~~Certificateholder~~SECURITIES ~~Distribution~~AND ~~Summary~~EXCHANGE Class CUSIP Certificate Beginning Interest Pass-Through Certificate Distribution Rate Balance 1-A-1 576434V50 5.50000% 250,000,000.00 1,145,833.33 1-A-2 576434V68 5.50000% 45,163,000.00 206,997.08 1-A-3 576434V76 5.50000% 98,387,000.00 450,940.42 1-A-4 576434V84 5.50000% 17,329,000.00 79,424.58 1-A-5 576434V92 5.50000% 63,630,000.00 291,637.50 1-A-6 576434W26 5.50000% 32,861,000.00 150,612.92 A-LR 576434W75 5.50000% 50.00 3.34 A-UR 576434W83 5.50000% 50.00 0.23 2-A-1 576434W34 4.61000% 69,808,000.00 268,179.07 2-A-2 576434W42 2.89000% 0.00 168,120.93 3-A-1 576434W59 5.50000% 67,798,000.00 310,740.83 3-A-2 576434W67 5.50000% 2,000,000.00 9,166.67 15-PO 576434X25 0.00000% 2,305,907.45 0.00 30-PO 576434Y24 0.00000% 2,857,592.08 0.00 A-X 576434W91 5.50000% 0.00 7,902.50 B-1 576434X33 5.71400% 18,226,000.00 86,786.14 B-2 576434X41 5.71400% 6,143,000.00 29,250.92 B-3 576434X58 5.71400% 3,413,000.00 16,251.57 B-4 576434X66 5.71400% 2,389,000.00 11,375.62 B-5 576434X74 5.71400% 1,706,000.00 8,123.40 B-6 576434X82 5.71400% 1,364,271.88 6,496.21 P 576434X90 0.00000% 0.00 0.00 Totals 685,380,871.41 3,247,843.26COMMISSION

~~Certificateholder Distribution Summary (continued) Class Principal Current Ending Total Cummulative Distribution Realized Certificate Distribution Realized Loss Balance Losses 1-A-1 1~~Washington,~~013,818.34~~ 0D.~~00 248,986,181~~C.66 2,159,651.67 0.00 1-A-2 183,148.31 0.00 44,979,851.69 390,145.39 0.00 1-A-3 1,060,000.00 0.00 97,327,000.00 1,510,940.42 0.00 1-A-4 (79,424.58) 0.00 17,408,424.58 0.00 0.00 1-A-5 0.00 0.00 63,630,000.00 291,637.50 0.00 1-A-6 0.00 0.00 32,861,000.00 150,612.92 0.00 A-LR 50.00 0.00 0.00 53.34 0.00 A-UR 50.00 0.00 0.00 50.23 0.00 2-A-1 694,256.36 0.00 69,113,743.64 962,435.43 0.00 2-A-2 0.00 0.00 0.00 168,120.93 0.00 3-A-1 387,797.72 0.00 67,410,202.28 698,538.55 0.00 3-A-2 11,439.80 0.00 1,988,560.20 20,606.47 0.00 15-PO 9,874.69 0.00 2,296,032.76 9,874.69 0.00 30-PO 7,572.08 0.00 2,850,020.00 7,572.08 0.00 A-X 0.00 0.00 0.00 7,902.50 0.00 B-1 15,616.42 0.00 18,210,383.58 102,402.56 0.00 B-2 5,263.45 0.00 6,137,736.55 34,514.37 0.00 B-3 2,924.33 0.00 3,410,075.67 19,175.90 0.00 B-4 2,046.95 0.00 2,386,953.05 13,422.57 0.00 B-5 1,461.74 0.00 1,704,538.26 9,585.14 0.00 B-6 1,168.94 0.00 1,363,102.94 7,665.15 0.00 P 0.00 0.00 0.00 0.00 0.00 Totals 3,317,064.55 0.00 682,063,806.86 6,564,907.81 0.00 20549

~~Principal~~Form ~~Distribution Statement Class Original Beginning Scheduled UnScheduled Accretion Realized Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1~~8-A-1 250,000,000.00 250,000,000.00 119,483.17 894,335.17 0.00 0.00 1-A-2 45,163,000.00 45,163,000.00 21,584.87 161,563.44 0.00 0.00 1-A-3 98,387,000.00 98,387,000.00 124,925.89 935,074.11 0.00 0.00 1-A-4 17,329,000.00 17,329,000.00 0.00 0.00 (79,424.58) 0.00 1-A-5 63,630,000.00 63,630,000.00 0.00 0.00 0.00 0.00 1-A-6 32,861,000.00 32,861,000.00 0.00 0.00 0.00 0.00 2-A-1 69,808,000.00 69,808,000.00 36,506.40 657,749.96 0.00 0.00 2-A-2 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 67,798,000.00 67,798,000.00 248,399.42 139,398.30 0.00 0.00 3-A-2 2,000,000.00 2,000,000.00 7,327.63 4,112.17 0.00 0.00 B-1 18,226,000.00 18,226,000.00 15,616.42 0.00 0.00 0.00 B-2 6,143,000.00 6,143,000.00 5,263.45 0.00 0.00 0.00 B-3 3,413,000.00 3,413,000.00 2,924.33 0.00 0.00 0.00 B-4 2,389,000.00 2,389,000.00 2,046.95 0.00 0.00 0.00 B-5 1,706,000.00 1,706,000.00 1,461.74 0.00 0.00 0.00 B-6 1,364,271.88 1,364,271.88 1,168.94 0.00 0.00 0.00 Totals 680,217,271.88 680,217,271.88 586,709.21 2,792,233.15 (79,424.58) 0.00K

~~Principal~~CURRENT Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 1,013,818.34 248,986,181.66 0.995945 1,013,818.34 1-A-2 183,148.31 44,979,851.69 0.995945 183,148.31 1-A-3 1,060,000.00 97,327,000.00 0.989226 1,060,000.00 1-A-4 (79,424.58) 17,408,424.58 1.004583 (79,424.58) 1-A-5 0.00 63,630,000.00 1.000000 0.00 1-A-6 0.00 32,861,000.00 1.000000 0.00 2-A-1 694,256.36 69,113,743.64 0.990055 694,256.36 2-A-2 0.00 0.00 0.000000 0.00 3-A-1 387,797.72 67,410,202.28 0.994280 387,797.72 3-A-2 11,439.80 1,988,560.20 0.994280 11,439.80 B-1 15,616.42 18,210,383.58 0.999143 15,616.42 B-2 5,263.45 6,137,736.55 0.999143 5,263.45 B-3 2,924.33 3,410,075.67 0.999143 2,924.33 B-4 2,046.95 2,386,953.05 0.999143 2,046.95 B-5 1,461.74 1,704,538.26 0.999143 1,461.74 B-6 1,168.94 1,363,102.94 0.999143 1,168.94 Totals 3,299,517.78 676,917,754.10 0.995149 3,299,517.78REPORT

~~Principal~~Pursuant ~~Distribution~~to ~~Factors~~Section ~~Statement~~13 ~~Class~~or Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 250,000,000.00 1000.000000 0.477933 3.577341 0.000000 1-A-2 45,163,000.00 1000.000000 0.477933 3.577341 0.000000 1-A-3 98,387,000.00 1000.000000 1.269740 9.504041 0.000000 1-A-4 17,329,000.00 1000.000000 0.000000 0.000000 15(~~4.583333~~d) ~~1-A-5~~of 63,630,000.00 1000.000000 0.000000 0.000000 0.000000 1-A-6 32,861,000.00 1000.000000 0.000000 0.000000 0.000000 A-LR 50.00 1000.000000 117.800000 882.200000 0.000000 A-UR 50.00 1000.000000 117.800000 882.200000 0.000000 2-A-1 69,808,000.00 1000.000000 0.522954 9.422272 0.000000 2-A-2 0.00 0.000000 0.000000 0.000000 0.000000 3-A-1 67,798,000.00 1000.000000 3.663816 2.056083 0.000000 3-A-2 2,000,000.00 1000.000000 3.663815 2.056085 0.000000 15-PO 2,305,907.45 1000.000000 3.675533 0.606811 0.000000 30-PO 2,857,592.08 1000.000000 0.573840 2.075972 0.000000 A-X 0.00 0.000000 0.000000 0.000000 0.000000 B-1 18,226,000.00 1000.000000 0.856821 0.000000 0.000000 B-2 6,143,000.00 1000.000000 0.856821 0.000000 0.000000 B-3 3,413,000.00 1000.000000 0.856821 0.000000 0.000000 B-4 2,389,000.00 1000.000000 0.856823 0.000000 0.000000 B-5 1,706,000.00 1000.000000 0.856823 0.000000 0.000000 B-6 1,364,271.88 1000.000000 0.856823 0.000000 0.000000 P 0.00 0.000000 0.000000 0.000000 0.000000the

~~Principal~~Securities ~~Distribution~~Exchange ~~Factors~~Act ~~Statement~~of (continued) Class Realized Total Ending Ending Total Loss Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.000000 4.055273 995.944727 0.995945 4.055273 1-A-2 0.000000 4.055273 995.944727 0.995945 4.055273 1-A-3 0.000000 10.773781 989.226219 0.989226 10.773781 1-A-4 0.000000 (4.583333) 1,004.583333 1.004583 (4.583333) 1-A-5 0.000000 0.000000 1,000.000000 1.000000 0.000000 1-A-6 0.000000 0.000000 1,000.000000 1.000000 0.000000 A-LR 0.000000 1,000.000000 0.000000 0.000000 1,000.000000 A-UR 0.000000 1,000.000000 0.000000 0.000000 1,000.000000 2-A-1 0.000000 9.945226 990.054774 0.990055 9.945226 2-A-2 0.000000 0.000000 0.000000 0.000000 0.000000 3-A-1 0.000000 5.719899 994.280101 0.994280 5.719899 3-A-2 0.000000 5.719900 994.280100 0.994280 5.719900 15-PO 0.000000 4.282344 995.717656 0.995718 4.282344 30-PO 0.000000 2.649811 997.350189 0.997350 2.649811 A-X 0.000000 0.000000 0.000000 0.000000 0.000000 B-1 0.000000 0.856821 999.143179 0.999143 0.856821 B-2 0.000000 0.856821 999.143179 0.999143 0.856821 B-3 0.000000 0.856821 999.143179 0.999143 0.856821 B-4 0.000000 0.856823 999.143177 0.999143 0.856823 B-5 0.000000 0.856823 999.143177 0.999143 0.856823 B-6 0.000000 0.856823 999.143177 0.999143 0.856823 P 0.000000 0.000000 0.000000 0.000000 0.000000 All classes per 1,000 denomination.1934

~~Interest~~Date ~~Distribution Statement Class Accrual Accrual Current Beginning Current Payment~~ of ~~Dates~~Report: January Days Certificate Certificate/ Accrued Unpaid Interest Rate Notional Balance Interest Shortfall 1-A-1 11/01/05 - 11/30/05 30 5.50000% 250,000,000.00 1,145,833.33 0.00 1-A-2 11/01/05 - 11/30/05 30 5.50000% 45,163,000.00 206,997.08 0.00 1-A-3 11/01/05 - 11/30/05 30 5.50000% 98,387,000.00 450,940.42 0.00 1-A-4 11/01/05 - 11/30/05 30 5.50000% 17,329,000.00 79,424.58 0.00 1-A-5 11/01/05 - 11/30/05 30 5.50000% 63,630,000.00 291,637.50 0.00 1-A-6 ~~11/01/05 - 11/30/05 30 5.50000% 32~~,~~861,000.00~~ ~~150,612.92~~2006 (date ~~0.00~~of ~~A-LR~~earliest ~~11/01/05~~event -reported) MORTGAGE ~~11/30/05~~ASSET 30SECURITIZATION ~~5.50000% 50.00 0.23 0.00 A-UR 11/01/05 - 11/30/05 30 5.50000% 50.00 0.23 0.00 2-A-1 11/25/05 - 12/24/05 30 4.61000% 69~~TRANSACTIONS,~~808,000.00~~ ~~268,179~~INC.07 ~~0.00~~(as ~~2-A-2~~depositor ~~11/25/05~~under -the ~~12/24/05~~Pooling 30and ~~2.89000%~~Servicing 69Agreement,~~808,000.00~~ ~~168,120.93~~relating ~~0.00~~to ~~3-A-1~~the ~~11/01/05~~MASTR -Alternative ~~11/30/05~~Loan 30Trust ~~5.50000% 67,798,000.00 310,740.83 0.00 3~~2005-A-2 11/01/05 - 11/30/05 30 5.50000% 2,000,000.00 9,166.67 0.00 15-PO N/A N/A 0.00000% 2,305,907.45 0.00 0.00 30-PO N/A N/A 0.00000% 2,857,592.08 0.00 0.00 A-X 11/01/05 - 11/30/05 30 5.50000% 1,724,182.06 7,902.50 0.00 B-1 11/01/05 - 11/30/05 30 5.71400% 18,226,000.00 86,786.14 0.00 B-2 11/01/05 - 11/30/05 30 5.71400% 6~~,143,000.00~~ ~~29,250.92~~Mortgage ~~0.00 B~~Pass-3Through ~~11/01/05 - 11/30/05 30 5.71400% 3~~Certificates,~~413,000.00~~ ~~16,251.57~~Series ~~0.00 B~~2005-~~4 11/01/05 - 11/30/05 30 5.71400% 2,389,000.00 11,375.62 0.00 B-5 11/01/05 - 11/30/05 30 5.71400% 1,706,000.00 8,123.40 0.00 B-~~6 ~~11/01/05 - 11/30/05 30 5.71400% 1,364,271.88 6,496.21 0.00 P N/A N/A 0.00000% 0.00 0.00 0.00 Totals 3,247,840.15 0.00~~)

Interest Distribution Statement (continued) Class Current Non-Supported Total Remaining Ending Interest Interest Interest Unpaid Interest Certificate/Notional Shortfall(1) Shortfall Distribution Shortfall(2) Balance 1-A-1 0.00 0.00 1,145,833.33 0.00 248,986,181.66 1-A-2 0.00 0.00 206,997.08 0.00 44,979,851.69 1-A-3 0.00 0.00 450,940.42 0.00 97,327,000.00 1-A-4 0.00 0.00 79,424.58 0.00 17,408,424.58 1-A-5 0.00 0.00 291,637.50 0.00 63,630,000.00 1-A-6 0.00 0.00 150,612.92 0.00 32,861,000.00 A-LR 0.00 0.00 3.34 0.00 0.00 A-UR 0.00 0.00 0.23 0.00 0.00 2-A-1 0.00 0.00 268,179.07 0.00 69,113,743.64 2-A-2 0.00 0.00 168,120.93 0.00 69,113,743.64 3-A-1 0.00 0.00 310,740.83 0.00 67,410,202.28 3-A-2 0.00 0.00 9,166.67 0.00 1,988,560.20 15-PO 0.00 0.00 0.00 0.00 2,296,032.76 30-PO 0.00 0.00 0.00 0.00 2,850,020.00 A-X 0.00 0.00 7,902.50 0.00 1,701,891.68 B-1 0.00 0.00 86,786.14 0.00 18,210,383.58 B-2 0.00 0.00 29,250.92 0.00 6,137,736.55 B-3 0.00 0.00 16,251.57 0.00 3,410,075.67 B-4 0.00 0.00 11,375.62 0.00 2,386,953.05 B-5 0.00 0.00 8,123.40 0.00 1,704,538.26 B-6 0.00 0.00 6,496.21 0.00 1,363,102.94 P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,247,843.26 0.00 (1,2) Amount also includes coupon cap or basis risk shortfalls,if applicable

MORTGAGE ASSET SECURITIZATION TRANSACTIONS, INC.
(Exact name of registrant as specified in its charter)
Delaware	333-124678	06-1204982
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)

1285 Avenue of the Americas New York, New York 10019
(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code (212) 713-2000

~~Interest~~Check ~~Distribution~~the ~~Factors~~appropriate ~~Statement~~box ~~Class~~below ~~Accrual~~if ~~Original~~the ~~Current~~Form ~~Beginning Current Payment of Dates Face Certificate Certificate/Notional Accrued Unpaid Interest Amount Rate Balance Interest Shortfall 1~~8-~~A-1~~K ~~11/01/05~~filing -is ~~11/30/05~~intended ~~250,000,000.00~~to ~~5.50000%~~simultaneously ~~1000.000000~~satisfy ~~4.583333~~the ~~0.000000~~filing ~~1-A-2~~obligation ~~11/01/05~~of -the ~~11/30/05~~registrant ~~45,163,000.00~~under ~~5.50000%~~any ~~1000.000000~~of ~~4.583333~~the ~~0.000000~~following 1-A-3 11/01/05 - 11/30/05 98,387,000.00 5.50000% 1000.000000 4.583333 0.000000 1-A-4 11/01/05 - 11/30/05 17,329,000.00 5.50000% 1000.000000 4.583333 0.000000 1-A-5 11/01/05 - 11/30/05 63,630,000.00 5.50000% 1000.000000 4.583333 0.000000 1-A-6 11/01/05 - 11/30/05 32,861,000.00 5.50000% 1000.000000 4.583333 0.000000 A-LR 11/01/05 - 11/30/05 50.00 5.50000% 1000.000000 4.600000 0.000000 A-UR 11/01/05 - 11/30/05 50.00 5.50000% 1000.000000 4.600000 0.000000 2-A-1 11/25/05 - 12/24/05 69,808,000.00 4.61000% 1000.000000 3.841667 0.000000 2-A-2 11/25/05 - 12/24/05 0.00 2.89000% 1000.000000 2.408333 0.000000 3-A-1 11/01/05 - 11/30/05 67,798,000.00 5.50000% 1000.000000 4.583333 0.000000 3-A-2 11/01/05 - 11/30/05 2,000,000.00 5.50000% 1000.000000 4.583335 0.000000 15-PO N/A 2,305,907.45 0.00000% 1000.000000 0.000000 0.000000 30-PO N/A 2,857,592.08 0.00000% 1000.000000 0.000000 0.000000 A-X 11/01/05 - 11/30/05 0.00 5.50000% 1000.000000 4.583333 0.000000 B-1 11/01/05 - 11/30/05 18,226,000.00 5.71400% 1000.000000 4.761667 0.000000 B-2 11/01/05 - 11/30/05 6,143,000.00 5.71400% 1000.000000 4.761667 0.000000 B-3 11/01/05 - 11/30/05 3,413,000.00 5.71400% 1000.000000 4.761667 0.000000 B-4 11/01/05 - 11/30/05 2,389,000.00 5.71400% 1000.000000 4.761666 0.000000 B-5 11/01/05 - 11/30/05 1,706,000.00 5.71400% 1000.000000 4.761665 0.000000 B-6 11/01/05 - 11/30/05 1,364,271.88 5.71400% 1000.000000 4.761668 0.000000 P N/A 0.00 0.00000% 0.000000 0.000000 0.000000provisions:

~~Interest~~[ ~~Distribution~~] ~~Factors~~Written ~~Statement~~communications ~~(continued)~~pursuant ~~Class~~to ~~Current~~Rule ~~Non-Supported~~425 ~~Total~~under ~~Remaining~~the ~~Unpaid~~Securities ~~Ending~~Act ~~Interest Interest Interest Interest Certificate/ Shortfall~~(1)17 ~~Shortfall~~CFR ~~Distribution Shortfall(2~~230.425) ~~Notional~~[ ~~Balance~~] ~~1-A-1~~Soliciting ~~0.000000~~material ~~0.000000~~pursuant ~~4.583333~~to ~~0.000000~~Rule ~~995.944727 1~~14a-~~A-2~~12 ~~0.000000~~under ~~0.000000~~the ~~4.583333~~Exchange ~~0.000000~~Act ~~995.944727~~(17 ~~1-A-3~~CFR 0240.~~000000 0.000000 4.583333 0.000000 989.226219 1~~14a-~~A-4~~12) ~~0.000000~~[ ~~0.000000~~] ~~4.583333 0.000000 1004.583333 1~~Pre-~~A-5~~commencement ~~0.000000~~communications ~~0.000000~~pursuant ~~4.583333~~to ~~0.000000~~Rule ~~1000.000000 1~~14d-~~A-6 0.000000 0.000000 4.583333 0.000000 1000.000000 A-LR 0.000000 0.000000 66.800000 0.000000 0.000000 A-UR 0.000000 0.000000 4.600000 0.000000 0.000000~~ 2~~-A-1~~(d) ~~0.000000~~under ~~0.000000~~the ~~3.841667~~Exchange ~~0.000000~~Act ~~990.054774~~(17 ~~2-A-2~~CFR 0240.~~000000 0.000000 2.408333 0.000000 990.054774 3~~14d-~~A-1 0.000000 0.000000 4.583333 0.000000 994.280101 3-A-~~2(b)) ~~0.000000~~[ ~~0.000000~~] ~~4.583335 0.000000 994.280100 15~~Pre-POcommencement ~~0.000000~~communications ~~0.000000~~pursuant ~~0.000000~~to ~~0.000000~~Rule ~~995.717656 30~~13e-~~PO 0.000000 0.000000 0.000000 0.000000 997.350189 A-X 0.000000 0.000000~~ 4~~.583333~~(c) ~~0.000000~~under ~~987.071910~~the ~~B-1~~Exchange ~~0.000000~~Act ~~0.000000~~(17 ~~4.761667~~CFR 0240.~~000000 999.143179 B~~13e-~~2 0.000000 0.000000~~ 4.761667 0.000000 999.143179 B-3 0.000000 0.000000 4.761667 0.000000 999.143179 B-4 0.000000 0.000000 4.761666 0.000000 999.143177 B-5 0.000000 0.000000 4.761665 0.000000 999.143177 B-6 0.000000 0.000000 4.761668 0.000000 999.143177 P 0.000000 0.000000 0.000000 0.000000 0.000000 (~~1,2~~c) ~~Amount also includes coupon cap or basis risk shortfalls,if applicable. All classes per 1,000 denomination.~~)

~~Certificateholder~~Item ~~Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 1-A-6-1 5~~8.~~50000% 0~~01.00 Other ~~0.00 28,380,000.00 28,380,000.00 100.00000000% 1-A-6-2 5.50000% 0.00 0.00 1,132,000.00 1,132,000.00 100.00000000% 1-A-6-3 5.50000% 0.00 0.00 3,349,000.00 3,349,000.00 100.00000000%~~Events

~~CERTIFICATEHOLDER~~Master ~~ACCOUNT~~Asset ~~STATEMENT~~Securitization ~~CERTIFICATE~~Transactions, ~~ACCOUNT~~Inc. ~~Beginning~~(the ~~Balance~~“Company”) ~~0.00~~entered ~~Deposits~~into ~~Payments~~a ofPooling ~~Interest~~ and ~~Principal~~Servicing ~~6,681,611.96~~Agreement ~~Reserve~~dated ~~Funds~~as ~~and~~of ~~Credit~~November ~~Enhancements~~1, ~~0.00~~2005 ~~Proceeds~~(the ~~from~~“Agreement”) ~~Repurchased~~among ~~Loans~~the ~~0.00~~Company, ~~Servicer~~in ~~Advances~~its ~~26,354.54~~capacity ~~Realized~~as ~~Loss~~depositor (~~Gains~~the “Depositor”), ~~Subsequent~~UBS ~~Expenses~~Real &Estate ~~Recoveries)~~Securities 0Inc.00, ~~Prepayment~~as ~~Penalties~~transferor ~~0.00~~(the ~~Swap/Cap~~“Transferor”), ~~Payments~~Wells 0Fargo Bank, N.00A., ~~Total~~as ~~Deposits~~master 6servicer (in such capacity,~~707~~ the “Master Servicer”),~~966.50~~ ~~Withdrawals~~as ~~Swap~~trust ~~Payments~~administrator ~~0.00~~(in ~~Reserve~~such ~~Funds~~capacity, the “Trust Administrator”) and ~~Credit~~as ~~Enhancements~~custodian ~~0.00~~(in ~~Total~~such ~~Administration~~capacity, ~~Fees~~the ~~143~~“Custodian”),~~058~~ and U.69S. ~~Payment~~Bank ofNational ~~Interest~~Association, ~~and~~as ~~Principal~~trustee ~~6,564,907~~(the “Trustee”).81 The ~~Total~~Certificates ~~Withdrawals~~were ~~(Pool~~issued ~~Distribution~~on ~~Amount)~~November 629,~~707,966~~ 2005.50 The ~~Ending~~Pooling ~~Balance~~and 0Servicing Agreement is annexed hereto as Exhibit 99.001.

~~PREPAYMENT/CURTAILMENT~~Item ~~INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0~~9.~~00 Servicing Fee Support 0~~01.00 Financial ~~Non-Supported~~Statements ~~Prepayment/Curtailment~~and ~~Interest Shortfall 0~~Exhibits.00

ADMINISTRATION FEES Gross Servicing Fee* 142,888.76 LPMI 169.93 Supported Prepayment/Curtailment Interest Shortfall 0.00 Total Administration Fees 143,058.69 *Servicer Payees include: ABN AMRO MORTGAGE GROUP (MIa); BANK OF AMERICA (NY); CENLAR FSB; CHASE HOME FINANCE LLC; COUNTRYWIDE HOME LOANS INC.; GMAC MTG CORP; GREENPOINT MTG FUNDING, INC; HSBC BANK USA, NA; INDYMAC; MID AMERICA BANK; PHH US MTG CORP; STANDARD MTG CORP; SUN TRUST MTG INC; WACHOVIA MORTGAGE CORPORATION; WELLS FARGO BANK, N.A.

~~COLLATERAL~~Not ~~STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5~~applicable.936965% Weighted Average Net Coupon 5.686788% Weighted Average Pass-Through Rate 5.686491% Weighted Average Remaining Term 337 Beginning Scheduled Collateral Loan Count 2,539 Number Of Loans Paid In Full 6 Ending Scheduled Collateral Loan Count 2,533 Beginning Scheduled Collateral Balance 685,380,871.41 Ending Scheduled Collateral Balance 682,063,806.89 Ending Actual Collateral Balance at 30-Nov-2005 682,502,128.56 Monthly P&I Constant 3,977,446.43 Special Servicing Fee 0.00 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 586,544.38 Unscheduled Principal 2,730,520.15

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 15 & 30 Year Weighted Average Coupon Rate 5.965455 5.707778 5.936965 Weighted Average Net Rate 5.715256 5.457778 5.686788 Weighted Average Remaining Term 357 176 337 Beginning Loan Count 2,366 173 2,539 Loans Paid In Full 6 0 6 Ending Loan Count 2,360 173 2,533 Beginning Scheduled Balance 609,601,745.66 75,779,125.76 685,380,871.42 Ending Scheduled Balance 606,707,258.66 75,356,548.23 682,063,806.89 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 3,340,267.88 637,178.55 3,977,446.43 Scheduled Principal 309,807.86 276,736.52 586,544.38 Unscheduled Principal 2,584,679.14 145,841.01 2,730,520.15 Scheduled Interest 3,030,460.02 360,442.03 3,390,902.05 Servicing Fee 127,101.44 15,787.32 142,888.76 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 169.93 0.00 169.93 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 2,903,188.65 344,654.71 3,247,843.36 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 5.714922 5.457778 5.686491(b)

~~Additional~~Not ~~Reporting - Group Level Miscellaneous Reporting 1 Subordinate % - Collateral Group 1 4~~applicable.876027% Subordinate % - Collateral Group 2 4.850328% Collateral Group 1 - Beginning Balance 536,235,229.32 Collateral Group 1 - Ending Balance 534,036,859.61 Collateral Group 2 - Beginning Balance 73,366,516.34 Collateral Group 2 - Ending Balance 72,670,399.05 Senior Prepayment % -Collateral Group 1 100.000000% Senior Prepayment % -Collateral Group 2 100.000000% Senior % - Collateral Group 1 95.123973% Senior % - Collateral Group 2 95.149672% 2 Subordinate % - Collateral Group 3 5.002120% Senior Prepayment % -Collateral Group 3 100.000000% Senior % - Collateral Group 3 94.997880%

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans No of Loans No of Loans No of Loans No of Loans 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 18 0 0 0 18 4,766,197.76 0.00 0.00 0.00 4,766,197.76 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 476,876.22 0.00 0.00 0.00 476,876.22 120 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 19 0 0 0 19 5,243,073.98 0.00 0.00 0.00 5,243,073.98 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.710620% 0.000000% 0.000000% 0.000000% 0.710620% 0.698342% 0.000000% 0.000000% 0.000000% 0.698342% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.039479% 0.000000% 0.000000% 0.000000% 0.039479% 0.069872% 0.000000% 0.000000% 0.000000% 0.069872% 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 0.750099% 0.000000% 0.000000% 0.000000% 0.750099% 0.768214% 0.000000% 0.000000% 0.000000% 0.768214%(c)

~~OTHER~~Not ~~INFORMATION Current Period Class A Insufficient Funds 0~~applicable.~~00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 26,354.54~~

Delinquency Status By Group 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 17 0 0 0 17 4,607,223.22 0.00 0.00 0.00 4,607,223.22 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 17 0 0 0 17 4,607,223.22 0.00 0.00 0.00 4,607,223.22 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.720339% 0.000000% 0.000000% 0.000000% 0.720339% 0.759102% 0.000000% 0.000000% 0.000000% 0.759102% 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 0.720339% 0.000000% 0.000000% 0.000000% 0.720339% 0.759102% 0.000000% 0.000000% 0.000000% 0.759102% 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 1 0 0 0 1 158,974.54 0.00 0.00 0.00 158,974.54 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 476,876.22 0.00 0.00 0.00 476,876.22 120 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 2 635,850.76 0.00 0.00 0.00 635,850.76 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.578035% 0.000000% 0.000000% 0.000000% 0.578035% 0.210364% 0.000000% 0.000000% 0.000000% 0.210364% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.578035% 0.000000% 0.000000% 0.000000% 0.578035% 0.631029% 0.000000% 0.000000% 0.000000% 0.631029% 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 1.156069% 0.000000% 0.000000% 0.000000% 1.156069% 0.841393% 0.000000% 0.000000% 0.000000% 0.841393%(d)

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 180,603.36 0.02635080% 180,603.36 0.02647895% Fraud 13,707,617.00 1.99999994% 13,707,617.00 2.00972649% Special Hazard 6,853,808.00 0.99999990% 6,853,808.00 1.00486317% Limit of Subordinate's Exposure to Certain Types of LossesExhibits:

~~Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Jan-05 0~~99.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current REO Total May-05 0.000% Loans in REO 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. 1 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 REO Total May-05 0.000% Loans in REO 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 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 REO Total May-05 0.000% Loans in REO 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.

~~REO~~The ~~Loan~~Pooling ~~Detail~~and -Servicing ~~All~~Agreement ~~Mortgage~~dated ~~Loans~~as inof ~~REO~~November ~~during~~1, ~~Current~~2005, ~~Period~~by ~~Month~~and ~~Loan~~among ~~First~~the ~~Original~~Company, ~~Loan~~the ~~Entered~~Transferor, ~~Payment~~the ~~LTV~~Master atServicer, ~~Principal~~the ~~Group~~Trust ~~Number~~Administrator, ~~REO~~the ~~Date~~Custodian ~~State~~and ~~Origination~~the ~~Balance No REO loans this period~~Trustee.

REO Loan Detail - All Mortgage Loans in REO during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group Number Balance Date Delinquent Rate Interest No REO loans this period.SIGNATURES

~~Summary~~Pursuant 12to ~~Month~~the ~~Foreclosure~~requirements History*of New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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~~Securities ~~table~~Exchange isAct ~~presented~~of ~~graphically~~1934, on the ~~monthly~~registrant ~~bond~~has ~~remittance~~duly ~~report.~~caused ~~The~~this ~~monthly bond remittance~~ report ~~can~~to be ~~viewed~~signed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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~~its ~~monthly~~behalf ~~bond~~by 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 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 Foreclosure Total May-05 0.000% Loans in Foreclosure 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~~undersigned, ~~table~~thereunto isduly ~~presented graphically on the monthly bond remittance report~~authorized. ~~The monthly bond remittance report can be viewed online at www.ctslink.com.~~

~~Foreclosure~~MORTGAGE ~~Loan~~ASSET ~~Detail~~SECURITIZATION - 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 No Foreclosure loans this period.

~~Foreclosure~~TRANSACTIONS, 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 No Foreclosure loans this periodINC.

~~Summary~~By: 12/s/ ~~Month~~Peter 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. 1 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. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.Slagowitz

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this PeriodName:

~~Bankruptcy~~Peter Detail - All Mortgage Loans in Bankruptcy during Current Period (continued) Group Loan Current Paid To Months Current Approximate Number Principal Date Delinquent Loan Rate Delinquent Balance Interest No Bankruptcy Loans this PeriodSlagowitz

Realized Loss Detail Report - Loans with Losses during Current Period Summary # Loans Prior Realized Current with Principal Loss/(Gain) Loss Group Losses Balance Amount Percentage 1 0 0.00 0.00 0.000% 2 0 0.00 0.00 0.000% Total 0 0.00 0.00 0.000%Title:

~~Realized~~Managing ~~Loss Loan Detail Report - Loans With Losses during Current Period Original Current Loan Principal Note LTV at Original Group Number Balance Rate State Origination Term No losses this period.~~Director

~~Realized~~By: ~~Loss Loan Detail Report - Loans With Losses during Current Period (continued) Prior Cumulative Loan Principal Realized Realized Group Number Balance Loss~~/~~(Gain) Loss~~s/~~(Gain)~~ NoJulie ~~losses this period.~~Park

~~Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR~~Name: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 0.000% N/A Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at 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. 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 0.000% N/A Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at 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~~Julie 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 6 2,142,800.00 2,138,364.03 0 0.00 0.00 2 0 0.00 0.00 0 0.00 0.00 Total 6 2,142,800.00 2,138,364.03 0 0.00 0.00Park

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 0.00 448,344.72 2 0 0.00 0.00 0 0.00 0.00 145,841.01 Total 0 0.00 0.00 0 0.00 0.00 594,185.73Title:

~~Prepayment~~Associate Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0040379675 AZ 80.00 01-Oct-2005 548,000.00 546,469.21 1 0040390685 CA 80.00 01-Oct-2005 500,000.00 498,569.31 1 1103451357 CA 80.00 01-Sep-2005 409,600.00 407,953.55 1 1539638485 TX 100.00 01-Oct-2005 160,000.00 159,542.17 1 1621458703 IL 98.19 01-Oct-2005 260,200.00 259,540.44 1 1844355758 PA 100.00 01-Oct-2005 265,000.00 264,259.74Director

~~Prepayment~~Dated: January ~~Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0040379675 Loan Paid in Full 0~~ 6~~.375%~~, 360 2 1 0040390685 Loan Paid in Full 0 6.250% 360 2 1 1103451357 Loan Paid in Full 0 5.990% 360 3 1 1539638485 Loan Paid in Full 0 6.250% 360 2 1 1621458703 Loan Paid in Full 0 6.875% 360 2 1 1844355758 Loan Paid in Full 0 6.375% 360 22006

~~Summary~~Exhibit SMM CPR PSA Current Month 0.399% Current Month 4.681% Current Month 1,038.944% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 4.681% N/A Dec-2005 1,038.944% 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 0.424% Current Month 4.973% Current Month 1,171.282% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 4.973% N/A Dec-2005 1,171.282% 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 0.193% Current Month 2.293% Current Month 347.680% 3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 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. 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 N/A N/A Jul-2005 N/A N/A Aug-2005 N/A N/A Aug-2005 N/A N/A Sep-2005 N/A N/A Sep-2005 N/A N/A Oct-2005 N/A N/A Oct-2005 N/A N/A Nov-2005 N/A N/A Nov-2005 N/A N/A Dec-2005 2.293% N/A Dec-2005 347.680% 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))Index

~~Modifications Loan Beginning Current Prior Modified Prior Modified Number Balance Balance Rate Rate Payment Payment No Modifications this Period~~Exhibit

~~Substitutions Loans Repurchased Loans Substituted Loan Current Current Current Loan Current Current Current Number Balance Rate Payment Number Balance Rate Payment No Substitutions this Period~~Page

~~Repurchases Loan Current Current Current Number Balance Rate Payment No Repurchases this Period~~99.1

~~Interest~~Pooling ~~Rate~~and ~~Stratification~~Servicing ~~Summary~~Agreement 1dated ~~Current~~as ~~Number~~ of ~~Aggregate~~November Percentage of Number of Aggregate Percentage of Interest Rate Loans Outstanding Balance(%) Loans Outstanding Balance(%) Range(%) Balance($) Balance($) < 4.500 0 0.00 0.000 0 0.00 0.000 4.500 4.749 0 0.00 0.000 0 0.00 0.000 4.750 4.999 1 ~~441~~,~~712.01~~ ~~0.065 0 0.00 0.000 5.000 5.249 6 2~~2005,~~849,899.14~~ 0.418 1 345,000.00 0.057 5.250 5.499 64 29,521,373.70 4.328 37 13,335,332.52 2.198 5.500 5.749 228 77,129,641.78 11.308 189 58,781,401.35 9.689 5.750 5.999 958 274,839,882.99 40.295 910 252,074,507.51 41.548 6.000 6.249 598 157,201,309.61 23.048 578 151,806,461.35 25.021 6.250 6.499 520 113,992,130.86 16.713 501 107,249,912.57 17.677 6.500 6.749 103 17,999,586.41 2.639 93 15,438,727.26 2.545 6.750 6.999 40 5,666,928.90 0.831 40 5,666,928.90 0.934 7.000 7.249 14 1,644,541.06 0.241 14 1,644,541.06 0.271 7.250 7.499 4 372,114.15 0.055 1 103,437.87 0.017 7.500 7.749 2 285,939.88 0.042 1 142,261.87 0.023 7.750 7.999 1 118,746.40 0.017 1 118,746.40 0.020 >= 8.000 0 0.00 0.000 0 0.00 0.000 Total 2,539 682,063,806.89 100.000 2,366 606,707,258.66 100.000

Interest Rate Stratification (continued) 2 Current Number of Aggregate Percentage of Interest Rate Loans Outstanding Balance(%) Range(%) Balance($) < 4.500 0 0.00 0.000 4.500 4.749 0 0.00 0.000 4.750 4.999 1 441,712.01 0.586 5.000 5.249 5 2,504,899.14 3.324 5.250 5.499 27 16,186,041.18 21.479 5.500 5.749 39 18,348,240.43 24.349 5.750 5.999 48 22,765,375.48 30.210 6.000 6.249 20 5,394,848.26 7.159 6.250 6.499 19 6,742,218.29 8.947 6.500 6.749 10 2,560,859.15 3.398 6.750 6.999 0 0.00 0.000 7.000 7.249 0 0.00 0.000 7.250 7.499 3 268,676.28 0.357 7.500 7.749 1 143,678.01 0.191 7.750 7.999 0 0.00 0.000 >= 8.000 0 0.00 0.000 Total 173 75,356,548.23 100.000

~~Supplemental~~by ~~Reporting Record Date With respect to any Distribution Date~~ and ~~any~~among ~~Class of Certificates (other than~~ the ~~LIBOR Certificates)~~Company, the ~~close of business on the last Business Day of the month preceding the month in which such Distribution Date occurs and~~Transferor, ~~with respect to~~ the ~~LIBOR~~Master Certificates, the close of business on the Business Day immedediatly preceding such Distribution Date. Distribution Date The 25th day of each calendar month after the initial issuance of the Certificates, or if such 25th day is not a Business Day, the next succeeding Business Day, commencing in December 2005. Remittance Date With respect to any Servicer ~~and any Distribution Date~~, the ~~18th~~Trust ~~day of each calendar month~~Administrator, ~~or if such 18th day is not a Business Day, either~~ the ~~immediately~~Custodian precedeing Business Day or the immediatley suceeding Business Day, as specified in the related Servicing Agreement. LIBOR Determination Date As to any Distribution Date, other than the first Distribution Date, and ~~any Class of LIBOR Certificates,~~ the ~~second LIBOR Business Day proir to the beginning of the applicable Interest Accrual Period for such Class and such Distribution Date~~Trustee.

Filing Compare · MASTR ALTERNATIVE LOAN TRUST 2005-6