8-K 1 bam05002_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 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-118843-15 Pooling and Servicing Agreement) (Commission 54-2168066 (State or other File Number) 54-2168067 jurisdiction 54-2168068 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2005 a distribution was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the 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 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the 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 2005-2 Contact: CTSLink Customer Service Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 @ www.ctslink.com/cmbs Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance Distribution 1-A-1 05949AT34 SEN 4.18750% 39,~~262~~029,~~926~~908.1625 ~~137~~136,~~011~~198.2512 1-A-2 05949AT42 SEN 5.05000% 16,025,000.00 67,438.54 1-A-3 05949AT59 SEN 5.50000% 24,557,000.00 112,552.92 1-A-4 05949AT67 SEN 5.50000% 0.00 4,941.04 1-A-5 05949AT75 SEN 5.50000% 0.00 42,~~943~~688.8396 1-A-6 05949AT83 SEN 5.50000% 6766,~~464~~276,~~814~~610.2097 ~~309~~303,~~213~~767.7380 1-A-7 05949AT91 SEN 5.50000% 37,~~907~~665,~~936~~969.8470 ~~173~~172,~~744~~635.7169 1-A-8 05949AU24 SEN 5.50000% 1,~~237~~243,~~428~~100.6116 5,~~671~~697.5554 1-A-9 05949AU32 SEN 5.50000% ~~579,531~~0.3200 ~~2,656~~0.1900 1-A-10 05949AU40 SEN 5.50000% 13,~~516~~492,~~721~~375.1906 61,~~951~~840.6405 1-A-11 05949AU57 SEN 5.50000% 5,~~450~~475,~~796~~779.6446 2425,~~982~~097.8232 1-A-12 05949AU65 SEN 5.50000% ~~353~~352,~~482~~845.1748 1,~~620~~617.1321 1-A-13 05949AY38 SEN 5.50000% 22,018,000.00 100,915.83 1-A-R 05949AU73 SEN 5.50000% 0.00 0.00 1-A-LR 05949AU99 SEN 5.50000% 0.00 0.0027 2-A-1 05949AV49 SEN 5.00000% 6867,~~649~~448,~~937~~236.5377 ~~286~~281,~~041~~034.4132 2-A-2 05949AV56 SEN 5.00000% 5,844,000.00 24,350.00 30-PO 05949AV31 STP 0.00000% 1,~~182~~180,~~115~~706.5224 0.00 30-IO 05949AV23 IO 5.50000% 0.00 14,~~398~~072.6683 15-PO 05949AV72 STP 0.00000% ~~439~~436,~~085~~755.3129 0.00 15-IO 05949AV64 IO 5.00000% 0.00 6,~~231~~063.6237 B-1 05949AV80 SUB 5.~~37804~~37830% 4,~~042~~035,~~717~~520.7711 18,~~118~~086.2387 B-2 05949AV98 SUB 5.~~37804~~37830% 1,~~617~~614,~~682~~802.9481 7,~~249~~237.9641 B-3 05949AW22 SUB 5.~~37804~~37830% ~~808~~806,~~344~~905.9476 3,~~622~~616.7649 B-4 05949AW30 SUB 5.~~37804~~37830% ~~646~~645,~~477~~326.3435 2,~~897~~892.3230 B-5 05949AW48 SUB 5.~~37804~~37830% ~~647~~646,~~470~~317.4064 2,~~901~~896.7774 B-6 05949AW55 SUB 5.~~37804~~37830% 323,~~658~~081.2197 1,~~450~~448.5403 1-AMR 05949AU81 SEN 5.50000% 0.00 0.00 Totals ~~312~~309,~~575~~118,~~127~~242.0902 1,~~412~~397,~~906~~089.4565

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~233~~252,~~017~~369.9186 0.00 3938,~~029~~777,~~908~~538.2539 ~~370~~388,~~029~~567.1698 0.00 1-A-2 0.00 0.00 16,025,000.00 67,438.54 0.00 1-A-3 0.00 0.00 24,557,000.00 112,552.92 0.00 1-A-4 0.00 0.00 0.00 4,941.04 0.00 1-A-5 0.00 0.00 0.00 42,~~943~~688.8396 0.00 1-A-6 12,~~188~~684,~~203~~223.2353 0.00 6663,~~276~~592,~~610~~387.9744 12,~~497~~987,~~416~~991.9633 0.00 1-A-7 ~~241~~2,~~967~~122,732.1408 0.00 3735,~~665~~543,~~969~~237.7063 ~~415~~2,~~711~~295,367.8577 0.00 1-A-8 (5,~~671~~697.5554) 0.00 1,~~243~~248,~~100~~797.1670 0.00 0.00 1-A-9 ~~579,531~~0.3200 0.00 0.00 ~~582,187~~0.5100 0.00 1-A-10 24,~~346~~457.1372 0.00 13,~~492~~467,~~375~~917.0635 86,297.77 0.00 1-A-11 (2425,~~982~~097.8232) 0.00 5,~~475~~500,~~779~~876.4678 0.00 0.00 1-A-12 ~~636~~639.6961 0.00 352,~~845~~205.4887 2,256.82 0.00 1-A-13 0.00 0.00 22,018,000.00 100,915.83 0.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.0027 0.00 2-A-1 1,~~201~~643,~~700~~525.7664 0.00 6765,~~448~~804,~~236~~711.7713 1,~~487~~924,~~742~~559.1796 0.00 2-A-2 0.00 0.00 5,844,000.00 24,350.00 0.00 30-PO 16,~~409~~108.2848 0.00 1,~~180~~174,~~706~~597.2476 16,~~409~~108.2848 0.00 30-IO 0.00 0.00 0.00 14,~~398~~072.6683 0.00 15-PO 23,~~330~~115.0265 0.00 ~~436~~433,~~755~~639.2964 23,~~330~~115.0265 0.00 15-IO 0.00 0.00 0.00 6,~~231~~063.6237 0.00 B-1 7,~~197~~130.6661 0.00 4,~~035~~028,~~520~~389.1150 25,~~315~~217.8948 0.00 B-2 2,~~880~~853.1229 0.00 1,~~614~~611,~~802~~949.8152 10,~~130~~090.0870 0.00 B-3 1,~~439~~425.1877 0.00 ~~806~~805,~~905~~479.7699 5,~~061~~042.9426 0.00 B-4 1,~~150~~140.9927 0.00 ~~645~~644,~~326~~186.3509 4,~~048~~032.3157 0.00 B-5 1,~~152~~142.7602 0.00 ~~646~~645,~~317~~175.6462 4,~~054~~038.5376 0.00 B-6 ~~576~~570.2487 0.00 ~~323~~322,~~081~~511.9709 2,~~026~~018.7890 0.00 1-AMR 0.00 0.00 0.00 0.00 0.00 Totals 36,~~456~~720,~~885~~640.0654 0.00 ~~309~~302,~~118~~397,~~242~~601.0250 48,~~869~~117,~~791~~730.5119 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 40,000,000.00 39,~~262~~029,~~926~~908.16 25 12,~~632~~248.5440 ~~207~~240,~~385~~121.3746 0.00 0.00 1-A-2 16,025,000.00 16,025,000.00 0.00 0.00 0.00 0.00 1-A-3 24,557,000.00 24,557,000.00 0.00 0.00 0.00 0.00 1-A-4 0.00 0.00 0.00 0.00 0.00 0.00 1-A-5 0.00 0.00 0.00 0.00 0.00 0.00 1-A-6 72,700,000.00 6766,~~464~~276,~~814~~610.2097 130,~~705~~274.2484 12,~~057~~553,~~497~~948.9970 0.00 0.00 1-A-7 38,143,000.00 37,~~907~~665,~~936~~969.8470 26103,~~616~~023.9768 ~~215~~2,~~350~~019,708.1740 0.00 0.00 1-A-8 1,215,000.00 1,~~237~~243,~~428~~100.6116 0.00 0.00 (5,~~671~~697.5554) 0.00 1-A-9 4,251,000.00 ~~579,531~~0.3200 ~~64,042~~0.0400 ~~518,145~~0.4700 ~~(2,656~~0.~~19)~~00 0.00 1-A-10 13,613,000.00 13,~~516~~492,~~721~~375.1906 21,~~678~~187.1302 2123,~~668~~270.0070 0.00 0.00 1-A-11 5,352,000.00 5,~~450~~475,~~796~~779.6446 0.00 0.00 (2425,~~982~~097.8232) 0.00 1-A-12 356,000.00 ~~353~~352,~~482~~845.1748 7031.04 ~~566~~608.6556 0.00 0.00 1-A-13 22,018,000.00 22,018,000.00 0.00 0.00 0.00 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-LR 25.00 0.00 0.00 0.00 0.00 0.00 2-A-1 71,821,000.00 6867,~~649~~448,~~937~~236.5377 ~~294~~284,~~920~~965.1006 ~~906~~1,~~780~~358,560.6658 0.00 0.00 2-A-2 5,844,000.00 5,844,000.00 0.00 0.00 0.00 0.00 30-PO 1,197,987.93 1,~~182~~180,~~115~~706.5224 1,~~335~~341.3484 734,766.9465 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 449,240.30 ~~439~~436,~~085~~755.3129 1,~~794~~789.2142 ~~535~~1,326.8023 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 B-1 4,071,000.00 4,~~042~~035,~~717~~520.7711 7,~~197~~130.6661 0.00 0.00 0.00 B-2 1,629,000.00 1,~~617~~614,~~682~~802.9481 2,~~880~~853.1229 0.00 0.00 0.00 B-3 814,000.00 ~~808~~806,~~344~~905.9476 1,~~439~~425.1877 0.00 0.00 0.00 B-4 651,000.00 ~~646~~645,~~477~~326.3435 1,~~150~~140.9927 0.00 0.00 0.00 B-5 652,000.00 ~~647~~646,~~470~~317.4064 1,~~152~~142.7602 0.00 0.00 0.00 B-6 325,922.59 323,~~658~~081.2197 ~~576~~570.2487 0.00 0.00 0.00 1-AMR 25.00 0.00 0.00 0.00 0.00 0.00 Totals 325,685,250.82 ~~312~~309,~~575~~118,~~127~~242.0902 ~~562~~549,~~191~~124.5613 26,~~928~~202,~~004~~311.0528 (3330,~~310~~794.5686) 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 ~~233~~252,~~017~~369.9186 3938,~~029~~777,~~908~~538.2539 0.~~97574771~~96943846 ~~233~~252,~~017~~369.9186 1-A-2 0.00 16,025,000.00 1.00000000 0.00 1-A-3 0.00 24,557,000.00 1.00000000 0.00 1-A-4 0.00 0.00 0.00000000 0.00 1-A-5 0.00 0.00 0.00000000 0.00 1-A-6 12,~~188~~684,~~203~~223.2353 6663,~~276~~592,~~610~~387.9744 0.~~91164527~~87472335 12,~~188~~684,~~203~~223.2353 1-A-7 ~~241~~2,~~967~~122,732.1408 3735,~~665~~543,~~969~~237.7063 0.~~98749363~~93184169 ~~241~~2,~~967~~122,732.1408 1-A-8 (5,~~671~~697.5554) 1,~~243~~248,~~100~~797.1670 1.~~02312770~~02781704 (5,~~671~~697.5554) 1-A-9 ~~579,531~~0.3200 0.00 0.00000000 ~~579,531~~0.3200 1-A-10 24,~~346~~457.1372 13,~~492~~467,~~375~~917.0635 0.~~99113899~~98934235 24,~~346~~457.1372 1-A-11 (2425,~~982~~097.8232) 5,~~475~~500,~~779~~876.4678 1.~~02312770~~02781704 (2425,~~982~~097.8232) 1-A-12 ~~636~~639.6961 352,~~845~~205.4887 0.~~99113899~~98934233 ~~636~~639.6961 1-A-13 0.00 22,018,000.00 1.00000000 0.00 1-A-R 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 1,~~201~~643,~~700~~525.7664 6765,~~448~~804,~~236~~711.7713 0.~~93911581~~91623218 1,~~201~~643,~~700~~525.7664 2-A-2 0.00 5,844,000.00 1.00000000 0.00 30-PO 16,~~409~~108.2848 1,~~180~~174,~~706~~597.2476 0.~~98557440~~98047545 16,~~409~~108.2848 30-IO 0.00 0.00 0.00000000 0.00 15-PO 23,~~330~~115.0265 ~~436~~433,~~755~~639.2964 0.~~97220862~~96527324 23,~~330~~115.0265 15-IO 0.00 0.00 0.00000000 0.00 B-1 7,~~197~~130.6661 4,~~035~~028,~~520~~389.1150 0.~~99128472~~98953316 7,~~197~~130.6661 B-2 2,~~880~~853.1229 1,~~614~~611,~~802~~949.8152 0.~~99128472~~98953316 2,~~880~~853.1229 B-3 1,~~439~~425.1877 ~~806~~805,~~905~~479.7699 0.~~99128472~~98953316 1,~~439~~425.1877 B-4 1,~~150~~140.9927 ~~645~~644,~~326~~186.3509 0.~~99128472~~98953316 1,~~150~~140.9927 B-5 1,~~152~~142.7602 ~~646~~645,~~317~~175.6462 0.~~99128472~~98953316 1,~~152~~142.7602 B-6 ~~576~~570.2487 ~~323~~322,~~081~~511.9709 0.~~99128437~~98953279 ~~576~~570.2487 1-AMR 0.00 0.00 0.00000000 0.00 Totals 36,~~456~~720,~~885~~640.0654 ~~309~~302,~~118~~397,~~242~~601.0250 0.~~94913184~~92849646 36,~~456~~720,~~885~~640.0654

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 40,000,000.00 ~~981~~975.~~57315400~~74770625 0.~~64081350~~30621000 56.~~18463425~~00303650 0.00000000 1-A-2 16,025,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 24,557,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 72,700,000.00 ~~927~~911.~~98919120~~64526781 1.~~79787125~~79195103 1435.~~54605213~~12996836 0.00000000 1-A-7 38,143,000.00 ~~993~~987.~~83731851~~49363448 02.~~69782057~~70098524 552.~~64586346~~95095824 0.00000000 1-A-8 1,215,000.00 ~~1018~~1023.~~45976132~~12770370 0.00000000 0.00000000 (4.~~66794239~~68933333) 1-A-9 4,251,000.00 ~~136~~0.~~32823336~~00000000 150.~~06517055~~00000000 ~~121~~0.~~88790167~~00000000 (0.~~62483886)~~00000000 1-A-10 13,613,000.00 ~~992~~991.~~92743627~~13898920 0.~~19673327~~08719753 1.~~59171380~~70944685 0.00000000 1-A-11 5,352,000.00 ~~1018~~1023.~~45976084~~12770179 0.00000000 0.00000000 (4.~~66794096~~68933483) 1-A-12 356,000.00 ~~992~~991.~~92744382~~13898876 0.~~19674157~~08719101 1.~~59171348~~70943820 0.00000000 1-A-13 22,018,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 71,821,000.00 ~~955~~939.~~84769817~~11581251 43.~~10632127~~96771223 1218.~~62556439~~91592403 0.00000000 2-A-2 5,844,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 30-PO 1,197,987.93 ~~986~~985.~~75077636~~57440391 1.~~11465230~~12007806 03.~~06172015~~97887982 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 449,240.30 ~~977~~972.~~39519362~~20861530 3.~~99387588~~98321344 12.~~19268018~~95216168 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 4,071,000.00 ~~993~~991.~~05275608~~28472366 1.~~76803242~~75156227 0.00000000 0.00000000 B-2 1,629,000.00 ~~993~~991.~~05275629~~28472069 1.~~76802947~~75155924 0.00000000 0.00000000 B-3 814,000.00 ~~993~~991.~~05275184~~28471744 1.~~76803440~~75156020 0.00000000 0.00000000 B-4 651,000.00 ~~993~~991.~~05274962~~28471582 1.~~76803379~~75156682 0.00000000 0.00000000 B-5 652,000.00 ~~993~~991.~~05276074~~28472393 1.~~76803681~~75156442 0.00000000 0.00000000 B-6 325,922.59 ~~993~~991.~~05239934~~28437216 1.~~76802719~~75155088 0.00000000 0.00000000 1-AMR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 56.~~82544775~~30924650 ~~975~~969.~~74770625~~43845975 0.~~97574771~~96943846 56.~~82544775~~30924650 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-6 0.00000000 1636.~~34392338~~92191926 ~~911~~874.~~64526781~~72334856 0.~~91164527~~87472335 1636.~~34392338~~92191926 1-A-7 0.00000000 655.~~34368403~~65194348 ~~987~~931.~~49363448~~84169127 0.~~98749363~~93184169 655.~~34368403~~65194348 1-A-8 0.00000000 (4.~~66794239~~68933333) 1,~~023~~027.~~12770370~~81703704 1.~~02312770~~02781704 (4.~~66794239~~68933333) 1-A-9 0.00000000 ~~136~~0.~~32823336~~00000000 0.00000000 0.00000000 ~~136~~0.~~32823336~~00000000 1-A-10 0.00000000 1.~~78844707~~79664438 ~~991~~989.~~13898920~~34234555 0.~~99113899~~98934235 1.~~78844707~~79664438 1-A-11 0.00000000 (4.~~66794096~~68933483) 1,~~023~~027.~~12770179~~81703662 1.~~02312770~~02781704 (4.~~66794096~~68933483) 1-A-12 0.00000000 1.~~78845506~~79665730 ~~991~~989.~~13898876~~34233146 0.~~99113899~~98934233 1.~~78845506~~79665730 1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1622.~~73188566~~88363626 ~~939~~916.~~11581251~~23217624 0.~~93911581~~91623218 1622.~~73188566~~88363626 2-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 30-PO 0.00000000 15.~~17637245~~09894954 ~~985~~980.~~57440391~~47545437 0.~~98557440~~98047545 15.~~17637245~~09894954 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 56.~~18657832~~93537512 ~~972~~965.~~20861530~~27324018 0.~~97220862~~96527324 56.~~18657832~~93537512 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~76803242~~75156227 ~~991~~989.~~28472366~~53316139 0.~~99128472~~98953316 1.~~76803242~~75156227 B-2 0.00000000 1.~~76802947~~75155924 ~~991~~989.~~28472069~~53316145 0.~~99128472~~98953316 1.~~76802947~~75155924 B-3 0.00000000 1.~~76803440~~75156020 ~~991~~989.~~28471744~~53315725 0.~~99128472~~98953316 1.~~76803440~~75156020 B-4 0.00000000 1.~~76803379~~75156682 ~~991~~989.~~28471582~~53316436 0.~~99128472~~98953316 1.~~76803379~~75156682 B-5 0.00000000 1.~~76803681~~75156442 ~~991~~989.~~28472393~~53315951 0.~~99128472~~98953316 1.~~76803681~~75156442 B-6 0.00000000 1.~~76802719~~75155088 ~~991~~989.~~28437216~~53279059 0.~~99128437~~98953279 1.~~76802719~~75155088 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 40,000,000.00 4.18750% 39,~~262~~029,~~926~~908.1625 ~~137~~136,~~011~~198.2512 0.00 0.00 1-A-2 16,025,000.00 5.05000% 16,025,000.00 67,438.54 0.00 0.00 1-A-3 24,557,000.00 5.50000% 24,557,000.00 112,552.92 0.00 0.00 1-A-4 0.00 5.50000% 1,078,045.45 4,941.04 0.00 0.00 1-A-5 0.00 5.50000% 9,~~369~~313,~~561~~955.9237 42,~~943~~688.8396 0.00 0.00 1-A-6 72,700,000.00 5.50000% 6766,~~464~~276,~~814~~610.2097 ~~309~~303,~~213~~767.7380 0.00 0.00 1-A-7 38,143,000.00 5.50000% 37,~~907~~665,~~936~~969.8470 ~~173~~172,~~744~~635.7169 0.00 0.00 1-A-8 1,215,000.00 5.50000% 1,~~237~~243,~~428~~100.6116 5,~~671~~697.5554 0.00 0.00 1-A-9 4,251,000.00 5.50000% ~~579,531~~0.3200 ~~2,656~~0.1900 0.00 0.00 1-A-10 13,613,000.00 5.50000% 13,~~516~~492,~~721~~375.1906 61,~~951~~840.6405 0.00 0.00 1-A-11 5,352,000.00 5.50000% 5,~~450~~475,~~796~~779.6446 2425,~~982~~097.8232 0.00 0.00 1-A-12 356,000.00 5.50000% ~~353~~352,~~482~~845.1748 1,~~620~~617.1321 0.00 0.00 1-A-13 22,018,000.00 5.50000% 22,018,000.00 100,915.83 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 25.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 71,821,000.00 5.00000% 6867,~~649~~448,~~937~~236.5377 ~~286~~281,~~041~~034.4132 0.00 0.00 2-A-2 5,844,000.00 5.00000% 5,844,000.00 24,350.00 0.00 0.00 30-PO 1,197,987.93 0.00000% 1,~~182~~180,~~115~~706.5224 0.00 0.00 0.00 30-IO 0.00 5.50000% 3,~~141~~070,~~526~~434.6398 14,~~398~~072.6683 0.00 0.00 15-PO 449,240.30 0.00000% ~~439~~436,~~085~~755.3129 0.00 0.00 0.00 15-IO 0.00 5.00000% 1,~~495~~455,~~588~~207.1073 6,~~231~~063.6237 0.00 0.00 B-1 4,071,000.00 5.~~37804~~37830% 4,~~042~~035,~~717~~520.7711 18,~~118~~086.2387 0.00 0.00 B-2 1,629,000.00 5.~~37804~~37830% 1,~~617~~614,~~682~~802.9481 7,~~249~~237.9641 0.00 0.00 B-3 814,000.00 5.~~37804~~37830% ~~808~~806,~~344~~905.9476 3,~~622~~616.7649 0.00 0.00 B-4 651,000.00 5.~~37804~~37830% ~~646~~645,~~477~~326.3435 2,~~897~~892.3230 0.00 0.00 B-5 652,000.00 5.~~37804~~37830% ~~647~~646,~~470~~317.4064 2,~~901~~896.7774 0.00 0.00 B-6 325,922.59 5.~~37804~~37830% 323,~~658~~081.2197 1,~~450~~448.5403 0.00 0.00 1-AMR 25.00 5.50000% 0.00 0.00 0.00 0.00 Totals 325,685,250.82 1,~~412~~397,~~906~~089.4538 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 ~~137~~136,~~011~~198.2512 0.00 3938,~~029~~777,~~908~~538.2539 1-A-2 0.00 0.00 67,438.54 0.00 16,025,000.00 1-A-3 0.00 0.00 112,552.92 0.00 24,557,000.00 1-A-4 0.00 0.00 4,941.04 0.00 1,078,045.45 1-A-5 0.00 0.00 42,~~943~~688.8396 0.00 9,~~313~~253,~~955~~730.3775 1-A-6 0.00 0.00 ~~309~~303,~~213~~767.7380 0.00 6663,~~276~~592,~~610~~387.9744 1-A-7 0.00 0.00 ~~173~~172,~~744~~635.7169 0.00 3735,~~665~~543,~~969~~237.7063 1-A-8 0.00 0.00 5,~~671~~697.5554 0.00 1,~~243~~248,~~100~~797.1670 1-A-9 0.00 0.00 ~~2,656~~0.1900 0.00 0.00 1-A-10 0.00 0.00 61,~~951~~840.6405 0.00 13,~~492~~467,~~375~~917.0635 1-A-11 0.00 0.00 2425,~~982~~097.8232 0.00 5,~~475~~500,~~779~~876.4678 1-A-12 0.00 0.00 1,~~620~~617.1321 0.00 352,~~845~~205.4887 1-A-13 0.00 0.00 100,915.83 0.00 22,018,000.00 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.0027 0.00 0.00 2-A-1 0.00 0.00 ~~286~~281,~~041~~034.4132 0.00 6765,~~448~~804,~~236~~711.7713 2-A-2 0.00 0.00 24,350.00 0.00 5,844,000.00 30-PO 0.00 0.00 0.00 0.00 1,~~180~~174,~~706~~597.2476 30-IO 0.00 0.00 14,~~398~~072.6683 0.00 3,~~070~~011,~~434~~222.9880 15-PO 0.00 0.00 0.00 0.00 ~~436~~433,~~755~~639.2964 15-IO 0.00 0.00 6,~~231~~063.6237 0.00 1,~~455~~434,~~207~~972.7309 B-1 0.00 0.00 18,~~118~~086.2387 0.00 4,~~035~~028,~~520~~389.1150 B-2 0.00 0.00 7,~~249~~237.9641 0.00 1,~~614~~611,~~802~~949.8152 B-3 0.00 0.00 3,~~622~~616.7649 0.00 ~~806~~805,~~905~~479.7699 B-4 0.00 0.00 2,~~897~~892.3230 0.00 ~~645~~644,~~326~~186.3509 B-5 0.00 0.00 2,~~901~~896.7774 0.00 ~~646~~645,~~317~~175.6462 B-6 0.00 0.00 1,~~450~~448.5403 0.00 ~~323~~322,~~081~~511.9709 1-AMR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~412~~397,~~906~~089.4565 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 40,000,000.00 4.18750% ~~981~~975.~~57315400~~74770625 3.~~42528125~~40495300 0.00000000 0.00000000 1-A-2 16,025,000.00 5.05000% 1000.00000000 4.20833323 0.00000000 0.00000000 1-A-3 24,557,000.00 5.50000% 1000.00000000 4.58333347 0.00000000 0.00000000 1-A-4 0.00 5.50000% 1000.00041742 4.58333372 0.00000000 0.00000000 1-A-5 0.00 5.50000% ~~981~~975.~~57320961~~74776119 4.~~49887769~~47217702 0.00000000 0.00000000 1-A-6 72,700,000.00 5.50000% ~~927~~911.~~98919120~~64526781 4.~~25328377~~17837414 0.00000000 0.00000000 1-A-7 38,143,000.00 5.50000% ~~993~~987.~~83731851~~49363448 4.~~55508770~~52601237 0.00000000 0.00000000 1-A-8 1,215,000.00 5.50000% ~~1018~~1023.~~45976132~~12770370 4.~~66794239~~68933333 0.00000000 0.00000000 1-A-9 4,251,000.00 5.50000% ~~136~~0.~~32823336~~00000000 0.~~62483886~~00000000 0.00000000 0.00000000 1-A-10 13,613,000.00 5.50000% ~~992~~991.~~92743627~~13898920 4.~~55091751~~54272019 0.00000000 0.00000000 1-A-11 5,352,000.00 5.50000% ~~1018~~1023.~~45976084~~12770179 4.~~66794096~~68933483 0.00000000 0.00000000 1-A-12 356,000.00 5.50000% ~~992~~991.~~92744382~~13898876 4.~~55092697~~54272472 0.00000000 0.00000000 1-A-13 22,018,000.00 5.50000% 1000.00000000 4.58333318 0.00000000 0.00000000 1-A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 71,821,000.00 5.00000% ~~955~~939.~~84769817~~11581251 3.~~98269879~~91298255 0.00000000 0.00000000 2-A-2 5,844,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 30-PO 1,197,987.93 0.00000% ~~986~~985.~~75077636~~57440391 0.00000000 0.00000000 0.00000000 30-IO 0.00 5.50000% ~~940~~919.~~67501476~~38786785 4.~~31142604~~21386196 0.00000000 0.00000000 15-PO 449,240.30 0.00000% ~~977~~972.~~39519362~~20861530 0.00000000 0.00000000 0.00000000 15-IO 0.00 5.00000% ~~978~~951.~~16395112~~75385714 43.~~07568504~~96564399 0.00000000 0.00000000 B-1 4,071,000.00 5.~~37804~~37830% ~~993~~991.~~05275608~~28472366 4.~~45056006~~44285679 0.00000000 0.00000000 B-2 1,629,000.00 5.~~37804~~37830% ~~993~~991.~~05275629~~28472069 4.~~45055862~~44285451 0.00000000 0.00000000 B-3 814,000.00 5.~~37804~~37830% ~~993~~991.~~05275184~~28471744 4.~~45056511~~44286241 0.00000000 0.00000000 B-4 651,000.00 5.~~37804~~37830% ~~993~~991.~~05274962~~28471582 4.~~45056836~~44285714 0.00000000 0.00000000 B-5 652,000.00 5.~~37804~~37830% ~~993~~991.~~05276074~~28472393 4.~~45056748~~44285276 0.00000000 0.00000000 B-6 325,922.59 5.~~37804~~37830% ~~993~~991.~~05239934~~28437216 4.~~45056601~~44286479 0.00000000 0.00000000 1-AMR 25.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1,000 denomination

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.00000000 0.00000000 3.~~42528125~~40495300 0.00000000 ~~975~~969.~~74770625~~43845975 1-A-2 0.00000000 0.00000000 4.20833323 0.00000000 1000.00000000 1-A-3 0.00000000 0.00000000 4.58333347 0.00000000 1000.00000000 1-A-4 0.00000000 0.00000000 4.58333372 0.00000000 1000.00041742 1-A-5 0.00000000 0.00000000 4.~~49887769~~47217702 0.00000000 ~~975~~969.~~74776119~~43851492 1-A-6 0.00000000 0.00000000 4.~~25328377~~17837414 0.00000000 ~~911~~874.~~64526781~~72334856 1-A-7 0.00000000 0.00000000 4.~~55508770~~52601237 0.00000000 ~~987~~931.~~49363448~~84169127 1-A-8 0.00000000 0.00000000 4.~~66794239~~68933333 0.00000000 ~~1023~~1027.~~12770370~~81703704 1-A-9 0.00000000 0.00000000 0.~~62483886~~00000000 0.00000000 0.00000000 1-A-10 0.00000000 0.00000000 4.~~55091751~~54272019 0.00000000 ~~991~~989.~~13898920~~34234555 1-A-11 0.00000000 0.00000000 4.~~66794096~~68933483 0.00000000 ~~1023~~1027.~~12770179~~81703662 1-A-12 0.00000000 0.00000000 4.~~55092697~~54272472 0.00000000 ~~991~~989.~~13898876~~34233146 1-A-13 0.00000000 0.00000000 4.58333318 0.00000000 1000.00000000 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 0.00000000 0.00000000 010.~~00000000~~80000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 3.~~98269879~~91298255 0.00000000 ~~939~~916.~~11581251~~23217624 2-A-2 0.00000000 0.00000000 4.16666667 0.00000000 1000.00000000 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~980.~~57440391~~47545437 30-IO 0.00000000 0.00000000 4.~~31142604~~21386196 0.00000000 ~~919~~901.~~38786785~~65781974 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~972~~965.~~20861530~~27324018 15-IO 0.00000000 0.00000000 43.~~07568504~~96564399 0.00000000 ~~951~~938.~~75385714~~51908109 B-1 0.00000000 0.00000000 4.~~45056006~~44285679 0.00000000 ~~991~~989.~~28472366~~53316139 B-2 0.00000000 0.00000000 4.~~45055862~~44285451 0.00000000 ~~991~~989.~~28472069~~53316145 B-3 0.00000000 0.00000000 4.~~45056511~~44286241 0.00000000 ~~991~~989.~~28471744~~53315725 B-4 0.00000000 0.00000000 4.~~45056836~~44285714 0.00000000 ~~991~~989.~~28471582~~53316436 B-5 0.00000000 0.00000000 4.~~45056748~~44285276 0.00000000 ~~991~~989.~~28472393~~53315951 B-6 0.00000000 0.00000000 4.~~45056601~~44286479 0.00000000 ~~991~~989.~~28437216~~53279059 1-AMR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 1,~~182~~180,~~115~~706.5224 1,~~180~~174,~~706~~597.2476 98.~~55744039~~04754544% 15-PO-2 0.00000% 0.00 0.00 ~~439,085.31~~ 436,755.29 97433,639.~~22086153~~64 96.52732402%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 48,~~937~~185,~~933~~130.2615 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 48,~~937~~185,~~933~~130.2615 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 6867,~~141~~399.7596 Payment of Interest and Principal 48,~~869~~117,~~791~~730.5119 Total Withdrawals (Pool Distribution Amount) 48,~~937~~185,~~933~~130.2615 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 6564,~~119~~399.8264 Assured Guaranty fee 1,068.33 Trustee Fee 1,~~953~~931.6099 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 6867,~~141~~399.7596

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 23 0 0 0 23 1,~~445~~598,~~704~~769.9377 0.00 0.00 0.00 1,~~445~~598,~~704~~769.9377 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 23 0 0 0 23 1,~~445~~598,~~704~~769.9377 0.00 0.00 0.00 1,~~445~~598,~~704~~769.9377 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.~~341880~~520833% 0.000000% 0.000000% 0.000000% 0.~~341880~~520833% 0.~~467039~~527933% 0.000000% 0.000000% 0.000000% 0.~~467039~~527933% 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.~~341880~~520833% 0.000000% 0.000000% 0.000000% 0.~~341880~~520833% 0.~~467039~~527933% 0.000000% 0.000000% 0.000000% 0.~~467039~~527933%

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 2 0 0 0 2 1,~~445~~128,~~704~~830.9332 0.00 0.00 0.00 1,~~445~~128,~~704~~830.9332 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 2 0 0 0 2 1,~~445~~128,~~704~~830.9332 0.00 0.00 0.00 1,~~445~~128,~~704~~830.9332 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~451467~~458716% 0.000000% 0.000000% 0.000000% 0.~~451467~~458716% 0.~~618791~~493876% 0.000000% 0.000000% 0.000000% 0.~~618791~~493876% 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.~~451467~~458716% 0.000000% 0.000000% 0.000000% 0.~~451467~~458716% 0.~~618791~~493876% 0.000000% 0.000000% 0.000000% 0.~~618791~~493876% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0469,939.0045 0.00 0.00 0.00 0469,939.0045 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 01 0 0 0 01 0469,939.0045 0.00 0.00 0.00 0469,939.0045 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~714286% 0.000000% 0.000000% 0.000000% 0.~~000000~~714286% 0.~~000000~~632743% 0.000000% 0.000000% 0.000000% 0.~~000000~~632743% 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~~714286% 0.000000% 0.000000% 0.000000% 0.~~000000~~714286% 0.~~000000~~632743% 0.000000% 0.000000% 0.000000% 0.~~000000~~632743%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 810,~~283~~291.5332

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. 2 - 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. 2 - 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.~~685858~~685162% Weighted Average Pass-Through Rate 5.~~428358~~427662% Weighted Average Maturity(Stepdown Calculation) ~~310~~309 Beginning Scheduled Collateral Loan Count ~~590~~585 Number Of Loans Paid In Full 59 Ending Scheduled Collateral Loan Count ~~585~~576 Beginning Scheduled Collateral Balance ~~312~~309,~~575~~118,~~127~~242.0803 Ending Scheduled Collateral Balance ~~309~~302,~~118~~397,~~242~~601.0351 Ending Actual Collateral Balance at 3029-~~Jun~~Jul-2005 ~~309~~302,~~546~~835,~~611~~880.6553 Monthly P&I Constant 2,~~039~~012,~~575~~118.4197 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 48,~~812~~049,~~743~~909.7231 Class AP Deferred Amount 0.00 Scheduled Principal ~~558~~547,~~527~~629.3153 Unscheduled Principal 26,~~898~~173,~~357~~010.7499

Miscellaneous Reporting Senior % 97.~~399502~~374981% Subordinate % 2.~~600498~~625019%

Group Level Collateral Statement Group 1 - 30 Year Fixed 2 - 15 Year Fixed Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.~~803228~~802027 5.~~326189~~324775 5.~~685858~~685162 Weighted Average Net Rate 5.~~553228~~552027 5.~~076189~~074775 5.~~435858~~435162 Weighted Average Maturity ~~354~~353 ~~174~~173 ~~310~~309 Beginning Loan Count ~~446~~443 ~~144~~142 ~~590~~585 Loans Paid In Full 37 2 59 Ending Loan Count ~~443~~436 ~~142~~140 ~~585~~576 Beginning Scheduled Balance ~~235~~233,~~669~~424,~~615~~569.0885 7675,~~905~~693,~~512~~672.0018 ~~312~~309,~~575~~118,~~127~~242.0803 Ending Scheduled Balance ~~233~~228,~~424~~358,~~569~~209.8542 7574,~~693~~039,~~672~~392.1809 ~~309~~302,~~118~~397,~~242~~601.0351 Record Date 0607/3029/2005 0607/3029/2005 0607/3029/2005 Principal And Interest Constant 1,~~393~~381,~~707~~849.6723 ~~645~~630,~~867~~269.74 2,~~039~~012,~~575~~118.4197 Scheduled Principal ~~254~~253,~~003~~236.9525 ~~304~~294,~~523~~393.3628 ~~558~~547,~~527~~629.3153 Unscheduled Principal 14,~~991~~813,~~041~~124.2818 ~~907~~1,~~316~~359,886.4681 26,~~898~~173,~~357~~010.7499 Scheduled Interest 1,~~139~~128,~~703~~612.7298 ~~341~~335,~~344~~876.3846 1,~~481~~464,~~048~~489.1044 Servicing Fees 4948,~~097~~630.8412 1615,~~021~~769.9852 6564,~~119~~399.8264 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,~~472~~458.9490 ~~480~~473.6609 1,~~953~~931.6099 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,~~089~~078,~~132~~523.9496 ~~324~~319,~~841~~633.7485 1,~~413~~398,~~974~~157.6881 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.~~545728~~544527 5.~~068689~~067275 5.~~428358~~427662

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 922.~~690030~~142999% Subordinate % 2.~~607330~~629682% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~392670~~370318% Group 2 - 15 Year Fixed CPR 1319.~~323293~~620033% Subordinate % 2.~~579549~~610631% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.~~420451~~389369%

Prepayment Detail - Prepayments during Current Period Summary Loans Paid In Full Repurchased Loans Original Current Original Current Principal Principal Principal Principal Group Count Balance Balance Count Balance Balance 1 - 30 Year Fixed 37 14,~~818~~380,~~500~~350.00 14,~~809~~355,~~271~~540.0850 0 0.00 0.00 2 - 15 Year Fixed 2 1,~~928~~386,~~500~~000.00 ~~900~~1,~~937~~355,340.0981 0 0.00 0.00 Total 59 35,~~747~~766,~~000~~350.00 25,710,~~208~~881.1731 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 - 30 Year Fixed 0 0.00 0.00 0 0.00 0.00 ~~183~~462,~~643~~220.5243 2 - 15 Year Fixed 0 0.00 0.00 0 0.00 0.00 179,~~887~~735.7425 Total 0 0.00 0.00 0 0.00 0.00 ~~201~~471,~~531~~955.2668

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1 - 30 Year Fixed ~~6549282678~~3301196923 VA 7067.54 01-Feb-2005 361,350.00 358,793.80 1 - 30 Year Fixed 3301343277 CA 61.74 01-Mar-2005 389,000.00 386,702.31 1 - 30 Year Fixed 6127609409 CA 66.14 01-Feb-2005 ~~374~~420,~~500~~000.00 ~~372~~416,~~339~~885.95 1 - 30 Year Fixed ~~6666370033~~6264330819 TXCA 8058.12 01-Mar-2005 901,000.00 895,285.66 1 - 30 Year Fixed 6559953028 CA 46.25 01-~~Feb~~Mar-2005 ~~948~~1,249,000.00 ~~942~~1,~~129~~241,081.3745 1 - 30 Year Fixed ~~6666623696~~6580179114 CA 8071.53 01-Feb-2005 460,000.00 456,603.20 1 - 30 Year Fixed 6651399393 CA 51.06 01-Feb-2005 ~~496~~600,000.00 ~~492~~595,~~928~~551.4438 2 - 15 Year Fixed ~~6410685298~~6726598839 FLCA 7069.0013 01-Feb-2005 1636,~~207,500~~000.00 ~~181~~619,~~480~~640.8074 2 - 15 Year Fixed ~~6883382381~~6836369006 MICA 7050.0067 01-~~Mar~~Feb-2005 ~~721~~750,000.00 ~~707~~730,~~947~~510.9282

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 - 30 Year Fixed ~~6549282678~~3301196923 Loan Paid in Full 0 6.~~250~~000% 360 6 1 - 30 Year Fixed 3301343277 Loan Paid in Full 0 6.125% 360 5 1 - 30 Year Fixed ~~6666370033~~6127609409 Loan Paid in Full 0 5.~~875~~750% 360 6 1 - 30 Year Fixed 6264330819 Loan Paid in Full 0 5.750% 360 5 1 - 30 Year Fixed ~~6666623696~~6559953028 Loan Paid in Full 0 5.750% 360 5 1 - 30 Year Fixed 6580179114 Loan Paid in Full 0 5.875% 360 6 1 - 30 Year Fixed 6651399393 Loan Paid in Full 0 5.750% 360 6 2 - 15 Year Fixed ~~6410685298~~6726598839 Loan Paid in Full ~~(1)~~0 5.~~250~~375% 180 56 2 - 15 Year Fixed ~~6883382381~~6836369006 Loan Paid in Full 0 5.~~500~~250% 180 46

Prepayment - Voluntary Prepayments

Summary SMM CPR PSA Current Month 02.~~929~~001% Current Month 1021.~~595~~533% Current Month 1,~~131~~893.~~342~~664% 3 Month Average 01.~~862~~085% 3 Month Average 911.~~768~~988% 3 Month Average 1,~~474~~181.~~984~~981% 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. ~~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 4.044% N/A Mar-2005 2,994.110% N/A Apr-2005 15.443% N/A Apr-2005 4,586.733% N/A May-2005 14.873% N/A May-2005 2,772.672% N/A Jun-2005 3.837% N/A Jun-2005 520.937% N/A Jul-2005 10.595% N/A Jul-2005 1,131.342% N/A Aug-2005 21.533% N/A Aug-2005 1,893.664% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 1 - 30 Year Fixed SMM CPR PSA Current Month 02.~~846~~064% Current Month 922.~~690~~143% Current Month 1,~~042~~958.~~281~~148% 3 Month Average 01.~~808~~055% 3 Month Average 911.~~164~~612% 3 Month Average 1,~~415~~137.~~474~~229% 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. ~~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 4.271% N/A Mar-2005 3,340.511% N/A Apr-2005 18.828% N/A Apr-2005 5,705.640% N/A May-2005 14.798% N/A May-2005 2,792.884% N/A Jun-2005 3.003% N/A Jun-2005 411.259% N/A Jul-2005 9.690% N/A Jul-2005 1,042.281% N/A Aug-2005 22.143% N/A Aug-2005 1,958.148% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 2 - 15 Year Fixed SMM CPR PSA Current Month 1.~~184~~804% Current Month 1319.~~323~~620% Current Month 1,~~391~~696.~~649~~375% 3 Month Average 1.~~028~~178% 3 Month Average 1113.~~589~~096% 3 Month Average 1,~~648~~309.~~253~~060% 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. ~~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 3.344% N/A Mar-2005 2,126.691% N/A Apr-2005 4.189% N/A Apr-2005 1,173.361% N/A May-2005 15.100% N/A May-2005 2,713.954% N/A Jun-2005 6.345% N/A Jun-2005 839.157% N/A Jul-2005 13.323% N/A Jul-2005 1,391.649% N/A Aug-2005 19.620% N/A Aug-2005 1,696.375% N/A *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. ~~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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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. 2 - 15 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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 0.000% N/A Mar-2005 0.000% N/A Apr-2005 0.000% N/A Apr-2005 0.000% N/A May-2005 0.000% N/A May-2005 0.000% N/A Jun-2005 0.000% N/A Jun-2005 0.000% 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 2005-2 Trust