8-K 1 baf0500b_10507.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): July 20, 2005 BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-B Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-109285-11 Pooling and Servicing Agreement) (Commission 54-2169434 (State or other File Number) 54-2169435 jurisdiction 54-2169436 of Incorporation) 54-2169437 54-6658762 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On July 20, 2005 a distribution was made to holders of BANC OF AMERICA FUNDING CORPORATION, Mortgage Pass-Through Certificates, Series 2005-B 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-B Trust, relating to the July 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-B Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/21/05 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-B Trust, relating to the July 20, 2005 distribution. EX-99.1

Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/05 Distribution Date: 67/20/05 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2005-B Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 05946XRT2 SEN 5.~~29023~~28879% 9392,~~275~~072,~~940~~219.6912 ~~411~~405,~~209~~791.3088 1-A-R 05946XRU9 SEN 5.~~28879~~28860% 0.00 0.00 2-A-1 05946XRV7 SEN 5.~~14299~~14014% ~~118~~117,~~357~~443,~~447~~277.4238 ~~507~~503,~~259~~062.3105 3-A-1 05946XRW5 SEN 3.~~32000~~49000% ~~272~~265,~~743~~959,~~877~~571.5135 ~~779~~773,~~744~~499.4409 3-A-1A 05946XRX3 SEN 3.~~30000~~47000% ~~114~~110,~~600~~953,~~237~~662.3172 ~~325~~320,~~655~~841.6701 3-A-1B 05946XRY1 SEN 3.~~40000~~57000% 32,000,000.00 9395,~~688~~200.8900 3-A-2 05946XRZ8 SEN 3.~~33000~~50000% ~~103~~100,~~323~~013,~~738~~398.1390 ~~296~~291,~~280~~705.8275 3-A-2A 05946XSA2 SEN 3.~~31000~~48000% 7471,~~250~~166,~~303~~586.3346 ~~211~~206,~~633~~383.9910 3-A-2B 05946XSB0 SEN 3.~~40000~~57000% 22,000,000.00 6465,~~411~~450.1100 3-A-3 05946XSC8 SEN 3.~~39000~~56000% 6866,~~769~~900,~~549~~088.4899 ~~200~~198,~~749~~470.7826 3-M-1 05946XSG9 SEN 3.~~54000~~71000% 21,698,000.00 6667,~~142~~082.7498 3-M-2 05946XSH7 SEN 3.~~79000~~96000% 18,598,000.00 6061,~~696~~373.6440 3-P BAF0500BP SEN 0.00000% 0.00 3189,~~822~~251.5396 3-CE BAF0500BC SEN 0.00000% 5,424,574.91 1,~~540~~471,~~910~~216.7115 3-B-1 05946XSJ3 SUB 4.~~29000~~46000% 12,787,000.00 47,~~237~~525.3102 3-B-2 05946XSN4 SUB 5.~~09000~~26000% 3,875,000.00 16,~~984~~985.3442 3-B-3 05946XSP9 SUB 5.~~09000~~26000% 5,424,000.00 23,~~773~~775.6920 CB-1 05946XSD6 SUB 5.~~20845~~20622% 4,~~755~~753,~~953~~907.1591 20,~~642~~624.6190 CB-2 05946XSE4 SUB 5.~~20845~~20622% 3,~~711~~710,~~841~~245.5936 16,~~110~~096.7795 CB-3 05946XSF1 SUB 5.~~20845~~20622% 2,~~435~~434,~~927~~879.2773 10,~~572~~563.8376 CB-4 05946XSK0 SUB 5.~~20845~~20622% 1,~~855~~854,~~421~~623.2232 8,~~053~~046.2231 CB-5 05946XSL8 SUB 5.~~20845~~20622% 1,392,~~814~~215.8589 6,~~045~~040.3315 CB-6 05946XSM6 SUB 5.~~20845~~20622% ~~928~~927,~~091~~692.2917 4,~~028~~024.2681 Totals ~~982~~961,~~207~~388,~~718~~944.1521 4,~~743~~703,~~654~~010.2915

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 12,~~203~~265,~~721~~946.5701 0.00 9289,~~072~~806,~~219~~273.1211 12,~~614~~671,~~930~~737.8789 0.00 1-A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~914~~4,~~170~~123,361.0479 0.00 ~~117~~113,~~443~~319,~~277~~915.3859 14,~~421~~626,~~429~~423.3584 0.00 3-A-1 67,~~784~~962,~~306~~702.1673 0.00 ~~265~~257,~~959~~996,~~571~~868.3563 78,~~564~~736,~~050~~201.6082 0.00 3-A-1A 34,~~646~~279,~~574~~964.5949 0.00 ~~110~~106,~~953~~673,~~662~~698.7224 34,~~972~~600,~~230~~805.2650 0.00 3-A-1B 0.00 0.00 32,000,000.00 9395,~~688~~200.8900 0.00 3-A-2 3,~~310~~225,~~339~~535.2373 0.00 ~~100~~96,~~013~~787,~~398~~863.9017 3,~~606~~517,~~620~~241.0548 0.00 3-A-2A 3,~~083~~004,~~716~~718.8894 0.00 7168,~~166~~161,~~586~~867.4652 3,~~295~~211,~~350~~102.8704 0.00 3-A-2B 0.00 0.00 22,000,000.00 6465,~~411~~450.1100 0.00 3-A-3 12,~~869~~052,~~460~~572.4957 0.00 6664,~~900~~847,~~088~~516.9942 2,~~070~~251,~~210~~042.2783 0.00 3-M-1 0.00 0.00 21,698,000.00 6667,~~142~~082.7498 0.00 3-M-2 0.00 0.00 18,598,000.00 6061,~~696~~373.6440 0.00 3-P 0.00 0.00 0.00 3189,~~822~~251.5396 0.00 3-CE 0.00 0.00 5,424,574.91 1,~~540~~471,~~910~~216.7115 0.00 3-B-1 0.00 0.00 12,787,000.00 47,~~237~~525.3102 0.00 3-B-2 0.00 0.00 3,875,000.00 16,~~984~~985.3442 0.00 3-B-3 0.00 0.00 5,424,000.00 23,~~773~~775.6920 0.00 CB-1 2,~~045~~052.2446 0.00 4,~~753~~751,~~907~~855.9146 22,~~687~~677.8536 0.00 CB-2 1,~~596~~601.2387 0.00 3,~~710~~708,~~245~~643.3649 17,~~707~~698.0082 0.00 CB-3 1,~~047~~051.5424 0.00 2,~~434~~433,~~879~~828.7349 11,~~620~~615.3700 0.00 CB-4 ~~797~~800.9072 0.00 1,~~854~~853,~~623~~822.3260 8,~~851~~847.1203 0.00 CB-5 ~~598~~601.9608 0.00 1,~~392~~391,~~215~~614.8981 6,~~644~~641.2923 0.00 CB-6 ~~399~~400.1152 0.00 927,~~692~~291.1765 4,~~427~~425.3733 0.00 Totals 2026,~~818~~921,~~773~~310.9415 0.00 ~~961~~934,~~388~~467,~~944~~634.2109 2531,~~562~~624,~~428~~320.2330 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 96,530,000.00 9392,~~275~~072,~~940~~219.6912 4342,~~135~~596.8185 12,~~160~~223,~~585~~349.7616 0.00 0.00 1-A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 120,572,000.00 ~~118~~117,~~357~~443,~~447~~277.4238 47,~~827~~800.3037 ~~866~~4,~~342~~075,561.7442 0.00 0.00 3-A-1 279,069,000.00 ~~272~~265,~~743~~959,~~877~~571.5135 0.00 67,~~784~~962,~~306~~702.1673 0.00 0.00 3-A-1A 118,000,000.00 ~~114~~110,~~600~~953,~~237~~662.3172 0.00 34,~~646~~279,~~574~~964.5949 0.00 0.00 3-A-1B 32,000,000.00 32,000,000.00 0.00 0.00 0.00 0.00 3-A-2 107,349,000.00 ~~103~~100,~~323~~013,~~738~~398.1390 0.00 3,~~310~~225,~~339~~535.2373 0.00 0.00 3-A-2A 78,000,000.00 7471,~~250~~166,~~303~~586.3346 0.00 3,~~083~~004,~~716~~718.8894 0.00 0.00 3-A-2B 22,000,000.00 22,000,000.00 0.00 0.00 0.00 0.00 3-A-3 70,714,000.00 6866,~~769~~900,~~549~~088.4899 0.00 12,~~869~~052,~~460~~572.4957 0.00 0.00 3-M-1 21,698,000.00 21,698,000.00 0.00 0.00 0.00 0.00 3-M-2 18,598,000.00 18,598,000.00 0.00 0.00 0.00 0.00 3-P 0.00 0.00 0.00 0.00 0.00 0.00 3-CE 5,424,272.00 5,424,574.91 0.00 0.00 0.00 0.00 3-B-1 12,787,000.00 12,787,000.00 0.00 0.00 0.00 0.00 3-B-2 3,875,000.00 3,875,000.00 0.00 0.00 0.00 0.00 3-B-3 5,424,000.00 5,424,000.00 0.00 0.00 0.00 0.00 CB-1 4,760,000.00 4,~~755~~753,~~953~~907.1591 2,~~045~~052.2446 0.00 0.00 0.00 CB-2 3,715,000.00 3,~~711~~710,~~841~~245.5936 1,~~596~~601.2387 0.00 0.00 0.00 CB-3 2,438,000.00 2,~~435~~434,~~927~~879.2773 1,~~047~~051.5424 0.00 0.00 0.00 CB-4 1,857,000.00 1,~~855~~854,~~421~~623.2232 ~~797~~800.9072 0.00 0.00 0.00 CB-5 1,394,000.00 1,392,~~814~~215.8589 ~~598~~601.9608 0.00 0.00 0.00 CB-6 928,881.00 ~~928~~927,~~091~~692.2917 ~~399~~400.1152 0.00 0.00 0.00 Totals 1,007,133,253.00 ~~982~~961,~~207~~388,~~718~~944.1521 9796,~~448~~905.0911 2026,~~721~~824,~~325~~405.8504 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 12,~~203~~265,~~721~~946.5701 9289,~~072~~806,~~219~~273.1211 0.~~95381974~~93034573 12,~~203~~265,~~721~~946.5701 1-A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~914~~4,~~170~~123,361.0479 ~~117~~113,~~443~~319,~~277~~915.3859 0.~~97405100~~93985267 ~~914~~4,~~170~~123,361.0479 3-A-1 67,~~784~~962,~~306~~702.1673 ~~265~~257,~~959~~996,~~571~~868.3563 0.~~95302442~~92449132 67,~~784~~962,~~306~~702.1673 3-A-1A 34,~~646~~279,~~574~~964.5949 ~~110~~106,~~953~~673,~~662~~698.7224 0.~~94028528~~90401439 34,~~646~~279,~~574~~964.5949 3-A-1B 0.00 32,000,000.00 1.00000000 0.00 3-A-2 3,~~310~~225,~~339~~535.2373 ~~100~~96,~~013~~787,~~398~~863.9017 0.~~93166586~~90161868 3,~~310~~225,~~339~~535.2373 3-A-2A 3,~~083~~004,~~716~~718.8894 7168,~~166~~161,~~586~~867.4652 0.~~91239213~~87387010 3,~~083~~004,~~716~~718.8894 3-A-2B 0.00 22,000,000.00 1.00000000 0.00 3-A-3 12,~~869~~052,~~460~~572.4957 6664,~~900~~847,~~088~~516.9942 0.~~94606569~~91703929 12,~~869~~052,~~460~~572.4957 3-M-1 0.00 21,698,000.00 1.00000000 0.00 3-M-2 0.00 18,598,000.00 1.00000000 0.00 3-P 0.00 0.00 0.00000000 0.00 3-CE 0.00 5,424,574.91 1.00005584 0.00 3-B-1 0.00 12,787,000.00 1.00000000 0.00 3-B-2 0.00 3,875,000.00 1.00000000 0.00 3-B-3 0.00 5,424,000.00 1.00000000 0.00 CB-1 2,~~045~~052.2446 4,~~753~~751,~~907~~855.9146 0.~~99872015~~99828896 2,~~045~~052.2446 CB-2 1,~~596~~601.2387 3,~~710~~708,~~245~~643.3649 0.~~99872015~~99828896 1,~~596~~601.2387 CB-3 1,~~047~~051.5424 2,~~434~~433,~~879~~828.7349 0.~~99872015~~99828896 1,~~047~~051.5424 CB-4 ~~797~~800.9072 1,~~854~~853,~~623~~822.3260 0.~~99872015~~99828896 ~~797~~800.9072 CB-5 ~~598~~601.9608 1,~~392~~391,~~215~~614.8981 0.~~99872015~~99828896 ~~598~~601.9608 CB-6 ~~399~~400.1152 927,~~692~~291.1765 0.~~99872015~~99828896 ~~399~~400.1152 Totals 2026,~~818~~921,~~773~~310.9415 ~~961~~934,~~388~~467,~~944~~634.2109 0.~~95457969~~92784905 2026,~~818~~921,~~773~~310.9415

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 96,530,000.00 ~~966~~953.~~28965803~~81973604 0.~~44686429~~44128095 1223.~~02305770~~03272724 0.00000000 1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 120,572,000.00 ~~981~~974.~~63294480~~05100173 0.~~39667004~~39644669 733.~~18527303~~80188949 0.00000000 3-A-1 279,069,000.00 ~~977~~953.~~33491542~~02441815 0.00000000 2428.~~31049726~~53309658 0.00000000 3-A-1A 118,000,000.00 ~~971~~940.~~18845178~~28527729 0.00000000 3036.~~90317449~~27088551 0.00000000 3-A-1B 32,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-2 107,349,000.00 ~~962~~931.~~50303338~~66586461 0.00000000 30.~~83716877~~04718935 0.00000000 3-A-2A 78,000,000.00 ~~951~~912.~~92696577~~39213410 0.00000000 3938.~~53483179~~52203769 0.00000000 3-A-2B 22,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-3 70,714,000.00 ~~972~~946.~~50260882~~06568699 0.00000000 2629.~~43692183~~02639605 0.00000000 3-M-1 21,698,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-M-2 18,598,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-P 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-CE 5,424,272.00 1000.05584344 0.00000000 0.00000000 0.00000000 3-B-1 12,787,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-B-2 3,875,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-B-3 5,424,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CB-1 4,760,000.00 ~~999~~998.~~14982143~~72014916 0.~~42967227~~43118908 0.00000000 0.00000000 CB-2 3,715,000.00 ~~999~~998.~~14982234~~72015074 0.~~42967160~~43118977 0.00000000 0.00000000 CB-3 2,438,000.00 ~~999~~998.~~14982363~~72015176 0.~~42967186~~43118950 0.00000000 0.00000000 CB-4 1,857,000.00 ~~999~~998.~~14982229~~72015078 0.~~42967151~~43119009 0.00000000 0.00000000 CB-5 1,394,000.00 ~~999~~998.~~14982066~~72015065 0.~~42967001~~43119082 0.00000000 0.00000000 CB-6 928,881.00 ~~999~~998.~~14982651~~72014822 0.~~42966752~~43118548 0.00000000 0.00000000

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 1223.~~46992199~~47400818 ~~953~~930.~~81973604~~34572786 0.~~95381974~~93034573 1223.~~46992199~~47400818 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 734.~~58194307~~19833618 ~~974~~939.~~05100173~~85266554 0.~~97405100~~93985267 734.~~58194307~~19833618 3-A-1 0.00000000 2428.~~31049726~~53309658 ~~953~~924.~~02441815~~49132161 0.~~95302442~~92449132 2428.~~31049726~~53309658 3-A-1A 0.00000000 3036.~~90317449~~27088551 ~~940~~904.~~28527729~~01439186 0.~~94028528~~90401439 3036.~~90317449~~27088551 3-A-1B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-2 0.00000000 30.~~83716877~~04718935 ~~931~~901.~~66586461~~61867526 0.~~93166586~~90161868 30.~~83716877~~04718935 3-A-2A 0.00000000 3938.~~53483179~~52203769 ~~912~~873.~~39213410~~87009641 0.~~91239213~~87387010 3938.~~53483179~~52203769 3-A-2B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-3 0.00000000 2629.~~43692183~~02639605 ~~946~~917.~~06568699~~03929095 0.~~94606569~~91703929 2629.~~43692183~~02639605 3-M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-CE 0.00000000 0.00000000 1,000.05584344 1.00005584 0.00000000 3-B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CB-1 0.00000000 0.~~42967227~~43118908 998.~~72014916~~28896218 0.~~99872015~~99828896 0.~~42967227~~43118908 CB-2 0.00000000 0.~~42967160~~43118977 998.~~72015074~~28896097 0.~~99872015~~99828896 0.~~42967160~~43118977 CB-3 0.00000000 0.~~42967186~~43118950 998.~~72015176~~28896226 0.~~99872015~~99828896 0.~~42967186~~43118950 CB-4 0.00000000 0.~~42967151~~43119009 998.~~72015078~~28896069 0.~~99872015~~99828896 0.~~42967151~~43119009 CB-5 0.00000000 0.~~42967001~~43119082 998.~~72015065~~28895983 0.~~99872015~~99828896 0.~~42967001~~43119082 CB-6 0.00000000 0.~~42966752~~43118548 998.~~72014822~~28896274 0.~~99872015~~99828896 0.~~42966752~~43118548 (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 96,530,000.00 5.~~29023~~28879% 9392,~~275~~072,~~940~~219.6912 ~~411~~405,~~209~~791.3088 0.00 0.00 1-A-R 100.00 5.~~28879~~28860% 0.00 0.00 0.00 0.00 2-A-1 120,572,000.00 5.~~14299~~14014% ~~118~~117,~~357~~443,~~447~~277.4238 ~~507~~503,~~259~~062.3105 0.00 0.00 3-A-1 279,069,000.00 3.~~32000~~49000% ~~272~~265,~~743~~959,~~877~~571.5135 ~~779~~773,~~744~~499.4409 0.00 0.00 3-A-1A 118,000,000.00 3.~~30000~~47000% ~~114~~110,~~600~~953,~~237~~662.3172 ~~325~~320,~~655~~841.6701 0.00 0.00 3-A-1B 32,000,000.00 3.~~40000~~57000% 32,000,000.00 9395,~~688~~200.8900 0.00 0.00 3-A-2 107,349,000.00 3.~~33000~~50000% ~~103~~100,~~323~~013,~~738~~398.1390 ~~296~~291,~~280~~705.8275 0.00 0.00 3-A-2A 78,000,000.00 3.~~31000~~48000% 7471,~~250~~166,~~303~~586.3346 ~~211~~206,~~633~~383.9910 0.00 0.00 3-A-2B 22,000,000.00 3.~~40000~~57000% 22,000,000.00 6465,~~411~~450.1100 0.00 0.00 3-A-3 70,714,000.00 3.~~39000~~56000% 6866,~~769~~900,~~549~~088.4899 ~~200~~198,~~749~~470.7826 0.00 0.00 3-M-1 21,698,000.00 3.~~54000~~71000% 21,698,000.00 6667,~~142~~082.7498 0.00 0.00 3-M-2 18,598,000.00 3.~~79000~~96000% 18,598,000.00 6061,~~696~~373.6440 0.00 0.00 3-P 0.00 0.00000% 0.00 0.00 0.00 0.00 3-CE 5,424,272.00 0.00000% 5,424,574.91 0.00 0.00 0.00 3-B-1 12,787,000.00 4.~~29000~~46000% 12,787,000.00 47,~~237~~525.3102 0.00 0.00 3-B-2 3,875,000.00 5.~~09000~~26000% 3,875,000.00 16,~~984~~985.3442 0.00 0.00 3-B-3 5,424,000.00 5.~~09000~~26000% 5,424,000.00 23,~~773~~775.6920 0.00 0.00 CB-1 4,760,000.00 5.~~20845~~20622% 4,~~755~~753,~~953~~907.1591 20,~~642~~624.6190 0.00 0.00 CB-2 3,715,000.00 5.~~20845~~20622% 3,~~711~~710,~~841~~245.5936 16,~~110~~096.7795 0.00 0.00 CB-3 2,438,000.00 5.~~20845~~20622% 2,~~435~~434,~~927~~879.2773 10,~~572~~563.8376 0.00 0.00 CB-4 1,857,000.00 5.~~20845~~20622% 1,~~855~~854,~~421~~623.2232 8,~~053~~046.2231 0.00 0.00 CB-5 1,394,000.00 5.~~20845~~20622% 1,392,~~814~~215.8589 6,~~045~~040.3315 0.00 0.00 CB-6 928,881.00 5.~~20845~~20622% ~~928~~927,~~091~~692.2917 4,~~028~~024.2681 0.00 0.00 Totals 1,007,133,253.00 3,~~170~~142,~~921~~542.0504 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 ~~411~~405,~~209~~791.3088 0.00 9289,~~072~~806,~~219~~273.1211 1-A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 ~~507~~503,~~259~~062.3105 0.00 ~~117~~113,~~443~~319,~~277~~915.3859 3-A-1 0.00 0.00 ~~779~~773,~~744~~499.4409 0.00 ~~265~~257,~~959~~996,~~571~~868.3563 3-A-1A 0.00 0.00 ~~325~~320,~~655~~841.6701 0.00 ~~110~~106,~~953~~673,~~662~~698.7224 3-A-1B 0.00 0.00 9395,~~688~~200.8900 0.00 32,000,000.00 3-A-2 0.00 0.00 ~~296~~291,~~280~~705.8275 0.00 ~~100~~96,~~013~~787,~~398~~863.9017 3-A-2A 0.00 0.00 ~~211~~206,~~633~~383.9910 0.00 7168,~~166~~161,~~586~~867.4652 3-A-2B 0.00 0.00 6465,~~411~~450.1100 0.00 22,000,000.00 3-A-3 0.00 0.00 ~~200~~198,~~749~~470.7826 0.00 6664,~~900~~847,~~088~~516.9942 3-M-1 0.00 0.00 6667,~~142~~082.7498 0.00 21,698,000.00 3-M-2 0.00 0.00 6061,~~696~~373.6440 0.00 18,598,000.00 3-P 0.00 0.00 3189,~~822~~251.5396 0.00 0.00 3-CE 0.00 0.00 1,~~540~~471,~~910~~216.7115 0.00 5,424,574.91 3-B-1 0.00 0.00 47,~~237~~525.3102 0.00 12,787,000.00 3-B-2 0.00 0.00 16,~~984~~985.3442 0.00 3,875,000.00 3-B-3 0.00 0.00 23,~~773~~775.6920 0.00 5,424,000.00 CB-1 0.00 0.00 20,~~642~~624.6190 0.00 4,~~753~~751,~~907~~855.9146 CB-2 0.00 0.00 16,~~110~~096.7795 0.00 3,~~710~~708,~~245~~643.3649 CB-3 0.00 0.00 10,~~572~~563.8376 0.00 2,~~434~~433,~~879~~828.7349 CB-4 0.00 0.00 8,~~053~~046.2231 0.00 1,~~854~~853,~~623~~822.3260 CB-5 0.00 0.00 6,~~045~~040.3315 0.00 1,~~392~~391,~~215~~614.8981 CB-6 0.00 0.00 4,~~028~~024.2681 0.00 927,~~692~~291.1765 Totals 0.00 0.00 4,~~743~~703,~~654~~010.2915 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 96,530,000.00 5.~~29023~~28879% ~~966~~953.~~28965803~~81973604 4.~~25991194~~20379032 0.00000000 0.00000000 1-A-R 100.00 5.~~28879~~28860% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 120,572,000.00 5.~~14299~~14014% ~~981~~974.~~63294480~~05100173 4.~~20710704~~17229581 0.00000000 0.00000000 3-A-1 279,069,000.00 3.~~32000~~49000% ~~977~~953.~~33491542~~02441815 2.~~79409193~~77171269 0.00000000 0.00000000 3-A-1A 118,000,000.00 3.~~30000~~47000% ~~971~~940.~~18845178~~28527729 2.~~75979381~~71899161 0.00000000 0.00000000 3-A-1B 32,000,000.00 3.~~40000~~57000% 1000.00000000 2.~~92777781~~97500000 0.00000000 0.00000000 3-A-2 107,349,000.00 3.~~33000~~50000% ~~962~~931.~~50303338~~66586461 2.~~75997746~~71735880 0.00000000 0.00000000 3-A-2A 78,000,000.00 3.~~31000~~48000% ~~951~~912.~~92696577~~39213410 2.~~71325628~~64593718 0.00000000 0.00000000 3-A-2B 22,000,000.00 3.~~40000~~57000% 1000.00000000 2.~~92777773~~97500000 0.00000000 0.00000000 3-A-3 70,714,000.00 3.~~39000~~56000% ~~972~~946.~~50260882~~06568699 2.~~83889725~~80666148 0.00000000 0.00000000 3-M-1 21,698,000.00 3.~~54000~~71000% 1000.00000000 3.~~04833349~~09166651 0.00000000 0.00000000 3-M-2 18,598,000.00 3.~~79000~~96000% 1000.00000000 3.~~26361114~~30000000 0.00000000 0.00000000 3-P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 3-CE 5,424,272.00 0.00000% 1000.05584344 0.00000000 0.00000000 0.00000000 3-B-1 12,787,000.00 4.~~29000~~46000% 1000.00000000 3.~~69416673~~71666693 0.00000000 0.00000000 3-B-2 3,875,000.00 5.~~09000~~26000% 1000.00000000 4.~~38305548~~38333419 0.00000000 0.00000000 3-B-3 5,424,000.00 5.~~09000~~26000% 1000.00000000 4.~~38305494~~38333333 0.00000000 0.00000000 CB-1 4,760,000.00 5.~~20845~~20622% ~~999~~998.~~14982143~~72014916 4.~~33668277~~33296218 0.00000000 0.00000000 CB-2 3,715,000.00 5.~~20845~~20622% ~~999~~998.~~14982234~~72015074 4.~~33668102~~33296097 0.00000000 0.00000000 CB-3 2,438,000.00 5.~~20845~~20622% ~~999~~998.~~14982363~~72015176 4.~~33668171~~33296144 0.00000000 0.00000000 CB-4 1,857,000.00 5.~~20845~~20622% ~~999~~998.~~14982229~~72015078 4.~~33668282~~33296177 0.00000000 0.00000000 CB-5 1,394,000.00 5.~~20845~~20622% ~~999~~998.~~14982066~~72015065 4.~~33667862~~33296270 0.00000000 0.00000000 CB-6 928,881.00 5.~~20845~~20622% ~~999~~998.~~14982651~~72014822 4.~~33668037~~33296622 0.00000000 0.00000000 (5) Per $1 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 4.~~25991194~~20379032 0.00000000 ~~953~~930.~~81973604~~34572786 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~20710704~~17229581 0.00000000 ~~974~~939.~~05100173~~85266554 3-A-1 0.00000000 0.00000000 2.~~79409193~~77171269 0.00000000 ~~953~~924.~~02441815~~49132161 3-A-1A 0.00000000 0.00000000 2.~~75979381~~71899161 0.00000000 ~~940~~904.~~28527729~~01439186 3-A-1B 0.00000000 0.00000000 2.~~92777781~~97500000 0.00000000 1000.00000000 3-A-2 0.00000000 0.00000000 2.~~75997746~~71735880 0.00000000 ~~931~~901.~~66586461~~61867526 3-A-2A 0.00000000 0.00000000 2.~~71325628~~64593718 0.00000000 ~~912~~873.~~39213410~~87009641 3-A-2B 0.00000000 0.00000000 2.~~92777773~~97500000 0.00000000 1000.00000000 3-A-3 0.00000000 0.00000000 2.~~83889725~~80666148 0.00000000 ~~946~~917.~~06568699~~03929095 3-M-1 0.00000000 0.00000000 3.~~04833349~~09166651 0.00000000 1000.00000000 3-M-2 0.00000000 0.00000000 3.~~26361114~~30000000 0.00000000 1000.00000000 3-P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-CE 0.00000000 0.00000000 ~~284~~271.~~07696185~~22831414 0.00000000 1000.05584344 3-B-1 0.00000000 0.00000000 3.~~69416673~~71666693 0.00000000 1000.00000000 3-B-2 0.00000000 0.00000000 4.~~38305548~~38333419 0.00000000 1000.00000000 3-B-3 0.00000000 0.00000000 4.~~38305494~~38333333 0.00000000 1000.00000000 CB-1 0.00000000 0.00000000 4.~~33668277~~33296218 0.00000000 998.~~72014916~~28896218 CB-2 0.00000000 0.00000000 4.~~33668102~~33296097 0.00000000 998.~~72015074~~28896097 CB-3 0.00000000 0.00000000 4.~~33668171~~33296144 0.00000000 998.~~72015176~~28896226 CB-4 0.00000000 0.00000000 4.~~33668282~~33296177 0.00000000 998.~~72015078~~28896069 CB-5 0.00000000 0.00000000 4.~~33667862~~33296270 0.00000000 998.~~72015065~~28895983 CB-6 0.00000000 0.00000000 4.~~33668037~~33296622 0.00000000 998.~~72014822~~28896274 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 3-A-3A 3.~~39000~~56000% 0.00 0.00 ~~46,594,442.09~~ 45,435,439.14 9544,075,123.~~30244182~~76 92.44913217% 3-A-3B 3.~~39000~~56000% 0.00 0.00 ~~22,175,107.39~~ 21,464,649.85 9320,772,392.~~16658644~~66 90.16186753%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2531,~~658~~811,~~385~~277.2221 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7892,~~317~~827.9843 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~31,822~~0.5300 Total Deposits 2531,~~768~~904,~~525~~104.7364 Withdrawals Reimbursement for Servicer Advances 078,317.0098 Payment of Service Fee ~~206~~201,~~097~~466.5036 Payment of Interest and Principal 2531,~~562~~624,~~428~~320.2330 Total Withdrawals (Pool Distribution Amount) 2531,~~768~~904,~~525~~104.7364 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~206~~201,~~097~~466.5036 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~206~~201,~~097~~466.5036

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 5058 0 0 0 5058 1115,~~914~~524,~~624~~732.4886 0.00 0.00 0.00 1115,~~914~~524,~~624~~732.4886 60 Days 123 0 0 0 123 2734,~~723,078~~741.0899 0.00 0.00 0.00 2734,~~723,078~~741.0899 90 Days 27 0 0 0 27 ~~637~~1,~~300~~524,978.0008 0.00 0.00 0.00 ~~637~~1,~~300~~524,978.0008 120 Days 01 0 0 0 01 0128,000.00 0.00 0.00 0.00 0128,000.00 150 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 6469 0 0 0 6469 1517,~~275~~912,~~002~~452.5693 0.00 0.00 0.00 1517,~~275~~912,~~002~~452.5693 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~258495~~497547% 0.000000% 0.000000% 0.000000% 1.~~258495~~497547% 1.~~239090~~661038% 0.000000% 0.000000% 0.000000% 1.~~239090~~661038% 60 Days 0.~~302039~~077459% 0.000000% 0.000000% 0.000000% 0.~~302039~~077459% 0.~~283193~~078612% 0.000000% 0.000000% 0.000000% 0.~~283193~~078612% 90 Days 0.~~050340~~180738% 0.000000% 0.000000% 0.000000% 0.~~050340~~180738% 0.~~066278~~163162% 0.000000% 0.000000% 0.000000% 0.~~066278~~163162% 120 Days 0.~~000000~~025820% 0.000000% 0.000000% 0.000000% 0.~~000000~~025820% 0.~~000000~~013695% 0.000000% 0.000000% 0.000000% 0.~~000000~~013695% 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.~~610873~~781565% 0.000000% 0.000000% 0.000000% 1.~~610873~~781565% 1.~~588560~~916508% 0.000000% 0.000000% 0.000000% 1.~~588560~~916508%

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 17 0 0 0 17 ~~229~~1,~~599~~601,813.9929 0.00 0.00 0.00 ~~229~~1,~~599~~601,813.9929 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 ~~229~~1,~~599~~601,813.9929 0.00 0.00 0.00 ~~229~~1,~~599~~601,813.9929 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~212766~~518438% 0.000000% 0.000000% 0.000000% 01.~~212766~~518438% 01.~~232380~~659315% 0.000000% 0.000000% 0.000000% 01.~~232380~~659315% 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 01.~~212766~~518438% 0.000000% 0.000000% 0.000000% 01.~~212766~~518438% 01.~~232380~~659315% 0.000000% 0.000000% 0.000000% 01.~~232380~~659315% 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 3 0 0 0 3 ~~694~~656,~~007~~920.5098 0.00 0.00 0.00 ~~694~~656,~~007~~920.5098 60 Days 01 0 0 0 01 0245,000.00 0.00 0.00 0.00 0245,000.00 90 Days 10 0 0 0 10 ~~509,300~~0.00 0.00 0.00 0.00 ~~509,300~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 0 0 0 4 1901,~~203,307~~920.5098 0.00 0.00 0.00 1901,~~203,307~~920.5098 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~769231~~785340% 0.000000% 0.000000% 0.000000% 0.~~769231~~785340% 0.~~551418~~539647% 0.000000% 0.000000% 0.000000% 0.~~551418~~539647% 60 Days 0.~~000000~~261780% 0.000000% 0.000000% 0.000000% 0.~~000000~~261780% 0.~~000000~~201262% 0.000000% 0.000000% 0.000000% 0.~~000000~~201262% 90 Days 0.~~256410~~000000% 0.000000% 0.000000% 0.000000% 0.~~256410~~000000% 0.~~404660~~000000% 0.000000% 0.000000% 0.000000% 0.~~404660~~000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~025641~~047120% 0.000000% 0.000000% 0.000000% 1.~~025641~~047120% 0.~~956077~~740909% 0.000000% 0.000000% 0.000000% 0.~~956077~~740909% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3A 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 3740 0 0 0 3740 68,~~639~~667,~~202~~035.8783 0.00 0.00 0.00 68,~~639~~667,~~202~~035.8783 60 Days 101 0 0 0 10 1 74,~~582,878~~923.0853 0.00 0.00 0.00 174,~~582,878~~923.0853 90 Days 15 0 0 0 15 ~~128~~384,~~000~~778.0008 0.00 0.00 0.00 ~~128~~384,~~000~~778.0008 120 Days 01 0 0 0 01 0128,000.00 0.00 0.00 0.00 0128,000.00 150 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 4847 0 0 0 4847 89,~~350~~254,~~080~~737.9544 0.00 0.00 0.00 89,~~350~~254,~~080~~737.9544 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~384212~~536098% 0.000000% 0.000000% 0.000000% 1.~~384212~~536098% 1.~~327471~~781371% 0.000000% 0.000000% 0.000000% 1.~~327471~~781371% 60 Days 0.~~374111~~038402% 0.000000% 0.000000% 0.000000% 0.~~374111~~038402% 0.~~316488~~015399% 0.000000% 0.000000% 0.000000% 0.~~316488~~015399% 90 Days 0.~~037411~~192012% 0.000000% 0.000000% 0.000000% 0.~~037411~~192012% 0.~~025593~~079085% 0.000000% 0.000000% 0.000000% 0.~~025593~~079085% 120 Days 0.~~000000~~038402% 0.000000% 0.000000% 0.000000% 0.~~000000~~038402% 0.~~000000~~026308% 0.000000% 0.000000% 0.000000% 0.~~000000~~026308% 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.~~795735~~804916% 0.000000% 0.000000% 0.000000% 1.~~795735~~804916% 1.~~669551~~902164% 0.000000% 0.000000% 0.000000% 1.~~669551~~902164% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3B 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 98 0 0 0 98 4,~~351~~598,~~814~~962.1276 0.00 0.00 0.00 4,~~351~~598,~~814~~962.1276 60 Days 21 0 0 0 2 1 414,~~140,200~~818.0046 0.00 0.00 0.00 1414,~~140,200~~818.0046 90 Days 02 0 0 0 02 01,140,200.00 0.00 0.00 0.00 01,140,200.00 120 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 11 0 0 0 11 56,~~492~~153,~~014~~981.1222 0.00 0.00 0.00 56,~~492~~153,~~014~~981.1222 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~045455~~877934% 0.000000% 0.000000% 0.000000% 21.~~045455~~877934% 12.~~838063~~000970% 0.000000% 0.000000% 0.000000% 12.~~838063~~000970% 60 Days 0.~~454545~~234742% 0.000000% 0.000000% 0.000000% 0.~~454545~~234742% 0.~~481583~~180484% 0.000000% 0.000000% 0.000000% 0.~~481583~~180484% 90 Days 0.~~000000~~469484% 0.000000% 0.000000% 0.000000% 0.~~000000~~469484% 0.~~000000~~496091% 0.000000% 0.000000% 0.000000% 0.~~000000~~496091% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~500000~~582160% 0.000000% 0.000000% 0.000000% 2.~~500000~~582160% 2.~~319645~~677545% 0.000000% 0.000000% 0.000000% 2.~~319645~~677545%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7892,~~317~~827.9843

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New ~~Weighted~~REO ~~Average~~Loans ~~Gross~~Month ~~Coupon~~REO 6Percentage Loans in REO 0 Aug-04 0.~~008418~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Sep-04 0.~~756621~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 5Nov-04 0.~~756621~~000% ~~Weighted~~Current ~~Average~~REO ~~Maturity(Stepdown~~Total ~~Calculation)~~Dec-04 ~~356~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~REO ~~Loan~~0 ~~Count~~Jan-05 ~~4,058~~0.000% ~~Number~~Original OfPrincipal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-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 ~~Paid~~Month InREO ~~Full~~Percentage 85Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Aug-04 ~~Count~~0.000% ~~3,973~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Sep-04 0.000% Current Principal Balance ~~982,207,718~~0.1900 ~~Ending~~Oct-04 ~~Scheduled~~0.000% ~~Collateral~~Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance ~~961,388,944~~0.2600 ~~Ending~~Feb-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at0.00 31Mar-05 0.000% Apr-05 0.000% May-~~2005~~05 ~~961,562,653~~0.29000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 ~~5,149,435~~0.84000% ~~Special~~*The ~~Servicing~~text ~~Fee~~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 Aug-04 0.00000% ~~Prepayment~~Original ~~Penalties~~Principal ~~31,822~~Balance 0.5300 ~~Realized~~Sep-04 ~~Loss~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Cumulative~~Oct-04 ~~Realized~~0.000% ~~Loss~~Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Scheduled~~Feb-05 0.000% Current Principal ~~231,506~~Balance 0.9100 ~~Unscheduled~~Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-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. 3A 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.000% Original Principal ~~20,587,267~~Balance 0.0200 ~~Required~~Sep-04 ~~Overcollateralization~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Overcollateralized~~Oct-04 ~~Increase~~0.000% ~~Amount~~Nov-04 0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Overcollateralized~~Feb-05 ~~reduction~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Specified~~Mar-05 ~~O/C~~0.000% ~~Amount~~Apr-05 ~~5,424,574~~0.91000% ~~Overcollateralized~~May-05 ~~Amount~~0.000% ~~5,424,574~~Jun-05 0.91000% ~~Overcollateralized~~Jul-05 ~~Deficiency~~0.000% ~~Amount~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3B 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Aug-04 0.000% Original Principal Balance 0.00 ~~Base~~Sep-04 ~~Overcollateralized~~0.000% ~~Amount~~Current Principal Balance 0.00 ~~Extra~~Oct-04 ~~principal~~0.000% ~~distribution~~Nov-04 ~~Amount~~0.000% Current REO Total Dec-04 0.000% Loans in REO 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Excess~~Feb-05 ~~Cash~~0.000% ~~Amount~~Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-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.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Excess~~Detail ~~cash~~- ~~1,540,910.71~~All ~~Group~~Mortgage 3Loans ~~Overcollateralization~~in ~~Amount~~REO ~~5,424,574.91~~during ~~Group~~Current 3Period ~~Overcollateralization~~Month ~~Deficiency~~Loan ~~0.00~~First ~~Group~~Original 3Loan ~~Overcollateralization~~Entered ~~Release~~Payment ~~0.00~~LTV at Principal Group 3Number ~~Target~~REO ~~Overcollateralization~~Date ~~5,424,574~~State Origination Balance No REO loans this period.91

~~Group~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All 1Mortgage 2Loans 3Ain ~~Collateral~~REO ~~Description~~during ~~Mixed~~Current ~~Fixed~~Period ~~Mixed~~(continued) ~~Fixed~~Current ~~Mixed~~Paid ~~Fixed~~Current ~~Weighted~~Approximate ~~Average Coupon Rate 5.542230 5.392990 6.194002 Weighted Average Net Rate 5.290229 5.142990 5.943406 Weighted Average Maturity 356 356 356 Beginning~~ Loan ~~Count~~Principal ~~477~~To ~~394~~Months ~~2,733 Loans Paid In Full 7 4 60 Ending~~ Loan ~~Count~~Delinquent ~~470~~Group ~~390~~Number ~~2,673 Beginning Scheduled~~ Balance ~~99,979,854.82 126,733,582.70 511,653,412.84 Ending Scheduled Balance 98,773,033.00 125,816,027.93 500,063,529.14 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~No ~~507,995.55~~REO ~~620,772.78~~loans ~~2,745,228.27~~this ~~Scheduled Principal 46,236~~period.06 51,212.03 104,243.06 Unscheduled Principal 1,160,585.76 866,342.74 11,485,640.64 Scheduled Interest 461,759.49 569,560.75 2,640,985.21 Servicing Fees 20,995.92 26,402.83 106,848.39 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 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 440,763.57 543,157.92 2,534,136.82 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 5.290229 5.142990 5.943406

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* 3BNew Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance 0.00 Sep-04 0.000% Current Principal Balance 0.00 Oct-04 0.000% Nov-04 0.000% Current Foreclosure Total ~~Collateral~~Dec-04 ~~Description~~0.000% ~~Mixed~~Loans ~~Fixed~~in ~~Mixed~~Foreclosure ~~Fixed~~0 ~~Weighted~~Jan-05 ~~Average~~0.000% ~~Coupon~~Original ~~Rate~~Principal 6Balance 0.~~130015~~00 6Feb-05 0.~~008418~~000% ~~Weighted~~Current ~~Average~~Principal ~~Net~~Balance ~~Rate~~0.00 5Mar-05 0.~~874847~~000% 5Apr-05 0.~~756621~~000% ~~Weighted~~May-05 ~~Average~~0.000% ~~Maturity~~Jun-05 ~~356~~0.000% ~~356~~Jul-05 ~~Beginning~~0.000% ~~Loan~~*The ~~Count~~text ~~454~~reported ~~4,058~~in ~~Loans~~the ~~Paid~~above Intable ~~Full~~is 14presented 85graphically ~~Ending~~on ~~Loan~~the ~~Count~~monthly ~~440~~bond ~~3,973~~remittance ~~Beginning~~report. ~~Scheduled~~The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal Balance ~~243,840,867~~0.8300 ~~982,207,718~~Sep-04 0.19000% ~~Ending~~Current ~~scheduled~~Principal Balance ~~236,736,354~~0.1900 ~~961,388,944~~Oct-04 0.26000% ~~Record~~Nov-04 ~~Date~~0.000% Current Foreclosure Total Dec-04 0.000% Loans in Foreclosure 0 Jan-05~~/31/2005~~ 0.000% Original Principal Balance 0.00 Feb-05~~/31/2005~~ 0.000% Current Principal ~~And~~Balance ~~Interest~~0.00 ~~Constant~~Mar-05 ~~1,275,439~~0.24000% ~~5,149,435~~Apr-05 0.84000% ~~Scheduled~~May-05 ~~Principal~~0.000% ~~29,815~~Jun-05 0.76000% ~~231,506~~Jul-05 0.91000% ~~Unscheduled~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.000% Original Principal ~~7,074,697~~Balance 0.8800 ~~20,587,267~~Sep-04 0.02000% ~~Scheduled~~Current ~~Interest~~Principal ~~1,245,623~~Balance 0.4800 ~~4,917,928~~Oct-04 0.93000% ~~Servicing~~Nov-04 ~~Fees~~0.000% ~~51,850~~Current Foreclosure Total Dec-04 0.36000% ~~206,097~~Loans in Foreclosure 0 Jan-05 0.50000% ~~Master~~Original ~~Servicing~~Principal ~~Fees~~Balance 0.00 Feb-05 0.00000% ~~Trustee~~Current ~~Fee~~Principal Balance 0.00 Mar-05 0.00000% ~~FRY~~Apr-05 ~~Amount~~0.000% May-05 0.00000% Jun-05 0.00000% ~~Special~~Jul-05 ~~Hazard~~0.000% ~~Fee~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3A 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.00000% Original Principal Balance 0.00 ~~Other~~Sep-04 ~~Fee~~0.000% Current Principal Balance 0.00 Oct-04 0.00000% ~~Pool~~Nov-04 ~~Insurance~~0.000% ~~Fee~~Current Foreclosure Total Dec-04 0.00000% Loans in Foreclosure 0 Jan-05 0.00000% ~~Spread~~Original 1Principal Balance 0.00 Feb-05 0.00000% ~~Spread~~Current 2Principal Balance 0.00 Mar-05 0.00000% ~~Spread~~Apr-05 30.000% May-05 0.00000% Jun-05 0.00000% ~~Net~~Jul-05 ~~Interest~~0.000% ~~1,193,773~~*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. 3B 12 ~~4,711,831~~Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Aug-04 0.43000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Sep-04 0.00000% ~~Cumulative~~Current ~~Realized~~Principal ~~Loss~~Balance 0.00 Oct-04 0.00000% ~~Percentage~~Nov-04 of0.000% ~~Cumulative~~Current ~~Losses~~Foreclosure Total Dec-04 0.~~0000~~000% Loans in Foreclosure 0 Jan-05 0.~~0000~~000% ~~Prepayment~~Original ~~Penalties~~Principal Balance 0.00 Feb-05 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Mar-05 0.00000% ~~Pass~~Apr-~~Through~~05 ~~Rate~~0.000% 5May-05 0.~~874847~~000% 5Jun-05 0.~~756621~~000% Jul-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.

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan ~~Group~~Detail 1- ~~CPR~~All %Mortgage ~~13.079682%~~Loans ~~Senior~~in ~~Prepayment~~Foreclosure ~~Percentage~~during ~~100.000000%~~Current ~~Senior~~Period ~~Percentage~~Month ~~93.294735%~~Loan ~~Subordinate~~First ~~Percentage~~Original ~~6.705265%~~Loan ~~Subordinate~~Entered ~~Prepayment~~Payment ~~Percentage~~LTV ~~0.000000%~~at Principal Group 2Number ~~CPR~~FC %Date ~~7.904702%~~State ~~Senior~~Origination ~~Prepayment~~Balance ~~Percentage~~No ~~100.000000%~~Foreclosure ~~Senior~~loans ~~Percentage~~this 93period.~~390753% Subordinate Percentage 6.609247% Subordinate Prepayment Percentage 0.000000% Group 3A CPR % 23.852865%~~

~~Miscellaneous~~Foreclosure ~~Reporting~~Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued) Current Paid Current Approximate Loan Principal To Months Loan Delinquent Group 3BNumber ~~CPR~~Balance %Date 29Delinquent Rate Interest No Foreclosure loans this period.~~767392%~~

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

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