8-K 1 baf05002_8k-200512.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): December 27, 2005 BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-2 (Exact name of registrant as specified in its charter) New York (governing law of 333-121559-02 Pooling and Servicing Agreement) (Commission 54-2169432 (State or other File Number) 54-2169433 jurisdiction IRS EIN of Incorporation) 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 December 27, 2005 a distribution was made to holders of BANC OF AMERICA FUNDING CORPORATION, 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 December 27, 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 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/30/2005 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 December 27, 2005 distribution. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2005-2 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

Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series 2005-2 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~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A-1 05946XSQ7 ~~SEN~~ 5.50000% 24,405,000.00 111,856.25 1-A-2 05946XSR5 ~~SEN~~ 5.50000% 4037,~~864~~003,~~120~~768.6928 ~~187~~169,~~293~~600.8960 1-A-3 05946XSS3 ~~SEN~~ 5.50000% 2,017,000.00 9,244.58 1-A-4 05946XST1 ~~SEN~~ 5.50000% 2,708,000.00 12,411.67 1-A-5 05946XSU8 ~~SEN~~ 5.50000% 2,014,000.00 9,230.83 1-A-6 05946XSV6 ~~SEN~~ 5.50000% 2,288,000.00 10,486.67 1-A-7 05946XSW4 ~~SEN~~ 5.50000% 2,444,000.00 11,201.67 1-A-8 05946XSX2 ~~SEN~~ 5.50000% 3,860,000.00 17,691.67 1-A-9 05946XSY0 ~~SEN~~ 5.50000% 3,206,000.00 14,694.17 1-A-10 05946XSZ7 ~~SEN~~ 5.50000% 2,934,000.00 13,447.50 1-A-11 05946XTA1 ~~SEN~~ 5.50000% 98,~~054~~383,~~409~~505.7706 4138,~~499~~424.3840 1-A-12 05946XTB9 ~~SEN~~ 5.50000% 1,285,000.00 5,889.58 1-A-13 05946XTC7 ~~SEN~~ 5.50000% 0.00 2,676.04 1-A-14 05946XTD5 ~~SEN~~ 5.50000% 1715,~~649~~982,~~981~~623.9416 8073,~~895~~253.7569 1-A-15 05946XTE3 ~~SEN~~ 5.50000% ~~735~~665,~~121~~676.7525 3,~~369~~051.3102 1-A-16 05946XTF0 ~~SEN~~ 5.50000% 10,000,000.00 45,833.33 1-A-17 05946XTG8 ~~SEN~~ 5.75000% 8478,~~592~~324,~~634~~572.1576 ~~405~~375,~~339~~305.7124 1-A-18 05946XTH6 ~~SEN~~ 5.50000% 16,289,000.00 74,657.92 1-A-19 05946XTJ2 ~~SEN~~ 6.00000% 2,302,000.00 11,510.00 1-A-20 05946XTK9 ~~SEN~~ 5.50000% 0.00 2,558.85 1-A-R 05946XTR4 ~~SEN~~ 5.62500% 0.00 0.00 1-A-LR 05946XTS2 ~~SEN~~ 5.62500% 0.00 0.1102 2-A-1 05946XTL7 ~~SEN~~ 5.75000% 9,250,000.00 44,322.92 2-A-2 05946XTM5 ~~SEN~~ 5.75000% 5853,~~914~~725,~~739~~213.6578 ~~282~~257,~~299~~433.7932 2-A-3 05946XTN3 ~~SEN~~ 5.50000% 4,000,000.00 18,333.33 2-A-4 05946XTP8 ~~SEN~~ 5.75000% 4,870,000.00 23,335.42 2-A-5 05946XTQ6 ~~SEN~~ 6.00000% 4,000,000.00 20,000.00 30-IO 05946XTT0 ~~SEN~~ 5.75000% 0.00 2624,~~956~~413.6742 30-PO 05946XTU7 ~~SEN~~ 0.00000% 4,~~254~~177,~~469~~530.8910 0.00 B-1 05946XTV5 ~~SUB~~ 5.65905% 5,~~273~~250,~~807~~904.4379 24,~~870~~762.6159 B-2 05946XTW3 ~~SUB~~ 5.65905% 1,~~757~~749,~~603~~971.8710 8,~~288~~252.64 B-3 05946XTX1 ~~SUB~~ 5.65905% 1,~~407~~400,~~078~~968.9137 6,~~635~~606.6179 B-4 05946XTY9 ~~SUB~~ 5.65905% ~~878~~874,~~304~~489.0381 4,~~141~~123.9798 B-5 05946XTZ6 ~~SUB~~ 5.65905% ~~703~~699,~~041~~988.5544 3,~~315~~301.4606 B-6 05946XUA9 ~~SUB~~ 5.65905% ~~528~~525,~~138~~845.5501 2,~~490~~479.6382 Totals ~~324~~306,~~485~~637,~~452~~056.1891 1,~~536~~450,~~779~~390.9399

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A-1 0.00 0.00 24,405,000.00 111,856.25 0.00 1-A-2 ~~794~~852,~~884~~837.0241 0.00 4036,~~069~~150,~~236~~930.6787 ~~982~~1,~~177~~022,438.9101 0.00 1-A-3 0.00 0.00 2,017,000.00 9,244.58 0.00 1-A-4 0.00 0.00 2,708,000.00 12,411.67 0.00 1-A-5 0.00 0.00 2,014,000.00 9,230.83 0.00 1-A-6 0.00 0.00 2,288,000.00 10,486.67 0.00 1-A-7 0.00 0.00 2,444,000.00 11,201.67 0.00 1-A-8 0.00 0.00 3,860,000.00 17,691.67 0.00 1-A-9 0.00 0.00 3,206,000.00 14,694.17 0.00 1-A-10 0.00 0.00 2,934,000.00 13,447.50 0.00 1-A-11 ~~138~~148,~~145~~217.7972 0.00 8,~~916~~235,~~263~~287.9835 ~~179~~186,~~645~~642.1712 0.00 1-A-12 0.00 0.00 1,285,000.00 5,889.58 0.00 1-A-13 0.00 0.00 0.00 2,676.04 0.00 1-A-14 ~~343~~368,~~325~~356.3551 0.00 1715,~~306~~614,~~656~~266.5966 ~~424~~441,~~221~~610.1020 0.00 1-A-15 1415,~~299~~342.5005 0.00 ~~720~~650,~~822~~334.2521 1718,~~668~~393.8107 0.00 1-A-16 0.00 0.00 10,000,000.00 45,833.33 0.00 1-A-17 1,~~290~~384,~~654~~753.6668 0.00 8376,~~301~~939,~~979~~819.4808 1,~~695~~760,~~994~~058.3792 0.00 1-A-18 0.00 0.00 16,289,000.00 74,657.92 0.00 1-A-19 0.00 0.00 2,302,000.00 11,510.00 0.00 1-A-20 0.00 0.00 0.00 2,558.85 0.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.1102 0.00 2-A-1 0.00 0.00 9,250,000.00 44,322.92 0.00 2-A-2 ~~296~~3,~~093~~047,493.6100 0.00 5850,~~618~~677,~~646~~720.0478 ~~578~~3,~~393~~304,926.4032 0.00 2-A-3 0.00 0.00 4,000,000.00 18,333.33 0.00 2-A-4 0.00 0.00 4,870,000.00 23,335.42 0.00 2-A-5 0.00 0.00 4,000,000.00 20,000.00 0.00 30-IO 0.00 0.00 0.00 2624,~~956~~413.6742 0.00 30-PO 1628,~~236~~104.5496 0.00 4,~~238~~149,~~233~~425.3514 1628,~~236~~104.5496 0.00 B-1 5,~~664~~834.4396 0.00 5,~~268~~245,~~143~~069.0083 30,~~535~~597.0455 0.00 B-2 1,~~887~~944.7962 0.00 1,~~755~~748,~~716~~026.0948 10,~~176~~197.4326 0.00 B-3 1,~~511~~556.3080 0.00 1,~~405~~399,~~567~~411.6157 8,~~146~~163.9159 0.00 B-4 ~~943~~971.3676 0.00 ~~877~~873,~~360~~518.6705 5,~~085~~095.3374 0.00 B-5 ~~755~~777.1285 0.00 ~~702~~699,~~286~~210.4359 4,~~070~~078.5891 0.00 B-6 ~~567~~584.2633 0.00 ~~527~~525,~~571~~260.3068 3,~~057~~064.8915 0.00 Totals 25,~~904~~856,~~968~~775.7365 0.00 ~~321~~300,~~580~~780,~~483~~281.4629 47,~~441~~307,~~748~~166.6664 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 24,405,000.00 24,405,000.00 0.00 0.00 0.00 0.00 1-A-2 46,305,000.00 4037,~~864~~003,~~120~~768.6928 7573,~~309~~113.9876 ~~719~~779,~~574~~723.0464 0.00 0.00 1-A-3 2,017,000.00 2,017,000.00 0.00 0.00 0.00 0.00 1-A-4 2,708,000.00 2,708,000.00 0.00 0.00 0.00 0.00 1-A-5 2,014,000.00 2,014,000.00 0.00 0.00 0.00 0.00 1-A-6 2,288,000.00 2,288,000.00 0.00 0.00 0.00 0.00 1-A-7 2,444,000.00 2,444,000.00 0.00 0.00 0.00 0.00 1-A-8 3,860,000.00 3,860,000.00 0.00 0.00 0.00 0.00 1-A-9 3,206,000.00 3,206,000.00 0.00 0.00 0.00 0.00 1-A-10 2,934,000.00 2,934,000.00 0.00 0.00 0.00 0.00 1-A-11 10,000,000.00 98,~~054~~383,~~409~~505.7706 1312,~~088~~706.4071 ~~125~~135,~~057~~511.3901 0.00 0.00 1-A-12 1,285,000.00 1,285,000.00 0.00 0.00 0.00 0.00 1-A-13 0.00 0.00 0.00 0.00 0.00 0.00 1-A-14 20,000,000.00 1715,~~649~~982,~~981~~623.9416 3231,~~527~~579.8021 ~~310~~336,~~797~~777.5530 0.00 0.00 1-A-15 833,000.00 ~~735~~665,~~121~~676.7525 1,~~354~~315.7827 1214,~~944~~026.7277 0.00 0.00 1-A-16 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-A-17 93,427,000.00 8478,~~592~~324,~~634~~572.1576 ~~122~~118,~~280~~714.9695 1,~~168~~266,~~373~~038.7073 0.00 0.00 1-A-18 16,289,000.00 16,289,000.00 0.00 0.00 0.00 0.00 1-A-19 2,302,000.00 2,302,000.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 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 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 9,250,000.00 9,250,000.00 0.00 0.00 0.00 0.00 2-A-2 69,590,000.00 5853,~~914~~725,~~739~~213.6578 8886,~~004~~831.5482 ~~208~~2,~~089~~960,661.0618 0.00 0.00 2-A-3 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 2-A-4 4,870,000.00 4,870,000.00 0.00 0.00 0.00 0.00 2-A-5 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 30-PO 4,431,115.88 4,~~254~~177,~~469~~530.8910 4,~~761~~805.3515 1123,~~475~~299.1881 0.00 0.00 B-1 5,296,000.00 5,~~273~~250,~~807~~904.4379 5,~~664~~834.4396 0.00 0.00 0.00 B-2 1,765,000.00 1,~~757~~749,~~603~~971.8710 1,~~887~~944.7962 0.00 0.00 0.00 B-3 1,413,000.00 1,~~407~~400,~~078~~968.9137 1,~~511~~556.3080 0.00 0.00 0.00 B-4 882,000.00 ~~878~~874,~~304~~489.0381 ~~943~~971.3676 0.00 0.00 0.00 B-5 706,000.00 ~~703~~699,~~041~~988.5544 ~~755~~777.1285 0.00 0.00 0.00 B-6 530,361.00 ~~528~~525,~~138~~845.5501 ~~567~~584.2633 0.00 0.00 0.00 Totals 353,050,576.88 ~~324~~306,~~485~~637,~~452~~056.1891 ~~348~~340,~~657~~737.0719 25,~~556~~516,~~311~~038.6444 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) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 0.00 24,405,000.00 1.~~00000000~~000000 0.00 1-A-2 ~~794~~852,~~884~~837.0241 4036,~~069~~150,~~236~~930.6787 0.~~86533283~~780713 ~~794~~852,~~884~~837.0241 1-A-3 0.00 2,017,000.00 1.~~00000000~~000000 0.00 1-A-4 0.00 2,708,000.00 1.~~00000000~~000000 0.00 1-A-5 0.00 2,014,000.00 1.~~00000000~~000000 0.00 1-A-6 0.00 2,288,000.00 1.~~00000000~~000000 0.00 1-A-7 0.00 2,444,000.00 1.~~00000000~~000000 0.00 1-A-8 0.00 3,860,000.00 1.~~00000000~~000000 0.00 1-A-9 0.00 3,206,000.00 1.~~00000000~~000000 0.00 1-A-10 0.00 2,934,000.00 1.~~00000000~~000000 0.00 1-A-11 ~~138~~148,~~145~~217.7972 8,~~916~~235,~~263~~287.9835 0.~~89162640~~823529 ~~138~~148,~~145~~217.7972 1-A-12 0.00 1,285,000.00 1.~~00000000~~000000 0.00 1-A-13 0.00 0.00 0.~~00000000~~000000 0.00 1-A-14 ~~343~~368,~~325~~356.3551 1715,~~306~~614,~~656~~266.5966 0.~~86533283~~780713 ~~343~~368,~~325~~356.3551 1-A-15 1415,~~299~~342.5005 ~~720~~650,~~822~~334.2521 0.~~86533283~~780713 1415,~~299~~342.5005 1-A-16 0.00 10,000,000.00 1.~~00000000~~000000 0.00 1-A-17 1,~~290~~384,~~654~~753.6668 8376,~~301~~939,~~979~~819.4808 0.~~89162640~~823529 1,~~290~~384,~~654~~753.6668 1-A-18 0.00 16,289,000.00 1.~~00000000~~000000 0.00 1-A-19 0.00 2,302,000.00 1.~~00000000~~000000 0.00 1-A-20 0.00 0.00 0.~~00000000~~000000 0.00 1-A-R 0.00 0.00 0.~~00000000~~000000 0.00 1-A-LR 0.00 0.00 0.~~00000000~~000000 0.00 2-A-1 0.00 9,250,000.00 1.~~00000000~~000000 0.00 2-A-2 ~~296~~3,~~093~~047,493.6100 5850,~~618~~677,~~646~~720.0478 0.~~84234295~~728233 ~~296~~3,~~093~~047,493.6100 2-A-3 0.00 4,000,000.00 1.~~00000000~~000000 0.00 2-A-4 0.00 4,870,000.00 1.~~00000000~~000000 0.00 2-A-5 0.00 4,000,000.00 1.~~00000000~~000000 0.00 30-IO 0.00 0.00 0.~~00000000~~000000 0.00 30-PO 1628,~~236~~104.5496 4,~~238~~149,~~233~~425.3514 0.~~95647089~~936429 1628,~~236~~104.5496 B-1 5,~~664~~834.4396 5,~~268~~245,~~143~~069.0083 0.~~99473999~~990383 5,~~664~~834.4396 B-2 1,~~887~~944.7962 1,~~755~~748,~~716~~026.0948 0.~~99473999~~990383 1,~~887~~944.7962 B-3 1,~~511~~556.3080 1,~~405~~399,~~567~~411.6157 0.~~99473999~~990383 1,~~511~~556.3080 B-4 ~~943~~971.3676 ~~877~~873,~~360~~518.6705 0.~~99473999~~990383 ~~943~~971.3676 B-5 ~~755~~777.1285 ~~702~~699,~~286~~210.4359 0.~~99473999~~990383 ~~755~~777.1285 B-6 ~~567~~584.2633 ~~527~~525,~~571~~260.3068 0.~~99474000~~990383 ~~567~~584.2633 Totals 25,~~904~~856,~~968~~775.7365 ~~321~~300,~~580~~780,~~483~~281.4629 0.~~91086237~~851947 25,~~904~~856,~~968~~775.7365

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 24,405,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-2 46,305,000.00 ~~882~~799.~~49909707~~131158 1.~~62638981~~578960 1516.~~53987777~~838865 0.~~00000000~~000000 1-A-3 2,017,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-4 2,708,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-5 2,014,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-6 2,288,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-7 2,444,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-8 3,860,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-9 3,206,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-10 2,934,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-11 10,000,000.00 ~~905~~838.~~44097700~~350506 1.~~30884000~~270671 1213.~~50573900~~551101 0.~~00000000~~000000 1-A-12 1,285,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-13 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-14 20,000,000.00 ~~882~~799.~~49909700~~131158 1.~~62639000~~578961 1516.~~53987750~~838865 0.~~00000000~~000000 1-A-15 833,000.00 ~~882~~799.~~49909964~~131152 1.~~62638655~~578956 1516.~~53987995~~838860 0.~~00000000~~000000 1-A-16 10,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-17 93,427,000.00 ~~905~~838.~~44097691~~350506 1.~~30883963~~270671 1213.~~50573924~~551101 0.~~00000000~~000000 1-A-18 16,289,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-19 2,302,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-20 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-R 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-LR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 9,250,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-2 69,590,000.00 ~~846~~772.~~59778201~~024914 1.~~26461474~~247763 242.~~99021497~~544348 0.~~00000000~~000000 2-A-3 4,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-4 4,870,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-5 4,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-PO 4,431,115.88 ~~960~~942.~~13510033~~771576 1.~~07452618~~084411 25.~~58968177~~258226 0.~~00000000~~000000 B-1 5,296,000.00 ~~995~~991.~~80956005~~485043 1.~~06956760~~101767 0.~~00000000~~000000 0.~~00000000~~000000 B-2 1,765,000.00 ~~995~~991.~~80955807~~485042 1.~~06956941~~101768 0.~~00000000~~000000 0.~~00000000~~000000 B-3 1,413,000.00 ~~995~~991.~~80956122~~485046 1.~~06956829~~101769 0.~~00000000~~000000 0.~~00000000~~000000 B-4 882,000.00 ~~995~~991.~~80955782~~485045 1.~~06956916~~101769 0.~~00000000~~000000 0.~~00000000~~000000 B-5 706,000.00 ~~995~~991.~~80956091~~485042 1.~~06957507~~101771 0.~~00000000~~000000 0.~~00000000~~000000 B-6 530,361.00 ~~995~~991.~~80955236~~485064 1.~~06957337~~101759 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-2 0.~~00000000~~000000 1718.~~16626757~~417826 ~~865~~780.~~33282950~~713333 0.~~86533283~~780713 1718.~~16626757~~417826 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-6 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-7 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-11 0.~~00000000~~000000 1314.~~81457900~~821772 ~~891~~823.~~62639800~~528735 0.~~89162640~~823529 1314.~~81457900~~821772 1-A-12 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-13 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-14 0.~~00000000~~000000 1718.~~16626750~~417825 ~~865~~780.~~33282950~~713333 0.~~86533283~~780713 1718.~~16626750~~417825 1-A-15 0.~~00000000~~000000 1718.~~16626651~~417827 ~~865~~780.~~33283313~~713337 0.~~86533283~~780713 1718.~~16626651~~417827 1-A-16 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-17 0.~~00000000~~000000 1314.~~81457887~~821772 ~~891~~823.~~62639794~~528735 0.~~89162640~~823529 1314.~~81457887~~821772 1-A-18 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-19 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-20 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-2 0.~~00000000~~000000 443.~~25482986~~792111 ~~842~~728.~~34295215~~232803 0.~~84234295~~728233 443.~~25482986~~792111 2-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-5 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 30-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-PO 0.~~00000000~~000000 36.~~66421020~~342637 ~~956~~936.~~47089013~~428939 0.~~95647089~~936429 36.~~66421020~~342637 B-1 0.~~00000000~~000000 1.~~06956760~~101767 ~~994~~990.~~73999245~~383276 0.~~99473999~~990383 1.~~06956760~~101767 B-2 0.~~00000000~~000000 1.~~06956941~~101768 ~~994~~990.~~73999433~~383275 0.~~99473999~~990383 1.~~06956941~~101768 B-3 0.~~00000000~~000000 1.~~06956829~~101769 ~~994~~990.~~73999292~~383277 0.~~99473999~~990383 1.~~06956829~~101769 B-4 0.~~00000000~~000000 1.~~06956916~~101769 ~~994~~990.~~73998866~~383277 0.~~99473999~~990383 1.~~06956916~~101769 B-5 0.~~00000000~~000000 1.~~06957507~~101771 ~~994~~990.~~73998584~~383272 0.~~99473999~~990383 1.~~06957507~~101771 B-6 0.~~00000000~~000000 1.~~06957337~~101759 ~~994~~990.~~73999785~~383305 0.~~99474000~~990383 1.~~06957337~~101759 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~24,405,000.00~~11/01/05 - 11/30/05 30 5.50000% 24,405,000.00 111,856.25 0.00 ~~0.00~~ 1-A-2 ~~46,305,000.00~~11/01/05 - 11/30/05 30 5.50000% 4037,~~864~~003,~~120~~768.6928 ~~187~~169,~~293~~600.8960 0.00 ~~0.00~~ 1-A-3 ~~2,017,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,017,000.00 9,244.58 0.00 ~~0.00~~ 1-A-4 ~~2,708,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,708,000.00 12,411.67 0.00 ~~0.00~~ 1-A-5 ~~2,014,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,014,000.00 9,230.83 0.00 ~~0.00~~ 1-A-6 ~~2,288,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,288,000.00 10,486.67 0.00 ~~0.00~~ 1-A-7 ~~2,444,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,444,000.00 11,201.67 0.00 ~~0.00~~ 1-A-8 ~~3,860,000.00~~11/01/05 - 11/30/05 30 5.50000% 3,860,000.00 17,691.67 0.00 ~~0.00~~ 1-A-9 ~~3,206,000.00~~11/01/05 - 11/30/05 30 5.50000% 3,206,000.00 14,694.17 0.00 ~~0.00~~ 1-A-10 ~~2,934,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,934,000.00 13,447.50 0.00 ~~0.00~~ 1-A-11 ~~10,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 98,~~054~~383,~~409~~505.7706 4138,~~499~~424.3840 0.00 ~~0.00~~ 1-A-12 ~~1,285,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,285,000.00 5,889.58 0.00 ~~0.00~~ 1-A-13 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 583,863.64 2,676.04 0.00 ~~0.00~~ 1-A-14 ~~20,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1715,~~649~~982,~~981~~623.9416 8073,~~895~~253.7569 0.00 ~~0.00~~ 1-A-15 ~~833,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~735~~665,~~121~~676.7525 3,~~369~~051.3102 0.00 ~~0.00~~ 1-A-16 ~~10,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 10,000,000.00 45,833.33 0.00 ~~0.00~~ 1-A-17 ~~93,427,000.00~~11/01/05 - 11/30/05 30 5.75000% 8478,~~592~~324,~~634~~572.1576 ~~405~~375,~~339~~305.7124 0.00 ~~0.00~~ 1-A-18 ~~16,289,000.00~~11/01/05 - 11/30/05 30 5.50000% 16,289,000.00 74,657.92 0.00 ~~0.00~~ 1-A-19 ~~2,302,000.00~~11/01/05 - 11/30/05 30 6.00000% 2,302,000.00 11,510.00 0.00 ~~0.00~~ 1-A-20 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 558,295.45 2,558.85 0.00 ~~0.00~~ 1-A-R ~~50.00~~N/A N/A 5.62500% 0.00 0.00 0.00 ~~0.00~~ 1-A-LR ~~50.00~~N/A N/A 5.62500% 0.00 0.00 0.00 ~~0.00~~ 2-A-1 ~~9,250,000.00~~11/01/05 - 11/30/05 30 5.75000% 9,250,000.00 44,322.92 0.00 ~~0.00~~ 2-A-2 ~~69,590,000.00~~11/01/05 - 11/30/05 30 5.75000% 5853,~~914~~725,~~739~~213.6578 ~~282~~257,~~299~~433.7932 0.00 ~~0.00~~ 2-A-3 ~~4,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 4,000,000.00 18,333.33 0.00 ~~0.00~~ 2-A-4 ~~4,870,000.00~~11/01/05 - 11/30/05 30 5.75000% 4,870,000.00 23,335.42 0.00 ~~0.00~~ 2-A-5 ~~4,000,000.00~~11/01/05 - 11/30/05 30 6.00000% 4,000,000.00 20,000.00 0.00 ~~0.00~~ 30-IO ~~0.00~~11/01/05 - 11/30/05 30 5.75000% 5,~~625~~094,~~740~~974.3570 2624,~~956~~413.6742 0.00 ~~0.00~~ 30-PO ~~4,431,115.88~~N/A N/A 0.00000% 4,~~254~~177,~~469~~530.8910 0.00 0.00 ~~0.00~~ B-1 ~~5,296,000.00~~11/01/05 - 11/30/05 30 5.65905% 5,~~273~~250,~~807~~904.4379 24,~~870~~762.6159 0.00 ~~0.00~~ B-2 ~~1,765,000.00~~11/01/05 - 11/30/05 30 5.65905% 1,~~757~~749,~~603~~971.8710 8,~~288~~252.64 0.00 ~~0.00~~ B-3 ~~1,413,000.00~~11/01/05 - 11/30/05 30 5.65905% 1,~~407~~400,~~078~~968.9137 6,~~635~~606.6179 0.00 ~~0.00~~ B-4 ~~882,000.00~~11/01/05 - 11/30/05 30 5.65905% ~~878~~874,~~304~~489.0381 4,~~141~~123.9798 0.00 ~~0.00~~ B-5 ~~706,000.00~~11/01/05 - 11/30/05 30 5.65905% ~~703~~699,~~041~~988.5544 3,~~315~~301.4606 0.00 ~~0.00~~ B-6 ~~530,361.00~~11/01/05 - 11/30/05 30 5.65905% ~~528~~525,~~138~~845.5501 2,~~490~~479.6382 0.00 ~~0.00~~ Totals ~~353,050,576.88~~ 1,~~536~~450,~~779~~390.8297 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A-1 0.00 0.00 111,856.25 0.00 24,405,000.00 1-A-2 0.00 0.00 ~~187~~169,~~293~~600.8960 0.00 4036,~~069~~150,~~236~~930.6787 1-A-3 0.00 0.00 9,244.58 0.00 2,017,000.00 1-A-4 0.00 0.00 12,411.67 0.00 2,708,000.00 1-A-5 0.00 0.00 9,230.83 0.00 2,014,000.00 1-A-6 0.00 0.00 10,486.67 0.00 2,288,000.00 1-A-7 0.00 0.00 11,201.67 0.00 2,444,000.00 1-A-8 0.00 0.00 17,691.67 0.00 3,860,000.00 1-A-9 0.00 0.00 14,694.17 0.00 3,206,000.00 1-A-10 0.00 0.00 13,447.50 0.00 2,934,000.00 1-A-11 0.00 0.00 4138,~~499~~424.3840 0.00 8,~~916~~235,~~263~~287.9835 1-A-12 0.00 0.00 5,889.58 0.00 1,285,000.00 1-A-13 0.00 0.00 2,676.04 0.00 583,863.64 1-A-14 0.00 0.00 8073,~~895~~253.7569 0.00 1715,~~306~~614,~~656~~266.5966 1-A-15 0.00 0.00 3,~~369~~051.3102 0.00 ~~720~~650,~~822~~334.2521 1-A-16 0.00 0.00 45,833.33 0.00 10,000,000.00 1-A-17 0.00 0.00 ~~405~~375,~~339~~305.7124 0.00 8376,~~301~~939,~~979~~819.4808 1-A-18 0.00 0.00 74,657.92 0.00 16,289,000.00 1-A-19 0.00 0.00 11,510.00 0.00 2,302,000.00 1-A-20 0.00 0.00 2,558.85 0.00 558,295.45 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.1102 0.00 0.00 2-A-1 0.00 0.00 44,322.92 0.00 9,250,000.00 2-A-2 0.00 0.00 ~~282~~257,~~299~~433.7932 0.00 5850,~~618~~677,~~646~~720.0478 2-A-3 0.00 0.00 18,333.33 0.00 4,000,000.00 2-A-4 0.00 0.00 23,335.42 0.00 4,870,000.00 2-A-5 0.00 0.00 20,000.00 0.00 4,000,000.00 30-IO 0.00 0.00 2624,~~956~~413.6742 0.00 54,~~550~~919,~~415~~367.5494 30-PO 0.00 0.00 0.00 0.00 4,~~238~~149,~~233~~425.3514 B-1 0.00 0.00 24,~~870~~762.6159 0.00 5,~~268~~245,~~143~~069.0083 B-2 0.00 0.00 8,~~288~~252.64 0.00 1,~~755~~748,~~716~~026.0948 B-3 0.00 0.00 6,~~635~~606.6179 0.00 1,~~405~~399,~~567~~411.6157 B-4 0.00 0.00 4,~~141~~123.9798 0.00 ~~877~~873,~~360~~518.6705 B-5 0.00 0.00 3,~~315~~301.4606 0.00 ~~702~~699,~~286~~210.4359 B-6 0.00 0.00 2,~~490~~479.6382 0.00 ~~527~~525,~~571~~260.3068 Totals 0.00 0.00 1,~~536~~450,~~779~~390.9399 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ 1-A-1 11/01/05 - 11/30/05 24,405,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 46,305,000.00 5.50000% ~~882~~799.~~49909707~~131158 43.~~04478760~~662684 0.~~00000000~~000000 ~~0.00000000~~ 1-A-3 11/01/05 - 11/30/05 2,017,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333168~~583332 0.~~00000000~~000000 ~~0.00000000~~ 1-A-4 11/01/05 - 11/30/05 2,708,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333456~~583335 0.~~00000000~~000000 ~~0.00000000~~ 1-A-5 11/01/05 - 11/30/05 2,014,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333168~~583332 0.~~00000000~~000000 ~~0.00000000~~ 1-A-6 11/01/05 - 11/30/05 2,288,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333479~~583335 0.~~00000000~~000000 ~~0.00000000~~ 1-A-7 11/01/05 - 11/30/05 2,444,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333470~~583335 0.~~00000000~~000000 ~~0.00000000~~ 1-A-8 11/01/05 - 11/30/05 3,860,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333420~~583334 0.~~00000000~~000000 ~~0.00000000~~ 1-A-9 11/01/05 - 11/30/05 3,206,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333437~~583334 0.~~00000000~~000000 ~~0.00000000~~ 1-A-10 11/01/05 - 11/30/05 2,934,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-11 11/01/05 - 11/30/05 10,000,000.00 5.50000% ~~905~~838.~~44097700~~350506 43.~~14993800~~842440 0.~~00000000~~000000 ~~0.00000000~~ 1-A-12 11/01/05 - 11/30/05 1,285,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333074~~583331 0.~~00000000~~000000 ~~0.00000000~~ 1-A-13 11/01/05 - 11/30/05 0.00 5.50000% 1000.~~00109615~~001096 4.~~58333547~~583335 0.~~00000000~~000000 ~~0.00000000~~ 1-A-14 11/01/05 - 11/30/05 20,000,000.00 5.50000% ~~882~~799.~~49909700~~131158 43.~~04478750~~662684 0.~~00000000~~000000 ~~0.00000000~~ 1-A-15 11/01/05 - 11/30/05 833,000.00 5.50000% ~~882~~799.~~49909964~~131152 43.~~04478992~~662689 0.~~00000000~~000000 ~~0.00000000~~ 1-A-16 11/01/05 - 11/30/05 10,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333300~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-17 11/01/05 - 11/30/05 93,427,000.00 5.75000% ~~905~~838.~~44097691~~350506 4.~~33857140~~017096 0.~~00000000~~000000 ~~0.00000000~~ 1-A-18 11/01/05 - 11/30/05 16,289,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333354~~583334 0.~~00000000~~000000 ~~0.00000000~~ 1-A-19 11/01/05 - 11/30/05 2,302,000.00 6.00000% 1000.~~00000000~~000000 5.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 1-A-20 11/01/05 - 11/30/05 0.00 5.50000% 1000.~~00080603~~000806 4.~~58332960~~583330 0.~~00000000~~000000 ~~0.00000000~~ 1-A-R N/A 50.00 5.62500% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 1-A-LR N/A 50.00 5.62500% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 9,250,000.00 5.75000% 1000.~~00000000~~000000 4.~~79166703~~791667 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 69,590,000.00 5.75000% ~~846~~772.~~59778201~~024914 43.~~05661431~~699286 0.~~00000000~~000000 ~~0.00000000~~ 2-A-3 11/01/05 - 11/30/05 4,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333250~~583333 0.~~00000000~~000000 ~~0.00000000~~ 2-A-4 11/01/05 - 11/30/05 4,870,000.00 5.75000% 1000.~~00000000~~000000 4.~~79166735~~791667 0.~~00000000~~000000 ~~0.00000000~~ 2-A-5 11/01/05 - 11/30/05 4,000,000.00 6.00000% 1000.~~00000000~~000000 5.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 30-IO 11/01/05 - 11/30/05 0.00 5.75000% ~~868~~786.~~11266037~~209773 43.~~15970611~~767255 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 4,431,115.88 0.00000% ~~960~~942.~~13510033~~771576 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 5,296,000.00 5.65905% ~~995~~991.~~80956005~~485043 4.~~69611216~~675716 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 1,765,000.00 5.65905% ~~995~~991.~~80955807~~485042 4.~~69611331~~675717 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 1,413,000.00 5.65905% ~~995~~991.~~80956122~~485046 4.~~69611465~~675718 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 882,000.00 5.65905% ~~995~~991.~~80955782~~485045 4.~~69611111~~675714 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 706,000.00 5.65905% ~~995~~991.~~80956091~~485042 4.~~69611898~~675722 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 530,361.00 5.65905% ~~995~~991.~~80955236~~485064 4.~~69610322~~675721 0.~~00000000 0.00000000 (2) All Classes are per $1,000 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~04478760~~662684 0.~~00000000~~000000 ~~865~~780.~~33282950~~713333 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333168~~583332 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333456~~583335 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333168~~583332 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333479~~583335 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-7 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333470~~583335 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333420~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333437~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-10 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-11 0.~~00000000~~000000 0.~~00000000~~000000 43.~~14993800~~842440 0.~~00000000~~000000 ~~891~~823.~~62639800~~528735 1-A-12 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333074~~583331 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-13 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333547~~583335 0.~~00000000~~000000 1000.~~00109615~~001096 1-A-14 0.~~00000000~~000000 0.~~00000000~~000000 43.~~04478750~~662684 0.~~00000000~~000000 ~~865~~780.~~33282950~~713333 1-A-15 0.~~00000000~~000000 0.~~00000000~~000000 43.~~04478992~~662689 0.~~00000000~~000000 ~~865~~780.~~33283313~~713337 1-A-16 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333300~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-17 0.~~00000000~~000000 0.~~00000000~~000000 4.~~33857140~~017096 0.~~00000000~~000000 ~~891~~823.~~62639794~~528735 1-A-18 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333354~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-19 0.~~00000000~~000000 0.~~00000000~~000000 5.~~00000000~~000000 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-20 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58332960~~583330 0.~~00000000~~000000 1000.~~00080603~~000806 1-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 20.~~20000000~~400000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~79166703~~791667 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~05661431~~699286 0.~~00000000~~000000 ~~842~~728.~~34295215~~232803 2-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333250~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~79166735~~791667 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-5 0.~~00000000~~000000 0.~~00000000~~000000 5.~~00000000~~000000 0.~~00000000~~000000 1000.~~00000000~~000000 30-IO 0.~~00000000~~000000 0.~~00000000~~000000 43.~~15970611~~767255 0.~~00000000~~000000 ~~856~~759.~~48922645~~111748 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~956~~936.~~47089013~~428939 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69611216~~675716 0.~~00000000~~000000 ~~994~~990.~~73999245~~383276 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69611331~~675717 0.~~00000000~~000000 ~~994~~990.~~73999433~~383275 B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69611465~~675718 0.~~00000000~~000000 ~~994~~990.~~73999292~~383277 B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69611111~~675714 0.~~00000000~~000000 ~~994~~990.~~73998866~~383277 B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69611898~~675722 0.~~00000000~~000000 ~~994~~990.~~73998584~~383272 B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~69610322~~675721 0.~~00000000~~000000 ~~994~~990.~~73999785~~383305 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description~~denomination.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-IO1 5.75000% 43,~~336~~970,~~240~~201.1682 43,~~262~~836,~~409~~180.2811 0.00 0.00 8980.~~33648902~~40308656% 30-IO2 5.75000% 1,~~289~~124,~~500~~772.2089 1,~~288~~083,~~006~~187.2683 0.00 0.00 7563.~~35543135~~37242970% 30-PO1 0.00000% 0.00 0.00 2,~~757~~688,~~925~~805.4092 2,~~743~~685,~~716~~214.0463 9593.~~31500499~~28270205% 30-PO2 0.00000% 0.00 0.00 1,~~496~~488,~~544~~724.4919 1,~~494~~464,~~517~~210.3151 9694.~~26280928~~31072904%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 47,~~511~~372,~~377~~965.84 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 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 Swap/Cap Payments 0.00 Total Deposits 47,~~511~~372,~~377~~965.84 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 69~~65,~~629~~799.1820 Payment of Interest and Principal 47,~~441~~307,~~748~~166.6664 Total Withdrawals (Pool Distribution Amount) 47,~~511~~372,~~377~~965.84 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 6763,~~601~~882.1472 Wells Fargo Bank, N.A. 21,~~028~~916.0448 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 6965,~~629~~799.1820 *Servicer Payees include: BANK OF AMERICA (NY); CHASE HOME FINANCE LLC; NATIONAL CITY MTG CO; SUN TRUST MTG INC; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.933491% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.683491% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of5.675991% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~348 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~621 ~~0-29~~Number ~~Days~~Of 0Loans 0Paid 0In 0Full ~~0.00~~8 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 30Loan ~~Days~~Count 6613 0Beginning 0Scheduled 0Collateral 6Balance 2306,~~038~~637,~~729~~057.1279 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 2Balance 300,~~038~~780,~~729~~282.1215 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~301,031,476.0070 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 01,856,927.0042 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+ Days~~ 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Scheduled 6Principal ~~0 0 0 6 2~~340,~~038,729~~737.1219 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 2~~5,~~038~~516,~~729~~038.12 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 0.928793% 0.000000% 0.000000% 0.000000% 0.928793% 0.633481% 0.000000% 0.000000% 0.000000% 0.633481% 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 0.928793% 0.000000% 0.000000% 0.000000% 0.928793% 0.633481% 0.000000% 0.000000% 0.000000% 0.633481%45

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 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 6 0 0 0 6 2~~,038,729.12~~ ~~0.00~~Total ~~0.00~~Collateral ~~0.00~~Description ~~2,038,729.12~~Mixed 60Fixed ~~Days~~Mixed 0Fixed 0Mixed 0Fixed 0Weighted 0Average ~~0.00~~Coupon ~~0.00~~Rate 05.00916523 05.00981404 05.00933491 90Weighted ~~Days~~Average 0Net 0Rate ~~0 0 0 0~~5.00666523 05.00731404 05.00683491 ~~0.00~~Weighted ~~0.00~~Average ~~120~~Remaining ~~Days~~Term 0348 0348 0348 0Beginning 0Loan ~~0.00~~Count ~~0.00~~548 ~~0.00~~73 ~~0.00~~621 ~~0.00~~Loans ~~150~~Paid ~~Days~~In 0Full 05 03 08 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~543 ~~0.00~~70 ~~0.00~~613 ~~180+~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 6 0 0 0 6 2~~226,~~038~~442,~~729~~704.12 080,194,353.0067 ~~0.00 0.00 2~~306,~~038~~637,~~729~~057.1279 ~~0-29~~Ending ~~Days~~Scheduled ~~0.000000%~~Balance 0223,661,209.~~000000%~~92 077,119,072.~~000000%~~23 0300,780,282.~~000000%~~15 ~~0.000000%~~Record ~~0.000000%~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 11/30/2005 ~~Days~~Principal ~~1.052632%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant ~~0.000000%~~ 1,365,404.~~052632%~~85 0491,522.~~861428%~~57 01,856,927.~~000000%~~42 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0248,943.~~861428%~~62 ~~60 Days 0~~91,793.~~000000%~~57 0340,737.~~000000%~~19 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 02,532,550.~~000000%~~58 02,983,487.~~000000%~~87 05,516,038.~~000000%~~45 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 01,116,461.~~000000%~~23 ~~90 Days 0~~399,729.~~000000%~~00 01,516,190.~~000000%~~23 ~~0.000000%~~Servicing ~~0.000000%~~Fee 047,175.~~000000%~~56 016,707.~~000000%~~16 063,882.~~000000%~~72 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 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 1,415.~~052632%~~27 0501.~~000000%~~21 ~~0.000000% 0.000000%~~ 1,916.~~052632%~~48 ~~0.861428%~~Trustee ~~0.000000%~~Fee 0.000000% 0.000000% 0.861428% 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~~FRY 30Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard 60Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~90 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance ~~120~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~Totals~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~0-29 Days 0~~1,067,870.~~000000%~~40 0382,520.~~000000%~~63 01,450,391.~~000000%~~03 ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~30 Days~~ 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.000000%~~Cumulative 60Losses ~~Days~~ 0.~~000000%~~0000 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 90Prepayment ~~Days~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 ~~120 Days~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~150~~Servicing ~~Days~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Pass-Through ~~0.000000%~~Rate 05.~~000000%~~659023 05.~~000000%~~723904 05.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%675991

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Group ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~1 0CPR% 12.00638398% ~~Principal~~Senior ~~Balance~~Percentage of96.584751% ~~Contaminated~~Senior ~~Properties~~Prepayment Percentage 100.000000% Subordinate Percentage 3.415249% Subordinate Prepayment Percentage 0.00000000% ~~Periodic~~2 ~~Advance~~CPR% ~~12,386~~36.94586051% Senior Percentage 96.365678% Senior Prepayment Percentage 100.000000% Subordinate Percentage 3.634322% Subordinate Prepayment Percentage 0.000000%

~~Summary~~LOAN 12STATUS ~~Month~~STRATIFICATION/CREDIT ~~REO~~ENHANCEMENT History*STATEMENT ~~New~~DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL No of Loans ~~Month~~No ~~REO~~of ~~Percentage~~Loans No of Loans inNo ~~REO~~of 0Loans ~~Sep-04~~No ~~0.000%~~of ~~Original~~Loans Principal Balance ~~0.00~~Principal ~~Oct-04~~Balance ~~0.000%~~Principal ~~Current~~Balance Principal Balance ~~0.00~~Principal ~~Nov-04~~Balance 0~~.000% Dec~~-0429 Days 0~~.000%~~ ~~Current~~0 ~~REO~~0 ~~Total~~0 ~~Jan-05~~ 0.~~000%~~00 ~~Loans in REO~~ 0 ~~Feb-05 0~~.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Current~~30 ~~Principal~~Days ~~Balance~~10 0~~.00~~ ~~Apr-05~~0 0~~.000%~~ ~~May-05~~10 03,621,789.~~000%~~52 ~~Jun-05~~ 0.~~000%~~00 ~~Jul-05~~ 0.~~000%~~00 ~~Aug-05~~ 0.~~000%~~00 *The3,621,789.52 ~~text~~60 ~~reported~~Days in3 ~~the~~0 ~~above~~0 ~~table~~0 is3 ~~presented~~1,061,227.52 ~~graphically~~0.00 on0.00 ~~the~~0.00 ~~monthly bond remittance report~~1,061,227.52 ~~The~~90 ~~monthly~~Days ~~bond~~0 ~~remittance~~0 ~~report~~0 ~~can~~0 be0 ~~viewed~~0.00 ~~online~~0.00 at0.00 ~~www~~0.~~ctslink~~00 0.~~com.~~00 1120 12Days ~~Month~~0 ~~REO~~0 History*0 ~~New~~0 ~~REO~~0 ~~Loans~~0.00 ~~Month~~0.00 ~~REO~~0.00 ~~Percentage~~0.00 ~~Loans~~0.00 in150 ~~REO~~Days 0 ~~Sep-04~~0 0~~.000%~~ ~~Original~~0 ~~Principal~~0 ~~Balance~~ 0.00 ~~Oct-04~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~Nov-04~~ 0.~~000%~~00 ~~Dec-04~~ 0.~~000%~~00 ~~Current~~180+ ~~REO~~Days ~~Total~~0 ~~Jan-05~~0 0~~.000%~~ ~~Loans~~0 in0 ~~REO~~ 0.00 ~~Feb-05~~ 0.~~000%~~00 ~~Original Principal Balance~~ 0.00 ~~Mar-05~~ 0.~~000%~~00 ~~Current Principal Balance~~ 0.00 ~~Apr-05~~Totals 13 0~~.000%~~ ~~May-05~~0 0~~.000%~~ ~~Jun-05~~13 4,683,017.04 0.~~000%~~00 ~~Jul-05~~ 0.~~000%~~00 ~~Aug-05~~ 0.~~000%~~00 *The4,683,017.04 ~~text~~No ~~reported~~of inLoans ~~the~~No ~~above~~of ~~table~~Loans isNo ~~presented~~of ~~graphically~~Loans onNo ~~the~~of ~~monthly~~Loans ~~bond~~No ~~remittance~~of ~~report.~~Loans ~~The~~Principal ~~monthly~~Balance ~~bond~~Principal ~~remittance~~Balance ~~report~~Principal ~~can~~Balance bePrincipal ~~viewed~~Balance ~~online~~Principal atBalance ~~www~~0-29 Days 0.~~ctslink~~000000% 0.~~com~~000000% 0.000000% 20.000000% 120.000000% ~~Month~~0.000000% ~~REO~~0.000000% History*0.000000% ~~New~~30 ~~REO~~Days ~~Loans~~1.631321% ~~Month~~0.000000% ~~REO~~0.000000% ~~Percentage~~0.000000% ~~Loans~~1.631321% in1.203127% ~~REO~~0.000000% 0.000000% ~~Sep-04~~ 0.~~000~~000000% ~~Original~~1.203127% ~~Principal~~60 ~~Balance~~Days 0.00489396% ~~Oct-04~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.489396% ~~Balance~~0.352530% 0.00000000% ~~Nov-04~~0.000000% 0.~~000~~000000% ~~Dec-04~~ 0.~~000~~352530% ~~Current~~90 ~~REO~~Days ~~Total~~0.000000% ~~Jan-05~~0.000000% 0.~~000~~000000% ~~Loans~~0.000000% in0.000000% ~~REO~~0.000000% 0.000000% ~~Feb-05~~0.000000% 0.~~000~~000000% ~~Original~~0.000000% ~~Principal~~120 ~~Balance~~Days 0.00000000% ~~Mar-05~~0.000000% 0.~~000~~000000% ~~Current~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.000000% 0.00000000% ~~Apr-05~~0.000000% 0.~~000~~000000% ~~May-05~~ 0.~~000~~000000% ~~Jun-05~~150 Days 0.~~000~~000000% ~~Jul-05~~0.000000% 0.~~000~~000000% ~~Aug-05~~0.000000% 0.~~000~~000000% *The0.000000% ~~text~~0.000000% ~~reported~~0.000000% in0.000000% ~~the~~0.000000% ~~above~~180+ ~~table~~Days is0.000000% ~~presented~~0.000000% ~~graphically~~0.000000% on0.000000% ~~the~~0.000000% ~~monthly~~0.000000% ~~bond~~0.000000% ~~remittance~~0.000000% ~~report~~0.000000% ~~The~~0.000000% ~~monthly~~Totals ~~bond~~2.120718% ~~remittance~~0.000000% ~~report~~0.000000% ~~can~~0.000000% be2.120718% ~~viewed~~1.555657% ~~online~~0.000000% at0.000000% ~~www~~0.~~ctslink~~000000% 1.~~com.~~555657%

REO Detail - All Mortgage Loans in REO during Current Period

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~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 5Percentage Loans in Bankruptcy 0 Jan-05 0.~~940762~~000% ~~Weighted~~Original ~~Average~~Principal ~~Net~~Balance ~~Coupon~~0.00 5Feb-05 0.~~690762~~000% ~~Weighted~~Current ~~Average~~Principal ~~Pass~~Balance 0.00 Mar-~~Through~~05 ~~Rate~~0.000% 5Apr-05 0.~~683262~~000% ~~Weighted~~Current ~~Average~~Bankruptcy ~~Maturity(Stepdown~~Total ~~Calculation)~~May-05 ~~355~~0.000% ~~Beginning~~Loans ~~Scheduled~~in ~~Collateral~~Bankruptcy ~~Loan~~0 ~~Count~~Jun-05 ~~652~~0.000% ~~Number~~Original OfPrincipal ~~Loans~~Balance ~~Paid~~0.00 InJul-05 ~~Full~~0.000% 6Current ~~Ending~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 ~~Loan~~Aug-05 ~~Count~~0.000% ~~646~~Sep-05 ~~Beginning~~0.000% ~~Scheduled~~Oct-05 ~~Collateral~~0.000% ~~Balance~~Nov-05 ~~324,485,453~~0.06000% ~~Ending~~Dec-05 ~~Scheduled~~0.000% ~~Collateral~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance ~~321,580,484~~0.3400 ~~Ending~~Feb-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance at0.00 29Mar-~~Jul~~05 0.000% Apr-~~2005~~05 ~~321,829,572~~0.07000% ~~Monthly~~Current ~~P&I~~Bankruptcy ~~Constant~~Total ~~1,955,066~~May-05 0.16000% ~~Special~~Loans ~~Servicing~~in ~~Fee~~Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Prepayment~~Jul-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Aug-05 ~~Loss~~0.000% ~~Amount~~Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Feb-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Scheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal ~~348,657~~Balance 0.0700 ~~Unscheduled~~Jul-05 0.000% Current Principal ~~2,556,311~~Balance 0.6500 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral~~- ~~Statement~~All ~~Group~~Mortgage 1Loans 2in ~~Total~~Bankruptcy ~~Collateral~~during ~~Description~~Current ~~Mixed~~Period ~~Fixed~~Group ~~Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.921901 5.993561 5.940762 Weighted Average Net Rate 5.671901 5.743561 5.690762 Weighted Average Maturity 351 355 355 Beginning~~ Loan ~~Count~~Month ~~576 76 652 Loans Paid In Full 6 0 6 Ending~~ Loan ~~Count~~First ~~570~~State 76LTV ~~646~~at ~~Beginning~~Original ~~Scheduled~~Number ~~Balance~~Entered ~~239,081,037.46~~Payment ~~85,404,415.60~~Origination ~~324,485,453.06~~Principal ~~Ending~~Bankruptcy ~~Scheduled~~Date Balance ~~236,477,309.77~~No ~~85,103,174.57~~Bankruptcy ~~321,580,484.34~~Loans ~~Record~~this Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 1,435,728.15 519,338.01 1,955,066.16 Scheduled Principal 255,882.88 92,774.19 348,657.07 Unscheduled Principal 2,347,844.81 208,466.84 2,556,311.65 Scheduled Interest 1,179,845.27 426,563.82 1,606,409.09 Servicing Fees 49,808.55 17,792.59 67,601.14 Master Servicing Fees 1,494.26 533.78 2,028.04 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 1,128,542.46 408,237.45 1,536,779.91 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 5.664401 5.736061 5.683262Period

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Group~~- 1All ~~CPR%~~Mortgage ~~11.179564%~~Loans ~~Senior~~in ~~Percentage~~Bankruptcy ~~96.752394%~~during ~~Senior~~Current ~~Prepayment~~Period ~~Percentage~~(continued) ~~100.000000%~~Group ~~Subordinate~~Loan ~~Percentage~~Current ~~3.247606%~~Paid ~~Subordinate~~To ~~Prepayment~~Months ~~Percentage~~Current ~~0.000000%~~Approximate ~~Group~~Number 2Principal ~~CPR%~~Date ~~2.893220%~~Delinquent ~~Senior~~Loan ~~Percentage~~Rate ~~96.575850%~~Delinquent ~~Senior~~Balance ~~Prepayment~~Interest ~~Percentage~~No ~~100.000000%~~Bankruptcy ~~Subordinate~~Loans ~~Percentage~~this ~~3.424150% Subordinate Prepayment Percentage 0.000000%~~Period

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 6 2,370,781.00 2,323,758.29 0 0.00 0.00 2 0 0.00 0.00 0 0.00 0.00 Total 6 2,370,781.00 2,323,758.29 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 0 0.00 0.00 0 0.00 0.00 26,682.53 2 0 0.00 0.00 0 0.00 0.00 208,466.84 Total 0 0.00 0.00 0 0.00 0.00 235,149.37

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 0000212860 NJ 49.18 01-Jul-2004 339,353.00 307,161.68 1 0003698623 VA 47.75 01-Jan-2005 525,228.00 520,869.84 1 0139069314 CA 66.27 01-Sep-2004 275,000.00 271,926.20 1 1266069230 CA 80.00 01-Nov-2004 343,200.00 339,705.48 1 6015772947 CA 80.00 01-Feb-2005 488,000.00 484,464.89 1 6099461219 CA 75.47 01-Feb-2005 400,000.00 397,034.19

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 0000212860 Loan Paid in Full 0 6.500% 360 13 1 0003698623 Loan Paid in Full 0 5.875% 360 7 1 0139069314 Loan Paid in Full 0 6.500% 360 11 1 1266069230 Loan Paid in Full 0 6.000% 360 9 1 6015772947 Loan Paid in Full 0 5.875% 360 6 1 6099461219 Loan Paid in Full 0 5.750% 360 6

Summary SMM CPR PSA Current Month 0.789% Current Month 9.064% Current Month 630.687% 3 Month Average 1.128% 3 Month Average 12.659% 3 Month Average 1,080.080% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 35.586% N/A Apr-2005 5,522.955% N/A May-2005 18.821% N/A May-2005 2,244.222% N/A Jun-2005 17.619% N/A Jun-2005 1,697.675% N/A Jul-2005 11.295% N/A Jul-2005 911.878% N/A Aug-2005 9.064% N/A Aug-2005 630.687% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 SMM CPR PSA Current Month 0.983% Current Month 11.180% Current Month 805.853% 3 Month Average 1.308% 3 Month Average 14.494% 3 Month Average 1,293.124% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 25.450% N/A Apr-2005 4,304.293% N/A May-2005 15.036% N/A May-2005 1,902.193% N/A Jun-2005 20.978% N/A Jun-2005 2,121.561% N/A Jul-2005 11.326% N/A Jul-2005 951.958% N/A Aug-2005 11.180% N/A Aug-2005 805.853% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 SMM CPR PSA Current Month 0.244% Current Month 2.893% Current Month 183.616% 3 Month Average 0.622% 3 Month Average 7.156% 3 Month Average 541.690% 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 N/A N/A Mar-2005 N/A N/A Apr-2005 56.798% N/A Apr-2005 7,165.071% N/A May-2005 28.599% N/A May-2005 2,932.233% N/A Jun-2005 7.363% N/A Jun-2005 626.604% N/A Jul-2005 11.211% N/A Jul-2005 814.850% N/A Aug-2005 2.893% N/A Aug-2005 183.616% 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 1 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 2 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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~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~~Jan-~~2004~~2005 N/A N/A ~~Sep~~Jan-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Oct~~Feb-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Nov~~Mar-~~2004~~2005 N/A N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Feb~~Jun-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Mar~~Jul-2005 ~~N/A~~0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~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)

Prepayment - Voluntary Prepayments

Filing Compare · Banc of America Funding Corp. 2005-2 Trust