8-K 1 mal05001_8k-200512.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2005 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-60 Pooling and Servicing Agreement) (Commission 54-2168013 (State or other File Number) 54-2168014 jurisdiction 54-2168015 of Incorporation) 54-2168016 54-6651116 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-1 Trust, relating to the December 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-1 Trust, relating to the December 27, 2005 distribution. EX-99.1 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A-1 576434D76 ~~SEN~~ 5.50000% 3332,~~353~~313,~~257~~574.1260 ~~152~~148,~~775~~097.2144 2-A-1 576434D84 ~~SEN~~ 6.00000% 5752,~~881~~562,~~343~~592.0444 ~~289~~262,~~228~~801.9853 3-A-1 576434D92 ~~SEN~~ 6.50000% 5146,~~512~~009,~~837~~323.8486 ~~278~~249,~~856~~206.5133 4-A-1 576434E26 ~~SEN~~ 5.00000% 2423,~~648~~458,~~023~~275.0931 ~~102~~97,~~637~~738.0256 5-A-1 576434E34 ~~SEN~~ 5.50000% 2524,~~123~~242,~~466~~623.5506 ~~115~~111,~~078~~107.5119 6-A-1 576434E42 ~~LOCK~~ 5.50000% 23,109,000.00 105,916.25 6-A-2 576434E59 ~~ACCR 3~~4.~~81000~~54375% 2724,~~989~~766,~~022~~264.2855 8893,~~865~~776.1543 6-A-3 576434E67 ~~IO 4~~3.~~19000~~45625% 0.00 9771,~~728~~332.3400 6-A-4 576434E75 ~~ACCR~~ 5.00000% ~~139~~123,~~945~~831,~~111~~322.3875 ~~583~~515,~~104~~963.6384 6-A-5 576434E83 ~~SEN~~ 5.50000% 9,~~279~~450,~~031~~320.3606 4243,~~528~~313.8997 7-A-1 576434E91 ~~SEN~~ 6.50000% 3227,~~470~~937,~~934~~231.4776 ~~175~~151,~~884~~326.2367 7-A-2 576434F25 ~~SEN~~ 6.50000% ~~974~~838,~~128~~116.0395 54,~~276~~539.5380 A-LR 576434F33 ~~RES~~ 5.50000% 0.00 0.00 A-UR 576434F41 ~~RES~~ 5.50000% 0.00 0.1400 15-AX 576434F74 IO 5.50000% 0.00 4,~~732~~556.8945 30-X-1 576434F58 IO 5.50000% 0.00 5952,~~051~~899.4184 30-X-2 576434F66 IO 6.00000% 0.00 3026,~~298~~832.5835 15-PO 576434F82 PO 0.00000% ~~365~~344,~~661~~795.9931 0.00 30-PO 576434F90 PO 0.00000% 21,~~012~~835,~~435~~770.6211 0.00 B-1 576434G24 ~~SUB~~ 5.~~76622~~76634% 9,~~102~~069,~~231~~212.6747 43,~~737~~580.8912 B-2 576434G32 ~~SUB~~ 5.~~76622~~76634% 3,~~860~~846,~~738~~733.9273 18,~~551~~484.5664 B-3 576434G40 ~~SUB~~ 5.~~76622~~76634% 1,~~930~~923,~~866~~862.8545 9,~~278~~244.1770 B-4 576434G81 ~~SUB~~ 5.~~76622~~76634% 1,~~378~~373,~~764~~762.2768 6,~~625~~601.2232 B-5 576434G99 ~~SUB~~ 5.~~76622~~76634% 1,~~103~~099,~~210~~208.3738 5,~~301~~282.1301 B-6 576434H23 ~~SUB~~ 5.~~76622~~76634% ~~828~~825,~~295~~292.1930 3,~~980~~965.1176 B-I-1 576434G57 ~~SUB~~ 5.~~99694~~99795% 87,~~039~~997,~~606~~917.4244 4039,~~152~~974.8817 B-I-2 576434G65 ~~SUB~~ 5.~~99694~~99795% 2,~~871~~856,~~429~~540.8014 14,~~341~~277.0219 B-I-3 576434G73 ~~SUB~~ 5.~~99694~~99795% 2,~~067~~056,~~469~~748.1640 10,~~325~~279.7378 B-I-4 576434H31 ~~SUB~~ 5.~~99694~~99795% 1,~~377~~370,~~651~~507.0833 6,~~880~~849.5289 B-I-5 576434H49 ~~SUB~~ 5.~~99694~~99795% 1,~~148~~142,~~373~~418.4158 5,~~735~~709.4289 B-I6 576434H56 ~~SUB~~ 5.~~99694~~99795% 1,~~149~~143,~~474~~514.4019 5,~~740~~715.9237 P 576434H64 ~~SEN~~ 0.00000% 0.02 ~~8,589~~0.0500 Totals ~~463~~425,~~522~~404,~~364~~928.3387 2,~~311~~109,~~202~~373.8949

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A-1 ~~484~~394,~~882~~440.5417 0.00 3231,~~868~~919,~~374~~134.5843 ~~637~~542,~~657~~537.7561 0.00 2-A-1 1,~~570~~131,~~967~~373.2610 0.00 5651,~~310~~431,~~375~~219.7834 1,~~860~~394,~~196~~174.2463 0.00 3-A-1 1,~~433~~524,~~468~~344.1778 0.00 5044,~~079~~484,~~369~~979.6708 1,~~712~~773,~~324~~551.6811 0.00 4-A-1 ~~776~~104,~~491~~699.8505 0.00 23,~~871~~353,~~531~~576.2427 ~~879~~202,~~128~~437.8761 0.00 5-A-1 ~~290~~193,~~278~~515.3170 0.00 24,~~833~~049,~~188~~107.2436 ~~405~~304,~~356~~622.8289 0.00 6-A-1 0.00 0.00 23,109,000.00 105,916.25 0.00 6-A-2 ~~698~~846,~~741~~216.8330 0.00 2723,~~290~~920,~~280~~048.4425 ~~787~~939,~~606~~992.9873 0.00 6-A-3 0.00 0.00 0.00 9771,~~728~~332.3400 0.00 6-A-4 34,~~493~~231,~~709~~081.1648 0.00 ~~136~~119,~~451~~600,~~402~~241.2227 4,~~076~~747,~~813~~045.7932 0.00 6-A-5 (4243,~~528~~313.8997) 0.00 9,~~321~~493,~~560~~634.2603 0.00 0.00 7-A-1 1,~~003~~176,~~943~~157.3758 0.00 3126,~~466~~761,~~991~~074.1018 1,~~179~~327,~~827~~484.6025 0.00 7-A-2 3035,~~118~~284.3073 0.00 ~~944~~802,~~009~~832.7323 3539,~~394~~824.8353 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.1400 0.00 15-AX 0.00 0.00 0.00 4,~~732~~556.8945 0.00 30-X-1 0.00 0.00 0.00 5952,~~051~~899.4184 0.00 30-X-2 0.00 0.00 0.00 3026,~~298~~832.5835 0.00 15-PO 131,~~086~~508.2514 0.00 ~~352~~343,~~575~~287.7417 131,~~086~~508.2514 0.00 30-PO 5517,~~621~~413.5387 0.00 1,~~956~~818,~~814~~356.1025 5517,~~621~~413.5387 0.00 B-1 8,~~167~~415.4698 0.00 9,~~094~~060,~~064~~796.2149 51,~~905~~996.3510 0.00 B-2 3,~~464~~569.2566 0.00 3,~~857~~843,~~274~~164.6706 22,~~015~~054.8130 0.00 B-3 1,~~732~~785.5729 0.00 1,~~929~~922,~~134~~077.2816 11,~~010~~029.7499 0.00 B-4 1,~~237~~274.1781 0.00 1,~~377~~372,~~527~~487.1086 7,~~862~~876.3913 0.00 B-5 ~~989~~1,020.9104 0.00 1,~~102~~098,~~220~~188.4634 6,~~291~~302.0405 0.00 B-6 ~~743~~765.1904 0.00 ~~827~~824,~~552~~527.0026 4,~~723~~730.3080 0.00 B-I-1 10,~~304~~632.3243 0.00 87,~~029~~987,~~302~~285.0901 50,~~457~~606.2060 0.00 B-I-2 3,~~680~~797.3048 0.00 2,~~867~~852,~~749~~742.5066 18,~~021~~074.3267 0.00 B-I-3 2,~~649~~734.8724 0.00 2,~~064~~054,~~819~~014.2916 1213,~~975~~014.6002 0.00 B-I-4 1,~~765~~821.7395 0.00 1,~~375~~368,~~885~~685.3538 8,~~646~~671.2584 0.00 B-I-5 1,~~471~~518.8673 0.00 1,~~146~~140,~~901~~899.5585 7,~~207~~228.2862 0.00 B-I6 1,~~473~~520.2800 0.00 1,~~148~~141,~~001~~994.1218 7,~~214~~235.2037 0.00 P 0.00 0.00 0.02 ~~8,589~~0.0500 0.00 Totals 9,~~846~~651,~~459~~576.5958 0.00 ~~453~~415,~~675~~753,~~904~~352.7429 1211,~~157~~760,~~662~~950.4807 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 34,845,000.00 3332,~~353~~313,~~257~~574.1260 34,~~492~~308.0743 ~~450~~360,~~390~~131.4873 0.00 0.00 2-A-1 63,000,000.00 5752,~~881~~562,~~343~~592.0444 5854,~~614~~631.7297 1,~~512~~076,~~352~~741.5512 0.00 0.00 3-A-1 61,500,000.00 5146,~~512~~009,~~837~~323.8486 4644,~~495~~169.4562 1,~~386~~480,~~972~~175.7215 0.00 0.00 4-A-1 26,000,000.00 2423,~~648~~458,~~023~~275.0931 9695,~~680~~782.2739 ~~679~~8,~~811~~916.5866 0.00 0.00 5-A-1 27,000,000.00 2524,~~123~~242,~~466~~623.5506 95,~~027~~228.2346 ~~195~~98,~~251~~287.0824 0.00 0.00 6-A-1 23,109,000.00 23,109,000.00 0.00 0.00 0.00 0.00 6-A-2 30,889,000.00 2724,~~989~~766,~~022~~264.2855 3129,~~616~~531.4028 ~~667~~816,~~125~~685.4302 0.00 0.00 6-A-3 0.00 0.00 0.00 0.00 0.00 0.00 6-A-4 154,445,000.00 ~~139~~123,~~945~~831,~~111~~322.3875 ~~158~~147,~~082~~656.0138 34,~~335~~083,~~627~~425.1510 0.00 0.00 6-A-5 9,028,000.00 9,~~279~~450,~~031~~320.3606 0.00 0.00 (4243,~~528~~313.8997) 0.00 7-A-1 40,000,000.00 3227,~~470~~937,~~934~~231.4776 2522,~~551~~711.4220 ~~978~~1,~~391~~153,446.9537 0.00 0.00 7-A-2 1,200,000.00 ~~974~~838,~~128~~116.0395 ~~766~~681.5434 2934,~~351~~603.7639 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-X-1 0.00 0.00 0.00 0.00 0.00 0.00 30-X-2 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 401,579.72 ~~365~~344,~~661~~795.9931 1,~~450~~417.6233 ~~11,635~~90.6381 0.00 0.00 30-PO 2,192,998.13 21,~~012~~835,~~435~~770.6211 1,~~908~~822.6444 5315,~~712~~591.8943 0.00 0.00 B-1 9,150,000.00 9,~~102~~069,~~231~~212.6747 8,~~167~~415.4698 0.00 0.00 0.00 B-2 3,881,000.00 3,~~860~~846,~~738~~733.9273 3,~~464~~569.2566 0.00 0.00 0.00 B-3 1,941,000.00 1,~~930~~923,~~866~~862.8545 1,~~732~~785.5729 0.00 0.00 0.00 B-4 1,386,000.00 1,~~378~~373,~~764~~762.2768 1,~~237~~274.1781 0.00 0.00 0.00 B-5 1,109,000.00 1,~~103~~099,~~210~~208.3738 ~~989~~1,020.9104 0.00 0.00 0.00 B-6 832,642.00 ~~828~~825,~~295~~292.1930 ~~743~~765.1904 0.00 0.00 0.00 B-I-1 8,100,000.00 87,~~039~~997,~~606~~917.4244 10,~~304~~632.3243 0.00 0.00 0.00 B-I-2 2,893,000.00 2,~~871~~856,~~429~~540.8014 3,~~680~~797.3048 0.00 0.00 0.00 B-I-3 2,083,000.00 2,~~067~~056,~~469~~748.1640 2,~~649~~734.8724 0.00 0.00 0.00 B-I-4 1,388,000.00 1,~~377~~370,~~651~~507.0833 1,~~765~~821.7395 0.00 0.00 0.00 B-I-5 1,157,000.00 1,~~148~~142,~~373~~418.4158 1,~~471~~518.8673 0.00 0.00 0.00 B-I6 1,158,109.00 1,~~149~~143,~~474~~514.4019 1,~~473~~520.2800 0.00 0.00 0.00 P 0.02 0.02 0.00 0.00 0.00 0.00 Totals 508,689,428.87 ~~463~~425,~~522~~404,~~364~~928.3387 ~~588~~566,~~365~~796.2849 9,~~300~~128,~~623~~094.2202 (4243,~~528~~313.8997) 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 ~~484~~394,~~882~~440.5417 3231,~~868~~919,~~374~~134.5843 0.~~94327377~~916032 ~~484~~394,~~882~~440.5417 2-A-1 1,~~570~~131,~~967~~373.2610 5651,~~310~~431,~~375~~219.7834 0.~~89381549~~816369 1,~~570~~131,~~967~~373.2610 3-A-1 1,~~433~~524,~~468~~344.1778 5044,~~079~~484,~~369~~979.6708 0.~~81429869~~723333 1,~~433~~524,~~468~~344.1778 4-A-1 ~~776~~104,~~491~~699.8505 23,~~871~~353,~~531~~576.2427 0.~~91813582~~898214 ~~776~~104,~~491~~699.8505 5-A-1 ~~290~~193,~~278~~515.3170 24,~~833~~049,~~188~~107.2436 0.~~91974771~~890708 ~~290~~193,~~278~~515.3170 6-A-1 0.00 23,109,000.00 1.~~00000000~~000000 0.00 6-A-2 ~~698~~846,~~741~~216.8330 2723,~~290~~920,~~280~~048.4425 0.~~88349511~~774387 ~~698~~846,~~741~~216.8330 6-A-3 0.00 0.00 0.~~00000000~~000000 0.00 6-A-4 34,~~493~~231,~~709~~081.1648 ~~136~~119,~~451~~600,~~402~~241.2227 0.~~88349511~~774387 34,~~493~~231,~~709~~081.1648 6-A-5 (4243,~~528~~313.8997) 9,~~321~~493,~~560~~634.2603 1.~~03251664~~051577 (4243,~~528~~313.8997) 7-A-1 1,~~003~~176,~~943~~157.3758 3126,~~466~~761,~~991~~074.1018 0.~~78667478~~669027 1,~~003~~176,~~943~~157.3758 7-A-2 3035,~~118~~284.3073 ~~944~~802,~~009~~832.7323 0.~~78667478~~669027 3035,~~118~~284.3073 A-LR 0.00 0.00 0.~~00000000~~000000 0.00 A-UR 0.00 0.00 0.~~00000000~~000000 0.00 15-AX 0.00 0.00 0.~~00000000~~000000 0.00 30-X-1 0.00 0.00 0.~~00000000~~000000 0.00 30-X-2 0.00 0.00 0.~~00000000~~000000 0.00 15-PO 131,~~086~~508.2514 ~~352~~343,~~575~~287.7417 0.~~87797198~~854842 131,~~086~~508.2514 30-PO 5517,~~621~~413.5387 1,~~956~~818,~~814~~356.1025 0.~~89230085~~829165 5517,~~621~~413.5387 B-1 8,~~167~~415.4698 9,~~094~~060,~~064~~796.2149 0.~~99388680~~990251 8,~~167~~415.4698 B-2 3,~~464~~569.2566 3,~~857~~843,~~274~~164.6706 0.~~99388680~~990251 3,~~464~~569.2566 B-3 1,~~732~~785.5729 1,~~929~~922,~~134~~077.2816 0.~~99388680~~990251 1,~~732~~785.5729 B-4 1,~~237~~274.1781 1,~~377~~372,~~527~~487.1086 0.~~99388680~~990251 1,~~237~~274.1781 B-5 ~~989~~1,020.9104 1,~~102~~098,~~220~~188.4634 0.~~99388680~~990251 ~~989~~1,020.9104 B-6 ~~743~~765.1904 ~~827~~824,~~552~~527.0026 0.~~99388693~~990254 ~~743~~765.1904 B-I-1 10,~~304~~632.3243 87,~~029~~987,~~302~~285.0901 0.~~99127186~~986085 10,~~304~~632.3243 B-I-2 3,~~680~~797.3048 2,~~867~~852,~~749~~742.5066 0.~~99127186~~986085 3,~~680~~797.3048 B-I-3 2,~~649~~734.8724 2,~~064~~054,~~819~~014.2916 0.~~99127186~~986085 2,~~649~~734.8724 B-I-4 1,~~765~~821.7395 1,~~375~~368,~~885~~685.3538 0.~~99127187~~986085 1,~~765~~821.7395 B-I-5 1,~~471~~518.8673 1,~~146~~140,~~901~~899.5585 0.~~99127187~~986085 1,~~471~~518.8673 B-I6 1,~~473~~520.2800 1,~~148~~141,~~001~~994.1218 0.~~99127208~~986085 1,~~473~~520.2800 P 0.00 0.02 1.~~00000000~~000000 0.00 Totals 9,~~846~~651,~~459~~576.5958 ~~453~~415,~~675~~753,~~904~~352.7429 0.~~89185243~~817303 9,~~846~~651,~~459~~576.5958

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 34,845,000.00 ~~957~~927.~~18918410~~351832 0.~~98987143~~984601 1210.~~92554111~~335248 0.~~00000000~~000000 2-A-1 63,000,000.00 ~~918~~834.~~75147683~~326864 0.~~93039238~~867174 2417.~~00559603~~091129 0.~~00000000~~000000 3-A-1 61,500,000.00 ~~837~~748.~~60711935~~119087 0.~~75602358~~718205 2224.~~55240195~~067889 0.~~00000000~~000000 4-A-1 26,000,000.00 ~~948~~902.~~00088808~~241358 3.~~71847192~~683938 260.~~14659923~~342948 0.~~00000000~~000000 5-A-1 27,000,000.00 ~~930~~897.~~49876111~~874928 3.~~51952704~~526980 73.~~23152148~~640268 0.~~00000000~~000000 6-A-1 23,109,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-2 30,889,000.00 ~~906~~801.~~11616692~~782659 10.~~02354884~~956045 2126.~~59750817~~439348 0.~~00000000~~000000 6-A-3 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-4 154,445,000.00 ~~906~~801.~~11616679~~782659 10.~~02354890~~956045 2126.~~59750817~~439348 0.~~00000000~~000000 6-A-5 9,028,000.00 ~~1027~~1046.~~80586619~~778917 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~71077647~~797737) 7-A-1 40,000,000.00 ~~811~~698.~~77336175~~430794 0.~~63878550~~567780 2428.~~45979875~~836159 0.~~00000000~~000000 7-A-2 1,200,000.00 ~~811~~698.~~77335833~~430792 0.~~63878333~~567783 2428.~~45980000~~836158 0.~~00000000~~000000 A-LR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 15-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-X-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-X-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 15-PO 401,579.72 ~~910~~858.~~55890472~~597416 3.~~61228401~~529386 280.~~97464543~~226132 0.~~00000000~~000000 30-PO 2,192,998.13 ~~917~~837.~~66408392~~105187 0.~~87033362~~831027 247.~~49290278~~109641 0.~~00000000~~000000 B-1 9,150,000.00 ~~994~~991.~~77941749~~170762 0.~~89261858~~919779 0.~~00000000~~000000 0.~~00000000~~000000 B-2 3,881,000.00 ~~994~~991.~~77941768~~170763 0.~~89261788~~919778 0.~~00000000~~000000 0.~~00000000~~000000 B-3 1,941,000.00 ~~994~~991.~~77941783~~170762 0.~~89261721~~919778 0.~~00000000~~000000 0.~~00000000~~000000 B-4 1,386,000.00 ~~994~~991.~~77941558~~170765 0.~~89261905~~919776 0.~~00000000~~000000 0.~~00000000~~000000 B-5 1,109,000.00 ~~994~~991.~~77941389~~170766 0.~~89261497~~919784 0.~~00000000~~000000 0.~~00000000~~000000 B-6 832,642.00 ~~994~~991.~~77949707~~173037 0.~~89256847~~918810 0.~~00000000~~000000 0.~~00000000~~000000 B-I-1 8,100,000.00 ~~992~~987.~~54400247~~397215 1.~~27213827~~312646 0.~~00000000~~000000 0.~~00000000~~000000 B-I-2 2,893,000.00 ~~992~~987.~~54400277~~397214 1.~~27213965~~312644 0.~~00000000~~000000 0.~~00000000~~000000 B-I-3 2,083,000.00 ~~992~~987.~~54400384~~397216 1.~~27214114~~312645 0.~~00000000~~000000 0.~~00000000~~000000 B-I-4 1,388,000.00 ~~992~~987.~~54400576~~397212 1.~~27213977~~312644 0.~~00000000~~000000 0.~~00000000~~000000 B-I-5 1,157,000.00 ~~992~~987.~~54400173~~397217 1.~~27213483~~312645 0.~~00000000~~000000 0.~~00000000~~000000 B-I6 1,158,109.00 ~~992~~987.~~54422511~~397723 1.~~27214278~~312484 0.~~00000000~~000000 0.~~00000000~~000000 P 0.02 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 1311.~~91541225~~319850 ~~943~~916.~~27377185~~031982 0.~~94327377~~916032 1311.~~91541225~~319850 2-A-1 0.~~00000000~~000000 2417.~~93598825~~958303 ~~893~~816.~~81548857~~368561 0.~~89381549~~816369 2417.~~93598825~~958303 3-A-1 0.~~00000000~~000000 2324.~~30842553~~786094 ~~814~~723.~~29869382~~332993 0.~~81429869~~723333 2324.~~30842553~~786094 4-A-1 0.~~00000000~~000000 294.~~86507115~~026887 ~~918~~898.~~13581692~~214472 0.~~91813582~~898214 294.~~86507115~~026887 5-A-1 0.~~00000000~~000000 107.~~75104852~~167248 ~~919~~890.~~74771259~~707680 0.~~91974771~~890708 107.~~75104852~~167248 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-2 0.~~00000000~~000000 2227.~~62105701~~395393 ~~883~~774.~~49510959~~387266 0.~~88349511~~774387 2227.~~62105701~~395393 6-A-3 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-4 0.~~00000000~~000000 2227.~~62105708~~395393 ~~883~~774.~~49510972~~387266 0.~~88349511~~774387 2227.~~62105708~~395393 6-A-5 0.~~00000000~~000000 (4.~~71077647~~797737) 1,~~032~~051.~~51664377~~576654 1.~~03251664~~051577 (4.~~71077647~~797737) 7-A-1 0.~~00000000~~000000 2529.~~09858425~~403940 ~~786~~669.~~67477750~~026855 0.~~78667478~~669027 2529.~~09858425~~403940 7-A-2 0.~~00000000~~000000 2529.~~09858333~~403942 ~~786~~669.~~67477500~~026858 0.~~78667478~~669027 2529.~~09858333~~403942 A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 15-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-X-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 15-PO 0.~~00000000~~000000 323.~~58692944~~755518 ~~877~~854.~~97197528~~841898 0.~~87797198~~854842 323.~~58692944~~755518 30-PO 0.~~00000000~~000000 257.~~36323640~~940668 ~~892~~829.~~30085208~~164524 0.~~89230085~~829165 257.~~36323640~~940668 B-1 0.~~00000000~~000000 0.~~89261858~~919779 ~~993~~990.~~88679891~~250983 0.~~99388680~~990251 0.~~89261858~~919779 B-2 0.~~00000000~~000000 0.~~89261788~~919778 ~~993~~990.~~88679979~~250982 0.~~99388680~~990251 0.~~89261788~~919778 B-3 0.~~00000000~~000000 0.~~89261721~~919778 ~~993~~990.~~88680062~~250984 0.~~99388680~~990251 0.~~89261721~~919778 B-4 0.~~00000000~~000000 0.~~89261905~~919776 ~~993~~990.~~88679654~~250981 0.~~99388680~~990251 0.~~89261905~~919776 B-5 0.~~00000000~~000000 0.~~89261497~~919784 ~~993~~990.~~88679892~~250983 0.~~99388680~~990251 0.~~89261497~~919784 B-6 0.~~00000000~~000000 0.~~89256847~~918810 ~~993~~990.~~88692860~~254227 0.~~99388693~~990254 0.~~89256847~~918810 B-I-1 0.~~00000000~~000000 1.~~27213827~~312646 ~~991~~986.~~27186296~~084569 0.~~99127186~~986085 1.~~27213827~~312646 B-I-2 0.~~00000000~~000000 1.~~27213965~~312644 ~~991~~986.~~27186312~~084570 0.~~99127186~~986085 1.~~27213965~~312644 B-I-3 0.~~00000000~~000000 1.~~27214114~~312645 ~~991~~986.~~27186270~~084570 0.~~99127186~~986085 1.~~27214114~~312645 B-I-4 0.~~00000000~~000000 1.~~27213977~~312644 ~~991~~986.~~27186599~~084568 0.~~99127187~~986085 1.~~27213977~~312644 B-I-5 0.~~00000000~~000000 1.~~27213483~~312645 ~~991~~986.~~27186690~~084572 0.~~99127187~~986085 1.~~27213483~~312645 B-I6 0.~~00000000~~000000 1.~~27214278~~312484 ~~991~~986.~~27208233~~085230 0.~~99127208~~986085 1.~~27214278~~312484 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~34,845,000.00~~11/01/05 - 11/30/05 30 5.50000% 3332,~~353~~313,~~257~~574.1260 ~~152~~148,~~869~~103.1088 0.00 ~~0.00~~ 2-A-1 ~~63,000,000.00~~11/01/05 - 11/30/05 30 6.00000% 5752,~~881~~562,~~343~~592.0444 ~~289~~262,~~406~~812.7296 0.00 ~~0.00~~ 3-A-1 ~~61,500,000.00~~11/01/05 - 11/30/05 30 6.50000% 5146,~~512~~009,~~837~~323.8486 ~~279~~249,~~027~~217.8717 0.00 ~~0.00~~ 4-A-1 ~~26,000,000.00~~11/01/05 - 11/30/05 30 5.00000% 2423,~~648~~458,~~023~~275.0931 ~~102~~97,~~700~~742.1081 0.00 ~~0.00~~ 5-A-1 ~~27,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 2524,~~123~~242,~~466~~623.5506 ~~115~~111,~~149~~112.2202 0.00 ~~0.00~~ 6-A-1 ~~23,109,000.00~~11/01/05 - 11/30/05 30 5.50000% 23,109,000.00 105,916.25 0.00 ~~0.00~~ 6-A-2 11/25/05 - 12/24/05 30~~,889,000.00~~ 34.~~81000~~54375% 2724,~~989~~766,~~022~~264.2855 8893,~~865~~776.1543 0.00 ~~0.00~~ 6-A-3 ~~0.00~~11/25/05 4- 12/24/05 30 3.~~19000~~45625% 2724,~~989~~766,~~022~~264.2855 9771,~~728~~332.~~34 0.~~00 0.00 6-A-4 ~~154,445,000.00~~11/01/05 - 11/30/05 30 5.00000% ~~139~~123,~~945~~831,~~111~~322.3875 ~~583~~515,~~104~~963.6384 0.00 ~~0.00~~ 6-A-5 ~~9,028,000.00~~11/01/05 - 11/30/05 30 5.50000% 9,~~279~~450,~~031~~320.3606 4243,~~528~~313.8997 0.00 ~~0.00~~ 7-A-1 ~~40,000,000.00~~11/01/05 - 11/30/05 30 6.50000% 3227,~~470~~937,~~934~~231.4776 ~~175~~151,~~884~~326.2367 0.00 ~~0.00~~ 7-A-2 ~~1,200,000.00~~11/01/05 - 11/30/05 30 6.50000% ~~974~~838,~~128~~116.0395 54,~~276~~539.5380 0.00 ~~0.00~~ A-LR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ A-UR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ 15-AX ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 1994,~~033,265~~177.8733 4,~~735~~556.8065 0.00 ~~0.00~~ 30-X-1 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 1211,~~883~~541,~~944~~783.9657 5952,~~051~~899.4184 0.00 ~~0.00~~ 30-X-2 ~~0.00~~11/01/05 - 11/30/05 30 6.00000% 65,~~061~~366,~~991~~618.6537 3026,~~309~~833.9609 0.00 ~~0.00~~ 15-PO ~~401,579.72~~N/A N/A 0.00000% ~~365~~344,~~661~~795.9931 0.00 0.00 ~~0.00~~ 30-PO ~~2,192,998.13~~N/A N/A 0.00000% 21,~~012~~835,~~435~~770.6211 0.00 0.00 ~~0.00~~ B-1 ~~9,150,000.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% 9,~~102~~069,~~231~~212.6747 43,~~737~~580.8912 0.00 ~~0.00~~ B-2 ~~3,881,000.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% 3,~~860~~846,~~738~~733.9273 18,~~551~~484.5664 0.00 ~~0.00~~ B-3 ~~1,941,000.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% 1,~~930~~923,~~866~~862.8545 9,~~278~~244.1770 0.00 ~~0.00~~ B-4 ~~1,386,000.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% 1,~~378~~373,~~764~~762.2768 6,~~625~~601.2232 0.00 ~~0.00~~ B-5 ~~1,109,000.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% 1,~~103~~099,~~210~~208.3738 5,~~301~~282.1301 0.00 ~~0.00~~ B-6 ~~832,642.00~~11/01/05 - 11/30/05 30 5.~~76622~~76634% ~~828~~825,~~295~~292.1930 3,~~980~~965.1176 0.00 ~~0.00~~ B-I-1 ~~8,100,000.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 87,~~039~~997,~~606~~917.4244 4039,~~177~~975.5591 0.00 ~~0.00~~ B-I-2 ~~2,893,000.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 2,~~871~~856,~~429~~540.8014 14,~~349~~277.8482 0.00 ~~0.00~~ B-I-3 ~~2,083,000.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 2,~~067~~056,~~469~~748.1640 10,~~332~~280.0822 0.00 ~~0.00~~ B-I-4 ~~1,388,000.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 1,~~377~~370,~~651~~507.0833 6,~~884~~850.7519 0.00 ~~0.00~~ B-I-5 ~~1,157,000.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 1,~~148~~142,~~373~~418.4158 5,~~738~~710.9414 0.00 ~~0.00~~ B-I6 ~~1,158,109.00~~11/01/05 - 11/30/05 30 5.~~99694~~99795% 1,~~149~~143,~~474~~514.4019 5,~~744~~715.4462 0.00 ~~0.00~~ P ~~0.02~~N/A N/A 0.00000% 0.02 0.00 0.00 ~~0.00~~ Totals ~~508,689,428.87~~ 2,~~303~~109,~~255~~415.8883 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A-1 ~~93.88~~ 0.00 ~~152~~6.44 148,~~775~~097.2144 0.00 3231,~~868~~919,~~374~~134.5843 2-A-1 ~~177.73~~ 0.00 ~~289~~11.43 262,~~228~~801.9853 0.00 5651,~~310~~431,~~375~~219.7834 3-A-1 ~~171.36~~ 0.00 ~~278~~10.84 249,~~856~~206.5133 0.00 5044,~~079~~484,~~369~~979.6708 4-A-1 ~~63.07~~ 0.00 ~~102~~4.25 97,~~637~~738.0256 0.00 23,~~871~~353,~~531~~576.2427 5-A-1 ~~70.72~~ 0.00 ~~115~~4.83 111,~~078~~107.5119 0.00 24,~~833~~049,~~188~~107.2436 6-A-1 0.00 0.00 105,916.25 0.00 23,109,000.00 6-A-2 0.00 0.00 8893,~~865~~776.1543 0.00 2723,~~290~~920,~~280~~048.4425 6-A-3 0.00 0.00 9771,~~728~~332.3400 0.00 2723,~~290~~920,~~280~~048.4425 6-A-4 0.00 0.00 ~~583~~515,~~104~~963.6384 0.00 ~~136~~119,~~451~~600,~~402~~241.2227 6-A-5 0.00 0.00 4243,~~528~~313.8997 0.00 9,~~321~~493,~~560~~634.2603 7-A-1 0.00 0.00 ~~175~~151,~~884~~326.2367 0.00 3126,~~466~~761,~~991~~074.1018 7-A-2 0.00 0.00 54,~~276~~539.5380 0.00 ~~944~~802,~~009~~832.7323 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.1400 0.00 0.00 15-AX 20.9100 0.0020 4,~~732~~556.8945 0.00 1987,~~015,624~~741.8572 30-X-1 0.00 0.00 5952,~~051~~899.4184 0.00 1211,~~524~~095,~~245~~332.4535 30-X-2 110.3800 0.0074 3026,~~298~~832.5835 0.00 5,~~892~~108,~~625~~798.2237 15-PO 0.00 0.00 0.00 0.00 ~~352~~343,~~575~~287.7417 30-PO 0.00 0.00 0.00 0.00 1,~~956~~818,~~814~~356.1025 B-1 0.00 0.00 43,~~737~~580.8912 0.00 9,~~094~~060,~~064~~796.2149 B-2 0.00 0.00 18,~~551~~484.5664 0.00 3,~~857~~843,~~274~~164.6706 B-3 0.00 0.00 9,~~278~~244.1770 0.00 1,~~929~~922,~~134~~077.2816 B-4 0.00 0.00 6,~~625~~601.2232 0.00 1,~~377~~372,~~527~~487.1086 B-5 0.00 0.00 5,~~301~~282.1301 0.00 1,~~102~~098,~~220~~188.4634 B-6 0.00 0.00 3,~~980~~965.1176 0.00 ~~827~~824,~~552~~527.0026 B-I-1 ~~24.67~~ 0.00 401.74 39,~~152~~974.8817 0.00 87,~~029~~987,~~302~~285.0901 B-I-2 80.8100 0.0062 14,~~341~~277.0219 0.00 2,~~867~~852,~~749~~742.5066 B-I-3 60.3500 0.0045 10,~~325~~279.7378 0.00 2,~~064~~054,~~819~~014.2916 B-I-4 40.2300 0.0030 6,~~880~~849.5289 0.00 1,~~375~~368,~~885~~685.3538 B-I-5 30.5200 0.0025 5,~~735~~709.4289 0.00 1,~~146~~140,~~901~~899.5585 B-I6 30.5300 0.0025 5,~~740~~715.9237 0.00 1,~~148~~141,~~001~~994.1218 P 0.00 0.00 ~~8,589~~0.0500 0.00 0.02 Totals ~~642.16~~ 0.00 42.34 2,~~311~~109,~~202~~373.8949 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ 1-A-1 11/01/05 - 11/30/05 34,845,000.00 5.50000% ~~957~~927.~~18918410~~351832 4.~~38711723~~250362 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 63,000,000.00 6.00000% ~~918~~834.~~75147683~~326864 4.~~59375746~~171634 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 61,500,000.00 6.50000% ~~837~~748.~~60711935~~119087 4.~~53703854~~052312 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 26,000,000.00 5.00000% ~~948~~902.~~00088808~~241358 3.~~95000385~~759339 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 27,000,000.00 5.50000% ~~930~~897.~~49876111~~874928 4.~~26478593~~115260 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 23,109,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/25/05 - 12/24/05 30,889,000.00 34.~~81000~~54375% ~~906~~801.~~11616692~~782659 23.~~87691897~~035917 0.~~00000000~~000000 ~~0.00000000~~ 6-A-3 11/25/05 - 12/24/05 0.00 43.~~19000~~45625% ~~906~~801.~~11616692~~782659 32.~~16385574~~309301 0.~~00000000~~000000 ~~0.00000000~~ 6-A-4 11/01/05 - 11/30/05 154,445,000.00 5.00000% ~~906~~801.~~11616679~~782659 3.~~77548402~~340761 0.~~00000000~~000000 ~~0.00000000~~ 6-A-5 11/01/05 - 11/30/05 9,028,000.00 5.50000% ~~1027~~1046.~~80586619~~778917 4.~~71077647~~797737 0.~~00000000~~000000 ~~0.00000000~~ 7-A-1 11/01/05 - 11/30/05 40,000,000.00 6.50000% ~~811~~698.~~77336175~~430794 43.~~39710575~~783167 0.~~00000000~~000000 ~~0.00000000~~ 7-A-2 11/01/05 - 11/30/05 1,200,000.00 6.50000% ~~811~~698.~~77335833~~430792 43.~~39710833~~783167 0.~~00000000~~000000 ~~0.00000000~~ A-LR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-UR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 15-AX 11/01/05 - 11/30/05 0.00 5.50000% ~~909~~875.~~55434555~~145824 4.~~16878907~~011088 0.~~00000000~~000000 ~~0.00000000~~ 30-X-1 11/01/05 - 11/30/05 0.00 5.50000% ~~910~~815.~~69722279~~827006 43.~~17402863~~739207 0.~~00000000~~000000 ~~0.00000000~~ 30-X-2 11/01/05 - 11/30/05 0.00 6.00000% ~~845~~748.~~69139604~~681827 43.~~22845722~~743409 0.~~00000000~~000000 ~~0.00000000~~ 15-PO N/A 401,579.72 0.00000% ~~910~~858.~~55890472~~597416 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 2,192,998.13 0.00000% ~~917~~837.~~66408392~~105187 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 9,150,000.00 5.~~76622~~76634% ~~994~~991.~~77941749~~170762 4.~~78009727~~762855 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 3,881,000.00 5.~~76622~~76634% ~~994~~991.~~77941768~~170763 4.~~78009791~~762855 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 1,941,000.00 5.~~76622~~76634% ~~994~~991.~~77941783~~170762 4.~~78009789~~762854 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 1,386,000.00 5.~~76622~~76634% ~~994~~991.~~77941558~~170765 4.~~78010101~~762857 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 1,109,000.00 5.~~76622~~76634% ~~994~~991.~~77941389~~170766 4.~~78009919~~762858 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 832,642.00 5.~~76622~~76634% ~~994~~991.~~77949707~~173037 4.~~78009757~~762863 0.~~00000000~~000000 ~~0.00000000~~ B-I-1 11/01/05 - 11/30/05 8,100,000.00 5.~~99694~~99795% ~~992~~987.~~54400247~~397215 4.~~96019136~~935298 0.~~00000000~~000000 ~~0.00000000~~ B-I-2 11/01/05 - 11/30/05 2,893,000.00 5.~~99694~~99795% ~~992~~987.~~54400277~~397214 4.~~96019357~~935299 0.~~00000000~~000000 ~~0.00000000~~ B-I-3 11/01/05 - 11/30/05 2,083,000.00 5.~~99694~~99795% ~~992~~987.~~54400384~~397216 4.~~96019203~~935295 0.~~00000000~~000000 ~~0.00000000~~ B-I-4 11/01/05 - 11/30/05 1,388,000.00 5.~~99694~~99795% ~~992~~987.~~54400576~~397212 4.~~96019452~~935295 0.~~00000000~~000000 ~~0.00000000~~ B-I-5 11/01/05 - 11/30/05 1,157,000.00 5.~~99694~~99795% ~~992~~987.~~54400173~~397217 4.~~96019015~~935298 0.~~00000000~~000000 ~~0.00000000~~ B-I6 11/01/05 - 11/30/05 1,158,109.00 5.~~99694~~99795% ~~992~~987.~~54422511~~397723 4.~~96018941~~935304 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.02 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00269422~~000000 0.~~00000000~~000185 4.~~38442273~~250178 0.~~00000000~~000000 ~~943~~916.~~27377185~~031982 2-A-1 0.~~00282111~~000000 0.~~00000000~~000181 4.~~59093619~~171453 0.~~00000000~~000000 ~~893~~816.~~81548857~~368561 3-A-1 0.~~00278634~~000000 0.~~00000000~~000176 4.~~53425220~~052135 0.~~00000000~~000000 ~~814~~723.~~29869382~~332993 4-A-1 0.~~00242577~~000000 0.~~00000000~~000163 3.~~94757769~~759175 0.~~00000000~~000000 ~~918~~898.~~13581692~~214472 5-A-1 0.~~00261926~~000000 0.~~00000000~~000179 4.~~26216704~~115081 0.~~00000000~~000000 ~~919~~890.~~74771259~~707680 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 23.~~87691897~~035917 0.~~00000000~~000000 ~~883~~774.~~49510959~~387266 6-A-3 0.~~00000000~~000000 0.~~00000000~~000000 32.~~16385574~~309301 0.~~00000000~~000000 ~~883~~774.~~49510959~~387266 6-A-4 0.~~00000000~~000000 0.~~00000000~~000000 3.~~77548402~~340761 0.~~00000000~~000000 ~~883~~774.~~49510972~~387266 6-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~71077647~~797737 0.~~00000000~~000000 ~~1032~~1051.~~51664377~~576654 7-A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~39710575~~783167 0.~~00000000~~000000 ~~786~~669.~~67477750~~026855 7-A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~39710833~~783167 0.~~00000000~~000000 ~~786~~669.~~67477500~~026858 A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-UR 0.~~00000000~~000000 0.~~00000000~~000000 20.~~80000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 15-AX 0.~~00256159~~000000 0.~~00000000~~000176 4.~~16622748~~010912 0.~~00000000~~000000 ~~894~~869.~~02546100~~480740 30-X-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~17402863~~739207 0.~~00000000~~000000 ~~885~~784.~~27198651~~269755 30-X-2 0.~~00158759~~000000 0.~~00000000~~000103 43.~~22686963~~743306 0.~~00000000~~000000 ~~822~~712.~~06356200~~714084 15-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~877~~854.~~97197528~~841898 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~892~~829.~~30085208~~164524 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78009727~~762855 0.~~00000000~~000000 ~~993~~990.~~88679891~~250983 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78009791~~762855 0.~~00000000~~000000 ~~993~~990.~~88679979~~250982 B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78009789~~762854 0.~~00000000~~000000 ~~993~~990.~~88680062~~250984 B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78010101~~762857 0.~~00000000~~000000 ~~993~~990.~~88679654~~250981 B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78009919~~762858 0.~~00000000~~000000 ~~993~~990.~~88679892~~250983 B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~78009757~~762863 0.~~00000000~~000000 ~~993~~990.~~88692860~~254227 B-I-1 0.~~00304568~~000000 0.~~00000000~~000215 4.~~95714568~~935083 0.~~00000000~~000000 ~~991~~986.~~27186296~~084569 B-I-2 0.~~00304528~~000000 0.~~00000000~~000214 4.~~95714483~~935081 0.~~00000000~~000000 ~~991~~986.~~27186312~~084570 B-I-3 0.~~00304849~~000000 0.~~00000000~~000216 4.~~95714354~~935084 0.~~00000000~~000000 ~~991~~986.~~27186270~~084570 B-I-4 0.~~00304755~~000000 0.~~00000000~~000216 4.~~95714697~~935079 0.~~00000000~~000000 ~~991~~986.~~27186599~~084568 B-I-5 0.~~00304235~~000000 0.~~00000000~~000216 4.~~95714780~~935082 0.~~00000000~~000000 ~~991~~986.~~27186690~~084572 B-I6 0.~~00304807~~000000 0.~~00000000~~000216 4.~~95714997~~935088 0.~~00000000~~000000 ~~991~~986.~~27208233~~085230 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-PO-4 0.00000% 0.00 0.00 ~~249~~233,~~451~~619.41 ~~236~~232,~~814~~557.6408 8483.~~99387691~~46581880% 15-PO-5 0.00000% 0.00 0.00 ~~116~~111,~~210~~175.5890 ~~115~~110,~~761~~730.1009 9490.~~14978050~~05800453% 30-PO-1 0.00000% 0.00 0.00 ~~193~~192,~~131~~303.0066 192,~~933~~098.0574 96.~~57401671~~15639688% 30-PO-2 0.00000% 0.00 0.00 ~~565~~519,~~796~~432.0809 ~~552~~516,~~363~~356.9830 8983.~~72950719~~88019134% 30-PO-3 0.00000% 0.00 0.00 ~~974~~854,~~948~~933.7921 ~~933~~844,~~172~~303.7748 8577.~~55554846~~40779587% 30-PO-6 0.00000% 0.00 0.00 ~~182~~173,~~700~~119.8535 ~~182~~169,~~485~~657.40 99 92.~~18370983~~21180900% 30-PO-7 0.00000% 0.00 0.00 95,~~858~~981.9181 95,~~858~~939.9174 93.~~13556100~~21409462% 15-AX-4 5.50000% ~~559~~541,~~636~~955.6802 ~~553~~539,~~572~~527.9102 0.00 0.00 9391.~~97208974~~58772155% 15-AX-5 5.50000% ~~473~~452,~~629~~222.1830 ~~462~~448,~~051~~214.9570 0.00 0.00 8481.~~48083623~~95085567% 30-X-1-6 5.50000% 1211,~~883~~541,~~944~~783.9657 1211,~~524~~095,~~245~~332.4535 0.00 0.00 8878.~~52719865~~42697550% 30-X-2-1 6.00000% ~~808~~785,~~511~~035.6691 ~~791~~776,~~910~~692.1213 0.00 0.00 9493.~~92383224~~09969855% 30-X-2-2 6.00000% ~~387~~344,~~676~~661.3171 ~~370~~333,~~861~~667.5202 0.00 0.00 8677.~~23192293~~58353779% 30-X-2-3 6.00000% 2,~~508~~273,~~867~~628.9517 2,~~465~~121,~~115~~174.4338 0.00 0.00 8270.~~25245780~~77632311% 30-X-2-7 6.00000% 21,~~356~~963,~~935~~292.7359 21,~~264~~877,~~738~~264.1584 0.00 0.00 7764.~~91319610~~58305284%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1211,~~254~~850,~~832~~129.8770 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 1211,~~254~~850,~~832~~129.8770 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 97~~89,~~170~~179.3963 Payment of Interest and Principal 1211,~~157~~760,~~662~~950.4807 Total Withdrawals (Pool Distribution Amount) 1211,~~254~~850,~~832~~129.8770 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~642~~42.1634 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~642~~42.1634

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 9688,~~567~~626.1617 LPMI ~~390~~389.4006 Wells Fargo Master Servicing Fee 5.0705 WMMSC Master Servicing Fee ~~207~~159.7635 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 9789,~~170~~179.3963 *Servicer Payees include: CHASE HOME FINANCE LLC; CITIMORTGAGE INC (MO); COUNTRYWIDE HOME LOANS INC.; EVERHOME MORTGAGE COMPANY; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; NATIONAL CITY MTG CO ; OHIO SAVINGS BANK; PHH US MTG CORP; WACHOVIA MORTGAGE CORPORATION; WASHINGTON MUTUAL MTG SEC CORP; WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Ratio NoStrip ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~6.201889% NoWeighted ofAverage ~~Loans~~Net NoCoupon of5.950342% ~~Loans~~Weighted NoAverage ~~of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~Pass-29Through ~~Days~~Rate ~~3 0 0 3 498,295~~5.28950328% ~~0.00~~Weighted ~~0.00~~Average ~~498,295.28~~Remaining 30Term ~~Days~~326 63Beginning 0Scheduled 0Collateral 0Loan 63Count 92,~~037,730.39~~910 ~~0.00~~Number ~~0.00~~Of ~~0.00~~Loans ~~9,037,730.39~~Paid 60In ~~Days~~Full 649 0Ending 0Scheduled 0Collateral 6Loan ~~981,841.54~~Count ~~0.00 0.00 0.00 981,841.54 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days~~ 2 ~~0 2 0 4 259~~,~~643.81~~861 ~~0.00~~Beginning ~~221,764.73~~Scheduled ~~0.00~~Collateral ~~481,408.54~~Balance ~~150 Days 0 0 1 0 1 0.00 0.00 148~~425,~~617.71 0.00 148~~404,~~617~~762.7153 ~~180+~~Ending ~~Days~~Scheduled 0Collateral 0Balance ~~1 0 1 0.00 0.00 356~~415,~~005.82 0.00 356~~753,~~005~~184.8296 ~~Totals~~Ending 71Actual 3Collateral 4Balance 0at 7830-Nov-2005 10416,~~279~~198,~~215~~150.7405 ~~498,295.28~~Monthly ~~726,388.26~~P&I ~~0.00~~Constant 112,~~503~~763,~~899~~880.2836 NoSpecial ofServicing ~~Loans~~Fee ~~No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance~~ 0~~-29 Days 0~~.~~097593%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.097593%~~Waived ~~0.109729%~~Amount 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.109729%~~Penalty 30Waived ~~Days~~Count ~~2.049447%~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~2.049447%~~Paid ~~1.990180%~~Amount 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~1.990180%~~Paid 60Count ~~Days~~ 0~~.195185%~~ ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~195185%~~00 ~~0.216209%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~0.216209%~~Scheduled 90Principal ~~Days 0~~565,285.~~000000%~~93 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 09,086,291.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.065062% 0.000000% 0.065062% 0.000000% 0.130124% 0.057176% 0.000000% 0.048834% 0.000000% 0.106010% 150 Days 0.000000% 0.000000% 0.032531% 0.000000% 0.032531% 0.000000% 0.000000% 0.032727% 0.000000% 0.032727% 180+ Days 0.000000% 0.000000% 0.032531% 0.000000% 0.032531% 0.000000% 0.000000% 0.078395% 0.000000% 0.078395% Totals 2.309694% 0.097593% 0.130124% 0.000000% 2.537411% 2.263564% 0.109729% 0.159956% 0.000000% 2.533249%64

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 39,819.30 0.00 0.00 0.00 39,819.30 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 39,819.30 0.00 0.00 0.00 39,819.30 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.409836% 0.000000% 0.000000% 0.000000% 0.409836% 0.109658% 0.000000% 0.000000% 0.000000% 0.109658% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.409836% 0.000000% 0.000000% 0.000000% 0.409836% 0.109658% 0.000000% 0.000000% 0.000000% 0.109658% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 486,517.79 0.00 0.00 0.00 486,517.79 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 486,517.79 0.00 0.00 0.00 486,517.79 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.849257% 0.000000% 0.000000% 0.000000% 0.849257% 0.775035% 0.000000% 0.000000% 0.000000% 0.775035% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.849257% 0.000000% 0.000000% 0.000000% 0.849257% 0.775035% 0.000000% 0.000000% 0.000000% 0.775035% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 813,977.05 0.00 0.00 0.00 813,977.05 60 Days 1 0 0 0 1 202,250.04 0.00 0.00 0.00 202,250.04 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 0 0 1 39,929.23 0.00 0.00 0.00 39,929.23 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 1 0 1 0.00 0.00 356,005.82 0.00 356,005.82 Totals 12 0 1 0 13 1,056,156.32 0.00 356,005.82 0.00 1,412,162.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.192982% 0.000000% 0.000000% 0.000000% 2.192982% 1.432084% 0.000000% 0.000000% 0.000000% 1.432084% 60 Days 0.219298% 0.000000% 0.000000% 0.000000% 0.219298% 0.355832% 0.000000% 0.000000% 0.000000% 0.355832% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.219298% 0.000000% 0.000000% 0.000000% 0.219298% 0.070250% 0.000000% 0.000000% 0.000000% 0.070250% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.219298% 0.000000% 0.219298% 0.000000% 0.000000% 0.626345% 0.000000% 0.626345% Totals 2.631579% 0.000000% 0.219298% 0.000000% 2.850877% 1.858167% 0.000000% 0.626345% 0.000000% 2.484512% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 370,646.39 0.00 0.00 0.00 370,646.39 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 370,646.39 0.00 0.00 0.00 370,646.39 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.382488% 0.000000% 0.000000% 0.000000% 1.382488% 1.479161% 0.000000% 0.000000% 0.000000% 1.479161% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.382488% 0.000000% 0.000000% 0.000000% 1.382488% 1.479161% 0.000000% 0.000000% 0.000000% 1.479161% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 114,557.18 0.00 0.00 0.00 114,557.18 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 114,557.18 0.00 0.00 0.00 114,557.18 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.760456% 0.000000% 0.000000% 0.000000% 0.760456% 0.442161% 0.000000% 0.000000% 0.000000% 0.442161% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.760456% 0.000000% 0.000000% 0.000000% 0.760456% 0.442161% 0.000000% 0.000000% 0.000000% 0.442161% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 498,295.28 0.00 0.00 498,295.28 30 Days 22 0 0 0 22 4,131,733.01 0.00 0.00 0.00 4,131,733.01 60 Days 3 0 0 0 3 476,573.31 0.00 0.00 0.00 476,573.31 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00 72,705.44 0.00 72,705.44 150 Days 0 0 1 0 1 0.00 0.00 148,617.71 0.00 148,617.71 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 25 3 2 0 30 4,608,306.32 498,295.28 221,323.15 0.00 5,327,924.75 0-29 Days 0.254453% 0.000000% 0.000000% 0.254453% 0.237456% 0.000000% 0.000000% 0.237456% 30 Days 1.865988% 0.000000% 0.000000% 0.000000% 1.865988% 1.968922% 0.000000% 0.000000% 0.000000% 1.968922% 60 Days 0.254453% 0.000000% 0.000000% 0.000000% 0.254453% 0.227105% 0.000000% 0.000000% 0.000000% 0.227105% 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% 0.084818% 0.000000% 0.084818% 0.000000% 0.000000% 0.034647% 0.000000% 0.034647% 150 Days 0.000000% 0.000000% 0.084818% 0.000000% 0.084818% 0.000000% 0.000000% 0.070822% 0.000000% 0.070822% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.120441% 0.254453% 0.169635% 0.000000% 2.544529% 2.196026% 0.237456% 0.105469% 0.000000% 2.538951% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 3,080,479.67 0.00 0.00 0.00 3,080,479.67 60 Days 2 0 0 0 2 303,018.19 0.00 0.00 0.00 303,018.19 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 1 0 2 219,714.58 0.00 149,059.29 0.00 368,773.87 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 1 0 25 3,603,212.44 0.00 149,059.29 0.00 3,752,271.73 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 8.606557% 0.000000% 0.000000% 0.000000% 8.606557% 8.241457% 0.000000% 0.000000% 0.000000% 8.241457% 60 Days 0.819672% 0.000000% 0.000000% 0.000000% 0.819672% 0.810689% 0.000000% 0.000000% 0.000000% 0.810689% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.409836% 0.000000% 0.409836% 0.000000% 0.819672% 0.587820% 0.000000% 0.398790% 0.000000% 0.986611% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 9.836066% 0.000000% 0.409836% 0.000000% 10.245902% 9.639966% 0.000000% 0.398790% 0.000000% 10.038757%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~3 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.852261 6.232205 6.904124 Weighted Average Net Rate 5.602261 5.982205 6.654124 Weighted Average Remaining Term 348 347 346 Beginning Loan Count 241 442 423 Loans Paid In Full 2 7 9 Ending Loan Count 239 435 414 Beginning Scheduled Balance 35,717,470.05 58,923,453.88 52,628,724.25 Ending Scheduled Balance 35,319,415.11 57,782,933.59 51,088,215.77 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 212,103.20 367,267.10 353,345.73 Scheduled Principal 37,913.23 61,247.89 50,549.71 Unscheduled Principal 360,141.71 1,079,272.40 1,489,958.77 Scheduled Interest 174,189.97 306,019.21 302,796.02 Servicing Fee 7,441.14 12,275.72 10,964.32 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~5.05 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY 69Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 17.13 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 166,~~342~~748.5183 293,743.49 291,809.52 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.602261 5.982205 6.653618

~~Summary~~180+ 12Delinquency ~~Month~~Summary ~~REO~~Summary History*1 ~~New~~Days ~~REO~~Number ~~Loans~~of ~~Month~~Aggregate ~~REO~~ Percentage ~~Loans~~of inNumber ~~REO~~of 0Aggregate Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month REO History* New REO Loans Month REO Percentage ~~Loans~~of inDelinquent ~~REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000%~~ Loans inOutstanding ~~REO 0 Feb-05 0.000% Original Principal~~ Balance ~~0.00 Mar-05 0.000~~(%) Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans ~~Month~~Oustanding ~~REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal~~ Balance ~~0.00 Oct-04 0.000~~(%) ~~Current Principal~~ Balance($) ~~0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal~~ Balance($) ~~0.00~~180 ~~Mar~~-05 ~~0.000%~~209 ~~Current~~1 ~~Principal Balance 0~~78,537.0031 ~~Apr-05~~ 0.~~000%~~019 ~~May-05~~ 0~~.000%~~ ~~Jun-05~~ 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Oct-04~~ 0.000% ~~Current~~240 ~~Principal Balance 0.00 Nov~~-04 ~~0.000%~~269 Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~617,168.~~000%~~68 ~~Original Principal Balance~~ 0.00148 ~~Oct-04~~ 0~~.000%~~ ~~Current Principal Balance~~ 0.00 ~~Nov-04~~ 0.000% ~~Dec-04 0.000% Current REO~~ Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 ~~12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~695,705.~~000%~~99 ~~Original Principal Balance~~ 0.00167 ~~Oct-04~~ 0~~.000%~~ ~~Current Principal Balance~~ 0.00 ~~Nov-04~~ 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 1 ~~Sep~~Jan-0405 0.000% Original Principal Balance 73149,~~000~~124.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 72148,~~705~~149.4489 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 48 ~~Feb~~Jun-05 0.~~000~~101% Original Principal Balance ~~728~~1,~~100~~084,724.00 ~~Mar~~Jul-05 0.~~000~~158% Current Principal Balance ~~726~~1,~~388~~078,631.2679 ~~Apr~~Aug-05 0.~~000~~160% ~~May~~Sep-05 0.~~000~~130% ~~Jun~~Oct-05 0.~~101~~151% ~~Jul~~Nov-05 0.~~158~~219% ~~Aug~~Dec-05 0.~~160~~259% *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. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 1 ~~Feb~~Jun-05 0.~~000~~595% Original Principal Balance 357,000.00 ~~Mar~~Jul-05 0.~~000~~610% Current Principal Balance ~~356~~355,~~005~~474.8272 ~~Apr~~Aug-05 0.~~000~~626% ~~May~~Sep-05 0.~~000~~637% ~~Jun~~Oct-05 0.~~595~~650% ~~Jul~~Nov-05 0.~~610~~675% ~~Aug~~Dec-05 0.~~626~~695% *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. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 01 ~~Feb~~Jun-05 0.000% Original Principal Balance 045,500.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 044,353.0013 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.~~000~~175% ~~Aug~~Dec-05 0.~~000~~177% *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. 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 10 ~~Sep~~Jan-0405 0.000% Original Principal Balance ~~73,000~~0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance ~~72,705~~0.4400 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 23 ~~Feb~~Jun-05 0.~~000~~057% Original Principal Balance ~~222~~199,~~000~~500.00 ~~Mar~~Jul-05 0.~~000~~069% Current Principal Balance ~~221~~198,~~323~~422.1527 ~~Apr~~Aug-05 0.~~000~~105% ~~May~~Sep-05 0.~~000~~036% ~~Jun~~Oct-05 0.~~057~~076% ~~Jul~~Nov-05 0.~~069~~102% ~~Aug~~Dec-05 0.105% *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. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0149,124.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0148,149.0089 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 13 ~~Feb~~Jun-05 0.000% Original Principal Balance ~~149~~482,~~100~~724.00 ~~Mar~~Jul-05 0.~~000~~598% Current Principal Balance ~~149~~480,~~059~~381.2967 ~~Apr~~Aug-05 0.~~000~~399% ~~May~~Sep-05 0.~~000~~410% ~~Jun~~Oct-05 0.~~000~~427% ~~Jul~~Nov-05 0.~~598~~985% ~~Aug~~Dec-05 01.~~399~~477% *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 3 0201703592 Jun-2005 01-Nov-2004 NJ 70.00 357,000.00 65 ~~0029256625~~8547433101 ~~Jul~~Nov-2005 01-~~Jan~~Dec-~~2005~~2004 MIWA ~~100~~65.00 ~~149~~45,~~000~~500.00 6 0029270972 Aug-2005 01-Dec-2004 WI 100.00 73,000.00 6 0029343787 Nov-2005 01-Dec-2004 KY 100.00 47,500.00 6 0029451416 Oct-2005 01-Dec-2004 GA 100.00 79,000.00 7 0601057767 Nov-2005 01-Nov-2004 FL 90.00 184,500.00 7 2002215049 Dec-2005 01-Nov-2004 OK 80.00 149,124.00 7 2113105491 Jul-2005 01-Aug-2004 NC 79.99 149,100.00

Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest 3 0201703592 ~~356~~355,~~005~~474.8272 01-~~Jan~~Mar-2005 68 7.625% 1521,~~281~~788.4032 65 ~~0029256625~~8547433101 ~~148~~44,~~617~~353.7113 01-~~Feb~~Jun-2005 5 65.~~100~~625% 51,~~062~~380.0912 6 0029270972 72,705.44 01-Mar-2005 48 5.970% 23,~~076~~453.1604 6 0029343787 47,179.52 01-Jun-2005 5 6.250% 1,647.99 6 0029451416 78,537.31 01-May-2005 6 6.170% 3,091.78 7 0601057767 183,172.49 01-Jun-2005 5 6.875% 7,066.18 7 2002215049 148,149.89 01-Jun-2005 5 7.125% 5,931.31 7 2113105491 149,059.29 01-Mar-2005 48 7.875% 59,~~682~~471.8945

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~Bankruptcy ~~Strip~~Loans ~~Weighted~~Month ~~Average~~Bankruptcy ~~Gross~~Percentage ~~Coupon~~Loans 6in Bankruptcy 1 Jan-05 0.~~214396~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~161,000.00 5Feb-05 0.~~964395~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 158,950.75 Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~962834~~035% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~331~~0.036% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~12 ~~Count~~Jun-05 30.036% Original Principal Balance 1,~~123~~534,901.00 ~~Number~~Jul-05 Of0.037% Current Principal Balance 1,515,754.19 Aug-05 0.110% Sep-05 0.127% Oct-05 0.205% Nov-05 0.319% Dec-05 0.364% *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. 1 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 49Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3~~,074~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Collateral~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~463~~0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 Jun-05 0.000% Original Principal Balance 58,~~522,364~~500.2900 ~~Ending~~Jul-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~453~~58,~~675,904~~053.6544 ~~Ending~~Aug-05 ~~Actual~~0.000% ~~Collateral~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.110% Dec-05 0.114% *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. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-~~2005~~05 ~~454~~0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 1 Jan-05 0.000% Original Principal Balance 161,~~116~~000.00 Feb-05 0.000% Current Principal Balance 158,~~332~~950.75 Mar-05 ~~Monthly~~0.000% ~~P&I~~Apr-05 ~~Constant~~0.076% 2Current Bankruptcy Total May-05 0.077% Loans in Bankruptcy 10 Jun-05 0.079% Original Principal Balance 1,~~986~~326,~~907~~501.6000 ~~Special~~Jul-05 ~~Servicing~~0.080% ~~Fee~~Current Principal Balance 1,309,814.82 Aug-05 0.00237% ~~Prepayment~~Sep-05 ~~Penalties~~0.277% Oct-05 0.00376% ~~Realized~~Nov-05 ~~Loss~~0.592% ~~Amount~~Dec-05 0.690% *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. 7 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Feb-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 1 Jun-05 0.000% Original Principal ~~586~~Balance 149,~~481~~900.5200 ~~Unscheduled~~Jul-05 0.000% Current Principal 9Balance 147,~~259,978~~885.1293 Aug-05 0.000% Sep-05 0.000% Oct-05 0.425% Nov-05 0.439% Dec-05 0.455% *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 ~~Coverage~~Detail ~~Amount~~- All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance 3 2103101712 Nov-2005 ~~Groups~~01-Oct-2004 IN 90.00 58,500.00 6 &0026493403 7Dec-2005 ~~109~~01-Nov-2004 MN 100.00 161,~~898~~000.00 ~~Bankruptcy~~6 ~~Coverage~~0028313211 ~~Amount~~Apr-2005 01-Oct-2004 ~~Groups~~NY 1,100.00 298,800.00 3,6 4,0028839827 &Sep-2005 501-Dec-2004 NY 100.00 69,000.00 ~~Fraud~~6 ~~Loss~~0029094323 ~~Coverage~~Nov-2005 ~~Amount~~ 01-Dec-2004 ~~Groups~~MD 100.00 307,000.00 6 &0029277571 7Aug-2005 501-Dec-2004 MA 100.00 330,~~545,151~~000.00 ~~Fraud~~6 ~~Loss~~0029313418 ~~Coverage~~Apr-2005 ~~Amount~~ 01-Dec-2004 ~~Groups~~OH 1,100.00 273,800.00 3,6 4,0029352432 &Nov-2005 501-Dec-2004 2PA 100.00 56,~~772,575~~000.00 ~~Special~~6 ~~Hazard~~0029379468 ~~Loss~~Oct-2005 ~~Coverage~~01-Dec-2004 ~~Amount~~TX -100.00 ~~Groups~~73,000.00 6 &0029429164 7Oct-2005 201-Dec-2004 MD 100.00 108,~~772,575~~000.00 ~~Special~~6 ~~Hazard~~0029521077 ~~Loss~~Nov-2005 ~~Coverage Amount~~ 01-Jan-2005 ~~Groups~~KS 1,100.00 249,901.00 3,7 4,0028022630 &Oct-2005 501-Sep-2004 2PA 100.00 149,~~314,318~~900.00

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 1Loans 2in 3Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Fixed~~Period 30(continued) ~~Year~~Group ~~Ratio~~Loan ~~Strip~~Current ~~Fixed~~Paid 30To ~~Year~~Months ~~Ratio~~Current ~~Strip~~Approximate ~~Fixed~~Number 30Principal ~~Year~~Date ~~Ratio~~Delinquent ~~Strip~~Loan ~~Weighted Average Coupon~~ Rate ~~5.853038~~Delinquent ~~6.233383~~Balance ~~6.900030~~Interest ~~Weighted~~3 ~~Average~~2103101712 ~~Net Rate 5~~58,053.~~603038~~44 ~~5.983383~~01-Aug-2005 ~~6.650030 Weighted Average Maturity 351 350 349 Beginning Loan Count 247 477 466 Loans Paid In Full~~ 3 ~~6 10 Ending Loan Count 244 471 456 Beginning Scheduled Balance 36,771,435~~8.95000% 641,~~312,509~~873.5626 ~~58,273,569.98~~6 ~~Ending~~0026493403 ~~Scheduled Balance 36~~158,~~283,020~~950.2975 ~~62,722,170.51 56,793,103.54 Record Date 07/29/~~01-Nov-2005 ~~07/29/2005~~0 ~~07/29/2005 Principal And Interest Constant 217,372~~6.34250% ~~399~~1,~~202~~590.8933 ~~387~~6 0028313211 97,~~728~~375.9305 ~~Scheduled~~01-Dec-2005 ~~Principal~~(1) ~~38,018~~6.49375% ~~65,132~~497.45 52~~,654.46~~ ~~Unscheduled~~6 ~~Principal~~0028839827 ~~450~~68,~~397~~269.1718 01-Oct-2005 1~~,525,206~~ 6.60375% 1,~~427,811~~045.9837 ~~Scheduled~~6 ~~Interest~~0029094323 ~~179~~302,~~353~~906.8540 ~~334,070~~01-Nov-2005 0 6.44125% ~~335~~2,~~074~~968.4725 ~~Servicing~~6 ~~Fees~~0029277571 7325,~~660~~855.72 13~~,398.44~~ ~~12,140.33~~01-Nov-2005 ~~Master Servicing Fees~~ 0~~.00~~ 06.00125% 53,192.0776 ~~Trustee~~6 ~~Fee~~0029313418 072,927.0028 ~~0.00~~01-Nov-2005 0~~.00~~ ~~FRY Amount 0~~6.00210% 0724.0079 ~~0.00~~6 ~~Special~~0029352432 ~~Hazard Fee 0~~55,226.0085 ~~0.00~~01-Nov-2005 0~~.00~~ ~~Other Fee 0~~6.00210% 0549.0011 ~~17.20~~6 ~~Pool~~0029379468 ~~Insurance Fee 0~~72,264.0004 ~~0.00~~01-Sep-2005 ~~0.00 Spread 1 0.00 0.00 0.00 Spread~~ 2 06.00080% 01,403.0060 ~~0.00~~6 ~~Spread~~0029429164 ~~3 0~~106,661.0029 ~~0.00~~01-Nov-2005 0~~.00~~ ~~Net Interest 171,693~~5.13950% ~~320~~1,~~672~~013.0083 ~~322,911.87~~6 ~~Realized~~0029521077 ~~Loss Amount 0~~49,378.0085 ~~0.00~~01-Nov-2005 0~~.00~~ ~~Cumulative Realized Loss 0~~6.00375% 0504.0032 ~~0.00~~7 ~~Percentage~~0028022630 ~~of Cumulative Losses 0~~147,885.~~0000~~93 ~~0.0000~~01-Nov-2005 0~~.0000~~ ~~Prepayment Penalties 0~~6.00750% 01,602.~~00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.603038 5.983383 6.649571~~85

Group Level Collateral Statement Group 4 5 6 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.321008 5.825224 6.077673 Weighted Average Net Rate 5.071009 5.575224 5.827673 Weighted Average Maturity 171 171 350 Beginning Loan Count 220 265 1,198 Loans Paid In Full 3 2 19 Ending Loan Count 217 263 1,179 Beginning Scheduled Balance 25,782,215.22 26,132,738.93 213,862,630.10 Ending scheduled Balance 24,989,616.26 25,838,633.21 209,699,971.51 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 215,481.01 225,705.75 1,283,653.62 Scheduled Principal 101,158.19 98,848.20 200,497.69 Unscheduled Principal 691,440.77 195,257.52 3,962,160.90 Scheduled Interest 114,322.82 126,857.55 1,083,155.93 Servicing Fees 5,371.29 5,444.32 44,554.71 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 183.45 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 108,951.53 121,413.23 1,038,417.77 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.071008 5.575224 5.826644

Group Level Collateral Statement Group 7 Total Collateral Description Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 7.114579 6.214396 Weighted Average Net Rate 6.864579 5.964395 Weighted Average Maturity 350.00 331.00 Record Date 07/29/2005 07/29/2005 Principal And Interest Constant 257,763.06 2,986,907.60 Beginning Loan Count 250 3,123 Loans Paid In Full 6 49 Ending Loan Count 244 3,074 Beginning Scheduled Balance 38,387,264.55 463,522,364.29 Ending Scheduled Balance 37,349,389.33 453,675,904.65 Scheduled Principal 30,172.04 586,481.52 Unscheduled Principal 1,007,703.18 9,259,978.12 Scheduled Interest 227,591.02 2,400,426.08 Servicing Fee 7,997.35 96,567.16 Master Servicing Fee 0.00 5.07 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 397.51 598.16 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 219,196.16 2,303,255.69 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.852153 5.962834

Miscellaneous Reporting Group 1 Subordinate % 8.816832% Senior Prepayment % 100.000000% Senior % 91.183168% Group 2 Subordinate % 9.201055% Senior Prepayment % 100.000000% Senior % 90.798945% Group 3 Subordinate % 10.097596% Senior Prepayment % 100.000000% Senior % 89.902404%

Miscellaneous Reporting Group 4 Subordinate % 3.465119% Senior Prepayment % 100.000000% Senior % 96.534881% Group 5 Subordinate % 3.432671% Senior Prepayment % 100.000000% Senior % 96.567329% Group 6 Subordinate % 6.251296% Senior Prepayment % 100.000000% Senior % 93.748704%

Miscellaneous Reporting Group 7 Subordinate % 12.656357% Senior Prepayment % 100.000000% Senior % 87.343643%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 3 445,700.00 441,957.87 0 0.00 0.00 2 6 1,555,033.00 1,522,933.04 0 0.00 0.00 3 10 1,413,247.00 1,400,962.80 0 0.00 0.00 4 3 677,200.00 657,191.42 0 0.00 0.00 5 2 193,000.00 187,475.26 0 0.00 0.00 6 19 3,972,312.00 3,938,494.81 0 0.00 0.00 7 6 1,013,900.00 1,005,059.01 0 0.00 0.00 Total 49 9,270,392.00 9,154,074.21 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 0 0.00 0.00 0 0.00 0.00 8,904.86 2 0 0.00 0.00 0 0.00 0.00 3,914.43 3 0 0.00 0.00 0 0.00 0.00 28,143.61 4 0 0.00 0.00 0 0.00 0.00 36,830.24 5 0 0.00 0.00 0 0.00 0.00 8,471.95 6 0 0.00 0.00 0 0.00 0.00 27,168.66 7 0 0.00 0.00 0 0.00 0.00 3,485.44 Total 0 0.00 0.00 0 0.00 0.00 116,919.19

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0006945947 GA 77.55 01-Dec-2004 135,700.00 134,430.13 1 0006948114 PA 75.00 01-Dec-2004 210,000.00 208,080.38 1 0008952110 MD 53.34 01-Dec-2004 100,000.00 98,981.80 2 0001747002 NY 78.46 01-Dec-2004 178,900.00 177,376.59 2 0573050408 CA 62.60 01-Jan-2005 350,533.00 347,758.20 2 1280043816 CA 54.26 01-Nov-2004 333,700.00 330,319.28 2 2002080940 CA 80.00 01-Dec-2004 304,000.00 281,419.29 2 2002215485 TN 84.30 01-Dec-2004 252,900.00 250,694.79 2 4510212147 CA 16.27 01-Dec-2004 135,000.00 133,724.02 3 0003542607 WV 60.00 01-Dec-2004 49,200.00 48,847.65 3 0201307105 CA 90.00 01-Jun-2004 233,997.00 230,989.92 3 0569131600 VT 90.00 01-Oct-2004 62,550.00 62,023.08 3 0601023017 MA 79.18 01-Oct-2004 338,900.00 335,437.15 3 2002166442 OK 68.42 01-Dec-2004 52,000.00 51,567.60 3 2002217924 TX 72.17 01-Dec-2004 126,300.00 125,249.78 3 2002219074 PA 74.70 01-Dec-2004 124,000.00 122,946.67 3 2002219692 TX 72.17 01-Dec-2004 126,300.00 125,249.78 3 2002271609 MA 80.00 01-Dec-2004 112,000.00 111,068.71 3 4410212688 AZ 80.00 01-Dec-2004 188,000.00 186,288.03 4 1826182046 CT 40.00 01-Jan-2005 68,000.00 66,016.78 4 2002227708 CT 80.00 01-Dec-2004 159,200.00 153,694.38 4 2002286743 CA 33.96 01-Dec-2004 450,000.00 434,899.37 5 2002179558 CA 38.48 01-Dec-2004 177,000.00 171,365.78 5 2002231445 IL 80.00 01-Oct-2004 16,000.00 15,419.79 6 0003402273 CA 79.99 01-Dec-2004 294,000.00 290,821.68 6 0029031820 NY 76.91 01-Nov-2004 396,105.00 392,434.84 6 0029285236 OH 100.00 01-Dec-2004 137,000.00 135,833.35 6 0029391950 NY 98.01 01-Jan-2005 191,109.00 189,447.41 6 0069946973 AZ 80.00 01-Jan-2005 124,800.00 123,788.52 6 0093011545 SC 80.00 01-Jan-2005 280,000.00 280,000.00 6 0093507489 CA 72.33 01-Jan-2005 400,000.00 396,756.27 6 0558041109 CO 80.00 01-Dec-2003 156,000.00 152,724.20 6 0558545208 CA 51.12 01-Jan-2004 327,148.00 320,622.72 6 0571472505 NY 58.07 01-Dec-2004 295,000.00 292,427.65 6 0601053039 AZ 69.87 01-Nov-2004 109,000.00 107,965.94 6 0601087348 RI 58.30 01-Dec-2004 130,000.00 128,866.48 6 0601099024 FL 80.00 01-Dec-2004 100,000.00 99,128.01 6 0601108811 AZ 80.00 01-Jan-2005 128,000.00 126,939.19 6 2002180428 CA 79.43 01-Jan-2005 112,000.00 111,111.06 6 2002217582 MD 100.00 01-Dec-2004 225,000.00 222,713.87 6 2002233029 WI 73.53 01-Dec-2004 100,000.00 98,576.70 6 2002244373 CA 79.99 01-Dec-2004 271,950.00 269,634.35 6 6710000973 AZ 80.00 01-Dec-2004 195,200.00 195,200.00 7 0028292571 PA 100.00 01-Sep-2004 130,500.00 129,199.81 7 0028299063 MO 76.92 01-Sep-2004 200,000.00 197,558.14 7 0028629913 VA 79.33 01-Nov-2004 165,000.00 163,255.45 7 0601103504 NY 66.52 01-Dec-2004 300,000.00 298,139.33 7 0601105313 KS 78.79 01-Jan-2005 104,000.00 103,269.42 7 2002123771 MD 80.00 01-Nov-2004 114,400.00 112,795.59

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0006945947 Loan Paid in Full 0 5.875% 360 8 1 0006948114 Loan Paid in Full (1) 6.000% 360 8 1 0008952110 Loan Paid in Full (1) 6.000% 360 8 2 0001747002 Loan Paid in Full 0 6.375% 360 8 2 0573050408 Loan Paid in Full 0 6.125% 360 7 2 1280043816 Loan Paid in Full 0 6.375% 360 9 2 2002080940 Loan Paid in Full 0 6.375% 360 8 2 2002215485 Loan Paid in Full 0 6.250% 360 8 2 4510212147 Loan Paid in Full 0 6.000% 360 8 3 0003542607 Loan Paid in Full 0 7.625% 360 8 3 0201307105 Loan Paid in Full 0 7.375% 360 14 3 0569131600 Loan Paid in Full (1) 7.500% 360 10 3 0601023017 Loan Paid in Full 0 6.500% 360 10 3 2002166442 Loan Paid in Full 0 6.500% 360 8 3 2002217924 Loan Paid in Full 0 6.500% 360 8 3 2002219074 Loan Paid in Full 0 6.500% 360 8 3 2002219692 Loan Paid in Full 0 6.500% 360 8 3 2002271609 Loan Paid in Full 0 6.500% 360 8 3 4410212688 Loan Paid in Full 0 6.500% 360 8 4 1826182046 Loan Paid in Full 0 5.500% 180 7 4 2002227708 Loan Paid in Full 0 4.875% 180 8 4 2002286743 Loan Paid in Full 0 5.250% 180 8 5 2002179558 Loan Paid in Full 0 6.000% 180 8 5 2002231445 Loan Paid in Full 0 6.375% 180 10 6 0003402273 Loan Paid in Full 0 6.375% 360 8 6 0029031820 Loan Paid in Full 0 6.500% 360 9 6 0029285236 Loan Paid in Full (1) 6.375% 360 8 6 0029391950 Loan Paid in Full 0 5.875% 360 7 6 0069946973 Loan Paid in Full 0 6.000% 360 7 6 0093011545 Loan Paid in Full 0 6.000% 360 7 6 0093507489 Loan Paid in Full 0 6.000% 360 7 6 0558041109 Loan Paid in Full 0 6.250% 360 20 6 0558545208 Loan Paid in Full 0 6.250% 360 19 6 0571472505 Loan Paid in Full 0 6.250% 360 8 6 0601053039 Loan Paid in Full (1) 6.375% 360 9 6 0601087348 Loan Paid in Full 1 6.250% 360 8 6 0601099024 Loan Paid in Full 0 6.250% 360 8 6 0601108811 Loan Paid in Full 0 6.000% 360 7 6 2002180428 Loan Paid in Full 0 6.375% 360 7 6 2002217582 Loan Paid in Full 0 6.125% 360 8 6 2002233029 Loan Paid in Full 0 6.375% 360 8 6 2002244373 Loan Paid in Full 0 6.375% 360 8 6 6710000973 Loan Paid in Full 0 6.500% 360 8 7 0028292571 Loan Paid in Full 2 7.125% 360 11 7 0028299063 Loan Paid in Full 0 7.250% 360 11 7 0028629913 Loan Paid in Full 0 6.875% 360 9 7 0601103504 Loan Paid in Full 2 8.000% 360 8 7 0601105313 Loan Paid in Full 0 6.750% 360 7 7 2002123771 Loan Paid in Full 0 6.750% 360 9

Summary SMM CPR PSA Current Month 2.000% Current Month 21.531% Current Month 1,245.026% 3 Month Average 1.883% 3 Month Average 20.395% 3 Month Average 1,341.617% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 10.668% N/A Feb-2005 1,985.172% N/A Mar-2005 11.270% N/A Mar-2005 1,533.550% N/A Apr-2005 18.185% N/A Apr-2005 1,943.279% N/A May-2005 14.183% N/A May-2005 1,250.474% N/A Jun-2005 19.596% N/A Jun-2005 1,468.998% N/A Jul-2005 20.058% N/A Jul-2005 1,310.827% N/A Aug-2005 21.531% N/A Aug-2005 1,245.026% 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. 1 SMM CPR PSA Current Month 1.226% Current Month 13.761% Current Month 855.949% 3 Month Average 1.013% 3 Month Average 11.472% 3 Month Average 805.837% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 3.841% N/A Feb-2005 945.818% N/A Mar-2005 0.154% N/A Mar-2005 25.347% N/A Apr-2005 10.592% N/A Apr-2005 1,311.735% N/A May-2005 4.061% N/A May-2005 403.039% N/A Jun-2005 7.979% N/A Jun-2005 661.109% N/A Jul-2005 12.674% N/A Jul-2005 900.453% N/A Aug-2005 13.761% N/A Aug-2005 855.949% 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. 2 SMM CPR PSA Current Month 2.374% Current Month 25.047% Current Month 1,493.647% 3 Month Average 1.649% 3 Month Average 17.937% 3 Month Average 1,202.263% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 11.077% N/A Feb-2005 2,321.095% N/A Mar-2005 9.662% N/A Mar-2005 1,437.516% N/A Apr-2005 12.143% N/A Apr-2005 1,390.598% N/A May-2005 18.399% N/A May-2005 1,714.312% N/A Jun-2005 15.256% N/A Jun-2005 1,197.321% N/A Jul-2005 13.509% N/A Jul-2005 915.820% N/A Aug-2005 25.047% N/A Aug-2005 1,493.647% 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. 3 SMM CPR PSA Current Month 2.452% Current Month 25.767% Current Month 1,318.798% 3 Month Average 2.389% 3 Month Average 25.180% 3 Month Average 1,443.852% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 17.456% N/A Feb-2005 2,276.185% N/A Mar-2005 23.583% N/A Mar-2005 2,456.677% N/A Apr-2005 33.509% N/A Apr-2005 2,872.893% N/A May-2005 34.263% N/A May-2005 2,520.806% N/A Jun-2005 24.741% N/A Jun-2005 1,584.575% N/A Jul-2005 25.033% N/A Jul-2005 1,428.184% N/A Aug-2005 25.767% N/A Aug-2005 1,318.798% 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. 4 SMM CPR PSA Current Month 2.692% Current Month 27.929% Current Month 1,813.527% 3 Month Average 1.292% 3 Month Average 13.849% 3 Month Average 988.978% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 0.393% N/A Feb-2005 114.975% N/A Mar-2005 0.421% N/A Mar-2005 77.740% N/A Apr-2005 12.751% N/A Apr-2005 1,720.596% N/A May-2005 7.236% N/A May-2005 768.232% N/A Jun-2005 10.523% N/A Jun-2005 922.585% N/A Jul-2005 3.095% N/A Jul-2005 230.821% N/A Aug-2005 27.929% N/A Aug-2005 1,813.527% 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. 5 SMM CPR PSA Current Month 0.750% Current Month 8.638% Current Month 530.666% 3 Month Average 0.781% 3 Month Average 8.760% 3 Month Average 591.872% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 16.315% N/A Feb-2005 3,781.170% N/A Mar-2005 7.327% N/A Mar-2005 1,162.193% N/A Apr-2005 2.450% N/A Apr-2005 295.145% N/A May-2005 10.312% N/A May-2005 1,001.476% N/A Jun-2005 0.825% N/A Jun-2005 67.092% N/A Jul-2005 16.817% N/A Jul-2005 1,177.859% N/A Aug-2005 8.638% N/A Aug-2005 530.666% 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. 6 SMM CPR PSA Current Month 1.854% Current Month 20.118% Current Month 1,171.697% 3 Month Average 1.883% 3 Month Average 20.344% 3 Month Average 1,366.948% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 4.316% N/A Feb-2005 824.966% N/A Mar-2005 8.478% N/A Mar-2005 1,172.256% N/A Apr-2005 17.481% N/A Apr-2005 1,890.809% N/A May-2005 7.603% N/A May-2005 676.150% N/A Jun-2005 24.288% N/A Jun-2005 1,834.765% N/A Jul-2005 16.626% N/A Jul-2005 1,094.382% N/A Aug-2005 20.118% N/A Aug-2005 1,171.697% 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. 7 SMM CPR PSA Current Month 2.627% Current Month 27.347% Current Month 1,469.643% 3 Month Average 3.395% 3 Month Average 32.535% 3 Month Average 1,953.379% 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. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 34.559% N/A Feb-2005 5,282.717% N/A Mar-2005 24.654% N/A Mar-2005 2,891.475% N/A Apr-2005 24.101% N/A Apr-2005 2,288.905% N/A May-2005 21.914% N/A May-2005 1,745.645% N/A Jun-2005 18.911% N/A Jun-2005 1,297.275% N/A Jul-2005 51.346% N/A Jul-2005 3,093.219% N/A Aug-2005 27.347% N/A Aug-2005 1,469.643% 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))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Prepayment - Voluntary Prepayments

Filing Compare · MASTR ALTERNATIVE LOAN TRUST 2005-1