----

| **Wachovia                Bank CMT Series 2005-C20****Aggregate                Statement of Principal and Interest Distributions to                Certificateholders****as                of December 31, 2005** |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| **Class**                                                                                                                                                                                                         | **CUSIP** | **Principal** | **Interest** | **Ending                Principal** |
| A-1                                                                                                                                                                                                               | 9297664H3 | 3,295,076.30 | 1,362,791.62 | 81,704,923.70 |
| A-1A                                                                                                                                                                                                              | 9297664R1 | 405,277.97 | 5,428,048.11 | 318,477,722.03 |
| A-2                                                                                                                                                                                                               | 9297664J9 | 0 | 2,230,819.40 | 148,096,000.00 |
| A-4                                                                                                                                                                                                               | 9297664L4 | 0 | 3,827,185.94 | 218,500,000.00 |
| A-5                                                                                                                                                                                                               | 9297664M2 | 0 | 2,052,892.76 | 121,067,000.00 |
| A-6A                                                                                                                                                                                                              | 9297664N0 | 0 | 3,727,523.56 | 218,837,000.00 |
| A-6B                                                                                                                                                                                                              | 9297664Z3 | 0 | 851,833.32 | 50,000,000.00 |
| A-7                                                                                                                                                                                                               | 9297664Q3 | 0 | 14,702,512.72 | 861,812,000.00 |
| A-J                                                                                                                                                                                                               | 9297664U4 | 0 | 4,772,487.86 | 274,788,000.00 |
| A-MFX                                                                                                                                                                                                             | 9297664T7 | 0 | 4,598,675.80 | 266,384,000.00 |
| A-PB                                                                                                                                                                                                              | 9297664P5 | 0 | 2,988,457.76 | 176,137,000.00 |
| B                                                                                                                                                                                                                 | 9297664V2 | 0 | 1,372,956.07 | 77,856,000.00 |
| C                                                                                                                                                                                                                 | 9297664W0 | 0 | 486,411.93 | 27,479,000.00 |
| D                                                                                                                                                                                                                 | 9297664X8 | 0 | 1,216,020.97 | 68,697,000.00 |