8-K 1 baf0500a_10505.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): May 20, 2005 BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-109285-10 Pooling and Servicing Agreement) (Commission 54-2165630 (State or other File Number) 54-2165631 jurisdiction 54-2167987 of Incorporation) 54-2167988 54-2167989 54-2167990 54-6651113 c/o Wells Fargo Bank, N.A. IRS EIN 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 May 20, 2005 a distribution was made to holders of BANC OF AMERICA FUNDING CORPORATION, Mortgage Pass-Through Certificates, Series 2005-A 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-A Trust, relating to the May 20, 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. BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-A Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 5/20/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-A Trust, relating to the May 20, 2005 distribution. EX-99.1

Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 14/3130/2005 Distribution Date: 25/2220/2005 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2005-A Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 05946XQQ9 SEN 5.~~06140~~05002% ~~133~~123,~~349~~591,~~000~~652.0016 ~~562~~520,~~444~~117.1949 23,~~599~~212,~~346~~093.6566 1-A-R 05946XQR7 SEN 5.~~06140~~06659% ~~100~~0.00 0.4200 ~~100~~0.00 2-A-1 05946XQS5 SEN 5.~~19698~~19102% 2524,~~000~~242,~~000~~766.0063 ~~108~~104,~~270~~870.4452 98421,~~923~~627.93 2-A-2 05946XQT3 SEN 4.~~91448~~90852% ~~128~~124,~~121~~240,~~000~~300.0012 ~~524~~508,~~706~~196.8841 ~~506~~2,~~969~~160,775.3367 2-A-3 05946XQU0 SEN 4.~~91448~~90852% 9,~~320~~037,~~000~~703.0040 3836,~~169~~968.1410 36157,~~878~~182.8489 2-X-1 05946XQV8 SEN 0.28250% 0.00 3231,~~355~~375.9086 0.00 3-A-1 05946XQW6 SEN 5.~~86343~~82679% 3024,~~341~~623,~~000~~048.0070 ~~148~~119,~~251~~561.9707 242,~~396,170~~358.7519 4-A-1 05946XQX4 SEN 5.~~13286~~12410% ~~152~~149,~~993~~142,~~000~~351.0077 ~~654~~636,~~409~~849.5893 ~~168~~635,~~057~~466.0046 5-A-1 05946XQY2 SEN 23.~~85000~~29000% ~~148~~141,~~653~~937,~~000~~731.0081 ~~305~~389,~~977~~145.4295 15,~~025~~427,~~460~~529.5128 5-A-2 05946XQZ9 SEN 23.~~86000~~30000% ~~107~~98,~~865~~655,~~000~~347.0025 ~~222~~271,~~801~~302.1520 27,~~136~~435,~~954~~118.2878 5-A-3 05946XRA3 SEN 23.~~95000~~39000% 2726,~~773~~048,~~000~~799.0067 5973,~~171~~587.9286 ~~342~~1,~~399~~392,646.1426 4-B-1 05946XRE5 SUB 5.~~13286~~12410% 2,~~451~~444,~~000~~951.0034 10,~~483~~440.8614 2,~~003~~054.9326 4-B-2 05946XRF2 SUB 5.~~13286~~12410% ~~949~~946,~~000~~658.0003 4,~~059~~042.2431 ~~775~~795.9039 4-B-3 05946XRG0 SUB 5.~~13286~~12410% ~~632~~630,~~000~~440.0033 2,~~703~~692.3103 ~~516~~529.7270 4-B-4 05946XRQ8 SUB 5.~~13286~~12410% ~~475~~473,~~000~~827.0078 2,~~031~~023.7628 ~~388~~398.3611 4-B-5 05946XRR6 SUB 5.~~13286~~12410% ~~316~~315,~~000~~220.0016 1,~~351~~346.6502 ~~258~~264.3685 4-B-6 05946XRS4 SUB 5.~~13286~~12410% ~~316~~315,~~581~~799.0073 1,~~354~~348.1449 ~~258~~265.8434 CB-1 05946XRB1 SUB 5.~~20357~~19231% 6,~~791~~782,~~000~~768.0070 29,~~447~~348.8650 2,~~804~~752.8663 CB-2 05946XRC9 SUB 5.~~20357~~19231% 5,~~398~~391,~~000~~457.0014 23,~~407~~328.3941 2,~~229~~188.5100 CB-3 05946XRD7 SUB 5.~~20357~~19231% 43,~~004~~999,~~000~~146.0079 17,~~362~~303.5799 1,~~653~~622.7596 CB-4 05946XRM7 SUB 5.~~20357~~19231% 3,~~483~~478,~~000~~778.0029 15,~~103~~052.3640 1,~~438~~411.5778 CB-5 05946XRN5 SUB 5.~~20357~~19231% 1,~~393~~391,~~000~~311.0056 6,~~040~~020.4810 ~~575~~564.3463 CB-6 05946XRP0 SUB 5.~~20357~~19231% 1,~~045~~043,~~007~~740.0036 4,~~531~~516.4718 ~~431~~423.6158 5-M-1 05946XRH8 SUB 3.~~00000~~44000% 9,362,000.00 2026,~~284~~837.3373 0.00 5-M-2 05946XRJ4 SUB 3.~~40000~~84000% 7,646,000.00 1824,~~775~~467.1820 0.00 5-B-1 05946XRK1 SUB 4.~~05000~~49000% 5,305,000.00 1519,~~517~~849.1254 0.00 5-B-2 05946XRL9 SUB 4.~~05000~~49000% 1,560,000.00 45,~~563~~837.00 0.00 5-CE BAF0500CE SUB 0.00000% 3,~~901~~900,~~760~~822.4301 ~~859~~611,~~548~~833.8711 0.00 5-P BAF05000P SUB 0.00000% 0.00 0.00 0.00 Totals ~~818~~776,~~443~~507,~~448~~623.4373 3,~~693~~498,~~124~~261.6082 920,~~324~~898,~~596~~070.1835

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~130~~120,~~749~~379,~~653~~558.3550 3,~~161~~732,~~790~~211.8415 0.00 1-A-R 0.00 0.00 ~~100~~0.4200 0.00 2-A-1 0.00 2423,~~901~~821,~~076~~138.0770 ~~207~~526,~~194~~498.3745 0.00 2-A-2 0.00 ~~127~~122,~~614~~079,~~030~~524.6745 12,~~031~~668,~~676~~972.2108 0.00 2-A-3 0.00 98,~~283~~880,~~121~~520.1651 75194,~~047~~150.9899 0.00 2-X-1 0.00 0.00 3231,~~355~~375.9086 0.00 3-A-1 0.00 2724,~~944~~580,~~829~~690.2552 2161,~~544,422~~919.7226 0.00 4-A-1 0.00 ~~152~~148,~~824~~506,~~943~~885.0031 ~~822~~1,~~466~~272,316.5839 0.00 5-A-1 0.00 ~~147~~136,~~627~~510,~~539~~202.4953 15,~~331~~816,~~437~~675.9323 0.00 5-A-2 0.00 ~~105~~91,~~728~~220,~~045~~228.7248 27,~~359~~706,~~755~~420.4398 0.00 5-A-3 0.00 2724,~~430~~656,~~600~~153.8641 ~~401~~1,~~571~~466,234.0612 0.00 4-B-1 0.00 2,~~448~~442,~~996~~897.0708 12,~~487~~494.7940 0.00 4-B-2 0.00 ~~948~~945,~~224~~862.1064 4,~~835~~837.1470 0.00 4-B-3 0.00 ~~631~~629,~~483~~910.2863 3,~~220~~221.0373 0.00 4-B-4 0.00 ~~474~~473,~~611~~429.6467 2,~~420~~421.1239 0.00 4-B-5 0.00 ~~315~~314,~~741~~955.6432 1,610.0187 0.00 4-B-6 0.00 ~~316~~315,~~322~~534.1639 1,~~612~~613.9883 0.00 CB-1 0.00 6,~~788~~780,~~195~~016.1407 32,~~252~~101.7213 0.00 CB-2 0.00 5,~~395~~389,~~770~~269.4914 25,~~636~~516.9041 0.00 CB-3 0.00 43,~~002~~997,~~346~~523.2583 1918,~~016~~926.3295 0.00 CB-4 0.00 3,~~481~~477,~~561~~366.4351 16,~~541~~464.9318 0.00 CB-5 0.00 1,~~392~~390,~~424~~746.6693 6,~~615~~584.8273 0.00 CB-6 0.00 1,~~044~~043,~~575~~316.3978 4,~~963~~939.0876 0.00 5-M-1 0.00 9,362,000.00 2026,~~284~~837.3373 0.00 5-M-2 0.00 7,646,000.00 1824,~~775~~467.1820 0.00 5-B-1 0.00 5,305,000.00 1519,~~517~~849.1254 0.00 5-B-2 0.00 1,560,000.00 45,~~563~~837.00 0.00 5-CE 0.00 3,900,822.01 ~~859~~611,~~548~~833.8711 0.00 5-P 0.00 0.00 0.00 0.00 Totals 0.00 ~~809~~755,~~117~~609,~~913~~553.8341 1324,~~017~~396,~~720~~332.7817 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 Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 133,349,000.00 ~~133~~123,~~349~~591,~~000~~652.0016 1918,~~026~~800.8823 23,~~580~~193,~~319~~293.7743 0.00 0.00 1-A-R 100.00 ~~100~~0.00 0.7300 990.2700 0.00 0.00 2-A-1 25,000,000.00 2524,~~000~~242,~~000~~766.0063 10,~~431~~303.3711 88411,~~492~~324.5782 0.00 0.00 2-A-2 128,121,000.00 ~~128~~124,~~121~~240,~~000~~300.0012 5352,~~459~~801.0878 ~~453~~2,~~510~~107,973.2489 0.00 0.00 2-A-3 9,320,000.00 9,~~320~~037,~~000~~703.0040 3,~~888~~841.8100 32153,~~990~~341.0389 0.00 0.00 2-X-1 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 30,341,000.00 3024,~~341~~623,~~000~~048.0070 4735,~~881~~013.1107 27,~~348,289~~345.6412 0.00 0.00 4-A-1 152,993,000.00 ~~152~~149,~~993~~142,~~000~~351.0077 125,~~086~~310.3314 42510,~~970~~156.6732 0.00 0.00 5-A-1 148,653,000.00 ~~148~~141,~~653~~937,~~000~~731.0081 0.00 15,~~025~~427,~~460~~529.5128 0.00 0.00 5-A-2 107,865,000.00 ~~107~~98,~~865~~655,~~000~~347.0025 0.00 27,~~136~~435,~~954~~118.2878 0.00 0.00 5-A-3 27,773,000.00 2726,~~773~~048,~~000~~799.0067 0.00 ~~342~~1,~~399~~392,646.1426 0.00 0.00 4-B-1 2,451,000.00 2,~~451~~444,~~000~~951.0034 2,~~003~~054.9326 0.00 0.00 0.00 4-B-2 949,000.00 ~~949~~946,~~000~~658.0003 ~~775~~795.9039 0.00 0.00 0.00 4-B-3 632,000.00 ~~632~~630,~~000~~440.0033 ~~516~~529.7270 0.00 0.00 0.00 4-B-4 475,000.00 ~~475~~473,~~000~~827.0078 ~~388~~398.3611 0.00 0.00 0.00 4-B-5 316,000.00 ~~316~~315,~~000~~220.0016 ~~258~~264.3685 0.00 0.00 0.00 4-B-6 316,581.00 ~~316~~315,~~581~~799.0073 ~~258~~265.8434 0.00 0.00 0.00 CB-1 6,791,000.00 6,~~791~~782,~~000~~768.0070 2,~~804~~752.8663 0.00 0.00 0.00 CB-2 5,398,000.00 5,~~398~~391,~~000~~457.0014 2,~~229~~188.5100 0.00 0.00 0.00 CB-3 4,004,000.00 43,~~004~~999,~~000~~146.0079 1,~~653~~622.7596 0.00 0.00 0.00 CB-4 3,483,000.00 3,~~483~~478,~~000~~778.0029 1,~~438~~411.5778 0.00 0.00 0.00 CB-5 1,393,000.00 1,~~393~~391,~~000~~311.0056 ~~575~~564.3463 0.00 0.00 0.00 CB-6 1,045,007.00 1,~~045~~043,~~007~~740.0036 ~~431~~423.6158 0.00 0.00 0.00 5-M-1 9,362,000.00 9,362,000.00 0.00 0.00 0.00 0.00 5-M-2 7,646,000.00 7,646,000.00 0.00 0.00 0.00 0.00 5-B-1 5,305,000.00 5,305,000.00 0.00 0.00 0.00 0.00 5-B-2 1,560,000.00 1,560,000.00 0.00 0.00 0.00 0.00 5-CE 3,901,760.43 3,~~901~~900,~~760~~822.4301 0.00 0.00 0.00 0.00 5-P 0.00 0.00 0.00 0.00 0.00 0.00 Totals 818,443,448.43 ~~818~~776,~~443~~507,~~448~~623.4373 ~~273~~259,~~110~~340.0656 920,~~051~~638,~~486~~729.1279 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) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 23,~~599~~212,~~346~~093.6566 ~~130~~120,~~749~~379,~~653~~558.3550 0.~~98050719~~90274062 23,~~599~~212,~~346~~093.6566 1-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 98421,~~923~~627.93 2423,~~901~~821,~~076~~138.0770 0.~~99604304~~95284555 98421,~~923~~627.93 2-A-2 ~~506~~2,~~969~~160,775.3367 ~~127~~122,~~614~~079,~~030~~524.6745 0.~~99604304~~95284555 ~~506~~2,~~969~~160,775.3367 2-A-3 36157,~~878~~182.8489 98,~~283~~880,~~121~~520.1651 0.~~99604304~~95284555 36157,~~878~~182.8489 2-X-1 0.00 0.00 0.00000000 0.00 3-A-1 242,~~396,170~~358.7519 2724,~~944~~580,~~829~~690.2552 0.~~92102532~~81014767 242,~~396,170~~358.7519 4-A-1 ~~168~~635,~~057~~466.0046 ~~152~~148,~~824~~506,~~943~~885.0031 0.~~99890154~~97067765 ~~168~~635,~~057~~466.0046 5-A-1 15,~~025~~427,~~460~~529.5128 ~~147~~136,~~627~~510,~~539~~202.4953 0.~~99310165~~91831448 15,~~025~~427,~~460~~529.5128 5-A-2 27,~~136~~435,~~954~~118.2878 ~~105~~91,~~728~~220,~~045~~228.7248 0.~~98018862~~84568886 27,~~136~~435,~~954~~118.2878 5-A-3 ~~342~~1,~~399~~392,646.1426 2724,~~430~~656,~~600~~153.8641 0.~~98767151~~88777422 ~~342~~1,~~399~~392,646.1426 4-B-1 2,~~003~~054.9326 2,~~448~~442,~~996~~897.0708 0.~~99918240~~99669404 2,~~003~~054.9326 4-B-2 ~~775~~795.9039 ~~948~~945,~~224~~862.1064 0.~~99918240~~99669404 ~~775~~795.9039 4-B-3 ~~516~~529.7270 ~~631~~629,~~483~~910.2863 0.~~99918241~~99669403 ~~516~~529.7270 4-B-4 ~~388~~398.3611 ~~474~~473,~~611~~429.6467 0.~~99918240~~99669404 ~~388~~398.3611 4-B-5 ~~258~~264.3685 ~~315~~314,~~741~~955.6432 0.~~99918241~~99669405 ~~258~~264.3685 4-B-6 ~~258~~265.8434 ~~316~~315,~~322~~534.1639 0.~~99918239~~99669402 ~~258~~265.8434 CB-1 2,~~804~~752.8663 6,~~788~~780,~~195~~016.1407 0.~~99958697~~99838258 2,~~804~~752.8663 CB-2 2,~~229~~188.5100 5,~~395~~389,~~770~~269.4914 0.~~99958697~~99838258 2,~~229~~188.5100 CB-3 1,~~653~~622.7596 43,~~002~~997,~~346~~523.2583 0.~~99958698~~99838257 1,~~653~~622.7596 CB-4 1,~~438~~411.5778 3,~~481~~477,~~561~~366.4351 0.~~99958697~~99838258 1,~~438~~411.5778 CB-5 ~~575~~564.3463 1,~~392~~390,~~424~~746.6693 0.~~99958698~~99838258 ~~575~~564.3463 CB-6 ~~431~~423.6158 1,~~044~~043,~~575~~316.3978 0.~~99958698~~99838258 ~~431~~423.6158 5-M-1 0.00 9,362,000.00 1.00000000 0.00 5-M-2 0.00 7,646,000.00 1.00000000 0.00 5-B-1 0.00 5,305,000.00 1.00000000 0.00 5-B-2 0.00 1,560,000.00 1.00000000 0.00 5-CE 0.00 3,900,822.01 0.99975949 0.00 5-P 0.00 0.00 0.00000000 0.00 Totals 920,~~324~~898,~~596~~070.1835 ~~809~~755,~~117~~609,~~913~~553.8341 0.~~98860577~~92322757 920,~~324~~898,~~596~~070.1835

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 133,349,000.00 ~~1000~~926.~~00000000~~82848885 0.~~14268483~~14098516 1923.~~35012464~~94688697 0.00000000 1-A-R 100.00 ~~1000~~0.00000000 70.~~30000000~~00000000 ~~992~~0.~~70000000~~00000000 0.00000000 2-A-1 25,000,000.00 ~~1000~~969.~~00000000~~71066520 0.~~41725480~~41212440 316.~~53970280~~45299280 0.00000000 2-A-2 128,121,000.00 ~~1000~~969.~~00000000~~71066507 0.~~41725463~~41212432 316.~~53970262~~45299280 0.00000000 2-A-3 9,320,000.00 ~~1000~~969.~~00000000~~71066524 0.~~41725429~~41212446 316.~~53970279~~45299249 0.00000000 2-X-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 30,341,000.00 ~~1000~~811.~~00000000~~54374279 1.~~57809927~~15398537 770.~~39658021~~24208563 0.00000000 4-A-1 152,993,000.00 ~~1000~~974.~~00000000~~83121300 0.~~81759512~~81905800 03.~~28086690~~33450759 0.00000000 5-A-1 148,653,000.00 ~~1000~~954.~~00000000~~82588182 0.00000000 636.~~89835059~~51140091 0.00000000 5-A-2 107,865,000.00 ~~1000~~914.~~00000000~~61871089 0.00000000 1968.~~81137793~~92985473 0.00000000 5-A-3 27,773,000.00 ~~1000~~937.~~00000000~~91811003 0.00000000 1250.~~32848954~~14389011 0.00000000 4-B-1 2,451,000.00 ~~1000~~997.~~00000000~~53216646 0.~~81759690~~83813137 0.00000000 0.00000000 4-B-2 949,000.00 ~~1000~~997.~~00000000~~53217071 0.~~81759747~~83813488 0.00000000 0.00000000 4-B-3 632,000.00 ~~1000~~997.~~00000000~~53216772 0.~~81759494~~83813291 0.00000000 0.00000000 4-B-4 475,000.00 ~~1000~~997.~~00000000~~53216842 0.~~81760000~~83812632 0.00000000 0.00000000 4-B-5 316,000.00 ~~1000~~997.~~00000000~~53215190 0.~~81759494~~83813291 0.00000000 0.00000000 4-B-6 316,581.00 ~~1000~~997.~~00000000~~53216396 0.~~81761066~~83814253 0.00000000 0.00000000 CB-1 6,791,000.00 ~~1000~~998.~~00000000~~78791047 0.~~41302606~~40533500 0.00000000 0.00000000 CB-2 5,398,000.00 ~~1000~~998.~~00000000~~78791034 0.~~41302519~~40533531 0.00000000 0.00000000 CB-3 4,004,000.00 ~~1000~~998.~~00000000~~78790959 0.~~41302448~~40533467 0.00000000 0.00000000 CB-4 3,483,000.00 ~~1000~~998.~~00000000~~78790985 0.~~41302613~~40533448 0.00000000 0.00000000 CB-5 1,393,000.00 ~~1000~~998.~~00000000~~78791098 0.~~41302225~~40533381 0.00000000 0.00000000 CB-6 1,045,007.00 ~~1000~~998.~~00000000~~78791243 0.~~41302116~~40533700 0.00000000 0.00000000 5-M-1 9,362,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-M-2 7,646,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-B-1 5,305,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-B-2 1,560,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-CE 3,901,760.43 ~~1000~~999.~~00000000~~75948805 0.00000000 0.00000000 0.00000000 5-P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 1924.~~49280947~~08787213 ~~980~~902.~~50719053~~74061673 0.~~98050719~~90274062 1924.~~49280947~~08787213 1-A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A-1 0.00000000 316.~~95695720~~86511720 ~~996~~952.~~04304280~~84554800 0.~~99604304~~95284555 316.~~95695720~~86511720 2-A-2 0.00000000 316.~~95695733~~86511712 ~~996~~952.~~04304267~~84554796 0.~~99604304~~95284555 316.~~95695733~~86511712 2-A-3 0.00000000 316.~~95695708~~86511695 ~~996~~952.~~04304292~~84554828 0.~~99604304~~95284555 316.~~95695708~~86511695 2-X-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 781.~~97467948~~39607099 ~~921~~810.~~02532052~~14767213 0.~~92102532~~81014767 781.~~97467948~~39607099 4-A-1 0.00000000 14.~~09846202~~15356559 ~~998~~970.~~90153798~~67764741 0.~~99890154~~97067765 14.~~09846202~~15356559 5-A-1 0.00000000 636.~~89835059~~51140091 ~~993~~918.~~10164941~~31448091 0.~~99310165~~91831448 636.~~89835059~~51140091 5-A-2 0.00000000 1968.~~81137793~~92985473 ~~980~~845.~~18862207~~68885626 0.~~98018862~~84568886 1968.~~81137793~~92985473 5-A-3 0.00000000 1250.~~32848954~~14389011 ~~987~~887.~~67151046~~77421993 0.~~98767151~~88777422 1250.~~32848954~~14389011 4-B-1 0.00000000 0.~~81759690~~83813137 ~~999~~996.~~18240310~~69403509 0.~~99918240~~99669404 0.~~81759690~~83813137 4-B-2 0.00000000 0.~~81759747~~83813488 ~~999~~996.~~18240253~~69403583 0.~~99918240~~99669404 0.~~81759747~~83813488 4-B-3 0.00000000 0.~~81759494~~83813291 ~~999~~996.~~18240506~~69403481 0.~~99918241~~99669403 0.~~81759494~~83813291 4-B-4 0.00000000 0.~~81760000~~83812632 ~~999~~996.~~18240000~~69404211 0.~~99918240~~99669404 0.~~81760000~~83812632 4-B-5 0.00000000 0.~~81759494~~83813291 ~~999~~996.~~18240506~~69405063 0.~~99918241~~99669405 0.~~81759494~~83813291 4-B-6 0.00000000 0.~~81761066~~83814253 ~~999~~996.~~18238934~~69402144 0.~~99918239~~99669402 0.~~81761066~~83814253 CB-1 0.00000000 0.~~41302606~~40533500 ~~999~~998.~~58697394~~38257547 0.~~99958697~~99838258 0.~~41302606~~40533500 CB-2 0.00000000 0.~~41302519~~40533531 ~~999~~998.~~58697481~~38257503 0.~~99958697~~99838258 0.~~41302519~~40533531 CB-3 0.00000000 0.~~41302448~~40533467 ~~999~~998.~~58697552~~38257493 0.~~99958698~~99838257 0.~~41302448~~40533467 CB-4 0.00000000 0.~~41302613~~40533448 ~~999~~998.~~58697387~~38257537 0.~~99958697~~99838258 0.~~41302613~~40533448 CB-5 0.00000000 0.~~41302225~~40533381 ~~999~~998.~~58697775~~38257717 0.~~99958698~~99838258 0.~~41302225~~40533381 CB-6 0.00000000 0.~~41302116~~40533700 ~~999~~998.~~58697884~~38257543 0.~~99958698~~99838258 0.~~41302116~~40533700 5-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-CE 0.00000000 0.00000000 999.75948805 0.99975949 0.00000000 5-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 133,349,000.00 5.~~06140~~05002% ~~133~~123,~~349~~591,~~000~~652.0016 ~~562~~520,~~444~~117.1949 0.00 0.00 1-A-R 100.00 5.~~06140~~06659% ~~100~~0.00 0.4200 0.00 0.00 2-A-1 25,000,000.00 5.~~19698~~19102% 2524,~~000~~242,~~000~~766.0063 ~~108~~104,~~270~~870.4452 0.00 0.00 2-A-2 128,121,000.00 4.~~91448~~90852% ~~128~~124,~~121~~240,~~000~~300.0012 ~~524~~508,~~706~~196.8841 0.00 0.00 2-A-3 9,320,000.00 4.~~91448~~90852% 9,~~320~~037,~~000~~703.0040 3836,~~169~~968.1410 0.00 0.00 2-X-1 0.00 0.28250% ~~137~~133,~~441~~278,~~000~~003.0051 3231,~~355~~375.9086 0.00 0.00 3-A-1 30,341,000.00 5.~~86343~~82679% 3024,~~341~~623,~~000~~048.0070 ~~148~~119,~~251~~561.9707 0.00 0.00 4-A-1 152,993,000.00 5.~~13286~~12410% ~~152~~149,~~993~~142,~~000~~351.0077 ~~654~~636,~~409~~849.5893 0.00 0.00 5-A-1 148,653,000.00 23.~~85000~~29000% ~~148~~141,~~653~~937,~~000~~731.0081 ~~305~~389,~~977~~145.4295 0.00 0.00 5-A-2 107,865,000.00 23.~~86000~~30000% ~~107~~98,~~865~~655,~~000~~347.0025 ~~222~~271,~~801~~302.1520 0.00 0.00 5-A-3 27,773,000.00 23.~~95000~~39000% 2726,~~773~~048,~~000~~799.0067 5973,~~171~~587.9286 0.00 0.00 4-B-1 2,451,000.00 5.~~13286~~12410% 2,~~451~~444,~~000~~951.0034 10,~~483~~440.8614 0.00 0.00 4-B-2 949,000.00 5.~~13286~~12410% ~~949~~946,~~000~~658.0003 4,~~059~~042.2431 0.00 0.00 4-B-3 632,000.00 5.~~13286~~12410% ~~632~~630,~~000~~440.0033 2,~~703~~692.3103 0.00 0.00 4-B-4 475,000.00 5.~~13286~~12410% ~~475~~473,~~000~~827.0078 2,~~031~~023.7628 0.00 0.00 4-B-5 316,000.00 5.~~13286~~12410% ~~316~~315,~~000~~220.0016 1,~~351~~346.6502 0.00 0.00 4-B-6 316,581.00 5.~~13286~~12410% ~~316~~315,~~581~~799.0073 1,~~354~~348.1449 0.00 0.00 CB-1 6,791,000.00 5.~~20357~~19231% 6,~~791~~782,~~000~~768.0070 29,~~447~~348.8650 0.00 0.00 CB-2 5,398,000.00 5.~~20357~~19231% 5,~~398~~391,~~000~~457.0014 23,~~407~~328.3941 0.00 0.00 CB-3 4,004,000.00 5.~~20357~~19231% 43,~~004~~999,~~000~~146.0079 17,~~362~~303.5799 0.00 0.00 CB-4 3,483,000.00 5.~~20357~~19231% 3,~~483~~478,~~000~~778.0029 15,~~103~~052.3640 0.00 0.00 CB-5 1,393,000.00 5.~~20357~~19231% 1,~~393~~391,~~000~~311.0056 6,~~040~~020.4810 0.00 0.00 CB-6 1,045,007.00 5.~~20357~~19231% 1,~~045~~043,~~007~~740.0036 4,~~531~~516.4718 0.00 0.00 5-M-1 9,362,000.00 3.~~00000~~44000% 9,362,000.00 2026,~~284~~837.3373 0.00 0.00 5-M-2 7,646,000.00 3.~~40000~~84000% 7,646,000.00 1824,~~775~~467.1820 0.00 0.00 5-B-1 5,305,000.00 4.~~05000~~49000% 5,305,000.00 1519,~~517~~849.1354 0.00 0.00 5-B-2 1,560,000.00 4.~~05000~~49000% 1,560,000.00 45,~~563~~837.00 0.00 0.00 5-CE 3,901,760.43 0.00000% 3,~~901~~900,~~760~~822.4301 0.00 0.00 0.00 5-P 0.00 0.00000% 0.00 0.00 0.00 0.00 Totals 818,443,448.43 2,~~833~~886,~~575~~428.7471 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0.00 0.00 ~~562~~520,~~444~~117.1949 0.00 ~~130~~120,~~749~~379,~~653~~558.3550 1-A-R 0.00 0.00 0.4200 0.00 0.00 2-A-1 0.00 0.00 ~~108~~104,~~270~~870.4452 0.00 2423,~~901~~821,~~076~~138.0770 2-A-2 0.00 0.00 ~~524~~508,~~706~~196.8841 0.00 ~~127~~122,~~614~~079,~~030~~524.6745 2-A-3 0.00 0.00 3836,~~169~~968.1410 0.00 98,~~283~~880,~~121~~520.1651 2-X-1 0.00 0.00 3231,~~355~~375.9086 0.00 ~~136~~130,~~897~~960,~~151~~044.8395 3-A-1 0.00 0.00 ~~148~~119,~~251~~561.9707 0.00 2724,~~944~~580,~~829~~690.2552 4-A-1 0.00 0.00 ~~654~~636,~~409~~849.5893 0.00 ~~152~~148,~~824~~506,~~943~~885.0031 5-A-1 0.00 0.00 ~~305~~389,~~977~~145.4295 0.00 ~~147~~136,~~627~~510,~~539~~202.4953 5-A-2 0.00 0.00 ~~222~~271,~~801~~302.1520 0.00 ~~105~~91,~~728~~220,~~045~~228.7248 5-A-3 0.00 0.00 5973,~~171~~587.9286 0.00 2724,~~430~~656,~~600~~153.8641 4-B-1 0.00 0.00 10,~~483~~440.8614 0.00 2,~~448~~442,~~996~~897.0708 4-B-2 0.00 0.00 4,~~059~~042.2431 0.00 ~~948~~945,~~224~~862.1064 4-B-3 0.00 0.00 2,~~703~~692.3103 0.00 ~~631~~629,~~483~~910.2863 4-B-4 0.00 0.00 2,~~031~~023.7628 0.00 ~~474~~473,~~611~~429.6467 4-B-5 0.00 0.00 1,~~351~~346.6502 0.00 ~~315~~314,~~741~~955.6432 4-B-6 0.00 0.00 1,~~354~~348.1449 0.00 ~~316~~315,~~322~~534.1639 CB-1 0.00 0.00 29,~~447~~348.8650 0.00 6,~~788~~780,~~195~~016.1407 CB-2 0.00 0.00 23,~~407~~328.3941 0.00 5,~~395~~389,~~770~~269.4914 CB-3 0.00 0.00 17,~~362~~303.5799 0.00 43,~~002~~997,~~346~~523.2583 CB-4 0.00 0.00 15,~~103~~052.3640 0.00 3,~~481~~477,~~561~~366.4351 CB-5 0.00 0.00 6,~~040~~020.4810 0.00 1,~~392~~390,~~424~~746.6693 CB-6 0.00 0.00 4,~~531~~516.4718 0.00 1,~~044~~043,~~575~~316.3978 5-M-1 0.00 0.00 2026,~~284~~837.3373 0.00 9,362,000.00 5-M-2 0.00 0.00 1824,~~775~~467.1820 0.00 7,646,000.00 5-B-1 0.00 0.00 1519,~~517~~849.1254 0.00 5,305,000.00 5-B-2 0.00 0.00 45,~~563~~837.00 0.00 1,560,000.00 5-CE 0.00 0.00 ~~859~~611,~~548~~833.8711 0.00 3,900,822.01 5-P 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 3,~~693~~498,~~124~~261.6082 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 133,349,000.00 5.~~06140~~05002% ~~1000~~926.~~00000000~~82848885 43.~~21783583~~90042288 0.00000000 0.00000000 1-A-R 100.00 5.~~06140~~06659% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 25,000,000.00 5.~~19698~~19102% ~~1000~~969.~~00000000~~71066520 4.~~33081760~~19482080 0.00000000 0.00000000 2-A-2 128,121,000.00 4.~~91448~~90852% ~~1000~~969.~~00000000~~71066507 43.~~09540107~~96653484 0.00000000 0.00000000 2-A-3 9,320,000.00 4.~~91448~~90852% ~~1000~~969.~~00000000~~71066524 43.~~09540129~~96653433 0.00000000 0.00000000 2-X-1 0.00 0.28250% ~~1000~~969.~~00000000~~71066501 0.~~23541665~~22828603 0.00000000 0.00000000 3-A-1 30,341,000.00 5.~~86343~~82679% ~~1000~~811.~~00000000~~54374279 43.~~88619261~~94057777 0.00000000 0.00000000 4-A-1 152,993,000.00 5.~~13286~~12410% ~~1000~~974.~~00000000~~83121300 4.~~27738249~~16260829 0.00000000 0.00000000 5-A-1 148,653,000.00 23.~~85000~~29000% ~~1000~~954.~~00000000~~82588182 2.~~05833330~~61781431 0.00000000 0.00000000 5-A-2 107,865,000.00 23.~~86000~~30000% ~~1000~~914.~~00000000~~61871089 2.~~06555556~~51520141 0.00000000 0.00000000 5-A-3 27,773,000.00 23.~~95000~~39000% ~~1000~~937.~~00000000~~91811003 2.~~13055558~~64961869 0.00000000 0.00000000 4-B-1 2,451,000.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53216646 4.~~27738066~~25954304 0.00000000 0.00000000 4-B-2 949,000.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53217071 4.~~27738672~~25954689 0.00000000 0.00000000 4-B-3 632,000.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53216772 4.~~27738924~~25954114 0.00000000 0.00000000 4-B-4 475,000.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53216842 4.~~27738947~~25953684 0.00000000 0.00000000 4-B-5 316,000.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53215190 4.~~27737342~~25955696 0.00000000 0.00000000 4-B-6 316,581.00 5.~~13286~~12410% ~~1000~~997.~~00000000~~53216396 4.~~27738873~~25954179 0.00000000 0.00000000 CB-1 6,791,000.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78791047 4.~~33630688~~32167575 0.00000000 0.00000000 CB-2 5,398,000.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78791034 4.~~33630789~~32167655 0.00000000 0.00000000 CB-3 4,004,000.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78790959 4.~~33630619~~32167582 0.00000000 0.00000000 CB-4 3,483,000.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78790985 4.~~33630778~~32167672 0.00000000 0.00000000 CB-5 1,393,000.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78791098 4.~~33631012~~32167983 0.00000000 0.00000000 CB-6 1,045,007.00 5.~~20357~~19231% ~~1000~~998.~~00000000~~78791243 4.~~33630588~~32167440 0.00000000 0.00000000 5-M-1 9,362,000.00 3.~~00000~~44000% 1000.00000000 2.~~16666631~~86666631 0.00000000 0.00000000 5-M-2 7,646,000.00 3.~~40000~~84000% 1000.00000000 23.~~45555585~~20000000 0.00000000 0.00000000 5-B-1 5,305,000.00 4.~~05000~~49000% 1000.00000000 23.~~92500094~~74166635 0.00000000 0.00000000 5-B-2 1,560,000.00 4.~~05000~~49000% 1000.00000000 23.~~92500000~~74166667 0.00000000 0.00000000 5-CE 3,901,760.43 0.00000% ~~1000~~999.~~00000000~~75948805 0.00000000 0.00000000 0.00000000 5-P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 43.~~21783583~~90042288 0.00000000 ~~980~~902.~~50719053~~74061673 1-A-R 0.00000000 0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~33081760~~19482080 0.00000000 ~~996~~952.~~04304280~~84554800 2-A-2 0.00000000 0.00000000 43.~~09540107~~96653484 0.00000000 ~~996~~952.~~04304267~~84554796 2-A-3 0.00000000 0.00000000 43.~~09540129~~96653433 0.00000000 ~~996~~952.~~04304292~~84554828 2-X-1 0.00000000 0.00000000 0.~~23541665~~22828603 0.00000000 ~~996~~952.~~04304269~~84554791 3-A-1 0.00000000 0.00000000 43.~~88619261~~94057777 0.00000000 ~~921~~810.~~02532052~~14767213 4-A-1 0.00000000 0.00000000 4.~~27738249~~16260829 0.00000000 ~~998~~970.~~90153798~~67764741 5-A-1 0.00000000 0.00000000 2.~~05833330~~61781431 0.00000000 ~~993~~918.~~10164941~~31448091 5-A-2 0.00000000 0.00000000 2.~~06555556~~51520141 0.00000000 ~~980~~845.~~18862207~~68885626 5-A-3 0.00000000 0.00000000 2.~~13055558~~64961869 0.00000000 ~~987~~887.~~67151046~~77421993 4-B-1 0.00000000 0.00000000 4.~~27738066~~25954304 0.00000000 ~~999~~996.~~18240310~~69403509 4-B-2 0.00000000 0.00000000 4.~~27738672~~25954689 0.00000000 ~~999~~996.~~18240253~~69403583 4-B-3 0.00000000 0.00000000 4.~~27738924~~25954114 0.00000000 ~~999~~996.~~18240506~~69403481 4-B-4 0.00000000 0.00000000 4.~~27738947~~25953684 0.00000000 ~~999~~996.~~18240000~~69404211 4-B-5 0.00000000 0.00000000 4.~~27737342~~25955696 0.00000000 ~~999~~996.~~18240506~~69405063 4-B-6 0.00000000 0.00000000 4.~~27738873~~25954179 0.00000000 ~~999~~996.~~18238934~~69402144 CB-1 0.00000000 0.00000000 4.~~33630688~~32167575 0.00000000 ~~999~~998.~~58697394~~38257547 CB-2 0.00000000 0.00000000 4.~~33630789~~32167655 0.00000000 ~~999~~998.~~58697481~~38257503 CB-3 0.00000000 0.00000000 4.~~33630619~~32167582 0.00000000 ~~999~~998.~~58697552~~38257493 CB-4 0.00000000 0.00000000 4.~~33630778~~32167672 0.00000000 ~~999~~998.~~58697387~~38257537 CB-5 0.00000000 0.00000000 4.~~33631012~~32167983 0.00000000 ~~999~~998.~~58697775~~38257717 CB-6 0.00000000 0.00000000 4.~~33630588~~32167440 0.00000000 ~~999~~998.~~58697884~~38257543 5-M-1 0.00000000 0.00000000 2.~~16666631~~86666631 0.00000000 1000.00000000 5-M-2 0.00000000 0.00000000 23.~~45555585~~20000000 0.00000000 1000.00000000 5-B-1 0.00000000 0.00000000 23.~~92499906~~74166635 0.00000000 1000.00000000 5-B-2 0.00000000 0.00000000 23.~~92500000~~74166667 0.00000000 1000.00000000 5-CE 0.00000000 0.00000000 ~~220~~156.~~29770546~~80950201 0.00000000 999.75948805 5-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~13,179,264.87~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance ~~Proceeds~~Balance ~~from~~Percentage ~~Repurchased~~5-A-3A ~~Loans~~3.39000% 0.00 ~~Other Amounts (Servicer Advances) 18,133.59 Realized Loss (Gains, Subsequent Expenses & Recoveries)~~ 0.00 ~~Prepayment Penalties 0~~15,366,967.0074 ~~Total Deposits 13~~14,~~197~~779,~~398~~353.4626 ~~Withdrawals~~91.83144812% ~~Reimbursement~~5-A-3B ~~for~~3.39000% ~~Servicer Advances~~ 0.00 ~~Payment of Service Fee 179,677~~0.6800 ~~Payment of Interest and Principal 13~~10,~~017~~681,~~720~~831.7892 ~~Total Withdrawals (Pool Distribution Amount) 13~~9,~~197~~876,~~398~~800.4615 ~~Ending Balance 0~~84.0056888561%

SERVICING FEES Gross Servicing Fee ~~175~~166,~~244~~106.4475 Securities Administrator Fee 4,~~433~~206.2471 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~179~~170,~~677~~313.6846

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS 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 80 0 0 0 80 ~~3,801,527~~0.0600 0.00 0.00 0.00 ~~3,801,527~~0.0600 60 Days 02 0 0 0 02 01,002,000.00 0.00 0.00 0.00 01,002,000.00 90 Days 02 0 0 0 02 0658,587.0012 0.00 0.00 0.00 0658,587.0012 120 Days 02 0 0 0 02 0687,983.0060 0.00 0.00 0.00 0687,983.0060 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 86 0 0 0 86 32,~~801~~348,~~527~~570.0672 0.00 0.00 0.00 32,~~801~~348,~~527~~570.0672 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.~~307220~~000000% 0.000000% 0.000000% 0.000000% 0.~~307220~~000000% 0.~~469697~~000000% 0.000000% 0.000000% 0.000000% 0.~~469697~~000000% 60 Days 0.~~000000~~081666% 0.000000% 0.000000% 0.000000% 0.~~000000~~081666% 0.~~000000~~132566% 0.000000% 0.000000% 0.000000% 0.~~000000~~132566% 90 Days 0.~~000000~~081666% 0.000000% 0.000000% 0.000000% 0.~~000000~~081666% 0.~~000000~~087132% 0.000000% 0.000000% 0.000000% 0.~~000000~~087132% 120 Days 0.~~000000~~081666% 0.000000% 0.000000% 0.000000% 0.~~000000~~081666% 0.~~000000~~091021% 0.000000% 0.000000% 0.000000% 0.~~000000~~091021% 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.~~307220~~244998% 0.000000% 0.000000% 0.000000% 0.~~307220~~244998% 0.~~469697~~310719% 0.000000% 0.000000% 0.000000% 0.~~469697~~310719%

Delinquency Status By Groups 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 20 0 0 0 20 ~~884,400~~0.00 0.00 0.00 0.00 ~~884,400~~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 20 0 0 0 20 ~~884,400~~0.00 0.00 0.00 0.00 ~~884,400~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~437637~~000000% 0.000000% 0.000000% 0.000000% 0.~~437637~~000000% 0.~~632593~~000000% 0.000000% 0.000000% 0.000000% 0.~~632593~~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.~~437637~~000000% 0.000000% 0.000000% 0.000000% 0.~~437637~~000000% 0.~~632593~~000000% 0.000000% 0.000000% 0.000000% 0.~~632593~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 01 0 0 0 01 0510,000.00 0.00 0.00 0.00 0510,000.00 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 01 0 0 0 01 0510,000.00 0.00 0.00 0.00 0510,000.00 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~~171821% 0.000000% 0.000000% 0.000000% 0.~~000000~~171821% 0.~~000000~~307532% 0.000000% 0.000000% 0.000000% 0.~~000000~~307532% 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~~171821% 0.000000% 0.000000% 0.000000% 0.~~000000~~171821% 0.~~000000~~307532% 0.000000% 0.000000% 0.000000% 0.~~000000~~307532% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 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 30 0 0 0 30 ~~1,331,000~~0.00 0.00 0.00 0.00 ~~1,331,000~~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 30 0 0 0 30 ~~1,331,000~~0.00 0.00 0.00 0.00 ~~1,331,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~063830~~000000% 0.000000% 0.000000% 0.000000% 10.~~063830~~000000% 0.~~842117~~000000% 0.000000% 0.000000% 0.000000% 0.~~842117~~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 10.~~063830~~000000% 0.000000% 0.000000% 0.000000% 10.~~063830~~000000% 0.~~842117~~000000% 0.000000% 0.000000% 0.000000% 0.~~842117~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~336,000~~0.00 0.00 0.00 0.00 ~~336,000~~0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 02 0 0 0 02 0658,587.0012 0.00 0.00 0.00 0658,587.0012 120 Days 02 0 0 0 02 0687,983.0060 0.00 0.00 0.00 0687,983.0060 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 14 0 0 0 14 ~~336~~1,~~000~~346,570.0072 0.00 0.00 0.00 ~~336~~1,~~000~~346,570.0072 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~106383~~000000% 0.000000% 0.000000% 0.000000% 0.~~106383~~000000% 0.~~186958~~000000% 0.000000% 0.000000% 0.000000% 0.~~186958~~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~~227790% 0.000000% 0.000000% 0.000000% 0.~~000000~~227790% 0.~~000000~~393415% 0.000000% 0.000000% 0.000000% 0.~~000000~~393415% 120 Days 0.~~000000~~227790% 0.000000% 0.000000% 0.000000% 0.~~000000~~227790% 0.~~000000~~410975% 0.000000% 0.000000% 0.000000% 0.~~000000~~410975% 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.~~106383~~455581% 0.000000% 0.000000% 0.000000% 0.~~106383~~455581% 0.~~186958~~804389% 0.000000% 0.000000% 0.000000% 0.~~186958~~804389% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5B 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 20 0 0 0 20 ~~1,250,127~~0.0600 0.00 0.00 0.00 ~~1,250,127~~0.0600 60 Days 01 0 0 0 01 0492,000.00 0.00 0.00 0.00 0492,000.00 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 21 0 0 0 2 1 492,~~250,127~~000.0600 0.00 0.00 0.00 1492,~~250,127~~000.0600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~806452~~000000% 0.000000% 0.000000% 0.000000% 0.~~806452~~000000% 0.~~970015~~000000% 0.000000% 0.000000% 0.000000% 0.~~970015~~000000% 60 Days 0.~~000000~~460829% 0.000000% 0.000000% 0.000000% 0.~~000000~~460829% 0.~~000000~~436192% 0.000000% 0.000000% 0.000000% 0.~~000000~~436192% 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.~~806452~~460829% 0.000000% 0.000000% 0.000000% 0.~~806452~~460829% 0.~~970015~~436192% 0.000000% 0.000000% 0.000000% 0.~~970015~~436192%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~18,133~~0.5900

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 5.~~673567~~669344% Weighted Average Net Coupon 5.~~417072~~413118% Weighted Average Pass-Through Rate 5.~~410124~~406146% Weighted Average Maturity (Stepdown Calculation ) ~~358~~355 Beginning Scheduled Collateral Loan Count 2,~~630~~510 Number Of Loans Paid In Full 2661 Ending Scheduled Collateral Loan Count 2,~~604~~449 Beginning Scheduled Collateral Balance ~~818~~776,~~443~~507,~~448~~624.4371 Ending Scheduled Collateral Balance ~~809~~755,~~117~~609,~~914~~554.8038 Ending Actual Collateral Balance at 3130-~~Jan~~Apr-2005 ~~809~~755,~~357~~849,~~959~~673.6538 Monthly P &I Constant 43,~~191~~971,~~324~~929.3408 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal ~~321~~303,~~746~~354.3381 Unscheduled Principal 920,~~003~~594,~~788~~715.3452 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount ~~938~~0.4800 Specified O/C Amount 3,900,822.01 Overcollateralized Amount 3,900,822.01 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00

Miscellaneous Reporting Available Funds Group 1 3,771,616.91 Available Funds Group 2 3,473,262.44 Available Funds Group 3 174,781.12 Available Funds Group 4 1,298,516.35 Available Funds Group 5 15,678,154.32 Group 5 Monthly Excess Interest Amount ~~858~~611,~~610~~833.3911 Group 5 Overcollaterization Amount 3,~~901~~900,~~760~~822.4901 Group 5 Overcollaterization Deficiency 0.00 Group 5 Overcollaterization Release ~~938~~0.4800 Group 5 Target Overcollaterization 3,900,822.01 Group 5 Monthly Excess Cashflow Amount ~~859~~611,~~548~~833.8711

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~345180~~332582 5.~~436819~~447517 6.~~119931~~083287 Weighted Average Net Rate 5.~~067900~~057707 5.~~187672~~197517 5.~~869931~~833287 Weighted Average Maturity ~~358~~355 ~~358~~355 ~~357~~354 Beginning Loan Count ~~463~~440 ~~600~~587 8670 Loans Paid In Full 612 25 70 Ending Loan Count ~~457~~428 ~~598~~582 7970 Beginning Scheduled Balance ~~142~~132,~~390~~628,~~136~~748.3544 ~~173~~168,~~456~~522,~~137~~024.0239 3226,~~398~~671,~~834~~901.4584 Ending scheduled Balance ~~139~~129,~~789~~415,~~399~~280.6310 ~~172~~165,~~808~~777,~~768~~762.8040 2926,~~999~~626,~~416~~630.2326 Record Date 0104/3130/2005 0104/3130/2005 0104/3130/2005 Principal And Interest Constant ~~654~~609,~~568~~552.3997 ~~858~~836,~~250~~643.0658 ~~216~~173,~~360~~137.7816 Scheduled Principal 20,~~317~~174.6891 7271,~~375~~621.3839 5137,~~128~~926.5846 Unscheduled Principal 23,~~580~~193,~~419~~293.0443 ~~574~~2,~~992~~672,640.8460 27,~~348,289~~345.6412 Scheduled Interest ~~634~~589,~~250~~378.7106 ~~785~~765,~~874~~022.6819 ~~165~~135,~~232~~210.2070 Servicing Fees 3230,~~901~~510.4593 3635,~~013~~108.3776 65,~~749~~556.7665 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~771~~718.4656 ~~939~~912.5584 ~~175~~144.4947 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~601~~558,~~349~~148.2676 ~~748~~729,~~921~~000.7659 ~~158~~129,~~482~~509.4358 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~061402~~050025 5.~~181172~~191017 5.~~863431~~826787

Group Level Collateral Statement Group 4 5A 5B Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 5.~~390686~~381958 6.~~080991~~076270 6.~~012043~~039384 Weighted Average Net Rate 5.~~140686~~131958 5.~~830539~~825872 5.~~749434~~777267 Weighted Average Maturity ~~357~~354 ~~358~~355 ~~357~~354 Beginning Loan Count ~~282~~275 ~~946~~906 ~~253~~232 Loans Paid In Full 01 628 515 Ending Loan Count ~~282~~274 ~~940~~878 ~~248~~217 Beginning Scheduled Balance ~~158~~154,~~132~~269,~~581~~249.1630 ~~180~~173,~~841~~399,~~985~~380.6589 ~~131~~121,~~223~~016,~~774~~319.8485 Ending scheduled Balance ~~157~~153,~~960~~629,~~322~~475.0620 ~~179~~167,~~705~~384,~~198~~237.7712 ~~128~~112,~~854~~776,~~809~~169.3130 Record Date 0104/3130/2005 0104/3130/2005 0104/3130/2005 Principal And Interest Constant ~~839~~821,~~657~~509.6794 ~~936~~897,~~571~~189.6913 ~~685~~633,~~915~~896.7530 Scheduled Principal 129,~~288~~617.4378 2019,~~156~~171.3031 2824,~~479~~842.96 Unscheduled Principal 42510,~~970~~156.6732 15,~~116~~995,~~630~~972.5846 28,~~340~~215,~~485~~307.5759 Scheduled Interest ~~710~~691,~~369~~892.2416 ~~916~~878,~~415~~017.3982 ~~657~~609,~~435~~053.7934 Servicing Fees 3332,~~119~~314.1635 3736,~~743~~182.2533 2826,~~717~~433.1570 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~856~~835.5856 ~~979~~939.5523 ~~710~~655.8051 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~677~~658,~~250~~742.0824 ~~877~~840,~~692~~896.5926 ~~628~~581,~~007~~964.8413 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~132859~~124097 5.~~824041~~819372 5.~~742934~~770767

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 5.~~673567~~669344 Weighted Average Net Rate 5.~~417072~~413118 Weighted Average Maturity ~~358~~355.00 Record Date 0104/3130/2005 Principal And Interest Constant 43,~~191~~971,~~324~~929.3408 Beginning Loan Count 2,~~630~~510 Loans Paid In Full 2661 Ending Loan Count 2,~~604~~449 Beginning Scheduled Balance ~~818~~776,~~443~~507,~~449~~624.4771 Ending Scheduled Balance ~~809~~755,~~117~~609,~~914~~554.8038 Scheduled Principal ~~321~~303,~~746~~354.3381 Unscheduled Principal 920,~~003~~594,~~788~~715.3452 Scheduled Interest 3,~~869~~668,~~578~~574.0127 Servicing Fee ~~175~~166,~~244~~106.1472 Master Servicing Fee 0.00 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 4,~~433~~206.4317 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,~~691~~498,~~703~~261.9656 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~410124~~406146

Miscellaneous Reporting Group 1 CPR% 25.360720% Senior Prepayment % 100.000000% Senior Percentage 93.~~650518~~186171% Subordinate Percentage 6.~~349482~~813829% ~~Senior~~Subordinate Prepayment % ~~100~~0.000000% ~~Subordinate~~Group ~~Prepayment~~2 CPR% 017.~~000000~~462629% ~~Group~~Senior 2Prepayment % 100.000000% Senior Percentage 93.~~649612~~471919% Subordinate Percentage 6.~~350388~~528081% ~~Senior~~Subordinate Prepayment % ~~100~~0.000000% ~~Subordinate~~Group ~~Prepayment~~3 CPR% 0.~~000000~~330435% ~~Group 3~~ Senior ~~Percentage~~Prepayment 93% 100.~~648431~~000000% ~~Subordinate~~Senior Percentage 692.~~351569~~318309% ~~Senior~~Subordinate ~~Prepayment~~Percentage ~~% 100~~7.~~000000~~681691% Subordinate Prepayment % 0.000000%

Miscellaneous Reporting Group 4 ~~Senior Percentage 96.749828~~CPR% ~~Subordinate Percentage~~ 3.~~250172~~900137% Senior Prepayment % 100.000000% ~~Subordinate~~Senior ~~Prepayment~~Percentage ~~% 0~~96.~~000000~~676656% ~~Group~~Subordinate ~~Group~~Percentage ~~Miscellaneous Reporting Items 1 Group 1 Available Funds $~~3~~,201,314~~.52323344% 2Subordinate ~~Group~~Prepayment 2% ~~Available Funds $1,396,289~~0.60000000% 3 Group 35A ~~Available~~CPR% ~~Funds $2,557,725~~34.17448837% 4 Group 45B ~~Available~~CPR% ~~Funds $ 848,652~~56.~~60 5 Group 5 Available Funds $5,011,452.21~~991853%

Group

Filing Compare · Banc of America Funding Corp. Mortgage Pass-Through Certificates Series 2005-A