8-K 1 ahm05001_8k-200605.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): May 25, 2006 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of 333-121581-01 Pooling and Servicing Agreement) (Commission N/A (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On May 25, 2006 a distribution was made to holders of AMERICAN HOME MORTGAGE INVESTMENT TRUST, Mortgage-Backed Notes, Series 2005-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2005-1 Trust, relating to the May 25, 2006 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/02/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2005-1 Trust, relating to the May 25, 2006 distribution. EX-99.1 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Distribution Date: 5/25/2006 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Series 2005-1 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 Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance I-A-1 02660TCZ4 45.~~41375~~17938% ~~248~~211,~~836~~923,~~046~~119.1732 ~~976~~914,~~266~~691.7597 I-A-2 02660TDA8 45.~~47375~~23938% ~~103~~88,~~681~~301,~~540~~175.0449 ~~412~~385,~~306~~536.9218 I-A-3 02660TEA7 45.~~50375~~26938% 6252,~~208~~980,~~573~~407.9414 ~~249~~232,~~041~~644.6691 II-A-1 02660TDB6 45.~~40375~~16938% ~~188~~141,~~941~~628,~~556~~694.6727 ~~739~~610,~~601~~110.2345 II-A-2 02660TDC4 45.~~47375~~23938% 2015,~~993~~736,~~965~~865.3568 8368,~~486~~709.0052 III-A-1 02660TDD2 45.~~41375~~17938% ~~185~~119,~~158~~209,~~952~~252.9099 ~~726~~514,~~440~~525.2902 III-A-2 02660TDE0 45.~~48375~~24938% 2013,~~573~~245,~~793~~843.7891 8157,~~998~~943.0072 IV-A-1 02660TDF7 4.99200% ~~113~~96,~~769~~740,~~835~~913.2196 ~~473~~402,~~282~~442.5120 IV-A-2 02660TEB5 4.99200% 108,~~105~~592,~~225~~688.8576 4235,~~037~~745.7459 V-A-1 02660TDG5 5.00100% 8976,~~130~~843,~~301~~279.5977 ~~371~~320,~~450~~244.5337 V-A-2 02660TEC3 5.00100% 76,~~917~~825,~~051~~649.9392 3228,~~994~~445.3190 VI-A 02660TDH3 5.29400% ~~971~~853,~~561~~052,~~459~~429.8648 43,~~286~~763,~~205~~382.3197 VII-A-1 02660TDJ9 5.29200% ~~406~~359,~~285~~298,~~798~~278.2370 1,~~791~~584,~~720~~505.3741 VII-A-2 02660TED1 5.29200% 9584,~~071~~076,~~319~~188.7091 ~~419~~370,~~264~~775.5299 M-1 02660TDM2 45.~~76375~~52938% 144,910,000.00 ~~613~~667,~~613~~718.3471 M-2 02660TDN0 45.~~79375~~55938% 45,495,000.00 ~~193~~210,~~859~~769.2599 M-3 02660TDP5 45.~~89375~~65938% 11,795,000.00 5155,~~308~~626.2599 M-4 02660TDQ3 5.~~04375~~80938% 6,740,000.00 3032,~~217~~629.6735 M-5 02660TDR1 5.~~19375~~95938% 6,740,000.00 3033,~~942~~471.7885 M-6 02660TDS9 6.~~19375~~95938% 6,740,000.00 3039,~~942~~088.7852 M-7 02660TEE9 6.~~19375~~95938% 6,740,000.00 3039,~~942~~088.7852 M-8 02660TEF6 67.~~29375~~05938% 5,055,000.00 2329,~~207~~737.0864 B 02660TEG4 7.~~19375~~95938% 5,055,000.00 2333,~~207~~528.0889 VIII-A-1 02660TDK6 5.50000% ~~345~~302,~~453~~164,~~223~~015.5864 1,~~583~~384,~~327~~918.2741 VIII-A-2 02660TDL4 5.50000% 16,847,000.00 77,215.42 VIII-M-1 02660TDT7 45.~~79375~~55938% 23,000,000.00 98106,~~005~~554.5678 VIII-M-2 02660TDU4 5.~~04375~~80938% 4,830,000.00 2123,~~654~~382.5075 VIII-M-3 02660TDV2 5.~~19375~~95938% 920,000.00 4,~~247~~568.3386 VIII-M-4 02660TDW0 6.~~19375~~95938% 2,530,000.00 1314,~~083~~672.1469 VIII-M-5 02660TDX8 6.~~19375~~95938% 460,000.00 2,~~378~~667.7576 VIII-M-6 02660TDY6 67.~~29375~~05938% 460,000.00 2,~~378~~706.7510 IX-A 02660TDZ3 45.~~35375~~11938% ~~119~~92,~~872~~977,~~028~~344.2198 ~~463~~396,~~904~~655.7530 N 02660TEH2 5.00000% 92,~~207~~669,~~310~~870.0099 3811,~~363~~124.7946 OT 02660TEJ8 0.00000% 0.00 0.00 Totals 32,~~287~~814,~~084~~583,~~983~~019.0191 1412,~~018~~455,~~896~~831.4119

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total ~~Cummulative~~Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses I-A-1 610,~~707~~317,~~833~~146.6637 0.00 ~~242~~201,~~128~~605,~~212~~972.5295 711,~~684~~231,~~100~~838.4134 0.00 I-A-2 24,~~794~~298,~~926~~804.7694 0.00 ~~100~~84,~~886~~002,~~613~~370.2855 34,~~207~~684,~~233~~341.6812 0.00 I-A-3 12,~~676~~579,~~946~~268.6245 0.00 6050,~~531~~401,~~627~~138.3269 12,~~925~~811,~~988~~913.2836 0.00 II-A-1 810,~~713~~537,~~231~~673.4524 0.00 ~~180~~131,~~228~~091,~~325~~021.2102 911,~~452~~147,~~832~~783.6869 0.00 II-A-2 ~~968~~1,~~158~~170,878.0018 0.00 2014,~~025~~565,~~807~~987.3550 1,~~051~~239,~~644~~587.0070 0.00 III-A-1 1713,~~647~~786,~~547~~621.9801 0.00 ~~167~~105,~~511~~422,~~404~~631.9299 1814,~~373~~301,~~988~~146.2703 0.00 III-A-2 1,~~960~~531,~~893~~889.6473 0.00 1811,~~612~~713,~~900~~954.1418 21,~~042~~589,~~891~~833.6445 0.00 IV-A-1 23,~~575~~344,~~122~~481.2090 0.00 ~~111~~93,~~194~~396,~~713~~432.0206 3,~~048~~746,~~404~~924.7110 0.00 IV-A-2 ~~228~~297,~~726~~062.6344 0.00 98,~~876~~295,~~499~~626.2232 ~~270~~332,~~764~~808.3703 0.00 V-A-1 31,~~297~~764,~~055~~154.8642 0.00 8575,~~833~~079,~~245~~125.7335 32,~~668~~084,~~506~~398.3979 0.00 V-A-2 ~~292~~156,~~862~~702.9406 0.00 76,~~624~~668,~~188~~947.9886 ~~325~~185,~~857~~147.2596 0.00 VI-A 3022,~~982~~853,~~962~~317.4530 0.00 ~~940~~830,~~578~~199,~~497~~112.4119 3526,~~269~~616,~~167~~700.7627 0.00 VII-A-1 86,~~805~~878,~~052~~695.6830 0.00 ~~397~~352,~~480~~419,~~745~~583.5440 108,~~596~~463,~~773~~200.0571 0.00 VII-A-2 21,~~060~~609,~~391~~622.9320 0.00 9382,~~010~~466,~~927~~566.7771 21,~~479~~980,~~656~~398.4519 0.00 M-1 0.00 0.00 144,910,000.00 ~~613~~667,~~613~~718.3471 0.00 M-2 0.00 0.00 45,495,000.00 ~~193~~210,~~859~~769.2599 0.00 M-3 0.00 0.00 11,795,000.00 5155,~~308~~626.2599 0.00 M-4 0.00 0.00 6,740,000.00 3032,~~217~~629.6735 0.00 M-5 0.00 0.00 6,740,000.00 3033,~~942~~471.7885 0.00 M-6 0.00 0.00 6,740,000.00 3039,~~942~~088.7852 0.00 M-7 0.00 0.00 6,740,000.00 3039,~~942~~088.7852 0.00 M-8 0.00 0.00 5,055,000.00 2329,~~207~~737.0864 0.00 B 0.00 0.00 5,055,000.00 2333,~~207~~528.0889 0.00 VIII-A-1 106,~~363~~612,~~516~~568.9853 0.00 ~~335~~295,~~089~~551,~~706~~447.60 11 7,~~946~~997,~~844~~486.2594 0.00 VIII-A-2 0.00 0.00 16,847,000.00 77,215.42 0.00 VIII-M-1 0.00 0.00 23,000,000.00 98106,~~005~~554.5678 0.00 VIII-M-2 0.00 0.00 4,830,000.00 2123,~~654~~382.5075 0.00 VIII-M-3 0.00 0.00 920,000.00 4,~~247~~568.3386 0.00 VIII-M-4 0.00 0.00 2,530,000.00 1314,~~083~~672.1469 0.00 VIII-M-5 0.00 0.00 460,000.00 2,~~378~~667.7576 0.00 VIII-M-6 0.00 0.00 460,000.00 2,~~378~~706.7510 0.00 IX-A 46,~~808~~387,~~659~~252.1898 0.00 ~~115~~86,~~063~~590,~~369~~092.0400 56,~~272~~783,~~563~~908.9328 0.00 N 1,~~322~~104,~~774~~876.8790 0.00 71,~~884~~564,~~535~~994.1310 1,~~361~~116,~~138~~001.6636 0.00 OT 0.00 0.00 0.00 0.00 0.00 Totals ~~105~~95,~~206~~231,~~663~~015.8395 0.00 32,~~181~~719,~~878~~352,~~319~~003.1898 ~~119~~107,~~225~~686,~~560~~847.2414 0.00 This report has been compiled from information provided to Wells Fargo Bank, N.A., by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A., has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A., expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution I-A-1 284,314,000.00 ~~248~~211,~~836~~923,~~046~~119.1732 0.00 610,~~707~~317,~~833~~146.6637 0.00 0.00 I-A-2 118,464,000.00 ~~103~~88,~~681~~301,~~540~~175.0449 0.00 24,~~794~~298,~~926~~804.7694 0.00 0.00 I-A-3 71,078,000.00 6252,~~208~~980,~~573~~407.9414 0.00 12,~~676~~579,~~946~~268.6245 0.00 0.00 II-A-1 274,395,000.00 ~~188~~141,~~941~~628,~~556~~694.6727 0.00 810,~~713~~537,~~231~~673.4524 0.00 0.00 II-A-2 30,489,000.00 2015,~~993~~736,~~965~~865.3568 0.00 ~~968~~1,~~158~~170,878.0018 0.00 0.00 III-A-1 285,346,000.00 ~~185~~119,~~158~~209,~~952~~252.9099 0.00 1713,~~647~~786,~~547~~621.9801 0.00 0.00 III-A-2 31,706,000.00 2013,~~573~~245,~~793~~843.7891 0.00 1,~~960~~531,~~893~~889.6473 0.00 0.00 IV-A-1 133,875,000.00 ~~113~~96,~~769~~740,~~835~~913.2196 0.00 23,~~575~~344,~~122~~481.2090 0.00 0.00 IV-A-2 11,891,000.00 108,~~105~~592,~~225~~688.8576 0.00 ~~228~~297,~~726~~062.6344 0.00 0.00 V-A-1 121,125,000.00 8976,~~130~~843,~~301~~279.5977 0.00 31,~~297~~764,~~055~~154.8642 0.00 0.00 V-A-2 10,759,000.00 76,~~917~~825,~~051~~649.9392 0.00 ~~292~~156,~~862~~702.9406 0.00 0.00 VI-A 1,143,298,000.00 ~~971~~853,~~561~~052,~~459~~429.8648 0.00 3022,~~982~~853,~~962~~317.4530 0.00 0.00 VII-A-1 488,002,000.00 ~~406~~359,~~285~~298,~~798~~278.2370 0.00 86,~~805~~878,~~052~~695.6830 0.00 0.00 VII-A-2 114,193,000.00 9584,~~071~~076,~~319~~188.7091 0.00 21,~~060~~609,~~391~~622.9320 0.00 0.00 M-1 144,910,000.00 144,910,000.00 0.00 0.00 0.00 0.00 M-2 45,495,000.00 45,495,000.00 0.00 0.00 0.00 0.00 M-3 11,795,000.00 11,795,000.00 0.00 0.00 0.00 0.00 M-4 6,740,000.00 6,740,000.00 0.00 0.00 0.00 0.00 M-5 6,740,000.00 6,740,000.00 0.00 0.00 0.00 0.00 M-6 6,740,000.00 6,740,000.00 0.00 0.00 0.00 0.00 M-7 6,740,000.00 6,740,000.00 0.00 0.00 0.00 0.00 M-8 5,055,000.00 5,055,000.00 0.00 0.00 0.00 0.00 B 5,055,000.00 5,055,000.00 0.00 0.00 0.00 0.00 VIII-A-1 409,343,000.00 ~~345~~302,~~453~~164,~~223~~015.5864 0.00 106,~~363~~612,~~516~~568.9853 0.00 0.00 VIII-A-2 16,847,000.00 16,847,000.00 0.00 0.00 0.00 0.00 VIII-M-1 23,000,000.00 23,000,000.00 0.00 0.00 0.00 0.00 VIII-M-2 4,830,000.00 4,830,000.00 0.00 0.00 0.00 0.00 VIII-M-3 920,000.00 920,000.00 0.00 0.00 0.00 0.00 VIII-M-4 2,530,000.00 2,530,000.00 0.00 0.00 0.00 0.00 VIII-M-5 460,000.00 460,000.00 0.00 0.00 0.00 0.00 VIII-M-6 460,000.00 460,000.00 0.00 0.00 0.00 0.00 N 24,950,000.00 92,~~207~~669,~~310~~870.0099 0.00 1,~~322~~104,~~774~~876.8790 0.00 0.00 OT 0.00 0.00 0.00 0.00 0.00 0.00 Totals 3,841,545,000.00 32,~~167~~721,~~212~~605,~~954~~674.8093 0.00 ~~100~~88,~~398~~843,~~004~~762.6597 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 610,~~707~~317,~~833~~146.6637 ~~242~~201,~~128~~605,~~212~~972.5295 0.~~851623~~70909619 610,~~707~~317,~~833~~146.6637 I-A-2 24,~~794~~298,~~926~~804.7694 ~~100~~84,~~886~~002,~~613~~370.2855 0.~~851623~~70909619 24,~~794~~298,~~926~~804.7694 I-A-3 12,~~676~~579,~~946~~268.6245 6050,~~531~~401,~~627~~138.3269 0.~~851623~~70909619 12,~~676~~579,~~946~~268.6245 II-A-1 810,~~713~~537,~~231~~673.4524 ~~180~~131,~~228~~091,~~325~~021.2102 0.~~656821~~47774566 810,~~713~~537,~~231~~673.4524 II-A-2 ~~968~~1,~~158~~170,878.0018 2014,~~025~~565,~~807~~987.3550 0.~~656821~~47774566 ~~968~~1,~~158~~170,878.0018 III-A-1 1713,~~647~~786,~~547~~621.9801 ~~167~~105,~~511~~422,~~404~~631.9299 0.~~587047~~36945544 1713,~~647~~786,~~547~~621.9801 III-A-2 1,~~960~~531,~~893~~889.6473 1811,~~612~~713,~~900~~954.1418 0.~~587047~~36945544 1,~~960~~531,~~893~~889.6473 IV-A-1 23,~~575~~344,~~122~~481.2090 ~~111~~93,~~194~~396,~~713~~432.0206 0.~~830586~~69763908 23,~~575~~344,~~122~~481.2090 IV-A-2 ~~228~~297,~~726~~062.6344 98,~~876~~295,~~499~~626.2232 0.~~830586~~69763908 ~~228~~297,~~726~~062.6344 V-A-1 31,~~297~~764,~~055~~154.8642 8575,~~833~~079,~~245~~125.7335 0.~~708634~~61984830 31,~~297~~764,~~055~~154.8642 V-A-2 ~~292~~156,~~862~~702.9406 76,~~624~~668,~~188~~947.9886 0.~~708634~~61984830 ~~292~~156,~~862~~702.9406 VI-A 3022,~~982~~853,~~962~~317.4530 ~~940~~830,~~578~~199,~~497~~112.4119 0.~~822689~~72614411 3022,~~982~~853,~~962~~317.4530 VII-A-1 86,~~805~~878,~~052~~695.6830 ~~397~~352,~~480~~419,~~745~~583.5440 0.~~814506~~72216832 86,~~805~~878,~~052~~695.6830 VII-A-2 21,~~060~~609,~~391~~622.9320 9382,~~010~~466,~~927~~566.7771 0.~~814506~~72216832 21,~~060~~609,~~391~~622.9320 M-1 0.00 144,910,000.00 1.~~000000~~00000000 0.00 M-2 0.00 45,495,000.00 1.~~000000~~00000000 0.00 M-3 0.00 11,795,000.00 1.~~000000~~00000000 0.00 M-4 0.00 6,740,000.00 1.~~000000~~00000000 0.00 M-5 0.00 6,740,000.00 1.~~000000~~00000000 0.00 M-6 0.00 6,740,000.00 1.~~000000~~00000000 0.00 M-7 0.00 6,740,000.00 1.~~000000~~00000000 0.00 M-8 0.00 5,055,000.00 1.~~000000~~00000000 0.00 B 0.00 5,055,000.00 1.~~000000~~00000000 0.00 VIII-A-1 106,~~363~~612,~~516~~568.9853 ~~335~~295,~~089~~551,~~706~~447.6011 0.~~818604~~72201417 106,~~363~~612,~~516~~568.9853 VIII-A-2 0.00 16,847,000.00 1.~~000000~~00000000 0.00 VIII-M-1 0.00 23,000,000.00 1.~~000000~~00000000 0.00 VIII-M-2 0.00 4,830,000.00 1.~~000000~~00000000 0.00 VIII-M-3 0.00 920,000.00 1.~~000000~~00000000 0.00 VIII-M-4 0.00 2,530,000.00 1.~~000000~~00000000 0.00 VIII-M-5 0.00 460,000.00 1.~~000000~~00000000 0.00 VIII-M-6 0.00 460,000.00 1.~~000000~~00000000 0.00 N 1,~~322~~104,~~774~~876.8790 71,~~884~~564,~~535~~994.1310 0.~~316013~~06272521 1,~~322~~104,~~774~~876.8790 OT 0.00 0.00 0.~~000000~~00000000 0.00 Totals ~~100~~88,~~398~~843,~~004~~762.6597 32,~~066~~632,~~814~~761,~~950~~911.1498 0.~~798329~~68533934 ~~100~~88,~~398~~843,~~004~~762.6597

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution I-A-1 284,314,000.00 ~~875~~745.~~215593~~38404482 0.~~000000~~00000000 2336.~~593047~~28785909 0.~~000000~~00000000 I-A-2 118,464,000.00 ~~875~~745.~~215593~~38404486 0.~~000000~~00000000 2336.~~593047~~28785910 0.~~000000~~00000000 I-A-3 71,078,000.00 ~~875~~745.~~215593~~38404485 0.~~000000~~00000000 2336.~~593047~~28785911 0.~~000000~~00000000 II-A-1 274,395,000.00 ~~688~~516.~~575071~~14896142 0.~~000000~~00000000 3138.~~754338~~40329904 0.~~000000~~00000000 II-A-2 30,489,000.00 ~~688~~516.~~575071~~14896126 0.~~000000~~00000000 3138.~~754338~~40329889 0.~~000000~~00000000 III-A-1 285,346,000.00 ~~648~~417.~~892758~~77089214 0.~~000000~~00000000 6148.~~846138~~31545215 0.~~000000~~00000000 III-A-2 31,706,000.00 ~~648~~417.~~892758~~77089226 0.~~000000~~00000000 6148.~~846138~~31545228 0.~~000000~~00000000 IV-A-1 133,875,000.00 ~~849~~722.~~821365~~62120605 0.~~000000~~00000000 1924.~~235273~~98212437 0.~~000000~~00000000 IV-A-2 11,891,000.00 ~~849~~722.~~821365~~62120595 0.~~000000~~00000000 1924.~~235273~~98212430 0.~~000000~~00000000 V-A-1 121,125,000.00 ~~735~~634.~~853883~~41304248 0.~~000000~~00000000 2714.~~220275~~56474237 0.~~000000~~00000000 V-A-2 10,759,000.00 ~~735~~634.~~853883~~41304210 0.~~000000~~00000000 2714.~~220275~~56474208 0.~~000000~~00000000 VI-A 1,143,298,000.00 ~~849~~746.~~788471~~13305497 0.~~000000~~00000000 2719.~~099638~~98894190 0.~~000000~~00000000 VII-A-1 488,002,000.00 ~~832~~736.~~549453~~26394707 0.~~000000~~00000000 1814.~~043067~~09562932 0.~~000000~~00000000 VII-A-2 114,193,000.00 ~~832~~736.~~549453~~26394709 0.~~000000~~00000000 1814.~~043067~~09562933 0.~~000000~~00000000 M-1 144,910,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-2 45,495,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-3 11,795,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-4 6,740,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-5 6,740,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-6 6,740,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-7 6,740,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 M-8 5,055,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 B 5,055,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-A-1 409,343,000.00 ~~843~~738.~~921170~~16827365 0.~~000000~~00000000 2516.~~317440~~15410189 0.~~000000~~00000000 VIII-A-2 16,847,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-1 23,000,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-2 4,830,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-3 920,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-4 2,530,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-5 460,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 VIII-M-6 460,000.00 1000.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 IX-A 168,980,000.00 ~~709~~550.~~385893~~22692023 0.~~000000~~00000000 2837.~~456972~~79886957 0.~~000000~~00000000 N 24,950,000.00 ~~369~~107.~~030461~~00885731 0.~~000000~~00000000 5344.~~017029~~28364329 0.~~000000~~00000000 OT 0.00 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution I-A-1 0.~~000000~~00000000 2336.~~593047~~28785909 ~~851~~709.~~622546~~09618573 0.~~851623~~70909619 2336.~~593047~~28785909 I-A-2 0.~~000000~~00000000 2336.~~593047~~28785910 ~~851~~709.~~622546~~09618576 0.~~851623~~70909619 2336.~~593047~~28785910 I-A-3 0.~~000000~~00000000 2336.~~593047~~28785911 ~~851~~709.~~622546~~09618574 0.~~851623~~70909619 2336.~~593047~~28785911 II-A-1 0.~~000000~~00000000 3138.~~754338~~40329904 ~~656~~477.~~820734~~74566235 0.~~656821~~47774566 3138.~~754338~~40329904 II-A-2 0.~~000000~~00000000 3138.~~754338~~40329889 ~~656~~477.~~820734~~74566237 0.~~656821~~47774566 3138.~~754338~~40329889 III-A-1 0.~~000000~~00000000 6148.~~846138~~31545215 ~~587~~369.~~046620~~45544003 0.~~587047~~36945544 6148.~~846138~~31545215 III-A-2 0.~~000000~~00000000 6148.~~846138~~31545228 ~~587~~369.~~046620~~45543998 0.~~587047~~36945544 6148.~~846138~~31545228 IV-A-1 0.~~000000~~00000000 1924.~~235273~~98212437 ~~830~~697.~~586092~~63908168 0.~~830586~~69763908 1924.~~235273~~98212437 IV-A-2 0.~~000000~~00000000 1924.~~235273~~98212430 ~~830~~697.~~586092~~63908166 0.~~830586~~69763908 1924.~~235273~~98212430 V-A-1 0.~~000000~~00000000 2714.~~220275~~56474237 ~~708~~619.~~633608~~84830010 0.~~708634~~61984830 2714.~~220275~~56474237 V-A-2 0.~~000000~~00000000 2714.~~220275~~56474208 ~~708~~619.~~633607~~84830003 0.~~708634~~61984830 2714.~~220275~~56474208 VI-A 0.~~000000~~00000000 2719.~~099638~~98894190 ~~822~~726.~~688833~~14411307 0.~~822689~~72614411 2719.~~099638~~98894190 VII-A-1 0.~~000000~~00000000 1814.~~043067~~09562932 ~~814~~722.~~506386~~16831775 0.~~814506~~72216832 1814.~~043067~~09562932 VII-A-2 0.~~000000~~00000000 1814.~~043067~~09562933 ~~814~~722.~~506386~~16831776 0.~~814506~~72216832 1814.~~043067~~09562933 M-1 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-2 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-3 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-4 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-5 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-6 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-7 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 M-8 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 B 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-A-1 0.~~000000~~00000000 2516.~~317440~~15410189 ~~818~~722.~~603730~~01417176 0.~~818604~~72201417 2516.~~317440~~15410189 VIII-A-2 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-1 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-2 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-3 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-4 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-5 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 VIII-M-6 0.~~000000~~00000000 0.~~000000~~00000000 ~~1,000~~1000.~~000000~~00000000 1.~~000000~~00000000 0.~~000000~~00000000 IX-A 0.~~000000~~00000000 2837.~~456972~~79886957 ~~680~~512.~~928921~~42805066 0.~~680929~~51242805 2837.~~456972~~79886957 N 0.~~000000~~00000000 5344.~~017029~~28364329 ~~316~~62.~~013432~~72521443 0.~~316013~~06272521 5344.~~017029~~28364329 OT 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 NOTE: All classes are per $1,000 denomination

Interest Distribution Statement Class Accrual Accrual Current Beginning Current Payment of Dates Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional ~~Balance~~ Interest Shortfall (1) Balance I-A-1 1104/25/0506 - 1205/2624/0506 3230 45.~~41375~~17938% ~~248~~211,~~836~~923,~~046~~119.1732 ~~976~~914,~~266~~691.7597 0.00 I-A-2 1104/25/0506 - 1205/2624/0506 3230 45.~~47375~~23938% ~~103~~88,~~681~~301,~~540~~175.0449 ~~412~~385,~~306~~536.9218 0.00 I-A-3 1104/25/0506 - 1205/2624/0506 3230 45.~~50375~~26938% 6252,~~208~~980,~~573~~407.9414 ~~249~~232,~~041~~644.6691 0.00 II-A-1 1104/25/0506 - 1205/2624/0506 3230 45.~~40375~~16938% ~~188~~141,~~941~~628,~~556~~694.6727 ~~739~~610,~~601~~110.2345 0.00 II-A-2 1104/25/0506 - 1205/2624/0506 3230 45.~~47375~~23938% 2015,~~993~~736,~~965~~865.3568 8368,~~486~~709.0052 0.00 III-A-1 1104/25/0506 - 1205/2624/0506 3230 45.~~41375~~17938% ~~185~~119,~~158~~209,~~952~~252.9099 ~~726~~514,~~440~~525.2902 0.00 III-A-2 1104/25/0506 - 1205/2624/0506 3230 45.~~48375~~24938% 2013,~~573~~245,~~793~~843.7891 8157,~~998~~943.0072 0.00 IV-A-1 1104/01/0506 - 1104/30/0506 30 4.99200% ~~113~~96,~~769~~740,~~835~~913.2196 ~~473~~402,~~282~~442.5120 0.00 IV-A-2 1104/01/0506 - 1104/30/0506 30 4.99200% 108,~~105~~592,~~225~~688.8576 4235,~~037~~745.7459 0.00 V-A-1 1104/01/0506 - 1104/30/0506 30 5.00100% 8976,~~130~~843,~~301~~279.5977 ~~371~~320,~~450~~244.5337 0.00 V-A-2 1104/01/0506 - 1104/30/0506 30 5.00100% 76,~~917~~825,~~051~~649.9392 3228,~~994~~445.3190 0.00 VI-A 1104/01/0506 - 1104/30/0506 30 5.29400% ~~971~~853,~~561~~052,~~459~~429.8648 43,~~286~~763,~~205~~382.3197 0.00 VII-A-1 1104/01/0506 - 1104/30/0506 30 5.29200% ~~406~~359,~~285~~298,~~798~~278.2370 1,~~791~~584,~~720~~505.3741 0.00 VII-A-2 1104/01/0506 - 1104/30/0506 30 5.29200% 9584,~~071~~076,~~319~~188.7091 ~~419~~370,~~264~~775.5299 0.00 M-1 1104/25/0506 - 1205/2624/0506 3230 45.~~76375~~52938% 144,910,000.00 ~~613~~667,~~613~~718.3471 0.00 M-2 1104/25/0506 - 1205/2624/0506 3230 45.~~79375~~55938% 45,495,000.00 ~~193~~210,~~859~~769.2599 0.00 M-3 1104/25/0506 - 1205/2624/0506 3230 45.~~89375~~65938% 11,795,000.00 5155,~~308~~626.2599 0.00 M-4 1104/25/0506 - 1205/2624/0506 3230 5.~~04375~~80938% 6,740,000.00 3032,~~217~~629.6735 0161.0050 M-5 1104/25/0506 - 1205/2624/0506 3230 5.~~19375~~95938% 6,740,000.00 3133,~~116~~471.3385 01,004.00 M-6 1104/25/0506 - 1205/2624/0506 3230 6.~~19375~~95938% 6,740,000.00 3739,~~107~~088.4452 06,620.0067 M-7 1104/25/0506 - 1205/2624/0506 3230 6.~~19375~~95938% 6,740,000.00 3739,~~107~~088.4452 06,620.0067 M-8 1104/25/0506 - 1205/2624/0506 3230 67.~~29375~~05938% 5,055,000.00 2829,~~279~~737.9264 05,386.0075 B 1104/25/0506 - 1205/2624/0506 3230 7.~~19375~~95938% 5,055,000.00 3233,~~323~~528.9289 09,178.00 VIII-A-1 1104/01/0506 - 1104/30/0506 30 5.50000% ~~345~~302,~~453~~164,~~223~~015.5864 1,~~583~~384,~~327~~918.2741 0.00 VIII-A-2 1104/01/0506 - 1104/30/0506 30 5.50000% 16,847,000.00 77,215.42 0.00 VIII-M-1 1104/25/0506 - 1205/2624/0506 3230 45.~~79375~~55938% 23,000,000.00 98106,~~005~~554.5678 0.00 VIII-M-2 1104/25/0506 - 1205/2624/0506 3230 5.~~04375~~80938% 4,830,000.00 2123,~~654~~382.5075 0.00 VIII-M-3 1104/25/0506 - 1205/2624/0506 3230 5.~~19375~~95938% 920,000.00 4,~~247~~568.3386 0.00 VIII-M-4 1104/25/0506 - 1205/2624/0506 3230 6.~~19375~~95938% 2,530,000.00 1314,~~929~~672.0669 01,622.0087 VIII-M-5 1104/25/0506 - 1205/2624/0506 3230 6.~~19375~~95938% 460,000.00 2,~~532~~667.5676 0295.0007 VIII-M-6 1104/25/0506 - 1205/2624/0506 3230 67.~~29375~~05938% 460,000.00 2,~~573~~706.4410 0333.0040 IX-A 1104/25/0506 - 1205/2624/0506 3230 45.~~35375~~11938% ~~119~~92,~~872~~977,~~028~~344.2198 ~~463~~396,~~904~~655.7530 0.00 N 1104/25/0506 - 1205/24/0506 30 5.00000% 92,~~207~~669,~~310~~870.0099 3811,~~363~~124.7946 0.00 OT N/A N/A 0.00000% 0.00 0.00 0.00 Totals 1412,~~046~~455,~~783~~831.3819 031,222.0093

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/~~Notional~~ Shortfall(1) Shortfall Distribution Shortfall(21) Notional Balance I-A-1 0.00 0.00 ~~976~~914,~~266~~691.7597 0.00 ~~242~~201,~~128~~605,~~212~~972.5295 I-A-2 0.00 0.00 ~~412~~385,~~306~~536.9218 0.00 ~~100~~84,~~886~~002,~~613~~370.2855 I-A-3 0.00 0.00 ~~249~~232,~~041~~644.6691 0.00 6050,~~531~~401,~~627~~138.3269 II-A-1 0.00 0.00 ~~739~~610,~~601~~110.2345 0.00 ~~180~~131,~~228~~091,~~325~~021.2102 II-A-2 0.00 0.00 8368,~~486~~709.0052 0.00 2014,~~025~~565,~~807~~987.3550 III-A-1 0.00 0.00 ~~726~~514,~~440~~525.2902 0.00 ~~167~~105,~~511~~422,~~404~~631.9299 III-A-2 0.00 0.00 8157,~~998~~943.0072 0.00 1811,~~612~~713,~~900~~954.1418 IV-A-1 0.00 0.00 ~~473~~402,~~282~~442.5120 0.00 ~~111~~93,~~194~~396,~~713~~432.0206 IV-A-2 0.00 0.00 4235,~~037~~745.7459 0.00 98,~~876~~295,~~499~~626.2232 V-A-1 0.00 0.00 ~~371~~320,~~450~~244.5337 0.00 8575,~~833~~079,~~245~~125.7335 V-A-2 0.00 0.00 3228,~~994~~445.3190 0.00 76,~~624~~668,~~188~~947.9886 VI-A 0.00 0.00 43,~~286~~763,~~205~~382.3197 0.00 ~~940~~830,~~578~~199,~~497~~112.4119 VII-A-1 0.00 0.00 1,~~791~~584,~~720~~505.3741 0.00 ~~397~~352,~~480~~419,~~745~~583.5440 VII-A-2 0.00 0.00 ~~419~~370,~~264~~775.5299 0.00 9382,~~010~~466,~~927~~566.7771 M-1 0.00 0.00 ~~613~~667,~~613~~718.3471 0.00 144,910,000.00 M-2 0.00 0.00 ~~193~~210,~~859~~769.2599 0.00 45,495,000.00 M-3 0.00 0.00 5155,~~308~~626.2599 0.00 11,795,000.00 M-4 0161.0050 0.00 3032,~~217~~629.6735 0.00 6,740,000.00 M-5 01,004.00 0.00 3033,~~942~~471.7885 0.00 6,740,000.00 M-6 06,620.0067 0.00 3039,~~942~~088.7852 0.00 6,740,000.00 M-7 06,620.0067 0.00 3039,~~942~~088.7852 0.00 6,740,000.00 M-8 05,386.0075 0.00 2329,~~207~~737.0864 0.00 5,055,000.00 B 09,178.00 0.00 2333,~~207~~528.0889 0.00 5,055,000.00 VIII-A-1 0.00 0.00 1,~~583~~384,~~327~~918.2741 0.00 ~~335~~295,~~089~~551,~~706~~447.6011 VIII-A-2 0.00 0.00 77,215.42 0.00 16,847,000.00 VIII-M-1 0.00 0.00 98106,~~005~~554.5678 0.00 23,000,000.00 VIII-M-2 0.00 0.00 2123,~~654~~382.5075 0.00 4,830,000.00 VIII-M-3 0.00 0.00 4,~~247~~568.3386 0.00 920,000.00 VIII-M-4 01,622.0087 0.00 1314,~~083~~672.1469 0.00 2,530,000.00 VIII-M-5 0295.0007 0.00 2,~~378~~667.7576 0.00 460,000.00 VIII-M-6 0333.0040 0.00 2,~~378~~706.7510 0.00 460,000.00 IX-A 0.00 0.00 ~~463~~396,~~904~~655.7530 0.00 ~~115~~86,~~063~~590,~~369~~092.0400 N 0.00 0.00 3811,~~363~~124.7946 0.00 71,~~884~~564,~~535~~994.1310 OT 0.00 0.00 0.00 0.00 0.00 Totals 031,222.0093 0.00 1412,~~018~~455,~~896~~831.4119 0.00 (1,2) Amount also includes ~~coupon~~Coupon ~~cap~~Cap or ~~basis~~Basis ~~risk~~Risk ~~shortfalls~~Shortfalls,if applicable.

Interest Distribution Factors Statement Class ~~Accrual~~ Original Current Beginning Current Payment of ~~Dates~~ Face Certificate Certificate/~~Notional~~ Accrued Unpaid Interest Amount Rate ~~Balance~~Notional Interest Shortfall (1) Balance I-A-1 ~~11/25/05 - 12/26/05~~ 284,314,000.00 45.~~41375~~17938% ~~875~~745.~~215593~~38404482 3.~~433762~~21718934 0.~~000000~~00000000 I-A-2 ~~11/25/05 - 12/26/05~~ 118,464,000.00 45.~~47375~~23938% ~~875~~745.~~215593~~38404486 3.~~480441~~25445857 0.~~000000~~00000000 I-A-3 ~~11/25/05 - 12/26/05~~ 71,078,000.00 45.~~50375~~26938% ~~875~~745.~~215593~~38404485 3.~~503780~~27309308 0.~~000000~~00000000 II-A-1 ~~11/25/05 - 12/26/05~~ 274,395,000.00 45.~~40375~~16938% ~~688~~516.~~575071~~14896142 2.~~695389~~22347510 0.~~000000~~00000000 II-A-2 ~~11/25/05 - 12/26/05~~ 30,489,000.00 45.~~47375~~23938% ~~688~~516.~~575071~~14896126 2.~~738233~~25358392 0.~~000000~~00000000 III-A-1 ~~11/25/05 - 12/26/05~~ 285,346,000.00 45.~~41375~~17938% ~~648~~417.~~892758~~77089214 21.~~545823~~80316185 0.~~000000~~00000000 III-A-2 ~~11/25/05 - 12/26/05~~ 31,706,000.00 45.~~48375~~24938% ~~648~~417.~~892758~~77089226 21.~~586198~~82753170 0.~~000000~~00000000 IV-A-1 ~~11/01/05 - 11/30/05~~ 133,875,000.00 4.99200% ~~849~~722.~~821365~~62120605 3.~~535257~~00610420 0.~~000000~~00000000 IV-A-2 11~~/01/05 - 11/30/05 11~~,891,000.00 4.99200% ~~849~~722.~~821365~~62120595 3.~~535257~~00610462 0.~~000000~~00000000 V-A-1 ~~11/01/05 - 11/30/05~~ 121,125,000.00 5.00100% ~~735~~634.~~853883~~41304248 32.~~066671~~64391637 0.~~000000~~00000000 V-A-2 ~~11/01/05 - 11/30/05~~ 10,759,000.00 5.00100% ~~735~~634.~~853883~~41304210 32.~~066671~~64391672 0.~~000000~~00000000 VI-A ~~11/01/05 - 11/30/05~~ 1,143,298,000.00 5.29400% ~~849~~746.~~788471~~13305497 3.~~748983~~29169033 0.~~000000~~00000000 VII-A-1 ~~11/01/05 - 11/30/05~~ 488,002,000.00 5.29200% ~~832~~736.~~549453~~26394707 3.~~671543~~24692401 0.~~000000~~00000000 VII-A-2 ~~11/01/05 - 11/30/05~~ 114,193,000.00 5.29200% ~~832~~736.~~549453~~26394709 3.~~671543~~24692398 0.~~000000~~00000000 M-1 ~~11/25/05 - 12/26/05~~ 144,910,000.00 45.~~76375~~52938% 1000.~~000000~~00000000 4.~~234444~~60781664 0.~~000000~~00000000 M-2 ~~11/25/05 - 12/26/05~~ 45,495,000.00 45.~~79375~~55938% 1000.~~000000~~00000000 4.~~261111~~63281657 0.~~000000~~00000000 M-3 11~~/25/05 - 12/26/05 11~~,795,000.00 45.~~89375~~65938% 1000.~~000000~~00000000 4.~~350000~~71615006 0.~~000000~~00000000 M-4 ~~11/25/05 - 12/26/05~~ 6,740,000.00 5.~~04375~~80938% 1000.~~000000~~00000000 4.~~483334~~84114985 0.~~000000~~02396142 M-5 ~~11/25/05 - 12/26/05~~ 6,740,000.00 5.~~19375~~95938% 1000.~~000000~~00000000 4.~~616666~~96614985 0.~~000000~~14896142 M-6 ~~11/25/05 - 12/26/05~~ 6,740,000.00 6.~~19375~~95938% 1000.~~000000~~00000000 5.~~505555~~79948368 0.~~000000~~98229525 M-7 ~~11/25/05 - 12/26/05~~ 6,740,000.00 6.~~19375~~95938% 1000.~~000000~~00000000 5.~~505555~~79948368 0.~~000000~~98229525 M-8 ~~11/25/05 - 12/26/05~~ 5,055,000.00 67.~~29375~~05938% 1000.~~000000~~00000000 5.~~594445~~88281701 01.~~000000~~06562809 B ~~11/25/05 - 12/26/05~~ 5,055,000.00 7.~~19375~~95938% 1000.~~000000~~00000000 6.~~394445~~63281701 01.~~000000~~81562809 VIII-A-1 ~~11/01/05 - 11/30/05~~ 409,343,000.00 5.50000% ~~843~~738.~~921170~~16827365 3.~~867972~~38327127 0.~~000000~~00000000 VIII-A-2 ~~11/01/05 - 11/30/05~~ 16,847,000.00 5.50000% 1000.~~000000~~00000000 4.~~583334~~58333353 0.~~000000~~00000000 VIII-M-1 ~~11/25/05 - 12/26/05~~ 23,000,000.00 45.~~79375~~55938% 1000.~~000000~~00000000 4.~~261111~~63281652 0.~~000000~~00000000 VIII-M-2 ~~11/25/05 - 12/26/05~~ 4,830,000.00 5.~~04375~~80938% 1000.~~000000~~00000000 4.~~483333~~84114907 0.~~000000~~00000000 VIII-M-3 ~~11/25/05 - 12/26/05~~ 920,000.00 5.~~19375~~95938% 1000.~~000000~~00000000 4.~~616663~~96615217 0.~~000000~~00000000 VIII-M-4 ~~11/25/05 - 12/26/05~~ 2,530,000.00 6.~~19375~~95938% 1000.~~000000~~00000000 5.~~505557~~79948221 0.~~000000~~64145059 VIII-M-5 ~~11/25/05 - 12/26/05~~ 460,000.00 6.~~19375~~95938% 1000.~~000000~~00000000 5.~~505565~~79947826 0.~~000000~~64145652 VIII-M-6 ~~11/25/05 - 12/26/05~~ 460,000.00 67.~~29375~~05938% 1000.~~000000~~00000000 5.~~594435~~88282609 0.~~000000~~72478261 IX-A ~~11/25/05 - 12/26/05~~ 168,980,000.00 45.~~35375~~11938% ~~709~~550.~~385893~~22692023 2.~~745323~~34735057 0.~~000000~~00000000 N ~~11/25/05 - 12/~~24~~/05 24~~,950,000.00 5.00000% ~~369~~107.~~030461~~00885731 10.~~537627~~44587014 0.~~000000~~00000000 OT ~~N/A~~ 0.00 0.00000% 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(21) Notional Balance I-A-1 0.~~000000~~00000000 0.~~000000~~00000000 3.~~433762~~21718934 0.~~000000~~00000000 ~~851~~709.~~622546~~09618573 I-A-2 0.~~000000~~00000000 0.~~000000~~00000000 3.~~480441~~25445857 0.~~000000~~00000000 ~~851~~709.~~622546~~09618576 I-A-3 0.~~000000~~00000000 0.~~000000~~00000000 3.~~503780~~27309308 0.~~000000~~00000000 ~~851~~709.~~622546~~09618574 II-A-1 0.~~000000~~00000000 0.~~000000~~00000000 2.~~695389~~22347510 0.~~000000~~00000000 ~~656~~477.~~820734~~74566235 II-A-2 0.~~000000~~00000000 0.~~000000~~00000000 2.~~738233~~25358392 0.~~000000~~00000000 ~~656~~477.~~820734~~74566237 III-A-1 0.~~000000~~00000000 0.~~000000~~00000000 21.~~545823~~80316185 0.~~000000~~00000000 ~~587~~369.~~046620~~45544003 III-A-2 0.~~000000~~00000000 0.~~000000~~00000000 21.~~586198~~82753170 0.~~000000~~00000000 ~~587~~369.~~046620~~45543998 IV-A-1 0.~~000000~~00000000 0.~~000000~~00000000 3.~~535257~~00610420 0.~~000000~~00000000 ~~830~~697.~~586092~~63908168 IV-A-2 0.~~000000~~00000000 0.~~000000~~00000000 3.~~535257~~00610462 0.~~000000~~00000000 ~~830~~697.~~586092~~63908166 V-A-1 0.~~000000~~00000000 0.~~000000~~00000000 32.~~066671~~64391637 0.~~000000~~00000000 ~~708~~619.~~633608~~84830010 V-A-2 0.~~000000~~00000000 0.~~000000~~00000000 32.~~066671~~64391672 0.~~000000~~00000000 ~~708~~619.~~633607~~84830003 VI-A 0.~~000000~~00000000 0.~~000000~~00000000 3.~~748983~~29169033 0.~~000000~~00000000 ~~822~~726.~~688833~~14411307 VII-A-1 0.~~000000~~00000000 0.~~000000~~00000000 3.~~671543~~24692401 0.~~000000~~00000000 ~~814~~722.~~506386~~16831775 VII-A-2 0.~~000000~~00000000 0.~~000000~~00000000 3.~~671543~~24692398 0.~~000000~~00000000 ~~814~~722.~~506386~~16831776 M-1 0.~~000000~~00000000 0.~~000000~~00000000 4.~~234444~~60781664 0.~~000000~~00000000 1000.~~000000~~00000000 M-2 0.~~000000~~00000000 0.~~000000~~00000000 4.~~261111~~63281657 0.~~000000~~00000000 1000.~~000000~~00000000 M-3 0.~~000000~~00000000 0.~~000000~~00000000 4.~~350000~~71615006 0.~~000000~~00000000 1000.~~000000~~00000000 M-4 0.~~000000~~02396142 0.~~000000~~00000000 4.~~483334~~84114985 0.~~000000~~00000000 1000.~~000000~~00000000 M-5 0.~~000000~~14896142 0.~~000000~~00000000 4.~~590917~~96614985 0.~~000000~~00000000 1000.~~000000~~00000000 M-6 0.~~000000~~98229525 0.~~000000~~00000000 45.~~590917~~79948368 0.~~000000~~00000000 1000.~~000000~~00000000 M-7 0.~~000000~~98229525 0.~~000000~~00000000 45.~~590917~~79948368 0.~~000000~~00000000 1000.~~000000~~00000000 M-8 01.~~000000~~06562809 0.~~000000~~00000000 45.~~590916~~88281701 0.~~000000~~00000000 1000.~~000000~~00000000 B 01.~~000000~~81562809 0.~~000000~~00000000 46.~~590916~~63281701 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-A-1 0.~~000000~~00000000 0.~~000000~~00000000 3.~~867972~~38327127 0.~~000000~~00000000 ~~818~~722.~~603730~~01417176 VIII-A-2 0.~~000000~~00000000 0.~~000000~~00000000 4.~~583334~~58333353 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-1 0.~~000000~~00000000 0.~~000000~~00000000 4.~~261111~~63281652 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-2 0.~~000000~~00000000 0.~~000000~~00000000 4.~~483333~~84114907 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-3 0.~~000000~~00000000 0.~~000000~~00000000 4.~~616663~~96615217 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-4 0.~~000000~~64145059 0.~~000000~~00000000 5.~~171202~~79948221 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-5 0.~~000000~~64145652 0.~~000000~~00000000 5.~~171196~~79947826 0.~~000000~~00000000 1000.~~000000~~00000000 VIII-M-6 0.~~000000~~72478261 0.~~000000~~00000000 5.~~171196~~88282609 0.~~000000~~00000000 1000.~~000000~~00000000 IX-A 0.~~000000~~00000000 0.~~000000~~00000000 2.~~745323~~34735057 0.~~000000~~00000000 ~~680~~512.~~928921~~42805066 N 0.~~000000~~00000000 0.~~000000~~00000000 10.~~537627~~44587014 0.~~000000~~00000000 ~~316~~62.~~013432~~72521443 OT 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 0.~~000000~~00000000 (1,2) Amount also includes ~~coupon~~Coupon ~~cap~~Cap or ~~basis~~Basis ~~risk~~Risk ~~shortfalls~~Shortfalls,if applicable. NOTE: All classes are per $1,000 denomination

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal ~~119~~108,~~886~~438,~~751~~148.4620 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~614~~662,~~714~~899.9033 ~~Realized Loss (~~Gains, & Subsequent ~~Expenses~~Recoveries &(Realized ~~Recoveries~~Losses) 0(164,727.0095) Prepayment Penalties ~~137~~115,~~293~~012.8628 ~~Swap/Cap Payments 0.00~~ Total Deposits ~~120~~109,~~638~~051,~~760~~331.2286 Withdrawals ~~Swap Payments 0.00~~ Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~498~~578,~~612~~105.7140 Total Administration Fees ~~914~~786,~~587~~379.2733 Payment of Interest and Principal ~~119~~107,~~225~~686,~~560~~847.2413 Total Withdrawals (Pool Distribution Amount) ~~120~~109,~~638~~051,~~760~~331.2286 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~914~~786,~~587~~379.2733 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~914~~786,~~587~~379.2733 *Servicer Payees include: AMERICAN HOME MTG CORP

~~OTHER~~Reserve ~~ACCOUNTS~~and Guaranty Funds Account Name ~~Funds~~Beginning InCurrent ~~(A)~~Current ~~Funds~~Ending ~~Out(B)~~Balance ~~Net~~Withdrawals ~~Amount(A~~Deposits -Balance B) Financial Guaranty ~~19,978~~0.6700 0.00 1915,~~978~~496.6722 0.00

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~000587~~209113% Weighted Average Net Coupon 5.~~667468~~875690% Weighted Average Pass-Through Rate 5.~~667468~~875690% Weighted Average Remaining Term ~~350~~345 Beginning Scheduled Collateral Loan Count 1513,~~325~~253 Number Of Loans Paid In Full ~~444~~432 Ending Scheduled Collateral Loan Count 1412,~~881~~821 Beginning Scheduled Collateral Balance 32,~~294~~830,~~627~~200,657.7978 Ending Scheduled Collateral Balance 32,~~191~~736,~~045~~257,~~662~~881.4787 Ending Actual Collateral Balance at 30-~~Nov~~Apr-~~2005~~2006 32,~~191~~736,~~070~~202,~~631~~565.0593 Monthly P&I Constant 1614,~~394~~459,~~706~~191.0408 Special Servicing Fee 0.00 Prepayment Penalty ~~Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty~~ Paid Amount ~~137~~115,~~293~~012.8628 Prepayment Penalty Paid Count ~~Not~~* ~~Available~~ Realized Loss Amount 0164,727.0095 Cumulative Realized Loss 0312,199.0095 Scheduled Principal ~~691~~633,~~704~~530.6648 Unscheduled Principal ~~103~~94,~~662~~127,~~039~~782.9801 * This data is currently not provided for reporting.

Group Level Collateral Statement Group Group 1 Group 2 ~~Group 3~~ Collateral Description Mixed ARM Mixed ARM ~~Mixed ARM~~ Weighted Average Coupon Rate 6.~~155585~~909853 56.~~735400~~452991 ~~5.549730~~ Weighted Average Net Rate 56.~~852847~~607064 56.~~369378~~086926 5Pass-Through Rate 6.~~299589~~607064 6.086926 Weighted Average Remaining Term ~~365~~361 ~~352~~347 ~~352~~Record ~~Beginning~~Date ~~Loan~~04/30/2006 ~~Count~~04/30/2006 Principal And Interest Constant 1,~~465~~451,845.82 1,~~186~~001,257.68 ~~392~~Beginning Loan Count 1,272 930 Loans Paid Inin Full 3452 4753 34 Ending Loan Count 1,~~431~~220 ~~1,139~~877 ~~358~~ Beginning Scheduled Balance ~~454~~393,~~963~~441,~~242~~784.3515 ~~234~~181,~~105~~535,~~228~~266.7569 ~~230,762,640.71~~ Ending Scheduled Balance ~~443~~376,~~783~~266,~~535~~495.3223 ~~224~~169,~~423~~805,~~839~~212.3016 ~~211,154,199.09 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 1,569,554.49 1,152,941.50 1,087,870.35~~ Scheduled Principal 74,~~499~~861.5667 3425,~~035~~053.53 20~~,645.12~~ Unscheduled Principal 1117,~~943~~988,~~956~~963.7883 911,~~647~~705,~~353~~001.9233 ~~19,587,796.50~~ Scheduled Interest 2,~~333~~265,~~804~~520.2473 1976,~~118,905~~204.9748 ~~1,067,225.23~~ Servicing ~~Fee~~Fees ~~114~~99,~~779~~274.0381 7155,~~406~~377.4897 ~~48,102.62~~ Master Servicing ~~Fee~~Fees 0.00 0.00 ~~0.00~~ Trustee Fee 0.00 0.00 ~~0.00~~ FRY Amount 0.00 0.00 ~~0.00~~ Special Hazard Fee 0.00 0.00 ~~0.00~~ Other Fee 0.00 0.00 ~~0.00~~ Pool Insurance Fee 0.00 0.00 ~~0.00~~ Spread 1 0.00 0.00 ~~0.00~~ Spread 2 0.00 0.00 ~~0.00~~ Spread 3 0.00 0.00 ~~0.00~~ Net Interest 2,~~219~~166,~~025~~245.2192 1920,~~047,499~~826.4951 ~~1,019,122.61~~ Realized Loss Amount 0.00 035,074.0039 ~~0.00~~ Cumulative Realized Loss 0.00 035,074.0039 ~~0.00~~ Percentage of Cumulative Losses 0.0000 0.~~0000~~0115 ~~0.0000~~ Prepayment Penalty ~~Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty~~ Paid Amount ~~20646.77~~* ~~3130.77~~* ~~13520.00~~ Prepayment Penalty Paid Count ~~Not~~* ~~Available~~* ~~Not Available Not Available~~ Special Servicing Fee 0.00 0.00 ~~0.00~~* ~~Pass-Through~~This ~~Rate~~data ~~5.852847~~is ~~5.369378~~currently 5not provided for reporting.~~299589~~

Group Level Collateral Statement Group Group 43 Group 54 ~~Group 6~~ Collateral Description Mixed ARM Mixed ARM ~~Mixed ARM~~ Weighted Average Coupon Rate 56.~~637442~~561645 5.~~520581~~626258 ~~5.886164~~ Weighted Average Net Rate 56.~~264981~~311439 5.~~269812~~254199 Pass-Through Rate 6.311439 5.~~513171~~254199 Weighted Average Remaining Term ~~351~~347 ~~351~~346 ~~352~~Record Date 04/30/2006 04/30/2006 Principal And Interest Constant 877,062.49 570,495.49 Beginning Loan Count ~~696~~266 ~~206~~606 ~~5,726~~ Loans Paid Inin Full 1431 515 ~~154~~ Ending Loan Count ~~682~~235 ~~201~~591 ~~5,572~~ Beginning Scheduled Balance ~~135~~157,~~593~~484,~~117~~990.7393 ~~107~~117,~~481~~051,~~721~~659.7939 ~~1,062,945,528.05~~ Ending ~~scheduled~~Scheduled Balance ~~132~~142,~~789~~184,~~268~~235.9076 ~~103~~113,~~891~~414,~~802~~335.9993 ~~1,031,962,565.60 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 660,341.25 503,702.01 5,351,610.91~~ Scheduled Principal 2315,~~342~~928.6061 921,~~234~~693.08 ~~137,717.83~~ Unscheduled Principal 215,~~780~~284,~~506~~826.2356 3,~~580~~615,~~684~~630.7238 ~~30,845,244.62~~ Scheduled Interest ~~636~~861,~~998~~133.6588 ~~494~~548,~~467~~802.9341 ~~5,213,893.08~~ Servicing ~~Fee~~Fees 4232,~~086~~836.0245 2236,~~460~~291.9082 ~~330,392.80~~ Master Servicing ~~Fee~~Fees 0.00 0.00 ~~0.00~~ Trustee Fee 0.00 0.00 ~~0.00~~ FRY Amount 0.00 0.00 ~~0.00~~ Special Hazard Fee 0.00 0.00 ~~0.00~~ Other Fee 0.00 0.00 ~~0.00~~ Pool Insurance Fee 0.00 0.00 ~~0.00~~ Spread 1 0.00 0.00 ~~0.00~~ Spread 2 0.00 0.00 ~~0.00~~ Spread 3 0.00 0.00 ~~0.00~~ Net Interest ~~594~~828,~~912~~297.6343 ~~472~~512,~~007~~510.0359 ~~4,883,500.28~~ Realized Loss Amount 0.00 0.00 ~~0.00~~ Cumulative Realized Loss 0.00 0.00 ~~0.00~~ Percentage of Cumulative Losses 0.0000 0.0000 ~~0.0000~~ Prepayment Penalty ~~Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty~~ Paid Amount ~~0.00~~* ~~0.00~~* ~~34071.45~~ Prepayment Penalty Paid Count 0* 0* ~~Not Available~~ Special Servicing Fee 0.00 0.00 ~~0.00~~* ~~Pass-Through~~This ~~Rate~~data ~~5.264981~~is ~~5.269812~~currently 5not provided for reporting.~~513171~~

Group Level Collateral Statement Group Group 75 Group 86 ~~Group 9~~ Collateral Description Mixed ARM Mixed ~~Fixed Mixed~~ ARM Weighted Average Coupon Rate 5.~~634248~~502909 65.~~533310~~854672 ~~8.502919~~ Weighted Average Net Rate 5.~~382186~~252033 65.~~180218~~481622 7Pass-Through Rate 5.~~982919~~252033 5.481622 Weighted Average Remaining Term ~~352~~346 ~~339~~347 ~~289~~ Record Date 1104/30/~~2005~~2006 1104/30/~~2005~~2006 ~~11/30/2005~~ Principal And Interest Constant 2439,~~670,730~~700.4899 24,~~524~~733,~~345~~584.4264 ~~873,609.63~~ Beginning Loan Count ~~1,040~~181 25,~~400~~119 ~~2,214~~ Loans Paid Inin Full 215 51118 84 Ending Loan Count ~~1,019~~176 25,~~349~~001 ~~2,130~~ Beginning Scheduled Balance ~~549~~94,~~448~~103,~~941~~297.8297 ~~396~~944,~~110~~436,~~223~~497.5867 ~~123,217,013.01~~ Ending Scheduled Balance ~~538~~92,~~583~~184,~~497~~667.2194 ~~385~~921,~~746~~449,~~706~~512.6089 ~~118,710,247.46~~ Scheduled Principal 908,~~954~~166.2906 ~~367~~125,~~752~~779.9079 ~~522.75~~ Unscheduled Principal 101,~~774~~910,~~490~~463.3297 922,~~995~~861,~~764~~204.0899 ~~4,506,242.81~~ Scheduled Interest 2431,~~579,776~~534.1993 24,~~156~~607,~~592~~804.5285 ~~873,086.88~~ Servicing ~~Fee~~Fees ~~115~~19,~~412~~673.3957 ~~116~~293,~~552~~601.9972 ~~53,394.04~~ Master Servicing ~~Fee~~Fees 0.00 0.00 ~~0.00~~ Trustee Fee 0.00 0.00 ~~0.00~~FRY ~~Fry~~ Amount 0.00 0.00 ~~0.00~~ Special Hazard Fee 0.00 0.00 ~~0.00~~ Other Fee 0.00 0.00 ~~0.00~~ Pool Insurance Fee 0.00 0.00 ~~0.00~~ Spread 1 0.00 0.00 ~~0.00~~ Spread 2 0.00 0.00 ~~0.00~~ Spread 3 0.00 0.00 ~~0.00~~ Net Interest 2411,~~464,363~~861.8036 24,~~040~~314,~~039~~203.5313 ~~819,692.84~~ Realized Loss Amount 0.00 0162,420.0028 ~~0.00~~ Cumulative Realized Loss 0.00 0162,420.0028 ~~0.00~~ Percentage of Cumulative Losses 0.0000 0.~~0000~~0141 ~~0.0000~~ Prepayment Penalty ~~Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty~~ Paid Amount ~~27339.89~~* ~~38584.98~~* ~~0.00~~ Prepayment Penalty Paid Count ~~Not~~* ~~Available~~* ~~Not Available 0~~ Special Servicing Fee 0.00 0.00 ~~0.00~~* ~~Pass-Through~~This ~~Rate~~data ~~5.382186~~is ~~6.180218~~currently 7not provided for reporting.~~982919~~

Group Level Collateral Statement Group ~~Total~~Group 7 Group 8 Collateral Description Mixed ~~Fixed~~ARM &Mixed ~~Arm~~Fixed Weighted Average Coupon Rate 5.581404 6.~~000587~~513908 Weighted Average Net Rate 5.~~667468~~329247 6.161396 Pass-Through Rate 5.329247 6.161396 Weighted Average Remaining Term ~~350.00~~347 334 Record Date 1104/30/~~2005~~2006 04/30/2006 Principal And Interest Constant 162,~~394~~373,~~706~~210.0411 2,259,695.35 Beginning Loan Count 15937 2,~~325~~171 Loans Paid Inin Full ~~444.00~~17 37 Ending Loan Count 14920 2,~~881.00~~134 Beginning Scheduled Balance 3491,~~294~~466,~~627~~291.50 352,~~657~~821,015.7964 Ending Scheduled Balance 3482,~~191~~987,~~045~~812.74 346,~~662~~208,447.4711 Scheduled Principal ~~691~~87,~~704~~317.6601 344,492.24 Unscheduled Principal ~~103~~8,~~662~~391,~~039~~161.9875 6,268,076.29 Scheduled Interest 162,~~474~~285,~~750~~893.6910 1,915,203.11 Servicing ~~Fee~~Fees ~~914~~103,~~587~~272.2714 103,644.91 Master Servicing ~~Fee~~Fees 0.00 0.00 Trustee Fee 0.00 ~~Fry~~0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 152,~~560~~182,~~163~~620.4296 1,811,558.20 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 ~~Prepayment Penalty Waived Amount~~ 0.000000 Prepayment Penalty ~~Waived count 0 Prepayment Penalty~~ Paid Amount ~~137293.86~~* * Prepayment Penalty Paid Count ~~Not~~* ~~Available~~* Special Servicing Fee 0.00 ~~Pass-Through~~0.00 ~~Rate~~* 5This data is currently not provided for reporting.~~667468~~

~~Additional~~Group ~~Reporting~~Level -Collateral ~~Deal~~Statement ~~Level~~Group ~~Miscellaneous~~Group ~~Reporting~~9 ~~Group~~Total Collateral Description Mixed ARM Mixed Fixed & Arm Weighted Average Coupon Rate 9.222573 ~~Draw~~6.209113 ~~Amount~~Weighted ~~604~~Average Net Rate 8.702573 5.875690 Pass-Through Rate 8.702573 5.875690 Weighted Average Remaining Term 281 345 Record Date 04/30/2006 04/30/2006 Principal And Interest Constant 752,~~178~~338.51 14,459,191.08 Beginning Loan Count 1,771 13,253 ~~MTA~~Loans ~~Rate~~Paid 4in Full 104 432 Ending Loan Count 1,667 12,821 Beginning Scheduled Balance 97,859,853.84 2,830,200,657.78 Ending Scheduled Balance 91,757,162.11 2,736,257,881.87 Scheduled Principal 238.82 633,530.48 Unscheduled Principal 6,102,452.91 94,127,782.01 Scheduled Interest 752,099.69 14,644,197.18 Servicing Fees 42,405.94 786,379.33 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 709,693.75 13,857,817.85 Realized Loss Amount (32,766.72) 164,727.95 Cumulative Realized Loss 114,705.28 312,199.95 Percentage of Cumulative Losses 0.0675 0.0082 Prepayment Penalty Paid Amount * 115,012.28 Prepayment Penalty Paid Count * * Special Servicing Fee 0.00 0.00 * This data is currently not provided for reporting.

Additional Reporting - ~~Group~~Deal Level Miscellaneous Reporting Group ~~1-7~~9 ~~Excess~~Draw ~~Cash~~Amount ~~Groups~~504,318.03 IMTA -Rate ~~VII 1,084,799~~4.9590 ~~Excess~~Trigger OCEvent ~~Groups~~Reporting ICumulative Loss Trigger For Groups 1-7 ~~VII~~Trigger ~~0.00~~Result OCPass ~~Amount~~Threshold ~~Groups~~Value I99.000000% -Calculated ~~VII~~Value ~~11,795,000~~0.00005793% OCEnhancement ~~Reduction~~Delinquency ~~Amount~~Trigger For Groups ITrigger -Result ~~VII~~Pass 0Threshold Value 4.00369592% OCCalculated ~~Release~~Value ~~Amount~~1.673542% ~~Groups~~Trigger IFor Groups 1-7 ~~VII~~Trigger Result Pass Threshold Value 0.00000000% OCCalculated ~~Target~~Value ~~Groups~~0.000000% ICumulative -Loss ~~VII~~Trigger ~~11,795,000.00~~For OCGroup ~~Increase~~8 ~~Amount~~Trigger ~~Groups~~Result IPass -Threshold ~~VII~~Value 99.000000% Calculated Value 0.00000000% ~~Group~~Enhancement 8Delinquency ~~Excess~~Trigger ~~Cash~~For Group ~~VIII~~Trigger ~~276,333~~Result Pass Threshold Value 4.61650378% ~~Excess~~Calculated OCValue 1.176845% Trigger For Group ~~VIII~~8 Trigger Result Pass Threshold Value 0.00000000% OCCalculated ~~Amount~~Value 0.000000% Excess Spread Trigger For Group ~~VIII~~9 Trigger Result Pass Threshold Value 3.148245% Calculated Value 1~~,610,000~~.00750000% OCCumulative ~~Reduction~~Loss ~~Amount~~Trigger For Group ~~VIII~~9 ~~0.00~~Trigger OCResult ~~Release~~Pass ~~Amount~~Threshold ~~Group~~Value ~~VIII~~99.000000% Calculated Value 0.00067474% OCEnhancement ~~Target~~Delinquency Trigger For Group ~~VIII~~Trigger ~~1,610,000.00~~Result OCPass ~~Increase~~Threshold ~~Amount~~Value ~~Group~~5.000000% ~~VIII~~Calculated Value 0.00119487% Trigger For Group 9 OCTrigger ~~Amount~~Result ~~Group~~Pass IXThreshold ~~3,646,878~~Value 0.42000000% OCCalculated ~~Target~~Value ~~Group IX 7,893,872~~0.72000000%

Additional Reporting - Group Level Miscellaneous Reporting

~~LOAN~~Group ~~STATUS~~8 ~~STRATIFICATION/CREDIT~~Excess ~~ENHANCEMENT~~Cash ~~STATEMENT~~Group ~~DELINQUENT~~VIII ~~BANKRUPTCY~~199,212.50 ~~FORECLOSURE~~Excess ~~REO~~OC ~~TOTAL~~Group NoVIII ~~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~~.00 ~~Days~~OC 53Amount 1Group 0VIII ~~54 7~~1,~~658~~610,~~590~~000.~~30 224,478.07 0.~~00 ~~7,883,068.37~~OC 30Reduction ~~Days~~Amount 11Group 0VIII 0 ~~0 11 689,793~~.~~27 0.~~00 ~~0.00~~OC ~~0.00~~Release ~~689,793.27~~Amount 60Group ~~Days~~VIII ~~52 2~~ 0 ~~0 54 12,354,191~~.~~60 200,358.26 0.~~00 ~~0.00~~OC ~~12,554,549.86~~Target 90Group ~~Days~~VIII ~~17 3 6 0 26 2~~1,~~247~~610,~~320~~000.~~26 351,268.86 788,701.99 0.~~00 ~~3,387,291.11~~OC ~~120~~Increase ~~Days~~Amount 4Group 2VIII 16 0 ~~22 199,131~~.~~46 470,850.~~00 ~~7,614,668.19~~Group ~~0.00~~9 ~~8,284,649.65~~OC ~~150~~Amount ~~Days~~Group 1IX ~~3 19 2 25 159,508.50 533,941.67~~ 5,~~024~~167,~~152~~070.~~78 238,166.~~11 ~~5,955,769.06~~OC ~~180+~~Target ~~Days~~Group 8IX ~~10 23 3 44 2~~7,~~175~~862,~~084~~235.6722 Group 1~~,219,950.68~~-7 ~~8,078,190.49~~Excess ~~234,184.25~~Cash ~~11,707,410.09~~Groups ~~Totals~~I 93- 73VII ~~65 5 236 17~~1,~~825~~013,~~029~~083.7624 ~~10,434,959.77~~Excess ~~21,730,191.52~~OC ~~472,350.36~~Groups ~~50,462,531.41~~I ~~No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~-29 ~~Days~~VII 0.~~356159%~~00 ~~0.006720%~~OC ~~0.000000%~~Amount ~~0.362879%~~Groups ~~0.240001%~~I ~~0.007035%~~- ~~0.000000%~~VII 011,795,000.~~247035%~~00 30OC ~~Days~~Reduction ~~0.073920%~~Amount ~~0.000000%~~Groups ~~0.000000%~~I ~~0.000000%~~- ~~0.073920%~~VII 0.~~021616%~~00 ~~0.000000%~~OC ~~0.000000%~~Release ~~0.000000%~~Amount ~~0.021616%~~Groups 60I ~~Days~~- ~~0.349439%~~VII 0.~~013440%~~00 ~~0.000000%~~OC ~~0.000000%~~Target ~~0.362879%~~Groups ~~0.387149%~~I ~~0.006279%~~- ~~0.000000%~~VII 011,795,000.~~000000%~~00 ~~0.393428%~~OC 90Increase ~~Days~~Amount ~~0.114240%~~Groups ~~0.020160%~~I ~~0.040320%~~- ~~0.000000%~~VII 0.174719% 0.070425% 0.011008% 0.024716% 0.000000% 0.106149% 120 Days 0.026880% 0.013440% 0.107520% 0.000000% 0.147840% 0.006240% 0.014755% 0.238624% 0.000000% 0.259620% 150 Days 0.006720% 0.020160% 0.127680% 0.013440% 0.167999% 0.004999% 0.016732% 0.157444% 0.007464% 0.186639% 180+ Days 0.053760% 0.067200% 0.154560% 0.020160% 0.295679% 0.068162% 0.038230% 0.253150% 0.007339% 0.366880% Totals 0.624958% 0.490558% 0.436799% 0.033600% 1.585915% 0.558591% 0.327005% 0.680969% 0.014802% 1.581367%00

~~OTHER~~LOAN ~~INFORMATION~~STATUS ~~Current~~STRATIFICATION/CREDIT ~~Period~~ENHANCEMENT ~~Class~~STATEMENT ADELINQUENT ~~Insufficient~~BANKRUPTCY ~~Funds~~FORECLOSURE REO TOTAL No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 49 0 0 49 7,479,220.53 0.00 ~~Principal~~0.00 ~~Balance~~7,479,220.53 of30 ~~Contaminated~~Days ~~Properties~~65 3 1 0 69 13,767,997.68 494,549.37 127,400.00 ~~Periodic~~0.00 ~~Advance~~14,389,947.05 ~~614~~60 Days 21 2 1 0 24 4,~~714~~533,122.92 196,774.22 634,565.24 0.00 5,364,462.38 90 Days 16 1 7 0 24 3,114,247.65 142,390.96 1,756,082.85 0.00 5,012,721.46 120 Days 15 3 5 0 23 2,922,725.93 252,595.72 1,455,823.22 0.00 4,631,144.87 150 Days 9 5 7 0 21 1,131,687.93 588,523.87 2,428,490.91 0.00 4,148,702.71 180+ Days 3 14 41 26 84 858,490.17 2,615,471.07 17,427,182.18 6,641,067.31 27,542,210.73 Totals 129 77 62 26 294 26,328,272.28 11,769,525.74 23,829,544.40 6,641,067.31 68,568,409.73 No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance 0-29 Days 0.382185% 0.000000% 0.000000% 0.382185% 0.273343% 0.000000% 0.000000% 0.273343% 30 Days 0.506981% 0.023399% 0.007800% 0.000000% 0.538180% 0.503179% 0.018074% 0.004656% 0.000000% 0.525909% 60 Days 0.163794% 0.015599% 0.007800% 0.000000% 0.187193% 0.165672% 0.007192% 0.023191% 0.000000% 0.196055% 90 Days 0.124795% 0.007800% 0.054598% 0.000000% 0.187193% 0.113816% 0.005204% 0.064180% 0.000000% 0.183200% 120 Days 0.116996% 0.023399% 0.038999% 0.000000% 0.179393% 0.106817% 0.009232% 0.053206% 0.000000% 0.169254% 150 Days 0.070197% 0.038999% 0.054598% 0.000000% 0.163794% 0.041360% 0.021509% 0.088754% 0.000000% 0.151623% 180+ Days 0.023399% 0.109196% 0.319788% 0.202792% 0.655175% 0.031375% 0.095588% 0.636911% 0.242711% 1.006585% Totals 1.006162% 0.600577% 0.483582% 0.202792% 2.293113% 0.962219% 0.430141% 0.870898% 0.242711% 2.505970%

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 69,613.87 0.00 0.00 69,613.87 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 2 0 0 0 2 376,163.59 0.00 0.00 0.00 376,163.59 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 1 0 1 0.00 0.00 76,811.86 0.00 76,811.86 Totals 2 1 1 0 4 376,163.59 69,613.87 76,811.86 0.00 522,589.32 0-29 Days 0.069881% 0.000000% 0.000000% 0.069881% 0.015707% 0.000000% 0.000000% 0.015707% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.139762% 0.000000% 0.000000% 0.000000% 0.139762% 0.084873% 0.000000% 0.000000% 0.000000% 0.084873% 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% 0.069881% 0.000000% 0.069881% 0.000000% 0.000000% 0.017331% 0.000000% 0.017331% Totals 0.139762% 0.069881% 0.069881% 0.000000% 0.279525% 0.084873% 0.015707% 0.017331% 0.000000% 0.117911% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 8 0 0 8 1,303,194.69 0.00 0.00 1,303,194.69 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 2 1 0 0 3 373,059.41 109,546.15 0.00 0.00 482,605.56 90 Days 3 2 1 0 6 418,268.04 243,268.86 64,000.00 0.00 725,536.90 120 Days 0 0 2 0 2 0.00 0.00 622,716.18 0.00 622,716.18 150 Days 1 0 2 1 4 159,508.50 0.00 737,000.00 69,087.12 965,595.62 180+ Days 0 1 3 1 5 0.00 101,599.74 617,535.38 104,000.00 823,135.12 Totals 6 12 8 2 28 950,835.95 1,757,609.44 2,041,251.56 173,087.12 4,922,784.07 0-29 Days 0.702371% 0.000000% 0.000000% 0.702371% 0.580610% 0.000000% 0.000000% 0.580610% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.175593% 0.087796% 0.000000% 0.000000% 0.263389% 0.166208% 0.048806% 0.000000% 0.000000% 0.215014% 90 Days 0.263389% 0.175593% 0.087796% 0.000000% 0.526778% 0.186350% 0.108383% 0.028514% 0.000000% 0.323247% 120 Days 0.000000% 0.000000% 0.175593% 0.000000% 0.175593% 0.000000% 0.000000% 0.277438% 0.000000% 0.277438% 150 Days 0.087796% 0.000000% 0.175593% 0.087796% 0.351185% 0.071066% 0.000000% 0.328354% 0.030780% 0.430200% 180+ Days 0.000000% 0.087796% 0.263389% 0.087796% 0.438982% 0.000000% 0.045266% 0.275129% 0.046335% 0.366730% Totals 0.526778% 1.053556% 0.702371% 0.175593% 2.458297% 0.423624% 0.783064% 0.909435% 0.077115% 2.193238% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 4 0 0 0 4 3,169,144.52 0.00 0.00 0.00 3,169,144.52 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 1 3 0 4 0.00 402,850.00 4,470,345.55 0.00 4,873,195.55 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 1,000,000.00 0.00 1,000,000.00 Totals 4 1 4 0 9 3,169,144.52 402,850.00 5,470,345.55 0.00 9,042,340.07 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 1.117318% 0.000000% 0.000000% 0.000000% 1.117318% 1.500746% 0.000000% 0.000000% 0.000000% 1.500746% 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% 0.279330% 0.837989% 0.000000% 1.117318% 0.000000% 0.190769% 2.116928% 0.000000% 2.307697% 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% 0.279330% 0.000000% 0.279330% 0.000000% 0.000000% 0.473549% 0.000000% 0.473549% Totals 1.117318% 0.279330% 1.117318% 0.000000% 2.513966% 1.500746% 0.190769% 2.590477% 0.000000% 4.281992% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 4 0 0 4 660,621.00 0.00 0.00 660,621.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 4 0 0 0 4 811,339.20 0.00 0.00 0.00 811,339.20 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 1 0 1 0.00 0.00 300,000.00 0.00 300,000.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 4 1 0 9 811,339.20 660,621.00 300,000.00 0.00 1,771,960.20 0-29 Days 0.586510% 0.000000% 0.000000% 0.586510% 0.497421% 0.000000% 0.000000% 0.497421% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.586510% 0.000000% 0.000000% 0.000000% 0.586510% 0.610906% 0.000000% 0.000000% 0.000000% 0.610906% 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% 0.146628% 0.000000% 0.146628% 0.000000% 0.000000% 0.225888% 0.000000% 0.225888% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.586510% 0.586510% 0.146628% 0.000000% 1.319648% 0.610906% 0.497421% 0.225888% 0.000000% 1.334215% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 1 0 1 0.00 0.00 460,000.00 0.00 460,000.00 150 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 1 0 1 0.00 0.00 460,000.00 0.00 460,000.00 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 0.000000% 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% 0.497512% 0.000000% 0.497512% 0.000000% 0.000000% 0.442744% 0.000000% 0.442744% 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% 0.497512% 0.000000% 0.497512% 0.000000% 0.000000% 0.442744% 0.000000% 0.442744% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 16 1 0 17 2,591,664.95 224,478.07 0.00 2,816,143.02 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 13 0 0 0 13 2,107,779.64 0.00 0.00 0.00 2,107,779.64 90 Days 2 1 3 0 6 369,430.00 108,000.00 602,065.07 0.00 1,079,495.07 120 Days 0 1 7 0 8 0.00 68,000.00 883,741.94 0.00 951,741.94 150 Days 0 2 9 0 11 0.00 322,738.21 964,715.68 0.00 1,287,453.89 180+ Days 3 5 10 1 19 452,000.30 632,889.13 1,905,234.53 100,251.45 3,090,375.41 Totals 18 25 30 1 74 2,929,209.94 3,723,292.29 4,580,235.29 100,251.45 11,332,988.97 0-29 Days 0.287150% 0.017947% 0.000000% 0.305097% 0.251139% 0.021753% 0.000000% 0.272892% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.233309% 0.000000% 0.000000% 0.000000% 0.233309% 0.204249% 0.000000% 0.000000% 0.000000% 0.204249% 90 Days 0.035894% 0.017947% 0.053841% 0.000000% 0.107681% 0.035799% 0.010465% 0.058342% 0.000000% 0.104606% 120 Days 0.000000% 0.017947% 0.125628% 0.000000% 0.143575% 0.000000% 0.006589% 0.085637% 0.000000% 0.092226% 150 Days 0.000000% 0.035894% 0.161522% 0.000000% 0.197416% 0.000000% 0.031274% 0.093484% 0.000000% 0.124758% 180+ Days 0.053841% 0.089734% 0.179469% 0.017947% 0.340991% 0.043800% 0.061329% 0.184622% 0.009715% 0.299466% Totals 0.323044% 0.448672% 0.538406% 0.017947% 1.328069% 0.283848% 0.360797% 0.443837% 0.009715% 1.098197% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 395,127.00 0.00 0.00 395,127.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 5 0 0 0 5 2,748,739.11 0.00 0.00 0.00 2,748,739.11 90 Days 0 0 1 0 1 0.00 0.00 88,950.00 0.00 88,950.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 5 0 5 0.00 0.00 2,825,318.54 0.00 2,825,318.54 180+ Days 2 0 5 0 7 1,357,469.25 0.00 4,095,564.48 0.00 5,453,033.73 Totals 7 1 11 0 19 4,106,208.36 395,127.00 7,009,833.02 0.00 11,511,168.38 0-29 Days 0.098135% 0.000000% 0.000000% 0.098135% 0.073351% 0.000000% 0.000000% 0.073351% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.490677% 0.000000% 0.000000% 0.000000% 0.490677% 0.510277% 0.000000% 0.000000% 0.000000% 0.510277% 90 Days 0.000000% 0.000000% 0.098135% 0.000000% 0.098135% 0.000000% 0.000000% 0.016513% 0.000000% 0.016513% 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% 0.490677% 0.000000% 0.490677% 0.000000% 0.000000% 0.524493% 0.000000% 0.524493% 180+ Days 0.196271% 0.000000% 0.490677% 0.000000% 0.686948% 0.252001% 0.000000% 0.760302% 0.000000% 1.012303% Totals 0.686948% 0.098135% 1.079490% 0.000000% 1.864573% 0.762278% 0.073351% 1.301308% 0.000000% 2.136937% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 8 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 19 0 0 19 2,394,496.07 0.00 0.00 2,394,496.07 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 16 1 0 0 17 2,552,685.26 90,812.11 0.00 0.00 2,643,497.37 90 Days 10 0 1 0 11 1,246,111.29 0.00 33,686.92 0.00 1,279,798.21 120 Days 2 0 3 0 5 166,389.47 0.00 1,177,864.52 0.00 1,344,253.99 150 Days 0 1 2 1 4 0.00 211,203.46 197,118.56 169,078.99 577,401.01 180+ Days 3 4 3 1 11 365,615.12 485,461.81 383,044.24 29,932.80 1,264,053.97 Totals 31 25 9 2 67 4,330,801.14 3,181,973.45 1,791,714.24 199,011.79 9,503,500.62 0-29 Days 0.808855% 0.000000% 0.000000% 0.808855% 0.620040% 0.000000% 0.000000% 0.620040% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.681141% 0.042571% 0.000000% 0.000000% 0.723712% 0.661002% 0.023515% 0.000000% 0.000000% 0.684518% 90 Days 0.425713% 0.000000% 0.042571% 0.000000% 0.468284% 0.322673% 0.000000% 0.008723% 0.000000% 0.331396% 120 Days 0.085143% 0.000000% 0.127714% 0.000000% 0.212857% 0.043086% 0.000000% 0.305001% 0.000000% 0.348086% 150 Days 0.000000% 0.042571% 0.085143% 0.042571% 0.170285% 0.000000% 0.054690% 0.051043% 0.043782% 0.149514% 180+ Days 0.127714% 0.170285% 0.127714% 0.042571% 0.468284% 0.094674% 0.125707% 0.099187% 0.007751% 0.327319% Totals 1.319711% 1.064283% 0.383142% 0.085143% 2.852278% 1.121435% 0.823953% 0.463953% 0.051533% 2.460874% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 9 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 4 0 0 4 243,872.72 0.00 0.00 243,872.72 30 Days 11 0 0 0 11 689,793.27 0.00 0.00 0.00 689,793.27 60 Days 6 0 0 0 6 215,280.87 0.00 0.00 0.00 215,280.87 90 Days 2 0 0 0 2 213,510.93 0.00 0.00 0.00 213,510.93 120 Days 2 0 0 0 2 32,741.99 0.00 0.00 0.00 32,741.99 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 4 0 0 25 1,151,327.06 243,872.72 0.00 0.00 1,395,199.78 0-29 Days 0.187793% 0.000000% 0.000000% 0.187793% 0.205435% 0.000000% 0.000000% 0.205435% 30 Days 0.516432% 0.000000% 0.000000% 0.000000% 0.516432% 0.581073% 0.000000% 0.000000% 0.000000% 0.581073% 60 Days 0.281690% 0.000000% 0.000000% 0.000000% 0.281690% 0.181350% 0.000000% 0.000000% 0.000000% 0.181350% 90 Days 0.093897% 0.000000% 0.000000% 0.000000% 0.093897% 0.179859% 0.000000% 0.000000% 0.000000% 0.179859% 120 Days 0.093897% 0.000000% 0.000000% 0.000000% 0.093897% 0.027581% 0.000000% 0.000000% 0.000000% 0.027581% 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 0.985915% 0.187793% 0.000000% 0.000000% 1.173709% 0.969863% 0.205435% 0.000000% 0.000000% 1.175299% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group 1-7 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%

180+ Delinquency Summary Summary Group 1 Days Number of Aggregate Percentage of Number of Aggregate Percentage of Delinquent Loans Outstanding Balance(%) Loans Oustanding Balance(%) Balance($) Balance($) 180 - 209 22 4,577,586.65 0.143 1 76,811.86 0.017 210 - 239 10 2,693,972.31 0.084 0 0.00 0.000 240 - 269 10 3,276,651.13 0.103 0 0.00 0.000 270 - 299 2 1,159,200.00 0.036 0 0.00 0.000 Total 44 11,707,410.09 0.366 1 76,811.86 0.017

180+ Delinquency Summary ~~(continued)~~Summary Group 31 ~~Group~~Days 2 Number of ~~Aggregate~~Outstanding Percentage of ~~Days~~ Number of ~~Aggregate~~Outstanding Percentage of Delinquent Loans ~~Oustanding~~Actual Balance(%) ~~Delinquent~~ Loans ~~Outstanding~~Actual Balance(%) Balance($) Balance($) 180 - 209 28 ~~427~~5,~~025~~157,469.1274 0.~~190~~188 1 12,~~000~~385,~~000~~504.0046 0.~~474~~635 210 - 239 212 ~~292~~1,~~110~~428,032.0061 0.~~130~~052 0 0.00 0.000 240 - 269 115 ~~104~~7,~~000~~013,213.0085 0.~~046~~256 0 0.00 0.000 270 - 299 15 4,681,432.74 0.171 0 0.00 0.000 300 - 329 15 2,741,971.21 0.100 1 76,811.86 0.020 330 - 359 9 2,562,372.31 0.094 0 0.00 0.000 ~~Total~~360 5- ~~823~~389 6 1,~~135~~695,448.1219 0.~~366~~062 10 1,0.00 0.000 390 - 419 4 2,~~000~~262,270.08 0.083 0 0.00 0.~~474~~000 Total 84 27,542,210.73 1.006 2 2,462,316.32 0.655

180+ Delinquency Summary (continued) Group 52 Group 43 Days Number of ~~Aggregate~~Outstanding Percentage of ~~Days~~ Number of ~~Aggregate~~Outstanding Percentage of Delinquent Loans ~~Oustanding~~Actual Balance(%) ~~Delinquent~~ Loans ~~Outstanding~~Actual Balance(%) Balance($) Balance($) 180 - 209 0 0.00 0.000 0 0.00 0.000 210 - 239 5 543,536.90 0.320 0 0.00 0.000 240 - 269 1 318,716.18 0.188 4 4,873,195.55 3.427 270 - 299 2 594,087.12 0.350 0 0.00 0.000 ~~240~~300 - ~~269~~329 0 0.00 0.000 0 0.00 0.000 ~~270~~330 - ~~299~~359 1 160,510.00 0.095 0 0.00 0.000 360 - 389 1 104,000.00 0.061 0 0.00 0.000 ~~Total~~390 - 419 0 0.00 0.000 0 0.00 0.000 Total 10 1,720,850.20 1.014 4 4,873,195.55 3.427

180+ Delinquency Summary (continued) Group 64 Group 75 Days Number of ~~Aggregate~~Outstanding Percentage of Number of ~~Aggregate~~Outstanding Percentage of Delinquent Loans ~~Outstanding~~Actual Balance(%) Loans ~~Oustanding~~Actual Balance(%) Balance($) Balance($) 180 - 209 110 ~~1,447,110~~0.8200 0.~~140~~000 10 ~~1,000,000~~0.00 0.~~186~~000 210 - 239 40 ~~796,000~~0.00 0.~~077~~000 20 ~~1,408,180~~0.8800 0.~~261~~000 240 - 269 30 ~~624,064~~0.5900 0.~~060~~000 31 2460,~~108,852~~000.8500 0.~~391~~499 270 - 299 1 ~~223~~300,~~200~~000.00 0.~~022~~264 10 ~~936,~~0.00 0.000 300 - 329 0 0.00 0.~~174~~000 0 0.00 0.000 330 - 359 0 0.00 0.000 0 0.00 0.000 360 - 389 0 0.00 0.000 0 0.00 0.000 390 - 419 0 0.00 0.000 0 0.00 0.000 Total 191 3300,~~090,375~~000.4100 0.~~299~~264 71 5460,~~453,033~~000.7300 10.~~012~~499

180+ Delinquency Summary (continued) Group 86 Group 97 Days Number of ~~Aggregate~~Outstanding Percentage of Number of ~~Aggregate~~Outstanding Percentage of Delinquent Loans ~~Outstanding~~Actual Balance(%) Loans ~~Oustanding~~Actual Balance(%) Balance($) Balance($) 180 - 209 62 ~~626~~141,~~638~~647.8535 0.~~162~~015 04 02,370,399.0018 0.~~000~~491 210 - 239 2 ~~197~~310,~~681~~980.4300 0.~~051~~034 01 088,950.00 0.~~000~~018 240 - 269 37 ~~439~~921,~~733~~757.6960 0.~~114~~100 0 0.00 0.000 270 - 299 5 581,744.63 0.063 5 2,825,318.54 0.00585 300 - 329 10 1,329,389.14 0.144 1 1,000,000.00 0.207 0330 - 359 4 796,000.00 0.~~000~~086 ~~Total~~2 11 1,~~264~~408,~~053~~180.9788 0.~~327~~291 360 - 389 2 560,108.63 0.061 1 751,383.60 0.156 390 - 419 2 409,770.08 0.044 2 1,852,500.00 0.~~000~~383 Total 34 5,051,397.43 0.547 16 10,296,732.20 2.131

180+ Delinquency Summary (continued) Group 8 Group 9 Days Number of ~~Aggregate~~Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans ~~Outstanding~~Actual Balance(%) Loans Actual Balance(%) Balance($) ~~This~~Balance($) ~~report~~180 ~~includes~~- ~~all~~209 ~~loans~~1 ~~greater~~259,918.75 ~~than~~0.075 ~~180~~0 ~~days~~0.00 ~~delinquent~~0.000 ~~regardless~~210 of- ~~status~~239 ~~(REO~~4 484,565.71 ~~Foreclosure~~0.140 0 0.00 0.000 240 - 269 2 439,544.52 ~~Bankruptcy)~~0.127 0 0.00 0.000 270 - 299 2 380,282.45 0.110 0 0.00 0.000 300 - 329 3 335,770.21 0.097 0 0.00 0.000 330 - 359 2 197,681.43 0.057 0 0.00 0.000 360 - 389 2 279,955.96 0.081 0 0.00 0.000 390 - 419 0 0.00 0.000 0 0.00 0.000 Total 16 2,377,719.03 0.687 0 0.00 0.000

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~(continued) History*Days ~~New~~Number ~~REO~~of ~~Loans~~Outstanding ~~Month REO~~ Percentage ~~Loans~~of inDelinquent ~~REO 1 Jan-05 0.000% Original Principal Balance 69,300.00 Feb-05 0.000% Current Principal Balance 69,087.12 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000%~~ Loans ~~in REO 5 Jun-05 0.000% Original Principal~~ Balance ~~473,400.00 Jul-05 0.000~~(%) ~~Current Principal~~ Balance($) ~~472,350.36~~This ~~Aug-05 0.000% Sep-05 0.005% Oct-05 0.003% Nov-05 0.012% Dec-05 0.015% *The text reported in the above table is presented graphically on the monthly bond remittance~~ report. ~~The~~includes ~~monthly~~all ~~bond~~loans ~~remittance~~greater ~~report~~than ~~can~~180 bedays ~~viewed~~delinquent ~~online~~regardless atof ~~www.ctslink.com.~~status ~~Group 1 12 Month~~ (REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jan-05 0.000% Original Principal Balance 69,~~300.00~~ ~~Feb-05 0.000% Current Principal Balance 69~~Foreclosure,~~087.12~~ ~~Mar-05 0~~Bankruptcy).000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 2 Jun-05 0.000% Original Principal Balance 173,300.00 Jul-05 0.000% Current Principal Balance 173,087.12 Aug-05 0.000% Sep-05 0.040% Oct-05 0.042% Nov-05 0.044% Dec-05 0.077% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 1 Jun-05 0.000% Original Principal Balance 100,500.00 Jul-05 0.000% Current Principal Balance 100,251.45 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.009% Dec-05 0.010% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 2 Jun-05 0.000% Original Principal Balance 199,600.00 Jul-05 0.000% Current Principal Balance 199,011.79 Aug-05 0.000% Sep-05 0.016% Oct-05 0.000% Nov-05 0.050% Dec-05 0.052% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 9 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO ~~Loan~~History* ~~Detail~~New -REO ~~All~~Loans ~~Mortgage~~Month REO Percentage Loans in REO ~~during~~6 Jun-05 0.000% Original Principal Balance 1,118,050.00 Jul-05 0.000% Current ~~Period~~Actual ~~Month~~Balance ~~Loan~~1,117,209.23 ~~First~~Aug-05 0.000% Sep-05 0.005% Current REO Total Oct-05 0.003% Loans in REO 26 Nov-05 0.012% Original ~~Loan~~Principal ~~Entered~~Balance ~~Payment~~6,645,700.00 ~~LTV~~Dec-05 0.015% Current Actual Balance 6,641,067.31 Jan-06 0.017% Feb-06 0.173% Mar-06 0.187% Apr-06 0.195% May-06 0.243% *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 ~~Principal~~www.ctslink.com. Group ~~Number~~1 12 Month REO ~~Date~~History* ~~State~~New ~~Origination~~REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance ~~Group~~0.00 2Jul-05 ~~0000722347~~0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 0 Nov-05 0.000% Original Principal Balance 0.00 Dec-~~2005~~05 010.000% Current Actual Balance 0.00 Jan-06 0.000% Feb-06 0.000% Mar-~~2005~~06 MI0.000% 90Apr-06 0.000% May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 69Jul-05 0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.040% Current REO Total Oct-05 0.042% Loans in REO 3 Nov-05 0.044% Original Principal Balance 357,300.00 ~~Group~~Dec-05 20.077% ~~0000771167~~Current ~~Sep~~Actual Balance 356,395.78 Jan-~~2005~~06 010.082% Feb-06 0.084% Mar-06 0.089% Apr-~~2005~~06 MI0.196% 80May-06 0.210% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jun-05 0.000% Original Principal Balance 402,850.00 ~~104~~Jul-05 0.000% Current Actual Balance 402,850.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 1 Nov-05 0.000% Original Principal Balance 402,850.00 Dec-05 0.000% Current Actual Balance 402,850.00 Jan-06 0.000% Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 0.283% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 64 ~~0000723387~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 0 Nov-~~2005~~05 010.000% Original Principal Balance 0.00 Dec-05 0.000% Current Actual Balance 0.00 Jan-06 0.000% Feb-06 0.000% Mar-~~2005~~06 MI0.000% 77Apr-06 0.31000% ~~100,500~~May-06 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 85 ~~0000703223~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 0 Nov-~~2005~~05 010.000% Original Principal Balance 0.00 Dec-05 0.000% Current Actual Balance 0.00 Jan-06 0.000% Feb-06 0.000% Mar-~~2005~~06 MI0.000% 46Apr-06 0.15000% 30May-06 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 4 Jun-05 0.000% Original Principal Balance 587,200.00 Jul-05 0.000% Current Actual Balance 586,814.71 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 12 Nov-05 0.009% Original Principal Balance 1,720,150.00 Dec-05 0.010% Current Actual Balance 1,717,890.72 Jan-06 0.010% Feb-06 0.118% Mar-06 0.143% Apr-06 0.120% May-06 0.186% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 87 ~~0000712723~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 6 Nov-~~2005~~05 010.000% Original Principal Balance 3,773,800.00 Dec-05 0.000% Current Actual Balance 3,773,418.54 Jan-06 0.000% Feb-06 0.709% Mar-~~2005~~06 MI0.726% 80Apr-06 0.768% May-06 0.781% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 1 Jun-05 0.000% Original Principal Balance 128,000.00 ~~169~~Jul-05 0.000% Current Actual Balance 127,544.52 Aug-05 0.000% Sep-05 0.016% Current REO Total Oct-05 0.000% Loans in REO 4 Nov-05 0.050% Original Principal Balance 391,600.00 Dec-05 0.052% Current Actual Balance 390,512.27 Jan-06 0.070% Feb-06 0.071% Mar-06 0.073% Apr-06 0.074% May-06 0.113% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 9 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Actual Balance 0.00 Aug-05 0.000% Sep-05 0.000% Current REO Total Oct-05 0.000% Loans in REO 0 Nov-05 0.000% Original Principal Balance 0.00 Dec-05 0.000% Current Actual Balance 0.00 Jan-06 0.000% Feb-06 0.000% Mar-06 0.000% Apr-06 0.000% May-06 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.

REO Loan Detail - All Mortgage Loans in REO during Current Period ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Principal~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~REO Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance Group 2 0000722347 Dec-2005 01-Mar-2005 MI 90.00 69,~~087~~300.1200 Group 2 0000771017 Apr-2006 01-~~Jun~~Apr-2005 5TX 780.~~375%~~00 2184,~~816~~000.6200 Group 2 0000771167 Sep-2005 01-Apr-2005 MI 80.00 104,000.00 Group 3 0000789689 May-2006 01-May-2005 GA 70.00 402,850.00 Group 6 0000702909 Feb-2006 01-Jan-2005 CO 100.00 187,000.00 Group 6 0000707523 May-2006 01-Mar-2005 8GA 780.~~500%~~00 5108,~~557~~000.5000 Group 6 0000723387 Nov-2005 01-Mar-2005 MI 77.31 100,~~251~~500.4500 Group 6 0000727057 May-2006 01-~~May~~Mar-2005 GA 95.00 152,000.00 Group 6 70000738260 Mar-2006 01-Mar-2005 IL 80.00 223,200.00 Group 6 0000738828 Apr-2006 01-Mar-2005 TX 80.00 248,000%.00 4Group 6 0000738879 May-2006 01-Mar-2005 NC 80.00 175,~~418~~200.4200 Group 86 ~~0000703223~~0000745187 29Feb-2006 01-Apr-2005 MI 80.00 56,~~932~~000.00 Group 6 0000765644 Feb-2006 01-Apr-2005 IL 67.73 186,250.00 Group 6 0000779299 May-2006 01-May-2005 IL 80.00 152,000.00 Group 6 0000783949 Feb-2006 01-May-2005 MI 80.00 76,000.00 Group 6 0000791043 Feb-2006 01-May-2005 MI 80.00 56,000.00 Group 7 0000710690 Feb-2006 01-Mar-2005 MI 80.00 936,000.00 Group 7 0000726431 Apr-2006 01-Mar-2005 OH 95.00 127,300.00 Group 7 0000731811 Feb-2006 01-Mar-2005 CA 75.00 916,500%.00 1Group 7 0000736544 Feb-2006 01-Mar-2005 CA 80.00 960,~~419~~000.0900 Group 7 0000742041 Feb-2006 01-Apr-2005 NC 80.00 400,000.00 Group 7 0000769945 Feb-2006 01-May-2005 TX 70.00 434,000.00 Group 8 0000703223 Nov-2005 01-Mar-2005 MI 46.15 30,000.00 Group 8 0000712617 Jan-2006 01-Mar-2005 MI 80.00 64,000.00 Group 8 0000712723 Nov-2005 01-Mar-2005 MI 80.00 169,~~078~~600.9900 Group 8 0000736171 May-2006 01-~~Jun~~Apr-2005 5CT 780.~~375%~~00 6128,~~893~~000.1600

~~Summary~~REO 12Loan ~~Month~~Detail ~~Foreclosure~~- History*All ~~New~~Mortgage ~~Foreclosure~~ Loans ~~Month Foreclosure Percentage Loans~~ in ~~Foreclosure~~REO 19during ~~Jan-05~~Current ~~0.000%~~Period ~~Original~~(continued) ~~Principal~~Current ~~Balance~~Paid ~~4,893,858.00 Feb-05 0.000%~~ Current ~~Principal~~Approximate ~~Balance~~Loan ~~4,891,976.36~~Actual ~~Mar-05~~To ~~0.000%~~Months ~~Apr-05~~Loan ~~0.000%~~Delinquent ~~Current~~Group ~~Foreclosure~~Number ~~Total~~Balance ~~May-05~~Date ~~0.000%~~Delinquent ~~Loans~~Rate inInterest ~~Foreclosure~~Group 652 ~~Jun-05~~0000722347 ~~0.000% Original Principal Balance 21~~69,~~739,991~~087.0012 ~~Jul~~01-05Jun-2005 09 7.~~000~~375% ~~Current Principal Balance 21~~4,~~730,191~~415.5243 ~~Aug-05~~Group ~~0.030%~~2 ~~Sep-05~~0000771017 0183,308.~~149%~~66 ~~Oct~~01-~~05 0.225% Nov~~Aug-052005 ~~0.550%~~7 ~~Dec-05 0~~7.~~681~~500% *The text reported in the above table is presented graphically on the monthly bond remittance report9,764.99 ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 12 120000771167 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~104,000~~% Original Principal Balance 0~~.00 ~~Feb~~01-~~05 0.000% Current Principal Balance 0.00~~ Mar-052005 ~~0.000%~~12 ~~Apr-05 0~~7.~~000~~500% ~~Current Foreclosure Total May-05 0~~8,645.~~000%~~00 ~~Loans~~Group in3 ~~Foreclosure~~0000789689 ~~1 Jun-05 0.000% Original Principal Balance 76~~402,~~800~~850.00 01-Jul-052005 08 6.~~000~~750% ~~Current Principal Balance 76~~21,~~811~~821.8600 ~~Aug-05~~Group ~~0.000%~~6 ~~Sep-05~~0000702909 0186,570.~~000%~~08 ~~Oct~~01-~~05 0.017% Nov~~Feb-052005 ~~0.017%~~13 ~~Dec-05 0~~5.~~017~~250% *The text reported in the above table is presented graphically on the monthly bond remittance report10,517.12 ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 26 120000707523 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 Jan-05 0.000% Original Principal Balance 64~~108,000.00 ~~Feb~~01-05Aug-2005 07 7.~~000~~625% ~~Current Principal Balance 64~~5,~~000~~872.0050 ~~Mar-05~~Group ~~0.000%~~6 ~~Apr-05~~0000723387 0100,251.~~000%~~45 ~~Current Foreclosure Total~~ 01-May-052005 ~~0.000%~~10 ~~Loans in Foreclosure 8 Jun-05 0~~7.000% ~~Original Principal Balance 2~~6,~~042,~~610.0052 ~~Jul-05~~Group ~~0.000%~~6 ~~Current~~0000727057 ~~Principal Balance 2~~151,~~041,251~~614.5671 ~~Aug~~01-~~05 0.038% Sep~~May-052005 ~~0.176%~~10 ~~Oct-05 0~~6.~~317~~875% ~~Nov-05 0~~9,807.~~953%~~61 ~~Dec-05 0.909% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 36 120000738260 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0~~223,200.~~000% Original Principal Balance 0.~~00 01-Feb-052005 ~~0.000%~~13 ~~Current Principal Balance 0~~7.~~00 Mar-05 0.000~~125% ~~Apr-05 0~~17,468.~~000%~~82 ~~Current~~Group ~~Foreclosure~~6 ~~Total~~0000738828 ~~May-05 0~~247,238.~~000%~~21 ~~Loans in Foreclosure 4~~ 01-Jun-052005 09 7.~~000~~375% ~~Original Principal Balance 5~~15,~~472,530~~801.0026 ~~Jul-05~~Group ~~0.000%~~6 ~~Current~~0000738879 ~~Principal Balance 5~~175,~~470,345~~200.5500 ~~Aug~~01-~~05 0.000% Sep~~May-052005 ~~0.393%~~10 ~~Oct-05 0~~7.~~408~~500% Nov-05 2.370% Dec-05 2.590% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0~~,483.~~000% Original Principal Balance 0.~~00 ~~Feb-05~~Group ~~0.000%~~6 ~~Current~~0000745187 ~~Principal Balance 0~~55,823.0066 ~~Mar~~01-~~05 0.000% Apr~~Jul-052005 ~~0.000%~~8 ~~Current Foreclosure Total May-05 0~~7.~~000~~250% ~~Loans in Foreclosure 1 Jun-05 0.000% Original Principal Balance 300~~3,~~000~~186.0051 ~~Jul-05~~Group ~~0.000%~~6 ~~Current~~0000765644 ~~Principal Balance 300~~186,~~000~~250.00 ~~Aug~~01-~~05 0.000% Sep~~Jul-052005 ~~0.000%~~8 ~~Oct-05 0~~5.~~000~~875% ~~Nov-05 0~~8,536.~~221%~~50 ~~Dec-05 0.226% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 56 120000779299 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0.~~152,000~~% Original Principal Balance 0~~.00 ~~Feb~~01-~~05 0.000% Current Principal Balance 0.00 Mar-05 0.000%~~ Apr-052005 ~~0.000%~~11 ~~Current Foreclosure Total May-05 0~~7.~~000~~125% ~~Loans in Foreclosure 1 Jun-05 0~~11,060.~~000%~~50 ~~Original~~Group ~~Principal~~6 ~~Balance~~0000783949 ~~460~~75,~~000~~833.0095 01-Jul-052005 08 7.~~000~~625% ~~Current Principal Balance 460~~4,~~000~~566.0014 ~~Aug-05~~Group ~~0.000%~~6 ~~Sep-05~~0000791043 055,908.~~000%~~66 ~~Oct~~01-~~05 0.000% Nov~~Jun-052005 ~~0.428%~~9 ~~Dec-05 0~~7.~~443~~750% *The text reported in the above table is presented graphically on the monthly bond remittance report3,765.91 ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 67 120000710690 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 Jan-05 0.000% Original Principal Balance 1~~936,~~538,380~~000.00 01-Feb-052005 013 6.~~000~~375% ~~Current Principal Balance 1~~66,~~537,074~~885.9200 ~~Mar-05~~Group ~~0.000%~~7 ~~Apr-05~~0000726431 0126,918.~~000%~~54 ~~Current Foreclosure Total May~~01-~~05 0.000% Loans in Foreclosure 30~~ Jun-052005 09 7.~~000~~500% ~~Original Principal Balance 4~~8,~~582,880~~257.0014 ~~Jul-05~~Group ~~0.000%~~7 ~~Current~~0000731811 ~~Principal Balance 4~~916,~~580,235~~500.2900 ~~Aug~~01-~~05 0.051% Sep~~Feb-052005 ~~0.171%~~13 ~~Oct-05 0~~6.~~205~~750% ~~Nov-05 0~~69,501.~~305%~~18 ~~Dec-05 0.444% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 7 120000736544 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 3 Jan-05 0.000% Original Principal Balance 1~~960,~~963,350.00 Feb-05 0.~~000~~% Current Principal Balance 1,963,350~~.00 ~~Mar~~01-~~05 0.000% Apr~~Jun-052005 ~~0.000%~~9 ~~Current Foreclosure Total May-05 0~~7.~~000~~375% ~~Loans in Foreclosure 11 Jun-05 0.000% Original Principal Balance 7~~62,~~011,650~~700.00 ~~Jul-05~~Group ~~0.000%~~7 ~~Current~~0000742041 ~~Principal Balance 7~~400,~~009,833~~000.0200 ~~Aug~~01-~~05 0.067% Sep~~Jun-052005 ~~0.287%~~9 ~~Oct-05 0~~7.~~514~~500% ~~Nov-05 1~~26,583.~~071%~~37 ~~Dec-05 1.301% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 87 120000769945 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 5 Jan-05 0.000% Original Principal Balance 1~~434,~~328,128~~000.00 ~~Feb~~01-~~05 0.000% Current Principal Balance 1,327,551.44 Mar-05 0.000%~~ Apr-052005 ~~0.000%~~11 ~~Current Foreclosure Total May-05 0~~7.~~000~~125% ~~Loans in Foreclosure 9 Jun-05 0.000% Original Principal Balance 1~~32,~~793,521~~323.0098 ~~Jul-05~~Group ~~0.000%~~8 ~~Current~~0000703223 ~~Principal Balance 1~~29,~~791,714~~932.2480 ~~Aug~~01-~~05 0.000% Sep~~May-052005 ~~0.045%~~10 ~~Oct-05 0~~7.~~162~~500% ~~Nov-05 0~~2,123.~~117%~~64 ~~Dec-05 0.464% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 98 120000712617 ~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Jan-05 0~~63,955.~~000%~~96 ~~Original Principal Balance 0.00 Feb~~01-~~05 0.000% Current Principal Balance 0.00~~ Mar-052005 012 7.~~000~~875% ~~Apr-05 0~~5,437.~~000%~~36 ~~Current~~Group ~~Foreclosure~~8 ~~Total~~0000712723 ~~May-05 0~~169,078.~~000%~~99 ~~Loans in Foreclosure 0~~ 01-Jun-052005 ~~0.000%~~9 ~~Original Principal Balance 0~~7.~~00 Jul-05 0.000~~375% ~~Current Principal Balance 0~~10,806.0001 ~~Aug-05~~Group ~~0.000%~~8 ~~Sep-05~~0000736171 0127,544.~~000%~~52 ~~Oct~~01-~~05 0.000% Nov~~Jul-052005 ~~0.000%~~8 ~~Dec-05 0~~6.~~000~~625% *The text reported in the above table is presented graphically on the monthly bond remittance report6,615. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~46

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

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 Group 1 0000737663 Oct-2005 01-Mar-2005 OH 80.00 76,800.00 Group 2 0000685668 Sep-2005 01-Mar-2005 PA 80.00 131,600.00 Group 2 0000724864 Oct-2005 01-Mar-2005 MD 70.00 325,500.00 Group 2 0000729441 Nov-2005 01-May-2005 NY 70.00 525,000.00 Group 2 0000752289 Nov-2005 01-Apr-2005 IL 80.00 320,000.00 Group 2 0000777793 Sep-2005 01-May-2005 CO 70.00 160,510.00 Group 2 0000779285 Dec-2005 01-May-2005 SC 75.29 64,000.00 Group 2 0000786270 Nov-2005 01-May-2005 FL 80.00 304,000.00 Group 2 0000790523 Nov-2005 01-May-2005 CA 80.00 212,000.00 Group 3 0000716391 Nov-2005 01-Feb-2005 MI 65.00 2,015,000.00 Group 3 0000726738 Nov-2005 01-Mar-2005 IL 95.00 377,530.00 Group 3 0000753480 Nov-2005 01-Apr-2005 FL 65.00 2,080,000.00 Group 3 0000795579 Sep-2005 01-May-2005 CA 51.95 1,000,000.00 Group 4 0000693686 Nov-2005 01-Mar-2005 OH 80.00 300,000.00 Group 5 0000726636 Nov-2005 01-Mar-2005 CO 80.00 460,000.00 Group 6 0000697064 Oct-2005 01-Feb-2005 MI 80.00 32,000.00 Group 6 0000698042 Oct-2005 01-Feb-2005 MI 80.00 32,000.00 Group 6 0000705053 Nov-2005 01-Apr-2005 IL 90.00 144,000.00 Group 6 0000709163 Sep-2005 01-Mar-2005 NY 90.00 373,500.00 Group 6 0000714663 Dec-2005 01-Mar-2005 MI 77.00 96,250.00 Group 6 0000714667 Dec-2005 01-Feb-2005 MI 77.00 96,250.00 Group 6 0000715219 Dec-2005 01-Feb-2005 NC 94.99 123,340.00 Group 6 0000716915 Oct-2005 01-Apr-2005 NC 80.00 112,000.00 Group 6 0000719440 Aug-2005 01-Feb-2005 FL 89.96 224,500.00 Group 6 0000731097 Nov-2005 01-Mar-2005 GA 80.00 240,800.00 Group 6 0000735980 Dec-2005 01-Mar-2005 CA 80.00 278,000.00 Group 6 0000738260 Sep-2005 01-Mar-2005 IL 80.00 223,200.00 Group 6 0000738879 Dec-2005 01-Mar-2005 NC 80.00 175,200.00 Group 6 0000742003 Nov-2005 01-Mar-2005 CO 70.00 215,600.00 Group 6 0000743208 Oct-2005 01-Apr-2005 NC 80.00 199,200.00 Group 6 0000745187 Nov-2005 01-Apr-2005 MI 80.00 56,000.00 Group 6 0000746534 Dec-2005 01-Mar-2005 TX 80.00 124,000.00 Group 6 0000753728 Dec-2005 01-Apr-2005 WI 70.00 119,700.00 Group 6 0000754965 Sep-2005 01-Apr-2005 CO 75.00 140,250.00 Group 6 0000765644 Nov-2005 01-Apr-2005 IL 67.73 186,250.00 Group 6 0000772300 Dec-2005 01-May-2005 MI 75.00 90,000.00 Group 6 0000773137 Sep-2005 01-May-2005 NY 80.00 440,000.00 Group 6 0000776379 Nov-2005 01-May-2005 MI 76.82 42,250.00 Group 6 0000779299 Sep-2005 01-May-2005 IL 80.00 152,000.00 Group 6 0000781432 Oct-2005 01-May-2005 SC 70.00 59,500.00 Group 6 0000783741 Dec-2005 01-May-2005 NY 64.80 359,640.00 Group 6 0000783949 Dec-2005 01-May-2005 MI 80.00 76,000.00 Group 6 0000790196 Nov-2005 01-May-2005 MI 67.53 30,050.00 Group 6 0000791043 Nov-2005 01-May-2005 MI 80.00 56,000.00 Group 6 0000797154 Oct-2005 01-May-2005 OH 70.00 85,400.00 Group 7 0000710690 Dec-2005 01-Mar-2005 MI 80.00 936,000.00 Group 7 0000726431 Nov-2005 01-Mar-2005 OH 95.00 127,300.00 Group 7 0000731807 Oct-2005 01-Mar-2005 NY 90.91 400,000.00 Group 7 0000736544 Oct-2005 01-Mar-2005 CA 80.00 960,000.00 Group 7 0000739219 Sep-2005 01-Mar-2005 AZ 80.00 752,000.00 Group 7 0000742041 Nov-2005 01-Apr-2005 NC 80.00 400,000.00 Group 7 0000755378 Nov-2005 01-Apr-2005 IL 76.47 975,000.00 Group 7 0000762758 Dec-2005 01-May-2005 ID 74.13 88,950.00 Group 7 0000769945 Nov-2005 01-May-2005 TX 70.00 434,000.00 Group 7 0000770802 Nov-2005 01-May-2005 SC 78.43 1,000,000.00 Group 7 0000772763 Dec-2005 01-May-2005 GA 80.00 938,400.00 Group 8 0000703990 Sep-2005 01-Feb-2005 IL 75.00 123,750.00 Group 8 0000715478 Dec-2005 01-Mar-2005 MO 80.00 116,000.00 Group 8 0000726572 Oct-2005 01-Feb-2005 IL 71.49 81,500.00 Group 8 0000736171 Dec-2005 01-Apr-2005 CT 80.00 128,000.00 Group 8 0000754251 Dec-2005 01-Apr-2005 NY 80.00 312,000.00 Group 8 0000757547 Oct-2005 01-Apr-2005 OH 97.00 44,143.00 Group 8 0000759493 Dec-2005 01-Apr-2005 FL 80.00 738,328.00 Group 8 0000760928 Oct-2005 01-Apr-2005 IL 80.00 216,000.00 Group 8 0000768961 Dec-2005 01-May-2005 IA 65.00 33,800.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period ~~(continued)~~Month ~~Current~~Loan ~~Paid~~First ~~Current~~Original ~~Approximate~~ Loan ~~Principal~~Entered ToPayment ~~Months~~LTV ~~Loan~~at ~~Delinquent~~Principal Group Number ~~Balance~~FC Date ~~Delinquent~~State ~~Rate~~Origination ~~Interest~~Balance Group 1 ~~0000737663~~0000663378 ~~76,811.86~~Feb-2006 01-~~May~~Mar-2005 6MI 670.~~523%~~00 2,~~913~~380,000.8800 Group 21 ~~0000685668~~0000737663 ~~131,600.00~~Oct-2005 01-~~Apr~~Mar-2005 7OH 780.~~500%~~00 676,~~004~~800.2100 Group 2 ~~0000724864~~0000726633 ~~325,425.38~~May-2006 01-~~May~~Feb-2005 6IL 570.~~500%~~00 11234,~~119~~500.3000 Group 2 0000729441 ~~525,000.00~~Nov-2005 01-~~Jun~~May-2005 5NY 570.~~125%~~00 14525,~~929~~000.6700 Group 2 ~~0000752289~~0000734708 ~~318,716.18~~May-2006 01-~~Jul~~Mar-2005 4IL 680.~~000%~~00 8228,~~950~~000.0900 Group 2 ~~0000777793~~0000738184 ~~160,510.00~~Feb-2006 01-~~Apr~~Mar-2005 7MI 670.~~125%~~00 653,~~152~~200.8800 Group 2 ~~0000779285~~0000747276 ~~64,000.00~~Feb-2006 01-~~Aug~~Apr-2005 3DE 675.~~625%~~00 1207,~~666~~750.6500 Group 2 ~~0000786270~~0000752289 ~~304,000.00~~Nov-2005 01-~~Jul~~Apr-2005 4IL 780.~~500%~~00 10320,~~830~~000.00 Group 2 ~~0000790523~~0000759676 ~~212,000.00~~Apr-2006 01-~~Jun~~May-2005 5MA 670.~~750%~~00 7185,~~883~~500.7500 Group 32 ~~0000716391~~0000777793 ~~2,014,559.22~~Sep-2005 01-~~Jul~~May-2005 4CO 870.~~625%~~00 79160,~~533~~510.0900 Group 32 ~~0000726738~~0000779285 ~~375,964.53~~Dec-2005 01-~~Jul~~May-2005 4SC 775.~~000%~~29 1264,~~672~~000.5600 Group 3 ~~0000753480~~0000716391 ~~2,079,821.80~~Nov-2005 01-~~Jul~~Feb-2005 4MI 665.~~375%~~00 632,~~695~~015,000.4200 Group 3 ~~0000795579~~0000726738 ~~1,000,000.00~~Nov-2005 01-~~May~~Mar-2005 6IL 695.~~625%~~00 42377,~~500~~530.00 Group 43 ~~0000693686~~0000753480 ~~300,000.00~~Nov-2005 01-~~Jun~~Apr-2005 5FL 465.~~750%~~00 72,~~656~~080,000.2500 Group 54 ~~0000726636~~0000693686 ~~460,000.00~~Nov-2005 01-~~Jul~~Mar-2005 4OH 680.~~000%~~00 13300,~~225~~000.0200 Group 64 ~~0000697064~~0000729360 ~~31,861.47~~Apr-2006 01-~~Jun~~May-2005 5IN 770.~~500%~~00 1153,~~322~~252.1800 Group 65 ~~0000698042~~0000726636 ~~31,847.79~~Nov-2005 01-~~Jun~~Mar-2005 5CO 780.~~500%~~00 1460,~~321~~000.6100 Group 6 0000705053 ~~143,597.76~~Nov-2005 01-~~Jun~~Apr-2005 5IL 690.~~375%~~00 5144,~~016~~000.3600 Group 6 0000709163 ~~373,208.63~~Sep-2005 01-Mar-2005 8NY 790.~~250%~~00 19373,~~531~~500.0100 Group 6 ~~0000714663~~0000712921 ~~96,028.95~~Apr-2006 01-May-2005 6FL 790.~~375%~~00 4322,~~472~~450.5500 Group 6 ~~0000714667~~0000714663 ~~95,946.95~~Dec-2005 01-~~May~~Mar-2005 6MI 777.~~250%~~00 496,~~388~~250.6500 Group 6 ~~0000715219~~0000714667 ~~123,340.00~~Dec-2005 01-~~Aug~~Feb-2005 3MI 777.~~375%~~00 396,~~597~~250.4500 Group 6 ~~0000716915~~0000716320 ~~112,000.00~~Apr-2006 01-~~Jun~~Feb-2005 5OH 569.~~250%~~62 3128,~~185~~100.00 Group 6 ~~0000719440~~0000720007 ~~224,478.07~~Feb-2006 01-~~Nov~~Apr-2005 0NC 680.~~750%~~00 298,~~385~~560.0800 Group 6 ~~0000731097~~0000732659 ~~240,800.00~~Feb-2006 01-~~Jun~~Apr-2005 5NC 580.~~750%~~00 7296,~~550~~000.0600 Group 6 ~~0000735980~~0000740240 ~~278,000.00~~Feb-2006 01-~~Jul~~Mar-2005 4UT 670.~~000%~~00 776,~~818~~300.7200 Group 6 ~~0000738260~~0000740635 ~~223,200.00~~May-2006 01-~~Feb~~Mar-2005 9IL 780.~~125%~~00 11202,~~253~~400.6000 Group 6 ~~0000738879~~0000741155 ~~175,200.00~~Apr-2006 01-~~May~~Mar-2005 6IL 780.~~500%~~00 8205,~~322~~200.00 Group 6 0000742003 ~~215,599.99~~Nov-2005 01-~~Jul~~Mar-2005 4CO 670.~~000%~~00 6215,~~063~~600.7800 Group 6 ~~0000743208~~0000746644 ~~199,200.00~~Feb-2006 01-~~Jun~~May-2005 5MI 780.~~500%~~00 865,~~279~~600.2500 Group 6 ~~0000745187~~0000747039 ~~55,823.66~~May-2006 01-~~Jul~~Apr-2005 4OH 779.~~250%~~76 1263,~~916~~200.6300 Group 6 ~~0000746534~~0000753141 ~~124,000.00~~Mar-2006 01-~~May~~Apr-2005 6IL 680.~~500%~~00 5260,~~063~~400.3600 Group 6 ~~0000753728~~0000753349 ~~119,098.21~~May-2006 01-~~Aug~~Apr-2005 3KY 680.~~000%~~00 2240,~~788~~000.4900 Group 6 0000754965 ~~140,250.00~~Sep-2005 01-~~May~~Apr-2005 6CO 675.~~375% 5,610.~~00 ~~Group 6 0000765644 186~~140,250.00 ~~01-Jul-2005 4 5.875% 5,121.90~~ Group 6 ~~0000772300~~0000758483 ~~90,000.00~~Apr-2006 01-~~Jun~~May-2005 5MI 679.~~250%~~47 375,~~084~~500.3400 Group 6 ~~0000773137~~0000762272 ~~440,000.00~~Mar-2006 01-~~Apr~~May-2005 7IL 780.~~625%~~00 2197,~~577~~600.8300 Group 6 ~~0000776379~~0000762844 ~~42,250.00~~May-2006 01-~~Jul~~May-2005 4IL 770.~~500%~~00 1127,~~505~~400.1600 Group 6 ~~0000779299~~0000773137 ~~152,000.00 01~~Sep-~~Apr-~~2005 ~~7 7.125% 6,820.63 Group 6 0000781432 59,500.00~~ 01-~~Jun~~May-2005 5NY 680.~~250%~~00 2440,~~039~~000.1700 Group 6 ~~0000783741~~0000776328 ~~359,626.86~~May-2006 01-~~Aug~~May-2005 3IL 670.~~000%~~00 8339,~~428~~500.6700 Group 6 ~~0000783949~~0000776379 ~~75,833.95~~Apr-2006 01-~~Jul~~May-2005 4MI 776.~~625%~~82 242,~~745~~250.9100 Group 6 ~~0000790196~~0000781432 ~~29,984.34 01~~Oct-~~Jul-~~2005 ~~4 7.625% 1,085.72 Group 6 0000791043 55,908.66~~ 01-~~Jun~~May-2005 5SC 770.~~750%~~00 259,~~401~~500.9000 Group 6 0000797154 ~~85,400.00~~Oct-2005 01-May-2005 6OH 670.~~500%~~00 385,~~487~~400.1200 Group 7 ~~0000710690~~0000724327 ~~936,000.00~~Feb-2006 01-Feb-2005 9NV 680.~~375%~~00 42388,~~997~~000.5000 Group 7 ~~0000726431~~0000731011 ~~126,918.54~~Feb-2006 01-~~Jun~~Mar-2005 5FL 780.~~500%~~00 5720,~~266~~000.9400 Group 7 0000731807 ~~400,000.00~~Oct-2005 01-~~Jun~~Mar-2005 5NY 790.~~500%~~91 16400,~~916~~000.6900 Group 7 ~~0000736544~~0000739219 ~~960,000.00~~Sep-2005 01-~~Jun~~Mar-2005 5AZ 780.~~375%~~00 39752,~~900~~000.00 Group 7 ~~0000739219~~0000742809 ~~751,383.60~~Mar-2006 01-Mar-2005 8IL 780.~~000%~~00 37680,~~911~~000.5300 Group 7 ~~0000742041~~0000747279 ~~400,000.00~~Feb-2006 01-~~Jun~~Apr-2005 5FL 780.~~500%~~00 16584,~~916~~000.6900 Group 7 0000755378 ~~974,180.88~~Nov-2005 01-Apr-2005 7IL 676.~~875%~~47 48975,~~280~~000.3000 Group 7 ~~0000762758~~0000759653 ~~88,950.00~~Feb-2006 01-~~Aug~~Apr-2005 3NV 674.~~500%~~07 21,~~270~~000,000.0500 Group 7 ~~0000769945~~0000762758 ~~434,000.00~~Dec-2005 01-~~Apr~~May-2005 7ID 774.~~125%~~13 1988,~~891~~950.6800 Group 7 0000770802 ~~1,000,000.00~~Nov-2005 01-May-2005 6SC 778.~~000%~~43 451,000,000.00 Group 7 ~~0000772763~~0000775981 ~~938,400.00~~Apr-2006 01-~~Jun~~May-2005 5IL 780.~~750%~~00 41640,~~055~~000.00 Group 87 ~~0000703990~~0000780241 ~~123,253.53~~Feb-2006 01-May-2005 6CA 680.~~000%~~00 4526,~~610~~400.1000 Group 8 ~~0000715478~~0000704614 ~~116,000.00~~Mar-2006 01-~~Jun~~Feb-2005 5NC 690.~~875%~~00 4142,~~398~~200.3100 Group 8 ~~0000726572~~0000725681 ~~81,118.56~~Feb-2006 01-~~Jun~~Mar-2005 5LA 678.~~375%~~46 2102,~~833~~000.6700 Group 8 ~~0000736171~~0000735383 ~~127,544.52~~May-2006 01-~~Jul~~Mar-2005 4IL 690.~~625%~~00 3190,~~980~~800.3100 Group 8 ~~0000754251~~0000746834 ~~312,000.00~~Feb-2006 01-~~Jul~~Apr-2005 4CO 770.~~625%~~00 11406,~~310~~000.00 Group 8 ~~0000757547~~0000754251 ~~43,790.71~~Dec-2005 01-~~May~~Apr-2005 6NY 880.~~625%~~00 2312,~~410~~000.6600 Group 8 ~~0000759493~~0000760928 ~~738,320.00~~Oct-2005 01-~~Jul~~Apr-2005 4IL 980.~~000%~~00 32216,~~301~~000.6000 Group 8 ~~0000760928~~0000768208 ~~216,000.00~~Jan-2006 01-~~Mar~~May-2005 8KY 780.~~625%~~00 11150,~~733~~400.00 Group 8 ~~0000768961~~0000778469 ~~33,686.92~~Feb-2006 01-~~Aug~~May-2005 3IL 780.~~500%~~00 ~~999~~260,000.4600

~~Summary~~Foreclosure 12Loan ~~Month~~Detail ~~Bankruptcy~~- History*All ~~New~~Mortgage ~~Bankruptcy~~ Loans ~~Month Bankruptcy Percentage Loans~~ in ~~Bankruptcy~~Foreclosure 12during ~~Jan-05~~Current ~~0.000%~~Period ~~Original~~(continued) ~~Principal~~Current ~~Balance~~Paid ~~1,727,670.00 Feb-05 0.000%~~ Current ~~Principal~~Approximate ~~Balance~~Loan ~~1,720,911.40~~Actual ~~Mar-05~~To ~~0.000%~~Months ~~Apr-05~~Loan ~~0.006%~~Delinquent ~~Current~~Group ~~Bankruptcy~~Number ~~Total~~Balance ~~May-05~~Date ~~0.006%~~Delinquent ~~Loans~~Rate inInterest ~~Bankruptcy~~Group 731 ~~Jun-05~~0000663378 ~~0.021% Original Principal Balance 10~~2,~~468~~385,~~779~~504.0046 ~~Jul~~01-05Sep-2005 06 6.~~021~~288% ~~Current~~88,485.74 ~~Principal~~Group ~~Balance~~1 100000737663 76,~~434,959~~811.7786 ~~Aug~~01-05May-2005 010 7.~~050~~248% ~~Sep-05 0~~4,735.~~086%~~08 ~~Oct-05~~Group ~~0.146%~~2 ~~Nov-05~~0000726633 0234,500.~~270%~~00 01-Dec-052005 03 5.~~327~~875% *The5,373.95 ~~text~~Group ~~reported~~2 in0000729441 ~~the~~525,000.00 ~~above~~01-Jun-2005 ~~table~~9 ~~is presented graphically on the monthly bond remittance report~~7.125% ~~The monthly bond remittance report can be viewed online at www~~24,335.~~ctslink.com.~~91 Group 12 120000734708 ~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.~~228,000~~% Original Principal Balance 0~~.00 ~~Feb~~01-05Dec-2005 03 6.~~000~~125% ~~Current~~5,462.50 ~~Principal~~Group ~~Balance~~2 00000738184 52,959.0038 ~~Mar~~01-05Aug-2005 07 7.~~000~~500% ~~Apr-05 0~~2,821.~~000%~~13 ~~Current~~Group ~~Bankruptcy~~2 ~~Total~~0000747276 ~~May-05 0~~207,750.~~000%~~00 ~~Loans in Bankruptcy 1 Jun~~01-05Oct-2005 05 8.~~000~~250% ~~Original~~9,002.52 ~~Principal~~Group ~~Balance~~2 690000752289 318,~~000~~716.0018 01-Jul-052005 08 6.000% ~~Current Principal Balance 69~~14,~~613~~870.8732 ~~Aug-05~~Group ~~0.000%~~2 ~~Sep-05~~0000759676 0184,335.~~000%~~19 ~~Oct~~01-~~05 0.015%~~ Nov-052005 ~~0.015%~~4 ~~Dec-05 0~~6.~~016~~625% *The text reported in the above table is presented graphically on the monthly bond remittance report5,747.09 ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~ Group 2 120000777793 ~~Month~~160,510.00 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 3 Jan~~01-05Apr-2005 011 6.~~000~~125% ~~Original~~9,998.43 ~~Principal~~Group ~~Balance~~2 ~~434~~0000779285 64,~~250~~000.00 ~~Feb~~01-05Aug-2005 07 6.~~000~~625% ~~Current Principal Balance 433~~2,~~518~~999.8697 ~~Mar-05~~Group ~~0.000%~~3 ~~Apr-05~~0000716391 02,014,559.~~000%~~22 ~~Current Bankruptcy Total May~~01-05Jul-2005 08 9.~~000~~375% ~~Loans in Bankruptcy 12 Jun-05 0~~141,228.~~000%~~95 ~~Original~~Group ~~Principal~~3 ~~Balance~~0000726738 1375,~~759,400~~964.0053 01-Jul-052005 08 7.000% ~~Current~~21,066.11 ~~Principal~~Group ~~Balance~~3 10000753480 2,~~757~~079,~~609~~821.4480 ~~Aug~~01-~~05 0.081% Sep~~Jul-052005 ~~0.086%~~8 ~~Oct-05 0~~6.~~222~~375% ~~Nov-05 0~~106,157.~~566%~~50 ~~Dec-05~~Group ~~0.783%~~4 *The0000693686 ~~text reported in the above table is presented graphically on the monthly bond remittance report~~300,000.00 ~~The~~01-Jun-2005 ~~monthly~~9 ~~bond remittance report can be viewed online at www~~4.~~ctslink.com.~~750% ~~Group 3~~ 12 ~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0~~,031.~~000%~~25 ~~Original~~Group ~~Principal~~4 ~~Balance~~0000729360 0153,252.00 ~~Feb~~01-05Oct-2005 05 6.~~000~~375% ~~Current~~5,363.78 ~~Principal~~Group ~~Balance~~5 00000726636 460,000.00 ~~Mar~~01-05Jul-2005 08 6.000% ~~Apr-05 0~~22,041.~~000%~~70 ~~Current~~Group ~~Bankruptcy~~6 ~~Total~~0000705053 ~~May-05 0~~143,597.~~000%~~76 ~~Loans in Bankruptcy 1~~ 01-Jun-052005 09 6.~~000~~375% ~~Original Principal Balance 402~~7,~~850~~860.0002 ~~Jul-05~~Group ~~0.000%~~6 ~~Current~~0000709163 ~~Principal Balance 402~~373,~~850~~208.0063 ~~Aug~~01-05Mar-2005 012 7.~~000~~250% ~~Sep-05 0~~30,319.~~000%~~27 ~~Oct-05~~Group ~~0.000%~~6 ~~Nov-05~~0000712921 0322,450.~~175%~~00 01-Dec-052005 03 7.~~191~~250% *The9,236.85 ~~text~~Group ~~reported~~6 in0000714663 ~~the~~96,028.95 ~~above~~01-May-2005 ~~table~~10 ~~is presented graphically on the monthly bond remittance report~~7.375% ~~The monthly bond remittance report can be viewed online at www~~6,692.~~ctslink.com.~~72 Group 46 120000714667 ~~Month~~95,946.95 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan~~01-05May-2005 010 7.~~000~~250% ~~Original Principal Balance 81~~6,~~920~~566.0066 ~~Feb-05~~Group ~~0.000%~~6 ~~Current~~0000716320 ~~Principal Balance 81~~128,~~920~~100.00 ~~Mar~~01-05Nov-2005 04 6.~~000~~500% ~~Apr-05 0~~3,923.~~000%~~10 ~~Current~~Group ~~Bankruptcy~~6 ~~Total~~0000720007 98,322.66 01-May-052005 010 5.000% ~~Loans in Bankruptcy~~ 4 ~~Jun-05 0~~,516.~~000%~~62 ~~Original~~Group ~~Principal~~6 ~~Balance~~0000732659 ~~660~~296,~~720~~000.00 ~~Jul~~01-05May-2005 010 7.~~000~~500% ~~Current~~21,090.00 ~~Principal~~Group ~~Balance~~6 ~~660~~0000740240 76,~~621~~300.00 ~~Aug~~01-~~05 0.000%~~ Sep-052005 06 5.~~285~~875% ~~Oct-05 0~~2,797.~~293%~~68 ~~Nov-05~~Group 06 0000740635 202,400.~~427%~~00 01-Dec-052005 03 7.~~497~~125% *The5,692.50 ~~text~~Group ~~reported~~6 in0000741155 ~~the~~205,200.00 ~~above~~01-Nov-2005 ~~table~~4 ~~is presented graphically on the monthly bond remittance report~~7.500% ~~The monthly bond remittance report can be viewed online at www~~7,310.~~ctslink.com.~~22 Group 56 120000742003 ~~Month~~215,599.99 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan~~01-05Jul-2005 08 6.000% ~~Original~~10,106.30 ~~Principal~~Group ~~Balance~~6 00000746644 65,347.0035 ~~Feb~~01-05Sep-2005 06 7.~~000~~375% ~~Current~~3,041.04 ~~Principal~~Group ~~Balance~~6 00000747039 263,200.00 ~~Mar~~01-05Nov-2005 04 6.~~000~~500% ~~Apr-05 0~~8,060.~~000%~~52 ~~Current~~Group ~~Bankruptcy~~6 ~~Total~~0000753141 ~~May-05 0~~260,376.~~000%~~00 ~~Loans in Bankruptcy 0 Jun~~01-05Oct-2005 05 6.~~000~~875% ~~Original~~9,872.68 ~~Principal~~Group ~~Balance~~6 00000753349 240,000.00 ~~Jul~~01-05Dec-2005 03 7.~~000~~750% ~~Current Principal Balance 0~~7,375.00 ~~Aug-05~~Group ~~0.000%~~6 ~~Sep-05~~0000754965 0140,250.~~000%~~00 ~~Oct~~01-~~05 0.000% Nov~~May-052005 010 6.~~000~~375% ~~Dec-05 0~~8,415.~~000%~~00 *TheGroup ~~text~~6 ~~reported~~0000758483 in75,500.00 ~~the~~01-Jun-2005 ~~above~~9 ~~table is presented graphically on the monthly bond remittance report~~7.750% ~~The monthly bond remittance report can be viewed online at www~~5,104.~~ctslink.com.~~11 Group 6 120000762272 ~~Month~~97,112.91 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 2 Jan~~01-05Oct-2005 05 7.000% ~~Original~~3,743.30 ~~Principal~~Group ~~Balance~~6 ~~406~~0000762844 127,~~300~~400.00 01-Feb-052006 01 6.~~000~~875% ~~Current~~2,070.27 ~~Principal~~Group ~~Balance~~6 ~~406~~0000773137 440,~~300~~000.00 ~~Mar~~01-~~05 0.000%~~ Apr-052005 011 7.~~019~~625% ~~Current~~34,997.90 ~~Bankruptcy~~Group ~~Total~~6 ~~May-05~~0000776328 0339,500.~~018%~~00 ~~Loans in Bankruptcy 25 Jun~~01-05Dec-2005 03 6.~~000~~125% ~~Original~~8,133.85 ~~Principal~~Group ~~Balance~~6 30000776379 42,~~724,830~~250.00 01-Jul-052005 08 7.~~048~~500% ~~Current Principal Balance 3~~2,~~723,292~~508.2960 ~~Aug-05~~Group ~~0.118%~~6 ~~Sep-05~~0000781432 059,500.~~125%~~00 ~~Oct~~01-~~05 0.194% Nov~~Jun-052005 09 6.~~328~~250% ~~Dec-05 0~~3,204.~~361%~~41 *TheGroup ~~text~~6 ~~reported~~0000797154 in85,400.00 ~~the~~01-May-2005 ~~above~~10 ~~table is presented graphically on the monthly bond remittance report~~6.500% ~~The monthly bond remittance report can be viewed online at www~~5,230.~~ctslink.com.~~68 Group 7 120000724327 ~~Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.~~388,000~~% Original Principal Balance 0~~.00 ~~Feb~~01-05Sep-2005 06 6.~~000~~750% ~~Current~~16,813.36 ~~Principal~~Group ~~Balance~~7 00000731011 720,000.00 ~~Mar~~01-05Oct-2005 05 7.~~000~~125% ~~Apr-05 0~~28,875.~~000%~~00 ~~Current~~Group ~~Bankruptcy~~7 ~~Total~~0000731807 ~~May-05 0.~~400,000%.00 ~~Loans in Bankruptcy 1~~ 01-Jun-052005 09 7.~~000~~500% ~~Original~~26,583.37 ~~Principal~~Group ~~Balance~~7 ~~395~~0000739219 751,~~127~~383.0060 ~~Jul~~01-05Mar-2005 012 7.000% ~~Current Principal Balance 395~~58,~~127~~846.0057 ~~Aug-05~~Group ~~0.000%~~7 ~~Sep-05~~0000742809 0674,988.~~000%~~03 ~~Oct~~01-~~05 0.023%~~ Nov-052005 04 7.~~072~~125% ~~Dec-05 0~~23,153.~~073%~~04 *TheGroup ~~text~~7 ~~reported~~0000747279 in584,000.00 ~~the~~01-Oct-2005 ~~above~~5 ~~table~~7.125% is23,420.73 ~~presented~~Group ~~graphically~~7 on0000755378 ~~the~~974,180.88 ~~monthly~~01-Apr-2005 ~~bond~~11 ~~remittance report~~6.875% ~~The monthly bond remittance report can be viewed online at www~~69,555.~~ctslink.com.~~45 Group 87 120000759653 ~~Month~~999,999.18 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 5 Jan~~01-05Sep-2005 06 6.~~000~~875% ~~Original~~44,166.64 ~~Principal~~Group ~~Balance~~7 ~~782~~0000762758 88,~~700~~950.00 ~~Feb~~01-05Aug-2005 07 6.~~000~~500% ~~Current Principal Balance 776~~4,~~825~~086.3309 ~~Mar-05~~Group ~~0.000%~~7 ~~Apr-05~~0000770802 0.1,000%,000.00 ~~Current Bankruptcy Total~~ 01-May-052005 010 7.000% ~~Loans~~67,500.00 inGroup ~~Bankruptcy~~7 250000775981 ~~Jun~~634,565.24 01-05Jan-2006 02 7.~~000~~125% ~~Original~~14,542.12 ~~Principal~~Group ~~Balance~~7 30000780241 526,~~212,352~~400.00 ~~Jul~~01-05Sep-2005 06 5.~~011~~125% ~~Current Principal Balance 3~~17,~~181,973~~108.4500 ~~Aug-05~~Group ~~0.011%~~8 ~~Sep-05~~0000704614 0141,881.~~185%~~43 ~~Oct~~01-~~05 0.365% Nov~~Apr-052005 011 7.~~607~~500% ~~Dec-05 0~~10,900.~~824%~~53 *TheGroup ~~text~~8 ~~reported~~0000725681 in101,478.40 ~~the~~01-Aug-2005 ~~above~~7 ~~table is presented graphically on the monthly bond remittance report~~6.875% ~~The monthly bond remittance report can be viewed online at www~~4,929.~~ctslink.com.~~56 Group 98 120000735383 ~~Month~~189,232.85 ~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan~~01-05Dec-2005 03 7.~~000~~125% ~~Original~~5,313.02 ~~Principal~~Group ~~Balance~~8 220000746834 406,~~500~~000.00 ~~Feb~~01-05Oct-2005 05 6.~~000~~250% ~~Current Principal Balance 22~~14,~~347~~210.2100 ~~Mar-05~~Group ~~0.000%~~8 ~~Apr-05~~0000754251 0.312,000%.00 ~~Current Bankruptcy Total May~~01-05Jul-2005 08 7.~~000~~625% ~~Loans in Bankruptcy 4 Jun-05 0~~18,850.~~000%~~00 ~~Original~~Group ~~Principal~~8 ~~Balance~~0000760928 ~~244~~216,~~500~~000.00 ~~Jul~~01-05Mar-2005 012 7.~~123~~625% ~~Current~~18,204.33 ~~Principal~~Group ~~Balance~~8 ~~243~~0000768208 149,~~872~~890.7222 01-Aug-052005 07 6.~~130~~875% ~~Sep-05 0~~7,281.~~134%~~61 ~~Oct-05~~Group ~~0.141%~~8 ~~Nov-05~~0000778469 0259,918.~~180%~~75 ~~Dec~~01-05Sep-2005 06 7.~~205~~500% *The text reported in the above table is presented graphically on the monthly bond remittance report12,346. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~16

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance Group 1 0000706985 Oct-2005 01-Feb-2005 OH 75.00 69,000.00 Group 2 0000711452 Dec-2005 01-Mar-2005 OH 79.94 190,250.00 Group 2 0000722359 Nov-2005 01-Apr-2005 CO 70.00 109,550.00 Group 2 0000726421 Nov-2005 01-Mar-2005 NC 80.00 101,600.00 Group 2 0000735995 Oct-2005 01-Apr-2005 CA 90.00 184,500.00 Group 2 0000748379 Aug-2005 01-Mar-2005 CA 70.00 224,000.00 Group 2 0000749158 Dec-2005 01-May-2005 MI 80.00 52,000.00 Group 2 0000749419 Nov-2005 01-May-2005 MI 78.39 243,000.00 Group 2 0000750240 Oct-2005 01-May-2005 MI 80.00 144,000.00 Group 2 0000768273 Nov-2005 01-May-2005 CO 70.00 87,500.00 Group 2 0000772060 Dec-2005 01-May-2005 TX 80.00 192,000.00 Group 2 0000783113 Nov-2005 01-May-2005 MO 91.65 121,800.00 Group 2 0000791109 Nov-2005 01-May-2005 CO 70.00 109,200.00 Group 3 0000789689 Nov-2005 01-May-2005 GA 70.00 402,850.00 Group 4 0000707651 Nov-2005 01-Mar-2005 IL 74.89 170,000.00 Group 4 0000719896 Sep-2005 01-Feb-2005 WA 70.00 335,300.00 Group 4 0000736886 Sep-2005 01-Mar-2005 KS 70.00 73,500.00 Group 4 0000758840 Dec-2005 01-May-2005 KY 80.00 81,920.00 Group 6 0000685998 Oct-2005 01-Feb-2005 CO 78.52 212,000.00 Group 6 0000692257 Sep-2005 01-Feb-2005 KS 76.82 42,250.00 Group 6 0000702579 Jun-2005 01-Feb-2005 VA 80.00 161,200.00 Group 6 0000703569 Oct-2005 01-Feb-2005 MI 80.00 90,400.00 Group 6 0000707523 Nov-2005 01-Mar-2005 GA 80.00 108,000.00 Group 6 0000709482 Aug-2005 01-Mar-2005 MA 70.00 224,000.00 Group 6 0000709722 Jun-2005 01-Feb-2005 CA 70.00 290,500.00 Group 6 0000713224 Oct-2005 01-Mar-2005 OH 77.89 74,000.00 Group 6 0000725981 Oct-2005 01-Mar-2005 OH 80.00 72,000.00 Group 6 0000725983 Oct-2005 01-Mar-2005 OH 80.00 68,000.00 Group 6 0000727057 Nov-2005 01-Mar-2005 GA 95.00 152,000.00 Group 6 0000727418 Nov-2005 01-Feb-2005 SD 75.00 78,750.00 Group 6 0000729431 Nov-2005 01-Feb-2005 IL 80.00 139,200.00 Group 6 0000731280 Dec-2005 01-Mar-2005 IL 80.00 180,000.00 Group 6 0000735364 Dec-2005 01-Apr-2005 CO 69.63 226,300.00 Group 6 0000738828 Nov-2005 01-Mar-2005 TX 80.00 248,000.00 Group 6 0000740887 Aug-2005 01-Mar-2005 MI 70.00 186,900.00 Group 6 0000744016 Nov-2005 01-Apr-2005 FL 80.00 160,000.00 Group 6 0000752704 Nov-2005 01-May-2005 CO 70.00 245,000.00 Group 6 0000758483 Nov-2005 01-May-2005 MI 79.47 75,500.00 Group 6 0000759572 Nov-2005 01-May-2005 NC 70.00 128,730.00 Group 6 0000763400 Nov-2005 01-May-2005 OR 85.94 146,100.00 Group 6 0000770585 Aug-2005 01-May-2005 NJ 80.00 212,000.00 Group 6 0000771000 Oct-2005 01-May-2005 MI 80.00 100,000.00 Group 6 0000783006 Oct-2005 01-May-2005 MI 80.00 104,000.00 Group 7 0000772386 Nov-2005 01-May-2005 TX 91.89 395,127.00 Group 8 0000633145 Nov-2005 01-Feb-2005 TX 80.00 169,152.00 Group 8 0000651380 Nov-2005 01-Nov-2004 WA 73.26 105,500.00 Group 8 0000656810 Dec-2005 01-May-2005 IN 77.78 56,000.00 Group 8 0000693317 Oct-2005 01-Apr-2005 MI 80.00 240,000.00 Group 8 0000699113 Dec-2005 01-Feb-2005 IL 69.88 181,700.00 Group 8 0000707099 Oct-2005 01-Mar-2005 IN 96.96 89,200.00 Group 8 0000713107 Jun-2005 01-Feb-2005 IL 80.00 48,000.00 Group 8 0000714482 Nov-2005 01-Feb-2005 PA 80.00 46,400.00 Group 8 0000714803 Nov-2005 01-Feb-2005 TX 80.00 212,000.00 Group 8 0000715385 Sep-2005 01-Feb-2005 NH 95.00 294,500.00 Group 8 0000723657 Sep-2005 01-Apr-2005 MI 35.62 130,000.00 Group 8 0000725024 Nov-2005 01-Mar-2005 KS 88.52 108,000.00 Group 8 0000728339 Nov-2005 01-Mar-2005 NV 80.00 73,600.00 Group 8 0000730961 Oct-2005 01-Mar-2005 MI 80.00 66,400.00 Group 8 0000735626 Dec-2005 01-Mar-2005 CO 80.00 206,400.00 Group 8 0000735739 Dec-2005 01-Mar-2005 IN 79.98 99,100.00 Group 8 0000749761 Oct-2005 01-Apr-2005 PA 80.00 152,000.00 Group 8 0000753632 Sep-2005 01-May-2005 LA 70.00 92,400.00 Group 8 0000759690 Sep-2005 01-Apr-2005 FL 60.25 122,300.00 Group 8 0000761138 Oct-2005 01-Apr-2005 OR 80.00 124,000.00 Group 8 0000762032 Sep-2005 01-Apr-2005 TX 80.00 103,200.00 Group 8 0000762340 Nov-2005 01-Apr-2005 NC 80.00 147,200.00 Group 8 0000780598 Dec-2005 01-May-2005 IN 80.00 239,500.00 Group 8 0000781130 Oct-2005 01-May-2005 VA 80.00 50,000.00 Group 8 0000785341 Nov-2005 01-May-2005 IN 90.00 55,800.00 Group 9 0000669392 Jun-2005 04-Dec-2004 PA 20.00 81,000.00 Group 9 0000709728 Jun-2005 01-Feb-2005 CA 24.94 103,500.00 Group 9 0000731360 Dec-2005 18-Feb-2005 IL 10.00 22,500.00 Group 9 0000739945 Nov-2005 01-Mar-2005 AZ 14.71 37,500.00

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period ~~(continued)~~ Group Loan ~~Current~~Month ~~Paid~~Loan ToFirst ~~Months~~State ~~Current~~LTV ~~Approximate~~at Original Number ~~Principal~~Entered ~~Date~~Payment ~~Delinquent~~Origination ~~Loan~~Principal ~~Rate~~Bankruptcy ~~Delinquent~~Date Balance ~~Interest~~ Group 1 0000706985 ~~69,613.87~~Oct-2005 01-~~Dec~~Feb-2005 ~~(1)~~OH 675.~~523%~~00 ~~355~~69,000.9400 Group 2 0000711452 ~~190,250.00~~Dec-2005 01-~~Nov~~Mar-2005 0OH 679.~~250%~~94 1190,~~862~~250.8800 Group 2 0000722359 ~~109,546.15~~Nov-2005 01-~~Sep~~Apr-2005 2CO 570.~~625%~~00 1109,~~917~~550.0800 Group 2 0000726421 ~~101,599.74~~Nov-2005 01-~~May~~Mar-2005 6NC 680.~~125%~~00 3101,~~894~~600.6400 Group 2 0000735995 ~~184,500.00~~Oct-2005 01-~~Nov~~Apr-2005 0CA 690.~~875%~~00 1184,~~998~~500.7400 Group 2 0000748379 ~~224,000.00~~Aug-2005 01-~~Nov~~Mar-2005 0CA 670.~~875%~~00 2224,~~380~~000.00 Group 2 0000749158 ~~51,844.19~~Dec-2005 01-~~Aug~~May-2005 3MI 780.~~500%~~00 152,~~537~~000.9500 Group 2 ~~0000749419~~0000768273 ~~242,808.55~~Nov-2005 01-~~Oct~~May-2005 0CO 770.~~500%~~00 287,~~883~~500.3600 Group 2 ~~0000750240~~0000772060 ~~143,138.44~~Dec-2005 01-~~Nov~~May-2005 0TX 680.~~875%~~00 1192,~~551~~000.3400 Group 2 ~~0000768273~~0000783113 ~~87,500.00~~Nov-2005 01-~~Dec~~May-2005 ~~(1)~~MO 591.~~375%~~65 ~~364~~121,800.5900 Group 2 ~~0000772060~~0000791109 ~~191,424.67~~Nov-2005 01-~~Aug~~May-2005 3CO 770.~~500%~~00 5109,~~678~~200.5500 Group 24 ~~0000783113~~0000707651 ~~121,797.71~~Nov-2005 01-~~Nov~~Mar-2005 0IL 774.~~500%~~89 1170,~~446~~000.3700 Group 24 ~~0000791109~~0000719896 ~~109,199.99~~Sep-2005 01-~~Nov~~Feb-2005 0WA 570.~~875%~~00 1335,~~001~~300.00 Group 34 ~~0000789689~~0000736886 ~~402,850.00~~Sep-2005 01-~~Jul~~Mar-2005 4KS 670.~~750%~~00 1373,~~092~~500.6000 Group 4 ~~0000707651~~0000738985 ~~169,976.09~~Feb-2006 01-~~Nov~~Apr-2005 0NC 680.~~375%~~00 1104,~~699~~000.8400 Group 4 ~~0000719896~~0000758840 ~~335,224.91~~Dec-2005 01-~~Nov~~May-2005 0KY 580.~~375%~~00 281,~~794~~920.1600 Group 46 ~~0000736886~~0000685998 ~~73,500.00~~Oct-2005 01-~~Nov~~Feb-2005 0CO 678.~~375%~~52 ~~735~~212,000.00 Group 46 ~~0000758840~~0000702579 ~~81,920.00~~Jun-2005 01-~~Nov~~Feb-2005 0VA 780.~~375%~~00 ~~955~~161,200.7400 Group 6 ~~0000685998~~0000703569 ~~212,000.00~~Oct-2005 01-~~Nov~~Feb-2005 0MI 680.~~500%~~00 290,~~164~~400.1600 Group 6 ~~0000692257~~0000709722 ~~41,916.40~~Jun-2005 01-~~Oct~~Feb-2005 0CA 770.~~000%~~00 ~~462~~290,500.6200 Group 6 ~~0000702579~~0000713224 ~~161,200.00~~Oct-2005 01-~~Nov~~Mar-2005 0OH 577.~~125%~~89 174,~~276~~000.1600 Group 6 ~~0000703569~~0000719208 ~~90,374.42~~Mar-2006 01-~~May~~Mar-2005 6WA 775.~~625%~~00 4123,~~368~~750.0800 Group 6 ~~0000707523~~0000721853 ~~108,000.00~~May-2006 01-~~Aug~~Feb-2005 3NH 770.~~625%~~00 3116,~~262~~200.5000 Group 6 ~~0000709482~~0000725981 ~~224,000.00~~Oct-2005 01-~~Nov~~Mar-2005 0OH 580.~~875%~~00 272,~~053~~000.3400 Group 6 ~~0000709722~~0000725983 ~~290,500.00~~Oct-2005 01-~~Nov~~Mar-2005 0OH 580.~~500%~~00 268,~~481~~000.3600 Group 6 ~~0000713224~~0000727418 ~~74,000.00~~Nov-2005 01-~~Nov~~Feb-2005 0SD 675.~~250%~~00 ~~724~~78,750.5800 Group 6 ~~0000725981~~0000728363 ~~72,000.00~~Feb-2006 01-~~Oct~~Mar-2005 0MD 775.~~125%~~00 ~~810~~277,500.00 Group 6 ~~0000725983~~0000729431 ~~68,000.00~~Nov-2005 01-~~Jul~~Feb-2005 4IL 780.~~125%~~00 2139,~~295~~200.00 Group 6 ~~0000727057~~0000731280 ~~151,614.71~~Dec-2005 01-~~May~~Mar-2005 6IL 680.~~875%~~00 6180,~~555~~000.7500 Group 6 ~~0000727418~~0000735364 ~~78,750.00~~Dec-2005 01-~~Nov~~Apr-2005 0CO 569.~~875%~~63 ~~721~~226,300.8800 Group 6 ~~0000729431~~0000735980 ~~139,200.00~~Mar-2006 01-~~Nov~~Mar-2005 0CA 680.~~375%~~00 1278,~~392~~000.00 Group 6 ~~0000731280~~0000740887 ~~180,000.00~~Aug-2005 01-~~Nov~~Mar-2005 0MI 570.~~750%~~00 1186,~~612~~900.5000 Group 6 ~~0000735364~~0000744016 ~~226,300.00~~Nov-2005 01-~~Oct~~Apr-2005 0FL 680.~~500%~~00 2160,~~310~~000.1400 Group 6 ~~0000738828~~0000745225 ~~247,238.21~~Mar-2006 01-~~Jun~~Apr-2005 5MI 780.~~375%~~00 10119,~~079~~200.6300 Group 6 ~~0000740887~~0000752704 ~~186,900.00~~Nov-2005 01-~~Mar~~May-2005 8CO 670.~~125%~~00 8245,~~060~~000.0400 Group 6 ~~0000744016~~0000759572 ~~160,000.00~~Nov-2005 01-~~Nov~~May-2005 0NC 770.~~625%~~00 1128,~~933~~730.3400 Group 6 ~~0000752704~~0000760179 ~~244,999.90~~May-2006 01-~~Nov~~Apr-2005 0GA 680.~~000%~~00 280,~~296~~000.8800 Group 6 ~~0000758483~~0000763400 ~~75,500.00~~Nov-2005 01-~~Jun~~May-2005 5OR 785.~~750%~~94 3146,~~248~~100.0700 Group 6 ~~0000759572~~0000770585 ~~128,730.00~~Aug-2005 01-~~Oct~~May-2005 0NJ 680.~~500%~~00 1212,~~314~~000.1200 Group 6 ~~0000763400~~0000771000 ~~146,068.65~~Oct-2005 01-~~Nov~~May-2005 0MI 680.~~000%~~00 1100,~~369~~000.4100 Group 6 ~~0000770585~~0000774412 ~~212,000.00~~May-2006 01-~~Nov~~May-2005 0IL 679.~~375%~~97 2216,~~120~~900.00 Group 6 ~~0000771000~~0000782849 ~~100,000.00~~Mar-2006 01-~~Apr~~May-2005 7MI 790.~~750%~~00 4131,~~916~~400.6400 Group 6 0000783006 Oct-2005 01-May-2005 MI 80.00 104,000.00 Group 7 0000728505 Feb-2006 01-~~Apr~~Mar-2005 7IL 770.~~750%~~00 5553,~~113~~000.3600 Group 7 ~~0000772386~~0000772763 ~~395,127.00~~Apr-2006 01-~~Nov~~May-2005 0GA 580.~~250%~~00 3938,~~292~~400.7200 Group 8 0000633145 ~~167,711.63~~Nov-2005 01-~~Oct~~Feb-2005 0TX 680.~~375%~~00 1169,~~676~~152.3000 Group 8 0000651380 ~~103,945.28~~Nov-2005 01-~~Dec~~Nov-~~2005~~2004 ~~(1)~~WA 573.~~875%~~26 ~~476~~105,500.9400 Group 8 0000656810 ~~55,704.80~~Dec-2005 01-~~Oct~~May-2005 0IN 677.~~875%~~78 ~~603~~56,000.2000 Group 8 ~~0000693317~~0000670344 ~~239,593.76~~Feb-2006 01-~~May~~Dec-~~2005~~2004 6GA 761.~~250%~~78 10128,~~957~~500.2900 Group 8 ~~0000699113~~0000693317 ~~180,095.42~~Oct-2005 01-~~Nov~~Apr-2005 0MI 680.~~750%~~00 1240,~~914~~000.3900 Group 8 0000707099 ~~88,458.99~~Oct-2005 01-~~Nov~~Mar-2005 0IN 696.~~625%~~96 ~~921~~89,200.9100 Group 8 ~~0000713107~~0000712511 ~~48,000.00~~Apr-2006 01-~~Nov~~Mar-2005 0SC 780.~~750%~~00 ~~590~~143,200.00 Group 8 0000714482 ~~46,045.74~~Nov-2005 01-~~Nov~~Feb-2005 0PA 780.~~500%~~00 ~~547~~46,400.0100 Group 8 0000714803 ~~211,203.46~~Nov-2005 01-~~Jun~~Feb-2005 5TX 780.~~500%~~00 8212,~~764~~000.5400 Group 8 0000715385 ~~292~~Sep-2005 01-Feb-2005 NH 95.00 294,~~251~~500.8400 Group 8 0000721686 Feb-2006 01-~~Nov~~Mar-2005 0NC 779.~~500%~~99 3170,~~471~~950.8600 Group 8 0000723657 ~~128~~Sep-2005 01-Apr-2005 MI 35.62 130,~~866~~000.4800 Group 8 0000724288 Mar-2006 01-~~Dec~~Mar-2005 ~~(1)~~WA 670.~~250%~~00 ~~631~~217,000.5400 Group 8 0000725024 ~~107,095.71~~Nov-2005 01-~~Oct~~Mar-2005 0KS 788.~~250%~~52 1108,~~226~~000.8200 Group 8 0000728339 ~~73,185.38~~Nov-2005 01-~~Oct~~Mar-2005 0NV 780.~~875%~~00 ~~914~~73,600.4900 Group 8 0000730961 ~~66,243.65~~Oct-2005 01-~~May~~Mar-2005 6MI 780.~~250%~~00 366,~~026~~400.4100 Group 8 0000735626 ~~204,468.61~~Dec-2005 01-~~Nov~~Mar-2005 0CO 580.~~875%~~00 1206,~~875~~400.3000 Group 8 0000735739 ~~98,421.32~~Dec-2005 01-~~Nov~~Mar-2005 0IN 779.~~500%~~98 199,~~169~~100.2100 Group 8 0000749761 ~~151,022.38~~Oct-2005 01-~~Oct~~Apr-2005 0PA 680.~~500%~~00 1152,~~540~~000.9600 Group 8 0000753632 ~~90,812.11~~Sep-2005 01-~~Sep~~May-2005 2LA 670.~~125%~~00 192,~~737~~400.4500 Group 8 0000759690 ~~112,621.44~~Sep-2005 01-~~Dec~~Apr-2005 ~~(1)~~FL 660.~~625%~~25 ~~587~~122,300.4100 Group 8 ~~0000761138~~0000762032 ~~123,824.40~~Sep-2005 01-~~May~~Apr-2005 6TX 780.~~750%~~00 6103,~~077~~200.0200 Group 8 ~~0000762032~~0000762340 ~~102,574.30~~Nov-2005 01-~~Nov~~Apr-2005 0NC 780.~~875%~~00 1147,~~282~~200.6400 Group 8 ~~0000762340~~0000768961 ~~146~~Apr-2006 01-May-2005 IA 65.00 33,~~190~~800.6800 Group 8 0000773093 Feb-2006 01-~~Nov~~Apr-2005 0NC 675.~~875%~~00 1147,~~584~~750.4400 Group 8 0000780598 ~~238,135.18~~Dec-2005 01-~~Nov~~May-2005 0IN 780.~~125%~~00 2239,~~680~~500.1400 Group 8 0000781130 ~~49,700.89~~Oct-2005 01-~~Nov~~May-2005 0VA 680.~~875%~~00 ~~538~~50,000.6500 Group 8 0000785341 ~~55,800.00~~Nov-2005 01-~~Apr~~May-2005 7IN 690.~~875%~~00 255,~~410~~800.8100 Group 9 ~~0000669392~~0000709728 ~~80,678.58~~Jun-2005 2001-~~Nov~~Feb-2005 0CA 1024.~~250%~~94 1103,~~310~~500.5100 Group 9 ~~0000709728~~0000712460 ~~103,346.93~~Apr-2006 2001-~~Dec~~Feb-2005 ~~(1)~~CT 826.~~500%~~46 ~~687~~50,000.2600 Group 9 0000731360 ~~22,347.21~~Dec-2005 2018-~~Nov~~Feb-2005 0IL 810.~~625%~~00 ~~301~~22,500.9000 Group 9 0000739945 ~~37,500.00~~Nov-2005 2001-~~Nov~~Mar-2005 0AZ 914.~~375%~~71 ~~553~~37,500.4700

~~Realized~~Bankruptcy ~~Loss~~ Detail ~~Report~~ - All Mortgage Loans ~~with~~in ~~Losses~~Bankruptcy during Current Period ~~Summary~~(continued) #Group ~~Loans~~Loan ~~Prior~~Current ~~Realized~~Paid To Months Current ~~with~~Approximate ~~Principal~~Number ~~Loss/~~Actual Date Delinquent Loan Rate Delinquent Balance Interest Group 1 0000706985 70,380.57 01-May-2006 (~~Gain~~1) ~~Loss~~7.248% 402.15 Group ~~Losses~~2 ~~Balance~~0000711452 ~~Amount~~190,249.99 ~~Percentage~~01-Feb-2006 1 6.250% 2,794.32 Group 12 00000722359 109,546.14 01-Apr-2006 0 5.625% 958.54 Group 2 0000726421 101,599.74 01-Nov-2005 4 6.125% 2,920.98 Group 2 0000735995 184,500.00 01-Apr-2006 0 6.875% 1,998.74 Group 2 0000748379 224,000.00 01-Apr-2006 0 7.~~000~~625% 2,683.33 Group 2 0000749158 51,844.19 01-Aug-2005 7 7.500% 2,761.84 Group 2 0000768273 87,499.99 01-Feb-2006 1 7.375% 1,239.60 Group 2 0000772060 191,424.67 01-Aug-2005 7 7.500% 10,197.57 Group 2 0000783113 121,788.92 01-Apr-2006 0 7.500% 1,446.24 Group 2 0000791109 109,199.99 01-Apr-2006 0 5.875% 1,001.00 Group 4 0000707651 169,908.44 01-May-2006 (1) 6.375% 849.75 Group 4 0000719896 335,224.57 01-Apr-2006 0 5.375% 2,793.54 Group 4 0000736886 73,499.99 01-Mar-2006 0 6.375% 735.00 Group 4 0000738985 104,000.00 01-Mar-2006 0 7.000% 1,148.34 Group 34 00000758840 81,920.00 01-Apr-2006 0 7.375% 955.74 Group 6 0000685998 212,000.00 01-Apr-2006 0 6.500% 2,164.16 Group 6 0000702579 161,200.00 01-Apr-2006 0 5.~~000~~125% 1,276.16 Group 46 0000703569 90,374.42 01-May-2005 10 7.625% 6,552.12 Group 6 0000709722 290,499.99 01-Apr-2006 0 5.500% 2,481.36 Group 6 0000713224 73,999.97 01-Apr-2006 0 6.250% 724.60 Group 6 0000719208 123,750.00 001-Jan-2006 2 6.750% 2,629.68 Group 6 0000721853 115,210.52 01-Oct-2005 5 6.375% 4,020.42 Group 6 0000725981 72,000.00 001-Nov-2005 4 7.125% 2,430.00 Group 6 0000725983 68,000.00 01-Jul-2005 8 7.125% 3,825.00 Group 6 0000727418 78,711.42 01-Apr-2006 0 5.875% 721.52 Group 6 0000728363 277,499.97 01-Apr-2006 0 5.375% 2,312.50 Group 6 0000729431 139,200.00 01-Apr-2006 0 6.375% 1,392.00 Group 6 0000731280 179,995.00 01-Apr-2006 0 5.750% 1,612.50 Group 6 0000735364 226,300.00 01-Apr-2006 0 6.500% 2,310.14 Group 6 0000735980 278,000.00 01-Jul-2005 8 6.000% 13,031.20 Group 6 00000740887 0186,900.00 001-Mar-2005 12 6.125% 12,537.84 Group 6 0000744016 160,000.00 01-Apr-2006 0 7.~~000~~625% 1,933.34 Group 6 0000745225 118,530.14 01-Oct-2005 5 7.250% 4,741.74 Group 6 0000752704 244,999.83 01-Apr-2006 0 6.000% 2,296.88 Group 6 0000759572 128,684.47 01-Apr-2006 0 6.500% 1,313.70 Group 6 0000760179 78,995.98 01-Nov-2005 4 6.875% 2,561.39 Group 6 0000763400 146,057.00 01-Apr-2006 0 6.000% 1,369.34 Group 6 0000770585 212,000.00 01-Apr-2006 0 6.375% 2,120.00 Group 6 0000771000 100,000.00 01-Apr-2005 11 7.750% 7,989.54 Group 6 0000774412 216,799.39 01-Feb-2006 1 7.250% 3,726.24 Group 6 0000782849 131,366.78 01-Oct-2005 5 7.250% 5,254.50 Group 6 0000783006 104,000.00 01-Apr-2005 11 7.750% 8,309.21 0Group 7 0000728505 546,299.43 01-Mar-2006 0 6.875% 6,029.28 Group 7 0000772763 938,400.00 01-Jun-2005 9 7.750% 64,515.00 Group 8 0000633145 167,711.63 01-Oct-2005 5 6.375% 5,852.51 Group 8 0000651380 103,363.76 01-May-2006 (1) 5.875% 474.29 Group 8 0000656810 55,704.80 01-Oct-2005 5 6.875% 2,106.53 Group 8 0000670344 126,224.69 01-Apr-2006 0 6.000% 1,184.00 Group 8 0000693317 239,593.76 01-May-2005 10 7.250% 16,396.59 Group 8 0000707099 88,030.73 01-Apr-2006 0 6.625% 917.45 Group 8 0000712511 142,390.96 01-Dec-2005 3 9.000% 5,096.09 Group 8 0000714482 45,860.17 01-Apr-2006 0 7.500% 544.82 Group 8 0000714803 211,203.46 01-Jun-2005 9 7.500% 13,740.24 Group 8 0000715385 291,074.13 01-Apr-2006 0 7.500% 3,457.91 Group 8 0000721686 168,607.19 01-Mar-2006 0 5.00875% 1,544.71 Group 8 0000723657 128,345.43 01-Apr-2006 0 6.00250% 1,257.36 Group 8 0000724288 214,172.69 01-Mar-2006 0 6.~~000~~125% ~~Total~~2,051.40 Group 8 0000725024 106,458.21 01-Mar-2006 0 7.250% 1,220.80 Group 8 0000728339 73,024.22 01-Jan-2006 2 7.875% 1,823.54 Group 8 0000730961 66,243.65 01-May-2005 10 7.250% 4,533.91 Group 8 0000735626 203,582.59 01-Mar-2006 0 5.00875% 1,864.77 Group 8 0000735739 98,027.50 01-Apr-2006 0 7.00500% 1,164.55 Group 8 0000749761 150,154.49 01-Apr-2006 0 6.~~000~~500% 1,533.58 Group 8 0000753632 88,185.88 01-May-2006 (1) 6.125% 424.16 Group 8 0000759690 111,402.48 01-May-2006 (1) 6.625% 581.61 Group 8 0000762032 102,118.27 01-Apr-2006 0 7.875% 1,277.38 Group 8 0000762340 145,402.83 01-May-2006 (1) 6.875% 788.32 Group 8 0000768961 33,686.92 01-Aug-2005 7 7.500% 1,794.63 Group 8 0000773093 147,749.28 01-Apr-2006 0 6.250% 1,446.72 Group 8 0000780598 237,329.51 01-Mar-2006 0 7.125% 2,668.80 Group 8 0000781130 49,479.78 01-Apr-2006 0 6.875% 536.27 Group 8 0000785341 55,800.00 01-Apr-2005 11 6.875% 3,909.02 Group 9 0000709728 102,545.98 20-Apr-2006 (1) 9.250% 746.02 Group 9 0000712460 49,952.03 20-Mar-2006 (1) 8.125% 316.57 Group 9 0000731360 22,342.21 20-Apr-2006 (1) 9.375% 164.91 Group 9 0000739945 37,395.00 20-Apr-2006 (1) 10.125% 299.32

Realized Loss ~~Loan~~ Detail Report - Loans ~~With~~with Losses during Current Period ~~Original~~Summary ~~Current~~# ~~Loan~~Loans ~~Principal~~Prior ~~Note~~Realized ~~LTV~~Current atwith ~~Original~~Actual Loss/(Gain) Loss Group ~~Number~~Losses Balance ~~Rate~~Amount ~~State~~Percentage ~~Origination~~Group ~~Term~~1 No0 ~~losses~~0.00 ~~this~~0.00 ~~period~~0.000% Group 2 1 131,600.00 35,074.39 0.021% Group 3 0 0.00 0.00 0.000% Group 4 0 0.00 0.00 0.000% Group 5 0 0.00 0.00 0.000% Group 6 3 64,052.73 162,420.28 0.018% Group 7 0 0.00 0.00 0.000% Group 8 0 0.00 0.00 0.000% Group 9 1 0.00 (32,766.72) (0.036)% Total 5 195,652.73 164,727.95 0.006%

Realized Loss Loan Detail Report - Loans With Losses during Current Period ~~(continued)~~Original ~~Prior~~Current ~~Cumulative~~ Loan Principal ~~Realized~~Note ~~Realized~~LTV at Original Group Number Balance ~~Loss/(Gain)~~Rate ~~Loss/(Gain)~~State NoOrigination ~~losses~~Term ~~this~~Group ~~period~~2 0000685668 131,600.00 8.250% PA 80.00 360 Group 6 0000697064 32,000.00 7.500% MI 80.00 360 Group 6 0000698042 32,000.00 7.500% MI 80.00 360 Group 6 0000731097 240,800.00 5.750% GA 80.00 360 Group 9 0000685678 32,900.00 10.500% PA 20.00 300

Realized Loss ~~Report~~Loan -Detail ~~Collateral~~Report Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.001% 3 Month Average 0.058% 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. Jan-~~2005~~ ~~N/A~~Loans ~~N/A~~With ~~Jan-2005~~Losses ~~N/A~~during N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-2005 0.000% N/A Sep-2005 0.000% N/A Sep-2005 0.000% N/A Oct-2005 0.002% N/A Oct-2005 0.175% N/A Nov-2005 0.000% N/A Nov-2005 0.000% N/A Dec-2005 0.000% N/A 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 ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current ~~Month~~Period ~~0.000%~~(continued) ~~Current~~Prior ~~Month~~Cumulative ~~0.000%~~Loan 3Actual ~~Month~~Realized ~~Average~~Realized ~~0.008%~~Group 3Number ~~Month~~Balance 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. Jan-2005 N~~/A(Gain) NLoss/A(Gain) ~~Jan-2005~~Group ~~N/A~~2 ~~N/A~~0000685668 ~~Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0~~131,600.~~000%~~00 ~~N/A Apr-2005 0~~35,074.~~000%~~39 ~~N/A May-2005 0~~35,074.~~000%~~39 ~~N/A~~Group ~~May-2005~~6 ~~0.000%~~0000697064 ~~N/A Jun-2005 0~~31,861.~~000%~~47 ~~N/A Jun-2005 0~~33,845.~~000%~~78 ~~N/A Jul-2005 0~~33,845.~~000%~~78 ~~N/A~~Group ~~Jul-2005~~6 ~~0.000%~~0000698042 ~~N/A Aug-2005 0~~32,191.~~000%~~26 ~~N/A Aug-2005 0~~27,493.~~000%~~69 ~~N/A Sep-2005 0~~27,493.~~000%~~69 ~~N/A~~Group ~~Sep-2005~~6 ~~0.000%~~0000731097 ~~N/A Oct-2005~~ 0.~~023%~~00 ~~N/A Oct-2005 0~~101,080.~~000%~~81 ~~N/A Nov-2005 0~~101,080.~~000%~~81 ~~N/A~~Group ~~Nov-2005~~9 ~~0.000%~~0000685678 ~~N/A Dec-2005~~ 0.~~000%~~00 N/A 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 ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (~~MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance)~~32,766. ~~Conditional Default Rate (CDR~~72): 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)00

~~Prepayment~~Realized ~~Detail~~Loss Report - ~~Prepayments~~Collateral ~~during~~Summary MDR SDA Current ~~Period~~Month ~~Summary~~0.007% ~~Loans~~Current ~~Paid~~Month In0.301% ~~Full~~3 ~~Repurchased~~Month ~~Loans~~Average ~~Original~~0.009% 3 Month Average 0.436% 12 Month Average 0.002% 12 Month Average 0.124% MDR: Current ~~Original~~vs. 12mo Average* SDA: Current ~~Principal~~vs. ~~Principal~~12mo ~~Principal~~Average* ~~Principal~~Month ~~Group~~Current ~~Count~~12mo ~~Balance~~Avg. ~~Balance~~Month ~~Count~~Current ~~Balance~~12mo ~~Balance~~Avg. ~~Group~~Jun-2005 10.000% 34N/A ~~10,737,869~~Jun-2005 0.00000% ~~10,757,398~~N/A Jul-2005 0.36000% N/A Jul-2005 0.000% N/A Aug-2005 0.00000% N/A Aug-2005 0.00000% ~~Group~~N/A 2Sep-2005 470.000% ~~9,615,968~~N/A Sep-2005 0.00000% ~~9,579,695~~N/A Oct-2005 0.54002% N/A Oct-2005 0.175% N/A Nov-2005 0.00000% N/A Nov-2005 0.00000% ~~Group~~N/A 3Dec-2005 340.000% ~~19,890,490~~N/A Dec-2005 0.00000% ~~19,480,083~~N/A Jan-2006 0.96000% N/A Jan-2006 0.000% N/A Feb-2006 0.00000% N/A Feb-2006 0.00000% ~~Group~~N/A 4Mar-2006 140.005% ~~2,772,066~~0.00001% ~~2,769,576~~Mar-2006 0.13251% 0.036% Apr-2006 0.00016% 0.00002% ~~Group~~Apr-2006 50.755% 50.098% May-2006 0.007% 0.002% May-2006 0.301% 0.124% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.083% Current Month 49.493% 3~~,582,000~~ Month Average 0.00111% 3~~,579,082~~ Month Average 49.29856% 12 Month Average 0.030% 12 Month Average 12.464% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jun-2005 0.00000% N/A Jun-2005 0.00000% ~~Group~~N/A 6Jul-2005 ~~154~~0.000% ~~30,937,514~~N/A Jul-2005 0.00000% ~~30,734,960~~N/A Aug-2005 0.22000% N/A Aug-2005 0.000% N/A Sep-2005 0.00000% N/A Sep-2005 0.00000% ~~Group~~N/A 7Oct-2005 210.023% ~~10,743,672~~N/A Oct-2005 0.00000% ~~10,736,813~~N/A Nov-2005 0.42000% N/A Nov-2005 0.000% N/A Dec-2005 0.00000% N/A Dec-2005 0.00000% ~~Group~~N/A 8Jan-2006 510.000% ~~10,023,545~~N/A Jan-2006 0.00000% ~~9,946,522~~N/A Feb-2006 0.70000% N/A Feb-2006 0.000% N/A Mar-2006 0.00058% 0.00007% ~~Group~~Mar-2006 9100.075% 858.340% ~~5,483,114~~Apr-2006 0.00192% ~~4,545,181~~0.55023% Apr-2006 0.000% 8.340% May-2006 0.00083% 0.00030% ~~Total~~May-2006 ~~445~~49.493% ~~103,786,238~~12.00464% ~~102,129,314~~*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.17 The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled 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 / 0.006 else if WAS is greater than 60 and less than or equal to 120 then CDR / (0.006 - ((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 Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period ~~(continued)~~ Summary ~~Substitution~~ Loans ~~Liquidated~~Paid ~~Loans~~In ~~Curtailments~~Full Repurchased Loans Original Current Original Current Principal ~~Principal~~Scheduled Principal ~~Principal~~Scheduled ~~Curtailment~~ Group Count Balance Balance Count Balance Balance ~~Amount~~ Group 1 052 018,483,290.00 017,669,210.0065 0 0.00 0.00 ~~1,170,706.69~~ Group 2 052 011,600,035.00 011,559,543.0036 0 0.00 0.00 ~~68,670.76~~ Group 3 031 015,581,613.00 015,285,804.0025 0 0.00 0.00 ~~108,062.21~~ Group 4 015 03,453,392.00 03,432,149.0027 0 0.00 0.00 ~~10,930.10~~ Group 5 05 01,904,800.00 01,903,624.0041 0 0.00 0.00 ~~1,975.40~~ Group 6 0116 022,646,099.00 022,577,194.0045 0 0.00 0.00 ~~115,191.36~~ Group 7 017 08,147,900.00 08,119,036.0084 0 0.00 0.00 ~~38,346.55~~ Group 8 037 06,214,427.00 06,151,289.0087 0 0.00 0.00 ~~57,945.46~~ Group 9 0104 06,641,231.0057 05,971,537.0066 0 0.00 0.00 ~~(38,415.99)~~ Total 0429 094,672,787.0057 092,669,390.0076 0 0.00 0.00 ~~1,533,412.54~~

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group 1 0000654707 PA 80.00 01-Apr-2005 57,600.00 58,326.72 Group 1 0000708797 CA 80.00 01-Apr-2005 464,000.00 466,648.41 Group 1 0000709912 MA 89.80 01-Feb-2005 220,000.00 219,221.97 Group 1 0000714828 NC 13.74 01-Feb-2005 115,000.00 114,955.34 Group 1 0000714859 MD 100.00 01-Feb-2005 227,000.00 226,184.92 Group 1 0000717194 SC 75.00 01-Mar-2005 322,500.00 325,453.02 Group 1 0000717965 MA 71.07 01-Feb-2005 285,000.00 288,345.95 Group 1 0000720351 NJ 80.00 01-Mar-2005 192,000.00 192,136.84 Group 1 0000720760 NJ 68.75 01-Mar-2005 330,000.00 327,957.36 Group 1 0000726427 OH 80.00 01-Mar-2005 40,000.00 40,187.57 Group 1 0000727526 FL 80.00 01-Mar-2005 391,050.00 395,000.74 Group 1 0000729422 NJ 79.57 01-Apr-2005 183,000.00 186,232.75 Group 1 0000731616 FL 80.00 01-Mar-2005 220,000.00 221,031.82 Group 1 0000731957 FL 80.00 01-Mar-2005 154,000.00 155,421.96 Group 1 0000734044 DE 65.00 01-Apr-2005 48,750.00 49,372.27 Group 1 0000734194 MA 80.00 01-May-2005 1,156,000.00 1,157,719.20 Group 1 0000734343 CA 64.36 01-Mar-2005 390,000.00 392,338.90 Group 1 0000734458 OH 77.00 01-Mar-2005 154,000.00 151,900.00 Group 1 0000738367 NY 80.00 01-Apr-2005 620,000.00 619,999.70 Group 1 0000740134 NC 70.00 01-Apr-2005 115,500.00 115,948.05 Group 1 0000744374 IL 78.21 01-May-2005 213,500.00 215,338.00 Group 1 0000745642 NJ 80.00 01-Apr-2005 142,400.00 142,161.12 Group 1 0000746601 CT 56.47 01-May-2005 1,000,000.00 1,010,019.41 Group 1 0000747631 GA 100.00 01-Apr-2005 165,900.00 165,906.45 Group 1 0000747665 MI 53.12 01-May-2005 95,619.00 95,934.78 Group 1 0000750274 CA 80.00 01-May-2005 398,200.00 396,839.66 Group 1 0000751010 PA 100.00 01-Mar-2005 98,250.00 97,468.05 Group 1 0000752562 IL 85.52 01-Apr-2005 248,000.00 249,277.75 Group 1 0000765401 FL 78.69 01-May-2005 240,000.00 242,336.76 Group 1 0000771764 CA 54.67 01-May-2005 205,000.00 203,072.16 Group 1 0000777775 MI 80.00 01-May-2005 240,000.00 243,150.06 Group 1 0000783586 MA 52.96 01-May-2005 170,000.00 170,376.17 Group 1 0000792146 NV 59.63 01-May-2005 1,750,000.00 1,750,745.01 Group 1 0000798497 OH 80.00 01-May-2005 85,600.00 86,241.22 Group 2 0000646752 NJ 75.00 01-Dec-2004 134,250.00 134,250.00 Group 2 0000673576 CA 80.00 01-Feb-2005 262,320.00 262,320.00 Group 2 0000678143 CA 70.00 01-Mar-2005 300,300.00 300,300.00 Group 2 0000693776 CA 80.00 01-Apr-2005 157,112.00 157,066.83 Group 2 0000695475 CA 77.81 01-Feb-2005 101,150.00 101,150.00 Group 2 0000707181 CA 70.00 01-Feb-2005 378,000.00 378,000.00 Group 2 0000707369 NC 80.00 01-Mar-2005 203,920.00 203,714.22 Group 2 0000713528 DE 75.00 01-Mar-2005 101,250.00 101,226.75 Group 2 0000714693 MI 80.00 01-Mar-2005 92,960.00 92,250.35 Group 2 0000715674 MD 70.00 01-Apr-2005 137,200.00 137,200.00 Group 2 0000718490 MI 70.00 01-Mar-2005 89,250.00 89,250.00 Group 2 0000723153 CA 80.00 01-Mar-2005 320,000.00 320,000.00 Group 2 0000724597 SC 74.99 01-Feb-2005 170,000.00 170,000.00 Group 2 0000725319 MA 69.95 01-Apr-2005 203,000.00 203,000.00 Group 2 0000727170 MD 75.00 01-Feb-2005 198,974.00 198,974.00 Group 2 0000727874 OR 80.00 01-Mar-2005 280,000.00 280,000.00 Group 2 0000728296 WI 95.00 01-Mar-2005 294,500.00 289,499.76 Group 2 0000729642 IN 80.00 01-Mar-2005 260,000.00 258,964.89 Group 2 0000730745 WA 80.00 01-Mar-2005 109,600.00 109,594.73 Group 2 0000735178 DE 74.39 01-Mar-2005 91,500.00 91,383.63 Group 2 0000737706 MI 80.00 01-Apr-2005 50,400.00 50,046.24 Group 2 0000737849 AZ 80.00 01-Apr-2005 176,000.00 176,000.00 Group 2 0000742395 IL 69.99 01-Apr-2005 203,050.00 203,049.94 Group 2 0000744248 NV 70.00 01-Apr-2005 178,340.00 178,340.00 Group 2 0000747212 IL 70.00 01-May-2005 203,000.00 201,193.70 Group 2 0000748444 AZ 80.00 01-Apr-2005 141,720.00 141,615.68 Group 2 0000749517 OR 80.00 01-Mar-2005 228,000.00 226,216.31 Group 2 0000750503 IL 80.00 01-Apr-2005 136,000.00 135,997.18 Group 2 0000754812 OH 80.00 01-May-2005 87,200.00 86,115.75 Group 2 0000755415 CO 80.00 01-Apr-2005 132,000.00 132,000.00 Group 2 0000755596 IL 80.00 01-Apr-2005 332,000.00 332,000.00 Group 2 0000760346 CA 69.94 01-Apr-2005 359,500.00 359,500.00 Group 2 0000760472 FL 80.00 01-May-2005 245,600.00 245,600.00 Group 2 0000763177 VA 70.00 01-May-2005 324,450.00 324,450.00 Group 2 0000768612 VA 80.00 01-May-2005 144,400.00 144,400.00 Group 2 0000770143 PA 42.40 01-May-2005 200,000.00 175,000.00 Group 2 0000770444 AZ 80.00 01-May-2005 296,000.00 295,991.82 Group 2 0000776119 CA 70.00 01-May-2005 178,500.00 178,500.00 Group 2 0000778388 SC 75.71 01-May-2005 212,000.00 212,000.00 Group 2 0000779065 CA 70.00 01-May-2005 332,500.00 332,500.00 Group 2 0000779516 NV 79.94 01-May-2005 254,980.00 254,980.00 Group 2 0000780786 OH 74.96 01-May-2005 139,042.00 139,042.00 Group 2 0000781254 IN 70.00 01-May-2005 280,000.00 280,000.00 Group 2 0000784239 VA 70.00 01-May-2005 126,000.00 126,000.00 Group 2 0000789081 AZ 70.00 01-May-2005 115,500.00 115,499.38 Group 2 0000792976 CA 70.00 01-May-2005 336,000.00 336,000.00 Group 2 0000793171 CA 70.00 01-May-2005 318,500.00 318,500.00 Group 3 0000700880 CA 79.22 01-Feb-2005 408,000.00 407,975.55 Group 3 0000701156 CA 70.00 01-Feb-2005 381,500.00 381,471.20 Group 3 0000704816 CA 80.00 01-Feb-2005 553,152.00 553,152.00 Group 3 0000709695 SC 60.00 01-Mar-2005 1,500,000.00 1,500,000.00 Group 3 0000710947 CA 75.00 01-Feb-2005 541,500.00 541,499.99 Group 3 0000716424 CA 68.67 01-Feb-2005 362,600.00 362,600.00 Group 3 0000720286 IL 50.00 01-Apr-2005 1,900,000.00 1,900,000.00 Group 3 0000721748 CA 67.81 01-Feb-2005 495,000.00 491,591.13 Group 3 0000724181 NV 65.00 01-Mar-2005 396,500.00 396,500.00 Group 3 0000727213 CA 80.00 01-Mar-2005 572,000.00 572,000.00 Group 3 0000729244 CA 70.00 01-Mar-2005 467,600.00 463,841.39 Group 3 0000733964 CA 70.00 01-Mar-2005 366,800.00 366,800.00 Group 3 0000739690 AZ 80.00 01-Apr-2005 600,000.00 600,000.00 Group 3 0000743164 CA 80.00 01-Apr-2005 520,000.00 516,052.12 Group 3 0000743346 CA 80.00 01-Apr-2005 520,000.00 520,000.00 Group 3 0000744059 IL 49.80 01-Apr-2005 610,000.00 610,000.00 Group 3 0000746118 IL 80.00 01-Apr-2005 492,000.00 492,000.00 Group 3 0000747509 CA 70.00 01-Apr-2005 441,000.00 441,000.00 Group 3 0000747913 MI 79.94 01-Apr-2005 438,400.00 438,400.00 Group 3 0000751506 CA 80.00 01-Apr-2005 440,000.00 440,000.00 Group 3 0000754078 MA 80.00 01-Apr-2005 576,800.00 576,800.00 Group 3 0000754188 CO 75.00 01-Mar-2005 637,500.00 637,500.00 Group 3 0000757621 CA 70.00 01-Apr-2005 399,630.00 42.92 Group 3 0000761314 CA 70.00 01-May-2005 419,770.00 419,770.00 Group 3 0000763316 NJ 80.00 01-May-2005 639,200.00 639,200.00 Group 3 0000766763 VA 75.00 01-Apr-2005 362,358.00 362,358.00 Group 3 0000766855 FL 67.71 01-May-2005 369,000.00 369,000.00 Group 3 0000769980 CA 80.00 01-May-2005 418,000.00 418,000.00 Group 3 0000771147 CA 80.00 01-May-2005 536,000.00 536,000.00 Group 3 0000777677 CA 68.97 01-May-2005 1,000,000.00 1,000,000.00 Group 3 0000779023 AZ 74.88 01-May-2005 380,000.00 380,000.00 Group 3 0000779818 FL 75.00 01-May-2005 1,350,000.00 1,349,999.99 Group 3 0000780863 VA 70.00 01-May-2005 424,180.00 424,180.00 Group 3 0000783157 CA 80.00 01-May-2005 372,000.00 372,000.00 Group 4 0000697016 NY 80.00 01-Feb-2005 312,000.00 311,350.00 Group 4 0000705664 NJ 80.00 01-Feb-2005 221,660.00 221,660.00 Group 4 0000707588 OR 70.00 01-Mar-2005 132,090.00 132,055.70 Group 4 0000716364 CA 80.00 01-Apr-2005 300,900.00 300,900.00 Group 4 0000717230 CA 80.00 01-Mar-2005 316,800.00 316,800.00 Group 4 0000726487 AZ 80.00 01-Mar-2005 132,000.00 131,999.30 Group 4 0000731054 FL 79.98 01-Mar-2005 216,450.00 215,345.14 Group 4 0000732646 VA 79.99 01-Apr-2005 194,184.00 194,184.00 Group 4 0000733049 CA 65.00 01-Apr-2005 70,200.00 70,199.99 Group 4 0000742331 NV 70.00 01-May-2005 273,000.00 273,000.00 Group 4 0000745131 CA 64.52 01-Apr-2005 196,782.00 196,082.00 Group 4 0000747213 OR 80.00 01-Apr-2005 137,600.00 137,600.00 Group 4 0000759671 IL 70.00 01-Apr-2005 130,900.00 130,900.00 Group 4 0000764005 IN 78.57 01-May-2005 137,500.00 137,500.00 Group 5 0000696228 CA 69.38 01-Feb-2005 392,000.00 392,000.00 Group 5 0000729415 VA 77.36 01-Mar-2005 1,315,000.00 1,315,000.00 Group 5 0000729498 IL 80.00 01-Apr-2005 360,000.00 356,709.32 Group 5 0000755801 GA 60.00 01-Apr-2005 1,125,000.00 1,125,000.00 Group 5 0000768647 MD 79.59 01-May-2005 390,000.00 390,000.00 Group 6 0000551883 NV 80.00 01-May-2005 136,000.00 136,000.00 Group 6 0000679923 AZ 80.00 01-Mar-2005 241,930.00 241,930.00 Group 6 0000699448 DC 71.13 01-Feb-2005 202,725.00 200,050.31 Group 6 0000706989 CA 69.50 01-Mar-2005 278,000.00 278,000.00 Group 6 0000707430 IL 94.99 01-Mar-2005 316,800.00 316,800.00 Group 6 0000708554 MD 80.00 01-Feb-2005 238,800.00 238,800.00 Group 6 0000708843 MI 70.00 01-Feb-2005 63,000.00 63,000.00 Group 6 0000709008 OH 80.00 01-May-2005 340,000.00 340,000.00 Group 6 0000709191 NJ 79.90 01-Mar-2005 255,400.00 255,400.00 Group 6 0000709491 FL 73.31 01-Feb-2005 117,300.00 117,268.84 Group 6 0000709553 OH 80.00 01-Mar-2005 176,000.00 174,033.35 Group 6 0000710937 MD 80.00 01-Feb-2005 240,000.00 237,978.42 Group 6 0000711341 NV 80.00 01-Feb-2005 184,000.00 184,000.00 Group 6 0000712222 AZ 76.33 01-Feb-2005 187,000.00 187,000.00 Group 6 0000712285 CA 80.00 01-Mar-2005 225,600.00 225,600.00 Group 6 0000712451 NC 80.00 01-Feb-2005 136,330.00 136,330.00 Group 6 0000712453 NC 80.00 01-Feb-2005 152,190.00 152,190.00 Group 6 0000716553 AZ 70.00 01-Mar-2005 122,500.00 122,500.00 Group 6 0000717100 CA 70.00 01-Feb-2005 357,000.00 356,467.48 Group 6 0000717215 MD 80.00 01-Feb-2005 212,000.00 212,000.00 Group 6 0000717349 NV 79.66 01-Feb-2005 188,000.00 188,000.00 Group 6 0000717448 NC 70.00 01-Feb-2005 73,500.00 73,500.00 Group 6 0000717633 MD 77.27 01-Apr-2005 170,000.00 170,000.00 Group 6 0000717757 CA 80.00 01-Apr-2005 392,000.00 392,000.00 Group 6 0000718114 AZ 79.11 01-Feb-2005 132,000.00 132,000.00 Group 6 0000718585 MD 67.59 01-Feb-2005 220,000.00 220,000.00 Group 6 0000718745 VA 65.00 01-Mar-2005 260,000.00 259,998.70 Group 6 0000718750 IL 80.00 01-Feb-2005 300,000.00 300,000.00 Group 6 0000719881 OR 62.50 01-Feb-2005 300,000.00 296,551.96 Group 6 0000720273 NJ 80.00 01-Mar-2005 124,000.00 123,965.02 Group 6 0000720361 MA 80.00 01-Mar-2005 255,200.00 252,743.51 Group 6 0000720406 AZ 70.00 01-Feb-2005 66,500.00 66,500.00 Group 6 0000720510 IL 70.00 01-Mar-2005 184,650.00 183,101.58 Group 6 0000721037 NV 70.00 01-Feb-2005 217,000.00 216,998.47 Group 6 0000721389 AZ 79.72 01-Feb-2005 114,000.00 113,897.75 Group 6 0000723515 UT 70.00 01-Mar-2005 209,930.00 209,888.70 Group 6 0000725355 CA 70.00 01-Mar-2005 245,000.00 245,000.00 Group 6 0000726008 AZ 80.00 01-Mar-2005 172,000.00 172,000.00 Group 6 0000726370 MA 90.00 01-Feb-2005 225,900.00 223,575.53 Group 6 0000727929 OR 79.98 01-Feb-2005 150,950.00 150,950.00 Group 6 0000728172 AZ 95.00 01-Mar-2005 192,850.00 191,146.93 Group 6 0000729073 SC 90.00 01-Mar-2005 180,247.00 115,793.86 Group 6 0000729122 OR 80.00 01-Mar-2005 261,600.00 261,132.11 Group 6 0000729301 CA 70.00 01-Mar-2005 238,000.00 238,000.00 Group 6 0000729325 NV 70.00 01-Mar-2005 133,000.00 133,000.00 Group 6 0000729948 OR 80.00 01-Mar-2005 152,000.00 152,000.00 Group 6 0000731471 CA 79.90 01-May-2005 328,800.00 328,800.00 Group 6 0000732327 ID 80.00 01-Mar-2005 72,000.00 71,969.16 Group 6 0000732338 ID 80.00 01-Mar-2005 58,400.00 58,372.02 Group 6 0000732953 MD 77.78 01-Mar-2005 280,000.00 280,000.00 Group 6 0000734050 MI 80.00 01-Apr-2005 108,000.00 107,964.78 Group 6 0000735199 AZ 70.00 01-Mar-2005 71,050.00 71,050.00 Group 6 0000735282 AZ 70.00 01-Apr-2005 102,900.00 102,894.88 Group 6 0000736033 TX 79.50 01-May-2005 190,000.00 188,538.21 Group 6 0000736557 IL 80.00 01-Apr-2005 154,800.00 154,800.00 Group 6 0000736559 IL 80.00 01-Apr-2005 154,800.00 154,800.00 Group 6 0000737116 FL 80.00 01-Mar-2005 129,600.00 129,600.00 Group 6 0000737140 AZ 70.00 01-Apr-2005 96,600.00 96,600.00 Group 6 0000737809 AZ 94.97 01-Apr-2005 166,050.00 166,050.00 Group 6 0000737942 MD 70.00 01-Apr-2005 315,000.00 315,000.00 Group 6 0000738303 FL 94.99 01-Mar-2005 287,550.00 285,071.00 Group 6 0000738420 NV 67.83 01-Mar-2005 156,000.00 155,998.14 Group 6 0000739568 IL 70.00 01-Apr-2005 188,300.00 188,300.00 Group 6 0000739772 CA 80.00 01-Apr-2005 356,000.00 355,920.63 Group 6 0000740127 AZ 80.00 01-Mar-2005 162,240.00 162,240.00 Group 6 0000740425 IL 80.00 01-Mar-2005 166,800.00 165,526.69 Group 6 0000740608 AZ 80.00 01-Apr-2005 127,200.00 127,200.00 Group 6 0000741539 PA 70.00 01-Apr-2005 133,700.00 133,700.00 Group 6 0000741651 MD 75.00 01-Apr-2005 120,000.00 120,000.00 Group 6 0000741736 NC 89.71 01-Mar-2005 61,000.00 60,988.82 Group 6 0000741783 MD 50.91 01-Mar-2005 112,000.00 110,130.32 Group 6 0000741852 AZ 76.00 01-Apr-2005 304,000.00 304,000.00 Group 6 0000743443 DE 70.00 01-Apr-2005 87,500.00 87,500.00 Group 6 0000743699 CA 79.92 01-Apr-2005 331,600.00 331,600.00 Group 6 0000743892 IL 85.00 01-Mar-2005 206,550.00 206,550.00 Group 6 0000744627 AZ 80.00 01-Apr-2005 142,928.00 142,836.05 Group 6 0000745057 VA 69.31 01-Apr-2005 210,000.00 209,999.99 Group 6 0000745240 AZ 80.00 01-Apr-2005 124,000.00 124,000.00 Group 6 0000745367 IL 79.86 01-May-2005 234,000.00 233,965.59 Group 6 0000745736 IL 70.00 01-Apr-2005 205,800.00 107,432.25 Group 6 0000745849 VA 80.00 01-May-2005 246,400.00 246,400.00 Group 6 0000746164 NV 80.00 01-Apr-2005 351,600.00 351,600.00 Group 6 0000746177 CA 56.67 01-Apr-2005 255,000.00 254,718.18 Group 6 0000746517 AZ 78.74 01-Apr-2005 156,700.00 156,700.00 Group 6 0000746762 MD 80.00 01-May-2005 154,400.00 154,157.85 Group 6 0000746843 IL 80.00 01-Apr-2005 203,200.00 203,200.00 Group 6 0000747179 IL 76.09 01-Apr-2005 105,000.00 105,000.00 Group 6 0000747222 OH 73.60 01-Apr-2005 92,000.00 91,096.41 Group 6 0000747488 AZ 79.53 01-May-2005 171,000.00 171,000.00 Group 6 0000748017 NY 75.00 01-Apr-2005 237,750.00 237,750.00 Group 6 0000748572 VA 70.00 01-Apr-2005 171,465.00 171,463.48 Group 6 0000749724 VA 61.74 01-Apr-2005 142,000.00 140,702.02 Group 6 0000750626 AZ 94.98 01-Apr-2005 152,250.00 152,186.96 Group 6 0000751185 AZ 79.99 01-May-2005 131,500.00 131,500.00 Group 6 0000751724 AZ 79.98 01-Apr-2005 134,700.00 134,700.00 Group 6 0000752278 CA 80.00 01-Apr-2005 264,000.00 264,000.00 Group 6 0000752509 IL 80.00 01-Apr-2005 301,600.00 301,600.00 Group 6 0000752771 CA 70.64 01-Apr-2005 166,000.00 166,000.00 Group 6 0000753553 MA 70.00 01-Apr-2005 213,500.00 211,887.72 Group 6 0000753610 IL 80.00 01-Apr-2005 216,000.00 215,782.82 Group 6 0000754644 MA 75.00 01-Apr-2005 324,000.00 324,000.00 Group 6 0000755003 AZ 80.00 01-May-2005 185,600.00 185,599.98 Group 6 0000755396 AZ 80.00 01-Apr-2005 152,800.00 152,800.00 Group 6 0000755922 CA 68.89 01-Apr-2005 310,000.00 309,990.00 Group 6 0000756241 CA 80.00 01-May-2005 339,200.00 339,170.62 Group 6 0000756797 AZ 79.98 01-May-2005 129,900.00 129,900.00 Group 6 0000756811 FL 79.99 01-Apr-2005 166,450.00 166,450.00 Group 6 0000757213 CO 80.00 01-Apr-2005 341,816.00 341,816.00 Group 6 0000759641 DE 80.00 01-Apr-2005 244,000.00 244,000.00 Group 6 0000760340 IL 70.00 01-Apr-2005 93,100.00 93,100.00 Group 6 0000760636 FL 80.00 01-May-2005 121,600.00 120,724.94 Group 6 0000762500 RI 55.53 01-May-2005 211,000.00 209,249.27 Group 6 0000763186 PA 80.00 01-Apr-2005 194,040.00 192,047.68 Group 6 0000763249 NV 80.00 01-May-2005 156,000.00 156,000.00 Group 6 0000763434 NV 79.96 01-May-2005 158,400.00 158,400.00 Group 6 0000763805 MD 80.00 01-May-2005 266,400.00 266,389.95 Group 6 0000763966 AZ 79.98 01-May-2005 142,600.00 142,600.00 Group 6 0000764202 VA 56.45 01-May-2005 358,487.00 358,487.00 Group 6 0000764486 FL 77.78 01-May-2005 140,000.00 140,000.00 Group 6 0000764756 CA 80.00 01-May-2005 320,000.00 320,000.00 Group 6 0000765032 AZ 70.00 01-May-2005 249,726.00 249,726.00 Group 6 0000765101 AZ 70.00 01-May-2005 159,180.00 159,180.00 Group 6 0000766365 IL 95.00 01-May-2005 152,000.00 152,000.00 Group 6 0000766376 IL 76.92 01-May-2005 200,000.00 199,900.00 Group 6 0000768260 CA 80.00 01-Apr-2005 276,000.00 276,000.00 Group 6 0000768415 GA 80.00 01-Apr-2005 123,200.00 123,200.00 Group 6 0000768995 AZ 69.77 01-May-2005 60,000.00 60,000.00 Group 6 0000769127 MD 88.80 01-May-2005 333,000.00 333,000.00 Group 6 0000769569 VA 75.72 01-Apr-2005 359,650.00 359,650.00 Group 6 0000770003 AZ 80.00 01-May-2005 138,274.00 138,274.00 Group 6 0000770195 CO 80.00 01-May-2005 228,000.00 228,000.00 Group 6 0000770515 FL 85.00 01-May-2005 165,750.00 165,750.00 Group 6 0000770582 AZ 80.00 01-May-2005 120,000.00 120,000.00 Group 6 0000771944 CA 80.00 01-May-2005 292,100.00 289,440.06 Group 6 0000771961 IL 65.39 01-Apr-2005 359,650.00 359,650.00 Group 6 0000773046 CA 75.00 01-May-2005 319,750.00 319,750.00 Group 6 0000775516 IL 80.00 01-May-2005 312,000.00 309,962.02 Group 6 0000778678 FL 48.08 01-May-2005 75,000.00 74,999.98 Group 6 0000779039 AZ 80.00 01-May-2005 129,600.00 129,600.00 Group 6 0000779667 AZ 79.99 01-May-2005 151,950.00 151,950.00 Group 6 0000779697 MA 80.00 01-May-2005 319,200.00 316,673.30 Group 6 0000779888 FL 80.00 01-May-2005 64,000.00 63,342.48 Group 6 0000779897 MD 80.00 01-May-2005 188,000.00 188,000.00 Group 6 0000781215 CA 80.00 01-May-2005 256,000.00 256,000.00 Group 6 0000781670 OR 62.50 01-May-2005 150,000.00 150,000.00 Group 6 0000782393 CA 80.00 01-May-2005 208,000.00 208,000.00 Group 6 0000782485 CA 70.00 01-May-2005 317,100.00 317,100.00 Group 6 0000783384 AZ 79.99 01-May-2005 129,150.00 129,139.99 Group 6 0000784248 CO 80.00 01-May-2005 296,000.00 295,989.14 Group 6 0000785340 FL 88.80 01-May-2005 359,650.00 359,150.00 Group 6 0000785915 AZ 80.00 01-May-2005 255,216.00 255,216.00 Group 6 0000786333 AZ 80.00 01-May-2005 209,240.00 209,240.00 Group 6 0000790083 AZ 69.97 01-May-2005 230,900.00 230,900.00 Group 6 0000802226 CA 79.99 01-May-2005 242,700.00 242,608.36 Group 7 0000701847 OR 79.42 01-Apr-2005 413,000.00 413,000.00 Group 7 0000714543 PA 80.00 01-Feb-2005 592,000.00 592,000.00 Group 7 0000721532 MA 77.55 01-Mar-2005 380,000.00 379,716.86 Group 7 0000726440 MA 70.27 01-Mar-2005 390,000.00 390,000.00 Group 7 0000731302 VA 80.00 01-Mar-2005 400,000.00 400,000.00 Group 7 0000732835 MD 80.00 01-Mar-2005 420,000.00 419,983.91 Group 7 0000735424 CA 79.41 01-Apr-2005 432,000.00 430,677.65 Group 7 0000736920 VA 86.72 01-Apr-2005 444,000.00 444,000.00 Group 7 0000746069 CA 75.00 01-Apr-2005 472,500.00 472,499.99 Group 7 0000750888 CA 80.00 01-Apr-2005 520,000.00 520,000.00 Group 7 0000755100 CA 69.89 01-Apr-2005 650,000.00 650,000.00 Group 7 0000756716 CA 80.00 01-Apr-2005 764,000.00 764,000.00 Group 7 0000756943 VA 70.00 01-Apr-2005 693,000.00 687,098.98 Group 7 0000757554 WA 67.83 01-Apr-2005 390,000.00 390,000.00 Group 7 0000760339 DC 80.00 01-Apr-2005 452,000.00 452,000.00 Group 7 0000762723 VA 80.00 01-Apr-2005 987,172.00 987,172.00 Group 7 0000762788 VA 80.00 01-Apr-2005 400,000.00 400,000.00 Group 7 0000770163 CA 71.47 01-May-2005 536,000.00 536,000.00 Group 7 0000774181 WA 80.00 01-May-2005 408,000.00 408,000.00 Group 7 0000780636 MD 77.66 01-May-2005 532,000.00 531,994.38 Group 7 0000785635 FL 80.00 01-May-2005 468,000.00 468,000.00 Group 8 0000528507 NJ 95.00 01-Jan-2005 155,800.00 154,438.77 Group 8 0000645353 MD 80.00 01-Apr-2005 160,000.00 159,900.00 Group 8 0000667360 DC 73.09 01-Feb-2005 201,000.00 201,000.00 Group 8 0000684373 IL 70.00 01-Jan-2005 114,100.00 114,088.71 Group 8 0000691992 SC 80.00 01-Apr-2005 177,600.00 176,113.56 Group 8 0000702522 NH 73.68 01-Mar-2005 280,000.00 277,527.36 Group 8 0000705032 NC 64.17 01-Mar-2005 333,700.00 330,731.09 Group 8 0000706978 OH 80.00 01-Feb-2005 136,000.00 136,000.00 Group 8 0000708686 FL 78.49 01-Mar-2005 208,000.00 206,026.79 Group 8 0000712868 OR 69.98 01-Feb-2005 77,850.00 76,996.15 Group 8 0000713931 TX 80.00 01-Feb-2005 124,400.00 123,402.37 Group 8 0000715831 MI 90.00 01-Mar-2005 71,640.00 70,990.48 Group 8 0000716387 FL 80.00 01-May-2005 504,000.00 499,579.77 Group 8 0000718633 NC 70.50 01-Mar-2005 70,500.00 70,500.00 Group 8 0000719607 FL 80.00 01-Apr-2005 800,000.00 793,717.00 Group 8 0000722388 NY 80.00 01-Apr-2005 261,200.00 259,454.75 Group 8 0000723527 MA 49.65 01-Mar-2005 210,000.00 207,032.64 Group 8 0000726199 FL 34.85 01-Mar-2005 115,000.00 110,745.58 Group 8 0000726410 TX 60.00 01-Mar-2005 75,000.00 74,254.04 Group 8 0000726535 OH 80.00 01-Apr-2005 176,000.00 176,000.00 Group 8 0000728204 MT 70.00 01-Feb-2005 140,000.00 137,642.32 Group 8 0000728352 FL 80.00 01-Mar-2005 142,400.00 141,015.71 Group 8 0000728498 OR 80.00 01-Mar-2005 131,200.00 129,826.01 Group 8 0000731913 DE 19.30 01-Mar-2005 55,000.00 52,966.01 Group 8 0000731938 PA 80.00 01-Apr-2005 100,000.00 98,584.68 Group 8 0000732336 IL 69.99 01-Mar-2005 338,900.00 335,834.62 Group 8 0000732347 ID 80.00 01-Mar-2005 68,000.00 67,454.87 Group 8 0000735444 MD 84.62 01-Mar-2005 297,000.00 294,016.56 Group 8 0000736419 WA 75.00 01-Mar-2005 159,000.00 157,418.64 Group 8 0000737467 LA 80.00 01-Apr-2005 56,000.00 55,534.37 Group 8 0000739361 IL 88.00 01-Apr-2005 110,000.00 108,876.08 Group 8 0000741392 FL 70.00 01-Mar-2005 203,000.00 203,000.00 Group 8 0000743379 MD 64.00 01-Apr-2005 275,200.00 265,777.72 Group 8 0000745006 MA 66.80 01-Apr-2005 165,000.00 163,808.71 Group 8 0000749676 UT 80.00 01-Apr-2005 103,685.00 103,683.03 Group 8 0000750225 FL 79.92 01-Apr-2005 359,650.00 359,650.00 Group 8 0000751633 LA 74.17 01-Apr-2005 56,000.00 55,606.92 Group 8 0000753483 MI 72.43 01-May-2005 160,000.00 158,848.59 Group 8 0000756031 MD 80.00 01-Apr-2005 355,200.00 351,888.96 Group 8 0000757027 FL 79.99 01-Apr-2005 159,900.00 158,749.84 Group 8 0000758283 NJ 75.00 01-May-2005 171,000.00 169,739.57 Group 8 0000762069 AZ 80.00 01-May-2005 173,600.00 173,599.97 Group 8 0000762571 NJ 75.00 01-Apr-2005 247,500.00 239,586.26 Group 8 0000765142 VA 70.00 01-May-2005 315,000.00 314,900.00 Group 8 0000767575 FL 65.93 01-May-2005 300,000.00 297,735.34 Group 8 0000767850 AZ 80.00 01-May-2005 334,400.00 331,814.89 Group 8 0000770197 PA 66.91 01-May-2005 117,100.00 116,335.15 Group 8 0000774810 DC 51.16 01-May-2005 110,000.00 109,348.76 Group 8 0000779367 NY 70.00 01-May-2005 269,500.00 269,500.00 Group 8 0000781927 AZ 90.00 01-May-2005 138,600.00 137,779.42 Group 8 0000784494 AZ 80.00 01-May-2005 159,920.00 158,796.56 Group 9 0000597167 FL 25.57 01-Aug-2004 45,000.00 42,193.97 Group 9 0000637360 MA 10.00 01-Oct-2004 21,990.00 22,788.37 Group 9 0000643848 NY 15.00 15-Apr-2005 75,000.00 0.00 Group 9 0000665890 CA 20.00 01-Jan-2005 95,800.00 94,157.33 Group 9 0000667961 CA 23.08 01-Dec-2004 75,000.00 42,763.80 Group 9 0000672360 CA 13.64 26-Feb-2005 150,000.00 0.00 Group 9 0000672762 WY 15.00 05-Dec-2004 27,150.00 27,113.12 Group 9 0000678422 NJ 20.00 01-Jan-2005 56,840.00 56,847.48 Group 9 0000679172 MD 42.57 29-Dec-2004 100,000.00 0.00 Group 9 0000679438 AZ 20.00 17-Dec-2004 35,560.00 35,500.86 Group 9 0000681349 NC 10.11 10-Dec-2004 54,000.00 0.00 Group 9 0000682701 CA 19.80 01-Jan-2005 100,000.00 86,165.17 Group 9 0000682913 MD 10.00 01-Jan-2005 16,500.00 16,485.19 Group 9 0000683207 AZ 20.00 09-Dec-2004 31,400.00 30,855.90 Group 9 0000684378 IL 23.87 01-Jan-2005 38,900.00 37,484.06 Group 9 0000684775 CA 18.95 01-Jan-2005 90,000.00 89,971.98 Group 9 0000689102 AZ 20.00 03-Jan-2005 31,800.00 31,744.15 Group 9 0000689485 IL 28.38 07-Jan-2005 84,000.00 80,385.65 Group 9 0000692580 CA 20.00 22-Dec-2004 95,800.00 95,079.90 Group 9 0000692721 VA 15.00 30-Dec-2004 47,250.00 46,290.67 Group 9 0000693787 IL 10.00 01-Mar-2005 54,500.00 0.00 Group 9 0000697970 MA 20.00 03-Jan-2005 27,200.00 26,817.31 Group 9 0000699274 MD 40.00 11-Mar-2005 250,000.00 249,079.50 Group 9 0000708211 FL 27.93 01-Feb-2005 139,000.00 138,950.43 Group 9 0000709242 VA 20.00 01-Mar-2005 49,100.00 48,681.62 Group 9 0000713844 MN 20.00 22-Jan-2005 38,300.00 38,152.89 Group 9 0000714546 PA 20.00 29-Jan-2005 148,000.00 0.00 Group 9 0000715316 CA 20.00 10-Feb-2005 119,800.00 119,593.75 Group 9 0000716385 CA 19.99 02-Mar-2004 75,200.00 74,858.51 Group 9 0000716754 CA 20.00 01-Feb-2005 81,000.00 80,589.05 Group 9 0000716878 NC 20.00 18-Feb-2005 50,980.00 50,877.28 Group 9 0000717802 VA 30.00 17-Jan-2005 95,400.00 95,371.73 Group 9 0000718536 CA 20.00 01-Mar-2005 69,600.00 69,472.36 Group 9 0000719673 NJ 20.00 23-Mar-2005 43,000.00 42,992.86 Group 9 0000720496 MD 35.48 01-Mar-2005 220,000.00 219,592.78 Group 9 0000720667 UT 20.00 01-Feb-2005 28,800.00 28,438.38 Group 9 0000722206 AZ 20.83 01-Feb-2005 50,000.00 49,549.98 Group 9 0000724655 AZ 20.00 01-Mar-2005 51,600.00 51,474.62 Group 9 0000726117 MD 12.38 01-Mar-2005 52,000.00 41,744.35 Group 9 0000726914 MD 20.00 11-Feb-2005 49,200.00 0.00 Group 9 0000727805 SC 4.98 30-Jan-2005 11,300.00 11,295.67 Group 9 0000727953 OR 20.00 30-Jan-2005 37,750.00 37,732.30 Group 9 0000730145 IL 4.27 30-Jan-2005 16,000.00 15,885.67 Group 9 0000730447 CA 15.96 01-Mar-2005 150,000.00 148,287.10 Group 9 0000732728 NC 10.00 05-Feb-2005 11,300.00 0.00 Group 9 0000733070 MD 19.05 01-Mar-2005 100,000.00 99,112.41 Group 9 0000733602 MD 20.00 08-Mar-2005 42,000.00 41,058.30 Group 9 0000733867 CA 15.00 01-Mar-2005 84,600.00 83,424.65 Group 9 0000735145 WA 17.86 01-Mar-2005 50,000.00 49,713.47 Group 9 0000735268 CA 26.23 01-Mar-2005 69,500.00 69,303.24 Group 9 0000735572 NJ 15.00 14-Mar-2005 49,500.00 46,811.47 Group 9 0000736518 CO 20.00 25-Mar-2005 85,454.00 85,444.00 Group 9 0000738511 NV 15.22 19-Feb-2005 35,000.00 34,910.35 Group 9 0000739015 MD 7.69 10-Mar-2005 50,000.00 49,347.86 Group 9 0000740421 AZ 26.92 01-Mar-2005 70,000.00 69,714.25 Group 9 0000740487 NJ 20.55 11-Mar-2005 150,000.00 99,856.81 Group 9 0000741489 NV 23.08 01-Apr-2005 25,000.00 24,898.67 Group 9 0000743495 CA 20.00 15-Mar-2005 105,567.00 105,320.16 Group 9 0000744791 CA 9.99 01-Apr-2005 41,450.00 41,443.48 Group 9 0000744816 AZ 20.00 01-Apr-2005 61,950.00 61,722.36 Group 9 0000745482 UT 20.01 01-Apr-2005 33,600.00 33,476.54 Group 9 0000748030 AZ 20.00 01-May-2005 35,950.00 35,597.92 Group 9 0000748524 CA 33.58 01-Mar-2005 72,200.00 44,986.43 Group 9 0000748690 OR 20.00 11-Mar-2005 45,000.00 44,983.96 Group 9 0000751726 AZ 19.98 01-Apr-2005 33,650.00 33,644.42 Group 9 0000753457 MI 15.04 01-Apr-2005 82,500.00 82,484.98 Group 9 0000754834 OH 15.00 11-Apr-2005 16,350.00 16,092.71 Group 9 0000755788 CO 24.70 01-Apr-2005 43,973.00 43,933.56 Group 9 0000757056 CA 10.00 01-Apr-2005 33,000.00 32,995.42 Group 9 0000757248 AZ 9.37 01-Apr-2005 23,000.00 0.00 Group 9 0000757411 WA 29.98 01-Apr-2005 55,750.00 0.00 Group 9 0000758381 CO 15.00 01-Apr-2005 25,800.00 25,791.40 Group 9 0000759704 DE 20.00 25-Mar-2005 61,000.00 60,315.58 Group 9 0000763245 PA 14.43 02-Apr-2005 35,000.00 34,992.50 Group 9 0000764273 CA 20.00 07-Apr-2005 104,000.00 103,445.57 Group 9 0000765146 CA 10.00 22-Mar-2005 95,500.00 95,536.05 Group 9 0000767926 IL 5.00 01-May-2005 28,650.00 28,466.03 Group 9 0000768412 VA 20.00 23-Mar-2005 99,600.00 99,576.07 Group 9 0000769864 AZ 19.78 16-Apr-2005 55,000.00 54,622.08 Group 9 0000772577 AZ 20.00 08-Apr-2005 65,000.00 64,989.92 Group 9 0000780721 PA 4.35 08-Apr-2005 10,000.00 9,898.14 Group 9 0000782043 UT 7.29 01-May-2005 35,000.00 34,994.20 Group 9 0000782870 OR 9.80 07-Apr-2005 24,000.00 23,986.79 Group 9 0000789188 FL 18.35 14-Apr-2005 100,000.00 43,960.70 Group 9 0000792153 CA 17.37 15-Apr-2005 58,550.00 58,540.61

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group 1 0000654707 Loan Paid in Full 0 6.968% 360 8 Group 1 0000708797 Loan Paid in Full 0 5.553% 360 8 Group 1 0000709912 Loan Paid in Full 0 5.563% 360 10 Group 1 0000714828 Loan Paid in Full (1) 5.563% 360 10 Group 1 0000714859 Loan Paid in Full 0 6.313% 480 10 Group 1 0000717194 Loan Paid in Full 2 5.943% 360 9 Group 1 0000717965 Loan Paid in Full 1 6.773% 360 10 Group 1 0000720351 Loan Paid in Full 0 6.443% 360 9 Group 1 0000720760 Loan Paid in Full 0 5.943% 360 9 Group 1 0000726427 Loan Paid in Full (1) 5.563% 360 9 Group 1 0000727526 Loan Paid in Full 0 6.193% 360 9 Group 1 0000729422 Loan Paid in Full 0 7.693% 360 8 Group 1 0000731616 Loan Paid in Full 0 5.563% 360 9 Group 1 0000731957 Loan Paid in Full 0 5.953% 360 9 Group 1 0000734044 Loan Paid in Full 1 6.793% 360 8 Group 1 0000734194 Loan Paid in Full 0 5.998% 360 8 Group 1 0000734343 Loan Paid in Full (1) 5.953% 360 9 Group 1 0000734458 Loan Paid in Full 0 6.143% 360 9 Group 1 0000738367 Loan Paid in Full 1 7.198% 360 8 Group 1 0000740134 Loan Paid in Full 0 6.693% 360 8 Group 1 0000744374 Loan Paid in Full 0 6.143% 360 8 Group 1 0000745642 Loan Paid in Full 0 5.743% 360 8 Group 1 0000746601 Loan Paid in Full 0 6.393% 360 8 Group 1 0000747631 Loan Paid in Full 0 6.553% 360 8 Group 1 0000747665 Loan Paid in Full 0 6.523% 360 8 Group 1 0000750274 Loan Paid in Full 0 5.553% 360 8 Group 1 0000751010 Loan Paid in Full (1) 7.483% 360 9 Group 1 0000752562 Loan Paid in Full 0 6.763% 360 8 Group 1 0000765401 Loan Paid in Full 0 6.333% 360 8 Group 1 0000771764 Loan Paid in Full 0 5.200% 360 8 Group 1 0000777775 Loan Paid in Full 1 6.903% 360 8 Group 1 0000783586 Loan Paid in Full 0 6.713% 360 8 Group 1 0000792146 Loan Paid in Full 1 6.303% 360 7 Group 1 0000798497 Loan Paid in Full 0 6.153% 360 7 Group 2 0000646752 Loan Paid in Full 0 7.125% 360 12 Group 2 0000673576 Loan Paid in Full 0 6.250% 360 10 Group 2 0000678143 Loan Paid in Full 0 5.000% 360 9 Group 2 0000693776 Loan Paid in Full 0 5.750% 360 8 Group 2 0000695475 Loan Paid in Full 1 6.500% 360 10 Group 2 0000707181 Loan Paid in Full 0 5.000% 360 10 Group 2 0000707369 Loan Paid in Full 0 5.750% 360 9 Group 2 0000713528 Loan Paid in Full (1) 7.125% 360 9 Group 2 0000714693 Loan Paid in Full 1 7.500% 360 9 Group 2 0000715674 Loan Paid in Full (1) 5.750% 360 8 Group 2 0000718490 Loan Paid in Full 0 5.250% 360 9 Group 2 0000723153 Loan Paid in Full 0 5.375% 360 9 Group 2 0000724597 Loan Paid in Full 0 4.500% 360 10 Group 2 0000725319 Loan Paid in Full 0 5.250% 360 8 Group 2 0000727170 Loan Paid in Full 0 5.375% 360 10 Group 2 0000727874 Loan Paid in Full 0 5.750% 360 9 Group 2 0000728296 Loan Paid in Full 0 3.375% 360 9 Group 2 0000729642 Loan Paid in Full 0 6.875% 360 9 Group 2 0000730745 Loan Paid in Full 0 6.250% 360 9 Group 2 0000735178 Loan Paid in Full (1) 7.375% 360 9 Group 2 0000737706 Loan Paid in Full (1) 7.375% 360 8 Group 2 0000737849 Loan Paid in Full 0 6.750% 360 8 Group 2 0000742395 Loan Paid in Full 0 6.625% 360 8 Group 2 0000744248 Loan Paid in Full 0 7.375% 360 8 Group 2 0000747212 Loan Paid in Full (1) 5.500% 360 8 Group 2 0000748444 Loan Paid in Full (1) 7.125% 360 8 Group 2 0000749517 Loan Paid in Full (1) 7.375% 360 9 Group 2 0000750503 Loan Paid in Full 0 6.750% 360 8 Group 2 0000754812 Loan Paid in Full 0 4.500% 360 8 Group 2 0000755415 Loan Paid in Full 0 4.125% 360 8 Group 2 0000755596 Loan Paid in Full (1) 6.625% 360 8 Group 2 0000760346 Loan Paid in Full 0 5.625% 360 8 Group 2 0000760472 Loan Paid in Full 1 7.250% 360 8 Group 2 0000763177 Loan Paid in Full 0 5.500% 360 8 Group 2 0000768612 Loan Paid in Full (1) 7.500% 360 8 Group 2 0000770143 Loan Paid in Full (1) 7.125% 360 8 Group 2 0000770444 Loan Paid in Full 0 4.125% 360 8 Group 2 0000776119 Loan Paid in Full 0 6.750% 360 8 Group 2 0000778388 Loan Paid in Full 0 3.875% 360 7 Group 2 0000779065 Loan Paid in Full 0 5.250% 360 8 Group 2 0000779516 Loan Paid in Full 0 7.125% 360 8 Group 2 0000780786 Loan Paid in Full 0 7.500% 360 8 Group 2 0000781254 Loan Paid in Full (1) 7.125% 360 7 Group 2 0000784239 Loan Paid in Full (1) 5.375% 360 7 Group 2 0000789081 Loan Paid in Full 0 6.125% 360 8 Group 2 0000792976 Loan Paid in Full 0 5.750% 360 7 Group 2 0000793171 Loan Paid in Full 0 5.250% 360 7 Group 3 0000700880 Loan Paid in Full 0 4.125% 360 10 Group 3 0000701156 Loan Paid in Full 0 5.125% 360 10 Group 3 0000704816 Loan Paid in Full 0 4.875% 360 10 Group 3 0000709695 Loan Paid in Full 0 5.500% 360 9 Group 3 0000710947 Loan Paid in Full 0 5.500% 360 10 Group 3 0000716424 Loan Paid in Full 0 4.875% 360 10 Group 3 0000720286 Loan Paid in Full 0 6.750% 360 8 Group 3 0000721748 Loan Paid in Full (1) 4.125% 360 10 Group 3 0000724181 Loan Paid in Full 0 5.125% 360 9 Group 3 0000727213 Loan Paid in Full 0 4.375% 360 9 Group 3 0000729244 Loan Paid in Full 0 5.250% 360 9 Group 3 0000733964 Loan Paid in Full 0 6.500% 360 9 Group 3 0000739690 Loan Paid in Full 0 6.250% 360 8 Group 3 0000743164 Loan Paid in Full 0 8.250% 360 8 Group 3 0000743346 Loan Paid in Full 0 6.500% 360 8 Group 3 0000744059 Loan Paid in Full 0 4.750% 360 8 Group 3 0000746118 Loan Paid in Full 0 6.375% 360 8 Group 3 0000747509 Loan Paid in Full 0 5.125% 360 8 Group 3 0000747913 Loan Paid in Full 0 6.750% 360 8 Group 3 0000751506 Loan Paid in Full 0 5.500% 360 8 Group 3 0000754078 Loan Paid in Full (2) 6.875% 360 8 Group 3 0000754188 Loan Paid in Full 4 8.000% 360 9 Group 3 0000757621 Loan Paid in Full (1) 5.875% 360 8 Group 3 0000761314 Loan Paid in Full 0 5.250% 360 8 Group 3 0000763316 Loan Paid in Full (1) 4.625% 360 8 Group 3 0000766763 Loan Paid in Full 0 8.250% 360 8 Group 3 0000766855 Loan Paid in Full (2) 4.625% 360 8 Group 3 0000769980 Loan Paid in Full (1) 5.875% 360 8 Group 3 0000771147 Loan Paid in Full 0 5.750% 360 8 Group 3 0000777677 Loan Paid in Full 0 5.750% 360 8 Group 3 0000779023 Loan Paid in Full (1) 4.375% 360 8 Group 3 0000779818 Loan Paid in Full 0 5.875% 360 8 Group 3 0000780863 Loan Paid in Full 0 7.125% 360 8 Group 3 0000783157 Loan Paid in Full 0 6.125% 360 8 Group 4 0000697016 Loan Paid in Full 0 6.000% 360 10 Group 4 0000705664 Loan Paid in Full 0 5.375% 360 10 Group 4 0000707588 Loan Paid in Full 0 5.500% 360 9 Group 4 0000716364 Loan Paid in Full 0 4.875% 360 8 Group 4 0000717230 Loan Paid in Full 0 5.250% 360 9 Group 4 0000726487 Loan Paid in Full 0 5.250% 360 9 Group 4 0000731054 Loan Paid in Full (1) 5.500% 360 9 Group 4 0000732646 Loan Paid in Full 0 5.250% 360 8 Group 4 0000733049 Loan Paid in Full (1) 6.250% 360 8 Group 4 0000742331 Loan Paid in Full 0 7.500% 360 8 Group 4 0000745131 Loan Paid in Full 0 4.875% 360 8 Group 4 0000747213 Loan Paid in Full 1 6.000% 360 8 Group 4 0000759671 Loan Paid in Full 1 5.750% 360 8 Group 4 0000764005 Loan Paid in Full 0 5.250% 360 8 Group 5 0000696228 Loan Paid in Full (1) 5.000% 360 10 Group 5 0000729415 Loan Paid in Full 0 6.625% 360 9 Group 5 0000729498 Loan Paid in Full 0 6.000% 360 8 Group 5 0000755801 Loan Paid in Full 0 5.875% 360 8 Group 5 0000768647 Loan Paid in Full 0 6.125% 360 8 Group 6 0000551883 Loan Paid in Full 0 5.250% 360 7 Group 6 0000679923 Loan Paid in Full 0 5.625% 360 9 Group 6 0000699448 Loan Paid in Full 0 5.125% 360 10 Group 6 0000706989 Loan Paid in Full 0 5.250% 360 9 Group 6 0000707430 Loan Paid in Full 0 7.250% 360 9 Group 6 0000708554 Loan Paid in Full 0 6.500% 360 10 Group 6 0000708843 Loan Paid in Full 0 5.875% 360 10 Group 6 0000709008 Loan Paid in Full 0 5.875% 360 7 Group 6 0000709191 Loan Paid in Full 0 7.375% 360 9 Group 6 0000709491 Loan Paid in Full 0 5.250% 360 10 Group 6 0000709553 Loan Paid in Full (1) 5.500% 360 9 Group 6 0000710937 Loan Paid in Full 0 7.500% 360 10 Group 6 0000711341 Loan Paid in Full 0 7.000% 360 10 Group 6 0000712222 Loan Paid in Full 0 5.500% 360 10 Group 6 0000712285 Loan Paid in Full 0 7.750% 360 9 Group 6 0000712451 Loan Paid in Full 0 6.625% 360 10 Group 6 0000712453 Loan Paid in Full 0 6.625% 360 10 Group 6 0000716553 Loan Paid in Full 0 6.750% 360 9 Group 6 0000717100 Loan Paid in Full 0 5.500% 360 10 Group 6 0000717215 Loan Paid in Full 0 5.625% 360 10 Group 6 0000717349 Loan Paid in Full 0 6.500% 360 10 Group 6 0000717448 Loan Paid in Full 1 5.750% 360 10 Group 6 0000717633 Loan Paid in Full 0 5.625% 360 8 Group 6 0000717757 Loan Paid in Full 0 6.750% 360 8 Group 6 0000718114 Loan Paid in Full 0 6.250% 360 10 Group 6 0000718585 Loan Paid in Full 1 6.250% 360 10 Group 6 0000718745 Loan Paid in Full 0 5.375% 360 9 Group 6 0000718750 Loan Paid in Full 0 5.750% 360 10 Group 6 0000719881 Loan Paid in Full 0 5.875% 360 10 Group 6 0000720273 Loan Paid in Full 0 5.625% 360 9 Group 6 0000720361 Loan Paid in Full 0 6.750% 360 9 Group 6 0000720406 Loan Paid in Full 0 6.000% 360 10 Group 6 0000720510 Loan Paid in Full 0 7.125% 360 9 Group 6 0000721037 Loan Paid in Full 0 5.875% 360 10 Group 6 0000721389 Loan Paid in Full 0 5.750% 360 10 Group 6 0000723515 Loan Paid in Full 0 5.875% 360 9 Group 6 0000725355 Loan Paid in Full 0 5.875% 360 9 Group 6 0000726008 Loan Paid in Full 0 6.625% 360 9 Group 6 0000726370 Loan Paid in Full 1 6.500% 360 10 Group 6 0000727929 Loan Paid in Full 0 5.250% 360 10 Group 6 0000728172 Loan Paid in Full (1) 6.750% 360 9 Group 6 0000729073 Loan Paid in Full 1 6.500% 360 9 Group 6 0000729122 Loan Paid in Full 0 5.625% 360 9 Group 6 0000729301 Loan Paid in Full 0 6.125% 360 9 Group 6 0000729325 Loan Paid in Full 0 5.875% 360 9 Group 6 0000729948 Loan Paid in Full 0 6.625% 360 9 Group 6 0000731471 Loan Paid in Full 0 5.500% 360 8 Group 6 0000732327 Loan Paid in Full 0 6.875% 360 9 Group 6 0000732338 Loan Paid in Full 0 6.875% 360 9 Group 6 0000732953 Loan Paid in Full 0 6.750% 360 9 Group 6 0000734050 Loan Paid in Full 0 5.875% 360 8 Group 6 0000735199 Loan Paid in Full 0 6.125% 360 9 Group 6 0000735282 Loan Paid in Full 0 5.875% 360 8 Group 6 0000736033 Loan Paid in Full 0 6.500% 360 7 Group 6 0000736557 Loan Paid in Full (1) 6.875% 360 8 Group 6 0000736559 Loan Paid in Full (1) 6.875% 360 8 Group 6 0000737116 Loan Paid in Full 0 7.375% 360 9 Group 6 0000737140 Loan Paid in Full 0 5.875% 360 8 Group 6 0000737809 Loan Paid in Full (1) 6.500% 360 8 Group 6 0000737942 Loan Paid in Full 0 5.875% 360 8 Group 6 0000738303 Loan Paid in Full 0 6.875% 360 9 Group 6 0000738420 Loan Paid in Full 0 5.000% 360 9 Group 6 0000739568 Loan Paid in Full 0 6.125% 360 8 Group 6 0000739772 Loan Paid in Full 0 5.375% 360 8 Group 6 0000740127 Loan Paid in Full 0 6.625% 360 9 Group 6 0000740425 Loan Paid in Full 0 7.500% 360 9 Group 6 0000740608 Loan Paid in Full 0 6.375% 360 8 Group 6 0000741539 Loan Paid in Full 0 5.500% 360 8 Group 6 0000741651 Loan Paid in Full 0 6.750% 360 8 Group 6 0000741736 Loan Paid in Full 0 5.500% 360 9 Group 6 0000741783 Loan Paid in Full (1) 5.500% 360 9 Group 6 0000741852 Loan Paid in Full 0 5.500% 360 8 Group 6 0000743443 Loan Paid in Full (1) 7.375% 360 8 Group 6 0000743699 Loan Paid in Full 0 5.875% 360 8 Group 6 0000743892 Loan Paid in Full 0 6.875% 360 9 Group 6 0000744627 Loan Paid in Full 0 5.625% 360 8 Group 6 0000745057 Loan Paid in Full 0 5.875% 360 8 Group 6 0000745240 Loan Paid in Full 0 6.250% 360 8 Group 6 0000745367 Loan Paid in Full 0 7.125% 360 8 Group 6 0000745736 Loan Paid in Full 0 5.875% 360 8 Group 6 0000745849 Loan Paid in Full 0 5.750% 360 8 Group 6 0000746164 Loan Paid in Full 0 6.500% 360 8 Group 6 0000746177 Loan Paid in Full 0 6.625% 360 8 Group 6 0000746517 Loan Paid in Full 0 6.750% 360 8 Group 6 0000746762 Loan Paid in Full (1) 5.625% 360 8 Group 6 0000746843 Loan Paid in Full 1 6.250% 360 8 Group 6 0000747179 Loan Paid in Full 0 5.250% 360 8 Group 6 0000747222 Loan Paid in Full 0 5.625% 360 8 Group 6 0000747488 Loan Paid in Full (1) 5.500% 360 8 Group 6 0000748017 Loan Paid in Full 0 6.875% 360 8 Group 6 0000748572 Loan Paid in Full 1 5.500% 360 8 Group 6 0000749724 Loan Paid in Full 0 6.000% 360 8 Group 6 0000750626 Loan Paid in Full (1) 5.875% 360 8 Group 6 0000751185 Loan Paid in Full 0 6.000% 360 8 Group 6 0000751724 Loan Paid in Full 0 5.750% 360 8 Group 6 0000752278 Loan Paid in Full 0 5.625% 360 8 Group 6 0000752509 Loan Paid in Full 0 7.250% 360 8 Group 6 0000752771 Loan Paid in Full 0 6.625% 360 8 Group 6 0000753553 Loan Paid in Full 2 7.000% 360 8 Group 6 0000753610 Loan Paid in Full 0 5.625% 360 8 Group 6 0000754644 Loan Paid in Full 0 5.500% 360 8 Group 6 0000755003 Loan Paid in Full (1) 5.250% 360 8 Group 6 0000755396 Loan Paid in Full 0 6.875% 360 8 Group 6 0000755922 Loan Paid in Full 0 5.375% 360 8 Group 6 0000756241 Loan Paid in Full 0 6.750% 360 8 Group 6 0000756797 Loan Paid in Full 0 6.750% 360 8 Group 6 0000756811 Loan Paid in Full 0 5.875% 360 8 Group 6 0000757213 Loan Paid in Full 0 5.375% 360 8 Group 6 0000759641 Loan Paid in Full 0 5.875% 360 8 Group 6 0000760340 Loan Paid in Full 0 7.250% 360 8 Group 6 0000760636 Loan Paid in Full 0 6.625% 360 8 Group 6 0000762500 Loan Paid in Full 0 5.875% 360 8 Group 6 0000763186 Loan Paid in Full 0 5.375% 360 8 Group 6 0000763249 Loan Paid in Full 0 6.625% 360 8 Group 6 0000763434 Loan Paid in Full 0 6.625% 360 8 Group 6 0000763805 Loan Paid in Full 0 5.750% 360 7 Group 6 0000763966 Loan Paid in Full 0 5.625% 360 8 Group 6 0000764202 Loan Paid in Full 0 5.875% 360 8 Group 6 0000764486 Loan Paid in Full 0 5.500% 360 8 Group 6 0000764756 Loan Paid in Full 0 6.125% 360 8 Group 6 0000765032 Loan Paid in Full (1) 5.750% 360 8 Group 6 0000765101 Loan Paid in Full (1) 7.125% 360 8 Group 6 0000766365 Loan Paid in Full 0 6.875% 360 8 Group 6 0000766376 Loan Paid in Full 0 7.125% 360 8 Group 6 0000768260 Loan Paid in Full 1 5.625% 360 8 Group 6 0000768415 Loan Paid in Full 0 7.375% 360 8 Group 6 0000768995 Loan Paid in Full 0 5.625% 360 8 Group 6 0000769127 Loan Paid in Full 0 6.625% 360 8 Group 6 0000769569 Loan Paid in Full 0 5.125% 360 8 Group 6 0000770003 Loan Paid in Full 0 6.250% 360 7 Group 6 0000770195 Loan Paid in Full 0 5.125% 360 8 Group 6 0000770515 Loan Paid in Full 0 5.750% 360 8 Group 6 0000770582 Loan Paid in Full 1 6.250% 360 7 Group 6 0000771944 Loan Paid in Full 0 5.375% 360 8 Group 6 0000771961 Loan Paid in Full 0 5.875% 360 8 Group 6 0000773046 Loan Paid in Full 0 6.875% 360 8 Group 6 0000775516 Loan Paid in Full 0 7.125% 360 8 Group 6 0000778678 Loan Paid in Full 0 5.875% 360 8 Group 6 0000779039 Loan Paid in Full 0 6.125% 360 8 Group 6 0000779667 Loan Paid in Full 0 6.000% 360 7 Group 6 0000779697 Loan Paid in Full 0 6.125% 360 8 Group 6 0000779888 Loan Paid in Full 0 7.250% 360 8 Group 6 0000779897 Loan Paid in Full 0 5.875% 360 8 Group 6 0000781215 Loan Paid in Full 0 5.625% 360 7 Group 6 0000781670 Loan Paid in Full (2) 6.000% 360 8 Group 6 0000782393 Loan Paid in Full 0 6.875% 360 7 Group 6 0000782485 Loan Paid in Full (1) 6.000% 360 8 Group 6 0000783384 Loan Paid in Full 0 7.000% 360 7 Group 6 0000784248 Loan Paid in Full 0 6.250% 360 8 Group 6 0000785340 Loan Paid in Full 1 7.750% 360 8 Group 6 0000785915 Loan Paid in Full 0 6.125% 360 7 Group 6 0000786333 Loan Paid in Full 0 6.750% 360 8 Group 6 0000790083 Loan Paid in Full 0 6.000% 360 8 Group 6 0000802226 Loan Paid in Full 0 5.500% 360 8 Group 7 0000701847 Loan Paid in Full 0 5.000% 360 8 Group 7 0000714543 Loan Paid in Full (1) 5.250% 360 10 Group 7 0000721532 Loan Paid in Full (1) 5.375% 360 9 Group 7 0000726440 Loan Paid in Full 0 4.875% 360 9 Group 7 0000731302 Loan Paid in Full 1 6.875% 360 9 Group 7 0000732835 Loan Paid in Full 0 6.750% 360 9 Group 7 0000735424 Loan Paid in Full (1) 5.375% 360 8 Group 7 0000736920 Loan Paid in Full 0 6.250% 360 8 Group 7 0000746069 Loan Paid in Full (1) 5.500% 360 8 Group 7 0000750888 Loan Paid in Full 0 5.125% 360 8 Group 7 0000755100 Loan Paid in Full 0 5.875% 360 8 Group 7 0000756716 Loan Paid in Full 0 4.625% 360 8 Group 7 0000756943 Loan Paid in Full 0 6.375% 360 8 Group 7 0000757554 Loan Paid in Full 0 6.000% 360 8 Group 7 0000760339 Loan Paid in Full 0 5.000% 360 8 Group 7 0000762723 Loan Paid in Full 0 5.875% 360 8 Group 7 0000762788 Loan Paid in Full 0 7.500% 360 8 Group 7 0000770163 Loan Paid in Full 0 5.375% 360 8 Group 7 0000774181 Loan Paid in Full 0 5.750% 360 7 Group 7 0000780636 Loan Paid in Full 0 7.000% 360 8 Group 7 0000785635 Loan Paid in Full 0 7.250% 360 8 Group 8 0000528507 Loan Paid in Full 1 7.875% 360 11 Group 8 0000645353 Loan Paid in Full (1) 6.875% 360 8 Group 8 0000667360 Loan Paid in Full 0 6.125% 360 10 Group 8 0000684373 Loan Paid in Full 0 6.250% 360 11 Group 8 0000691992 Loan Paid in Full 0 7.000% 360 8 Group 8 0000702522 Loan Paid in Full 0 6.750% 360 9 Group 8 0000705032 Loan Paid in Full 0 6.750% 360 9 Group 8 0000706978 Loan Paid in Full 0 6.000% 360 10 Group 8 0000708686 Loan Paid in Full 1 6.375% 360 9 Group 8 0000712868 Loan Paid in Full 0 6.125% 360 10 Group 8 0000713931 Loan Paid in Full (1) 7.750% 360 10 Group 8 0000715831 Loan Paid in Full 0 7.375% 360 9 Group 8 0000716387 Loan Paid in Full (1) 7.500% 360 8 Group 8 0000718633 Loan Paid in Full 0 6.875% 360 9 Group 8 0000719607 Loan Paid in Full 0 7.000% 360 8 Group 8 0000722388 Loan Paid in Full 0 7.625% 360 8 Group 8 0000723527 Loan Paid in Full 0 8.375% 360 9 Group 8 0000726199 Loan Paid in Full 0 5.375% 180 9 Group 8 0000726410 Loan Paid in Full 0 6.125% 360 9 Group 8 0000726535 Loan Paid in Full 0 6.375% 360 8 Group 8 0000728204 Loan Paid in Full 0 6.125% 360 10 Group 8 0000728352 Loan Paid in Full 0 6.250% 360 9 Group 8 0000728498 Loan Paid in Full 0 5.875% 360 9 Group 8 0000731913 Loan Paid in Full (2) 7.000% 180 9 Group 8 0000731938 Loan Paid in Full (2) 6.750% 360 8 Group 8 0000732336 Loan Paid in Full 0 6.625% 360 9 Group 8 0000732347 Loan Paid in Full 0 7.250% 360 9 Group 8 0000735444 Loan Paid in Full 0 6.875% 360 9 Group 8 0000736419 Loan Paid in Full 0 6.125% 360 9 Group 8 0000737467 Loan Paid in Full 2 6.500% 360 8 Group 8 0000739361 Loan Paid in Full (1) 6.875% 360 8 Group 8 0000741392 Loan Paid in Full 0 6.500% 360 9 Group 8 0000743379 Loan Paid in Full 0 5.000% 180 8 Group 8 0000745006 Loan Paid in Full 0 7.250% 360 8 Group 8 0000749676 Loan Paid in Full (1) 6.750% 360 8 Group 8 0000750225 Loan Paid in Full 0 7.250% 360 8 Group 8 0000751633 Loan Paid in Full 2 7.375% 360 8 Group 8 0000753483 Loan Paid in Full (1) 6.625% 360 8 Group 8 0000756031 Loan Paid in Full (1) 6.000% 360 8 Group 8 0000757027 Loan Paid in Full 0 7.250% 360 8 Group 8 0000758283 Loan Paid in Full 0 6.500% 360 8 Group 8 0000762069 Loan Paid in Full 0 6.375% 360 8 Group 8 0000762571 Loan Paid in Full 0 5.875% 180 8 Group 8 0000765142 Loan Paid in Full 0 6.375% 360 8 Group 8 0000767575 Loan Paid in Full 0 6.375% 360 8 Group 8 0000767850 Loan Paid in Full (1) 6.250% 360 8 Group 8 0000770197 Loan Paid in Full 0 7.125% 360 8 Group 8 0000774810 Loan Paid in Full 0 7.625% 360 8 Group 8 0000779367 Loan Paid in Full 0 6.875% 360 8 Group 8 0000781927 Loan Paid in Full 0 7.625% 360 8 Group 8 0000784494 Loan Paid in Full 0 6.750% 360 8 Group 9 0000597167 Loan Paid in Full 1 9.000% 300 16 Group 9 0000637360 Loan Paid in Full 8 8.875% 300 301 Group 9 0000643848 Loan Paid in Full 0 8.875% 300 300 Group 9 0000665890 Loan Paid in Full 0 9.625% 300 11 Group 9 0000667961 Loan Paid in Full 0 8.625% 300 12 Group 9 0000672360 Loan Paid in Full 0 8.375% 300 300 Group 9 0000672762 Loan Paid in Full 0 7.875% 300 12 Group 9 0000678422 Loan Paid in Full 0 8.625% 300 11 Group 9 0000679172 Loan Paid in Full 0 7.500% 300 300 Group 9 0000679438 Loan Paid in Full 0 9.250% 300 11 Group 9 0000681349 Loan Paid in Full 0 6.500% 300 300 Group 9 0000682701 Loan Paid in Full 0 8.750% 300 11 Group 9 0000682913 Loan Paid in Full 0 8.375% 300 11 Group 9 0000683207 Loan Paid in Full 0 8.375% 300 12 Group 9 0000684378 Loan Paid in Full 0 8.375% 300 11 Group 9 0000684775 Loan Paid in Full 0 8.875% 300 11 Group 9 0000689102 Loan Paid in Full 0 9.000% 300 11 Group 9 0000689485 Loan Paid in Full 0 7.625% 300 11 Group 9 0000692580 Loan Paid in Full 0 8.625% 300 11 Group 9 0000692721 Loan Paid in Full 0 8.250% 300 11 Group 9 0000693787 Loan Paid in Full 0 6.750% 300 300 Group 9 0000697970 Loan Paid in Full 0 8.875% 300 11 Group 9 0000699274 Loan Paid in Full 0 7.875% 300 9 Group 9 0000708211 Loan Paid in Full 0 9.625% 300 10 Group 9 0000709242 Loan Paid in Full 0 8.625% 300 9 Group 9 0000713844 Loan Paid in Full 0 8.250% 300 10 Group 9 0000714546 Loan Paid in Full 0 7.500% 300 300 Group 9 0000715316 Loan Paid in Full 0 9.250% 300 10 Group 9 0000716385 Loan Paid in Full 0 7.750% 300 21 Group 9 0000716754 Loan Paid in Full 0 8.625% 300 10 Group 9 0000716878 Loan Paid in Full 0 8.625% 300 9 Group 9 0000717802 Loan Paid in Full 0 8.625% 300 10 Group 9 0000718536 Loan Paid in Full 1 8.125% 300 9 Group 9 0000719673 Loan Paid in Full 0 8.875% 300 8 Group 9 0000720496 Loan Paid in Full 0 8.750% 300 9 Group 9 0000720667 Loan Paid in Full 0 8.625% 300 10 Group 9 0000722206 Loan Paid in Full 0 9.375% 300 10 Group 9 0000724655 Loan Paid in Full 0 9.625% 300 9 Group 9 0000726117 Loan Paid in Full 0 7.375% 300 9 Group 9 0000726914 Loan Paid in Full (1) 9.250% 300 300 Group 9 0000727805 Loan Paid in Full 0 10.500% 300 10 Group 9 0000727953 Loan Paid in Full 0 7.625% 300 10 Group 9 0000730145 Loan Paid in Full 0 11.500% 300 10 Group 9 0000730447 Loan Paid in Full 0 7.625% 300 9 Group 9 0000732728 Loan Paid in Full 0 8.500% 300 300 Group 9 0000733070 Loan Paid in Full 0 10.000% 300 9 Group 9 0000733602 Loan Paid in Full 0 8.500% 300 9 Group 9 0000733867 Loan Paid in Full 0 7.875% 300 9 Group 9 0000735145 Loan Paid in Full 0 9.625% 300 9 Group 9 0000735268 Loan Paid in Full 0 9.375% 300 9 Group 9 0000735572 Loan Paid in Full 0 9.250% 300 9 Group 9 0000736518 Loan Paid in Full 0 7.750% 300 8 Group 9 0000738511 Loan Paid in Full 0 7.500% 300 9 Group 9 0000739015 Loan Paid in Full (1) 7.500% 300 9 Group 9 0000740421 Loan Paid in Full 0 8.875% 300 9 Group 9 0000740487 Loan Paid in Full 0 7.875% 300 9 Group 9 0000741489 Loan Paid in Full 0 8.625% 300 8 Group 9 0000743495 Loan Paid in Full 0 8.000% 300 9 Group 9 0000744791 Loan Paid in Full 0 8.500% 300 8 Group 9 0000744816 Loan Paid in Full 0 9.250% 300 8 Group 9 0000745482 Loan Paid in Full 0 9.250% 300 8 Group 9 0000748030 Loan Paid in Full 0 9.625% 300 8 Group 9 0000748524 Loan Paid in Full 0 8.750% 300 9 Group 9 0000748690 Loan Paid in Full 0 9.625% 300 9 Group 9 0000751726 Loan Paid in Full 0 8.875% 300 8 Group 9 0000753457 Loan Paid in Full 0 9.250% 300 8 Group 9 0000754834 Loan Paid in Full 0 10.125% 300 8 Group 9 0000755788 Loan Paid in Full 0 9.625% 300 8 Group 9 0000757056 Loan Paid in Full 0 8.250% 300 8 Group 9 0000757248 Loan Paid in Full 0 8.500% 300 300 Group 9 0000757411 Loan Paid in Full 0 9.125% 300 300 Group 9 0000758381 Loan Paid in Full 0 11.500% 300 8 Group 9 0000759704 Loan Paid in Full 0 7.625% 300 8 Group 9 0000763245 Loan Paid in Full 0 10.000% 300 8 Group 9 0000764273 Loan Paid in Full 0 9.000% 300 8 Group 9 0000765146 Loan Paid in Full 0 7.375% 300 8 Group 9 0000767926 Loan Paid in Full 0 8.625% 300 8 Group 9 0000768412 Loan Paid in Full 0 7.750% 300 8 Group 9 0000769864 Loan Paid in Full 0 9.875% 300 8 Group 9 0000772577 Loan Paid in Full 0 8.625% 300 8 Group 9 0000780721 Loan Paid in Full 0 10.125% 300 8 Group 9 0000782043 Loan Paid in Full 0 8.875% 300 8 Group 9 0000782870 Loan Paid in Full 0 8.375% 300 8 Group 9 0000789188 Loan Paid in Full 0 7.250% 300 8 Group 9 0000792153 Loan Paid in Full 0 8.750% 300 8

Summary SMM CPR PSA Current Month 3.146% Current Month 31.861% Current Month 1,849.755% 3 Month Average 3.120% 3 Month Average 31.619% 3 Month Average 2,096.194% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 4.736% N/A Apr-2005 3,581.491% N/A May-2005 14.304% N/A May-2005 4,548.975% N/A Jun-2005 21.866% N/A Jun-2005 4,265.443% N/A Jul-2005 28.595% N/A Jul-2005 4,011.680% N/A Aug-2005 29.801% N/A Aug-2005 3,265.666% N/A Sep-2005 34.533% N/A Sep-2005 3,096.508% N/A Oct-2005 29.236% N/A Oct-2005 2,218.344% N/A Nov-2005 33.760% N/A Nov-2005 2,220.483% N/A Dec-2005 31.861% N/A Dec-2005 1,849.755% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 1 SMM CPR PSA Current Month 2.621% Current Month 27.290% Current Month 1,592.763% 3 Month Average 2.424% 3 Month Average 25.492% 3 Month Average 1,695.240% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.711% N/A Apr-2005 551.491% N/A May-2005 (0.570)% N/A May-2005 (182.107)% N/A Jun-2005 11.230% N/A Jun-2005 2,193.229% N/A Jul-2005 23.162% N/A Jul-2005 3,256.515% N/A Aug-2005 21.016% N/A Aug-2005 2,305.148% N/A Sep-2005 26.241% N/A Sep-2005 2,359.447% N/A Oct-2005 23.770% N/A Oct-2005 1,811.807% N/A Nov-2005 25.416% N/A Nov-2005 1,681.149% N/A Dec-2005 27.290% N/A Dec-2005 1,592.763% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 2 SMM CPR PSA Current Month 4.122% Current Month 39.653% Current Month 2,347.149% 3 Month Average 4.832% 3 Month Average 44.621% 3 Month Average 3,041.566% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 16.899% N/A Apr-2005 13,963.126% N/A May-2005 24.604% N/A May-2005 8,323.896% N/A Jun-2005 37.562% N/A Jun-2005 7,591.572% N/A Jul-2005 37.619% N/A Jul-2005 5,432.415% N/A Aug-2005 49.927% N/A Aug-2005 5,622.283% N/A Sep-2005 51.197% N/A Sep-2005 4,703.850% N/A Oct-2005 43.259% N/A Oct-2005 3,356.030% N/A Nov-2005 50.950% N/A Nov-2005 3,421.518% N/A Dec-2005 39.653% N/A Dec-2005 2,347.149% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 3 SMM CPR PSA Current Month 8.489% Current Month 65.511% Current Month 3,879.000% 3 Month Average 6.011% 3 Month Average 51.167% 3 Month Average 3,389.797% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 3.914% N/A Apr-2005 3,368.260% N/A May-2005 28.256% N/A May-2005 9,456.792% N/A Jun-2005 47.827% N/A Jun-2005 9,698.502% N/A Jul-2005 61.134% N/A Jul-2005 8,884.809% N/A Aug-2005 44.447% N/A Aug-2005 5,008.906% N/A Sep-2005 63.379% N/A Sep-2005 5,820.261% N/A Oct-2005 37.110% N/A Oct-2005 2,874.469% N/A Nov-2005 50.880% N/A Nov-2005 3,415.920% N/A Dec-2005 65.511% N/A Dec-2005 3,879.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 4 SMM CPR PSA Current Month 2.051% Current Month 22.017% Current Month 1,254.863% 3 Month Average 2.500% 3 Month Average 26.145% 3 Month Average 1,716.330% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 6.215% N/A Apr-2005 3,617.319% N/A May-2005 15.276% N/A May-2005 4,196.979% N/A Jun-2005 16.941% N/A Jun-2005 3,015.064% N/A Jul-2005 19.592% N/A Jul-2005 2,574.970% N/A Aug-2005 16.458% N/A Aug-2005 1,713.180% N/A Sep-2005 26.356% N/A Sep-2005 2,272.581% N/A Oct-2005 28.095% N/A Oct-2005 2,071.690% N/A Nov-2005 28.323% N/A Nov-2005 1,822.438% N/A Dec-2005 22.017% N/A Dec-2005 1,254.863% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 5 SMM CPR PSA Current Month 3.332% Current Month 33.410% Current Month 1,914.228% 3 Month Average 3.773% 3 Month Average 36.587% 3 Month Average 2,382.308% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.086% N/A Apr-2005 50.571% N/A May-2005 30.119% N/A May-2005 8,775.166% N/A Jun-2005 31.441% N/A Jun-2005 5,803.689% N/A Jul-2005 32.496% N/A Jul-2005 4,366.745% N/A Aug-2005 55.342% N/A Aug-2005 5,862.409% N/A Sep-2005 36.855% N/A Sep-2005 3,220.943% N/A Oct-2005 29.910% N/A Oct-2005 2,225.673% N/A Nov-2005 46.441% N/A Nov-2005 3,007.024% N/A Dec-2005 33.410% N/A Dec-2005 1,914.228% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 6 SMM CPR PSA Current Month 2.902% Current Month 29.772% Current Month 1,759.912% 3 Month Average 2.744% 3 Month Average 28.363% 3 Month Average 1,912.610% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 3.972% N/A Apr-2005 3,559.061% N/A May-2005 7.331% N/A May-2005 2,517.849% N/A Jun-2005 15.880% N/A Jun-2005 3,238.408% N/A Jul-2005 20.972% N/A Jul-2005 3,038.068% N/A Aug-2005 23.436% N/A Aug-2005 2,632.671% N/A Sep-2005 29.825% N/A Sep-2005 2,735.100% N/A Oct-2005 25.795% N/A Oct-2005 1,998.253% N/A Nov-2005 29.522% N/A Nov-2005 1,979.666% N/A Dec-2005 29.772% N/A Dec-2005 1,759.912% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 7 SMM CPR PSA Current Month 1.961% Current Month 21.156% Current Month 1,259.967% 3 Month Average 2.391% 3 Month Average 25.151% 3 Month Average 1,742.663% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 2.789% N/A Apr-2005 2,630.239% N/A May-2005 20.837% N/A May-2005 7,372.886% N/A Jun-2005 12.834% N/A Jun-2005 2,668.191% N/A Jul-2005 22.656% N/A Jul-2005 3,332.865% N/A Aug-2005 26.241% N/A Aug-2005 2,986.875% N/A Sep-2005 34.469% N/A Sep-2005 3,190.909% N/A Oct-2005 28.024% N/A Oct-2005 2,190.895% N/A Nov-2005 26.273% N/A Nov-2005 1,777.128% N/A Dec-2005 21.156% N/A Dec-2005 1,259.967% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 8 SMM CPR PSA Current Month 2.526% Current Month 26.434% Current Month 1,498.891% 3 Month Average 2.683% 3 Month Average 27.802% 3 Month Average 1,794.479% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 3.796% N/A Apr-2005 2,295.654% N/A May-2005 8.129% N/A May-2005 2,232.272% N/A Jun-2005 11.951% N/A Jun-2005 2,118.436% N/A Jul-2005 25.244% N/A Jul-2005 3,300.492% N/A Aug-2005 22.595% N/A Aug-2005 2,340.792% N/A Sep-2005 21.438% N/A Sep-2005 1,842.645% N/A Oct-2005 25.420% N/A Oct-2005 1,864.629% N/A Nov-2005 31.550% N/A Nov-2005 2,019.917% N/A Dec-2005 26.434% N/A Dec-2005 1,498.891% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group 9 SMM CPR PSA Current Month 3.657% Current Month 36.051% Current Month 1,674.029% 3 Month Average 4.779% 3 Month Average 44.127% 3 Month Average 2,370.128% 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. Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 10.872% N/A Apr-2005 4,019.649% N/A May-2005 27.248% N/A May-2005 5,725.112% N/A Jun-2005 49.364% N/A Jun-2005 7,388.599% N/A Jul-2005 34.926% N/A Jul-2005 3,915.369% N/A Aug-2005 46.060% N/A Aug-2005 4,178.022% N/A Sep-2005 31.719% N/A Sep-2005 2,338.288% N/A Oct-2005 45.350% N/A Oct-2005 2,776.464% N/A Nov-2005 50.979% N/A Nov-2005 2,659.891% N/A Dec-2005 36.051% N/A Dec-2005 1,674.029% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Prepayment - Voluntary Prepayments

Modifications Loan Beginning Current Prior Modified Prior Modified Number Balance Balance Rate Rate Payment Payment No Modifications this Period

~~Substitutions~~Modifications ~~Loans~~Beginning ~~Repurchased~~Current ~~Loans Substituted~~ Loan ~~Current~~Scheduled ~~Current~~Scheduled ~~Current~~Prior ~~Loan~~Modified ~~Current~~Prior ~~Current~~Modified ~~Current~~ Number Balance ~~Rate Payment Number~~ Balance Rate Rate Payment Payment No ~~Substitutions~~Modifications this Period

~~Repurchases~~Substitutions Loans Repurchased Loans Substituted Current Current Loan Scheduled Current Current Loan Scheduled Current Current Number Balance Rate Payment Number Balance Rate Payment No ~~Repurchases~~Substitutions this Period

Filing Compare · American Home Mortgage Investment Trust 2005-1