8-K 1 mal05003_8k-200512.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2005 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-3 (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-66 54-2169466 Pooling and Servicing Agreement) (Commission 54-2169467 (State or other File Number) 54-2169468 jurisdiction 54-6658770 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 ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-3 Trust, relating to the December 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2005-3 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 2005-3 Trust, relating to the December 27, 2005 distribution. EX-99.1 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Series 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A-1 576434L93 ~~SEN~~ 5.50000% 3129,~~480~~778,~~010~~104.1359 ~~144~~136,~~283~~431.3821 1-A-2 576434M27 ~~SEN~~ 5.50000% 4,137,000.00 18,~~961~~954.2506 1-A-3 576434M35 ~~SEN~~ 5.50000% 3229,~~020~~886,~~485~~914.4375 ~~146~~136,~~760~~929.5673 1-A-4 576434M43 ~~SEN~~ 5.50000% 3,307,000.00 15,~~157~~151.0833 A-LR 576434N75 ~~SEN~~ 5.50000% 0.00 0.00 A-UR 576434N83 ~~SEN~~ 5.50000% 0.00 0.00 2-A-1 576434M50 ~~SEN~~ 6.00000% 2018,~~112~~907,~~174~~649.2671 ~~100~~94,~~560~~502.8739 3-A-1 576434M68 ~~SEN~~ 6.50000% 2522,~~330~~785,~~937~~871.37 ~~137~~123,~~209~~376.2465 4-A-1 576434M76 ~~SEN~~ 5.50000% 3432,~~816~~727,~~700~~232.2221 ~~159~~149,~~576~~942.5492 5-A-1 576434M84 ~~SEN~~ 6.50000% 2220,~~903~~092,~~285~~928.6275 ~~124~~108,~~059~~795.4641 5-A-2 576434M92 ~~SEN~~ 6.50000% ~~908~~796,~~031~~611.7838 4,~~918~~313.5134 6-A-1 576434N26 ~~SEN~~ 5.50000% 16,052,000.00 73,~~571~~543.6776 6-A-2 576434N34 ~~SEN~~ 5.50000% 1,000,000.00 4,~~583~~581.3359 6-A-3 576434N42 ~~SEN~~ 5.50000% ~~131~~116,~~003~~734,~~855~~701.5370 ~~600~~534,~~434~~831.3411 6-A-4 576434N59 ~~SEN~~ 5.50000% 6,669,000.00 30,~~566~~554.2566 7-A-1 576434N67 ~~SEN~~ 6.00000% 1918,~~675~~426,~~254~~852.5831 9892,~~376~~099.2731 15-PO 576434P32 PO 0.00000% 1,~~653~~540,~~877~~313.7198 0.00 30-PO 576434P40 PO 0.00000% ~~671~~634,~~289~~010.7971 0.00 A-X-1 576434N91 IO 6.00000% 0.00 2018,~~810~~947.5737 A-X-2 576434P24 IO 6.00000% 0.00 6960,~~240~~950.6318 B-1 576434P57 ~~SUB~~ 5.~~75986~~76020% 10,~~921~~871,~~608~~688.5548 52,~~422~~166.4412 B-2 576434P65 ~~SUB~~ 5.~~75986~~76020% 4,~~169~~150,~~525~~467.6776 2019,~~013~~915.2338 B-3 576434P73 ~~SUB~~ 5.~~75986~~76020% 3,~~375~~359,~~045~~619.8532 16,~~199~~120.8261 B-4 576434P81 ~~SUB~~ 5.~~75986~~76020% 2,~~382~~371,~~443~~554.8729 11,~~435~~379.4554 B-5 576434P99 ~~SUB~~ 5.~~75986~~76020% 2,~~382~~371,~~443~~554.8729 11,~~435~~379.4554 B-6 576434Q23 ~~SUB~~ 5.~~75986~~76020% 1,~~589~~581,~~085~~822.6229 7,~~627~~590.4213 P 576434Q31 P 0.00000% 0.01 0.00 Totals ~~376~~348,~~561~~182,~~055~~897.8690 1,~~868~~722,~~203~~456.7634

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 ~~740~~333,~~667~~562.5336 0.00 3029,~~739~~444,~~342~~542.6023 ~~884~~469,~~950~~993.9157 0.00 1-A-2 0.00 0.00 4,137,000.00 18,~~961~~954.2506 0.00 1-A-3 ~~928~~418,~~527~~165.7590 0.00 3129,~~091~~468,~~957~~748.6885 1555,~~075,288~~095.3163 0.00 1-A-4 0.00 0.00 3,307,000.00 15,~~157~~151.0833 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~286~~104,~~926~~335.3114 0.00 1918,~~825~~803,~~247~~314.9556 ~~387~~198,~~487~~837.1853 0.00 3-A-1 ~~671~~443,~~177~~084.3905 0.00 2422,~~659~~342,~~759~~787.9832 ~~808~~566,~~386~~460.6370 0.00 4-A-1 ~~632~~146,~~010~~809.6678 0.00 3432,~~184~~580,~~689~~422.5643 ~~791~~296,~~587~~752.2070 0.00 5-A-1 ~~942~~163,~~301~~027.9413 0.00 2119,~~960~~929,~~983~~901.6862 1271,~~066,361~~822.4054 0.00 5-A-2 376,~~358~~463.8443 0.00 ~~870~~790,~~672~~147.9495 4210,~~277~~776.3577 0.00 6-A-1 0.00 0.00 16,052,000.00 73,~~571~~543.6776 0.00 6-A-2 0.00 0.00 1,000,000.00 4,~~583~~581.3359 0.00 6-A-3 32,~~403~~747,~~497~~410.4436 0.00 ~~127~~113,~~600~~987,~~358~~291.0934 43,~~003~~282,~~931~~241.7847 0.00 6-A-4 0.00 0.00 6,669,000.00 30,~~566~~554.2566 0.00 7-A-1 ~~325~~365,~~609~~249.3510 0.00 1918,~~349~~061,~~645~~603.2321 ~~423~~457,~~985~~348.6241 0.00 15-PO 126,~~683~~909.2593 0.00 1,~~641~~533,~~194~~404.4604 126,~~683~~909.2593 0.00 30-PO ~~728~~6,651.6653 0.00 ~~670~~627,~~561~~359.1318 ~~728~~6,651.6653 0.00 A-X-1 0.00 0.00 0.00 2018,~~810~~947.5737 0.00 A-X-2 0.00 0.00 0.00 6960,~~240~~950.6318 0.00 B-1 12,~~326~~587.7341 0.00 10,~~909~~859,~~281~~101.8108 64,~~749~~753.1753 0.00 B-2 4,~~705~~805.9647 0.00 4,~~164~~145,~~819~~662.7129 24,~~719~~720.1985 0.00 B-3 3,~~809~~889.2682 0.00 3,~~371~~355,~~236~~729.5950 20,~~009~~010.0843 0.00 B-4 2,~~688~~745.9682 0.00 2,~~379~~368,~~754~~808.9147 14,~~124~~125.4136 0.00 B-5 2,~~688~~745.9682 0.00 2,~~379~~368,~~754~~808.9147 14,~~124~~125.4136 0.00 B-6 1,~~793~~831.5346 0.00 1,~~587~~579,~~292~~990.0983 9,~~420~~421.9559 0.00 P 0.00 0.00 0.01 0.00 0.00 Totals 84,~~009~~770,~~502~~274.5251 0.00 ~~368~~343,~~551~~412,~~553~~623.3338 96,~~877~~492,~~706~~730.2885 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 33,000,000.00 3129,~~480~~778,~~010~~104.1359 3433,~~237~~548.7569 ~~706~~300,~~429~~013.7866 0.00 0.00 1-A-2 4,137,000.00 4,137,000.00 0.00 0.00 0.00 0.00 1-A-3 33,926,000.00 3229,~~020~~886,~~485~~914.4375 42,~~921~~057.6986 ~~885~~376,~~606~~108.0604 0.00 0.00 1-A-4 3,307,000.00 3,307,000.00 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 2-A-1 21,810,000.00 2018,~~112~~907,~~174~~649.2671 19,~~897~~530.2415 ~~267~~84,~~029~~804.0799 0.00 0.00 3-A-1 30,000,000.00 2522,~~330~~785,~~937~~871.37 2120,~~825~~493.1934 ~~649~~422,~~352~~590.2071 0.00 0.00 4-A-1 35,886,000.00 3432,~~816~~727,~~700~~232.2221 ~~137~~134,~~495~~726.4264 ~~494~~12,~~515~~083.2414 0.00 0.00 5-A-1 25,223,000.00 2220,~~903~~092,~~285~~928.6275 1312,~~740~~102.2996 ~~928~~150,~~561~~924.6517 0.00 0.00 5-A-2 1,000,000.00 ~~908~~796,~~031~~611.7838 ~~544~~479.7584 365,~~814~~983.0859 0.00 0.00 6-A-1 16,052,000.00 16,052,000.00 0.00 0.00 0.00 0.00 6-A-2 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 6-A-3 138,489,000.00 ~~131~~116,~~003~~734,~~855~~701.5370 ~~123~~111,~~212~~722.8869 32,~~280~~635,~~284~~687.5667 0.00 0.00 6-A-4 6,669,000.00 6,669,000.00 0.00 0.00 0.00 0.00 7-A-1 21,000,000.00 1918,~~675~~426,~~254~~852.5831 18,~~892~~289.1670 ~~306~~346,~~717~~959.1940 0.00 0.00 15-PO 1,701,272.38 1,~~653~~540,~~877~~313.7198 6,~~747~~563.6912 ~~5,935~~346.5681 0.00 0.00 30-PO 737,347.12 ~~671~~634,~~289~~010.7971 ~~667~~649.6862 606,001.9891 0.00 0.00 B-1 10,970,000.00 10,~~921~~871,~~608~~688.5548 12,~~326~~587.7341 0.00 0.00 0.00 B-2 4,188,000.00 4,~~169~~150,~~525~~467.6776 4,~~705~~805.9647 0.00 0.00 0.00 B-3 3,390,000.00 3,~~375~~359,~~045~~619.8532 3,~~809~~889.2682 0.00 0.00 0.00 B-4 2,393,000.00 2,~~382~~371,~~443~~554.8729 2,~~688~~745.9682 0.00 0.00 0.00 B-5 2,393,000.00 2,~~382~~371,~~443~~554.8729 2,~~688~~745.9682 0.00 0.00 0.00 B-6 1,596,126.55 1,~~589~~581,~~085~~822.6229 1,~~793~~831.5346 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 P 0.01 0.01 0.00 0.00 0.00 0.00 Totals 398,867,846.07 ~~376~~348,~~561~~182,~~055~~897.8791 ~~448~~428,~~196~~770.1441 74,~~561~~341,~~306~~504.3709 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 ~~740~~333,~~667~~562.5336 3029,~~739~~444,~~342~~542.6023 0.~~93149523~~892259 ~~740~~333,~~667~~562.5336 1-A-2 0.00 4,137,000.00 1.~~00000000~~000000 0.00 1-A-3 ~~928~~418,~~527~~165.7590 3129,~~091~~468,~~957~~748.6885 0.~~91646400~~868618 ~~928~~418,~~527~~165.7590 1-A-4 0.00 3,307,000.00 1.~~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 2-A-1 ~~286~~104,~~926~~335.3114 1918,~~825~~803,~~247~~314.9556 0.~~90899807~~862142 ~~286~~104,~~926~~335.3114 3-A-1 ~~671~~443,~~177~~084.3905 2422,~~659~~342,~~759~~787.9832 0.~~82199200~~744760 ~~671~~443,~~177~~084.3905 4-A-1 ~~632~~146,~~010~~809.6678 3432,~~184~~580,~~689~~422.5643 0.~~95259125~~907887 ~~632~~146,~~010~~809.6678 5-A-1 ~~942~~163,~~301~~027.9413 2119,~~960~~929,~~983~~901.6862 0.~~87067294~~790148 ~~942~~163,~~301~~027.9413 5-A-2 376,~~358~~463.8443 ~~870~~790,~~672~~147.9495 0.~~87067294~~790148 376,~~358~~463.8443 6-A-1 0.00 16,052,000.00 1.~~00000000~~000000 0.00 6-A-2 0.00 1,000,000.00 1.~~00000000~~000000 0.00 6-A-3 32,~~403~~747,~~497~~410.4436 ~~127~~113,~~600~~987,~~358~~291.0934 0.~~92137540~~823078 32,~~403~~747,~~497~~410.4436 6-A-4 0.00 6,669,000.00 1.~~00000000~~000000 0.00 7-A-1 ~~325~~365,~~609~~249.3510 1918,~~349~~061,~~645~~603.2321 0.~~92141168~~860076 ~~325~~365,~~609~~249.3510 15-PO 126,~~683~~909.2593 1,~~641~~533,~~194~~404.4604 0.~~96468648~~901328 126,~~683~~909.2593 30-PO ~~728~~6,651.6653 ~~670~~627,~~561~~359.1318 0.~~90942395~~850833 ~~728~~6,651.6653 B-1 12,~~326~~587.7341 10,~~909~~859,~~281~~101.8108 0.~~99446507~~989891 12,~~326~~587.7341 B-2 4,~~705~~805.9647 4,~~164~~145,~~819~~662.7129 0.~~99446507~~989891 4,~~705~~805.9647 B-3 3,~~809~~889.2682 3,~~371~~355,~~236~~729.5950 0.~~99446507~~989891 3,~~809~~889.2682 B-4 2,~~688~~745.9682 2,~~379~~368,~~754~~808.9147 0.~~99446507~~989891 2,~~688~~745.9682 B-5 2,~~688~~745.9682 2,~~379~~368,~~754~~808.9147 0.~~99446507~~989891 2,~~688~~745.9682 B-6 1,~~793~~831.5346 1,~~587~~579,~~292~~990.0983 0.~~99446506~~989891 1,~~793~~831.5346 P 0.00 0.01 1.~~00000000~~000000 0.00 P 0.00 0.01 1.~~00000000~~000000 0.00 Totals 84,~~009~~770,~~502~~274.5251 ~~368~~343,~~551~~412,~~553~~623.3439 0.~~92399414~~860968 84,~~009~~770,~~502~~274.5251

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 33,000,000.00 ~~953~~902.~~93970091~~366806 1.~~03750758~~016627 219.~~40696303~~091323 0.~~00000000~~000000 1-A-2 4,137,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-3 33,926,000.00 ~~943~~880.~~83320845~~944254 1.~~26515622~~239694 2611.~~10405176~~086130 0.~~00000000~~000000 1-A-4 3,307,000.00 1000.~~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 2-A-1 21,810,000.00 ~~922~~866.~~15379459~~925709 0.~~91229895~~895468 123.~~24342366~~888354 0.~~00000000~~000000 3-A-1 30,000,000.00 ~~844~~759.~~36457900~~529046 0.~~72750633~~683111 2114.~~64507333~~086357 0.~~00000000~~000000 4-A-1 35,886,000.00 ~~970~~911.~~20287076~~977713 3.~~83145015~~754295 130.~~78017165~~336709 0.~~00000000~~000000 5-A-1 25,223,000.00 ~~908~~796.~~03178131~~611377 0.~~54475241~~479838 365.~~81408437~~983593 0.~~00000000~~000000 5-A-2 1,000,000.00 ~~908~~796.~~03178000~~611380 0.~~54475000~~479840 365.~~81408000~~983590 0.~~00000000~~000000 6-A-1 16,052,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-2 1,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 6-A-3 138,489,000.00 ~~945~~842.~~95134292~~916778 0.~~88969434~~806726 2319.~~68624627~~031747 0.~~00000000~~000000 6-A-4 6,669,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 7-A-1 21,000,000.00 ~~936~~877.~~91688476~~469158 0.~~89962667~~870938 1416.~~60558048~~521876 0.~~00000000~~000000 15-PO 1,701,272.38 ~~972~~905.~~14163319~~389400 3.~~96626083~~857771 30.~~48889459~~203853 0.~~00000000~~000000 30-PO 737,347.12 ~~910~~859.~~41216788~~853782 0.~~90551652~~881023 08.~~08270189~~139870 0.~~00000000~~000000 A-X-1 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-2 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 10,970,000.00 ~~995~~991.~~58874658~~038148 1.~~12367639~~147439 0.~~00000000~~000000 0.~~00000000~~000000 B-2 4,188,000.00 ~~995~~991.~~58874642~~038147 1.~~12367717~~147438 0.~~00000000~~000000 0.~~00000000~~000000 B-3 3,390,000.00 ~~995~~991.~~58874631~~038147 1.~~12367552~~147440 0.~~00000000~~000000 0.~~00000000~~000000 B-4 2,393,000.00 ~~995~~991.~~58874634~~038149 1.~~12367739~~147438 0.~~00000000~~000000 0.~~00000000~~000000 B-5 2,393,000.00 ~~995~~991.~~58874634~~038149 1.~~12367739~~147438 0.~~00000000~~000000 0.~~00000000~~000000 B-6 1,596,126.55 ~~995~~991.~~58873950~~038142 1.~~12367657~~147440 0.~~00000000~~000000 0.~~00000000~~000000 P 0.01 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~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 2210.~~44447061~~107950 ~~931~~892.~~49523030~~258855 0.~~93149523~~892259 2210.~~44447061~~107950 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-3 0.~~00000000~~000000 2712.~~36920798~~325824 ~~916~~868.~~46400047~~618430 0.~~91646400~~868618 2712.~~36920798~~325824 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~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 2-A-1 0.~~00000000~~000000 134.~~15572260~~783821 ~~908~~862.~~99807199~~141887 0.~~90899807~~862142 134.~~15572260~~783821 3-A-1 0.~~00000000~~000000 2214.~~37257967~~769468 ~~821~~744.~~99199933~~759577 0.~~82199200~~744760 2214.~~37257967~~769468 4-A-1 0.~~00000000~~000000 174.~~61162180~~091004 ~~952~~907.~~59124896~~886709 0.~~95259125~~907887 174.~~61162180~~091004 5-A-1 0.~~00000000~~000000 376.~~35883678~~463431 ~~870~~790.~~67294453~~147945 0.~~87067294~~790148 376.~~35883678~~463431 5-A-2 0.~~00000000~~000000 376.~~35884000~~463430 ~~870~~790.~~67294000~~147950 0.~~87067294~~790148 376.~~35884000~~463430 6-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 6-A-3 0.~~00000000~~000000 2419.~~57594062~~838474 ~~921~~823.~~37540231~~078305 0.~~92137540~~823078 2419.~~57594062~~838474 6-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 7-A-1 0.~~00000000~~000000 1517.~~50520714~~392814 ~~921~~860.~~41167762~~076343 0.~~92141168~~860076 1517.~~50520714~~392814 15-PO 0.~~00000000~~000000 74.~~45515542~~061625 ~~964~~901.~~68647778~~327770 0.~~96468648~~901328 74.~~45515542~~061625 30-PO 0.~~00000000~~000000 09.~~98821841~~020894 ~~909~~850.~~42394947~~832889 0.~~90942395~~850833 09.~~98821841~~020894 A-X-1 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 A-X-2 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 1.~~12367639~~147439 ~~994~~989.~~46506928~~890709 0.~~99446507~~989891 1.~~12367639~~147439 B-2 0.~~00000000~~000000 1.~~12367717~~147438 ~~994~~989.~~46506925~~890709 0.~~99446507~~989891 1.~~12367717~~147438 B-3 0.~~00000000~~000000 1.~~12367552~~147440 ~~994~~989.~~46507080~~890708 0.~~99446507~~989891 1.~~12367552~~147440 B-4 0.~~00000000~~000000 1.~~12367739~~147438 ~~994~~989.~~46506895~~890710 0.~~99446507~~989891 1.~~12367739~~147438 B-5 0.~~00000000~~000000 1.~~12367739~~147438 ~~994~~989.~~46506895~~890710 0.~~99446507~~989891 1.~~12367739~~147438 B-6 0.~~00000000~~000000 1.~~12367657~~147440 ~~994~~989.~~46506294~~890701 0.~~99446506~~989891 1.~~12367657~~147440 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~Per ~~Amount Does Not 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 ~~33,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 3129,~~480~~778,~~010~~104.1359 ~~144~~136,~~283~~482.3898 0.00 ~~0.00~~ 1-A-2 ~~4,137,000.00~~11/01/05 - 11/30/05 30 5.50000% 4,137,000.00 18,961.25 0.00 ~~0.00~~ 1-A-3 ~~33,926,000.00~~11/01/05 - 11/30/05 30 5.50000% 3229,~~020~~886,~~485~~914.4375 ~~146~~136,~~760~~981.5669 0.00 ~~0.00~~ 1-A-4 ~~3,307,000.00~~11/01/05 - 11/30/05 30 5.50000% 3,307,000.00 15,157.08 0.00 ~~0.00~~ A-LR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ A-UR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ 2-A-1 ~~21,810,000.00~~11/01/05 - 11/30/05 30 6.00000% 2018,~~112~~907,~~174~~649.2671 ~~100~~94,~~560~~538.8725 0.00 ~~0.00~~ 3-A-1 11/01/05 - 11/30~~,000,000.00~~/05 30 6.50000% 2522,~~330~~785,~~937~~871.37 ~~137~~123,~~209~~423.2447 0.00 ~~0.00~~ 4-A-1 ~~35,886,000.00~~11/01/05 - 11/30/05 30 5.50000% 3432,~~816~~727,~~700~~232.2221 ~~159~~149,~~576~~999.5481 0.00 ~~0.00~~ 5-A-1 ~~25,223,000.00~~11/01/05 - 11/30/05 30 6.50000% 2220,~~903~~092,~~285~~928.6275 ~~124~~108,~~059~~836.4670 0.00 ~~0.00~~ 5-A-2 ~~1,000,000.00~~11/01/05 - 11/30/05 30 6.50000% ~~908~~796,~~031~~611.7838 4,~~918~~314.5198 0.00 ~~0.00~~ 6-A-1 ~~16,052,000.00~~11/01/05 - 11/30/05 30 5.50000% 16,052,000.00 73,571.67 0.00 ~~0.00~~ 6-A-2 ~~1,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,000,000.00 4,583.33 0.00 ~~0.00~~ 6-A-3 ~~138,489,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~131~~116,~~003~~734,~~855~~701.5370 ~~600~~535,~~434~~034.3405 0.00 ~~0.00~~ 6-A-4 ~~6,669,000.00~~11/01/05 - 11/30/05 30 5.50000% 6,669,000.00 30,566.25 0.00 ~~0.00~~ 7-A-1 ~~21,000,000.00~~11/01/05 - 11/30/05 30 6.00000% 1918,~~675~~426,~~254~~852.5831 9892,~~376~~134.2726 0.00 ~~0.00~~ 15-PO ~~1,701,272.38~~N/A N/A 0.00000% 1,~~653~~540,~~877~~313.7198 0.00 0.00 ~~0.00~~ 30-PO ~~737,347.12~~N/A N/A 0.00000% ~~671~~634,~~289~~010.7971 0.00 0.00 ~~0.00~~ A-X-1 ~~0.00~~11/01/05 - 11/30/05 30 6.00000% 43,~~162~~790,~~114~~911.1690 2018,~~810~~954.5756 0.00 ~~0.00~~ A-X-2 ~~0.00~~11/01/05 - 11/30/05 30 6.00000% 1312,~~848~~194,~~126~~662.8354 6960,~~240~~973.6331 0.00 ~~0.00~~ B-1 ~~10,970,000.00~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 10,~~921~~871,~~608~~688.5548 52,~~422~~185.4491 0.00 ~~0.00~~ B-2 ~~4,188,000.00~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 4,~~169~~150,~~525~~467.6776 2019,~~013~~922.2394 0.00 ~~0.00~~ B-3 ~~3,390,000.00~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 3,~~375~~359,~~045~~619.8532 16,~~199~~126.8273 0.00 ~~0.00~~ B-4 ~~2,393,000.00~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 2,~~382~~371,~~443~~554.8729 11,~~435~~383.4586 0.00 ~~0.00~~ B-5 ~~2,393,000.00~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 2,~~382~~371,~~443~~554.8729 11,~~435~~383.4586 0.00 ~~0.00~~ B-6 ~~1,596,126.55~~11/01/05 - 11/30/05 30 5.~~75986~~76020% 1,~~589~~581,~~085~~822.6229 7,~~627~~593.4201 0.00 ~~0.00~~ P ~~0.01~~N/A N/A 0.00000% 0.01 0.00 0.00 ~~0.00~~ Totals ~~398,867,846.06~~ 1,~~868~~723,~~203~~109.7695 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 0.00 051.0077 ~~144~~136,~~283~~431.3821 0.00 3029,~~739~~444,~~342~~542.6023 1-A-2 0.00 07.0019 18,~~961~~954.2506 0.00 4,137,000.00 1-A-3 0.00 051.0096 ~~146~~136,~~760~~929.5673 0.00 3129,~~091~~468,~~957~~748.6885 1-A-4 0.00 05.0075 15,~~157~~151.0833 0.00 3,307,000.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 035.0086 ~~100~~94,~~560~~502.8739 0.00 1918,~~825~~803,~~247~~314.9556 3-A-1 0.00 046.0082 ~~137~~123,~~209~~376.2465 0.00 2422,~~659~~342,~~759~~787.9832 4-A-1 0.00 056.0090 ~~159~~149,~~576~~942.5492 0.00 3432,~~184~~580,~~689~~422.5643 5-A-1 0.00 041.0028 ~~124~~108,~~059~~795.4641 0.00 2119,~~960~~929,~~983~~901.6862 5-A-2 0.00 01.0064 4,~~918~~313.5134 0.00 ~~870~~790,~~672~~147.9495 6-A-1 0.00 027.0091 73,~~571~~543.6776 0.00 16,052,000.00 6-A-2 0.00 01.0074 4,~~583~~581.3359 0.00 1,000,000.00 6-A-3 0.00 0202.0094 ~~600~~534,~~434~~831.3411 0.00 ~~127~~113,~~600~~987,~~358~~291.0934 6-A-4 0.00 011.0059 30,~~566~~554.2566 0.00 6,669,000.00 7-A-1 0.00 034.0095 9892,~~376~~099.2731 0.00 1918,~~349~~061,~~645~~603.2321 15-PO 0.00 0.00 0.00 0.00 1,~~641~~533,~~194~~404.4604 30-PO 0.00 0.00 0.00 0.00 ~~670~~627,~~561~~359.1318 A-X-1 0.00 07.0019 2018,~~810~~947.5737 0.00 3,~~960~~744,~~039~~433.6445 A-X-2 0.00 023.0013 6960,~~240~~950.6318 0.00 1311,~~424~~892,~~672~~492.5063 B-1 0.00 019.0079 52,~~422~~166.4412 0.00 10,~~909~~859,~~281~~101.8108 B-2 0.00 07.0056 2019,~~013~~915.2338 0.00 4,~~164~~145,~~819~~662.7129 B-3 0.00 06.0012 16,~~199~~120.8261 0.00 3,~~371~~355,~~236~~729.5950 B-4 0.00 04.0032 11,~~435~~379.4554 0.00 2,~~379~~368,~~754~~808.9147 B-5 0.00 04.0032 11,~~435~~379.4554 0.00 2,~~379~~368,~~754~~808.9147 B-6 0.00 02.0088 7,~~627~~590.4213 0.00 1,~~587~~579,~~292~~990.0983 P 0.00 0.00 0.00 0.00 0.01 Totals 0.00 0653.0061 1,~~868~~722,~~203~~456.7634 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 33,000,000.00 5.50000% ~~953~~902.~~93970091~~366806 4.~~37222364~~135848 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 4,137,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-3 11/01/05 - 11/30/05 33,926,000.00 5.50000% ~~943~~880.~~83320845~~944254 4.~~32590226~~037661 0.~~00000000~~000000 ~~0.00000000~~ 1-A-4 11/01/05 - 11/30/05 3,307,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333233~~583332 0.~~00000000~~000000 ~~0.00000000~~ A-LR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-UR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 21,810,000.00 6.00000% ~~922~~866.~~15379459~~925709 4.~~61076891~~334629 0.~~00000000~~000000 ~~0.00000000~~ 3-A-1 11/01/05 - 11/30/05 30,000,000.00 6.50000% ~~844~~759.~~36457900~~529046 4.~~57364133~~114116 0.~~00000000~~000000 ~~0.00000000~~ 4-A-1 11/01/05 - 11/30/05 35,886,000.00 5.50000% ~~970~~911.~~20287076~~977713 4.~~44676308~~179898 0.~~00000000~~000000 ~~0.00000000~~ 5-A-1 11/01/05 - 11/30/05 25,223,000.00 6.50000% ~~908~~796.~~03178131~~611377 4.~~91850533~~314978 0.~~00000000~~000000 ~~0.00000000~~ 5-A-2 11/01/05 - 11/30/05 1,000,000.00 6.50000% ~~908~~796.~~03178000~~611380 4.~~91851000~~314980 0.~~00000000~~000000 ~~0.00000000~~ 6-A-1 11/01/05 - 11/30/05 16,052,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333354~~583334 0.~~00000000~~000000 ~~0.00000000~~ 6-A-2 11/01/05 - 11/30/05 1,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333000~~583330 0.~~00000000~~000000 ~~0.00000000~~ 6-A-3 11/01/05 - 11/30/05 138,489,000.00 5.50000% ~~945~~842.~~95134292~~916778 43.~~33561034~~863369 0.~~00000000~~000000 ~~0.00000000~~ 6-A-4 11/01/05 - 11/30/05 6,669,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 7-A-1 11/01/05 - 11/30/05 21,000,000.00 6.00000% ~~936~~877.~~91688476~~469158 4.~~68458429~~387346 0.~~00000000~~000000 ~~0.00000000~~ 15-PO N/A 1,701,272.38 0.00000% ~~972~~905.~~14163319~~389400 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 737,347.12 0.00000% ~~910~~859.~~41216788~~853782 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-X-1 11/01/05 - 11/30/05 0.00 6.00000% ~~927~~844.~~24791825~~550397 4.~~63623941~~222752 0.~~00000000~~000000 ~~0.00000000~~ A-X-2 11/01/05 - 11/30/05 0.00 6.00000% ~~948~~835.~~89695836~~598802 4.~~74448451~~177994 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 10,970,000.00 5.~~75986~~76020% ~~995~~991.~~58874658~~038148 4.~~77870921~~757148 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 4,188,000.00 5.~~75986~~76020% ~~995~~991.~~58874642~~038147 4.~~77870821~~757149 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 3,390,000.00 5.~~75986~~76020% ~~995~~991.~~58874631~~038147 4.~~77870796~~757147 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 2,393,000.00 5.~~75986~~76020% ~~995~~991.~~58874634~~038149 4.~~77870873~~757150 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 2,393,000.00 5.~~75986~~76020% ~~995~~991.~~58874634~~038149 4.~~77870873~~757150 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 1,596,126.55 5.~~75986~~76020% ~~995~~991.~~58873950~~038142 4.~~77870630~~757148 0.~~00000000~~000000 ~~0.00000000~~ P N/A 0.01 0.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) Per $1 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~~001569 4.~~37222364~~134279 0.~~00000000~~000000 ~~931~~892.~~49523030~~258855 1-A-2 0.~~00000000~~000000 0.~~00000000~~001738 4.~~58333333~~581595 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-3 0.~~00000000~~000000 0.~~00000000~~001532 4.~~32590226~~036130 0.~~00000000~~000000 ~~916~~868.~~46400047~~618430 1-A-4 0.~~00000000~~000000 0.~~00000000~~001739 4.~~58333233~~581594 0.~~00000000~~000000 1000.~~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 2-A-1 0.~~00000000~~000000 0.~~00000000~~001644 4.~~61076891~~332984 0.~~00000000~~000000 ~~908~~862.~~99807199~~141887 3-A-1 0.~~00000000~~000000 0.~~00000000~~001561 4.~~57364133~~112555 0.~~00000000~~000000 ~~821~~744.~~99199933~~759577 4-A-1 0.~~00000000~~000000 0.~~00000000~~001586 4.~~44676308~~178312 0.~~00000000~~000000 ~~952~~907.~~59124896~~886709 5-A-1 0.~~00000000~~000000 0.~~00000000~~001637 4.~~91850533~~313341 0.~~00000000~~000000 ~~870~~790.~~67294453~~147945 5-A-2 0.~~00000000~~000000 0.~~00000000~~001640 4.~~91851000~~313340 0.~~00000000~~000000 ~~870~~790.~~67294000~~147950 6-A-1 0.~~00000000~~000000 0.~~00000000~~001739 4.~~58333354~~581595 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-2 0.~~00000000~~000000 0.~~00000000~~001740 4.~~58333000~~581590 0.~~00000000~~000000 1000.~~00000000~~000000 6-A-3 0.~~00000000~~000000 0.~~00000000~~001465 43.~~33561034~~861903 0.~~00000000~~000000 ~~921~~823.~~37540231~~078305 6-A-4 0.~~00000000~~000000 0.~~00000000~~001738 4.~~58333333~~581595 0.~~00000000~~000000 1000.~~00000000~~000000 7-A-1 0.~~00000000~~000000 0.~~00000000~~001664 4.~~68458429~~385681 0.~~00000000~~000000 ~~921~~860.~~41167762~~076343 15-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~964~~901.~~68647778~~327770 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~909~~850.~~42394947~~832889 A-X-1 0.~~00000000~~000000 0.~~00000000~~001602 4.~~63623941~~221150 0.~~00000000~~000000 ~~882~~834.~~22916797~~195793 A-X-2 0.~~00000000~~000000 0.~~00000000~~001585 4.~~74448451~~176409 0.~~00000000~~000000 ~~919~~814.~~88115495~~893611 B-1 0.~~00000000~~000000 0.~~00000000~~001804 4.~~77870921~~755344 0.~~00000000~~000000 ~~994~~989.~~46506928~~890709 B-2 0.~~00000000~~000000 0.~~00000000~~001805 4.~~77870821~~755344 0.~~00000000~~000000 ~~994~~989.~~46506925~~890709 B-3 0.~~00000000~~000000 0.~~00000000~~001805 4.~~77870796~~755342 0.~~00000000~~000000 ~~994~~989.~~46507080~~890708 B-4 0.~~00000000~~000000 0.~~00000000~~001805 4.~~77870873~~755345 0.~~00000000~~000000 ~~994~~989.~~46506895~~890710 B-5 0.~~00000000~~000000 0.~~00000000~~001805 4.~~77870873~~755345 0.~~00000000~~000000 ~~994~~989.~~46506895~~890710 B-6 0.~~00000000~~000000 0.~~00000000~~001804 4.~~77870630~~755343 0.~~00000000~~000000 ~~994~~989.~~46506294~~890701 P 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1,000 ~~to the Prospectus 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 30-PO-1 0.00000% 0.00 0.00 ~~205~~200,~~027~~269.1538 ~~204~~200,~~776~~001.7604 9492.~~98168009~~76655612% 30-PO-3 0.00000% 0.00 0.00 ~~377~~348,~~921~~775.4488 ~~377~~342,~~568~~491.6997 8779.~~23073421~~12686300% 30-PO-6 0.00000% 0.00 0.00 8884,~~341~~965.1945 8884,~~215~~866.6718 9995.~~21683237~~44963559% A-X-1-1 6.00000% 2,~~433~~277,~~311~~486.4527 2,~~358~~243,~~561~~481.9529 0.00 0.00 9389.~~59125283~~02468076% A-X-1-2 6.00000% ~~264~~250,~~502~~281.5519 ~~260~~248,~~342~~310.5068 0.00 0.00 8884.~~52516566~~43394406% A-X-1-3 6.00000% ~~774~~623,~~864~~925.3341 ~~670~~618,~~294~~350.1072 0.00 0.00 6964.~~65096434~~25347314% A-X-1-4 6.00000% ~~399~~376,~~137~~759.6732 ~~385~~375,~~344~~196.4533 0.00 0.00 9492.~~74627242~~25111116% A-X-1-7 6.00000% ~~290~~262,~~298~~459.1671 ~~285~~259,~~496~~094.6344 0.00 0.00 9384.~~46886533~~82504092% A-X-2-5 6.00000% 0.00 1,~~360~~165,~~808~~757.2630 0.00 0.00 8472.~~55563957~~43588754% A-X-2-6 6.00000% 0.00 1210,~~063~~726,~~864~~735.2433 0.00 0.00 9282.~~90932998~~61148936%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 96,~~962~~570,~~235~~731.1404 ~~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 96,~~962~~570,~~235~~731.1404 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 84~~78,~~528~~000.8619 Payment of Interest and Principal 96,~~877~~492,~~706~~730.2885 Total Withdrawals (Pool Distribution Amount) 96,~~962~~570,~~235~~731.1404 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0653.0059 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0653.0059

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 7872,~~460~~548.7761 LPMI Fee 5,~~927~~312.7534 Master Servicing Fee ~~126~~125.6583 WMMSC MS Fee 13.6941 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 8478,~~528~~000.8619 *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~~ARM ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No6.207463% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.939071% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.938638% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~330 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~2,090 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~26 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 232,064 1Beginning 0Scheduled 0Collateral 24Balance 5348,~~216~~182,~~249~~897.5189 ~~85,272.55~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 5Balance 343,~~301~~412,~~522~~623.0639 60Ending ~~Days~~Actual 2Collateral 0Balance 0at 030-Nov-2005 ~~2 440~~343,~~637.59 0.00 0.00 0.00 440~~745,~~637~~533.5987 90Monthly ~~Days~~P&I 1Constant ~~0 0 0 1 86~~2,~~500.00 0.00 0.00 0.00 86~~229,~~500~~880.0079 ~~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~~Scheduled 26Principal ~~1 0 0 27 5~~428,~~743,387~~770.1041 ~~85,272.55~~Unscheduled ~~0.00~~Principal ~~0.00 5~~4,~~828~~341,~~659~~504.65 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 1.056500% 0.045935% 0.000000% 0.000000% 1.102435% 1.414056% 0.023116% 0.000000% 0.000000% 1.437173% 60 Days 0.091870% 0.000000% 0.000000% 0.000000% 0.091870% 0.119451% 0.000000% 0.000000% 0.000000% 0.119451% 90 Days 0.045935% 0.000000% 0.000000% 0.000000% 0.045935% 0.023449% 0.000000% 0.000000% 0.000000% 0.023449% 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 1.194304% 0.045935% 0.000000% 0.000000% 1.240239% 1.556956% 0.023116% 0.000000% 0.000000% 1.580073%09

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 4 0 0 0 4 373,518.53 0.00 0.00 0.00 373,518.53 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 373,518.53 0.00 0.00 0.00 373,518.53 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.754717% 0.000000% 0.000000% 0.000000% 0.754717% 0.490937% 0.000000% 0.000000% 0.000000% 0.490937% 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 0.754717% 0.000000% 0.000000% 0.000000% 0.754717% 0.490937% 0.000000% 0.000000% 0.000000% 0.490937% 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 2 0 0 0 2 450,249.37 0.00 0.00 0.00 450,249.37 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 450,249.37 0.00 0.00 0.00 450,249.37 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.212121% 0.000000% 0.000000% 0.000000% 1.212121% 2.093024% 0.000000% 0.000000% 0.000000% 2.093024% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.212121% 0.000000% 0.000000% 0.000000% 1.212121% 2.093024% 0.000000% 0.000000% 0.000000% 2.093024% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 172,367.20 0.00 0.00 0.00 172,367.20 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 172,367.20 0.00 0.00 0.00 172,367.20 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% 0.626654% 0.000000% 0.000000% 0.000000% 0.626654% 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% 0.626654% 0.000000% 0.000000% 0.000000% 0.626654% 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 2 176,777.93 0.00 0.00 0.00 176,777.93 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 176,777.93 0.00 0.00 0.00 176,777.93 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.593472% 0.000000% 0.000000% 0.000000% 0.593472% 0.467290% 0.000000% 0.000000% 0.000000% 0.467290% 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 0.593472% 0.000000% 0.000000% 0.000000% 0.593472% 0.467290% 0.000000% 0.000000% 0.000000% 0.467290% 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 7 0 0 0 7 2,147,540.41 0.00 0.00 0.00 2,147,540.41 60 Days 1 0 0 0 1 156,701.91 0.00 0.00 0.00 156,701.91 90 Days 1 0 0 0 1 86,500.00 0.00 0.00 0.00 86,500.00 120 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 9 0 0 0 9 2,390,742.32 0.00 0.00 0.00 2,390,742.32 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 6.666667% 0.000000% 0.000000% 0.000000% 6.666667% 8.549701% 0.000000% 0.000000% 0.000000% 8.549701% 60 Days 0.952381% 0.000000% 0.000000% 0.000000% 0.952381% 0.623855% 0.000000% 0.000000% 0.000000% 0.623855% 90 Days 0.952381% 0.000000% 0.000000% 0.000000% 0.952381% 0.344370% 0.000000% 0.000000% 0.000000% 0.344370% 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 8.571429% 0.000000% 0.000000% 0.000000% 8.571429% 9.517927% 0.000000% 0.000000% 0.000000% 9.517927% 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 6 1 0 0 7 1,895,796.07 85,272.55 0.00 0.00 1,981,068.62 60 Days 1 0 0 0 1 283,935.68 0.00 0.00 0.00 283,935.68 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 7 1 0 0 8 2,179,731.75 85,272.55 0.00 0.00 2,265,004.30 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.998336% 0.166389% 0.000000% 0.000000% 1.164725% 1.187119% 0.053396% 0.000000% 0.000000% 1.240516% 60 Days 0.166389% 0.000000% 0.000000% 0.000000% 0.166389% 0.177796% 0.000000% 0.000000% 0.000000% 0.177796% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.164725% 0.166389% 0.000000% 0.000000% 1.331115% 1.364916% 0.053396% 0.000000% 0.000000% 1.418312% 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 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 A4 ~~Insufficient~~5 ~~Funds~~6 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.578994 7.054746 6.224537 Weighted Average Net Rate 5.328994 6.804747 5.974537 Weighted Average Remaining Term 166 350 350 Beginning Loan Count 330 97 572 Loans Paid In Full 0 1 10 Ending Loan Count 330 96 562 Beginning Scheduled Balance 36,144,988.0031 ~~Principal~~23,158,391.94 148,708,682.28 Ending scheduled Balance of35,983,539.82 ~~Contaminated~~22,987,534.74 ~~Properties~~145,954,675.56 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 317,062.44 150,096.59 889,666.17 Scheduled Principal 149,018.54 13,949.44 118,297.24 Unscheduled Principal 12,429.95 156,907.76 2,635,709.48 Scheduled Interest 168,043.90 136,147.15 771,368.93 Servicing Fee 7,530.21 4,824.66 30,980.98 Master Servicing Fee 11.74 0.00 ~~Periodic~~103.12 ~~Advance~~Trustee 34Fee 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 13.41 0.00 4,~~729~~000.7452 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 160,488.54 131,322.49 736,284.31 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.328159 6.804746 5.941423

~~CREDIT~~Group ~~ENHANCEMENT~~Level ~~Original~~Collateral $Statement ~~Original~~Group %7 ~~Current~~Total $Collateral ~~Current~~Description %Mixed ~~Bankruptcy~~ARM ~~150~~Mixed ARM Weighted Average Coupon Rate 6.327979 6.207463 Weighted Average Net Rate 6.077979 5.939071 Weighted Average Remaining Term 350 330 Record Date 11/30/2005 11/30/2005 Principal And Interest Constant 126,~~000~~541.0017 02,229,880.~~03760644%~~79 ~~150~~Beginning Loan Count 183 2,~~000~~090 Loans Paid In Full 4 26 Ending Loan Count 179 2,064 Beginning Scheduled Balance 20,195,299.0077 0348,182,897.~~04069987%~~89 ~~Fraud~~Ending Scheduled Balance 19,828,295.39 343,412,623.39 Scheduled Principal 20,044.98 428,770.41 Unscheduled Principal 346,959.40 4,~~000~~341,~~000~~504.0009 Scheduled Interest 106,496.19 1,801,110.~~00283842%~~38 Servicing Fee 4,~~000~~207.35 72,~~000~~548.61 Master Servicing Fee 0.00 1125.~~08532984%~~83 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard 4Fee 0.00 0.00 Other Fee 0.00 5,~~080,000~~325.75 Pool Insurance Fee 0.00 0.00 Spread 1 0.~~02289519%~~00 ~~4,080,000~~0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 102,288.84 1,723,110.~~10703644%~~19 ~~Limit~~Realized ofLoss ~~Subordinate's~~Amount ~~Exposure~~0.00 to0.00 ~~Certain~~Cumulative ~~Types~~Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 0.00 Prepayment Penalty Waived Count 0 0 Prepayment Penalty Paid Amount 0.00 0.00 Prepayment Penalty Paid Count 0 0 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.077979 5.938638

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Group ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~91.~~00 Oct-04 0.000~~149783% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~8.~~000~~850217% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~91.~~00 Oct-04 0.000~~907850% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~8.~~000~~092150% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~90.~~00 Oct-04 0.000~~315831% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~9.~~000~~684169% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~94.~~00 Oct-04 0.000~~574600% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~5.~~000~~425400% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~90.~~00 Oct-04 0.000~~202896% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~9.~~000~~797104% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 6 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~94.~~00 Oct-04 0.000~~504232% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~5.~~000~~495768% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12Senior ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000~~% ~~Original Principal Balance 0~~91.~~00 Oct-04 0.000~~243272% ~~Current~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Nov-04 0.000~~% ~~Dec-04 0~~100.~~000~~000000% ~~Current~~Junior ~~REO Total Jan-05 0.000~~% ~~Loans in REO 0 Feb-05 0~~8.~~000~~756728% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0124,150.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0123,508.0086 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 01 ~~Feb~~Jun-05 0.000% Original Principal Balance 0124,150.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0123,508.0086 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.~~000~~024% ~~Jun~~Oct-05 0.~~000~~024% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.~~000~~036% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 01 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0124,150.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0123,508.0086 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 01 ~~Feb~~Jun-05 0.000% Original Principal Balance 0124,150.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0123,508.0086 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.~~000~~356% ~~Jun~~Oct-05 0.~~000~~358% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.~~000~~537% *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 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 7 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

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 No5 ~~Foreclosure~~2101109035 ~~loans~~Dec-2005 ~~this~~01-Jan-2005 ~~period~~NC 79.83 124,150.00

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 No5 ~~Foreclosure~~2101109035 ~~loans~~123,508.86 ~~this~~01-Jul-2005 ~~period~~4 7.625% 4,549.17

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~ARM~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 6Percentage Loans in Bankruptcy 3 Jan-05 0.~~222841~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~293,600.00 5Feb-05 0.~~953873~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 293,348.19 Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~953469~~000% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~334~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~5 ~~Count~~Jun-05 20.000% Original Principal Balance 563,~~211~~100.00 ~~Number~~Jul-05 Of0.000% Current Principal Balance 562,520.74 Aug-05 0.023% Sep-05 0.074% Oct-05 0.076% Nov-05 0.077% Dec-05 0.164% *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 34Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2~~,177~~ ~~Beginning~~12 ~~Scheduled~~Month ~~Collateral~~Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~376,561,055~~0.8600 ~~Ending~~Feb-05 ~~Scheduled~~0.000% ~~Collateral~~Current Principal Balance ~~368,551,553~~0.3400 ~~Ending~~Mar-05 ~~Actual~~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 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. 3 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-~~2005~~05 ~~368~~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. 4 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 3 Jan-05 0.000% Original Principal Balance 293,~~885~~600.00 Feb-05 0.000% Current Principal Balance 293,~~542~~348.9719 ~~Monthly~~Mar-05 ~~P&I~~0.000% ~~Constant~~Apr-05 20.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 3 Jun-05 0.000% Original Principal Balance 293,~~400~~600.00 Jul-05 0.000% Current Principal Balance 293,~~929~~348.0419 ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~Sep-05 0.00000% ~~Prepayment~~Oct-05 ~~Penalties~~0.000% Nov-05 0.00000% ~~Realized~~Dec-05 ~~Loss~~1.275% ~~Amount~~*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 ~~Cumulative~~Feb-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 2 Jun-05 0.000% Original Principal ~~448~~Balance 269,~~196~~500.1400 ~~Unscheduled~~Jul-05 0.000% Current Principal 7Balance 269,~~561,306~~172.3855 Aug-05 0.053% Sep-05 0.171% Oct-05 0.178% Nov-05 0.181% Dec-05 0.184% *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.

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 1Loans 2in 3Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~Group ~~Mixed~~Loan ~~ARM~~Month ~~Mixed ARM Weighted Average Coupon Rate 5.929875 6.327036 6.863792 Weighted Average Net Rate 5.679875 6.077036 6.613343 Weighted Average Maturity 350 352 352 Beginning~~ Loan ~~Count~~First ~~538~~State ~~167~~LTV ~~252~~at ~~Loans~~Original ~~Paid~~Number InEntered ~~Full~~Payment 8Origination 2Principal 2Bankruptcy ~~Ending~~Date ~~Loan~~Balance ~~Count~~5 ~~530~~2101109509 ~~165~~Dec-2005 ~~250~~01-Feb-2005 ~~Beginning~~GA ~~Scheduled Balance 77,694,285~~74.3010 2161,~~783,636~~500.~~37 28,160,720.~~00 ~~Ending~~5 ~~Scheduled~~2105108722 ~~Balance 76,017,721.52 21,495,056.46 27,487,077.33 Record Date 07/29/~~Dec-2005 ~~07/29/~~01-Feb-2005 ~~07/29/2005~~TN ~~Principal And Interest Constant 468,445~~77.9665 ~~136~~145,~~405~~600.7100 ~~185,364.25~~5 ~~Scheduled~~2115114794 ~~Principal~~Dec-2005 ~~84,514.81~~01-Feb-2005 ~~21,550.84~~OH ~~24,289~~78.8164 ~~Unscheduled Principal 1,592,048.97 267,029.07 649,352.~~86 ~~Scheduled Interest 383~~,~~931~~500.~~15 114,854.87 161,074.44 Servicing Fees 16,186.31 4,538.26 5,877.36 Master Servicing Fees 11.02 0.~~00 ~~0.00~~6 ~~Trustee~~0000032465 ~~Fee~~Sep-2005 ~~0.00~~01-Feb-2005 ~~0.00~~AZ 079.0099 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 408.14 75.84 832.51 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 367183,~~325~~900.~~68 110,240.77 154,364.57 Realized Loss Amount 0.~~00 ~~0.00~~6 ~~0.00~~2115115747 ~~Cumulative~~Aug-2005 ~~Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass~~01-~~Through~~Mar-2005 ~~Rate~~PA 579.~~673401~~78 685,600.~~072858 6.577867~~00

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 4Loans 5in 6Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~ARM~~(continued) ~~Mixed~~Group ~~ARM Mixed ARM Weighted Average Coupon Rate 5.576186 7.073856 6.239627 Weighted Average Net Rate 5.326186 6.823856 5.989627 Weighted Average Maturity 169 353 353 Beginning~~ Loan ~~Count~~Current ~~340~~Paid ~~109~~To ~~612~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 3Date 4Delinquent ~~11 Ending~~ Loan ~~Count~~Rate ~~337~~Delinquent ~~105 601 Beginning Scheduled~~ Balance ~~38,378,476.79~~Interest ~~26,085,804.25~~5 ~~163,007,546.18~~2101109509 ~~Ending scheduled Balance 37~~61,~~726,~~248.3619 ~~25,104,778.95 159,597,397.77 Record Date 07/29/~~01-Jul-2005 ~~07/29/2005~~4 ~~07/29/2005 Principal And Interest Constant 330,115~~8.57000% ~~169~~2,~~422~~370.2586 ~~977,405.16~~5 ~~Scheduled~~2105108722 ~~Principal 151~~145,~~777~~600.6300 ~~15,649.57~~01-Nov-2005 ~~129,816.65~~0 ~~Unscheduled Principal 500,450~~6.80875% ~~965~~1,~~375~~607.~~73 3,280,331.76 Scheduled Interest 178,337.94 153,772.~~68 ~~847,588.51~~5 ~~Servicing~~2115114794 ~~Fees 7~~86,~~995~~500.~~52 5,434.54 33,959.91 Master Servicing Fees 11.93 0.~~00 ~~103.70~~01-Apr-2005 ~~Trustee~~7 ~~Fee 0~~7.00250% ~~0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 13.69 0.00~~ 4,~~611~~541.2622 ~~Pool~~6 ~~Insurance~~0000032465 ~~Fee 0~~183,900.00 ~~0.00~~01-Nov-2005 0 6.00625% ~~Spread~~ 1 0,953.0094 ~~0.00~~6 ~~0.00~~2115115747 ~~Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 170~~85,~~316~~272.8055 148,338.14 808,913.64 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 Pass01-~~Through~~Jun-2005 ~~Rate~~ 5~~.325385~~ 6.~~823856~~250% 52,978.~~954917~~70

Group Level Collateral Statement Group 7 Total Collateral Description Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.331201 6.222841 Weighted Average Net Rate 6.081201 5.953873 Weighted Average Maturity 353.00 334.00 Record Date 07/29/2005 07/29/2005 Principal And Interest Constant 133,770.14 2,400,929.04 Beginning Loan Count 193 2,211 Loans Paid In Full 4 34 Ending Loan Count 189 2,177 Beginning Scheduled Balance 21,450,586.97 376,561,055.86 Ending Scheduled Balance 21,123,272.95 368,551,553.34 Scheduled Principal 20,596.83 448,196.14 Unscheduled Principal 306,717.19 7,561,306.38 Scheduled Interest 113,173.31 1,952,732.90 Servicing Fee 4,468.87 78,460.77 Master Servicing Fee 0.00 126.65 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 5,941.44 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 108,704.44 1,868,204.04 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.081201 5.953469

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 8 1,583,500.00 1,574,751.75 0 0.00 0.00 2 2 245,300.00 243,984.23 0 0.00 0.00 3 2 649,700.00 648,678.02 0 0.00 0.00 4 3 448,200.00 438,690.34 0 0.00 0.00 5 4 966,100.00 964,602.87 0 0.00 0.00 6 11 3,357,700.00 3,264,045.66 0 0.00 0.00 7 4 306,320.00 304,107.02 0 0.00 0.00 Total 34 7,556,820.00 7,438,859.89 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 18,910.67 2 0 0.00 0.00 0 0.00 0.00 23,280.77 3 0 0.00 0.00 0 0.00 0.00 849.54 4 0 0.00 0.00 0 0.00 0.00 63,364.24 5 0 0.00 0.00 0 0.00 0.00 1,055.04 6 0 0.00 0.00 0 0.00 0.00 18,491.61 7 0 0.00 0.00 0 0.00 0.00 2,907.59 Total 0 0.00 0.00 0 0.00 0.00 128,859.46

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0004201674 FL 80.00 01-Feb-2005 228,000.00 226,309.49 1 0004484155 MN 64.36 01-Feb-2005 177,000.00 175,805.87 1 0004506456 FL 79.90 01-Mar-2005 318,800.00 316,871.82 1 0401045729 FL 75.85 01-Feb-2005 107,700.00 106,922.86 1 0460007761 OR 80.00 01-Feb-2005 92,000.00 91,349.17 1 0539766755 CA 43.57 01-Mar-2005 440,000.00 437,401.10 1 0685426420 MO 76.36 01-Mar-2005 84,000.00 83,463.03 1 7077818271 CA 37.06 01-Feb-2005 136,000.00 135,014.96 2 0539725307 VT 89.98 01-Feb-2005 166,900.00 165,800.53 2 0539867691 NY 70.00 01-Mar-2005 78,400.00 77,947.77 3 0001141169 NJ 95.00 01-Feb-2005 290,700.00 289,503.32 3 0LENAHAN32 NY 78.90 01-Mar-2005 359,000.00 359,000.00 4 1124358885 FL 64.09 01-Dec-2004 141,000.00 136,409.27 4 1175231065 PA 90.00 01-Mar-2005 97,200.00 95,110.20 4 1595850090 CA 21.65 01-Mar-2005 210,000.00 205,567.09 5 0075016993 CA 80.00 01-Feb-2005 356,000.00 356,000.00 5 0085736601 NC 79.31 01-Mar-2005 194,300.00 193,306.41 5 2102108264 GA 79.99 01-Feb-2005 134,550.00 133,764.28 5 2113108762 DC 75.00 01-Feb-2005 281,250.00 281,250.00 6 0003738360 MD 80.00 01-Feb-2005 243,200.00 241,559.19 6 0003756683 HI 78.92 01-Feb-2005 146,000.00 145,014.99 6 0005700061 NJ 43.11 01-Jan-2005 50,000.00 49,622.60 6 0050104260 VA 53.13 01-Jan-2005 68,000.00 67,448.91 6 0076321651 NY 95.00 01-Dec-2004 379,500.00 295,008.24 6 0078526963 CA 79.45 01-Nov-2004 580,000.00 580,000.00 6 0085444578 CA 77.17 01-Jan-2005 926,000.00 926,000.00 6 0085860781 CA 80.00 01-Mar-2005 352,000.00 349,871.03 6 0201121621 NC 85.00 01-Jul-2004 229,500.00 226,892.76 6 0201729738 NV 85.00 01-Dec-2004 263,500.00 261,411.59 6 0201804101 NV 80.00 01-Dec-2004 120,000.00 119,010.84 7 0000031686 CA 70.00 01-Jan-2005 82,600.00 81,539.53 7 0003801781 MN 89.00 01-Feb-2005 96,120.00 95,486.75 7 0422771030 NC 90.00 01-Mar-2005 39,600.00 39,377.01 7 0601137898 PA 80.00 01-Feb-2005 88,000.00 87,406.31

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0004201674 Loan Paid in Full 0 5.750% 360 6 1 0004484155 Loan Paid in Full 0 6.250% 360 6 1 0004506456 Loan Paid in Full 0 6.000% 360 5 1 0401045729 Loan Paid in Full 0 6.125% 360 6 1 0460007761 Loan Paid in Full 0 6.000% 360 6 1 0539766755 Loan Paid in Full 0 6.125% 360 5 1 0685426420 Loan Paid in Full (2) 6.000% 360 5 1 7077818271 Loan Paid in Full 0 5.875% 360 6 2 0539725307 Loan Paid in Full 0 6.375% 360 6 2 0539867691 Loan Paid in Full 0 6.250% 360 5 3 0001141169 Loan Paid in Full (1) 8.750% 360 6 3 0LENAHAN32 Loan Paid in Full (1) 6.875% 360 5 4 1124358885 Loan Paid in Full 0 5.625% 180 8 4 1175231065 Loan Paid in Full 0 6.250% 180 5 4 1595850090 Loan Paid in Full 0 5.875% 180 5 5 0075016993 Loan Paid in Full 0 6.875% 360 6 5 0085736601 Loan Paid in Full 0 6.875% 360 5 5 2102108264 Loan Paid in Full 0 7.000% 360 6 5 2113108762 Loan Paid in Full 0 7.375% 360 6 6 0003738360 Loan Paid in Full 0 6.250% 360 6 6 0003756683 Loan Paid in Full 0 6.250% 360 6 6 0005700061 Loan Paid in Full 0 6.375% 360 7 6 0050104260 Loan Paid in Full 0 6.000% 360 7 6 0076321651 Loan Paid in Full 0 7.875% 360 8 6 0078526963 Loan Paid in Full 0 6.500% 360 9 6 0085444578 Loan Paid in Full 0 6.250% 360 7 6 0085860781 Loan Paid in Full (1) 6.000% 360 5 6 0201121621 Loan Paid in Full 0 7.250% 360 13 6 0201729738 Loan Paid in Full 0 6.750% 360 8 6 0201804101 Loan Paid in Full 0 6.875% 360 8 7 0000031686 Loan Paid in Full 0 6.375% 360 7 7 0003801781 Loan Paid in Full 0 6.375% 360 6 7 0422771030 Loan Paid in Full 0 6.375% 360 5 7 0601137898 Loan Paid in Full 0 6.250% 360 6

Summary SMM CPR PSA Current Month 2.010% Current Month 21.628% Current Month 1,751.953% 3 Month Average 1.847% 3 Month Average 19.800% 3 Month Average 1,882.293% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 6.665% N/A Apr-2005 1,517.455% N/A May-2005 12.891% N/A May-2005 2,017.104% N/A Jun-2005 10.962% N/A Jun-2005 1,307.105% N/A Jul-2005 26.809% N/A Jul-2005 2,587.822% N/A Aug-2005 21.628% N/A Aug-2005 1,751.953% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 2.051% Current Month 22.020% Current Month 1,866.714% 3 Month Average 1.754% 3 Month Average 19.060% 3 Month Average 2,004.859% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 2.266% N/A Apr-2005 598.440% N/A May-2005 5.913% N/A May-2005 1,022.403% N/A Jun-2005 20.941% N/A Jun-2005 2,693.707% N/A Jul-2005 14.220% N/A Jul-2005 1,454.157% N/A Aug-2005 22.020% N/A Aug-2005 1,866.714% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 1.227% Current Month 13.770% Current Month 1,060.882% 3 Month Average 1.028% 3 Month Average 11.646% 3 Month Average 1,074.367% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 8.016% N/A Apr-2005 1,623.853% N/A May-2005 42.311% N/A May-2005 6,107.790% N/A Jun-2005 11.192% N/A Jun-2005 1,252.247% N/A Jul-2005 9.976% N/A Jul-2005 909.971% N/A Aug-2005 13.770% N/A Aug-2005 1,060.882% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 3 SMM CPR PSA Current Month 2.308% Current Month 24.436% Current Month 1,911.008% 3 Month Average 3.302% 3 Month Average 32.501% 3 Month Average 3,096.205% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 29.837% N/A Apr-2005 6,399.773% N/A May-2005 41.611% N/A May-2005 6,197.626% N/A Jun-2005 27.197% N/A Jun-2005 3,107.864% N/A Jul-2005 45.871% N/A Jul-2005 4,269.744% N/A Aug-2005 24.436% N/A Aug-2005 1,911.008% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 SMM CPR PSA Current Month 1.309% Current Month 14.627% Current Month 1,128.844% 3 Month Average 0.747% 3 Month Average 8.511% 3 Month Average 742.513% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 2.179% N/A Apr-2005 440.575% N/A May-2005 3.277% N/A May-2005 471.285% N/A Jun-2005 5.016% N/A Jun-2005 560.510% N/A Jul-2005 5.890% N/A Jul-2005 538.186% N/A Aug-2005 14.627% N/A Aug-2005 1,128.844% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 5 SMM CPR PSA Current Month 3.703% Current Month 36.415% Current Month 2,909.432% 3 Month Average 3.677% 3 Month Average 33.079% 3 Month Average 3,008.727% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 4.193% N/A Apr-2005 941.230% N/A May-2005 7.936% N/A May-2005 1,229.005% N/A Jun-2005 5.426% N/A Jun-2005 641.458% N/A Jul-2005 57.396% N/A Jul-2005 5,475.290% N/A Aug-2005 36.415% N/A Aug-2005 2,909.432% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 6 SMM CPR PSA Current Month 2.014% Current Month 21.663% Current Month 1,729.065% 3 Month Average 1.745% 3 Month Average 18.409% 3 Month Average 1,661.215% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 5.709% N/A Apr-2005 1,221.856% N/A May-2005 5.183% N/A May-2005 777.896% N/A Jun-2005 3.940% N/A Jun-2005 455.705% N/A Jul-2005 29.624% N/A Jul-2005 2,798.876% N/A Aug-2005 21.663% N/A Aug-2005 1,729.065% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 7 SMM CPR PSA Current Month 1.431% Current Month 15.885% Current Month 1,525.031% 3 Month Average 1.424% 3 Month Average 15.810% 3 Month Average 1,955.104% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 0.167% N/A Apr-2005 67.393% N/A May-2005 28.271% N/A May-2005 6,332.641% N/A Jun-2005 16.510% N/A Jun-2005 2,559.652% N/A Jul-2005 15.034% N/A Jul-2005 1,780.629% N/A Aug-2005 15.885% N/A Aug-2005 1,525.031% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

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

Prepayment - Voluntary Prepayments

Filing Compare · MASTR ALTERNATIVE LOAN TRUST 2005-3