.00 0.00 0.00 3,121,945.41 90 Days 1 0 0 0 1 220,000.00 0.00 0.00 0.00 220,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 130 5 0 0 135 23,825,449.26 799,900.00 0.00 0.00 24,625,349.26 0-29 Days 0.066436% 0.000000% 0.000000% 0.066436% 0.055644% 0.000000% 0.000000% 0.055644% 30 Days 1.461600% 0.000000% 0.000000% 0.000000% 1.461600% 1.424918% 0.000000% 0.000000% 0.000000% 1.424918% 60 Days 0.252458% 0.000000% 0.000000% 0.000000% 0.252458% 0.217176% 0.000000% 0.000000% 0.000000% 0.217176% 90 Days 0.013287% 0.000000% 0.000000% 0.000000% 0.013287% 0.015304% 0.000000% 0.000000% 0.000000% 0.015304% 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 1.727345% 0.066436% 0.000000% 0.000000% 1.793782% 1.657398% 0.055644% 0.000000% 0.000000% 1.713043% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group IV No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 418,000.00 0.00 0.00 418,000.00 30 Days 13 1 0 0 14 7,865,676.68 621,517.56 0.00 0.00 8,487,194.24 60 Days 1 0 0 0 1 410,200.00 0.00 0.00 0.00 410,200.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 14 2 0 0 16 8,275,876.68 1,039,517.56 0.00 0.00 9,315,394.24 0-29 Days 0.083682% 0.000000% 0.000000% 0.083682% 0.063805% 0.000000% 0.000000% 0.063805% 30 Days 1.087866% 0.083682% 0.000000% 0.000000% 1.171548% 1.200649% 0.094871% 0.000000% 0.000000% 1.295520% 60 Days 0.083682% 0.000000% 0.000000% 0.000000% 0.083682% 0.062615% 0.000000% 0.000000% 0.000000% 0.062615% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.171548% 0.167364% 0.000000% 0.000000% 1.338912% 1.263264% 0.158676% 0.000000% 0.000000% 1.421940% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group V 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 2 0 0 2 262,744.64 0.00 0.00 262,744.64 30 Days 130 0 0 0 130 27,057,159.56 0.00 0.00 0.00 27,057,159.56 60 Days 20 0 0 0 20 5,313,781.41 0.00 0.00 0.00 5,313,781.41 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 150 2 0 0 152 32,370,940.97 262,744.64 0.00 0.00 32,633,685.61 0-29 Days 0.028153% 0.000000% 0.000000% 0.028153% 0.019547% 0.000000% 0.000000% 0.019547% 30 Days 1.829955% 0.000000% 0.000000% 0.000000% 1.829955% 2.012882% 0.000000% 0.000000% 0.000000% 2.012882% 60 Days 0.281532% 0.000000% 0.000000% 0.000000% 0.281532% 0.395312% 0.000000% 0.000000% 0.000000% 0.395312% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.111486% 0.028153% 0.000000% 0.000000% 2.139640% 2.408193% 0.019547% 0.000000% 0.000000% 2.427740% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group VI - HELOC's No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 46,078.49 0.00 0.00 46,078.49 30 Days 19 0 0 0 19 847,741.57 0.00 0.00 0.00 847,741.57 60 Days 2 0 0 0 2 69,175.21 0.00 0.00 0.00 69,175.21 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 1 0 0 22 916,916.78 46,078.49 0.00 0.00 962,995.27 0-29 Days 0.027785% 0.000000% 0.000000% 0.027785% 0.021848% 0.000000% 0.000000% 0.021848% 30 Days 0.527924% 0.000000% 0.000000% 0.000000% 0.527924% 0.401952% 0.000000% 0.000000% 0.000000% 0.401952% 60 Days 0.055571% 0.000000% 0.000000% 0.000000% 0.055571% 0.032799% 0.000000% 0.000000% 0.000000% 0.032799% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.583495% 0.027785% 0.000000% 0.000000% 0.611281% 0.434751% 0.021848% 0.000000% 0.000000% 0.456599%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group AGroup ~~Insufficient~~III ~~Funds~~Group IV Group V Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.047351 5.861187 6.491898 Weighted Average Net Rate 5.674027 5.611187 6.241898 Weighted Average Remaining Term 355 355 349 Beginning Loan Count 7,248 1,129 6,910 Loans Paid In Full 139 18 101 Ending Loan Count 7,109 1,111 6,809 Beginning Scheduled Balance 1,385,313,185.36 616,016,238.85 1,298,267,786.08 Ending scheduled Balance 1,356,948,935.76 606,295,345.76 1,274,557,012.42 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 7,118,808.30 3,078,269.26 7,824,521.26 Scheduled Principal 137,578.53 69,447.15 801,003.12 Unscheduled Principal 28,226,671.07 9,651,445.94 22,909,770.54 Scheduled Interest 6,981,229.77 3,008,822.11 7,023,518.14 Servicing Fee 430,976.08 128,336.71 270,472.46 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY ~~520~~Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 6,~~104~~550,253.8969 2,880,485.40 6,753,045.68 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 43659.50 25489.11 20040.42 Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.674027 5.611187 6.241898

~~Summary~~Group 12Level ~~Month~~Collateral ~~REO~~Statement History*Group ~~New~~Group ~~REO~~VI ~~Loans Month REO Percentage Loans in REO 0 Oct~~-04 ~~0.000%~~HELOC's ~~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~~Collateral ~~0.000%~~Description ~~Loans~~Fixed in15/30 ~~REO~~& 0ARM ~~Mar-05~~Mixed ~~0.000%~~Fixed ~~Original~~& ~~Principal~~Arm ~~Balance~~Weighted ~~0.00~~Average ~~Apr-05~~Coupon ~~0.000%~~Rate ~~Current Principal Balance 0~~7.00938055 ~~May-05 0~~6.~~000%~~133988 ~~Jun-05~~Weighted ~~0.000%~~Average ~~Jul-05~~Net ~~0.000%~~Rate ~~Aug-05 0~~7.~~000%~~551615 ~~Sep-05 0~~5.~~000%~~828241 *TheWeighted ~~text~~Average ~~reported~~Remaining inTerm ~~the~~294 ~~above~~353 ~~table~~Record isDate ~~presented~~11/30/2005 ~~graphically~~11/30/2005 onPrincipal ~~the~~And ~~monthly~~Interest ~~bond~~Constant ~~remittance report~~1,313,748.95 ~~The monthly bond remittance report can be viewed online at www~~26,692,167.~~ctslink.com.~~48 ~~Group~~Beginning ILoan 12Count ~~Month~~3,402 ~~REO~~24,362 ~~History* New REO~~ Loans ~~Month~~Paid ~~REO~~In ~~Percentage~~Full ~~Loans~~83 in500 ~~REO~~Ending 0Loan ~~Oct-04~~Count ~~0.000%~~3,319 ~~Original~~23,862 ~~Principal~~Beginning Scheduled Balance 0198,600,089.0055 ~~Nov-04 0~~5,282,809,393.~~000%~~46 ~~Current~~Ending ~~Principal~~Scheduled Balance 0192,636,839.0060 ~~Dec-04 0~~5,163,990,716.~~000%~~17 ~~Jan-05~~Scheduled ~~0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original~~ Principal ~~Balance~~ 0.0028 ~~Apr-05 0~~1,122,099.~~000%~~48 ~~Current~~Unscheduled Principal ~~Balance 0~~5,963,249.0068 ~~May-05 0~~117,696,577.~~000%~~82 ~~Jun-05~~Scheduled ~~0.000%~~Interest ~~Jul-05 0~~1,313,748.~~000%~~67 ~~Aug-05 0~~27,003,906.~~000%~~26 ~~Sep-05~~Servicing ~~0.000%~~Fee *The text reported in the above table is presented graphically on the monthly bond remittance report63,955.82 ~~The monthly bond remittance report can be viewed online at www~~1,346,003.~~ctslink.com.~~02 ~~Group~~Master ~~II-C~~Servicing 12Fee ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Oct-04 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Nov-04~~Trustee ~~0.000%~~Fee ~~Current Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05~~Fry ~~0.000%~~Amount ~~Current REO Total Feb-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Mar-05 0~~.~~000%~~00 ~~Original~~Special ~~Principal~~Hazard ~~Balance~~Fee 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current~~Other ~~Principal~~Fee ~~Balance~~ 0.00 ~~May-05~~ 0.~~000%~~00 ~~Jun-05~~Pool ~~0.000%~~Insurance ~~Jul-05~~Fee 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-NC 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~~Spread ~~0.000%~~1 ~~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~~Spread ~~0.000%~~2 ~~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 III 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~~Spread ~~0.000%~~3 ~~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~~Net ~~0.000%~~Interest ~~Jun-05 0~~1,249,792.~~000%~~85 ~~Jul-05 0~~25,657,903.~~000%~~24 ~~Aug-05~~Realized ~~0.000%~~Loss ~~Sep-05~~Amount 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 IV 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~~Cumulative ~~0.000%~~Realized ~~Jan-05~~Loss 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 V 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inCumulative ~~REO~~Losses 0 ~~Oct-04 0~~.~~000%~~0000 ~~Original Principal Balance~~ 0.000000 ~~Nov-04~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Amount ~~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~~Prepayment ~~0.000%~~Penalty ~~Current~~Waived ~~Principal~~Count ~~Balance~~ 0~~.00~~ ~~May-05~~ 0~~.000%~~ ~~Jun-05~~Prepayment ~~0.000%~~Penalty ~~Jul-05~~Paid ~~0.000%~~Amount ~~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 VI - HELOC's 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~~186238.~~000%~~51 ~~Current~~Prepayment ~~Principal~~Penalty ~~Balance~~Paid ~~0.00~~Count ~~Dec-04~~ 0~~.000%~~ ~~Jan-05~~Not ~~0.000%~~Available ~~Current~~Special ~~REO~~Servicing ~~Total~~Fee ~~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~~Pass-05Through ~~0.000%~~Rate ~~Jun-05 0~~7.~~000%~~551615 ~~Jul-05 0~~5.000% 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.828241

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~- Deal Level Miscellaneous Reporting Payments from CAP Contract 0.00 Payments from Corridor Contract 0.00 Excess Cash Amount Groups I-IV ~~All~~870,551.54 ~~Mortgage~~OC ~~Loans~~Amount inGroups ~~REO~~I-IV ~~during~~14,490,981.78 ~~Current~~OC ~~Period~~Deficiency ~~Month~~Amount ~~Loan~~Groups ~~First~~I-IV ~~Original~~0.00 ~~Loan~~OC ~~Entered~~Reduction ~~Payment~~Amount ~~LTV~~Groups atI-IV ~~Principal~~0.00 ~~Group~~OC ~~Number~~Target ~~REO~~Amount ~~Date~~Groups ~~State~~I-IV ~~Origination~~14,490,981.78 ~~Balance~~OC NoIncrease ~~REO~~Amount ~~loans~~Groups ~~this~~I-IV ~~period~~0.00 Rapid Amortization Event NO Stepdown Groups I-IV NO HELOC Draw Amount 914,696.48

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Group ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~Group ~~during~~V ~~Current~~Excess ~~Period~~Cash ~~(continued)~~Amount ~~Current~~1,369,464.69 ~~Paid~~OC ~~Current~~Amount ~~Approximate~~4,828,812.98 ~~Loan~~OC ~~Principal~~Deficiency ToAmount ~~Months~~0.00 ~~Loan~~OC ~~Delinquent~~Reduction Amount 0.00 OC Target Amount 4,828,812.98 OC Increase Amount 0.00 Stepdown NO Group ~~Number~~VI ~~Balance~~- ~~Date~~HELOC's ~~Delinquent~~Rolling ~~Rate~~3-Month ~~Interest~~Group NoVI ~~REO~~Excess ~~loans~~Spread ~~this~~% ~~period~~1.929246% Charge-Off Amount 0.00 Excess Cash Amount 417,400.80 Floating Allocation Percentage 99.600067% Invested Amount 192,636,839.60 OC Amount 3,854,001.59 OC Deficiency Amount 5,010,494.21 OC Reduction Amount 0.00 OC Target Amount 8,864,495.80 OC Increase Amount 417,400.80 Stepdown NO Group VI Excess Spread % 2.492929%

~~Summary~~LOAN 12STATUS ~~Month~~STRATIFICATION/CREDIT ~~Foreclosure~~ENHANCEMENT History*STATEMENT ~~New~~DELINQUENT ~~Foreclosure~~BANKRUPTCY ~~Loans~~FORECLOSURE ~~Month~~REO ~~Foreclosure~~TOTAL ~~Percentage~~No of Loans inNo ~~Foreclosure~~of 0Loans ~~Oct-04~~No ~~0.000%~~of ~~Original~~Loans ~~Principal~~No ~~Balance~~of ~~0.00~~Loans ~~Nov-04~~No ~~0.000%~~of ~~Current~~Loans Principal Balance ~~0.00~~Principal ~~Dec-04~~Balance ~~0.000%~~Principal ~~Jan-05~~Balance ~~0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original~~ Principal Balance ~~0.00 Apr-05 0.000% Current~~ Principal Balance 0~~.00 May~~-0529 ~~0.000%~~Days ~~Jun-05~~32 0~~.000%~~ ~~Jul-05~~ 0~~.000%~~ ~~Aug-05~~32 05,249,443.~~000%~~26 ~~Sep-05~~ 0.~~000%~~00 *The text reported in the above table is presented graphically on the monthly bond remittance report0.00 ~~The monthly bond remittance report can be viewed online at www~~5,249,443.~~ctslink.com.~~26 ~~Group~~30 IDays 12399 ~~Month~~2 ~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0 ~~Oct-04~~ 0~~.000%~~ ~~Original~~401 ~~Principal Balance 0~~87,266,154.0052 ~~Nov-04 0~~761,123.~~000%~~93 ~~Current Principal Balance~~ 0.00 ~~Dec-04~~ 0.~~000%~~00 ~~Jan-05 0~~88,027,278.~~000%~~45 ~~Current~~60 ~~Foreclosure~~Days ~~Total~~56 ~~Feb-05~~5 0~~.000%~~ ~~Loans in Foreclosure~~ 0 ~~Mar-05~~61 015,058,877.~~000%~~09 ~~Original~~1,928,835.19 ~~Principal Balance~~ 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current~~16,987,712.28 ~~Principal~~90 ~~Balance~~Days ~~0.00~~42 ~~May-05~~3 1 0~~.000%~~ ~~Jun-05~~46 08,394,419.~~000%~~17 ~~Jul-05~~324,972.56 0125,966.~~000%~~37 ~~Aug-05~~ 0.~~000%~~00 ~~Sep-05 0~~8,845,358.~~000%~~10 *The120 ~~text~~Days ~~reported~~8 in2 ~~the~~8 ~~above~~1 ~~table~~19 is4,660,866.61 ~~presented~~640,045.50 ~~graphically~~1,878,398.40 ~~on the monthly bond remittance report~~113,831.26 ~~The monthly bond remittance report can be viewed online at www~~7,293,141.~~ctslink.com.~~77 ~~Group~~150 ~~II-C~~Days 127 ~~Month~~0 ~~Foreclosure~~11 ~~History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0 ~~Oct-04~~18 0940,603.~~000%~~10 ~~Original Principal Balance~~ 0.00 ~~Nov-04 0~~3,721,594.~~000%~~98 ~~Current Principal Balance~~ 0.00 ~~Dec-04 0~~4,662,198.~~000%~~08 ~~Jan-05~~180+ ~~0.000%~~Days ~~Current~~6 ~~Foreclosure~~0 ~~Total Feb-05~~ 0~~.000%~~ ~~Loans in Foreclosure~~ 0 ~~Mar-05~~6 01,447,410.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Apr-05~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~May-05 0~~1,447,410.~~000%~~00 ~~Jun-05~~Totals ~~0.000%~~518 ~~Jul-05~~44 ~~0.000%~~20 ~~Aug-05~~1 0583 117,768,330.~~000%~~49 ~~Sep-05~~8,904,420.44 05,725,959.~~000%~~75 *The text reported in the above table is presented graphically on the monthly bond remittance report113,831.26 ~~The monthly bond remittance report can be viewed online at www~~132,512,541.~~ctslink.com.~~94 ~~Group~~No ~~II-NC~~of 12Loans ~~Month~~No ~~Foreclosure~~of History*Loans ~~New~~No ~~Foreclosure~~of Loans ~~Month~~No ~~Foreclosure~~of ~~Percentage~~ Loans inNo ~~Foreclosure~~of 0Loans ~~Oct-04~~Principal ~~0.000%~~Balance ~~Original~~ Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance 0~~.00 Dec~~-0429 Days 0.~~000~~134104% ~~Jan-05~~ 0.~~000~~000000% ~~Current Foreclosure Total Feb-05~~ 0.~~000~~000000% ~~Loans in Foreclosure~~ 0 ~~Mar-05 0~~.~~000~~134104% ~~Original Principal Balance~~ 0.00101659% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00000000% ~~May-05~~ 0.~~000~~101659% ~~Jun-05~~30 0Days 1.~~000~~672115% ~~Jul-05~~ 0.~~000~~008382% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% *The text reported in the above table is presented graphically on the monthly bond remittance report1.680496% ~~The monthly bond remittance report can be viewed online at www~~1.~~ctslink.com.~~689969% ~~Group III 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0 ~~Oct-04 0~~.~~000~~014740% ~~Original Principal Balance~~ 0.~~00 Nov-04 0.000~~000000% ~~Current Principal Balance~~ 0.~~00 Dec-04 0.000~~000000% ~~Jan-05 0~~1.~~000~~704709% ~~Current~~60 ~~Foreclosure~~Days ~~Total Feb-05~~ 0.~~000~~234683% ~~Loans in Foreclosure~~ 0 ~~Mar-05 0~~.~~000~~020954% ~~Original Principal Balance~~ 0.00000000% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00255637% ~~May-05~~ 0.~~000~~291626% ~~Jun-05~~ 0.~~000~~037353% ~~Jul-05~~ 0.~~000~~000000% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~328979% *The90 ~~text~~Days 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 IV 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct-04 0~~.~~000~~176012% ~~Original Principal Balance~~ 0.00012572% ~~Nov-04~~ 0.~~000~~004191% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~192775% ~~Jan-05~~ 0.~~000~~162564% ~~Current Foreclosure Total Feb-05~~ 0.~~000~~006293% ~~Loans in Foreclosure~~ 0 ~~Mar-05 0~~.~~000~~002439% ~~Original Principal Balance~~ 0.00000000% ~~Apr-05~~ 0.~~000~~171296% ~~Current~~120 ~~Principal~~Days ~~Balance~~ 0.00033526% ~~May-05~~ 0.~~000~~008382% ~~Jun-05~~ 0.~~000~~033526% ~~Jul-05~~ 0.~~000~~004191% ~~Aug-05~~ 0.~~000~~079625% ~~Sep-05~~ 0.~~000~~090261% *The text reported in the above table is presented graphically on the monthly bond remittance report0.012395% ~~The monthly bond remittance report can be viewed online at www.ctslink.com. Group V 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure~~ 0 ~~Oct-04 0~~.~~000~~036376% ~~Original Principal Balance~~ 0.00002204% ~~Nov-04~~ 0.~~000~~141237% ~~Current~~150 ~~Principal~~Days ~~Balance~~ 0.00029335% ~~Dec-04~~ 0.~~000~~000000% ~~Jan-05~~ 0.~~000~~046098% ~~Current Foreclosure Total Feb-05~~ 0.~~000~~000000% ~~Loans in Foreclosure~~ 0 ~~Mar-05 0~~.~~000~~075434% ~~Original Principal Balance~~ 0.00018215% ~~Apr-05~~ 0.~~000~~000000% ~~Current Principal Balance~~ 0.00072071% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~ 0.~~000~~090287% ~~Jul-05~~180+ Days 0.~~000~~025145% ~~Aug-05~~ 0.~~000~~000000% ~~Sep-05~~ 0.~~000~~000000% *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 VI - HELOC's 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Oct-04 0~~.~~000~~000000% ~~Original Principal Balance~~ 0.00025145% ~~Nov-04~~ 0.~~000~~028030% ~~Current Principal Balance~~ 0.00000000% ~~Dec-04~~ 0.~~000~~000000% ~~Jan-05~~ 0.~~000~~000000% ~~Current Foreclosure Total Feb-05~~ 0.~~000~~028030% ~~Loans~~Totals ~~in Foreclosure 0 Mar-05 0~~2.~~000~~170816% ~~Original Principal Balance~~ 0.00184394% ~~Apr-05~~ 0.~~000~~083815% ~~Current Principal Balance~~ 0.00004191% ~~May-05 0~~2.~~000~~443215% ~~Jun-05 0~~2.~~000~~280665% ~~Jul-05~~ 0.~~000~~172440% ~~Aug-05~~ 0.~~000~~110887% ~~Sep-05~~ 0.~~000~~002204% *The text reported in the above table is presented graphically on the monthly bond remittance report2. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~566197%

~~Foreclosure~~OTHER ~~Loan~~INFORMATION ~~Detail - All Mortgage Loans in Foreclosure during~~ Current Period ~~Month~~Class ~~Loan~~A ~~First~~Insufficient ~~Original~~Funds ~~Loan~~0.00 ~~Entered Payment LTV at~~ Principal ~~Group~~Balance ~~Number~~of FCContaminated ~~Date~~Properties ~~State~~0.00 ~~Origination~~Periodic ~~Balance~~Advance ~~No Foreclosure loans this period~~771,157.36

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No Foreclosure loans this period.

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~Summary ~~Mixed~~Group ~~Fixed~~I &Days ~~Arm~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Gross~~Percentage ~~Coupon~~of ~~5.989427%~~Number ~~Weighted~~of ~~Average~~Aggregate ~~Net~~Percentage ~~Coupon~~of ~~5.683841%~~Delinquent ~~Weighted~~Loans ~~Average~~Outstanding ~~Pass-Through Rate 5.683841% Weighted Average Maturity~~Balance(~~Stepdown Calculation~~%) ~~356 Beginning Scheduled Collateral Loan Count 25,824 Number Of~~ Loans ~~Paid~~Oustanding ~~In Full 458 Ending Scheduled Collateral Loan Count 25,366 Beginning Scheduled Collateral~~ Balance(%) ~~5,641,531,430.17 Ending Scheduled Collateral~~ Balance($) ~~5,526,777,642.44 Ending Actual Collateral~~ Balance($) at180 31-~~Aug-2005~~ ~~5,526,816,277.21~~209 ~~Monthly~~4 ~~P&I Constant 28~~844,~~168,904~~660.6200 ~~Special~~0.016 ~~Servicing~~0 ~~Fee~~ 0.00 ~~Prepayment Penalties~~ 0.00000 ~~Realized~~210 ~~Loss~~- ~~Amount~~239 02 602,750.00 ~~Cumulative~~0.012 ~~Realized~~0 ~~Loss~~ 0.00 ~~Ending Scheduled Balance for Premium Loans 5,526,777,642~~0.44000 ~~Scheduled~~Total ~~Principal~~6 1,~~195~~447,~~833~~410.7400 ~~Unscheduled~~0.028 ~~Principal~~0 ~~114,742,834~~0.4100 0.000

~~Miscellaneous~~180+ ~~Reporting~~Delinquency ~~Payments~~Summary ~~from~~(continued) ~~CAP~~Group ~~Contract~~II-NC ~~0.00~~Group ~~Payments~~II-C ~~from~~Number ~~Corridor~~of ~~Contract~~Aggregate ~~0.00~~Percentage ~~Excess~~of ~~Cash~~Days ~~Amount~~Number ~~1,261,646.11~~of OCAggregate ~~Amount~~Percentage ~~14,490,981.78~~of OCLoans ~~Deficiency~~Oustanding ~~Amount~~Balance(%) 0Delinquent Loans Outstanding Balance(%) Balance($) Balance($) 180 - 209 1 100,660.00 OC0.022 ~~Reduction~~0 ~~Amount~~0.00 ~~2,369,760~~0.82000 OC210 ~~Increase~~- ~~Amount~~239 0 0.00 OC0.000 ~~Target~~0 ~~Amount~~0.00 ~~14,490,981~~0.78000 ~~Stepdown~~Total NO1 ~~Rapid~~100,660.00 ~~Amortization~~0.022 ~~Event~~0 NO0.00 0.000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group~~IV I Group ~~II-C~~III ~~Group~~Number ~~II-NC~~of ~~Collateral~~Aggregate ~~Description~~Percentage ~~Fixed~~of ~~15/30~~Days &Number ~~ARM~~of ~~Fixed~~Aggregate ~~15/30~~Percentage &of ~~ARM~~Loans ~~Fixed~~Oustanding ~~15/30~~Balance(%) &Delinquent ~~ARM Weighted Average Coupon Rate 5.707045 5.601154 5.297536 Weighted Average Net Rate 5.406614 5.229433 5.047536 Weighted Average Maturity 372 356 356 Beginning Loan Count 2,490 2,547 1,026~~ Loans ~~Paid~~Outstanding InBalance(%) ~~Full 24 61 36 Ending Loan Count 2,466 2,486 990 Beginning Scheduled~~ Balance($) ~~811,172,868.77 510,536,341.96 610,368,477.69 Ending Scheduled~~ Balance($) ~~797,168,713.21~~180 ~~496,580,155.72~~- ~~586,061,767.31~~209 ~~Record~~1 ~~Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 2~~220,~~737,762~~000.42 2,438,352.26 2,735,878.12 Scheduled Principal 64,527.06 55,640.95 41,337.05 Unscheduled Principal 15,124,226.25 13,900,827.95 24,265,373.33 Scheduled Interest 3,857,833.11 2,382,993.97 2,694,541.07 Servicing Fees 203,084.40 158,147.50 127,160.10 Master Servicing Fees 0.00 0.00016 0~~.00~~ ~~Trustee Fee~~ 0.00 0.00000 ~~0.00~~210 ~~FRY~~- ~~Amount~~239 ~~0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread~~ 2 0602,750.00 0.00044 0~~.00~~ ~~Spread 3~~ 0.00 0.00000 ~~0.00~~Total ~~Net Interest~~ 3~~,654,748.71~~ 2822,~~224,846~~750.~~47 2,567,380.97 Realized Loss Amount 0.~~00 0.00060 0~~.00~~ ~~Cumulative Realized Loss~~ 0.00 0.~~00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.406614 5.229433 5.047536~~000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) Group ~~Group~~V ~~III~~ Group IVVI ~~Group~~- VHELOC's ~~Collateral~~Days ~~Description~~Number ~~Fixed~~of ~~15/30~~Aggregate &Percentage ~~ARM~~of ~~Fixed~~Number ~~15/30~~of &Aggregate ~~ARM~~Percentage ~~Fixed~~of ~~15/30~~Delinquent &Loans ~~ARM~~Outstanding ~~Weighted~~Balance(%) ~~Average Coupon Rate 6.067917 5.896297 6.503764 Weighted Average Net Rate 5.694505 5.646297 6.253764 Weighted Average Maturity 356 356 351 Beginning Loan Count 7,659 1,205 7,194~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 133 10 90 Ending Loan Count 7,526 1,195 7,104 Beginning Scheduled~~ Balance($) ~~1,461,898,308.48 661,624,535.58 1,365,347,132.28 Ending scheduled~~ Balance($) ~~1,437,418,927.68~~180 ~~655,065,596.87~~- ~~1,343,576,489.14~~209 ~~Record~~2 ~~Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 7~~524,~~534,848~~000.99 3,322,700.21 8,218,720.67 Scheduled Principal 142,618.12 71,754.67 818,807.16 Unscheduled Principal 24,336,762.68 6,487,184.04 20,951,835.98 Scheduled Interest 7,392,230.87 3,250,945.54 7,399,913.51 Servicing Fees 454,908.29 137,838.45 284,447.32 Master Servicing Fees 0.00 0.00041 0~~.00~~ ~~Trustee Fee~~ 0.00 0.00000 ~~0.00~~210 ~~FRY~~- ~~Amount~~239 0~~.00~~ 0.00 0.00000 ~~Special Hazard Fee~~ 0~~.00~~ 0.00 0.00000 ~~Other~~Total ~~Fee~~2 0524,000.00 0.00041 0~~.00~~ ~~Pool Insurance Fee~~ 0.00 0.00000 ~~0.00~~This ~~Spread~~report 1includes ~~0.00~~all ~~0.00~~loans ~~0.00~~greater ~~Spread~~than 2180 ~~0.00~~days ~~0.00~~delinquent ~~0.00~~regardless ~~Spread~~of 3status ~~0.00 0.00 0.00 Net Interest 6~~(REO,~~937,322.58~~ 3Foreclosure,~~113,107.09~~ ~~7,115,466~~Bankruptcy).19 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.694505 5.646297 6.253764

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.000% Original Principal Balance 114,000.00 Feb-05 0.000% Current Principal Balance 113,831.26 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 114,000.00 Jul-05 0.000% Current Principal Balance 113,831.26 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.002% *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 VII 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 ~~HELOC's~~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 ~~Collateral~~May-05 ~~Description~~0.000% ~~Fixed~~Loans ~~15/30~~in &REO ~~ARM~~0 ~~Mixed~~Jun-05 ~~Fixed~~0.000% &Original ~~Arm~~Principal ~~Weighted~~Balance ~~Average~~0.00 ~~Coupon~~Jul-05 ~~Rate~~0.000% 6Current Principal Balance 0.~~416573~~00 5Aug-05 0.~~989427~~000% ~~Weighted~~Sep-05 ~~Average~~0.000% ~~Net~~Oct-05 ~~Rate~~0.000% 6Nov-05 0.~~029997~~000% 5Dec-05 0.~~683841~~000% ~~Weighted~~*The ~~Average~~text ~~Maturity~~reported ~~296~~in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-C 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~356~~Feb-05 0.000% Current Principal Balance 0.00 ~~Record~~Mar-05 ~~Date~~0.000% ~~08/31/2005~~Apr-05 ~~08/31/2005~~0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal ~~And~~Balance ~~Interest~~0.00 ~~Constant~~Jul-05 ~~1,180,641~~0.95000% ~~28,168,904~~Current Principal Balance 0.6200 ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~Sep-05 ~~3,703~~0.000% ~~25,824~~Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-NC 12 Month REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage ~~104~~Loans ~~458~~in ~~Ending~~REO ~~Loan~~0 ~~Count~~Jan-05 ~~3,599~~0.000% ~~25,366~~Original ~~Beginning~~Principal ~~Scheduled~~Balance 0.00 Feb-05 0.000% Current Principal Balance ~~220,583,765~~0.4100 ~~5,641,531,430~~Mar-05 0.17000% ~~Ending~~Apr-05 ~~Scheduled~~0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance ~~210,905,992~~0.5100 ~~5,526,777,642~~Jul-05 0.44000% ~~Scheduled~~Current Principal ~~1,148~~Balance 0.7300 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 III 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1~~,195,833~~ Jan-05 0.74000% ~~Unscheduled~~Original Principal ~~9,676,624.18~~Balance 114,~~742,834~~000.4100 ~~Scheduled~~Feb-05 ~~Interest~~0.000% 1Current Principal Balance 113,~~179,493~~831.2226 ~~28,157,951~~Mar-05 0.29000% ~~Servicing~~Apr-05 ~~Fee~~0.000% ~~71,060~~Current REO Total May-05 0.39000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 114,~~436~~000.00 Jul-05 0.000% Current Principal Balance 113,~~646~~831.4526 ~~Master~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.00000% Oct-05 0.00000% ~~Trustee~~Nov-05 ~~Fee~~0.000% Dec-05 0.00008% *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 IV 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% ~~Fry~~Original ~~Amount~~Principal Balance 0.00 Feb-05 0.00000% ~~Special~~Current ~~Hazard~~Principal ~~Fee~~Balance 0.00 Mar-05 0.00000% ~~Other~~Apr-05 ~~Fee~~0.000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Jul-05 0.00000% ~~Spread~~Current 1Principal Balance 0.00 Aug-05 0.00000% ~~Spread~~Sep-05 20.000% Oct-05 0.00000% Nov-05 0.00000% ~~Spread~~Dec-05 30.000% *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 V 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 ~~Net~~Mar-05 ~~Interest~~0.000% ~~1,108,432~~Apr-05 0.83000% ~~26,721,304~~Current REO Total May-05 0.84000% ~~Realized~~Loans ~~Loss~~in ~~Amount~~REO 0 Jun-05 0.00000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 Aug-05 0.00000% ~~Percentage~~Sep-05 of0.000% ~~Cumulative~~Oct-05 ~~Losses~~0.000% Nov-05 0.~~0000~~000% Dec-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~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 VI - HELOC's 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 ~~Special~~Mar-05 ~~Servicing~~0.000% ~~Fee~~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 ~~Pass~~Aug-~~Through~~05 ~~Rate~~0.000% 6Sep-05 0.~~029997~~000% 5Oct-05 0.~~683841~~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.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail ~~Group~~- IAll ~~Prefunding~~Mortgage ~~Remaining~~Loans ~~0.00~~in ~~Prefunding~~REO ~~Withdraw~~during ~~Amount~~Current ~~0.00~~Period ~~Group~~Month ~~Group~~Loan ~~II-C~~First ~~Prefunding~~Original ~~Remaining~~Loan ~~0.00~~Entered ~~Prefunding~~Payment ~~Withdraw~~LTV ~~Amount~~at ~~0.00~~Principal Group Number REO Date State Origination Balance Group IIIII 0000812735 Dec-NC2005 ~~Prefunding~~01-Jun-2005 ~~Remaining~~MI 0.00 ~~Prefunding Withdraw Amount 0~~114,000.00

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail ~~Group~~- ~~III~~All ~~Prefunding~~Mortgage ~~Remaining~~Loans ~~0.00~~in ~~Prefunding~~REO ~~Withdraw~~during ~~Amount~~Current ~~0.00~~Period ~~Group~~(continued) ~~Group~~Current IVPaid ~~Prefunding~~Current ~~Remaining~~Approximate ~~0.00~~Loan ~~Prefunding~~Principal ~~Withdraw~~To ~~Amount~~Months ~~0.00~~Loan ~~Group~~Delinquent Group VNumber ~~Prefunding~~Balance ~~Remaining~~Date ~~0.00~~Delinquent ~~Prefunding~~Rate ~~Withdraw~~Interest ~~Amount~~Group ~~0.00~~III ~~Excess~~0000812735 ~~Cash Amount 1~~113,~~770,573~~831.6126 OC01-Jul-2005 ~~Amount~~ 4~~,828,812.98~~ ~~OC Deficiency Amount 0~~7.00625% ~~OC Reduction Amount 0.00 OC Increase Amount 0.00 OC Target Amount~~ 4,~~828,812~~121.~~98 Stepdown NO~~86

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jan-05 0.000% Original Principal Balance 1,258,230.00 Feb-05 0.000% Current Principal Balance 1,255,806.95 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 20 Jun-05 0.000% Original Principal Balance 5,729,620.00 Jul-05 0.000% Current Principal Balance 5,725,959.75 Aug-05 0.000% Sep-05 0.000% Oct-05 0.017% Nov-05 0.098% Dec-05 0.111% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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. Group VIII-C 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 ~~HELOC's~~0.000% ~~Prefunding~~Original ~~Remaining~~Principal Balance 0.00 ~~Prefunding~~Feb-05 ~~Withdraw~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Excess~~Mar-05 ~~Cash~~0.000% ~~Amount~~Apr-05 ~~314~~0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 2 Jun-05 0.000% Original Principal Balance 258,~~802~~400.8100 OCJul-05 ~~Amount~~0.000% Current Principal Balance 258,400.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.070% Nov-05 0.105% Dec-05 0.057% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II-NC 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 0.067% 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 III 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 224,~~861~~250.00 Feb-05 0.000% Current Principal Balance 221,~~657~~826.5095 OCMar-05 ~~Deficiency~~0.000% ~~Amount~~Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 5 Jun-05 0.000% Original Principal Balance 589,~~907~~450.00 Jul-05 0.000% Current Principal Balance 587,~~174~~026.2195 OCAug-05 ~~Reduction~~0.000% ~~Amount~~Sep-05 0.000% Oct-05 0.008% Nov-05 0.035% Dec-05 0.043% *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 IV 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 OCFeb-05 ~~Increase~~0.000% ~~Amount~~Current ~~314~~Principal Balance 0.00 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 984,~~802~~800.8200 ~~Floating~~Jul-05 ~~Allocation~~0.000% Current Principal Balance 984,800.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.160% Dec-05 0.162% *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 V 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage ~~100~~Loans in Foreclosure 1 Jan-05 0.~~000000~~000% OCOriginal ~~Target~~Principal ~~Amount~~Balance 81,~~768~~000,~~831~~000.7100 ~~Invested~~Feb-05 ~~Amount~~0.000% ~~220~~Current Principal Balance 1,~~583~~000,~~765~~000.4200 ~~Stepdown~~Mar-05 NO0.000% ~~Group~~Apr-05 VI0.000% ~~Excess~~Current ~~Spread~~Foreclosure Total May-05 0.000% 1Loans in Foreclosure 10 Jun-05 0.~~712562~~000% ~~Rolling~~Original Principal Balance 3,862,990.00 Jul-~~Month~~05 0.000% Current Principal Balance 3,861,752.80 Aug-05 0.000% Sep-05 0.000% Oct-05 0.035% Nov-05 0.220% Dec-05 0.303% *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 VI ~~Excess~~- ~~Spread~~HELOC's 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 33,980.00 Feb-05 0.~~984673~~000% ~~Charge~~Current Principal Balance 33,980.00 Mar-~~Off~~05 ~~Amount~~0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 33,980.00 Jul-05 0.000% Current Principal Balance 33,980.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.018% *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 ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~Summary~~Foreclosure ~~Loans~~during ~~Paid~~Current InPeriod ~~Full~~Month ~~Repurchased~~Loan ~~Loans~~First Original ~~Current~~Loan ~~Original~~Entered ~~Current~~Payment ~~Principal~~LTV ~~Principal~~at Principal ~~Principal~~ Group ~~Count~~Number ~~Balance~~FC ~~Balance~~Date ~~Count~~State ~~Balance~~Origination Balance Group III-C 240000834368 ~~11,847,900.00~~Oct-2005 ~~11,835,725.15~~01-Jul-2005 0CO 0.00 0104,000.00 Group II-C 610000858709 ~~13,410,239~~Nov-2005 01-Aug-2005 FL 80.00 13154,~~406,329~~400.4800 0Group III 0000714668 Dec-2005 01-Feb-2005 MI 0.00 096,250.00 Group IIIII 0000790266 Dec-NC2005 3601-Jun-2005 ~~24,223,797~~IL 0.00 23128,~~942,053~~000.2300 0Group III 0000798168 Nov-2005 01-Jun-2005 IL 0.00 0171,500.00 Group III ~~133~~0000811981 ~~23,958,154~~Nov-2005 01-Jun-2005 MI 0.00 2371,~~479,521~~200.4200 0Group III 0000864706 Nov-2005 01-Jul-2005 CO 0.00 0122,500.00 Group IV 100000788480 ~~6,198,182~~Nov-2005 01-May-2005 MI 0.00 6384,~~197,491~~800.1300 0Group IV 0000866950 Nov-2005 01-Jul-2005 IL 0.00 0600,000.00 Group V 900000753016 ~~20,631,359~~Dec-2005 01-Jul-2005 NY 0.00 201,~~604~~000,~~342~~000.3600 0Group V 0000785660 Nov-2005 01-May-2005 NC 0.00 127,920.00 Group V 0000795651 Nov-2005 01-Jun-2005 MI 0.00 68,000.00 Group VIV 0000802303 Nov-2005 ~~HELOC's~~01-Jul-2005 ~~105~~GA 80.00 1,~~389~~000,~~386~~000.00 5Group V 0000802397 Nov-2005 01-Jul-2005 GA 0.00 792,~~738,185~~000.9700 Group V 0000809810 Nov-2005 01-Jun-2005 IL 0.00 424,000.00 Group V 0000813070 Oct-2005 01-Jul-2005 MI 0.00 71,250.00 Group V 0000825582 Oct-2005 01-Jun-2005 FL 0.00 ~~Total~~157,500.00 ~~459~~Group ~~108~~V 0000867742 Nov-2005 01-Jul-2005 NC 0.00 135,~~659,017~~920.00 ~~105~~Group V 0000896132 Nov-2005 01-Aug-2005 MI 80.00 86,~~203,648~~400.7400 0Group VI - HELOC's 0000867938 Dec-2005 30-Jun-2005 NC 0.00 033,980.00

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period (continued) ~~Summary~~Current ~~Substitution~~Paid ~~Loans Liquidated Loans Curtailments Original~~ Current ~~Original~~Approximate ~~Current~~Loan Principal ~~Principal~~To ~~Principal~~Months ~~Principal~~Loan ~~Curtailment~~Delinquent Group ~~Count~~Number Balance ~~Balance~~Date ~~Count~~Delinquent ~~Balance~~Rate ~~Balance~~Interest ~~Amount~~ Group III-C 00000834368 0104,000.00 ~~0.00~~01-Jun-2005 05 06.00625% ~~0.00~~ 3,~~277,956~~250.8602 Group II-C 00000858709 0154,400.00 001-Jul-2005 4 7.00500% 04,583.75 0Group III 0000714668 95,860.0058 001-Jun-2005 5 7.00125% ~~496~~3,~~226~~229.9543 Group IIIII 0000790266 125,966.37 01-NCAug-2005 03 07.00125% 03,558.0091 0Group 0III 0000798168 171,500.00 001-Jun-2005 5 6.00125% ~~325~~4,~~999~~930.6862 Group III 00000811981 071,200.00 001-Jun-2005 5 7.00750% 02,625.48 0Group III 0000864706 122,500.00 001-Jun-2005 5 5.00625% ~~860~~3,~~103~~215.3864 Group IV 00000788480 0384,800.00 001-Jul-2005 4 7.500% 13,948.98 Group IV 0000866950 600,000.00 001-Jul-2005 04 7.250% 21,000.00 0Group V 0000753016 1,000,000.00 ~~290~~01-Jun-2005 5 7.625% 36,~~041~~807.5972 Group V 00000785660 0127,920.00 001-Jul-2005 4 6.00750% 04,157.40 0Group V 0000795651 67,898.0074 001-Jul-2005 4 7.00500% ~~357~~2,~~332~~458.7954 Group VIV 0000802303 1,000,000.00 01-Jun-2005 ~~HELOC's~~5 08.875% 043,125.00 0Group V 0000802397 792,000.00 001-Jun-2005 05 8.875% 34,155.00 0Group V 0000809810 422,999.66 01-Jul-2005 4 7.625% 15,598.14 Group V 0000813070 71,250.00 301-Jun-2005 5 7.250% 2,~~939~~488.85 Group V 0000825582 157,~~586~~364.9240 ~~Total~~01-Jun-2005 05 06.750% 5,103.18 Group V 0000867742 135,920.00 001-Jun-2005 5 6.125% 3,992.60 Group V 0000896132 86,400.00 001-Jul-2005 04 6.625% 2,295.00 0Group VI - HELOC's 0000867938 33,980.00 20-Jun-2005 4 9.750% 1,~~547,248~~522.1702

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I 0000670923 VA 0.00 01-Feb-2005 1,354,300.00 1,366,194.09 Group I 0000723856 KY 0.00 01-Mar-2005 68,600.00 68,899.41 Group I 0000729683 VA 0.00 01-Mar-2005 253,400.00 255,120.88 Group I 0000784963 PA 0.00 01-May-2005 65,650.00 65,548.89 Group I 0000789261 NC 0.00 01-Jun-2005 134,910.00 134,847.31 Group I 0000792060 CA 0.00 01-May-2005 525,000.00 528,017.41 Group I 0000798899 GA 0.00 01-May-2005 1,320,800.00 1,319,113.84 Group I 0000808537 CA 0.00 01-Jun-2005 2,010,000.00 1,999,763.17 Group I 0000808646 MD 0.00 01-Jul-2005 261,680.00 260,017.94 Group I 0000809351 IL 0.00 01-Jun-2005 504,000.00 504,270.15 Group I 0000809748 CA 0.00 01-Jun-2005 576,000.00 575,434.53 Group I 0000814621 CA 0.00 01-Jun-2005 488,000.00 489,647.30 Group I 0000825047 UT 0.00 01-Jun-2005 147,500.00 146,699.05 Group I 0000836350 NC 0.00 01-Jul-2005 300,000.00 300,556.08 Group I 0000837582 MI 0.00 01-Jul-2005 104,000.00 104,098.37 Group I 0000843254 CA 0.00 01-Jul-2005 342,000.00 342,612.91 Group I 0000844911 CA 17.64 01-Aug-2005 139,300.00 139,199.65 Group I 0000857492 NC 0.00 01-Jul-2005 278,910.00 278,896.32 Group I 0000857776 WA 0.00 01-Jul-2005 274,400.00 274,388.99 Group I 0000858110 VA 89.96 01-Aug-2005 513,450.00 513,413.99 Group I 0000867000 OH 0.00 01-Jul-2005 73,500.00 73,062.63 Group I 0000882225 MI 70.00 01-Aug-2005 962,500.00 957,910.69 Group I 0000896344 MI 0.00 01-Aug-2005 900,000.00 898,848.51 Group I 0000900933 FL 0.00 01-Aug-2005 250,000.00 249,707.28 Group II-C 0000646653 AZ 0.00 01-May-2005 83,600.00 83,600.00 Group II-C 0000720994 ID 0.00 01-Feb-2005 99,200.00 99,200.00 Group II-C 0000726186 FL 0.00 01-Aug-2005 166,392.00 166,392.00 Group II-C 0000773894 IL 0.00 01-Jun-2005 275,000.00 275,000.00 Group II-C 0000775479 AZ 0.00 01-Jun-2005 135,200.00 135,200.00 Group II-C 0000776778 NJ 0.00 01-Jun-2005 235,200.00 235,200.00 Group II-C 0000779040 IL 0.00 01-Jun-2005 308,000.00 308,000.00 Group II-C 0000783295 VA 0.00 01-Jun-2005 331,100.00 331,100.00 Group II-C 0000784884 IL 0.00 01-Jun-2005 272,000.00 272,000.00 Group II-C 0000787620 MA 0.00 01-May-2005 240,000.00 240,000.00 Group II-C 0000788157 NY 0.00 01-Jun-2005 250,000.00 250,000.00 Group II-C 0000792352 CA 0.00 01-Jun-2005 315,000.00 315,000.00 Group II-C 0000793615 PA 0.00 01-Jun-2005 400,000.00 400,000.00 Group II-C 0000794497 CA 0.00 01-May-2005 350,500.00 350,500.00 Group II-C 0000795859 NY 0.00 01-Jun-2005 363,750.00 362,391.62 Group II-C 0000799323 CA 0.00 01-Jun-2005 359,650.00 359,650.00 Group II-C 0000799384 NV 0.00 01-Jun-2005 185,430.00 185,430.00 Group II-C 0000801012 FL 0.00 01-Aug-2005 215,800.00 215,800.00 Group II-C 0000803257 CA 0.00 01-Jun-2005 166,600.00 166,600.00 Group II-C 0000803317 DC 77.74 01-Aug-2005 300,000.00 300,000.00 Group II-C 0000803340 CA 0.00 01-Jun-2005 227,500.00 227,500.00 Group II-C 0000803609 CA 0.00 01-May-2005 313,800.00 313,799.99 Group II-C 0000807994 IL 0.00 01-Jun-2005 284,000.00 284,000.00 Group II-C 0000808515 AZ 0.00 01-May-2005 272,000.00 272,000.00 Group II-C 0000810951 CA 0.00 01-Jun-2005 152,250.00 152,250.00 Group II-C 0000813807 CA 0.00 01-Jul-2005 346,500.00 346,499.99 Group II-C 0000817029 HI 0.00 01-Jul-2005 416,000.00 416,000.00 Group II-C 0000819472 IL 0.00 01-Jul-2005 281,250.00 281,250.00 Group II-C 0000820689 NJ 0.00 01-Jul-2005 226,400.00 225,840.03 Group II-C 0000821553 NJ 0.00 01-Aug-2005 213,500.00 213,073.86 Group II-C 0000823649 CA 0.00 01-Jun-2005 343,770.00 341,778.83 Group II-C 0000823906 FL 0.00 01-Jul-2005 159,400.00 159,400.00 Group II-C 0000824235 NC 0.00 01-Jul-2005 168,000.00 168,000.00 Group II-C 0000825569 NV 0.00 01-Jul-2005 359,650.00 359,650.00 Group II-C 0000830838 CA 0.00 01-Jul-2005 149,765.00 149,765.00 Group II-C 0000831840 IL 0.00 01-Jul-2005 324,500.00 324,500.00 Group II-C 0000835617 VA 0.00 01-Jul-2005 197,400.00 197,400.00 Group II-C 0000836516 VA 0.00 01-Jun-2005 185,150.00 185,150.00 Group II-C 0000836867 CA 0.00 01-Jul-2005 280,000.00 280,000.00 Group II-C 0000837632 IL 0.00 01-Jul-2005 147,350.00 147,350.00 Group II-C 0000842872 RI 0.00 01-Jul-2005 220,000.00 219,482.02 Group II-C 0000843813 NC 0.00 01-Jul-2005 94,500.00 94,500.00 Group II-C 0000845142 CA 0.00 01-Jul-2005 234,150.00 234,150.00 Group II-C 0000846163 MT 0.00 01-Jul-2005 125,300.00 125,300.00 Group II-C 0000846196 MT 0.00 01-Jul-2005 117,250.00 117,250.00 Group II-C 0000846527 AZ 0.00 01-Jul-2005 81,900.00 81,900.00 Group II-C 0000849944 MO 0.00 01-Aug-2005 279,920.00 279,920.00 Group II-C 0000852318 IL 0.00 01-Jul-2005 96,000.00 95,779.50 Group II-C 0000853948 VA 0.00 01-Jul-2005 251,000.00 251,000.00 Group II-C 0000858117 FL 0.00 01-Jul-2005 117,360.00 117,360.00 Group II-C 0000860913 FL 94.80 01-Aug-2005 140,000.00 140,000.00 Group II-C 0000867263 MD 0.00 01-Jul-2005 120,000.00 119,724.38 Group II-C 0000868662 CA 0.00 01-Jul-2005 180,500.00 180,500.00 Group II-C 0000869452 AZ 94.98 01-Aug-2005 202,600.00 202,600.00 Group II-C 0000869791 AZ 79.98 01-Aug-2005 200,100.00 200,100.00 Group II-C 0000876935 MD 79.96 01-Aug-2005 144,400.00 144,111.78 Group II-C 0000879918 SC 70.00 01-Aug-2005 164,500.00 164,500.00 Group II-C 0000886864 ID 80.00 01-Aug-2005 68,000.00 68,000.00 Group II-C 0000891636 CA 70.00 01-Aug-2005 220,500.00 220,500.00 Group II-C 0000895134 VA 70.02 01-Aug-2005 184,152.00 184,152.00 Group II-C 0000902821 MO 0.00 01-Aug-2005 67,500.00 67,500.00 Group II-NC 0000745253 IL 0.00 01-Jun-2005 1,802,500.00 1,528,883.85 Group II-NC 0000762020 AZ 0.00 01-Jun-2005 516,000.00 516,000.00 Group II-NC 0000774862 IL 0.00 01-Jun-2005 660,000.00 660,000.00 Group II-NC 0000784431 AZ 0.00 01-May-2005 772,000.00 771,946.57 Group II-NC 0000794380 VA 0.00 01-Jun-2005 374,500.00 374,500.00 Group II-NC 0000795121 AZ 0.00 01-Jun-2005 561,150.00 561,129.11 Group II-NC 0000796783 NC 0.00 01-May-2005 392,800.00 392,800.00 Group II-NC 0000797668 VA 0.00 01-May-2005 631,867.00 631,867.00 Group II-NC 0000798974 CA 0.00 01-Jun-2005 381,500.00 381,500.00 Group II-NC 0000800057 CA 0.00 01-Jun-2005 525,000.00 525,000.00 Group II-NC 0000804101 MA 0.00 01-Jul-2005 364,000.00 364,000.00 Group II-NC 0000805144 VA 0.00 01-May-2005 415,600.00 415,592.69 Group II-NC 0000805734 CA 0.00 01-Jun-2005 998,000.00 992,090.41 Group II-NC 0000813940 FL 0.00 01-Jul-2005 960,000.00 960,000.00 Group II-NC 0000814881 CA 0.00 01-Jun-2005 926,250.00 926,250.00 Group II-NC 0000818159 CA 0.00 01-Jul-2005 647,500.00 647,500.00 Group II-NC 0000818622 RI 0.00 01-Jun-2005 650,000.00 648,592.96 Group II-NC 0000822361 IL 0.00 01-Jul-2005 1,890,000.00 1,890,000.00 Group II-NC 0000823679 CA 0.00 01-Jun-2005 437,500.00 435,479.48 Group II-NC 0000824856 NC 0.00 01-Jun-2005 565,200.00 565,200.00 Group II-NC 0000826407 MD 0.00 01-Jul-2005 458,500.00 458,481.34 Group II-NC 0000834165 CA 0.00 01-Jun-2005 389,500.00 389,500.00 Group II-NC 0000839072 AZ 0.00 01-Jul-2005 556,500.00 556,500.00 Group II-NC 0000839471 FL 0.00 01-Jun-2005 460,000.00 460,000.00 Group II-NC 0000839497 FL 0.00 01-Jun-2005 720,000.00 720,000.00 Group II-NC 0000847640 CA 0.00 01-Jul-2005 540,000.00 540,000.00 Group II-NC 0000861574 CA 80.00 01-Jul-2005 732,000.00 732,000.00 Group II-NC 0000861732 CA 0.00 01-Jul-2005 366,750.00 366,750.00 Group II-NC 0000871436 CA 80.00 01-Aug-2005 584,000.00 584,000.00 Group II-NC 0000874057 CA 69.64 01-Aug-2005 975,000.00 975,000.00 Group II-NC 0000883611 CA 73.17 01-Aug-2005 600,000.00 600,000.00 Group II-NC 0000885913 CA 75.00 01-Aug-2005 686,250.00 684,880.24 Group II-NC 0000888444 CA 70.00 01-Aug-2005 437,430.00 437,430.00 Group II-NC 0000888445 CT 69.97 01-Aug-2005 960,000.00 960,000.00 Group II-NC 0000894198 CA 70.00 01-Aug-2005 857,500.00 857,500.00 Group II-NC 0000900162 CA 0.00 01-Aug-2005 429,000.00 429,000.00 Group III 0000660786 NY 0.00 01-Jan-2005 120,000.00 120,000.00 Group III 0000691810 NC 0.00 01-Jun-2005 163,768.00 163,767.13 Group III 0000714588 VA 0.00 01-Jun-2005 101,500.00 101,500.00 Group III 0000733186 AZ 0.00 01-Jul-2005 184,800.00 184,800.00 Group III 0000753472 AZ 79.99 01-Aug-2005 185,150.00 184,806.11 Group III 0000768965 NC 0.00 01-Jun-2005 98,700.00 98,373.56 Group III 0000775965 NH 0.00 01-Jun-2005 172,900.00 172,407.12 Group III 0000777373 OR 0.00 01-Jun-2005 120,850.00 120,850.00 Group III 0000781859 FL 0.00 01-May-2005 145,000.00 145,000.00 Group III 0000782205 CA 0.00 01-May-2005 359,650.00 359,650.00 Group III 0000782599 IL 0.00 01-Jun-2005 260,000.00 259,927.81 Group III 0000783853 MD 0.00 01-Jun-2005 50,001.00 50,001.00 Group III 0000785047 SC 0.00 01-May-2005 120,000.00 120,000.00 Group III 0000786567 MD 0.00 01-Jun-2005 260,000.00 260,000.00 Group III 0000786700 IL 0.00 01-Jun-2005 122,500.00 122,500.00 Group III 0000786731 FL 0.00 01-May-2005 135,400.00 135,400.00 Group III 0000787564 IL 0.00 01-Jun-2005 180,000.00 180,000.00 Group III 0000787678 GA 0.00 01-May-2005 67,200.00 67,200.00 Group III 0000787684 AZ 0.00 01-Aug-2005 195,250.00 194,936.79 Group III 0000788068 VA 0.00 01-Jun-2005 303,900.00 303,900.00 Group III 0000788331 FL 0.00 01-Jun-2005 140,000.00 140,000.00 Group III 0000788448 MD 0.00 01-Jul-2005 72,000.00 72,000.00 Group III 0000789349 IL 0.00 01-Jun-2005 202,000.00 201,150.31 Group III 0000789660 MD 0.00 01-May-2005 101,400.00 101,400.00 Group III 0000790584 AZ 0.00 01-May-2005 153,600.00 153,600.00 Group III 0000790672 FL 0.00 01-Jun-2005 131,500.00 131,500.00 Group III 0000793458 VA 0.00 01-Jun-2005 249,600.00 249,600.00 Group III 0000796594 CA 0.00 01-May-2005 280,000.00 280,000.00 Group III 0000798432 VA 0.00 01-May-2005 297,200.00 297,200.00 Group III 0000798636 AZ 0.00 01-Jun-2005 135,000.00 135,000.00 Group III 0000798987 NV 0.00 01-Jun-2005 221,700.00 221,700.00 Group III 0000799457 AZ 0.00 01-Jun-2005 192,600.00 42,600.00 Group III 0000799467 AZ 0.00 01-Jun-2005 280,000.00 280,000.00 Group III 0000799646 NV 0.00 01-Jul-2005 176,550.00 176,550.00 Group III 0000801704 AZ 0.00 01-May-2005 225,350.00 225,346.47 Group III 0000801900 AZ 0.00 01-Jun-2005 140,400.00 140,400.00 Group III 0000802365 AZ 0.00 01-Jun-2005 359,650.00 359,650.00 Group III 0000802783 AZ 0.00 01-Jun-2005 160,750.00 160,740.00 Group III 0000804513 DC 0.00 01-Jun-2005 359,200.00 359,200.00 Group III 0000804865 AZ 0.00 01-Jun-2005 58,800.00 58,800.00 Group III 0000805183 CO 0.00 01-May-2005 158,000.00 158,000.00 Group III 0000806231 NV 0.00 01-Jun-2005 174,000.00 174,000.00 Group III 0000807628 WA 0.00 01-May-2005 113,750.00 113,750.00 Group III 0000807629 CA 0.00 01-May-2005 232,000.00 232,000.00 Group III 0000808562 FL 0.00 01-Aug-2005 96,250.00 96,250.00 Group III 0000809091 OR 0.00 01-May-2005 162,400.00 161,726.61 Group III 0000809477 NC 0.00 01-Jun-2005 109,305.00 109,305.00 Group III 0000810918 CA 70.00 01-Aug-2005 82,040.00 81,880.13 Group III 0000810928 CA 0.00 01-Jun-2005 322,000.00 322,000.00 Group III 0000811540 FL 0.00 01-Jun-2005 131,950.00 131,950.00 Group III 0000812188 MD 0.00 01-May-2005 267,500.00 267,500.00 Group III 0000812230 FL 0.00 01-Jun-2005 142,550.00 142,089.92 Group III 0000812666 UT 0.00 01-Jun-2005 200,000.00 200,000.00 Group III 0000812680 MA 0.00 01-Jun-2005 268,000.00 268,000.00 Group III 0000813155 AZ 0.00 01-Jun-2005 259,900.00 259,900.00 Group III 0000813201 VA 0.00 01-Jun-2005 219,000.00 218,034.55 Group III 0000813299 GA 0.00 01-Jun-2005 148,800.00 148,800.00 Group III 0000814314 GA 0.00 01-Jun-2005 359,650.00 359,650.00 Group III 0000818196 AZ 0.00 01-Jun-2005 119,000.00 119,000.00 Group III 0000819907 NV 0.00 01-Jun-2005 170,000.00 170,000.00 Group III 0000820385 IL 0.00 01-Jun-2005 142,000.00 141,541.72 Group III 0000821114 SC 0.00 01-Jun-2005 57,120.00 57,120.00 Group III 0000821804 MI 0.00 01-Jul-2005 47,470.00 47,470.00 Group III 0000822792 OR 0.00 01-Jun-2005 168,000.00 168,000.00 Group III 0000824068 CO 0.00 01-Jul-2005 133,000.00 133,000.00 Group III 0000824712 NJ 0.00 01-Jun-2005 86,100.00 85,800.98 Group III 0000825658 TN 0.00 01-Jul-2005 182,800.00 182,800.00 Group III 0000826531 CO 0.00 01-Jun-2005 175,000.00 175,000.00 Group III 0000827668 AZ 0.00 01-Jul-2005 143,950.00 143,950.00 Group III 0000830078 AZ 0.00 01-Jul-2005 126,000.00 125,999.99 Group III 0000832320 TN 0.00 01-Jul-2005 109,900.00 109,570.12 Group III 0000833944 AZ 0.00 01-Jul-2005 232,000.00 231,999.17 Group III 0000834623 MO 0.00 01-Jul-2005 101,600.00 101,360.78 Group III 0000834763 IL 0.00 01-Jul-2005 75,200.00 75,200.00 Group III 0000834899 NC 0.00 01-Jul-2005 184,800.00 184,800.00 Group III 0000835098 AZ 0.00 01-Jul-2005 86,250.00 86,250.00 Group III 0000835572 CA 0.00 01-Jul-2005 210,000.00 210,000.00 Group III 0000835629 AZ 0.00 01-Jul-2005 141,700.00 141,700.00 Group III 0000836717 MI 70.00 01-Aug-2005 133,000.00 133,000.00 Group III 0000837679 AZ 0.00 01-Jul-2005 359,650.00 359,650.00 Group III 0000837692 CA 0.00 01-Jun-2005 301,400.00 301,400.00 Group III 0000838613 CO 0.00 01-Jun-2005 146,400.00 146,400.00 Group III 0000839298 AZ 0.00 01-Jul-2005 142,250.00 142,250.00 Group III 0000839647 TX 0.00 01-Jun-2005 136,990.00 136,990.00 Group III 0000840664 FL 0.00 01-Jul-2005 132,720.00 132,719.99 Group III 0000845831 AZ 0.00 01-Jul-2005 144,800.00 144,800.00 Group III 0000846451 CA 0.00 01-Jul-2005 78,400.00 78,400.00 Group III 0000847850 WA 0.00 01-Jun-2005 349,950.00 26,954.92 Group III 0000847893 FL 80.00 01-Aug-2005 190,600.00 190,600.00 Group III 0000847959 VA 0.00 01-Jul-2005 301,672.00 301,672.00 Group III 0000848619 VA 0.00 01-Jul-2005 350,730.00 350,730.00 Group III 0000852404 AZ 0.00 01-Jul-2005 178,350.00 178,350.00 Group III 0000852767 AZ 0.00 01-Jul-2005 216,000.00 216,000.00 Group III 0000852828 MD 0.00 01-Jul-2005 246,477.00 246,477.00 Group III 0000852868 FL 0.00 01-Jul-2005 272,023.00 272,023.00 Group III 0000853465 AZ 0.00 01-Jul-2005 223,850.00 223,850.00 Group III 0000853967 AZ 0.00 01-Jul-2005 221,150.00 221,150.00 Group III 0000855561 FL 0.00 01-Jul-2005 140,200.00 140,200.00 Group III 0000856394 FL 0.00 01-Jul-2005 190,400.00 190,400.00 Group III 0000856664 AZ 0.00 01-Jul-2005 132,800.00 132,800.00 Group III 0000857059 FL 0.00 01-Jul-2005 229,612.00 229,612.00 Group III 0000858141 IL 79.92 01-Aug-2005 359,650.00 359,650.00 Group III 0000861431 UT 80.00 01-Aug-2005 184,200.00 184,200.00 Group III 0000863715 AZ 0.00 01-Jul-2005 100,850.00 100,850.00 Group III 0000865765 MI 0.00 01-Jul-2005 198,400.00 197,804.50 Group III 0000867077 VA 0.00 01-Jul-2005 144,529.00 144,529.00 Group III 0000868731 AZ 60.00 01-Aug-2005 118,200.00 118,200.00 Group III 0000870115 FL 0.00 01-Aug-2005 105,592.00 105,430.81 Group III 0000870573 FL 0.00 01-Jul-2005 81,550.00 81,550.00 Group III 0000870958 FL 0.00 01-Jul-2005 202,475.00 202,475.00 Group III 0000872069 CO 0.00 01-Jul-2005 262,500.00 262,500.00 Group III 0000872592 FL 0.00 01-Aug-2005 81,550.00 81,550.00 Group III 0000872598 AZ 89.98 01-Aug-2005 155,150.00 155,150.00 Group III 0000872762 MA 25.00 01-Aug-2005 100,000.00 99,795.58 Group III 0000873988 FL 90.00 01-Aug-2005 162,700.00 162,700.00 Group III 0000875090 AZ 80.00 01-Aug-2005 128,100.00 127,856.28 Group III 0000875265 AZ 90.00 01-Aug-2005 331,760.00 331,253.57 Group III 0000876621 MI 80.00 01-Aug-2005 284,000.00 283,419.48 Group III 0000877438 IL 26.09 01-Aug-2005 150,000.00 150,000.00 Group III 0000877566 AZ 80.00 01-Aug-2005 165,600.00 165,600.00 Group III 0000877746 NC 70.00 01-Aug-2005 112,000.00 112,000.00 Group III 0000879158 IN 80.00 01-Aug-2005 127,920.00 127,920.00 Group III 0000879568 CA 0.00 01-Jul-2005 325,500.00 325,500.00 Group III 0000879753 AZ 94.99 01-Aug-2005 318,800.00 318,800.00 Group III 0000881038 AZ 70.00 01-Aug-2005 164,500.00 164,500.00 Group III 0000881085 AZ 80.00 01-Aug-2005 133,600.00 133,600.00 Group III 0000883386 AZ 89.97 01-Aug-2005 148,850.00 148,850.00 Group III 0000885191 AZ 70.00 01-Aug-2005 168,000.00 168,000.00 Group III 0000889080 FL 80.00 01-Aug-2005 201,600.00 201,600.00 Group III 0000889196 AZ 80.00 01-Aug-2005 162,400.00 162,400.00 Group III 0000890223 FL 80.00 01-Aug-2005 144,000.00 143,790.90 Group III 0000892207 SC 79.98 01-Aug-2005 204,800.00 204,800.00 Group III 0000902558 FL 79.99 01-Aug-2005 187,100.00 187,100.00 Group IV 0000805610 CA 0.00 01-Jun-2005 708,000.00 708,000.00 Group IV 0000809074 AZ 0.00 01-Jun-2005 437,600.00 437,600.00 Group IV 0000839990 VA 0.00 01-Jul-2005 477,500.00 477,500.00 Group IV 0000845238 CA 0.00 01-Jul-2005 708,000.00 708,000.00 Group IV 0000847216 AZ 0.00 01-Aug-2005 588,750.00 588,750.00 Group IV 0000849857 IL 0.00 01-Jul-2005 464,000.00 462,960.45 Group IV 0000852816 VA 71.48 01-Aug-2005 538,950.00 538,950.00 Group IV 0000855364 CA 75.00 01-Aug-2005 1,376,250.00 1,376,250.00 Group IV 0000857443 VA 0.00 01-Jul-2005 409,532.00 409,532.00 Group IV 0000869677 VA 0.00 01-Jul-2005 489,600.00 489,600.00 Group V 0000465464 CA 0.00 01-Apr-2005 137,520.00 136,668.41 Group V 0000744186 NV 0.00 01-Apr-2005 373,600.00 373,600.00 Group V 0000753703 CA 0.00 01-May-2005 275,120.00 275,114.34 Group V 0000754330 CA 0.00 01-Apr-2005 168,000.00 167,999.96 Group V 0000754560 PA 0.00 01-Jul-2005 80,000.00 80,000.00 Group V 0000756748 DC 0.00 01-May-2005 197,500.00 197,500.00 Group V 0000759088 CT 0.00 01-May-2005 126,000.00 125,335.92 Group V 0000764738 IL 0.00 01-Jun-2005 242,800.00 241,778.72 Group V 0000769464 CA 0.00 01-May-2005 280,250.00 280,250.00 Group V 0000773103 IL 0.00 01-May-2005 275,949.00 274,747.62 Group V 0000775166 VA 0.00 01-Jun-2005 419,900.00 418,405.80 Group V 0000776666 NY 0.00 01-Jul-2005 476,000.00 476,000.00 Group V 0000778576 KY 0.00 01-May-2005 480,000.00 477,641.72 Group V 0000780664 TN 0.00 01-May-2005 81,000.00 80,297.77 Group V 0000782408 AZ 0.00 01-May-2005 238,000.00 238,000.00 Group V 0000783086 TX 0.00 01-May-2005 56,262.00 56,017.07 Group V 0000787219 AZ 0.00 01-May-2005 134,406.00 134,336.79 Group V 0000788077 OH 0.00 01-May-2005 152,000.00 152,000.00 Group V 0000788193 PA 0.00 01-Jun-2005 96,000.00 95,697.71 Group V 0000788667 MD 0.00 01-May-2005 121,200.00 121,200.00 Group V 0000790464 UT 0.00 01-May-2005 65,700.00 65,482.18 Group V 0000790680 CO 0.00 01-Jun-2005 324,000.00 324,000.00 Group V 0000791010 FL 0.00 01-Jun-2005 195,350.00 195,287.80 Group V 0000791264 CA 0.00 01-May-2005 735,000.00 735,000.00 Group V 0000791592 MO 0.00 01-Jun-2005 211,500.00 210,866.23 Group V 0000792105 IL 0.00 01-May-2005 359,650.00 358,298.68 Group V 0000792487 VA 0.00 01-Jun-2005 384,000.00 384,000.00 Group V 0000793731 ID 0.00 01-Jun-2005 158,000.00 157,435.66 Group V 0000796390 PA 0.00 01-Jun-2005 136,000.00 135,496.77 Group V 0000797284 MO 0.00 01-Jun-2005 274,500.00 271,116.33 Group V 0000798536 AZ 0.00 01-May-2005 202,520.00 202,520.00 Group V 0000799601 IL 0.00 01-Jun-2005 161,500.00 160,951.11 Group V 0000800002 CA 0.00 01-May-2005 280,000.00 278,720.61 Group V 0000800030 OH 0.00 01-Jun-2005 168,000.00 168,000.00 Group V 0000800294 MO 0.00 01-Jun-2005 43,100.00 42,980.20 Group V 0000800924 MD 0.00 01-Jul-2005 780,000.00 780,000.00 Group V 0000802039 OR 0.00 01-Jun-2005 124,250.00 124,250.00 Group V 0000803866 RI 0.00 01-Jun-2005 185,000.00 184,357.47 Group V 0000804384 AZ 0.00 01-May-2005 232,800.00 232,800.00 Group V 0000806242 AZ 0.00 01-Jun-2005 114,800.00 114,391.47 Group V 0000808291 AZ 0.00 01-May-2005 232,800.00 232,800.00 Group V 0000808304 AZ 0.00 01-Jun-2005 206,150.00 206,150.00 Group V 0000808311 AZ 0.00 01-May-2005 232,800.00 232,800.00 Group V 0000808327 KS 0.00 01-Jun-2005 263,400.00 263,400.00 Group V 0000809521 NY 0.00 01-Jul-2005 252,350.00 251,798.57 Group V 0000811855 NC 0.00 01-Jun-2005 68,000.00 67,763.82 Group V 0000812958 FL 0.00 01-Jul-2005 144,600.00 144,600.00 Group V 0000817431 ID 0.00 01-Jun-2005 174,900.00 174,900.00 Group V 0000817464 NC 0.00 01-Jun-2005 172,000.00 172,000.00 Group V 0000817667 MD 0.00 01-Jun-2005 297,500.00 297,500.00 Group V 0000818527 AZ 0.00 01-Jun-2005 330,000.00 328,767.65 Group V 0000818704 PA 0.00 01-Jul-2005 296,000.00 295,336.87 Group V 0000819385 NY 75.00 01-Jun-2005 536,250.00 534,643.10 Group V 0000820445 MI 0.00 01-Jun-2005 48,750.00 48,603.90 Group V 0000821132 CA 0.00 01-Jun-2005 359,650.00 359,632.94 Group V 0000821807 MA 0.00 01-Jul-2005 765,000.00 765,000.00 Group V 0000822436 AZ 0.00 01-Jul-2005 210,869.00 210,869.00 Group V 0000823240 VA 0.00 01-Jul-2005 154,831.00 154,831.00 Group V 0000823747 NH 0.00 01-Jun-2005 164,000.00 163,457.54 Group V 0000828310 ME 0.00 01-Jul-2005 135,000.00 134,622.91 Group V 0000828441 DC 44.90 01-Jul-2005 187,000.00 187,000.00 Group V 0000828760 AZ 0.00 01-Jun-2005 172,600.00 172,042.90 Group V 0000832347 NV 0.00 01-Jun-2005 174,650.00 174,650.00 Group V 0000834151 AZ 0.00 01-Jul-2005 125,750.00 125,446.51 Group V 0000834301 CA 0.00 01-Jun-2005 285,000.00 285,000.00 Group V 0000836445 MO 0.00 01-Jun-2005 132,000.00 131,584.37 Group V 0000836865 IL 0.00 01-Jun-2005 109,600.00 109,271.36 Group V 0000837037 CA 0.00 01-Jun-2005 546,000.00 544,124.50 Group V 0000838697 AZ 0.00 01-Jun-2005 504,000.00 504,000.00 Group V 0000842267 VA 0.00 01-Jul-2005 115,200.00 114,885.89 Group V 0000844384 MI 0.00 01-Jul-2005 310,000.00 306,952.27 Group V 0000846176 UT 0.00 01-Jul-2005 290,800.00 290,800.00 Group V 0000846456 MS 0.00 01-Jul-2005 100,000.00 99,685.29 Group V 0000847776 NY 0.00 01-Aug-2005 209,000.00 208,639.10 Group V 0000852549 FL 0.00 01-Jul-2005 140,000.00 139,627.38 Group V 0000857866 KY 0.00 01-Jul-2005 73,800.00 73,634.66 Group V 0000862202 CA 42.86 01-Aug-2005 300,000.00 299,469.18 Group V 0000862481 NH 0.00 01-Jul-2005 177,400.00 176,992.54 Group V 0000866865 TN 0.00 01-Jul-2005 48,742.00 48,742.00 Group V 0000870118 MD 0.00 01-Aug-2005 155,337.00 155,081.60 Group V 0000872996 TX 0.00 01-Aug-2005 197,775.00 197,407.67 Group V 0000873641 UT 80.00 01-Aug-2005 204,000.00 203,630.16 Group V 0000874402 WA 70.00 01-Aug-2005 145,250.00 144,986.67 Group V 0000875250 SC 0.00 01-Jul-2005 136,950.00 136,950.00 Group V 0000875408 AZ 84.91 01-Jul-2005 242,000.00 241,471.21 Group V 0000878844 MD 70.00 01-Aug-2005 359,498.00 359,498.00 Group V 0000880429 FL 79.98 01-Aug-2005 118,800.00 118,594.86 Group V 0000883383 IL 0.00 01-Aug-2005 239,500.00 237,795.67 Group V 0000888522 VA 80.00 01-Aug-2005 154,400.00 154,400.00 Group V 0000901510 ID 0.00 01-Aug-2005 84,280.00 84,115.76 Group VI - HELOC's 0000732556 NJ 0.00 15-Apr-2005 135,000.00 0.00 Group VI - HELOC's 0000752667 CA 0.00 05-Jun-2005 90,500.00 90,500.00 Group VI - HELOC's 0000757365 FL 0.00 14-Apr-2005 65,660.00 65,595.25 Group VI - HELOC's 0000769057 AZ 0.00 08-Apr-2005 46,000.00 46,000.00 Group VI - HELOC's 0000769873 NY 0.00 28-Apr-2005 100,000.00 0.00 Group VI - HELOC's 0000771348 AZ 0.00 11-Apr-2005 44,800.00 44,800.00 Group VI - HELOC's 0000775501 AZ 0.00 01-Jun-2005 33,800.00 33,800.00 Group VI - HELOC's 0000778497 MO 0.00 17-Apr-2005 37,000.00 36,630.97 Group VI - HELOC's 0000781517 IL 0.00 07-May-2005 25,000.00 0.00 Group VI - HELOC's 0000781626 IL 0.00 26-May-2005 50,000.00 49,973.97 Group VI - HELOC's 0000782425 CA 0.00 05-May-2005 120,350.00 120,349.94 Group VI - HELOC's 0000782475 KY 0.00 10-Apr-2005 38,535.00 38,534.53 Group VI - HELOC's 0000782820 SC 0.00 29-May-2005 110,000.00 110,000.00 Group VI - HELOC's 0000783999 MO 0.00 28-Apr-2005 43,500.00 43,499.18 Group VI - HELOC's 0000784650 CA 0.00 07-May-2005 83,000.00 83,000.00 Group VI - HELOC's 0000787614 MA 0.00 30-Apr-2005 60,000.00 60,000.00 Group VI - HELOC's 0000789444 AZ 0.00 22-Apr-2005 15,000.00 14,955.38 Group VI - HELOC's 0000791556 IL 0.00 23-Apr-2005 51,000.00 51,000.00 Group VI - HELOC's 0000792508 FL 0.00 28-Apr-2005 21,300.00 21,175.73 Group VI - HELOC's 0000793105 CA 0.00 02-Jun-2005 78,000.00 78,000.00 Group VI - HELOC's 0000793696 AZ 0.00 24-Apr-2005 44,000.00 44,000.00 Group VI - HELOC's 0000793843 MD 0.00 15-May-2005 53,000.00 0.00 Group VI - HELOC's 0000795080 CO 0.00 28-May-2005 27,000.00 26,674.76 Group VI - HELOC's 0000795124 AZ 0.00 28-May-2005 105,200.00 105,200.00 Group VI - HELOC's 0000795162 IL 0.00 07-May-2005 23,350.00 23,283.15 Group VI - HELOC's 0000796368 DE 0.00 01-May-2005 50,000.00 49,929.67 Group VI - HELOC's 0000798070 VA 0.00 07-May-2005 150,000.00 149,486.29 Group VI - HELOC's 0000798322 CA 0.00 02-May-2005 33,750.00 33,746.84 Group VI - HELOC's 0000800268 GA 0.00 29-Apr-2005 31,800.00 31,625.90 Group VI - HELOC's 0000801224 FL 0.00 03-Jun-2005 54,500.00 54,500.00 Group VI - HELOC's 0000802176 MI 0.00 01-May-2005 25,100.00 25,100.00 Group VI - HELOC's 0000802179 NJ 0.00 10-Jun-2005 130,000.00 130,000.00 Group VI - HELOC's 0000803588 AZ 0.00 01-May-2005 35,000.00 35,000.00 Group VI - HELOC's 0000805715 CA 0.00 29-Apr-2005 73,500.00 73,052.48 Group VI - HELOC's 0000807802 NJ 0.00 09-Jun-2005 84,000.00 44,513.80 Group VI - HELOC's 0000810273 NJ 0.00 29-Apr-2005 412,500.00 412,499.60 Group VI - HELOC's 0000811418 AZ 0.00 11-May-2005 100,000.00 100,000.00 Group VI - HELOC's 0000812610 MA 0.00 30-Jun-2005 77,800.00 77,800.00 Group VI - HELOC's 0000814581 CA 0.00 11-Jun-2005 150,000.00 10,000.00 Group VI - HELOC's 0000817064 NY 0.00 26-Jun-2005 96,900.00 96,900.00 Group VI - HELOC's 0000819693 CA 0.00 18-May-2005 130,000.00 129,763.16 Group VI - HELOC's 0000820122 CA 0.00 26-May-2005 149,750.00 0.00 Group VI - HELOC's 0000822630 MA 0.00 29-May-2005 36,000.00 36,000.00 Group VI - HELOC's 0000822850 CO 0.00 02-Jun-2005 73,500.00 73,500.00 Group VI - HELOC's 0000824002 NJ 20.00 10-Jul-2005 65,800.00 0.00 Group VI - HELOC's 0000826114 MD 0.00 28-May-2005 70,000.00 69,933.26 Group VI - HELOC's 0000829329 CA 0.00 25-May-2005 105,000.00 41,500.00 Group VI - HELOC's 0000830405 AZ 0.00 21-Jun-2005 36,000.00 35,926.50 Group VI - HELOC's 0000831557 MI 0.00 06-Jun-2005 46,800.00 46,800.00 Group VI - HELOC's 0000832936 NY 0.00 25-May-2005 150,000.00 0.00 Group VI - HELOC's 0000833711 CA 0.00 03-Jun-2005 50,000.00 50,000.00 Group VI - HELOC's 0000833791 CO 0.00 28-May-2005 28,500.00 28,319.63 Group VI - HELOC's 0000833995 CA 0.00 05-Jun-2005 100,000.00 0.00 Group VI - HELOC's 0000835618 VA 0.00 13-Jun-2005 56,400.00 56,400.00 Group VI - HELOC's 0000836787 CA 0.00 01-Jul-2005 150,000.00 0.00 Group VI - HELOC's 0000836905 CA 0.00 19-Jun-2005 52,500.00 52,500.00 Group VI - HELOC's 0000839194 MD 0.00 23-Jun-2005 60,087.00 53,526.00 Group VI - HELOC's 0000839445 CA 0.00 11-Jun-2005 92,700.00 92,700.00 Group VI - HELOC's 0000842256 NC 0.00 24-Jun-2005 66,000.00 65,975.48 Group VI - HELOC's 0000843087 CA 0.00 09-Jun-2005 66,300.00 0.00 Group VI - HELOC's 0000843417 VA 0.00 28-May-2005 300,000.00 0.00 Group VI - HELOC's 0000843732 CA 0.00 01-Jul-2005 33,954.00 0.00 Group VI - HELOC's 0000845255 AZ 0.00 03-Jun-2005 50,000.00 48,930.87 Group VI - HELOC's 0000847098 IL 20.00 15-Jul-2005 70,800.00 70,800.00 Group VI - HELOC's 0000847361 CA 0.00 11-Jun-2005 120,350.00 119,008.51 Group VI - HELOC's 0000848153 CA 0.00 17-Jun-2005 74,700.00 74,700.00 Group VI - HELOC's 0000849793 WA 0.00 13-Jun-2005 25,000.00 25,000.00 Group VI - HELOC's 0000849901 AZ 0.00 26-Jun-2005 37,800.00 0.00 Group VI - HELOC's 0000852793 MD 19.51 10-Jul-2005 200,000.00 0.00 Group VI - HELOC's 0000852811 AZ 0.00 16-Jun-2005 36,000.00 36,000.00 Group VI - HELOC's 0000854828 NH 0.00 27-Jun-2005 141,100.00 141,100.00 Group VI - HELOC's 0000855317 WA 0.00 19-Jun-2005 158,000.00 0.00 Group VI - HELOC's 0000857510 WI 0.00 13-Jun-2005 32,850.00 32,707.74 Group VI - HELOC's 0000858004 KY 0.00 01-Jul-2005 128,400.00 128,400.00 Group VI - HELOC's 0000858243 PA 0.00 27-Jun-2005 40,000.00 40,000.00 Group VI - HELOC's 0000859897 NJ 0.00 19-Jun-2005 349,000.00 349,000.00 Group VI - HELOC's 0000860774 OR 0.00 25-Jun-2005 25,000.00 25,000.00 Group VI - HELOC's 0000861070 AZ 0.00 30-Jun-2005 28,550.00 0.00 Group VI - HELOC's 0000861497 UT 20.00 01-Aug-2005 46,050.00 46,050.00 Group VI - HELOC's 0000861786 CA 0.00 18-Jun-2005 73,350.00 73,259.06 Group VI - HELOC's 0000863014 CA 0.00 01-Jul-2005 50,000.00 0.00 Group VI - HELOC's 0000863404 CA 0.00 20-Jun-2005 40,500.00 40,284.61 Group VI - HELOC's 0000864655 NC 0.00 26-Jun-2005 187,500.00 187,500.00 Group VI - HELOC's 0000865907 MD 23.81 01-Jul-2005 50,000.00 1,025.00 Group VI - HELOC's 0000866388 IL 18.11 16-Jul-2005 96,000.00 96,000.00 Group VI - HELOC's 0000866961 OR 0.00 06-Jul-2005 28,200.00 28,100.00 Group VI - HELOC's 0000868378 MD 28.97 10-Jul-2005 75,000.00 0.00 Group VI - HELOC's 0000874613 IN 0.00 27-Jun-2005 45,000.00 0.00 Group VI - HELOC's 0000874617 WV 70.22 08-Jul-2005 178,000.00 178,000.00 Group VI - HELOC's 0000875222 VA 0.00 24-Jun-2005 52,000.00 0.00 Group VI - HELOC's 0000876095 UT 19.99 08-Aug-2005 59,700.00 44,800.00 Group VI - HELOC's 0000877691 OH 23.72 08-Jul-2005 60,000.00 60,000.00 Group VI - HELOC's 0000878174 CO 34.51 09-Jul-2005 88,000.00 0.00 Group VI - HELOC's 0000883889 VA 15.00 17-Jul-2005 49,500.00 49,500.00 Group VI - HELOC's 0000885009 CA 0.00 28-Jul-2005 71,000.00 71,000.00 Group VI - HELOC's 0000887293 SC 19.99 01-Aug-2005 47,500.00 47,500.00 Group VI - HELOC's 0000888859 CA 18.91 10-Jul-2005 52,000.00 52,000.00 Group VI - HELOC's 0000889699 CA 15.00 13-Jul-2005 66,900.00 66,900.00 Group VI - HELOC's 0000891495 WA 0.00 20-Jul-2005 95,500.00 95,500.00 Group VI - HELOC's 0000910721 DE 0.00 29-Jul-2005 59,000.00 0.00 Group VI - HELOC's 0000911234 GA 0.00 01-Aug-2005 165,000.00 165,000.00 Group VI - HELOC's 0000913705 CA 0.00 24-Jul-2005 67,000.00 0.00 Group VI - HELOC's 0000915007 VA 0.00 28-Jul-2005 40,000.00 0.00 Group VI - HELOC's 0000915794 AZ 0.00 30-Jul-2005 33,000.00 0.00 Group VI - HELOC's 0000918007 VA 0.00 30-Jul-2005 71,000.00 0.00

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I 0000670923 Loan Paid in Full (1) 7.027% 360 7 Group I 0000723856 Loan Paid in Full 0 6.117% 360 6 Group I 0000729683 Loan Paid in Full 0 6.217% 360 6 Group I 0000784963 Loan Paid in Full 0 5.517% 360 4 Group I 0000789261 Loan Paid in Full 0 6.287% 360 3 Group I 0000792060 Loan Paid in Full 0 6.477% 360 4 Group I 0000798899 Loan Paid in Full 0 4.897% 360 4 Group I 0000808537 Loan Paid in Full (1) 5.677% 360 3 Group I 0000808646 Loan Paid in Full (1) 1.750% 360 2 Group I 0000809351 Loan Paid in Full 0 5.147% 360 3 Group I 0000809748 Loan Paid in Full 0 5.127% 360 3 Group I 0000814621 Loan Paid in Full (1) 5.397% 480 3 Group I 0000825047 Loan Paid in Full 0 5.427% 360 3 Group I 0000836350 Loan Paid in Full 0 5.407% 480 2 Group I 0000837582 Loan Paid in Full 0 7.087% 360 2 Group I 0000843254 Loan Paid in Full 0 5.397% 480 2 Group I 0000844911 Loan Paid in Full 0 5.917% 360 2 Group I 0000857492 Loan Paid in Full 0 5.937% 360 2 Group I 0000857776 Loan Paid in Full 1 5.327% 360 2 Group I 0000858110 Loan Paid in Full 0 5.337% 480 2 Group I 0000867000 Loan Paid in Full 0 2.150% 360 2 Group I 0000882225 Loan Paid in Full 0 1.000% 360 2 Group I 0000896344 Loan Paid in Full (1) 5.327% 360 1 Group I 0000900933 Loan Paid in Full 0 5.327% 360 1 Group II-C 0000646653 Loan Paid in Full 0 6.000% 360 4 Group II-C 0000720994 Loan Paid in Full 0 6.875% 360 7 Group II-C 0000726186 Loan Paid in Full 0 7.750% 360 2 Group II-C 0000773894 Loan Paid in Full 0 5.875% 360 3 Group II-C 0000775479 Loan Paid in Full 0 5.500% 360 3 Group II-C 0000776778 Loan Paid in Full 0 5.250% 360 3 Group II-C 0000779040 Loan Paid in Full 0 5.625% 360 3 Group II-C 0000783295 Loan Paid in Full 0 5.500% 360 3 Group II-C 0000784884 Loan Paid in Full 0 6.375% 360 3 Group II-C 0000787620 Loan Paid in Full 0 4.750% 360 4 Group II-C 0000788157 Loan Paid in Full 0 5.750% 360 3 Group II-C 0000792352 Loan Paid in Full 0 5.375% 360 3 Group II-C 0000793615 Loan Paid in Full 1 5.727% 360 3 Group II-C 0000794497 Loan Paid in Full 1 6.500% 360 4 Group II-C 0000795859 Loan Paid in Full 0 6.375% 360 3 Group II-C 0000799323 Loan Paid in Full 0 5.250% 360 3 Group II-C 0000799384 Loan Paid in Full 0 5.750% 360 3 Group II-C 0000801012 Loan Paid in Full 0 7.750% 360 1 Group II-C 0000803257 Loan Paid in Full 0 7.125% 360 3 Group II-C 0000803317 Loan Paid in Full 0 4.375% 360 2 Group II-C 0000803340 Loan Paid in Full 0 6.000% 360 3 Group II-C 0000803609 Loan Paid in Full 0 6.250% 360 4 Group II-C 0000807994 Loan Paid in Full 0 5.875% 360 3 Group II-C 0000808515 Loan Paid in Full 0 7.375% 360 4 Group II-C 0000810951 Loan Paid in Full 0 5.500% 360 3 Group II-C 0000813807 Loan Paid in Full 0 5.500% 360 2 Group II-C 0000817029 Loan Paid in Full 0 5.625% 360 2 Group II-C 0000819472 Loan Paid in Full 0 4.375% 360 2 Group II-C 0000820689 Loan Paid in Full 0 7.000% 360 2 Group II-C 0000821553 Loan Paid in Full 0 6.000% 360 2 Group II-C 0000823649 Loan Paid in Full (1) 4.000% 360 3 Group II-C 0000823906 Loan Paid in Full 0 7.250% 360 2 Group II-C 0000824235 Loan Paid in Full 0 5.750% 360 2 Group II-C 0000825569 Loan Paid in Full 0 6.000% 360 2 Group II-C 0000830838 Loan Paid in Full 0 6.000% 360 2 Group II-C 0000831840 Loan Paid in Full 0 4.125% 360 2 Group II-C 0000835617 Loan Paid in Full 0 5.250% 360 2 Group II-C 0000836516 Loan Paid in Full 0 5.625% 360 3 Group II-C 0000836867 Loan Paid in Full 0 5.750% 360 2 Group II-C 0000837632 Loan Paid in Full 0 5.875% 360 2 Group II-C 0000842872 Loan Paid in Full 0 7.250% 360 2 Group II-C 0000843813 Loan Paid in Full 1 4.250% 360 2 Group II-C 0000845142 Loan Paid in Full 0 6.375% 360 2 Group II-C 0000846163 Loan Paid in Full 0 7.250% 360 2 Group II-C 0000846196 Loan Paid in Full 0 7.250% 360 2 Group II-C 0000846527 Loan Paid in Full 1 6.375% 360 2 Group II-C 0000849944 Loan Paid in Full 0 5.250% 360 2 Group II-C 0000852318 Loan Paid in Full 0 7.375% 360 2 Group II-C 0000853948 Loan Paid in Full 0 6.750% 360 2 Group II-C 0000858117 Loan Paid in Full 0 6.875% 360 2 Group II-C 0000860913 Loan Paid in Full 0 6.625% 360 2 Group II-C 0000867263 Loan Paid in Full 0 7.375% 360 2 Group II-C 0000868662 Loan Paid in Full 0 5.250% 360 2 Group II-C 0000869452 Loan Paid in Full 0 7.625% 360 2 Group II-C 0000869791 Loan Paid in Full 0 5.500% 360 2 Group II-C 0000876935 Loan Paid in Full 0 6.000% 360 2 Group II-C 0000879918 Loan Paid in Full 0 5.750% 360 2 Group II-C 0000886864 Loan Paid in Full (1) 4.625% 360 2 Group II-C 0000891636 Loan Paid in Full 0 5.375% 360 2 Group II-C 0000895134 Loan Paid in Full 0 5.875% 360 2 Group II-C 0000902821 Loan Paid in Full 0 4.750% 360 1 Group II-NC 0000745253 Loan Paid in Full 0 4.250% 360 3 Group II-NC 0000762020 Loan Paid in Full 0 6.125% 360 3 Group II-NC 0000774862 Loan Paid in Full 0 6.125% 360 3 Group II-NC 0000784431 Loan Paid in Full 0 4.000% 360 4 Group II-NC 0000794380 Loan Paid in Full (1) 5.625% 360 3 Group II-NC 0000795121 Loan Paid in Full (1) 5.625% 360 3 Group II-NC 0000796783 Loan Paid in Full 0 7.500% 360 4 Group II-NC 0000797668 Loan Paid in Full 0 7.000% 360 4 Group II-NC 0000798974 Loan Paid in Full 0 5.000% 360 3 Group II-NC 0000800057 Loan Paid in Full 0 4.875% 360 3 Group II-NC 0000804101 Loan Paid in Full 0 4.375% 360 2 Group II-NC 0000805144 Loan Paid in Full 0 5.750% 360 4 Group II-NC 0000805734 Loan Paid in Full 0 3.875% 360 3 Group II-NC 0000813940 Loan Paid in Full 0 5.625% 360 2 Group II-NC 0000814881 Loan Paid in Full 0 6.375% 360 3 Group II-NC 0000818159 Loan Paid in Full (1) 5.500% 360 2 Group II-NC 0000818622 Loan Paid in Full 1 5.527% 360 3 Group II-NC 0000822361 Loan Paid in Full (1) 4.500% 360 2 Group II-NC 0000823679 Loan Paid in Full 0 5.250% 360 3 Group II-NC 0000824856 Loan Paid in Full 0 7.875% 360 3 Group II-NC 0000826407 Loan Paid in Full 0 4.250% 360 2 Group II-NC 0000834165 Loan Paid in Full 1 5.875% 360 3 Group II-NC 0000839072 Loan Paid in Full 0 5.375% 360 2 Group II-NC 0000839471 Loan Paid in Full 1 6.383% 360 3 Group II-NC 0000839497 Loan Paid in Full 1 5.983% 360 3 Group II-NC 0000847640 Loan Paid in Full 0 4.375% 360 2 Group II-NC 0000861574 Loan Paid in Full (1) 4.000% 360 2 Group II-NC 0000861732 Loan Paid in Full 0 4.250% 360 2 Group II-NC 0000871436 Loan Paid in Full 0 5.527% 360 2 Group II-NC 0000874057 Loan Paid in Full (1) 4.125% 360 2 Group II-NC 0000883611 Loan Paid in Full 0 4.250% 360 2 Group II-NC 0000885913 Loan Paid in Full 0 6.000% 360 2 Group II-NC 0000888444 Loan Paid in Full 0 6.125% 360 2 Group II-NC 0000888445 Loan Paid in Full 0 4.875% 360 2 Group II-NC 0000894198 Loan Paid in Full 0 6.000% 360 2 Group II-NC 0000900162 Loan Paid in Full 0 5.500% 360 1 Group III 0000660786 Loan Paid in Full 0 5.750% 351 8 Group III 0000691810 Loan Paid in Full 1 7.500% 360 3 Group III 0000714588 Loan Paid in Full 0 5.750% 360 3 Group III 0000733186 Loan Paid in Full 0 6.625% 360 2 Group III 0000753472 Loan Paid in Full 0 6.375% 360 2 Group III 0000768965 Loan Paid in Full (1) 7.000% 360 3 Group III 0000775965 Loan Paid in Full 0 7.750% 360 3 Group III 0000777373 Loan Paid in Full 0 6.250% 360 3 Group III 0000781859 Loan Paid in Full 0 5.875% 360 4 Group III 0000782205 Loan Paid in Full 0 6.125% 360 4 Group III 0000782599 Loan Paid in Full 0 5.500% 360 3 Group III 0000783853 Loan Paid in Full 0 6.750% 360 3 Group III 0000785047 Loan Paid in Full 0 7.125% 360 4 Group III 0000786567 Loan Paid in Full 0 5.875% 360 3 Group III 0000786700 Loan Paid in Full 0 6.250% 360 3 Group III 0000786731 Loan Paid in Full 0 7.000% 360 4 Group III 0000787564 Loan Paid in Full 0 6.250% 360 3 Group III 0000787678 Loan Paid in Full 0 5.750% 360 4 Group III 0000787684 Loan Paid in Full 0 7.125% 360 2 Group III 0000788068 Loan Paid in Full 0 5.750% 360 3 Group III 0000788331 Loan Paid in Full (1) 6.250% 360 3 Group III 0000788448 Loan Paid in Full 1 7.500% 360 2 Group III 0000789349 Loan Paid in Full (1) 5.750% 360 3 Group III 0000789660 Loan Paid in Full 0 5.750% 360 4 Group III 0000790584 Loan Paid in Full 0 6.750% 360 4 Group III 0000790672 Loan Paid in Full 0 6.875% 360 3 Group III 0000793458 Loan Paid in Full 1 6.750% 360 3 Group III 0000796594 Loan Paid in Full 0 6.250% 360 4 Group III 0000798432 Loan Paid in Full 0 7.500% 360 4 Group III 0000798636 Loan Paid in Full 0 7.250% 360 3 Group III 0000798987 Loan Paid in Full 0 6.875% 360 3 Group III 0000799457 Loan Paid in Full 0 6.875% 360 3 Group III 0000799467 Loan Paid in Full 0 5.875% 360 3 Group III 0000799646 Loan Paid in Full 0 6.250% 360 2 Group III 0000801704 Loan Paid in Full 0 7.250% 360 4 Group III 0000801900 Loan Paid in Full (1) 7.625% 360 3 Group III 0000802365 Loan Paid in Full (1) 5.875% 360 3 Group III 0000802783 Loan Paid in Full 0 7.500% 360 3 Group III 0000804513 Loan Paid in Full 7 5.625% 360 3 Group III 0000804865 Loan Paid in Full 1 6.250% 360 3 Group III 0000805183 Loan Paid in Full (1) 6.000% 360 4 Group III 0000806231 Loan Paid in Full 2 7.500% 360 3 Group III 0000807628 Loan Paid in Full 0 6.750% 360 4 Group III 0000807629 Loan Paid in Full 0 7.375% 360 4 Group III 0000808562 Loan Paid in Full 0 6.000% 360 2 Group III 0000809091 Loan Paid in Full 0 7.000% 360 4 Group III 0000809477 Loan Paid in Full 0 7.250% 360 3 Group III 0000810918 Loan Paid in Full 0 6.125% 360 2 Group III 0000810928 Loan Paid in Full 0 6.000% 360 3 Group III 0000811540 Loan Paid in Full 0 7.750% 360 3 Group III 0000812188 Loan Paid in Full 0 7.625% 360 4 Group III 0000812230 Loan Paid in Full 0 7.125% 360 3 Group III 0000812666 Loan Paid in Full 0 6.625% 360 3 Group III 0000812680 Loan Paid in Full 0 7.500% 360 3 Group III 0000813155 Loan Paid in Full 0 6.875% 360 3 Group III 0000813201 Loan Paid in Full (1) 5.500% 360 3 Group III 0000813299 Loan Paid in Full 0 7.125% 360 3 Group III 0000814314 Loan Paid in Full 1 7.250% 360 3 Group III 0000818196 Loan Paid in Full 0 6.000% 360 3 Group III 0000819907 Loan Paid in Full 0 6.000% 360 3 Group III 0000820385 Loan Paid in Full 1 7.125% 360 3 Group III 0000821114 Loan Paid in Full 0 6.125% 360 3 Group III 0000821804 Loan Paid in Full 0 6.875% 360 2 Group III 0000822792 Loan Paid in Full 0 6.250% 360 3 Group III 0000824068 Loan Paid in Full (1) 6.000% 360 2 Group III 0000824712 Loan Paid in Full 0 6.750% 360 3 Group III 0000825658 Loan Paid in Full 0 5.625% 360 2 Group III 0000826531 Loan Paid in Full 0 6.250% 360 3 Group III 0000827668 Loan Paid in Full (1) 6.000% 360 2 Group III 0000830078 Loan Paid in Full 0 5.875% 360 2 Group III 0000832320 Loan Paid in Full 0 6.000% 360 2 Group III 0000833944 Loan Paid in Full 0 6.250% 360 2 Group III 0000834623 Loan Paid in Full 0 7.250% 360 2 Group III 0000834763 Loan Paid in Full 0 6.500% 360 2 Group III 0000834899 Loan Paid in Full 0 7.500% 360 2 Group III 0000835098 Loan Paid in Full 0 6.875% 360 2 Group III 0000835572 Loan Paid in Full 0 6.500% 360 2 Group III 0000835629 Loan Paid in Full 0 6.875% 360 2 Group III 0000836717 Loan Paid in Full 0 6.875% 360 2 Group III 0000837679 Loan Paid in Full 0 6.625% 360 2 Group III 0000837692 Loan Paid in Full 0 6.625% 360 3 Group III 0000838613 Loan Paid in Full (1) 6.500% 360 3 Group III 0000839298 Loan Paid in Full 0 7.250% 360 2 Group III 0000839647 Loan Paid in Full 0 6.000% 360 3 Group III 0000840664 Loan Paid in Full 0 7.375% 360 2 Group III 0000845831 Loan Paid in Full 0 7.250% 360 2 Group III 0000846451 Loan Paid in Full 0 7.625% 360 2 Group III 0000847850 Loan Paid in Full (1) 6.875% 360 3 Group III 0000847893 Loan Paid in Full 0 7.500% 360 2 Group III 0000847959 Loan Paid in Full 0 6.750% 360 2 Group III 0000848619 Loan Paid in Full 0 7.375% 360 2 Group III 0000852404 Loan Paid in Full 0 6.125% 360 2 Group III 0000852767 Loan Paid in Full 0 6.375% 360 2 Group III 0000852828 Loan Paid in Full 0 5.875% 360 2 Group III 0000852868 Loan Paid in Full 0 7.375% 360 2 Group III 0000853465 Loan Paid in Full 0 7.125% 360 2 Group III 0000853967 Loan Paid in Full 1 7.125% 360 2 Group III 0000855561 Loan Paid in Full 0 6.875% 360 2 Group III 0000856394 Loan Paid in Full 1 6.625% 360 2 Group III 0000856664 Loan Paid in Full 1 7.000% 360 2 Group III 0000857059 Loan Paid in Full 1 7.500% 360 2 Group III 0000858141 Loan Paid in Full 0 6.625% 360 2 Group III 0000861431 Loan Paid in Full 0 5.750% 360 2 Group III 0000863715 Loan Paid in Full 0 6.250% 360 2 Group III 0000865765 Loan Paid in Full 0 6.000% 360 2 Group III 0000867077 Loan Paid in Full 0 5.875% 360 2 Group III 0000868731 Loan Paid in Full 0 5.625% 360 2 Group III 0000870115 Loan Paid in Full 0 7.375% 360 2 Group III 0000870573 Loan Paid in Full 0 6.500% 360 2 Group III 0000870958 Loan Paid in Full 0 6.000% 360 2 Group III 0000872069 Loan Paid in Full 0 5.750% 360 2 Group III 0000872592 Loan Paid in Full (1) 6.500% 360 2 Group III 0000872598 Loan Paid in Full 0 6.875% 360 2 Group III 0000872762 Loan Paid in Full (1) 5.875% 360 2 Group III 0000873988 Loan Paid in Full 0 7.250% 360 2 Group III 0000875090 Loan Paid in Full 0 6.250% 360 2 Group III 0000875265 Loan Paid in Full 0 7.375% 360 2 Group III 0000876621 Loan Paid in Full 0 5.875% 360 2 Group III 0000877438 Loan Paid in Full (1) 6.125% 360 2 Group III 0000877566 Loan Paid in Full 0 6.875% 360 2 Group III 0000877746 Loan Paid in Full 0 5.375% 360 2 Group III 0000879158 Loan Paid in Full 0 7.875% 360 2 Group III 0000879568 Loan Paid in Full 1 6.000% 360 2 Group III 0000879753 Loan Paid in Full 0 7.125% 360 2 Group III 0000881038 Loan Paid in Full 0 5.875% 360 2 Group III 0000881085 Loan Paid in Full 0 6.000% 360 2 Group III 0000883386 Loan Paid in Full 0 6.750% 360 2 Group III 0000885191 Loan Paid in Full 0 6.750% 360 2 Group III 0000889080 Loan Paid in Full 0 6.750% 360 2 Group III 0000889196 Loan Paid in Full 0 6.875% 360 2 Group III 0000890223 Loan Paid in Full 0 7.625% 360 2 Group III 0000892207 Loan Paid in Full 0 5.250% 360 2 Group III 0000902558 Loan Paid in Full 0 6.250% 360 2 Group IV 0000805610 Loan Paid in Full 0 5.875% 360 3 Group IV 0000809074 Loan Paid in Full (1) 6.750% 360 3 Group IV 0000839990 Loan Paid in Full 0 6.875% 360 2 Group IV 0000845238 Loan Paid in Full 0 7.625% 360 2 Group IV 0000847216 Loan Paid in Full (1) 6.750% 360 2 Group IV 0000849857 Loan Paid in Full 0 7.500% 360 2 Group IV 0000852816 Loan Paid in Full 0 7.125% 360 2 Group IV 0000855364 Loan Paid in Full 0 5.875% 360 2 Group IV 0000857443 Loan Paid in Full 0 6.375% 360 2 Group IV 0000869677 Loan Paid in Full 0 7.750% 360 2 Group V 0000465464 Loan Paid in Full (1) 5.875% 360 5 Group V 0000744186 Loan Paid in Full 0 6.125% 360 5 Group V 0000753703 Loan Paid in Full 0 6.125% 360 4 Group V 0000754330 Loan Paid in Full (1) 6.250% 360 5 Group V 0000754560 Loan Paid in Full 0 7.750% 360 2 Group V 0000756748 Loan Paid in Full 0 5.375% 360 4 Group V 0000759088 Loan Paid in Full 0 5.750% 360 4 Group V 0000764738 Loan Paid in Full 0 5.750% 360 3 Group V 0000769464 Loan Paid in Full 0 5.875% 360 4 Group V 0000773103 Loan Paid in Full 0 6.750% 360 4 Group V 0000775166 Loan Paid in Full 0 6.625% 360 3 Group V 0000776666 Loan Paid in Full (1) 6.500% 360 2 Group V 0000778576 Loan Paid in Full 0 6.125% 360 4 Group V 0000780664 Loan Paid in Full (1) 6.625% 360 4 Group V 0000782408 Loan Paid in Full 0 6.500% 360 4 Group V 0000783086 Loan Paid in Full 0 6.750% 360 4 Group V 0000787219 Loan Paid in Full (1) 6.875% 360 4 Group V 0000788077 Loan Paid in Full 0 8.250% 360 4 Group V 0000788193 Loan Paid in Full 0 7.250% 360 3 Group V 0000788667 Loan Paid in Full 2 6.875% 360 4 Group V 0000790464 Loan Paid in Full 0 8.125% 360 4 Group V 0000790680 Loan Paid in Full 1 7.875% 360 3 Group V 0000791010 Loan Paid in Full 0 6.375% 360 3 Group V 0000791264 Loan Paid in Full 0 6.625% 360 4 Group V 0000791592 Loan Paid in Full 0 7.500% 360 3 Group V 0000792105 Loan Paid in Full (1) 7.500% 360 4 Group V 0000792487 Loan Paid in Full 0 6.875% 360 3 Group V 0000793731 Loan Paid in Full 0 6.625% 360 3 Group V 0000796390 Loan Paid in Full (1) 7.125% 360 3 Group V 0000797284 Loan Paid in Full 0 7.375% 180 3 Group V 0000798536 Loan Paid in Full 0 7.125% 360 4 Group V 0000799601 Loan Paid in Full 0 7.875% 360 3 Group V 0000800002 Loan Paid in Full 0 6.500% 360 4 Group V 0000800030 Loan Paid in Full 1 7.875% 360 3 Group V 0000800294 Loan Paid in Full (1) 7.875% 360 3 Group V 0000800924 Loan Paid in Full 0 6.375% 360 2 Group V 0000802039 Loan Paid in Full (1) 6.875% 360 3 Group V 0000803866 Loan Paid in Full 0 6.750% 360 3 Group V 0000804384 Loan Paid in Full 0 7.500% 360 4 Group V 0000806242 Loan Paid in Full 0 6.625% 360 3 Group V 0000808291 Loan Paid in Full 0 7.500% 360 4 Group V 0000808304 Loan Paid in Full 0 7.375% 360 3 Group V 0000808311 Loan Paid in Full 0 7.500% 360 4 Group V 0000808327 Loan Paid in Full 0 6.500% 360 3 Group V 0000809521 Loan Paid in Full 1 7.625% 360 2 Group V 0000811855 Loan Paid in Full (1) 6.750% 360 3 Group V 0000812958 Loan Paid in Full 0 6.625% 360 2 Group V 0000817431 Loan Paid in Full 0 6.250% 360 3 Group V 0000817464 Loan Paid in Full 0 6.750% 360 3 Group V 0000817667 Loan Paid in Full 0 6.500% 360 3 Group V 0000818527 Loan Paid in Full 0 6.375% 360 3 Group V 0000818704 Loan Paid in Full 1 7.500% 360 2 Group V 0000819385 Loan Paid in Full 0 7.500% 360 3 Group V 0000820445 Loan Paid in Full 0 7.500% 360 3 Group V 0000821132 Loan Paid in Full 0 6.000% 360 3 Group V 0000821807 Loan Paid in Full 0 6.500% 360 2 Group V 0000822436 Loan Paid in Full 1 7.750% 360 2 Group V 0000823240 Loan Paid in Full 1 7.500% 360 2 Group V 0000823747 Loan Paid in Full 0 7.000% 360 3 Group V 0000828310 Loan Paid in Full 0 6.375% 360 2 Group V 0000828441 Loan Paid in Full 1 5.625% 360 2 Group V 0000828760 Loan Paid in Full 0 7.125% 360 3 Group V 0000832347 Loan Paid in Full 1 6.750% 360 3 Group V 0000834151 Loan Paid in Full 0 7.125% 360 2 Group V 0000834301 Loan Paid in Full 0 6.500% 360 3 Group V 0000836445 Loan Paid in Full 0 7.250% 360 3 Group V 0000836865 Loan Paid in Full 0 7.500% 360 3 Group V 0000837037 Loan Paid in Full (1) 6.000% 360 3 Group V 0000838697 Loan Paid in Full 0 7.000% 360 3 Group V 0000842267 Loan Paid in Full 0 6.500% 360 2 Group V 0000844384 Loan Paid in Full 0 6.625% 180 2 Group V 0000846176 Loan Paid in Full 0 6.125% 360 2 Group V 0000846456 Loan Paid in Full 0 5.750% 360 2 Group V 0000847776 Loan Paid in Full (1) 6.750% 360 2 Group V 0000852549 Loan Paid in Full 0 6.625% 360 2 Group V 0000857866 Loan Paid in Full 0 7.500% 360 2 Group V 0000862202 Loan Paid in Full 0 6.625% 360 2 Group V 0000862481 Loan Paid in Full 0 7.375% 360 2 Group V 0000866865 Loan Paid in Full 0 9.000% 360 2 Group V 0000870118 Loan Paid in Full 0 7.000% 360 2 Group V 0000872996 Loan Paid in Full 0 6.375% 360 2 Group V 0000873641 Loan Paid in Full 0 6.500% 360 2 Group V 0000874402 Loan Paid in Full 0 6.500% 360 2 Group V 0000875250 Loan Paid in Full 0 7.250% 360 2 Group V 0000875408 Loan Paid in Full 0 7.625% 360 2 Group V 0000878844 Loan Paid in Full 0 6.375% 360 2 Group V 0000880429 Loan Paid in Full 0 6.750% 360 2 Group V 0000883383 Loan Paid in Full 0 5.625% 180 2 Group V 0000888522 Loan Paid in Full 0 7.500% 360 2 Group V 0000901510 Loan Paid in Full 0 6.125% 360 1 Group VI - HELOC's 0000732556 Loan Paid in Full 0 4.250% 300 300 Group VI - HELOC's 0000752667 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000757365 Loan Paid in Full 0 4.500% 300 5 Group VI - HELOC's 0000769057 Loan Paid in Full 0 9.750% 300 5 Group VI - HELOC's 0000769873 Loan Paid in Full 0 4.500% 300 300 Group VI - HELOC's 0000771348 Loan Paid in Full 0 4.500% 300 5 Group VI - HELOC's 0000775501 Loan Paid in Full 0 4.500% 300 3 Group VI - HELOC's 0000778497 Loan Paid in Full (1) 4.500% 300 4 Group VI - HELOC's 0000781517 Loan Paid in Full 0 7.375% 300 300 Group VI - HELOC's 0000781626 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000782425 Loan Paid in Full 0 4.500% 300 4 Group VI - HELOC's 0000782475 Loan Paid in Full 0 4.500% 300 5 Group VI - HELOC's 0000782820 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000783999 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000784650 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000787614 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000789444 Loan Paid in Full 0 4.500% 300 4 Group VI - HELOC's 0000791556 Loan Paid in Full 0 10.125% 300 4 Group VI - HELOC's 0000792508 Loan Paid in Full 0 8.250% 300 4 Group VI - HELOC's 0000793105 Loan Paid in Full 0 8.000% 300 3 Group VI - HELOC's 0000793696 Loan Paid in Full 0 4.500% 300 4 Group VI - HELOC's 0000793843 Loan Paid in Full 1 8.000% 300 300 Group VI - HELOC's 0000795080 Loan Paid in Full 0 9.750% 300 3 Group VI - HELOC's 0000795124 Loan Paid in Full 0 4.500% 300 3 Group VI - HELOC's 0000795162 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000796368 Loan Paid in Full 0 4.500% 300 4 Group VI - HELOC's 0000798070 Loan Paid in Full 0 7.750% 300 4 Group VI - HELOC's 0000798322 Loan Paid in Full 0 7.375% 300 4 Group VI - HELOC's 0000800268 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000801224 Loan Paid in Full 0 7.375% 300 3 Group VI - HELOC's 0000802176 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000802179 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000803588 Loan Paid in Full 0 8.000% 300 4 Group VI - HELOC's 0000805715 Loan Paid in Full 0 6.625% 300 4 Group VI - HELOC's 0000807802 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000810273 Loan Paid in Full 0 5.375% 300 4 Group VI - HELOC's 0000811418 Loan Paid in Full 0 4.750% 300 4 Group VI - HELOC's 0000812610 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000814581 Loan Paid in Full 0 7.250% 300 3 Group VI - HELOC's 0000817064 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000819693 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000820122 Loan Paid in Full 0 4.750% 300 300 Group VI - HELOC's 0000822630 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000822850 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000824002 Loan Paid in Full 0 7.625% 300 300 Group VI - HELOC's 0000826114 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000829329 Loan Paid in Full 0 7.500% 300 3 Group VI - HELOC's 0000830405 Loan Paid in Full 0 4.750% 300 2 Group VI - HELOC's 0000831557 Loan Paid in Full 0 10.125% 300 3 Group VI - HELOC's 0000832936 Loan Paid in Full 0 7.625% 300 300 Group VI - HELOC's 0000833711 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000833791 Loan Paid in Full 0 8.750% 300 3 Group VI - HELOC's 0000833995 Loan Paid in Full 0 7.000% 300 300 Group VI - HELOC's 0000835618 Loan Paid in Full 0 7.375% 300 3 Group VI - HELOC's 0000836787 Loan Paid in Full 0 7.125% 300 300 Group VI - HELOC's 0000836905 Loan Paid in Full 0 7.375% 300 2 Group VI - HELOC's 0000839194 Loan Paid in Full 0 7.875% 300 2 Group VI - HELOC's 0000839445 Loan Paid in Full 0 5.000% 300 3 Group VI - HELOC's 0000842256 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000843087 Loan Paid in Full 0 6.625% 300 300 Group VI - HELOC's 0000843417 Loan Paid in Full 0 4.750% 300 300 Group VI - HELOC's 0000843732 Loan Paid in Full 0 7.375% 300 300 Group VI - HELOC's 0000845255 Loan Paid in Full 0 7.125% 300 3 Group VI - HELOC's 0000847098 Loan Paid in Full 0 7.375% 300 2 Group VI - HELOC's 0000847361 Loan Paid in Full 0 8.500% 300 3 Group VI - HELOC's 0000848153 Loan Paid in Full 0 6.750% 300 2 Group VI - HELOC's 0000849793 Loan Paid in Full 0 4.750% 300 3 Group VI - HELOC's 0000849901 Loan Paid in Full 0 4.750% 300 300 Group VI - HELOC's 0000852793 Loan Paid in Full 0 6.250% 300 300 Group VI - HELOC's 0000852811 Loan Paid in Full 0 5.000% 300 3 Group VI - HELOC's 0000854828 Loan Paid in Full 0 9.375% 300 2 Group VI - HELOC's 0000855317 Loan Paid in Full 0 5.000% 300 300 Group VI - HELOC's 0000857510 Loan Paid in Full 0 5.000% 300 3 Group VI - HELOC's 0000858004 Loan Paid in Full 0 6.125% 300 2 Group VI - HELOC's 0000858243 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000859897 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000860774 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000861070 Loan Paid in Full 0 8.000% 300 300 Group VI - HELOC's 0000861497 Loan Paid in Full 0 8.250% 300 2 Group VI - HELOC's 0000861786 Loan Paid in Full (1) 6.875% 300 2 Group VI - HELOC's 0000863014 Loan Paid in Full 0 7.000% 300 300 Group VI - HELOC's 0000863404 Loan Paid in Full 0 7.625% 300 2 Group VI - HELOC's 0000864655 Loan Paid in Full 0 5.000% 300 2 Group VI - HELOC's 0000865907 Loan Paid in Full 0 8.875% 300 2 Group VI - HELOC's 0000866388 Loan Paid in Full 0 8.000% 300 2 Group VI - HELOC's 0000866961 Loan Paid in Full 0 8.125% 300 2 Group VI - HELOC's 0000868378 Loan Paid in Full 0 6.625% 300 300 Group VI - HELOC's 0000874613 Loan Paid in Full 0 8.250% 300 300 Group VI - HELOC's 0000874617 Loan Paid in Full 0 8.125% 300 2 Group VI - HELOC's 0000875222 Loan Paid in Full 0 7.000% 300 300 Group VI - HELOC's 0000876095 Loan Paid in Full 0 7.625% 300 2 Group VI - HELOC's 0000877691 Loan Paid in Full 0 6.500% 300 2 Group VI - HELOC's 0000878174 Loan Paid in Full 0 6.625% 300 300 Group VI - HELOC's 0000883889 Loan Paid in Full 0 7.250% 300 1 Group VI - HELOC's 0000885009 Loan Paid in Full 0 5.000% 300 1 Group VI - HELOC's 0000887293 Loan Paid in Full 0 7.500% 300 2 Group VI - HELOC's 0000888859 Loan Paid in Full 0 7.500% 300 2 Group VI - HELOC's 0000889699 Loan Paid in Full 0 7.000% 300 2 Group VI - HELOC's 0000891495 Loan Paid in Full 0 5.000% 300 1 Group VI - HELOC's 0000910721 Loan Paid in Full 0 7.750% 300 300 Group VI - HELOC's 0000911234 Loan Paid in Full (1) 5.250% 300 1 Group VI - HELOC's 0000913705 Loan Paid in Full 0 7.750% 300 300 Group VI - HELOC's 0000915007 Loan Paid in Full 0 7.000% 300 300 Group VI - HELOC's 0000915794 Loan Paid in Full 0 7.750% 300 300 Group VI - HELOC's 0000918007 Loan Paid in Full 0 7.000% 300 300

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~2.034%~~in ~~Current~~Bankruptcy ~~Month~~during ~~21.853%~~ Current ~~Month~~Period ~~4,342.412%~~(continued) 3Group ~~Month~~Loan ~~Average~~Current ~~1.379%~~Paid 3To ~~Month~~Months ~~Average~~Current ~~15.178%~~Approximate 3Number ~~Month~~Principal ~~Average~~Date ~~5,533.120%~~Delinquent 12Loan ~~Month~~Rate ~~Average~~Delinquent ~~0.000%~~Balance 12Interest ~~Month~~Group ~~Average~~I 00000782788 1,358,995.~~000%~~95 1201-Sep-2005 ~~Month~~2 ~~Average 0~~6.~~000~~318% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~26,529.44 ~~Month~~Group ~~Current~~I ~~12mo~~0000869191 ~~Avg~~176,569.29 ~~Oct~~01-~~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~~2006 ~~N/A~~(3) ~~N/A~~4.950% ~~Feb-2005~~0.00 ~~N/A~~Group ~~N/A Mar~~II-~~2005~~C ~~N/A~~0000589518 ~~N/A~~285,320.24 ~~Mar~~01-~~2005 N/A N/A Apr~~Nov-2005 ~~N/A~~0 ~~N/A~~5.875% ~~Apr-2005~~2,616.89 ~~N/A~~Group ~~N/A May~~II-~~2005~~C ~~N/A~~0000855543 ~~N/A~~62,472.58 ~~May~~01-~~2005 N/A N/A Jun~~Aug-2005 ~~N/A~~3 ~~N/A Jun-2005 N/A N/A Jul-2005~~ 7.~~902~~750% ~~N/A Jul-2005 7~~1,~~050~~930.~~836%~~11 ~~N/A~~Group ~~Aug~~II-~~2005~~C ~~15.779%~~0000873871 ~~N/A Aug-2005 5~~104,~~206~~999.~~111%~~98 ~~N/A Sep~~01-Aug-2005 213 6.~~853~~250% ~~N/A Sep-2005 4~~2,~~342~~570.~~412%~~32 ~~N/A~~Group *TheII-C ~~text~~0000879093 ~~reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~109,987.05 ~~The~~01-Nov-2005 ~~graphically~~0 ~~on the monthly bond remittance report~~6.293% ~~The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~1,070.~~ctslink.com.~~38 ~~www.ctslink.com.~~ Group III-C ~~SMM~~0000911612 ~~CPR PSA Current Month 1~~157,500.~~862%~~00 ~~Current~~01-Aug-2005 ~~Month~~3 206.~~191~~500% ~~Current Month~~ 4,~~114~~019.~~951%~~55 3Group ~~Month~~III ~~Average~~0000682575 1214,950.~~117%~~00 301-Nov-2005 ~~Month~~0 ~~Average 12~~7.~~451~~375% ~~3 Month Average 4~~2,~~954~~507.~~242%~~76 12Group ~~Month~~III ~~Average~~0000764809 0346,764.~~000%~~00 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~5.~~000~~625% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~3,034.20 ~~Month~~Group ~~Current~~III ~~12mo~~0000796528 ~~Avg~~187,052.97 ~~Oct~~01-~~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~~0 ~~N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005~~ 7.~~913~~750% ~~N/A Jul-2005 7~~2,~~593~~300.~~752%~~04 ~~N/A~~Group ~~Aug-2005~~III ~~9.248%~~0000798265 ~~N/A Aug-2005 3~~182,~~154~~650.~~023%~~00 ~~N/A Sep~~01-Dec-2005 20(1) 7.~~191~~000% ~~N/A Sep-2005 4~~1,~~114~~008.~~951%~~38 ~~N/A~~Group *TheIII ~~text~~0000826981 ~~reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~131,891.02 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 II01-CNov-2005 ~~SMM~~0 ~~CPR PSA Current Month 2~~7.~~723~~875% ~~Current Month 28.201% Current Month 5~~1,~~707~~649.~~755%~~67 3Group ~~Month~~III ~~Average~~0000830818 ~~1.840% 3 Month Average 19.433% 3 Month Average 6~~108,~~215~~800.~~149%~~00 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.000% ~~12 Month Average 0~~1,020.~~000%~~00 ~~CPR:~~Group ~~Current~~III vs0000838069 ~~12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~141,600.00 ~~Month Current 12mo Avg. Oct~~01-~~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~~1 ~~N/A~~6.375% ~~Jan-2005~~2,124.00 ~~N/A~~Group ~~N/A~~III ~~Feb-2005~~0000839863 ~~N/A~~178,500.00 ~~N/A Feb~~01-~~2005 N/A N/A Mar~~Nov-2005 ~~N/A~~0 ~~N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005~~ 5.~~436~~875% ~~N/A Jul-2005 4~~1,~~563~~636.~~275%~~26 ~~N/A~~Group ~~Aug-2005~~III ~~24.661%~~0000845665 ~~N/A Aug-2005 8~~148,~~374~~000.~~418%~~00 ~~N/A~~ 01-Sep-2005 282 6.~~201~~375% ~~N/A Sep-2005 5~~2,~~707~~960.~~755%~~00 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group ~~II-NC~~III ~~SMM~~0000853785 ~~CPR PSA Current Month 3.976% Current Month 38.543% Current Month 7~~110,~~924~~398.~~382%~~04 301-Sep-2005 ~~Month Average~~ 2~~.589%~~ ~~3 Month Average 26~~6.~~336~~500% ~~3 Month Average 10~~2,~~304~~252.~~818%~~91 12Group ~~Month~~III ~~Average~~0000858552 0112,700.~~000%~~00 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.000% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~1,056.56 ~~Month~~Group ~~Current~~III ~~12mo~~0000892151 ~~Avg~~300,320.00 ~~Oct~~01-~~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~~0 N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 136.~~209~~125% ~~N/A Jul-2005 13~~2,~~507~~878.~~916%~~06 ~~N/A~~Group ~~Aug-2005~~IV ~~27.256%~~0000087071 ~~N/A Aug-2005 9~~619,~~482~~523.~~156%~~93 ~~N/A Sep~~01-~~2005 38.543% N/A Sep~~Oct-2005 1 7~~,924~~.~~382~~500% ~~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~~11,228.83 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 ~~III~~IV ~~SMM~~0000807346 ~~CPR PSA Current Month 1~~418,000.~~665%~~00 ~~Current~~01-Nov-2005 ~~Month~~0 185.~~247~~875% ~~Current Month~~ 3,~~722~~918.~~213%~~76 3Group ~~Month~~V ~~Average~~0000682224 1104,999.~~123%~~59 301-Nov-2005 ~~Month~~0 ~~Average 12~~6.~~539~~500% ~~3 Month Average 4~~1,~~887~~093.~~217%~~76 12Group ~~Month~~V ~~Average~~0000779808 0255,429.~~000%~~47 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~5.~~000~~875% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~2,394.66 ~~Month~~Group ~~Current~~V ~~12mo~~0000795881 ~~Avg~~176,290.74 ~~Oct~~01-~~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~~0 N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 56.~~711~~000% ~~N/A Jul-2005 6~~1,~~241~~690.~~449%~~34 ~~N/A~~Group ~~Aug-2005~~V ~~13.660%~~0000812549 ~~N/A Aug-2005 4~~95,~~697~~630.~~991%~~96 ~~N/A Sep~~01-~~2005 18.247% N/A Sep~~Dec-2005 ~~3,722~~(1) 6.~~213~~500% ~~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~~498.55 ~~The~~Group ~~graphically~~V on0000813900 ~~the monthly bond remittance report~~38,445.50 ~~The~~01-Jul-2005 ~~monthly~~4 ~~bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~7.~~ctslink.com.~~750% ~~www~~1,440.~~ctslink.com.~~15 Group IVV ~~SMM~~0000819834 ~~CPR PSA Current Month 0.981% Current Month 11.153% Current Month 2~~343,~~279~~298.~~716%~~85 301-Nov-2005 ~~Month Average~~ 0~~.914%~~ ~~3 Month Average 10~~6.~~431~~750% 3 ~~Month Average 5~~,~~330~~720.~~173%~~72 12Group ~~Month~~V ~~Average~~0000820629 043,810.~~000%~~65 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~7.~~000~~750% ~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~547.83 ~~Month~~Group ~~Current~~V ~~12mo~~0000822094 ~~Avg~~134,474.36 ~~Oct~~01-~~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~~0 ~~N/A~~6.625% ~~Jan-2005~~1,429.44 ~~N/A~~Group ~~N/A~~V ~~Feb-2005~~0000825748 ~~N/A~~601,600.00 ~~N/A Feb~~01-~~2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 84 7.~~777~~500% ~~N/A Jul-2005 9~~21,~~774~~808.~~957%~~02 ~~N/A~~Group ~~Aug-2005~~V ~~11.363%~~0000835734 ~~N/A Aug-2005 3~~159,~~935~~730.~~845%~~39 ~~N/A Sep~~01-~~2005 11.153% N/A~~ Sep-2005 2~~,279~~ 6.~~716~~875% ~~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~~3,525.86 ~~The~~Group ~~graphically~~V on0000838388 ~~the monthly bond remittance report~~82,400.00 ~~The~~01-Nov-2005 ~~monthly~~0 ~~bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www~~6.~~ctslink.com.~~625% ~~www~~875.~~ctslink.com.~~50 Group V ~~SMM~~0000838414 ~~CPR PSA Current Month 1.535% Current Month 16.946% Current Month 3~~209,~~217~~234.~~770%~~45 301-Nov-2005 ~~Month Average~~ 0~~.826%~~ ~~3 Month Average 9~~6.~~305~~500% ~~3 Month Average~~ 2,~~601~~180.~~591%~~53 12Group ~~Month~~V ~~Average~~0000839712 0109,196.~~000%~~31 1201-Dec-2005 ~~Month~~(1) ~~Average 0~~6.~~000~~500% ~~12 Month Average 0~~569.~~000%~~26 ~~CPR:~~Group ~~Current~~V vs0000842096 ~~12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~210,632.81 ~~Month Current 12mo Avg. Oct~~01-~~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~~0 ~~N/A~~6.625% ~~Jan-2005~~2,238.99 ~~N/A~~Group ~~N/A~~V ~~Feb-2005~~0000845487 ~~N/A~~69,052.29 ~~N/A Feb~~01-~~2005 N/A N/A Mar~~Nov-2005 ~~N/A~~0 ~~N/A~~7.750% ~~Mar-2005~~863.46 ~~N/A~~Group ~~N/A~~V ~~Apr-2005~~0000856831 ~~N/A~~135,648.39 ~~N/A Apr~~01-~~2005 N/A N/A May~~Nov-2005 ~~N/A~~0 ~~N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 3~~7.~~059~~500% ~~N/A Jul-2005 2~~1,~~172~~639.~~487%~~71 ~~N/A~~Group ~~Aug-2005~~V ~~7.910%~~0000866971 ~~N/A Aug-2005 2~~214,~~414~~200.~~516%~~00 ~~N/A Sep~~01-Nov-2005 160 6.~~946~~625% ~~N/A Sep-2005 3~~2,~~217~~275.~~770%~~86 ~~N/A~~Group *TheV ~~text~~0000870800 ~~reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~127,706.51 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 VI 01-Nov-2005 ~~HELOC's~~0 ~~SMM CPR PSA Current Month 4~~7.~~387~~375% ~~Current Month 41.627% Current Month 6~~1,~~907~~517.~~788%~~09 3Group ~~Month~~V ~~Average~~0000870927 4151,710.~~343%~~81 301-Sep-2005 ~~Month~~2 ~~Average 41~~6.~~095~~250% 3 ~~Month Average 12~~,~~193~~032.~~815%~~74 12Group ~~Month~~V ~~Average~~0000875046 039,846.~~000%~~88 1201-Dec-2005 ~~Month~~(1) ~~Average 0~~7.~~000~~625% ~~12 Month Average 0~~245.~~000%~~08 ~~CPR:~~Group ~~Current~~V vs0000895497 ~~12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg~~82,402.34 ~~Month Current 12mo Avg. Oct~~01-~~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~~0 N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 347.~~513~~500% ~~N/A Jul-2005 17,123~~996.~~583%~~07 ~~N/A~~roup ~~Aug~~VI -~~2005~~ ~~47.145%~~HELOC's ~~N/A~~0000865494 ~~Aug-2005 12~~46,~~550~~275.~~074%~~00 ~~N/A Sep~~20-~~2005 41.627% N/A Sep~~Oct-2005 ~~6,907~~0 8.~~788~~625% ~~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~~633.58 ~~The~~roup ~~graphically~~VI on- ~~the~~HELOC's ~~monthly~~0000903481 ~~bond remittance report~~15,409.09 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 20- ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ Nov-2005 ~~((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (~~0 9.2625% * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))235.38

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group I MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-C MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group II-NC MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group III MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group IV MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group V MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Group VI - HELOC's MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Jan~~Apr-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Feb~~May-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Mar~~Jun-2005 N/A N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Jul-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~May~~Aug-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jun~~Sep-2005 ~~N/A~~0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 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 · AMERICAN HOME MORTGAGE INVESTMENT TRUST 2005-2