8-K 1 bam05006_10508.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): August 25, 2005 BANC OF AMERICA MORTGAGE SECURITIES, INC. Mortgage Pass-Through Certificates, Series 2005-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-118843-27 Pooling and Servicing Agreement) (Commission 54-2176710 (State or other File Number) IRS EIN jurisdiction 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 August 25, 2005 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2005-6 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 2005-6 Trust, relating to the August 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 2005-6 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-6 Trust, relating to the August 25, 2005 distribution. EX-99.1

Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 67/3029/2005 Distribution Date: 78/25/2005 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2005-6 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 05949CCP9 SEN 5.50000% 26,313,000.00 120,601.25 1-A-2 05949CCQ7 SEN 5.00000% 1,000,000.00 4,166.67 1-A-3 05949CCR5 SEN 5.50000% 3,000,000.00 13,750.00 1-A-4 05949CCS3 SEN 6.00000% 1,000,000.00 5,000.00 1-A-5 05949CCT1 SEN 5.50000% 2524,~~000~~875,~~000~~823.0009 114,~~583~~014.3319 1-A-6 05949CCU8 SEN 5.25000% 5,359,000.00 23,445.63 1-A-7 05949CCV6 SEN 5.25000% 4,940,000.00 21,612.50 1-A-8 05949CCW4 SEN 5.25000% 5,817,000.00 25,449.38 1-A-9 05949CCX2 SEN 5.50000% 2,532,000.00 11,605.00 1-A-10 05949CCY0 SEN 5.50000% 2,817,000.00 12,911.25 1-A-11 05949CCZ7 SEN 5.50000% 3,129,000.00 14,341.25 1-A-12 05949CDA1 SEN 5.50000% 3534,~~000~~826,~~000~~152.0033 ~~160~~159,~~416~~619.6786 1-A-13 05949CDB9 SEN 5.25000% 570,000.00 2,493.75 1-A-14 05949CDC7 SEN 5.75000% 570,000.00 2,731.25 1-A-15 05949CDD5 SEN 5.50000% 1,385,000.00 6,347.92 1-A-16 05949CDE3 SEN 5.50000% 17,270,000.00 79,154.17 1-A-17 05949CDF0 SEN 5.50000% 124,~~831~~349,~~000~~536.0021 ~~572~~569,~~142~~935.0837 1-A-18 05949CDG8 SEN 6.00000% 8,058,000.00 40,290.00 1-A-R 05949CDH6 SEN 5.50000% ~~100~~0.00 0.5207 2-A-1 05949CDK9 SEN 5.00000% 6564,~~393~~825,~~000~~869.0074 ~~272~~270,~~470~~107.8379 A-PO 05949CDM5 SEN 0.00000% 1,~~789~~786,~~342~~412.0045 0.00 15-IO 05949CDL7 SEN 5.00000% 0.00 12,~~984~~807.0730 30-IO 05949CDJ2 SEN 5.50000% 0.00 33,~~293~~137.0161 30-B-1 05949CDN3 SUB 5.50000% 3,~~324~~320,~~000~~451.0012 15,~~235~~218.0073 30-B-2 05949CDP8 SUB 5.50000% 1,~~385~~383,~~000~~521.0030 6,~~347~~341.9214 30-B-3 05949CDQ6 SUB 5.50000% ~~831~~830,~~000~~112.0078 3,~~808~~804.7568 30-B-4 05949CDU7 SUB 5.50000% ~~554~~553,~~000~~408.0052 2,~~539~~536.1746 30-B-5 05949CDV5 SUB 5.50000% ~~277~~276,~~000~~704.0026 1,~~269~~268.5823 30-B-6 05949CDW3 SUB 5.50000% 415,~~496~~052.0042 1,~~904~~902.3632 15-B-1 05949CDR4 SUB 5.00000% ~~399~~397,~~000~~502.0029 1,~~662~~656.5026 15-B-2 05949CDS2 SUB 5.00000% ~~200~~199,~~000~~249.0027 ~~833~~830.3321 15-B-3 05949CDT0 SUB 5.00000% ~~133~~132,~~000~~500.0076 ~~554~~552.1709 15-B-4 05949CDX1 SUB 5.00000% ~~100~~99,~~000~~624.0063 ~~416~~415.6710 15-B-5 05949CDY9 SUB 5.00000% 6766,~~000~~748.0050 ~~279~~278.1712 15-B-6 05949CDZ6 SUB 5.00000% 99,~~996~~620.0065 ~~416~~415.6509 Totals ~~343~~342,~~558~~198,~~934~~290.0032 1,~~585~~578,~~057~~740.8064

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 0.00 0.00 26,313,000.00 120,601.25 0.00 1-A-2 0.00 0.00 1,000,000.00 4,166.67 0.00 1-A-3 0.00 0.00 3,000,000.00 13,750.00 0.00 1-A-4 0.00 0.00 1,000,000.00 5,000.00 0.00 1-A-5 ~~124~~544,~~176~~529.9115 0.00 24,~~875~~331,~~823~~293.0994 ~~238~~658,~~760~~543.2434 0.00 1-A-6 0.00 0.00 5,359,000.00 23,445.63 0.00 1-A-7 0.00 0.00 4,940,000.00 21,612.50 0.00 1-A-8 0.00 0.00 5,817,000.00 25,449.38 0.00 1-A-9 0.00 0.00 2,532,000.00 11,605.00 0.00 1-A-10 0.00 0.00 2,817,000.00 12,911.25 0.00 1-A-11 0.00 0.00 3,129,000.00 14,341.25 0.00 1-A-12 ~~173~~762,~~847~~340.6781 0.00 34,~~826~~063,~~152~~811.3351 ~~334~~921,~~264~~960.3467 0.00 1-A-13 0.00 0.00 570,000.00 2,493.75 0.00 1-A-14 0.00 0.00 570,000.00 2,731.25 0.00 1-A-15 0.00 0.00 1,385,000.00 6,347.92 0.00 1-A-16 0.00 0.00 17,270,000.00 79,154.17 0.00 1-A-17 ~~481~~2,~~463~~111,270.7967 0.00 ~~124~~122,~~349~~238,~~536~~265.2155 12,~~053~~681,~~605~~206.8704 0.00 1-A-18 0.00 0.00 8,058,000.00 40,290.00 0.00 1-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.5207 0.00 2-A-1 ~~567~~2,~~130~~371,602.2644 0.00 6462,~~825~~454,~~869~~267.7429 ~~839~~2,~~601~~641,710.0923 0.00 A-PO 23,~~929~~402.5562 0.00 1,~~786~~783,~~412~~009.4583 23,~~929~~402.5562 0.00 15-IO 0.00 0.00 0.00 12,~~984~~807.0730 0.00 30-IO 0.00 0.00 0.00 33,~~293~~137.0161 0.00 30-B-1 3,~~548~~587.8809 0.00 3,~~320~~316,~~451~~864.1203 18,~~783~~805.8882 0.00 30-B-2 1,~~478~~494.7062 0.00 1,~~383~~382,~~521~~026.3068 7,~~826~~835.6276 0.00 30-B-3 ~~887~~896.2277 0.00 ~~830~~829,~~112~~216.7801 4,~~695~~701.9745 0.00 30-B-4 ~~591~~597.4885 0.00 ~~553~~552,~~408~~810.5267 3,~~130~~134.6531 0.00 30-B-5 ~~295~~298.7492 0.00 276,~~704~~405.2634 1,~~565~~567.3215 0.00 30-B-6 ~~443~~448.5828 0.00 ~~415~~414,~~052~~604.4214 2,~~347~~350.9460 0.00 15-B-1 1,~~497~~502.7160 0.00 ~~397~~395,~~502~~999.2969 3,~~160~~158.2186 0.00 15-B-2 ~~750~~753.7318 0.00 ~~199~~198,~~249~~496.2708 1,~~584~~583.0639 0.00 15-B-3 ~~499~~500.2487 0.00 ~~132~~131,~~500~~999.7690 1,~~053~~052.4196 0.00 15-B-4 ~~375~~376.3759 0.00 99,~~624~~248.6304 ~~792~~791.0469 0.00 15-B-5 ~~251~~252.5032 0.00 66,~~748~~496.5019 530.6744 0.00 15-B-6 ~~375~~376.3558 0.00 99,~~620~~244.6507 ~~792~~791.0067 0.00 Totals 15,~~360~~804,~~643~~231.6836 0.00 ~~342~~336,~~198~~394,~~290~~058.3296 27,~~945~~382,~~701~~972.4800 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 26,313,000.00 26,313,000.00 0.00 0.00 0.00 0.00 1-A-2 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-3 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 1-A-4 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 1-A-5 25,000,000.00 2524,~~000~~875,~~000~~823.0009 4546,~~677~~089.0187 78498,~~499~~439.9029 0.00 0.00 1-A-6 5,359,000.00 5,359,000.00 0.00 0.00 0.00 0.00 1-A-7 4,940,000.00 4,940,000.00 0.00 0.00 0.00 0.00 1-A-8 5,817,000.00 5,817,000.00 0.00 0.00 0.00 0.00 1-A-9 2,532,000.00 2,532,000.00 0.00 0.00 0.00 0.00 1-A-10 2,817,000.00 2,817,000.00 0.00 0.00 0.00 0.00 1-A-11 3,129,000.00 3,129,000.00 0.00 0.00 0.00 0.00 1-A-12 35,000,000.00 3534,~~000~~826,~~000~~152.0033 6364,~~947~~525.81 ~~109~~697,~~899~~815.8600 0.00 0.00 1-A-13 570,000.00 570,000.00 0.00 0.00 0.00 0.00 1-A-14 570,000.00 570,000.00 0.00 0.00 0.00 0.00 1-A-15 1,385,000.00 1,385,000.00 0.00 0.00 0.00 0.00 1-A-16 17,270,000.00 17,270,000.00 0.00 0.00 0.00 0.00 1-A-17 124,831,000.00 124,~~831~~349,~~000~~536.0021 ~~177~~178,~~100~~701.7651 ~~304~~1,~~363~~932,569.0316 0.00 0.00 1-A-18 8,058,000.00 8,058,000.00 0.00 0.00 0.00 0.00 1-A-R 100.00 ~~100~~0.00 360.7800 630.2200 0.00 0.00 2-A-1 65,393,000.00 6564,~~393~~825,~~000~~869.0074 245,~~463~~048.20 ~~321~~2,~~667~~126,554.0624 0.00 0.00 A-PO 1,789,342.00 1,~~789~~786,~~342~~412.0045 2,~~574~~587.5120 ~~355~~815.0442 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 30-B-1 3,324,000.00 3,~~324~~320,~~000~~451.0012 3,~~548~~587.8809 0.00 0.00 0.00 30-B-2 1,385,000.00 1,~~385~~383,~~000~~521.0030 1,~~478~~494.7062 0.00 0.00 0.00 30-B-3 831,000.00 ~~831~~830,~~000~~112.0078 ~~887~~896.2277 0.00 0.00 0.00 30-B-4 554,000.00 ~~554~~553,~~000~~408.0052 ~~591~~597.4885 0.00 0.00 0.00 30-B-5 277,000.00 ~~277~~276,~~000~~704.0026 ~~295~~298.7492 0.00 0.00 0.00 30-B-6 415,496.00 415,~~496~~052.0042 ~~443~~448.5828 0.00 0.00 0.00 15-B-1 399,000.00 ~~399~~397,~~000~~502.0029 1,~~497~~502.7160 0.00 0.00 0.00 15-B-2 200,000.00 ~~200~~199,~~000~~249.0027 ~~750~~753.7318 0.00 0.00 0.00 15-B-3 133,000.00 ~~133~~132,~~000~~500.0076 ~~499~~500.2487 0.00 0.00 0.00 15-B-4 100,000.00 ~~100~~99,~~000~~624.0063 ~~375~~376.3759 0.00 0.00 0.00 15-B-5 67,000.00 6766,~~000~~748.0050 ~~251~~252.5032 0.00 0.00 0.00 15-B-6 99,996.00 99,~~996~~620.0065 ~~375~~376.3558 0.00 0.00 0.00 Totals 343,558,934.00 ~~343~~342,~~558~~198,~~934~~290.0032 ~~545~~548,~~795~~038.5726 ~~814~~5,~~848~~256,193.11 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 0.00 26,313,000.00 1.00000000 0.00 1-A-2 0.00 1,000,000.00 1.00000000 0.00 1-A-3 0.00 3,000,000.00 1.00000000 0.00 1-A-4 0.00 1,000,000.00 1.00000000 0.00 1-A-5 ~~124~~544,~~176~~529.9115 24,~~875~~331,~~823~~293.0994 0.~~99503292~~97325176 ~~124~~544,~~176~~529.9115 1-A-6 0.00 5,359,000.00 1.00000000 0.00 1-A-7 0.00 4,940,000.00 1.00000000 0.00 1-A-8 0.00 5,817,000.00 1.00000000 0.00 1-A-9 0.00 2,532,000.00 1.00000000 0.00 1-A-10 0.00 2,817,000.00 1.00000000 0.00 1-A-11 0.00 3,129,000.00 1.00000000 0.00 1-A-12 ~~173~~762,~~847~~340.6781 34,~~826~~063,~~152~~811.3351 0.~~99503292~~97325176 ~~173~~762,~~847~~340.6781 1-A-13 0.00 570,000.00 1.00000000 0.00 1-A-14 0.00 570,000.00 1.00000000 0.00 1-A-15 0.00 1,385,000.00 1.00000000 0.00 1-A-16 0.00 17,270,000.00 1.00000000 0.00 1-A-17 ~~481~~2,~~463~~111,270.7967 ~~124~~122,~~349~~238,~~536~~265.2155 0.~~99614308~~97923004 ~~481~~2,~~463~~111,270.7967 1-A-18 0.00 8,058,000.00 1.00000000 0.00 1-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 ~~567~~2,~~130~~371,602.2644 6462,~~825~~454,~~869~~267.7429 0.~~99132736~~95506044 ~~567~~2,~~130~~371,602.2644 A-PO 23,~~929~~402.5562 1,~~786~~783,~~412~~009.4583 0.~~99836278~~99646117 23,~~929~~402.5562 15-IO 0.00 0.00 0.00000000 0.00 30-IO 0.00 0.00 0.00000000 0.00 30-B-1 3,~~548~~587.8809 3,~~320~~316,~~451~~864.1203 0.~~99893235~~99785320 3,~~548~~587.8809 30-B-2 1,~~478~~494.7062 1,~~383~~382,~~521~~026.3068 0.~~99893235~~99785320 1,~~478~~494.7062 30-B-3 ~~887~~896.2277 ~~830~~829,~~112~~216.7801 0.~~99893235~~99785320 ~~887~~896.2277 30-B-4 ~~591~~597.4885 ~~553~~552,~~408~~810.5267 0.~~99893235~~99785319 ~~591~~597.4885 30-B-5 ~~295~~298.7492 276,~~704~~405.2634 0.~~99893235~~99785321 ~~295~~298.7492 30-B-6 ~~443~~448.5828 ~~415~~414,~~052~~604.4214 0.~~99893241~~99785351 ~~443~~448.5828 15-B-1 1,~~497~~502.7160 ~~397~~395,~~502~~999.2969 0.~~99624634~~99248043 1,~~497~~502.7160 15-B-2 ~~750~~753.7318 ~~199~~198,~~249~~496.2708 0.~~99624635~~99248040 ~~750~~753.7318 15-B-3 ~~499~~500.2487 ~~132~~131,~~500~~999.7690 0.~~99624632~~99248045 ~~499~~500.2487 15-B-4 ~~375~~376.3759 99,~~624~~248.6304 0.~~99624630~~99248040 ~~375~~376.3759 15-B-5 ~~251~~252.5032 66,~~748~~496.5019 0.~~99624627~~99248045 ~~251~~252.5032 15-B-6 ~~375~~376.3558 99,~~620~~244.6507 0.~~99624635~~99248040 ~~375~~376.3558 Totals 15,~~360~~804,~~643~~231.6836 ~~342~~336,~~198~~394,~~290~~058.3296 0.~~99603956~~97914514 15,~~360~~804,~~643~~231.6836

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 26,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-2 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 25,000,000.00 ~~1000~~995.~~00000000~~03292360 1.~~82708040~~84359480 319.~~13999600~~93757160 0.00000000 1-A-6 5,359,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 4,940,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-8 5,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-9 2,532,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-10 2,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-11 3,129,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-12 35,000,000.00 ~~1000~~995.~~00000000~~03292371 1.~~82708029~~84359457 319.~~13999600~~93757143 0.00000000 1-A-13 570,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-14 570,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 1,385,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 17,270,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 124,831,000.00 ~~1000~~996.~~00000000~~14307512 1.~~41872420~~43154753 215.~~43820069~~48148425 0.00000000 1-A-18 8,058,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 100.00 ~~1000~~0.00000000 ~~367~~0.~~80000000~~00000000 ~~632~~0.~~20000000~~00000000 0.00000000 2-A-1 65,393,000.00 ~~1000~~991.~~00000000~~32735522 3.~~75366171~~74731546 432.~~91898307~~51960057 0.00000000 A-PO 1,789,342.00 ~~1000~~998.~~00000000~~36277805 1.~~43880264~~44589464 0.~~19841931~~45570942 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-B-1 3,324,000.00 ~~1000~~998.~~00000000~~93234657 1.~~06765343~~07914862 0.00000000 0.00000000 30-B-2 1,385,000.00 ~~1000~~998.~~00000000~~93234657 1.~~06765343~~07914801 0.00000000 0.00000000 30-B-3 831,000.00 ~~1000~~998.~~00000000~~93234657 1.~~06765343~~07914561 0.00000000 0.00000000 30-B-4 554,000.00 ~~1000~~998.~~00000000~~93234657 1.~~06765343~~07915162 0.00000000 0.00000000 30-B-5 277,000.00 ~~1000~~998.~~00000000~~93234657 1.~~06765343~~07913357 0.00000000 0.00000000 30-B-6 415,496.00 ~~1000~~998.~~00000000~~93240849 1.~~06759151~~07890329 0.00000000 0.00000000 15-B-1 399,000.00 ~~1000~~996.~~00000000~~24634085 3.~~75365915~~76591479 0.00000000 0.00000000 15-B-2 200,000.00 ~~1000~~996.~~00000000~~24635000 3.~~75365000~~76590000 0.00000000 0.00000000 15-B-3 133,000.00 ~~1000~~996.~~00000000~~24631579 3.~~75368421~~76593985 0.00000000 0.00000000 15-B-4 100,000.00 ~~1000~~996.~~00000000~~24630000 3.~~75370000~~76590000 0.00000000 0.00000000 15-B-5 67,000.00 ~~1000~~996.~~00000000~~24626866 3.~~75373134~~76597015 0.00000000 0.00000000 15-B-6 99,996.00 ~~1000~~996.~~00000000~~24634985 3.~~75365015~~76595064 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 0.00000000 1,000.00000000 1.00000000 0.00000000 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 1,000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 421.~~96707640~~78116600 ~~995~~973.~~03292360~~25175760 0.~~99503292~~97325176 421.~~96707640~~78116600 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-12 0.00000000 421.~~96707629~~78116600 ~~995~~973.~~03292371~~25175743 0.~~99503292~~97325176 421.~~96707629~~78116600 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-17 0.00000000 316.~~85692488~~91303178 ~~996~~979.~~14307512~~23004342 0.~~99614308~~97923004 316.~~85692488~~91303178 1-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A-1 0.00000000 836.~~67264478~~26691603 ~~991~~955.~~32735522~~06043904 0.~~99132736~~95506044 836.~~67264478~~26691603 A-PO 0.00000000 1.~~63722195~~90160405 ~~998~~996.~~36277805~~46117400 0.~~99836278~~99646117 1.~~63722195~~90160405 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-B-1 0.00000000 1.~~06765343~~07914862 ~~998~~997.~~93234657~~85319795 0.~~99893235~~99785320 1.~~06765343~~07914862 30-B-2 0.00000000 1.~~06765343~~07914801 ~~998~~997.~~93234657~~85319856 0.~~99893235~~99785320 1.~~06765343~~07914801 30-B-3 0.00000000 1.~~06765343~~07914561 ~~998~~997.~~93234657~~85320096 0.~~99893235~~99785320 1.~~06765343~~07914561 30-B-4 0.00000000 1.~~06765343~~07915162 ~~998~~997.~~93234657~~85319495 0.~~99893235~~99785319 1.~~06765343~~07915162 30-B-5 0.00000000 1.~~06765343~~07913357 ~~998~~997.~~93234657~~85321300 0.~~99893235~~99785321 1.~~06765343~~07913357 30-B-6 0.00000000 1.~~06759151~~07890329 ~~998~~997.~~93240849~~85350521 0.~~99893241~~99785351 1.~~06759151~~07890329 15-B-1 0.00000000 3.~~75365915~~76591479 ~~996~~992.~~24634085~~48042607 0.~~99624634~~99248043 3.~~75365915~~76591479 15-B-2 0.00000000 3.~~75365000~~76590000 ~~996~~992.~~24635000~~48040000 0.~~99624635~~99248040 3.~~75365000~~76590000 15-B-3 0.00000000 3.~~75368421~~76593985 ~~996~~992.~~24631579~~48045113 0.~~99624632~~99248045 3.~~75368421~~76593985 15-B-4 0.00000000 3.~~75370000~~76590000 ~~996~~992.~~24630000~~48040000 0.~~99624630~~99248040 3.~~75370000~~76590000 15-B-5 0.00000000 3.~~75373134~~76597015 ~~996~~992.~~24626866~~48044776 0.~~99624627~~99248045 3.~~75373134~~76597015 15-B-6 0.00000000 3.~~75365015~~76595064 ~~996~~992.~~24634985~~48039922 0.~~99624635~~99248040 3.~~75365015~~76595064 (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 26,313,000.00 5.50000% 26,313,000.00 120,601.25 0.00 0.00 1-A-2 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 1-A-3 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 1-A-4 1,000,000.00 6.00000% 1,000,000.00 5,000.00 0.00 0.00 1-A-5 25,000,000.00 5.50000% 2524,~~000~~875,~~000~~823.0009 114,~~583~~014.3319 0.00 0.00 1-A-6 5,359,000.00 5.25000% 5,359,000.00 23,445.63 0.00 0.00 1-A-7 4,940,000.00 5.25000% 4,940,000.00 21,612.50 0.00 0.00 1-A-8 5,817,000.00 5.25000% 5,817,000.00 25,449.38 0.00 0.00 1-A-9 2,532,000.00 5.50000% 2,532,000.00 11,605.00 0.00 0.00 1-A-10 2,817,000.00 5.50000% 2,817,000.00 12,911.25 0.00 0.00 1-A-11 3,129,000.00 5.50000% 3,129,000.00 14,341.25 0.00 0.00 1-A-12 35,000,000.00 5.50000% 3534,~~000~~826,~~000~~152.0033 ~~160~~159,~~416~~619.6786 0.00 0.00 1-A-13 570,000.00 5.25000% 570,000.00 2,493.75 0.00 0.00 1-A-14 570,000.00 5.75000% 570,000.00 2,731.25 0.00 0.00 1-A-15 1,385,000.00 5.50000% 1,385,000.00 6,347.92 0.00 0.00 1-A-16 17,270,000.00 5.50000% 17,270,000.00 79,154.17 0.00 0.00 1-A-17 124,831,000.00 5.50000% 124,~~831~~349,~~000~~536.0021 ~~572~~569,~~142~~935.0837 0.00 0.00 1-A-18 8,058,000.00 6.00000% 8,058,000.00 40,290.00 0.00 0.00 1-A-R 100.00 5.50000% ~~100~~0.00 0.4600 0.00 0.00 2-A-1 65,393,000.00 5.00000% 6564,~~393~~825,~~000~~869.0074 ~~272~~270,~~470~~107.8379 0.00 0.00 A-PO 1,789,342.00 0.00000% 1,~~789~~786,~~342~~412.0045 0.00 0.00 0.00 15-IO 0.00 5.00000% 3,~~116~~073,~~176~~753.5510 12,~~984~~807.0730 0.00 0.00 30-IO 0.00 5.50000% 7,~~263~~230,~~930~~024.5001 33,~~293~~137.0161 0.00 0.00 30-B-1 3,324,000.00 5.50000% 3,~~324~~320,~~000~~451.0012 15,~~235~~218.0073 0.00 0.00 30-B-2 1,385,000.00 5.50000% 1,~~385~~383,~~000~~521.0030 6,~~347~~341.9214 0.00 0.00 30-B-3 831,000.00 5.50000% ~~831~~830,~~000~~112.0078 3,~~808~~804.7568 0.00 0.00 30-B-4 554,000.00 5.50000% ~~554~~553,~~000~~408.0052 2,~~539~~536.1746 0.00 0.00 30-B-5 277,000.00 5.50000% ~~277~~276,~~000~~704.0026 1,~~269~~268.5823 0.00 0.00 30-B-6 415,496.00 5.50000% 415,~~496~~052.0042 1,~~904~~902.3632 0.00 0.00 15-B-1 399,000.00 5.00000% ~~399~~397,~~000~~502.0029 1,~~662~~656.5026 0.00 0.00 15-B-2 200,000.00 5.00000% ~~200~~199,~~000~~249.0027 ~~833~~830.3321 0.00 0.00 15-B-3 133,000.00 5.00000% ~~133~~132,~~000~~500.0076 ~~554~~552.1709 0.00 0.00 15-B-4 100,000.00 5.00000% ~~100~~99,~~000~~624.0063 ~~416~~415.6710 0.00 0.00 15-B-5 67,000.00 5.00000% 6766,~~000~~748.0050 ~~279~~278.1712 0.00 0.00 15-B-6 99,996.00 5.00000% 99,~~996~~620.0065 ~~416~~415.6509 0.00 0.00 Totals 343,558,934.00 1,~~585~~578,~~057~~740.7457 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 0.00 120,601.25 0.00 26,313,000.00 1-A-2 0.00 0.00 4,166.67 0.00 1,000,000.00 1-A-3 0.00 0.00 13,750.00 0.00 3,000,000.00 1-A-4 0.00 0.00 5,000.00 0.00 1,000,000.00 1-A-5 0.00 0.00 114,~~583~~014.3319 0.00 24,~~875~~331,~~823~~293.0994 1-A-6 0.00 0.00 23,445.63 0.00 5,359,000.00 1-A-7 0.00 0.00 21,612.50 0.00 4,940,000.00 1-A-8 0.00 0.00 25,449.38 0.00 5,817,000.00 1-A-9 0.00 0.00 11,605.00 0.00 2,532,000.00 1-A-10 0.00 0.00 12,911.25 0.00 2,817,000.00 1-A-11 0.00 0.00 14,341.25 0.00 3,129,000.00 1-A-12 0.00 0.00 ~~160~~159,~~416~~619.6786 0.00 34,~~826~~063,~~152~~811.3351 1-A-13 0.00 0.00 2,493.75 0.00 570,000.00 1-A-14 0.00 0.00 2,731.25 0.00 570,000.00 1-A-15 0.00 0.00 6,347.92 0.00 1,385,000.00 1-A-16 0.00 0.00 79,154.17 0.00 17,270,000.00 1-A-17 0.00 0.00 ~~572~~569,~~142~~935.0837 0.00 ~~124~~122,~~349~~238,~~536~~265.2155 1-A-18 0.00 0.00 40,290.00 0.00 8,058,000.00 1-A-R 0.00 0.00 0.5207 0.00 0.00 2-A-1 0.00 0.00 ~~272~~270,~~470~~107.8379 0.00 6462,~~825~~454,~~869~~267.7429 A-PO 0.00 0.00 0.00 0.00 1,~~786~~783,~~412~~009.4583 15-IO 0.00 0.00 12,~~984~~807.0730 0.00 32,~~073~~862,~~753~~136.1036 30-IO 0.00 0.00 33,~~293~~137.0161 0.00 7,~~230~~081,~~024~~086.0180 30-B-1 0.00 0.00 15,~~235~~218.0073 0.00 3,~~320~~316,~~451~~864.1203 30-B-2 0.00 0.00 6,~~347~~341.9214 0.00 1,~~383~~382,~~521~~026.3068 30-B-3 0.00 0.00 3,~~808~~804.7568 0.00 ~~830~~829,~~112~~216.7801 30-B-4 0.00 0.00 2,~~539~~536.1746 0.00 ~~553~~552,~~408~~810.5267 30-B-5 0.00 0.00 1,~~269~~268.5823 0.00 276,~~704~~405.2634 30-B-6 0.00 0.00 1,~~904~~902.3632 0.00 ~~415~~414,~~052~~604.4214 15-B-1 0.00 0.00 1,~~662~~656.5026 0.00 ~~397~~395,~~502~~999.2969 15-B-2 0.00 0.00 ~~833~~830.3321 0.00 ~~199~~198,~~249~~496.2708 15-B-3 0.00 0.00 ~~554~~552.1709 0.00 ~~132~~131,~~500~~999.7690 15-B-4 0.00 0.00 ~~416~~415.6710 0.00 99,~~624~~248.6304 15-B-5 0.00 0.00 ~~279~~278.1712 0.00 66,~~748~~496.5019 15-B-6 0.00 0.00 ~~416~~415.6509 0.00 99,~~620~~244.6507 Totals 0.00 0.00 1,~~585~~578,~~057~~740.8064 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 26,313,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-2 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 1-A-3 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-4 1,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-5 25,000,000.00 5.50000% ~~1000~~995.~~00000000~~03292360 4.~~58333320~~56056760 0.00000000 0.00000000 1-A-6 5,359,000.00 5.25000% 1000.00000000 4.37500093 0.00000000 0.00000000 1-A-7 4,940,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-8 5,817,000.00 5.25000% 1000.00000000 4.37500086 0.00000000 0.00000000 1-A-9 2,532,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-10 2,817,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-11 3,129,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 1-A-12 35,000,000.00 5.50000% ~~1000~~995.~~00000000~~03292371 4.~~58333343~~56056743 0.00000000 0.00000000 1-A-13 570,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 1-A-14 570,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000 1-A-15 1,385,000.00 5.50000% 1000.00000000 4.58333574 0.00000000 0.00000000 1-A-16 17,270,000.00 5.50000% 1000.00000000 4.58333353 0.00000000 0.00000000 1-A-17 124,831,000.00 5.50000% ~~1000~~996.~~00000000~~14307512 4.~~58333331~~56565573 0.00000000 0.00000000 1-A-18 8,058,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 1-A-R 100.00 5.50000% ~~1000~~0.00000000 40.~~60000000~~00000000 0.00000000 0.00000000 2-A-1 65,393,000.00 5.00000% ~~1000~~991.~~00000000~~32735522 4.~~16666662~~13053064 0.00000000 0.00000000 A-PO 1,789,342.00 0.00000% ~~1000~~998.~~00000000~~36277805 0.00000000 0.00000000 0.00000000 15-IO 0.00 5.00000% ~~1000~~986.~~00017650~~38623107 4.~~16666774~~10994116 0.00000000 0.00000000 30-IO 0.00 5.50000% ~~1000~~995.~~00006883~~33228018 4.~~58333299~~56193961 0.00000000 0.00000000 30-B-1 3,324,000.00 5.50000% ~~1000~~998.~~00000000~~93234657 4.~~58333333~~57843863 0.00000000 0.00000000 30-B-2 1,385,000.00 5.50000% ~~1000~~998.~~00000000~~93234657 4.~~58333574~~57844043 0.00000000 0.00000000 30-B-3 831,000.00 5.50000% ~~1000~~998.~~00000000~~93234657 4.~~58333333~~57843562 0.00000000 0.00000000 30-B-4 554,000.00 5.50000% ~~1000~~998.~~00000000~~93234657 4.~~58333935~~57844765 0.00000000 0.00000000 30-B-5 277,000.00 5.50000% ~~1000~~998.~~00000000~~93234657 4.~~58332130~~57844765 0.00000000 0.00000000 30-B-6 415,496.00 5.50000% ~~1000~~998.~~00000000~~93240849 4.~~58334136~~57843156 0.00000000 0.00000000 15-B-1 399,000.00 5.00000% ~~1000~~996.~~00000000~~24634085 4.~~16666667~~15102757 0.00000000 0.00000000 15-B-2 200,000.00 5.00000% ~~1000~~996.~~00000000~~24635000 4.~~16665000~~15105000 0.00000000 0.00000000 15-B-3 133,000.00 5.00000% ~~1000~~996.~~00000000~~24631579 4.~~16669173~~15105263 0.00000000 0.00000000 15-B-4 100,000.00 5.00000% ~~1000~~996.~~00000000~~24630000 4.~~16670000~~15100000 0.00000000 0.00000000 15-B-5 67,000.00 5.00000% ~~1000~~996.~~00000000~~24626866 4.~~16671642~~15104478 0.00000000 0.00000000 15-B-6 99,996.00 5.00000% ~~1000~~996.~~00000000~~24634985 4.~~16666667~~15106604 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 4.58333333 0.00000000 1000.00000000 1-A-2 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-5 0.00000000 0.00000000 4.~~58333320~~56056760 0.00000000 ~~995~~973.~~03292360~~25175760 1-A-6 0.00000000 0.00000000 4.37500093 0.00000000 1000.00000000 1-A-7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-8 0.00000000 0.00000000 4.37500086 0.00000000 1000.00000000 1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 1-A-12 0.00000000 0.00000000 4.~~58333343~~56056743 0.00000000 ~~995~~973.~~03292371~~25175743 1-A-13 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 1-A-14 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000 1-A-15 0.00000000 0.00000000 4.58333574 0.00000000 1000.00000000 1-A-16 0.00000000 0.00000000 4.58333353 0.00000000 1000.00000000 1-A-17 0.00000000 0.00000000 4.~~58333331~~56565573 0.00000000 ~~996~~979.~~14307512~~23004342 1-A-18 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 50.~~20000000~~70000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 4.~~16666662~~13053064 0.00000000 ~~991~~955.~~32735522~~06043904 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~996.~~36277805~~46117400 15-IO 0.00000000 0.00000000 4.~~16666774~~10994116 0.00000000 ~~986~~918.~~38623107~~47712068 30-IO 0.00000000 0.00000000 4.~~58333299~~56193961 0.00000000 ~~995~~974.~~33228018~~82861206 30-B-1 0.00000000 0.00000000 4.~~58333333~~57843863 0.00000000 ~~998~~997.~~93234657~~85319795 30-B-2 0.00000000 0.00000000 4.~~58333574~~57844043 0.00000000 ~~998~~997.~~93234657~~85319856 30-B-3 0.00000000 0.00000000 4.~~58333333~~57843562 0.00000000 ~~998~~997.~~93234657~~85320096 30-B-4 0.00000000 0.00000000 4.~~58333935~~57844765 0.00000000 ~~998~~997.~~93234657~~85319495 30-B-5 0.00000000 0.00000000 4.~~58332130~~57844765 0.00000000 ~~998~~997.~~93234657~~85321300 30-B-6 0.00000000 0.00000000 4.~~58334136~~57843156 0.00000000 ~~998~~997.~~93240849~~85350521 15-B-1 0.00000000 0.00000000 4.~~16666667~~15102757 0.00000000 ~~996~~992.~~24634085~~48042607 15-B-2 0.00000000 0.00000000 4.~~16665000~~15105000 0.00000000 ~~996~~992.~~24635000~~48040000 15-B-3 0.00000000 0.00000000 4.~~16669173~~15105263 0.00000000 ~~996~~992.~~24631579~~48045113 15-B-4 0.00000000 0.00000000 4.~~16670000~~15100000 0.00000000 ~~996~~992.~~24630000~~48040000 15-B-5 0.00000000 0.00000000 4.~~16671642~~15104478 0.00000000 ~~996~~992.~~24626866~~48044776 15-B-6 0.00000000 0.00000000 4.~~16666667~~15106604 0.00000000 ~~996~~992.~~24634985~~48039922 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~0.00~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~3,019,137.20~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance ~~Proceeds~~Balance ~~from~~Percentage ~~Repurchased~~30-PO ~~Loans~~ 0.0000000% ~~Other Amounts (Servicer Advances)~~ 0.00 ~~Realized Loss (Gains, Subsequent Expenses & Recoveries)~~ 0.00 ~~Prepayment Penalties 0~~1,600,358.0077 ~~Total Deposits 3~~1,~~019~~597,~~137~~670.2076 ~~Withdrawals~~99.69397750% ~~Reimbursement~~15-PO ~~for~~0.00000% ~~Servicer Advances~~ 0.00 ~~Payment of Service Fee 73,435~~0.7200 ~~Payment of Interest and Principal 2~~186,~~945,701~~053.4868 ~~Total Withdrawals (Pool Distribution Amount) 3~~185,~~019,137~~339.2006 ~~Ending Balance 0~~99.0023544309%

SERVICING FEES Gross Servicing Fee 71,~~574~~291.7831 Trustee Fee - Wells Fargo Bank, N.A. 1,~~860~~853.9458 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 73,~~435~~144.7289

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 06 0 0 0 06 03,075,061.0080 0.00 0.00 0.00 03,075,061.0080 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 06 0 0 0 06 03,075,061.0080 0.00 0.00 0.00 03,075,061.0080 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.~~000000~~864553% 0.000000% 0.000000% 0.000000% 0.~~000000~~864553% 0.~~000000~~912873% 0.000000% 0.000000% 0.000000% 0.~~000000~~912873% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~864553% 0.000000% 0.000000% 0.000000% 0.~~000000~~864553% 0.~~000000~~912873% 0.000000% 0.000000% 0.000000% 0.~~000000~~912873%

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 04 0 0 0 04 02,124,243.0090 0.00 0.00 0.00 02,124,243.0090 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 04 0 0 0 04 02,124,243.0090 0.00 0.00 0.00 02,124,243.0090 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~700525% 0.000000% 0.000000% 0.000000% 0.~~000000~~700525% 0.~~000000~~778095% 0.000000% 0.000000% 0.000000% 0.~~000000~~778095% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~700525% 0.000000% 0.000000% 0.000000% 0.~~000000~~700525% 0.~~000000~~778095% 0.000000% 0.000000% 0.000000% 0.~~000000~~778095% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 12-15 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 02 0 0 0 02 0950,817.0090 0.00 0.00 0.00 0950,817.0090 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 02 0 0 0 02 0950,817.0090 0.00 0.00 0.00 0950,817.0090 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~626016% 0.000000% 0.000000% 0.000000% 01.~~000000~~626016% 01.~~000000~~489155% 0.000000% 0.000000% 0.000000% 01.~~000000~~489155% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~626016% 0.000000% 0.000000% 0.000000% 01.~~000000~~626016% 01.~~000000~~489155% 0.000000% 0.000000% 0.000000% 01.~~000000~~489155%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 019,559.0023

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 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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. 12-15 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current REO Total ~~Dec~~Jan-0405 0.000% Loans in REO 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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. 12-15 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Aug~~Sep-04 0.000% Original Principal Balance 0.00 ~~Sep~~Oct-04 0.000% Current Principal Balance 0.00 ~~Oct~~Nov-04 0.000% ~~Nov~~Dec-04 0.000% Current Foreclosure Total ~~Dec~~Jan-0405 0.000% Loans in Foreclosure 0 ~~Jan~~Feb-05 0.000% Original Principal Balance 0.00 ~~Feb~~Mar-05 0.000% Current Principal Balance 0.00 ~~Mar~~Apr-05 0.000% ~~Apr~~May-05 0.000% ~~May~~Jun-05 0.000% ~~Jun~~Jul-05 0.000% ~~Jul~~Aug-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.~~792870~~792730% Weighted Average Pass-Through Rate 5.~~536370~~536230% Weighted Average Maturity(Stepdown Calculation) ~~265~~264 Beginning Scheduled Collateral Loan Count 702 Number Of Loans Paid In Full 08 Ending Scheduled Collateral Loan Count ~~702~~694 Beginning Scheduled Collateral Balance ~~343~~342,~~558~~198,~~934~~292.0018 Ending Scheduled Collateral Balance ~~342~~336,~~198~~394,~~292~~060.1872 Ending Actual Collateral Balance at 3029-~~Jun~~Jul-2005 ~~342~~336,~~636~~855,276.5346 Monthly P&I Constant 2,~~204~~199,~~289~~923.1065 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 27,~~893~~329,~~579~~862.5559 Class AP Deferred Amount 0.00 Scheduled Principal ~~545~~548,~~795~~038.6035 Unscheduled Principal ~~814~~5,~~848~~256,193.11

~~Group~~Miscellaneous ~~Level~~Reporting ~~Collateral~~Senior ~~Statement~~% ~~Group 1-30 Year Fixed 1-15 Year Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5~~97.~~868918~~72 ~~5.476497~~Subordinate ~~5.792870~~% Weighted Average Net Rate 5.618918 5.226497 5.542870 Weighted Average Maturity 354 175 265 Beginning Loan Count 577 125 702 Loans Paid In Full 0 0 0 Ending Loan Count 577 125 702 Beginning Scheduled Balance 276,980,171.60 66,578,764.29 343,558,935.89 Ending Scheduled Balance 276,191,121.37 66,007,170.81 342,198,292.18 Record Date 06/30/2005 06/30/2005 06/30/2005 Principal And Interest Constant 1,650,524.09 553,765.01 2~~,204,289~~.10 Scheduled Principal 295,879.25 249,916.35 545,795.60 Unscheduled Principal 493,170.98 321,677.13 814,848.11 Scheduled Interest 1,354,644.84 303,848.66 1,658,493.50 Servicing Fees 57,704.20 13,870.58 71,574.78 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,500.31 360.63 1,860.94 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 1,295,440.33 289,617.45 1,585,057.78 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 5.612418 5.219997 5.53637028

~~Prepayment~~Group ~~Detail~~Level Collateral Statement Group 1-30 ~~Prepayments~~Year ~~during~~Fixed ~~Current~~2-15 ~~Period~~Year ~~Summary~~Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.868607 5.475241 5.792730 Weighted Average Net Rate 5.618607 5.225242 5.542730 Weighted Average Maturity 353 174 264 Beginning Loan Count 577 125 702 Loans Paid In Full ~~Repurchased~~6 ~~Loans~~2 ~~Original~~8 ~~Current~~Ending ~~Original~~Loan ~~Current~~Count ~~Principal~~571 123 694 Beginning Scheduled Balance 276,191,121.37 66,007,170.81 342,198,292.18 Ending Scheduled Balance 272,762,969.10 63,631,091.62 336,394,060.72 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 1,649,236.05 550,687.60 2,199,923.65 Scheduled Principal 298,521.75 249,516.60 548,038.35 Unscheduled Principal ~~Group~~3,129,630.52 ~~Count~~2,126,562.59 ~~Balance~~5,256,193.11 ~~Balance~~Scheduled ~~Count~~Interest ~~Balance~~1,350,714.30 ~~Balance~~301,171.00 1-,651,885.30 ~~Year~~Servicing ~~Fixed~~Fees 57,539.82 13,751.49 71,291.31 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,496.04 357.54 1,853.58 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~~-15~~ ~~Year~~0.00 ~~Fixed~~0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 ~~Total~~0.00 Net Interest 1,291,678.44 287,061.97 1,578,740.41 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 5.612107 5.218741 5.536230

~~Prepayment~~Miscellaneous ~~Detail~~Reporting ~~- 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 0CPR 012.0079 0Subordinate % 2.0047 0Subordinate Prepayment % 0.00 0Senior Prepayment % 100.00 ~~493,170~~Senior % 97.9853 1Group 2-15 Year Fixed 0CPR 032.0060 ~~0.00~~Subordinate 0% 01.0051 ~~0.00~~Subordinate ~~321,677.13~~Prepayment ~~Total~~% 0 0.00 ~~0.00~~Senior 0Prepayment ~~0.00~~% 0100.00 ~~814,848~~Senior % 98.1149

Prepayment ~~Loan~~ Detail - Prepayments during Current Period ~~First~~Summary Loans Paid In Full Repurchased Loans Original ~~Loan~~Current ~~LTV~~Original atCurrent ~~Payment~~Principal Principal ~~Prepayment~~Principal Principal Group ~~Number~~Count ~~State~~Balance ~~Origination~~Balance ~~Date~~Count Balance ~~Amount~~Balance No1-30 ~~Prepayments~~Year inFixed ~~full~~6 ~~this~~3,220,596.00 ~~period~~3,047,841.40 0 0.00 0.00 2-15 Year Fixed 2 1,535,000.00 1,526,153.11 0 0.00 0.00 Total 8 4,755,596.00 4,573,994.51 0 0.00 0.00

Prepayment ~~Loan~~ Detail - Prepayments during Current Period (continued) ~~Current~~Summary ~~Loan~~Substitution ~~PIF~~Loans ~~Months~~Liquidated ~~Loan~~Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group ~~Number~~Count ~~Type~~Balance ~~Delinquent~~Balance ~~Rate~~Count ~~Term~~Balance ~~Seasoning~~Balance NoAmount ~~Prepayments~~1-30 inYear ~~full~~Fixed ~~this~~0 ~~period~~0.00 0.00 0 0.00 0.00 136,143.54 2-15 Year Fixed 0 0.00 0.00 0 0.00 0.00 605,807.11 Total 0 0.00 0.00 0 0.00 0.00 741,950.65

~~Summary~~Prepayment ~~SMM~~Loan ~~CPR~~Detail ~~PSA~~- ~~Current~~Prepayments ~~Month~~during ~~0.238%~~ Current ~~Month~~Period ~~2.814%~~First ~~Current~~Original ~~Month~~Loan ~~1,435.856%~~LTV 3at ~~Month~~Payment ~~Average~~Principal ~~0.000%~~Prepayment 3Group ~~Month~~Number ~~Average~~State ~~0.000%~~Origination 3Date ~~Month~~Balance ~~Average~~Amount ~~0.000%~~1-30 12Year ~~Month~~Fixed ~~Average~~3301625525 ~~0.000%~~CA ~~12 Month Average 0~~21.~~000%~~35 ~~12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Aug~~01-~~2004 N/A N/A Aug~~May-~~2004 N/A N/A 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~~400,396.00 ~~N/A~~348,506.26 ~~Jan~~1-~~2005~~30 ~~N/A~~Year ~~N/A~~Fixed ~~Feb-2005~~3301902742 ~~N/A~~AZ ~~N/A~~60.21 ~~Feb~~01-~~2005 N/A N/A Mar~~Jun-2005 ~~N/A~~541,900.00 ~~N/A~~540,311.82 ~~Mar~~1-~~2005~~30 ~~N/A~~Year ~~N/A~~Fixed ~~Apr-2005~~3301969469 ~~N/A~~CA ~~N/A~~80.00 ~~Apr~~01-~~2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A~~ Jun-2005 ~~N/A N/A Jun-2005 N/A N/A Jul-2005 2~~500,000.~~814%~~00 ~~N/A Jul-2005 1~~498,~~435~~534.~~856%~~61 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~~6146376899 ~~CPR~~MN ~~PSA Current Month 0~~80.~~178%~~00 ~~Current~~01-Jun-2005 ~~Month 2.118% Current Month 1~~512,~~026.178% 3 Month Average 0.~~000~~% 3 Month Average 0~~.~~000%~~00 ~~3 Month Average 0~~510,388.~~000%~~60 121-30 ~~Month~~Year ~~Average~~Fixed ~~0.000%~~6900689040 12AZ ~~Month Average 0~~62.~~000%~~43 ~~12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Aug~~01-2004 N/A N/A Aug-2004 N/A N/A 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 2566,300.~~118%~~00 ~~N/A Jul-2005 1~~397,~~026~~176.~~178%~~56 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. 1-1530 Year Fixed ~~SMM~~6946115802 ~~CPR~~IL ~~PSA Current Month 0~~75.~~485%~~34 ~~Current~~01-Jul-2005 ~~Month 5.667% Current Month 3~~700,~~721.767% 3 Month Average 0.~~000~~% 3 Month Average 0~~.~~000%~~00 ~~3 Month Average 0~~698,569.~~000%~~13 122-15 ~~Month~~Year ~~Average~~Fixed ~~0.000%~~3302094341 12CA ~~Month Average 0~~42.~~000%~~80 ~~12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Aug~~01-2004 N/A N/A Aug-2004 N/A N/A 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 5535,000.~~667%~~00 ~~N/A Jul-2005 3~~531,~~721~~232.~~767%~~68 ~~N/A~~2-15 *TheYear ~~text~~Fixed ~~reported~~6291031695 inCA ~~the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report~~18.18 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 01- ~~Scheduled Principal) Conditional PrePayment Rate (CPR): 1~~ Jun-2005 ((1 ~~- SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0~~,000,000.200 * MIN(30989,~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))~~522.80

~~Realized~~Prepayment ~~Loss~~Loan Detail ~~Report~~ - ~~Loans~~Prepayments ~~with Losses~~ during Current Period ~~Summary~~(continued) #Current ~~Loans~~Loan ~~Prior~~PIF ~~Realized~~Months ~~Current~~Loan ~~with~~Original ~~Principal~~Group ~~Loss/(Gain)~~Number ~~Loss~~Type ~~Group~~Delinquent ~~Losses~~Rate ~~Balance~~Term ~~Amount~~Seasoning ~~Percentage~~ 1-30 Year Fixed 03301625525 ~~0.00~~Loan Paid in Full 0 5.00875% 360 3 1-30 Year Fixed 3301902742 Loan Paid in Full 0 6.~~000~~125% 360 2 1-1530 Year Fixed 03301969469 Loan Paid in Full 0 6.00125% 360 2 1-30 Year Fixed 6146376899 Loan Paid in Full 0 5.00750% 360 2 1-30 Year Fixed 6900689040 Loan Paid in Full 0 6.~~000~~375% ~~Total~~360 01 1-30 Year Fixed 6946115802 Loan Paid in Full 0 5.00875% 360 1 2-15 Year Fixed 3302094341 Loan Paid in Full 0 5.00750% 180 1 2-15 Year Fixed 6291031695 Loan Paid in Full 0 5.~~000~~875% 180 2

Prepayment - Voluntary Prepayments

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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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. 12-15 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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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. ~~Aug-2004 N/A N/A Aug-2004 N/A N/A~~ 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 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 N/A N/A Jun-2005 N/A N/A Jul-2005 0.000% N/A Jul-2005 0.000% N/A Aug-2005 0.000% N/A Aug-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 2005-6 Trust