8-K 1 baf05003_8k-200512.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2005 BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-3 (Exact name of registrant as specified in its charter) New York (governing law of 333-121559-04 Pooling and Servicing Agreement) (Commission 54-2173213 (State or other File Number) 54-2173214 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2005 a distribution was made to holders of BANC OF AMERICA FUNDING CORPORATION, Mortgage Pass-Through Certificates, Series 2005-3 Trust. ITEM 9.01 Financial Statements and Exhibits 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 2005-3 Trust, relating to the December 27, 2005 distribution. EX-99.2 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2004-11, relating to the December 27, 2005 distribution and information relating to the BOAMS 2004-11 Mortgage Loans as of December 1, 2005. EX-99.3 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2005-1, relating to the December 27, 2005 distribution and information relating to the BOAMS 2005-1 Mortgage Loans as of December 1, 2005. EX-99.4 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2005-2, relating to the December 27, 2005 distribution and information relating to the BOAMS 2005-2 Mortgage Loans as of December 1, 2005. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. BANC OF AMERICA FUNDING CORPORATION Mortgage Pass-Through Certificates, Series 2005-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 12/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-3 Trust, relating to the December 27, 2005 distribution. EX-99.2 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2004-11, relating to the December 27, 2005 distribution and information relating to the BOAMS 2004-11 Mortgage Loans as of December 1, 2005. EX-99.3 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2005-1, relating to the December 27, 2005 distribution and information relating to the BOAMS 2005-1 Mortgage Loans as of December 1, 2005. EX-99.4 Monthly report distributed to holders of Banc of America Mortgage Securities, Inc., Mortgage Pass-Through Certificates, Series 2005-2, relating to the December 27, 2005 distribution and information relating to the BOAMS 2005-2 Mortgage Loans as of December 1, 2005. EX-99.1 Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series BAFC 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

Banc of America Funding Corporation Mortgage Pass-Through Certificates Record Date: 7/29/2005 Distribution Date: 8/25/2005 Banc of America Funding Corporation Mortgage Pass-Through Certificates Series BAFC 2005-3 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ 1-A-1 05946XVH3 ~~SEN~~ 5.50000% 1813,~~698~~193,~~274~~701.5601 8560,~~700~~471.4313 1-A-2 05946XVJ9 ~~SEN~~ 5.50000% 2,547,000.00 11,673.75 1-A-3 05946XVK6 ~~SEN~~ 5.50000% 2,703,000.00 12,388.75 1-A-4 05946XVL4 ~~SEN~~ 5.50000% 2,684,000.00 12,301.67 1-A-5 05946XVM2 ~~SEN~~ 5.50000% 1,~~896~~337,000.00 86,~~690~~127.0092 1-A-6 05946XVN0 ~~SEN 4~~5.~~44000~~18875% 43,~~256~~003,~~718~~585.1954 1512,~~749~~987.8638 1-A-7 05946XVP5 ~~SEN 7~~6.~~26667~~01875% 21,~~554~~802,~~030~~151.9132 159,~~466~~038.0892 1-A-8 05946XVQ3 ~~SEN~~ 5.25000% 1,982,000.00 8,671.25 1-A-9 05946XVR1 ~~SEN~~ 5.25000% 3,018,000.00 13,203.75 1-A-10 05946XVS9 ~~SEN~~ 5.25000% 7,502,000.00 32,821.25 1-A-11 05946XVT7 IO 5.50000% 0.00 1,562.92 1-A-12 05946XVU4 IO 5.50000% 0.00 10,275.83 1-A-13 05946XVV2 ~~SEN~~ 5.50000% 12,149,000.00 55,682.92 1-A-14 05946XVW0 ~~SEN~~ 5.50000% 851,000.00 3,900.42 1-A-15 05946XVX8 ~~SEN~~ 5.50000% 4942,~~025~~772,~~577~~242.6001 ~~224~~196,~~700~~039.5644 1-A-16 05946XVY6 ~~SEN~~ 5.25000% 2421,~~450~~813,~~670~~166.2499 ~~106~~95,~~971~~432.6861 1-A-17 05946XVZ3 ~~SEN~~ 7.50000% 32,~~056~~726,~~333~~645.7887 1917,~~102~~041.0954 1-A-18 05946XWA7 ~~SEN~~ 5.50000% 10,000,000.00 45,833.33 1-A-19 05946XWB5 ~~SEN~~ 5.75000% 5,000,000.00 23,958.33 1-A-20 05946XWC3 ~~SEN~~ 5.50000% 3,609,000.00 16,541.25 1-A-21 05946XWD1 ~~SEN~~ 5.50000% 3332,~~568~~404,~~946~~820.3503 ~~153~~148,~~857~~522.6709 1-A-22 05946XWE9 ~~SEN~~ 5.00000% 24,662,000.00 102,758.33 1-A-23 05946XWF6 ~~SEN~~ 5.50000% 19,528,000.00 89,503.33 1-A-24 05946XWG4 ~~SEN~~ 5.50000% 982,000.00 4,500.83 1-A-25 05946XWH2 ~~SEN~~ 5.50000% 6,780,000.00 31,075.00 2-A-1 05946XWN9 ~~SEN~~ 4.50000% 14,~~628~~129,~~724~~300.4380 5452,~~857~~984.7288 2-A-2 05946XWP4 ~~SEN~~ 4.50000% 3,~~363~~258,~~761~~414.3980 12,~~614~~219.1106 2-A-3 05946XWQ2 ~~SEN~~ 5.50000% 3231,~~859~~045,~~957~~646.5691 ~~150~~142,~~608~~292.1455 2-A-4 05946XWR0 ~~SEN~~ 5.50000% 21,117,500.00 96,788.54 2-A-5 05946XWS8 ~~SEN 3~~4.~~81000~~54375% 6153,~~758~~877,~~114~~483.0566 ~~196~~204,~~082~~004.0185 2-A-6 05946XWT6 ~~SEN 8~~6.~~61000~~89792% 2421,~~879~~704,~~513~~768.2349 ~~178~~124,~~510~~764.5174 2-A-7 05946XWU3 ~~SEN 8~~6.~~61000~~89792% 1,~~588~~385,~~249~~581.9466 117,~~395~~964.69 2-A-8 05946XWV1 IO 5.50000% 0.00 76,~~897~~914.4972 30-IO 05946XWL3 IO 5.50000% 0.00 2119,~~836~~078.3968 30-PO 05946XWM1 PO 0.00000% 1,~~286~~274,~~757~~813.2628 0.00 A-1/2 05946XWW9 ~~SEN~~ 5.~~37343~~36024% 4837,~~053~~965.7257 ~~215~~169.1859 B-1 05946XWX7 ~~SUB~~ 5.50000% 4,~~717~~700,~~561~~359.8217 21,~~622~~543.1631 B-2 05946XWY5 ~~SUB~~ 5.50000% 1,~~530~~524,~~262~~682.8674 76,~~013~~988.7013 B-3 05946XWZ2 ~~SUB~~ 5.50000% ~~765~~762,~~630~~838.5466 3,~~509~~496.1434 B-4 05946XXA6 ~~SUB~~ 5.50000% ~~764~~761,~~632~~844.3208 3,~~504~~491.5679 B-5 05946XXB4 ~~SUB~~ 5.50000% ~~637~~635,~~859~~533.0812 2,~~923~~912.5286 B-6 05946XXC2 ~~SUB~~ 5.50000% ~~382~~381,~~718~~322.4485 1,~~754~~747.1373 1-AR 05946XWJ8 ~~SEN~~ 5.50000% 0.00 04.3717 1-ALR 05946XWK5 ~~SEN~~ 5.50000% 0.00 0.00 Totals ~~411~~379,~~832~~648,~~848~~368.2756 1,~~878~~729,~~024~~680.6457

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses 1-A-1 2648,~~126,622~~191.0143 0.00 1612,~~571~~545,~~652~~509.5558 2708,~~212,322~~662.4456 0.00 1-A-2 0.00 0.00 2,547,000.00 11,673.75 0.00 1-A-3 0.00 0.00 2,703,000.00 12,388.75 0.00 1-A-4 0.00 0.00 2,684,000.00 12,301.67 0.00 1-A-5 ~~216~~65,000.00 0.00 1,~~680~~272,000.00 ~~224~~71,~~690~~127.0092 0.00 1-A-6 ~~484~~147,~~131~~562.8772 0.00 32,~~772~~856,~~586~~022.3282 ~~499~~160,~~881~~550.7310 0.00 1-A-7 ~~290~~88,~~479~~537.1263 0.00 21,~~263~~713,~~551~~613.7969 ~~305~~97,~~945~~576.2055 0.00 1-A-8 0.00 0.00 1,982,000.00 8,671.25 0.00 1-A-9 0.00 0.00 3,018,000.00 13,203.75 0.00 1-A-10 0.00 0.00 7,502,000.00 32,821.25 0.00 1-A-11 0.00 0.00 0.00 1,562.92 0.00 1-A-12 0.00 0.00 0.00 10,275.83 0.00 1-A-13 0.00 0.00 12,149,000.00 55,682.92 0.00 1-A-14 0.00 0.00 851,000.00 3,900.42 0.00 1-A-15 2885,~~281,333~~506.1775 0.00 4641,~~744~~886,~~244~~735.4326 21,~~506~~081,~~033~~546.7319 0.00 1-A-16 ~~962~~373,~~210~~484.2698 0.00 2321,~~488~~439,~~459~~682.9801 1468,~~069,181~~917.9459 0.00 1-A-17 ~~120~~46,~~276~~685.2862 0.00 2,~~936~~679,~~057~~960.5025 ~~139~~63,~~378~~727.3716 0.00 1-A-18 0.00 0.00 10,000,000.00 45,833.33 0.00 1-A-19 0.00 0.00 5,000,000.00 23,958.33 0.00 1-A-20 0.00 0.00 3,609,000.00 16,541.25 0.00 1-A-21 ~~250~~357,~~936~~433.7822 0.00 3332,~~318~~047,~~009~~386.5781 ~~404~~505,~~794~~955.4531 0.00 1-A-22 0.00 0.00 24,662,000.00 102,758.33 0.00 1-A-23 0.00 0.00 19,528,000.00 89,503.33 0.00 1-A-24 0.00 0.00 982,000.00 4,500.83 0.00 1-A-25 0.0001 0.00 6,~~780~~779,~~000~~999.0099 31,075.0001 0.00 2-A-1 ~~113~~143,~~560~~517.3944 0.00 1413,~~515~~985,~~163~~783.9836 ~~168~~196,~~418~~502.1132 0.00 2-A-2 2233,~~138~~233.9115 0.00 3,~~341~~225,~~622~~181.4965 3445,~~753~~452.0221 0.00 2-A-3 ~~407~~530,~~097~~251.9077 0.00 3230,~~452~~515,~~859~~395.5114 ~~557~~672,~~706~~544.0432 0.00 2-A-4 0.00 0.00 21,117,500.00 96,788.54 0.00 2-A-5 31,~~201~~375,~~114~~391.4725 0.00 5852,~~556~~502,~~999~~092.5841 31,~~397~~579,~~196~~396.4810 0.00 2-A-6 1554,~~289,582~~082.2809 0.00 2321,~~589~~150,~~930~~686.9540 1678,~~468,092~~846.7983 0.00 2-A-7 8235,~~323~~371.0130 0.00 1,~~505~~350,~~926~~210.0235 9343,~~718~~335.7099 0.00 2-A-8 0.00 0.00 0.00 76,~~897~~914.4972 0.00 30-IO 0.00 0.00 0.00 2119,~~836~~078.3968 0.00 30-PO 52,~~473~~821.1816 0.00 1,~~281~~271,~~284~~992.0711 52,~~473~~821.1816 0.00 A-1/2 31,~~959~~364.3425 0.00 4436,~~094~~601.3732 41,~~174~~533.5284 0.00 B-1 4,~~259~~366.5253 0.00 4,~~713~~695,~~302~~992.2964 25,~~881~~909.6884 0.00 B-2 1,~~381~~416.6940 0.00 1,~~528~~523,~~881~~266.1734 8,~~395~~404.3953 0.00 B-3 ~~691~~708.2966 0.00 ~~764~~762,~~939~~129.2499 4,~~200~~205.4300 0.00 B-4 ~~690~~707.3974 0.00 ~~763~~761,~~941~~136.9334 4,~~194~~199.9553 0.00 B-5 ~~575~~590.9340 0.00 ~~637~~634,~~283~~942.1572 3,~~499~~503.4526 0.00 B-6 ~~345~~354.5624 0.00 ~~382~~380,~~372~~968.8861 2,~~099~~101.6997 0.00 1-AR 0.00 0.00 0.00 04.3717 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 Totals 115,~~865~~296,~~183~~578.3574 0.00 ~~399~~374,~~967~~351,~~663~~789.7779 137,~~743~~026,~~207~~259.9931 0.00 ~~All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (~~1~~) 1~~-A-1 19,723,000.00 1813,~~698~~193,~~274~~701.5601 6851,~~862~~400.4673 2596,~~057,759~~790.5570 0.00 0.00 1-A-2 2,547,000.00 2,547,000.00 0.00 0.00 0.00 0.00 1-A-3 2,703,000.00 2,703,000.00 0.00 0.00 0.00 0.00 1-A-4 2,684,000.00 2,684,000.00 0.00 0.00 0.00 0.00 1-A-5 2,000,000.00 1,~~896~~337,000.00 65,~~994~~154.3341 ~~209~~59,~~005~~845.6759 0.00 0.00 1-A-6 4,490,000.00 43,~~256~~003,~~718~~585.1954 1511,~~676~~701.7553 ~~468~~135,~~455~~861.1219 0.00 0.00 1-A-7 2,694,000.00 21,~~554~~802,~~030~~151.9132 97,~~406~~020.0592 ~~281~~81,~~073~~516.0771 0.00 0.00 1-A-8 1,982,000.00 1,982,000.00 0.00 0.00 0.00 0.00 1-A-9 3,018,000.00 3,018,000.00 0.00 0.00 0.00 0.00 1-A-10 7,502,000.00 7,502,000.00 0.00 0.00 0.00 0.00 1-A-11 0.00 0.00 0.00 0.00 0.00 0.00 1-A-12 0.00 0.00 0.00 0.00 0.00 0.00 1-A-13 12,149,000.00 12,149,000.00 0.00 0.00 0.00 0.00 1-A-14 851,000.00 851,000.00 0.00 0.00 0.00 0.00 1-A-15 50,328,000.00 4942,~~025~~772,~~577~~242.6001 7370,~~872~~219.1953 2815,~~207,460~~287.9822 0.00 0.00 1-A-16 25,000,000.00 2421,~~450~~813,~~670~~166.2499 3129,~~157~~616.4787 ~~931~~343,~~052~~868.7811 0.00 0.00 1-A-17 3,125,000.00 32,~~056~~726,~~333~~645.7887 3,~~894~~702.6811 ~~116~~42,~~381~~983.6051 0.00 0.00 1-A-18 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-A-19 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 1-A-20 3,609,000.00 3,609,000.00 0.00 0.00 0.00 0.00 1-A-21 33,990,000.00 3332,~~568~~404,~~946~~820.3503 828,~~125~~343.6299 ~~242~~329,~~811~~089.1623 0.00 0.00 1-A-22 24,662,000.00 24,662,000.00 0.00 0.00 0.00 0.00 1-A-23 19,528,000.00 19,528,000.00 0.00 0.00 0.00 0.00 1-A-24 982,000.00 982,000.00 0.00 0.00 0.00 0.00 1-A-25 6,780,000.00 6,780,000.00 0.00 0.0001 0.00 0.00 2-A-1 14,833,000.00 14,~~628~~129,~~724~~300.4380 0.00 ~~113~~143,~~560~~517.3944 0.00 0.00 2-A-2 3,399,500.00 3,~~363~~258,~~761~~414.3980 0.00 2233,~~138~~233.9115 0.00 0.00 2-A-3 33,580,000.00 3231,~~859~~045,~~957~~646.5691 0.00 ~~407~~530,~~097~~251.9077 0.00 0.00 2-A-4 21,117,500.00 21,117,500.00 0.00 0.00 0.00 0.00 2-A-5 63,653,730.00 6153,~~758~~877,~~114~~483.0566 0.00 31,~~201~~375,~~114~~391.4725 0.00 0.00 2-A-6 25,643,170.00 2421,~~879~~704,~~513~~768.2349 0.00 1554,~~289,582~~082.2809 0.00 0.00 2-A-7 1,637,000.00 1,~~588~~385,~~249~~581.9466 0.00 8235,~~323~~371.0130 0.00 0.00 2-A-8 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-PO 1,290,510.00 1,~~286~~274,~~757~~813.2628 ~~741~~749.1304 42,~~732~~072.0513 0.00 0.00 A-1/2 50,100.66 4837,~~053~~965.7257 8765.3822 31,~~871~~299.9603 0.00 0.00 B-1 4,726,000.00 4,~~717~~700,~~561~~359.8217 4,~~259~~366.5253 0.00 0.00 0.00 B-2 1,533,000.00 1,~~530~~524,~~262~~682.8674 1,~~381~~416.6940 0.00 0.00 0.00 B-3 767,000.00 ~~765~~762,~~630~~838.5466 ~~691~~708.2966 0.00 0.00 0.00 B-4 766,000.00 ~~764~~761,~~632~~844.3208 ~~690~~707.3974 0.00 0.00 0.00 B-5 639,000.00 ~~637~~635,~~859~~533.0812 ~~575~~590.9340 0.00 0.00 0.00 B-6 383,403.00 ~~382~~381,~~718~~322.4485 ~~345~~354.5624 0.00 0.00 0.00 1-AR 50.00 0.00 0.00 0.00 0.00 0.00 1-ALR 50.00 0.00 0.00 0.00 0.00 0.00 Totals 419,366,013.66 ~~411~~379,~~832~~648,~~848~~368.2756 ~~226~~216,~~762~~118.4432 115,~~638~~080,~~420~~460.9043 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution 1-A-1 2648,~~126,622~~191.0143 1612,~~571~~545,~~652~~509.5558 0.~~84021967~~636085 2648,~~126,622~~191.0143 1-A-2 0.00 2,547,000.00 1.~~00000000~~000000 0.00 1-A-3 0.00 2,703,000.00 1.~~00000000~~000000 0.00 1-A-4 0.00 2,684,000.00 1.~~00000000~~000000 0.00 1-A-5 ~~216~~65,000.00 1,~~680~~272,000.00 0.~~84000000~~636000 ~~216~~65,000.00 1-A-6 ~~484~~147,~~131~~562.8772 32,~~772~~856,~~586~~022.3282 0.~~84021967~~636085 ~~484~~147,~~131~~562.8772 1-A-7 ~~290~~88,~~479~~537.1263 21,~~263~~713,~~551~~613.7969 0.~~84021967~~636085 ~~290~~88,~~479~~537.1263 1-A-8 0.00 1,982,000.00 1.~~00000000~~000000 0.00 1-A-9 0.00 3,018,000.00 1.~~00000000~~000000 0.00 1-A-10 0.00 7,502,000.00 1.~~00000000~~000000 0.00 1-A-11 0.00 0.00 0.~~00000000~~000000 0.00 1-A-12 0.00 0.00 0.~~00000000~~000000 0.00 1-A-13 0.00 12,149,000.00 1.~~00000000~~000000 0.00 1-A-14 0.00 851,000.00 1.~~00000000~~000000 0.00 1-A-15 2885,~~281,333~~506.1775 4641,~~744~~886,~~244~~735.4326 0.~~92879201~~832275 2885,~~281,333~~506.1775 1-A-16 ~~962~~373,~~210~~484.2698 2321,~~488~~439,~~459~~682.9801 0.~~93953840~~857587 ~~962~~373,~~210~~484.2698 1-A-17 ~~120~~46,~~276~~685.2862 2,~~936~~679,~~057~~960.5025 0.~~93953840~~857587 ~~120~~46,~~276~~685.2862 1-A-18 0.00 10,000,000.00 1.~~00000000~~000000 0.00 1-A-19 0.00 5,000,000.00 1.~~00000000~~000000 0.00 1-A-20 0.00 3,609,000.00 1.~~00000000~~000000 0.00 1-A-21 ~~250~~357,~~936~~433.7822 3332,~~318~~047,~~009~~386.5781 0.~~98022976~~942848 ~~250~~357,~~936~~433.7822 1-A-22 0.00 24,662,000.00 1.~~00000000~~000000 0.00 1-A-23 0.00 19,528,000.00 1.~~00000000~~000000 0.00 1-A-24 0.00 982,000.00 1.~~00000000~~000000 0.00 1-A-25 0.0001 6,~~780~~779,~~000~~999.0099 1.~~00000000~~000000 0.0001 2-A-1 ~~113~~143,~~560~~517.3944 1413,~~515~~985,~~163~~783.9836 0.~~97857237~~942883 ~~113~~143,~~560~~517.3944 2-A-2 2233,~~138~~233.9115 3,~~341~~225,~~622~~181.4965 0.~~98297470~~948722 2233,~~138~~233.9115 2-A-3 ~~407~~530,~~097~~251.9077 3230,~~452~~515,~~859~~395.5114 0.~~96643417~~908737 ~~407~~530,~~097~~251.9077 2-A-4 0.00 21,117,500.00 1.~~00000000~~000000 0.00 2-A-5 31,~~201~~375,~~114~~391.4725 5852,~~556~~502,~~999~~092.5841 0.~~91993037~~824808 31,~~201~~375,~~114~~391.4725 2-A-6 1554,~~289,582~~082.2809 2321,~~589~~150,~~930~~686.9540 0.~~91993037~~824808 1554,~~289,582~~082.2809 2-A-7 8235,~~323~~371.0130 1,~~505~~350,~~926~~210.0235 0.~~91993037~~824808 8235,~~323~~371.0130 2-A-8 0.00 0.00 0.~~00000000~~000000 0.00 30-IO 0.00 0.00 0.~~00000000~~000000 0.00 30-PO 52,~~473~~821.1816 1,~~281~~271,~~284~~992.0711 0.~~99285094~~985651 52,~~473~~821.1816 A-1/2 31,~~959~~364.3425 4436,~~094~~601.3732 0.~~88011555~~730556 31,~~959~~364.3425 B-1 4,~~259~~366.5253 4,~~713~~695,~~302~~992.2964 0.~~99731322~~993651 4,~~259~~366.5253 B-2 1,~~381~~416.6940 1,~~528~~523,~~881~~266.1734 0.~~99731322~~993651 1,~~381~~416.6940 B-3 ~~691~~708.2966 ~~764~~762,~~939~~129.2499 0.~~99731322~~993651 ~~691~~708.2966 B-4 ~~690~~707.3974 ~~763~~761,~~941~~136.9334 0.~~99731322~~993651 ~~690~~707.3974 B-5 ~~575~~590.9340 ~~637~~634,~~283~~942.1572 0.~~99731322~~993651 ~~575~~590.9340 B-6 ~~345~~354.5624 ~~382~~380,~~372~~968.8861 0.~~99731322~~993651 ~~345~~354.5624 1-AR 0.00 0.00 0.~~00000000~~000000 0.00 1-ALR 0.00 0.00 0.~~00000000~~000000 0.00 Totals 115,~~865~~296,~~183~~578.3574 ~~399~~374,~~967~~351,~~663~~789.7779 0.~~95374363~~892661 115,~~865~~296,~~183~~578.3574

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ 1-A-1 19,723,000.00 ~~948~~668.~~04413933~~950008 32.~~49148000~~606131 ~~104~~30.~~33298940~~258617 0.~~00000000~~000000 1-A-2 2,547,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-3 2,703,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-4 2,684,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-5 2,000,000.00 ~~948~~668.~~00000000~~500000 32.~~49716500~~577205 ~~104~~29.~~50283500~~922795 0.~~00000000~~000000 1-A-6 4,490,000.00 ~~948~~668.~~04414031~~950009 32.~~49148107~~606131 ~~104~~30.~~33298886~~258617 0.~~00000000~~000000 1-A-7 2,694,000.00 ~~948~~668.~~04413883~~950007 32.~~49148107~~606132 ~~104~~30.~~33298812~~258615 0.~~00000000~~000000 1-A-8 1,982,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-9 3,018,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-10 7,502,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-11 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-12 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-13 12,149,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-14 851,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-15 50,328,000.00 ~~974~~849.~~12131617~~869695 1.~~46781493~~395238 4316.~~86148824~~199476 0.~~00000000~~000000 1-A-16 25,000,000.00 ~~978~~872.~~02680960~~526680 1.~~24629880~~184675 3713.~~24211120~~754724 0.~~00000000~~000000 1-A-17 3,125,000.00 ~~978~~872.~~02680960~~526678 1.~~24629760~~184675 3713.~~24211200~~754723 0.~~00000000~~000000 1-A-18 10,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-19 5,000,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-20 3,609,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-21 33,990,000.00 ~~987~~953.~~61242571~~363343 0.~~23905914~~833892 79.~~14360577~~681943 0.~~00000000~~000000 1-A-22 24,662,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-23 19,528,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-24 982,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-25 6,780,000.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000001 0.~~00000000~~000000 2-A-1 14,833,000.00 ~~986~~952.~~22830378~~558538 0.~~00000000~~000000 79.~~65592867~~675550 0.~~00000000~~000000 2-A-2 3,399,500.00 ~~989~~958.~~48709810~~498250 0.~~00000000~~000000 69.~~51240182~~775894 0.~~00000000~~000000 2-A-3 33,580,000.00 ~~978~~924.~~55740203~~527901 0.~~00000000~~000000 1215.~~12322513~~790702 0.~~00000000~~000000 2-A-4 21,117,500.00 1000.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 2-A-5 63,653,730.00 ~~970~~846.~~21987635~~415185 0.~~00000000~~000000 5021.~~28950338~~607394 0.~~00000000~~000000 2-A-6 25,643,170.00 ~~970~~846.~~21987648~~415185 0.~~00000000~~000000 5021.~~28950321~~607394 0.~~00000000~~000000 2-A-7 1,637,000.00 ~~970~~846.~~21987783~~415186 0.~~00000000~~000000 5021.~~28894930~~607392 0.~~00000000~~000000 2-A-8 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-IO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-PO 1,290,510.00 ~~997~~987.~~09204888~~836809 0.~~57429233~~580422 31.~~66680615~~605668 0.~~00000000~~000000 A-1/2 50,100.66 ~~959~~757.~~14345240~~785826 1.~~74408880~~301779 7725.~~28361263~~928401 0.~~00000000~~000000 B-1 4,726,000.00 ~~998~~994.~~21451968~~574518 0.~~90129496~~923938 0.~~00000000~~000000 0.~~00000000~~000000 B-2 1,533,000.00 ~~998~~994.~~21452055~~574521 0.~~90129811~~923940 0.~~00000000~~000000 0.~~00000000~~000000 B-3 767,000.00 ~~998~~994.~~21452412~~574524 0.~~90129074~~923937 0.~~00000000~~000000 0.~~00000000~~000000 B-4 766,000.00 ~~998~~994.~~21451697~~574517 0.~~90129243~~923943 0.~~00000000~~000000 0.~~00000000~~000000 B-5 639,000.00 ~~998~~994.~~21452269~~574523 0.~~90129890~~923944 0.~~00000000~~000000 0.~~00000000~~000000 B-6 383,403.00 ~~998~~994.~~21451580~~574508 0.~~90129707~~923936 0.~~00000000~~000000 0.~~00000000~~000000 1-AR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-ALR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 (2) All Classes are per $1,000 denomination~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution 1-A-1 0.~~00000000~~000000 ~~107~~32.~~82446940~~864748 ~~840~~636.~~21966993~~085260 0.~~84021967~~636085 ~~107~~32.~~82446940~~864748 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-5 0.~~00000000~~000000 ~~108~~32.~~00000000~~500000 ~~840~~636.~~00000000~~000000 0.~~84000000~~636000 ~~108~~32.~~00000000~~500000 1-A-6 0.~~00000000~~000000 ~~107~~32.~~82446993~~864748 ~~840~~636.~~21967038~~085261 0.~~84021967~~636085 ~~107~~32.~~82446993~~864748 1-A-7 0.~~00000000~~000000 ~~107~~32.~~82446919~~864748 ~~840~~636.~~21966964~~085260 0.~~84021967~~636085 ~~107~~32.~~82446919~~864748 1-A-8 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-9 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-10 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-11 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-12 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-A-13 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-14 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-15 0.~~00000000~~000000 4517.~~32930317~~594714 ~~928~~832.~~79201299~~274981 0.~~92879201~~832275 4517.~~32930317~~594714 1-A-16 0.~~00000000~~000000 3814.~~48841040~~939399 ~~939~~857.~~53839920~~587280 0.~~93953840~~857587 3814.~~48841040~~939399 1-A-17 0.~~00000000~~000000 3814.~~48840960~~939398 ~~939~~857.~~53840000~~587280 0.~~93953840~~857587 3814.~~48840960~~939398 1-A-18 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-19 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-20 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-21 0.~~00000000~~000000 710.~~38266490~~515835 ~~980~~942.~~22976081~~847508 0.~~98022976~~942848 710.~~38266490~~515835 1-A-22 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-23 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-24 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 1-A-25 0.~~00000000~~000000 0.~~00000000~~000001 ~~1,000~~999.~~00000000~~999999 1.~~00000000~~000000 0.~~00000000~~000001 2-A-1 0.~~00000000~~000000 79.~~65592867~~675550 ~~978~~942.~~57237106~~882988 0.~~97857237~~942883 79.~~65592867~~675550 2-A-2 0.~~00000000~~000000 69.~~51240182~~775894 ~~982~~948.~~97469922~~722356 0.~~98297470~~948722 69.~~51240182~~775894 2-A-3 0.~~00000000~~000000 1215.~~12322513~~790702 ~~966~~908.~~43417242~~737199 0.~~96643417~~908737 1215.~~12322513~~790702 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 1,000.~~00000000~~000000 1.~~00000000~~000000 0.~~00000000~~000000 2-A-5 0.~~00000000~~000000 5021.~~28950338~~607394 ~~919~~824.~~93037297~~807791 0.~~91993037~~824808 5021.~~28950338~~607394 2-A-6 0.~~00000000~~000000 5021.~~28950321~~607394 ~~919~~824.~~93037327~~807791 0.~~91993037~~824808 5021.~~28950321~~607394 2-A-7 0.~~00000000~~000000 5021.~~28894930~~607392 ~~919~~824.~~93037263~~807789 0.~~91993037~~824808 5021.~~28894930~~607392 2-A-8 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-IO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 30-PO 0.~~00000000~~000000 42.~~24109848~~186081 ~~992~~985.~~85094265~~650719 0.~~99285094~~985651 42.~~24109848~~186081 A-1/2 0.~~00000000~~000000 7927.~~02770143~~230180 ~~880~~730.~~11555137~~555645 0.~~88011555~~730556 7927.~~02770143~~230180 B-1 0.~~00000000~~000000 0.~~90129496~~923938 ~~997~~993.~~31322260~~650580 0.~~99731322~~993651 0.~~90129496~~923938 B-2 0.~~00000000~~000000 0.~~90129811~~923940 ~~997~~993.~~31322244~~650581 0.~~99731322~~993651 0.~~90129811~~923940 B-3 0.~~00000000~~000000 0.~~90129074~~923937 ~~997~~993.~~31322034~~650574 0.~~99731322~~993651 0.~~90129074~~923937 B-4 0.~~00000000~~000000 0.~~90129243~~923943 ~~997~~993.~~31322454~~650574 0.~~99731322~~993651 0.~~90129243~~923943 B-5 0.~~00000000~~000000 0.~~90129890~~923944 ~~997~~993.~~31322379~~650579 0.~~99731322~~993651 0.~~90129890~~923944 B-6 0.~~00000000~~000000 0.~~90129707~~923936 ~~997~~993.~~31321873~~650571 0.~~99731322~~993651 0.~~90129707~~923936 1-AR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 1-ALR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~(3)~~All ~~Amount~~Classes ~~Does~~are ~~Not~~per ~~Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~denomination

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ 1-A-1 ~~19,723,000.00~~11/01/05 - 11/30/05 30 5.50000% 1813,~~698~~193,~~274~~701.5601 8560,~~700~~471.4313 0.00 ~~0.00~~ 1-A-2 ~~2,547,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,547,000.00 11,673.75 0.00 ~~0.00~~ 1-A-3 ~~2,703,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,703,000.00 12,388.75 0.00 ~~0.00~~ 1-A-4 ~~2,684,000.00~~11/01/05 - 11/30/05 30 5.50000% 2,684,000.00 12,301.67 0.00 ~~0.00~~ 1-A-5 ~~2,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,~~896~~337,000.00 86,~~690~~127.0092 0.00 ~~0.00~~ 1-A-6 ~~4,490,000.00~~11/01/05 4- 11/30/05 30 5.~~44000~~18875% 43,~~256~~003,~~718~~585.1954 1512,~~749~~987.8638 0.00 ~~0.00~~ 1-A-7 ~~2,694,000.00~~11/01/05 7- 11/30/05 30 6.~~26667~~01875% 21,~~554~~802,~~030~~151.9132 159,~~466~~038.0892 0.00 ~~0.00~~ 1-A-8 ~~1,982,000.00~~11/01/05 - 11/30/05 30 5.25000% 1,982,000.00 8,671.25 0.00 ~~0.00~~ 1-A-9 ~~3,018,000.00~~11/01/05 - 11/30/05 30 5.25000% 3,018,000.00 13,203.75 0.00 ~~0.00~~ 1-A-10 ~~7,502,000.00~~11/01/05 - 11/30/05 30 5.25000% 7,502,000.00 32,821.25 0.00 ~~0.00~~ 1-A-11 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 341,000.00 1,562.92 0.00 ~~0.00~~ 1-A-12 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 2,242,000.00 10,275.83 0.00 ~~0.00~~ 1-A-13 ~~12,149,000.00~~11/01/05 - 11/30/05 30 5.50000% 12,149,000.00 55,682.92 0.00 ~~0.00~~ 1-A-14 ~~851,000.00~~11/01/05 - 11/30/05 30 5.50000% 851,000.00 3,900.42 0.00 ~~0.00~~ 1-A-15 ~~50,328,000.00~~11/01/05 - 11/30/05 30 5.50000% 4942,~~025~~772,~~577~~242.6001 ~~224~~196,~~700~~039.5644 0.00 ~~0.00~~ 1-A-16 ~~25,000,000.00~~11/01/05 - 11/30/05 30 5.25000% 2421,~~450~~813,~~670~~166.2499 ~~106~~95,~~971~~432.6861 0.00 ~~0.00~~ 1-A-17 ~~3,125,000.00~~11/01/05 - 11/30/05 30 7.50000% 32,~~056~~726,~~333~~645.7887 1917,~~102~~041.0954 0.00 ~~0.00~~ 1-A-18 ~~10,000,000.00~~11/01/05 - 11/30/05 30 5.50000% 10,000,000.00 45,833.33 0.00 ~~0.00~~ 1-A-19 ~~5,000,000.00~~11/01/05 - 11/30/05 30 5.75000% 5,000,000.00 23,958.33 0.00 ~~0.00~~ 1-A-20 ~~3,609,000.00~~11/01/05 - 11/30/05 30 5.50000% 3,609,000.00 16,541.25 0.00 ~~0.00~~ 1-A-21 ~~33,990,000.00~~11/01/05 - 11/30/05 30 5.50000% 3332,~~568~~404,~~946~~820.3503 ~~153~~148,~~857~~522.6709 0.00 ~~0.00~~ 1-A-22 ~~24,662,000.00~~11/01/05 - 11/30/05 30 5.00000% 24,662,000.00 102,758.33 0.00 ~~0.00~~ 1-A-23 ~~19,528,000.00~~11/01/05 - 11/30/05 30 5.50000% 19,528,000.00 89,503.33 0.00 ~~0.00~~ 1-A-24 ~~982,000.00~~11/01/05 - 11/30/05 30 5.50000% 982,000.00 4,500.83 0.00 ~~0.00~~ 1-A-25 ~~6,780,000.00~~11/01/05 - 11/30/05 30 5.50000% 6,780,000.00 31,075.00 0.00 ~~0.00~~ 2-A-1 ~~14,833,000.00~~11/01/05 - 11/30/05 30 4.50000% 14,~~628~~129,~~724~~300.4380 5452,~~857~~984.7288 0.00 ~~0.00~~ 2-A-2 ~~3,399,500.00~~11/01/05 - 11/30/05 30 4.50000% 3,~~363~~258,~~761~~414.3980 12,~~614~~219.1106 0.00 ~~0.00~~ 2-A-3 ~~33,580,000.00~~11/01/05 - 11/30/05 30 5.50000% 3231,~~859~~045,~~957~~646.5691 ~~150~~142,~~608~~292.1455 0.00 ~~0.00~~ 2-A-4 ~~21,117,500.00~~11/01/05 - 11/30/05 30 5.50000% 21,117,500.00 96,788.54 0.00 ~~0.00~~ 2-A-5 ~~63,653,730.00~~11/25/05 3- 12/24/05 30 4.~~81000~~54375% 6153,~~758~~877,~~114~~483.0566 ~~196~~204,~~082~~004.0185 0.00 ~~0.00~~ 2-A-6 11/25~~,643,170.00~~/05 8- 12/24/05 30 6.~~61000~~89792% 2421,~~879~~704,~~513~~768.2349 ~~178~~124,~~510~~764.5174 0.00 ~~0.00~~ 2-A-7 ~~1,637,000.00~~11/25/05 8- 12/24/05 30 6.~~61000~~89792% 1,~~588~~385,~~249~~581.9466 117,~~395~~964.69 0.00 ~~0.00~~ 2-A-8 ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 1,~~723~~508,~~088~~665.0466 76,~~897~~914.4972 0.00 ~~0.00~~ 30-IO ~~0.00~~11/01/05 - 11/30/05 30 5.50000% 4,~~764~~162,~~303~~620.1574 2119,~~836~~078.3968 0.00 ~~0.00~~ 30-PO ~~1,290,510.00~~N/A N/A 0.00000% 1,~~286~~274,~~757~~813.2628 0.00 0.00 ~~0.00~~ A-1/2 ~~50,100.66~~11/01/05 - 11/30/05 30 5.~~37343~~36024% 4837,~~053~~965.7257 ~~215~~169.1859 0.00 ~~0.00~~ B-1 ~~4,726,000.00~~11/01/05 - 11/30/05 30 5.50000% 4,~~717~~700,~~561~~359.8217 21,~~622~~543.1631 0.00 ~~0.00~~ B-2 ~~1,533,000.00~~11/01/05 - 11/30/05 30 5.50000% 1,~~530~~524,~~262~~682.8674 76,~~013~~988.7013 0.00 ~~0.00~~ B-3 ~~767,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~765~~762,~~630~~838.5466 3,~~509~~496.1434 0.00 ~~0.00~~ B-4 ~~766,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~764~~761,~~632~~844.3208 3,~~504~~491.5679 0.00 ~~0.00~~ B-5 ~~639,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~637~~635,~~859~~533.0812 2,~~923~~912.5286 0.00 ~~0.00~~ B-6 ~~383,403.00~~11/01/05 - 11/30/05 30 5.50000% ~~382~~381,~~718~~322.4485 1,~~754~~747.1373 0.00 ~~0.00~~ 1-AR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ 1-ALR ~~50.00~~N/A N/A 5.50000% 0.00 0.00 0.00 ~~0.00~~ Totals ~~419,366,013.66~~ 1,~~878~~729,~~024~~676.2740 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance 1-A-1 0.00 0.00 8560,~~700~~471.4313 0.00 1612,~~571~~545,~~652~~509.5558 1-A-2 0.00 0.00 11,673.75 0.00 2,547,000.00 1-A-3 0.00 0.00 12,388.75 0.00 2,703,000.00 1-A-4 0.00 0.00 12,301.67 0.00 2,684,000.00 1-A-5 0.00 0.00 86,~~690~~127.0092 0.00 1,~~680~~272,000.00 1-A-6 0.00 0.00 1512,~~749~~987.8638 0.00 32,~~772~~856,~~586~~022.3282 1-A-7 0.00 0.00 159,~~466~~038.0892 0.00 21,~~263~~713,~~551~~613.7969 1-A-8 0.00 0.00 8,671.25 0.00 1,982,000.00 1-A-9 0.00 0.00 13,203.75 0.00 3,018,000.00 1-A-10 0.00 0.00 32,821.25 0.00 7,502,000.00 1-A-11 0.00 0.00 1,562.92 0.00 341,000.00 1-A-12 0.00 0.00 10,275.83 0.00 2,242,000.00 1-A-13 0.00 0.00 55,682.92 0.00 12,149,000.00 1-A-14 0.00 0.00 3,900.42 0.00 851,000.00 1-A-15 0.00 0.00 ~~224~~196,~~700~~039.5644 0.00 4641,~~744~~886,~~244~~735.4326 1-A-16 0.00 0.00 ~~106~~95,~~971~~432.6861 0.00 2321,~~488~~439,~~459~~682.9801 1-A-17 0.00 0.00 1917,~~102~~041.0954 0.00 2,~~936~~679,~~057~~960.5025 1-A-18 0.00 0.00 45,833.33 0.00 10,000,000.00 1-A-19 0.00 0.00 23,958.33 0.00 5,000,000.00 1-A-20 0.00 0.00 16,541.25 0.00 3,609,000.00 1-A-21 0.00 0.00 ~~153~~148,~~857~~522.6709 0.00 3332,~~318~~047,~~009~~386.5781 1-A-22 0.00 0.00 102,758.33 0.00 24,662,000.00 1-A-23 0.00 0.00 89,503.33 0.00 19,528,000.00 1-A-24 0.00 0.00 4,500.83 0.00 982,000.00 1-A-25 0.00 0.00 31,075.00 0.00 6,~~780~~779,~~000~~999.0099 2-A-1 0.00 0.00 5452,~~857~~984.7288 0.00 1413,~~515~~985,~~163~~783.9836 2-A-2 0.00 0.00 12,~~614~~219.1106 0.00 3,~~341~~225,~~622~~181.4965 2-A-3 0.00 0.00 ~~150~~142,~~608~~292.1455 0.00 3230,~~452~~515,~~859~~395.5114 2-A-4 0.00 0.00 96,788.54 0.00 21,117,500.00 2-A-5 0.00 0.00 ~~196~~204,~~082~~004.0185 0.00 5852,~~556~~502,~~999~~092.5841 2-A-6 0.00 0.00 ~~178~~124,~~510~~764.5174 0.00 2321,~~589~~150,~~930~~686.9540 2-A-7 0.00 0.00 117,~~395~~964.69 0.00 1,~~505~~350,~~926~~210.0235 2-A-8 0.00 0.00 76,~~897~~914.4972 0.00 1,~~712~~436,~~089~~704.5343 30-IO 0.00 0.00 2119,~~836~~078.3968 0.00 4,~~613~~070,~~124~~514.1262 30-PO 0.00 0.00 0.00 0.00 1,~~281~~271,~~284~~992.0711 A-1/2 0.00 0.00 ~~215~~169.1859 0.00 4436,~~094~~601.3732 B-1 0.00 0.00 21,~~622~~543.1631 0.00 4,~~713~~695,~~302~~992.2964 B-2 0.00 0.00 76,~~013~~988.7013 0.00 1,~~528~~523,~~881~~266.1734 B-3 0.00 0.00 3,~~509~~496.1434 0.00 ~~764~~762,~~939~~129.2499 B-4 0.00 0.00 3,~~504~~491.5679 0.00 ~~763~~761,~~941~~136.9334 B-5 0.00 0.00 2,~~923~~912.5286 0.00 ~~637~~634,~~283~~942.1572 B-6 0.00 0.00 1,~~754~~747.1373 0.00 ~~382~~380,~~372~~968.8861 1-AR 0.00 0.00 04.3717 0.00 0.00 1-ALR 0.00 0.00 0.00 0.00 0.00 Totals 0.00 0.00 1,~~878~~729,~~024~~680.6457 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ 1-A-1 11/01/05 - 11/30/05 19,723,000.00 5.50000% ~~948~~668.~~04413933~~950008 43.~~34520256~~066021 0.~~00000000~~000000 ~~0.00000000~~ 1-A-2 11/01/05 - 11/30/05 2,547,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-3 11/01/05 - 11/30/05 2,703,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-4 11/01/05 - 11/30/05 2,684,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333458~~583335 0.~~00000000~~000000 ~~0.00000000~~ 1-A-5 11/01/05 - 11/30/05 2,000,000.00 5.50000% ~~948~~668.~~00000000~~500000 43.~~34500000~~063960 0.~~00000000~~000000 ~~0.00000000~~ 1-A-6 11/01/05 - 11/30/05 4,490,000.00 45.~~44000~~18875% ~~948~~668.~~04414031~~950009 32.~~50776392~~892512 0.~~00000000~~000000 ~~0.00000000~~ 1-A-7 11/01/05 - 11/30/05 2,694,000.00 76.~~26667~~01875% ~~948~~668.~~04413883~~950007 53.~~74093541~~355204 0.~~00000000~~000000 ~~0.00000000~~ 1-A-8 11/01/05 - 11/30/05 1,982,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 1-A-9 11/01/05 - 11/30/05 3,018,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 1-A-10 11/01/05 - 11/30/05 7,502,000.00 5.25000% 1000.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 ~~0.00000000~~ 1-A-11 11/01/05 - 11/30/05 0.00 5.50000% 1000.~~00000000~~000000 4.~~58334311~~583343 0.~~00000000~~000000 ~~0.00000000~~ 1-A-12 11/01/05 - 11/30/05 0.00 5.50000% 1000.~~00000000~~000000 4.~~58333185~~583332 0.~~00000000~~000000 ~~0.00000000~~ 1-A-13 11/01/05 - 11/30/05 12,149,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333361~~583334 0.~~00000000~~000000 ~~0.00000000~~ 1-A-14 11/01/05 - 11/30/05 851,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333725~~583337 0.~~00000000~~000000 ~~0.00000000~~ 1-A-15 11/01/05 - 11/30/05 50,328,000.00 5.50000% ~~974~~849.~~12131617~~869695 43.~~46472262~~895236 0.~~00000000~~000000 ~~0.00000000~~ 1-A-16 11/01/05 - 11/30/05 25,000,000.00 5.25000% ~~978~~872.~~02680960~~526680 43.~~27886720~~817304 0.~~00000000~~000000 ~~0.00000000~~ 1-A-17 11/01/05 - 11/30/05 3,125,000.00 7.50000% ~~978~~872.~~02680960~~526678 65.~~11266880~~453293 0.~~00000000~~000000 ~~0.00000000~~ 1-A-18 11/01/05 - 11/30/05 10,000,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333300~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-19 11/01/05 - 11/30/05 5,000,000.00 5.75000% 1000.~~00000000~~000000 4.~~79166600~~791666 0.~~00000000~~000000 ~~0.00000000~~ 1-A-20 11/01/05 - 11/30/05 3,609,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-21 11/01/05 - 11/30/05 33,990,000.00 5.50000% ~~987~~953.~~61242571~~363343 4.~~52655693~~369582 0.~~00000000~~000000 ~~0.00000000~~ 1-A-22 11/01/05 - 11/30/05 24,662,000.00 5.00000% 1000.~~00000000~~000000 4.~~16666653~~166667 0.~~00000000~~000000 ~~0.00000000~~ 1-A-23 11/01/05 - 11/30/05 19,528,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333316~~583333 0.~~00000000~~000000 ~~0.00000000~~ 1-A-24 11/01/05 - 11/30/05 982,000.00 5.50000% 1000.~~00000000~~000000 4.~~58332994~~583330 0.~~00000000~~000000 ~~0.00000000~~ 1-A-25 11/01/05 - 11/30/05 6,780,000.00 5.50000% 1000.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~0.00000000~~ 2-A-1 11/01/05 - 11/30/05 14,833,000.00 4.50000% ~~986~~952.~~22830378~~558538 3.~~69835637~~572095 0.~~00000000~~000000 ~~0.00000000~~ 2-A-2 11/01/05 - 11/30/05 3,399,500.00 4.50000% ~~989~~958.~~48709810~~498250 3.~~71057803~~594370 0.~~00000000~~000000 ~~0.00000000~~ 2-A-3 11/01/05 - 11/30/05 33,580,000.00 5.50000% ~~978~~924.~~55740203~~527901 4.~~48505479~~237420 0.~~00000000~~000000 ~~0.00000000~~ 2-A-4 11/01/05 - 11/30/05 21,117,500.00 5.50000% 1000.~~00000000~~000000 4.~~58333325~~583333 0.~~00000000~~000000 ~~0.00000000~~ 2-A-5 11/25/05 - 12/24/05 63,653,730.00 34.~~81000~~54375% ~~970~~846.~~21987635~~415185 3.~~08044807~~204916 0.~~00000000~~000000 ~~0.00000000~~ 2-A-6 11/25/05 - 12/24/05 25,643,170.00 86.~~61000~~89792% ~~970~~846.~~21987648~~415185 64.~~96132771~~865418 0.~~00000000~~000000 ~~0.00000000~~ 2-A-7 11/25/05 - 12/24/05 1,637,000.00 86.~~61000~~89792% ~~970~~846.~~21987783~~415186 64.~~96132560~~865418 0.~~00000000~~000000 ~~0.00000000~~ 2-A-8 11/01/05 - 11/30/05 0.00 5.50000% ~~998~~873.~~07175207~~870948 4.~~57449735~~005243 0.~~00000000~~000000 ~~0.00000000~~ 30-IO 11/01/05 - 11/30/05 0.00 5.50000% ~~984~~860.~~93789022~~550381 43.~~51429878~~944190 0.~~00000000~~000000 ~~0.00000000~~ 30-PO N/A 1,290,510.00 0.00000% ~~997~~987.~~09204888~~836809 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ A-1/2 11/01/05 - 11/30/05 50,100.66 5.~~37343~~36024% ~~959~~757.~~14345240~~785826 43.~~29495340~~384985 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 4,726,000.00 5.50000% ~~998~~994.~~21451968~~574518 4.~~57515023~~558466 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 1,533,000.00 5.50000% ~~998~~994.~~21452055~~574521 4.~~57514677~~558467 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 767,000.00 5.50000% ~~998~~994.~~21452412~~574524 4.~~57514993~~558462 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 766,000.00 5.50000% ~~998~~994.~~21451697~~574517 4.~~57514360~~558473 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 639,000.00 5.50000% ~~998~~994.~~21452269~~574523 4.~~57514867~~558466 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 383,403.00 5.50000% ~~998~~994.~~21451580~~574508 4.~~57515982~~558467 0.~~00000000~~000000 ~~0.00000000~~ 1-AR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ 1-ALR N/A 50.00 5.50000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000 0.00000000 (5) All Classes are per $1,000 denomination~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance 1-A-1 0.~~00000000~~000000 0.~~00000000~~000000 43.~~34520256~~066021 0.~~00000000~~000000 ~~840~~636.~~21966993~~085260 1-A-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333458~~583335 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-5 0.~~00000000~~000000 0.~~00000000~~000000 43.~~34500000~~063960 0.~~00000000~~000000 ~~840~~636.~~00000000~~000000 1-A-6 0.~~00000000~~000000 0.~~00000000~~000000 32.~~50776392~~892512 0.~~00000000~~000000 ~~840~~636.~~21967038~~085261 1-A-7 0.~~00000000~~000000 0.~~00000000~~000000 53.~~74093541~~355204 0.~~00000000~~000000 ~~840~~636.~~21966964~~085260 1-A-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-9 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-10 0.~~00000000~~000000 0.~~00000000~~000000 4.~~37500000~~375000 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-11 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58334311~~583343 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-12 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333185~~583332 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-13 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333361~~583334 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-14 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333725~~583337 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-15 0.~~00000000~~000000 0.~~00000000~~000000 43.~~46472262~~895236 0.~~00000000~~000000 ~~928~~832.~~79201299~~274981 1-A-16 0.~~00000000~~000000 0.~~00000000~~000000 43.~~27886720~~817304 0.~~00000000~~000000 ~~939~~857.~~53839920~~587280 1-A-17 0.~~00000000~~000000 0.~~00000000~~000000 65.~~11266880~~453293 0.~~00000000~~000000 ~~939~~857.~~53840000~~587280 1-A-18 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333300~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-19 0.~~00000000~~000000 0.~~00000000~~000000 4.~~79166600~~791666 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-20 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-21 0.~~00000000~~000000 0.~~00000000~~000000 4.~~52655693~~369582 0.~~00000000~~000000 ~~980~~942.~~22976081~~847508 1-A-22 0.~~00000000~~000000 0.~~00000000~~000000 4.~~16666653~~166667 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-23 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333316~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-24 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58332994~~583330 0.~~00000000~~000000 1000.~~00000000~~000000 1-A-25 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333333~~583333 0.~~00000000~~000000 ~~1000~~999.~~00000000~~999999 2-A-1 0.~~00000000~~000000 0.~~00000000~~000000 3.~~69835637~~572095 0.~~00000000~~000000 ~~978~~942.~~57237106~~882988 2-A-2 0.~~00000000~~000000 0.~~00000000~~000000 3.~~71057803~~594370 0.~~00000000~~000000 ~~982~~948.~~97469922~~722356 2-A-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~48505479~~237420 0.~~00000000~~000000 ~~966~~908.~~43417242~~737199 2-A-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~58333325~~583333 0.~~00000000~~000000 1000.~~00000000~~000000 2-A-5 0.~~00000000~~000000 0.~~00000000~~000000 3.~~08044807~~204916 0.~~00000000~~000000 ~~919~~824.~~93037297~~807791 2-A-6 0.~~00000000~~000000 0.~~00000000~~000000 64.~~96132771~~865418 0.~~00000000~~000000 ~~919~~824.~~93037327~~807791 2-A-7 0.~~00000000~~000000 0.~~00000000~~000000 64.~~96132560~~865418 0.~~00000000~~000000 ~~919~~824.~~93037263~~807789 2-A-8 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57449735~~005243 0.~~00000000~~000000 ~~991~~832.~~70103747~~188533 30-IO 0.~~00000000~~000000 0.~~00000000~~000000 43.~~51429878~~944190 0.~~00000000~~000000 ~~953~~841.~~68422097~~509022 30-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~992~~985.~~85094265~~650719 A-1/2 0.~~00000000~~000000 0.~~00000000~~000000 43.~~29495340~~384985 0.~~00000000~~000000 ~~880~~730.~~11555137~~555645 B-1 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57515023~~558466 0.~~00000000~~000000 ~~997~~993.~~31322260~~650580 B-2 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57514677~~558467 0.~~00000000~~000000 ~~997~~993.~~31322244~~650581 B-3 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57514993~~558462 0.~~00000000~~000000 ~~997~~993.~~31322034~~650574 B-4 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57514360~~558473 0.~~00000000~~000000 ~~997~~993.~~31322454~~650574 B-5 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57514867~~558466 0.~~00000000~~000000 ~~997~~993.~~31322379~~650579 B-6 0.~~00000000~~000000 0.~~00000000~~000000 4.~~57515982~~558467 0.~~00000000~~000000 ~~997~~993.~~31321873~~650571 1-AR 0.~~00000000~~000000 0.~~00000000~~000000 783.~~40000000~~400000 0.~~00000000~~000000 0.~~00000000~~000000 1-ALR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~All ~~Refer~~Classes toare ~~the~~per ~~Prospectus~~$1,000 ~~Supplement for a Full Description.~~denomination

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 1-A-1/2 5.50000% 0.00 0.00 2316,~~725~~741.4361 2115,~~027~~919.0615 8463.~~02199982~~61130935% 2-A-1/2 5.25000% 0.00 0.00 2421,~~328~~223.2896 2320,~~067~~682.3117 9182.~~99326022~~48123629%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 137,~~801~~078,~~811~~029.0201 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 137,~~801~~078,~~811~~029.0201 Withdrawals ~~Reimbursement~~Swap ~~for~~Payments ~~Servicer~~0.00 ~~Advances~~Reserve Funds and Credit Enhancements 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 58~~51,~~603~~769.0370 Payment of Interest and Principal 137,~~743~~026,~~207~~259.9931 Total Withdrawals (Pool Distribution Amount) 137,~~801~~078,~~811~~029.0201 Ending Balance 0.00

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 5548,~~143~~564.3545 Securities Administrator Fee 3,~~459~~205.6825 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 5851,~~603~~769.0370 *Servicer Payees include: BANK OF AMERICA (NY); CHASE HOME FINANCE LLC; CHEVY CHASE FSB; NATIONAL CITY MTG CO; RESIDENTIAL FUNDING CORP; SUN TRUST MTG INC; WASHINGTON MUTUAL BANK, F.A.; WELLS FARGO BANK, N.A.

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance Reserve Fund ~~911~~99.7197 ~~439~~170.3452 88900.2802 ~~560~~829.6547

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.848119% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.485291% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of350 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~417 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~3 0Ending 0Scheduled 0Collateral 0Loan ~~0.00~~Count ~~0.00~~414 ~~0.00~~Beginning ~~0.00~~Scheduled 30Collateral ~~Days~~Balance ~~3 0 0 0 3 1~~233,~~863~~109,~~375~~348.4288 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 1Balance 230,~~863~~484,~~375~~429.4243 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~230,649,043.0048 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 01,352,161.0004 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Optimal 0Amount 06,975,109.85 0Class 0AP ~~0.00~~Deferred ~~0.00~~Amount 0.00 ~~0.00~~Scheduled ~~0.00~~Principal ~~Totals 3 0 0 0 3 1~~216,~~863,375~~118.4231 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 1~~2,~~863~~408,~~375~~801.42 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 0.692841% 0.000000% 0.000000% 0.000000% 0.692841% 0.760467% 0.000000% 0.000000% 0.000000% 0.760467% 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 0.692841% 0.000000% 0.000000% 0.000000% 0.692841% 0.760467% 0.000000% 0.000000% 0.000000% 0.760467%14

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1- Mixed Fixed NoTotal ofCollateral ~~Loans~~Description NoMixed ofFixed ~~Loans~~Mixed NoFixed ofWeighted ~~Loans~~Average NoCoupon ofRate ~~Loans~~5.848119 No5.848119 ofWeighted ~~Loans~~Average ~~Principal~~Net ~~Balance~~Rate ~~Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~5.00598119 05.00598119 ~~0.00~~Pass-Through ~~0.00~~Rate ~~30 Days 3 0 0 0 3 1,863,375~~5.42485291 05.00485291 ~~0.00~~Weighted ~~0.00~~Average ~~1,863,375.42~~Remaining 60Term ~~Days~~350 0350 0Beginning 0Loan 0Count 0417 ~~0.00~~417 ~~0.00~~Loans ~~0.00~~Paid ~~0.00~~In ~~0.00~~Full 903 ~~Days~~3 0Ending 0Loan 0Count 0414 0414 ~~0.00~~Beginning ~~0.00~~Scheduled ~~0.00~~Balance 0233,109,348.0088 0233,109,348.0088 ~~120~~Ending ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~230,484,429.0043 0230,484,429.0043 ~~0.00~~Record ~~0.00~~Date ~~0.00~~11/30/2005 ~~150~~11/30/2005 ~~Days~~Principal 0And 0Interest 0Constant ~~0 0 0~~1,352,161.0004 01,352,161.0004 ~~0.00~~Scheduled ~~0.00~~Principal 0216,118.0031 ~~180+ Days 0 0 0 0 0 0~~216,118.0031 ~~0.00~~Unscheduled ~~0.00~~Principal 02,408,801.0014 02,408,801.0014 ~~Totals~~Scheduled 3Interest ~~0 0 0 3~~ 1,~~863~~136,~~375~~042.4273 ~~0.00 0.00 0.00~~ 1,~~863~~136,~~375~~042.4273 ~~0-29~~Servicing ~~Days~~Fee 048,564.~~000000%~~45 048,564.~~000000%~~45 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 03,205.~~000000%~~25 03,205.~~000000%~~25 ~~0.000000%~~Trustee 30Fee ~~Days~~ 0.~~692841%~~00 0.~~000000%~~00 ~~0.000000%~~FRY ~~0.000000%~~Amount 0.~~692841%~~00 0.~~760467%~~00 ~~0.000000%~~Special ~~0.000000%~~Hazard Fee 0.~~000000%~~00 0.~~760467%~~00 60Other ~~Days~~Fee 02,619.~~000000%~~38 02,619.~~000000%~~38 ~~0.000000%~~Pool ~~0.000000%~~Insurance ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Spread 1 0.~~000000%~~00 0.~~000000%~~00 90Spread ~~Days~~2 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Spread ~~0.000000%~~3 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Net ~~0.000000%~~Interest 01,081,653.~~000000%~~65 01,081,653.~~000000%~~65 ~~120~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~150~~Cumulative ~~Days~~Losses 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~180+~~Waived ~~Days~~Count 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~Totals~~Paid ~~0.692841%~~Count 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~0.692841%~~Servicing ~~0.760467%~~Fee 0.~~000000%~~00 0.~~000000% 0.000000% 0.760467%~~00

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Deal ~~Class~~Level Miscellaneous Reporting Beginning Balance- BAM 2004-11 1-A-13 ~~Insufficient~~74,035,494.27 ~~Funds~~Beginning 0Balance- BAM 2005-1 1-A-22 39,313,781.0047 ~~Principal~~Beginning Balance- ofBAM ~~Contaminated~~2005-2 ~~Properties~~1-A-7 033,190,644.0053 ~~Periodic~~Interest ~~Advance~~Paid- 10BAM 2004-11 1-A-13 323,~~593~~905.2529 Interest Paid- BAM 2005-1 1-A-22 171,997.79 Interest Paid- BAM 2005-2 1-A-7 152,123.79 Principal Paid- BAM 2004-11 1-A-13 569,082.86 Principal Paid- BAM 2005-1 1-A-22 520,158.93 Principal Paid- BAM 2005-2 1-A-7 1,583,146.100

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Beginning Balance~~- ~~BAM~~All ~~2004-11~~Mortgage ~~1-A-13~~Loans ~~81,647,856.74~~in ~~Beginning~~Bankruptcy ~~Balance-~~during ~~BAM~~Current ~~2005-1~~Period ~~1-A-22~~Group ~~40,906,322.35~~Loan ~~Beginning~~Month ~~Balance-~~Loan ~~BAM~~First ~~2005-2~~State ~~1-A-7~~LTV ~~37,665,969.70~~at ~~Interest~~Original ~~Paid-~~Number ~~BAM~~Entered ~~2004-11~~Payment ~~1-A-13~~Origination ~~357,209.37 Interest Paid- BAM 2005-1 1-A-22 178,965.16 Interest Paid- BAM 2005-2 1-A-7 172,635.69~~ Principal ~~Paid-~~Bankruptcy ~~BAM~~Date ~~2004-11~~Balance ~~1-A-13~~No ~~2,336,817.12~~Bankruptcy ~~Principal~~Loans ~~Paid-~~this ~~BAM 2005-1 1-A-22 657,529.85 Principal Paid- BAM 2005-2 1-A-7 2,122,732.08~~Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral Statement Group 1~~- ~~Mixed~~All ~~Fixed~~Mortgage ~~Total~~Loans ~~Collateral~~in ~~Description~~Bankruptcy ~~Mixed~~during ~~Fixed~~Current ~~Mixed~~Period ~~Fixed~~(continued) ~~Weighted~~Group ~~Average Coupon Rate 5.855507 5.855507 Weighted Average Net Rate 5.605507 5.605507 Weighted Average Maturity 353 353 Beginning~~ Loan ~~Count~~Current ~~442~~Paid ~~442~~To ~~Loans~~Months ~~Paid~~Current InApproximate ~~Full~~Number 9Principal 9Date ~~Ending~~Delinquent Loan ~~Count~~Rate ~~433~~Delinquent ~~433 Beginning Scheduled~~ Balance ~~251,612,788.92 251,612,788.92 Ending Scheduled Balance 244,865,034.55 244,865,034.55 Record Date 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~1,454,529.39~~Bankruptcy ~~1,454,529.39~~Loans ~~Scheduled~~this Principal 226,762.45 226,762.45 Unscheduled Principal 6,520,991.92 6,520,991.92 Scheduled Interest 1,227,766.94 1,227,766.94 Servicing Fees 52,419.33 52,419.33 Master Servicing Fees 3,459.68 3,459.68 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 2,723.98 2,723.98 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,169,163.95 1,169,163.95 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00Period

Miscellaneous Reporting Group 1- Mixed Fixed CPR 27.049597% Subordinate Prepayment Percentage 0.000000% Subordinate % 3.514882% Senior Prepayment Percentage 100.000000% Senior % 96.485118%

Prepayment Loan Detail - Prepayments during Current Period First Original Loan LTV at Payment Principal Prepayment Group Number State Origination Date Balance Amount 1- Mixed Fixed 0003847193 CA 78.24 01-Apr-2005 430,300.00 427,553.57 1- Mixed Fixed 0009659597 AZ 80.00 01-Dec-2004 600,000.00 600,000.00 1- Mixed Fixed 0009840685 VA 70.44 01-May-2005 338,100.00 337,699.00 1- Mixed Fixed 0050717628 CA 43.86 01-May-2005 2,500,000.00 2,489,729.40 1- Mixed Fixed 1596595282 CA 89.49 01-Aug-2004 349,000.00 344,762.48 1- Mixed Fixed 1689720692 FL 94.98 01-Mar-2005 185,200.00 184,079.85 1- Mixed Fixed 6300897839 CA 69.44 01-May-2005 677,000.00 674,152.29 1- Mixed Fixed 6390797790 CA 60.63 01-Mar-2005 576,000.00 570,853.61 1- Mixed Fixed 6703680543 CA 70.00 01-Mar-2005 525,000.00 521,671.55

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1- Mixed Fixed 0003847193 Loan Paid in Full (1) 6.000% 360 4 1- Mixed Fixed 0009659597 Loan Paid in Full (1) 5.875% 360 8 1- Mixed Fixed 0009840685 Loan Paid in Full 0 6.000% 360 3 1- Mixed Fixed 0050717628 Loan Paid in Full 0 5.875% 360 3 1- Mixed Fixed 1596595282 Loan Paid in Full 0 6.500% 360 12 1- Mixed Fixed 1689720692 Loan Paid in Full 0 6.000% 360 5 1- Mixed Fixed 6300897839 Loan Paid in Full 0 5.750% 360 3 1- Mixed Fixed 6390797790 Loan Paid in Full 0 5.875% 300 5 1- Mixed Fixed 6703680543 Loan Paid in Full 0 5.750% 360 5

Summary SMM CPR PSA Current Month 2.594% Current Month 27.050% Current Month 3,006.179% 3 Month Average 1.311% 3 Month Average 14.095% 3 Month Average 1,969.689% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 12.683% N/A Jun-2005 2,538.073% N/A Jul-2005 2.553% N/A Jul-2005 364.816% N/A Aug-2005 27.050% N/A Aug-2005 3,006.179% 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- Mixed Fixed SMM CPR PSA Current Month 2.594% Current Month 27.050% Current Month 3,006.179% 3 Month Average 1.311% 3 Month Average 14.095% 3 Month Average 1,969.689% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 N/A N/A Feb-2005 N/A N/A Mar-2005 N/A N/A Mar-2005 N/A N/A Apr-2005 N/A N/A Apr-2005 N/A N/A May-2005 N/A N/A May-2005 N/A N/A Jun-2005 12.683% N/A Jun-2005 2,538.073% N/A Jul-2005 2.553% N/A Jul-2005 364.816% N/A Aug-2005 27.050% N/A Aug-2005 3,006.179% 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))

~~Banc~~Prepayment ofDetail ~~America Mortgage Securities, Inc. Mortgage Pass~~-~~Through~~ ~~Certificates~~Prepayments ~~Record~~during ~~Date:~~Current ~~7/29/2005~~Period ~~Distribution~~Summary ~~Date:~~Loans ~~8/25/2005~~Paid ~~Banc~~In ofFull ~~America~~Repurchased ~~Mortgage~~Loans ~~Securities,~~Original ~~Inc.~~Current ~~Mortgage~~Original ~~Pass-Through~~Current ~~Certificates~~Principal ~~Series~~Principal ~~2004-11~~Principal ~~Contact:~~Principal ~~Customer~~Group ~~Service~~Count -Balance ~~CTSLink~~Balance ~~Wells~~Count ~~Fargo~~Balance Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Class CUSIP Description Rate Balance ~~Distribution~~ 1-~~A-1~~ ~~05949AB41~~Mixed ~~SEN~~Fixed ~~5.50000%~~3 192,~~758~~395,~~000~~600.00 ~~90,557.50 1-A-~~2 ~~05949AB58 SEN 5.50000% 241~~,~~000.00 1~~377,~~104~~412.5865 1-A-3 05949AB66 SEN 5.50000% 121,619,018.60 557,420.50 1-A-4 05949AB74 SEN 5.25000% 8,536,000.00 37,345.00 1-A-5 05949AB82 SEN 5.50000% 3,000,000.00 13,750.00 1-A-6 05949AB90 SEN 5.50000% 3,000,000.00 13,750.00 1-A-7 05949AC24 SEN 5.50000% 4,000,000.00 18,333.33 1-A-8 05949AC32 SEN 5.50000% 7,000,000.00 32,083.33 1-A-9 05949AC40 SEN 5.50000% 0~~.00~~ ~~1,778.33 1-A-10 05949AC57 SEN 5.25000% 23,955,893.39 104,807.03 1-A-11 05949AC65 SEN 5.50000% 16,623,698.62 76,191.95 1-A-12 05949AC73 SEN 5.50000%~~ 0.00 ~~4,990.81 1-A-13 05949AC81 SEN 5.25000% 82,472,582.56 360,817.55 1-A-14 05949AC99 SEN 3.86000% 8,247,258.26 26,528.68 1-A-15 05949AD23 SEN 4.14000%~~ 0.00 ~~28,453.04~~Total 1-A-16 05949AD31 SEN 5.50000% 203,407.99 932.29 1-A-R 05949AD49 SEN 5.50000% 0.00 0.00 1-A-MR 05949AD56 SEN 5.50000% 0.00 0.00 1-A-LR 05949AD64 SEN 5.50000% 0.00 0.00 2-A-1 05949AD72 SEN 5.75000% 98,251,834.91 470,790.04 2-A-2 05949AD80 SEN 5.75000% 2,002,174.20 9,593.75 3~~-A-1~~ 05949AE22 SEN 5.75000% 12,719,641.69 60,948.28 4-A-1 05949AE48 SEN 5.00000% 51,032,590.87 212,635.80 5-A-1 05949AE71 SEN 6.50000% 62,161,736.36 336,709.41 5-PO 05949AE97 PO 0.00000% 1,210,048.35 0.00 X-PO 05949AF21 PO 0.00000% 3,482,598.65 0.00 15-PO 05949AE63 PO 0.00000% 187,233.60 0.00 2~~-B-1 05949AF62 SUB 5.75000% 2~~,~~039~~395,~~016~~600.~~24 9,770.29 2-B-2 05949AF70 SUB 5.75000% 701,842.49 3,363.~~00 2~~-B-3 05949AF88 SUB 5.75000% 445~~,~~724.58 2~~377,~~135~~412.7665 2-B-4 05949AG79 SUB 5.75000% 318,658.33 1,526.90 2-B-5 05949AG87 SUB 5.75000% 255,125.21 1,222.47 2-B-6 05949AG95 SUB 5.75000% 191,302.39 916.66 X-B-1 05949AF39 SUB 5.44446% 7,236,196.19 32,830.98 X-B-2 05949AF47 SUB 5.44446% 1,915,201.70 8,689.36 X-B-3 05949AF54 SUB 5.44446% 1,276,801.13 5,792.91 X-B-4 05949AG46 SUB 5.44446% 638,400.57 2,896.45 X-B-5 05949AG53 SUB 5.44446% 638,400.57 2,896.45 X-B-6 05949AG61 SUB 5.44446% 638,368.09 2,896.31 5-B-1 05949AF96 SUB 6.50000% 1,371,186.89 7,427.26 5-B-2 05949AG20 SUB 6.50000% 322,342.28 1,746.02 5-B-3 05949AG38 SUB 6.50000% 202,080.02 1,094.60 5-B-4 05949AH29 SUB 6.50000% 121,248.01 656.76 5-B-5 05949AH37 SUB 6.50000% 160,678.26 870.34 5-B-6 05949AH45 SUB 6.50000% 81,552.66 441.74 5-IO 05949AE89 IO 6.50000% 0~~.00~~ ~~4,599.14 15-IO 05949AE55 IO 5.00000%~~ 0.00 ~~6,044.70 20-IO 05949AE30 IO 5.75000%~~ 0.00 ~~838.23 30-IO 05949AD98 IO 5.50000% 0.00 36,375.63 Totals 548,258,843.66 2,594,553.16~~

~~Certificateholder~~Prepayment ~~Distribution~~Detail ~~Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1~~-~~A-1~~ ~~0.00~~Prepayments ~~0.00~~during ~~19,758,000.00~~Current ~~90,557.50~~Period 0.00 1-A-2 0.00 0.00 241,000.00 1,104.58 0.00 1-A-3 3,480,818.92 0.00 118,138,199.68 4,038,239.42 0.00 1-A-4 0.00 0.00 8,536,000.00 37,345.00 0.00 1-A-5 0.00 0.00 3,000,000.00 13,750.00 0.00 1-A-6 0.00 0.00 3,000,000.00 13,750.00 0.00 1-A-7 0.00 0.00 4,000,000.00 18,333.33 0.00 1-A-8 0.00 0.00 7,000,000.00 32,083.33 0.00 1-A-9 0.00 0.00 0.00 1,778.33 0.00 1-A-10 77,124.24 0.00 23,878,769.15 181,931.27 0.00 1-A-11 (~~76,191.95~~continued) ~~0.00~~Summary ~~16,699,890.57~~Substitution ~~0.00~~Loans ~~0.00~~Liquidated ~~1-A-12~~Loans ~~0.00~~Curtailments ~~0.00~~Original ~~0.00~~Current ~~4,990.81~~Original ~~0.00~~Current ~~1-A-13~~Principal ~~2,360,421.33~~Principal ~~0.00~~Principal ~~80,112,161.23~~Principal ~~2,721,238.88~~Curtailment ~~0.00~~Group ~~1-A-14~~Count ~~236,042.13~~Balance ~~0.00~~Balance ~~8,011,216.12~~Count ~~262,570.81~~Balance ~~0.00~~Balance ~~1-A-15~~Amount ~~0.00 0.00 0.00 28,453.04 0.00~~ 1-~~A-16~~ ~~(932.29)~~Mixed ~~0.00~~Fixed ~~204,340.28~~ 0~~.00~~ 0.00 ~~1-A-R~~ 0.00 0~~.00~~ 0.00 0.00 0.00 1-A-MR 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 3,119,974.85 0.00 95,131,860.06 3,590,764.89 0.00 2-A-2 63,578.79 0.00 1,938,595.40 73,172.54 0.00 3-A-1 29,588.30 0.00 12,690,053.40 90,536.58 0.00 4-A-1 1,282,974.32 0.00 49,749,616.55 1,495,610.12 0.00 5-A-1 1,557,303.22 0.00 60,604,433.14 1,894,012.63 0.00 5-PO 39,454.71 0.00 1,170,593.64 39,454.71 0.00 X-PO 85,424.18 0.00 3,397,174.46 85,424.18 0.00 15-PO 815.31 0.00 186,418.28 815.31 0.00 2-B-1 2,171.68 0.00 2,036,844.56 11,941.97 0.00 2-B-2 747.51 0.00 701,094.99 4,110.51 0.00 2-B-3 474.73 0.00 445,249.86 2,610.49 0.00 2-B-4 339.39 0.00 318,318.94 1,866.29 0.00 2-B-5 271.72 0.00 254,853.48 1,494.19 0.00 2-B-6 203.75 0.00 191,098.64 1,120.41 0.00 X-B-1 10,938.50 0.00 7,225,257.68 43,769.48 0.00 X-B-2 2,895.09 0.00 1,912,306.61 11,584.45 0.00 X-B-3 1,930.06 0.00 1,274,871.07 7,722.97 0.00 X-B-4 965.03 0.00 637,435.54 3,861.48 0.00 X-B-5 965.03 0.00 637,435.54 3,861.48 0.00 X-B-6 964.98 0.00 637,403.11 3,861.29 0.00 5-B-1 2,906.34 0.00 1,368,280.55 10,333.60 0.00 5-B-2 683.23 0.00 321,659.05 2,429.25 0.00 5-B-3 428.33 ~~0.00 201~~,~~651~~398.~~70 1,522.93 0.00 5-B-4 257.00 0.00 120,991.02 913.~~76 ~~0.00~~Total ~~5-B-5 340.57~~ 0~~.00~~ ~~160,337.69 1,210.91~~ 0.00 ~~5-B-6 172.86~~ 0.00 ~~81,379.81 614.60~~ 0~~.00~~ ~~5-IO~~ 0.00 0.00 ~~0.00 4~~33,~~599~~398.14 0.00 15-IO 0.00 0.00 0.00 6,044.70 0.00 20-IO 0.00 0.00 0.00 838.23 0.00 30-IO 0.00 0.00 0.00 36,375.63 0.00 Totals 12,284,051.86 0.00 535,974,791.80 14,878,605.02 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.76

~~Principal~~Prepayment ~~Distribution~~Loan ~~Statement~~Detail ~~Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1~~-~~A-1~~ ~~19,758,000.00~~Prepayments ~~19,758,000.00~~during ~~0.00~~Current ~~0.00~~Period ~~0.00~~First ~~0.00~~Original ~~1-A-2~~Loan ~~241,000.00~~LTV ~~241,000.00~~at ~~0.00~~Payment ~~0.00~~Principal ~~0.00~~Prepayment ~~0.00~~Group ~~1-A-3~~Number ~~147,466,000.00~~State ~~121,619,018.60~~Origination ~~185,248.37~~Date ~~3,295,570.55~~Balance ~~0.00~~Amount ~~0.00~~ 1-~~A-4~~ ~~8,536,000.00~~Mixed ~~8,536,000.00~~Fixed ~~0.00~~0009824243 ~~0.00~~AZ 067.0074 ~~0.00 1~~01-AApr-52005 3464,000~~,000~~.00 3463,~~000,000~~461.0008 ~~0.00 0.00 0.00 0.00~~ 1-~~A-6~~ ~~3,000,000.00~~Mixed ~~3,000,000.00~~Fixed ~~0.00~~1767217332 ~~0.00~~AZ 0.00 0.00 1-A-7 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 1-A-8 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 1-A-9 0.00 0.00 0.00 0.00 0.00 0.00 1-A-10 24,486,000.00 23,955,893.39 4,104.53 73,019.70 0.00 ~~0.00 1~~01-AMar-112005 ~~16,100,000.00 16,623,698.62 0.00 0.00 (76,191.95) 0.00~~ 1~~-A-12 0.00 0.00 0.00 0.00 0.00 0.00 1-A-13 100~~,~~000~~312,~~000~~500.00 ~~82,472,582.56 125,621.07 2,234,800.26 0.00 0.00~~ 1~~-A-14 10~~,~~000~~299,000.00 8,247,258.26 12,562.11 223,480.03 0.00 0.00 1-A-15 0.00 0.00 0.00 0.00 0.00 0.00 1-A-16 197,000.00 203,407.99 0.00 0.00 (932.29) 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-MR 25.00 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-1 119,688,000.00 98,251,834.91 104,644.57 3,015,330.28 0.00 0.00 2-A-2 2,439,000.00 2,002,174.20 2,132.45 61,446.3527 ~~0.00 0.00 3-A-~~1 ~~16,659,000.00 12,719,641.69 29,464.26 124.04 0.00 0.00 4~~-~~A-1~~ ~~55,446,000.00~~Mixed ~~51,032,590.87~~Fixed ~~202,850.44~~6643208512 ~~1,080,123.88~~CA 077.0048 0.00 5-A-1 78,068,000.00 62,161,736.36 131,757.03 1,425,546.19 0.00 0.00 5-PO 1,486,003.00 1,210,048.35 3,671.09 35,783.62 0.00 0.00 X-PO 3,684,561.00 3,482,598.65 4,113.30 81,310.89 0.00 0.00 15-PO 202,734.00 187,233.60 757.94 57.37 0.00 0.00 2-B-1 2,054,000.00 2,039,016.24 2,171.68 0.00 0.00 0.00 2-B-2 707,000.00 701,842.49 747.51 0.00 0.00 0.00 2-B-3 449,000.00 445,724.58 474.73 0.00 0.00 0.00 2-B-4 321,000.00 318,658.33 339.39 0.00 0.00 0.00 2-B-5 257,000.00 255,125.21 271.72 0.00 0.00 0.00 2-B-6 192,707.00 191,302.39 203.75 0.00 0.00 0.00 X-B-1 7,311,000.00 7,236,196.19 10,938.50 0.00 0.00 0.00 X-B-2 1,935,000.00 1,915,201.70 2,895.09 0.00 0.00 0.00 X-B-3 1,290,000.00 1,276,801.13 1,930.06 0.00 0.00 0.00 X-B-4 645,000.00 638,400.57 965.03 0.00 0.00 0.00 X-B-5 645,000.00 638,400.57 965.03 0.00 0.00 0.00 X-B-6 644,967.00 638,368.09 964.98 0.00 0.00 0.00 5-B-1 1,391,000.00 1,371,186.89 2,906.34 0.00 0.00 0.00 5-B-2 327,000.00 322,342.28 683.23 0.00 0.00 0.00 5-B-3 205,000.00 202,080.02 428.33 0.00 0.00 0.00 5-B-4 123,000.00 121,248.01 ~~257.00 0.00 0.00 0.00 5~~-BMar-52005 ~~163~~619,~~000~~100.00 ~~160~~612,~~678~~495.26 340.57 0.00 0.00 0.00 5-B-6 82,730.00 81,552.66 172.86 0.00 0.00 0.00 5-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 20-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 Totals 640,200,802.00 548,258,843.66 834,582.96 11,526,593.16 (77,124.24) 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.03

~~Principal~~Prepayment ~~Distribution~~Loan ~~Statement~~Detail ~~(continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1~~-~~A-1~~ ~~0.00~~Prepayments ~~19,758,000.00~~during ~~1.00000000~~Current ~~0.00~~Period 1-A-2 0.00 241,000.00 1.00000000 0.00 1-A-3 3,480,818.92 118,138,199.68 0.80112161 3,480,818.92 1-A-4 0.00 8,536,000.00 1.00000000 0.00 1-A-5 0.00 3,000,000.00 1.00000000 0.00 1-A-6 0.00 3,000,000.00 1.00000000 0.00 1-A-7 0.00 4,000,000.00 1.00000000 0.00 1-A-8 0.00 7,000,000.00 1.00000000 0.00 1-A-9 0.00 0.00 0.00000000 0.00 1-A-10 77,124.24 23,878,769.15 0.97520090 77,124.24 1-A-11 (~~76,191.95~~continued) ~~16,699,890.57~~Current ~~1.03726028~~Loan ~~(76,191.95)~~PIF ~~1-A-12~~Months ~~0.00~~Loan ~~0.00~~Original ~~0.00000000~~Group ~~0.00~~Number ~~1-A-13~~Type ~~2,360,421.33~~Delinquent ~~80,112,161.23~~Rate ~~0.80112161~~Term ~~2,360,421.33~~Seasoning 1-~~A-14~~ ~~236,042.13~~Mixed ~~8,011,216.12~~Fixed ~~0.80112161~~0009824243 ~~236,042.13~~Loan ~~1-A-15~~Paid ~~0.00~~in ~~0.00~~Full ~~0.00000000 0.00 1-A-16~~ (~~932.29) 204,340.28~~ 1~~.03726030 (932.29~~) 1-A-R 0.00 0.00 0.00000000 0.00 1-A-MR 0.00 0.00 0.00000000 0.00 1-A-LR 0.00 0.00 0.00000000 0.00 2-A-1 3,119,974.85 95,131,860.06 0.79483206 3,119,974.85 2-A-2 63,578.79 1,938,595.40 0.79483206 63,578.79 3-A-1 29,588.30 12,690,053.40 0.76175361 29,588.30 4-A-1 1,282,974.32 49,749,616.55 0.89726250 1,282,974.32 5~~-A-1 1,557,303~~.22875% ~~60,604,433.14~~360 ~~0.77630313~~8 1~~,557,303.22 5~~-PO ~~39,454.71~~Mixed ~~1,170,593.64~~Fixed ~~0.78774649~~1767217332 ~~39,454.71~~Loan ~~X-PO~~Paid ~~85,424.18~~in ~~3,397,174.46~~Full 0~~.92200250~~ 85,424.18 15-PO 815.31 186,418.28 0.91952154 815.31 2-B-1 2,171.68 2,036,844.56 0.99164779 2,171.68 2-B-2 747.51 701,094.99 0.99164779 747.51 2-B-3 474.73 445,249.86 0.99164780 474.73 2-B-4 339.39 318,318.94 0.99164779 339.39 2-B-5 271.72 254,853.48 0.99164778 271.72 2-B-6 ~~203~~.75125% ~~191,098.64~~360 ~~0.99165386~~9 ~~203.75 X-B-~~1 ~~10,938.50 7,225,257.68 0.98827215 10,938.50 X~~-~~B-2~~ ~~2,895.09~~Mixed ~~1,912,306.61~~Fixed ~~0.98827215~~6643208512 ~~2,895.09~~Loan ~~X-B-3~~Paid ~~1,930.06~~in ~~1,274,871.07~~Full ~~0.98827215~~ 1~~,930.06~~ ~~X-B-4 965.03 637,435.54 0.98827216 965.03 X-B-~~5 ~~965~~.03750% ~~637,435.54~~360 0.98827216 965.03 X-B-6 964.98 637,403.11 0.98827244 964.98 5-B-1 2,906.34 1,368,280.55 0.98366682 2,906.34 5-B-2 683.23 321,659.05 0.98366682 683.23 5-B-3 428.33 201,651.70 0.98366683 428.33 5-B-4 257.00 120,991.02 0.98366683 257.00 5-B-5 340.57 160,337.69 0.98366681 340.57 5-B-6 172.86 81,379.81 0.98367956 172.86 5-IO 0.00 0.00 0.00000000 0.00 15-IO 0.00 0.00 0.00000000 0.00 20-IO 0.00 0.00 0.00000000 0.00 30-IO 0.00 0.00 0.00000000 0.00 Totals 12,284,051.86 535,974,791.80 0.83719794 12,284,051.869

Prepayment - Voluntary Prepayments

~~Principal~~Summary ~~Distribution~~SMM ~~Factors~~CPR ~~Statement~~PSA ~~Original~~Current ~~Beginning~~Month ~~Scheduled~~1.034% ~~Unscheduled~~Current ~~Face~~Month ~~Certificate~~11.729% ~~Principal~~Current ~~Principal~~Month ~~Class~~695.913% ~~(2)~~3 ~~Amount~~Month ~~Balance~~Average ~~Distribution~~1.024% ~~Distribution~~3 ~~Accretion~~Month ~~1-A-1~~Average ~~19,758,000~~11.00598% ~~1000.00000000~~3 ~~0.00000000~~Month ~~0.00000000~~Average 0780.~~00000000~~069% ~~1-A-2~~12 ~~241,000.00~~Month ~~1000.00000000~~Average 0.~~00000000~~000% 12 Month Average 0.~~00000000~~000% 12 Month Average 0.~~00000000~~000% ~~1-A-3~~CPR: ~~147,466,000.00~~Current ~~824.72582561~~vs ~~1.25621072~~12mo ~~22.34800259~~Average* ~~0.00000000~~PSA: ~~1-A-4~~Current ~~8,536,000.00~~vs ~~1000.00000000~~12mo ~~0.00000000~~Average* 0Month Current 12mo Avg.~~00000000~~ 0Month Current 12mo Avg.~~00000000~~ 1Jan-2005 N/A N/A Jan-52005 ~~3,000,000.00~~N/A ~~1000.00000000~~N/A ~~0.00000000~~Feb-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 1Feb-2005 N/A N/A Mar-62005 ~~3,000,000.00~~N/A ~~1000.00000000~~N/A ~~0.00000000~~Mar-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 1Apr-2005 N/A N/A Apr-72005 ~~4,000,000.00~~N/A ~~1000.00000000~~N/A ~~0.00000000~~May-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 1May-2005 N/A N/A Jun-82005 ~~7,000,000~~12.00683% ~~1000.00000000~~N/A ~~0.00000000~~Jun-2005 02,538.~~00000000~~073% ~~0.00000000~~N/A 1Jul-2005 2.553% N/A Jul-92005 0364.00816% ~~0.00000000~~N/A ~~0.00000000~~Aug-2005 027.~~00000000~~050% ~~0.00000000~~N/A 1Aug-~~A-10~~2005 243,~~486,000~~006.00179% ~~978.35062444~~N/A ~~0.16762762~~Sep-2005 226.~~98209998~~785% ~~0.00000000~~N/A 1Sep-~~A-11~~2005 162,~~100,000~~441.00948% ~~1032.52786460~~N/A ~~0.00000000~~Oct-2005 09.~~00000000~~324% ~~(4.73241925)~~N/A 1Oct-2005 719.802% N/A Nov-122005 013.00740% ~~0.00000000~~N/A ~~0.00000000~~Nov-2005 0924.~~00000000~~492% ~~0.00000000~~N/A 1Dec-2005 11.729% N/A Dec-132005 ~~100,000,000~~695.00913% ~~824.72582560~~N/A ~~1.25621070~~*The ~~22.34800260~~text ~~0.00000000~~reported ~~1-A-14~~in ~~10,000,000.00~~the ~~824.72582600~~above ~~1.25621100~~table ~~22.34800300~~is ~~0.00000000~~presented ~~1-A-15~~*The ~~0.00~~text ~~0.00000000~~reported ~~0.00000000~~in ~~0.00000000~~the ~~0.00000000~~above ~~1-A-16~~table ~~197,000.00~~is ~~1032.52786802~~presented ~~0.00000000~~graphically ~~0.00000000~~on ~~(4.73243655)~~the ~~1-A-R~~monthly ~~50.00~~bond ~~0.00000000~~remittance 0report.~~00000000~~ ~~0.00000000~~The ~~0.00000000~~graphically ~~1-A-MR~~on ~~25.00~~the ~~0.00000000~~monthly ~~0.00000000~~bond ~~0.00000000~~remittance 0report.~~00000000~~ ~~1-A-LR~~The ~~25.00~~monthly ~~0.00000000~~bond ~~0.00000000~~remittance ~~0.00000000~~report ~~0.00000000~~can ~~2-A-1~~be ~~119,688,000.00~~viewed ~~820.89962995~~online ~~0.87431129~~at ~~25.19325480~~monthly ~~0.00000000~~bond ~~2-A-2~~remittance ~~2,439,000.00~~report ~~820.89963100~~can ~~0.87431324~~be 25viewed online at www.~~19325543~~ctslink.com. 0www.~~00000000~~ctslink.com. ~~3-A-~~1- ~~16,659,000.00~~Mixed ~~763.52972507~~Fixed SMM CPR PSA Current Month 1.~~76866919~~034% ~~0.00744583~~Current 0Month 11.~~00000000~~729% ~~4-A-1~~Current ~~55,446,000.00~~Month ~~920~~695.~~40166775~~913% 3~~.65852253~~ ~~19.48064567~~Month ~~0.00000000~~Average ~~5-A-~~1 ~~78,068,000~~.00024% ~~796.25117026~~3 ~~1.68772135~~Month ~~18.26031396~~Average 011.~~00000000~~598% ~~5-PO~~3 ~~1,486,003.00~~Month ~~814.29738029~~Average 2780.~~47044589~~069% ~~24.08044937~~12 Month Average 0.~~00000000~~000% ~~X-PO~~12 ~~3,684,561.00~~Month ~~945.18686215~~Average 10.~~11636095~~000% ~~22.06799942~~12 Month Average 0.~~00000000~~000% ~~15-PO~~CPR: ~~202,734.00~~Current ~~923.54316494~~vs ~~3.73859343~~12mo ~~0.28298164~~Average* ~~0.00000000~~PSA: ~~2-B-1~~Current ~~2,054,000.00~~vs ~~992.70508277~~12mo ~~1.05729309~~Average* ~~0.00000000~~Month ~~0.00000000~~Current ~~2-B-2~~12mo ~~707,000~~Avg.00 ~~992.70507779~~Month ~~1.05729844~~Current ~~0.00000000~~12mo 0Avg.~~00000000~~ 2Jan-B2005 N/A N/A Jan-32005 ~~449,000.00~~N/A ~~992.70507795~~N/A ~~1.05730512~~Feb-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 2Feb-B2005 N/A N/A Mar-42005 ~~321,000.00~~N/A ~~992.70507788~~N/A ~~1.05728972~~Mar-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 2Apr-B2005 N/A N/A Apr-52005 ~~257,000.00~~N/A ~~992.70509728~~N/A ~~1.05727626~~May-2005 ~~0.00000000~~N/A ~~0.00000000~~N/A 2May-~~B-6~~2005 ~~192,707.00~~N/A ~~992.71116254~~N/A ~~1.05730461~~Jun-2005 012.~~00000000~~683% ~~0.00000000~~N/A XJun-~~B-1~~2005 72,~~311,000~~538.00073% ~~989.76832034~~N/A ~~1.49617015~~Jul-2005 02.~~00000000~~553% ~~0.00000000~~N/A XJul-~~B-2~~2005 ~~1,935,000~~364.00816% ~~989.76832041~~N/A ~~1.49617054~~Aug-2005 027.~~00000000~~050% ~~0.00000000~~N/A XAug-~~B-3~~2005 13,~~290,000~~006.00179% ~~989.76831783~~N/A ~~1.49617054~~Sep-2005 026.~~00000000~~785% ~~0.00000000~~N/A XSep-~~B-4~~2005 ~~645~~2,~~000~~441.00948% ~~989.76832558~~N/A ~~1.49617054~~Oct-2005 09.~~00000000~~324% ~~0.00000000~~N/A XOct-~~B-5~~2005 ~~645,000~~719.00802% ~~989.76832558~~N/A ~~1.49617054~~Nov-2005 013.~~00000000~~740% ~~0.00000000~~N/A XNov-~~B-6~~2005 ~~644,967~~924.00492% ~~989.76860832~~N/A ~~1.49616957~~Dec-2005 011.~~00000000~~729% ~~0.00000000~~N/A 5Dec-~~B-1~~2005 ~~1,391,000~~695.00913% ~~985.75621136~~N/A ~~2.08938893~~*The ~~0.00000000~~text ~~0.00000000~~reported ~~5-B-2~~in ~~327,000.00~~the ~~985.75620795~~above ~~2.08938838~~table ~~0.00000000~~is ~~0.00000000~~presented ~~5-B-3~~*The ~~205,000.00~~text ~~985.75619512~~reported ~~2.08941463~~in ~~0.00000000~~the ~~0.00000000~~above ~~5-B-4~~table ~~123,000.00~~is ~~985.75617886~~presented ~~2.08943089~~graphically ~~0.00000000~~on ~~0.00000000~~the ~~5-B-5~~monthly ~~163,000.00~~bond ~~985.75619632~~remittance 2report.~~08938650~~ ~~0.00000000~~The ~~0.00000000~~graphically ~~5-B-6~~on ~~82,730.00~~the ~~985.76888674~~monthly ~~2.08944760~~bond ~~0.00000000~~remittance 0report.~~00000000~~ ~~5-IO~~The ~~0.00~~monthly ~~0.00000000~~bond ~~0.00000000~~remittance ~~0.00000000~~report ~~0.00000000~~can ~~15-IO~~be ~~0.00~~viewed ~~0.00000000~~online ~~0.00000000~~at 0monthly bond remittance report can be viewed online at www.~~00000000~~ctslink.com. 0www.~~00000000~~ctslink.com. 20Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance -IO ~~0.00~~Scheduled ~~0.00000000~~Principal) ~~0.00000000~~Conditional ~~0.00000000~~PrePayment ~~0.00000000~~Rate 30(CPR): 1 -IO ~~0.00~~((1 ~~0.00000000~~- ~~0.00000000~~SMM)^12) ~~0.00000000~~PSA Standard Prepayment Model: 100 * CPR / (0.~~00000000~~2 * MIN(230,WAS)) ~~All~~Weighted ~~Classes~~Average ~~are~~Seasoning ~~per~~(WAS): ~~$1,000~~sum((Original ~~denomination~~Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

~~Principal~~Modifications ~~Distribution~~Loan ~~Factors~~Beginning ~~Statement~~Current ~~(continued)~~Prior ~~Total~~Modified ~~Ending~~Prior ~~Ending~~Modified ~~Total~~Number ~~Realized~~Balance ~~Principal Certificate Certificate Principal Class Loss (3) Reduction~~ Balance ~~Percentage~~Rate ~~Distribution~~Rate ~~1-A-1~~Payment ~~0.00000000~~Payment ~~0.00000000~~No ~~1,000.00000000~~Modifications ~~1.00000000~~this 0.00000000 1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-3 0.00000000 23.60421331 801.12161230 0.80112161 23.60421331 1-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 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 0.00000000 0.00000000 0.00000000 1-A-10 0.00000000 3.14972801 975.20089643 0.97520090 3.14972801 1-A-11 0.00000000 (4.73241925) 1,037.26028385 1.03726028 (4.73241925) 1-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-13 0.00000000 23.60421330 801.12161230 0.80112161 23.60421330 1-A-14 0.00000000 23.60421300 801.12161200 0.80112161 23.60421300 1-A-15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-16 0.00000000 (4.73243655) 1,037.26030457 1.03726030 (4.73243655) 1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-MR 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 26.06756609 794.83206387 0.79483206 26.06756609 2-A-2 0.00000000 26.06756458 794.83206232 0.79483206 26.06756458 3-A-1 0.00000000 1.77611501 761.75361066 0.76175361 1.77611501 4-A-1 0.00000000 23.13916820 897.26249955 0.89726250 23.13916820 5-A-1 0.00000000 19.94803530 776.30313496 0.77630313 19.94803530 5-PO 0.00000000 26.55089525 787.74648503 0.78774649 26.55089525 X-PO 0.00000000 23.18435765 922.00250179 0.92200250 23.18435765 15-PO 0.00000000 4.02157507 919.52154054 0.91952154 4.02157507 2-B-1 0.00000000 1.05729309 991.64778968 0.99164779 1.05729309 2-B-2 0.00000000 1.05729844 991.64779349 0.99164779 1.05729844 2-B-3 0.00000000 1.05730512 991.64779510 0.99164780 1.05730512 2-B-4 0.00000000 1.05728972 991.64778816 0.99164779 1.05728972 2-B-5 0.00000000 1.05727626 991.64778210 0.99164778 1.05727626 2-B-6 0.00000000 1.05730461 991.65385793 0.99165386 1.05730461 X-B-1 0.00000000 1.49617015 988.27214882 0.98827215 1.49617015 X-B-2 0.00000000 1.49617054 988.27214987 0.98827215 1.49617054 X-B-3 0.00000000 1.49617054 988.27214729 0.98827215 1.49617054 X-B-4 0.00000000 1.49617054 988.27215504 0.98827216 1.49617054 X-B-5 0.00000000 1.49617054 988.27215504 0.98827216 1.49617054 X-B-6 0.00000000 1.49616957 988.27243874 0.98827244 1.49616957 5-B-1 0.00000000 2.08938893 983.66682243 0.98366682 2.08938893 5-B-2 0.00000000 2.08938838 983.66681957 0.98366682 2.08938838 5-B-3 0.00000000 2.08941463 983.66682927 0.98366683 2.08941463 5-B-4 0.00000000 2.08943089 983.66682927 0.98366683 2.08943089 5-B-5 0.00000000 2.08938650 983.66680982 0.98366681 2.08938650 5-B-6 0.00000000 2.08944760 983.67956001 0.98367956 2.08944760 5-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 20-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-IO 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.Period

~~Interest~~Substitutions ~~Distribution~~Loans ~~Statement~~Repurchased ~~Beginning~~Loans ~~Payment~~Substituted ofLoan ~~Original~~Current Current ~~Certificate/~~ Current ~~Unpaid~~Loan Current ~~Face~~Current ~~Certificate~~Current ~~Notional~~Number ~~Accrued~~Balance ~~Interest~~Rate ~~Interest~~Payment ~~Class~~Number ~~Amount~~Balance Rate ~~Balance~~Payment ~~Interest~~No ~~Shortfall~~Substitutions ~~Shortfall~~this 1-A-1 19,758,000.00 5.50000% 19,758,000.00 90,557.50 0.00 0.00 1-A-2 241,000.00 5.50000% 241,000.00 1,104.58 0.00 0.00 1-A-3 147,466,000.00 5.50000% 121,619,018.60 557,420.50 0.00 0.00 1-A-4 8,536,000.00 5.25000% 8,536,000.00 37,345.00 0.00 0.00 1-A-5 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 1-A-6 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 1-A-7 4,000,000.00 5.50000% 4,000,000.00 18,333.33 0.00 0.00 1-A-8 7,000,000.00 5.50000% 7,000,000.00 32,083.33 0.00 0.00 1-A-9 0.00 5.50000% 388,000.00 1,778.33 0.00 0.00 1-A-10 24,486,000.00 5.25000% 23,955,893.39 104,807.03 0.00 0.00 1-A-11 16,100,000.00 5.50000% 16,623,698.62 76,191.95 0.00 0.00 1-A-12 0.00 5.50000% 1,088,904.25 4,990.81 0.00 0.00 1-A-13 100,000,000.00 5.25000% 82,472,582.56 360,817.55 0.00 0.00 1-A-14 10,000,000.00 3.86000% 8,247,258.26 26,528.68 0.00 0.00 1-A-15 0.00 4.14000% 8,247,258.26 28,453.04 0.00 0.00 1-A-16 197,000.00 5.50000% 203,407.99 932.29 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-MR 25.00 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-1 119,688,000.00 5.75000% 98,251,834.91 470,790.04 0.00 0.00 2-A-2 2,439,000.00 5.75000% 2,002,174.20 9,593.75 0.00 0.00 3-A-1 16,659,000.00 5.75000% 12,719,641.69 60,948.28 0.00 0.00 4-A-1 55,446,000.00 5.00000% 51,032,590.87 212,635.80 0.00 0.00 5-A-1 78,068,000.00 6.50000% 62,161,736.36 336,709.41 0.00 0.00 5-PO 1,486,003.00 0.00000% 1,210,048.35 0.00 0.00 0.00 X-PO 3,684,561.00 0.00000% 3,482,598.65 0.00 0.00 0.00 15-PO 202,734.00 0.00000% 187,233.60 0.00 0.00 0.00 2-B-1 2,054,000.00 5.75000% 2,039,016.24 9,770.29 0.00 0.00 2-B-2 707,000.00 5.75000% 701,842.49 3,363.00 0.00 0.00 2-B-3 449,000.00 5.75000% 445,724.58 2,135.76 0.00 0.00 2-B-4 321,000.00 5.75000% 318,658.33 1,526.90 0.00 0.00 2-B-5 257,000.00 5.75000% 255,125.21 1,222.47 0.00 0.00 2-B-6 192,707.00 5.75000% 191,302.39 916.66 0.00 0.00 X-B-1 7,311,000.00 5.44446% 7,236,196.19 32,830.98 0.00 0.00 X-B-2 1,935,000.00 5.44446% 1,915,201.70 8,689.36 0.00 0.00 X-B-3 1,290,000.00 5.44446% 1,276,801.13 5,792.91 0.00 0.00 X-B-4 645,000.00 5.44446% 638,400.57 2,896.45 0.00 0.00 X-B-5 645,000.00 5.44446% 638,400.57 2,896.45 0.00 0.00 X-B-6 644,967.00 5.44446% 638,368.09 2,896.31 0.00 0.00 5-B-1 1,391,000.00 6.50000% 1,371,186.89 7,427.26 0.00 0.00 5-B-2 327,000.00 6.50000% 322,342.28 1,746.02 0.00 0.00 5-B-3 205,000.00 6.50000% 202,080.02 1,094.60 0.00 0.00 5-B-4 123,000.00 6.50000% 121,248.01 656.76 0.00 0.00 5-B-5 163,000.00 6.50000% 160,678.26 870.34 0.00 0.00 5-B-6 82,730.00 6.50000% 81,552.66 441.74 0.00 0.00 5-IO 0.00 6.50000% 849,071.87 4,599.14 0.00 0.00 15-IO 0.00 5.00000% 1,450,727.44 6,044.70 0.00 0.00 20-IO 0.00 5.75000% 174,934.16 838.23 0.00 0.00 30-IO 0.00 5.50000% 7,936,501.10 36,375.63 0.00 0.00 Totals 640,200,802.00 2,594,553.16 0.00 0.00Period

~~Interest~~Repurchases ~~Distribution~~Loan ~~Statement~~Current ~~(continued)~~Current ~~Remaining~~Current ~~Ending~~Number ~~Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall~~ Balance ~~1-A-1~~Rate ~~0.00~~Payment ~~0.00~~No ~~90,557.50~~Repurchases ~~0.00~~this 19,758,000.00 1-A-2 0.00 0.00 1,104.58 0.00 241,000.00 1-A-3 0.00 0.00 557,420.50 0.00 118,138,199.68 1-A-4 0.00 0.00 37,345.00 0.00 8,536,000.00 1-A-5 0.00 0.00 13,750.00 0.00 3,000,000.00 1-A-6 0.00 0.00 13,750.00 0.00 3,000,000.00 1-A-7 0.00 0.00 18,333.33 0.00 4,000,000.00 1-A-8 0.00 0.00 32,083.33 0.00 7,000,000.00 1-A-9 0.00 0.00 1,778.33 0.00 388,000.00 1-A-10 0.00 0.00 104,807.03 0.00 23,878,769.15 1-A-11 0.00 0.00 76,191.95 0.00 16,699,890.57 1-A-12 0.00 0.00 4,990.81 0.00 1,085,398.60 1-A-13 0.00 0.00 360,817.55 0.00 80,112,161.23 1-A-14 0.00 0.00 26,528.68 0.00 8,011,216.12 1-A-15 0.00 0.00 28,453.04 0.00 8,011,216.12 1-A-16 0.00 0.00 932.29 0.00 204,340.28 1-A-R 0.00 0.00 0.00 0.00 0.00 1-A-MR 0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 470,790.04 0.00 95,131,860.06 2-A-2 0.00 0.00 9,593.75 0.00 1,938,595.40 3-A-1 0.00 0.00 60,948.28 0.00 12,690,053.40 4-A-1 0.00 0.00 212,635.80 0.00 49,749,616.55 5-A-1 0.00 0.00 336,709.41 0.00 60,604,433.14 5-PO 0.00 0.00 0.00 0.00 1,170,593.64 X-PO 0.00 0.00 0.00 0.00 3,397,174.46 15-PO 0.00 0.00 0.00 0.00 186,418.28 2-B-1 0.00 0.00 9,770.29 0.00 2,036,844.56 2-B-2 0.00 0.00 3,363.00 0.00 701,094.99 2-B-3 0.00 0.00 2,135.76 0.00 445,249.86 2-B-4 0.00 0.00 1,526.90 0.00 318,318.94 2-B-5 0.00 0.00 1,222.47 0.00 254,853.48 2-B-6 0.00 0.00 916.66 0.00 191,098.64 X-B-1 0.00 0.00 32,830.98 0.00 7,225,257.68 X-B-2 0.00 0.00 8,689.36 0.00 1,912,306.61 X-B-3 0.00 0.00 5,792.91 0.00 1,274,871.07 X-B-4 0.00 0.00 2,896.45 0.00 637,435.54 X-B-5 0.00 0.00 2,896.45 0.00 637,435.54 X-B-6 0.00 0.00 2,896.31 0.00 637,403.11 5-B-1 0.00 0.00 7,427.26 0.00 1,368,280.55 5-B-2 0.00 0.00 1,746.02 0.00 321,659.05 5-B-3 0.00 0.00 1,094.60 0.00 201,651.70 5-B-4 0.00 0.00 656.76 0.00 120,991.02 5-B-5 0.00 0.00 870.34 0.00 160,337.69 5-B-6 0.00 0.00 441.74 0.00 81,379.81 5-IO 0.00 0.00 4,599.14 0.00 832,935.66 15-IO 0.00 0.00 6,044.70 0.00 1,394,815.89 20-IO 0.00 0.00 838.23 0.00 174,536.51 30-IO 0.00 0.00 36,375.63 0.00 7,645,149.29 Totals 0.00 0.00 2,594,553.16 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.Period

EX-99.2 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2004-11 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

~~Interest~~Certificateholder Distribution ~~Factors~~Summary ~~Statement~~Class ~~Beginning~~CUSIP ~~Payment of Original Current~~ Certificate/ ~~Current~~Beginning ~~Unpaid~~Interest ~~Current~~Pass-Through ~~Face~~ Certificate ~~Notional~~Distribution ~~Accrued Interest Interest Class (5) Amount~~ Rate Balance ~~Interest Shortfall Shortfall~~ 1-A-1 05949AB41 5.50000% 19,758,000.00 590,557.~~50000%~~50 ~~1000.00000000 4.58333333 0.00000000 0.00000000~~ 1-A-2 ~~241,000.00~~05949AB58 5.50000% ~~1000~~241,000.~~00000000~~00 41,104.~~58331950~~58 ~~0.00000000 0.00000000~~ 1-A-3 ~~147,466,000.00~~05949AB66 5.50000% ~~824~~110,279,981.~~72582561~~80 3505,449.~~77999335~~92 ~~0.00000000 0.00000000~~ 1-A-4 05949AB74 5.25000% 8,536,000.00 537,345.~~25000%~~00 ~~1000.00000000 4.37500000 0.00000000 0.00000000~~ 1-A-5 05949AB82 5.50000% 3,000,000.00 513,750.~~50000%~~00 ~~1000.00000000 4.58333333 0.00000000 0.00000000~~ 1-A-6 05949AB90 5.50000% 3,000,000.00 513,750.~~50000%~~00 ~~1000.00000000 4.58333333 0.00000000 0.00000000~~ 1-A-7 ~~4,000,000.00~~05949AC24 5.50000% ~~1000.00000000~~ 4,000,000.~~58333250~~00 018,333.~~00000000~~33 ~~0.00000000~~ 1-A-8 05949AC32 5.50000% 7,000,000.00 532,083.~~50000%~~33 ~~1000.00000000 4.58333286 0.00000000 0.00000000~~ 1-A-9 ~~0.00~~05949AC40 5.50000% ~~1000.00000000 4.58332474~~ 0.~~00000000~~00 01,778.~~00000000~~33 1-A-10 ~~24,486,000.00~~05949AC57 5.25000% ~~978~~23,645,269.~~35062444~~03 4103,448.~~28028384~~05 ~~0.00000000 0.00000000~~ 1-A-11 ~~16,100,000.00~~05949AC65 5.50000% ~~1032~~16,930,568.~~52786460~~12 477,598.~~73241925~~44 ~~0.00000000 0.00000000~~ 1-A-12 ~~0.00~~05949AC73 5.50000% ~~978~~0.~~35062893~~00 4,926.~~48410602~~10 ~~0.00000000 0.00000000~~ 1-A-13 ~~100,000,000.00~~05949AC81 5.25000% ~~824~~74,783,327.~~72582560~~55 3327,177.~~60817550~~06 ~~0.00000000 0.00000000~~ 1-A-14 ~~10,000,000.00~~05949AC99 34.~~86000~~59375% ~~824~~7,478,332.~~72582600~~75 228,627.~~65286800~~99 ~~0.00000000 0.00000000~~ 1-A-15 ~~0.00~~05949AD23 43.~~14000~~40625% ~~824.72582600 2.84530400~~ 0.~~00000000~~00 021,227.~~00000000~~56 1-A-16 ~~197,000.00~~05949AD31 5.50000% ~~1032~~207,162.~~52786802~~85 4949.~~73243655~~50 ~~0.00000000 0.00000000~~ 1-A-R ~~50.00~~05949AD49 5.50000% 0.~~00000000~~00 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 1-A-MR ~~25.00~~05949AD56 5.50000% 0.~~00000000~~00 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 1-A-LR ~~25.00~~05949AD64 5.50000% 0.~~00000000~~00 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 2-A-1 ~~119,688,000.00~~05949AD72 5.75000% ~~820~~87,596,619.~~89962995~~14 3419,733.~~93347737~~80 ~~0.00000000 0.00000000~~ 2-A-2 ~~2,439,000.00~~05949AD80 5.75000% ~~820~~1,785,042.~~89963100~~39 38,553.~~93347683~~33 ~~0.00000000 0.00000000~~ 3-A-1 ~~16,659,000.00~~05949AE22 5.75000% ~~763~~11,867,165.~~52972507~~01 356,863.~~65857975~~50 ~~0.00000000 0.00000000~~ 4-A-1 ~~55,446,000.00~~05949AE48 5.00000% ~~920~~47,727,900.~~40166775~~53 3198,866.~~83500703~~25 ~~0.00000000 0.00000000~~ 5-A-1 ~~78,068,000.00~~05949AE71 6.50000% ~~796~~51,354,188.~~25117026~~85 4278,168.~~31302723~~52 ~~0.00000000 0.00000000~~ 5-PO ~~1,486,003.00~~05949AE97 0.00000% ~~814~~1,048,818.~~29738029~~98 0.~~00000000~~00 ~~0.00000000 0.00000000~~ X-PO ~~3,684,561.00~~05949AF21 0.00000% ~~945~~3,308,522.~~18686215~~57 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 15-PO ~~202,734.00~~05949AE63 0.00000% ~~923~~168,933.~~54316494~~46 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 2-B-1 ~~2,054,000.00~~05949AF62 5.75000% ~~992~~2,030,258.~~70508277~~33 49,728.~~75671373~~32 ~~0.00000000 0.00000000~~ 2-B-2 ~~707,000.00~~05949AF70 5.75000% ~~992~~698,827.~~70507779~~96 43,348.~~75671853~~55 ~~0.00000000 0.00000000~~ 2-B-3 ~~449,000.00~~05949AF88 5.75000% ~~992~~443,810.~~70507795~~12 42,126.~~75670379~~59 ~~0.00000000 0.00000000~~ 2-B-4 ~~321,000.00~~05949AG79 5.75000% ~~992~~317,289.~~70507788~~64 41,520.~~75669782~~35 ~~0.00000000 0.00000000~~ 2-B-5 ~~257,000.00~~05949AG87 5.75000% ~~992~~254,029.~~70509728~~40 41,217.~~75669261~~22 ~~0.00000000 0.00000000~~ 2-B-6 ~~192,707.00~~05949AG95 5.75000% ~~992~~190,480.~~71116254~~78 4912.~~75675507~~72 ~~0.00000000 0.00000000~~ X-B-1 ~~7,311,000.00~~05949AF39 5.~~44446~~44509% ~~989~~7,191,898.~~76832034~~19 432,633.~~49062782~~77 ~~0.00000000 0.00000000~~ X-B-2 ~~1,935,000.00~~05949AF47 5.~~44446~~44509% ~~989~~1,903,477.~~76832041~~36 48,637.~~49062532~~17 ~~0.00000000 0.00000000~~ X-B-3 ~~1,290,000.00~~05949AF54 5.~~44446~~44509% ~~989~~1,268,984.~~76831783~~91 45,758.~~49062791~~11 ~~0.00000000 0.00000000~~ X-B-4 ~~645,000.00~~05949AG46 5.~~44446~~44509% ~~989~~634,492.~~76832558~~45 42,879.~~49062016~~06 ~~0.00000000 0.00000000~~ X-B-5 ~~645,000.00~~05949AG53 5.~~44446~~44509% ~~989~~634,492.~~76832558~~45 42,879.~~49062016~~06 ~~0.00000000 0.00000000~~ X-B-6 ~~644,967.00~~05949AG61 5.~~44446~~44509% ~~989~~634,460.~~76860832~~23 42,878.~~49063285~~91 ~~0.00000000 0.00000000~~ 5-B-1 ~~1,391,000.00~~05949AF96 6.50000% ~~985~~1,359,318.~~75621136~~47 57,362.~~33951114~~98 ~~0.00000000 0.00000000~~ 5-B-2 ~~327,000.00~~05949AG20 6.50000% ~~985~~319,552.~~75620795~~22 51,730.~~33951070~~91 ~~0.00000000 0.00000000~~ 5-B-3 ~~205,000.00~~05949AG38 6.50000% ~~985~~200,330.~~75619512~~90 51,085.~~33951220~~13 ~~0.00000000 0.00000000~~ 5-B-4 ~~123,000.00~~05949AH29 6.50000% ~~985~~120,198.~~75617886~~54 5651.~~33951220~~08 ~~0.00000000 0.00000000~~ 5-B-5 ~~163,000.00~~05949AH37 6.50000% ~~985~~159,287.~~75619632~~50 5862.~~33950920~~81 ~~0.00000000 0.00000000~~ 5-B-6 ~~82,730.00~~05949AH45 6.50000% ~~985~~80,846.~~76888674~~81 5437.~~33953826~~92 ~~0.00000000 0.00000000~~ 5-IO ~~0.00~~05949AE89 6.50000% ~~866.31500384 4.69254032~~ 0.~~00000000~~00 03,817.~~00000000~~53 15-IO ~~0.00~~05949AE55 5.00000% ~~907.00509544 3.77918936~~ 0.~~00000000~~00 05,505.~~00000000~~54 20-IO ~~0.00~~05949AE30 5.75000% ~~646.36260179 3.09716824~~ 0.~~00000000~~00 0830.~~00000000~~12 30-IO ~~0.00~~05949AD98 5.50000% ~~768.48782068 3.52223584~~ 0.~~00000000~~00 032,917.~~00000000~~92 ~~(5)~~Totals ~~All Classes are per $1~~502,~~000~~158,869.29 ~~denomination~~2,370,013.86

~~Interest~~Certificateholder Distribution ~~Factors~~Summary ~~Statement~~ (continued) ~~Remaining~~Class ~~Ending~~Principal ~~Non-Supported~~Current Ending Total ~~Unpaid~~Cummulative ~~Certificate/~~Distribution ~~Interest~~ Realized ~~Interest~~Certificate ~~Interest~~Distribution ~~Notional~~Realized ~~Class~~Loss ~~Shortfall~~Balance Losses ~~(6) Distribution Shortfall Balance~~ 1-A-1 0.~~00000000~~00 0.~~00000000~~00 419,758,000.~~58333333~~00 090,557.~~00000000~~50 ~~1000~~0.~~00000000~~00 1-A-2 0.~~00000000~~00 0.~~00000000~~00 4241,000.~~58331950~~00 01,104.~~00000000~~58 ~~1000~~0.~~00000000~~00 1-A-3 0847,680.~~00000000~~53 0.~~00000000~~00 3109,432,301.~~77999335~~27 01,353,130.~~00000000~~45 ~~801~~0.~~12161230~~00 1-A-4 0.~~00000000~~00 0.~~00000000~~00 48,536,000.~~37500000~~00 037,345.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-5 0.~~00000000~~00 0.~~00000000~~00 43,000,000.~~58333333~~00 013,750.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-6 0.~~00000000~~00 0.~~00000000~~00 43,000,000.~~58333333~~00 013,750.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-7 0.~~00000000~~00 0.~~00000000~~00 4,000,000.~~58333250~~00 018,333.~~00000000~~33 ~~1000~~0.~~00000000~~00 1-A-8 0.~~00000000~~00 0.~~00000000~~00 47,000,000.~~58333286~~00 032,083.~~00000000~~33 ~~1000~~0.~~00000000~~00 1-A-9 0.~~00000000~~00 0.~~00000000~~00 40.~~58332474~~00 01,778.~~00000000~~33 ~~1000~~0.~~00000000~~00 1-A-10 078,547.~~00000000~~93 0.~~00000000~~00 423,566,721.~~28028384~~10 0181,995.~~00000000~~98 ~~975~~0.~~20089643~~00 1-A-11 0(77,598.~~00000000~~44) 0.~~00000000~~00 417,008,166.~~73241925~~55 0.~~00000000~~00 ~~1037~~0.~~26028385~~00 1-A-12 0.~~00000000~~00 0.~~00000000~~00 0.00 4,926.~~48410602~~10 0.~~00000000~~00 ~~975.20089847~~ 1-A-13 0574,831.~~00000000~~17 0.~~00000000~~00 374,208,496.~~60817550~~38 0902,008.~~00000000~~23 ~~801~~0.~~12161230~~00 1-A-14 057,483.~~00000000~~12 0.~~00000000~~00 27,420,849.~~65286800~~64 086,111.~~00000000~~11 ~~801~~0.~~12161200~~00 1-A-15 0.~~00000000~~00 0.~~00000000~~00 20.~~84530400~~00 021,227.~~00000000~~56 ~~801~~0.~~12161200~~00 1-A-16 0(949.~~00000000~~50) 0.~~00000000~~00 4208,112.~~73243655~~35 0.~~00000000~~00 ~~1037~~0.~~26030457~~00 1-A-R 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-MR 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-LR 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 2-A-1 02,716,572.~~00000000~~10 0.~~00000000~~00 84,880,047.04 3,136,305.~~93347737~~90 0.~~00000000~~00 ~~794.83206387~~ 2-A-2 055,358.~~00000000~~26 0.~~00000000~~00 31,729,684.~~93347683~~13 063,911.~~00000000~~59 ~~794~~0.~~83206232~~00 3-A-1 0435,239.~~00000000~~83 0.~~00000000~~00 311,431,925.~~65857975~~18 0492,103.~~00000000~~33 ~~761~~0.~~75361066~~00 4-A-1 01,012,589.~~00000000~~24 0.~~00000000~~00 346,715,311.~~83500703~~29 01,211,455.~~00000000~~49 ~~897~~0.~~26249955~~00 5-A-1 0707,818.~~00000000~~33 0.~~00000000~~00 450,646,370.~~31302723~~53 0985,986.~~00000000~~85 ~~776~~0.~~30313496~~00 5-PO 03,811.~~00000000~~69 0.~~00000000~~00 01,045,007.~~00000000~~29 03,811.~~00000000~~69 ~~787~~0.~~74648503~~00 X-PO 075,276.~~00000000~~65 0.~~00000000~~00 03,233,245.~~00000000~~92 075,276.~~00000000~~65 ~~922~~0.~~00250179~~00 15-PO 010,303.~~00000000~~80 0.~~00000000~~00 0158,629.~~00000000~~66 010,303.~~00000000~~80 ~~919~~0.~~52154054~~00 2-B-1 02,223.~~00000000~~45 0.~~00000000~~00 42,028,034.~~75671373~~88 011,951.~~00000000~~77 ~~991~~0.~~64778968~~00 2-B-2 0765.~~00000000~~32 0.~~00000000~~00 698,062.64 4,113.~~75671853~~87 0.~~00000000~~00 ~~991.64779349~~ 2-B-3 0486.~~00000000~~04 0.~~00000000~~00 4443,324.~~75670379~~08 02,612.~~00000000~~63 ~~991~~0.~~64779510~~00 2-B-4 0347.~~00000000~~48 0.~~00000000~~00 4316,942.~~75669782~~16 01,867.~~00000000~~83 ~~991~~0.~~64778816~~00 2-B-5 0278.~~00000000~~20 0.~~00000000~~00 4253,751.~~75669261~~20 01,495.~~00000000~~42 ~~991~~0.~~64778210~~00 2-B-6 0208.~~00000000~~60 0.~~00000000~~00 4190,272.~~75675507~~18 01,121.~~00000000~~32 ~~991~~0.~~65385793~~00 X-B-1 011,336.~~00000000~~79 0.~~00000000~~00 47,180,561.~~49062782~~40 043,970.~~00000000~~56 ~~988~~0.~~27214882~~00 X-B-2 03,000.~~00000000~~50 0.~~00000000~~00 41,900,476.~~49062532~~86 011,637.~~00000000~~67 ~~988~~0.~~27214987~~00 X-B-3 02,000.~~00000000~~34 0.~~00000000~~00 41,266,984.~~49062791~~57 07,758.~~00000000~~45 ~~988~~0.~~27214729~~00 X-B-4 01,000.~~00000000~~17 0.~~00000000~~00 4633,492.~~49062016~~29 03,879.~~00000000~~23 ~~988~~0.~~27215504~~00 X-B-5 01,000.~~00000000~~17 0.~~00000000~~00 4633,492.~~49062016~~29 03,879.~~00000000~~23 ~~988~~0.~~27215504~~00 X-B-6 0999.~~00000000~~98 0.~~00000000~~00 4633,460.~~49063285~~26 03,878.~~00000000~~89 ~~988~~0.~~27243874~~00 5-B-1 03,021.~~00000000~~71 0.~~00000000~~00 51,356,296.~~33951114~~76 010,384.~~00000000~~69 ~~983~~0.~~66682243~~00 5-B-2 0710.~~00000000~~35 0.~~00000000~~00 5318,841.~~33951070~~87 02,441.~~00000000~~26 ~~983~~0.~~66681957~~00 5-B-3 0445.~~00000000~~33 0.~~00000000~~00 5199,885.~~33951220~~58 01,530.~~00000000~~46 ~~983~~0.~~66682927~~00 5-B-4 0267.~~00000000~~20 0.~~00000000~~00 5119,931.~~33951220~~35 0918.~~00000000~~28 ~~983~~0.~~66682927~~00 5-B-5 0354.~~00000000~~09 0.~~00000000~~00 5158,933.~~33950920~~41 01,216.~~00000000~~90 ~~983~~0.~~66680982~~00 5-B-6 0179.~~00000000~~72 0.~~00000000~~00 580,667.~~33953826~~09 0617.~~00000000~~64 ~~983~~0.~~67956001~~00 5-IO 0.~~00000000~~00 0.~~00000000~~00 40.~~69254032~~00 03,817.~~00000000~~53 ~~849~~0.~~85109622~~00 15-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~77918936~~00 05,505.~~00000000~~54 ~~872~~0.~~04879741~~00 20-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~09716824~~00 0830.~~00000000~~12 ~~644~~0.~~89332851~~00 30-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~52223584~~00 032,917.~~00000000~~92 ~~740~~0.~~27635637~~00 (Totals 6),525,590.15 ~~Amount~~0.00 ~~Does~~495,633,279.20 ~~Not~~8,895,604.01 ~~Include~~0.00 ~~Excess~~This ~~Special~~report ~~Hazard~~has been compiled from information provided to Wells Fargo Bank, ~~Bankruptcy~~N.A.,or ~~Fraud~~by ~~Losses~~various ~~Unless~~third ~~Otherwise~~parties, ~~Disclosed~~which may include the Servicer, Master Servicer, Special Servicer and others. ~~Please~~Wells ~~Refer~~Fargo toBank, N.A., has not independently confirmed the ~~Prospectus~~accuracy ~~Supplement~~of information received from these third parties and assumes no duty to do so.Wells Fargo Bank, N.A., expressly disclaims any responsibility for athe ~~Full~~accuracy ~~Description~~or completeness of information furnished by third parties.

~~Certificateholder~~Principal ~~Component~~Distribution Statement ~~Component~~Class Original Beginning ~~Ending~~Scheduled ~~Beginning~~UnScheduled ~~Ending~~Accretion ~~Ending~~Realized ~~Pass~~Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-~~Through~~A-1 ~~Notional~~19,758,000.00 ~~Notional~~19,758,000.00 ~~Component~~0.00 ~~Component~~0.00 ~~Component~~0.00 ~~Class~~0.00 ~~Rate~~1-A-2 ~~Balance~~241,000.00 ~~Balance~~241,000.00 ~~Balance~~0.00 ~~Balance~~0.00 ~~Percentage~~0.00 X0.00 1-POA-3 147,466,000.00 110,279,981.80 178,736.16 668,944.38 0.00 0.00 1-A-4 8,536,000.00 8,536,000.00 0.~~00000%~~00 0.00 0.00 0.00 1-A-5 3,~~208~~000,~~825~~000.7800 3,000,000.00 0.00 0.00 0.00 0.00 1-A-6 3,~~206~~000,~~153~~000.3700 953,000,000.~~89076600%~~00 X0.00 0.00 0.00 0.00 1-POA-27 4,000,000.00 4,000,000.00 0.~~00000%~~00 0.00 0.00 0.00 1-A-8 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 1-A-9 0.00 0.00 0.00 0.00 0.00 0.00 1-A-10 24,486,000.00 23,645,269.03 16,562.08 61,985.85 0.00 0.00 1-A-11 16,100,000.00 16,930,568.12 0.00 0.00 (77,598.44) 0.00 1-A-12 0.00 0.00 0.00 0.00 0.00 0.00 1-A-13 100,000,000.00 74,783,327.55 121,204.99 453,626.18 0.00 0.00 1-A-14 10,000,000.00 7,478,332.75 12,120.50 45,362.62 0.00 0.00 1-A-15 0.00 0.00 0.00 0.00 0.00 0.00 1-A-16 197,000.00 207,162.85 0.00 0.00 (949.50) 0.00 1-A-R 50.00 0.00 0.00 0.00 0.00 0.00 1-A-MR 25.00 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-1 119,~~137~~688,~~053~~000.3900 87,596,619.14 95,931.91 2,~~054~~620,~~625~~640.8519 0.00 0.00 2-A-2 2,439,000.00 1,785,042.39 1,954.90 53,403.~~31997336%~~36 0.00 0.00 3-A-1 16,659,000.00 11,867,165.01 28,700.84 406,538.99 0.00 0.00 4-A-1 55,446,000.00 47,727,900.53 202,444.16 810,145.08 0.00 0.00 5-A-1 78,068,000.00 51,354,188.85 114,158.37 593,659.96 0.00 0.00 5-PO 1,486,003.00 1,048,818.98 3,111.77 699.92 0.00 0.00 X-PO 3,684,561.00 3,308,522.57 4,029.58 71,247.07 0.00 0.00 15-PO 202,734.00 168,933.46 835.64 9,468.16 0.00 0.00 2-B-1 2,054,000.00 2,030,258.33 2,223.45 0.00 0.00 0.00 2-B-2 707,000.00 698,827.96 765.32 0.00 0.00 0.00 2-B-3 449,000.00 443,810.12 486.04 0.~~00000%~~00 0.00 0.00 ~~136~~2-B-4 321,~~719~~000.00 317,289.64 347.48 ~~136~~0.00 0.00 0.00 2-B-5 257,~~395~~000.2500 89254,029.~~79870301%~~40 30278.20 0.00 0.00 0.00 2-IOB-6 192,707.00 190,480.78 208.60 0.00 0.00 0.00 X-B-1 57,311,000.~~50000%~~00 67,~~885~~191,~~445~~898.6519 611,~~612~~336.79 0.00 0.00 0.00 X-B-2 1,~~915~~935,000.3900 1,903,477.36 3,000.50 0.00 0.00 740.~~81028952%~~00 30X-IOB-3 1,290,000.00 1,268,984.91 2,000.34 50.~~50000%~~00 0.00 0.00 X-B-4 645,000.00 634,492.45 1,~~051~~000.17 0.00 0.00 0.00 X-B-5 645,~~055~~000.00 634,492.45 1,~~032~~000.17 0.00 0.00 0.00 X-B-6 644,~~233~~967.00 634,460.23 999.98 0.00 0.00 0.00 5-B-1 1,391,000.00 1,359,318.47 3,021.71 0.00 0.00 0.00 5-B-2 327,000.00 319,552.22 710.35 0.00 0.00 0.00 5-B-3 205,000.00 200,330.90 445.33 0.00 0.00 690.~~37773802%~~00 5-B-4 123,000.00 120,198.54 267.20 0.00 0.00 0.00 5-B-5 163,000.00 159,287.50 354.09 0.00 0.00 0.00 5-B-6 82,730.00 80,846.81 179.72 0.00 0.00 0.00 5-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-IO 0.00 0.00 0.00 0.00 0.00 0.00 20-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 Totals 640,200,802.00 502,158,869.29 808,416.34 5,795,721.76 (78,547.94) 0.00

~~CERTIFICATEHOLDER~~Principal ~~ACCOUNT~~Distribution ~~STATEMENT~~Statement ~~CERTIFICATE~~(continued) ~~ACCOUNT~~Class ~~Beginning~~Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 0.00 ~~Deposits~~19,758,000.00 ~~Payments~~1.000000 of0.00 ~~Interest~~1-A-2 ~~and~~0.00 ~~Principal~~241,000.00 141.000000 0.00 1-A-3 847,~~994~~680.53 109,~~424~~432,301.7127 ~~Liquidations~~0.742085 847,680.53 ~~Insurance~~1-A-4 ~~Proceeds~~0.00 8,536,000.00 ~~Reserve~~1.000000 ~~Funds~~0.00 1-A-5 0.00 ~~Proceeds~~3,000,000.00 ~~from~~1.000000 ~~Repurchased~~0.00 ~~Loans~~1-A-6 0.00 ~~Other~~3,000,000.00 ~~Amounts~~1.000000 ~~(Servicer~~0.00 ~~Advances)~~1-A-7 0.00 ~~Realized~~4,000,000.00 ~~Loss~~1.000000 ~~(Gains~~0.00 1-A-8 0.00 7,000,000.00 ~~Subsequent~~1.000000 ~~Expenses~~0.00 &1-A-9 ~~Recoveries~~0.00 0.00 0.000000 0.00 1-A-10 78,547.93 23,566,721.10 0.962457 78,547.93 1-A-11 (77,598.44) 17,008,166.55 1.056408 (77,598.44) 1-A-12 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.000000 0.00 ~~Total~~1-A-13 ~~Deposits~~574,831.17 74,208,496.38 0.742085 574,831.17 1-A-14 57,~~994~~483.12 7,~~424~~420,849.7164 ~~Withdrawals~~0.742085 ~~Reimbursement~~57,483.12 ~~for~~1-A-15 ~~Servicer~~0.00 ~~Advances~~0.00 0.000000 0.00 ~~Payment~~1-A-16 of(949.50) ~~Service~~208,112.35 ~~Fee~~1.056408 ~~115~~(949.50) 1-A-R 0.00 0.00 0.000000 0.00 1-A-MR 0.00 0.00 0.000000 0.00 1-A-LR 0.00 0.00 0.000000 0.00 2-A-1 2,~~819~~716,572.10 84,880,047.04 0.709178 2,716,572.10 2-A-2 55,358.26 1,729,684.13 0.709178 55,358.26 3-A-1 435,239.83 11,431,925.18 0.686231 435,239.83 4-A-1 1,012,589.24 46,715,311.29 0.842537 1,012,589.24 5-A-1 707,818.33 50,646,370.53 0.648747 707,818.33 5-PO 3,811.69 ~~Payment~~1,045,007.29 of0.703234 ~~Interest~~3,811.69 ~~and~~X-PO ~~Principal~~75,276.65 143,~~878~~233,~~605~~245.0292 ~~Total~~0.877512 ~~Withdrawals~~75,276.65 ~~(Pool~~15-PO ~~Distribution~~10,303.80 ~~Amount)~~158,629.66 140.782452 10,~~994~~303.80 2-B-1 2,~~424~~223.45 2,028,034.88 0.987359 2,223.45 2-B-2 765.32 698,062.64 0.987359 765.32 2-B-3 486.04 443,324.08 0.987359 486.04 2-B-4 347.48 316,942.16 0.987359 347.48 2-B-5 278.20 253,751.20 0.987359 278.20 2-B-6 208.60 190,272.18 0.987365 208.60 X-B-1 11,336.79 7,180,561.40 0.982159 11,336.79 X-B-2 3,000.50 1,900,476.86 0.982159 3,000.50 X-B-3 2,000.34 1,266,984.57 0.982159 2,000.34 X-B-4 1,000.17 633,492.29 0.982159 1,000.17 X-B-5 1,000.17 633,492.29 0.982159 1,000.17 X-B-6 999.98 633,460.26 0.982159 999.98 5-B-1 3,021.71 ~~Ending~~1,356,296.76 ~~Balance~~0.975052 3,021.71 5-B-2 710.35 318,841.87 0.975052 710.35 5-B-3 445.33 199,885.58 0.975052 445.33 5-B-4 267.20 119,931.35 0.975052 267.20 5-B-5 354.09 158,933.41 0.975052 354.09 5-B-6 179.72 80,667.09 0.975065 179.72 5-IO 0.00 0.00 0.000000 0.00 15-IO 0.00 0.00 0.000000 0.00 20-IO 0.00 0.00 0.000000 0.00 30-IO 0.00 0.00 0.000000 0.00 Totals 6,525,590.15 495,633,279.20 0.774184 6,525,590.15

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* ~~114~~104,~~220~~616.6043 Trustee Fee 1,~~599~~464.0962 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~115~~106,~~819~~081.6905 *Servicer Payees include: BANK OF AMERICA (NY)

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.917079% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.663579% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of319 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~977 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~9 0Ending 0Scheduled 0Collateral 0Loan ~~0.00~~Count ~~0.00~~968 ~~0.00~~Beginning ~~0.00~~Scheduled 30Collateral ~~Days~~Balance ~~1 0 0 0 1 399~~502,~~066~~158,868.5082 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~399~~Balance 495,~~066~~633,278.5052 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~496,289,985.0009 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 03,267,949.0031 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Non-PO 0Optimal 0Amount ~~0 0 0~~8,615,659.0012 ~~0.00~~Class ~~0.00~~AP ~~0.00~~Deferred ~~0.00~~Amount ~~Totals 1~~ 0 ~~0 0 1 399,066~~.~~50 0.~~00 ~~0.00~~Scheduled ~~0.00~~Principal ~~399~~791,~~066~~854.5039 NoUnscheduled ~~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~~5,733,735.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.096246% 0.000000% 0.000000% 0.000000% 0.096246% 0.074364% 0.000000% 0.000000% 0.000000% 0.074364% 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 0.096246% 0.000000% 0.000000% 0.000000% 0.096246% 0.074364% 0.000000% 0.000000% 0.000000% 0.074364%91

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 - 30 Year Fixed No2 of- ~~Loans~~30 NoYear ofFixed ~~Loans~~3 ~~No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0~~-29 ~~Days~~20 0Year 0Fixed 0Collateral 0Description ~~0.00~~Fixed ~~0.00~~30 ~~0.00~~Year ~~0.00~~Fixed 30 ~~Days~~Year 1Fixed 020 0Year 0Weighted 1Average ~~399,066.50~~Coupon ~~0.00~~Rate 05.00849644 05.00936842 ~~399,066~~6.50021116 60Weighted ~~Days~~Average 0Net 0Rate ~~0 0 0 0~~5.00599644 05.00686842 05.00771116 ~~0.00~~Weighted ~~0.00~~Average 90Remaining ~~Days~~Term 0348 0347 0226 0Beginning 0Loan ~~0.00~~Count ~~0.00~~556 ~~0.00~~174 ~~0.00~~27 ~~0.00~~Loans ~~120~~Paid ~~Days~~In 0Full 02 03 01 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~554 ~~0.00~~171 ~~0.00~~26 ~~150~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~290,243,827.0092 095,290,780.0027 012,492,444.0072 ~~0.00~~Ending ~~0.00~~Scheduled ~~180+~~Balance ~~Days 0 0 0 0 0 0~~288,750,642.0069 ~~0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 399~~92,~~066~~441,634.5015 ~~0.00 0.00 0.00 399~~12,~~066~~055,441.5076 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 Days 0.172712% 0.000000% 0.000000% 0.000000% 0.172712% 0.131153% 0.000000% 0.000000% 0.000000% 0.131153% 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 0.172712% 0.000000% 0.000000% 0.000000% 0.172712% 0.131153% 0.000000% 0.000000% 0.000000% 0.131153% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 - 11/30/2005 ~~Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~And ~~Principal~~Interest ~~Balance~~Constant ~~Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~1,739,724.0011 0575,924.0046 092,896.0018 ~~0.00~~Scheduled 30Principal ~~Days 0 0 0 0 0 0~~324,871.0050 0104,485.0089 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 ~~Days 0~~,214.~~000000%~~13 ~~0.000000%~~Unscheduled 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 - 20 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~~1,168,313.0073 02,744,660.0023 0406,788.0083 ~~0.00~~Scheduled 30Interest ~~Days 0 0 0 0 0 0~~1,414,852.0061 0471,438.0057 062,682.0005 ~~0.00~~Servicing ~~0.00~~Fee 60 ~~Days 0 0 0 0 0 0~~,467.0046 019,852.0025 02,602.0059 ~~0.00~~Master ~~0.00~~Servicing 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Trustee ~~0.00~~Fee ~~120 Days 0 0 0 0 0 0~~846.0054 0277.0093 036.0044 ~~0.00~~FRY ~~0.00~~Amount ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard ~~180+~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~Totals~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance ~~0-29~~Fee ~~Days~~ 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 - 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~~Spread 301 ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~90 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~120 Days 0 0 0 0 0 0~~1,353,538.0061 0451,308.0039 060,043.0002 ~~0.00~~Realized ~~0.00~~Loss ~~150~~Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~180+~~Loss ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 - Mixed Fixed No of ~~Loans~~Cumulative NoLosses ~~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~~.000000 0.000000 0.000000 ~~0.00~~Prepayment 30Penalty ~~Days~~Waived 0Amount 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty 60Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 90Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0~~Pass-29Through ~~Days~~Rate 05.~~000000%~~596144 05.~~000000%~~683342 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%767616

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group A4 ~~Insufficient~~- ~~Funds~~15 Year Fixed 5 - Mixed Fixed Total Collateral Description Fixed 15 Year Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.369929 6.712575 5.917079 Weighted Average Net Rate 5.119929 6.462575 5.667079 Weighted Average Remaining Term 167 273 319 Beginning Loan Count 99 121 977 Loans Paid In Full 2 1 9 Ending Loan Count 97 120 968 Beginning Scheduled Balance 49,489,274.05 54,642,541.86 502,158,868.82 Ending scheduled Balance 48,459,626.47 53,925,933.45 495,633,278.52 Record Date 11/30/2005 11/30/2005 11/30/2005 Principal And Interest Constant 431,495.91 427,908.65 3,267,949.31 Scheduled Principal 210,034.34 122,248.53 791,854.39 Unscheduled Principal 819,613.24 594,359.88 5,733,735.91 Scheduled Interest 221,461.57 305,660.12 2,476,094.92 Servicing Fee 10,310.27 11,383.86 104,616.43 Master Servicing Fee 0.00 ~~Principal~~0.00 ~~Balance~~0.00 Trustee Fee 144.34 159.37 1,464.62 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 211,006.96 294,116.89 2,370,013.87 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of ~~Contaminated~~Cumulative ~~Properties~~Losses 0.0000 0.0000 0.0000 Prepayment Penalty Waived Amount 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 Prepayment Penalty Waived Count 0 0 0 Prepayment Penalty Paid Amount 0.00 0.00 0.00 Prepayment Penalty Paid Count 0 0 0 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.116429 6.459075 5.663579

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Deal ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting ~~0.00~~Senior ~~Oct-04 0.000~~% ~~Current Principal Balance 0~~96.~~00 Nov-04 0.000~~294046% ~~Dec-04~~Subordinate ~~0.000~~% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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 - 30 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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. 3 ~~- 20 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~.~~000~~705954% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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. 4 - 15 Year Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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. 5 - Mixed Fixed 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1 - 30 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 2 - 30 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3 - 20 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 4 - 15 Year Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 - Mixed Fixed 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 ~~Sep~~Jan-0405 0.000% Original Principal Balance 0.00 ~~Oct~~Feb-0405 0.000% Current Principal Balance 0.00 ~~Nov~~Mar-0405 0.000% ~~Dec~~Apr-0405 0.000% Current Foreclosure Total ~~Jan~~May-05 0.000% Loans in Foreclosure 0 ~~Feb~~Jun-05 0.000% Original Principal Balance 0.00 ~~Mar~~Jul-05 0.000% Current Principal Balance 0.00 ~~Apr~~Aug-05 0.000% ~~May~~Sep-05 0.000% ~~Jun~~Oct-05 0.000% ~~Jul~~Nov-05 0.000% ~~Aug~~Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~Bankruptcy ~~Mixed~~History* ~~Fixed~~New ~~Weighted~~Bankruptcy ~~Average~~Loans ~~Gross~~Month ~~Coupon~~Bankruptcy 5Percentage Loans in Bankruptcy 0 Jan-05 0.~~932321~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Feb-~~Through~~05 ~~Rate~~0.000% 5Current Principal Balance 0.~~678821~~00 Mar-05 0.000% ~~Weighted~~Apr-05 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~Bankruptcy ~~276~~Total ~~Beginning~~May-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 1~~,059~~ ~~Number~~- Of30 Year Fixed 12 Month Bankruptcy History* New Bankruptcy Loans ~~Paid~~Month InBankruptcy ~~Full~~Percentage 20Loans ~~Ending~~in ~~Scheduled~~Bankruptcy ~~Collateral~~0 ~~Loan~~Jan-05 ~~Count~~0.000% ~~1,039~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Feb-05 0.000% Current Principal Balance ~~548,258,843~~0.3100 ~~Ending~~Mar-05 ~~Scheduled~~0.000% ~~Collateral~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance ~~535,974,791~~0.4400 ~~Ending~~Jul-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 29www.ctslink.com. 2 - 30 Year Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-~~2005~~05 ~~536,637,703~~0.77000% ~~Monthly~~Current ~~P&I~~Principal ~~Constant~~Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 3~~,540,851~~ - 20 Year Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.33000% ~~Special~~Original ~~Servicing~~Principal ~~Fee~~Balance 0.00 ~~Prepayment~~Feb-05 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Mar-05 ~~Loss~~0.000% ~~Amount~~Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Jul-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Aug-05 A0.000% ~~Non~~Sep-PO05 ~~Optimal~~0.000% ~~Amount~~Oct-05 ~~14,552,656~~0.58000% ~~Class~~Nov-05 AP0.000% ~~Deferred~~Dec-05 ~~Amount~~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. 4 - 15 Year Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 ~~Scheduled~~Feb-05 0.000% Current Principal ~~830,478~~Balance 0.4100 ~~Unscheduled~~Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal ~~11,453,573~~Balance 0.4600 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. 5 - Mixed Fixed 12 Month Bankruptcy History* New Bankruptcy Loans Month Bankruptcy Percentage Loans in Bankruptcy 0 Jan-05 0.000% Original Principal Balance 0.00 Feb-05 0.000% Current Principal Balance 0.00 Mar-05 0.000% Apr-05 0.000% Current Bankruptcy Total May-05 0.000% Loans in Bankruptcy 0 Jun-05 0.000% Original Principal Balance 0.00 Jul-05 0.000% Current Principal Balance 0.00 Aug-05 0.000% Sep-05 0.000% Oct-05 0.000% Nov-05 0.000% Dec-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Senior~~- %All ~~96.585417%~~Mortgage ~~Subordinate~~Loans %in ~~3.414583%~~Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral Statement Group 1~~ - 30All ~~Year~~Mortgage ~~Fixed~~Loans 2in -Bankruptcy 30during ~~Year~~Current ~~Fixed~~Period 3(continued) -Group 20 Year Fixed Collateral Description Fixed 30 Year Fixed 30 Year Fixed 20 Year Weighted Average Coupon Rate 5.854183 5.942309 6.019957 Weighted Average Net Rate 5.604183 5.692309 5.769957 Weighted Average Maturity 351 350 229 Beginning Loan ~~Count~~Current ~~589~~Paid ~~194~~To 28Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 10Date 5Delinquent ~~0 Ending~~ Loan ~~Count~~Rate ~~579~~Delinquent ~~189 28 Beginning Scheduled~~ Balance ~~310,095,531.52 106,342,730.40 13,351,294.75 Ending Scheduled Balance 304,004,498.27 103,072,540.43 13,320,235.74 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~1,848,693.10~~Bankruptcy ~~639,991.96~~Loans ~~97,911.20~~this Scheduled Principal 335,896.33 113,390.82 30,932.68 Unscheduled Principal 5,755,136.92 3,156,799.15 126.33 Scheduled Interest 1,512,796.77 526,601.14 66,978.52 Servicing Fees 64,603.24 22,154.74 2,781.52 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 904.45 310.17 38.94 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 1,447,289.08 504,136.23 64,158.06 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 5.600683 5.688809 5.766457Period

Group Level Collateral Statement Group 4 - 15 Year Fixed 5 - Mixed Fixed Total Collateral Description Fixed 15 Year Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.373062 6.717749 5.932321 Weighted Average Net Rate 5.123062 6.467749 5.682321 Weighted Average Maturity 170 279 276 Beginning Loan Count 102 146 1,059 Loans Paid In Full 2 3 20 Ending Loan Count 100 143 1,039 Beginning Scheduled Balance 52,838,414.19 65,630,872.45 548,258,843.31 Ending scheduled Balance 51,548,190.80 64,029,326.20 535,974,791.44 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 446,628.85 507,626.22 3,540,851.33 Scheduled Principal 210,042.14 140,216.44 830,478.41 Unscheduled Principal 1,080,181.25 1,461,329.81 11,453,573.46 Scheduled Interest 236,586.71 367,409.78 2,710,372.92 Servicing Fees 11,008.00 13,673.10 114,220.60 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 154.11 191.42 1,599.09 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 225,424.60 353,545.26 2,594,553.23 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 5.119562 6.464249 5.678821

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 20.152334% Subordinate % 3.311844% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.688156% Group 2 - 30 Year Fixed CPR 30.372310% Subordinate % 3.792181% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.207819% Group 3 - 20 Year Fixed CPR 0.011380% Subordinate % 3.745361% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.254639%

Miscellaneous Reporting Group 4 - 15 Year Fixed CPR 22.031013% Subordinate % 3.074174% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.925826% Group 5 - Mixed Fixed CPR 23.722739% Subordinate % 3.506765% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 96.493235%

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 10 5,756,632.00 5,710,555.00 0 0.00 0.00 2 - 30 Year Fixed 5 3,180,100.00 3,154,351.44 0 0.00 0.00 3 - 20 Year Fixed 0 0.00 0.00 0 0.00 0.00 4 - 15 Year Fixed 2 984,270.00 943,634.57 0 0.00 0.00 5 - Mixed Fixed 3 1,304,800.00 1,231,681.97 0 0.00 0.00 Total 20 11,225,802.00 11,040,222.98 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 52,034.61 2 - 30 Year Fixed 0 0.00 0.00 0 0.00 0.00 5,808.88 3 - 20 Year Fixed 0 0.00 0.00 0 0.00 0.00 126.33 4 - 15 Year Fixed 0 0.00 0.00 0 0.00 0.00 141,526.01 5 - Mixed Fixed 0 0.00 0.00 0 0.00 0.00 231,594.17 Total 0 0.00 0.00 0 0.00 0.00 431,090.00

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 6056190405 AZ 80.00 01-Dec-2004 362,632.00 359,394.27 1 - 30 Year Fixed 6521661758 VA 74.53 01-Dec-2004 600,000.00 594,515.44 1 - 30 Year Fixed 6611748861 CA 80.00 01-Jan-2005 724,000.00 717,992.56 1 - 30 Year Fixed 6644597095 VA 80.00 01-Jan-2005 440,000.00 434,766.11 1 - 30 Year Fixed 6656944698 CA 58.27 01-Dec-2004 641,000.00 635,410.69 1 - 30 Year Fixed 6732560880 CA 63.18 01-Dec-2004 695,000.00 688,025.28 1 - 30 Year Fixed 6830017130 CA 80.00 01-Dec-2004 880,000.00 872,143.13 1 - 30 Year Fixed 6869603024 CA 60.00 01-Dec-2004 402,000.00 398,494.63 1 - 30 Year Fixed 6935513991 CA 80.00 01-Dec-2004 512,000.00 507,535.49 1 - 30 Year Fixed 6963079303 MD 56.17 01-Dec-2004 500,000.00 494,824.71 2 - 30 Year Fixed 6314677730 CA 71.42 01-Jan-2005 1,000,000.00 991,183.48 2 - 30 Year Fixed 6464153102 CA 66.66 01-Nov-2004 400,000.00 396,114.44 2 - 30 Year Fixed 6598012497 CA 58.94 01-Jan-2005 412,600.00 409,176.40 2 - 30 Year Fixed 6822647258 CA 79.92 01-Dec-2004 519,500.00 514,638.69 2 - 30 Year Fixed 6866072769 CA 69.22 01-Dec-2004 848,000.00 839,877.26 4 - 15 Year Fixed 3300873365 FL 77.36 01-Jan-2005 572,500.00 540,426.68 4 - 15 Year Fixed 3300915307 CA 45.75 01-Dec-2004 411,770.00 398,228.56 5 - Mixed Fixed 6213115089 IL 80.00 01-Aug-2002 448,000.00 429,750.13 5 - Mixed Fixed 6229422677 IL 72.72 01-Feb-2002 500,000.00 465,477.54 5 - Mixed Fixed 6770381850 CA 80.00 01-Jul-2002 356,800.00 334,507.97

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 6056190405 Loan Paid in Full 0 6.125% 360 8 1 - 30 Year Fixed 6521661758 Loan Paid in Full 0 6.000% 360 8 1 - 30 Year Fixed 6611748861 Loan Paid in Full 0 5.875% 360 7 1 - 30 Year Fixed 6644597095 Loan Paid in Full (1) 5.750% 360 7 1 - 30 Year Fixed 6656944698 Loan Paid in Full 0 6.250% 360 8 1 - 30 Year Fixed 6732560880 Loan Paid in Full 0 5.750% 360 8 1 - 30 Year Fixed 6830017130 Loan Paid in Full 0 6.125% 360 8 1 - 30 Year Fixed 6869603024 Loan Paid in Full 0 6.250% 360 8 1 - 30 Year Fixed 6935513991 Loan Paid in Full 0 6.250% 360 8 1 - 30 Year Fixed 6963079303 Loan Paid in Full 0 5.750% 360 8 2 - 30 Year Fixed 6314677730 Loan Paid in Full 0 5.875% 360 7 2 - 30 Year Fixed 6464153102 Loan Paid in Full 0 6.250% 360 9 2 - 30 Year Fixed 6598012497 Loan Paid in Full 0 5.875% 360 7 2 - 30 Year Fixed 6822647258 Loan Paid in Full 0 5.875% 360 8 2 - 30 Year Fixed 6866072769 Loan Paid in Full 0 5.750% 360 8 4 - 15 Year Fixed 3300873365 Loan Paid in Full (1) 5.500% 180 7 4 - 15 Year Fixed 3300915307 Loan Paid in Full 0 5.500% 180 8 5 - Mixed Fixed 6213115089 Loan Paid in Full (1) 6.875% 360 36 5 - Mixed Fixed 6229422677 Loan Paid in Full 0 6.375% 360 42 5 - Mixed Fixed 6770381850 Loan Paid in Full (1) 6.875% 360 37

Summary SMM CPR PSA Current Month 2.092% Current Month 22.410% Current Month 966.064% 3 Month Average 1.505% 3 Month Average 16.490% 3 Month Average 762.888% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 18.832% N/A Jan-2005 1,956.935% N/A Feb-2005 14.739% N/A Feb-2005 1,287.520% N/A Mar-2005 23.759% N/A Mar-2005 1,853.604% N/A Apr-2005 50.359% N/A Apr-2005 3,233.948% N/A May-2005 9.967% N/A May-2005 573.775% N/A Jun-2005 9.862% N/A Jun-2005 511.540% N/A Jul-2005 17.199% N/A Jul-2005 811.062% N/A Aug-2005 22.410% N/A Aug-2005 966.064% 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 1.858% Current Month 20.152% Current Month 1,314.217% 3 Month Average 1.287% 3 Month Average 14.227% 3 Month Average 1,031.003% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 6.541% N/A Jan-2005 4,933.902% N/A Feb-2005 5.305% N/A Feb-2005 1,596.566% N/A Mar-2005 25.188% N/A Mar-2005 5,056.717% N/A Apr-2005 56.057% N/A Apr-2005 7,656.049% N/A May-2005 6.752% N/A May-2005 723.754% N/A Jun-2005 6.746% N/A Jun-2005 595.509% N/A Jul-2005 15.784% N/A Jul-2005 1,183.283% N/A Aug-2005 20.152% N/A Aug-2005 1,314.217% 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 - 30 Year Fixed SMM CPR PSA Current Month 2.972% Current Month 30.372% Current Month 1,857.575% 3 Month Average 1.901% 3 Month Average 20.260% 3 Month Average 1,377.094% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 41.213% N/A Jan-2005 16,537.921% N/A Feb-2005 16.868% N/A Feb-2005 3,788.152% N/A Mar-2005 27.270% N/A Mar-2005 4,528.154% N/A Apr-2005 51.571% N/A Apr-2005 6,145.215% N/A May-2005 7.927% N/A May-2005 763.589% N/A Jun-2005 13.635% N/A Jun-2005 1,102.575% N/A Jul-2005 16.772% N/A Jul-2005 1,171.133% N/A Aug-2005 30.372% N/A Aug-2005 1,857.575% 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. 3 - 20 Year Fixed SMM CPR PSA Current Month 0.001% Current Month 0.011% Current Month 0.593% 3 Month Average 0.950% 3 Month Average 9.775% 3 Month Average 568.606% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 0.171% N/A Jan-2005 29.995% N/A Feb-2005 72.352% N/A Feb-2005 9,719.394% N/A Mar-2005 0.009% N/A Mar-2005 1.067% N/A Apr-2005 72.609% N/A Apr-2005 6,474.331% N/A May-2005 0.012% N/A May-2005 0.906% N/A Jun-2005 0.011% N/A Jun-2005 0.723% N/A Jul-2005 29.304% N/A Jul-2005 1,704.502% N/A Aug-2005 0.011% N/A Aug-2005 0.593% 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. 4 - 15 Year Fixed SMM CPR PSA Current Month 2.052% Current Month 22.031% Current Month 1,438.004% 3 Month Average 1.258% 3 Month Average 13.906% 3 Month Average 1,009.238% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 8.586% N/A Jan-2005 6,415.815% N/A Feb-2005 9.176% N/A Feb-2005 2,752.710% N/A Mar-2005 21.828% N/A Mar-2005 4,103.103% N/A Apr-2005 0.447% N/A Apr-2005 61.107% N/A May-2005 0.841% N/A May-2005 90.226% N/A Jun-2005 8.344% N/A Jun-2005 737.386% N/A Jul-2005 11.343% N/A Jul-2005 852.324% N/A Aug-2005 22.031% N/A Aug-2005 1,438.004% 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. 5 - Mixed Fixed SMM CPR PSA Current Month 2.231% Current Month 23.723% Current Month 395.379% 3 Month Average 2.190% 3 Month Average 23.304% 3 Month Average 388.394% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 36.586% N/A Jan-2005 609.773% N/A Feb-2005 33.344% N/A Feb-2005 555.735% N/A Mar-2005 16.771% N/A Mar-2005 279.514% N/A Apr-2005 39.936% N/A Apr-2005 665.596% N/A May-2005 32.627% N/A May-2005 543.790% N/A Jun-2005 20.336% N/A Jun-2005 338.935% N/A Jul-2005 25.852% N/A Jul-2005 430.867% N/A Aug-2005 23.723% N/A Aug-2005 395.379% N/A *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. Calculation Methodology: Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal) Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12) PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

Realized Loss Report - Collateral Summary MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 1 - 30 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 2 - 30 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 3 - 20 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 4 - 15 Year Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. 5 - Mixed Fixed MDR SDA Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% MDR: Current vs 12mo Average* SDA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. CDR Loss Severity Approximation Current Month 0.000% Current Month 0.000% 3 Month Average 0.000% 3 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CDR: Current vs 12mo Average* Loss Severity: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Sep~~Jan-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Oct~~Feb-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Nov~~Mar-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Dec~~Apr-~~2004~~2005 ~~N/A~~0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Jan~~May-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Feb~~Jun-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Mar~~Jul-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~Apr~~Aug-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~May~~Sep-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jun~~Oct-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Jul~~Nov-2005 0.000% N/A ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% ~~Aug~~Dec-2005 0.000% ~~N/A~~0.000% *The text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www. monthly bond remittance report can be viewed online at ~~www.~~ctslink.com. www.ctslink.com. Calculation Methodology: Monthly Default Rate (MDR): sum(Beg Principal Balance of Liquidated Loans)/ sum(Beg Principal Balance). Conditional Default Rate (CDR): 1-((1-MDR)^12) SDA Standard Default Assumption: If WAS is less than or equal to 30 then CDR/(WAS*0.02) else if WAS is greater than 30 and less than or equal to 60 then CDR/0.6 else if WAS is greater than 60 and less than or equal to 120 then CDR/(0.6 - ((WAS-60)*0.0095)) else if WAS is greater than 120 then CDR/0.03 Loss Severity Approximation for current period: sum(Realized Loss Amount)/sum(Beg Principal Balance of Liquidated Loans)

AsPrepayment ofDetail ~~8/1/2005 BoAMS 2004~~-11 ~~Group~~Prepayments 1during 1.Current ~~Group~~Period 1 Summary asLoans ofPaid ~~August~~In 1,Full ~~2005~~Repurchased ~~Number~~Loans ofOriginal ~~Group~~Current 1Original ~~Mortgage~~Current ~~Loans:~~Principal ~~579 Aggregate Unpaid~~ Principal ~~Balance: $304,004,495.18 Range of Unpaid~~ Principal ~~Balance: $309,306.50 to $1,272,818.69 Average Unpaid~~ Principal Balance: $525,050.94 Range of Current Interest Rates: 5.250% to 6.500% W.A. Current Interest Rate: 5.851% W.A. Administrative Fee: 0.2535% Range of Remaining Terms to Stated Maturity: 232 to 352 months W.A. Remaining Term to Stated Maturity: 351 months Range of Original Terms: 240 to 360 months W.A. Original Term: 360 months Range of Loan Age: 8 to 11 months W.A. Loan Age: 9 months Range of Original Loan-to-Valuation Ratio: 17.24% to 95.00% W.A. Original Loan-to-Valuation Ratios: 70.13% Range of Credit Scores: 622 to 829 W.A. Credit Score: 745 Latest Maturity Date: 2034-12-01 [GRAPHIC OMITTED] 2. Geographic Concentration Geographic Concentration Percent California 49.98% Florida 5.96 Virginia 5.01 Maryland 4.17 Illinois 4.01 Other 30.87 Total: 100.00% 3. Max Zip Concentration Maximum Single Zip Code Concentration: 1.18% 1. Occupancy of Mortgaged Properties Percent of Number of Group 1Count ~~Aggregate Aggregate Mortgage Loans as Principal~~ Balance ~~Principal~~ Balance ~~Occupancy~~Count of Mortgaged Properties of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Primary Residence 541 $285,638,865.78 93.96% Second Home 38 18,365,629.40 6.04 Total: 579 $304,004,495.18 100.00% (1) Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan. 2. Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance ~~Principal~~ Balance ~~Property Types of August~~ 1, ~~2005 as of August 1, 2005 as of August 1, 2005 Single Family Residence 423 $224,760,682.48 73.93% PUD~~-~~Detached~~ ~~99 50,418,275.55 16.58 Condominium~~ 30 ~~14,141,467.11~~Year ~~4.65~~Fixed 2~~-Family~~ ~~16 9,921,171.46 3.26 PUD-Attached 9 3,803,270.93~~ 1~~.25 3-Family 2 959~~,~~627.65 0.32 Total: 579 $304~~076,~~004,495~~000.~~18 100.~~00% ~~3. Mortgage Loan Purposes Percent of Number of Group~~ 1 ~~Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Mortgage Loan Purposes of August 1~~, ~~2005 as of August 1~~063, ~~2005 as of August 1, 2005 Purchase 281 $144,945,001~~632.6775 47.68% Refinance-Rate/Term 177 99,061,215.54 32.59 Refinance-Cashout 121 59,998,277.97 19.74 Total: 579 $304,004,495.18 100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Aggregate Number of Group 1 Aggregate Principal Balance Geographical Distribution of the Mortgage Loans as of Principal Balance as of August 1, Mortgaged Properties August 1, 2005 as of August 1, 2005 2005 Arizona 6 $2,598,803.06 0~~.85%~~ ~~Arkansas 1 529,377.14~~ 0.1700 ~~California 280 151,933,264.97 49.98 Colorado 14 7,981,087.93 2.63 Connecticut 9 5,452,474.15 1.79 Delaware 2 768,957.87~~ 0.2500 ~~District of Columbia 7 3,810,358.31 1.25 Florida 34 18,121,107.47 5.96 Georgia 6~~ 2~~,852,443.56~~ ~~0.94~~- ~~Idaho~~30 2Year ~~1,054,766.41~~Fixed ~~0.35 Illinois 26 12,189,352.09 4.01 Indiana 2 1,135,075.82 0.37 Kansas~~ 3 ~~1,816,748.91 0.60 Maine~~ 2 ~~850~~,~~025.43 0.28 Maryland 25 12~~774,~~684,330~~000.4100 ~~4.17 Massachusetts 16 8,028,232.23~~ 2~~.64 Michigan 4 2~~,~~349~~740,~~016~~964.3487 0~~.77~~ ~~Minnesota 1 634,435.66~~ 0.2100 ~~Missouri 4 1,823,145.41~~ 0.6000 ~~Nevada 7~~ 3~~,997,385.96~~ ~~1.31~~- ~~New Hampshire 2 1,021,042.64 0.34 New Jersey 6 2,864,602.17 0.94 New Mexico 1 594,385.37 0.~~20 ~~New~~Year ~~York~~Fixed ~~18 9,643,414.23 3.17 North Carolina 16 7,244,681.39 2.38 Oklahoma~~ 1 ~~392~~422,~~714~~780.1900 ~~0.13 Oregon 6 2~~407,~~731,178~~652.9473 0~~.90~~ ~~Pennsylvania 2 747,769.67~~ 0.25 Rhode Island 4 1,943,572.51 0.64 South Carolina 5 2,553,364.16 0.84 Tennessee 3 1,547,913.20 0.51 Texas 15 8,912,294.24 2.93 Utah 1 594,385.37 0.20 Vermont 2 858,155.63 0.28 Virginia 32 15,231,626.35 5.01 Washington 13 5,850,710.24 1.92 Wisconsin 1 662,295.75 0.22 Total: 579 $304,004,495.18 100.00% (1) As of August 1, 2005, no more than approximately 1.18% of the Group 1 Mortgage Loans were secured by mortgaged properties in any one five-digit postal zip code. [GRAPHIC OMITTED] 5. Current Group 1 Mortgage Loan Principal Balances Aggregate Percent of Number of Group 1 Principal Balance Aggregate Current Group 1Mortgage Loan Principal Mortgage Loans as of as of August 1, Principal Balance Balances August 1, 2005 2005 as of August 1, 2005 300,000.01 - 350,000.00 2 $647,800.77 0.~~21% 350,000.01 - 400,000.~~00 127 48,350,711.42 15.90 400,000.01 - 450,000.00 105 44,706,411.93 14.71 450,000.01 - 500,000.00 88 41,846,504.52 13.77 500,000.01 - 550,000.00 76 39,868,096.04 13.11 550,000.01 - 600,000.00 44 25,416,699.87 8.36 600,000.01 - 650,000.00 45 28,309,394.42 9.31 650,000.01 - 700,000.00 21 14,158,596.14 4~~.66~~ ~~700,000.01~~ - ~~750,000.00 21~~ 15~~,290,905.31~~ ~~5.03~~Year ~~750,000.01~~Fixed -2 ~~800~~1,140,000.00 ~~13 10,055,983.97 3.31~~ 800,~~000~~268.0137 -0 ~~850,000~~0.00 ~~5 4,167,226~~0.~~34 1.37 850,000.01 - 900,000.~~00 5 ~~4,351,519.74 1.43 900,000.01~~ - ~~950,000.00~~Mixed 8Fixed ~~7,349,689.97 2.42 950,000.01 -~~ 1~~,000,000.00~~ ~~13 12~~596,~~725,625.76 4.19 1,~~000~~,000~~.~~01 - 1,500,000.~~00 ~~6 6~~570,~~759,328~~308.9846 2.22 Total: 579 $304,004,495.18 100.00% (1) As of August 1, 2005, the average outstanding principal balance of the Group 1 Mortgage Loans was approximately $525,051. [GRAPHIC OMITTED] 6. Original Loan-to-Value Ratios Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Original Loan-to-Value Ratios of August 1, 2005 as of August 1, 2005 as of August 1, 2005 15.01 - 20.00 1 $495,429.51 0~~.16%~~ ~~25.01 - 30.00 5 3,220,390.91 1.06 30.01 - 35.00 2 824,328.14~~ 0.~~27 35.01 - 40.~~00 7 4,040,239.90 1.33 40.01 - 45.00 12 8,193,185.91 2.70 45.01 - 50.00 23 12,348,545.49 4.06 50.01 - 55.00 16 8,268,234.82 2.72 55.01 - 60.00 39 21,244,622.08 6.99 60.01 - 65.00 44 23,171,297.24 7.62 65.01 - 70.00 84 44,690,262.20 14.70 70.01 - 75.00 67 36,426,089.02 11.98 75.01 - 80.00 265 135,094,296.37 44.44 80.01 - 85.00 4 1,622,724.25 0.~~53 85.01 - 90.~~00 ~~9 3,985,257.52 1.31 90.01 - 95.00 1 379,591.82 0.12~~ Total: ~~579~~9 ~~$304~~6,~~004~~008,~~495~~780.~~18 100.~~00% (1) As of August 1, 2005, the weighted average Loan-to-Value Ratio at origination of the Group 1 Mortgage Loans was approximately 70.13%. [GRAPHIC OMITTED] 7. Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Current Mortgage Interest Rates of August 1, 2005 as of August 1, 2005 as of August 1, 2005 5~~.001 - 5.250 2 $1~~,~~039~~582,~~650~~827.47 0.34% 5.251 - 5.500 21 11,229,918.58 3.69 5.501 - 5.750 211 114,507,237.87 37.67 5.751 - 6.000 299 154,855,168.47 50.94 6.001 - 6.250 38 17,493,596.92 5.75 6.251 - 6.500 8 4,878,922.87 1.60 Total: 579 $304,004,495.18 100.00% (1) As of August 1, 2005, the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans was approximately 5.851% per annum. [GRAPHIC OMITTED] 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Remaining Terms of August 1, 2005 as of August 1, 2005 as of August 1, 2005 221 - 240 1 $368,199.20 0~~.12%~~ ~~281 - 300 2 896,557.92~~ 0.~~29 341 - 360 576 302,739,738.06 99.58 Total: 579 $304,004,495.18 100.~~00% (1) As of August 1, 2005, the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 351 months. [GRAPHIC OMITTED] 9. Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Credit Scores of Mortgagors of August 1, 2005 as of August 1, 2005 as of August 1, 2005 801 - 850 26 $13,701,639.24 4.51% 751 - 800 271 144,497,570.19 47.53 701 - 750 176 91,792,380.62 30.19 651 - 700 86 43,204,066.68 14.21 601 - 650 17 9,198,198.67 3.03 = 0 ~~3 1,610,639~~.~~78 0.53 Total: 579 $304,004,495.18 100.~~00~~% (1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica).~~

~~Banc~~Prepayment ofDetail ~~America Mortgage Securities, Inc. Mortgage Pass~~-~~Through~~ ~~Certificates~~Prepayments ~~Record~~during ~~Date:~~Current ~~7/29/2005~~Period Distribution Date: 8/25/2005 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (~~301~~continued) ~~815-6600~~Summary ~~Fax:~~Substitution ~~(301)~~Loans ~~815-6660~~Liquidated ~~Certificateholder~~Loans ~~Distribution~~Curtailments ~~Summary~~Original ~~Certificate~~Current ~~Certificate~~Original ~~Beginning~~Current ~~Class~~Principal ~~Pass-Through~~Principal ~~Certificate~~Principal ~~Interest~~Principal ~~Class~~Curtailment ~~CUSIP~~Group ~~Description~~Count ~~Rate~~Balance Balance ~~Distribution~~Count ~~1-A-1~~Balance ~~05949AM80~~Balance ~~SEN~~Amount ~~5.50000% 5,456,190.41 25,007.54~~ 1 -~~A-2~~ ~~05949AM98~~30 ~~SEN~~Year ~~5.50000%~~Fixed ~~2,384,000.00~~0 ~~10,926~~0.~~67 1-A-3 05949AN22 SEN 5.50000% 4,592,000.~~00 ~~21,046~~0.~~67 1-A-4 05949AN30 SEN 5.50000% 890,000.~~00 ~~4,079.17~~0 ~~1-A-5 05949AN48 SEN 5~~0.~~50000% 2,000,000.~~00 ~~9,166~~0.~~67 1-A-6 05949AN55 SEN 5.50000% 2,000,000.~~00 9105,~~166~~838.6757 ~~1-A-7 05949AN63 SEN 4.64000% 4,711,944.77 18,219.52 1-A-8 05949AN71 SEN 6.93333%~~ 2~~,827,166.86~~ ~~16,334.74 1~~-~~A-9~~ ~~05949AN89 SEN 4.06000% 12,873,737.62 43,556.15 1-A-10 05949AN97 SEN 10.11403% 3,233,064.56 27,249.41 1-A-11 05949AP20 SEN 8.00000% 1,448,295.02 9,655.~~30 ~~1-A-12~~Year ~~05949AP38~~Fixed ~~SEN~~0 50.~~50000% 165,036.99 756.42 1-A-13 05949AP46 SEN 4.75000% 63,869,303.92 252,815.99 1-A-14 05949AP53 SEN 5.25000% 10,332,000.~~00 ~~45,202~~0.~~50 1-A-15 05949AP61 SEN 5.50000% 13,948,000.~~00 ~~63,928.33~~0 ~~1-A-16 05949AP79 SEN 5~~0.~~50000% 4,229,000.~~00 ~~19,382~~0.~~92 1-A-17 05949AP87 SEN 5.50000% 504,000.~~00 26,~~310~~695.0039 ~~1-A-18~~3 ~~05949AP95 SEN 5.25000% 4,467,000.00 19,543.13 1~~-~~A-19~~ ~~05949AQ29~~20 ~~SEN~~Year ~~5.25000%~~Fixed 0 0.00 ~~42,070.81 1-A-20 05949AQ37 SEN 5.50000%~~ 0.00 ~~18,261.49~~0 ~~1-A-21 05949AQ45 SEN 5~~0.~~25000% 10,000,000.~~00 ~~43,750~~0.00 ~~1-A-22 05949AQ52 SEN 5~~126.~~25000%~~77 ~~64,254,157.25 281,111.94 1-A-23 05949AQ60 SEN 5.25000%~~ 4~~,467,000.00~~ ~~19,543.13 1~~-~~A-24~~ ~~05949AQ78~~15 ~~SEN~~Year ~~5.25000%~~Fixed ~~4,467,000.00~~0 ~~19,543.13 1-A-R 05949AQ86 SEN 5.50000%~~ 0.00 0.00 ~~1-A-LR~~0 ~~05949AQ94 SEN 5.50000%~~ 0.00 0.0700 ~~2-A-1 05949AR28 SEN 5.00000% 71~~56,~~203,316~~268.7444 ~~296,680.49~~5 30-PO ~~05949AR44~~Mixed ~~SEN~~Fixed 0~~.00000%~~ ~~1,790,641.35~~ 0.00 ~~30-IO 05949AR36 SEN 5.50000%~~ 0.00 ~~16,788.46 15-PO 05949AR69 SEN~~ 0~~.00000%~~ ~~566,587.42~~ 0.00 ~~15-IO 05949AR51 SEN 5.00000%~~ 0.00 5,775.48 30-B-1 05949AR77 SUB 5.50000% 3,431,648.53 15,728.39 30-B-2 05949AR85 SUB 5.50000% 1,225,021.03 5,614.68 30-B-3 05949AR93 SUB 5.50000% 735,211.32 3,369.72 30-B-4 05949AS50 SUB 5.50000% 490,803.24 2,~~249~~689.5183 ~~30-B-5~~Total ~~05949AS68~~0 ~~SUB 5~~0.~~50000%~~00 ~~367,605~~0.6600 ~~1,684.86~~0 ~~30-B-6 05949AS76 SUB 5~~0.~~50000%~~00 ~~367,681~~0.8000 1193,~~685~~619.21 15-B-1 05949AS27 SUB 5.00000% 495,489.53 2,064.54 15-B-2 05949AS35 SUB 5.00000% 343,031.21 1,429.30 15-B-3 05949AS43 SUB 5.00000% 191,550.19 798.13 15-B-4 05949AS84 SUB 5.00000% 76,229.16 317.62 15-B-5 05949AS92 SUB 5.00000% 76,229.16 317.62 15-B-6 05949AT26 SUB 5.00000% 114,572.65 477.39 Totals 304,594,516.39 1,377,609.7700

~~Certificateholder~~Prepayment ~~Distribution~~Loan ~~Summary~~Detail ~~(continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1~~-~~A-1~~ ~~212,712.63~~Prepayments ~~0.00~~during ~~5,243,477.77~~Current ~~237,720.17~~Period ~~0.00~~First ~~1-A-2~~Original ~~0.00~~Loan ~~0.00~~LTV ~~2,384,000.00~~at ~~10,926.67~~Payment ~~0.00~~Principal ~~1-A-3~~Prepayment ~~0.00~~Group ~~0.00~~Number ~~4,592,000.00~~State ~~21,046.67~~Origination ~~0.00~~Date ~~1-A-4~~Balance ~~0.00~~Amount ~~0.00 890,000.00 4,079.17 0.00~~ 1~~-A-5~~ ~~0.00 0.00 2,000,000.00 9,166.67 0.00 1~~-~~A-6~~ ~~0.00~~30 ~~0.00~~Year ~~2,000,000.00~~Fixed ~~9,166.67~~3300958307 ~~0.00~~CA ~~1-A-7 183,697.~~80 0.00 ~~4,528,246.97 201,917.32 0.00 1~~01-AJan-82005 ~~110~~596,~~218~~000.~~68 0.~~00 2588,~~716,948~~508.~~18 126,553.42 0.00 1-A-9 385,581.05 0.00 12,488,156.~~57 ~~429,137.20 0.00~~ 1~~-A-10~~ ~~96,833.45 0.00 3,136,231.11 124,082.86 0.00 1~~-~~A-11~~ ~~43,377.85~~30 ~~0.00~~Year ~~1,404,917.17~~Fixed ~~53,033.15~~6492863912 ~~0.00~~CA ~~1-A-12 165,036~~80.~~99 0.~~00 ~~0.00 165,793.41 0.00 1~~01-AJan-132005 ~~398~~480,~~684.77 0.00 63,470,619.15 651,500.76 0.00 1-A-14 0.00 0.00 10,332,~~000.00 45473,~~202~~966.5059 ~~0.00~~2 1-~~A-15~~ ~~0.00~~30 ~~0.00~~Year ~~13,948,000.00~~Fixed ~~63,928.33~~6113056383 ~~0.00~~CA ~~1-A-16 0.00 0.00 4,229,000.00~~ 19~~,382~~.9224 ~~0.00 1~~01-ADec-172004 ~~0.00 0.00 504~~962,000.00 2948,~~310~~868.0014 ~~0.00~~2 1-~~A-18~~ ~~0.00~~30 ~~0.00~~Year ~~4,467,000.00~~Fixed ~~19,543.13~~6295418864 ~~0.00~~CA ~~1-A-19 0~~80.00 ~~0.00 0.00 42,070.81 0.00 1~~01-AJan-202005 ~~0.00 0.00 0.00 18~~432,~~261.49 0.00 1-A-21 0.00 0.00 10,~~000~~,000~~.00 43426,~~750~~442.0059 ~~0.00~~2 1-~~A-22~~ ~~1,032,823.88~~30 ~~0.00~~Year ~~63,221,333.37~~Fixed ~~1,313,935.82~~6738579645 0CA 80.00 101-AJan-232005 ~~0.00 0.00 4~~1,~~467~~380,000.00 ~~19,543.13 0.00~~ 1~~-A-24 0.00 0.00 4~~,~~467~~362,~~000~~654.0011 ~~19,543.13~~3 ~~0.00 1~~-~~A-R~~ ~~0.00 0.00 0.00 0.00 0.00 1-A-LR 0.00 0.00 0.00 0.07 0.00 2-A-1 749,992.71 0.00 70,453,324.03 1,046,673.~~20 ~~0.00~~Year ~~30-PO~~Fixed ~~2,901.62~~3300724857 ~~0.00~~VA ~~1,787,739~~66.7305 ~~2,901.62 0.00 30~~01-~~IO 0.00 0.00 0.00 16,788.46 0.00 15~~Nov-PO2004 4422,~~013~~780.~~88 0.~~00 ~~562~~406,~~573~~662.5406 4~~,013.88~~ ~~0.00~~- 15~~-IO~~ ~~0.00~~Year ~~0.00~~Fixed ~~0.00~~3300858010 ~~5,775.48~~CA 080.00 3001-BDec-12004 3640,~~802~~000.~~26 0.~~00 3609,~~427,846~~011.2781 ~~19,530.65 0.00 30-B-2 1,357.32 0.00 1,223,663.71 6,972.00 0.00 30-B-3 814.61 0.00 734,396.71~~ 4~~,184.33~~ ~~0.00 30~~-~~B-4~~ ~~543.81~~15 ~~0.00~~Year ~~490,259.43~~Fixed ~~2,793.32~~6432894050 ~~0.00~~FL ~~30-B-5 407~~68.~~31 0.00 367,198.36 2,092.17 0.00~~ 30~~-B-6~~ ~~407.39 0.00 367,274.41 2,092.60 0.00 15~~01-BJan-12005 1500,~~960~~000.~~92 0.~~00 ~~493~~154,~~528~~332.6199 ~~4,025.46~~5 ~~0.00 15~~-~~B-2~~ ~~1,357.56~~Mixed ~~0.00~~Fixed ~~341,673.65~~6354808880 ~~2,786.86~~CA ~~0.00 15-B-3 758.07 0.00 190,792.12 1,556.20 0.00 15-B-4 301.~~68 0.0090 ~~75,927.48 619.30 0.00 15~~01-BFeb-52002 ~~301.68 0.00 75~~596,~~927~~000.~~48 619.30 0.~~00 ~~15-B-6 453.43 0.00 114~~569,~~119~~670.~~23 930.82 0.00 Totals 3,398,341.35 0.00 301,196,175.~~05 4,775,951.12 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~~Prepayment ~~Distribution~~Loan ~~Statement~~Detail ~~Original~~- ~~Beginning~~Prepayments ~~Scheduled~~during ~~Unscheduled~~Current ~~Face~~Period ~~Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss~~ (1continued) ~~1-A-1~~Current ~~6,774,000.00~~Loan ~~5,456,190.41~~PIF ~~20,002.48~~Months ~~192,710.16~~Loan ~~0.00~~Original ~~0.00~~Group ~~1-A-2~~Number ~~2,384,000.00~~Type ~~2,384,000.00~~Delinquent ~~0.00~~Rate ~~0.00~~Term ~~0.00~~Seasoning ~~0.00~~ 1~~-A-3~~ ~~4,592,000.00 4,592,000.00 0.00 0.00 0.00 0.00 1~~-~~A-4~~ ~~890,000.00~~30 ~~890,000.00~~Year ~~0.00~~Fixed ~~0.00~~3300958307 ~~0.00~~Loan ~~0.00~~Paid ~~1-A-5~~in ~~2,000,000.00~~Full ~~2,000,000.00~~ 0~~.00~~ ~~0.00 0.00 0.00 1-A-6 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-7~~ 5~~,850,000~~.00875% ~~4,711,944.77~~360 17,274.06 166,423.74 0.00 0.00 1-A-8 3,510,000.00 2,827,166.86 10,364.44 99,854.24 0.00 0.00 1-A-9 13,029,133.00 12,873,737.62 36,258.20 349,322.85 0.00 0.00 1-A-10 3,272,090.00 3,233,064.56 9,105.75 87,727.70 0.00 0.00 1-A-11 1~~,465,777.00~~ ~~1,448,295.02 4,079.05 39,298.81 0.00 0.00 1~~-~~A-12~~ ~~4,233,000.00~~30 ~~165,036.99~~Year ~~15,590.42~~Fixed ~~150,202.99~~6492863912 ~~(756.42)~~Loan ~~0.00~~Paid ~~1-A-13~~in ~~65,604,000.00~~Full ~~63,869,303.92 37,490.41 361,194.36~~ 0~~.00~~ 05.00875% ~~1-A-14~~360 ~~10,332,000.00~~11 ~~10,332,000.00~~2 ~~0.00 0.00 0.00 0.00 1~~-~~A-15~~ ~~13,948,000.00~~30 ~~13,948,000.00~~Year ~~0.00~~Fixed ~~0.00~~6113056383 ~~0.00~~Loan ~~0.00~~Paid ~~1-A-16~~in ~~4,229,000.00~~Full ~~4,229,000.00~~ 0~~.00~~ 05.00875% ~~0.00~~360 ~~0.00~~12 ~~1-A-17~~2 ~~504,000.00 504,000.00 0.00 0.00 0.00 0.00 1~~-~~A-18~~ 4,467,000.00 4,467,000.00 0.00 0.00 0.00 0.00 1-A-19 0.00 0.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 0.00 0.00 0.00 0.00 1-A-21 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-A-22 70,177,000.00 64,254,157.25 97,121.82 935,702.06 0.00 0.00 1-A-23 4,467,000.00 4,467,000.00 0.00 0.00 0.00 0.00 1-A-24 4,467,000.00 4,467,000.00 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 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 76,143,000.00 71,203,316.74 281,790.13 468,202.59 0.00 0.00 30~~-PO~~ ~~1,829,524.24~~Year ~~1,790,641.35~~Fixed ~~2,094.55~~6295418864 ~~807.08~~Loan ~~0.00~~Paid ~~0.00~~in ~~30-IO~~Full 0~~.00~~ 05.00750% ~~0.00~~360 ~~0.00~~11 ~~0.00 0.00 15-PO 580,652.65 566,587.42~~ 2~~,240.17~~ ~~1,773.71 0.00 0.00 15~~-IO ~~0.00 0.00 0.00 0.00 0.00 0.00~~ 30~~-B-1~~ ~~3,454,000.00~~Year ~~3,431,648.53~~Fixed ~~3,802.26~~6738579645 ~~0.00~~Loan ~~0.00~~Paid ~~0.00~~in ~~30-B-2~~Full (1~~,233,000.00~~) ~~1,225,021~~5.03875% ~~1,357.32~~360 ~~0.00~~11 ~~0.00 0.00 30-B-~~3 ~~740,000.00 735,211.32 814.61 0.00 0.00 0.00 30~~-~~B-4~~ ~~494,000.00~~20 ~~490,803.24~~Year ~~543.81~~Fixed ~~0.00~~3300724857 ~~0.00~~Loan ~~0.00~~Paid ~~30-B-5~~in ~~370,000.00~~Full ~~367,605.66 407.31~~ 0~~.00~~ ~~0.00 0.00 30-B-~~6 ~~370,076~~.~~59 367,681.80 407.39 0.00 0.00 0.00 15-B-1 507,~~000~~.00~~% ~~495,489.53~~240 ~~1,960.92~~13 ~~0.00~~4 ~~0.00 0.00 15~~-~~B-2~~ ~~351,000.00 343,031.21 1,357.56 0.00 0.00 0.00~~ 15~~-B-3~~ ~~196,000.00~~Year ~~191,550.19~~Fixed ~~758.07~~3300858010 ~~0.00~~Loan ~~0.00~~Paid ~~0.00~~in ~~15-B-4~~Full ~~78,000.00 76,229.16 301.68~~ 0~~.00~~ ~~0.00 0.00 15-B-~~5 ~~78,000~~.00375% ~~76,229.16~~180 ~~301.68~~12 ~~0.00~~4 ~~0.00 0.00 15~~-~~B-6~~ ~~117,234.~~15 ~~114,572.65~~Year ~~453.43~~Fixed ~~0.00~~6432894050 ~~0.00~~Loan ~~0.00~~Paid ~~Totals~~in ~~324,736,587.63~~Full ~~304,594,516.39 545,877.52 2,853,220.29~~ (~~756.42~~6) 05.00000% ~~(1)~~180 ~~Amount~~11 ~~Does~~5 ~~Not~~- ~~Include~~Mixed ~~Excess~~Fixed ~~Special~~6354808880 ~~Hazard,~~Loan ~~Bankruptcy,~~Paid orin ~~Fraud~~Full ~~Losses~~0 ~~Unless Otherwise Disclosed~~7.000% ~~Please~~360 ~~Refer to the Prospectus Supplement for a Full Description.~~46

Prepayment - Voluntary Prepayments

~~Principal~~Summary ~~Distribution~~SMM ~~Statement~~CPR ~~(continued)~~PSA ~~Total~~Current ~~Ending~~Month ~~Ending~~1.144% ~~Total~~Current ~~Principal~~Month ~~Certificate~~12.892% ~~Certificate~~Current ~~Principal~~Month ~~Class~~422.165% ~~Reduction~~3 ~~Balance~~Month ~~Percentage~~Average ~~Distribution~~1.632% 3 Month Average 17.797% 3 Month Average 626.878% 12 Month Average 2.364% 12 Month Average 20.359% 12 Month Average 1,168.794% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 18.832% N/A Jan-12005 ~~212~~1,~~712~~956.63935% 5N/A Feb-2005 14.739% N/A Feb-2005 1,~~243,477~~287.77520% 0N/A Mar-2005 23.~~77405931~~759% ~~212~~N/A Mar-2005 1,~~712~~853.63604% 1-N/A Apr-22005 050.00359% 2N/A Apr-2005 3,~~384,000~~233.00948% ~~1.00000000~~N/A 0May-2005 9.00967% 1N/A May-2005 573.775% N/A Jun-32005 09.00862% ~~4,592,000~~N/A Jun-2005 511.00540% 1N/A Jul-2005 17.~~00000000~~199% 0N/A Jul-2005 811.00062% 1N/A Aug-2005 22.410% N/A Aug-42005 0966.00064% ~~890,000~~N/A Sep-2005 23.00787% 1N/A Sep-2005 950.~~00000000~~446% 0N/A Oct-2005 16.00514% 1N/A Oct-2005 618.032% N/A Nov-52005 023.00984% ~~2,000,000~~N/A Nov-2005 840.00438% 1N/A Dec-2005 12.~~00000000~~892% 020.00359% 1Dec-~~A-6~~2005 0422.00165% 21,~~000,000~~168.00794% 1*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.~~00000000~~ 0The graphically on the monthly bond remittance report.00 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 -~~A-7~~ ~~183,697~~30 Year Fixed SMM CPR PSA Current Month 0.80403% Current Month 4~~,528,246~~.97730% Current Month 202.669% 3 Month Average 0.~~77405931~~933% ~~183,697~~3 Month Average 10.80534% 3 Month Average 505.050% 12 Month Average 1~~-A-8~~.828% ~~110,218~~12 Month Average 16.68201% 12 Month Average 2,~~716,948~~145.18503% 0CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg.~~77405931~~ ~~110,218~~Month Current 12mo Avg.68 1Jan-2005 6.541% N/A Jan-92005 ~~385~~4,~~581~~933.05902% 12N/A Feb-2005 5.305% N/A Feb-2005 1,~~488,156~~596.57566% 0N/A Mar-2005 25.~~95847948~~188% ~~385~~N/A Mar-2005 5,~~581~~056.05717% 1N/A Apr-2005 56.057% N/A Apr-102005 967,~~833~~656.45049% ~~3,136,231~~N/A May-2005 6.11752% 0N/A May-2005 723.~~95847948~~754% ~~96,833~~N/A Jun-2005 6.45746% 1N/A Jun-2005 595.509% N/A Jul-112005 ~~43,377~~15.85784% N/A Jul-2005 1,~~404,917~~183.17283% 0N/A Aug-2005 20.~~95847948~~152% 43N/A Aug-2005 1,~~377~~314.85217% 1N/A Sep-2005 20.290% N/A Sep-122005 ~~165~~1,~~036~~170.99891% 0N/A Oct-2005 10.00912% 0N/A Oct-2005 564.~~00000000~~407% ~~165,036~~N/A Nov-2005 15.99959% 1N/A Nov-2005 748.074% N/A Dec-132005 ~~398,684~~4.77730% ~~63,470,619~~16.15201% 0Dec-2005 202.~~96748093~~669% ~~398~~2,~~684~~145.77503% ~~1-A-14~~*The 0text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report.00 ~~10,332,000~~The graphically on the monthly bond remittance report.00 1The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.~~00000000~~ctslink.com. 0www.00ctslink.com. 12 -~~A-15~~ 030 Year Fixed SMM CPR PSA Current Month 2.00883% ~~13,948,000~~Current Month 29.00609% Current Month 1,216.~~00000000~~725% 03 Month Average 2.00654% 3 Month Average 27.080% 3 Month Average 1~~-A-16~~,199.219% 012 Month Average 3.00249% 412 Month Average 25.967% 12 Month Average 3,~~229,000~~403.00356% 1CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg.~~00000000~~ 0Month Current 12mo Avg.00 1Jan-~~A-17~~2005 041.00213% ~~504~~N/A Jan-2005 16,~~000~~537.00921% ~~1.00000000~~N/A 0Feb-2005 16.00868% 1N/A Feb-2005 3,788.152% N/A Mar-182005 027.00270% N/A Mar-2005 4,~~467,000~~528.00154% 1N/A Apr-2005 51.~~00000000~~571% 0N/A Apr-2005 6,145.00215% 1N/A May-2005 7.927% N/A May-192005 0763.00589% 0N/A Jun-2005 13.00635% 0N/A Jun-2005 1,102.~~00000000~~575% 0N/A Jul-2005 16.00772% N/A Jul-2005 1,171.133% N/A Aug-2005 30.372% N/A Aug-202005 01,857.00575% 0N/A Sep-2005 24.00734% 0N/A Sep-2005 1,348.~~00000000~~303% 0N/A Oct-2005 14.00946% 1N/A Oct-2005 734.884% N/A Nov-212005 036.00686% 10N/A Nov-2005 1,~~000,000~~646.00049% 1N/A Dec-2005 29.~~00000000~~609% 025.00967% 1Dec-~~A-22~~2005 1,~~032,823~~216.88725% 633,~~221,333~~403.37356% 0*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.~~90088396~~ 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. 3 - 20 Year Fixed SMM CPR PSA Current Month 3.264% Current Month 32.850% Current Month 1,~~032,823~~208.88424% ~~1-A-23~~3 0Month Average 2.00934% 43 Month Average 27.460% 3 Month Average 1,~~467,000~~059.00436% 12 Month Average 3.406% 12 Month Average 21.419% 12 Month Average 1,759.~~00000000~~792% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 0.00171% 1N/A Jan-2005 29.995% N/A Feb-242005 072.00352% 4N/A Feb-2005 9,~~467,000~~719.00394% ~~1.00000000~~N/A Mar-2005 0.00009% N/A Mar-2005 1.067% N/A Apr-2005 72.609% N/A Apr-R2005 6,474.331% N/A May-2005 0.00012% N/A May-2005 0.00906% N/A Jun-2005 0.~~00000000~~011% N/A Jun-2005 0.00723% 1N/A Jul-2005 29.304% N/A Jul-LR2005 01,704.00502% N/A Aug-2005 0.00011% N/A Aug-2005 0.~~00000000~~593% N/A Sep-2005 0.00163% 2N/A Sep-2005 7.680% N/A Oct-2005 0.029% N/A Oct-2005 1.237% ~~749,992~~N/A Nov-2005 49.71502% 70N/A Nov-2005 1,~~453,324~~968.03647% 0N/A Dec-2005 32.~~92527644~~850% ~~749,992~~21.71419% 30Dec-PO2005 21,~~901~~208.62424% 1,~~787,739~~759.73792% 0*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.~~97716100~~ ~~2,901~~The graphically on the monthly bond remittance report.62 30The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.ctslink.com. www.ctslink.com. 4 -IO 015 Year Fixed SMM CPR PSA Current Month 1.00663% 0Current Month 18.00230% 0Current Month 782.~~00000000~~006% 3 Month Average 0.00796% 153 Month Average 8.889% 3 Month Average 394.137% 12 Month Average 1.194% 12 Month Average 10.975% 12 Month Average 1,577.461% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-PO2005 48.586% N/A Jan-2005 6,~~013~~415.88815% ~~562~~N/A Feb-2005 9.176% N/A Feb-2005 2,~~573~~752.54710% 0N/A Mar-2005 21.~~96886416~~828% N/A Mar-2005 4,~~013~~103.88103% 15N/A Apr-IO2005 0.00447% 0N/A Apr-2005 61.00107% N/A May-2005 0.~~00000000~~841% 0N/A May-2005 90.00226% 30N/A Jun-B2005 8.344% N/A Jun-12005 ~~3,802~~737.26386% ~~3,427,846~~N/A Jul-2005 11.27343% 0N/A Jul-2005 852.~~99242799~~324% ~~3,802~~N/A Aug-2005 22.26031% 30N/A Aug-~~B-2~~2005 1,~~357~~438.32004% N/A Sep-2005 22.437% N/A Sep-2005 1,~~223,663~~296.71445% N/A Oct-2005 0.~~99242799~~933% ~~1,357~~N/A Oct-2005 48.32342% 30N/A Nov-~~B-3~~2005 ~~814~~7.61504% ~~734,396~~N/A Nov-2005 352.71063% 0N/A Dec-2005 18.~~99242799~~230% ~~814~~10.61975% 30Dec-~~B-4~~2005 ~~543~~782.81006% ~~490~~1,~~259~~577.43461% 0*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.~~99242800~~ ~~543~~The graphically on the monthly bond remittance report.81 ~~30-B-~~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. 5 ~~407~~- Mixed Fixed SMM CPR PSA Current Month 1.31090% ~~367,198~~Current Month 12.36325% 0Current Month 205.~~99242800~~423% ~~407~~3 Month Average 3.31835% ~~30-B-6~~3 ~~407~~Month Average 35.39576% ~~367,274~~3 Month Average 592.41942% 012 Month Average 4.~~99242811~~161% ~~407~~12 Month Average 31.39464% ~~15-B-1~~12 ~~1,960~~Month Average 524.92408% ~~493,528~~CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg.61 0Month Current 12mo Avg.~~97342921~~ ~~1,960~~Jan-2005 36.92586% 15N/A Jan-B2005 609.773% N/A Feb-22005 ~~1,357~~33.56344% ~~341,673~~N/A Feb-2005 555.65735% 0N/A Mar-2005 16.~~97342920~~771% ~~1,357~~N/A Mar-2005 279.56514% 15N/A Apr-B2005 39.936% N/A Apr-32005 ~~758~~665.07596% ~~190,792~~N/A May-2005 32.12627% 0N/A May-2005 543.~~97342918~~790% ~~758~~N/A Jun-2005 20.07336% 15N/A Jun-B2005 338.935% N/A Jul-42005 ~~301~~25.68852% ~~75,927~~N/A Jul-2005 430.48867% 0N/A Aug-2005 23.~~97342923~~723% ~~301~~N/A Aug-2005 395.68379% 15N/A Sep-B2005 41.669% N/A Sep-52005 ~~301~~694.68481% ~~75,927~~N/A Oct-2005 51.48439% 0N/A Oct-2005 857.~~97342923~~317% ~~301~~N/A Nov-2005 42.68965% 15N/A Nov-B2005 716.085% N/A Dec-62005 ~~453~~12.43325% ~~114,119~~31.23464% 0Dec-2005 205.~~97342993~~423% ~~453~~524.43408% ~~Totals~~*The ~~3,398,341~~text reported in the above table is presented *The text reported in the above table is presented graphically on the monthly bond remittance report.35 ~~301,196,175~~The graphically on the monthly bond remittance report.05 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.~~92750921~~2 3* MIN(30,~~398,341.35~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

~~Principal~~Modifications ~~Distribution~~Loan ~~Factors Statement Original~~ Beginning ~~Scheduled~~Current ~~Unscheduled~~Prior ~~Face~~Modified ~~Certificate~~Prior ~~Principal~~Modified ~~Principal~~Number ~~Class~~Balance ~~(2) Amount~~ Balance ~~Distribution~~Rate ~~Distribution~~Rate ~~Accretion~~Payment ~~1-A-1~~Payment ~~6,774,000.00~~No ~~805.46064511~~Modifications ~~2.95283141~~this 28.44850310 0.00000000 1-A-2 2,384,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-3 4,592,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-4 890,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-5 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-6 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-7 5,850,000.00 805.46064444 2.95283077 28.44850256 0.00000000 1-A-8 3,510,000.00 805.46064387 2.95283191 28.44850142 0.00000000 1-A-9 13,029,133.00 988.07323711 2.78285593 26.81090522 0.00000000 1-A-10 3,272,090.00 988.07323759 2.78285438 26.81090679 0.00000000 1-A-11 1,465,777.00 988.07323351 2.78285851 26.81090643 0.00000000 1-A-12 4,233,000.00 38.98818568 3.68306638 35.48381526 (0.17869596) 1-A-13 65,604,000.00 973.55807451 0.57146531 5.50567587 0.00000000 1-A-14 10,332,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-15 13,948,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-16 4,229,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-17 504,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-18 4,467,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-19 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-22 70,177,000.00 915.60136868 1.38395514 13.33345769 0.00000000 1-A-23 4,467,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-24 4,467,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 1-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 1-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 76,143,000.00 935.12623275 3.70080152 6.14899058 0.00000000 30-PO 1,829,524.24 978.74699381 1.14486048 0.44114201 0.00000000 30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 580,652.65 975.77686074 3.85802080 3.05468338 0.00000000 15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-B-1 3,454,000.00 993.52881587 1.10082803 0.00000000 0.00000000 30-B-2 1,233,000.00 993.52881590 1.10082725 0.00000000 0.00000000 30-B-3 740,000.00 993.52881081 1.10082432 0.00000000 0.00000000 30-B-4 494,000.00 993.52882591 1.10082996 0.00000000 0.00000000 30-B-5 370,000.00 993.52881081 1.10083784 0.00000000 0.00000000 30-B-6 370,076.59 993.52893411 1.10082618 0.00000000 0.00000000 15-B-1 507,000.00 977.29690335 3.86769231 0.00000000 0.00000000 15-B-2 351,000.00 977.29689459 3.86769231 0.00000000 0.00000000 15-B-3 196,000.00 977.29688776 3.86770408 0.00000000 0.00000000 15-B-4 78,000.00 977.29692308 3.86769231 0.00000000 0.00000000 15-B-5 78,000.00 977.29692308 3.86769231 0.00000000 0.00000000 15-B-6 117,234.15 977.29757072 3.86772967 0.00000000 0.00000000 (2) All Classes are per $1,000 denominationPeriod

~~Principal~~Substitutions ~~Distribution~~Loans ~~Factors~~Repurchased ~~Statement~~Loans ~~(continued)~~Substituted ~~Total~~Loan ~~Ending~~Current ~~Ending~~Current ~~Total~~Current ~~Realized~~Loan ~~Principal~~Current ~~Certificate~~Current ~~Certificate~~Current ~~Principal~~Number ~~Class~~Balance ~~Loss~~Rate ~~(3)~~Payment ~~Reduction~~Number Balance ~~Percentage~~Rate ~~Distribution~~Payment ~~1-A-1~~No ~~0.00000000~~Substitutions ~~31.40133304~~this 774.05931060 0.77405931 31.40133304 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-7 0.00000000 31.40133333 774.05931111 0.77405931 31.40133333 1-A-8 0.00000000 31.40133333 774.05931054 0.77405931 31.40133333 1-A-9 0.00000000 29.59376115 958.47947596 0.95847948 29.59376115 1-A-10 0.00000000 29.59376117 958.47947642 0.95847948 29.59376117 1-A-11 0.00000000 29.59375812 958.47947539 0.95847948 29.59375812 1-A-12 0.00000000 38.98818568 0.00000000 0.00000000 38.98818568 1-A-13 0.00000000 6.07714118 967.48093333 0.96748093 6.07714118 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 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-19 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-22 0.00000000 14.71741283 900.88395585 0.90088396 14.71741283 1-A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 1-A-24 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 9.84979197 925.27644078 0.92527644 9.84979197 30-PO 0.00000000 1.58599702 977.16099678 0.97716100 1.58599702 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 6.91270418 968.86415657 0.96886416 6.91270418 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-B-1 0.00000000 1.10082803 992.42798784 0.99242799 1.10082803 30-B-2 0.00000000 1.10082725 992.42798865 0.99242799 1.10082725 30-B-3 0.00000000 1.10082432 992.42798649 0.99242799 1.10082432 30-B-4 0.00000000 1.10082996 992.42799595 0.99242800 1.10082996 30-B-5 0.00000000 1.10083784 992.42800000 0.99242800 1.10083784 30-B-6 0.00000000 1.10082618 992.42810792 0.99242811 1.10082618 15-B-1 0.00000000 3.86769231 973.42921105 0.97342921 3.86769231 15-B-2 0.00000000 3.86769231 973.42920228 0.97342920 3.86769231 15-B-3 0.00000000 3.86770408 973.42918367 0.97342918 3.86770408 15-B-4 0.00000000 3.86769231 973.42923077 0.97342923 3.86769231 15-B-5 0.00000000 3.86769231 973.42923077 0.97342923 3.86769231 15-B-6 0.00000000 3.86772967 973.42992635 0.97342993 3.86772967 (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.Period

~~Interest~~Repurchases ~~Distribution~~Loan ~~Statement Beginning Payment of Original~~ Current ~~Certificate/~~ Current ~~Unpaid~~ Current ~~Face~~Number ~~Certificate~~Balance ~~Notional Accrued Interest Interest Class Amount~~ Rate ~~Balance~~Payment ~~Interest~~No ~~Shortfall~~Repurchases ~~Shortfall~~this 1-A-1 6,774,000.00 5.50000% 5,456,190.41 25,007.54 0.00 0.00 1-A-2 2,384,000.00 5.50000% 2,384,000.00 10,926.67 0.00 0.00 1-A-3 4,592,000.00 5.50000% 4,592,000.00 21,046.67 0.00 0.00 1-A-4 890,000.00 5.50000% 890,000.00 4,079.17 0.00 0.00 1-A-5 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 1-A-6 2,000,000.00 5.50000% 2,000,000.00 9,166.67 0.00 0.00 1-A-7 5,850,000.00 4.64000% 4,711,944.77 18,219.52 0.00 0.00 1-A-8 3,510,000.00 6.93333% 2,827,166.86 16,334.74 0.00 0.00 1-A-9 13,029,133.00 4.06000% 12,873,737.62 43,556.15 0.00 0.00 1-A-10 3,272,090.00 10.11403% 3,233,064.56 27,249.41 0.00 0.00 1-A-11 1,465,777.00 8.00000% 1,448,295.02 9,655.30 0.00 0.00 1-A-12 4,233,000.00 5.50000% 165,036.99 756.42 0.00 0.00 1-A-13 65,604,000.00 4.75000% 63,869,303.92 252,815.99 0.00 0.00 1-A-14 10,332,000.00 5.25000% 10,332,000.00 45,202.50 0.00 0.00 1-A-15 13,948,000.00 5.50000% 13,948,000.00 63,928.33 0.00 0.00 1-A-16 4,229,000.00 5.50000% 4,229,000.00 19,382.92 0.00 0.00 1-A-17 504,000.00 5.50000% 504,000.00 2,310.00 0.00 0.00 1-A-18 4,467,000.00 5.25000% 4,467,000.00 19,543.13 0.00 0.00 1-A-19 0.00 5.25000% 9,616,186.27 42,070.81 0.00 0.00 1-A-20 0.00 5.50000% 3,984,325.33 18,261.49 0.00 0.00 1-A-21 10,000,000.00 5.25000% 10,000,000.00 43,750.00 0.00 0.00 1-A-22 70,177,000.00 5.25000% 64,254,157.25 281,111.94 0.00 0.00 1-A-23 4,467,000.00 5.25000% 4,467,000.00 19,543.13 0.00 0.00 1-A-24 4,467,000.00 5.25000% 4,467,000.00 19,543.13 0.00 0.00 1-A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 1-A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 76,143,000.00 5.00000% 71,203,316.74 296,680.49 0.00 0.00 30-PO 1,829,524.24 0.00000% 1,790,641.35 0.00 0.00 0.00 30-IO 0.00 5.50000% 3,662,937.64 16,788.46 0.00 0.00 15-PO 580,652.65 0.00000% 566,587.42 0.00 0.00 0.00 15-IO 0.00 5.00000% 1,386,115.22 5,775.48 0.00 0.00 30-B-1 3,454,000.00 5.50000% 3,431,648.53 15,728.39 0.00 0.00 30-B-2 1,233,000.00 5.50000% 1,225,021.03 5,614.68 0.00 0.00 30-B-3 740,000.00 5.50000% 735,211.32 3,369.72 0.00 0.00 30-B-4 494,000.00 5.50000% 490,803.24 2,249.51 0.00 0.00 30-B-5 370,000.00 5.50000% 367,605.66 1,684.86 0.00 0.00 30-B-6 370,076.59 5.50000% 367,681.80 1,685.21 0.00 0.00 15-B-1 507,000.00 5.00000% 495,489.53 2,064.54 0.00 0.00 15-B-2 351,000.00 5.00000% 343,031.21 1,429.30 0.00 0.00 15-B-3 196,000.00 5.00000% 191,550.19 798.13 0.00 0.00 15-B-4 78,000.00 5.00000% 76,229.16 317.62 0.00 0.00 15-B-5 78,000.00 5.00000% 76,229.16 317.62 0.00 0.00 15-B-6 117,234.15 5.00000% 114,572.65 477.39 0.00 0.00 Totals 324,736,587.63 1,377,609.70 0.00 0.00Period

~~Interest~~BoAMS ~~Distribution~~04-11 ~~Statement~~Group ~~(continued)~~1 ~~Remaining~~1. ~~Ending~~Group ~~Non-Supported~~1 ~~Total~~Summary ~~Unpaid~~as ~~Certificate/~~of ~~Interest~~December ~~Realized~~1, ~~Interest~~2005 ~~Interest~~Number ~~Notional~~of ~~Class~~Mortgage ~~Shortfall~~Loans: ~~Losses~~554 ~~(4)~~Aggregate ~~Distribution~~Unpaid ~~Shortfall~~Principal Balance: ~~1-A-1~~$288,750,639.71 0Range of Unpaid Principal Balance: $276,210.0021 0to $1,267,790.0047 25Average Unpaid Principal Balance: $521,~~007~~210.54 0Range of Current Interest Rates: 5.00250% to 6.500% W.A. Current Interest Rate: 5~~,243,477~~.77850% 1-W.A-2. Administrative Fee: 0.002535% 0Range of Remaining Terms to Stated Maturity: 228 to 348 months W.00A. ~~10,926~~Remaining Term to Stated Maturity: 347 months Range of Original Terms: 240 to 360 months W.67A. 0Original Term: 360 months Range of Loan Age: 12 to 15 months W.00A. ~~2,384,000~~Loan Age: 13 months Range of Original Loan-to-Valuation Ratio: 17.24% to 95.00% 1W.A. Original Loan-to-Valuation Ratios: 70.12% Range of Credit Scores: 622 to 829 W.A. Credit Score: 745 Latest Maturity Date: 2034-12-01 2. Geographic Concentration Geographic Concentration Percent California 49.78% Florida 5.60 Virginia 5.08 Illinois 3.98 0Maryland 3.0078 0Other 31.79 Total: 100.00% ~~21,046~~3.67 0Max Zip Concentration Maximum Single Zip Code Concentration: 1.0024% 41. Occupancy of Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Occupancy of Mortgaged Properties as of December 1,~~592~~ 2005 as of December 1,~~000.00~~ 2005 as of December 1~~-A-4~~, 02005 Primary Residence 516 $270,469,605.0056 093.0067% 4Second Home 38 18,~~079~~281,034.1715 06.0033 ~~890~~Total: 554 $288,~~000~~750,639.71 100.00% (1~~-A-5~~) 0Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan.00 02.00 9Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Property Types as of December 1,~~166~~ 2005 as of December 1, 2005 as of December 1, 2005 Single Family Residence 406 $214,256,775.6768 074.0020% 2PUD-Detached 91 45,~~000~~966,~~000~~244.0018 ~~1-A-6~~15.92 0Condominium 30 13,911,711.0098 04.0082 2-Family 16 9,~~166~~876,926.6708 03.0042 2PUD-Attached 9 3,~~000~~783,~~000~~158.0020 1.31 3-~~A-7~~Family 02 955,823.0059 0.0033 18Total: 554 $288,~~219~~750,639.5271 0100.00% 43. Mortgage Loan Purposes Percent of Aggregate Aggregate Number of Group 1 Mortgage Loans Principal Balance Principal Balance Mortgage Loan Purposes as of December 1,~~528~~ 2005 as of December 1,~~246.97~~ 2005 as of December 1, 2005 Purchase 270 $138,826,718.86 48.08% Refinance-ARate/Term 168 93,134,005.38 32.25 Refinance-8Cashout 0116 56,789,915.0047 019.0067 16Total: 554 $288,~~334~~750,639.7471 0100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Geographical Distribution of the Mortgaged as of December 1, as of December 1, as of December 1, Properties 2005 2005 2005 Arizona 6 $2,~~716~~582,~~948~~065.1866 0.89% Arkansas 1~~-A-9~~ 0527,008.0094 0.0018 43California 267 143,~~556~~730,818.1586 049.0078 12Colorado 14 7,~~488~~932,~~156~~896.5705 ~~1-A-10~~2.75 0Connecticut 8 4,817,199.0009 01.0067 27Delaware 2 765,~~249~~762.4135 0.0027 District of Columbia 7 3,~~136~~793,~~231~~384.1134 1~~-A-11~~.31 0Florida 31 16,159,959.0048 05.0060 9Georgia 6 2,~~655~~838,611.3024 0.0098 Idaho 2 1,~~404~~050,~~917~~213.1706 ~~1-A-12~~ 0.0036 0Illinois 25 11,494,753.0081 ~~756~~3.4298 0Indiana 2 1,126,713.0084 0.0039 ~~1-A-13~~Kansas 03 1,804,902.0080 0.0063 ~~252~~Maine 2 842,~~815~~360.9986 0.0029 63Maryland 21 10,~~470~~903,~~619~~649.21 3.78 Massachusetts 15 ~~1-A-14~~7,558,182.32 02.0062 Michigan 4 2,338,131.64 0.0081 45Minnesota 1 631,~~202~~574.5045 0.0022 10Missouri 4 1,~~332~~811,~~000~~935.0069 ~~1-A-15~~ 0.0063 0Nevada 7 3,979,945.0002 631.38 New Hampshire 2 1,~~928~~016,966.3392 0.0035 13New Jersey 6 2,~~948~~852,~~000~~057.0030 0.99 New Mexico 1~~-A-16~~ 0591,809.0066 0.0020 19New York 18 9,~~382~~599,861.9275 03.0032 4North Carolina 16 7,~~229~~205,~~000~~037.0094 2.50 Oklahoma 1~~-A-17~~ 0391,022.0051 0.0014 Oregon 6 2,~~310~~718,339.0031 0.0094 ~~504~~Pennsylvania 2 744,~~000~~436.0035 0.26 Rhode Island 4 1~~-A-18~~,932,484.27 0.0067 South Carolina 5 2,429,090.76 0.0084 19Tennessee 3 1,~~543~~541,221.1366 0.0053 4Texas 14 8,~~467~~439,~~000~~786.0013 2.92 Utah 1~~-A-19~~ 591,809.66 0.0020 Vermont 2 854,419.25 0.0030 42Virginia 31 14,~~070~~668,429.81 05.0008 9Washington 13 5,~~559~~824,~~231~~440.3176 2.02 Wisconsin 1~~-A-20~~ 0659,356.0096 0.0023 18Total: 554 $288,~~261~~750,639.4971 0100.00% 3(1) As of December 1,~~937~~ 2005,~~378~~ no more than approximately 1.7924% of the Group 1 Mortgage Loans were secured by mortgaged properties in any one five-~~A-21~~digit 0postal zip code.00 05.00 43Current Group Mortgage Loan Principal Balances Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Current Group Mortgage Loan Principal as of December 1,~~750~~ as of December 1, as of December 1, Balances 2005 2005 2005 250,000.01 - 300,000.00 2 $567,712.59 0.0020% 10300,000.01 - 350,000.00 1~~-A-22~~ 0307,988.0070 0.0011 ~~281~~350,~~111~~000.9401 0- 400,000.00 63127 48,~~221~~244,~~333~~770.3788 ~~1-A-23~~16.71 0400,000.0001 0- 450,000.00 1999 42,~~543~~141,488.1317 014.0059 4450,~~467,~~000.0001 1-~~A-24~~ 0500,000.00 ~~0.00~~83 1939,~~543~~460,265.1339 013.0067 4500,~~467,~~000.0001 1-~~A-R~~ 0550,000.00 ~~0.00~~72 037,704,481.0028 013.0006 0550,000.0001 1-~~A-LR~~ 0600,000.00 ~~0.00~~41 023,599,790.0753 08.0017 0600,000.0001 2-~~A-1~~ 0650,000.00 041 25,709,717.0085 ~~296~~8.90 650,~~680~~000.4901 0- 700,000.00 7022 14,~~453~~790,~~324~~070.03 ~~30-PO~~5.12 0700,000.0001 0- 750,000.00 021 15,260,949.0055 05.0029 1750,~~787,739~~000.7301 30-IO 0800,000.00 011 8,494,002.0052 162.94 800,~~788~~000.4601 0- 850,000.00 4 3,~~566~~309,~~727~~228.1602 1.15 850,000.01 -PO 0900,000.00 06 5,214,763.0008 01.0081 0900,000.01 - 950,000.00 ~~562~~8 7,~~573~~411,662.5432 152.57 950,000.01 -IO 01,000,000.00 010 9,805,883.38 3.40 1,000,000.01 - 1,500,000.00 56 6,~~775~~727,865.4842 02.33 Total: 554 $288,750,639.71 100.00% (1) As of December 1,~~379~~ 2005,~~949~~ the average outstanding principal balance of the Group 1 Mortgage Loans was approximately $521,211.40 306. Original Loan-Bto-Value Ratios Percent of Number of Group 1 0Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Original Loan-to-Value Ratios as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 15.0001 0- 20.00 151 $493,~~728~~331.39 0.17% 25.01 - 30.00 5 3,~~427~~206,~~846~~267.2780 1.11 30.01 -~~B-2~~ 035.00 ~~0.00~~2 5820,~~614~~673.6854 0.28 35.01 - 40.00 17 4,~~223~~022,~~663~~659.7123 301.39 40.01 -~~B-3~~ 045.00 012 8,152,377.44 2.82 45.01 - 50.00 320 10,~~369~~317,634.72 03.0057 ~~734,396~~50.7101 30-~~B-4~~ 055.00 015 7,424,154.0042 2~~,249~~.5157 055.01 - 60.00 ~~490~~39 21,~~259~~148,186.4345 307.32 60.01 -~~B-5~~ 065.00 042 22,235,639.97 7.70 65.01 - 70.00 183 44,~~684~~100,330.8622 015.27 70.01 - 75.00 ~~367~~62 32,~~198~~819,999.3608 3011.37 75.01 -~~B-6~~ 080.00 0252 128,051,064.26 44.35 80.01 - 85.00 4 1,~~685~~613,753.2187 0.56 85.01 - 90.00 ~~367~~9 3,~~274~~966,687.4139 ~~15-B-~~1.37 090.0001 0- 95.00 21 377,~~064~~879.5493 0.0013 ~~493~~Total: 554 $288,~~528~~750,639.6171 15100.00% (1) As of December 1, 2005, the weighted average Loan-Bto-2Value 0Ratio at origination of the Group 1 Mortgage Loans was approximately 70.0012%. 07.00 Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Current Mortgage Interest Rates as of December 1,~~429.30~~ ~~0.00~~2005 ~~341~~as of December 1,~~673~~ 2005 as of December 1, 2005 5.65001 15-~~B-3~~ 05.00250 2 $1,034,543.60 0.0036% ~~798~~5.13251 0- 5.00500 ~~190~~21 11,~~792~~170,022.1236 153.87 5.501 -~~B-4~~ 05.00750 0204 110,328,487.0079 ~~317~~38.6221 05.00751 75- 6.000 283 145,~~927~~453,096.4856 1550.37 6.001 -B- 6.250 36 15,904,912.06 5.51 06.00251 0- 6.00500 ~~317~~8 4,859,577.6234 01.68 Total: 554 $288,750,639.71 100.00% 75(1) As of December 1,~~927~~ 2005, the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans was approximately 5.48850% 15per annum. 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Remaining Terms as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 221 -~~B-6~~ 0240 1 $364,700.0002 0.0013% ~~477~~281 - 300 2 890,853.3901 0.0031 ~~114~~341 - 360 551 287,~~119~~495,086.2368 ~~Totals~~99.57 0Total: 554 $288,750,639.0071 0100.00% (1) As of December 1,~~377~~ 2005,~~609~~ the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 347 months.77 09.00 (Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Credit Scores of Mortgagors as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 801 - 850 24 $12,424,287.45 4).30% ~~Amount~~751 ~~Does~~- ~~Not~~800 ~~Include~~262 ~~Excess~~138,952,709.90 ~~Special~~48.12 ~~Hazard~~701 - 750 167 86,975,976.67 ~~Bankruptcy~~30.12 651 - 700 81 39,636,275.06 or13.73 ~~Fraud~~601 ~~Losses~~- ~~Unless~~650 ~~Otherwise~~17 ~~Disclosed~~9,157,589.87 ~~Please~~3.17 ~~Refer~~Unknown to3 ~~the~~1,603,800.76 ~~Prospectus~~0.56 ~~Supplement~~Total: ~~for~~554 a$288,750,639.71 ~~Full~~100.00% ~~Description~~(1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica).

EX-99.3 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2005-1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660

~~Interest~~Certificateholder Distribution ~~Factors~~Summary ~~Statement~~Class ~~Beginning~~CUSIP ~~Payment of Original Current~~ Certificate/ ~~Current~~Beginning ~~Unpaid~~Interest ~~Current~~Pass-Through ~~Face~~ Certificate ~~Notional~~Distribution ~~Accrued Interest Interest Class (5) Amount~~ Rate Balance ~~Interest Shortfall Shortfall~~ 1-A-1 ~~6,774,000.00~~05949AM80 5.50000% ~~805~~5,068,868.~~46064511~~19 323,232.~~69169472~~31 ~~0.00000000 0.00000000~~ 1-A-2 05949AM98 5.50000% 2,384,000.00 510,926.~~50000%~~67 ~~1000.00000000 4.58333473 0.00000000 0.00000000~~ 1-A-3 ~~4,592,000.00~~05949AN22 5.50000% ~~1000.00000000~~ 4,592,000.~~58333406~~00 021,046.~~00000000~~67 ~~0.00000000~~ 1-A-4 ~~890,000.00~~05949AN30 5.50000% ~~1000~~890,000.~~00000000~~00 4,079.~~58333708~~17 ~~0.00000000 0.00000000~~ 1-A-5 05949AN48 5.50000% 2,000,000.00 59,166.~~50000%~~67 ~~1000.00000000 4.58333500 0.00000000 0.00000000~~ 1-A-6 05949AN55 5.50000% 2,000,000.00 59,166.~~50000%~~67 ~~1000.00000000 4.58333500 0.00000000 0.00000000~~ 1-A-7 05949AN63 5~~,850,000~~.0038875% 4,377,454.~~64000%~~81 ~~805~~19,657.~~46064444~~51 ~~3.11444786 0.00000000 0.00000000~~ 1-A-8 ~~3,510,000.00~~05949AN71 65.~~93333~~68542% ~~805~~2,626,472.~~46064387~~89 412,443.~~65377208~~83 ~~0.00000000 0.00000000~~ 1-A-9 ~~13,029,133.00~~05949AN89 4.~~06000~~79375% ~~988~~12,072,296.~~07323711~~73 348,226.~~34298146~~31 ~~0.00000000 0.00000000~~ 1-A-10 ~~3,272,090.00~~05949AN97 107.~~11403~~19231% ~~988~~3,031,793.~~07323759~~55 818,171.~~32783022~~32 ~~0.00000000 0.00000000~~ 1-A-11 ~~1,465,777.00~~05949AP20 8.00000% ~~988~~1,358,132.~~07323351~~95 69,054.~~58715480~~22 ~~0.00000000 0.00000000~~ 1-A-12 ~~4,233,000.00~~05949AP38 5.50000% ~~38.98818568~~ 0.~~17869596~~00 0.~~00000000~~00 ~~0.00000000~~ 1-A-13 ~~65,604,000.00~~05949AP46 4.75000% ~~973~~62,183,853.~~55807451~~46 3246,144.~~85366731~~42 ~~0.00000000 0.00000000~~ 1-A-14 05949AP53 5.25000% 10,332,000.00 545,202.~~25000%~~50 ~~1000.00000000 4.37500000 0.00000000 0.00000000~~ 1-A-15 05949AP61 5.50000% 13,948,000.00 563,928.~~50000%~~33 ~~1000.00000000 4.58333309 0.00000000 0.00000000~~ 1-A-16 ~~4,229,000.00~~05949AP79 5.50000% ~~1000.00000000~~ 4,229,000.~~58333412~~00 019,382.~~00000000~~92 ~~0.00000000~~ 1-A-17 ~~504,000.00~~05949AP87 5.50000% ~~1000~~504,000.~~00000000~~00 42,310.~~58333333~~00 ~~0.00000000 0.00000000~~ 1-A-18 ~~4,467,000.00~~05949AP95 5.25000% ~~1000.00000000~~ 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~0.00000000~~ 1-A-19 ~~0.00~~05949AQ29 5.25000% ~~974.87695357 4.26508617~~ 0.~~00000000~~00 041,017.~~00000000~~41 1-A-20 ~~0.00~~05949AQ37 5.50000% ~~936.70698911 4.29324011~~ 0.~~00000000~~00 017,740.~~00000000~~34 1-A-21 05949AQ45 5.25000% 10,000,000.00 543,750.~~25000%~~00 ~~1000.00000000 4.37500000 0.00000000 0.00000000~~ 1-A-22 ~~70,177,000.00~~05949AQ52 5.25000% ~~915~~61,752,652.~~60136868~~21 4270,167.~~00575602~~85 ~~0.00000000 0.00000000~~ 1-A-23 ~~4,467,000.00~~05949AQ60 5.25000% ~~1000.00000000~~ 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~0.00000000~~ 1-A-24 ~~4,467,000.00~~05949AQ78 5.25000% ~~1000.00000000~~ 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~0.00000000~~ 1-A-R ~~50.00~~05949AQ86 5.50000% 0.~~00000000~~00 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 1-A-LR ~~50.00~~05949AQ94 5.50000% 0.~~00000000~~00 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 2-A-1 ~~76,143,000.00~~05949AR28 5.00000% ~~935~~67,533,814.~~12623275~~88 3281,390.~~89635935~~90 ~~0.00000000 0.00000000~~ 30-PO ~~1,829,524.24~~05949AR44 0.00000% ~~978~~1,779,449.~~74699381~~99 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 30-IO ~~0.00~~05949AR36 5.50000% ~~860.64391927 3.94461698~~ 0.~~00000000~~00 015,610.~~00000000~~01 15-PO ~~580,652.65~~05949AR69 0.00000% ~~975~~542,515.~~77686074~~04 0.~~00000000~~00 ~~0.00000000 0.00000000~~ 15-IO ~~0.00~~05949AR51 5.00000% ~~887.58665265 3.69827767~~ 0.~~00000000~~00 05,524.~~00000000~~67 30-B-1 ~~3,454,000.00~~05949AR77 5.50000% ~~993~~3,416,268.~~52881587~~89 415,657.~~55367400~~90 ~~0.00000000 0.00000000~~ 30-B-2 ~~1,233,000.00~~05949AR85 5.50000% ~~993~~1,219,530.~~52881590~~85 45,589.~~55367397~~52 ~~0.00000000 0.00000000~~ 30-B-3 ~~740,000.00~~05949AR93 5.50000% ~~993~~731,916.~~52881081~~32 43,354.~~55367568~~62 ~~0.00000000 0.00000000~~ 30-B-4 ~~494,000.00~~05949AS50 5.50000% ~~993~~488,603.~~52882591~~60 42,239.~~55366397~~43 ~~0.00000000 0.00000000~~ 30-B-5 ~~370,000.00~~05949AS68 5.50000% ~~993~~365,958.~~52881081~~16 41,677.~~55367568~~31 ~~0.00000000 0.00000000~~ 30-B-6 ~~370,076.59~~05949AS76 5.50000% ~~993~~366,033.~~52893411~~97 41,677.~~55367901~~66 ~~0.00000000 0.00000000~~ 15-B-1 ~~507,000.00~~05949AS27 5.00000% ~~977~~487,555.~~29690335~~15 42,031.~~07207101~~48 ~~0.00000000 0.00000000~~ 15-B-2 ~~351,000.00~~05949AS35 5.00000% ~~977~~337,538.~~29689459~~18 41,406.~~07207977~~41 ~~0.00000000 0.00000000~~ 15-B-3 ~~196,000.00~~05949AS43 5.00000% ~~977~~188,482.~~29688776~~86 4785.~~07209184~~35 ~~0.00000000 0.00000000~~ 15-B-4 ~~78,000.00~~05949AS84 5.00000% ~~977~~75,008.~~29692308~~48 4312.~~07205128~~54 ~~0.00000000 0.00000000~~ 15-B-5 ~~78,000.00~~05949AS92 5.00000% ~~977~~75,008.~~29692308~~48 4312.~~07205128~~54 ~~0.00000000 0.00000000~~ 15-B-6 ~~117,234.15~~05949AT26 5.00000% ~~977~~112,738.~~29757072~~04 4469.~~07210698~~74 ~~0.00000000~~Totals 0294,471,947.~~00000000~~68 ~~(5) All Classes are per $~~1,~~000 denomination~~331,484.59

~~Interest~~Certificateholder Distribution ~~Factors~~Summary ~~Statement~~ (continued) ~~Remaining~~Class ~~Ending~~Principal ~~Non-Supported~~Current Ending Total ~~Unpaid~~Cummulative ~~Certificate/~~Distribution ~~Interest~~ Realized ~~Interest~~Certificate ~~Interest~~Distribution ~~Notional~~Realized ~~Class~~Loss ~~Shortfall~~Balance Losses ~~(6) Distribution Shortfall Balance~~ 1-A-1 0115,063.~~00000000~~71 0.~~00000000~~00 34,953,804.~~69169472~~48 0138,296.~~00000000~~02 ~~774~~0.~~05931060~~00 1-A-2 0.~~00000000~~00 0.~~00000000~~00 42,384,000.~~58333473~~00 010,926.~~00000000~~67 ~~1000~~0.~~00000000~~00 1-A-3 0.~~00000000~~00 0.~~00000000~~00 4,592,000.~~58333406~~00 021,046.~~00000000~~67 ~~1000~~0.~~00000000~~00 1-A-4 0.~~00000000~~00 0.~~00000000~~00 890,000.00 4,079.~~58333708~~17 0.~~00000000~~00 ~~1000.00000000~~ 1-A-5 0.~~00000000~~00 0.~~00000000~~00 42,000,000.~~58333500~~00 09,166.~~00000000~~67 ~~1000~~0.~~00000000~~00 1-A-6 0.~~00000000~~00 0.~~00000000~~00 42,000,000.~~58333500~~00 09,166.~~00000000~~67 ~~1000~~0.~~00000000~~00 1-A-7 099,368.~~00000000~~57 0.~~00000000~~00 34,278,086.~~11444786~~25 0119,026.~~00000000~~08 ~~774~~0.~~05931111~~00 1-A-8 059,621.~~00000000~~14 0.~~00000000~~00 42,566,851.~~65377208~~75 072,064.~~00000000~~97 ~~774~~0.~~05931054~~00 1-A-9 0274,042.~~00000000~~08 0.~~00000000~~00 311,798,254.~~34298146~~65 0322,268.~~00000000~~39 ~~958~~0.~~47947596~~00 1-A-10 068,821.~~00000000~~95 0.~~00000000~~00 82,962,971.~~32783022~~60 086,993.~~00000000~~27 ~~958~~0.~~47947642~~00 1-A-11 030,829.~~00000000~~72 0.~~00000000~~00 61,327,303.~~58715480~~23 039,883.~~00000000~~94 ~~958~~0.~~47947539~~00 1-A-12 0.~~00000000~~00 0.~~00000000~~00 0.~~17869596~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-13 0614,930.~~00000000~~34 0.~~00000000~~00 361,568,923.~~85366731~~12 0861,074.~~00000000~~76 ~~967~~0.~~48093333~~00 1-A-14 0.~~00000000~~00 0.~~00000000~~00 410,332,000.~~37500000~~00 045,202.~~00000000~~50 ~~1000~~0.~~00000000~~00 1-A-15 0.~~00000000~~00 0.~~00000000~~00 413,948,000.~~58333309~~00 063,928.~~00000000~~33 ~~1000~~0.~~00000000~~00 1-A-16 0.~~00000000~~00 0.~~00000000~~00 4,229,000.~~58333412~~00 019,382.~~00000000~~92 ~~1000~~0.~~00000000~~00 1-A-17 0.~~00000000~~00 0.~~00000000~~00 4504,000.~~58333333~~00 02,310.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-18 0.~~00000000~~00 0.~~00000000~~00 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~1000~~0.~~00000000~~00 1-A-19 0.~~00000000~~00 0.~~00000000~~00 40.~~26508617~~00 041,017.~~00000000~~41 ~~969~~0.~~10293086~~00 1-A-20 0.~~00000000~~00 0.~~00000000~~00 40.~~29324011~~00 017,740.~~00000000~~34 ~~925~~0.~~66995059~~00 1-A-21 0.~~00000000~~00 0.~~00000000~~00 410,000,000.~~37500000~~00 043,750.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-22 0817,046.~~00000000~~66 0.~~00000000~~00 460,935,605.~~00575602~~55 01,087,214.~~00000000~~51 ~~900~~0.~~88395585~~00 1-A-23 0.~~00000000~~00 0.~~00000000~~00 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~1000~~0.~~00000000~~00 1-A-24 0.~~00000000~~00 0.~~00000000~~00 4,467,000.~~37500112~~00 019,543.~~00000000~~13 ~~1000~~0.~~00000000~~00 1-A-R 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-LR 0.~~00000000~~00 0.~~00000000~~00 10.~~40000000~~00 0.~~00000000~~00 0.~~00000000~~00 2-A-1 0321,190.~~00000000~~94 0.~~00000000~~00 367,212,623.~~89635935~~94 0602,581.~~00000000~~84 ~~925~~0.~~27644078~~00 30-PO 02,772.~~00000000~~15 0.~~00000000~~00 01,776,677.~~00000000~~83 02,772.~~00000000~~15 ~~977~~0.~~16099678~~00 30-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~94461698~~00 015,610.~~00000000~~01 ~~838~~0.~~03830249~~00 15-PO 02,924.~~00000000~~77 0.~~00000000~~00 0539,590.~~00000000~~27 02,924.~~00000000~~77 ~~968~~0.~~86415657~~00 15-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~69827767~~00 05,524.~~00000000~~67 ~~883~~0.~~63842421~~00 30-B-1 03,912.~~00000000~~66 0.~~00000000~~00 43,412,356.~~55367400~~23 019,570.~~00000000~~56 ~~992~~0.~~42798784~~00 30-B-2 01,396.~~00000000~~73 0.~~00000000~~00 41,218,134.~~55367397~~12 06,986.~~00000000~~25 ~~992~~0.~~42798865~~00 30-B-3 0838.~~00000000~~27 0.~~00000000~~00 731,078.06 4,192.~~55367568~~89 0.~~00000000~~00 ~~992.42798649~~ 30-B-4 0559.~~00000000~~60 0.~~00000000~~00 4488,044.~~55366397~~00 02,799.~~00000000~~03 ~~992~~0.~~42799595~~00 30-B-5 0419.~~00000000~~13 0.~~00000000~~00 4365,539.~~55367568~~03 02,096.~~00000000~~44 ~~992~~0.~~42800000~~00 30-B-6 0419.~~00000000~~22 0.~~00000000~~00 4365,614.~~55367901~~75 02,096.~~00000000~~88 ~~992~~0.~~42810792~~00 15-B-1 01,999.~~00000000~~33 0.~~00000000~~00 485,555.82 4,030.~~07207101~~81 0.~~00000000~~00 ~~973.42921105~~ 15-B-2 01,384.~~00000000~~15 0.~~00000000~~00 4336,154.~~07207977~~03 02,790.~~00000000~~56 ~~973~~0.~~42920228~~00 15-B-3 0772.~~00000000~~92 0.~~00000000~~00 4187,709.~~07209184~~94 01,558.~~00000000~~27 ~~973~~0.~~42918367~~00 15-B-4 0307.~~00000000~~59 0.~~00000000~~00 474,700.~~07205128~~89 0620.~~00000000~~13 ~~973~~0.~~42923077~~00 15-B-5 0307.~~00000000~~59 0.~~00000000~~00 474,700.~~07205128~~89 0620.~~00000000~~13 ~~973~~0.~~42923077~~00 15-B-6 462.24 0.~~00000000~~00 112,275.80 931.98 0.~~00000000~~00 4Totals 2,419,391.~~07210698~~46 0.~~00000000~~00 ~~973~~292,052,556.~~42992635~~23 ~~(6)~~3,750,876.05 ~~Amount~~0.00 ~~Does~~This ~~Not~~report ~~Include~~has ~~Excess~~been ~~Special~~compiled ~~Hazard~~from information provided to Wells Fargo Bank, ~~Bankruptcy~~N.A.,or ~~Fraud~~by ~~Losses~~various ~~Unless~~third ~~Otherwise~~parties, ~~Disclosed~~which may include the Servicer, Master Servicer, Special Servicer and others. ~~Please~~Wells ~~Refer~~Fargo toBank, N.A., has not independently confirmed the ~~Prospectus~~accuracy ~~Supplement~~of information received from these third parties and assumes no duty to do so.Wells Fargo Bank, N.A., expressly disclaims any responsibility for athe ~~Full~~accuracy ~~Description~~or completeness of information furnished by third parties.

~~Certificateholder~~Principal ~~Component~~Distribution Statement ~~Component~~Class Original Beginning ~~Ending~~Scheduled ~~Beginning~~UnScheduled ~~Ending~~Accretion ~~Ending~~Realized ~~Pass~~Face Certificate Principal Principal Loss Amount Balance Distribution Distribution 1-~~Through~~A-1 ~~Notional~~6,774,000.00 ~~Notional~~5,068,868.19 ~~Component~~13,734.56 ~~Component~~101,329.14 ~~Component~~0.00 ~~Class~~0.00 ~~Rate~~1-A-2 ~~Balance~~2,384,000.00 ~~Balance~~2,384,000.00 ~~Balance~~0.00 ~~Balance~~0.00 ~~Percentage~~0.00 X0.00 1-POA-3 4,592,000.00 4,592,000.00 0.00 0.00 0.00 0.00 1-A-4 890,000.00 890,000.00 0.~~00000%~~00 0.00 0.00 0.00 1-A-5 2,~~790~~000,~~641~~000.3500 2,000,000.00 0.00 0.00 0.00 0.00 1-A-6 2,~~787~~000,~~739~~000.00 2,000,000.00 0.00 0.00 0.00 0.00 1-A-7 5,850,000.00 4,377,454.81 11,861.12 87,507.45 0.00 0.00 1-A-8 3,510,000.00 2,626,472.89 7,116.67 52,504.47 0.00 0.00 1-A-9 13,029,133.00 12,072,296.73 32,711.00 241,331.08 0.00 0.00 1-A-10 3,272,090.00 3,031,793.55 8,214.92 60,607.03 0.00 0.00 1-A-11 1,465,777.00 1,358,132.95 3,679.99 27,149.74 0.00 0.00 1-A-12 4,233,000.00 0.00 0.00 0.00 0.00 0.00 1-A-13 65,604,000.00 62,183,853.46 73,401.08 541,529.26 0.00 0.00 1-A-14 10,332,000.00 10,332,000.00 0.00 0.00 0.00 0.00 1-A-15 13,948,000.00 13,948,000.00 0.00 0.00 0.00 0.00 1-A-16 4,229,000.00 4,229,000.00 0.00 0.00 0.00 0.00 1-A-17 504,000.00 504,000.00 0.00 0.00 0.00 0.00 1-A-18 4,467,000.00 4,467,000.00 0.00 0.00 0.00 0.00 1-A-19 0.00 0.00 0.00 0.00 0.00 0.00 1-A-20 0.00 0.00 0.00 0.00 0.00 0.00 1-A-21 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 1-A-22 70,177,000.00 61,752,652.21 97,526.~~71609968%~~67 X719,519.98 0.00 0.00 1-A-23 4,467,000.00 4,467,000.00 0.00 0.00 0.00 0.00 1-A-24 4,467,000.00 4,467,000.00 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 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 76,143,000.00 67,533,814.88 276,937.47 44,253.47 0.00 0.00 30-PO 1,829,524.24 1,779,449.99 2,135.84 636.32 0.00 0.00 30-IO 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 580,652.65 542,515.04 2,227.41 697.36 0.~~00000%~~00 0.00 15-IO 0.00 ~~566~~0.00 0.00 0.00 0.00 0.00 30-B-1 3,454,000.00 3,416,268.89 3,912.66 0.00 0.00 0.00 30-B-2 1,233,000.00 1,219,530.85 1,396.73 0.00 0.00 0.00 30-B-3 740,000.00 731,916.32 838.27 0.00 0.00 0.00 30-B-4 494,000.00 488,603.60 559.60 0.00 0.00 0.00 30-B-5 370,000.00 365,958.16 419.13 0.00 0.00 0.00 30-B-6 370,076.59 366,033.97 419.22 0.00 0.00 0.00 15-B-1 507,000.00 487,555.15 1,999.33 0.00 0.00 0.00 15-B-2 351,000.00 337,538.18 1,384.15 0.00 0.00 0.00 15-B-3 196,000.00 188,482.86 772.92 0.00 0.00 0.00 15-B-4 78,000.00 75,008.48 307.59 0.00 0.00 0.00 15-B-5 78,000.00 75,008.48 307.59 0.00 0.00 0.00 15-B-6 117,234.15 112,738.04 462.24 0.00 0.00 0.00 Totals 324,736,587.4263 ~~562~~294,~~573~~471,947.5468 96542,326.~~88641566%~~16 1,877,065.30 0.00 0.00

~~CERTIFICATEHOLDER~~Principal ~~ACCOUNT~~Distribution ~~STATEMENT~~Statement ~~CERTIFICATE~~(continued) ~~ACCOUNT~~Class ~~Beginning~~Total Ending Ending Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-A-1 115,063.71 4,953,804.48 0.00731297 ~~Deposits~~115,063.71 ~~Payments~~1-A-2 of0.00 ~~Interest~~2,384,000.00 ~~and~~1.000000 ~~Principal~~0.00 1-A-3 0.00 4,~~841~~592,~~312~~000.0300 ~~Liquidations~~1.000000 0.00 1-A-4 0.00 890,000.00 ~~Insurance~~1.000000 ~~Proceeds~~0.00 1-A-5 0.00 2,000,000.00 ~~Reserve~~1.000000 ~~Funds~~0.00 1-A-6 0.00 ~~Proceeds~~2,000,000.00 ~~from~~1.000000 ~~Repurchased~~0.00 ~~Loans~~1-A-7 99,368.57 4,278,086.25 0.731297 99,368.57 1-A-8 59,621.14 2,566,851.75 0.731297 59,621.14 1-A-9 274,042.08 11,798,254.65 0.905529 274,042.08 1-A-10 68,821.95 2,962,971.60 0.905529 68,821.95 1-A-11 30,829.72 1,327,303.23 0.905529 30,829.72 1-A-12 0.00 ~~Other~~0.00 ~~Amounts~~0.000000 ~~(Servicer~~0.00 ~~Advances)~~1-A-13 614,930.34 61,568,923.12 0.938493 614,930.34 1-A-14 0.00 ~~Realized~~10,332,000.00 ~~Loss~~1.000000 ~~(Gains~~0.00 1-A-15 0.00 13,948,000.00 ~~Subsequent~~1.000000 ~~Expenses~~0.00 &1-A-16 ~~Recoveries)~~0.00 4,229,000.00 1.000000 0.00 ~~Prepayment~~1-A-17 ~~Penalties~~0.00 504,000.00 1.000000 0.00 ~~Total~~1-A-18 ~~Deposits~~0.00 4,~~841~~467,~~312~~000.0300 ~~Withdrawals~~1.000000 ~~Reimbursement~~0.00 ~~for~~1-A-19 ~~Servicer~~0.00 ~~Advances~~0.00 0.000000 0.00 ~~Payment~~1-A-20 of0.00 ~~Service~~0.00 ~~Fee~~0.000000 650.00 1-A-21 0.00 10,~~360~~000,000.9100 ~~Payment~~1.000000 of0.00 ~~Interest~~1-A-22 ~~and~~817,046.66 ~~Principal~~60,935,605.55 0.868313 817,046.66 1-A-23 0.00 4,~~775~~467,~~951~~000.00 1.000000 0.00 1-A-24 0.00 4,467,000.00 1.000000 0.00 1-A-R 0.00 0.00 0.000000 0.00 1-A-LR 0.00 0.00 0.000000 0.00 2-A-1 321,190.94 67,212,623.94 0.882716 321,190.94 30-PO 2,772.15 1,776,677.83 0.971115 2,772.15 30-IO 0.00 0.00 0.000000 0.00 15-PO 2,924.77 539,590.27 0.929282 2,924.77 15-IO 0.00 0.00 0.000000 0.00 30-B-1 3,912.66 3,412,356.23 0.987943 3,912.66 30-B-2 1,396.73 1,218,134.12 ~~Total~~0.987943 ~~Withdrawals~~1,396.73 ~~(Pool~~30-B-3 ~~Distribution~~838.27 ~~Amount)~~731,078.06 0.987943 838.27 30-B-4 559.60 488,~~841~~044.00 0.987943 559.60 30-B-5 419.13 365,~~312~~539.03 ~~Ending~~0.987943 ~~Balance~~419.13 30-B-6 419.22 365,614.75 0.00987943 419.22 15-B-1 1,999.33 485,555.82 0.957704 1,999.33 15-B-2 1,384.15 336,154.03 0.957704 1,384.15 15-B-3 772.92 187,709.94 0.957704 772.92 15-B-4 307.59 74,700.89 0.957704 307.59 15-B-5 307.59 74,700.89 0.957704 307.59 15-B-6 462.24 112,275.80 0.957706 462.24 Totals 2,419,391.46 292,052,556.23 0.899352 2,419,391.46

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 6361,~~457~~348.1932 Trustee Fee 1,~~903~~840.7245 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 6563,~~360~~188.9177 *Servicer Payees include: BANK OF AMERICA (NY)

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.683420% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.425920% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of305 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~589 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~3 0Ending 0Scheduled 0Collateral 0Loan ~~0.00~~Count ~~0.00~~586 ~~0.00~~Beginning ~~0.00~~Scheduled 30Collateral ~~Days~~Balance ~~2 0 0 0 2 1~~294,~~388~~471,~~800~~947.3948 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 1Balance 292,~~388~~052,~~800~~555.3996 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~292,467,907.0027 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 01,936,999.0047 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Non-PO 0Optimal 0Amount 03,691,188.26 0Class ~~0.00~~AP ~~0.00~~Deferred ~~0.00~~Amount 0.00 ~~0.00~~Scheduled ~~Totals~~Principal ~~2 0 0 0 2 1~~542,~~388,800~~326.3922 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00~~ 1,~~388~~877,~~800~~065.39 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 0.334448% 0.000000% 0.000000% 0.000000% 0.334448% 0.460424% 0.000000% 0.000000% 0.000000% 0.460424% 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 0.334448% 0.000000% 0.000000% 0.000000% 0.334448% 0.460424% 0.000000% 0.000000% 0.000000% 0.460424%

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 - 30 Year Fixed No2 ~~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~~15 0Year 0Fixed 0Total 0Collateral ~~0.00~~Description ~~0.00~~Fixed ~~0.00~~30 ~~0.00~~Year 30Fixed ~~Days~~15 2Year 0Mixed 0Fixed 0Weighted 2Average ~~1,388,800.39~~Coupon ~~0.00~~Rate 05.00797235 05.00313979 ~~1,388,800~~5.39683420 60Weighted ~~Days~~Average 0Net 0Rate ~~0 0 0 0~~5.00547235 05.00063979 05.00433420 ~~0.00~~Weighted ~~0.00~~Average 90Remaining ~~Days~~Term 0347 0168 0305 0Beginning 0Loan ~~0.00~~Count ~~0.00~~462 ~~0.00~~127 ~~0.00~~589 ~~0.00~~Loans ~~120~~Paid ~~Days~~In 0Full 03 0 03 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~459 ~~0.00~~127 ~~0.00~~586 ~~150~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~225,119,286.0052 069,352,660.0096 0294,471,947.0048 ~~0.00~~Ending ~~0.00~~Scheduled ~~180+~~Balance ~~Days 0 0 0 0 0 0~~223,029,244.0059 069,023,311.0037 0292,052,555.0096 ~~0.00~~Record ~~0.00~~Date ~~Totals~~11/30/2005 211/30/2005 011/30/2005 0Principal 0And 2Interest Constant 1,~~388~~345,~~800~~485.3921 0591,514.0026 ~~0.00 0.00~~ 1,~~388~~936,~~800~~999.3947 ~~0-29~~Scheduled ~~Days~~Principal 0257,927.~~000000%~~46 0284,398.~~000000%~~76 0542,326.~~000000%~~22 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 01,832,114.~~000000%~~47 044,950.~~000000%~~83 01,877,065.~~000000%~~ 30 ~~Days~~Scheduled ~~0.427350%~~Interest 01,087,557.~~000000%~~75 0307,115.~~000000%~~50 01,394,673.~~000000%~~25 ~~0.427350%~~Servicing ~~0.606209%~~Fee 046,899.~~000000%~~85 014,448.~~000000%~~47 061,348.~~000000%~~32 ~~0.606209%~~Master 60Servicing ~~Days~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Trustee ~~0.000000%~~Fee 01,407.000000% 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 0.427350% 0.000000% 0.000000% 0.000000% 0.427350% 0.606209% 0.000000% 0.000000% 0.000000% 0.606209% 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 0433.0045 01,840.0045 ~~0.00~~FRY 30Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard 60Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~90 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance ~~120~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~Totals~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~0-29 Days 0~~1,039,250.~~000000%~~90 0292,233.~~000000%~~58 01,331,484.~~000000%~~48 ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 ~~30 Days~~ 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.000000%~~Cumulative 60Losses ~~Days~~ 0.~~000000%~~0000 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 90Prepayment ~~Days~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 ~~120 Days~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~150~~Servicing ~~Days~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Pass-Through ~~0.000000%~~Rate 05.~~000000%~~539735 05.~~000000%~~056479 05.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%425920

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Deal ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~Senior ~~0.00~~% ~~Principal Balance of Contaminated Properties 0~~97.00308012% ~~Periodic~~Subordinate ~~Advance~~% ~~7,864~~2.87691988%

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Group ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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 12CPR ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~9.~~000~~350839% ~~Original~~Subordinate ~~Principal Balance 0.00 Oct-04 0.000~~% ~~Current Principal Balance 0~~2.~~00 Nov-04 0.000~~949904% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current REO Total Jan-05 0.000~~% ~~Loans in REO~~ 0 ~~Feb-05 0~~.~~000~~000000% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Senior ~~0.000~~% ~~Jun-05 0~~97.~~000~~050096% Jul-05 0.000% 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 12CPR ~~Month REO History* New REO Loans Month REO Percentage Loans in REO~~ 0 ~~Sep-04 0~~.~~000~~778191% ~~Original~~Subordinate ~~Principal Balance 0.00 Oct-04 0.000~~% ~~Current Principal Balance 0~~1.~~00 Nov-04 0.000~~854859% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current REO Total Jan-05 0.000~~% ~~Loans in REO~~ 0 ~~Feb-05 0~~.~~000~~000000% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Senior ~~0.000~~% ~~Jun-05 0~~98.~~000~~145141% Jul-05 0.000% 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.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Senior~~- %All ~~97.381172%~~Mortgage ~~Subordinate~~Loans %in ~~2.618828%~~Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral Statement Group 1~~ - 30All ~~Year~~Mortgage ~~Fixed~~Loans 2in -Bankruptcy 15during ~~Year~~Current ~~Fixed~~Period ~~Total~~(continued) ~~Collateral~~Group Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.801977 5.313581 5.684819 Weighted Average Net Rate 5.551977 5.063581 5.434819 Weighted Average Maturity 350 171 260 Beginning Loan ~~Count~~Current ~~473~~Paid ~~131~~To ~~604~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 5Date 1Delinquent ~~6 Ending~~ Loan ~~Count~~Rate ~~468~~Delinquent ~~130 598 Beginning Scheduled~~ Balance ~~231,527,510.29 73,067,005.98 304,594,516.27 Ending Scheduled Balance 228,888,308.85 72,307,866.05 301,196,174.90 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~1,376,073.80~~Bankruptcy ~~612,703.17~~Loans ~~1,988,776.97~~this Scheduled Principal 256,642.74 289,163.63 545,806.37 Unscheduled Principal 2,382,558.70 469,976.30 2,852,535.00 Scheduled Interest 1,119,431.06 323,539.54 1,442,970.60 Servicing Fees 48,234.90 15,222.29 63,457.19 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,447.05 456.67 1,903.72 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 1,069,749.11 307,860.58 1,377,609.69 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 5.544477 5.056081 5.427319Period

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 11.685468% Subordinate % 2.880675% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.119325% Group 2 - 15 Year Fixed CPR 7.479829% Subordinate % 1.789096% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 98.210904%

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 5 2,154,450.00 2,139,098.15 0 0.00 0.00 2 - 15 Year Fixed 1 432,000.00 420,774.21 0 0.00 0.00 Total 6 2,586,450.00 2,559,872.36 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 0.00 245,697.39 2 - 15 Year Fixed 0 0.00 0.00 0 0.00 0.00 50,833.96 Total 0 0.00 0.00 0 0.00 0.00 296,531.35

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 3300962820 Loan Paid in Full 0 5.875% 360 7 1 - 30 Year Fixed 6098537068 Loan Paid in Full 0 6.000% 360 7 1 - 30 Year Fixed 6752884012 Loan Paid in Full 0 5.875% 360 7 1 - 30 Year Fixed 6847550693 Loan Paid in Full 0 5.750% 360 7 1 - 30 Year Fixed 6860721452 Loan Paid in Full 0 6.375% 360 7 2 - 15 Year Fixed 6541685639 Loan Paid in Full 0 5.250% 180 7

Summary SMM CPR PSA Current Month 0.938% Current Month 10.695% Current Month 793.026% 3 Month Average 0.601% 3 Month Average 6.948% 3 Month Average 589.657% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 7.986% N/A Feb-2005 5,522.420% N/A Mar-2005 10.625% N/A Mar-2005 3,104.848% N/A Apr-2005 20.449% N/A Apr-2005 3,726.661% N/A May-2005 10.811% N/A May-2005 1,442.576% N/A Jun-2005 5.051% N/A Jun-2005 532.119% N/A Jul-2005 5.099% N/A Jul-2005 443.827% N/A Aug-2005 10.695% N/A Aug-2005 793.026% 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 1.030% Current Month 11.685% Current Month 866.779% 3 Month Average 0.663% 3 Month Average 7.626% 3 Month Average 642.156% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 8.201% N/A Feb-2005 5,703.582% N/A Mar-2005 13.672% N/A Mar-2005 4,006.052% N/A Apr-2005 22.819% N/A Apr-2005 4,158.601% N/A May-2005 7.335% N/A May-2005 979.337% N/A Jun-2005 4.647% N/A Jun-2005 489.803% N/A Jul-2005 6.545% N/A Jul-2005 569.886% N/A Aug-2005 11.685% N/A Aug-2005 866.779% 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 0.646% Current Month 7.480% Current Month 553.979% 3 Month Average 0.406% 3 Month Average 4.719% 3 Month Average 416.657% 12 Month Average 0.000% 12 Month Average 0.000% 12 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Sep-2004 N/A N/A Sep-2004 N/A N/A Oct-2004 N/A N/A Oct-2004 N/A N/A Nov-2004 N/A N/A Nov-2004 N/A N/A Dec-2004 N/A N/A Dec-2004 N/A N/A Jan-2005 N/A N/A Jan-2005 N/A N/A Feb-2005 7.301% N/A Feb-2005 4,959.656% N/A Mar-2005 0.283% N/A Mar-2005 81.911% N/A Apr-2005 12.554% N/A Apr-2005 2,287.610% N/A May-2005 20.908% N/A May-2005 2,784.544% N/A Jun-2005 6.321% N/A Jun-2005 665.000% N/A Jul-2005 0.357% N/A Jul-2005 30.993% N/A Aug-2005 7.480% N/A Aug-2005 553.979% 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))

~~BoAMS~~Prepayment ~~2005~~Detail -1 ~~Group~~Prepayments 1during 1.Current ~~Group~~Period 1 Summary asLoans ofPaid ~~August~~In 1,Full ~~2005~~Repurchased ~~Number of Group 1 Mortgage~~ Loans: ~~468~~Original ~~Aggregate Unpaid Principal Balance: $228,888,309.02 Range of Unpaid Principal Balance: $147,709.78 to $1,388,383.51 Average Unpaid Principal Balance: $489,077.58 Range of~~ Current ~~Interest~~Original ~~Rates: 5.250% to 7.000% W.A.~~ Current Interest Rate: 5.800% W.A. Administrative Fee: 0.2575% Range of Remaining Terms to Stated Maturity: 232 to 353 months W.A. Remaining Term to Stated Maturity: 350 months Range of Original Terms: 240 to 360 months W.A. Original Term: 357 months Range of Loan Age: 7 to 11 months W.A. Loan Age: 8 months Range of Original Loan-to-Valuation Ratio: 24.55% to 95.00% W.A. Original Loan-to-Valuation Ratios: 68.54% Range of Credit Scores: 626 to 842 W.A. Credit Score: 751 Latest Maturity Date: 2035-01-01 [GRAPHIC OMITTED] 2. Geographic Concentration Geographic Concentration Percent California 48.20% Florida 7.10 Virginia 7.02 Maryland 5.14 North Carolina 3.62 Other 28.92 Total: 100.00% 3. Max Zip Concentration Maximum Single Zip Code Concentration: 0.72% 1. Occupancy of Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal ~~Balance~~ Principal Balance Occupancy of Mortgaged Properties of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Primary Residence 441 $215,647,880.11 94.22% Second Home 27 13,240,428.91 5.78 Total: 468 $228,888,309.02 100.00% (1) Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan. [GRAPHIC OMITTED] 2. Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal ~~Balance~~ Principal Balance Property Types of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Single Family Residence 334 $162,585,143.35 71.03% PUD-Detached 93 48,355,695.86 21.13 Condominium 31 13,811,042.11 6.03 PUD-Attached 5 2,000,226.82 0.87 2-Family 3 1,268,364.93 0.55 3-Family 1 495,947.54 0.22 Townhouse 1 371,888.41 0.16 Total: 468 $228,888,309.02 100.00% 3. Mortgage Loan Purposes Percent of Number of Group 1Count ~~Aggregate Aggregate Mortgage Loans as Principal~~ Balance ~~Principal~~ Balance ~~Mortgage~~Count Loan Purposes of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Purchase 219 $107,824,161.82 47.11% Refinance-Rate/Term 161 82,334,406.22 35.97 Refinance-Cashout 88 38,729,740.98 16.92 Total: 468 $228,888,309.02 100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Geographical Distribution Mortgage Loans as Principal Balance ~~Principal~~ Balance ~~of the Mortgaged Properties of August~~ 1, 2005 as of August 1, 2005 as of August 1, 2005 Alabama 2 $723,956.99 0.32% Arizona 6 2,531,155.18 1.11 Arkansas 1 575,595.70 0.25 California 231 110,332,465.15 48.20 Colorado 3 2,208,440.69 0.96 Connecticut 3 1,153,739.96 0.50 District of Columbia 4 2,502,788.11 1.09 Florida 32 16,247,470.59 7.10 Georgia 9 3,675,982.21 1.61 Illinois 10 5,996,734.88 2.62 Indiana 1 460,321.50 0.20 Kansas 2 1,096,470.26 0.48 Louisiana 1 399,088.46 0.17 Maryland 22 11,760,482.39 5.14 Massachusetts 13 7,038,715.31 3.08 Minnesota 2 1,036,329.03 0.45 Missouri 1 368,114.41 0.16 Nevada 10 5,068,818.53 2.21 New Jersey 6 2,898,007.99 1.27 New Mexico 1 619,176.11 0.27 New York 10 4,892,897.55 2.14 North Carolina 17 8,280,363.26 3.62 Ohio 2 871,748.18 0.38 Oklahoma 2 1,116,898.63 0.49 Oregon 6 2,773,078.28 1.21 Pennsylvania 4 2,049,468.83 0.90 Rhode Island 1 533,916.79 0.23 South Carolina 8 3,897,682.18 1.70 Tennessee 2 1,119,561.59 0.49 Texas 8 4,043,507.46 1.77 Utah 1 720,115.87 0.31 Vermont 1 456,271.73 0.20 Virginia 34 16,067,751.21 7.02 Washington 12 5,371,194.01 2.35 Total: 468 $228,888,309.02 100.00% (1) As of August 1, 2005, no more than approximately 0.72% of the Group 1 Mortgage Loans were secured by mortgaged properties in any one five-~~digit~~ postal zip code. [GRAPHIC OMITTED] 5. Current Group 1 Mortgage Loan Principal Balances Percent of Number of Group 1 Aggregate Aggregate Current Group 1 Mortgage Mortgage Loans as Principal Balance Principal Balance Loan Principal Balances of August 1, 2005 as of August 1, 2005 as of August 1, 2005 100,000.01 - 150,000.00 1 $147,709.78 0.06% 200,000.01 - 250,000.00 1 234,321.70 0.10 250,000.01 - 300,000.00 2 567,926.02 0.25 350,000.01 - 400,000.00 131 49,528,162.63 21.64 400,000.01 - 450,000.00 90 38,302,918.76 16.73 450,000.01 - 500,000.00 90 42,764,485.72 18.68 500,000.01 - 550,000.00 59 30~~,896,843.64~~ ~~13.50~~Year ~~550,000.01~~Fixed ~~- 600,000.00 26 14,944,868.30 6.53 600,000.01 - 650,000.00 23 14,365,364.45 6.28 650,000.01 - 700,000.00 11 7,500,243.72~~ 3~~.28~~ ~~700~~2,~~000.01 - 750~~026,000.00 ~~14 10,234,132.56 4.47 750,000.01 - 800,000.00 5 3,907,210.77~~ 1~~.71 800~~,~~000.01 - 850~~797,~~000~~382.0088 ~~1 846,340.50~~ 0~~.37~~ ~~850,000.01 - 900,000.00 1 891,147.39~~ 0.~~39 900,000.01 - 950,000.~~00 ~~2 1,842,218.15~~ 0.~~80 950,000.01 - 1,000,000.~~00 ~~7 6,917,212.69 3.02 1,000,000.01 - 1,500,000.00 4 4,997,202.24~~ 2~~.18~~ ~~Total: 468 $228,888,309.02 100.00% (1) As of August 1, 2005, the average outstanding principal balance of the Group 1 Mortgage Loans was approximately $489,078. 6. Original Loan~~-~~to-Value~~ ~~Ratios~~15 ~~Percent~~Year ofFixed ~~Number~~0 of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Original Loan-to-Value Ratios of August 1, 2005 as of August 1, 2005 as of August 1, 2005 20.01 - 25.00 1 $535,413.24 0.~~23% 25.01 - 30.~~00 ~~4 1,873,198.97~~ 0.~~82 30.01 - 35.~~00 ~~3 1,325,324.47~~ 0~~.58~~ 35.01 - 40.00 11 5,566,378.92 2.43 40.01 - 45.00 8 4,668,485.29 2.04 45.01 - 50.00 24 11,781,755.48 5.15 50.01 - 55.00 24 12,465,531.12 5.45 55.01 - 60.00 32 15,814,999.34 6.91 60.01 - 65.00 40 19,648,198.53 8.58 65.01 - 70.00 69 35,504,337.78 15.51 70.01 - 75.00 38 19,210,639.92 8.39 75.01 - 80.00 209 98,576,472.28 43.07 80.01 - 85.00 1 379,251.03 0.~~17 85.01 - 90.~~00 ~~3 1,171,307.78~~ 0.~~51 90.01 - 95.~~00 ~~1 367,014.87 0.16~~ Total: 468 $228,888,309.02 100.00% (1) As of August 1, 2005, the weighted average Loan-to-Value Ratio at origination of the Group 1 Mortgage Loans was approximately 68.54%. [GRAPHIC OMITTED] 7. Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Current Mortgage Interest Rates of August 1, 2005 as of August 1, 2005 as of August 1, 2005 5.001 - 5.250 5 $2,211,198.54 0.97% 5.251 - 5.500 31 15,280,214.67 6.68 5.501 - 5.750 212 106,850,435.32 46.68 5.751 - 6.000 198 93,386,987.61 40.80 6.001 - 6.250 17 8,800,915.86 3~~.85~~ ~~6.251 - 6.500 4~~ 2,~~000~~026,~~659.15 0.87 6.751 - 7.~~000 ~~1 357,897~~.~~87 0.16 Total: 468 $228,888,309.02 100.~~00% (1~~) As of August 1~~, ~~2005~~797, ~~the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans is expected to be approximately 5~~382.~~800%~~88 ~~per~~0 ~~annum~~0. [GRAPHIC OMITTED] 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Remaining Terms of August 1, 2005 as of August 1, 2005 as of August 1, 2005 221 - 240 9 $3,725,068.59 1.63% 281 - 300 5 2,305,310.05 1.01 341 - 360 454 222,857,930.38 97.37 Total: 468 $228,888,309.02 100.00% ~~(1) As of August 1, 2005, the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 350 months~~0. [GRAPHIC OMITTED] 9. Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Credit Scores of Mortgagors of August 1, 2005 as of August 1, 2005 as of August 1, 2005 801 - 850 42 $19,157,483.69 8.37% 751 - 800 219 109,055,218.48 47.65 701 - 750 145 70,321,080.82 30.72 651 - 700 56 27,870,622.80 12.18 601 - 650 6 2,483,903.23 1.09 Total: 468 $228,888,309.02 100.00~~% (1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica~~

~~Banc~~Prepayment ofDetail ~~America Mortgage Securities, Inc. Mortgage Pass~~-~~Through~~ ~~Certificates~~Prepayments ~~Record~~during ~~Date:~~Current ~~7/29/2005~~Period Distribution Date: 8/25/2005 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~~continued) ~~815-6600~~Summary ~~Fax:~~Substitution ~~(301)~~Loans ~~815-6600~~Liquidated ~~Certificateholder~~Loans ~~Distribution~~Curtailments ~~Summary~~Original ~~Certificate~~Current ~~Certificate~~Original ~~Beginning~~Current ~~Class~~Principal ~~Pass-Through~~Principal ~~Certificate~~Principal ~~Interest~~Principal ~~Class~~Curtailment ~~CUSIP~~Group ~~Description~~Count ~~Rate~~Balance Balance ~~Distribution~~Count ~~1-A-1~~Balance ~~05949AT34~~Balance ~~SEN~~Amount ~~4.18750% 39,029,908.25 136,198.12~~ 1~~-A-2~~ ~~05949AT42 SEN 5.05000% 16,025,000.00 67,438.54 1~~-~~A-3~~ ~~05949AT59~~30 ~~SEN~~Year ~~5.50000%~~Fixed ~~24,557,000.00~~0 ~~112,552.92 1-A-4 05949AT67 SEN 5.50000%~~ 0.00 ~~4,941.04 1-A-5 05949AT75 SEN 5.50000%~~ 0.00 ~~42,688.96~~0 ~~1-A-6 05949AT83 SEN 5.50000% 66,276,610.97 303,767.80 1-A-7 05949AT91 SEN 5.50000% 37,665,969.70 172,635.69 1-A-8 05949AU24 SEN 5.50000% 1,243,100.16 5,697.54 1-A-9 05949AU32 SEN 5.50000%~~ 0.00 0.00 ~~1-A-10 05949AU40 SEN 5.50000% 13~~42,~~492,375~~179.~~06 61,840.05 1-A-11 05949AU57 SEN 5.50000% 5,475,779.46~~ 25~~,097.32~~ ~~1-A-12~~2 ~~05949AU65 SEN 5.50000% 352,845.48 1,617.21 1~~-~~A-13~~ ~~05949AY38~~15 ~~SEN~~Year ~~5.50000%~~Fixed ~~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~~.27~~ ~~2-A-1 05949AV49 SEN 5.00000% 67,448,236.77 281,034.32 2-A-2 05949AV56 SEN 5.00000% 5,844,000.00 24,350.00 30-PO 05949AV31 STP~~ 0.~~00000% 1,180,706.24 0.~~00 ~~30-IO 05949AV23 IO 5.50000%~~ 0.00 1444,~~072~~950.83 ~~15-PO~~Total ~~05949AV72 STP~~ 0~~.00000%~~ ~~436,755.29~~ 0.00 ~~15-IO 05949AV64 IO 5.00000%~~ 0.00 ~~6,063.37~~0 B-1 05949AV80 SUB 5.37830% 4,035,520.11 18,086.87 B-2 05949AV98 SUB 5.37830% 1,614,802.81 7,237.41 B-3 05949AW22 SUB 5.37830% 806,905.76 3,616.49 B-4 05949AW30 SUB 5.37830% 645,326.35 2,892.30 B-5 05949AW48 SUB 5.37830% 646,317.64 2,896.74 B-6 05949AW55 SUB 5.37830% 323,081.97 1,448.03 1-AMR 05949AU81 SEN 5.50000% 0.00 0.00 ~~Totals 309~~87,~~118,242~~130.~~02 1,397,089.65~~08

Prepayment - Voluntary Prepayments

~~Principal~~Summary ~~Distribution~~SMM ~~Statement~~CPR ~~(continued)~~PSA ~~Total~~Current ~~Ending~~Month ~~Ending~~0.639% ~~Total~~Current ~~Principal~~Month ~~Certificate~~7.400% ~~Certificate~~Current ~~Principal~~Month ~~Class~~344.442% ~~Reduction~~3 ~~Balance~~Month ~~Percentage~~Average ~~Distribution~~0.655% ~~1-A-1~~3 ~~252,369~~Month Average 7.86562% ~~38,777,538~~3 Month Average 395.39527% 12 Month Average 0.~~96943846~~000% ~~252,369.86~~12 ~~1-A-2~~Month Average 0.~~00 16,025,~~000% 12 Month Average 0.00000% 1CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg.~~00000000~~ 0Month Current 12mo Avg.00 1Jan-2005 N/A N/A Jan-32005 0N/A N/A Feb-2005 7.00986% 24N/A Feb-2005 5,~~557,000~~522.00420% ~~1.00000000~~N/A 0Mar-2005 10.00625% 1-N/A Mar-42005 03,104.00848% ~~0.00~~N/A ~~0.00000000~~Apr-2005 020.00449% 1N/A Apr-2005 3,726.661% N/A May-52005 010.00811% 0N/A May-2005 1,442.00576% 0N/A Jun-2005 5.~~00000000~~051% 0N/A Jun-2005 532.00119% 1N/A Jul-2005 5.099% N/A Jul-62005 ~~2,684,223~~443.53827% ~~63,592,387~~N/A Aug-2005 10.44695% 0N/A Aug-2005 793.~~87472335~~026% ~~2,684,223~~N/A Sep-2005 4.53455% 1N/A Sep-2005 287.570% N/A Oct-72005 ~~2,122,732~~9.08832% ~~35,543,237~~N/A Oct-2005 562.63188% 0N/A Nov-2005 5.~~93184169~~455% ~~2,122,732~~N/A Nov-2005 279.08950% 1N/A Dec-2005 7.400% N/A Dec-82005 ~~(5,697~~344.~~54)~~442% ~~1,248,797~~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.70 1The graphically on the monthly bond remittance report.~~02781704~~ ~~(5,697~~The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.~~54)~~ctslink.com. www.ctslink.com. 1 -~~A-9~~ 30 Year Fixed SMM CPR PSA Current Month 0.00815% 0Current Month 9.00351% 0Current Month 435.~~00000000~~364% 3 Month Average 0.00650% ~~1-A-10~~3 ~~24,457~~Month Average 7.72462% ~~13,467,917~~3 Month Average 389.35441% 12 Month Average 0.~~98934235~~000% ~~24,457~~12 Month Average 0.72000% 112 Month Average 0.000% CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg. Month Current 12mo Avg. Jan-2005 N/A N/A Jan-112005 ~~(25,097~~N/A N/A Feb-2005 8.~~32)~~201% N/A Feb-2005 5,~~500,876~~703.78582% 1N/A Mar-2005 13.~~02781704~~672% ~~(25~~N/A Mar-2005 4,~~097~~006.~~32)~~052% 1-N/A Apr-122005 ~~639~~22.61819% ~~352~~N/A Apr-2005 4,~~205~~158.87601% ~~0.98934233~~N/A ~~639~~May-2005 7.61335% 1-N/A May-132005 0979.00337% ~~22,018,000.00~~N/A ~~1.00000000~~Jun-2005 04.00647% 1-N/A Jun-R2005 0489.00803% ~~0.00~~N/A ~~0.00000000~~Jul-2005 06.00545% 1-N/A Jul-LR2005 0569.00886% ~~0.00~~N/A ~~0.00000000~~Aug-2005 011.00685% 2-N/A Aug-12005 ~~1,643,525~~866.64779% ~~65,804,711.13~~N/A 0Sep-2005 2.~~91623218~~142% ~~1,643,525~~N/A Sep-2005 138.64350% 2N/A Oct-2005 10.891% N/A Oct-22005 0622.00939% ~~5,844,000~~N/A Nov-2005 2.00143% 1N/A Nov-2005 110.~~00000000~~020% 0N/A Dec-2005 9.00351% 30N/A Dec-PO2005 ~~6,108~~435.48364% ~~1,174,597~~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.76 0The graphically on the monthly bond remittance report.~~98047545~~ ~~6,108~~The monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.48ctslink.com. 30www.ctslink.com. 2 -IO 15 Year Fixed SMM CPR PSA Current Month 0.00065% Current Month 0.00778% 0Current Month 36.~~00000000~~194% 3 Month Average 0.00665% ~~15-PO~~ 3~~,115.65~~ ~~433,639.64~~Month 0Average 7.~~96527324~~509% 3~~,115~~ Month Average 396.65173% ~~15-IO~~12 Month Average 0.00000% 12 Month Average 0.00000% 12 Month Average 0.~~00000000~~000% 0CPR: Current vs 12mo Average* PSA: Current vs 12mo Average* Month Current 12mo Avg.00 BMonth Current 12mo Avg. Jan-12005 N/A N/A Jan-2005 N/A N/A Feb-2005 7~~,130~~.61301% N/A Feb-2005 4,~~028,389~~959.50656% N/A Mar-2005 0.~~98953316~~283% ~~7,130.61~~N/A BMar-22005 ~~2,853~~81.29911% ~~1,611,949.52~~N/A 0Apr-2005 12.~~98953316~~554% N/A Apr-2005 2,~~853~~287.29610% BN/A May-32005 ~~1,425~~20.77908% ~~805,479.99~~N/A ~~0.98953316~~May-2005 12,~~425~~784.77544% BN/A Jun-42005 ~~1,140~~6.27321% ~~644,186~~N/A Jun-2005 665.09000% N/A Jul-2005 0.~~98953316~~357% ~~1,140~~N/A Jul-2005 30.27993% BN/A Aug-52005 ~~1,142~~7.02480% ~~645,175~~N/A Aug-2005 553.62979% 0N/A Sep-2005 11.~~98953316~~468% ~~1,142~~N/A Sep-2005 739.02324% BN/A Oct-62005 ~~570~~6.87354% ~~322,511~~N/A Oct-2005 362.09932% 0N/A Nov-2005 15.~~98953279~~394% ~~570~~N/A Nov-2005 789.87392% 1N/A Dec-~~AMR~~2005 0.00778% 0N/A Dec-2005 36.00194% 0N/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.~~00000000~~ 0The graphically on the monthly bond remittance report.00 ~~Totals~~The ~~6,720,640~~monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at www.54ctslink.com. ~~302,397,601~~www.50ctslink.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.~~92849646~~2 6* MIN(30,~~720,640.54~~WAS)) Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))

~~Principal~~Substitutions ~~Distribution~~Loans ~~Factors~~Repurchased ~~Statement~~Loans ~~(continued)~~Substituted ~~Total~~Loan ~~Ending~~Current ~~Ending~~Current ~~Total~~Current ~~Realized~~Loan ~~Principal~~Current ~~Certificate~~Current ~~Certificate~~Current ~~Principal~~Number ~~Class~~Balance ~~Loss~~Rate ~~(3)~~Payment ~~Reduction~~Number Balance ~~Percentage~~Rate ~~Distribution~~Payment ~~1-A-1~~No ~~0.00000000~~Substitutions ~~6.30924650~~this 969.43845975 0.96943846 6.30924650 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 36.92191926 874.72334856 0.87472335 36.92191926 1-A-7 0.00000000 55.65194348 931.84169127 0.93184169 55.65194348 1-A-8 0.00000000 (4.68933333) 1,027.81703704 1.02781704 (4.68933333) 1-A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-A-10 0.00000000 1.79664438 989.34234555 0.98934235 1.79664438 1-A-11 0.00000000 (4.68933483) 1,027.81703662 1.02781704 (4.68933483) 1-A-12 0.00000000 1.79665730 989.34233146 0.98934233 1.79665730 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 22.88363626 916.23217624 0.91623218 22.88363626 2-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 30-PO 0.00000000 5.09894954 980.47545437 0.98047545 5.09894954 30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 6.93537512 965.27324018 0.96527324 6.93537512 15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.75156227 989.53316139 0.98953316 1.75156227 B-2 0.00000000 1.75155924 989.53316145 0.98953316 1.75155924 B-3 0.00000000 1.75156020 989.53315725 0.98953316 1.75156020 B-4 0.00000000 1.75156682 989.53316436 0.98953316 1.75156682 B-5 0.00000000 1.75156442 989.53315951 0.98953316 1.75156442 B-6 0.00000000 1.75155088 989.53279059 0.98953279 1.75155088 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.Period

BoAMS 05-01 Group 1 1. Group 1 Summary as of December 1, 2005 Number of Mortgage Loans: 459 Aggregate Unpaid Principal Balance: $223,029,244.65 Range of Unpaid Principal Balance: $147,037.31 to $1,381,303.14 Average Unpaid Principal Balance: $485,902.49 Range of Current Interest Rates: 5.250% to 6.375% W.A. Current Interest Rate: 5.795% W.A. Administrative Fee: 0.2575% Range of Remaining Terms to Stated Maturity: 228 to 349 months W.A. Remaining Term to Stated Maturity: 346 months Range of Original Terms: 240 to 360 months W.A. Original Term: 357 months Range of Loan Age: 11 to 15 months W.A. Loan Age: 12 months Range of Original Loan-to-Valuation Ratio: 24.55% to 95.00% W.A. Original Loan-to-Valuation Ratios: 68.35% Range of Credit Scores: 626 to 842 W.A. Credit Score: 752 Latest Maturity Date: 2035-01-01 2. Geographic Concentration Geographic Concentration Percent California 48.86% Virginia 7.17 Florida 6.55 Maryland 5.25 North Carolina 3.21 Other 28.97 Total: 100.00% 3. Max Zip Concentration Maximum Single Zip Code Concentration: 0.73% 1. Occupancy of Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Occupancy of Mortgaged Properties as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Primary Residence 433 $210,901,488.13 94.56% Second Home 26 12,127,756.52 5.44 Total: 459 $223,029,244.65 100.00% (1) Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan. 2. Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Property Types as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Single Family Residence 328 $158,384,232.09 71.02% PUD-Detached 91 47,216,348.49 21.17 Condominium 31 13,747,566.47 6.16 PUD-Attached 5 1,991,395.71 0.89 2-Family 2 825,555.61 0.37 3-Family 1 493,859.85 0.22 Townhouse 1 370,286.43 0.17 Total: 459 $223,029,244.65 100.00% 3. Mortgage Loan Purposes Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Mortgage Loan Purposes as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Purchase 215 $104,831,799.87 47.00% Refinance-Rate/Term 161 81,882,279.50 36.71 Refinance-Cashout 83 36,315,165.28 16.28 Total: 459 $223,029,244.65 100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Geographical Distribution of the Mortgaged Properties as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Alabama 2 $720,792.77 0.32% Arizona 6 2,512,323.47 1.13 Arkansas 1 568,256.80 0.25 California 229 108,961,937.20 48.86 Colorado 3 2,197,771.90 0.99 Connecticut 3 1,145,697.92 0.51 District of Columbia 4 2,491,460.24 1.12 Florida 29 14,599,828.81 6.55 Georgia 9 3,658,641.33 1.64 Illinois 9 5,593,569.27 2.51 Indiana 1 457,451.48 0.21 Kansas 1 641,417.02 0.29 Louisiana 1 397,379.48 0.18 Maryland 22 11,708,201.90 5.25 Massachusetts 12 6,570,285.15 2.95 Minnesota 2 1,031,864.83 0.46 Missouri 1 366,538.07 0.16 Nevada 10 5,037,380.45 2.26 New Jersey 6 2,882,621.63 1.29 New Mexico 1 616,687.94 0.28 New York 10 4,868,098.21 2.18 North Carolina 16 7,163,513.71 3.21 Ohio 2 867,751.18 0.39 Oklahoma 2 1,112,109.31 0.50 Oregon 6 2,759,841.25 1.24 Pennsylvania 4 2,038,282.60 0.91 Rhode Island 1 531,522.80 0.24 South Carolina 8 3,880,332.43 1.74 Tennessee 2 1,114,612.42 0.50 Texas 8 4,025,811.08 1.81 Utah 1 717,084.59 0.32 Vermont 1 452,951.30 0.20 Virginia 34 15,991,571.24 7.17 Washington 12 5,345,654.87 2.40 Total: 459 $223,029,244.65 100.00% (1) As of December 1, 2005, no more than approximately 0.73% of the Group 1 Mortgage Loans were secured by mortgaged properties in any one five-digit postal zip code. 5. Current Group Mortgage Loan Principal Balances Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Current Group Mortgage Loan Principal Balances as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 100,000.01 - 150,000.00 1 $147,037.31 0.07% 200,000.01 - 250,000.00 1 233,277.26 0.10 250,000.01 - 300,000.00 2 563,698.67 0.25 300,000.01 - 350,000.00 2 699,788.53 0.31 350,000.01 - 400,000.00 128 48,257,355.95 21.64 400,000.01 - 450,000.00 92 39,142,203.98 17.55 450,000.01 - 500,000.00 86 40,905,689.99 18.34 500,000.01 - 550,000.00 56 29,297,660.22 13.14 550,000.01 - 600,000.00 27 15,508,989.65 6.95 600,000.01 - 650,000.00 21 13,090,703.78 5.87 650,000.01 - 700,000.00 12 8,162,980.24 3.66 700,000.01 - 750,000.00 12 8,763,764.83 3.93 750,000.01 - 800,000.00 5 3,889,269.74 1.74 800,000.01 - 850,000.00 1 842,578.67 0.38 850,000.01 - 900,000.00 2 1,783,335.50 0.80 900,000.01 - 950,000.00 1 937,778.86 0.42 950,000.01 - 1,000,000.00 7 6,879,843.45 3.08 1,000,000.01 - 1,500,000.00 3 3,923,288.02 1.76 Total: 459 $223,029,244.65 100.00% (1) As of the December 1, 2005, the average outstanding principal balance of the Group Mortgage Loans was approximately $485,902. 6. Original Loan-to-Value Ratios Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Original Loan-to-Value Ratios as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 20.01 - 25.00 1 $533,053.23 0.24% 25.01 - 30.00 4 1,862,795.08 0.84 30.01 - 35.00 3 1,318,137.40 0.59 35.01 - 40.00 11 5,539,900.68 2.48 40.01 - 45.00 8 4,624,985.82 2.07 45.01 - 50.00 24 11,692,713.41 5.24 50.01 - 55.00 24 12,402,042.11 5.56 55.01 - 60.00 32 15,735,180.98 7.06 60.01 - 65.00 40 19,550,192.11 8.77 65.01 - 70.00 67 34,127,507.89 15.30 70.01 - 75.00 38 19,110,392.26 8.57 75.01 - 80.00 203 95,060,499.24 42.62 80.01 - 85.00 1 377,579.36 0.17 85.01 - 90.00 2 728,841.09 0.33 90.01 - 95.00 1 365,423.99 0.16 Total: 459 $223,029,244.65 100.00% (1) As of the December 1, 2005, the weighted average Loan-to-Value Ratio at origination of the Group 1 Mortgage Loans was approximately 68.35%. 7. Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Current Mortgage Interest Rates as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 5.001 - 5.250 5 $2,197,646.66 0.99% 5.251 - 5.500 31 15,203,892.45 6.82 5.501 - 5.750 209 104,951,444.70 47.06 5.751 - 6.000 195 91,728,490.11 41.13 6.001 - 6.250 15 6,955,528.35 3.12 6.251 - 6.500 4 1,992,242.38 0.89 Total: 459 $223,029,244.65 100.00% (1) As of the December 1, 2005, the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans was approximately 5.795% per annum. 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Remaining Terms as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 221 - 240 9 $3,688,720.25 1.65% 281 - 300 5 2,290,833.44 1.03 341 - 360 445 217,049,690.96 97.32 Total: 459 $223,029,244.65 100.00% (1) As of December 1, 2005, the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 346 months. 9. Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans Principal Balance Principal Balance Credit Scores of Mortgagors as of December 1, 2005 as of December 1, 2005 as of December 1, 2005 801 - 850 42 $19,019,347.90 8.53% 751 - 800 217 107,627,417.87 48.26 701 - 750 140 67,606,724.62 30.31 651 - 700 55 26,660,227.94 11.95 601 - 650 5 2,115,526.32 0.95 Total: 459 $223,029,244.65 100.00% (1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica).

EX-99.4 Banc of America Mortgage Securities, Inc. Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 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

~~Interest~~Certificateholder Distribution ~~Statement~~Summary ~~(continued)~~Class ~~Remaining~~CUSIP ~~Ending Non-Supported Total Unpaid~~ Certificate/ ~~Interest~~Beginning ~~Realized~~ Interest ~~Interest~~Pass-Through ~~Notional~~Certificate ~~Class Shortfall Losses (4)~~ Distribution ~~Shortfall~~Rate Balance 1-A-1 ~~0.00~~05949AT34 04.0018750% ~~136~~37,~~198~~905,259.1285 ~~0.00 38~~132,~~777,538~~273.3956 1-A-2 ~~0.00~~05949AT42 05.0005000% ~~67,438.54 0.00~~ 16,025,000.00 67,438.54 1-A-3 ~~0.00~~05949AT59 05.0050000% ~~112,552.92 0.00~~ 24,557,000.00 112,552.92 1-A-4 005949AT67 5.0050000% 0.00 4,941.04 ~~0.00~~ 1~~,078,045.45 1~~-A-5 ~~0.00~~05949AT75 05.0050000% ~~42,688.96~~ 0.00 941,~~253,730~~458.7588 1-A-6 ~~0.00~~05949AT83 05.0050000% ~~303~~59,~~767~~958,573.8077 ~~0.00 63~~274,~~592,387~~810.4413 1-A-7 ~~0.00~~05949AT91 05.0050000% ~~172~~33,~~635~~190,644.6953 ~~0.00 35~~152,~~543,237~~123.6379 1-A-8 ~~0.00~~05949AU24 ~~0.00~~ 5~~,697~~.5450000% ~~0.00~~ 1,~~248~~266,~~797~~047.7049 5,802.72 1-A-9 ~~0.00~~05949AU32 05.0050000% 0.00 0.00 ~~0.00~~ 1-A-10 ~~0.00~~05949AU40 05.0050000% 6113,~~840~~393,869.0555 ~~0.00 13~~61,~~467,917~~388.3557 1-A-11 ~~0.00~~05949AU57 05.0050000% 255,~~097~~576,861.3203 ~~0.00 5~~25,~~500,876~~560.7861 1-A-12 ~~0.00~~05949AU65 05.0050000% 1350,~~617~~269.2142 ~~0.00 352~~1,~~205~~605.8740 1-A-13 ~~0.00~~05949AY38 05.0050000% ~~100,915.83 0.00~~ 22,018,000.00 100,915.83 1-A-R ~~0.00~~05949AU73 05.0050000% 0.00 0.00 ~~0.00~~ 1-A-LR ~~0.00~~05949AU99 05.0050000% 0.~~27 0.~~00 0.0007 2-A-1 ~~0.00~~05949AV49 05.0000000% ~~281~~64,~~034~~328,161.3288 ~~0.00 65~~268,~~804,711~~034.1301 2-A-2 ~~0.00~~05949AV56 05.0000000% ~~24,350.00 0.00~~ 5,844,000.00 24,350.00 30-PO ~~0.00~~05949AV31 0.0000000% 01,167,267.0048 0.00 ~~1,174,597.76~~ 30-IO ~~0.00~~05949AV23 05.0050000% ~~14,072.83~~ 0.00 313,~~011,222~~315.8042 15-PO ~~0.00~~05949AV72 0.0000000% 0411,599.0078 0.00 ~~433,639.64~~ 15-IO ~~0.00~~05949AV64 05.0000000% ~~6,063.37~~ 0.00 15,~~434,972~~906.0911 B-1 ~~0.00~~05949AV80 05.0037935% 184,~~086~~006,713.8753 ~~0.00 4~~17,~~028,389~~961.5025 B-2 ~~0.00~~05949AV98 05.0037935% 71,~~237~~603,275.4194 ~~0.00 1~~7,~~611,949~~187.5215 B-3 ~~0.00~~05949AW22 05.0037935% 3801,~~616~~145.4986 ~~0.00 805~~3,~~479~~591.9937 B-4 ~~0.00~~05949AW30 05.0037935% 2640,~~892~~719.3085 ~~0.00 644~~2,~~186~~872.0921 B-5 ~~0.00~~05949AW48 05.0037935% 2641,~~896~~704.7406 ~~0.00 645~~2,~~175~~876.62 B-6 ~~0.00~~05949AW55 05.0037935% 1320,~~448~~775.0372 ~~0.00 322~~1,~~511~~437.0997 1-AMR ~~0.00~~05949AU81 05.0050000% 0.00 0.00 ~~0.00~~ Totals ~~0.00 0.00 1~~294,~~397~~006,~~089~~889.6574 ~~0.00 (4) Amount Does Not Include Excess Special Hazard~~1, ~~Bankruptcy~~328, ~~or Fraud Losses Unless Otherwise Disclosed~~404. ~~Please Refer to the Prospectus Supplement for a Full Description.~~17

~~Interest~~Certificateholder Distribution ~~Factors~~Summary ~~Statement~~(continued) ~~Beginning~~Class ~~Payment~~Principal ~~of Original~~ Current ~~Certificate/~~Ending ~~Current~~Total ~~Unpaid~~Cummulative ~~Current~~Distribution ~~Face~~Realized Certificate ~~Notional~~Distribution ~~Accrued~~Realized ~~Interest~~Loss ~~Interest Class (5) Amount Rate~~ Balance ~~Interest~~Losses ~~Shortfall Shortfall~~ 1-A-1 40328,~~000,000~~784.0098 40.~~18750%~~00 ~~975~~37,576,474.~~74770625~~87 3461,058.~~40495300~~54 0.~~00000000~~00 ~~0.00000000~~ 1-A-2 0.00 0.00 16,025,000.00 567,438.~~05000%~~54 ~~1000.00000000 4.20833323~~ 0.~~00000000~~00 ~~0.00000000~~ 1-A-3 0.00 0.00 24,557,000.00 5112,552.~~50000%~~92 ~~1000.00000000 4.58333347~~ 0.~~00000000~~00 ~~0.00000000~~ 1-A-4 0.00 50.~~50000%~~00 ~~1000~~0.~~00041742~~00 4,941.~~58333372~~04 0.~~00000000~~00 ~~0.00000000~~ 1-A-5 0.00 50.~~50000%~~00 ~~975~~0.~~74776119~~00 441,458.~~47217702~~88 0.~~00000000~~00 ~~0.00000000~~ 1-A-6 722,~~700~~159,~~000~~393.0074 50.~~50000%~~00 ~~911~~57,799,180.~~64526781~~03 42,434,203.~~17837414~~87 0.~~00000000~~00 ~~0.00000000~~ 1-A-7 381,~~143~~583,~~000~~147.00 50.~~50000%~~00 ~~987~~31,607,497.~~49363448~~53 41,735,270.~~52601237~~79 0.~~00000000~~00 ~~0.00000000~~ 1-A-8 1(5,~~215,000~~802.0072) 50.~~50000%~~00 ~~1023~~1,271,850.~~12770370~~21 ~~4.68933333~~ 0.~~00000000~~00 0.~~00000000~~00 1-A-9 ~~4,251,000~~0.00 ~~5.50000%~~ 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-10 1324,~~613,000~~909.0020 50.~~50000%~~00 ~~991~~13,368,960.~~13898920~~35 486,297.~~54272019~~77 0.~~00000000~~00 ~~0.00000000~~ 1-A-11 5(25,~~352,000~~560.61) 0.00 5,602,421.~~50000%~~65 ~~1023.12770179 4.68933483~~ 0.~~00000000~~00 0.~~00000000~~00 1-A-12 ~~356,000~~651.0041 50.~~50000%~~00 ~~991~~349,618.~~13898876~~00 42,256.~~54272472~~81 0.~~00000000~~00 ~~0.00000000~~ 1-A-13 0.00 0.00 22,018,000.00 5100,915.~~50000%~~83 ~~1000.00000000 4.58333318~~ 0.~~00000000~~00 ~~0.00000000~~ 1-A-R 500.00 ~~5.50000%~~ 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-LR 250.00 ~~5.50000%~~ 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~07 0.~~00000000~~00 2-A-1 711,~~821~~916,~~000~~063.0078 50.~~00000%~~00 ~~939~~62,412,098.~~11581251~~10 32,184,097.~~91298255~~79 0.~~00000000~~00 ~~0.00000000~~ 2-A-2 0.00 0.00 5,844,000.00 524,350.~~00000%~~00 ~~1000.00000000 4.16666667~~ 0.~~00000000~~00 ~~0.00000000~~ 30-PO 13,~~197,987~~503.9389 0.~~00000%~~00 ~~985~~1,163,763.~~57440391~~59 03,503.~~00000000~~89 0.~~00000000~~00 ~~0.00000000~~ 30-IO 0.00 50.~~50000%~~00 ~~919~~0.~~38786785~~00 413,315.~~21386196~~42 0.~~00000000~~00 ~~0.00000000~~ 15-PO ~~449~~2,~~240~~619.3007 0.~~00000%~~00 ~~972~~408,980.~~20861530~~70 02,619.~~00000000~~07 0.~~00000000~~00 ~~0.00000000~~ 15-IO 0.00 50.~~00000%~~00 ~~951~~0.~~75385714~~00 35,906.~~96564399~~11 0.~~00000000~~00 ~~0.00000000~~ B-1 47,~~071,000~~281.0036 50.~~37830%~~00 ~~991~~3,999,432.~~28472366~~16 425,242.~~44285679~~61 0.~~00000000~~00 ~~0.00000000~~ B-2 12,~~629,000~~913.0062 50.~~37830%~~00 ~~991~~1,600,362.~~28472069~~32 410,100.~~44285451~~77 0.~~00000000~~00 ~~0.00000000~~ B-3 ~~814~~1,~~000~~455.0092 50.~~37830%~~00 ~~991~~799,689.~~28471744~~95 45,047.~~44286241~~29 0.~~00000000~~00 ~~0.00000000~~ B-4 ~~651~~1,~~000~~164.0037 50.~~37830%~~00 ~~991~~639,555.~~28471582~~47 4,036.~~44285714~~58 0.~~00000000~~00 ~~0.00000000~~ B-5 ~~652~~1,~~000~~166.0016 50.~~37830%~~00 ~~991~~640,537.~~28472393~~89 4,042.~~44285276~~78 0.~~00000000~~00 ~~0.00000000~~ B-6 ~~325,922~~582.5994 50.~~37830%~~00 ~~991~~320,192.~~28437216~~78 42,020.~~44286479~~91 0.~~00000000~~00 ~~0.00000000~~ 1-AMR 250.00 50.~~50000%~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 Totals 6,002,274.11 0.~~00000000~~00 ~~(5)~~288,004,615.60 ~~All~~7,330,678.28 ~~classes~~0.00 ~~are~~This ~~per~~report $1has been compiled from information provided to Wells Fargo Bank,~~000~~ ~~denomination~~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.

~~Interest~~Principal Distribution ~~Factors~~ Statement ~~(continued)~~Class ~~Remaining~~Original ~~Ending~~Beginning ~~Non-Supported~~Scheduled ~~Total~~UnScheduled ~~Unpaid~~Accretion ~~Certificate/ Interest~~ Realized ~~Interest~~Face ~~Interest~~Certificate ~~Notional~~Principal ~~Class~~Principal ~~Shortfall~~Loss ~~Losses~~Amount ~~(6)~~Balance Distribution ~~Shortfall~~Distribution ~~Balance~~ 1-A-1 040,000,000.~~00000000~~00 037,905,259.~~00000000~~85 319,301.~~40495300~~53 309,483.45 0.~~00000000~~00 ~~969~~0.~~43845975~~00 1-A-2 016,025,000.~~00000000~~00 16,025,000.00 0.~~00000000~~00 40.~~20833323~~00 0.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-3 024,557,000.~~00000000~~00 24,557,000.00 0.~~00000000~~00 40.~~58333347~~00 0.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-4 0.~~00000000~~00 0.~~00000000~~00 40.~~58333372~~00 0.~~00000000~~00 ~~1000~~0.~~00041742~~00 0.00 1-A-5 0.~~00000000~~00 0.~~00000000~~00 40.~~47217702~~00 0.~~00000000~~00 ~~969~~0.~~43851492~~00 0.00 1-A-6 072,700,000.~~00000000~~00 059,958,573.~~00000000~~77 4126,768.~~17837414~~59 2,032,625.15 0.~~00000000~~00 ~~874~~0.~~72334856~~00 1-A-7 038,143,000.~~00000000~~00 033,190,644.~~00000000~~53 492,939.~~52601237~~66 1,490,207.34 0.~~00000000~~00 ~~931~~0.~~84169127~~00 1-A-8 01,215,000.~~00000000~~00 01,266,047.~~00000000~~49 40.~~68933333~~00 0.~~00000000~~00 ~~1027~~(5,802.~~81703704~~72) 0.00 1-A-9 4,251,000.00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-10 013,613,000.~~00000000~~00 013,393,869.~~00000000~~55 41,462.~~54272019~~31 23,446.89 0.~~00000000~~00 ~~989~~0.~~34234555~~00 1-A-11 05,352,000.~~00000000~~00 05,576,861.~~00000000~~03 40.~~68933483~~00 0.~~00000000~~00 ~~1027~~(25,560.~~81703662~~61) 0.00 1-A-12 0356,000.~~00000000~~00 0350,269.~~00000000~~42 438.~~54272472~~24 613.17 0.~~00000000~~00 ~~989~~0.~~34233146~~00 1-A-13 022,018,000.~~00000000~~00 22,018,000.00 0.~~00000000~~00 40.~~58333318~~00 0.~~00000000~~00 ~~1000~~0.~~00000000~~00 1-A-R 50.00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 1-A-LR 25.00 0.~~00000000~~00 0.~~00000000~~00 100.~~80000000~~00 0.~~00000000~~00 0.~~00000000~~00 2-A-1 071,821,000.~~00000000~~00 064,328,161.~~00000000~~88 3282,686.~~91298255~~84 1,633,376.94 0.~~00000000~~00 ~~916~~0.~~23217624~~00 2-A-2 05,844,000.~~00000000~~00 5,844,000.00 0.~~00000000~~00 40.~~16666667~~00 0.~~00000000~~00 ~~1000~~0.~~00000000~~00 30-PO 01,197,987.~~00000000~~93 01,167,267.~~00000000~~48 01,361.~~00000000~~80 2,142.10 0.~~00000000~~00 ~~980~~0.~~47545437~~00 30-IO 0.~~00000000~~00 0.~~00000000~~00 40.~~21386196~~00 0.~~00000000~~00 ~~901~~0.~~65781974~~00 0.00 15-PO 0449,240.~~00000000~~30 0411,599.~~00000000~~78 01,756.~~00000000~~05 863.02 0.~~00000000~~00 ~~965~~0.~~27324018~~00 15-IO 0.~~00000000~~00 0.~~00000000~~00 30.~~96564399~~00 0.~~00000000~~00 ~~938~~0.~~51908109~~00 0.00 B-1 04,071,000.~~00000000~~00 04,006,713.~~00000000~~53 47,281.~~44285679~~36 0.~~00000000~~00 ~~989~~0.~~53316139~~00 0.00 B-2 01,629,000.~~00000000~~00 01,603,275.~~00000000~~94 42,913.~~44285451~~62 0.~~00000000~~00 ~~989~~0.~~53316145~~00 0.00 B-3 0814,000.~~00000000~~00 0801,145.~~00000000~~86 41,455.~~44286241~~92 0.~~00000000~~00 ~~989~~0.~~53315725~~00 0.00 B-4 0651,000.~~00000000~~00 0640,719.~~00000000~~85 41,164.~~44285714~~37 0.~~00000000~~00 ~~989~~0.~~53316436~~00 0.00 B-5 0652,000.~~00000000~~00 0641,704.~~00000000~~06 41,166.~~44285276~~16 0.~~00000000~~00 ~~989~~0.~~53315951~~00 0.00 B-6 0325,922.~~00000000~~59 0320,775.~~00000000~~72 4582.~~44286479~~94 0.~~00000000~~00 ~~989~~0.~~53279059~~00 0.00 1-AMR 25.00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 0.~~00000000~~00 ~~(6)~~Totals ~~Amount~~325,685,250.82 ~~Does~~294,006,889.74 ~~Not Include Excess Special Hazard~~540,879.39 ~~Bankruptcy~~5,or492,758.06 ~~Fraud Losses Unless Otherwise Disclosed~~(31,363.33) ~~Please Refer to the Prospectus Supplement for a Full Description~~0.00

~~Certificateholder~~Principal ~~Component~~Distribution Statement ~~Component~~(continued) ~~Beginning~~Class ~~Ending~~Total ~~Beginning~~ Ending Ending ~~Pass~~Total Principal Certificate Certificate Principal Reduction Balance Percentage Distribution 1-~~Through~~A-1 ~~Notional~~328,784.98 ~~Notional~~37,576,474.87 ~~Component~~0.939412 ~~Component~~328,784.98 ~~Component~~1-A-2 ~~Class~~0.00 ~~Rate~~16,025,000.00 ~~Balance~~1.000000 ~~Balance~~0.00 ~~Balance~~1-A-3 ~~Balance~~0.00 ~~Percentage~~24,557,000.00 301.000000 0.00 1-POA-4 0.00 0.00 0.000000 0.00 1-A-5 0.~~00000%~~00 0.00 0.000000 0.00 1-A-6 2,159,393.74 57,799,180.03 0.795037 2,~~706~~159,393.74 1-A-7 1,583,147.00 31,607,497.53 0.828658 1,583,147.00 1-A-8 (5,802.72) 1,271,850.21 1.046790 (5,802.72) 1-A-9 0.00 0.00 0.000000 0.00 1-A-10 24,909.20 13,368,960.35 0.982073 24,909.20 1-A-11 (25,~~174~~560.61) 5,~~597~~602,421.7665 981.~~04754544%~~046790 15(25,560.61) 1-A-12 651.41 349,618.00 0.982073 651.41 1-A-13 0.00 22,018,000.00 1.000000 0.00 1-A-R 0.00 0.00 0.000000 0.00 1-A-LR 0.00 0.00 0.000000 0.00 2-A-1 1,916,063.78 62,412,098.10 0.868995 1,916,063.78 2-A-2 0.00 5,844,000.00 1.000000 0.00 30-PO 3,503.89 1,163,763.59 0.971432 3,503.89 30-IO 0.00 0.00 0.000000 0.00 15-PO 2,619.07 408,980.70 0.~~00000%~~910383 2,619.07 15-IO 0.00 0.00 ~~436~~0.000000 0.00 B-1 7,~~755~~281.2936 ~~433~~3,999,432.16 0.982420 7,281.36 B-2 2,913.62 1,600,362.32 0.982420 2,913.62 B-3 1,455.92 799,689.95 0.982420 1,455.92 B-4 1,164.37 639,555.6447 960.~~52732402%~~982420 1,164.37 B-5 1,166.16 640,537.89 0.982420 1,166.16 B-6 582.94 320,192.78 0.982420 582.94 1-AMR 0.00 0.00 0.000000 0.00 Totals 6,002,274.11 288,004,615.60 0.884304 6,002,274.11

~~CERTIFICATEHOLDER~~Principal ~~ACCOUNT~~Distribution ~~STATEMENT~~Factors ~~CERTIFICATE~~Statement ~~ACCOUNT~~Class Original Beginning Scheduled UnScheduled Accretion Face Certificate Principal Principal Amount Balance Distribution Distribution 1-A-1 40,000,000.00 947.631496 0.482538 7.737086 0.000000 1-A-2 16,025,000.00 ~~Deposits~~1000.000000 ~~Payments~~0.000000 of0.000000 ~~Interest~~0.000000 ~~and~~1-A-3 ~~Principal~~24,557,000.00 81000.000000 0.000000 0.000000 0.000000 1-A-4 0.00 0.000000 0.000000 0.000000 0.000000 1-A-5 0.00 0.000000 0.000000 0.000000 0.000000 1-A-6 72,~~185~~700,~~130~~000.1500 ~~Liquidations~~824.739667 1.743722 27.959080 0.000000 1-A-7 38,143,000.00 ~~Insurance~~870.163451 ~~Proceeds~~2.436611 39.068960 0.000000 1-A-8 1,215,000.00 ~~Reserve~~1042.014395 ~~Funds~~0.000000 0.000000 (4.775901) 1-A-9 4,251,000.00 ~~Proceeds~~0.000000 ~~from~~0.000000 ~~Repurchased~~0.000000 ~~Loans~~0.000000 1-A-10 13,613,000.00 983.902854 0.107420 1.722390 0.000000 1-A-11 5,352,000.00 ~~Other~~1042.014393 ~~Amounts~~0.000000 ~~(Servicer~~0.000000 ~~Advances~~(4.775899) 01-A-12 356,000.00 ~~Realized~~983.902865 ~~Loss~~0.107416 ~~(Gains~~1.722388 0.000000 1-A-13 22,018,000.00 ~~Subsequent~~1000.000000 ~~Expenses~~0.000000 &0.000000 ~~Recoveries)~~0.000000 1-A-R 50.00 0.000000 0.000000 0.000000 0.000000 1-A-LR 25.00 ~~Prepayment~~0.000000 ~~Penalties~~0.000000 0.000000 0.000000 2-A-1 71,821,000.00 ~~Total~~895.673436 ~~Deposits~~3.935991 822.742331 0.000000 2-A-2 5,~~185~~844,~~130~~000.00 1000.000000 0.000000 0.000000 0.000000 30-PO 1,197,987.93 974.356628 1.136739 1.788081 0.000000 30-IO 0.00 0.000000 0.000000 0.000000 0.000000 15-PO ~~Withdrawals~~449,240.30 ~~Reimbursement~~916.212949 ~~for~~3.908932 ~~Servicer~~1.921065 ~~Advances~~0.000000 15-IO 0.00 ~~Payment~~0.000000 of0.000000 ~~Service~~0.000000 ~~Fee~~0.000000 67B-1 4,~~399~~071,000.9600 ~~Payment~~984.208678 of1.788592 ~~Interest~~0.000000 ~~and~~0.000000 ~~Principal~~B-2 81,~~117~~629,~~730~~000.1900 ~~Total~~984.208680 ~~Withdrawals~~1.788594 ~~(Pool~~0.000000 ~~Distribution~~0.000000 ~~Amount)~~B-3 8814,~~185~~000.00 984.208673 1.788600 0.000000 0.000000 B-4 651,~~130~~000.1500 ~~Ending~~984.208679 ~~Balance~~1.788587 0.000000 0.000000 B-5 652,000.00 984.208681 1.788589 0.000000 0.000000 B-6 325,922.59 984.208305 1.788584 0.000000 0.000000 1-AMR 25.00 0.000000 0.000000 0.000000 0.000000

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee* 6461,~~399~~251.6444 Assured Guaranty fee 1,068.33 Trustee Fee 1,~~931~~837.9955 Supported Prepayment/Curtailment Interest Shortfall 0.00 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 6764,~~399~~157.9632 *Servicer Payees include: BANK OF AMERICA (NY)

~~OTHER~~Reserve ~~ACCOUNTS~~Accounts Account Name Beginning Current Withdrawals Current Deposits Ending ~~Account Type~~ Balance ~~Withdrawals Deposits~~ Balance ~~Financial Guaranty 0.00 0.00 0.00 0.00~~ Reserve Fund 10,000.00 0.00 0.00 10,000.00 Rounding Account 1-A-2 999.99 0.00 0.00 999.99 OTHER ACCOUNTS Account Name Funds In (A) Funds Out(B) Net Amount(A - B) Financial Guaranty 0.00 0.00 0.00

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.683791% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~5.426291% NoWeighted ofAverage ~~Loans~~Remaining NoTerm of305 ~~Loans~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~Principal~~561 ~~Balance~~Number ~~Principal~~Of ~~Balance~~Loans ~~Principal~~Paid ~~Balance~~In ~~0-29~~Full ~~Days~~7 0Ending 0Scheduled 0Collateral 0Loan ~~0.00~~Count ~~0.00~~554 ~~0.00~~Beginning ~~0.00~~Scheduled 30Collateral ~~Days~~Balance ~~3 0 0 0 3 1~~294,~~598~~006,~~769~~889.7773 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 1Balance 288,~~598~~004,~~769~~615.77 60 ~~Days~~Ending 0Actual 0Collateral 0Balance 0at 030-Nov-2005 0288,434,210.0003 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 01,931,599.0073 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Non-PO 0Optimal 0Amount 07,269,009.67 0Class ~~0.00~~AP ~~0.00~~Deferred ~~0.00~~Amount 0.00 ~~0.00~~Scheduled ~~Totals~~Principal ~~3 0 0 0 3 1~~539,~~598,769~~038.7720 ~~0.00~~Unscheduled ~~0.00~~Principal ~~0.00 1~~5,~~598~~463,~~769~~235.77 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.520833% 0.000000% 0.000000% 0.000000% 0.520833% 0.527933% 0.000000% 0.000000% 0.000000% 0.527933% 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 0.520833% 0.000000% 0.000000% 0.000000% 0.520833% 0.527933% 0.000000% 0.000000% 0.000000% 0.527933%93

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 - 30 Year Fixed No2 ~~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~~15 0Year 0Fixed 0Total 0Collateral ~~0.00~~Description ~~0.00~~Fixed ~~0.00 0.00~~ 30 ~~Days~~Year 2Fixed 015 0Year 0Mixed 2Fixed ~~1,128,830.32~~Weighted ~~0.00~~Average ~~0.00~~Coupon ~~0.00~~Rate ~~1,128,830~~5.32800656 ~~60 Days 0 0 0 0 0 0~~5.00326854 05.00683791 ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Net 90Rate ~~Days 0 0 0 0 0 0~~5.00550656 05.00076854 05.00433791 ~~0.00~~Weighted ~~0.00~~Average ~~120~~Remaining ~~Days~~Term 0349 0169 0305 0Beginning 0Loan ~~0.00~~Count ~~0.00~~422 ~~0.00~~139 ~~0.00~~561 ~~0.00~~Loans ~~150~~Paid ~~Days~~In 0Full 04 03 07 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~418 ~~0.00~~136 ~~0.00~~554 ~~180+~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~221,489,231.0042 072,517,658.0031 0294,006,889.0073 ~~0.00~~Ending ~~0.00~~Scheduled ~~Totals~~Balance ~~2 0 0 0 2 1~~217,~~128~~413,~~830~~430.3280 070,591,184.0080 ~~0.00 0.00 1~~288,~~128~~004,~~830~~615.3260 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~0.458716%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 01,317,457.~~000000%~~05 0614,142.~~458716%~~68 01,931,599.~~493876%~~73 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0246,804.~~000000%~~65 0292,233.~~493876%~~55 ~~60 Days 0~~539,038.~~000000%~~20 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 03,828,995.~~000000%~~97 01,634,239.~~000000%~~96 05,463,235.~~000000%~~93 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 01,070,652.~~000000%~~40 0321,909.~~000000%~~13 ~~90 Days 0~~1,392,561.~~000000%~~53 ~~0.000000%~~Servicing ~~0.000000%~~Fee 046,143.~~000000%~~59 015,107.~~000000%~~85 061,251.~~000000%~~44 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 ~~120 Days~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Trustee ~~0.000000%~~Fee 01,384.~~000000%~~31 0453.~~000000%~~24 01,837.~~000000%~~55 ~~0.000000%~~FRY ~~0.000000%~~Amount 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.458716% 0.000000% 0.000000% 0.000000% 0.458716% 0.493876% 0.000000% 0.000000% 0.000000% 0.493876% 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~~Special 30Hazard ~~Days~~Fee 1 0 ~~0 0 1 469,939~~.~~45 0.~~00 0.00 0.00 ~~469,939.45~~Other 60Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~Totals~~ 1 ~~0 0 0 1 469~~,~~939~~023,124.4550 0306,348.0004 ~~0.00 0.00 469~~1,~~939~~329,472.4554 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~30 Days~~ 0.~~714286%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.714286%~~Cumulative ~~0.632743%~~Losses 0.~~000000%~~0000 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.632743%~~Prepayment 60Penalty ~~Days~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ ~~90 Days~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~120~~Paid ~~Days~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Pass-Through ~~150~~Rate ~~Days 0~~5.~~000000%~~543156 05.~~000000%~~069354 05.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.714286% 0.000000% 0.000000% 0.000000% 0.714286% 0.632743% 0.000000% 0.000000% 0.000000% 0.632743%426291

~~OTHER~~Additional ~~INFORMATION~~Reporting ~~Current~~- ~~Period~~Deal ~~Class~~Level AMiscellaneous ~~Insufficient~~Reporting ~~Funds~~Senior ~~0.00~~% ~~Principal Balance of Contaminated Properties 0~~97.00259382% ~~Periodic~~Subordinate ~~Advance~~% ~~10,291~~2.32740618%

~~Summary~~Additional 12Reporting ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep~~-04 ~~0.000%~~Group ~~Original~~Level ~~Principal~~Miscellaneous ~~Balance~~Reporting 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% 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 12CPR ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~18.~~000~~901006% ~~Original~~Subordinate ~~Principal Balance 0.00 Oct-04 0.000~~% ~~Current Principal Balance 0~~2.~~00 Nov-04 0.000~~759797% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current REO Total Jan-05 0.000~~% ~~Loans in REO~~ 0 ~~Feb-05 0~~.~~000~~000000% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Senior ~~0.000~~% ~~Jun-05 0~~97.~~000~~240203% Jul-05 0.000% 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 12CPR ~~Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0~~24.~~000~~015607% ~~Original~~Subordinate ~~Principal Balance 0.00 Oct-04 0.000~~% ~~Current Principal Balance 0~~2.~~00 Nov-04 0.000~~682017% ~~Dec-04~~Subordinate ~~0.000%~~Prepayment ~~Current REO Total Jan-05 0.000~~% ~~Loans in REO~~ 0 ~~Feb-05 0~~.~~000~~000000% ~~Original~~Senior ~~Principal~~Prepayment ~~Balance 0.00 Mar-05 0.000~~% ~~Current Principal Balance 0~~100.~~00 Apr-05 0.000~~000000% ~~May-05~~Senior ~~0.000~~% ~~Jun-05 0~~97.~~000~~317983% Jul-05 0.000% 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.

REO Detail - All Mortgage Loans in REO during Current Period

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

~~Miscellaneous~~Bankruptcy ~~Reporting~~Detail ~~Senior~~- %All ~~97.374981%~~Mortgage ~~Subordinate~~Loans %in ~~2.625019%~~Bankruptcy during Current Period Group Loan Month Loan First State LTV at Original Number Entered Payment Origination Principal Bankruptcy Date Balance No Bankruptcy Loans this Period

~~Group~~Bankruptcy ~~Level~~Detail ~~Collateral Statement Group 1~~ - 30All ~~Year~~Mortgage ~~Fixed~~Loans 2in -Bankruptcy 15during ~~Year~~Current ~~Fixed~~Period ~~Total~~(continued) ~~Collateral~~Group Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.802027 5.324775 5.685162 Weighted Average Net Rate 5.552027 5.074775 5.435162 Weighted Average Maturity 353 173 309 Beginning Loan ~~Count~~Current ~~443~~Paid ~~142~~To ~~585~~Months ~~Loans~~Current ~~Paid~~Approximate InNumber ~~Full~~Principal 7Date 2Delinquent ~~9 Ending~~ Loan ~~Count~~Rate ~~436~~Delinquent ~~140 576 Beginning Scheduled~~ Balance ~~233,424,569.85 75,693,672.18 309,118,242.03 Ending Scheduled Balance 228,358,209.42 74,039,392.09 302,397,601.51 Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And~~ Interest ~~Constant~~No ~~1,381,849.23~~Bankruptcy ~~630,269.74~~Loans ~~2,012,118.97~~this Scheduled Principal 253,236.25 294,393.28 547,629.53 Unscheduled Principal 4,813,124.18 1,359,886.81 6,173,010.99 Scheduled Interest 1,128,612.98 335,876.46 1,464,489.44 Servicing Fees 48,630.12 15,769.52 64,399.64 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 1,458.90 473.09 1,931.99 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,078,523.96 319,633.85 1,398,157.81 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.544527 5.067275 5.427662Period

Miscellaneous Reporting Group 1 - 30 Year Fixed CPR 22.142999% Subordinate % 2.629682% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.370318% Group 2 - 15 Year Fixed CPR 19.620033% Subordinate % 2.610631% Subordinate Prepayment % 0.000000% Senior Prepayment % 100.000000% Senior % 97.389369%

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 7 4,380,350.00 4,355,540.50 0 0.00 0.00 2 - 15 Year Fixed 2 1,386,000.00 1,355,340.81 0 0.00 0.00 Total 9 5,766,350.00 5,710,881.31 0 0.00 0.00

Prepayment Detail - Prepayments during Current Period (continued) Summary Substitution Loans Liquidated Loans Curtailments Original Current Original Current Principal Principal Principal Principal Curtailment Group Count Balance Balance Count Balance Balance Amount 1 - 30 Year Fixed 0 0.00 0.00 0 0.00 0.00 462,220.43 2 - 15 Year Fixed 0 0.00 0.00 0 0.00 0.00 9,735.25 Total 0 0.00 0.00 0 0.00 0.00 471,955.68

Prepayment Loan Detail - Prepayments during Current Period (continued) Current Loan PIF Months Loan Original Group Number Type Delinquent Rate Term Seasoning 1 - 30 Year Fixed 3301196923 Loan Paid in Full 0 6.000% 360 6 1 - 30 Year Fixed 3301343277 Loan Paid in Full 0 6.125% 360 5 1 - 30 Year Fixed 6127609409 Loan Paid in Full 0 5.750% 360 6 1 - 30 Year Fixed 6264330819 Loan Paid in Full 0 5.750% 360 5 1 - 30 Year Fixed 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 6726598839 Loan Paid in Full 0 5.375% 180 6 2 - 15 Year Fixed 6836369006 Loan Paid in Full 0 5.250% 180 6

Summary SMM CPR PSA Current Month 2.001% Current Month 21.533% Current Month 1,893.664% 3 Month Average 1.085% 3 Month Average 11.988% 3 Month Average 1,181.981% 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. 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 2.064% Current Month 22.143% Current Month 1,958.148% 3 Month Average 1.055% 3 Month Average 11.612% 3 Month Average 1,137.229% 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. 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 1.804% Current Month 19.620% Current Month 1,696.375% 3 Month Average 1.178% 3 Month Average 13.096% 3 Month Average 1,309.060% 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. 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))

~~BoAMS~~Prepayment ~~2005~~Detail -2 ~~Group~~Prepayments 1during 1.Current ~~Group~~Period 1 Summary asLoans ofPaid ~~August~~In 1,Full ~~2005~~Repurchased ~~Number of Group 1 Mortgage~~ Loans: ~~436~~Original ~~Aggregate Unpaid Principal Balance: $228,358,209.70 Range of Unpaid Principal Balance: $159,992.96 to $1,242,259.16 Average Unpaid Principal Balance: $523,757.36 Range of~~ Current ~~Interest~~Original ~~Rates: 5.250% to 6.500% W.A.~~ Current Interest Rate: 5.802% W.A. Administrative Fee: 0.2575% Range of Remaining Terms to Stated Maturity: 231 to 354 months W.A. Remaining Term to Stated Maturity: 352 months Range of Original Terms: 240 to 360 months W.A. Original Term: 359 months Range of Loan Age: 6 to 9 months W.A. Loan Age: 7 months Range of Original Loan-to-Valuation Ratio: 9.04% to 95.00% W.A. Original Loan-to-Valuation Ratios: 66.48% Range of Credit Scores: 623 to 828 W.A. Credit Score: 746 Latest Maturity Date: 2035-02-01 [GRAPHIC OMITTED] 2. Geographic Concentration Geographic Concentration Percent California 48.83% Florida 8.96 Virginia 4.92 Maryland 4.78 Massachusetts 3.91 Other 28.59 Total: 100.00% 3. Max Zip Concentration Maximum Single Zip Code Concentration: 1.40% 1. Occupancy of Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal ~~Balance~~ Principal Balance Occupancy of Mortgaged Properties of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Primary Residence 399 $208,675,632.72 91.38% Second Home 37 19,682,576.98 8.62 Total: 436 $228,358,209.70 100.00% (1) Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan. [GRAPHIC OMITTED] 2. Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal ~~Balance~~ Principal Balance Property Types of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Single Family Residence 316 $169,429,462.97 74.19% PUD-Detached 80 40,500,978.14 17.74 Condominium 32 14,305,206.54 6.26 PUD-Attached 5 2,023,314.60 0.89 2-Family 2 1,596,353.97 0.70 Townhouse 1 502,893.48 0.22 Total: 436 $228,358,209.70 100.00% 3. Mortgage Loan Purposes Percent of Number of Group 1Count ~~Aggregate Aggregate Mortgage Loans as Principal~~ Balance ~~Principal~~ Balance ~~Mortgage~~Count Loan Purposes of August 1, 2005 as of August 1, 2005 as of August 1, 2005 Purchase 190 $95,951,546.41 42.02% Refinance-Rate/Term 149 85,294,029.68 37.35 Refinance-Cashout 97 47,112,633.61 20.63 Total: 436 $228,358,209.70 100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Geographical Distribution of the Mortgage Loans as Principal Balance ~~Principal~~ Balance ~~Mortgaged Properties of August~~ 1, ~~2005~~- as of August 1, 2005 as of August 1, 2005 Arizona 5 $2,689,840.60 1.18% California 200 111,503,913.44 48.83 Colorado 5 2,393,471.65 1.05 Connecticut 2 857,847.80 0.38 Delaware 1 714,630.17 0.31 District of Columbia 3 1,727,831.49 0.76 Florida 45 20,462,111.43 8.96 Georgia 6 2,885,092.77 1.26 Hawaii 1 685,698.46 0.30 ~~Idaho~~Year 1Fixed ~~374,481.07 0.16 Illinois 9 5,258,733.14 2.30 Kansas 1 576,730.64 0.25 Maine~~ 4 ~~1,602,127.50 0.70 Maryland 22 10,913,827.01 4.78 Massachusetts 18 8,938,349.99~~ 3~~.91 Michigan 3 1~~,~~707~~613,~~786~~583.04 0.75 Minnesota 1 993,660.10 0.44 Missouri 1 437,275.23 0.19 Nevada 7 3,487,525.53 1.53 New Hampshire 2 1,722,928.40 0.75 New Jersey 11 5,115,949.83 2.24 New Mexico 2 1,041,574.26 0.46 New York 8 4,564,803.96 2.00 ~~North Carolina 7~~ 3,~~077~~576,~~684~~902.7478 ~~1.35 Ohio 1 991,882.61~~ 0~~.43~~ ~~Oklahoma 1 544,031.09~~ 0.24 Oregon 4 2,134,860.20 0.93 Rhode Island 2 1,107,393.96 0.48 South Carolina 7 3,785,949.43 1.66 Tennessee 2 557,163.33 0.24 Texas 8 3,999,416.95 1.75 Utah 2 1,341,078.97 0.59 Vermont 1 480,384.81 0.21 Virginia 24 11,242,960.81 4.92 Washington 14 5,947,986.69 2.60 Wisconsin 5 2,491,225.60 1.09 Total: 436 $228,358,209.70 100.00% (1) As of August 1, 2005, no more than approximately 1.40% of the Group 1Mortgage Loans were secured by mortgaged properties in any one five-digit postal zip code. [GRAPHIC OMITTED] 5. Current Group 1 Mortgage Loan Principal Balances Percent of Number of Group 1 Aggregate Aggregate Current Group 1 Mortgage Loan Mortgage Loans as Principal Balance Principal Balance Principal Balances of August 1, 2005 as of August 1, 2005 as of August 1, 2005 150,000.01 - 200,000.00 1 $159,992.96 0.~~07% 200,000.01 - 250,000.~~00 1 246,041.95 0.11 300,000.01 - 350,000.00 1 323,733.61 0.14 350,000.01 - 400,000.00 94 35,923,154.67 15.73 400,000.01 - 450,000.00 97 41,207,289.64 18.05 450,000.01 - 500,000.00 73 34,780,528.42 15.23 500,000.01 - 550,000.00 44 23,119,433.50 10.12 550,000.01 - 600,000.00 32 18,425,722.52 8.07 600,000.01 - 650,000.00 19 11,886,347.86 5.21 650,000.01 - 700,000.00 18 12,181,261.30 5.33 700,000.01 - 750,000.00 10 7,292,751.56 3.19 750,000.01 - 800,000.00 12 9,292,962.81 4.07 800,000.01 - 850,000.00 5 4,101,643.72 1.80 850,000.01 - 900,000.00 3 2~~,623,755.72~~ ~~1.15 900,000.01~~ - ~~950,000.00 3 2,775,129.02 1.22 950,000.01 - 1,000,000.00 16~~ 15~~,767,582.15~~ ~~6.90~~Year ~~1,000,000.01~~Fixed ~~- 1,500,000.00 7 8,250,878.29~~ 3~~.61~~ ~~Total: 436 $228,358,209.70 100.00% (~~1~~) As of August 1~~, ~~2005~~697, ~~the average outstanding principal balance of the Group 1 Mortgage Loans was approximately $523,757~~300. [GRAPHIC OMITTED] 6. Original Loan-to-Value Ratios Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Original Loan-to-Value Ratios of August 1, 2005 as of August 1, 2005 as of August 1, 2005 5.01 - 10.00 1 ~~$432~~,~~306.20 0.19% 15.01 - 20.00 2 867~~627,~~972~~714.9745 0~~.38~~ ~~20.01 - 25.00 4 2,480,945.27 1.09 25.01 - 30.00 2 1,329,338.40~~ 0.~~58 30.01 - 35.~~00 ~~4 2,168,866.02~~ 0.~~95 35.01 - 40.~~00 7Total 3,906,335.26 1.71 40.01 - 45.00 17 8,521,628.71 3.73 45.01 - 50.00 23 14,336,542.60 6.28 50.01 - 55.00 27 14,483,042.17 6.34 55.01 - 60.00 36 20,973,184.76 9.18 60.01 - 65.00 39 21,348,993.84 9.35 65.01 - 70.00 56 29,927,639.19 13.11 70.01 - 75.00 50 25,458,280.28 11.15 75.01 - 80.00 154 76,591,687.06 33.54 80.01 - 85.00 1 400,259.96 0.18 85.01 - 90.00 6 2,350,418.15 1.03 90.01 - 95.00 7 25,~~780~~310,~~768~~883.~~86 1.22 Total: 436 $228,358,209.70 100.~~00% (1) As of August 1, 2005, the weighted average Loan-to-Value Ratio at origination of the Group 1 Mortgage Loans was approximately 66.48%. [GRAPHIC OMITTED] 7. Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Current Mortgage Interest Rates of August 1, 2005 as of August 1, 2005 as of August 1, 2005 5~~.001 - 5.250 2 $1~~,~~048~~204,~~705~~617.3523 0~~.46%~~ ~~5.251 - 5.500 16 7,824,607.64 3.43 5.501 - 5.750 208 109,061,188.60 47.76 5.751 - 6.000 199 105,375,231.96 46.14 6.001 - 6.250 10 4,402,656.91 1.93 6.251 - 6.500 1 645,819.24~~ 0.~~28 Total: 436 $228,358,209.70 100.~~00% (1) As of August 1, 2005, the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans was approximately 5.802% per annum. [GRAPHIC OMITTED] 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Remaining Terms of August 1, 2005 as of August 1, 2005 as of August 1, 2005 221 - 240 1 $466,675.83 0.~~20% 281 - 300 8 3,811,622.70 1.67 341 - 360 427 224,079,911.17 98.13 Total: 436 $228,358,209.70 100.~~00% (1) As of August 1, 2005, the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 352 months. [GRAPHIC OMITTED] 9. Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Credit Scores of Mortgagors of August 1, 2005 as of August 1, 2005 as of August 1, 2005 801 - 850 22 $10,670,474.59 4.67% 751 - 800 202 109,672,313.56 48.03 701 - 750 138 70,381,511.16 30.82 651 - 700 62 32,413,774.85 14.19 601 - 650 12 5,220,135.54 2.29 Total: 436 $228,358,209.70 100.00% (1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica).

Prepayment - Voluntary Prepayments

BoAMS 2005-2 Group 1 1. Group 1 Summary as of December 1, 2005 Number of Mortgage Loans: 418 Aggregate Unpaid Principal Balance: $217,414,547.84 Range of Unpaid Principal Balance: $244,919.67 to $1,236,971.13 Average Unpaid Principal Balance: $520,130.50 Range of Current Interest Rates: 5.250% to 6.500% W.A. Current Interest Rate: 5.800% W.A. Administrative Fee: 0.2575% Range of Remaining Terms to Stated Maturity: 227 to 350 months W.A. Remaining Term to Stated Maturity: 348 months Range of Original Terms: 240 to 360 months W.A. Original Term: 359 months Range of Loan Age: 10 to 13 months W.A. Loan Age: 11 months Range of Original Loan-to-Valuation Ratio: 9.04% to 95.00% W.A. Original Loan-to-Valuation Ratios: 66.55% Range of Credit Scores: 623 to 828 W.A. Credit Score: 746 Latest Maturity Date: 2035-02-01 2. Geographic Concentration Geographic Concentration Percent California 48.41% Florida 9.16 Maryland 5.00 Virginia 4.83 Massachusetts 3.91 Other 28.69 Total: 100.00% 3. Max Zip Concentration Maximum Single Zip Code Concentration: 1.22% 1. Occupancy of Mortgaged Properties Aggregate Percent of Number of Group 1 Principal Balance Aggregate Mortgage Loans as as of December 1, Principal Balance Occupancy of Mortgaged Properties of December 1, 2005 2005 as of December 1, 2005 Primary Residence 381 $197,828,535.51 90.99% Second Home 37 19,586,012.33 9.01 Total: 418 $217,414,547.84 100.00% (1) Based solely on representations of the mortgagor at the time of origination of the related Group 1 Mortgage Loan. 2. Property Types Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Property Types of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Single Family Residence 302 $160,291,809.77 73.73% PUD-Detached 77 39,223,331.83 18.04 Condominium 31 13,794,738.18 6.34 PUD-Attached 5 2,014,460.13 0.93 2-Family 2 1,589,518.15 0.73 Townhouse 1 500,689.78 0.23 Total: 418 $217,414,547.84 100.00% 3. Mortgage Loan Purposes Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Mortgage Loan Purposes of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Purchase 186 $93,613,417.77 43.06% Refinance-Rate/Term 140 79,295,051.12 36.47 Refinance-Cashout 92 44,506,078.95 20.47 Total: 418 $217,414,547.84 100.00% 4. Geographical Distribution of the Mortgaged Properties Percent of Number of Group 1 Aggregate Aggregate Geographical Distribution of the Mortgage Loans as Principal Balance Principal Balance Mortgaged Properties of December 1, 2005 as of December 1, 2005 as of December 1, 2005 Arizona 4 $2,158,911.17 0.99% California 189 105,257,889.94 48.41 Colorado 5 2,382,740.60 1.10 Connecticut 2 853,883.07 0.39 Delaware 1 710,961.85 0.33 District of Columbia 3 1,715,824.48 0.79 Florida 44 19,914,027.00 9.16 Georgia 6 2,870,916.18 1.32 Hawaii 1 682,462.19 0.31 Idaho 1 372,914.19 0.17 Illinois 9 5,234,392.85 2.41 Kansas 1 572,665.35 0.26 Maine 4 1,595,139.94 0.73 Maryland 22 10,860,224.64 5.00 Massachusetts 17 8,491,904.45 3.91 Michigan 3 1,700,306.94 0.78 Minnesota 1 989,331.35 0.46 Missouri 1 435,413.84 0.20 Nevada 7 3,472,470.65 1.60 New Hampshire 1 518,626.23 0.24 New Jersey 11 5,089,755.27 2.34 New Mexico 2 1,037,114.07 0.48 New York 8 4,543,440.36 2.09 North Carolina 7 3,063,742.95 1.41 Ohio 1 987,087.19 0.45 Oklahoma 1 541,701.45 0.25 Oregon 4 2,125,628.96 0.98 Rhode Island 1 679,498.64 0.31 South Carolina 7 3,458,694.37 1.59 Tennessee 1 395,508.53 0.18 Texas 8 3,982,394.24 1.83 Utah 2 1,334,801.72 0.61 Vermont 1 478,113.79 0.22 Virginia 23 10,505,955.90 4.83 Washington 14 5,919,946.70 2.72 Wisconsin 5 2,480,156.79 1.14 Total: 418 $217,414,547.84 100.00% (1) As of December 1, 2005, no more than approximately 1.22% of the Group 1 Mortgage Loans were secured by mortgaged properties in any one five-digit postal zip code. 5. Current Group 1 Mortgage Loan Principal Balances Percent of Aggregate Number of Group 1 Aggregate Principal Balance Current Group 1 Mortgage Loan Mortgage Loans as Principal Balance as of December 1, Principal Balances of December 1, 2005 as of December 1, 2005 2005 200,000.01 - 250,000.00 1 $244,919.67 0.11% 300,000.01 - 350,000.00 3 1,001,688.03 0.46 350,000.01 - 400,000.00 99 37,785,908.29 17.38 400,000.01 - 450,000.00 86 36,627,515.05 16.85 450,000.01 - 500,000.00 69 32,832,155.32 15.10 500,000.01 - 550,000.00 40 20,984,037.83 9.65 550,000.01 - 600,000.00 32 18,391,477.96 8.46 600,000.01 - 650,000.00 17 10,626,669.39 4.89 650,000.01 - 700,000.00 17 11,475,016.84 5.28 700,000.01 - 750,000.00 10 7,258,310.76 3.34 750,000.01 - 800,000.00 12 9,251,972.12 4.26 800,000.01 - 850,000.00 5 4,083,937.45 1.88 850,000.01 - 900,000.00 4 3,511,193.99 1.61 900,000.01 - 950,000.00 3 2,807,420.88 1.29 950,000.01 - 1,000,000.00 15 14,751,172.99 6.78 1,000,000.01 - 1,500,000.00 5 5,781,151.27 2.66 Total: 418 $217,414,547.84 100.00% (1) As of December 1, 2005, the average outstanding principal balance of the Group 1 Mortgage Loans was approximately $520,130. 6. Original Loan-to-Value Ratios Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Original Loan-to-Value Ratios of December 1, 2005 as of December 1, 2005 as of December 1, 2005 5.01 - 10.00 1 $430,465.98 0.20% 15.01 - 20.00 2 864,166.30 0.40 20.01 - 25.00 3 1,233,610.06 0.57 25.01 - 30.00 2 1,323,011.45 0.61 30.01 - 35.00 4 2,158,938.03 0.99 35.01 - 40.00 7 3,884,785.68 1.79 40.01 - 45.00 17 8,481,901.84 3.90 45.01 - 50.00 23 14,266,174.42 6.56 50.01 - 55.00 27 14,419,633.69 6.63 55.01 - 60.00 35 19,677,714.20 9.05 60.01 - 65.00 37 20,265,793.14 9.32 65.01 - 70.00 52 27,419,018.51 12.61 70.01 - 75.00 46 23,656,004.78 10.88 75.01 - 80.00 149 74,250,453.88 34.15 80.01 - 85.00 1 398,392.02 0.18 85.01 - 90.00 5 1,917,144.15 0.88 90.01 - 95.00 7 2,767,339.71 1.27 Total: 418 $217,414,547.84 100.00% (1) As of December 1, 2005, the weighted average Loan-to-Value Ratio at origination of the Group 1 Mortgage Loans was approximately 66.55%. 7. Current Mortgage Interest Rates Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Current Mortgage Interest Rates of December 1, 2005 as of December 1, 2005 as of December 1, 2005 5.001 - 5.250 2 $1,037,862.76 0.48% 5.251 - 5.500 16 7,787,504.34 3.58 5.501 - 5.750 202 105,094,345.15 48.34 5.751 - 6.000 187 98,469,406.17 45.29 6.001 - 6.250 10 4,382,071.13 2.02 6.251 - 6.500 1 643,358.29 0.30 Total: 418 $217,414,547.84 100.00% (1) As of December 1, 2005, the weighted average Current Mortgage Interest Rate of the Group 1 Mortgage Loans was approximately 5.800% per annum. 8. Remaining Terms Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Remaining Terms of December 1, 2005 as of December 1, 2005 as of December 1, 2005 221 - 240 1 $462,392.63 0.21% 281 - 300 8 3,786,593.01 1.74 341 - 360 409 213,165,562.20 98.05 Total: 418 $217,414,547.84 100.00% (1) As of December 1, 2005, the weighted average remaining term to stated maturity of the Group 1 Mortgage Loans was approximately 348 months. 9. Credit Scores of Mortgagors Percent of Number of Group 1 Aggregate Aggregate Mortgage Loans as Principal Balance Principal Balance Credit Scores of Mortgagors of December 1, 2005 as of December 1, 2005 as of December 1, 2005 801 - 850 21 $9,892,650.88 4.55% 751 - 800 191 102,450,453.64 47.12 701 - 750 136 69,392,095.16 31.92 651 - 700 59 30,885,110.55 14.21 601 - 650 11 4,794,237.61 2.21 Total: 418 $217,414,547.84 100.00% (1) The scores shown are Bureau Credit Scores from Experian (FICO), Equifax (Beacon) and TransUnion (Empirica).

Filing Compare · Banc of America Funding 2005-3 Trust