8-K 1 mst04009_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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-9 (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-39 Pooling and Servicing Agreement) (Commission 54-2165606 (State or other File Number) 54-6636556 jurisdiction 54-6636557 of Incorporation) 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 ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2004-9 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 2004-9 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2004-9 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/3/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2004-9 Trust, relating to the December 27, 2005 distribution. EX-99.1 MASTR Asset Securitization Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 MASTR Asset Securitization Trust Mortgage Pass-Through Certificates Series 2004-9 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 Asset Securitization Trust Mortgage Pass-Through Certificates Record Date: 9/30/2005 Distribution Date: 10/25/2005 MASTR Asset Securitization Trust Mortgage Pass-Through Certificates Series 2004-9 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 57643MFC3 ~~SEN~~ 4.75000% 2827,~~311~~445,~~824~~009.6011 ~~112~~108,~~067~~636.6449 2-A-1 57643MFD1 ~~ACCR~~ 5.50000% ~~100~~92,~~744~~441,~~542~~524.9875 ~~460~~423,~~689~~690.4032 2-A-2 57643MFE9 ~~ACCR~~ 5.50000% 18,~~158~~004,~~961~~518.0662 8382,~~038~~520.1571 2-A-3 57643MFF6 ~~SEQ~~ 5.50000% 16,~~829~~983,~~038~~481.9438 7677,~~956~~840.6296 2-A-4 57643MFG4 ~~LOCK~~ 5.50000% 19,888,000.00 9091,~~944~~153.7833 3-A-1 57643MFH2 ~~SEQ~~ 5.25000% 6866,~~095~~607,~~633~~049.6187 ~~297~~291,~~918~~405.4084 3-A-2 57643MFJ8 ~~SEQ~~ 5.25000% 1817,~~113~~717,~~431~~468.3018 7977,~~246~~513.2692 3-A-3 57643MFK5 ~~ACCR~~ 5.25000% 7,~~097~~005,~~952~~139.61 3130,~~053~~647.5449 3-A-4 57643MFL3 ~~ACCR~~ 5.25000% 10,779,508.00 47,160.35 3-A-5 57643MFM1 ~~SEQ~~ 5.25000% 10,~~584~~676,~~047~~860.39 46,~~305~~711.2126 3-A-6 57643MFN9 ~~LOCK~~ 5.25000% 12,000,000.00 52,500.00 3-A-7 57643MFP4 ~~LOCK~~ 5.25000% 2,264,000.00 9,905.00 4-A-1 57643MFQ2 ~~SEN~~ 6.00000% 6560,~~173~~022,~~789~~299.9762 ~~325~~300,~~123~~111.4050 5-A-1 57643MFR0 ~~SEN~~ 5.25000% 2625,~~685~~638,~~735~~001.5733 ~~116~~112,~~750~~166.0926 6-A-1 57643MFS8 ~~SEN~~ 5.00000% 5857,~~536~~950,~~579~~098.7029 ~~243~~241,~~902~~458.4274 7-A-1 57643MFT6 PO 6.~~32553~~33241% 3735,~~252~~538,~~082~~801.1591 ~~196~~187,~~365~~538.9964 8-A-1 57643MGF5 ~~SEQ~~ 5.~~09500~~09021% 0.00 0.00 8-A-2 57643MGG3 ~~SEQ~~ 5.~~09806~~09210% 7169,~~093~~380,~~949~~855.7627 ~~302~~294,~~034~~411.1276 PO 57643MFU3 PO 0.00000% 5,~~349~~263,~~053~~922.9552 0.00 15-AX 57643MFV1 IO 5.00000% 0.00 6,~~142~~064.5058 30-AX 57643MFW9 IO 5.50000% 0.00 3935,~~697~~447.6279 A-LR 57643MFX7 ~~SEN~~ 4.75000% 0.00 0.00 A-UR 57643MFY5 ~~SEN~~ 4.75000% 0.00 0.0401 8-B-1 57643MGH1 ~~SUB~~ 5.~~09806~~09210% ~~602~~597,~~792~~805.7957 2,~~560~~536.8974 8-B-2 57643MGJ7 ~~SUB~~ 5.~~09806~~09210% ~~172~~170,~~090~~666.6989 ~~731~~724.1121 8-B-3 57643MGK4 ~~SUB~~ 5.~~09806~~09210% ~~171~~169,~~139~~723.9198 ~~727~~720.0721 8-B-4 57643MGL2 ~~SUB~~ 5.~~09806~~09210% ~~172~~170,~~090~~666.6989 ~~731~~724.1121 8-B-5 57643MGM0 ~~SUB~~ 5.~~09806~~09210% ~~129~~128,~~305~~235.7190 ~~549~~544.3416 8-B-6 57643MGN8 ~~SUB~~ 5.~~09806~~09210% 43,~~528~~167.0390 ~~184~~183.9218 15-B-1 57643MFZ2 ~~SUB~~ 5.~~36088~~36187% ~~912~~903,~~011~~287.0471 4,~~074~~036.3210 15-B-2 57643MGA6 ~~SUB~~ 5.~~36088~~36187% ~~364~~360,~~426~~941.7705 1,~~628~~612.0477 15-B-3 57643MGB4 ~~SUB~~ 5.~~36088~~36187% ~~273~~271,~~792~~173.1333 1,~~223~~211.1466 15-B-4 57643MGP3 ~~SUB~~ 5.~~36088~~36187% ~~182~~180,~~213~~470.3953 ~~814~~806.0238 15-B-5 57643MGQ1 ~~SUB~~ 5.~~36088~~36187% ~~183~~181,~~157~~405.5061 ~~818~~810.2456 15-B-6 57643MGR9 ~~SUB~~ 5.~~36088~~36187% 9190,~~374~~500.3132 ~~408~~404.2138 30-B-1 57643MGC2 ~~SUB~~ 5.~~61923~~61925% 5,~~985~~971,~~566~~968.7612 27,~~964~~965.4501 30-B-2 57643MGD0 ~~SUB~~ 5.~~61923~~61925% 1,~~941~~937,~~931~~519.2840 9,072.6785 30-B-3 57643MGE8 ~~SUB~~ 5.~~61923~~61925% 1,~~132~~129,~~217~~645.9364 5,289.7081 30-B-4 57643MGS7 ~~SUB~~ 5.~~61923~~61925% ~~646~~645,~~981~~511.6880 3,022.6975 30-B-5 57643MGT5 ~~SUB~~ 5.~~61923~~61925% ~~808~~807,~~887~~050.8514 3,779.1118 30-B-6 57643MGU2 ~~SUB~~ 5.~~61923~~61925% ~~486~~484,~~025~~920.0686 2,270.7074 Totals ~~591~~569,~~257~~851,~~665~~200.1149 2,~~683~~582,~~651~~599.2685

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 ~~489~~662,~~271~~050.3828 0.00 2726,~~822~~782,~~553~~958.2282 ~~601~~770,~~339~~686.0277 0.00 2-A-1 51,~~371~~115,~~933~~751.4963 0.00 9591,~~372~~325,~~609~~773.4912 51,~~832~~539,~~622~~441.8995 0.00 2-A-2 7677,~~956~~840.6296 0.00 1817,~~082~~926,~~004~~677.4366 ~~159~~160,~~994~~361.7767 0.00 2-A-3 (7677,~~956~~840.6296) 0.00 1617,~~905~~061,~~995~~322.5734 0.00 0.00 2-A-4 0.00 0.00 19,888,000.00 9091,~~944~~153.7833 0.00 3-A-1 1703,~~340,402~~151.4131 0.00 6665,~~755~~903,~~231~~898.2056 1994,~~638,320~~557.8115 0.00 3-A-2 ~~356~~187,~~546~~038.9017 0.00 17,~~756~~530,~~884~~430.4000 ~~435~~264,~~793~~552.1609 0.00 3-A-3 46,~~305~~711.2126 0.00 76,~~051~~958,~~647~~428.4135 77,358.75 0.00 3-A-4 0.00 0.00 10,779,508.00 47,160.35 0.00 3-A-5 (46,~~305~~711.2126) 0.00 10,~~630~~723,~~352~~571.5965 0.00 0.00 3-A-6 0.00 0.00 12,000,000.00 52,500.00 0.00 3-A-7 0.00 0.00 2,264,000.00 9,905.00 0.00 4-A-1 3769,~~003,074~~652.9111 0.00 6259,~~170~~252,~~715~~647.0650 31,~~328~~069,~~198~~763.3161 0.00 5-A-1 ~~150~~128,~~661~~944.6047 0.00 2625,~~535~~509,~~073~~056.9686 ~~267~~241,~~411~~110.6973 0.00 6-A-1 ~~288~~1,~~031~~242,448.1417 0.00 5856,~~248~~707,~~548~~650.5612 ~~531~~1,~~933~~483,906.5691 0.00 7-A-1 ~~909~~467,~~181~~811.5705 0.00 3635,~~342~~070,~~900~~990.5986 1655,~~105,547~~349.5669 0.00 8-A-1 0.00 0.00 0.00 0.00 0.00 8-A-2 ~~884~~636,~~059~~248.1030 0.00 7068,~~209~~744,~~890~~606.6697 1930,~~186,093~~660.2206 0.00 PO 46110,~~559~~757.9040 0.00 5,~~302~~153,~~494~~165.0512 46110,~~559~~757.9040 0.00 15-AX 0.00 0.00 0.00 6,~~142~~064.5058 0.00 30-AX 0.00 0.00 0.00 3935,~~697~~447.6279 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.0401 0.00 8-B-1 2,~~486~~513.7274 0.00 ~~600~~595,~~306~~291.0783 5,~~047~~050.6148 0.00 8-B-2 ~~709~~717.9364 0.00 ~~171~~169,~~380~~949.7625 1,441.0485 0.00 8-B-3 ~~706~~713.0168 0.00 ~~170~~169,~~433~~010.9030 1,433.0889 0.00 8-B-4 ~~709~~717.9364 0.00 ~~171~~169,~~380~~949.7625 1,441.0485 0.00 8-B-5 ~~533~~539.4322 0.00 ~~128~~127,~~772~~696.2867 1,~~082~~083.7738 0.00 8-B-6 ~~179~~181.5752 0.00 4342,~~348~~986.4638 364.4970 0.00 15-B-1 4,~~345~~399.3541 0.00 ~~907~~898,~~665~~888.6930 8,~~419~~435.6751 0.00 15-B-2 1,~~736~~757.3494 0.00 ~~362~~359,~~690~~183.4311 3,~~364~~370.3871 0.00 15-B-3 1,~~304~~320.5073 0.00 ~~272~~269,~~487~~852.6360 2,~~527~~532.6439 0.00 15-B-4 ~~868~~878.1797 0.00 ~~181~~179,~~345~~591.2256 1,~~682~~685.1935 0.00 15-B-5 ~~872~~883.6752 0.00 ~~182~~180,~~284~~522.8308 1,~~690~~694.9108 0.00 15-B-6 ~~435~~440.3667 0.0010 90,~~938~~059.9554 ~~843~~845.5705 0.4353 30-B-1 6,~~762~~886.8205 0.00 5,~~978~~965,~~803~~082.9407 34,~~727~~851.2706 0.00 30-B-2 2,~~194~~234.1008 0.00 1,~~939~~935,~~737~~285.1832 11,~~266~~306.7793 0.00 30-B-3 1,~~279~~302.2455 0.00 1,~~130~~128,~~938~~343.6909 6,~~568~~592.9436 0.00 30-B-4 ~~730~~744.9931 0.00 ~~646~~644,~~250~~767.6848 3,~~753~~767.6806 0.00 30-B-5 ~~913~~930.9358 0.00 ~~807~~806,~~973~~119.9356 4,~~693~~709.0476 0.00 30-B-6 ~~549~~558.1495 0.0020 ~~485~~484,~~475~~361.9272 2,~~819~~829.8469 0.3762 Totals 126,~~867~~051,~~040~~574.6009 0.0030 ~~578~~563,~~390~~799,~~624~~626.5104 158,~~550~~634,~~691~~173.8694 01.~~80 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~15

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 32,000,000.00 2827,~~311~~445,~~824~~009.6011 ~~124~~125,~~888~~425.8652 ~~364~~536,~~382~~624.5276 0.00 0.00 2-A-1 144,000,000.00 ~~100~~92,~~744~~441,~~542~~524.9875 ~~180~~174,~~083~~145.8109 5941,~~191,849~~606.6854 0.00 0.00 2-A-2 19,130,000.00 18,~~158~~004,~~961~~518.0662 212,~~579~~149.8232 7465,~~376~~691.8064 0.00 0.00 2-A-3 15,858,000.00 16,~~829~~983,~~038~~481.9438 0.00 0.00 (7677,~~956~~840.6296) 0.00 2-A-4 19,888,000.00 19,888,000.00 0.00 0.00 0.00 0.00 3-A-1 75,188,000.00 6866,~~095~~607,~~633~~049.6187 129,~~242~~173.4049 1573,~~211,160~~977.0181 0.00 0.00 3-A-2 20,000,000.00 1817,~~113~~717,~~431~~468.3018 34,~~378~~360.4714 ~~322~~152,~~168~~678.4304 0.00 0.00 3-A-3 7,682,000.00 7,~~097~~005,~~952~~139.61 48,~~464~~581.7816 4138,~~840~~130.4310 0.00 0.00 3-A-4 10,779,508.00 10,779,508.00 0.00 0.00 0.00 0.00 3-A-5 10,000,000.00 10,~~584~~676,~~047~~860.39 0.00 0.00 (46,~~305~~711.2126) 0.00 3-A-6 12,000,000.00 12,000,000.00 0.00 0.00 0.00 0.00 3-A-7 2,264,000.00 2,264,000.00 0.00 0.00 0.00 0.00 4-A-1 115,000,000.00 6560,~~173~~022,~~789~~299.9762 6763,~~945~~643.7834 2706,~~935,129~~008.1377 0.00 0.00 5-A-1 40,785,000.00 2625,~~685~~638,~~735~~001.5733 ~~111~~110,~~648~~367.5677 3918,~~013~~576.0470 0.00 0.00 6-A-1 65,000,000.00 5857,~~536~~950,~~579~~098.7029 ~~255~~258,~~937~~464.1929 32983,~~093~~983.9588 0.00 0.00 7-A-1 50,450,000.00 3735,~~252~~538,~~082~~801.1591 ~~222~~215,~~736~~107.1072 ~~686~~252,~~445~~703.4733 0.00 0.00 8-A-1 14,108,000.00 0.00 0.00 0.00 0.00 0.00 8-A-2 74,996,000.00 7169,~~093~~380,~~949~~855.7627 ~~293~~291,~~285~~742.8761 ~~590~~344,~~773~~505.2369 0.00 0.00 PO 6,138,696.57 5,~~349~~263,~~053~~922.9552 14,~~827~~944.3271 3195,~~732~~812.5869 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 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 8-B-1 634,000.00 ~~602~~597,~~792~~805.7957 2,~~486~~513.7274 0.00 0.00 0.00 8-B-2 181,000.00 ~~172~~170,~~090~~666.6989 ~~709~~717.9364 0.00 0.00 0.00 8-B-3 180,000.00 ~~171~~169,~~139~~723.9198 ~~706~~713.0168 0.00 0.00 0.00 8-B-4 181,000.00 ~~172~~170,~~090~~666.6989 ~~709~~717.9364 0.00 0.00 0.00 8-B-5 136,000.00 ~~129~~128,~~305~~235.7190 ~~533~~539.4322 0.00 0.00 0.00 8-B-6 45,781.52 43,~~528~~167.0390 ~~179~~181.5752 0.00 0.00 0.00 15-B-1 966,000.00 ~~912~~903,~~011~~287.0471 4,~~345~~399.3541 0.00 0.00 0.00 15-B-2 386,000.00 ~~364~~360,~~426~~941.7705 1,~~736~~757.3494 0.00 0.00 0.00 15-B-3 290,000.00 ~~273~~271,~~792~~173.1333 1,~~304~~320.5073 0.00 0.00 0.00 15-B-4 193,000.00 ~~182~~180,~~213~~470.3953 ~~868~~878.1797 0.00 0.00 0.00 15-B-5 194,000.00 ~~183~~181,~~157~~405.5061 ~~872~~883.6752 0.00 0.00 0.00 15-B-6 96,783.46 9190,~~374~~500.3132 ~~435~~440.3667 0.00 0.00 0.0010 30-B-1 6,069,000.00 5,~~985~~971,~~566~~968.7612 6,~~762~~886.8205 0.00 0.00 0.00 30-B-2 1,969,000.00 1,~~941~~937,~~931~~519.2840 2,~~194~~234.1008 0.00 0.00 0.00 30-B-3 1,148,000.00 1,~~132~~129,~~217~~645.9364 1,~~279~~302.2455 0.00 0.00 0.00 30-B-4 656,000.00 ~~646~~645,~~981~~511.6880 ~~730~~744.9931 0.00 0.00 0.00 30-B-5 820,163.00 ~~808~~807,~~887~~050.8514 ~~913~~930.9358 0.00 0.00 0.00 30-B-6 492,799.80 ~~486~~484,~~025~~920.0686 ~~549~~558.1495 0.00 0.00 0.0020 Totals 749,905,832.35 ~~591~~569,~~257~~851,~~665~~200.1149 1,~~469~~465,~~337~~826.1636 114,~~520~~710,~~965~~299.2795 (~~123~~124,~~261~~552.8322) 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.~~30

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 ~~489~~662,~~271~~050.3828 2726,~~822~~782,~~553~~958.2282 0.~~86945479~~836967 ~~489~~662,~~271~~050.3828 2-A-1 51,~~371~~115,~~933~~751.4963 9591,~~372~~325,~~609~~773.4912 0.~~66230979~~634207 51,~~371~~115,~~933~~751.4963 2-A-2 7677,~~956~~840.6296 1817,~~082~~926,~~004~~677.4366 0.~~94521717~~937098 7677,~~956~~840.6296 2-A-3 (7677,~~956~~840.6296) 1617,~~905~~061,~~995~~322.5734 1.~~06608624~~075881 (7677,~~956~~840.6296) 2-A-4 0.00 19,888,000.00 1.~~00000000~~000000 0.00 3-A-1 1703,~~340,402~~151.4131 6665,~~755~~903,~~231~~898.2056 0.~~88784422~~876522 1703,~~340,402~~151.4131 3-A-2 ~~356~~187,~~546~~038.9017 17,~~756~~530,~~884~~430.4000 0.~~88784422~~876522 ~~356~~187,~~546~~038.9017 3-A-3 46,~~305~~711.2126 76,~~051~~958,~~647~~428.4135 0.~~91794421~~905809 46,~~305~~711.2126 3-A-4 0.00 10,779,508.00 1.~~00000000~~000000 0.00 3-A-5 (46,~~305~~711.2126) 10,~~630~~723,~~352~~571.5965 1.~~06303526~~072357 (46,~~305~~711.2126) 3-A-6 0.00 12,000,000.00 1.~~00000000~~000000 0.00 3-A-7 0.00 2,264,000.00 1.~~00000000~~000000 0.00 4-A-1 3769,~~003,074~~652.9111 6259,~~170~~252,~~715~~647.0650 0.~~54061491~~515240 3769,~~003,074~~652.9111 5-A-1 ~~150~~128,~~661~~944.6047 2625,~~535~~509,~~073~~056.9686 0.~~65060865~~625452 ~~150~~128,~~661~~944.6047 6-A-1 ~~288~~1,~~031~~242,448.1417 5856,~~248~~707,~~548~~650.5612 0.~~89613152~~872425 ~~288~~1,~~031~~242,448.1417 7-A-1 ~~909~~467,~~181~~811.5705 3635,~~342~~070,~~900~~990.5986 0.~~72037464~~695163 ~~909~~467,~~181~~811.5705 8-A-1 0.00 0.00 0.~~00000000~~000000 0.00 8-A-2 ~~884~~636,~~059~~248.1030 7068,~~209~~744,~~890~~606.6697 0.~~93618181~~916644 ~~884~~636,~~059~~248.1030 PO 46110,~~559~~757.9040 5,~~302~~153,~~494~~165.0512 0.~~86378175~~839456 46110,~~559~~757.9040 15-AX 0.00 0.00 0.~~00000000~~000000 0.00 30-AX 0.00 0.00 0.~~00000000~~000000 0.00 A-LR 0.00 0.00 0.~~00000000~~000000 0.00 A-UR 0.00 0.00 0.~~00000000~~000000 0.00 8-B-1 2,~~486~~513.7274 ~~600~~595,~~306~~291.0783 0.~~94685500~~938946 2,~~486~~513.7274 8-B-2 ~~709~~717.9364 ~~171~~169,~~380~~949.7625 0.~~94685503~~938946 ~~709~~717.9364 8-B-3 ~~706~~713.0168 ~~170~~169,~~433~~010.9030 0.~~94685500~~938946 ~~706~~713.0168 8-B-4 ~~709~~717.9364 ~~171~~169,~~380~~949.7625 0.~~94685503~~938946 ~~709~~717.9364 8-B-5 ~~533~~539.4322 ~~128~~127,~~772~~696.2867 0.~~94685500~~938946 ~~533~~539.4322 8-B-6 ~~179~~181.5752 4342,~~348~~986.4638 0.~~94685498~~938946 ~~179~~181.5752 15-B-1 4,~~345~~399.3541 ~~907~~898,~~665~~888.6930 0.~~93961252~~930526 4,~~345~~399.3541 15-B-2 1,~~736~~757.3494 ~~362~~359,~~690~~183.4311 0.~~93961251~~930526 1,~~736~~757.3494 15-B-3 1,~~304~~320.5073 ~~272~~269,~~487~~852.6360 0.~~93961252~~930526 1,~~304~~320.5073 15-B-4 ~~868~~878.1797 ~~181~~179,~~345~~591.2256 0.~~93961254~~930526 ~~868~~878.1797 15-B-5 ~~872~~883.6752 ~~182~~180,~~284~~522.8308 0.~~93961253~~930526 ~~872~~883.6752 15-B-6 ~~435~~440.3677 90,~~938~~059.9554 0.~~93961251~~930526 ~~435~~440.3667 30-B-1 6,~~762~~886.8205 5,~~978~~965,~~803~~082.9407 0.~~98513823~~982877 6,~~762~~886.8205 30-B-2 2,~~194~~234.1008 1,~~939~~935,~~737~~285.1832 0.~~98513823~~982877 2,~~194~~234.1008 30-B-3 1,~~279~~302.2455 1,~~130~~128,~~938~~343.6909 0.~~98513823~~982877 1,~~279~~302.2455 30-B-4 ~~730~~744.9931 ~~646~~644,~~250~~767.6848 0.~~98513823~~982877 ~~730~~744.9931 30-B-5 ~~913~~930.9358 ~~807~~806,~~973~~119.9356 0.~~98513823~~982877 ~~913~~930.9358 30-B-6 ~~549~~559.1415 ~~485~~484,~~475~~361.9272 0.~~98513822~~982877 ~~549~~558.1495 Totals 126,~~867~~051,~~040~~574.6039 ~~578~~563,~~390~~799,~~624~~626.5104 0.~~77128434~~751827 126,~~867~~051,~~040~~574.6009

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 32,000,000.00 ~~884~~857.~~74451875~~656535 3.~~90277688~~919547 1116.~~38695375~~769524 0.~~00000000~~000000 2-A-1 144,000,000.00 ~~699~~641.~~61488181~~955033 1.~~25058201~~209341 366.~~05451167~~538934 0.~~00000000~~000000 2-A-2 19,130,000.00 ~~949~~941.~~23999268~~166682 0.~~13485729~~635093 3.~~88796654~~433959 0.~~00000000~~000000 2-A-3 15,858,000.00 ~~1061~~1070.~~23338000~~972467 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~85285786~~908624) 2-A-4 19,888,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-1 75,188,000.00 ~~905~~885.~~67156474~~873409 1.~~71892323~~718007 167.~~10842169~~633902 0.~~00000000~~000000 3-A-2 20,000,000.00 ~~905~~885.~~67156500~~873409 1.~~71892350~~718007 167.~~10842150~~633902 0.~~00000000~~000000 3-A-3 7,682,000.00 ~~923~~911.~~97196173~~890082 01.~~58120021~~117048 54.~~44655428~~963564 0.~~00000000~~000000 3-A-4 10,779,508.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-5 10,000,000.00 ~~1058~~1067.~~40473900~~686039 0.~~00000000~~000000 0.~~00000000~~000000 (4.~~63052100~~671126) 3-A-6 12,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 3-A-7 2,264,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 4-A-1 115,000,000.00 ~~566~~521.~~72860843~~933040 0.~~59083287~~553420 256.~~52286200~~139207 0.~~00000000~~000000 5-A-1 40,785,000.00 ~~654~~628.~~30269879~~613493 2.~~73749074~~706087 0.~~95655363~~455479 0.~~00000000~~000000 6-A-1 65,000,000.00 ~~900~~891.~~56276462~~539974 3.~~93749523~~976374 015.~~49375308~~138214 0.~~00000000~~000000 7-A-1 50,450,000.00 ~~738~~704.~~39607830~~436113 4.~~41498712~~263780 135.~~60645134~~008986 0.~~00000000~~000000 8-A-1 14,108,000.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 8-A-2 74,996,000.00 ~~947~~925.~~96988853~~127410 3.~~91068684~~890109 74.~~87739653~~593654 0.~~00000000~~000000 PO 6,138,696.57 ~~871~~857.~~36640311~~498405 2.~~41538571~~434509 515.~~16927000~~607986 0.~~00000000~~000000 15-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-AX 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 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 8-B-1 634,000.00 ~~950~~942.~~77727129~~910994 3.~~92227129~~964890 0.~~00000000~~000000 0.~~00000000~~000000 8-B-2 181,000.00 ~~950~~942.~~77729282~~910994 3.~~92226519~~964862 0.~~00000000~~000000 0.~~00000000~~000000 8-B-3 180,000.00 ~~950~~942.~~77727778~~911000 3.~~92227778~~964889 0.~~00000000~~000000 0.~~00000000~~000000 8-B-4 181,000.00 ~~950~~942.~~77729282~~910994 3.~~92226519~~964862 0.~~00000000~~000000 0.~~00000000~~000000 8-B-5 136,000.00 ~~950~~942.~~77727941~~911029 3.~~92227941~~964853 0.~~00000000~~000000 0.~~00000000~~000000 8-B-6 45,781.52 ~~950~~942.~~77730054~~911026 3.~~92232499~~964919 0.~~00000000~~000000 0.~~00000000~~000000 15-B-1 966,000.00 ~~944~~935.~~11080745~~080445 4.~~49829193~~554255 0.~~00000000~~000000 0.~~00000000~~000000 15-B-2 386,000.00 ~~944~~935.~~11080311~~080440 4.~~49829016~~554249 0.~~00000000~~000000 0.~~00000000~~000000 15-B-3 290,000.00 ~~944~~935.~~11079310~~080448 4.~~49827586~~554241 0.~~00000000~~000000 0.~~00000000~~000000 15-B-4 193,000.00 ~~944~~935.~~11082902~~080466 4.~~49829016~~554249 0.~~00000000~~000000 0.~~00000000~~000000 15-B-5 194,000.00 ~~944~~935.~~11082474~~080464 4.~~49829897~~554227 0.~~00000000~~000000 0.~~00000000~~000000 15-B-6 96,783.46 ~~944~~935.~~11080158~~080436 4.~~49828927~~553154 0.~~00000000~~000000 0.~~00000000~~000000 30-B-1 6,069,000.00 ~~986~~984.~~25255561~~011883 1.~~11432196~~134627 0.~~00000000~~000000 0.~~00000000~~000000 30-B-2 1,969,000.00 ~~986~~984.~~25255460~~011884 1.~~11432199~~134627 0.~~00000000~~000000 0.~~00000000~~000000 30-B-3 1,148,000.00 ~~986~~984.~~25255226~~011882 1.~~11432056~~134625 0.~~00000000~~000000 0.~~00000000~~000000 30-B-4 656,000.00 ~~986~~984.~~25256098~~011890 1.~~11431402~~134619 0.~~00000000~~000000 0.~~00000000~~000000 30-B-5 820,163.00 ~~986~~984.~~25254980~~011885 1.~~11432727~~134628 0.~~00000000~~000000 0.~~00000000~~000000 30-B-6 492,799.80 ~~986~~984.~~25255124~~011885 1.~~11432675~~134233 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 1520.~~28973062~~689071 ~~869~~836.~~45478813~~967463 0.~~86945479~~836967 1520.~~28973062~~689071 2-A-1 0.~~00000000~~000000 377.~~30509368~~748275 ~~662~~634.~~30978813~~206758 0.~~66230979~~634207 377.~~30509368~~748275 2-A-2 0.~~00000000~~000000 4.~~02282384~~069052 ~~945~~937.~~21716832~~097630 0.~~94521717~~937098 4.~~02282384~~069052 2-A-3 0.~~00000000~~000000 (4.~~85285786~~908624) 1,~~066~~075.~~08623849~~881091 1.~~06608624~~075881 (4.~~85285786~~908624) 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-1 0.~~00000000~~000000 179.~~82734492~~351909 ~~887~~876.~~84421982~~521500 0.~~88784422~~876522 179.~~82734492~~351909 3-A-2 0.~~00000000~~000000 179.~~82734500~~351908 ~~887~~876.~~84422000~~521500 0.~~88784422~~876522 179.~~82734500~~351908 3-A-3 0.~~00000000~~000000 6.~~02775449~~080612 ~~917~~905.~~94420854~~809470 0.~~91794421~~905809 6.~~02775449~~080612 3-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-5 0.~~00000000~~000000 (4.~~63052100~~671126) 1,~~063~~072.~~03525900~~357165 1.~~06303526~~072357 (4.~~63052100~~671126) 3-A-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 3-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 4-A-1 0.~~00000000~~000000 266.~~11369487~~692627 ~~540~~515.~~61491357~~240413 0.~~54061491~~515240 266.~~11369487~~692627 5-A-1 0.~~00000000~~000000 3.~~69404438~~161566 ~~650~~625.~~60865416~~451927 0.~~65060865~~625452 3.~~69404438~~161566 6-A-1 0.~~00000000~~000000 419.~~43124831~~114587 ~~896~~872.~~13151631~~425386 0.~~89613152~~872425 419.~~43124831~~114587 7-A-1 0.~~00000000~~000000 189.~~02143845~~272766 ~~720~~695.~~37464004~~163347 0.~~72037464~~695163 189.~~02143845~~272766 8-A-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 8-A-2 0.~~00000000~~000000 118.~~78808336~~483763 ~~936~~916.~~18180516~~643647 0.~~93618181~~916644 118.~~78808336~~483763 PO 0.~~00000000~~000000 718.~~58465571~~042495 ~~863~~839.~~78174740~~455911 0.~~86378175~~839456 718.~~58465571~~042495 15-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-AX 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 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 8-B-1 0.~~00000000~~000000 3.~~92227129~~964890 ~~946~~938.~~85500000~~946104 0.~~94685500~~938946 3.~~92227129~~964890 8-B-2 0.~~00000000~~000000 3.~~92226519~~964862 ~~946~~938.~~85502762~~946133 0.~~94685503~~938946 3.~~92226519~~964862 8-B-3 0.~~00000000~~000000 3.~~92227778~~964889 ~~946~~938.~~85500000~~946111 0.~~94685500~~938946 3.~~92227778~~964889 8-B-4 0.~~00000000~~000000 3.~~92226519~~964862 ~~946~~938.~~85502762~~946133 0.~~94685503~~938946 3.~~92226519~~964862 8-B-5 0.~~00000000~~000000 3.~~92227941~~964853 ~~946~~938.~~85500000~~946103 0.~~94685500~~938946 3.~~92227941~~964853 8-B-6 0.~~00000000~~000000 3.~~92232499~~964919 ~~946~~938.~~85497554~~946108 0.~~94685498~~938946 3.~~92232499~~964919 15-B-1 0.~~00000000~~000000 4.~~49829193~~554255 ~~939~~930.~~61251553~~526190 0.~~93961252~~930526 4.~~49829193~~554255 15-B-2 0.~~00000000~~000000 4.~~49829016~~554249 ~~939~~930.~~61251295~~526192 0.~~93961251~~930526 4.~~49829016~~554249 15-B-3 0.~~00000000~~000000 4.~~49827586~~554241 ~~939~~930.~~61251724~~526207 0.~~93961252~~930526 4.~~49827586~~554241 15-B-4 0.~~00000000~~000000 4.~~49829016~~554249 ~~939~~930.~~61253886~~526218 0.~~93961254~~930526 4.~~49829016~~554249 15-B-5 0.~~00000000~~000000 4.~~49829897~~554227 ~~939~~930.~~61252577~~526186 0.~~93961253~~930526 4.~~49829897~~554227 15-B-6 0.~~00000000~~001033 4.~~49828927~~554187 ~~939~~930.~~61251230~~526146 0.~~93961251~~930526 4.~~49828927~~553154 30-B-1 0.~~00000000~~000000 1.~~11432196~~134627 ~~985~~982.~~13823365~~877257 0.~~98513823~~982877 1.~~11432196~~134627 30-B-2 0.~~00000000~~000000 1.~~11432199~~134627 ~~985~~982.~~13823261~~877257 0.~~98513823~~982877 1.~~11432199~~134627 30-B-3 0.~~00000000~~000000 1.~~11432056~~134625 ~~985~~982.~~13823171~~877256 0.~~98513823~~982877 1.~~11432056~~134625 30-B-4 0.~~00000000~~000000 1.~~11431402~~134619 ~~985~~982.~~13823171~~877256 0.~~98513823~~982877 1.~~11431402~~134619 30-B-5 0.~~00000000~~000000 1.~~11432727~~134628 ~~985~~982.~~13823472~~877257 0.~~98513823~~982877 1.~~11432727~~134628 30-B-6 0.~~00000000~~000406 1.~~11432675~~134639 ~~985~~982.~~13822449~~877266 0.~~98513822~~982877 1.~~11432675~~134233 ~~(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 ~~32,000,000.00~~11/01/05 - 11/30/05 30 4.75000% 2827,~~311~~445,~~824~~009.6011 ~~112~~108,~~067~~636.6449 0.00 ~~0.00~~ 2-A-1 ~~144,000,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~100~~92,~~744~~441,~~542~~524.9875 ~~461~~423,~~745~~690.8232 0.00 ~~0.00~~ 2-A-2 ~~19,130,000.00~~11/01/05 - 11/30/05 30 5.50000% 18,~~158~~004,~~961~~518.0662 8382,~~228~~520.5771 0.00 ~~0.00~~ 2-A-3 ~~15,858,000.00~~11/01/05 - 11/30/05 30 5.50000% 16,~~829~~983,~~038~~481.9438 77,~~133~~840.1096 0.00 ~~0.00~~ 2-A-4 ~~19,888,000.00~~11/01/05 - 11/30/05 30 5.50000% 19,888,000.00 91,153.33 0.00 ~~0.00~~ 3-A-1 ~~75,188,000.00~~11/01/05 - 11/30/05 30 5.25000% 6866,~~095~~607,~~633~~049.6187 ~~297~~291,~~918~~405.4084 0.00 ~~0.00~~ 3-A-2 ~~20,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 1817,~~113~~717,~~431~~468.3018 7977,~~246~~513.2692 0.00 ~~0.00~~ 3-A-3 ~~7,682,000.00~~11/01/05 - 11/30/05 30 5.25000% 7,~~097~~005,~~952~~139.61 3130,~~053~~647.5449 0.00 ~~0.00~~ 3-A-4 ~~10,779,508.00~~11/01/05 - 11/30/05 30 5.25000% 10,779,508.00 47,160.35 0.00 ~~0.00~~ 3-A-5 ~~10,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 10,~~584~~676,~~047~~860.39 46,~~305~~711.2126 0.00 ~~0.00~~ 3-A-6 ~~12,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 12,000,000.00 52,500.00 0.00 ~~0.00~~ 3-A-7 ~~2,264,000.00~~11/01/05 - 11/30/05 30 5.25000% 2,264,000.00 9,905.00 0.00 ~~0.00~~ 4-A-1 ~~115,000,000.00~~11/01/05 - 11/30/05 30 6.00000% 6560,~~173~~022,~~789~~299.9762 ~~325~~300,~~868~~111.9550 0.00 ~~0.00~~ 5-A-1 ~~40,785,000.00~~11/01/05 - 11/30/05 30 5.25000% 2625,~~685~~638,~~735~~001.5733 ~~116~~112,~~750~~166.0926 0.00 ~~0.00~~ 6-A-1 ~~65,000,000.00~~11/01/05 - 11/30/05 30 5.00000% 5857,~~536~~950,~~579~~098.7029 ~~243~~241,~~902~~458.4274 0.00 ~~0.00~~ 7-A-1 ~~50,450,000.00~~11/01/05 - 11/30/05 30 6.~~32553~~33241% 3735,~~252~~538,~~082~~801.1591 ~~196~~187,~~365~~538.9964 0.00 ~~0.00~~ 8-A-1 ~~14,108,000.00~~N/A N/A 5.~~09500~~09021% 0.00 0.00 0.00 ~~0.00~~ 8-A-2 ~~74,996,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% 7169,~~093~~380,~~949~~855.7627 ~~302~~294,~~034~~411.1276 0.00 ~~0.00~~ PO ~~6,138,696.57~~N/A N/A 0.00000% 5,~~349~~263,~~053~~922.9552 0.00 0.00 ~~0.00~~ 15-AX ~~0.00~~11/01/05 - 11/30/05 30 5.00000% 1,~~474~~455,~~200~~498.3204 6,~~142~~064.5058 0.00 ~~0.00~~ 30-AX ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 87,~~680~~734,~~621~~062.6132 3935,~~786~~447.1879 0.00 ~~0.00~~ A-LR ~~50.00~~N/A N/A 4.75000% 0.00 0.00 0.00 ~~0.00~~ A-UR ~~50.00~~N/A N/A 4.75000% 0.00 0.00 0.00 ~~0.00~~ 8-B-1 ~~634,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% ~~602~~597,~~792~~805.7957 2,~~560~~536.8974 0.00 ~~0.00~~ 8-B-2 ~~181,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% ~~172~~170,~~090~~666.6989 ~~731~~724.1121 0.00 ~~0.00~~ 8-B-3 ~~180,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% ~~171~~169,~~139~~723.9198 ~~727~~720.0721 0.00 ~~0.00~~ 8-B-4 ~~181,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% ~~172~~170,~~090~~666.6989 ~~731~~724.1121 0.00 ~~0.00~~ 8-B-5 ~~136,000.00~~11/01/05 - 11/30/05 30 5.~~09806~~09210% ~~129~~128,~~305~~235.7190 ~~549~~544.3416 0.00 ~~0.00~~ 8-B-6 ~~45,781.52~~11/01/05 - 11/30/05 30 5.~~09806~~09210% 43,~~528~~167.0390 ~~184~~183.9218 0.00 ~~0.00~~ 15-B-1 ~~966,000.00~~11/01/05 - 11/30/05 30 5.~~36088~~36187% ~~912~~903,~~011~~287.0471 4,~~074~~036.3210 0.00 ~~0.00~~ 15-B-2 ~~386,000.00~~11/01/05 - 11/30/05 30 5.~~36088~~36187% ~~364~~360,~~426~~941.7705 1,~~628~~612.0477 0.00 ~~0.00~~ 15-B-3 ~~290,000.00~~11/01/05 - 11/30/05 30 5.~~36088~~36187% ~~273~~271,~~792~~173.1333 1,~~223~~211.1466 0.00 ~~0.00~~ 15-B-4 ~~193,000.00~~11/01/05 - 11/30/05 30 5.~~36088~~36187% ~~182~~180,~~213~~470.3953 ~~814~~806.0238 0.00 ~~0.00~~ 15-B-5 ~~194,000.00~~11/01/05 - 11/30/05 30 5.~~36088~~36187% ~~183~~181,~~157~~405.5061 ~~818~~810.2456 0.00 ~~0.00~~ 15-B-6 ~~96,783.46~~11/01/05 - 11/30/05 30 5.~~36088~~36187% 9190,~~374~~500.3132 ~~408~~404.2138 0.00 ~~0.00~~ 30-B-1 ~~6,069,000.00~~11/01/05 - 11/30/05 30 5.~~61923~~61925% 5,~~985~~971,~~566~~968.7612 2827,~~028~~965.5801 0.00 ~~0.00~~ 30-B-2 ~~1,969,000.00~~11/01/05 - 11/30/05 30 5.~~61923~~61925% 1,~~941~~937,~~931~~519.2840 9,~~093~~072.4785 0.00 ~~0.00~~ 30-B-3 ~~1,148,000.00~~11/01/05 - 11/30/05 30 5.~~61923~~61925% 1,~~132~~129,~~217~~645.9364 5,~~301~~289.8381 0.00 ~~0.00~~ 30-B-4 ~~656,000.00~~11/01/05 - 11/30/05 30 5.~~61923~~61925% ~~646~~645,~~981~~511.6880 3,~~029~~022.6275 0.00 ~~0.00~~ 30-B-5 ~~820,163.00~~11/01/05 - 11/30/05 30 5.~~61923~~61925% ~~808~~807,~~887~~050.8514 3,~~787~~779.7718 0.00 ~~0.00~~ 30-B-6 ~~492,799.80~~11/01/05 - 11/30/05 30 5.~~61923~~61925% ~~486~~484,~~025~~920.0686 2,~~275~~270.9174 0.00 ~~0.00~~ Totals ~~749,905,832.35~~ 2,~~686~~582,~~235~~599.0684 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A-1 0.00 0.00 ~~112~~108,~~067~~636.6449 0.00 2726,~~822~~782,~~553~~958.2282 2-A-1 ~~1,056~~0.4200 0.00 ~~460~~423,~~689~~690.4032 0.00 9591,~~372~~325,~~609~~773.4912 2-A-2 ~~190~~0.4200 0.00 8382,~~038~~520.1571 0.00 1817,~~082~~926,~~004~~677.4366 2-A-3 ~~176~~0.4700 0.00 7677,~~956~~840.6296 0.00 1617,~~905~~061,~~995~~322.5734 2-A-4 ~~208~~0.5500 0.00 9091,~~944~~153.7833 0.00 19,888,000.00 3-A-1 0.00 0.00 ~~297~~291,~~918~~405.4084 0.00 6665,~~755~~903,~~231~~898.2056 3-A-2 0.00 0.00 7977,~~246~~513.2692 0.00 17,~~756~~530,~~884~~430.4000 3-A-3 0.00 0.00 3130,~~053~~647.5449 0.00 76,~~051~~958,~~647~~428.4135 3-A-4 0.00 0.00 47,160.35 0.00 10,779,508.00 3-A-5 0.00 0.00 46,~~305~~711.2126 0.00 10,~~630~~723,~~352~~571.5965 3-A-6 0.00 0.00 52,500.00 0.00 12,000,000.00 3-A-7 0.00 0.00 9,905.00 0.00 2,264,000.00 4-A-1 ~~745~~0.5500 0.00 ~~325~~300,~~123~~111.4050 0.00 6259,~~170~~252,~~715~~647.0650 5-A-1 0.00 0.00 ~~116~~112,~~750~~166.0926 0.00 2625,~~535~~509,~~073~~056.9686 6-A-1 0.00 0.00 ~~243~~241,~~902~~458.4274 0.00 5856,~~248~~707,~~548~~650.5612 7-A-1 0.00 0.00 ~~196~~187,~~365~~538.9964 0.00 3635,~~342~~070,~~900~~990.5986 8-A-1 0.00 0.00 0.00 0.00 0.00 8-A-2 0.00 0.00 ~~302~~294,~~034~~411.1276 0.00 7068,~~209~~744,~~890~~606.6697 PO 0.00 0.00 0.00 0.00 5,~~302~~153,~~494~~165.0512 15-AX 0.00 0.00 6,~~142~~064.5058 0.00 1,~~466~~448,~~083~~851.5032 30-AX 880.5600 0.00 3935,~~697~~447.6279 0.00 87,~~086~~597,~~133~~405.1992 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.0401 0.00 0.00 8-B-1 0.00 0.00 2,~~560~~536.8974 0.00 ~~600~~595,~~306~~291.0783 8-B-2 0.00 0.00 ~~731~~724.1121 0.00 ~~171~~169,~~380~~949.7625 8-B-3 0.00 0.00 ~~727~~720.0721 0.00 ~~170~~169,~~433~~010.9030 8-B-4 0.00 0.00 ~~731~~724.1121 0.00 ~~171~~169,~~380~~949.7625 8-B-5 0.00 0.00 ~~549~~544.3416 0.00 ~~128~~127,~~772~~696.2867 8-B-6 0.00 0.00 ~~184~~183.9218 0.00 4342,~~348~~986.4638 15-B-1 0.00 0.00 4,~~074~~036.3210 0.00 ~~907~~898,~~665~~888.6930 15-B-2 0.00 0.00 1,~~628~~612.0477 0.00 ~~362~~359,~~690~~183.4311 15-B-3 0.00 0.00 1,~~223~~211.1466 0.00 ~~272~~269,~~487~~852.6360 15-B-4 0.00 0.00 ~~814~~806.0238 0.00 ~~181~~179,~~345~~591.2256 15-B-5 0.00 0.00 ~~818~~810.2456 0.00 ~~182~~180,~~284~~522.8308 15-B-6 0.00 0.00 ~~408~~404.2138 0.00 90,~~938~~059.9554 30-B-1 640.1300 0.00 27,~~964~~965.4501 0.00 5,~~978~~965,~~803~~082.9407 30-B-2 200.8000 0.00 9,072.6785 0.00 1,~~939~~935,~~737~~285.1832 30-B-3 120.1300 0.00 5,289.7081 0.00 1,~~130~~128,~~938~~343.6909 30-B-4 60.9300 0.00 3,022.6975 0.00 ~~646~~644,~~250~~767.6848 30-B-5 80.6700 0.00 3,779.1118 0.00 ~~807~~806,~~973~~119.9356 30-B-6 50.2100 0.00 2,270.7074 0.00 ~~485~~484,~~475~~361.9272 Totals ~~2,583~~0.8400 0.00 2,~~683~~582,~~651~~599.2685 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 32,000,000.00 4.75000% ~~884~~857.~~74451875~~656535 3.~~50211375~~394890 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 144,000,000.00 5.50000% ~~699~~641.~~61488181~~955033 32.~~20656819~~942294 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 19,130,000.00 5.50000% ~~949~~941.~~23999268~~166682 4.~~35068322~~313681 0.~~00000000~~000000 ~~0.00000000~~ 2-A-3 11/01/05 - 11/30/05 15,858,000.00 5.50000% ~~1061~~1070.~~23338000~~972467 4.~~86398663~~908624 0.~~00000000~~000000 ~~0.00000000~~ 2-A-4 11/01/05 - 11/30/05 19,888,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333317~~583333 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 75,188,000.00 5.25000% ~~905~~885.~~67156474~~873409 3.~~96231314~~875696 0.~~00000000~~000000 ~~0.00000000~~ 3-A-2 11/01/05 - 11/30/05 20,000,000.00 5.25000% ~~905~~885.~~67156500~~873409 3.~~96231300~~875696 0.~~00000000~~000000 ~~0.00000000~~ 3-A-3 11/01/05 - 11/30/05 7,682,000.00 5.25000% ~~923~~911.~~97196173~~890082 43.~~04237699~~989520 0.~~00000000~~000000 ~~0.00000000~~ 3-A-4 11/01/05 - 11/30/05 10,779,508.00 5.25000% 1000.~~00000000~~000000 4.~~37500023~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-5 11/01/05 - 11/30/05 10,000,000.00 5.25000% ~~1058~~1067.~~40473900~~686039 4.~~63052100~~671126 0.~~00000000~~000000 ~~0.00000000~~ 3-A-6 11/01/05 - 11/30/05 12,000,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 3-A-7 11/01/05 - 11/30/05 2,264,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 115,000,000.00 6.00000% ~~566~~521.~~72860843~~933040 2.~~83364304~~609665 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 40,785,000.00 5.25000% ~~654~~628.~~30269879~~613493 2.~~86257423~~750184 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 65,000,000.00 5.00000% ~~900~~891.~~56276462~~539974 3.~~75234492~~714750 0.~~00000000~~000000 ~~0.00000000~~ 7-A-1 11/01/05 - 11/30/05 50,450,000.00 6.~~32553~~33241% ~~738~~704.~~39607830~~436113 3.~~89228920~~717317 0.~~00000000~~000000 ~~0.00000000~~ 8-A-1 N/A 14,108,000.00 5.~~09500~~09021% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 8-A-2 11/01/05 - 11/30/05 74,996,000.00 5.~~09806~~09210% ~~947~~925.~~96988853~~127410 43.~~02733639~~925700 0.~~00000000~~000000 ~~0.00000000~~ PO N/A 6,138,696.57 0.00000% ~~871~~857.~~36640311~~498405 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 15-AX 11/01/05 - 11/30/05 0.00 5.00000% ~~605~~597.~~23664409~~558376 2.~~52181880~~489829 0.~~00000000~~000000 ~~0.00000000~~ 30-AX 11/01/05 - 11/30/05 0.00 5.50000% ~~618~~550.~~14219703~~738241 2.~~83315157~~524217 0.~~00000000~~000000 ~~0.00000000~~ A-LR N/A 50.00 4.75000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-UR N/A 50.00 4.75000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 8-B-1 11/01/05 - 11/30/05 634,000.00 5.~~09806~~09210% ~~950~~942.~~77727129~~910994 4.~~03925868~~001167 0.~~00000000~~000000 ~~0.00000000~~ 8-B-2 11/01/05 - 11/30/05 181,000.00 5.~~09806~~09210% ~~950~~942.~~77729282~~910994 4.~~03928177~~001160 0.~~00000000~~000000 ~~0.00000000~~ 8-B-3 11/01/05 - 11/30/05 180,000.00 5.~~09806~~09210% ~~950~~942.~~77727778~~911000 4.~~03927778~~001167 0.~~00000000~~000000 ~~0.00000000~~ 8-B-4 11/01/05 - 11/30/05 181,000.00 5.~~09806~~09210% ~~950~~942.~~77729282~~910994 4.~~03928177~~001160 0.~~00000000~~000000 ~~0.00000000~~ 8-B-5 11/01/05 - 11/30/05 136,000.00 5.~~09806~~09210% ~~950~~942.~~77727941~~911029 4.~~03926471~~001176 0.~~00000000~~000000 ~~0.00000000~~ 8-B-6 11/01/05 - 11/30/05 45,781.52 5.~~09806~~09210% ~~950~~942.~~77730054~~911026 4.~~03918437~~001178 0.~~00000000~~000000 ~~0.00000000~~ 15-B-1 11/01/05 - 11/30/05 966,000.00 5.~~36088~~36187% ~~944~~935.~~11080745~~080445 4.~~21772257~~178157 0.~~00000000~~000000 ~~0.00000000~~ 15-B-2 11/01/05 - 11/30/05 386,000.00 5.~~36088~~36187% ~~944~~935.~~11080311~~080440 4.~~21772021~~178161 0.~~00000000~~000000 ~~0.00000000~~ 15-B-3 11/01/05 - 11/30/05 290,000.00 5.~~36088~~36187% ~~944~~935.~~11079310~~080448 4.~~21772414~~178138 0.~~00000000~~000000 ~~0.00000000~~ 15-B-4 11/01/05 - 11/30/05 193,000.00 5.~~36088~~36187% ~~944~~935.~~11082902~~080466 4.~~21772021~~178135 0.~~00000000~~000000 ~~0.00000000~~ 15-B-5 11/01/05 - 11/30/05 194,000.00 5.~~36088~~36187% ~~944~~935.~~11082474~~080464 4.~~21773196~~178144 0.~~00000000~~000000 ~~0.00000000~~ 15-B-6 11/01/05 - 11/30/05 96,783.46 5.~~36088~~36187% ~~944~~935.~~11080158~~080436 4.~~21776613~~178193 0.~~00000000~~000000 ~~0.00000000~~ 30-B-1 11/01/05 - 11/30/05 6,069,000.00 5.~~61923~~61925% ~~986~~984.~~25255561~~011883 4.~~61831933~~607845 0.~~00000000~~000000 ~~0.00000000~~ 30-B-2 11/01/05 - 11/30/05 1,969,000.00 5.~~61923~~61925% ~~986~~984.~~25255460~~011884 4.~~61831894~~607847 0.~~00000000~~000000 ~~0.00000000~~ 30-B-3 11/01/05 - 11/30/05 1,148,000.00 5.~~61923~~61925% ~~986~~984.~~25255226~~011882 4.~~61831882~~607848 0.~~00000000~~000000 ~~0.00000000~~ 30-B-4 11/01/05 - 11/30/05 656,000.00 5.~~61923~~61925% ~~986~~984.~~25256098~~011890 4.~~61832317~~607851 0.~~00000000~~000000 ~~0.00000000~~ 30-B-5 11/01/05 - 11/30/05 820,163.00 5.~~61923~~61925% ~~986~~984.~~25254980~~011885 4.~~61831368~~607840 0.~~00000000~~000000 ~~0.00000000~~ 30-B-6 11/01/05 - 11/30/05 492,799.80 5.~~61923~~61925% ~~986~~984.~~25255124~~011885 4.~~61832574~~607835 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.~~00000000~~000000 0.~~00000000~~000000 3.~~50211375~~394890 0.~~00000000~~000000 ~~869~~836.~~45478813~~967463 2-A-1 0.~~00733625~~000000 0.~~00000000~~000000 32.~~19923194~~942294 0.~~00000000~~000000 ~~662~~634.~~30978813~~206758 2-A-2 0.~~00995400~~000000 0.~~00000000~~000000 4.~~34072922~~313681 0.~~00000000~~000000 ~~945~~937.~~21716832~~097630 2-A-3 0.~~01112814~~000000 0.~~00000000~~000000 4.~~85285786~~908624 0.~~00000000~~000000 ~~1066~~1075.~~08623849~~881091 2-A-4 0.~~01048622~~000000 0.~~00000000~~000000 4.~~57284694~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~96231314~~875696 0.~~00000000~~000000 ~~887~~876.~~84421982~~521500 3-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~96231300~~875696 0.~~00000000~~000000 ~~887~~876.~~84422000~~521500 3-A-3 0.~~00000000~~000000 0.~~00000000~~000000 43.~~04237699~~989520 0.~~00000000~~000000 ~~917~~905.~~94420854~~809470 3-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500023~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~63052100~~671126 0.~~00000000~~000000 ~~1063~~1072.~~03525900~~357165 3-A-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 3-A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 4-A-1 0.~~00648304~~000000 0.~~00000000~~000000 2.~~82716000~~609665 0.~~00000000~~000000 ~~540~~515.~~61491357~~240413 5-A-1 0.~~00000000~~000000 0.~~00000000~~000000 2.~~86257423~~750184 0.~~00000000~~000000 ~~650~~625.~~60865416~~451927 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~75234492~~714750 0.~~00000000~~000000 ~~896~~872.~~13151631~~425386 7-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~89228920~~717317 0.~~00000000~~000000 ~~720~~695.~~37464004~~163347 8-A-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 8-A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~02733639~~925700 0.~~00000000~~000000 ~~936~~916.~~18180516~~643647 PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~863~~839.~~78174740~~455911 15-AX 0.~~00000000~~000000 0.~~00000000~~000000 2.~~52181880~~489829 0.~~00000000~~000000 ~~601~~594.~~90426325~~829548 30-AX 0.~~00630631~~000000 0.~~00000000~~000000 2.~~82684526~~524217 0.~~00000000~~000000 ~~575~~541.~~80901001~~007015 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.~~80000000~~200000 0.~~00000000~~000000 0.~~00000000~~000000 8-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03925868~~001167 0.~~00000000~~000000 ~~946~~938.~~85500000~~946104 8-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03928177~~001160 0.~~00000000~~000000 ~~946~~938.~~85502762~~946133 8-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03927778~~001167 0.~~00000000~~000000 ~~946~~938.~~85500000~~946111 8-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03928177~~001160 0.~~00000000~~000000 ~~946~~938.~~85502762~~946133 8-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03926471~~001176 0.~~00000000~~000000 ~~946~~938.~~85500000~~946103 8-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~03918437~~001178 0.~~00000000~~000000 ~~946~~938.~~85497554~~946108 15-B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21772257~~178157 0.~~00000000~~000000 ~~939~~930.~~61251553~~526190 15-B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21772021~~178161 0.~~00000000~~000000 ~~939~~930.~~61251295~~526192 15-B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21772414~~178138 0.~~00000000~~000000 ~~939~~930.~~61251724~~526207 15-B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21772021~~178135 0.~~00000000~~000000 ~~939~~930.~~61253886~~526218 15-B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21773196~~178144 0.~~00000000~~000000 ~~939~~930.~~61252577~~526186 15-B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~21776613~~178193 0.~~00000000~~000000 ~~939~~930.~~61251230~~526146 30-B-1 0.~~01056681~~000000 0.~~00000000~~000000 4.~~60775251~~607845 0.~~00000000~~000000 ~~985~~982.~~13823365~~877257 30-B-2 0.~~01056374~~000000 0.~~00000000~~000000 4.~~60775521~~607847 0.~~00000000~~000000 ~~985~~982.~~13823261~~877257 30-B-3 0.~~01056620~~000000 0.~~00000000~~000000 4.~~60775261~~607848 0.~~00000000~~000000 ~~985~~982.~~13823171~~877256 30-B-4 0.~~01056402~~000000 0.~~00000000~~000000 4.~~60775915~~607851 0.~~00000000~~000000 ~~985~~982.~~13823171~~877256 30-B-5 0.~~01057107~~000000 0.~~00000000~~000000 4.~~60775480~~607840 0.~~00000000~~000000 ~~985~~982.~~13823472~~877257 30-B-6 0.~~01057224~~000000 0.~~00000000~~000000 4.~~60775349~~607835 0.~~00000000~~000000 ~~985~~982.~~13822449~~877266 (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 PO-1 0.00000% 0.00 0.00 1,~~422~~385,~~571~~805.1897 1,~~406~~349,~~057~~714.8252 8884.~~14503764~~61290529% PO-2 0.00000% 0.00 0.00 1,~~814~~792,~~902~~019.0022 1,~~794~~776,~~619~~017.3376 8887.~~65054245~~73166275% PO-3 0.00000% 0.00 0.00 ~~246~~242,~~058~~461.3588 ~~242~~240,~~819~~763.8905 9291.~~25899843~~47750562% PO-4 0.00000% 0.00 0.00 ~~689~~678,~~040~~234.7322 ~~688~~677,~~013~~253.9987 6867.~~14397523~~07824494% PO-5 0.00000% 0.00 0.00 3,~~532~~461.7444 3,~~496~~431.3157 6867.~~52580662~~25693723% PO-6 0.00000% 0.00 0.00 1,~~172~~161,~~948~~939.9679 1,~~167~~105,~~486~~984.7136 9489.~~06004346~~10502884% 15-AX-2 5.00000% 1,~~209~~193,~~878~~691.2002 1,~~203~~188,~~016~~310.5378 0.00 0.00 56.~~81588517~~12136420% 15-AX-4 5.00000% ~~264~~261,~~322~~807.1102 ~~263~~260,~~066~~540.9754 0.00 0.00 8281.~~63520539~~84159735% 30-AX-1 5.50000% 65,~~471~~736,~~218~~353.8429 65,~~021~~666,~~948~~672.3045 0.00 0.00 6056.~~25212380~~69743960% 30-AX-5 5.50000% ~~234~~231,~~873~~440.8889 ~~231~~229,~~782~~819.6327 0.00 0.00 9291.~~25900117~~47750330% 30-AX-6 5.50000% 1,~~974~~766,~~528~~268.8914 1,~~832~~700,~~402~~914.2620 0.00 0.00 4844.~~25579176~~79309114%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 158,~~648~~727,~~300~~669.0203 ~~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 158,~~648~~727,~~300~~669.0203 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 97~~93,~~608~~495.1609 Payment of Interest and Principal 158,~~550~~634,~~691~~173.8694 Total Withdrawals (Pool Distribution Amount) 158,~~648~~727,~~300~~669.0203 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~2,583~~0.8400 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~2,583~~0.8400

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 9692,~~336~~270.7275 LPMI Fees ~~318~~317.4490 Master Servicing Fee ~~607~~595.0822 WMMSC Master Servicing Fee ~~345~~311.9222 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 9793,~~608~~495.1609 *Please see the Supplemental Reporting section for the complete list of Servicers.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Ratio NoStrip ofWeighted ~~Loans~~Average NoGross ofCoupon ~~Loans~~5.746194% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.492681% ~~Loans~~Weighted NoAverage ofRemaining ~~Loans~~Term ~~Principal~~249 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~934 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~0-29~~Paid ~~Days~~In 0Full 08 0Ending 0Scheduled ~~0.00~~Collateral ~~0.00~~Loan ~~0.00~~Count ~~0.00~~926 30Beginning ~~Days~~Scheduled 8Collateral 0Balance ~~0 0 8 3~~442,~~599~~558,~~002~~712.3552 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 3Balance 437,~~599~~399,~~002~~026.3543 60Ending ~~Days~~Actual 1Collateral 0Balance 0at 030-Nov-2005 ~~1 395~~438,~~368.66 0.00 0.00 0.00 395~~415,~~368~~847.~~66 90 Days 1 0 0 0 1 704,463.~~06 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant ~~704~~3,~~463~~400,440.0650 ~~120~~Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~180+~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Class 10A 0Non-PO 0Optimal 0Amount ~~10 4~~8,~~698~~319,~~834~~223.0702 ~~0.00~~Class ~~0.00~~AP Deferred Amount 0.00 ~~4,698,834.07~~Scheduled ~~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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.842993% 0.000000% 0.000000% 0.000000% 0.842993% 0.796409% 0.000000% 0.000000% 0.000000% 0.796409% 60 Days 0.105374% 0.000000% 0.000000% 0.000000% 0.105374% 0.087490% 0.000000% 0.000000% 0.000000% 0.087490% 90 Days 0.105374% 0.000000% 0.000000% 0.000000% 0.105374% 0.155888% 0.000000% 0.000000% 0.000000% 0.155888% 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 1,281,250.~~053741%~~48 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 03,878,435.~~000000% 1.053741% 1.039786% 0.000000% 0.000000% 0.000000% 1.039786%~~61

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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 610,620.48 0.00 0.00 0.00 610,620.48 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 1 610,620.48 0.00 0.00 0.00 610,620.48 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.800000% 0.000000% 0.000000% 0.000000% 0.800000% 1.014547% 0.000000% 0.000000% 0.000000% 1.014547% 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 0.800000% 0.000000% 0.000000% 0.000000% 0.800000% 1.014547% 0.000000% 0.000000% 0.000000% 1.014547% 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 1 0 0 0 1 439,754.14 0.00 0.00 0.00 439,754.14 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 1 439,754.14 0.00 0.00 0.00 439,754.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.943396% 0.000000% 0.000000% 0.000000% 0.943396% 1.186933% 0.000000% 0.000000% 0.000000% 1.186933% 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 0.943396% 0.000000% 0.000000% 0.000000% 0.943396% 1.186933% 0.000000% 0.000000% 0.000000% 1.186933% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 1,586,028.05 0.00 0.00 0.00 1,586,028.05 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 704,463.06 0.00 0.00 0.00 704,463.06 120 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 5 0 0 0 5 2,290,491.11 0.00 0.00 0.00 2,290,491.11 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.223242% 0.000000% 0.000000% 0.000000% 1.223242% 0.987783% 0.000000% 0.000000% 0.000000% 0.987783% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.305810% 0.000000% 0.000000% 0.000000% 0.305810% 0.438742% 0.000000% 0.000000% 0.000000% 0.438742% 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 1.529052% 0.000000% 0.000000% 0.000000% 1.529052% 1.426525% 0.000000% 0.000000% 0.000000% 1.426525% 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 2 0 0 0 2 962,599.68 0.00 0.00 0.00 962,599.68 60 Days 1 0 0 0 1 395,368.66 0.00 0.00 0.00 395,368.66 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 1,357,968.34 0.00 0.00 0.00 1,357,968.34 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.428571% 0.000000% 0.000000% 0.000000% 1.428571% 1.468914% 0.000000% 0.000000% 0.000000% 1.468914% 60 Days 0.714286% 0.000000% 0.000000% 0.000000% 0.714286% 0.603327% 0.000000% 0.000000% 0.000000% 0.603327% 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 2.142857% 0.000000% 0.000000% 0.000000% 2.142857% 2.072241% 0.000000% 0.000000% 0.000000% 2.072241% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A1 ~~Insufficient~~2 ~~Funds~~4 Collateral Description Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.774956 5.896953 6.340015 Weighted Average Net Rate 4.524956 5.646199 6.090015 Weighted Average Remaining Term 162 341 343 Beginning Loan Count 61 321 135 Loans Paid In Full 1 2 1 Ending Loan Count 60 319 134 Beginning Scheduled Balance 29,250,314.25 157,468,142.32 63,318,551.44 Ending Scheduled Balance 28,550,255.38 156,326,508.47 62,545,143.02 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 250,072.46 960,187.44 401,760.69 Scheduled Principal 133,681.66 186,368.89 67,226.89 Unscheduled Principal 566,377.21 955,264.96 706,181.53 Scheduled Interest 116,390.80 773,818.55 334,533.80 Servicing Fee 6,093.82 32,904.87 13,191.37 Master Servicing Fee 0.00 ~~Principal~~477.48 ~~Balance~~45.44 ofTrustee ~~Contaminated~~Fee ~~Properties~~0.00 0.00 ~~Periodic~~0.00 ~~Advance~~FRY 31Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 629.12 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 110,~~503~~296.4198 739,807.08 321,296.99 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

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 7 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 8 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current REO Total ~~Mar~~May-05 0.000% Loans in REO 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0715,000.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0704,463.0006 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 01 ~~Apr~~Jun-05 0.000% Original Principal Balance 0715,000.00 ~~May~~Jul-05 0.000% Current Principal Balance 0704,463.0006 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.~~000~~161% *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 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 01 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0715,000.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0704,463.0006 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 01 ~~Apr~~Jun-05 0.000% Original Principal Balance 0715,000.00 ~~May~~Jul-05 0.000% Current Principal Balance 0704,463.0006 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~Dec-05 0.~~000~~450% *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 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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 Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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. 8 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Nov~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Dec~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Jan~~Mar-05 0.000% ~~Feb~~Apr-05 0.000% Current Foreclosure Total ~~Mar~~May-05 0.000% Loans in Foreclosure 0 ~~Apr~~Jun-05 0.000% Original Principal Balance 0.00 ~~May~~Jul-05 0.000% Current Principal Balance 0.00 ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% ~~Sep~~Nov-05 0.000% ~~Oct~~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.

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 No2 ~~Foreclosure~~0003124387 ~~loans~~Dec-2005 ~~this~~01-May-2004 ~~period~~TX 59.58 715,000.00

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 No2 ~~Foreclosure~~0003124387 ~~loans~~704,463.06 ~~this~~01-Jun-2005 ~~period~~5 5.875% 23,063.60

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 5in Bankruptcy 0 Jan-05 0.~~761839~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~508354~~00 Mar-05 0.000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy ~~253~~Total ~~Beginning~~May-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~Bankruptcy ~~969~~0 ~~Number~~Jun-05 Of0.000% 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. 1 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 20Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~949~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~462,077,033~~0.8500 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance ~~450,910,181~~0.0300 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~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 30www.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-~~2005~~05 ~~451,904,046~~0.28000% ~~Monthly~~Oct-05 ~~P&I~~0.000% ~~Constant~~Nov-05 ~~3,517,037~~0.36000% ~~Special~~Dec-05 ~~Servicing~~0.000% ~~Fee~~*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 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Aug-05 A0.000% ~~Non~~Sep-PO05 ~~Optimal~~0.000% ~~Amount~~Oct-05 ~~15,366,870~~0.06000% ~~Class~~Nov-05 AP0.000% ~~Deferred~~Dec-05 ~~Amount~~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 Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Scheduled~~Feb-05 0.000% Current Principal ~~1,298,359~~Balance 0.4100 ~~Unscheduled~~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 ~~9,868,493~~Balance 0.4100 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. 6 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. 7 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. 8 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.

Bankruptcy ~~Coverage~~Detail ~~Amount~~ - ~~Asset~~All ~~Groups~~Mortgage 1,Loans 5,in ~~6, 7 100,000.00~~ Bankruptcy ~~Coverage~~during ~~Amount~~Current -Period ~~Asset Groups 2 & 4 100,000.00 Bankruptcy Coverage Amount - Asset~~ Group 8Loan ~~400,000.00~~Month ~~Fraud~~Loan ~~Loss~~First ~~Coverage~~State ~~Amount~~LTV -at ~~Asset~~Original ~~Groups~~Number 1,Entered 5,Payment 6,Origination 7Principal ~~1,932,024.00~~Bankruptcy ~~Fraud~~Date ~~Loss~~Balance ~~Coverage~~No ~~Amount~~Bankruptcy -Loans ~~Asset~~this Groups 2 & 4 3,280,650.00 Fraud Loss Coverage Amount - Asset Group 8 904,618.00 Specail Hazard Loss Coverage Amount - Asset Groups 1, 5, 6, 7 1,908,197.36 Specail Hazard Loss Coverage Amount - Asset Groups 2 & 4 3,927,887.82 Specail Hazard Loss Coverage Amount - Asset Group 8 2,826,642.84Period

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Senior %~~ - ~~Group~~All 1Mortgage ~~98.527083%~~Loans ~~Senior~~in ~~Prepayment~~Bankruptcy %during -Current ~~Group~~Period 1(continued) ~~100.000000% Junior % -~~ Group 1Loan ~~1.472917%~~Current ~~Senior~~Paid %To -Months ~~Group~~Current 2Approximate ~~94.891360%~~Number ~~Senior~~Principal ~~Prepayment~~Date %Delinquent -Loan ~~Group~~Rate 2Delinquent ~~100.000000%~~Balance ~~Junior~~Interest %No -Bankruptcy ~~Group~~Loans 2this 5.108640% Senior % - Group 3 99.809523% Senior Prepayment % - Group 3 100.000000% Junior % - Group 3 0.190477% Senior % - Group 4 96.130362% Senior Prepayment % - Group 4 100.000000% Junior % - Group 4 3.869638% Senior % - Group 5 98.236811% Senior Prepayment % - Group 5 100.000000% Junior % - Group 5 1.763189% Senior % - Group 6 99.037546% Senior Prepayment % - Group 6 100.000000% Junior % - Group 6 0.962454% Senior % - Group 7 98.581814% Senior Prepayment % - Group 7 100.000000% Junior % - Group 7 1.418186% Senior % - Group 8 98.216551% Senior Prepayment % - Group 8 100.000000% Junior % - Group 8 1.783449%Period

Group Level Collateral Statement Group 1 2 4 Collateral Description Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 4.775937 5.913509 6.349002 Weighted Average Net Rate 4.525937 5.662791 6.099002 Weighted Average Maturity 163 342 344 Beginning Loan Count 62 338 145 Loans Paid In Full 1 11 5 Ending Loan Count 61 327 140 Beginning Scheduled Balance 30,157,639.36 165,813,545.12 68,486,341.12 Ending Scheduled Balance 29,649,987.62 160,411,633.83 65,479,504.38 Record Date 09/30/2005 09/30/2005 09/30/2005 Principal And Interest Constant 253,052.79 1,009,234.51 433,839.00 Scheduled Principal 133,026.98 192,117.96 71,489.06 Unscheduled Principal 374,624.76 5,209,793.33 2,935,347.68 Scheduled Interest 120,025.81 817,116.55 362,349.94 Servicing Fees 6,282.84 34,643.73 14,268.01 Master Servicing Fees 0.00 488.27 45.54 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 0.00 664.35 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 113,742.97 781,320.20 348,036.39 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

Group Level Collateral Statement Group 5 6 7 Collateral Description Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.722664 5.175214 6.575531 Weighted Average Net Rate 5.472663 4.925782 6.325530 Weighted Average Maturity 165 163 129 Beginning Loan Count 51 125 108 Loans Paid In Full 0 0 2 Ending Loan Count 51 125 106 Beginning Scheduled Balance 27,168,233.37 60,278,391.32 37,787,985.99 Ending scheduled Balance 27,015,531.43 59,982,410.71 36,875,600.17 Record Date 09/30/2005 09/30/2005 09/30/2005 Principal And Interest Constant 243,240.52 523,456.62 433,003.73 Scheduled Principal 113,678.30 263,495.31 225,940.35 Unscheduled Principal 39,023.64 32,485.30 686,445.47 Scheduled Interest 129,562.22 259,961.31 207,063.38 Servicing Fees 5,660.06 12,529.45 7,872.50 Master Servicing Fees 15.46 57.83 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 123,886.70 247,374.03 199,190.88 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

Group Level Collateral Statement Group 8 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.348056 5.761839 Weighted Average Net Rate 5.098056 5.509930 Weighted Average Maturity 165.00 253.00 Record Date 09/30/2005 09/30/2005 Principal And Interest Constant 621,210.19 3,517,037.36 Beginning Loan Count 140 969 Loans Paid In Full 1 20 Ending Loan Count 139 949 Beginning Scheduled Balance 72,384,897.57 462,077,033.85 Ending Scheduled Balance 71,495,512.89 450,910,181.03 Scheduled Principal 298,611.45 1,298,359.41 Unscheduled Principal 590,773.23 9,868,493.41 Scheduled Interest 322,598.74 2,218,677.95 Servicing Fee 15,080.19 96,336.78 Master Servicing Fee 0.00 607.10 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 664.35 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 307,518.55 2,121,069.72 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

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 1 380,000.00 356,300.91 0 0.00 0.00 2 11 5,175,073.00 5,094,339.40 0 0.00 0.00 4 5 2,971,000.00 2,928,610.16 0 0.00 0.00 5 0 0.00 0.00 0 0.00 0.00 6 0 0.00 0.00 0 0.00 0.00 7 2 783,800.00 653,501.93 0 0.00 0.00 8 1 596,250.00 568,227.57 0 0.00 0.00 Total 20 9,906,123.00 9,600,979.97 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 19,856.71 2 0 0.00 0.00 0 0.00 0.00 120,867.04 4 0 0.00 0.00 0 0.00 0.00 9,648.02 5 0 0.00 0.00 0 0.00 0.00 39,023.64 6 0 0.00 0.00 0 0.00 0.00 32,485.30 7 0 0.00 0.00 0 0.00 0.00 36,260.37 8 0 0.00 0.00 0 0.00 0.00 24,774.22 Total 0 0.00 0.00 0 0.00 0.00 282,915.30

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0006979222 NC 61.29 01-Jun-2004 380,000.00 354,768.05 2 0003098012 CA 64.78 01-May-2004 382,173.00 374,518.19 2 0003237544 TX 65.00 01-Jul-2004 650,000.00 639,192.79 2 0009509025 CA 71.69 01-May-2004 405,000.00 397,302.08 2 0012834818 CA 93.93 01-Jun-2004 349,940.00 342,757.64 2 0013998414 AZ 80.00 01-Jul-2004 396,000.00 389,297.46 2 0021014899 CA 80.00 01-Jul-2004 387,960.00 381,975.82 2 0040142844 CA 61.54 01-Jun-2004 400,000.00 392,451.22 2 0056731076 NY 60.61 01-Aug-2004 1,000,000.00 985,913.40 2 0058222041 CO 80.00 01-Aug-2004 476,000.00 469,443.22 2 0063963793 CA 80.00 01-Aug-2004 360,000.00 355,162.30 2 0084036276 NY 80.00 01-Jul-2004 368,000.00 360,912.17 4 0056797660 CA 70.65 01-Sep-2004 650,000.00 640,362.21 4 0056884231 CA 65.97 01-Aug-2004 630,000.00 620,914.36 4 0056951448 CA 80.00 01-Aug-2004 396,000.00 390,289.06 4 0083981662 NY 73.16 01-Sep-2004 695,000.00 683,121.15 4 0084441666 CA 80.00 01-Sep-2004 600,000.00 591,012.88 7 0009672545 CA 24.40 01-Mar-2002 341,800.00 279,679.43 7 0009760067 NM 78.00 01-Apr-2002 442,000.00 370,505.67 8 0679511576 CA 75.00 01-Sep-2004 596,250.00 565,999.01

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0006979222 Loan Paid in Full (1) 4.875% 180 16 2 0003098012 Loan Paid in Full 0 5.625% 360 17 2 0003237544 Loan Paid in Full (1) 6.000% 360 15 2 0009509025 Loan Paid in Full 0 6.000% 360 17 2 0012834818 Loan Paid in Full 0 6.250% 341 16 2 0013998414 Loan Paid in Full 0 5.875% 360 15 2 0021014899 Loan Paid in Full 0 6.375% 360 15 2 0040142844 Loan Paid in Full 0 5.625% 360 16 2 0056731076 Loan Paid in Full 0 6.500% 360 14 2 0058222041 Loan Paid in Full 0 6.625% 360 14 2 0063963793 Loan Paid in Full 0 6.750% 360 14 2 0084036276 Loan Paid in Full 0 6.375% 360 15 4 0056797660 Loan Paid in Full (1) 6.375% 360 13 4 0056884231 Loan Paid in Full 0 6.375% 360 14 4 0056951448 Loan Paid in Full 0 6.375% 360 14 4 0083981662 Loan Paid in Full 0 6.750% 360 13 4 0084441666 Loan Paid in Full 0 6.625% 360 13 7 0009672545 Loan Paid in Full 0 6.250% 180 43 7 0009760067 Loan Paid in Full 0 6.250% 180 42 8 0679511576 Loan Paid in Full 0 5.750% 180 13

Summary SMM CPR PSA Current Month 2.142% Current Month 22.879% Current Month 624.676% 3 Month Average 2.549% 3 Month Average 26.364% 3 Month Average 770.501% 12 Month Average 2.602% 12 Month Average 20.942% 12 Month Average 869.275% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 18.117% N/A Nov-2004 1,251.306% N/A Dec-2004 21.831% N/A Dec-2004 1,326.000% N/A Jan-2005 24.121% N/A Jan-2005 1,301.140% N/A Feb-2005 11.772% N/A Feb-2005 572.600% N/A Mar-2005 12.396% N/A Mar-2005 552.484% N/A Apr-2005 29.038% N/A Apr-2005 1,184.344% N/A May-2005 16.342% N/A May-2005 619.566% N/A Jun-2005 18.020% N/A Jun-2005 635.745% N/A Jul-2005 20.578% N/A Jul-2005 676.616% N/A Aug-2005 35.625% 20.077% Aug-2005 1,091.137% 1,003.097% Sep-2005 20.589% 20.846% Sep-2005 595.690% 962.055% Oct-2005 22.879% 20.942% Oct-2005 624.676% 869.275% *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 1.248% Current Month 13.987% Current Month 443.293% 3 Month Average 1.132% 3 Month Average 12.355% 3 Month Average 408.582% 12 Month Average 0.722% 12 Month Average 4.859% 12 Month Average 182.606% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 0.758% N/A Nov-2004 78.738% N/A Dec-2004 0.698% N/A Dec-2004 60.024% N/A Jan-2005 0.396% N/A Jan-2005 29.070% N/A Feb-2005 0.326% N/A Feb-2005 20.837% N/A Mar-2005 0.562% N/A Mar-2005 31.869% N/A Apr-2005 0.799% N/A Apr-2005 40.724% N/A May-2005 1.674% N/A May-2005 77.400% N/A Jun-2005 0.574% N/A Jun-2005 24.306% N/A Jul-2005 15.455% N/A Jul-2005 602.553% N/A Aug-2005 0.706% 4.128% Aug-2005 25.540% 489.416% Sep-2005 22.372% 3.727% Sep-2005 756.914% 150.066% Oct-2005 13.987% 4.859% Oct-2005 443.293% 182.606% *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 3.146% Current Month 31.855% Current Month 982.244% 3 Month Average 2.861% 3 Month Average 29.352% 3 Month Average 968.865% 12 Month Average 2.541% 12 Month Average 19.410% 12 Month Average 916.424% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 19.163% N/A Nov-2004 1,834.646% N/A Dec-2004 10.445% N/A Dec-2004 838.158% N/A Jan-2005 9.395% N/A Jan-2005 649.570% N/A Feb-2005 5.836% N/A Feb-2005 354.528% N/A Mar-2005 7.409% N/A Mar-2005 401.436% N/A Apr-2005 25.316% N/A Apr-2005 1,235.762% N/A May-2005 19.410% N/A May-2005 873.395% N/A Jun-2005 25.044% N/A Jun-2005 1,033.045% N/A Jul-2005 22.843% N/A Jul-2005 869.959% N/A Aug-2005 31.129% 17.329% Aug-2005 1,098.637% 1,107.701% Sep-2005 25.070% 18.662% Sep-2005 825.713% 1,059.382% Oct-2005 31.855% 19.410% Oct-2005 982.244% 916.424% *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 4.291% Current Month 40.917% Current Month 1,405.633% 3 Month Average 5.267% 3 Month Average 46.828% 3 Month Average 1,749.798% 12 Month Average 5.564% 12 Month Average 39.589% 12 Month Average 2,563.736% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 31.470% N/A Nov-2004 4,534.801% N/A Dec-2004 34.093% N/A Dec-2004 3,808.002% N/A Jan-2005 57.267% N/A Jan-2005 5,199.961% N/A Feb-2005 27.889% N/A Feb-2005 2,138.640% N/A Mar-2005 31.798% N/A Mar-2005 2,126.309% N/A Apr-2005 48.237% N/A Apr-2005 2,839.045% N/A May-2005 26.595% N/A May-2005 1,398.846% N/A Jun-2005 30.404% N/A Jun-2005 1,444.864% N/A Jul-2005 46.835% N/A Jul-2005 2,024.970% N/A Aug-2005 60.784% 37.832% Aug-2005 2,407.741% 3,613.835% Sep-2005 38.782% 39.011% Sep-2005 1,436.018% 3,022.328% Oct-2005 40.917% 39.589% Oct-2005 1,405.633% 2,563.736% *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 0.144% Current Month 1.717% Current Month 61.065% 3 Month Average 4.602% 3 Month Average 32.015% 3 Month Average 1,308.075% 12 Month Average 3.823% 12 Month Average 23.011% 12 Month Average 1,785.974% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 34.250% N/A Nov-2004 5,783.704% N/A Dec-2004 6.887% N/A Dec-2004 870.666% N/A Jan-2005 39.610% N/A Jan-2005 3,997.121% N/A Feb-2005 36.010% N/A Feb-2005 3,024.530% N/A Mar-2005 0.395% N/A Mar-2005 28.418% N/A Apr-2005 44.277% N/A Apr-2005 2,777.763% N/A May-2005 16.851% N/A May-2005 939.358% N/A Jun-2005 0.753% N/A Jun-2005 37.763% N/A Jul-2005 1.056% N/A Jul-2005 48.137% N/A Aug-2005 79.355% 24.663% Aug-2005 3,289.954% 2,520.737% Sep-2005 14.973% 25.869% Sep-2005 573.206% 2,546.022% Oct-2005 1.717% 23.011% Oct-2005 61.065% 1,785.974% *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 0.054% Current Month 0.648% Current Month 20.526% 3 Month Average 0.240% 3 Month Average 2.794% 3 Month Average 99.986% 12 Month Average 0.437% 12 Month Average 4.319% 12 Month Average 243.529% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 1.254% N/A Nov-2004 130.286% N/A Dec-2004 0.420% N/A Dec-2004 36.114% N/A Jan-2005 15.440% N/A Jan-2005 1,133.953% N/A Feb-2005 1.829% N/A Feb-2005 117.109% N/A Mar-2005 9.395% N/A Mar-2005 534.259% N/A Apr-2005 0.364% N/A Apr-2005 18.601% N/A May-2005 10.148% N/A May-2005 471.003% N/A Jun-2005 0.326% N/A Jun-2005 13.839% N/A Jul-2005 4.274% N/A Jul-2005 167.228% N/A Aug-2005 7.218% 4.754% Aug-2005 261.961% 311.920% Sep-2005 0.516% 4.757% Sep-2005 17.472% 306.398% Oct-2005 0.648% 4.319% Oct-2005 20.526% 243.529% *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 1.827% Current Month 19.855% Current Month 330.911% 3 Month Average 1.872% 3 Month Average 20.082% 3 Month Average 334.693% 12 Month Average 2.253% 12 Month Average 19.150% 12 Month Average 319.164% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 16.300% N/A Nov-2004 271.669% N/A Dec-2004 32.687% N/A Dec-2004 544.792% N/A Jan-2005 17.889% N/A Jan-2005 298.144% N/A Feb-2005 9.278% N/A Feb-2005 154.640% N/A Mar-2005 25.179% N/A Mar-2005 419.652% N/A Apr-2005 16.058% N/A Apr-2005 267.633% N/A May-2005 17.228% N/A May-2005 287.134% N/A Jun-2005 25.521% N/A Jun-2005 425.347% N/A Jul-2005 9.412% N/A Jul-2005 156.875% N/A Aug-2005 12.808% 17.982% Aug-2005 213.470% 299.693% Sep-2005 27.582% 19.021% Sep-2005 459.698% 317.009% Oct-2005 19.855% 19.150% Oct-2005 330.911% 319.164% *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. 8 SMM CPR PSA Current Month 0.820% Current Month 9.403% Current Month 326.622% 3 Month Average 1.063% 3 Month Average 11.468% 3 Month Average 445.385% 12 Month Average 1.637% 12 Month Average 13.969% 12 Month Average 1,063.464% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Nov-2004 7.242% N/A Nov-2004 1,077.309% N/A Dec-2004 46.318% N/A Dec-2004 5,304.541% N/A Jan-2005 12.219% N/A Jan-2005 1,136.702% N/A Feb-2005 5.098% N/A Feb-2005 399.734% N/A Mar-2005 2.253% N/A Mar-2005 152.693% N/A Apr-2005 39.724% N/A Apr-2005 2,374.975% N/A May-2005 5.724% N/A May-2005 305.625% N/A Jun-2005 7.063% N/A Jun-2005 340.462% N/A Jul-2005 7.576% N/A Jul-2005 333.376% N/A Aug-2005 25.023% 14.443% Aug-2005 1,010.292% 1,315.600% Sep-2005 (0.020)% 14.359% Sep-2005 (0.758)% 1,285.049% Oct-2005 9.403% 13.969% Oct-2005 326.622% 1,063.464% *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. ~~Nov~~Jan-~~2004~~2005 0.000% N/A ~~Nov~~Jan-~~2004~~2005 0.000% N/A ~~Dec~~Feb-~~2004~~2005 0.000% N/A ~~Dec~~Feb-~~2004~~2005 0.000% N/A ~~Jan~~Mar-2005 0.000% N/A ~~Jan~~Mar-2005 0.000% N/A ~~Feb~~Apr-2005 0.000% N/A ~~Feb~~Apr-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% ~~N/A~~0.000% ~~Jun~~Aug-2005 0.000% ~~N/A~~0.000% ~~Jul~~Sep-2005 0.000% ~~N/A~~0.000% ~~Jul~~Sep-2005 0.000% ~~N/A~~0.000% ~~Aug~~Oct-2005 0.000% 0.000% ~~Aug~~Oct-2005 0.000% 0.000% ~~Sep~~Nov-2005 0.000% 0.000% ~~Sep~~Nov-2005 0.000% 0.000% ~~Oct~~Dec-2005 0.000% 0.000% ~~Oct~~Dec-2005 0.000% 0.000% *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. ~~Nov~~Jan-~~2004~~2005 0.000% N/A ~~Nov~~Jan-~~2004~~2005 0.000% N/A ~~Dec~~Feb-~~2004~~2005 0.000% N/A ~~Dec~~Feb-~~2004~~2005 0.000% N/A ~~Jan~~Mar-2005 0.000% N/A ~~Jan~~Mar-2005 0.000% N/A ~~Feb~~Apr-2005 0.000% N/A ~~Feb~~Apr-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% ~~N/A~~0.000% ~~Jun~~Aug-2005 0.000% ~~N/A~~0.000% ~~Jul~~Sep-2005 0.000% ~~N/A~~0.000% ~~Jul~~Sep-2005 0.000% ~~N/A~~0.000% ~~Aug~~Oct-2005 0.000% 0.000% ~~Aug~~Oct-2005 0.000% 0.000% ~~Sep~~Nov-2005 0.000% 0.000% ~~Sep~~Nov-2005 0.000% 0.000% ~~Oct~~Dec-2005 0.000% 0.000% ~~Oct~~Dec-2005 0.000% 0.000% *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)

~~MASTR~~Prepayment ~~Asset~~Detail ~~Securitization Trust Wells Fargo Bank, N.A. Series 2004~~-9 ~~Contact~~Prepayments ~~Raj~~during ~~Mohindru~~Current ~~Underlying~~Period ~~Certificate~~Summary ~~Distribution~~Loans ~~Date:~~Paid ~~10/25/2005~~In ~~Phone:~~Full ~~(410)~~Repurchased ~~884-6427~~Loans ~~Group~~Original 3Current -Original ~~UNDERLYING~~Current ~~DELINQUENCY~~Principal ~~STATISTICS~~Principal ~~Subordinated~~Principal ~~Outstanding~~ Principal ~~Current~~Group ~~Cumulative~~Count 30Balance ~~Day~~Balance ~~Mortgage~~Count ~~Certificates~~Balance onBalance ~~Underlying~~1 ~~Securities~~1 ~~Losses~~585,000.00 ~~Losses~~544,901.59 #0 $0.00 %0.00 ~~Mastr~~2 ~~2004-6~~2 ~~649~~951,~~780~~000.00 933,~~399~~300.4168 0 0.00 0.00 4 21 708,~~308,832~~000.5900 0697,299.~~36%~~10 ~~60 Day 90 Day FIC REO # $ % # $ % # $ % # $ %~~ 0 0.00 0.00% 5 0 0.00 0.00% 0 0.00 0.00% 6 2 1,096,000.00 1,014,807.77 0 0.00 0.00 ~~UNDERLYING~~7 ~~CERTIFICATE~~1 ~~STATISTICS~~350,000.00 ~~Beginning~~233,155.39 ~~Scheduled~~0 ~~Balance~~0.00 ~~129,180,631~~0.8400 ~~Scheduled~~8 ~~Principal~~1 ~~163~~353,~~933~~000.1200 ~~Unshceduled Principal 1~~332,~~536,254~~432.6461 ~~Interest~~0 ~~Distributed~~0.00 ~~565,165~~0.2600 Total ~~Principal~~8 ~~and~~4,043,000.00 ~~Interest Distributed 2~~3,~~265~~755,~~353~~897.0214 ~~Ending~~0 ~~Scheduled~~0.00 ~~Balance 127,480,444~~0.0800

Prepayment - Voluntary Prepayments

Filing Compare · MASTR Asset Securitization Trust 2004-9