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): November 25, 2005

                                      CWT

                                  (Depositor)

 (Issuer in respect of CHL Mortgage Pass-Through Certificates, Alternative Loan

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)



, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)


Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          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.

[]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))


<PAGE>


                    Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits


<PAGE>



                                   SIGNATURES

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 thereunto duly authorized.

Dated: November 25, 2005


                                      CWT


                          By: /s/ Cirino Emanuele
                              ------------------------------
                          Name:   Cirino Emanuele
                                  Assistant Vice President
                                  The Bank of New York,
                                  as Trustee



<PAGE>



                                 EXHIBIT INDEX



Exhibit


99                  Monthly Remittance Statement dated November 25, 2005


                             Payment Date: 11/25/05


          ------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>          <C>      <C>             <C>           <C>             <C>           <C>             <C>        <C>
Senior                  1A1        19,186,223.15    5.000000%     1,040,832.74     79,942.60    1,120,775.34       0.00       0.00
                        2A1       159,224,036.37    6.000000%     1,435,009.76    796,120.18    2,231,129.94       0.00       0.00
                        2A2        13,525,251.00    5.500000%             0.00     61,990.73       61,990.73       0.00       0.00
                        2A3         3,000,000.00    5.500000%             0.00     13,750.00       13,750.00       0.00       0.00
                        2A4         1,699,000.00    5.500000%             0.00      7,787.08        7,787.08       0.00       0.00
                        2A5           751,000.00    5.500000%             0.00      3,442.08        3,442.08       0.00       0.00
                        2A6       112,643,257.17    4.537500%     1,186,214.50    425,932.32    1,612,146.82       0.00       0.00
                        2A7       112,643,257.17    1.462500%             0.00    137,283.97      137,283.97       0.00       0.00
                        2A8        18,975,251.00    0.500000%             0.00      7,906.35        7,906.35       0.00       0.00
                        X         246,612,889.24    0.421612%             0.00     86,645.87       86,645.87       0.00       0.00
                        PO             16,000.00    0.000000%            15.55          0.00           15.55       0.00       0.00
                        C                 100.00    0.000000%             0.00          0.00            0.00       0.00       0.00
Residual                AR                  0.00    5.000000%             0.00          0.05            0.05       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate             M          13,749,436.13    5.936394%        10,269.21     68,018.39       78,287.60       0.00       0.00
                        B1          3,018,168.10    5.936394%         2,254.22     14,930.86       17,185.08       0.00       0.00
                        B2          2,012,112.07    5.936394%         1,502.81      9,953.91       11,456.72       0.00       0.00
                        B3          1,676,759.72    5.936394%         1,252.34      8,294.92        9,547.26       0.00       0.00
                        B4          1,173,731.71    5.936394%           876.64      5,806.44        6,683.08       0.00       0.00
                        B5            838,383.35    5.936394%           626.17      4,147.48        4,773.65       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        625,686,609.93     -            3,678,853.95  1,731,953.24    5,410,807.19     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1        18,145,390.41              0.00
                                2A1       157,789,026.62              0.00
                                2A2        13,525,251.00              0.00
                                2A3         3,000,000.00              0.00
                                2A4         1,699,000.00              0.00
                                2A5           751,000.00              0.00
                                2A6       111,457,042.66              0.00
                                2A7       111,457,042.66              0.00
                                2A8        18,975,251.00              0.00
                                X         243,010,668.66              0.00
                                PO             15,984.45              0.00
                                C                 100.00              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
Subordinate                     M          13,739,166.92              0.00
                                B1          3,015,913.89              0.00
                                B2          2,010,609.26              0.00
                                B3          1,675,507.38              0.00
                                B4          1,172,855.07              0.00
                                B5            837,757.18              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        622,007,755.98     -
--------------------------------------------------------------------------------

</TABLE>
<PAGE>
                             Payment Date: 11/25/05


          ------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S>         <C>           <C>    <C>               <C>        <C>         <C>           <C>         <C>
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1    19,186,223.15     5.000000% 12668AKN4    52.263863      4.014198    911.143704
                           2A1   159,224,036.37     6.000000% 12668AKP9     8.940871      4.960250    983.109200
                           2A2    13,525,251.00     5.500000% 12668AKQ7     0.000000      4.583333  1,000.000000
                           2A3     3,000,000.00     5.500000% 12668AKR5     0.000000      4.583333  1,000.000000
                           2A4     1,699,000.00     5.500000% 12668AKS3     0.000000      4.583333  1,000.000000
                           2A5       751,000.00     5.500000% 12668AKT1     0.000000      4.583333  1,000.000000
                           2A6   112,643,257.17     4.537500% 12668AKU8    10.433029      3.746172    980.290266
                           2A7   112,643,257.17     1.462500% 12668AKV6     0.000000      1.207444    980.290266
                           2A8    18,975,251.00     0.500000% 12668AKW4     0.000000      0.416667  1,000.000000
                           X     246,612,889.24     0.421612% 12668AKX2     0.000000      0.347180    973.714836
                           PO         16,000.00     0.000000% 12668AKY0     0.971925      0.000000    999.028075
                           C             100.00     0.000000% 12668ALD5     0.000000      0.000000  1,000.000000
Residual                   AR              0.00     5.000000% 12668AKZ7     0.000000      0.524167      0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate                M      13,749,436.13     5.936394% 12668ALA1     0.746356      4.943506    998.548450
                           B1      3,018,168.10     5.936394% 12668ALB9     0.746356      4.943506    998.548450
                           B2      2,012,112.07     5.936394% 12668ALC7     0.746356      4.943506    998.548450
                           B3      1,676,759.72     5.936394% 12668ALE3     0.746356      4.943506    998.548450
                           B4      1,173,731.71     5.936394% 12668ALF0     0.746356      4.943506    998.548450
                           B5        838,383.35     5.936394% 12668ALG8     0.746356      4.943506    998.548450
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     625,686,609.93       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

          ------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Prin balance        21,323,243.48   307,511,261.36   328,834,504.84
Loan count                    174              668              842
Avg loan rate           5.218898%        6.541073%             6.46
Prepay amount            1,544.45     3,428,950.02     3,430,494.47

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Master serv fees         3,556.93        41,700.33        45,257.26
Sub servicer fees            0.00             0.00             0.00
Trustee fees                 0.00             0.00             0.00


Agg advances                  N/A              N/A              N/A
Adv this period          1,545.89        27,303.75        28,849.64

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

Coverage Amounts                                            Total
----------------                                            -----
Bankruptcy                   0.00             0.00             0.00
Fraud                  427,225.21     6,284,549.95     6,711,775.16
Special Hazard               0.00             0.00             0.00


                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior           96.411556%           100.000000%            603,218,018.85
   -----------------------------------------------------------------------------
   Junior            3.588444%             0.000000%             22,451,809.68
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                          13                 4,711,493.66
60 to 89 days                           0                         0.00
90 or more                              0                         0.00
Foreclosure                             0                         0.00

Totals:                                13                 4,711,493.66
--------------------------------------------------------------------------------


<PAGE>
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0



<PAGE>
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount            5,410,807.19          5,410,807.19
Principal remittance amount            3,678,853.95          3,678,853.95
Interest remittance amount             1,731,953.24          1,731,953.24
[{"type": "8-K", "sequence": "1", "filename": "cwt553t2_8k0511.txt", "secsgml_size_bytes": 19053}]
{"company-data": {"conformed-name": "Alternative Loan Trust 2005-53T2", "cik": "0001340494", "assigned-sic": "6189"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "333-125902-20", "film-number": "051237317"}, "mail-address": {"street1": "4500 PARK GRANADA", "city": "CALABASAS", "state": "CA", "zip": "91302"}}
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): November 25, 2005

                                      CWT

                                  (Depositor)

 (Issuer in respect of CHL Mortgage Pass-Through Certificates, Alternative Loan

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)

, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)

Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          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.

[]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))
Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits
SIGNATURES

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 thereunto duly authorized.

Dated: November 25, 2005

                                      CWT

                          By: /s/ Cirino Emanuele
                              ------------------------------
                          Name:   Cirino Emanuele
                                  Assistant Vice President
                                  The Bank of New York,
                                  as Trustee
EXHIBIT INDEX

Exhibit

99                  Monthly Remittance Statement dated November 25, 2005

                             Payment Date: 11/25/05

          ------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------
Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
Senior                  1A1        19,186,223.15    5.000000%     1,040,832.74     79,942.60    1,120,775.34       0.00       0.00
                        2A1       159,224,036.37    6.000000%     1,435,009.76    796,120.18    2,231,129.94       0.00       0.00
                        2A2        13,525,251.00    5.500000%             0.00     61,990.73       61,990.73       0.00       0.00
                        2A3         3,000,000.00    5.500000%             0.00     13,750.00       13,750.00       0.00       0.00
                        2A4         1,699,000.00    5.500000%             0.00      7,787.08        7,787.08       0.00       0.00
                        2A5           751,000.00    5.500000%             0.00      3,442.08        3,442.08       0.00       0.00
                        2A6       112,643,257.17    4.537500%     1,186,214.50    425,932.32    1,612,146.82       0.00       0.00
                        2A7       112,643,257.17    1.462500%             0.00    137,283.97      137,283.97       0.00       0.00
                        2A8        18,975,251.00    0.500000%             0.00      7,906.35        7,906.35       0.00       0.00
                        X         246,612,889.24    0.421612%             0.00     86,645.87       86,645.87       0.00       0.00
                        PO             16,000.00    0.000000%            15.55          0.00           15.55       0.00       0.00
                        C                 100.00    0.000000%             0.00          0.00            0.00       0.00       0.00
Residual                AR                  0.00    5.000000%             0.00          0.05            0.05       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
Subordinate             M          13,749,436.13    5.936394%        10,269.21     68,018.39       78,287.60       0.00       0.00
                        B1          3,018,168.10    5.936394%         2,254.22     14,930.86       17,185.08       0.00       0.00
                        B2          2,012,112.07    5.936394%         1,502.81      9,953.91       11,456.72       0.00       0.00
                        B3          1,676,759.72    5.936394%         1,252.34      8,294.92        9,547.26       0.00       0.00
                        B4          1,173,731.71    5.936394%           876.64      5,806.44        6,683.08       0.00       0.00
                        B5            838,383.35    5.936394%           626.17      4,147.48        4,773.65       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        625,686,609.93     -            3,678,853.95  1,731,953.24    5,410,807.19     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1        18,145,390.41              0.00
                                2A1       157,789,026.62              0.00
                                2A2        13,525,251.00              0.00
                                2A3         3,000,000.00              0.00
                                2A4         1,699,000.00              0.00
                                2A5           751,000.00              0.00
                                2A6       111,457,042.66              0.00
                                2A7       111,457,042.66              0.00
                                2A8        18,975,251.00              0.00
                                X         243,010,668.66              0.00
                                PO             15,984.45              0.00
                                C                 100.00              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
Subordinate                     M          13,739,166.92              0.00
                                B1          3,015,913.89              0.00
                                B2          2,010,609.26              0.00
                                B3          1,675,507.38              0.00
                                B4          1,172,855.07              0.00
                                B5            837,757.18              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        622,007,755.98     -
--------------------------------------------------------------------------------
Payment Date: 11/25/05

          ------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------
Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1    19,186,223.15     5.000000% 12668AKN4    52.263863      4.014198    911.143704
                           2A1   159,224,036.37     6.000000% 12668AKP9     8.940871      4.960250    983.109200
                           2A2    13,525,251.00     5.500000% 12668AKQ7     0.000000      4.583333  1,000.000000
                           2A3     3,000,000.00     5.500000% 12668AKR5     0.000000      4.583333  1,000.000000
                           2A4     1,699,000.00     5.500000% 12668AKS3     0.000000      4.583333  1,000.000000
                           2A5       751,000.00     5.500000% 12668AKT1     0.000000      4.583333  1,000.000000
                           2A6   112,643,257.17     4.537500% 12668AKU8    10.433029      3.746172    980.290266
                           2A7   112,643,257.17     1.462500% 12668AKV6     0.000000      1.207444    980.290266
                           2A8    18,975,251.00     0.500000% 12668AKW4     0.000000      0.416667  1,000.000000
                           X     246,612,889.24     0.421612% 12668AKX2     0.000000      0.347180    973.714836
                           PO         16,000.00     0.000000% 12668AKY0     0.971925      0.000000    999.028075
                           C             100.00     0.000000% 12668ALD5     0.000000      0.000000  1,000.000000
Residual                   AR              0.00     5.000000% 12668AKZ7     0.000000      0.524167      0.000000
------------------------------------------------------------------------------------------------------------------------
Subordinate                M      13,749,436.13     5.936394% 12668ALA1     0.746356      4.943506    998.548450
                           B1      3,018,168.10     5.936394% 12668ALB9     0.746356      4.943506    998.548450
                           B2      2,012,112.07     5.936394% 12668ALC7     0.746356      4.943506    998.548450
                           B3      1,676,759.72     5.936394% 12668ALE3     0.746356      4.943506    998.548450
                           B4      1,173,731.71     5.936394% 12668ALF0     0.746356      4.943506    998.548450
                           B5        838,383.35     5.936394% 12668ALG8     0.746356      4.943506    998.548450
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     625,686,609.93       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
                             Countrywide Home Loans
         CHL Mortgage Pass-Through Certificates, Alternative Loan Trust
                                Series 2005-53T2
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Prin balance        21,323,243.48   307,511,261.36   328,834,504.84
Loan count                    174              668              842
Avg loan rate           5.218898%        6.541073%             6.46
Prepay amount            1,544.45     3,428,950.02     3,430,494.47

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Master serv fees         3,556.93        41,700.33        45,257.26
Sub servicer fees            0.00             0.00             0.00
Trustee fees                 0.00             0.00             0.00

Agg advances                  N/A              N/A              N/A
Adv this period          1,545.89        27,303.75        28,849.64

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Realized losses              0.00             0.00             0.00
Cumulative losses            0.00             0.00             0.00

Coverage Amounts                                            Total
----------------                                            -----
Bankruptcy                   0.00             0.00             0.00
Fraud                  427,225.21     6,284,549.95     6,711,775.16
Special Hazard               0.00             0.00             0.00

                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior           96.411556%           100.000000%            603,218,018.85
   -----------------------------------------------------------------------------
   Junior            3.588444%             0.000000%             22,451,809.68
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                          13                 4,711,493.66
60 to 89 days                           0                         0.00
90 or more                              0                         0.00
Foreclosure                             0                         0.00

Totals:                                13                 4,711,493.66
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount            5,410,807.19          5,410,807.19
Principal remittance amount            3,678,853.95          3,678,853.95
Interest remittance amount             1,731,953.24          1,731,953.24