8-K 1 bam05002_10510.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): October 25, 2005 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-118843-15 Pooling and Servicing Agreement) (Commission 54-2168066 (State or other File Number) 54-2168067 jurisdiction 54-2168068 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 25, 2005 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2005-2 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 2005-2 Trust, relating to the October 25, 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 MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 10/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the October 25, 2005 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 79/2930/2005 Distribution Date: 810/25/2005 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2005-2 Contact: CTSLink Customer Service Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 @ www.ctslink.com/cmbs Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 05949AT34 SEN 4.18750% 3938,~~029~~505,~~908~~905.2585 ~~136~~134,~~198~~369.1257 1-A-2 05949AT42 SEN 5.05000% 16,025,000.00 67,438.54 1-A-3 05949AT59 SEN 5.50000% 24,557,000.00 112,552.92 1-A-4 05949AT67 SEN 5.50000% 0.00 4,941.04 1-A-5 05949AT75 SEN 5.50000% 0.00 42,~~688~~115.9683 1-A-6 05949AT83 SEN 5.50000% 6662,~~276~~185,~~610~~637.9741 ~~303~~285,~~767~~017.8050 1-A-7 05949AT91 SEN 5.50000% 3734,~~665~~567,~~969~~387.7015 ~~172~~158,~~635~~433.6986 1-A-8 05949AU24 SEN 5.50000% 1,~~243~~254,~~100~~521.1636 5,~~697~~749.5489 1-A-9 05949AU32 SEN 5.50000% 0.00 0.00 1-A-10 05949AU40 SEN 5.50000% 13,~~492~~443,~~375~~347.0653 61,~~840~~615.0534 1-A-11 05949AU57 SEN 5.50000% 5,~~475~~526,~~779~~089.4613 25,~~097~~327.3291 1-A-12 05949AU65 SEN 5.50000% ~~352~~351,~~845~~563.4834 1,~~617~~611.2133 1-A-13 05949AY38 SEN 5.50000% 22,018,000.00 100,915.83 1-A-R 05949AU73 SEN 5.50000% 0.00 0.00 1-A-LR 05949AU99 SEN 5.50000% 0.00 0.2700 2-A-1 05949AV49 SEN 5.00000% 6765,~~448~~507,~~236~~188.7767 ~~281~~272,~~034~~946.3262 2-A-2 05949AV56 SEN 5.00000% 5,844,000.00 24,350.00 30-PO 05949AV31 STP 0.00000% 1,~~180~~172,~~706~~359.2426 0.00 30-IO 05949AV23 IO 5.50000% 0.00 1413,~~072~~608.8339 15-PO 05949AV72 STP 0.00000% ~~436~~431,~~755~~590.2944 0.00 15-IO 05949AV64 IO 5.00000% 0.00 65,~~063~~955.3712 B-1 05949AV80 SUB 5.~~37830~~37882% 4,~~035~~021,~~520~~185.1189 18,~~086~~024.8736 B-2 05949AV98 SUB 5.~~37830~~37882% 1,~~614~~609,~~802~~067.8101 7,~~237~~212.4140 B-3 05949AW22 SUB 5.~~37830~~37882% ~~806~~804,~~905~~039.7662 3,~~616~~603.4999 B-4 05949AW30 SUB 5.~~37830~~37882% ~~645~~643,~~326~~034.3515 2,~~892~~882.30 B-5 05949AW48 SUB 5.~~37830~~37882% ~~646~~644,~~317~~021.6491 2,~~896~~886.7473 B-6 05949AW55 SUB 5.~~37830~~37882% ~~323~~321,~~081~~934.9737 1,~~448~~443.0302 1-AMR 05949AU81 SEN 5.50000% 0.00 0.00 Totals ~~309~~299,~~118~~432,~~242~~873.0209 1,~~397~~353,~~089~~002.6549

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~252~~290,~~369~~795.8694 0.00 38,~~777~~215,~~538~~109.3991 ~~388~~425,~~567~~165.9851 0.00 1-A-2 0.00 0.00 16,025,000.00 67,438.54 0.00 1-A-3 0.00 0.00 24,557,000.00 112,552.92 0.00 1-A-4 0.00 0.00 0.00 4,941.04 0.00 1-A-5 0.00 0.00 0.00 42,~~688~~115.9683 0.00 1-A-6 21,~~684~~147,~~223~~653.5317 0.00 6361,~~592~~037,~~387~~984.4423 21,~~987~~432,~~991~~670.3367 0.00 1-A-7 2728,~~122,732~~004.0863 0.00 3533,~~543~~839,~~237~~382.6352 2886,~~295,367~~438.7749 0.00 1-A-8 (5,~~697~~749.5489) 0.00 1,~~248~~260,~~797~~271.7024 0.00 0.00 1-A-9 0.00 0.00 0.00 0.00 0.00 1-A-10 24,~~457~~682.7243 0.00 13,~~467~~418,~~917~~665.3510 86,297.77 0.00 1-A-11 (25,~~097~~327.3291) 0.00 5,~~500~~551,~~876~~417.7804 0.00 0.00 1-A-12 ~~639~~645.6148 0.00 ~~352~~350,~~205~~917.8786 2,256.8281 0.00 1-A-13 0.00 0.00 22,018,000.00 100,915.83 0.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.2700 0.00 2-A-1 1883,~~643,525~~598.6429 0.00 6564,~~804~~623,~~711~~590.1337 1,~~924~~156,~~559~~544.9691 0.00 2-A-2 0.00 0.00 5,844,000.00 24,350.00 0.00 30-PO 62,~~108~~277.4879 0.00 1,~~174~~170,~~597~~081.7646 62,~~108~~277.4879 0.00 30-IO 0.00 0.00 0.00 1413,~~072~~608.8339 0.00 15-PO 317,~~115~~965.6573 0.00 ~~433~~413,~~639~~624.6471 317,~~115~~965.6573 0.00 15-IO 0.00 0.00 0.00 65,~~063~~955.3712 0.00 B-1 7,~~130~~222.6162 0.00 4,~~028~~013,~~389~~963.5027 25,~~217~~246.4898 0.00 B-2 2,~~853~~890.2911 0.00 1,~~611~~606,~~949~~176.5290 10,~~090~~102.7051 0.00 B-3 1,~~425~~444.7717 0.00 ~~805~~802,~~479~~595.9946 5,~~042~~048.2616 0.00 B-4 1,~~140~~154.2798 0.00 ~~644~~641,~~186~~879.0917 4,~~032~~037.5728 0.00 B-5 1,~~142~~156.0275 0.00 ~~645~~642,~~175~~865.6216 4,~~038~~043.7648 0.00 B-6 ~~570~~578.8722 0.00 ~~322~~321,~~511~~356.0913 2,~~018~~021.9024 0.00 1-AMR 0.00 0.00 0.00 0.00 0.00 Totals 63,~~720~~078,~~640~~992.5451 0.00 ~~302~~296,~~397~~353,~~601~~880.5053 84,~~117~~431,~~730~~995.1900 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 40,000,000.00 3938,~~029~~505,~~908~~905.2585 1232,~~248~~477.4008 ~~240~~258,~~121~~318.4686 0.00 0.00 1-A-2 16,025,000.00 16,025,000.00 0.00 0.00 0.00 0.00 1-A-3 24,557,000.00 24,557,000.00 0.00 0.00 0.00 0.00 1-A-4 0.00 0.00 0.00 0.00 0.00 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 0.00 1-A-6 72,700,000.00 6662,~~276~~185,~~610~~637.9741 ~~130~~128,~~274~~173.8482 21,~~553~~019,~~948~~479.7035 0.00 0.00 1-A-7 38,143,000.00 3734,~~665~~567,~~969~~387.7015 ~~103~~81,~~023~~306.6804 2646,~~019,708~~698.4059 0.00 0.00 1-A-8 1,215,000.00 1,~~243~~254,~~100~~521.1636 0.00 0.00 (5,~~697~~749.5489) 0.00 1-A-9 4,251,000.00 0.00 0.00 0.00 0.00 0.00 1-A-10 13,613,000.00 13,~~492~~443,~~375~~347.0653 12,~~187~~756.0262 2321,~~270~~925.7081 0.00 0.00 1-A-11 5,352,000.00 5,~~475~~526,~~779~~089.4613 0.00 0.00 (25,~~097~~327.3291) 0.00 1-A-12 356,000.00 ~~352~~351,~~845~~563.4834 3172.0409 ~~608~~573.5639 0.00 0.00 1-A-13 22,018,000.00 22,018,000.00 0.00 0.00 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 25.00 0.00 0.00 0.00 0.00 0.00 2-A-1 71,821,000.00 6765,~~448~~507,~~236~~188.7767 ~~284~~282,~~965~~373.0651 1601,~~358,560~~224.5878 0.00 0.00 2-A-2 5,844,000.00 5,844,000.00 0.00 0.00 0.00 0.00 30-PO 1,197,987.93 1,~~180~~172,~~706~~359.2426 1,~~341~~349.8447 ~~4,766~~928.6532 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 449,240.30 ~~436~~431,~~755~~590.2944 1,~~789~~802.4212 116,~~326~~163.2362 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 B-1 4,071,000.00 4,~~035~~021,~~520~~185.1189 7,~~130~~222.6162 0.00 0.00 0.00 B-2 1,629,000.00 1,~~614~~609,~~802~~067.8101 2,~~853~~890.2911 0.00 0.00 0.00 B-3 814,000.00 ~~806~~804,~~905~~039.7662 1,~~425~~444.7717 0.00 0.00 0.00 B-4 651,000.00 ~~645~~643,~~326~~034.3515 1,~~140~~154.2798 0.00 0.00 0.00 B-5 652,000.00 ~~646~~644,~~317~~021.6491 1,~~142~~156.0275 0.00 0.00 0.00 B-6 325,922.59 ~~323~~321,~~081~~934.9737 ~~570~~578.8722 0.00 0.00 0.00 1-AMR 25.00 0.00 0.00 0.00 0.00 0.00 Totals 325,685,250.82 ~~309~~299,~~118~~432,~~242~~873.0209 ~~549~~544,~~124~~757.1360 62,~~202~~565,~~311~~312.2872 (3031,~~794~~077.8680) 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 ~~252~~290,~~369~~795.8694 38,~~777~~215,~~538~~109.3991 0.~~96943846~~95537775 ~~252~~290,~~369~~795.8694 1-A-2 0.00 16,025,000.00 1.00000000 0.00 1-A-3 0.00 24,557,000.00 1.00000000 0.00 1-A-4 0.00 0.00 0.00000000 0.00 1-A-5 0.00 0.00 0.00000000 0.00 1-A-6 21,~~684~~147,~~223~~653.5317 6361,~~592~~037,~~387~~984.4423 0.~~87472335~~83958713 21,~~684~~147,~~223~~653.5317 1-A-7 2728,~~122,732~~004.0863 3533,~~543~~839,~~237~~382.6352 0.~~93184169~~88717150 2728,~~122,732~~004.0863 1-A-8 (5,~~697~~749.5489) 1,~~248~~260,~~797~~271.7024 1.~~02781704~~03726028 (5,~~697~~749.5489) 1-A-9 0.00 0.00 0.00000000 0.00 1-A-10 24,~~457~~682.7243 13,~~467~~418,~~917~~665.3510 0.~~98934235~~98572431 24,~~457~~682.7243 1-A-11 (25,~~097~~327.3291) 5,~~500~~551,~~876~~417.7804 1.~~02781704~~03726028 (25,~~097~~327.3291) 1-A-12 ~~639~~645.6148 ~~352~~350,~~205~~917.8786 0.~~98934233~~98572433 ~~639~~645.6148 1-A-13 0.00 22,018,000.00 1.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 1883,~~643,525~~598.6429 6564,~~804~~623,~~711~~590.1337 0.~~91623218~~89978684 1883,~~643,525~~598.6429 2-A-2 0.00 5,844,000.00 1.00000000 0.00 30-PO 62,~~108~~277.4879 1,~~174~~170,~~597~~081.7646 0.~~98047545~~97670555 62,~~108~~277.4879 30-IO 0.00 0.00 0.00000000 0.00 15-PO 317,~~115~~965.6573 ~~433~~413,~~639~~624.6471 0.~~96527324~~92072040 317,~~115~~965.6573 15-IO 0.00 0.00 0.00000000 0.00 B-1 7,~~130~~222.6162 4,~~028~~013,~~389~~963.5027 0.~~98953316~~98598950 7,~~130~~222.6162 B-2 2,~~853~~890.2911 1,~~611~~606,~~949~~176.5290 0.~~98953316~~98598950 2,~~853~~890.2911 B-3 1,~~425~~444.7717 ~~805~~802,~~479~~595.9946 0.~~98953316~~98598951 1,~~425~~444.7717 B-4 1,~~140~~154.2798 ~~644~~641,~~186~~879.0917 0.~~98953316~~98598951 1,~~140~~154.2798 B-5 1,~~142~~156.0275 ~~645~~642,~~175~~865.6216 0.~~98953316~~98598951 1,~~142~~156.0275 B-6 ~~570~~578.8722 ~~322~~321,~~511~~356.0913 0.~~98953279~~98598913 ~~570~~578.8722 1-AMR 0.00 0.00 0.00000000 0.00 Totals 63,~~720~~078,~~640~~992.5451 ~~302~~296,~~397~~353,~~601~~880.5053 0.~~92849646~~90993952 63,~~720~~078,~~640~~992.5451

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 40,000,000.00 ~~975~~962.~~74770625~~64764625 0.~~30621000~~81192700 6.~~00303650~~45797150 0.00000000 1-A-2 16,025,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 24,557,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 72,700,000.00 ~~911~~855.~~64526781~~37327937 1.~~79195103~~76305117 3514.~~12996836~~02309972 0.00000000 1-A-7 38,143,000.00 ~~987~~906.~~49363448~~25769211 2.~~70098524~~13161104 5216.~~95095824~~95458118 0.00000000 1-A-8 1,215,000.00 ~~1023~~1032.~~12770370~~52786831 0.00000000 0.00000000 (4.~~68933333~~73241975) 1-A-9 4,251,000.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-10 13,613,000.00 ~~991~~987.~~13898920~~53746639 0.~~08719753~~20249908 1.~~70944685~~61065232 0.00000000 1-A-11 5,352,000.00 ~~1023~~1032.~~12770179~~52786435 0.00000000 0.00000000 (4.~~68933483~~73241966) 1-A-12 356,000.00 ~~991~~987.~~13898876~~53747191 0.~~08719101~~20250000 1.~~70943820~~61064607 0.00000000 1-A-13 22,018,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 71,821,000.00 ~~939~~912.~~11581251~~08962100 3.~~96771223~~93162877 188.~~91592403~~37115579 0.00000000 2-A-2 5,844,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 30-PO 1,197,987.93 ~~985~~978.~~57440391~~60690466 1.~~12007806~~12644708 30.~~97887982~~77489929 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 449,240.30 ~~972~~960.~~20861530~~71176161 34.~~98321344~~01148339 235.~~95216168~~97989762 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 4,071,000.00 ~~991~~987.~~28472366~~76366740 1.~~75156227~~77416360 0.00000000 0.00000000 B-2 1,629,000.00 ~~991~~987.~~28472069~~76366483 1.~~75155924~~77416206 0.00000000 0.00000000 B-3 814,000.00 ~~991~~987.~~28471744~~76366093 1.~~75156020~~77416462 0.00000000 0.00000000 B-4 651,000.00 ~~991~~987.~~28471582~~76367127 1.~~75156682~~77416283 0.00000000 0.00000000 B-5 652,000.00 ~~991~~987.~~28472393~~76366564 1.~~75156442~~77415644 0.00000000 0.00000000 B-6 325,922.59 ~~991~~987.~~28437216~~76329066 1.~~75155088~~77410225 0.00000000 0.00000000 1-AMR 25.00 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 67.~~30924650~~26989850 ~~969~~955.~~43845975~~37774775 0.~~96943846~~95537775 67.~~30924650~~26989850 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 0.00000000 3615.~~92191926~~78615089 ~~874~~839.~~72334856~~58712834 0.~~87472335~~83958713 3615.~~92191926~~78615089 1-A-7 0.00000000 5519.~~65194348~~08619222 ~~931~~887.~~84169127~~17149988 0.~~93184169~~88717150 5519.~~65194348~~08619222 1-A-8 0.00000000 (4.~~68933333~~73241975) 1,~~027~~037.~~81703704~~26027984 1.~~02781704~~03726028 (4.~~68933333~~73241975) 1-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-10 0.00000000 1.~~79664438~~81315140 ~~989~~985.~~34234555~~72431499 0.~~98934235~~98572431 1.~~79664438~~81315140 1-A-11 0.00000000 (4.~~68933483~~73241966) 1,~~027~~037.~~81703662~~26028401 1.~~02781704~~03726028 (4.~~68933483~~73241966) 1-A-12 0.00000000 1.~~79665730~~81314607 ~~989~~985.~~34233146~~72432584 0.~~98934233~~98572433 1.~~79665730~~81314607 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 2212.~~88363626~~30278456 ~~916~~899.~~23217624~~78683630 0.~~91623218~~89978684 2212.~~88363626~~30278456 2-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 30-PO 0.00000000 51.~~09894954~~90134637 ~~980~~976.~~47545437~~70554995 0.~~98047545~~97670555 51.~~09894954~~90134637 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 639.~~93537512~~99135874 ~~965~~920.~~27324018~~72040287 0.~~96527324~~92072040 639.~~93537512~~99135874 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~75156227~~77416360 ~~989~~985.~~53316139~~98950381 0.~~98953316~~98598950 1.~~75156227~~77416360 B-2 0.00000000 1.~~75155924~~77416206 ~~989~~985.~~53316145~~98950276 0.~~98953316~~98598950 1.~~75155924~~77416206 B-3 0.00000000 1.~~75156020~~77416462 ~~989~~985.~~53315725~~98950860 0.~~98953316~~98598951 1.~~75156020~~77416462 B-4 0.00000000 1.~~75156682~~77416283 ~~989~~985.~~53316436~~98950845 0.~~98953316~~98598951 1.~~75156682~~77416283 B-5 0.00000000 1.~~75156442~~77415644 ~~989~~985.~~53315951~~98950920 0.~~98953316~~98598951 1.~~75156442~~77415644 B-6 0.00000000 1.~~75155088~~77410225 ~~989~~985.~~53279059~~98912705 0.~~98953279~~98598913 1.~~75155088~~77410225 1-AMR 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 40,000,000.00 4.18750% 3938,~~029~~505,~~908~~905.2585 ~~136~~134,~~198~~369.1257 0.00 0.00 1-A-2 16,025,000.00 5.05000% 16,025,000.00 67,438.54 0.00 0.00 1-A-3 24,557,000.00 5.50000% 24,557,000.00 112,552.92 0.00 0.00 1-A-4 0.00 5.50000% 1,078,045.45 4,941.04 0.00 0.00 1-A-5 0.00 5.50000% 9,~~313~~188,~~955~~909.3735 42,~~688~~115.9683 0.00 0.00 1-A-6 72,700,000.00 5.50000% 6662,~~276~~185,~~610~~637.9741 ~~303~~285,~~767~~017.8050 0.00 0.00 1-A-7 38,143,000.00 5.50000% 3734,~~665~~567,~~969~~387.7015 ~~172~~158,~~635~~433.6986 0.00 0.00 1-A-8 1,215,000.00 5.50000% 1,~~243~~254,~~100~~521.1636 5,~~697~~749.5489 0.00 0.00 1-A-9 4,251,000.00 5.50000% 0.00 0.00 0.00 0.00 1-A-10 13,613,000.00 5.50000% 13,~~492~~443,~~375~~347.0653 61,~~840~~615.0534 0.00 0.00 1-A-11 5,352,000.00 5.50000% 5,~~475~~526,~~779~~089.4613 25,~~097~~327.3291 0.00 0.00 1-A-12 356,000.00 5.50000% ~~352~~351,~~845~~563.4834 1,~~617~~611.2133 0.00 0.00 1-A-13 22,018,000.00 5.50000% 22,018,000.00 100,915.83 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 25.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 71,821,000.00 5.00000% 6765,~~448~~507,~~236~~188.7767 ~~281~~272,~~034~~946.3262 0.00 0.00 2-A-2 5,844,000.00 5.00000% 5,844,000.00 24,350.00 0.00 0.00 30-PO 1,197,987.93 0.00000% 1,~~180~~172,~~706~~359.2426 0.00 0.00 0.00 30-IO 0.00 5.50000% 32,~~070~~969,~~434~~103.9872 1413,~~072~~608.8339 0.00 0.00 15-PO 449,240.30 0.00000% ~~436~~431,~~755~~590.2944 0.00 0.00 0.00 15-IO 0.00 5.00000% 1,~~455~~429,~~207~~227.7399 65,~~063~~955.3712 0.00 0.00 B-1 4,071,000.00 5.~~37830~~37882% 4,~~035~~021,~~520~~185.1189 18,~~086~~024.8736 0.00 0.00 B-2 1,629,000.00 5.~~37830~~37882% 1,~~614~~609,~~802~~067.8101 7,~~237~~212.4140 0.00 0.00 B-3 814,000.00 5.~~37830~~37882% ~~806~~804,~~905~~039.7662 3,~~616~~603.4999 0.00 0.00 B-4 651,000.00 5.~~37830~~37882% ~~645~~643,~~326~~034.3515 2,~~892~~882.30 0.00 0.00 B-5 652,000.00 5.~~37830~~37882% ~~646~~644,~~317~~021.6491 2,~~896~~886.7473 0.00 0.00 B-6 325,922.59 5.~~37830~~37882% ~~323~~321,~~081~~934.9737 1,~~448~~443.0302 0.00 0.00 1-AMR 25.00 5.50000% 0.00 0.00 0.00 0.00 Totals 325,685,250.82 1,~~397~~353,~~089~~002.3849 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 ~~136~~134,~~198~~369.1257 0.00 38,~~777~~215,~~538~~109.3991 1-A-2 0.00 0.00 67,438.54 0.00 16,025,000.00 1-A-3 0.00 0.00 112,552.92 0.00 24,557,000.00 1-A-4 0.00 0.00 4,941.04 0.00 1,078,045.45 1-A-5 0.00 0.00 42,~~688~~115.9683 0.00 9,~~253~~119,~~730~~514.7586 1-A-6 0.00 0.00 ~~303~~285,~~767~~017.8050 0.00 6361,~~592~~037,~~387~~984.4423 1-A-7 0.00 0.00 ~~172~~158,~~635~~433.6986 0.00 3533,~~543~~839,~~237~~382.6352 1-A-8 0.00 0.00 5,~~697~~749.5489 0.00 1,~~248~~260,~~797~~271.7024 1-A-9 0.00 0.00 0.00 0.00 0.00 1-A-10 0.00 0.00 61,~~840~~615.0534 0.00 13,~~467~~418,~~917~~665.3510 1-A-11 0.00 0.00 25,~~097~~327.3291 0.00 5,~~500~~551,~~876~~417.7804 1-A-12 0.00 0.00 1,~~617~~611.2133 0.00 ~~352~~350,~~205~~917.8786 1-A-13 0.00 0.00 100,915.83 0.00 22,018,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.2700 0.00 0.00 2-A-1 0.00 0.00 ~~281~~272,~~034~~946.3262 0.00 6564,~~804~~623,~~711~~590.1337 2-A-2 0.00 0.00 24,350.00 0.00 5,844,000.00 30-PO 0.00 0.00 0.00 0.00 1,~~174~~170,~~597~~081.7646 30-IO 0.00 0.00 1413,~~072~~608.8339 0.00 32,~~011~~936,~~222~~520.8064 15-PO 0.00 0.00 0.00 0.00 ~~433~~413,~~639~~624.6471 15-IO 0.00 0.00 65,~~063~~955.3712 0.00 1,~~434~~423,~~972~~318.0986 B-1 0.00 0.00 18,~~086~~024.8736 0.00 4,~~028~~013,~~389~~963.5027 B-2 0.00 0.00 7,~~237~~212.4140 0.00 1,~~611~~606,~~949~~176.5290 B-3 0.00 0.00 3,~~616~~603.4999 0.00 ~~805~~802,~~479~~595.9946 B-4 0.00 0.00 2,~~892~~882.30 0.00 ~~644~~641,~~186~~879.0917 B-5 0.00 0.00 2,~~896~~886.7473 0.00 ~~645~~642,~~175~~865.6216 B-6 0.00 0.00 1,~~448~~443.0302 0.00 ~~322~~321,~~511~~356.0913 1-AMR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~397~~353,~~089~~002.6549 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 40,000,000.00 4.18750% ~~975~~962.~~74770625~~64764625 3.~~40495300~~35923925 0.00000000 0.00000000 1-A-2 16,025,000.00 5.05000% 1000.00000000 4.20833323 0.00000000 0.00000000 1-A-3 24,557,000.00 5.50000% 1000.00000000 4.58333347 0.00000000 0.00000000 1-A-4 0.00 5.50000% 1000.00041742 4.58333372 0.00000000 0.00000000 1-A-5 0.00 5.50000% ~~975~~962.~~74776119~~64770120 4.~~47217702~~41213482 0.00000000 0.00000000 1-A-6 72,700,000.00 5.50000% ~~911~~855.~~64526781~~37327937 43.~~17837414~~92046080 0.00000000 0.00000000 1-A-7 38,143,000.00 5.50000% ~~987~~906.~~49363448~~25769211 4.~~52601237~~15368115 0.00000000 0.00000000 1-A-8 1,215,000.00 5.50000% ~~1023~~1032.~~12770370~~52786831 4.~~68933333~~73241975 0.00000000 0.00000000 1-A-9 4,251,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-10 13,613,000.00 5.50000% ~~991~~987.~~13898920~~53746639 4.~~54272019~~52621318 0.00000000 0.00000000 1-A-11 5,352,000.00 5.50000% ~~1023~~1032.~~12770179~~52786435 4.~~68933483~~73241966 0.00000000 0.00000000 1-A-12 356,000.00 5.50000% ~~991~~987.~~13898876~~53747191 4.~~54272472~~52620787 0.00000000 0.00000000 1-A-13 22,018,000.00 5.50000% 1000.00000000 4.58333318 0.00000000 0.00000000 1-A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 71,821,000.00 5.00000% ~~939~~912.~~11581251~~08962100 3.~~91298255~~80037343 0.00000000 0.00000000 2-A-2 5,844,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 30-PO 1,197,987.93 0.00000% ~~985~~978.~~57440391~~60690466 0.00000000 0.00000000 0.00000000 30-IO 0.00 5.50000% ~~919~~889.~~38786785~~04600043 4.~~21386196~~07479355 0.00000000 0.00000000 15-PO 449,240.30 0.00000% ~~972~~960.~~20861530~~71176161 0.00000000 0.00000000 0.00000000 15-IO 0.00 5.00000% ~~951~~934.~~75385714~~76225021 3.~~96564399~~89484492 0.00000000 0.00000000 B-1 4,071,000.00 5.~~37830~~37882% ~~991~~987.~~28472366~~76366740 4.~~44285679~~42750184 0.00000000 0.00000000 B-2 1,629,000.00 5.~~37830~~37882% ~~991~~987.~~28472069~~76366483 4.~~44285451~~42750153 0.00000000 0.00000000 B-3 814,000.00 5.~~37830~~37882% ~~991~~987.~~28471744~~76366093 4.~~44286241~~42750614 0.00000000 0.00000000 B-4 651,000.00 5.~~37830~~37882% ~~991~~987.~~28471582~~76367127 4.~~44285714~~42749616 0.00000000 0.00000000 B-5 652,000.00 5.~~37830~~37882% ~~991~~987.~~28472393~~76366564 4.~~44285276~~42750000 0.00000000 0.00000000 B-6 325,922.59 5.~~37830~~37882% ~~991~~987.~~28437216~~76329066 4.~~44286479~~42749304 0.00000000 0.00000000 1-AMR 25.00 5.50000% 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 3.~~40495300~~35923925 0.00000000 ~~969~~955.~~43845975~~37774775 1-A-2 0.00000000 0.00000000 4.20833323 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333347 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 4.58333372 0.00000000 1000.00041742 1-A-5 0.00000000 0.00000000 4.~~47217702~~41213482 0.00000000 ~~969~~955.~~43851492~~37780183 1-A-6 0.00000000 0.00000000 43.~~17837414~~92046080 0.00000000 ~~874~~839.~~72334856~~58712834 1-A-7 0.00000000 0.00000000 4.~~52601237~~15368115 0.00000000 ~~931~~887.~~84169127~~17149988 1-A-8 0.00000000 0.00000000 4.~~68933333~~73241975 0.00000000 ~~1027~~1037.~~81703704~~26027984 1-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-10 0.00000000 0.00000000 4.~~54272019~~52621318 0.00000000 ~~989~~985.~~34234555~~72431499 1-A-11 0.00000000 0.00000000 4.~~68933483~~73241966 0.00000000 ~~1027~~1037.~~81703662~~26028401 1-A-12 0.00000000 0.00000000 4.~~54272472~~52620787 0.00000000 ~~989~~985.~~34233146~~72432584 1-A-13 0.00000000 0.00000000 4.58333318 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 100.~~80000000~~00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 3.~~91298255~~80037343 0.00000000 ~~916~~899.~~23217624~~78683630 2-A-2 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~980~~976.~~47545437~~70554995 30-IO 0.00000000 0.00000000 4.~~21386196~~07479355 0.00000000 ~~901~~879.~~65781974~~28956897 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~965~~920.~~27324018~~72040287 15-IO 0.00000000 0.00000000 3.~~96564399~~89484492 0.00000000 ~~938~~930.~~51908109~~89748427 B-1 0.00000000 0.00000000 4.~~44285679~~42750184 0.00000000 ~~989~~985.~~53316139~~98950381 B-2 0.00000000 0.00000000 4.~~44285451~~42750153 0.00000000 ~~989~~985.~~53316145~~98950276 B-3 0.00000000 0.00000000 4.~~44286241~~42750614 0.00000000 ~~989~~985.~~53315725~~98950860 B-4 0.00000000 0.00000000 4.~~44285714~~42749616 0.00000000 ~~989~~985.~~53316436~~98950845 B-5 0.00000000 0.00000000 4.~~44285276~~42750000 0.00000000 ~~989~~985.~~53315951~~98950920 B-6 0.00000000 0.00000000 4.~~44286479~~42749304 0.00000000 ~~989~~985.~~53279059~~98912705 1-AMR 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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 1,~~180~~172,~~706~~359.2426 1,~~174~~170,~~597~~081.7646 9897.~~04754544~~67055499% 15-PO-2 0.00000% 0.00 0.00 ~~436~~431,~~755~~590.2944 ~~433~~413,~~639~~624.6471 9692.~~52732402~~07204029%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 84,~~185~~497,~~130~~316.1564 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 84,~~185~~497,~~130~~316.1564 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 6765,~~399~~321.9664 Payment of Interest and Principal 84,~~117~~431,~~730~~995.1900 Total Withdrawals (Pool Distribution Amount) 84,~~185~~497,~~130~~316.1564 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 6462,~~399~~381.6485 Assured Guaranty fee 1,068.33 Trustee Fee 1,~~931~~871.9946 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 6765,~~399~~321.9664

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 30 0 0 0 30 ~~1,598,769~~0.7700 0.00 0.00 0.00 ~~1,598,769~~0.7700 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 ~~1,598,769~~0.7700 0.00 0.00 0.00 ~~1,598,769~~0.7700 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.~~520833~~000000% 0.000000% 0.000000% 0.000000% 0.~~520833~~000000% 0.~~527933~~000000% 0.000000% 0.000000% 0.000000% 0.~~527933~~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.~~520833~~000000% 0.000000% 0.000000% 0.000000% 0.~~520833~~000000% 0.~~527933~~000000% 0.000000% 0.000000% 0.000000% 0.~~527933~~000000%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 - 30 Year Fixed 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 ~~1,128,830~~0.3200 0.00 0.00 0.00 ~~1,128,830~~0.3200 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 ~~1,128,830~~0.3200 0.00 0.00 0.00 ~~1,128,830~~0.3200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~458716~~000000% 0.000000% 0.000000% 0.000000% 0.~~458716~~000000% 0.~~493876~~000000% 0.000000% 0.000000% 0.000000% 0.~~493876~~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.~~458716~~000000% 0.000000% 0.000000% 0.000000% 0.~~458716~~000000% 0.~~493876~~000000% 0.000000% 0.000000% 0.000000% 0.~~493876~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed 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 ~~469,939~~0.4500 0.00 0.00 0.00 ~~469,939~~0.4500 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 10 0 0 0 10 ~~469,939~~0.4500 0.00 0.00 0.00 ~~469,939~~0.4500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~714286~~000000% 0.000000% 0.000000% 0.000000% 0.~~714286~~000000% 0.~~632743~~000000% 0.000000% 0.000000% 0.000000% 0.~~632743~~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.~~714286~~000000% 0.000000% 0.000000% 0.000000% 0.~~714286~~000000% 0.~~632743~~000000% 0.000000% 0.000000% 0.000000% 0.~~632743~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~10,291~~0.3200

REO Detail - All Mortgage Loans in REO during Current Period

Summary 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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 - 30 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 - 15 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current REO Total ~~Jan~~Mar-05 0.000% Loans in REO 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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 - 30 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 - 15 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Nov-04 0.000% Original Principal Balance 0.00 ~~Oct~~Dec-04 0.000% Current Principal Balance 0.00 ~~Nov~~Jan-0405 0.000% ~~Dec~~Feb-0405 0.000% Current Foreclosure Total ~~Jan~~Mar-05 0.000% Loans in Foreclosure 0 ~~Feb~~Apr-05 0.000% Original Principal Balance 0.00 ~~Mar~~May-05 0.000% Current Principal Balance 0.00 ~~Apr~~Jun-05 0.000% ~~May~~Jul-05 0.000% ~~Jun~~Aug-05 0.000% ~~Jul~~Sep-05 0.000% ~~Aug~~Oct-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.

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~685162~~684042% Weighted Average Pass-Through Rate 5.~~427662~~426542% Weighted Average Maturity(Stepdown Calculation) ~~309~~307 Beginning Scheduled Collateral Loan Count ~~585~~570 Number Of Loans Paid In Full 95 Ending Scheduled Collateral Loan Count ~~576~~565 Beginning Scheduled Collateral Balance ~~309~~299,~~118~~432,~~242~~873.0308 Ending Scheduled Collateral Balance ~~302~~296,~~397~~353,~~601~~880.5153 Ending Actual Collateral Balance at 2930-~~Jul~~Sep-2005 ~~302~~296,~~835~~770,~~880~~123.5331 Monthly P&I Constant 21,~~012~~959,~~118~~610.9794 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 84,~~049~~342,~~909~~076.3163 Class AP Deferred Amount 0.00 Scheduled Principal ~~547~~541,~~629~~286.5376 Unscheduled Principal 62,~~173~~537,~~010~~705.9979

Miscellaneous Reporting Senior % 97.~~374981~~299361% Subordinate % 2.~~625019~~700639%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 15 Year Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.~~802027~~801284 5.~~324775~~325153 5.~~685162~~684042 Weighted Average Net Rate 5.~~552027~~551284 5.~~074775~~075153 5.~~435162~~434042 Weighted Average Maturity ~~353~~351 ~~173~~171 ~~309~~307 Beginning Loan Count ~~443~~430 ~~142~~140 ~~585~~570 Loans Paid In Full 74 21 95 Ending Loan Count ~~436~~426 ~~140~~139 ~~576~~565 Beginning Scheduled Balance ~~233~~225,~~424~~700,~~569~~729.8560 7573,~~693~~732,~~672~~143.1848 ~~309~~299,~~118~~432,~~242~~873.0308 Ending Scheduled Balance ~~228~~223,~~358~~531,~~209~~015.4272 7472,~~039~~822,~~392~~864.0981 ~~302~~296,~~397~~353,~~601~~880.5153 Record Date 0709/2930/2005 0709/2930/2005 0709/2930/2005 Principal And Interest Constant 1,~~381~~340,~~849~~524.2387 ~~630~~619,~~269~~086.7407 21,~~012~~959,~~118~~610.9794 Scheduled Principal ~~253~~249,~~236~~396.2549 ~~294~~291,~~393~~890.2827 ~~547~~541,~~629~~286.5376 Unscheduled Principal 41,~~813~~920,~~124~~317.1839 1617,~~359,886~~388.8140 62,~~173~~537,~~010~~705.9979 Scheduled Interest 1,~~128~~091,~~612~~128.9838 ~~335~~327,~~876~~195.4680 1,~~464~~418,~~489~~324.4418 Servicing Fees 4847,~~630~~020.1299 15,~~769~~360.5286 6462,~~399~~381.6485 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~458~~410.9063 ~~473~~460.0983 1,~~931~~871.9946 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 1,~~078~~042,~~523~~696.9676 ~~319~~311,~~633~~374.8511 1,~~398~~354,~~157~~070.8187 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.~~544527~~543784 5.~~067275~~067653 5.~~427662~~426542

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 229.~~142999~~755695% Subordinate % 2.~~629682~~714097% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~370318~~285903% Group 2 - 15 Year Fixed CPR 199.~~620033~~634401% Subordinate % 2.~~610631~~659413% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~389369~~340587%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 - 30 Year Fixed 7 4 2,~~380~~022,~~350~~500.00 41,~~355~~801,~~540~~584.5075 0 0.00 0.00 2 - 15 Year Fixed 2 1 620,~~386,~~000.00 1603,~~355,340~~059.8169 0 0.00 0.00 Total 9 5 2,~~766~~642,~~350~~500.00 52,~~710~~404,~~881~~644.3144 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 - 30 Year Fixed 0 0.00 0.00 0 0.00 0.00 ~~462~~123,~~220~~071.4336 2 - 15 Year Fixed 0 0.00 0.00 0 0.00 0.00 916,~~735~~696.2553 Total 0 0.00 0.00 0 0.00 0.00 ~~471~~139,~~955~~767.6889

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 - 30 Year Fixed ~~3301196923~~3301346239 VACA 6775.~~54 01-Feb-2005 361,350.~~00 ~~358,793.80 1 - 30 Year Fixed 3301343277 CA 61.74~~ 01-Mar-2005 ~~389~~435,000.00 ~~386~~431,~~702~~305.3109 1 - 30 Year Fixed ~~6127609409~~6441973465 CA 6668.1447 01-~~Feb~~Mar-2005 ~~420~~651,~~000~~500.00 ~~416~~443,~~885~~142.9528 1 - 30 Year Fixed ~~6264330819~~6630500327 CAMA 5880.~~12 01-Mar-2005 901,000.~~00 ~~895,285.66 1 - 30 Year Fixed 6559953028 CA 46.25~~ 01-Mar-2005 1408,~~249,~~000.00 1403,~~241,081~~364.~~45 1 - 30 Year Fixed 6580179114 CA~~ 71~~.53~~ ~~01-Feb-2005 460,000.00 456,603.20~~ 1 - 30 Year Fixed ~~6651399393~~6721156302 CAAZ 5180.~~06 01-Feb-2005 600,000.~~00 ~~595,551.38 2 - 15 Year Fixed 6726598839 CA 69.13~~ 01-Feb-2005 ~~636~~528,000.00 ~~619~~519,~~640~~433.7495 2 - 15 Year Fixed ~~6836369006~~6133501269 CAFL 5076.6707 01-~~Feb~~Mar-2005 ~~750~~620,000.00 ~~730~~600,~~510~~691.8287

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 - 30 Year Fixed ~~3301196923~~3301346239 Loan Paid in Full 0 ~~6.000% 360 6 1 - 30 Year Fixed 3301343277 Loan Paid in Full 0 6.125% 360~~ 5 ~~1 - 30 Year Fixed 6127609409 Loan Paid in Full 0 5~~.750% 360 67 1 - 30 Year Fixed ~~6264330819~~6441973465 Loan Paid in Full 0 5.~~750~~875% 360 57 1 - 30 Year Fixed ~~6559953028~~6630500327 Loan Paid in Full 0 5.~~750~~875% 360 57 1 - 30 Year Fixed ~~6580179114~~6721156302 Loan Paid in Full 0 5.875% 360 68 ~~1 - 30 Year Fixed 6651399393 Loan Paid in Full 0 5.750% 360 6~~ 2 - 15 Year Fixed ~~6726598839~~6133501269 Loan Paid in Full 0(1) 5.~~375~~125% 180 ~~6 2 - 15 Year Fixed 6836369006 Loan Paid in Full 0 5.250% 180 6~~7

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 20.~~001~~849% Current Month 219.~~533~~726% Current Month ~~1,893~~632.~~664~~261% 3 Month Average 1.~~085~~217% 3 Month Average 1113.~~988~~492% 3 Month Average 1,~~181~~071.~~981~~629% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 4.044% N/A Mar-2005 2,994.110% N/A Apr-2005 15.443% N/A Apr-2005 4,586.733% N/A May-2005 14.873% N/A May-2005 2,772.672% N/A Jun-2005 3.837% N/A Jun-2005 520.937% N/A Jul-2005 10.595% N/A Jul-2005 1,131.342% N/A Aug-2005 21.533% N/A Aug-2005 1,893.664% N/A Sep-2005 9.215% N/A Sep-2005 688.963% N/A Oct-2005 9.726% N/A Oct-2005 632.261% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 - 30 Year Fixed SMM CPR PSA Current Month 20.~~064~~852% Current Month 229.~~143~~756% Current Month ~~1,958~~636.~~148~~827% 3 Month Average 1.~~055~~323% 3 Month Average 1114.~~612~~615% 3 Month Average 1,~~137~~164.~~229~~073% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 4.271% N/A Mar-2005 3,340.511% N/A Apr-2005 18.828% N/A Apr-2005 5,705.640% N/A May-2005 14.798% N/A May-2005 2,792.884% N/A Jun-2005 3.003% N/A Jun-2005 411.259% N/A Jul-2005 9.690% N/A Jul-2005 1,042.281% N/A Aug-2005 22.143% N/A Aug-2005 1,958.148% N/A Sep-2005 11.946% N/A Sep-2005 897.243% N/A Oct-2005 9.756% N/A Oct-2005 636.827% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 - 15 Year Fixed SMM CPR PSA Current Month 10.~~804~~841% Current Month 199.~~620~~634% Current Month ~~1,696~~618.~~375~~474% 3 Month Average 10.~~178~~889% 3 Month Average 139.~~096~~842% 3 Month Average ~~1,309~~778.~~060~~293% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A~~ Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 3.344% N/A Mar-2005 2,126.691% N/A Apr-2005 4.189% N/A Apr-2005 1,173.361% N/A May-2005 15.100% N/A May-2005 2,713.954% N/A Jun-2005 6.345% N/A Jun-2005 839.157% N/A Jul-2005 13.323% N/A Jul-2005 1,391.649% N/A Aug-2005 19.620% N/A Aug-2005 1,696.375% N/A Sep-2005 0.272% N/A Sep-2005 20.030% N/A Oct-2005 9.634% N/A Oct-2005 618.474% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary

MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 - 30 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 - 15 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Nov-2004 N/A N/A ~~Sep~~Nov-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Oct~~Dec-2004 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Nov~~Jan-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Dec~~Feb-~~2004~~2005 N/A N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Jan~~Mar-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Feb~~Apr-2005 ~~N/A~~0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Mar~~May-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~Apr~~Jun-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~May~~Jul-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jun~~Aug-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Jul~~Sep-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A ~~Aug~~Oct-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

Filing Compare · Banc of America Mortgage Securities Mortgage Pass-Through Certificates Series 2005-2 Trust