8-K 1 ahm05003_8k-200606.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): June 26, 2006 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes, Series 2005-3 (Exact name of registrant as specified in its charter) New York (governing law of 333-127036-01 N/A Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) 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 June 26, 2006 a distribution was made to holders of AMERICAN HOME MORTGAGE INVESTMENT TRUST, Mortgage-Backed Notes, Series 2005-3 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 2005-3 Trust, relating to the June 26, 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 2005-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Wells Fargo Bank, N.A. as Officer By: Beth Belfield as Officer Date: 6/27/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed Notes, Series 2005-3 Trust, relating to the June 26, 2006 distribution. EX-99.1 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Distribution Date: 6/26/2006 AMERICAN HOME MORTGAGE INVESTMENT TRUST Mortgage-Backed Notes Series 2005-3 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 IA-1 02660TFV0 5.~~21938~~34125% ~~100~~94,~~030~~440,~~939~~125.8411 ~~435~~448,~~082~~380.9173 IA-2 02660TFW8 5.~~31938~~44125% 1110,~~114~~493,~~203~~021.5622 4950,~~267~~751.2325 IIA-1 02660TFX6 5.~~13938~~26125% ~~164~~157,~~847~~663,~~795~~482.8615 ~~706~~737,~~012~~339.8955 IIA-2 02660TFY4 5.00000% 68,279,000.00 284,495.83 IIA-3 02660TFZ1 4.98500% 86,426,000.00 359,028.01 IIA-4 02660TGA5 4.84800% 83,943,000.00 339,129.72 IIIA-1 02660TGB3 5.12000% 7,960,000.00 33,962.67 IIIA-2 02660TGC1 5.~~13938~~26125% 2019,~~253~~618,~~333~~832.5452 8691,~~741~~750.3174 IIIA-3 02660TGD9 4.96700% 25,489,000.00 105,503.22 IIIA-4 02660TGE7 5.51000% 15,399,000.00 70,707.07 M-1 02660TGF4 5.~~42938~~55125% 10,318,000.00 4650,~~683~~913.6260 M-2 02660TGG2 5.~~48938~~61125% 11,054,000.00 5055,~~566~~134.3490 M-3 02660TGH0 5.~~63938~~76125% 5,896,000.00 2730,~~708~~194.1507 M-4 02660TGJ6 5.~~69938~~82125% 3,685,000.00 1719,~~501~~067.8583 M-5 02660TGK3 5.95900% 3,685,000.00 18,299.10 M-6 02660TGL1 6.05600% 3,685,000.00 18,596.97 B 02660TGM9 0.00000% 7,369,000.00 0.00 OC 0.00000% 2,579,408.44 0.00 OT 0.00000% 0.00 ~~276~~174,~~023~~383.9498 Totals ~~632~~617,~~013~~982,~~681~~869.2444 2,~~925~~887,~~310~~639.8324

Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cumulative Distribution Realized Certificate Distribution Realized Loss Balance Losses IA-1 5,~~590~~854,~~814~~655.7364 0.00 9488,~~440~~585,~~125~~469.1147 6,~~025~~303,~~897~~036.6437 0.00 IA-2 ~~621~~650,~~182~~497.3408 0.00 109,~~493~~842,~~021~~524.2214 ~~670~~701,~~449~~248.5733 0.00 IIA-1 711,~~184~~925,~~313~~586.7144 0.00 ~~157~~145,~~663~~737,~~482~~895.1571 712,~~890~~662,~~326~~925.6099 0.00 IIA-2 0.00 0.00 68,279,000.00 284,495.83 0.00 IIA-3 0.00 0.00 86,426,000.00 359,028.01 0.00 IIA-4 0.00 0.00 83,943,000.00 339,129.72 0.00 IIIA-1 0.00 0.00 7,960,000.00 33,962.67 0.00 IIIA-2 ~~634~~1,~~501~~677,576.0243 0.00 1917,~~618~~941,~~832~~256.5209 ~~721~~1,~~242~~769,327.3317 0.00 IIIA-3 0.00 0.00 25,489,000.00 105,503.22 0.00 IIIA-4 0.00 0.00 15,399,000.00 70,707.07 0.00 M-1 0.00 0.00 10,318,000.00 4650,~~683~~913.6260 0.00 M-2 0.00 0.00 11,054,000.00 5055,~~566~~134.3490 0.00 M-3 0.00 0.00 5,896,000.00 2730,~~708~~194.1507 0.00 M-4 0.00 0.00 3,685,000.00 1719,~~501~~067.8583 0.00 M-5 0.00 0.00 3,685,000.00 18,299.10 0.00 M-6 0.00 0.00 3,685,000.00 18,596.97 0.00 B 0.00 0.00 7,369,000.00 0.00 0.00 OC 0.00 0.00 2,579,408.44 0.00 0.00 OT 0.00 0.00 0.00 ~~276~~174,~~023~~383.9498 0.00 Totals 1420,~~030~~108,~~811~~315.8059 0.00 ~~617~~597,~~982~~874,~~869~~553.4485 1622,~~956~~995,~~122~~954.6383 0.00 As Master Servicer, Wells Fargo Bank, N.A. has independently calculated collateral information based on loan level data received from external parties, which may include the Servicers, Issuer and other parties to the transaction. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished to it by those third parties.

Principal Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution IA-1 128,749,000.00 ~~100~~94,~~030~~440,~~939~~125.8411 0.00 5,~~590~~854,~~814~~655.7364 0.00 0.00 IA-2 14,305,000.00 1110,~~114~~493,~~203~~021.5622 0.00 ~~621~~650,~~182~~497.3408 0.00 0.00 IIA-1 229,979,000.00 ~~164~~157,~~847~~663,~~795~~482.8615 0.00 711,~~184~~925,~~313~~586.7144 0.00 0.00 IIA-2 68,279,000.00 68,279,000.00 0.00 0.00 0.00 0.00 IIA-3 86,426,000.00 86,426,000.00 0.00 0.00 0.00 0.00 IIA-4 83,943,000.00 83,943,000.00 0.00 0.00 0.00 0.00 IIIA-1 7,960,000.00 7,960,000.00 0.00 0.00 0.00 0.00 IIIA-2 30,752,000.00 2019,~~253~~618,~~333~~832.5452 0.00 ~~634~~1,~~501~~677,576.0243 0.00 0.00 IIIA-3 25,489,000.00 25,489,000.00 0.00 0.00 0.00 0.00 IIIA-4 15,399,000.00 15,399,000.00 0.00 0.00 0.00 0.00 M-1 10,318,000.00 10,318,000.00 0.00 0.00 0.00 0.00 M-2 11,054,000.00 11,054,000.00 0.00 0.00 0.00 0.00 M-3 5,896,000.00 5,896,000.00 0.00 0.00 0.00 0.00 M-4 3,685,000.00 3,685,000.00 0.00 0.00 0.00 0.00 M-5 3,685,000.00 3,685,000.00 0.00 0.00 0.00 0.00 M-6 3,685,000.00 3,685,000.00 0.00 0.00 0.00 0.00 B 7,369,000.00 7,369,000.00 0.00 0.00 0.00 0.00 Totals 736,973,000.00 ~~629~~615,~~434~~403,~~272~~461.8000 0.00 1420,~~030~~108,~~811~~315.8059 0.00 0.00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution IA-1 5,~~590~~854,~~814~~655.7364 9488,~~440~~585,~~125~~469.1147 0.~~73352123~~68804783 5,~~590~~854,~~814~~655.7364 IA-2 ~~621~~650,~~182~~497.3408 109,~~493~~842,~~021~~524.2214 0.~~73352123~~68804783 ~~621~~650,~~182~~497.3408 IIA-1 711,~~184~~925,~~313~~586.7144 ~~157~~145,~~663~~737,~~482~~895.1571 0.~~68555599~~63370088 711,~~184~~925,~~313~~586.7144 IIA-2 0.00 68,279,000.00 1.00000000 0.00 IIA-3 0.00 86,426,000.00 1.00000000 0.00 IIA-4 0.00 83,943,000.00 1.00000000 0.00 IIIA-1 0.00 7,960,000.00 1.00000000 0.00 IIIA-2 ~~634~~1,~~501~~677,576.0243 1917,~~618~~941,~~832~~256.5209 0.~~63796932~~58341754 ~~634~~1,~~501~~677,576.0243 IIIA-3 0.00 25,489,000.00 1.00000000 0.00 IIIA-4 0.00 15,399,000.00 1.00000000 0.00 M-1 0.00 10,318,000.00 1.00000000 0.00 M-2 0.00 11,054,000.00 1.00000000 0.00 M-3 0.00 5,896,000.00 1.00000000 0.00 M-4 0.00 3,685,000.00 1.00000000 0.00 M-5 0.00 3,685,000.00 1.00000000 0.00 M-6 0.00 3,685,000.00 1.00000000 0.00 B 0.00 7,369,000.00 1.00000000 0.00 Totals 1420,~~030~~108,~~811~~315.8059 ~~615~~595,~~403~~295,~~461~~145.0041 0.~~83504207~~80775706 1420,~~030~~108,~~811~~315.8059

Principal Distribution Factors Statement Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution IA-1 128,749,000.00 ~~776~~733.~~94537309~~52123209 0.00000000 4345.~~42414100~~47340671 0.00000000 IA-2 14,305,000.00 ~~776~~733.~~94537295~~52123174 0.00000000 4345.~~42414121~~47340650 0.00000000 IIA-1 229,979,000.00 ~~716~~685.~~79499372~~55599490 0.00000000 3151.~~23899882~~85511042 0.00000000 IIA-2 68,279,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA-3 86,426,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA-4 83,943,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIIA-1 7,960,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIIA-2 30,752,000.00 ~~658~~637.~~60215726~~96931972 0.00000000 2054.~~63283754~~55178297 0.00000000 IIIA-3 25,489,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIIA-4 15,399,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 10,318,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 11,054,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 5,896,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 3,685,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 3,685,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 3,685,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B 7,369,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 OC 839.15 3073834.76136567 0.00000000 0.00000000 0.00000000 OT 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution IA-1 0.00000000 4345.~~42414100~~47340671 ~~733~~688.~~52123209~~04782538 0.~~73352123~~68804783 4345.~~42414100~~47340671 IA-2 0.00000000 4345.~~42414121~~47340650 ~~733~~688.~~52123174~~04782524 0.~~73352123~~68804783 4345.~~42414121~~47340650 IIA-1 0.00000000 3151.~~23899882~~85511042 ~~685~~633.~~55599490~~70088447 0.~~68555599~~63370088 3151.~~23899882~~85511042 IIA-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 IIA-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 IIA-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 IIIA-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 IIIA-2 0.00000000 2054.~~63283754~~55178297 ~~637~~583.~~96931972~~41753675 0.~~63796932~~58341754 2054.~~63283754~~55178297 IIIA-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 IIIA-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 B 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000 OC 0.00000000 0.00000000 3073834.76136567 3073.83476137 0.00000000 OT 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 Interest Shortfall (1) Balance IA-1 0405/25/06 - 0506/2425/06 3032 5.~~21938~~34125% ~~100~~94,~~030~~440,~~939~~125.8411 ~~435~~448,~~082~~380.9173 4175,~~016~~483.7574 IA-2 0405/25/06 - 0506/2425/06 3032 5.~~31938~~44125% 1110,~~114~~493,~~203~~021.5622 4950,~~267~~751.2325 59,~~483~~319.4654 IIA-1 0405/25/06 - 0506/2425/06 3032 5.~~13938~~26125% ~~164~~157,~~847~~663,~~795~~482.8615 ~~706~~737,~~012~~339.8955 09,377.0056 IIA-2 0405/01/06 - 0405/30/06 30 5.00000% 68,279,000.00 284,495.83 0.00 IIA-3 0405/01/06 - 0405/30/06 30 4.98500% 86,426,000.00 359,028.01 0.00 IIA-4 0405/01/06 - 0405/30/06 30 4.84800% 83,943,000.00 339,129.72 0.00 IIIA-1 0405/01/06 - 0405/30/06 30 5.12000% 7,960,000.00 33,962.67 0.00 IIIA-2 0405/25/06 - 0506/2425/06 3032 5.~~13938~~26125% 2019,~~253~~618,~~333~~832.5452 8691,~~741~~750.3174 0.00 IIIA-3 0405/01/06 - 0405/30/06 30 4.96700% 25,489,000.00 105,503.22 0.00 IIIA-4 0405/01/06 - 0405/30/06 30 5.51000% 15,399,000.00 70,707.07 0.00 M-1 0405/25/06 - 0506/2425/06 3032 5.~~42938~~55125% 10,318,000.00 4650,~~683~~913.6260 03,553.0055 M-2 0405/25/06 - 0506/2425/06 3032 5.~~48938~~61125% 11,054,000.00 5055,~~566~~134.3490 04,396.0057 M-3 0405/25/06 - 0506/2425/06 3032 5.~~63938~~76125% 5,896,000.00 2730,~~708~~194.1507 ~~626~~3,131.0819 M-4 0405/25/06 - 0506/2425/06 3032 5.~~69938~~82125% 3,685,000.00 1719,~~501~~067.8583 ~~575~~2,153.5552 M-5 0405/01/06 - 0405/30/06 30 5.95900% 3,685,000.00 18,299.10 0.00 M-6 0405/01/06 - 0405/30/06 30 6.05600% 3,685,000.00 18,596.97 0.00 B N/A N/A 0.00000% 7,369,000.00 0.00 0.00 OC N/A N/A 0.00000% 2,579,408.44 0.00 0.00 OT N/A N/A 0.00000% 0.00 0.00 0.00 Totals 2,~~649~~713,~~286~~255.8926 47107,~~701~~415.8467

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance IA-1 4175,~~016~~483.7574 0.00 ~~435~~448,~~082~~380.9173 0.00 9488,~~440~~585,~~125~~469.1147 IA-2 59,~~483~~319.4654 0.00 4950,~~267~~751.2325 0.00 109,~~493~~842,~~021~~524.2214 IIA-1 09,377.0056 0.00 ~~706~~737,~~012~~339.8955 0.00 ~~157~~145,~~663~~737,~~482~~895.1571 IIA-2 0.00 0.00 284,495.83 0.00 68,279,000.00 IIA-3 0.00 0.00 359,028.01 0.00 86,426,000.00 IIA-4 0.00 0.00 339,129.72 0.00 83,943,000.00 IIIA-1 0.00 0.00 33,962.67 0.00 7,960,000.00 IIIA-2 0.00 0.00 8691,~~741~~750.3174 0.00 1917,~~618~~941,~~832~~256.5209 IIIA-3 0.00 0.00 105,503.22 0.00 25,489,000.00 IIIA-4 0.00 0.00 70,707.07 0.00 15,399,000.00 M-1 03,553.0055 0.00 4650,~~683~~913.6260 0.00 10,318,000.00 M-2 04,396.0057 0.00 5055,~~566~~134.3490 0.00 11,054,000.00 M-3 ~~626~~3,131.0819 0.00 2730,~~708~~194.1507 0.00 5,896,000.00 M-4 ~~575~~2,153.5552 0.00 1719,~~501~~067.8583 0.00 3,685,000.00 M-5 0.00 0.00 18,299.10 0.00 3,685,000.00 M-6 0.00 0.00 18,596.97 0.00 3,685,000.00 B 0.00 0.00 0.00 0.00 7,369,000.00 OC 0.00 0.00 0.00 0.00 2,579,408.44 OT 0.00 0.00 ~~276~~174,~~023~~383.9498 0.00 0.00 Totals 47107,~~701~~415.8467 0.00 2,~~925~~887,~~310~~639.8324 0.00 (1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.

Interest Distribution Factors Statement Class Original Current Beginning Current Payment of Face Certificate Certificate/ Accrued Unpaid Interest Amount Rate Notional Interest Shortfall (1) Balance IA-1 128,749,000.00 5.~~21938~~34125% ~~776~~733.~~94537309~~52123209 3.~~37931098~~48259583 0.~~31857917~~58628603 IA-2 14,305,000.00 5.~~31938~~44125% ~~776~~733.~~94537295~~52123174 3.~~44405662~~54779797 0.~~38332471~~65148829 IIA-1 229,979,000.00 5.~~13938~~26125% ~~716~~685.~~79499372~~55599490 3.~~06990156~~20611686 0.~~00000000~~04077572 IIA-2 68,279,000.00 5.00000% 1000.00000000 4.16666662 0.00000000 IIA-3 86,426,000.00 4.98500% 1000.00000000 4.15416669 0.00000000 IIA-4 83,943,000.00 4.84800% 1000.00000000 4.04000000 0.00000000 IIIA-1 7,960,000.00 5.12000% 1000.00000000 4.26666709 0.00000000 IIIA-2 30,752,000.00 5.~~13938~~26125% ~~658~~637.~~60215726~~96931972 2.~~82067215~~98356985 0.00000000 IIIA-3 25,489,000.00 4.96700% 1000.00000000 4.13916670 0.00000000 IIIA-4 15,399,000.00 5.51000% 1000.00000000 4.59166634 0.00000000 M-1 10,318,000.00 5.~~42938~~55125% 1000.00000000 4.~~52448343~~93444466 0.~~00000000~~34440299 M-2 11,054,000.00 5.~~48938~~61125% 1000.00000000 4.~~57448344~~98777818 0.~~00000000~~39773566 M-3 5,896,000.00 5.~~63938~~76125% 1000.00000000 45.~~69948270~~12111092 0.~~10618725~~53107022 M-4 3,685,000.00 5.~~69938~~82125% 1000.00000000 45.~~74948440~~17444505 0.~~15618725~~58440163 M-5 3,685,000.00 5.95900% 1000.00000000 4.96583446 0.00000000 M-6 3,685,000.00 6.05600% 1000.00000000 5.04666757 0.00000000 B 7,369,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 OC 839.15 0.00000% 3073834.76136567 0.00000000 0.00000000 OT 0.00 0.00000% 0.00000000 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Class Current Non-Supported Total Remaining Unpaid Ending Interest Interest Interest Interest Certificate/ Shortfall(1) Shortfall Distribution Shortfall(1) Notional Balance IA-1 0.~~31857917~~58628603 0.00000000 3.~~37931098~~48259583 0.00000000 ~~733~~688.~~52123209~~04782538 IA-2 0.~~38332471~~65148829 0.00000000 3.~~44405662~~54779797 0.00000000 ~~733~~688.~~52123174~~04782524 IIA-1 0.~~00000000~~04077572 0.00000000 3.~~06990156~~20611686 0.00000000 ~~685~~633.~~55599490~~70088447 IIA-2 0.00000000 0.00000000 4.16666662 0.00000000 1000.00000000 IIA-3 0.00000000 0.00000000 4.15416669 0.00000000 1000.00000000 IIA-4 0.00000000 0.00000000 4.04000000 0.00000000 1000.00000000 IIIA-1 0.00000000 0.00000000 4.26666709 0.00000000 1000.00000000 IIIA-2 0.00000000 0.00000000 2.~~82067215~~98356985 0.00000000 ~~637~~583.~~96931972~~41753675 IIIA-3 0.00000000 0.00000000 4.13916670 0.00000000 1000.00000000 IIIA-4 0.00000000 0.00000000 4.59166634 0.00000000 1000.00000000 M-1 0.~~00000000~~34440299 0.00000000 4.~~52448343~~93444466 0.00000000 1000.00000000 M-2 0.~~00000000~~39773566 0.00000000 4.~~57448344~~98777818 0.00000000 1000.00000000 M-3 0.~~10618725~~53107022 0.00000000 45.~~69948270~~12111092 0.00000000 1000.00000000 M-4 0.~~15618725~~58440163 0.00000000 45.~~74948440~~17444505 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 4.96583446 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 5.04666757 0.00000000 1000.00000000 B 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 OC 0.00000000 0.00000000 0.00000000 0.00000000 3073834.76136567 OT 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (1) Amount also includes Coupon Cap or Basis Risk 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 1723,~~093~~177,~~647~~795.2718 Reserve Funds and Credit Enhancements 0.00 Proceeds from Repurchased Loans 0.00 Servicer Advances ~~104~~81,~~943~~872.8489 Gains & Subsequent Recoveries (Realized Losses) 0.00 Prepayment Penalties ~~4,788~~0.00 Total Deposits 1723,~~203~~259,~~379~~668.1107 Withdrawals Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 84104,~~972~~943.5884 Total Administration Fees ~~162~~158,~~283~~769.9040 Payment of Interest and Principal 1622,~~956~~995,~~122~~954.6383 Total Withdrawals (Pool Distribution Amount) 1723,~~203~~259,~~379~~668.1107 Ending Balance 0.00 Servicer Advances are calculated as delinquent scheduled principal and interest.

ADMINISTRATION FEES Gross Servicing Fee* ~~159~~155,~~123~~679.8348 Master Servicing Fee 3,~~160~~089.0792 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees ~~162~~158,~~283~~769.9040 *Servicer Payees include: AMERICAN HOME MTG CORP

Reserve and Guaranty Funds Account Name Beginning Current Current Ending Balance Withdrawals Deposits Balance Corridor Payment- IXIS Financial Products Inc. 0.00 1849,~~652~~442.0113 1849,~~652~~442.0113 0.00

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 5.~~817889~~819513% Weighted Average Net Coupon 5.~~515761~~517214% Weighted Average Pass-Through Rate 5.~~509761~~511214% Weighted Average Remaining Term ~~350~~349 Beginning Scheduled Collateral Loan Count 2,~~295~~252 Number Of Loans Paid In Full 4361 Ending Scheduled Collateral Loan Count 2,~~252~~191 Beginning Scheduled Collateral Balance ~~632~~617,~~013~~982,~~681~~869.2444 Ending Scheduled Collateral Balance ~~617~~597,~~982~~874,~~869~~553.4485 Ending Actual Collateral Balance at 3031-~~Apr~~May-2006 ~~618~~597,~~090~~973,~~602~~362.6732 Monthly P&I Constant 3,~~182~~115,~~042~~708.5312 Special Servicing Fee 0.00 Prepayment Penalty Paid Amount ~~4,788~~0.00 Prepayment Penalty Paid Count 10 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~117~~118,~~888~~741.1895 Unscheduled Principal 1319,~~912~~989,~~923~~573.6264

Group Level Collateral Statement Group Group I Group II Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 45.~~999157~~010066 5.~~877077~~867727 Weighted Average Net Rate 4.~~733332~~744203 5.~~555927~~546625 Pass-Through Rate 4.~~727332~~738203 5.~~549927~~540625 Weighted Average Remaining Term ~~349~~348 ~~351~~350 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~521~~497,~~585~~120.7836 2,~~190~~152,~~301~~050.2338 Beginning Loan Count ~~261~~250 1,~~588~~559 Loans Paid in Full 11 2938 Ending Loan Count ~~250~~239 1,~~559~~521 Beginning Scheduled Balance ~~121~~115,~~365~~153,~~531~~534.0902 ~~436~~428,~~047~~863,~~331~~018.9928 Ending Scheduled Balance ~~115~~108,~~153~~648,~~534~~381.0230 ~~428~~416,~~863~~937,~~018~~431.2884 Scheduled Principal 1516,~~981~~347.3798 5455,~~731~~007.4184 Unscheduled Principal 6,~~196~~488,~~015~~804.7074 711,~~129~~870,~~582~~578.3060 Scheduled Interest ~~505~~480,~~604~~772.4138 2,~~135~~097,~~569~~042.8254 Servicing Fees 2625,~~884~~512.9762 ~~116~~114,~~697~~757.0221 Master Servicing Fees ~~606~~575.8377 2,~~180~~144.2432 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 ~~478~~454,~~112~~683.6199 21,~~016~~980,~~692~~141.5601 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Paid Amount 0.00 ~~4,788~~0.00 Prepayment Penalty Paid Count 0 10 Special Servicing Fee 0.00 0.00

Group Level Collateral Statement Group Group III Total Collateral Description Mixed Fixed Fixed & Mixed ARM Weighted Average Coupon Rate 6.~~803895~~800143 5.~~817889~~819513 Weighted Average Net Rate 6.~~553895~~550143 5.~~515761~~517214 Pass-Through Rate 6.~~547895~~544143 5.~~509761~~511214 Weighted Average Remaining Term ~~346~~345 ~~350~~349 Record Date 0405/3031/2006 0405/3031/2006 Principal And Interest Constant ~~470~~466,~~155~~537.5238 3,~~182~~115,~~042~~708.5312 Beginning Loan Count ~~446~~443 2,~~295~~252 Loans Paid in Full 312 4361 Ending Loan Count ~~443~~431 2,~~252~~191 Beginning Scheduled Balance 7473,~~600~~966,~~818~~317.1614 ~~632~~617,~~013~~982,~~681~~869.2444 Ending Scheduled Balance 7372,~~966~~288,~~317~~740.1471 ~~617~~597,~~982~~874,~~869~~553.4485 Scheduled Principal 47,~~175~~386.4013 ~~117~~118,~~888~~741.1895 Unscheduled Principal ~~587~~1,~~325~~630,190.6230 1319,~~912~~989,~~923~~573.6264 Scheduled Interest ~~422~~419,~~980~~151.1225 32,~~064~~996,~~154~~966.3517 Servicing Fees 15,~~541~~409.8465 ~~159~~155,~~123~~679.8348 Master Servicing Fees ~~373~~369.0083 3,~~160~~089.0792 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 ~~407~~403,~~065~~371.2877 2,~~901~~838,~~870~~196.4577 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Paid Amount 0.00 ~~4,788~~0.00 Prepayment Penalty Paid Count 0 10 Special Servicing Fee 0.00 0.00

Additional Reporting - Deal Level Structural Reporting Excess Cash Amount ~~276~~174,~~023~~383.9498 OC Reduction Amount 0.00 OC Target Amount 2,579,408.44 Trigger Event Reporting Cumulative Loss Trigger Trigger Result Pass Threshold Value 99.990000% Calculated Value 0.00 Step Up Enhancement Delinquency Trigger Trigger Result Pass Threshold Value 3.~~218183~~326420% Calculated Value 1.~~084391~~212842% Step Up Trigger Trigger Result Pass Threshold Value 0.000000% Calculated Value 0.000000%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY 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 4 0 0 4 543,~~861~~510.7727 0.00 0.00 543,~~861~~510.7727 30 Days 410 0 0 0 410 ~~704~~2,~~168~~247,274.3408 0.00 0.00 0.00 ~~704~~2,~~168~~247,274.3408 60 Days 51 0 0 0 5 1 339,~~083,132~~499.8899 0.00 0.00 0.00 1339,~~083,132~~499.8899 90 Days 32 0 23 0 5 ~~949~~753,~~171~~975.3952 0.00 ~~955~~329,~~497~~157.3336 0.00 1,~~904~~083,~~668~~132.7288 120 Days 32 0 21 0 53 ~~374~~905,~~529~~300.2300 0.00 ~~491~~447,~~529~~997.4434 0.00 ~~866~~1,~~058~~353,297.6734 150 Days 12 0 21 01 34 62270,~~658~~529.0223 0.00 ~~321~~151,~~600~~472.0008 0104,000.00 ~~384~~526,~~258~~001.0231 180+ Days 32 2 79 1 1314 ~~666~~346,500.00 345,100.00 2,~~208~~530,~~569~~079.7916 ~~189~~320,~~600~~000.00 3,~~409~~541,~~769~~679.7916 Totals 19 6 1314 12 3941 34,~~840~~863,~~159~~078.8682 888,~~961~~610.7727 3,~~977~~458,~~196~~705.5694 ~~189~~424,~~600~~000.00 89,~~895~~634,~~918~~395.1903 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.~~177620~~182565% 0.000000% 0.000000% 0.~~177620~~182565% 0.~~087991~~090892% 0.000000% 0.000000% 0.~~087991~~090892% 30 Days 0.~~177620~~456413% 0.000000% 0.000000% 0.000000% 0.~~177620~~456413% 0.~~113926~~375815% 0.000000% 0.000000% 0.000000% 0.~~113926~~375815% 60 Days 0.~~222025~~045641% 0.000000% 0.000000% 0.000000% 0.~~222025~~045641% 0.~~175239~~056775% 0.000000% 0.000000% 0.000000% 0.~~175239~~056775% 90 Days 0.~~133215~~091283% 0.000000% 0.~~088810~~136924% 0.000000% 0.~~222025~~228206% 0.~~153565~~126088% 0.000000% 0.~~154589~~055045% 0.000000% 0.~~308154~~181134% 120 Days 0.~~133215~~091283% 0.000000% 0.~~088810~~045641% 0.000000% 0.~~222025~~136924% 0.~~060595~~151395% 0.000000% 0.~~079524~~074919% 0.000000% 0.~~140118~~226314% 150 Days 0.~~044405~~091283% 0.000000% 0.~~088810~~045641% 0.~~000000~~045641% 0.~~133215~~182565% 0.~~010137~~045241% 0.000000% 0.~~052031~~025331% 0.~~000000~~017392% 0.~~062169~~087964% 180+ Days 0.~~133215~~091283% 0.~~088810~~091283% 0.~~310835~~410771% 0.~~044405~~045641% 0.~~577265~~638978% 0.~~107832~~057946% 0.~~055833~~057712% 0.~~357321~~423109% 0.~~030675~~053514% 0.~~551662~~592280% Totals 0.~~843694~~867184% 0.~~266430~~273848% 0.~~577265~~638978% 0.~~044405~~091283% 1.~~731794~~871292% 0.~~621294~~813260% 0.~~143824~~148604% 0.~~643465~~578405% 0.~~030675~~070906% 1.~~439258~~611175%

Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~104~~81,~~943~~872.8489

Delinquency Status By Group DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group I 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 1 0 0 1 63,~~750~~567.8171 0.00 0.00 63,~~750~~567.8171 30 Days 12 0 0 0 12 ~~175~~159,~~000~~999.0094 0.00 0.00 0.00 ~~175~~159,~~000~~999.0094 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 10 0 0 0 10 ~~62,658~~0.0200 0.00 0.00 0.00 ~~62,658~~0.0200 180+ Days 0 1 0 0 1 0.00 115,500.00 0.00 0.00 115,500.00 Totals 2 2 0 0 4 ~~237~~159,~~658~~999.0294 179,~~250~~067.8171 0.00 0.00 ~~416~~339,~~908~~067.8365 0-29 Days 0.~~400000~~418410% 0.000000% 0.000000% 0.~~400000~~418410% 0.~~055356~~058502% 0.000000% 0.000000% 0.~~055356~~058502% 30 Days 0.~~400000~~836820% 0.000000% 0.000000% 0.000000% 0.~~400000~~836820% 0.~~151955~~147249% 0.000000% 0.000000% 0.000000% 0.~~151955~~147249% 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.~~400000~~000000% 0.000000% 0.000000% 0.000000% 0.~~400000~~000000% 0.~~054407~~000000% 0.000000% 0.000000% 0.000000% 0.~~054407~~000000% 180+ Days 0.000000% 0.~~400000~~418410% 0.000000% 0.000000% 0.~~400000~~418410% 0.000000% 0.~~100290~~106296% 0.000000% 0.000000% 0.~~100290~~106296% Totals 0.~~800000~~836820% 0.~~800000~~836820% 0.000000% 0.000000% 1.~~600000~~673640% 0.~~206361~~147249% 0.~~155646~~164797% 0.000000% 0.000000% 0.~~362007~~312047% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group II 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 2 0 0 2 291,183.99 0.00 0.00 291,183.99 30 Days 04 0 0 0 04 01,731,678.0001 0.00 0.00 0.00 01,731,678.0001 60 Days 20 0 0 0 20 ~~753,975~~0.5200 0.00 0.00 0.00 ~~753,975~~0.5200 90 Days 32 0 10 0 42 ~~949~~753,~~171~~975.3952 0.00 ~~447,997~~0.3400 0.00 1753,~~397,168~~975.7352 120 Days 12 0 1 0 23 ~~104~~905,~~000~~300.00 0.00 ~~340~~447,~~057~~997.3634 0.00 ~~444~~1,~~057~~353,297.3634 150 Days 0 0 2 0 21 1 0.00 0.00 ~~321,600~~0.00 0104,000.00 ~~321~~104,~~600~~000.00 180+ Days 0 1 35 10 56 0.00 229,600.00 1,~~655~~976,~~304~~904.29 ~~189,600~~0.00 2,~~074~~206,504.29 Totals 68 3 76 1 1718 13,~~807~~390,~~146~~953.9153 520,783.99 2,~~764~~424,~~958~~901.9963 ~~189~~104,~~600~~000.00 56,~~282~~440,~~489~~639.8915 0-29 Days 0.~~128287~~131492% 0.000000% 0.000000% 0.~~128287~~131492% 0.~~067889~~069832% 0.000000% 0.000000% 0.~~067889~~069832% 30 Days 0.~~000000~~262985% 0.000000% 0.000000% 0.000000% 0.~~000000~~262985% 0.~~000000~~415290% 0.000000% 0.000000% 0.000000% 0.~~000000~~415290% 60 Days 0.~~128287~~000000% 0.000000% 0.000000% 0.000000% 0.~~128287~~000000% 0.~~175787~~000000% 0.000000% 0.000000% 0.000000% 0.~~175787~~000000% 90 Days 0.~~192431~~131492% 0.000000% 0.~~064144~~000000% 0.000000% 0.~~256575~~131492% 0.~~221297~~180818% 0.000000% 0.~~104449~~000000% 0.000000% 0.~~325746~~180818% 120 Days 0.~~064144~~131492% 0.000000% 0.~~064144~~065746% 0.000000% 0.~~128287~~197239% 0.~~024247~~217109% 0.000000% 0.~~079283~~107438% 0.000000% 0.~~103531~~324547% 150 Days 0.000000% 0.000000% 0.~~128287~~000000% 0.~~000000~~065746% 0.~~128287~~065746% 0.000000% 0.000000% 0.~~074980~~000000% 0.~~000000~~024941% 0.~~074980~~024941% 180+ Days 0.000000% 0.~~064144~~065746% 0.~~192431~~328731% 0.~~064144~~000000% 0.~~320718~~394477% 0.000000% 0.~~053531~~055063% 0.~~385930~~474100% 0.~~044205~~000000% 0.~~483665~~529163% Totals 0.~~384862~~525970% 0.~~192431~~197239% 0.~~449006~~394477% 0.~~064144~~065746% 1.~~090443~~183432% 0.~~421331~~813217% 0.~~121419~~124894% 0.~~644643~~581539% 0.~~044205~~024941% 1.~~231598~~544591% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL Group III 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 1 0 0 1 188,~~926~~758.9757 0.00 0.00 188,~~926~~758.9757 30 Days 34 0 0 0 34 ~~529~~355,~~168~~596.3413 0.00 0.00 0.00 ~~529~~355,~~168~~596.3413 60 Days 31 0 0 0 31 ~~329~~339,~~157~~499.3699 0.00 0.00 0.00 ~~329~~339,~~157~~499.3699 90 Days 0 0 13 0 13 0.00 0.00 ~~507~~329,~~499~~157.9936 0.00 ~~507~~329,~~499~~157.9936 120 Days 20 0 10 0 30 ~~270,529~~0.2300 0.00 ~~151,472~~0.0800 0.00 ~~422,001~~0.3100 150 Days 02 0 01 0 03 0270,529.0023 0.00 0151,472.0008 0.00 0422,001.0031 180+ Days 32 0 4 01 7 ~~666~~346,500.00 0.00 553,~~265~~174.5087 0320,000.00 1,219,~~765~~674.5087 Totals 119 1 68 01 1819 1,~~795~~312,~~354~~125.9335 188,~~926~~758.9757 1,~~212~~033,~~237~~804.5731 0320,000.00 32,~~196~~854,~~519~~688.4723 0-29 Days 0.~~225734~~232019% 0.000000% 0.000000% 0.~~225734~~232019% 0.~~255268~~260955% 0.000000% 0.000000% 0.~~255268~~260955% 30 Days 0.~~677201~~928074% 0.000000% 0.000000% 0.000000% 0.~~677201~~928074% 0.~~714983~~491605% 0.000000% 0.000000% 0.000000% 0.~~714983~~491605% 60 Days 0.~~677201~~232019% 0.000000% 0.000000% 0.000000% 0.~~677201~~232019% 0.~~444739~~469352% 0.000000% 0.000000% 0.000000% 0.~~444739~~469352% 90 Days 0.000000% 0.000000% 0.~~225734~~696056% 0.000000% 0.~~225734~~696056% 0.000000% 0.000000% 0.~~685706~~455054% 0.000000% 0.~~685706~~455054% 120 Days 0.~~451467~~000000% 0.000000% 0.~~225734~~000000% 0.000000% 0.~~677201~~000000% 0.~~365524~~000000% 0.000000% 0.~~204661~~000000% 0.000000% 0.~~570185~~000000% 150 Days 0.~~000000~~464037% 0.000000% 0.~~000000~~232019% 0.000000% 0.~~000000~~696056% 0.~~000000~~374001% 0.000000% 0.~~000000~~209407% 0.000000% 0.~~000000~~583408% 180+ Days 0.~~677201~~464037% 0.000000% 0.~~902935~~928074% 0.~~000000~~232019% 1.~~580135~~624130% 0.~~900538~~479029% 0.000000% 0.~~747542~~764753% 0.~~000000~~442394% 1.~~648080~~686176% Totals 2.~~483070~~088167% 0.~~225734~~232019% 1.~~354402~~856148% 0.~~000000~~232019% 4.~~063205~~408353% 21.~~425785~~813987% 0.~~255268~~260955% 1.~~637909~~429214% 0.~~000000~~442394% 43.~~318962~~946550%

180+ Delinquency Summary Summary Group I Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 2 321,600.00 0.054 0 0.00 0.000 210 - 239 4 711,665.50 0.~~115~~119 0 0.00 0.000 ~~210~~240 - ~~239~~269 76 1,~~655~~466,~~704~~104.29 0.~~268~~245 1 115,500.00 0.~~100~~106 ~~240~~270 - ~~269~~299 2 1,042,~~400~~309.0037 0.~~169~~174 0 0.00 0.000 Total 1314 3,~~409~~541,~~769~~679.7916 0.~~552~~592 1 115,500.00 0.~~100~~106

180+ Delinquency Summary (continued) Group II Group III Days Number of Outstanding Percentage of Number of Outstanding Percentage of Delinquent Loans Actual Balance(%) Loans Actual Balance(%) Balance($) Balance($) 180 - 209 2 321,600.00 0.077 0 0.00 0.000 210 - 239 2 341,600.00 0.~~080~~082 2 370,065.50 0.~~500~~512 ~~210~~240 - ~~239~~269 21 ~~732~~543,~~904~~304.29 0.~~171~~130 4 807,300.00 1.~~091~~116 ~~240~~270 - ~~269~~299 1 1,000,000.00 0.~~233~~240 1 42,~~400~~309.0037 0.~~057~~058 Total 56 2,~~074~~206,504.29 0.~~484~~529 7 1,219,~~765~~674.5087 1.~~648~~686 This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy).

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 02 ~~Jun~~Jul-05 0.000% Original Principal Balance 0424,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0424,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 12 ~~Nov~~Dec-05 0.000% Original Principal Balance ~~189~~424,~~600~~000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance ~~189~~424,~~600~~000.00 ~~Jan-06 0.000%~~ Feb-06 0.029% Mar-06 0.029% Apr-06 0.030% May-06 0.031% Jun-06 0.071% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 II 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0104,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0104,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 1 ~~Nov~~Dec-05 0.000% Original Principal Balance ~~189~~104,~~600~~000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance ~~189~~104,~~600~~000.00 ~~Jan-06 0.000%~~ Feb-06 0.042% Mar-06 0.042% Apr-06 0.043% May-06 0.044% Jun-06 0.025% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group III 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 01 ~~Jun~~Jul-05 0.000% Original Principal Balance 0320,000.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0320,000.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current REO Total ~~Oct~~Nov-05 0.000% Loans in REO 01 ~~Nov~~Dec-05 0.000% Original Principal Balance 0320,000.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0320,000.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-06 0.~~000~~442% *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 Month Loan First Original Loan Entered Payment LTV at Principal Group Number REO Date State Origination Balance Group II ~~0000842883~~0000878756 ~~Feb~~Jun-2006 01-Aug-2005 MDGA 80.00 ~~189~~104,~~600~~000.00 Group III 0000927419 Jun-2006 01-Sep-2005 TX 80.00 320,000.00

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group II ~~0000842883~~0000878756 ~~189~~104,~~600~~000.00 01-~~Aug~~Nov-2005 75 7.~~750~~125% 94,~~322~~095.00 Group III 0000927419 320,000.00 01-Sep-2005 7 6.375% 14,699.97

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 23 ~~Jun~~Jul-05 0.000% Original Principal Balance ~~788~~329,~~880~~900.00 ~~Jul~~Aug-05 0.000% Current Actual Balance ~~788~~329,~~054~~157.7036 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 1314 ~~Nov~~Dec-05 0.000% Original Principal Balance 3,~~979~~460,~~080~~600.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 3,~~977~~458,~~196~~705.5694 ~~Jan-06 0.000%~~ Feb-06 0.431% Mar-06 0.445% Apr-06 0.538% May-06 0.643% Jun-06 0.578% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 0 ~~Nov~~Dec-05 0.000% Original Principal Balance 0.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 0.00 ~~Jan~~Feb-06 0.000% ~~Feb~~Mar-06 0.000% ~~Mar~~Apr-06 0.000% ~~Apr~~May-06 0.000% ~~May~~Jun-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 II 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 20 ~~Jun~~Jul-05 0.000% Original Principal Balance ~~788,880~~0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance ~~788,054~~0.7000 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 76 ~~Nov~~Dec-05 0.000% Original Principal Balance 2,~~766~~425,~~230~~350.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 2,~~764~~424,~~958~~901.9963 ~~Jan-06 0.000%~~ Feb-06 0.475% Mar-06 0.490% Apr-06 0.502% May-06 0.645% Jun-06 0.582% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group III 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 03 ~~Jun~~Jul-05 0.000% Original Principal Balance 0329,900.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0329,157.0036 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Foreclosure Total ~~Oct~~Nov-05 0.000% Loans in Foreclosure 68 ~~Nov~~Dec-05 0.000% Original Principal Balance 1,~~212~~035,~~850~~250.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 1,~~212~~033,~~237~~804.5731 ~~Jan-06 0.000%~~ Feb-06 0.885% Mar-06 0.919% Apr-06 1.624% May-06 1.638% Jun-06 1.429% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period Month Loan First Original Loan Entered Payment LTV at Principal Group Number FC Date State Origination Balance Group II 0000869464 Feb-2006 01-Aug-2005 CA 64.52 1,000,000.00 Group II ~~0000882579 May-2006 01-Sep-2005 NY 80.00 340,880.00 Group II~~ 0000886245 Feb-2006 01-Sep-2005 SC 88.95 169,000.00 Group II 0000890227 Feb-2006 01-Aug-2005 IL 75.00 543,750.00 Group II 0000890638 Feb-2006 01-Aug-2005 GA 70.00 112,000.00 Group II 0000899185 Mar-2006 01-Sep-2005 CT 70.00 152,600.00 Group II 0000907864 May-2006 01-Aug-2005 FL 80.00 448,000.00 Group III 0000836323 Jun-2006 01-Aug-2005 IL 90.00 125,900.00 Group III 0000865924 Feb-2006 01-Aug-2005 MI 80.00 42,400.00 Group III 0000871698 Feb-2006 01-Sep-2005 NY 80.00 376,000.00 Group III 0000873689 Feb-2006 01-Aug-2005 OH 79.99 50,150.00 Group III 0000880308 Feb-2006 01-Aug-2005 TX 95.00 152,000.00 Group III ~~0000893033~~0000901164 ~~Apr~~Feb-2006 01-Aug-2005 NYMI 7080.00 ~~507~~84,~~500~~800.00 Group III ~~0000901164~~0000917117 ~~Feb~~Jun-2006 01-Aug-2005 MIOH 80.00 8492,~~800~~000.00 Group III 0000917159 Jun-2006 01-Aug-2005 OH 80.00 112,000.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Actual To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest Group II 0000869464 1,000,000.00 01-Jul-2005 89 6.000% 3843,~~333.36 Group II 0000882579 340,057.36 01-Nov-2005 4 7.~~125~~% 11,453~~.3303 Group II 0000886245 169,000.00 01-Oct-2005 56 7.000% 67,~~531~~464.1416 Group II 0000890227 543,304.29 01-Aug-2005 78 7.000% 2427,~~356~~389.6550 Group II 0000890638 112,000.00 01-Sep-2005 67 5.875% 4,~~106~~619.6497 Group II 0000899185 152,600.00 01-Oct-2005 56 6.125% 5,~~118~~849.4768 Group II 0000907864 447,997.34 01-Dec-2005 34 6.875% 1214,~~366~~839.6092 Group III 0000836323 125,157.37 01-Jan-2006 3 6.750% 3,383.56 Group III 0000865924 42,~~400~~309.0037 01-Jul-2005 89 8.000% 2,~~180~~452.6638 Group III 0000871698 376,000.00 01-Aug-2005 78 8.500% 2023,~~622~~193.7020 Group III 0000873689 50,065.50 01-Sep-2005 67 6.875% 2,~~204~~479.5604 Group III 0000880308 151,472.08 01-Nov-2005 45 6.750% 45,~~911~~727.8894 Group III ~~0000893033~~0000901164 ~~507~~84,~~499~~800.9900 01-~~Dec~~Aug-2005 38 6.~~750~~875% 134,~~744~~213.8044 Group III ~~0000901164~~0000917117 8492,~~800~~000.00 01-~~Aug~~Jan-~~2005~~2006 3 7.625% 62,827.~~875~~05 Group III 0000917159 111,999.99 01-Jan-2006 3 7.625% 3,~~745~~441.2870

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Jun~~Jul-05 0.000% Original Principal Balance ~~99,450~~0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance ~~99,450~~0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 6 ~~Nov~~Dec-05 0.000% Original Principal Balance 907,984.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 888,~~961~~610.7727 ~~Jan-06 0.000%~~ Feb-06 0.114% Mar-06 0.122% Apr-06 0.125% May-06 0.144% Jun-06 0.149% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group I 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 2 ~~Nov~~Dec-05 0.000% Original Principal Balance 196,800.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 179,~~250~~067.8171 ~~Jan-06 0.000%~~ Feb-06 0.139% Mar-06 0.142% Apr-06 0.148% May-06 0.156% Jun-06 0.165% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group II 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 10 ~~Jun~~Jul-05 0.000% Original Principal Balance ~~99,450~~0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance ~~99,450~~0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 3 ~~Nov~~Dec-05 0.000% Original Principal Balance 520,784.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 520,783.99 ~~Jan-06 0.000%~~ Feb-06 0.127% Mar-06 0.094% Apr-06 0.097% May-06 0.121% Jun-06 0.125% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group III 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 ~~Jun~~Jul-05 0.000% Original Principal Balance 0.00 ~~Jul~~Aug-05 0.000% Current Actual Balance 0.00 ~~Aug~~Sep-05 0.000% ~~Sep~~Oct-05 0.000% Current Bankruptcy Total ~~Oct~~Nov-05 0.000% Loans in Bankruptcy 1 ~~Nov~~Dec-05 0.000% Original Principal Balance 190,400.00 ~~Dec~~Jan-0506 0.000% Current Actual Balance 188,~~926~~758.9757 ~~Jan-06 0.000%~~ Feb-06 0.000% Mar-06 0.247% Apr-06 0.253% May-06 0.255% Jun-06 0.261% *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.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Actual Date Delinquent Loan Rate Delinquent Balance Interest Group I 0000911721 115,500.00 01-Aug-2005 78 6.500% 45,~~716~~305.3286 Group I 0002312294 63,~~750~~567.8171 01-~~Apr~~May-2006 0 3.750% ~~305~~358.9111 Group II 0000879400 99,450.00 01-Apr-2006 0 6.625% 1,035.94 Group II 0000895902 229,600.00 01-Sep-2005 67 6.500% 910,~~375~~547.3628 Group II 0000896786 191,733.99 01-May-2006 ~~(1)~~0 5.750% ~~858~~1,717.8162 Group III 0000906769 188,~~926~~758.9757 01-~~Apr~~May-2006 0 6.875% 2,~~086~~085.9914

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.~~000~~031% Current Month 01.~~000~~813% 3 Month Average 0.~~000~~010% 3 Month Average 0.~~000~~604% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.031% N/A Jun-2006 1.813% 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. CDR Loss Severity Approximation Current Month 0.~~000~~368% Current Month 0.000% 3 Month Average 0.~~000~~123% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.368% N/A Jun-2006 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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II MDR SDA Current Month 0.~~000~~044% Current Month 02.~~000~~697% 3 Month Average 0.~~000~~015% 3 Month Average 0.~~000~~899% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.044% N/A Jun-2006 2.697% 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. CDR Loss Severity Approximation Current Month 0.~~000~~529% Current Month 0.000% 3 Month Average 0.~~000~~176% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.529% N/A Jun-2006 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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group III MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs. 12mo Average* SDA: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 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 monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs. 12mo Average* Loss Severity: Current vs. 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 0.000% N/A Oct-2005 0.000% 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 Jan-2006 0.000% N/A Jan-2006 0.000% N/A Feb-2006 0.000% N/A Feb-2006 0.000% N/A Mar-2006 0.000% N/A Mar-2006 0.000% N/A Apr-2006 0.000% N/A Apr-2006 0.000% N/A May-2006 0.000% N/A May-2006 0.000% N/A Jun-2006 0.000% N/A Jun-2006 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 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 / 0.6 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 Scheduled Balance of Liquidated Loans)

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Scheduled Principal Scheduled Group Count Balance Balance Count Balance Balance Group I 11 6,~~183~~481,~~828~~566.00 6,~~183~~477,~~827~~298.9655 0 0.00 0.00 Group II 2937 712,~~088~~083,~~150~~100.00 711,~~087~~577,~~752~~719.4539 0 0.00 0.00 Group III 312 ~~579~~1,~~600~~631,484.00 ~~578~~1,~~741~~619,923.2481 0 0.00 0.00 Total 4360 1320,~~851~~196,~~578~~150.00 1319,~~850~~674,~~321~~941.6575 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Scheduled Principal Scheduled Curtailment Group Count Balance Balance Count Balance Balance Amount Group I 0 0.00 0.00 0 0.00 0.00 1211,~~187~~871.7404 Group II 0 0.00 0.00 01 0189,600.00 0189,600.00 41104,~~829~~507.8586 Group III 0 0.00 0.00 0 0.00 0.00 811,~~678~~228.1373 Total 0 0.00 0.00 01 0189,600.00 0189,600.00 62127,~~695~~607.7263

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount Group I ~~0000865823~~0000780328 MOSC 80.00 01-Sep-2005 123,806.00 123,806.00 Group I 0000855998 CA 80.00 01-Aug-2005 ~~380~~640,000.00 ~~379~~639,999.9998 Group I ~~0000876911~~0000882798 CA 8055.0056 01-~~Sep~~Aug-2005 ~~336~~2,500,000.00 ~~336~~2,498,999.99 Group I 0000895947 IL 41.94 01-Aug-2005 390,000.00 389,999.99 Group I ~~0000877204~~0000896922 NYCT 7673.2000 01-Sep-2005 ~~240~~427,000.00 ~~239~~426,999.99 Group I ~~0000884599~~0000900373 MDCA 6670.1500 01-Sep-2005 ~~592~~539,000.00 ~~592~~538,~~000~~309.82 Group I 0000902972 CA 80.00 01-Aug-2005 383,960.00 383,959.87 Group I ~~0000885647~~0000906557 ILSC 6675.6700 01-~~Sep~~Aug-2005 517,500.00 517,450.34 Group I 0000909399 CA 80.00 01-Aug-2005 396,000.00 ~~500~~396,000.00 Group I ~~0000886528~~0000916494 MDAZ 7180.4900 01-Sep-2005 ~~168~~500,000.00 ~~168~~499,~~000~~602.0065 Group I ~~0000889880~~0005350652 IL 62102.5007 01-Jul-2004 64,300.00 61,805.07 Group II 0000823586 FL 80.00 01-Aug-2005 1268,000.00 267,999.99 Group II 0000826338 MA 72.85 01-Aug-2005 397,000.00 1393,132.60 Group II 0000842883 MD 80.00 01-Aug-2005 189,600.00 189,600.00 Group II 0000843592 IL 70.00 01-Aug-2005 521,500.00 31,654.31 Group II 0000849302 CA 80.00 01-Aug-2005 504,000.00 504,000.00 Group III ~~0000892306~~0000850447 NY 69.87 01-Aug-2005 176,400.00 176,400.00 Group II 0000859123 CA 75.0030 01-Aug-2005 ~~600~~640,000.00 ~~600~~640,000.00 Group III ~~0000894595~~0000865592 CA 5255.1856 01-Aug-2005 1,~~200~~500,000.00 1,~~200~~500,000.00 Group III ~~0000906932~~0000874556 ILCO 80.00 01-~~Aug~~Sep-2005 ~~705~~388,~~600~~000.00 ~~705~~387,~~599~~999.99 Group III ~~0000909758~~0000876270 NCAZ 9080.00 01-~~Sep~~Aug-2005 ~~462~~116,~~228~~000.00 ~~462~~115,~~227~~932.9981 Group II ~~0000769117~~0000880451 MINV 7879.8955 01-~~Aug~~Sep-2005 ~~119~~179,~~900~~050.00 ~~119~~179,~~900~~050.00 Group II ~~0000846028~~0000882579 MNNY 7980.9900 01-~~Aug~~Sep-2005 ~~205~~340,~~800~~880.00 ~~205~~338,~~790~~080.0506 Group II ~~0000859671~~0000882672 NYFL 7779.8538 01-Aug-2005 ~~650~~512,000.00 ~~649~~511,999.99 Group II ~~0000860381~~0000885341 AZCA 56.27 01-Aug-2005 377,000.00 376,410.55 Group II 0000886561 IL 80.00 01-Aug-2005 ~~152~~392,000.00 ~~152~~392,000.00 Group II ~~0000867121~~0000886652 AZFL 8072.0038 01-Aug-2005 ~~216~~209,~~000~~900.00 ~~215~~209,~~949~~899.3798 Group II ~~0000868872~~0000886809 CA 7066.0002 01-Sep-2005 85340,~~400~~000.00 85340,~~398~~000.9800 Group II ~~0000877227~~0000887367 ILCA 6180.1700 01-Aug-2005 76574,400.00 76574,~~375~~400.00 Group II ~~0000877744~~0000888191 WAMI 7770.1000 01-Aug-2005 ~~212~~93,~~000~~100.00 ~~212~~93,~~000~~100.00 Group II ~~0000883568~~0000889249 COAZ 80.00 01-Aug-2005 ~~132~~420,000.00 ~~132~~420,000.00 Group II ~~0000884961~~0000889922 ORCO 5570.9900 01-~~Aug~~Sep-2005 ~~215~~143,~~000~~500.00 ~~215~~143,~~000~~500.00 Group II ~~0000885607~~0000892402 COAZ 7079.0099 01-Aug-2005 ~~875~~169,450.00 169,391.43 Group II 0000892449 IL 79.73 01-Sep-2005 114,000.00 ~~874~~113,999.9997 Group II ~~0000888797~~0000896169 COCA 8073.0099 01-Aug-2005 ~~320~~219,000.00 ~~320~~218,~~000~~839.0093 Group II ~~0000890625~~0000897511 FLMA 7079.0093 01-Aug-2005 ~~114~~442,~~100~~000.00 ~~114~~436,~~099~~428.9025 Group II ~~0000891770~~0000897705 AZ 7074.0055 01-Aug-2005 64247,~~470~~500.00 64247,~~470~~499.0099 Group II ~~0000893307~~0000899720 AZ 70.00 01-Aug-2005 ~~462~~147,000.00 ~~461~~146,~~689~~999.2798 Group II ~~0000893793~~0000902637 GAAZ 5380.0400 01-Aug-2005 ~~175~~152,000.00 ~~175~~152,000.00 Group II ~~0000895567~~0000902976 ILCO 8070.00 01-~~Sep~~Aug-2005 ~~452~~231,000.00 ~~451~~230,999.9998 Group II ~~0000895843~~0000903845 MECO 6980.2400 01-~~Sep~~Aug-2005 ~~235~~207,~~400~~920.00 ~~235~~207,919.99 Group II 0000906613 UT 80.00 01-Aug-2005 93,400.00 91,856.87 Group II ~~0000896613~~0000906910 NCAZ 8070.00 01-Sep-2005 ~~256~~199,~~000~~500.00 ~~256~~199,~~000~~499.0097 Group II ~~0000896854~~0000910870 NCAZ 70.00 01-~~Aug~~Sep-2005 57163,~~400~~500.00 57163,~~400~~355.0045 Group II ~~0000897005~~0000911290 NVUT 8070.00 01-Aug-2005 ~~440~~196,000.00 ~~439~~195,~~999~~954.9806 Group II ~~0000898505~~0000912482 CAMI 7080.00 01-Aug-2005 ~~343~~224,000.00 ~~343~~224,000.00 Group II ~~0000902552~~0000916629 COMI 80.00 01-~~Aug~~Sep-2005 5197,~~200~~600.00 5197,~~200~~600.00 Group II ~~0000905117~~0000919959 IDUT 6980.8600 01-Sep-2005 ~~165~~111,~~900~~500.00 ~~165~~111,~~899~~499.9799 Group II ~~0000906281~~0000921089 AZCA 8075.00 01-Sep-2005 ~~260~~975,000.00 ~~260~~973,~~000~~064.0060 Group IIIII ~~0000910166~~0000834302 AZNJ 80.00 01-Aug-2005 ~~210~~203,~~080~~184.00 ~~210~~201,~~079~~472.9950 Group IIIII ~~0000914115~~0000839160 AZFL 7080.00 01-Aug-2005 ~~106~~107,~~400~~200.00 106,~~399~~155.9964 Group IIIII ~~0000917993~~0000877630 AZOH 70.00 01-Aug-2005 ~~164~~62,~~500~~300.00 ~~164~~62,~~499~~300.9900 Group IIIII ~~0000919999~~0000891798 CAIL 80.00 01-Aug-2005 112,400.00 111,429.74 Group III 0000892244 UT 77.63 01-Sep-2005 ~~271~~192,500.00 189,045.82 Group III 0000892772 MA 56.34 01-Sep-2005 200,000.00 ~~271~~198,~~199~~396.9971 Group III ~~0000867303~~0000893719 VAOH 8079.98 01-Aug-2005 148,600.00 148,058.47 Group III 0000896577 NC 68.72 01-Aug-2005 ~~114~~74,~~400~~900.00 ~~114~~74,~~400~~900.00 Group III ~~0000876652~~0000904324 PAFL 8079.98 01-Aug-2005 133,650.00 132,496.29 Group III 0000906662 AZ 72.73 01-Aug-2005 200,000.00 197,956.49 Group III 0000907794 VA 70.00 01-Sep-2005 ~~359~~129,~~200~~150.00 ~~359~~129,~~161~~149.2992 Group III ~~0000902746~~0000923051 GANV 80.00 01-~~Aug~~Sep-2005 ~~106~~67,~~000~~600.00 ~~105~~67,~~086~~599.2099

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning Group I ~~0000865823~~0000780328 Loan Paid in Full 0 5.375% 360 9 Group I 0000855998 Loan Paid in Full 0 4.625% 360 10 Group I 0000882798 Loan Paid in Full 0 4.250% 360 10 Group I 0000895947 Loan Paid in Full 0 4.000% 360 910 Group I ~~0000876911~~0000896922 Loan Paid in Full 0 5.~~000~~250% 360 89 Group I ~~0000877204~~0000900373 Loan Paid in Full (1) 86.000% 360 89 Group I ~~0000884599~~0000902972 Loan Paid in Full ~~(2)~~0 4.~~500~~000% 360 810 Group I ~~0000885647~~0000906557 Loan Paid in Full 0 49.~~000~~625% 360 810 Group I ~~0000886528~~0000909399 Loan Paid in Full 0 56.~~375~~000% 360 810 Group I ~~0000889880~~0000916494 Loan Paid in Full (1) 46.000% 360 9 Group I ~~0000892306~~0005350652 Loan Paid in Full 5 6.000% 360 23 Group II 0000823586 Loan Paid in Full 0 57.~~375~~250% 360 910 Group III ~~0000894595~~0000826338 Loan Paid in Full 0 6.750% 360 10 Group II 0000842883 Liquidation 7 7.750% 360 10 Group II 0000843592 Loan Paid in Full (12) 45.~~125~~875% 360 910 Group III ~~0000906932~~0000849302 Loan Paid in Full 0 47.~~375~~500% 360 910 Group III ~~0000909758~~0000850447 Loan Paid in Full 0 96.~~000~~125% 360 810 Group II ~~0000769117~~0000859123 Loan Paid in Full (1) 5.625% 360 10 Group II 0000865592 Loan Paid in Full 0 6.125% 360 10 Group II 0000874556 Loan Paid in Full 0 5.~~875~~750% 360 9 Group II ~~0000846028~~0000876270 Loan Paid in Full ~~(1)~~0 5.~~375~~875% 360 910 Group II ~~0000859671~~0000880451 Loan Paid in Full ~~(1)~~0 6.~~375~~000% 360 9 Group II ~~0000860381~~0000882579 Loan Paid in Full 04 7.~~875~~125% 360 9 Group II ~~0000867121~~0000882672 Loan Paid in Full 0(1) 5.~~625~~125% 360 910 Group II ~~0000868872~~0000885341 Loan Paid in Full 0 5.~~750~~625% 360 810 Group II ~~0000877227~~0000886561 Loan Paid in Full 0 75.000% 360 910 Group II ~~0000877744~~0000886652 Loan Paid in Full 50 5.~~875~~625% 360 910 Group II ~~0000883568~~0000886809 Loan Paid in Full 0 5.~~750~~875% 360 9 Group II ~~0000884961~~0000887367 Loan Paid in Full 0 5.000% 360 910 Group II ~~0000885607~~0000888191 Loan Paid in Full 0 76.~~625~~250% 360 910 Group II ~~0000888797~~0000889249 Loan Paid in Full 0 65.~~500~~250% 360 910 Group II ~~0000890625~~0000889922 Loan Paid in Full 0 6.000% 360 9 Group II ~~0000891770~~0000892402 Loan Paid in Full 0 57.~~875~~000% 360 10 Group II 0000892449 Loan Paid in Full 0 7.125% 360 9 Group II ~~0000893307~~0000896169 Loan Paid in Full 0 6.~~750~~375% 360 910 Group II ~~0000893793~~0000897511 Loan Paid in Full ~~(1)~~0 5.~~875~~375% 360 910 Group II ~~0000895567~~0000897705 Loan Paid in Full 0 56.~~875~~625% 360 810 Group II ~~0000895843~~0000899720 Loan Paid in Full 0 6.~~500~~875% 360 810 Group II ~~0000896613~~0000902637 Loan Paid in Full 0 76.~~375~~750% 360 810 Group II ~~0000896854~~0000902976 Loan Paid in Full ~~(1)~~0 6.~~000~~250% 360 910 Group II ~~0000897005~~0000903845 Loan Paid in Full 0 7.~~375~~125% 360 910 Group II ~~0000898505~~0000906613 Loan Paid in Full 0 67.~~000~~250% 360 10 Group II 0000906910 Loan Paid in Full 0 5.750% 360 9 Group II ~~0000902552~~0000910870 Loan Paid in Full ~~(2)~~0 67.~~000~~375% 360 9 Group II ~~0000905117~~0000911290 Loan Paid in Full 0 5.625% 360 810 Group II ~~0000906281~~0000912482 Loan Paid in Full 20 6.~~625~~500% 360 810 Group II ~~0000910166~~0000916629 Loan Paid in Full 0 67.~~625~~500% 360 9 Group II ~~0000914115~~0000919959 Loan Paid in Full 0 5.875% 360 9 Group II ~~0000917993~~0000921089 Loan Paid in Full 0 57.~~750~~500% 360 9 Group IIIII ~~0000919999~~0000834302 Loan Paid in Full 0 57.500% 360 10 Group III 0000839160 Loan Paid in Full 0 6.750% 360 10 Group III 0000877630 Loan Paid in Full 0 6.875% 360 810 Group III ~~0000867303~~0000891798 Loan Paid in Full 0 87.~~625~~375% 360 10 Group III 0000892244 Loan Paid in Full 0 7.500% 360 9 Group III ~~0000876652~~0000892772 Loan Paid in Full 0 7.~~000~~250% 360 89 Group III ~~0000902746~~0000893719 Loan Paid in Full 0 6.750% 360 10 Group III 0000896577 Loan Paid in Full 0 6.875% 360 10 Group III 0000904324 Loan Paid in Full 0 7.375% 360 10 Group III 0000906662 Loan Paid in Full 0 6.500% 360 10 Group III 0000907794 Loan Paid in Full (1) 7.000% 360 9 Group III 0000923051 Loan Paid in Full 0 6.625% 360 9

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 23.~~202~~235% Current Month 2332.~~445~~609% Current Month 1,~~284~~608.~~602~~390% 3 Month Average 2.~~392~~733% 3 Month Average 2528.~~174~~197% 3 Month Average 1,~~565~~550.~~578~~364% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 8.811% N/A Oct-2005 2,316.095% N/A Nov-2005 22.901% N/A Nov-2005 3,939.525% N/A Dec-2005 29.621% N/A Dec-2005 3,790.105% N/A Jan-2006 28.644% N/A Jan-2006 2,807.808% N/A Feb-2006 16.410% N/A Feb-2006 1,343.348% N/A Mar-2006 23.539% N/A Mar-2006 1,654.031% N/A Apr-2006 28.537% N/A Apr-2006 1,758.101% N/A May-2006 23.445% N/A May-2006 1,284.602% N/A Jun-2006 32.609% N/A Jun-2006 1,608.390% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group I SMM CPR PSA Current Month 5.~~106~~636% Current Month 4650.~~683~~147% Current Month 2,~~201~~142.~~910~~585% 3 Month Average 34.~~851~~941% 3 Month Average 3745.~~004~~394% 3 Month Average 12,~~916~~138.~~317~~515% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 8.784% N/A Oct-2005 1,895.153% N/A Nov-2005 35.824% N/A Nov-2005 5,346.099% N/A Dec-2005 41.735% N/A Dec-2005 4,766.033% N/A Jan-2006 46.315% N/A Jan-2006 3,627.912% N/A Feb-2006 21.685% N/A Feb-2006 1,461.772% N/A Mar-2006 24.978% N/A Mar-2006 1,475.993% N/A Apr-2006 39.352% N/A Apr-2006 2,071.048% N/A May-2006 46.683% N/A May-2006 2,201.910% N/A Jun-2006 50.147% N/A Jun-2006 2,142.585% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Group II SMM CPR PSA Current Month 12.~~635~~768% Current Month 1728.~~951~~600% Current Month 1,~~019~~457.~~024~~751% 3 Month Average 12.~~991~~271% 3 Month Average 2123.~~387~~979% 3 Month Average 1,~~391~~367.~~224~~501% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 8.749% N/A Oct-2005 2,412.815% N/A Nov-2005 20.500% N/A Nov-2005 3,644.095% N/A Dec-2005 28.160% N/A Dec-2005 3,695.962% N/A Jan-2006 23.670% N/A Jan-2006 2,461.217% N/A Feb-2006 16.029% N/A Feb-2006 1,379.148% N/A Mar-2006 20.824% N/A Mar-2006 1,528.921% N/A Apr-2006 25.384% N/A Apr-2006 1,625.728% N/A May-2006 17.951% N/A May-2006 1,019.024% N/A Jun-2006 28.600% N/A Jun-2006 1,457.751% 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 III SMM CPR PSA Current Month 02.~~788~~205% Current Month 923.~~054~~479% Current Month ~~522~~1,213.~~116~~816% 3 Month Average 21.~~334~~872% 3 Month Average 2319.~~966~~951% 3 Month Average 1,~~654~~172.~~706~~385% 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. ~~Jun-2005 N/A N/A Jun-2005 N/A N/A~~ Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 9.227% N/A Oct-2005 2,746.525% N/A Nov-2005 10.771% N/A Nov-2005 2,011.989% N/A Dec-2005 13.431% N/A Dec-2005 1,828.542% N/A Jan-2006 22.094% N/A Jan-2006 2,365.180% N/A Feb-2006 9.383% N/A Feb-2006 826.864% N/A Mar-2006 35.525% N/A Mar-2006 2,660.780% N/A Apr-2006 27.319% N/A Apr-2006 1,781.222% N/A May-2006 9.054% N/A May-2006 522.116% N/A Jun-2006 23.479% N/A Jun-2006 1,213.816% 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))

Filing Compare · AMERICAN HOME MORTGAGE INVESTMENT TRUST 2005-3