8-K 1 arm05002_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 ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 (Exact name of registrant as specified in its charter) New York (governing law of 333-120966-07 Pooling and Servicing Agreement) (Commission 54-2168062 (State or other File Number) 54-2168063 jurisdiction 54-2168064 of Incorporation) 54-2168065 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of ADJUSTABLE RATE MORTGAGE TRUST, Adjustable Rate Mortgage-Backed P/T Cert, 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 Adjustable Rate Mortgage-Backed P/T Cert , 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. ADJUSTABLE RATE MORTGAGE TRUST Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/31/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Adjustable Rate Mortgage-Backed P/T Cert, Series 2005-2 Trust, relating to the December 27, 2005 distribution. EX-99.1 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 11/30/2005 Distribution Date: 12/27/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Series ARMT 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

Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert Record Date: 8/31/2005 Distribution Date: 9/26/2005 Credit Suisse First Boston Mortgage Securities Corp. Adjustable Rate Mortgage-Backed P/T Cert 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~~ 1-A-1 007036GR1 ~~SEN~~ 3.~~97406~~94975% 3834,~~833~~990,~~091~~856.2983 ~~128~~115,~~604~~170.0984 1-A-X 007036HR0 ~~SEN~~ 0.57670% 0.00 1816,~~662~~816.5402 1-A-2 007036HS8 ~~SEN~~ 4.~~55076~~52645% 1615,~~778~~118,~~225~~149.4260 6357,~~628~~026.0224 AR 007036HG4 ~~SEN~~ 4.~~57402~~57820% 0.00 0.00 AR-L 007036HH2 ~~SEN~~ 4.~~57402~~57820% 0.00 0.00 2-A-1 007036GS9 ~~SEN~~ 4.~~96573~~96663% ~~117~~107,~~270~~069,~~521~~882.8377 ~~485~~443,~~278~~147.2219 3-A-1 007036GT7 ~~SEN~~ 4.~~97255~~94880% 6257,~~514~~279,~~733~~808.5599 ~~259~~236,~~048~~221.0590 4-A-1 007036GU4 ~~SEN~~ 4.~~61835~~61157% 8881,~~222~~567,~~483~~974.7065 ~~339~~313,~~535~~463.2783 5-A-1 007036GV2 ~~SEN~~ 5.~~08039~~07739% ~~119~~109,~~910~~942,~~430~~441.0529 ~~507~~465,~~659~~183.5694 5-A-2 007036HP4 ~~SEN~~ 5.~~08039~~07739% 4541,~~317~~550,~~622~~431.8532 ~~191~~175,~~859~~806.2448 5-A-3 007036HQ2 ~~SEN~~ 5.~~08039~~07739% 2,~~844~~607,~~134~~705.0107 1211,~~041~~033.0961 C-B-1 007036HD1 ~~SUB~~ 4.~~88943~~88137% 15,~~480~~450,~~686~~323.3057 6362,~~076~~849.5002 C-B-2 007036HE9 ~~SUB~~ 4.~~88943~~88137% 7,~~146~~132,~~467~~451.6911 29,~~118~~013.4947 C-B-3 007036HF6 ~~SUB~~ 4.~~88943~~88137% 4,~~172~~163,~~099~~916.8599 16,~~999~~938.3403 C-B-4 007036HJ8 ~~SUB~~ 4.~~88943~~88137% 3,~~573~~566,~~233~~225.8556 14,~~559~~506.2474 C-B-5 007036HK5 ~~SUB~~ 4.~~88943~~88137% 2,~~979~~973,~~358~~514.3988 12,~~139~~095.4870 C-B-6 007036HL3 ~~SUB~~ 4.~~88943~~88137% 1,~~791~~787,~~125~~612.3940 7,~~297~~271.9967 6-A-1-1 007036GW0 ~~SEN 3~~4.~~90125~~45375% 7359,~~942~~865,~~223~~178.9074 ~~256~~236,~~415~~999.2059 6-A-1-2 007036GX8 ~~SEN~~ 4.~~00125~~55375% 86,~~215~~651,~~802~~686.6653 2926,~~220~~924.8755 6-A-2 007036GY6 ~~SEN 3~~4.~~92125~~47375% ~~339~~274,~~104~~664,~~568~~902.6798 1,~~181~~092,~~967~~250.8176 6-M-1 007036GZ3 ~~MEZ~~ 4.~~03125~~58375% 16,188,000.00 5865,~~007~~957.0011 6-M-2 007036HA7 ~~MEZ~~ 4.~~12125~~67375% 18,905,000.00 6978,~~255~~539.3277 6-M-3 007036HB5 ~~MEZ 4~~5.~~49125~~04375% 10,980,000.00 4349,~~834~~227.6000 6-M-4 007036HC3 ~~MEZ 4~~5.~~96125~~51375% 5,795,000.00 2528,~~555~~401.9594 6-M-5 007036HT6 ~~MEZ 5~~6.~~84125~~39375% 3,050,000.00 1517,~~836~~334.2817 6-X 007036HM1 ~~SEN~~ 0.00000% 3,049,590.37 ~~611~~372,~~179~~904.9394 P 007036HN9 ~~SEN~~ 0.00000% 0.00 ~~122~~137,~~235~~982.2586 Totals 1884,~~006~~350,~~064,399~~653.7765 4,~~563~~083,~~015~~067.3337

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A-1 1323,~~847,293~~651.4032 0.00 3634,~~985~~667,~~797~~205.8851 1438,~~975,897~~822.4916 0.00 1-A-X 0.00 0.00 0.00 1816,~~662~~816.5402 0.00 1-A-2 ~~798~~139,~~141~~836.5979 0.00 1514,~~980~~978,~~083~~312.8381 ~~861~~196,~~769~~863.6103 0.00 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 3,~~525~~175,~~800~~593.5199 0.00 ~~113~~103,~~744~~894,~~721~~288.3278 43,~~011~~618,~~078~~741.7318 0.00 3-A-1 21,~~301~~057,~~519~~719.5872 0.00 6056,~~213~~222,~~213~~089.9826 21,~~560~~293,~~567~~941.6362 0.00 4-A-1 12,~~557~~425,~~376~~037.0647 0.00 8679,~~665~~142,~~107~~937.6419 12,~~896~~738,~~911~~501.3330 0.00 5-A-1 3,~~510~~172,~~798~~816.6346 0.00 ~~116~~106,~~399~~769,~~631~~624.4282 43,~~018~~638,~~458~~000.1940 0.00 5-A-2 1,~~326~~199,~~832~~099.4419 0.00 4340,~~990~~351,~~790~~332.4113 1,~~518~~374,~~691~~905.6867 0.00 5-A-3 8375,~~272~~255.0047 0.00 2,~~760~~532,~~862~~449.0160 9586,~~313~~289.0908 0.00 C-B-1 58,~~044~~312.9462 0.00 15,~~475~~442,~~641~~010.3695 6871,~~121~~161.4464 0.00 C-B-2 23,~~328~~837.9342 0.00 7,~~144~~128,~~138~~613.7670 3132,~~447~~850.4289 0.00 C-B-3 12,~~359~~240.6328 0.00 4,~~170~~161,~~740~~676.2371 1819,~~358~~178.9731 0.00 C-B-4 1,~~164~~918.4771 0.00 3,~~572~~564,~~069~~306.3885 1516,~~723~~425.7145 0.00 C-B-5 ~~970~~1,599.9382 0.00 2,~~978~~971,~~387~~915.4607 13,~~110~~695.4152 0.00 C-B-6 ~~583~~961.7078 01,396.0048 1,~~790~~785,~~541~~254.6814 78,~~881~~233.6945 01,396.0048 6-A-1-1 41,~~319~~587,~~063~~312.4119 0.00 6958,~~623~~277,~~160~~866.5055 41,~~575~~824,~~478~~311.6178 0.00 6-A-1-2 ~~479~~176,~~895~~368.9302 0.00 76,~~735~~475,~~906~~318.7251 ~~509~~203,~~116~~292.8057 0.00 6-A-2 2521,~~328~~871,~~528~~913.3576 0.00 ~~313~~252,~~776~~792,~~040~~989.3222 2622,~~510~~964,~~496~~164.1652 0.00 6-M-1 0.00 0.00 16,188,000.00 5865,~~007~~957.0011 0.00 6-M-2 0.00 0.00 18,905,000.00 6978,~~255~~539.3277 0.00 6-M-3 0.00 0.00 10,980,000.00 4349,~~834~~227.6000 0.00 6-M-4 0.00 0.00 5,795,000.00 2528,~~555~~401.9594 0.00 6-M-5 0.00 0.00 3,050,000.00 1517,~~836~~334.2817 0.00 6-X 0.00 0.00 3,049,590.37 ~~611~~372,~~179~~904.9394 0.00 P 0.00 0.00 0.00 ~~122~~137,~~235~~982.2586 0.00 Totals 4535,~~089~~223,~~974~~475.5001 01,396.0048 ~~960~~849,~~974~~125,~~425~~782.2717 4939,~~652~~306,~~989~~542.8338 01,396.~~00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~48

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~~) 1~~-A-1 50,000,000.00 3834,~~833~~990,~~091~~856.2983 11,~~945~~231.7034 1312,~~835,347~~419.7198 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 1-A-2 21,603,000.00 1615,~~778~~118,~~225~~149.4260 54,~~161~~852.2661 ~~792~~134,~~980~~984.3317 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 136,093,000.00 ~~117~~107,~~270~~069,~~521~~882.8377 3633,~~872~~576.9436 3,~~488~~142,~~927~~017.5763 0.00 0.00 3-A-1 68,109,000.00 6257,~~514~~279,~~733~~808.5599 2524,~~541~~137.6018 21,~~275~~033,~~977~~582.9854 0.00 0.00 4-A-1 100,320,000.00 8881,~~222~~567,~~483~~974.7065 2520,~~088~~955.0475 12,~~532~~404,~~288~~081.0272 0.00 0.00 5-A-1 132,300,000.00 ~~119~~109,~~910~~942,~~430~~441.0529 3937,~~985~~509.4980 3,~~470~~135,~~813~~306.1466 0.00 0.00 5-A-2 50,000,000.00 4541,~~317~~550,~~622~~431.8532 1514,~~111~~176.6704 1,~~311~~184,~~720~~923.7615 0.00 0.00 5-A-3 3,138,000.00 2,~~844~~607,~~134~~705.0107 ~~948~~889.4169 8274,~~323~~365.6078 0.00 0.00 C-B-1 15,510,000.00 15,~~480~~450,~~686~~323.3057 5,~~044~~045.94 03,266.0068 0.00 0.00 C-B-2 7,160,000.00 7,~~146~~132,~~467~~451.6911 2,~~328~~329.9339 01,508.0002 0.00 0.00 C-B-3 4,180,000.00 4,~~172~~163,~~099~~916.8599 1,359.6390 0880.0038 0.00 0.00 C-B-4 3,580,000.00 3,~~573~~566,~~233~~225.8556 1,164.4770 0754.0001 0.00 0.00 C-B-5 2,985,000.00 2,~~979~~973,~~358~~514.3988 ~~970~~971.9312 0628.0069 0.00 0.00 C-B-6 1,794,517.00 1,~~791~~787,~~125~~612.3940 583.7082 0377.0096 0.00 01,396.0048 6-A-1-1 90,000,000.00 7359,~~942~~865,~~223~~178.9074 0.00 41,~~319~~587,~~063~~312.4119 0.00 0.00 6-A-1-2 10,000,000.00 86,~~215~~651,~~802~~686.6653 0.00 ~~479~~176,~~895~~368.9302 0.00 0.00 6-A-2 455,000,000.00 ~~339~~274,~~104~~664,~~568~~902.6798 0.00 2521,~~328~~871,~~528~~913.3576 0.00 0.00 6-M-1 16,188,000.00 16,188,000.00 0.00 0.00 0.00 0.00 6-M-2 18,905,000.00 18,905,000.00 0.00 0.00 0.00 0.00 6-M-3 10,980,000.00 10,980,000.00 0.00 0.00 0.00 0.00 6-M-4 5,795,000.00 5,795,000.00 0.00 0.00 0.00 0.00 6-M-5 3,050,000.00 3,050,000.00 0.00 0.00 0.00 0.00 6-X 0.00 3,049,590.37 0.00 0.00 0.00 0.00 P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,206,690,617.00 1884,~~006~~350,~~064,399~~653.7765 ~~172~~158,~~107~~783.7164 4435,~~917~~064,~~866~~691.8034 0.00 ~~0.00 (~~1~~) Amount Does Not Include Excess Special Hazard~~, ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~396. ~~Please Refer to the Prospectus Supplement for a Full Description.~~48

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 1323,~~847,293~~651.4032 3634,~~985~~667,~~797~~205.8851 0.~~73971596~~693344 1323,~~847,293~~651.4032 1-A-X 0.00 0.00 0.~~00000000~~000000 0.00 1-A-2 ~~798~~139,~~141~~836.5979 1514,~~980~~978,~~083~~312.8381 0.~~73971596~~693344 ~~798~~139,~~141~~836.5979 AR 0.00 0.00 0.~~00000000~~000000 0.00 AR-L 0.00 0.00 0.~~00000000~~000000 0.00 2-A-1 3,~~525~~175,~~800~~593.5199 ~~113~~103,~~744~~894,~~721~~288.3278 0.~~83578671~~763407 3,~~525~~175,~~800~~593.5199 3-A-1 21,~~301~~057,~~519~~719.5872 6056,~~213~~222,~~213~~089.9826 0.~~88407133~~825472 21,~~301~~057,~~519~~719.5872 4-A-1 12,~~557~~425,~~376~~037.0647 8679,~~665~~142,~~107~~937.6419 0.~~86388664~~788905 12,~~557~~425,~~376~~037.0647 5-A-1 3,~~510~~172,~~798~~816.6346 ~~116~~106,~~399~~769,~~631~~624.4282 0.~~87981581~~807027 3,~~510~~172,~~798~~816.6346 5-A-2 1,~~326~~199,~~832~~099.4419 4340,~~990~~351,~~790~~332.4113 0.~~87981581~~807027 1,~~326~~199,~~832~~099.4419 5-A-3 8375,~~272~~255.0047 2,~~760~~532,~~862~~449.0160 0.~~87981581~~807027 8375,~~272~~255.0047 C-B-1 58,~~044~~312.9462 15,~~475~~442,~~641~~010.3695 0.~~99778474~~995616 58,~~044~~312.9462 C-B-2 23,~~328~~837.9342 7,~~144~~128,~~138~~613.7670 0.~~99778474~~995616 23,~~328~~837.9342 C-B-3 12,~~359~~240.6328 4,~~170~~161,~~740~~676.2371 0.~~99778474~~995616 12,~~359~~240.6328 C-B-4 1,~~164~~918.4771 3,~~572~~564,~~069~~306.3885 0.~~99778474~~995616 1,~~164~~918.4771 C-B-5 ~~970~~1,599.9382 2,~~978~~971,~~387~~915.4607 0.~~99778474~~995616 ~~970~~1,599.9382 C-B-6 ~~583~~2,358.7026 1,~~790~~785,~~541~~254.6814 0.~~99778474~~994838 ~~583~~961.7078 6-A-1-1 41,~~319~~587,~~063~~312.4119 6958,~~623~~277,~~160~~866.5055 0.~~77359067~~647532 41,~~319~~587,~~063~~312.4119 6-A-1-2 ~~479~~176,~~895~~368.9302 76,~~735~~475,~~906~~318.7251 0.~~77359067~~647532 ~~479~~176,~~895~~368.9302 6-A-2 2521,~~328~~871,~~528~~913.3576 ~~313~~252,~~776~~792,~~040~~989.3222 0.~~68961767~~555589 2521,~~328~~871,~~528~~913.3576 6-M-1 0.00 16,188,000.00 1.~~00000000~~000000 0.00 6-M-2 0.00 18,905,000.00 1.~~00000000~~000000 0.00 6-M-3 0.00 10,980,000.00 1.~~00000000~~000000 0.00 6-M-4 0.00 5,795,000.00 1.~~00000000~~000000 0.00 6-M-5 0.00 3,050,000.00 1.~~00000000~~000000 0.00 6-X 0.00 3,049,590.37 0.~~00000000~~000000 0.00 P 0.00 0.00 0.~~00000000~~000000 0.00 Totals 4535,~~089~~224,~~974~~871.5049 ~~960~~849,~~974~~125,~~425~~782.2717 0.~~79637184~~703681 4535,~~089~~223,~~974~~475.5001

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 50,000,000.00 ~~776~~699.~~66182580~~817137 0.~~23891400~~224627 366.~~70695420~~248400 0.~~00000000~~000000 1-A-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-2 21,603,000.00 ~~776~~699.~~66182567~~817137 0.~~23891404~~224627 366.~~70695413~~248399 0.~~00000000~~000000 AR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AR-L 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 136,093,000.00 ~~861~~786.~~69400212~~740558 0.~~27093928~~246716 2523.~~63634845~~087283 0.~~00000000~~000000 3-A-1 68,109,000.00 ~~917~~841.~~86303646~~002055 0.~~37501064~~354390 3315.~~41669941~~175418 0.~~00000000~~000000 4-A-1 100,320,000.00 ~~879~~813.~~41072269~~077897 0.~~25008014~~208889 1523.~~27400339~~964132 0.~~00000000~~000000 5-A-1 132,300,000.00 ~~906~~831.~~35245692~~008627 0.~~30223348~~283521 2623.~~23441527~~698463 0.~~00000000~~000000 5-A-2 50,000,000.00 ~~906~~831.~~35245700~~008626 0.~~30223340~~283521 2623.~~23441520~~698463 0.~~00000000~~000000 5-A-3 3,138,000.00 ~~906~~831.~~35245698~~008627 0.~~30223391~~283521 2623.~~23441683~~698464 0.~~00000000~~000000 C-B-1 15,510,000.00 ~~998~~996.~~11001289~~152390 0.~~32527015~~325335 0.~~00000000~~210618 0.~~00000000~~000000 C-B-2 7,160,000.00 ~~998~~996.~~11001257~~152390 0.~~32526955~~325334 0.~~00000000~~210617 0.~~00000000~~000000 C-B-3 4,180,000.00 ~~998~~996.~~11001196~~152390 0.~~32527033~~325335 0.~~00000000~~210617 0.~~00000000~~000000 C-B-4 3,580,000.00 ~~998~~996.~~11001397~~152391 0.~~32527095~~325335 0.~~00000000~~210617 0.~~00000000~~000000 C-B-5 2,985,000.00 ~~998~~996.~~11001340~~152389 0.~~32526968~~325333 0.~~00000000~~210616 0.~~00000000~~000000 C-B-6 1,794,517.00 ~~998~~996.~~11001512~~152391 0.~~32526858~~325335 0.~~00000000~~210619 0.~~00000000~~000000 6-A-1-1 90,000,000.00 ~~821~~665.~~58026556~~168653 0.~~00000000~~000000 4717.~~98959344~~636802 0.~~00000000~~000000 6-A-1-2 10,000,000.00 ~~821~~665.~~58026600~~168653 0.~~00000000~~000000 4717.~~98959300~~636802 0.~~00000000~~000000 6-A-2 455,000,000.00 ~~745~~603.~~28476631~~659127 0.~~00000000~~000000 5548.~~66709527~~070140 0.~~00000000~~000000 6-M-1 16,188,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-M-2 18,905,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-M-3 10,980,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-M-4 5,795,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-M-5 3,050,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-X 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 366.~~94586800~~473026 ~~739~~693.~~71595760~~344110 0.~~73971596~~693344 366.~~94586800~~473026 1-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-2 0.~~00000000~~000000 366.~~94586817~~473026 ~~739~~693.~~71595751~~344110 0.~~73971596~~693344 366.~~94586817~~473026 AR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AR-L 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 2523.~~90728774~~333999 ~~835~~763.~~78671438~~406559 0.~~83578671~~763407 2523.~~90728774~~333999 3-A-1 0.~~00000000~~000000 3315.~~79171005~~529808 ~~884~~825.~~07132655~~472247 0.~~88407133~~825472 3315.~~79171005~~529808 4-A-1 0.~~00000000~~000000 1524.~~52408353~~173021 ~~863~~788.~~88663915~~904876 0.~~86388664~~788905 1524.~~52408353~~173021 5-A-1 0.~~00000000~~000000 2623.~~53664875~~981984 ~~879~~807.~~81580816~~026643 0.~~87981581~~807027 2623.~~53664875~~981984 5-A-2 0.~~00000000~~000000 2623.~~53664880~~981984 ~~879~~807.~~81580820~~026643 0.~~87981581~~807027 2623.~~53664880~~981984 5-A-3 0.~~00000000~~000000 2623.~~53664755~~981985 ~~879~~807.~~81580943~~026641 0.~~87981581~~807027 2623.~~53664755~~981985 C-B-1 0.~~00000000~~000000 0.~~32527015~~535952 ~~997~~995.~~78474275~~616438 0.~~99778474~~995616 0.~~32527015~~535952 C-B-2 0.~~00000000~~000000 0.~~32526955~~535953 ~~997~~995.~~78474302~~616439 0.~~99778474~~995616 0.~~32526955~~535953 C-B-3 0.~~00000000~~000000 0.~~32527033~~535952 ~~997~~995.~~78474402~~616438 0.~~99778474~~995616 0.~~32527033~~535952 C-B-4 0.~~00000000~~000000 0.~~32527095~~535953 ~~997~~995.~~78474302~~616439 0.~~99778474~~995616 0.~~32527095~~535953 C-B-5 0.~~00000000~~000000 0.~~32526968~~535953 ~~997~~995.~~78474372~~616439 0.~~99778474~~995616 0.~~32526968~~535953 C-B-6 0.~~00000000~~778193 01.~~32526858~~314147 ~~997~~994.~~78474096~~838243 0.~~99778474~~994838 0.~~32526858~~535955 6-A-1-1 0.~~00000000~~000000 4717.~~98959344~~636802 ~~773~~647.~~59067222~~531851 0.~~77359067~~647532 4717.~~98959344~~636802 6-A-1-2 0.~~00000000~~000000 4717.~~98959300~~636802 ~~773~~647.~~59067200~~531851 0.~~77359067~~647532 4717.~~98959300~~636802 6-A-2 0.~~00000000~~000000 5548.~~66709527~~070140 ~~689~~555.~~61767103~~588987 0.~~68961767~~555589 5548.~~66709527~~070140 6-M-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-M-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-M-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-M-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-M-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~000000

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~50,000,000.00~~11/01/05 - 11/30/05 30 3.~~97406~~94975% 3834,~~833~~990,~~091~~856.2983 ~~128~~115,~~604~~170.0984 0.00 ~~0.00~~ 1-A-X ~~0.00~~11/01/05 - 11/30/05 30 0.57670% 3834,~~833~~990,~~091~~856.2983 1816,~~662~~816.5402 0.00 ~~0.00~~ 1-A-2 ~~21,603,000.00~~11/01/05 - 11/30/05 30 4.~~55076~~52645% 1615,~~778~~118,~~225~~149.4260 6357,~~628~~026.0224 0.00 ~~0.00~~ AR ~~50.00~~N/A N/A 4.~~57402~~57820% 0.00 0.00 0.00 ~~0.00~~ AR-L ~~50.00~~N/A N/A 4.~~57402~~57820% 0.00 0.00 0.00 ~~0.00~~ 2-A-1 ~~136,093,000.00~~11/01/05 - 11/30/05 30 4.~~96573~~96663% ~~117~~107,~~270~~069,~~521~~882.8377 ~~485~~443,~~278~~147.2219 0.00 ~~0.00~~ 3-A-1 ~~68,109,000.00~~11/01/05 - 11/30/05 30 4.~~97255~~94880% 6257,~~514~~279,~~733~~808.5599 ~~259~~236,~~048~~221.0490 0.00 ~~0.00~~ 4-A-1 ~~100,320,000.00~~11/01/05 - 11/30/05 30 4.~~61835~~61157% 8881,~~222~~567,~~483~~974.7065 ~~339~~313,~~535~~463.2683 0.00 ~~0.00~~ 5-A-1 ~~132,300,000.00~~11/01/05 - 11/30/05 30 5.~~08039~~07739% ~~119~~109,~~910~~942,~~430~~441.0529 ~~507~~465,~~659~~183.5694 0.00 ~~0.00~~ 5-A-2 ~~50,000,000.00~~11/01/05 - 11/30/05 30 5.~~08039~~07739% 4541,~~317~~550,~~622~~431.8532 ~~191~~175,~~859~~806.2448 0.00 ~~0.00~~ 5-A-3 ~~3,138,000.00~~11/01/05 - 11/30/05 30 5.~~08039~~07739% 2,~~844~~607,~~134~~705.0107 1211,~~041~~033.0961 0.00 ~~0.00~~ C-B-1 ~~15,510,000.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 15,~~480~~450,~~686~~323.3057 6362,~~076~~849.5002 0.00 ~~0.00~~ C-B-2 ~~7,160,000.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 7,~~146~~132,~~467~~451.6911 29,~~118~~013.4947 0.00 ~~0.00~~ C-B-3 ~~4,180,000.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 4,~~172~~163,~~099~~916.8599 16,~~999~~938.3403 0.00 ~~0.00~~ C-B-4 ~~3,580,000.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 3,~~573~~566,~~233~~225.8556 14,~~559~~506.2474 0.00 ~~0.00~~ C-B-5 ~~2,985,000.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 2,~~979~~973,~~358~~514.3988 12,~~139~~095.4870 0.00 ~~0.00~~ C-B-6 ~~1,794,517.00~~11/01/05 - 11/30/05 30 4.~~88943~~88137% 1,~~791~~787,~~125~~612.3940 7,~~297~~271.9967 0.00 ~~0.00~~ 6-A-1-1 ~~90,000,000.00~~11/25/05 3- 12/26/05 32 4.~~90125~~45375% 7359,~~942~~865,~~223~~178.9074 ~~256~~236,~~415~~999.2059 0.00 ~~0.00~~ 6-A-1-2 ~~10,000,000.00~~11/25/05 - 12/26/05 32 4.~~00125~~55375% 86,~~215~~651,~~802~~686.6653 2926,~~220~~924.8755 0.00 ~~0.00~~ 6-A-2 ~~455,000,000.00~~11/25/05 3- 12/26/05 32 4.~~92125~~47375% ~~339~~274,~~104~~664,~~568~~902.6798 1,~~181~~092,~~967~~250.8176 0.00 ~~0.00~~ 6-M-1 ~~16,188,000.00~~11/25/05 - 12/26/05 32 4.~~03125~~58375% 16,188,000.00 5865,~~007~~957.0011 0.00 ~~0.00~~ 6-M-2 ~~18,905,000.00~~11/25/05 - 12/26/05 32 4.~~12125~~67375% 18,905,000.00 6978,~~255~~539.3277 0.00 ~~0.00~~ 6-M-3 ~~10,980,000.00~~11/25/05 4- 12/26/05 32 5.~~49125~~04375% 10,980,000.00 4349,~~834~~227.~~60 0.~~00 0.00 6-M-4 11/25/05 - 12/26/05 32 5~~,795,000~~.~~00 4.96125~~51375% 5,795,000.00 2528,~~555~~401.9594 0.00 ~~0.00~~ 6-M-5 ~~3,050,000.00~~11/25/05 5- 12/26/05 32 6.~~84125~~39375% 3,050,000.00 1517,~~836~~334.2817 0.00 ~~0.00~~ 6-X ~~0.00~~N/A N/A 0.00000% ~~479~~399,~~230~~149,~~185~~358.6062 0.00 0.00 ~~0.00~~ P ~~0.00~~N/A N/A 0.00000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~1,206,690,617.00~~ 3,~~829~~572,~~600~~179.1357 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 1-A-1 0.00 0.00 ~~128~~115,~~604~~170.0984 0.00 3634,~~985~~667,~~797~~205.8851 1-A-X 0.00 0.00 1816,~~662~~816.5402 0.00 3634,~~985~~667,~~797~~205.8851 1-A-2 0.00 0.00 6357,~~628~~026.0224 0.00 1514,~~980~~978,~~083~~312.8381 AR 0.00 0.00 0.00 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~485~~443,~~278~~147.2219 0.00 ~~113~~103,~~744~~894,~~721~~288.3278 3-A-1 0.00 0.00 ~~259~~236,~~048~~221.0590 0.00 6056,~~213~~222,~~213~~089.9826 4-A-1 0.00 0.00 ~~339~~313,~~535~~463.2783 0.00 8679,~~665~~142,~~107~~937.6419 5-A-1 0.00 0.00 ~~507~~465,~~659~~183.5694 0.00 ~~116~~106,~~399~~769,~~631~~624.4282 5-A-2 0.00 0.00 ~~191~~175,~~859~~806.2448 0.00 4340,~~990~~351,~~790~~332.4113 5-A-3 0.00 0.00 1211,~~041~~033.0961 0.00 2,~~760~~532,~~862~~449.0160 C-B-1 0.00 0.00 6362,~~076~~849.5002 0.00 15,~~475~~442,~~641~~010.3695 C-B-2 0.00 0.00 29,~~118~~013.4947 0.00 7,~~144~~128,~~138~~613.7670 C-B-3 0.00 0.00 16,~~999~~938.3403 0.00 4,~~170~~161,~~740~~676.2371 C-B-4 0.00 0.00 14,~~559~~506.2474 0.00 3,~~572~~564,~~069~~306.3885 C-B-5 0.00 0.00 12,~~139~~095.4870 0.00 2,~~978~~971,~~387~~915.4607 C-B-6 0.00 0.00 7,~~297~~271.9967 0.00 1,~~790~~785,~~541~~254.6814 6-A-1-1 0.00 0.00 ~~256~~236,~~415~~999.2059 0.00 6958,~~623~~277,~~160~~866.5055 6-A-1-2 0.00 0.00 2926,~~220~~924.8755 0.00 76,~~735~~475,~~906~~318.7251 6-A-2 0.00 0.00 1,~~181~~092,~~967~~250.8176 0.00 ~~313~~252,~~776~~792,~~040~~989.3222 6-M-1 0.00 0.00 5865,~~007~~957.0011 0.00 16,188,000.00 6-M-2 0.00 0.00 6978,~~255~~539.3277 0.00 18,905,000.00 6-M-3 0.00 0.00 4349,~~834~~227.6000 0.00 10,980,000.00 6-M-4 0.00 0.00 2528,~~555~~401.9594 0.00 5,795,000.00 6-M-5 0.00 0.00 1517,~~836~~334.2817 0.00 3,050,000.00 6-X 0.00 0.00 ~~611~~372,~~179~~904.9394 0.00 ~~449~~375,~~102~~513,~~697~~764.9165 P 0.00 0.00 ~~122~~137,~~235~~982.2586 0.00 0.00 Totals 0.00 0.00 4,~~563~~083,~~015~~067.3337 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~~ 1-A-1 11/01/05 - 11/30/05 50,000,000.00 3.~~97406~~94975% ~~776~~699.~~66182580~~817137 2.~~57208180~~303417 0.~~00000000~~000000 ~~0.00000000~~ 1-A-X 11/01/05 - 11/30/05 0.00 0.57670% ~~776~~699.~~66182580~~817137 0.~~37325080~~336320 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 21,603,000.00 4.~~55076~~52645% ~~776~~699.~~66182567~~817137 2.~~94533259~~639737 0.~~00000000~~000000 ~~0.00000000~~ AR N/A 50.00 4.~~57402~~57820% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ AR-L N/A 50.00 4.~~57402~~57820% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 136,093,000.00 4.~~96573~~96663% ~~861~~786.~~69400212~~740558 3.~~56578384~~256209 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 68,109,000.00 4.~~97255~~94880% ~~917~~841.~~86303646~~002055 3.~~80343332~~468292 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 100,320,000.00 4.~~61835~~61157% ~~879~~813.~~41072269~~077897 3.~~38452213~~124639 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 132,300,000.00 5.~~08039~~07739% ~~906~~831.~~35245692~~008627 3.~~83718488~~516130 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 50,000,000.00 5.~~08039~~07739% ~~906~~831.~~35245700~~008626 3.~~83718480~~516130 0.~~00000000~~000000 ~~0.00000000~~ 5-A-3 11/01/05 - 11/30/05 3,138,000.00 5.~~08039~~07739% ~~906~~831.~~35245698~~008627 3.~~83718611~~516128 0.~~00000000~~000000 ~~0.00000000~~ C-B-1 11/01/05 - 11/30/05 15,510,000.00 4.~~88943~~88137% ~~998~~996.~~11001289~~152390 4.~~06682785~~052161 0.~~00000000~~000000 ~~0.00000000~~ C-B-2 11/01/05 - 11/30/05 7,160,000.00 4.~~88943~~88137% ~~998~~996.~~11001257~~152390 4.~~06682821~~052161 0.~~00000000~~000000 ~~0.00000000~~ C-B-3 11/01/05 - 11/30/05 4,180,000.00 4.~~88943~~88137% ~~998~~996.~~11001196~~152390 4.~~06682775~~052160 0.~~00000000~~000000 ~~0.00000000~~ C-B-4 11/01/05 - 11/30/05 3,580,000.00 4.~~88943~~88137% ~~998~~996.~~11001397~~152391 4.~~06682682~~052162 0.~~00000000~~000000 ~~0.00000000~~ C-B-5 11/01/05 - 11/30/05 2,985,000.00 4.~~88943~~88137% ~~998~~996.~~11001340~~152389 4.~~06682747~~052161 0.~~00000000~~000000 ~~0.00000000~~ C-B-6 11/01/05 - 11/30/05 1,794,517.00 4.~~88943~~88137% ~~998~~996.~~11001512~~152391 4.~~06682690~~052160 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1-1 11/25/05 - 12/26/05 90,000,000.00 34.~~90125~~45375% ~~821~~665.~~58026556~~168653 2.~~84905778~~633329 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1-2 11/25/05 - 12/26/05 10,000,000.00 4.~~00125~~55375% ~~821~~665.~~58026600~~168653 2.~~92208700~~692455 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/25/05 - 12/26/05 455,000,000.00 34.~~92125~~47375% ~~745~~603.~~28476631~~659127 2.~~59773145~~400551 0.~~00000000~~000000 ~~0.00000000~~ 6-M-1 11/25/05 - 12/26/05 16,188,000.00 4.~~03125~~58375% 1000.~~00000000~~000000 34.~~58333333~~074445 0.~~00000000~~000000 ~~0.00000000~~ 6-M-2 11/25/05 - 12/26/05 18,905,000.00 4.~~12125~~67375% 1000.~~00000000~~000000 34.~~66333351~~154444 0.~~00000000~~000000 ~~0.00000000~~ 6-M-3 11/25/05 - 12/26/05 10,980,000.00 45.~~49125~~04375% 1000.~~00000000~~000000 34.~~99222222~~483333 0.~~00000000~~000000 ~~0.00000000~~ 6-M-4 11/25/05 - 12/26/05 5,795,000.00 45.~~96125~~51375% 1000.~~00000000~~000000 4.~~41000000~~901111 0.~~00000000~~000000 ~~0.00000000~~ 6-M-5 11/25/05 - 12/26/05 3,050,000.00 56.~~84125~~39375% 1000.~~00000000~~000000 5.~~19222295~~683334 0.~~00000000~~000000 ~~0.00000000~~ 6-X N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.00 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00000000~~000000 0.~~00000000~~000000 2.~~57208180~~303417 0.~~00000000~~000000 ~~739~~693.~~71595760~~344110 1-A-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~37325080~~336320 0.~~00000000~~000000 ~~739~~693.~~71595760~~344110 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~94533259~~639737 0.~~00000000~~000000 ~~739~~693.~~71595751~~344110 AR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 AR-L 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~56578384~~256209 0.~~00000000~~000000 ~~835~~763.~~78671438~~406559 3-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~80343347~~468292 0.~~00000000~~000000 ~~884~~825.~~07132655~~472247 4-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~38452223~~124639 0.~~00000000~~000000 ~~863~~788.~~88663915~~904876 5-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~83718488~~516130 0.~~00000000~~000000 ~~879~~807.~~81580816~~026643 5-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~83718480~~516130 0.~~00000000~~000000 ~~879~~807.~~81580820~~026643 5-A-3 0.~~00000000~~000000 0.~~00000000~~000000 3.~~83718611~~516128 0.~~00000000~~000000 ~~879~~807.~~81580943~~026641 C-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682785~~052161 0.~~00000000~~000000 ~~997~~995.~~78474275~~616438 C-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682821~~052161 0.~~00000000~~000000 ~~997~~995.~~78474302~~616439 C-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682775~~052160 0.~~00000000~~000000 ~~997~~995.~~78474402~~616438 C-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682682~~052162 0.~~00000000~~000000 ~~997~~995.~~78474302~~616439 C-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682747~~052161 0.~~00000000~~000000 ~~997~~995.~~78474372~~616439 C-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~06682690~~052160 0.~~00000000~~000000 ~~997~~994.~~78474096~~838243 6-A-1-1 0.~~00000000~~000000 0.~~00000000~~000000 2.~~84905778~~633329 0.~~00000000~~000000 ~~773~~647.~~59067222~~531851 6-A-1-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~92208700~~692455 0.~~00000000~~000000 ~~773~~647.~~59067200~~531851 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 2.~~59773145~~400551 0.~~00000000~~000000 ~~689~~555.~~61767103~~588987 6-M-1 0.~~00000000~~000000 0.~~00000000~~000000 34.~~58333333~~074445 0.~~00000000~~000000 1000.~~00000000~~000000 6-M-2 0.~~00000000~~000000 0.~~00000000~~000000 34.~~66333351~~154444 0.~~00000000~~000000 1000.~~00000000~~000000 6-M-3 0.~~00000000~~000000 0.~~00000000~~000000 34.~~99222222~~483333 0.~~00000000~~000000 1000.~~00000000~~000000 6-M-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~41000000~~901111 0.~~00000000~~000000 1000.~~00000000~~000000 6-M-5 0.~~00000000~~000000 0.~~00000000~~000000 5.~~19222295~~683334 0.~~00000000~~000000 1000.~~00000000~~000000 6-X 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1 ~~to the Prospectus Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4939,~~803~~411,~~674~~438.6215 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0(1,396.0094) Prepayment Penalties ~~122~~137,~~235~~982.2586 Swap/Cap Payments 0.00 Total Deposits 4939,~~925~~548,~~909~~024.8707 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 272~~241,~~920~~481.0469 Payment of Interest and Principal 4939,~~652~~306,~~989~~542.8338 Total Withdrawals (Pool Distribution Amount) 4939,~~925~~548,~~909~~024.8707 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~272~~241,~~300~~098.1433 PMI Fee ~~619~~383.9036 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~272~~241,~~920~~481.0469 *Servicer Payees include: INDYMAC; STANFORD FEDERAL CREDIT UNION; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~& NoArm ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.680848% NoWeighted ofAverage ~~Loans~~Net NoCoupon of5.353695% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate ~~Principal~~5.353175% ~~Balance~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~347 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~0-29~~Count ~~Days 12 0 0 12 2~~3,~~341,431.48~~228 ~~0.00~~Number ~~0.00~~Of ~~2,341,431.48~~Loans 30Paid ~~Days~~In 18Full 0117 0Ending 0Scheduled 18Collateral ~~3,907,905.74~~Loan ~~0.00~~Count ~~0.00 0.00~~ 3,~~907,905.74~~111 60Beginning ~~Days~~Scheduled 11Collateral 0Balance ~~1 0 12 4~~884,~~415~~350,~~653~~654.8413 ~~0.00~~Ending ~~877,017.28~~Scheduled ~~0.00~~Collateral 5Balance 849,~~292~~125,~~671~~782.1219 90Ending ~~Days~~Actual 1Collateral 2Balance 2at 030-Nov-2005 ~~5 124~~849,~~957.76 223~~393,~~135~~553.2399 ~~1,122,632.89~~Monthly ~~0.00~~P&I 1Constant 4,~~470~~501,~~725~~202.8856 ~~120~~Special ~~Days~~Servicing 5Fee 0 ~~6 0 11 1,695,506~~.~~58 0.~~00 ~~1,066,953.22~~Prepayment ~~0.00~~Penalty ~~2,762,459.80~~Waived ~~150~~Amount ~~Days~~ 0 ~~2 5 1 8 0~~.00 ~~209,480.21~~Prepayment ~~1,092,636.82~~Penalty ~~348,300.00~~Waived ~~1,650,417.03~~Count ~~180+ Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0137,982.0086 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~Totals~~Not 35Available 16Realized 14Loss 1Amount ~~66 10~~1,~~144,023~~396.9294 ~~2,774,046.92~~Cumulative ~~4,159,240.21~~Realized ~~348,300.00~~Loss 17110,~~425,611~~713.0504 NoScheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~314,650.97 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance Principal Balance Principal Balance 0-29 Days 0~~34,910,220.345423% 0.000000% 0.000000% 0.345423% 0.243577% 0.000000% 0.000000% 0.243577% 30 Days 0.518135% 0.000000% 0.000000% 0.000000% 0.518135% 0.406535% 0.000000% 0.000000% 0.000000% 0.406535% 60 Days 0.316638% 0.000000% 0.028785% 0.000000% 0.345423% 0.459356% 0.000000% 0.091235% 0.000000% 0.550591% 90 Days 0.028785% 0.057571% 0.057571% 0.000000% 0.143926% 0.012999% 0.023213% 0.116786% 0.000000% 0.152998% 120 Days 0.143926% 0.000000% 0.172712% 0.000000% 0.316638% 0.176382% 0.000000% 0.110994% 0.000000% 0.287376% 150 Days 0.000000% 0.057571% 0.143926% 0.028785% 0.230282% 0.000000% 0.021792% 0.113666% 0.036233% 0.171691% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.007484% 0.460564% 0.402994% 0.028785% 1.899827% 1.055272% 0.288581% 0.432681% 0.036233% 1.812767%97

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 1 Jumbo 3/1ARM 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 2 Jumbo 5/1ARM 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 825,000.00 0.00 0.00 0.00 825,000.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 825,000.00 0.00 0.00 0.00 825,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.446429% 0.000000% 0.000000% 0.000000% 0.446429% 0.674591% 0.000000% 0.000000% 0.000000% 0.674591% 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 0.446429% 0.000000% 0.000000% 0.000000% 0.446429% 0.674591% 0.000000% 0.000000% 0.000000% 0.674591% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 3 7/1ARM 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 4 Cnfm 3/1ARM No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 515,542.32 0.00 0.00 0.00 515,542.32 60 Days 1 0 0 0 1 99,600.00 0.00 0.00 0.00 99,600.00 90 Days 0 1 0 0 1 0.00 97,175.33 0.00 0.00 97,175.33 120 Days 1 0 0 0 1 224,652.02 0.00 0.00 0.00 224,652.02 150 Days 0 0 2 0 2 0.00 0.00 365,750.00 0.00 365,750.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 5 1 2 0 8 839,794.34 97,175.33 365,750.00 0.00 1,302,719.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.641026% 0.000000% 0.000000% 0.000000% 0.641026% 0.554581% 0.000000% 0.000000% 0.000000% 0.554581% 60 Days 0.213675% 0.000000% 0.000000% 0.000000% 0.213675% 0.107142% 0.000000% 0.000000% 0.000000% 0.107142% 90 Days 0.000000% 0.213675% 0.000000% 0.000000% 0.213675% 0.000000% 0.104534% 0.000000% 0.000000% 0.104534% 120 Days 0.213675% 0.000000% 0.000000% 0.000000% 0.213675% 0.241664% 0.000000% 0.000000% 0.000000% 0.241664% 150 Days 0.000000% 0.000000% 0.427350% 0.000000% 0.427350% 0.000000% 0.000000% 0.393446% 0.000000% 0.393446% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.068376% 0.213675% 0.427350% 0.000000% 1.709402% 0.903387% 0.104534% 0.393446% 0.000000% 1.401367% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 5 Cnfm 5/1ARM 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 3 0 0 3 384,028.07 0.00 0.00 384,028.07 30 Days 2 0 0 0 2 359,025.12 0.00 0.00 0.00 359,025.12 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 1 0 0 1 0.00 125,959.90 0.00 0.00 125,959.90 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 4 0 0 6 359,025.12 509,987.97 0.00 0.00 869,013.09 0-29 Days 0.331858% 0.000000% 0.000000% 0.331858% 0.219697% 0.000000% 0.000000% 0.219697% 30 Days 0.221239% 0.000000% 0.000000% 0.000000% 0.221239% 0.205393% 0.000000% 0.000000% 0.000000% 0.205393% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.110619% 0.000000% 0.000000% 0.110619% 0.000000% 0.072060% 0.000000% 0.000000% 0.072060% 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 0.221239% 0.442478% 0.000000% 0.000000% 0.663717% 0.205393% 0.291756% 0.000000% 0.000000% 0.497149% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 6A Mix Hyb ARM No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 816,000.00 0.00 0.00 816,000.00 30 Days 7 0 0 0 7 1,566,264.26 0.00 0.00 0.00 1,566,264.26 60 Days 3 0 0 0 3 502,335.89 0.00 0.00 0.00 502,335.89 90 Days 1 0 0 0 1 124,957.76 0.00 0.00 0.00 124,957.76 120 Days 1 0 1 0 2 115,827.28 0.00 188,457.73 0.00 304,285.01 150 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 12 3 1 0 16 2,309,385.19 816,000.00 188,457.73 0.00 3,313,842.92 0-29 Days 0.680272% 0.000000% 0.000000% 0.680272% 0.928811% 0.000000% 0.000000% 0.928811% 30 Days 1.587302% 0.000000% 0.000000% 0.000000% 1.587302% 1.782799% 0.000000% 0.000000% 0.000000% 1.782799% 60 Days 0.680272% 0.000000% 0.000000% 0.000000% 0.680272% 0.571783% 0.000000% 0.000000% 0.000000% 0.571783% 90 Days 0.226757% 0.000000% 0.000000% 0.000000% 0.226757% 0.142233% 0.000000% 0.000000% 0.000000% 0.142233% 120 Days 0.226757% 0.000000% 0.226757% 0.000000% 0.453515% 0.131840% 0.000000% 0.214512% 0.000000% 0.346352% 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 2.721088% 0.680272% 0.226757% 0.000000% 3.628118% 2.628656% 0.928811% 0.214512% 0.000000% 3.771979% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 6B Mix Hyb ARM No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 6 0 0 6 1,141,403.41 0.00 0.00 1,141,403.41 30 Days 6 0 0 0 6 1,467,074.04 0.00 0.00 0.00 1,467,074.04 60 Days 6 0 1 0 7 2,988,717.95 0.00 877,017.28 0.00 3,865,735.23 90 Days 0 0 2 0 2 0.00 0.00 1,122,632.89 0.00 1,122,632.89 120 Days 3 0 5 0 8 1,355,027.28 0.00 878,495.49 0.00 2,233,522.77 150 Days 0 2 3 1 6 0.00 209,480.21 726,886.82 348,300.00 1,284,667.03 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 15 8 11 1 35 5,810,819.27 1,350,883.62 3,605,032.48 348,300.00 11,115,035.37 0-29 Days 0.520833% 0.000000% 0.000000% 0.520833% 0.315825% 0.000000% 0.000000% 0.315825% 30 Days 0.520833% 0.000000% 0.000000% 0.000000% 0.520833% 0.405937% 0.000000% 0.000000% 0.000000% 0.405937% 60 Days 0.520833% 0.000000% 0.086806% 0.000000% 0.607639% 0.826974% 0.000000% 0.242670% 0.000000% 1.069644% 90 Days 0.000000% 0.000000% 0.173611% 0.000000% 0.173611% 0.000000% 0.000000% 0.310631% 0.000000% 0.310631% 120 Days 0.260417% 0.000000% 0.434028% 0.000000% 0.694444% 0.374934% 0.000000% 0.243079% 0.000000% 0.618013% 150 Days 0.000000% 0.173611% 0.260417% 0.086806% 0.520833% 0.000000% 0.057963% 0.201129% 0.096374% 0.355466% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.302083% 0.694444% 0.954861% 0.086806% 3.038194% 1.607846% 0.373788% 0.997508% 0.096374% 3.075515%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group G4 3/1 Cnf A ~~Insufficient~~G5 ~~Funds~~5/1 Cnf A G6A Mix Alt-A Cnf Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.007617 5.472391 6.343749 Weighted Average Net Rate 4.632617 5.097391 6.089969 Weighted Average Remaining Term 349 349 348 Beginning Loan Count 443 859 397 Loans Paid In Full 12 25 10 Ending Loan Count 431 834 387 Beginning Scheduled Balance 87,841,584.54 165,693,235.91 76,993,140.14 Ending scheduled Balance 85,414,935.31 161,233,296.95 75,229,459.93 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 389,131.67 812,145.77 442,558.42 Scheduled Principal 22,567.51 56,530.68 35,537.46 Unscheduled Principal 2,404,081.72 4,403,408.28 1,728,142.75 Scheduled Interest 366,564.16 755,615.09 407,020.96 Servicing Fee 27,450.50 51,779.13 16,282.75 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY 84Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 76.50 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 339,~~915~~037.9916 703,835.96 390,738.21 Realized Loss Amount 0.00 1,396.94 0.00 Cumulative Realized Loss 0.00 1,396.94 0.00 Percentage of Cumulative Losses 0.0000 0.0007 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount Not Available Not Available Not Available Prepayment Penalty Paid Count Not Available Not Available Not Available Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.631572 5.097391 6.089969

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %G6B ~~Current~~Mix $Alt-A ~~Current~~Jmb %Total ~~Bankruptcy~~Collateral ~~215~~Description Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.135184 5.680848 Weighted Average Net Rate 5.862558 5.353695 Weighted Average Remaining Term 346 347 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 1,~~077~~767,402.0088 04,501,202.~~01781959%~~56 ~~215~~Beginning Loan Count 1,~~077~~044 3,228 Loans Paid In Full 61 117 Ending Loan Count 983 3,111 Beginning Scheduled Balance 322,156,218.0048 0884,350,654.~~02238114%~~13 ~~Fraud~~Ending 11Scheduled Balance 300,~~935~~284,~~453~~304.0072 0849,125,782.~~98887765%~~19 11Scheduled Principal 120,~~935~~329.86 314,~~453~~650.0097 Unscheduled Principal 21,751,583.90 34,910,220.97 Scheduled Interest 1,647,073.~~24201567%~~02 ~~Special~~4,186,551.59 ~~Hazard~~Servicing 5Fee 73,~~967~~190.19 241,~~727~~098.33 Master Servicing Fee 0.00 0.~~49443887%~~00 5Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 306.86 383.36 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~967~~573,~~727~~575.0097 3,945,069.90 Realized Loss Amount 0.~~62100789%~~00 ~~Limit~~1,396.94 ofCumulative ~~Subordinate's~~Realized ~~Exposure~~Loss to109,316.10 ~~Certain~~110,713.04 ~~Types~~Percentage of Cumulative Losses 0.0248 0.0096 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount Not Available 137982.86 Prepayment Penalty Paid Count Not Available Not Available Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.861415 5.353175

~~Summary~~Additional 12Reporting ~~Month~~- ~~REO~~Deal History*Level ~~New~~Miscellaneous ~~REO~~Reporting ~~Loans~~Delinquency ~~Month~~Test ~~REO~~Met ~~Percentage~~YES ~~Loans~~Excess inCash ~~REO~~Amount ~~1 Oct-04 0.000% Original Principal Balance 348~~374,~~300~~301.0042 ~~Nov-04~~Total ~~0.000%~~Excess ~~Current~~Interest ~~Principal Balance 348~~4,~~300~~225.0058 ~~Dec-04~~Group ~~0.000%~~4 ~~Jan-05~~Excess ~~0.000%~~Interest ~~Current REO Total Feb-05 0.000% Loans in REO~~ 1 ~~Mar-05 0.000% Original Principal Balance 348~~,~~300~~464.0003 ~~Apr-05~~Group ~~0.000%~~5 ~~Current~~Excess ~~Principal~~Interest ~~Balance 348~~2,~~300~~761.0055 ~~May-05~~Extra 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.036% *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. Grp 1 Jumbo 3/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal ~~Balance~~Distribution 0.00 ~~Nov-04~~Extra ~~0.000% Current~~ Principal ~~Balance~~Distribution 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 26A ~~Jumbo~~Net ~~5/1ARM~~Funds 12Cap ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~5.~~000%~~71 Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 36B ~~7/1ARM~~Net 12Funds ~~Month~~Cap ~~REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~5.~~000%~~50 Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 46 ~~Cnfm~~Subordinate ~~3/1ARM~~Net 12Funds ~~Month~~Cap REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 5 ~~Cnfm 5/1ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~.~~000%~~53 ~~Original~~Overcollateralization ~~Principal~~Amount ~~Balance 0~~3,049,590.0037 ~~Nov-04~~Overcollateralization ~~0.000%~~Deficiency ~~Current Principal Balance~~ 0.00 ~~Dec-04~~Overcollateralization ~~0.000%~~Increase ~~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~~Overcollateralization ~~0.000%~~Reduction ~~Current Principal Balance~~ 0.00 ~~May-05~~3 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. Grp 6A Mix Hyb ARM 12 Month ~~REO~~Delinquency History*Rate ~~New REO Loans Month REO Percentage Loans in REO 0 Oct-04 0~~3.~~000~~271787% ~~Original~~Target ~~Principal~~Overcollateralization Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current REO Total Feb-05 0.000% Loans in REO 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 6B Mix Hyb ARM 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Oct-04 0.000% Original Principal Balance 3483,~~300.00 Nov-04 0.000% Current Principal Balance 348~~049,~~300~~590.0037 ~~Dec-04~~Step ~~0.000%~~Down ~~Jan-05~~Date ~~0.000%~~Reach ~~Current~~NO ~~REO~~Trigger ~~Total~~Event ~~Feb~~-05 ~~0.000%~~Rolling ~~Loans~~3mo inDlq ~~REO 1 Mar-05 0.000~~% ~~Original~~> ~~Principal Balance 348,300.00 Apr-05 0.000~~34% Current Principal Balance 348,300.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.096% *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.NO

~~REO~~Additional ~~Loan~~Reporting ~~Detail~~ - ~~All~~Group ~~Mortgage~~Level ~~Loans~~Miscellaneous inReporting ~~REO~~G1 ~~during~~3/1 ~~Current~~Jmb ~~Period~~A ~~Month~~Insurance ~~Loan~~Proceeds ~~First~~0.00 ~~Original~~Substitution ~~Loan~~Adjustment ~~Entered~~Amount ~~Payment~~0.00 ~~LTV~~G2 at5/1 ~~Principal~~Jmb ~~Group~~A ~~Number~~Insurance ~~REO~~Proceeds ~~Date~~0.00 ~~State~~Substitution ~~Origination~~Adjustment ~~Balance~~Amount ~~Grp~~0.00 6BG3 7/1 Mix ~~Hyb~~A ~~ARM~~Insurance ~~0402164195~~Proceeds ~~Sep~~0.00 Substitution Adjustment Amount 0.00 G4 3/1 Cnf A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G5 5/1 Cnf A Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G6A Mix Alt-~~2005~~A 01Cnf Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 G6B Mix Alt-~~Nov-2004~~A MOJmb 90Insurance Proceeds 0.00 ~~348,300~~Substitution Adjustment Amount 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO ~~Loan~~TOTAL ~~Detail~~No -of ~~All~~Loans ~~Mortgage~~No of Loans inNo ~~REO~~of ~~during~~Loans ~~Current~~No ~~Period~~of ~~(continued)~~Loans ~~Current~~No ~~Paid~~of ~~Current~~Loans ~~Approximate~~Principal ~~Loan~~Balance Principal ToBalance ~~Months~~Principal ~~Loan~~Balance ~~Delinquent~~Principal ~~Group~~Balance ~~Number~~Principal Balance ~~Date~~0-29 ~~Delinquent~~Days ~~Rate~~21 ~~Interest~~0 ~~Grp~~0 6B21 ~~Mix~~3,729,490.13 ~~Hyb~~0.00 ~~ARM~~0.00 ~~0402164195~~3,729,490.13 ~~348~~30 Days 16 2 0 0 18 2,~~300~~696,439.19 339,848.12 0.00 ~~01-Feb-2005~~0.00 3,036,287.31 60 Days 9 1 0 0 10 2,025,788.96 108,800.00 0.00 0.00 2,134,588.96 90 Days 2 1 3 0 6 351,012.52 306,000.00 702,312.74 0.00 1,359,325.26 120 Days 0 1 8 0 9 0.00 222,595.97 2,154,166.72 0.00 2,376,762.69 150 Days 0 0 5 70 5 0.~~400%~~00 140.00 1,~~527~~953,834.0372 ~~Portions~~0.00 of1,953,834.72 ~~this~~180+ ~~report~~Days ~~have~~0 ~~been~~2 ~~compiled~~10 ~~from~~5 ~~data~~17 ~~provided~~0.00 to171,206.70 ~~Wells~~1,990,376.72 ~~Fargo~~1,264,519.63 by3,426,103.05 ~~third~~Totals ~~parties~~27 28 26 5 86 5,073,240.67 ~~Wells~~4,877,940.92 ~~Fargo~~6,800,690.90 ~~has~~1,264,519.63 ~~not~~18,016,392.12 ~~confirmed~~No ~~the~~of ~~accuracy~~Loans No of ~~this~~Loans ~~data~~No ~~and~~of ~~assumes~~Loans noNo ~~duty~~of toLoans doNo soof Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.675024% ~~Wells~~0.000000% ~~Fargo~~0.000000% ~~disclaims~~0.675024% ~~any~~0.439077% ~~responsibility~~0.000000% ~~for~~0.000000% ~~the~~0.439077% ~~accuracy~~30 ofDays ~~the~~0.514304% ~~data~~0.064288% 0.000000% 0.000000% 0.578592% 0.317455% 0.040011% 0.000000% 0.000000% 0.357465% 60 Days 0.289296% 0.032144% 0.000000% 0.000000% 0.321440% 0.238498% 0.012809% 0.000000% 0.000000% 0.251307% 90 Days 0.064288% 0.032144% 0.096432% 0.000000% 0.192864% 0.041325% 0.036026% 0.082684% 0.000000% 0.160035% 120 Days 0.000000% 0.032144% 0.257152% 0.000000% 0.289296% 0.000000% 0.026206% 0.253612% 0.000000% 0.279819% 150 Days 0.000000% 0.000000% 0.160720% 0.000000% 0.160720% 0.000000% 0.000000% 0.230027% 0.000000% 0.230027% 180+ Days 0.000000% 0.064288% 0.321440% 0.160720% 0.546448% 0.000000% 0.020156% 0.234329% 0.148873% 0.403359% Totals 0.867888% 0.900032% 0.835744% 0.160720% 2.764384% 0.597278% 0.574285% 0.800653% 0.148873% 2.121089%

~~Summary~~OTHER 12INFORMATION ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Oct-04 0.000% Original Principal Balance 1,367,500.00 Nov-04 0.000%~~ Current ~~Principal~~Period ~~Balance~~Class ~~1,364,502.28~~A ~~Dec-04~~Insufficient ~~0.000%~~Funds ~~Jan-05~~ 0.~~000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 14 Mar-05 0.000% Original Principal Balance 4,184,650.~~00 ~~Apr-05 0.000% Current~~ Principal Balance ~~4,159,240.21~~of ~~May-05~~Contaminated ~~0.000%~~Properties ~~Jun-05~~ 0.000% Jul-05 0.061% Aug-05 0.312% Sep-05 0.433% *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. Grp 1 Jumbo 3/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 ~~Nov-04~~Periodic ~~0.000%~~Advance Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 2 Jumbo 5/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 3 7/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 4 Cnfm 3/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 2 Mar-05 0.000% Original Principal Balance 365190,~~750~~576.00 Apr-05 0.000% Current Principal Balance 365,750.00 May-05 0.000% Jun-05 0.000% Jul-05 0.165% Aug-05 0.387% Sep-05 0.393% *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. Grp 5 Cnfm 5/1ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 0 Mar-05 0.000% Original Principal Balance 0.00 Apr-05 0.000% Current Principal Balance 0.00 May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% Sep-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Grp 6A Mix Hyb ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Oct-04 0.000% Original Principal Balance 0.00 Nov-04 0.000% Current Principal Balance 0.00 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 1 Mar-05 0.000% Original Principal Balance 188,800.00 Apr-05 0.000% Current Principal Balance 188,457.73 May-05 0.000% Jun-05 0.000% Jul-05 0.142% Aug-05 0.203% Sep-05 0.215% *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. Grp 6B Mix Hyb ARM 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Oct-04 0.000% Original Principal Balance 1,367,500.00 Nov-04 0.000% Current Principal Balance 1,364,502.28 Dec-04 0.000% Jan-05 0.000% Current Foreclosure Total Feb-05 0.000% Loans in Foreclosure 11 Mar-05 0.000% Original Principal Balance 3,630,100.00 Apr-05 0.000% Current Principal Balance 3,605,032.48 May-05 0.000% Jun-05 0.000% Jul-05 0.084% Aug-05 0.669% Sep-05 0.998% *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.24

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Grp 4 Cnfm 3/1ARM 0402073695 Aug-2005 01-Dec-2004 MS 95.00 204,250.00 Grp 4 Cnfm 3/1ARM 0402215844 Jul-2005 01-Dec-2004 CO 85.00 161,500.00 Grp 6A Mix Hyb ARM 0700025240 Aug-2005 01-Feb-2005 NJ 80.00 188,800.00 Grp 6B Mix Hyb ARM 0401797183 Aug-2005 01-Jan-2002 CA 80.00 444,000.00 Grp 6B Mix Hyb ARM 0402215876 Sep-2005 01-Dec-2004 CO 75.00 487,500.00 Grp 6B Mix Hyb ARM 0402414149 Aug-2005 01-Feb-2005 PA 90.00 306,000.00 Grp 6B Mix Hyb ARM 0402414159 Aug-2005 01-Feb-2005 PA 80.00 163,200.00 Grp 6B Mix Hyb ARM 0500290273 Aug-2005 01-Jan-2005 GA 80.00 126,800.00 Grp 6B Mix Hyb ARM 0500292052 Aug-2005 01-Feb-2005 UT 80.00 636,800.00 Grp 6B Mix Hyb ARM 0500298048 Sep-2005 01-Feb-2005 NY 80.00 880,000.00 Grp 6B Mix Hyb ARM 0500308412 Aug-2005 01-Feb-2005 MA 80.00 437,600.00 Grp 6B Mix Hyb ARM 0500310231 Aug-2005 01-Nov-2004 NY 89.98 49,400.00 Grp 6B Mix Hyb ARM 0500310237 Aug-2005 01-Nov-2004 NY 89.98 49,400.00 Grp 6B Mix Hyb ARM 0500310239 Aug-2005 01-Nov-2004 NY 89.98 49,400.00

~~Foreclosure~~CREDIT ~~Loan~~ENHANCEMENT ~~Detail~~Original -$ ~~All~~Original ~~Mortgage~~% ~~Loans in Foreclosure during~~ Current ~~Period~~$ ~~(continued)~~ Current ~~Paid~~% ~~Current~~Bankruptcy ~~Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Grp 4 Cnfm 3/1ARM 0402073695 204~~215,~~250~~077.00 ~~01-Feb-2005 5 4~~0.~~750~~01781959% 5215,~~212~~077.~~62 Grp 4 Cnfm 3/1ARM 0402215844 161,500.~~00 ~~01-Feb-2005 5 5~~0.~~250~~02532923% ~~4,592.63~~Fraud ~~Grp 6A Mix Hyb ARM 0700025240 188,457.73 01-Mar-2005 4 6.500% 5,875.72 Grp 6B Mix Hyb ARM 0401797183 425,430.~~11 ~~01-Mar-2005 4 6.125% 12~~,~~193.04 Grp 6B Mix Hyb ARM 0402215876 487~~935,~~485~~453.00 ~~01-Apr-2005 3 5~~0.~~500~~98887765% 1011,~~257.56 Grp 6B Mix Hyb ARM 0402414149 305~~935,~~366~~453.8900 ~~01-Mar-2005 4 6~~1.~~875~~40561661% ~~10,089.71~~Special ~~Grp~~Hazard ~~6B Mix Hyb ARM 0402414159 163,052.46 01-Feb-2005~~ 5 ~~6.500% 5~~,~~928.25 Grp 6B Mix Hyb ARM 0500290273 126~~967,~~620~~727.4400 ~~01-Feb-2005 5 7~~0.~~750~~49443887% 5,~~527.63 Grp 6B Mix Hyb ARM 0500292052 635~~967,~~147~~727.8900 ~~01-Apr-2005 3 7~~0.~~500~~70280836% ~~19,157.40~~Limit ~~Grp~~of 6BSubordinate's ~~Mix~~Exposure ~~Hyb~~to ~~ARM~~Certain ~~0500298048~~Types ~~877,017.28~~of 01-May-2005 2 6.875% 19,342.31 Grp 6B Mix Hyb ARM 0500308412 437,213.92 01-Feb-2005 5 6.625% 16,215.19 Grp 6B Mix Hyb ARM 0500310231 49,232.83 01-Mar-2005 4 8.250% 1,966.03 Grp 6B Mix Hyb ARM 0500310237 49,232.83 01-Mar-2005 4 8.250% 1,966.03 Grp 6B Mix Hyb ARM 0500310239 49,232.83 01-Mar-2005 4 8.250% 1,966.03Losses

~~COLLATERAL~~180+ ~~STATEMENT~~Delinquency ~~Collateral~~Summary ~~Description~~Summary ~~Mixed~~G1 ~~Fixed~~3/1 &Jmb ~~Arm~~A ~~Weighted~~Days ~~Average~~Number ~~Gross~~of ~~Coupon~~Aggregate ~~5.622619%~~Percentage ~~Weighted~~of ~~Average~~Number ~~Net~~of ~~Coupon~~Aggregate ~~5.297829%~~Percentage ~~Weighted~~of ~~Average~~Delinquent ~~Pass-Through~~Loans ~~Rate~~Outstanding ~~5.297089~~Balance(%) ~~Weighted~~Loans ~~Average~~Oustanding ~~Maturity~~Balance(~~Stepdown~~%) ~~Calculation~~Balance($) ~~349~~Balance($) ~~Beginning~~180 ~~Scheduled~~- ~~Collateral~~209 ~~Loan~~2 ~~Count 3~~732,~~608~~323.22 ~~Number~~0.086 Of0 ~~Loans~~0.00 ~~Paid~~0.000 In210 ~~Full~~- ~~134~~239 ~~Ending~~8 ~~Scheduled Collateral Loan Count 3,474 Beginning Scheduled Collateral Balance~~ 1,~~006~~391,~~064,400~~662.2380 ~~Ending~~0.164 ~~Scheduled~~0 ~~Collateral~~0.00 ~~Balance 960,974,425~~0.73000 ~~Ending~~240 ~~Actual Collateral Balance at 31~~-~~Aug-2005~~ ~~961,271,157.43~~269 ~~Monthly~~7 ~~P&I Constant 5~~1,~~064~~302,~~470~~117.6303 ~~Special Servicing Fee~~ 0.00153 ~~Prepayment~~0 ~~Penalties 122,235.25 Realized Loss Amount~~ 0.00 ~~Cumulative Realized Loss~~ 0.00000 ~~Ending~~Total ~~Scheduled~~17 ~~Balance for Premium Loans 960~~3,~~974~~426,~~425~~103.7305 ~~Scheduled Principal 350,539~~0.92403 ~~Unscheduled~~0 ~~Principal 44,739,434.58 Extra principal distribution Amount~~ 0.00 ~~Excess Cash Amount~~ 0.00000

~~Miscellaneous~~180+ ~~Reporting~~ Delinquency ~~Test~~Summary ~~Met~~(continued) ~~YES~~G3 ~~Excess~~7/1 ~~Cash~~Mix ~~Amount~~A ~~611,179.93~~G2 ~~Total~~5/1 ~~Excess~~Jmb ~~Interest~~A ~~4,569.63~~Number ~~Group~~of 4Aggregate ~~Excess~~Percentage ~~Interest~~of ~~1,575.02~~Days ~~Group~~Number 5of ~~Excess~~Aggregate ~~Interest~~Percentage ~~2,994.61~~of ~~Extra~~Loans ~~Principal~~Oustanding ~~Distribution~~Balance(%) ~~0.00~~Delinquent ~~Extra~~Loans ~~Principal~~Outstanding ~~Distribution~~Balance(%) ~~0.00~~Balance($) ~~Grp~~Balance($) 6A180 ~~Net~~- ~~Funds~~209 ~~Cap~~0 50.6100 ~~Grp~~0.000 6B0 ~~Net Funds Cap 5~~0.3100 ~~Grp 6 Subordinate Net Funds Cap 5~~0.36000 ~~Overcollateralization~~210 ~~Amount~~- ~~3,049,590.37~~239 ~~Overcollateralization~~0 ~~Deficiency~~ 0.00 ~~Overcollateralization~~0.000 ~~Increase~~0 0.00 ~~Overcollateralization Reduction~~ 0.00000 3240 ~~Month~~- ~~Delinquency~~269 ~~Rate~~0 10.~~924054%~~00 ~~Target~~0.000 ~~Overcollateralization~~0 ~~3,049,590~~0.3700 ~~Step~~0.000 ~~Down~~Total ~~Date~~0 ~~Reach~~0.00 NO0.000 ~~Trigger~~0 ~~Event -3 mo Delinq Rate > 5~~0.~~25%~~00 NO0.000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~G5 ~~Grp~~ 5/1 ~~Jumbo~~Cnf ~~3/1ARM~~A ~~Grp~~G4 ~~2 Jumbo 5/1ARM Grp~~ 3 7/~~1ARM~~1 ~~Collateral~~Cnf ~~Description~~A ~~Mixed~~Number ~~ARM~~of ~~Mixed~~Aggregate ~~ARM~~Percentage ~~Mixed~~of ~~ARM~~Days ~~Weighted~~Number ~~Average~~of ~~Coupon~~Aggregate ~~Rate~~Percentage ~~4.925757~~of ~~5.340731~~Loans ~~5.347550~~Oustanding ~~Weighted~~Balance(%) ~~Average~~Delinquent ~~Net Rate 4.550757 4.965731 4.972550 Weighted Average Maturity 350 350 350 Beginning Loan Count 118 230 179~~ Loans ~~Paid~~Outstanding InBalance(%) ~~Full 6 6 6 Ending Loan Count 112 224 173 Beginning Scheduled~~ Balance($) ~~60,092,958.73 125,788,644.66 66,774,780.59 Ending Scheduled~~ Balance($) ~~57,446,145.11~~180 ~~122,260,165.83~~- ~~64,471,520.49~~209 ~~Record~~1 ~~Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 265~~97,~~154~~175.9933 599,387.35 324,850.03 Scheduled Principal 18,485.58 39,551.26 27,282.12 Unscheduled Principal 2,628,328.04 3,488,927.57 2,275,977.98 Scheduled Interest 246,669.41 559,836.09 297,567.91 Servicing Fees 18,779.05 39,308.95 20,867.11 Master Servicing Fees 0.00114 0~~.00~~ 0.00 ~~Trustee Fee~~ 0.00000 ~~0.00~~210 ~~0.00~~- ~~FRY~~239 ~~Amount~~1 0224,652.0002 0.00263 0~~.00~~ ~~Special Hazard Fee~~ 0.00 0.00000 ~~0.00~~240 ~~Other~~- ~~Fee~~269 ~~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 0365,750.00 0.00428 0~~.00~~ ~~Spread 3~~ 0.00 0.00000 ~~0.00~~Total ~~Net~~4 ~~Interest 227~~687,~~890~~577.3635 ~~520,527.14 276,700.80 Realized Loss Amount~~ 0.00805 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 4.550757 4.965731 4.972550~~000

~~Group~~180+ ~~Level~~Delinquency ~~Collateral~~Summary ~~Statement~~(continued) ~~Group~~G6A ~~Grp~~Mix 4Alt-A ~~Cnfm~~Cnf ~~3/1ARM~~G6B ~~Grp 5 Cnfm 5/1ARM Grp 6A~~ Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~Collateral~~Days ~~Description~~Number ~~Mixed~~of ~~ARM~~Aggregate ~~Mixed~~Percentage ~~ARM~~of ~~Mixed~~Number ~~ARM~~of ~~Weighted~~Aggregate ~~Average~~Percentage ~~Coupon~~of ~~Rate~~Delinquent ~~5.014322~~Loans ~~5.475388~~Outstanding ~~6.238167~~Balance(%) ~~Weighted Average Net Rate 4.639322 5.100388 5.984119 Weighted Average Maturity 351 351 349 Beginning Loan Count 477 926 461~~ Loans ~~Paid~~Oustanding InBalance(%) ~~Full 9 22 20 Ending Loan Count 468 904 441 Beginning Scheduled~~ Balance($) ~~94,501,208.61 179,676,622.04 92,613,959.51 Ending scheduled~~ Balance($) ~~92,942,047.05~~180 ~~174,751,849.34~~- ~~87,815,000.17~~209 Record Date 08/31/2005 08/31/2005 08/31/2005 Principal And Interest Constant 421,756.41 879,747.83 523,814.60 Scheduled Principal 26,873.54 59,915.20 42,363.48 Unscheduled Principal 1,532,288.02 4,864,857.50 4,756,595.86 Scheduled Interest 394,882.87 819,832.63 481,451.12 Servicing Fees 29,531.62 56,148.94 19,606.96 Master Servicing Fees 0~~.00~~ 0.00 0.00000 ~~Trustee~~1 ~~Fee 0~~635,147.0089 0.00211 ~~0.00~~210 ~~FRY~~- ~~Amount~~239 ~~0.00~~2 0304,285.0001 0.00404 ~~Special~~5 ~~Hazard Fee 0~~862,725.0077 0.00287 ~~0.00~~240 ~~Other~~- ~~Fee~~269 ~~76.50~~ 0~~.00~~ 0.00 ~~Pool Insurance Fee~~ 0.00000 ~~0.00~~5 0936,367.0003 ~~Spread 1~~ 0.00312 ~~0.00~~Total ~~0.00 Spread~~ 2 0304,285.0001 0.00404 ~~0.00~~11 ~~Spread 3 0.00 0.00 0.00 Net Interest 365~~2,~~274.75 763~~434,~~683~~240.69 ~~461,844~~0.16810 ~~Realized~~This ~~Loss~~report ~~Amount~~includes ~~0.00~~all ~~0.00~~loans ~~0.00~~greater ~~Cumulative~~than ~~Realized~~180 ~~Loss~~days ~~0.00~~delinquent ~~0.00~~regardless ~~0.00 Percentage~~ of ~~Cumulative~~status ~~Losses~~(REO, ~~0.0000~~Foreclosure, 0Bankruptcy).~~0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 4.638350 5.100388 5.984119~~

REO Detail - All Mortgage Loans in REO during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~REO ~~Group~~History* ~~Grp~~New 6BREO ~~Mix~~Loans ~~Hyb~~Month ~~ARM~~REO ~~Total~~Percentage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~REO ~~ARM~~2 ~~Mixed~~Jan-05 ~~Fixed~~0.000% &Original ~~Arm~~Principal ~~Weighted~~Balance ~~Average~~800,000.00 ~~Coupon~~Feb-05 ~~Rate 5~~0.~~939815~~000% ~~5.622619~~Current ~~Weighted~~Principal ~~Average~~Balance ~~Net~~798,200.35 ~~Rate~~Mar-05 50.~~666497~~000% 5Apr-05 0.~~297829~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity~~Total ~~347.00~~May-05 ~~349~~0.00000% ~~Record~~Loans ~~Date~~in ~~08/31/2005~~REO ~~08/31/2005~~5 ~~Principal~~Jun-05 ~~And~~0.000% ~~Interest~~Original ~~Constant~~Principal 2Balance 1,~~049~~266,~~759~~550.4200 5Jul-05 0.000% Current Principal Balance 1,~~064~~264,~~470~~519.63 ~~Beginning~~Aug-05 ~~Loan~~0.000% ~~Count~~Sep-05 ~~1,217~~0.036% ~~3,608~~Oct-05 ~~Loans~~0.038% ~~Paid~~Nov-05 In0.053% ~~Full~~Dec-05 650.149% ~~134~~*The ~~Ending~~text ~~Loan~~reported ~~Count~~in ~~1,152~~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. G1 3~~,474~~/1 ~~Beginning~~Jmb ~~Scheduled~~A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance ~~386,616,226~~0.0900 ~~1,006,064,400~~Feb-05 0.23000% ~~Ending~~Current ~~Scheduled~~Principal Balance ~~361,287,697~~0.7400 ~~960,974,425~~Mar-05 0.73000% ~~Scheduled~~Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal ~~136,068~~Balance 0.7400 ~~350,539~~Jul-05 0.92000% ~~Unscheduled~~Current Principal ~~25,192,459~~Balance 0.6100 ~~44,739,434~~Aug-05 0.58000% ~~Scheduled~~Sep-05 ~~Interest~~0.000% ~~1,913,690~~Oct-05 0.68000% ~~4,713,930~~Nov-05 0.71000% ~~Servicing~~Dec-05 ~~Fee~~0.000% ~~88,057~~*The text reported in the above table is presented graphically on the monthly bond remittance report.51 ~~272,300~~The monthly bond remittance report can be viewed online at www.14ctslink.com. ~~Master~~G2 ~~Servicing~~5/1 ~~Fee~~Jmb A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.00000% Original Principal Balance 0.00 ~~Trustee~~Feb-05 ~~Fee~~0.000% Current Principal Balance 0.00 Mar-05 0.00000% ~~Fry~~Apr-05 ~~Amount~~0.000% Current REO Total May-05 0.00000% Loans in REO 0 Jun-05 0.00000% ~~Special~~Original ~~Hazard~~Principal ~~Fee~~Balance 0.00 Jul-05 0.00000% ~~Other~~Current ~~Fee~~Principal ~~543~~Balance 0.4000 ~~619~~Aug-05 0.90000% ~~Pool~~Sep-05 ~~Insurance~~0.000% ~~Fee~~Oct-05 0.00000% Nov-05 0.00000% ~~Spread~~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. G3 7/1 Mix A 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 ~~Spread~~Mar-05 20.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 ~~Spread~~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. G4 3/1 Cnf A 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% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 204,~~825,089~~250.7700 4Jul-05 0.000% Current Principal Balance 204,~~441,010~~250.6700 ~~Realized~~Aug-05 ~~Loss~~0.000% ~~Amount~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.232% Dec-05 0.239% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G5 5/1 Cnf A 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 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. G6A Mix Alt-A Cnf 12 Month REO History* New REO Loans Month REO Percentage ofLoans ~~Cumulative~~in ~~Losses~~REO 0 Jan-05 0.~~0000~~000% Original Principal Balance 0.~~0000~~00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Special~~Jul-05 ~~Servicing~~0.000% ~~Fee~~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. G6B Mix Alt-A Jmb 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 2 Jan-05 0.000% Original Principal Balance 800,000.00 ~~Pass~~Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 798,200.~~664811~~35 5Mar-05 0.~~297089~~000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 4 Jun-05 0.000% Original Principal Balance 1,062,300.00 Jul-05 0.000% Current Principal Balance 1,060,269.63 Aug-05 0.000% Sep-05 0.096% Oct-05 0.102% Nov-05 0.081% Dec-05 0.353% *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 Detail - All Mortgage Loans in REO during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group ~~Grp~~Number 1REO ~~Jumbo~~Date State Origination Balance G4 3/~~1ARM~~1 ~~Insurance~~Cnf ~~Proceeds~~A ~~0.00~~0402073695 ~~Substitution~~Nov-2005 ~~Adjustment~~01-Dec-2004 ~~Amount~~MS 095.00 ~~Group~~204,250.00 ~~Grp~~B 2Mix ~~Jumbo~~Alt-A ~~5/1ARM~~Jmb ~~Insurance~~0401975822 ~~Proceeds~~Nov-2005 001-Oct-2004 GA 81.38 135,500.00 ~~Substitution~~B ~~Adjustment~~Mix ~~Amount~~Alt-A 0Jmb 0402414159 Dec-2005 01-Feb-2005 PA 80.00 ~~Group~~163,200.00 ~~Grp~~B 3Mix ~~7/1ARM~~Alt-A ~~Insurance~~Jmb ~~Proceeds~~0500290273 0Nov-2005 01-Jan-2005 GA 80.00 ~~Substitution~~126,800.00 ~~Adjustment~~B ~~Amount~~Mix 0Alt-A Jmb 0500292052 Dec-2005 01-Feb-2005 UT 80.00 636,800.00

~~Miscellaneous~~REO ~~Reporting~~Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group ~~Grp~~Number 4Balance ~~Cnfm~~Date Delinquent Rate Interest G4 3/~~1ARM~~1 ~~Insurance~~Cnf ~~Proceeds~~A 00402073695 204,250.00 ~~Substitution~~01-Feb-2005 ~~Adjustment~~8 ~~Amount~~4.750% 07,446.0060 ~~Group~~B ~~Grp~~Mix 5Alt-A ~~Cnfm~~Jmb ~~5/1ARM~~0401975822 ~~Insurance~~135,448.84 ~~Proceeds~~01-Feb-2005 08 6.00375% ~~Substitution~~6,913.58 ~~Adjustment~~B ~~Amount~~Mix 0Alt-A Jmb 0402414159 163,052.0046 ~~Group~~01-Feb-2005 ~~Grp~~8 6A6.500% 8,457.03 B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~Insurance~~0500290273 ~~Proceeds~~126,620.44 001-Feb-2005 8 7.00750% ~~Substitution~~7,887.87 ~~Adjustment~~B ~~Amount~~Mix 0Alt-A Jmb 0500292052 635,147.0089 01-Apr-2005 6 7.500% 30,616.10 Portions of this report have been compiled from data provided to Wells Fargo by third parties. Wells Fargo has not confirmed the accuracy of this data and assumes no duty to do so. Wells Fargo disclaims any responsibility for the accuracy of the data.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Miscellaneous~~Summary ~~Reporting~~12 ~~Group~~Month ~~Grp~~Foreclosure 6BHistory* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 4 Jan-05 0.000% Original Principal Balance 929,990.00 Feb-05 0.000% Current Principal Balance 926,964.76 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 26 Jun-05 0.000% Original Principal Balance 6,811,992.00 Jul-05 0.061% Current Principal Balance 6,800,690.90 Aug-05 0.312% Sep-05 0.433% Oct-05 0.634% Nov-05 0.754% Dec-05 0.801% *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. G1 3/1 Jmb A 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. G2 5/1 Jmb A 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. G3 7/1 Mix ~~Hyb~~A ~~ARM~~12 ~~Insurance~~Month ~~Proceeds~~Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Substitution~~Feb-05 ~~Adjustment~~0.000% ~~Amount~~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. G4 3/1 Cnf A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 224,700.00 Feb-05 0.000% Current Principal Balance 224,652.02 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 3 Jun-05 0.000% Original Principal Balance 544,300.00 Jul-05 0.165% Current Principal Balance 544,252.01 Aug-05 0.387% Sep-05 0.393% Oct-05 0.514% Nov-05 0.364% Dec-05 0.637% *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. G5 5/1 Cnf A 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. G6A Mix Alt-A Cnf 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 306,400.00 Feb-05 0.000% Current Principal Balance 304,566.85 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 6 Jun-05 0.000% Original Principal Balance 1,269,000.00 Jul-05 0.142% Current Principal Balance 1,264,557.46 Aug-05 0.203% Sep-05 0.215% Oct-05 0.574% Nov-05 1.246% Dec-05 1.680% *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. G6B Mix Alt-A Jmb 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 2 Jan-05 0.000% Original Principal Balance 398,890.00 Feb-05 0.000% Current Principal Balance 397,745.89 Mar-05 0.000% Apr-05 0.000% Current Foreclosure Total May-05 0.000% Loans in Foreclosure 17 Jun-05 0.000% Original Principal Balance 4,998,692.00 Jul-05 0.084% Current Principal Balance 4,991,881.43 Aug-05 0.669% Sep-05 0.998% Oct-05 1.435% Nov-05 1.673% Dec-05 1.662% *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 ~~Grp~~G4 3/1 ~~Jumbo~~Cnf A 0402057281 Dec-2005 01-Nov-2004 IL 80.00 224,700.00 G4 3/~~1ARM~~1 6Cnf ~~2,630,000~~A 0402073686 Nov-2005 01-Dec-2004 GA 85.00 2158,~~624,670~~100.6600 0G4 03/1 Cnf A 0402215844 Jul-2005 01-Dec-2004 CO 85.00 0161,500.00 ~~Grp~~G6A 2Mix ~~Jumbo~~Alt-A ~~5/1ARM~~Cnf 60402057262 ~~3,496,250~~Oct-2005 01-Dec-2004 GA 80.00 3105,~~473,732~~600.3200 0G6A 0Mix Alt-A Cnf 0402160666 Nov-2005 01-Dec-2004 MI 80.00 0219,200.00 ~~Grp~~G6A 3Mix ~~7/1ARM~~Alt-A 6Cnf 20500283757 Nov-2005 01-Feb-2005 NV 74.00 333,~~273,300~~000.00 2G6A Mix Alt-A Cnf 0500298083 Dec-2005 01-Jan-2005 MI 80.00 306,~~268,975~~400.5300 0G6A 0Mix Alt-A Cnf 0500307096 Nov-2005 01-Feb-2005 TN 80.00 0116,000.00 ~~Grp~~G6A 4Mix ~~Cnfm~~Alt-A ~~3/1ARM~~Cnf 90700025240 1Aug-2005 01-Feb-2005 NJ 80.00 188,~~781,495~~800.00 1G6B Mix Alt-A Jmb 0402057334 Nov-2005 01-Dec-2004 NJ 80.00 544,~~520,573~~000.7500 0G6B 0Mix Alt-A Jmb 0402057439 Oct-2005 01-Dec-2004 MN 80.00 0117,600.00 ~~Grp~~G6B 5Mix ~~Cnfm~~Alt-A ~~5/1ARM~~Jmb 220402057472 4Oct-2005 01-Oct-2004 NC 79.99 188,~~611,950~~850.00 4G6B Mix Alt-A Jmb 0402160678 Nov-2005 01-Dec-2004 MI 80.00 134,~~599,888~~400.7100 0G6B 0Mix Alt-A Jmb 0402215876 Sep-2005 01-Dec-2004 CO 75.00 0487,500.00 ~~Grp~~G6B 6AMix Alt-A Jmb 0500285546 Oct-2005 01-Jan-2005 CO 66.67 999,999.00 G6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb 200500299795 4Dec-2005 01-Jan-2005 NY 90.00 315,~~788,773~~000.00 4G6B Mix Alt-A Jmb 0500305953 Nov-2005 01-Feb-2005 TN 80.00 116,~~752,636~~000.3400 0G6B 0Mix Alt-A Jmb 0500308412 Aug-2005 01-Feb-2005 MA 80.00 0437,600.00 ~~Grp~~G6B 6BMix Alt-A Jmb 0500310231 Aug-2005 01-Nov-2004 NY 89.98 49,400.00 G6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb 650500310237 25Aug-2005 01-Nov-2004 NY 89.98 49,~~464~~400.00 G6B Mix Alt-A Jmb 0500310239 Aug-2005 01-Nov-2004 NY 89.98 49,~~618~~400.00 25G6B Mix Alt-A Jmb 0500311692 Nov-2005 01-Feb-2005 TX 80.00 304,~~099,986~~000.1200 0G6B 0Mix Alt-A Jmb 0500367499 Nov-2005 01-Apr-2005 GA 80.00 0599,200.00 ~~Total~~G6B ~~134~~Mix 45Alt-A Jmb 0500371039 Nov-2005 01-Apr-2005 FL 70.00 326,~~046,386~~453.00 44G6B Mix Alt-A Jmb 0500374665 Nov-2005 01-May-2005 CA 70.00 196,~~340,463~~000.4300 0G6B 0Mix Alt-A Jmb 0700028803 Dec-2005 01-Feb-2005 FL 80.00 083,890.00

~~Prepayment~~Foreclosure Loan Detail - ~~Prepayments~~All Mortgage Loans in Foreclosure during Current Period (continued) ~~Summary~~Current ~~Substitution~~Paid ~~Loans~~Current ~~Liquidated~~Approximate ~~Loans~~Loan ~~Curtailments~~Principal ~~Original~~To ~~Current~~Months ~~Original~~Loan ~~Current~~Delinquent ~~Principal~~Group ~~Principal~~Number ~~Principal~~Balance ~~Principal~~Date ~~Curtailment~~Delinquent ~~Group~~Rate ~~Count~~Interest ~~Balance~~G4 ~~Balance~~3/1 ~~Count~~Cnf ~~Balance~~A ~~Balance~~0402057281 ~~Amount~~224,652.02 ~~Grp~~01-Mar-2005 17 ~~Jumbo~~5.125% 8,003.25 G4 3/~~1ARM~~1 0Cnf 0A 0402073686 158,099.0099 001-Jun-2005 4 5.00500% 04,051.26 0G4 3/1 Cnf A 0402215844 161,500.00 001-Feb-2005 8 5.00250% 46,~~203~~560.9590 ~~Grp~~G6A 2Mix ~~Jumbo~~Alt-A Cnf 0402057262 104,990.92 01-May-2005 5~~/1ARM~~ 06.250% 03,663.0075 0G6A Mix Alt-A Cnf 0402160666 219,200.00 001-Jun-2005 04 6.00375% 06,712.0098 17G6A Mix Alt-A Cnf 0500283757 331,~~121~~514.8268 ~~Grp~~01-Jun-2005 4 6.625% 10,542.78 G6A Mix Alt-A Cnf 0500298083 304,566.85 01-Jul-2005 3 6.875% 8,353.30 G6A Mix Alt-A Cnf 0500307096 115,827.28 01-Mar-2005 7~~/1ARM~~ 07.500% 06,278.0088 0G6A Mix Alt-A Cnf 0700025240 188,457.0073 001-Mar-2005 07 6.00500% 08,801.0018 7G6B Mix Alt-A Jmb 0402057334 543,~~428~~842.6058 ~~Grp~~01-May-2005 5 6.875% 21,017.24 G6B Mix Alt-A Jmb 0402057439 116,930.50 01-May-2005 5 6.625% 4,336.23 ~~Cnfm~~G6B ~~3/1ARM~~Mix 0Alt-A 0Jmb 0402057472 188,849.0059 001-May-2005 5 6.00250% 06,609.75 0G6B Mix Alt-A Jmb 0402160678 133,595.0091 001-Jun-2005 4 6.875% 4,415.56 G6B Mix Alt-A Jmb 0402215876 487,485.00 01-Jun-2005 4 6.500% 13,~~748~~202.3173 ~~Grp~~G6B 5Mix ~~Cnfm~~Alt-A Jmb 0500285546 999,221.13 01-May-2005 5~~/1ARM~~ 05.625% 030,393.00 0G6B Mix Alt-A Jmb 0500299795 314,274.0052 001-Jul-2005 03 7.00125% 09,002.0071 ~~266~~G6B Mix Alt-A Jmb 0500305953 115,~~075~~827.8928 ~~Grp~~01-Mar-2005 6A7 7.500% 6,278.88 G6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb 00500308412 0437,213.0092 001-Feb-2005 8 6.00625% 023,132.80 0G6B Mix Alt-A Jmb 0500310231 49,232.0083 001-Mar-2005 7 8.00250% 62,~~592~~946.4802 ~~Grp~~G6B 6BMix Alt-A Jmb 0500310237 49,232.83 01-Mar-2005 7 8.250% 2,946.02 G6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb 00500310239 049,232.0083 001-Mar-2005 7 8.00250% 02,946.02 0G6B Mix Alt-A Jmb 0500311692 302,708.0031 001-Jun-2005 4 6.00875% ~~101~~10,~~207~~005.4629 ~~Total~~G6B 0Mix 0Alt-A Jmb 0500367499 599,200.00 001-Mar-2005 7 6.00375% 021,408.94 0G6B Mix Alt-A Jmb 0500371039 325,562.0083 001-Jun-2005 4 6.500% 10,150.23 G6B Mix Alt-A Jmb 0500374665 196,000.00 ~~416~~01-Jun-2005 4 4.875% 4,~~378~~532.5152 G6B Mix Alt-A Jmb 0700028803 83,471.37 01-Jul-2005 3 7.000% 2,343.59

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 Grp 1 Jumbo 3/1ARM 0401994531 UT 80.00 01-Nov-2004 448,000.00 447,971.88 Grp 1 Jumbo 3/1ARM 0402075957 CA 80.00 01-Dec-2004 448,000.00 447,899.22 Grp 1 Jumbo 3/1ARM 0402090264 CA 80.00 01-Dec-2004 392,000.00 392,000.00 Grp 1 Jumbo 3/1ARM 0402095259 CA 75.00 01-Dec-2004 392,000.00 386,370.34 Grp 1 Jumbo 3/1ARM 0402216034 CA 80.00 01-Dec-2004 524,000.00 523,882.65 Grp 1 Jumbo 3/1ARM 0402216045 CA 78.89 01-Dec-2004 426,000.00 426,000.00 Grp 2 Jumbo 5/1ARM 0402075921 CA 80.00 01-Nov-2004 912,000.00 912,000.00 Grp 2 Jumbo 5/1ARM 0402088016 AL 85.00 01-Dec-2004 378,250.00 373,512.04 Grp 2 Jumbo 5/1ARM 0402267714 CA 80.00 01-Jan-2005 488,000.00 487,879.26 Grp 2 Jumbo 5/1ARM 0402490274 CA 80.00 01-Jul-2004 568,000.00 557,922.15 Grp 2 Jumbo 5/1ARM 0402490275 CA 63.41 01-Sep-2004 650,000.00 640,492.30 Grp 2 Jumbo 5/1ARM 0500292399 CA 80.00 01-Jan-2005 500,000.00 500,000.00 Grp 3 7/1ARM 0401837804 CA 67.34 01-Oct-2004 468,000.00 468,000.00 Grp 3 7/1ARM 0402075955 CA 72.91 01-Nov-2004 401,000.00 401,000.00 Grp 3 7/1ARM 0402095280 AZ 80.00 01-Dec-2004 452,000.00 452,000.00 Grp 3 7/1ARM 0402161759 WA 80.00 01-Nov-2004 414,400.00 414,400.00 Grp 3 7/1ARM 0402171030 FL 94.12 01-Dec-2004 400,000.00 395,830.20 Grp 3 7/1ARM 0500270343 NC 79.99 01-Nov-2004 137,900.00 137,319.18 Grp 4 Cnfm 3/1ARM 0401994484 DC 80.00 01-Nov-2004 190,400.00 190,165.78 Grp 4 Cnfm 3/1ARM 0401994541 GA 88.38 01-Nov-2004 87,500.00 87,500.00 Grp 4 Cnfm 3/1ARM 0402160653 NV 61.13 01-Dec-2004 162,000.00 161,937.37 Grp 4 Cnfm 3/1ARM 0402215765 HI 90.00 01-Nov-2004 427,500.00 168,943.87 Grp 4 Cnfm 3/1ARM 0402215780 CA 75.00 01-Dec-2004 108,750.00 108,749.99 Grp 4 Cnfm 3/1ARM 0402266460 UT 90.00 01-Jan-2005 288,000.00 284,974.28 Grp 4 Cnfm 3/1ARM 0402282004 MN 80.00 01-Jan-2005 135,920.00 135,920.00 Grp 4 Cnfm 3/1ARM 0500292407 CA 79.99 01-Jan-2005 257,600.00 257,600.00 Grp 4 Cnfm 3/1ARM 0500303071 MN 65.00 01-Feb-2005 123,825.00 122,748.42 Grp 5 Cnfm 5/1ARM 0402037338 UT 80.00 01-Dec-2004 163,200.00 162,818.32 Grp 5 Cnfm 5/1ARM 0402075796 KS 71.04 01-Dec-2004 130,000.00 129,703.06 Grp 5 Cnfm 5/1ARM 0402075856 FL 80.00 01-Dec-2004 112,000.00 112,000.00 Grp 5 Cnfm 5/1ARM 0402100411 AZ 90.00 01-Nov-2004 249,500.00 249,497.91 Grp 5 Cnfm 5/1ARM 0402144536 CA 80.00 01-Nov-2004 336,000.00 336,000.00 Grp 5 Cnfm 5/1ARM 0402215697 AZ 72.00 01-Nov-2004 180,000.00 177,782.31 Grp 5 Cnfm 5/1ARM 0402215801 AZ 80.00 01-Dec-2004 112,400.00 112,399.99 Grp 5 Cnfm 5/1ARM 0402215892 NC 79.84 01-Dec-2004 196,400.00 193,827.59 Grp 5 Cnfm 5/1ARM 0402215907 AZ 80.00 01-Dec-2004 109,200.00 109,200.00 Grp 5 Cnfm 5/1ARM 0402215944 AZ 92.92 01-Dec-2004 223,000.00 223,000.00 Grp 5 Cnfm 5/1ARM 0402215965 NV 80.00 01-Dec-2004 308,000.00 307,675.63 Grp 5 Cnfm 5/1ARM 0402216044 AZ 80.00 01-Dec-2004 270,400.00 270,397.67 Grp 5 Cnfm 5/1ARM 0402221264 FL 80.00 01-Sep-2004 131,200.00 129,316.85 Grp 5 Cnfm 5/1ARM 0402221293 FL 80.00 01-Dec-2004 147,200.00 146,281.09 Grp 5 Cnfm 5/1ARM 0402266448 CA 68.29 01-Jan-2005 280,000.00 280,000.00 Grp 5 Cnfm 5/1ARM 0402267701 CA 80.00 01-Jan-2005 248,000.00 248,000.00 Grp 5 Cnfm 5/1ARM 0402272364 CA 84.38 01-Jan-2005 267,500.00 267,500.00 Grp 5 Cnfm 5/1ARM 0500286504 CA 78.16 01-Feb-2005 234,500.00 234,499.99 Grp 5 Cnfm 5/1ARM 0500296249 MN 75.00 01-Feb-2005 218,250.00 216,262.56 Grp 5 Cnfm 5/1ARM 0500297528 NV 80.00 01-Jan-2005 248,000.00 247,504.99 Grp 5 Cnfm 5/1ARM 0500301827 CA 64.86 01-Feb-2005 240,000.00 238,008.60 Grp 5 Cnfm 5/1ARM 0500311788 AZ 80.00 01-Feb-2005 207,200.00 207,105.05 Grp 6A Mix Hyb ARM 0401797204 SC 79.29 01-Feb-2002 337,000.00 320,176.24 Grp 6A Mix Hyb ARM 0402057349 TN 80.00 01-Dec-2004 129,913.00 128,526.28 Grp 6A Mix Hyb ARM 0402100376 FL 80.00 01-Nov-2004 136,800.00 136,800.00 Grp 6A Mix Hyb ARM 0402100387 OH 80.00 01-Nov-2004 215,920.00 213,167.62 Grp 6A Mix Hyb ARM 0402100389 OH 79.00 01-Dec-2004 150,000.00 148,082.26 Grp 6A Mix Hyb ARM 0402144578 NV 90.00 01-Dec-2004 227,700.00 227,700.00 Grp 6A Mix Hyb ARM 0402160645 CA 80.00 01-Dec-2004 204,000.00 203,935.14 Grp 6A Mix Hyb ARM 0402160706 NV 80.00 01-Nov-2004 216,000.00 216,000.00 Grp 6A Mix Hyb ARM 0402170928 MD 78.58 01-Oct-2004 210,600.00 206,727.43 Grp 6A Mix Hyb ARM 0402215702 CO 79.99 01-Dec-2004 323,650.00 323,649.98 Grp 6A Mix Hyb ARM 0402265875 AZ 90.00 01-Jan-2005 152,100.00 150,784.52 Grp 6A Mix Hyb ARM 0402272381 CA 80.00 01-Jan-2005 287,920.00 287,918.78 Grp 6A Mix Hyb ARM 0402422873 CA 80.00 01-Feb-2005 460,000.00 459,981.09 Grp 6A Mix Hyb ARM 0500273601 NJ 80.00 01-Dec-2004 332,000.00 328,924.42 Grp 6A Mix Hyb ARM 0500278189 MA 90.00 01-Dec-2004 315,000.00 312,218.26 Grp 6A Mix Hyb ARM 0500282637 AZ 94.98 01-Jan-2005 176,650.00 175,379.42 Grp 6A Mix Hyb ARM 0500291032 MA 80.00 01-Feb-2005 280,800.00 279,010.11 Grp 6A Mix Hyb ARM 0500292411 AZ 80.00 01-Feb-2005 230,400.00 228,701.83 Grp 6A Mix Hyb ARM 0500296846 CA 70.00 01-Feb-2005 229,600.00 229,600.00 Grp 6A Mix Hyb ARM 0500298674 MD 80.00 01-Jan-2005 172,720.00 172,720.00 Grp 6B Mix Hyb ARM 0401797157 CA 56.11 01-Jan-2002 533,000.00 506,298.00 Grp 6B Mix Hyb ARM 0401797173 CA 62.22 01-Jan-2002 420,000.00 413,461.30 Grp 6B Mix Hyb ARM 0401797184 CA 70.80 01-Feb-2002 485,000.00 461,811.23 Grp 6B Mix Hyb ARM 0401797205 CA 67.88 01-Feb-2002 353,000.00 328,755.65 Grp 6B Mix Hyb ARM 0401797214 CA 63.80 01-Feb-2002 520,000.00 495,138.51 Grp 6B Mix Hyb ARM 0401797235 CT 31.25 01-Mar-2002 500,000.00 476,699.03 Grp 6B Mix Hyb ARM 0401875249 AL 74.99 01-Sep-2004 217,500.00 167,391.08 Grp 6B Mix Hyb ARM 0401901976 CA 70.00 01-Jan-2002 1,190,000.00 1,183,960.30 Grp 6B Mix Hyb ARM 0401927749 CA 80.00 01-Oct-2004 494,400.00 488,501.41 Grp 6B Mix Hyb ARM 0401927767 CA 80.00 01-Nov-2004 321,600.00 321,600.00 Grp 6B Mix Hyb ARM 0401994495 MD 80.00 01-Nov-2004 424,000.00 424,000.00 Grp 6B Mix Hyb ARM 0401994806 CA 75.00 01-Dec-2004 320,250.00 320,250.00 Grp 6B Mix Hyb ARM 0402057279 GA 80.00 01-Dec-2004 84,000.00 84,000.00 Grp 6B Mix Hyb ARM 0402114282 CA 54.55 01-Dec-2004 420,000.00 419,999.00 Grp 6B Mix Hyb ARM 0402160648 NV 75.37 01-Dec-2004 309,000.00 305,702.81 Grp 6B Mix Hyb ARM 0402160651 MI 77.71 01-Jan-2005 108,800.00 107,839.61 Grp 6B Mix Hyb ARM 0402160697 VA 79.45 01-Jan-2005 116,000.00 115,753.19 Grp 6B Mix Hyb ARM 0402179013 CA 70.00 01-Jan-2005 441,000.00 440,999.59 Grp 6B Mix Hyb ARM 0402179015 CA 75.00 01-Dec-2004 498,750.00 498,750.00 Grp 6B Mix Hyb ARM 0402285153 CA 80.00 01-Jan-2005 627,106.00 627,106.00 Grp 6B Mix Hyb ARM 0402285166 CA 67.41 01-Jan-2005 910,000.00 910,000.00 Grp 6B Mix Hyb ARM 0402285176 CA 80.00 01-Jan-2005 500,000.00 499,277.63 Grp 6B Mix Hyb ARM 0402355449 AZ 76.28 01-Jan-2005 328,000.00 328,000.00 Grp 6B Mix Hyb ARM 0402355452 OH 59.98 01-Jan-2005 323,900.00 323,900.00 Grp 6B Mix Hyb ARM 0402355466 CO 70.00 01-Dec-2004 122,850.00 340.03 Grp 6B Mix Hyb ARM 0402355494 AZ 80.00 01-Dec-2004 111,200.00 111,159.47 Grp 6B Mix Hyb ARM 0402355532 CA 80.00 01-Jan-2005 1,056,000.00 1,056,000.00 Grp 6B Mix Hyb ARM 0402390379 CA 75.00 01-Feb-2005 1,368,750.00 1,356,972.95 Grp 6B Mix Hyb ARM 0402390384 CA 74.17 01-Feb-2005 764,000.00 764,000.00 Grp 6B Mix Hyb ARM 0402407716 AZ 66.88 01-Feb-2005 588,500.00 588,500.00 Grp 6B Mix Hyb ARM 0402407719 CA 75.00 01-Feb-2005 378,750.00 378,750.00 Grp 6B Mix Hyb ARM 0402407725 CA 70.69 01-Feb-2005 369,000.00 369,000.00 Grp 6B Mix Hyb ARM 0402407727 CA 15.00 01-Feb-2005 600,000.00 600,000.00 Grp 6B Mix Hyb ARM 0402490267 CA 80.00 01-Mar-2004 620,000.00 605,508.88 Grp 6B Mix Hyb ARM 0402764464 CA 75.00 01-Apr-2005 1,162,500.00 1,162,500.00 Grp 6B Mix Hyb ARM 0402764473 CA 64.79 01-Apr-2005 406,250.00 406,250.00 Grp 6B Mix Hyb ARM 0402799352 WA 75.00 01-Apr-2005 145,500.00 145,500.00 Grp 6B Mix Hyb ARM 0500270022 CO 73.51 01-Nov-2004 408,000.00 407,964.23 Grp 6B Mix Hyb ARM 0500272943 CA 72.19 01-Dec-2004 496,000.00 496,000.00 Grp 6B Mix Hyb ARM 0500273998 AZ 80.00 01-Dec-2004 216,000.00 215,749.48 Grp 6B Mix Hyb ARM 0500277669 CO 78.60 01-Dec-2004 448,000.00 448,000.00 Grp 6B Mix Hyb ARM 0500279413 AZ 79.99 01-Dec-2004 227,000.00 223,363.71 Grp 6B Mix Hyb ARM 0500280094 KY 76.49 01-Dec-2004 231,000.00 231,000.00 Grp 6B Mix Hyb ARM 0500283271 NV 74.90 01-Dec-2004 299,250.00 296,273.34 Grp 6B Mix Hyb ARM 0500285510 AZ 80.00 01-Jan-2005 132,000.00 131,095.99 Grp 6B Mix Hyb ARM 0500285852 NY 80.00 01-Feb-2005 468,000.00 465,027.84 Grp 6B Mix Hyb ARM 0500289873 MA 99.62 01-Jan-2005 259,000.00 257,226.14 Grp 6B Mix Hyb ARM 0500289926 NJ 80.00 01-Jan-2005 236,000.00 234,037.75 Grp 6B Mix Hyb ARM 0500290331 WI 90.00 01-Jan-2005 78,300.00 77,763.80 Grp 6B Mix Hyb ARM 0500292337 AZ 95.00 01-Feb-2005 176,812.00 175,738.95 Grp 6B Mix Hyb ARM 0500292549 AZ 80.00 01-Jan-2005 202,400.00 202,110.02 Grp 6B Mix Hyb ARM 0500292749 AZ 65.47 01-Feb-2005 227,500.00 226,423.81 Grp 6B Mix Hyb ARM 0500295305 MD 80.00 01-Feb-2005 454,000.00 453,673.42 Grp 6B Mix Hyb ARM 0500298114 GA 78.85 01-Feb-2005 179,000.00 179,000.00 Grp 6B Mix Hyb ARM 0500300866 CT 80.00 01-Feb-2005 104,000.00 103,251.24 Grp 6B Mix Hyb ARM 0500301283 NV 79.99 01-Feb-2005 353,550.00 351,507.99 Grp 6B Mix Hyb ARM 0500303547 AZ 80.00 01-Feb-2005 164,000.00 161,657.83 Grp 6B Mix Hyb ARM 0500310450 CO 74.17 01-Feb-2005 267,000.00 267,000.00 Grp 6B Mix Hyb ARM 0500311395 AZ 79.99 01-Feb-2005 179,800.00 178,308.15 Grp 6B Mix Hyb ARM 0500314712 CA 80.00 01-Apr-2005 308,000.00 308,000.00 Grp 6B Mix Hyb ARM 0500375813 VA 80.00 01-Apr-2005 369,600.00 367,271.97 Grp 6B Mix Hyb ARM 0500404013 CA 57.07 01-May-2005 185,500.00 184,589.26 Grp 6B Mix Hyb ARM 0700015181 NC 72.06 01-Dec-2004 227,000.00 227,000.00 Grp 6B Mix Hyb ARM 0700020038 NC 74.47 01-Jan-2005 315,000.00 314,935.21 Grp 6B Mix Hyb ARM 0700027823 FL 90.00 01-Feb-2005 114,300.00 113,606.35

~~Prepayment~~Bankruptcy ~~Loan~~ Detail - ~~Prepayments~~All ~~during~~Mortgage ~~Current~~Loans ~~Period~~in ~~(continued)~~Bankruptcy during Current ~~Loan~~Period ~~PIF Months Loan Original~~ Group ~~Number Type Delinquent Rate Term Seasoning Grp 1 Jumbo 3/1ARM 0401994531~~ Loan ~~Paid~~Month ~~in Full 0 5.500% 360 10 Grp 1 Jumbo 3/1ARM 0402075957~~ Loan ~~Paid~~First inState ~~Full~~LTV ~~(1)~~at ~~5.375%~~Original ~~360~~Number 9Entered ~~Grp~~Payment 1Origination ~~Jumbo~~Principal ~~3/1ARM~~Bankruptcy ~~0402090264~~Date ~~Loan~~Balance ~~Paid~~G4 ~~in Full 0 4.500% 360 9 Grp 1 Jumbo~~ 3/~~1ARM 0402095259 Loan Paid in Full 0 4.375% 360 9 Grp~~ 1 ~~Jumbo~~Cnf ~~3/1ARM~~A ~~0402216034~~0402057396 ~~Loan~~Aug-2005 ~~Paid~~01-Nov-2004 inSC ~~Full 0 5~~80.~~375%~~00 ~~360 9 Grp 1 Jumbo 3/1ARM 0402216045 Loan Paid in Full 0 5.250% 360 9 Grp 2 Jumbo 5/1ARM 0402075921 Loan Paid in Full 0 5.~~98,000~~% 360 10 Grp 2 Jumbo 5/1ARM 0402088016 Loan Paid in Full 0 4~~.~~875%~~00 ~~360~~G4 9 Grp 2 Jumbo 5/1ARM 0402267714 Loan Paid in Full 0 4.750% 360 8 Grp 2 Jumbo 5/1ARM 0402490274 Loan Paid in Full 0 5.250% 360 14 Grp 2 Jumbo 5/1ARM 0402490275 Loan Paid in Full 0 5.500% 360 12 Grp 2 Jumbo 5/1ARM 0500292399 Loan Paid in Full 0 6.000% 360 8 Grp 3 7/~~1ARM 0401837804 Loan Paid in Full (~~1) ~~5.625%~~Cnf ~~360~~A 110402057432 ~~Grp~~Oct-2005 301-Dec-2004 ~~7/1ARM~~OH ~~0402075955 Loan Paid in Full 0 5~~80.~~875%~~00 ~~360 10 Grp 3 7/1ARM 0402095280 Loan Paid in Full 0 5~~154,400.~~750%~~00 ~~360~~G4 ~~9 Grp~~ 3 7/~~1ARM 0402161759 Loan Paid in Full (~~1) ~~5.125%~~Cnf ~~360~~A 100402057463 ~~Grp~~Nov-2005 301-Dec-2004 ~~7/1ARM~~OH ~~0402171030 Loan Paid in Full 0 5~~79.~~875%~~99 360 9 Grp 3 7/1ARM 0500270343 Loan Paid in Full 0 5.875% 360 10 Grp 4 Cnfm 3/1ARM 0401994484 Loan Paid in Full 0 5.625% 360 10 Grp 4 Cnfm 3/1ARM 0401994541 Loan Paid in Full 0 5.500% 360 10 Grp 4 Cnfm 3/1ARM 0402160653 Loan Paid in Full 0 5.375% 360 9 Grp 4 Cnfm 3/1ARM 0402215765 Loan Paid in Full (1) 4.145,750~~% 360 10 Grp 4 Cnfm 3/1ARM 0402215780 Loan Paid in Full 0 4~~.~~500%~~00 ~~360~~G5 ~~9 Grp 4 Cnfm 3/1ARM 0402266460 Loan Paid in Full 0~~ 5~~.250% 360 8 Grp 4 Cnfm 3~~/1ARM 0402282004 Loan Paid in Full 0 5.400% 360 8 Grp 4 Cnfm 3/1ARM 0500292407 Loan Paid in Full 0 5.250% 360 8 Grp 4 Cnfm 3/1ARM 0500303071 Loan Paid in Full 0 5.625% 360 7 Grp 5 Cnfm 5/1ARM 0402037338 Loan Paid in Full 0 5.375% 360 9 Grp 5 Cnfm 5/1ARM 0402075796 Loan Paid in Full 0 5.500% 360 9 Grp 5 Cnfm 5/1ARM 0402075856 Loan Paid in Full 0 5.750% 360 9 Grp 5 Cnfm 5/1ARM 0402100411 Loan Paid in Full 0 6.120% 360 10 Grp 5 Cnfm 5/1ARM 0402144536 Loan Paid in Full 0 5.875% 360 10 Grp 5 Cnfm 5/1ARM 0402215697 Loan Paid in Full 0 5.500% 360 10 Grp 5 Cnfm 5/1ARM 0402215801 Loan Paid in Full (1) ~~5.125%~~Cnf ~~360~~A 90402057269 ~~Grp~~Dec-2005 501-Dec-2004 ~~Cnfm~~GA ~~5/1ARM 0402215892 Loan Paid in Full (1) 4~~80.~~625%~~00 ~~360 9 Grp 5 Cnfm 5/1ARM 0402215907 Loan Paid in Full 0 5~~145,600.~~250%~~00 ~~360~~G5 ~~9 Grp~~ 5 ~~Cnfm 5~~/~~1ARM 0402215944 Loan Paid in Full 0 5.125% 360 9 Grp 5 Cnfm 5/1ARM 0402215965 Loan Paid in Full 0 5.375% 360 9 Grp 5 Cnfm 5/1ARM 0402216044 Loan Paid in Full (~~1) ~~5.250%~~Cnf ~~360~~A 90402057283 ~~Grp~~Aug-2005 501-Nov-2004 ~~Cnfm~~GA ~~5/1ARM 0402221264 Loan Paid in Full (1) 6~~79.~~250%~~90 ~~360 12 Grp 5 Cnfm 5/1ARM 0402221293 Loan Paid in Full (1) 5.~~79,500~~% 360 9 Grp 5 Cnfm 5/1ARM 0402266448 Loan Paid in Full 0 5~~.~~125%~~00 ~~360~~G5 ~~8 Grp~~ 5 ~~Cnfm 5~~/~~1ARM~~1 ~~0402267701~~Cnf ~~Loan~~A ~~Paid~~0402057347 inAug-2005 ~~Full~~01-Dec-2004 0TN 479.~~625%~~82 ~~360 8 Grp 5 Cnfm 5/1ARM 0402272364 Loan Paid in Full 0 5.625% 360 8 Grp 5 Cnfm 5/1ARM 0500286504 Loan Paid in Full 0 5.~~132,500~~% 360 7 Grp 5 Cnfm 5/1ARM 0500296249 Loan Paid in Full 0 5~~.~~375%~~00 ~~360~~G5 ~~7 Grp~~ 5 ~~Cnfm 5~~/~~1ARM 0500297528 Loan Paid in Full (~~1) ~~6.000%~~Cnf ~~360~~A 80402100395 ~~Grp~~Aug-2005 501-Nov-2004 ~~Cnfm~~CO ~~5/1ARM 0500301827 Loan Paid in Full 0 5~~80.~~875%~~00 ~~360 7 Grp 5 Cnfm 5/1ARM 0500311788 Loan Paid in Full 0 5~~175,200.~~500%~~00 ~~360~~G5 ~~7 Grp 6A Mix Hyb ARM 0401797204 Loan Paid in Full 0~~ 5~~.875% 360 43 Grp 6A Mix Hyb ARM 0402057349 Loan Paid in Full (~~/1) ~~5.750%~~Cnf ~~360~~A 90402215898 ~~Grp~~Nov-2005 6A01-Dec-2004 ~~Mix~~MN ~~Hyb ARM 0402100376 Loan Paid in Full 0 6~~79.~~000%~~99 ~~240 10 Grp 6A Mix Hyb ARM 0402100387 Loan Paid in Full 0 5~~122,300.~~875%~~00 ~~360 10 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0402100389~~0402057309 ~~Loan~~Nov-2005 ~~Paid~~01-Nov-2004 inCO ~~Full 0 5~~70.~~375%~~38 ~~360 9 Grp 6A Mix Hyb ARM 0402144578 Loan Paid in Full 0 5~~112,600.~~875%~~00 ~~360 9 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0402160645~~0402057312 ~~Loan~~Jun-2005 ~~Paid~~01-Nov-2004 inCO ~~Full 0 6~~80.~~125%~~00 ~~360 9 Grp 6A Mix Hyb ARM 0402160706 Loan Paid in Full 0 7~~324,000.~~340%~~00 ~~360 10 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0402170928~~0402057424 ~~Loan~~Aug-2005 ~~Paid~~01-Dec-2004 inNC ~~Full 0 3~~80.~~750%~~00 ~~360 11 Grp 6A Mix Hyb ARM 0402215702 Loan Paid in Full 0 5~~152,000.~~250%~~00 ~~360 9 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0402265875~~0402057433 ~~Loan~~Nov-2005 ~~Paid~~01-Dec-2004 inIN ~~Full 0 6~~80.~~500%~~00 ~~360 8 Grp 6A Mix Hyb ARM 0402272381 Loan Paid in Full 0 6~~108,800.~~625%~~00 ~~360 8 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0402422873~~0402057446 ~~Loan~~Nov-2005 ~~Paid~~01-Nov-2004 inOH ~~Full 0 6~~79.~~875%~~99 ~~360 7 Grp 6A Mix Hyb ARM 0500273601 Loan Paid in Full 0 6~~113,700.~~500%~~00 ~~360 9 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0500278189~~0402057459 ~~Loan~~Nov-2005 ~~Paid~~01-Dec-2004 inOH ~~Full 0 6~~80.~~750%~~00 ~~360 9 Grp 6A Mix Hyb ARM 0500282637 Loan Paid in Full 0 7~~224,000.~~250%~~00 ~~360 8 Grp~~ 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf ~~0500291032~~0500297062 ~~Loan~~May-2005 ~~Paid~~01-Jan-2005 inCA ~~Full 0 7~~80.~~250%~~00 360 7 Grp 6A Mix Hyb ARM 0500292411 Loan Paid in Full 0 6.500% 360 7 Grp 6A Mix Hyb ARM 0500296846 Loan Paid in Full 0 5.750% 360 7 Grp 6A Mix Hyb ARM 0500298674 Loan Paid in Full 0 7.250% 360 8 Grp 6B Mix Hyb ARM 0401797157 Loan Paid in Full 0 6.340,000~~% 360 44 Grp 6B Mix Hyb ARM 0401797173 Loan Paid in Full 0 6~~.~~000%~~00 ~~360 44 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0401797184~~0401901983 ~~Loan~~Jul-2005 ~~Paid~~01-Jan-2002 inCO ~~Full 0 6~~70.~~125%~~51 360 43 Grp 6B Mix Hyb ARM 0401797205 Loan Paid in Full 0 6.000% 360 43 Grp 6B Mix Hyb ARM 0401797214 Loan Paid in Full 0 6.250% 360 43 Grp 6B Mix Hyb ARM 0401797235 Loan Paid in Full (1) 6.125% 360 42 Grp 6B Mix Hyb ARM 0401875249 Loan Paid in Full 0 5.250% 360 12 Grp 6B Mix Hyb ARM 0401901976 Loan Paid in Full 0 6.000% 360 44 Grp 6B Mix Hyb ARM 0401927749 Loan Paid in Full 0 6.412,500~~% 360 11 Grp 6B Mix Hyb ARM 0401927767 Loan Paid in Full (1) 6~~.~~625%~~00 ~~360 10 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0401994495~~0401998067 ~~Loan~~Nov-2005 ~~Paid~~01-Dec-2004 inGA ~~Full 0 6~~90.~~375%~~00 360 10 Grp 6B Mix Hyb ARM 0401994806 Loan Paid in Full 0 6.875% 360 9 Grp 6B Mix Hyb ARM 0402057279 Loan Paid in Full 0 7.500% 360 9 Grp 6B Mix Hyb ARM 0402114282 Loan Paid in Full 0 5.125% 360 9 Grp 6B Mix Hyb ARM 0402160648 Loan Paid in Full 0 5.875% 360 9 Grp 6B Mix Hyb ARM 0402160651 Loan Paid in Full 0 6.375% 360 8 Grp 6B Mix Hyb ARM 0402160697 Loan Paid in Full 0 6.125% 360 8 Grp 6B Mix Hyb ARM 0402179013 Loan Paid in Full (1) 5.875% 360 8 Grp 6B Mix Hyb ARM 0402179015 Loan Paid in Full 0 5.500% 360 9 Grp 6B Mix Hyb ARM 0402285153 Loan Paid in Full 0 5.625% 360 8 Grp 6B Mix Hyb ARM 0402285166 Loan Paid in Full 0 5.125% 360 8 Grp 6B Mix Hyb ARM 0402285176 Loan Paid in Full 0 5.750% 360 8 Grp 6B Mix Hyb ARM 0402355449 Loan Paid in Full 0 5.375% 360 8 Grp 6B Mix Hyb ARM 0402355452 Loan Paid in Full 0 5.375% 360 8 Grp 6B Mix Hyb ARM 0402355466 Loan Paid in Full (1) 6.306,000~~% 360 9 Grp 6B Mix Hyb ARM 0402355494 Loan Paid in Full 0 5~~.~~625%~~00 ~~360 9 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0402355532~~0402057338 ~~Loan~~Nov-2005 ~~Paid~~01-Dec-2004 inKY ~~Full (1) 5~~80.~~625%~~00 ~~360 8 Grp 6B Mix Hyb ARM 0402390379 Loan Paid in Full 0 6~~97,600.~~250%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0402390384~~0402057346 ~~Loan~~May-2005 ~~Paid~~01-Dec-2004 inTN ~~Full 0 5~~80.~~500%~~00 ~~360 7 Grp 6B Mix Hyb ARM 0402407716 Loan Paid in Full 0 5~~118,400.~~375%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0402407719~~0402057428 ~~Loan~~May-2005 ~~Paid~~01-Nov-2004 inTN ~~Full (1) 5~~95.~~375%~~00 ~~360 7 Grp 6B Mix Hyb ARM 0402407725 Loan Paid in Full 0 5~~65,550.~~375%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0402407727~~0402057482 ~~Loan~~May-2005 ~~Paid~~01-Dec-2004 inGA ~~Full (1) 5~~80.~~250%~~00 ~~360 7 Grp 6B Mix Hyb ARM 0402490267 Loan Paid in Full 0 5~~184,400.~~125%~~00 ~~360 18 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0402764464~~0402160622 ~~Loan~~Nov-2005 ~~Paid~~01-Dec-2004 inMI ~~Full 0 5~~80.~~875%~~00 360 5 Grp 6B Mix Hyb ARM 0402764473 Loan Paid in Full 0 4.875% 360 5 Grp 6B Mix Hyb ARM 0402799352 Loan Paid in Full 0 6.125% 360 5 Grp 6B Mix Hyb ARM 0500270022 Loan Paid in Full 0 5.500% 360 10 Grp 6B Mix Hyb ARM 0500272943 Loan Paid in Full 0 5.500% 360 9 Grp 6B Mix Hyb ARM 0500273998 Loan Paid in Full (1) 5.625% 360 9 Grp 6B Mix Hyb ARM 0500277669 Loan Paid in Full 0 5.125% 360 9 Grp 6B Mix Hyb ARM 0500279413 Loan Paid in Full 0 5.500% 360 9 Grp 6B Mix Hyb ARM 0500280094 Loan Paid in Full (1) 5.96,000~~% 360 9 Grp 6B Mix Hyb ARM 0500283271 Loan Paid in Full 0 6~~.~~125%~~00 ~~360 9 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500285510~~0500302319 ~~Loan~~Aug-2005 ~~Paid~~01-Feb-2005 inGA ~~Full 0 7~~63.~~500%~~88 ~~360 8 Grp 6B Mix Hyb ARM 0500285852 Loan Paid in Full 0 7~~74,100.~~375%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500289873~~0500359023 ~~Loan~~Jul-2005 ~~Paid~~01-Apr-2005 inCO ~~Full (1) 7~~80.~~500%~~00 360 8 Grp 6B Mix Hyb ARM 0500289926 Loan Paid in Full 0 6.500% 360 8 Grp 6B Mix Hyb ARM 0500290331 Loan Paid in Full 0 7.500% 360 8 Grp 6B Mix Hyb ARM 0500292337 Loan Paid in Full 0 7.500% 360 7 Grp 6B Mix Hyb ARM 0500292549 Loan Paid in Full 0 7.250~~% 360 8 Grp 6B Mix Hyb ARM 0500292749 Loan Paid in Full (1) 5~~,400.~~125%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500295305~~0500374950 ~~Loan~~Dec-2005 ~~Paid~~01-Apr-2005 inOH ~~Full 0 5~~80.~~000%~~00 ~~360 7 Grp 6B Mix Hyb ARM 0500298114 Loan Paid in Full 0 5~~189,437.~~250%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500300866~~0500375499 ~~Loan~~Dec-2005 ~~Paid~~01-Apr-2005 inNV ~~Full 0 6~~80.~~875%~~00 ~~360 7 Grp 6B Mix Hyb ARM 0500301283 Loan Paid in Full 0 7~~194,400.~~750%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500303547~~0500380504 ~~Loan~~Dec-2005 ~~Paid~~01-May-2005 inNV ~~Full (1) 6~~79.~~750%~~98 ~~360 7 Grp 6B Mix Hyb ARM 0500310450 Loan Paid in Full 0 5~~199,800.~~500%~~00 ~~360 7 Grp~~ 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~0500311395~~0700021520 ~~Loan~~Nov-2005 ~~Paid~~01-Feb-2005 inNH ~~Full 0 5~~84.~~875%~~26 ~~360 7 Grp 6B Mix Hyb ARM 0500314712 Loan Paid in Full 0 6~~296,600.875% 360 5 Grp 6B Mix Hyb ARM 0500375813 Loan Paid in Full 0 5.875% 360 5 Grp 6B Mix Hyb ARM 0500404013 Loan Paid in Full 0 6.125% 360 4 Grp 6B Mix Hyb ARM 0700015181 Loan Paid in Full (1) 4.750% 360 9 Grp 6B Mix Hyb ARM 0700020038 Loan Paid in Full (1) 4.875% 360 8 Grp 6B Mix Hyb ARM 0700027823 Loan Paid in Full 0 7.500% 360 700

~~Summary~~Bankruptcy ~~SMM~~Detail ~~CPR~~- ~~PSA~~All ~~Current~~Mortgage ~~Month~~Loans ~~4.449%~~in ~~Current~~Bankruptcy ~~Month~~during ~~42.077%~~ Current ~~Month~~Period ~~2,192.730%~~(continued) 3Group ~~Month~~Loan ~~Average 4.563% 3 Month Average 42.903% 3 Month Average 2,501.509% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR:~~ Current vsPaid ~~12mo~~To Average*Months ~~PSA:~~ Current vsApproximate ~~12mo~~Number Average*Principal ~~Month~~Date ~~Current~~Delinquent ~~12mo~~Loan ~~Avg.~~Rate ~~Month~~Delinquent ~~Current~~Balance ~~12mo~~Interest ~~Avg.~~G4 ~~Oct-2004 N~~3/A1 ~~N/A~~Cnf ~~Oct-2004 N/~~A ~~N/A~~0402057396 ~~Nov-2004~~97,175.33 ~~N/A N/A Nov~~01-~~2004 N/A N/A Dec~~Apr-~~2004~~2005 ~~N/A~~6 ~~N/A~~5.125% ~~Dec-2004~~3,064.36 ~~N/A~~G4 N3/A1 ~~Jan-2005~~Cnf N/A ~~N/A~~0402057432 ~~Jan-2005~~154,400.00 ~~N/A N/A Feb~~01-~~2005 N/A N/A Feb~~Nov-2005 ~~N/A~~0 ~~N/A Mar-2005 19~~4.~~417~~875% ~~N/A Mar-2005 2~~1,~~417~~158.~~223%~~00 NG4 3/A1 ~~Apr-2005~~Cnf ~~21.623% N/~~A ~~Apr-2005~~0402057463 2145,~~189~~750.~~848%~~00 ~~N/A May~~01-~~2005 25.350% N/A May~~Oct-2005 ~~2,135.129%~~0 ~~N/A Jun-2005 26~~5.~~571~~125% ~~N/A Jun-2005~~ 1,~~998~~153.~~121%~~84 ~~N/A~~G5 ~~Jul-2005 42.781% N~~5/A1 ~~Jul-2005~~Cnf ~~2,789.733% N/~~A ~~Aug-2005~~0402057269 ~~43.851% N/A Aug-2005 2~~145,~~522~~600.~~066%~~00 ~~N/A Sep~~01-~~2005 42.077% N/A~~ Sep-2005 2,192.730% 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. Grp 1 ~~Jumbo 3/1ARM SMM CPR PSA Current Month 4~~6.375% ~~Current Month 41.541% Current Month~~ 2,~~249~~184.~~716%~~00 3G5 ~~Month Average~~ 5~~.623%~~/1 3Cnf ~~Month~~A ~~Average~~0402057283 ~~49.109% 3 Month Average 3~~79,~~010~~500.~~017%~~00 ~~12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~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 18~~5.~~929~~875% ~~N/A Mar-2005 2,781~~728.~~402%~~76 NG5 5/A1 ~~Apr-2005~~Cnf ~~21.446% N/~~A ~~Apr-2005~~0402057347 2130,~~452~~983.~~508%~~51 ~~N/A May~~01-~~2005 44.367% N/A May~~Nov-2005 ~~4,248.891%~~0 ~~N/A Jun-2005 19~~6.~~788~~375% ~~N/A Jun-2005~~ 1,~~591~~310.~~829%~~49 NG5 5/A1 ~~Jul-2005~~Cnf ~~42.833% N/~~A ~~Jul-2005~~0402100395 2172,~~956~~537.~~104%~~17 ~~N/A Aug~~01-~~2005 62.953% N/A Aug~~Nov-2005 ~~3,824.231%~~0 ~~N/A Sep-2005 41~~5.~~541~~375% ~~N/A Sep-2005 2~~1,~~249~~438.~~716%~~67 ~~N/A~~G5 *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. Grp 2 Jumbo 5/~~1ARM SMM CPR PSA Current Month 2.775% Current Month 28.655% Current Month~~ 1~~,685.040%~~ 3Cnf ~~Month~~A ~~Average~~0402215898 ~~3.138% 3 Month Average 31.638% 3 Month Average 2~~122,~~119~~143.~~289%~~33 ~~12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~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 4~~5.~~817~~500% ~~N/A Mar-2005 942~~1,043.~~341%~~30 ~~N/A~~6A ~~Apr-2005~~Mix ~~18.596% N/A Apr~~Alt-~~2005 2,614.506% N/~~A ~~May-2005~~Cnf ~~29.881%~~0402057309 ~~N/A May-2005 3~~112,~~291~~582.~~055%~~75 ~~N/A Jun~~01-Nov-2005 200 6.~~794~~500% ~~N/A Jun-2005~~ 1,~~874~~172.~~873%~~74 ~~N/A~~6A ~~Jul-2005~~Mix ~~28.017% N/A Jul~~Alt-~~2005 2,141.474% N/~~A ~~Aug-2005~~Cnf ~~38.242%~~0402057312 ~~N/A Aug-2005 2~~324,~~531~~000.~~355%~~00 ~~N/A Sep~~01-~~2005 28.655% N/A Sep~~Nov-2005 ~~1,685.040%~~0 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. Grp 3 7~~/1ARM SMM CPR PSA Current Month 3~~.~~410~~500% ~~Current Month 34.053% Current Month 1~~3,~~965~~915.~~254%~~00 36A ~~Month~~Mix ~~Average~~Alt-A ~~2.052%~~Cnf 30402057424 ~~Month Average 21.375% 3 Month Average 1~~152,~~376.875% 12 Month Average 0.~~000~~% 12 Month Average 0~~.~~000%~~00 ~~12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. 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~~6.500% ~~Jan-2005~~791.66 ~~N/A~~6A ~~N/A~~Mix ~~Feb~~Alt-~~2005 N/~~A ~~N/A~~Cnf ~~Feb-2005~~0402057433 ~~N/A N/A Mar-2005 24.133% N/A Mar-2005 4~~108,~~401~~800.~~575%~~00 ~~N/A Apr~~01-~~2005 19.938% N/A Apr~~Aug-2005 2~~,685.161%~~ ~~N/A May-2005~~ 7.~~059~~750% ~~N/A May-2005 748~~2,481.~~274%~~98 ~~N/A~~6A ~~Jun-2005~~Mix ~~3.375% N/A Jun~~Alt-~~2005 295.202% N/~~A ~~Jul-2005~~Cnf ~~21.935%~~0402057446 ~~N/A Jul-2005 1~~113,~~637~~647.~~333%~~04 ~~N/A Aug~~01-~~2005 8.135% N/A Aug~~Nov-2005 ~~528.038%~~0 ~~N/A Sep-2005 34~~6.~~053~~125% ~~N/A Sep-2005~~ 1,~~965~~112.~~254%~~79 ~~N/A~~6A *TheMix ~~text~~Alt-A ~~reported~~Cnf in0402057459 ~~the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~222,595.97 ~~The~~01-Jun-2005 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. Grp 4 ~~Cnfm 3/1ARM SMM CPR PSA Current Month 1~~8.~~622~~500% ~~Current Month 17.817% Current Month 1~~8,~~050~~238.~~982%~~01 36A ~~Month~~Mix ~~Average~~Alt-A ~~2.358%~~Cnf 30500297062 ~~Month Average 24.694% 3 Month Average 1~~340,~~686~~000.~~676%~~00 1201-Nov-2005 ~~Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~5.~~000~~750% ~~12 Month Average 0~~3,116.~~000%~~68 ~~CPR:~~6B ~~Current~~Mix ~~vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~Alt-~~2004 N/~~A ~~N/A~~Jmb ~~Oct-2004~~0401901983 ~~N/A~~392,163.86 ~~N/A Nov~~01-~~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 7~~6.~~964~~375% ~~N/A Mar-2005 1~~3,~~607~~924.~~401%~~08 ~~N/A~~6B ~~Apr-2005~~Mix ~~16.020% N/A Apr~~Alt-~~2005 2,301.106% N/~~A ~~May-2005~~Jmb ~~18.189%~~0401998067 ~~N/A May-2005 2~~306,~~022~~000.~~345%~~00 ~~N/A Jun~~01-~~2005 26.258% N/A Jun-2005 2,392.620% N/A~~ Jul-2005 243 6.~~301~~250% ~~N/A Jul-2005 1~~5,~~872~~673.~~293%~~77 ~~N/A~~6B ~~Aug-2005~~Mix ~~31.965% N/~~Alt-A ~~Aug-2005~~Jmb 20402057338 97,~~136~~579.~~754%~~69 ~~N/A Sep~~01-~~2005 17.817% N/A Sep~~Nov-2005 ~~1,050.982%~~0 ~~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~~7. 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. Grp 5 Cnfm 5/1ARM SMM CPR PSA Current Month 2.708250% ~~Current Month 28.072% Current Month~~ 1,~~664~~057.~~909%~~21 36B ~~Month~~Mix ~~Average~~Alt-A ~~2.451%~~Jmb 30402057346 ~~Month Average 25.734% 3 Month Average 1~~118,~~739~~400.~~330%~~00 ~~12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~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 8~~6.~~499~~500% ~~N/A Mar-2005~~ 1,~~751~~233.~~436%~~32 ~~N/A~~6B ~~Apr-2005~~Mix ~~10.711% N/A Apr~~Alt-~~2005 1,563.506% N/~~A ~~May-2005~~Jmb ~~15.968%~~0402057428 ~~N/A May-2005 1~~64,~~806~~937.~~107%~~85 ~~N/A Jun~~01-~~2005 13.499% N/A Jun~~Dec-2005 (1~~,243.519%~~) ~~N/A Jul-2005 23~~8.~~724~~250% ~~N/A Jul-2005 1,844~~433.~~795%~~22 ~~N/A~~6B ~~Aug-2005~~Mix ~~25.405% N/~~Alt-A ~~Aug-2005~~Jmb 10402057482 182,~~708~~338.~~286%~~83 ~~N/A Sep~~01-Nov-2005 280 6.~~072~~500% ~~N/A Sep-2005~~ 1,~~664~~900.~~909%~~29 ~~N/A~~6B *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. Grp 6A Mix ~~Hyb~~Alt-A ~~ARM~~Jmb ~~SMM~~0402160622 ~~CPR PSA Current Month 5.138% Current Month 46.900% Current Month 2~~94,~~485~~988.~~162% 3 Month Average 3.793% 3 Month Average~~ 36~~.692%~~ 301-Oct-2005 ~~Month Average 2,160.390% 12 Month Average~~ 0~~.000%~~ ~~12 Month Average 0~~6.~~000~~500% ~~12 Month Average 0~~988.~~000%~~98 ~~CPR:~~6B ~~Current~~Mix ~~vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~Alt-~~2004 N/~~A ~~N/A~~Jmb ~~Oct-2004~~0500302319 ~~N/A~~74,031.37 ~~N/A Nov~~01-~~2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A~~ Feb-2005 ~~N/A~~8 ~~N/A Feb-2005 N/A N/A Mar-2005 29~~6.~~073~~375% ~~N/A Mar-2005~~ 3,~~861~~762.~~184%~~60 ~~N/A~~6B ~~Apr-2005~~Mix ~~31.269% N/A Apr~~Alt-~~2005 3,324.006% N/~~A ~~May-2005~~Jmb ~~16.095%~~0500359023 ~~N/A May-2005 1~~250,~~406~~399.~~065%~~27 ~~N/A Jun~~01-~~2005 30.581% N/A Jun~~Nov-2005 ~~2,338.143%~~0 ~~N/A Jul-2005 34~~5.~~533~~625% ~~N/A Jul-2005~~ 2,~~312~~243.~~934%~~16 ~~N/A~~6B ~~Aug-2005~~Mix ~~28.643% N/~~Alt-A ~~Aug-2005~~Jmb 10500374950 188,~~683~~237.~~075%~~12 ~~N/A Sep~~01-~~2005 46.900% N/A Sep~~Oct-2005 ~~2,485.162%~~0 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. Grp 6B Mix Hyb ARM SMM CPR PSA Current Month 6.~~518~~625% ~~Current Month 55.464% Current Month 2~~1,~~503~~999.~~478%~~10 36B ~~Month~~Mix ~~Average~~Alt-A ~~6.868%~~Jmb 30500375499 ~~Month Average 57.394% 3 Month Average 2~~194,~~853~~248.~~414%~~ 12 ~~Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Oct~~01-~~2004 N/A N/A Oct~~Sep-~~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 Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 27~~6.~~408~~250% ~~N/A Mar-2005~~ 2,~~287~~913.~~466%~~72 ~~N/A~~6B ~~Apr-2005~~Mix ~~26.271% N/A Apr~~Alt-~~2005 1,923.794% N/~~A ~~May-2005~~Jmb ~~30.534%~~0500380504 ~~N/A May-2005 1~~198,~~939~~591.~~762%~~59 ~~N/A Jun~~01-~~2005 35.785% N/A Jun~~Oct-2005 ~~2,239.995%~~0 ~~N/A Jul-2005 59~~6.~~197~~000% ~~N/A Jul-2005 3~~1,~~246~~902.~~071%~~19 ~~N/A~~6B ~~Aug-2005~~Mix ~~57.522% N/A Aug~~Alt-~~2005 2,810.693% N/~~A ~~Sep-2005~~Jmb ~~55.464%~~0700021520 ~~N/A Sep-2005 2~~294,~~503~~309.~~478%~~76 N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance 01- ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ Oct-2005 ~~((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (~~0 7.2125% * MIN(303,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~370.87

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage ~~Grp~~G1 3/1 ~~Jumbo~~Jmb ~~3/1ARM~~A 0 0.00 0.00 0.000% ~~Grp~~G2 ~~2 Jumbo~~ 5/~~1ARM~~1 Jmb A 0 0.00 0.00 0.000% ~~Grp~~G3 3 7/~~1ARM~~1 Mix A 0 0.00 0.00 0.000% ~~Grp~~G4 ~~4 Cnfm~~ 3/~~1ARM~~1 Cnf A 0 0.00 0.00 0.000% ~~Grp~~G5 5/1 ~~Cnfm~~Cnf ~~5/1ARM~~A 01 0125,960.0006 01,396.0094 0.~~000~~001% ~~Grp~~G6A 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf 0 0.00 0.00 0.000% ~~Grp~~G6B 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb 0 0.00 0.00 0.000% Total 01 0125,960.0006 01,396.0094 0.000%

Realized Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term NoG5 ~~losses~~5/1 ~~this~~Cnf ~~period~~A 0402270957 125,998.00 5.250% GA 80.00 360

Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Principal Realized Realized Group Number Balance Loss/(Gain) Loss/(Gain) NoG5 ~~losses~~5/1 ~~this~~Cnf ~~period~~A 0402270957 125,960.06 1,396.94 1,396.94

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~000~~014% Current Month 0.~~000~~683% 3 Month Average 0.~~000~~017% 3 Month Average 0.~~000~~882% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.~~000~~038% N/A ~~Aug~~Nov-2005 01.~~000~~962% N/A ~~Sep~~Dec-2005 0.~~000~~014% N/A ~~Sep~~Dec-2005 0.~~000~~683% 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~~171% Current Month 01.~~000~~109% 3 Month Average 0.~~000~~208% 3 Month Average 010.~~000~~832% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.~~000~~453% N/A ~~Aug~~Nov-2005 031.~~000~~386% N/A ~~Sep~~Dec-2005 0.~~000~~171% N/A ~~Sep~~Dec-2005 01.~~000~~109% 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. ~~Grp~~G1 3/1 ~~Jumbo~~Jmb ~~3/1ARM~~A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp~~G2 ~~2 Jumbo~~ 5/~~1ARM~~1 Jmb A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp~~G3 3 7/~~1ARM~~1 Mix A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp~~G4 ~~4 Cnfm~~ 3/~~1ARM~~1 Cnf A MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp~~G5 5/1 ~~Cnfm~~Cnf ~~5/1ARM~~A MDR SDA Current Month 0.~~000~~076% Current Month 03.~~000~~980% 3 Month Average 0.~~000~~025% 3 Month Average 01.~~000~~327% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.~~000~~076% N/A ~~Sep~~Dec-2005 03.~~000~~980% 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~~908% Current Month 01.~~000~~109% 3 Month Average 0.~~000~~303% 3 Month Average 0.~~000~~370% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.~~000~~908% N/A ~~Sep~~Dec-2005 01.~~000~~109% 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. ~~Grp~~G6A 6A Mix ~~Hyb~~Alt-A ~~ARM~~Cnf MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Aug~~Nov-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A ~~Sep~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. ~~Grp~~G6B 6B Mix ~~Hyb~~Alt-A ~~ARM~~Jmb MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.~~000~~034% 3 Month Average 01.~~000~~554% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 0.~~000~~102% N/A ~~Aug~~Nov-2005 04.~~000~~662% 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~~405% 3 Month Average 010.~~000~~462% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Jan~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~May-2005 ~~N/A~~0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Mar~~Jun-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~Apr~~Jul-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~May~~Aug-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jun~~Sep-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Jul~~Oct-2005 0.000% N/A ~~Aug~~Nov-2005 01.~~000~~215% N/A ~~Aug~~Nov-2005 031.~~000~~386% 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 · CSFB ADJUSTABLE RATE MORTGAGE TRUST 2005-2