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): July 25, 2005
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2005-3 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-118843-18
Pooling and Servicing Agreement) (Commission 54-2169430
(State or other File Number) 54-2169431
jurisdiction 54-6658761
of Incorporation) IRS EIN
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act(17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act(17 CFR 240.13e-4(c))
ITEM 8.01 Other Events
On July 25, 2005 a distribution was made to holders of BANC OF AMERICA
ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2005-3
Trust.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Mortgage Pass-Through Certificates,
Series 2005-3 Trust, relating to the
July 25, 2005 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
BANC OF AMERICA ALTERNATIVE LOAN TRUST
Mortgage Pass-Through Certificates, Series 2005-3 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Officer
By: Beth Belfield as Officer
Date: 7/25/2005
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 July 25, 2005 distribution.
EX-99.1
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Record Date: 6/30/2005
Distribution Date: 7/25/2005
Banc of America Alternative Loan Trust
Mortgage Pass-Through Certificates
Series 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 Certificate Beginning
Class Pass-Through Certificate Interest
Class CUSIP Description Rate Balance Distribution
<s> <c> <c> <c> <c> <c>
1-CB-3 05948KYM5 SEN 5.50000% 1,414,032.89 6,480.98
1-CB-1 05948KYK9 SEN 3.81438% 175,297,346.52 557,208.91
1-CB-2 05948KYL7 SEN 1.68562% 0.00 246,237.26
1-CB-4 05948KYN3 SEN 5.50000% 2,106,481.69 9,654.71
1-CB-R 05948KYP8 SEN 5.50000% 0.00 0.06
1-CB-LR 05948KYQ6 SEN 5.50000% 0.00 0.00
2-A-1 05948KYR4 SEN 5.50000% 41,552,310.64 190,448.09
A-IO 05948KYS2 SEN 5.50000% 0.00 57,614.44
A-PO 05948KYT0 PO 0.00000% 1,853,142.52 0.00
B1 05948KYU7 SUB 5.50000% 4,639,036.20 21,262.25
B2 05948KYV5 SUB 5.50000% 1,783,938.39 8,176.38
B3 05948KYW3 SUB 5.50000% 1,070,163.93 4,904.92
B4 05948KYX1 SUB 5.50000% 951,699.27 4,361.95
B5 05948KYY9 SUB 5.50000% 594,314.29 2,723.94
B6 05948KYZ6 SUB 5.50000% 952,349.91 4,364.94
Totals 232,214,816.25 1,113,438.83
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Principal Realized Certificate Total Realized
Class Distribution Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-CB-3 22,208.03 0.00 1,391,824.86 28,689.01 0.00
1-CB-1 2,753,124.29 0.00 172,544,222.23 3,310,333.20 0.00
1-CB-2 0.00 0.00 0.00 246,237.26 0.00
1-CB-4 33,083.25 0.00 2,073,398.44 42,737.96 0.00
1-CB-R 0.00 0.00 0.00 0.06 0.00
1-CB-LR 0.00 0.00 0.00 0.00 0.00
2-A-1 467,652.13 0.00 41,084,658.51 658,100.22 0.00
A-IO 0.00 0.00 0.00 57,614.44 0.00
A-PO 28,545.83 0.00 1,824,596.69 28,545.83 0.00
B1 7,062.75 0.00 4,631,973.45 28,325.00 0.00
B2 2,715.98 0.00 1,781,222.41 10,892.36 0.00
B3 1,629.28 0.00 1,068,534.65 6,534.20 0.00
B4 1,448.92 0.00 950,250.35 5,810.87 0.00
B5 904.82 0.00 593,409.47 3,628.76 0.00
B6 1,449.92 0.00 950,900.00 5,814.86 0.00
Totals 3,319,825.20 0.00 228,894,991.06 4,433,264.03 0.00
<FN>
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.
</FN>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<s> <c> <c> <c> <c> <c> <c>
1-CB-3 1,456,000.00 1,414,032.89 1,425.40 20,782.62 0.00 0.00
1-CB-1 180,500,000.00 175,297,346.52 176,707.04 2,576,417.25 0.00 0.00
1-CB-2 0.00 0.00 0.00 0.00 0.00 0.00
1-CB-4 2,169,000.00 2,106,481.69 2,123.42 30,959.83 0.00 0.00
1-CB-R 50.00 0.00 0.00 0.00 0.00 0.00
1-CB-LR 50.00 0.00 0.00 0.00 0.00 0.00
2-A-1 42,893,000.00 41,552,310.64 152,808.34 314,843.78 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
A-PO 1,905,663.00 1,853,142.52 5,910.31 22,635.51 0.00 0.00
B1 4,660,000.00 4,639,036.20 7,062.75 0.00 0.00 0.00
B2 1,792,000.00 1,783,938.39 2,715.98 0.00 0.00 0.00
B3 1,075,000.00 1,070,163.93 1,629.28 0.00 0.00 0.00
B4 956,000.00 951,699.27 1,448.92 0.00 0.00 0.00
B5 597,000.00 594,314.29 904.82 0.00 0.00 0.00
B6 956,653.00 952,349.91 1,449.92 0.00 0.00 0.00
Totals 238,960,416.00 232,214,816.25 354,186.18 2,965,638.99 0.00 0.00
<FN>
(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.
</FN>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
1-CB-3 22,208.03 1,391,824.86 0.95592367 22,208.03
1-CB-1 2,753,124.29 172,544,222.23 0.95592367 2,753,124.29
1-CB-2 0.00 0.00 0.00000000 0.00
1-CB-4 33,083.25 2,073,398.44 0.95592367 33,083.25
1-CB-R 0.00 0.00 0.00000000 0.00
1-CB-LR 0.00 0.00 0.00000000 0.00
2-A-1 467,652.13 41,084,658.51 0.95784064 467,652.13
A-IO 0.00 0.00 0.00000000 0.00
A-PO 28,545.83 1,824,596.69 0.95746031 28,545.83
B1 7,062.75 4,631,973.45 0.99398572 7,062.75
B2 2,715.98 1,781,222.41 0.99398572 2,715.98
B3 1,629.28 1,068,534.65 0.99398572 1,629.28
B4 1,448.92 950,250.35 0.99398572 1,448.92
B5 904.82 593,409.47 0.99398571 904.82
B6 1,449.92 950,900.00 0.99398633 1,449.92
Totals 3,319,825.20 228,894,991.06 0.95787827 3,319,825.20
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<s> <c> <c> <c> <c> <c>
1-CB-3 1,456,000.00 971.17643544 0.97898352 14.27377747 0.00000000
1-CB-1 180,500,000.00 971.17643501 0.97898637 14.27377978 0.00000000
1-CB-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-CB-4 2,169,000.00 971.17643615 0.97898571 14.27378054 0.00000000
1-CB-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000
1-CB-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 42,893,000.00 968.74339962 3.56254727 7.34021355 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 1,905,663.00 972.43978605 3.10144553 11.87802355 0.00000000
B1 4,660,000.00 995.50133047 1.51561159 0.00000000 0.00000000
B2 1,792,000.00 995.50133371 1.51561384 0.00000000 0.00000000
B3 1,075,000.00 995.50133023 1.51560930 0.00000000 0.00000000
B4 956,000.00 995.50132845 1.51560669 0.00000000 0.00000000
B5 597,000.00 995.50132328 1.51561139 0.00000000 0.00000000
B6 956,653.00 995.50193226 1.51561747 0.00000000 0.00000000
<FN>
(2) All classes are per $1,000 denomination.
</FN>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
1-CB-3 0.00000000 15.25276786 955.92366758 0.95592367 15.25276786
1-CB-1 0.00000000 15.25276615 955.92366886 0.95592367 15.25276615
1-CB-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-CB-4 0.00000000 15.25276625 955.92366989 0.95592367 15.25276625
1-CB-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-CB-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 10.90276106 957.84063857 0.95784064 10.90276106
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A-PO 0.00000000 14.97947434 957.46031171 0.95746031 14.97947434
B1 0.00000000 1.51561159 993.98571888 0.99398572 1.51561159
B2 0.00000000 1.51561384 993.98571987 0.99398572 1.51561384
B3 0.00000000 1.51560930 993.98572093 0.99398572 1.51560930
B4 0.00000000 1.51560669 993.98572176 0.99398572 1.51560669
B5 0.00000000 1.51561139 993.98571189 0.99398571 1.51561139
B6 0.00000000 1.51561747 993.98632524 0.99398633 1.51561747
<FN>
(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.
</FN>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-CB-3 1,456,000.00 5.50000% 1,414,032.89 6,480.98 0.00 0.00
1-CB-1 180,500,000.00 3.81438% 175,297,346.52 557,208.91 0.00 0.00
1-CB-2 0.00 1.68562% 175,297,346.52 246,237.26 0.00 0.00
1-CB-4 2,169,000.00 5.50000% 2,106,481.69 9,654.71 0.00 0.00
1-CB-R 50.00 5.50000% 0.00 0.00 0.00 0.00
1-CB-LR 50.00 5.50000% 0.00 0.00 0.00 0.00
2-A-1 42,893,000.00 5.50000% 41,552,310.64 190,448.09 0.00 0.00
A-IO 0.00 5.50000% 12,570,424.17 57,614.44 0.00 0.00
A-PO 1,905,663.00 0.00000% 1,853,142.52 0.00 0.00 0.00
B1 4,660,000.00 5.50000% 4,639,036.20 21,262.25 0.00 0.00
B2 1,792,000.00 5.50000% 1,783,938.39 8,176.38 0.00 0.00
B3 1,075,000.00 5.50000% 1,070,163.93 4,904.92 0.00 0.00
B4 956,000.00 5.50000% 951,699.27 4,361.95 0.00 0.00
B5 597,000.00 5.50000% 594,314.29 2,723.94 0.00 0.00
B6 956,653.00 5.50000% 952,349.91 4,364.94 0.00 0.00
Totals 238,960,416.00 1,113,438.77 0.00 0.00
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
1-CB-3 0.00 0.00 6,480.98 0.00 1,391,824.86
1-CB-1 0.00 0.00 557,208.91 0.00 172,544,222.23
1-CB-2 0.00 0.00 246,237.26 0.00 172,544,222.23
1-CB-4 0.00 0.00 9,654.71 0.00 2,073,398.44
1-CB-R 0.00 0.00 0.06 0.00 0.00
1-CB-LR 0.00 0.00 0.00 0.00 0.00
2-A-1 0.00 0.00 190,448.09 0.00 41,084,658.51
A-IO 0.00 0.00 57,614.44 0.00 12,366,810.80
A-PO 0.00 0.00 0.00 0.00 1,824,596.69
B1 0.00 0.00 21,262.25 0.00 4,631,973.45
B2 0.00 0.00 8,176.38 0.00 1,781,222.41
B3 0.00 0.00 4,904.92 0.00 1,068,534.65
B4 0.00 0.00 4,361.95 0.00 950,250.35
B5 0.00 0.00 2,723.94 0.00 593,409.47
B6 0.00 0.00 4,364.94 0.00 950,900.00
Totals 0.00 0.00 1,113,438.83 0.00
<FN>
(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.
</FN>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<s> <c> <c> <c> <c> <c> <c>
1-CB-3 1,456,000.00 5.50000% 971.17643544 4.45122253 0.00000000 0.00000000
1-CB-1 180,500,000.00 3.81438% 971.17643501 3.08702997 0.00000000 0.00000000
1-CB-2 0.00 1.68562% 971.17643501 1.36419535 0.00000000 0.00000000
1-CB-4 2,169,000.00 5.50000% 971.17643615 4.45122637 0.00000000 0.00000000
1-CB-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
1-CB-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 42,893,000.00 5.50000% 968.74339962 4.44007390 0.00000000 0.00000000
A-IO 0.00 5.50000% 965.38391186 4.42467595 0.00000000 0.00000000
A-PO 1,905,663.00 0.00000% 972.43978605 0.00000000 0.00000000 0.00000000
B1 4,660,000.00 5.50000% 995.50133047 4.56271459 0.00000000 0.00000000
B2 1,792,000.00 5.50000% 995.50133371 4.56271205 0.00000000 0.00000000
B3 1,075,000.00 5.50000% 995.50133023 4.56271628 0.00000000 0.00000000
B4 956,000.00 5.50000% 995.50132845 4.56270921 0.00000000 0.00000000
B5 597,000.00 5.50000% 995.50132328 4.56271357 0.00000000 0.00000000
B6 956,653.00 5.50000% 995.50193226 4.56272023 0.00000000 0.00000000
<FN>
(5) All classes are per $1,000 denomination.
</FN>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<s> <c> <c> <c> <c> <c>
1-CB-3 0.00000000 0.00000000 4.45122253 0.00000000 955.92366758
1-CB-1 0.00000000 0.00000000 3.08702997 0.00000000 955.92366886
1-CB-2 0.00000000 0.00000000 1.36419535 0.00000000 955.92366886
1-CB-4 0.00000000 0.00000000 4.45122637 0.00000000 955.92366989
1-CB-R 0.00000000 0.00000000 1.20000000 0.00000000 0.00000000
1-CB-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 4.44007390 0.00000000 957.84063857
A-IO 0.00000000 0.00000000 4.42467595 0.00000000 949.74680455
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 957.46031171
B1 0.00000000 0.00000000 4.56271459 0.00000000 993.98571888
B2 0.00000000 0.00000000 4.56271205 0.00000000 993.98571987
B3 0.00000000 0.00000000 4.56271628 0.00000000 993.98572093
B4 0.00000000 0.00000000 4.56270921 0.00000000 993.98572176
B5 0.00000000 0.00000000 4.56271357 0.00000000 993.98571189
B6 0.00000000 0.00000000 4.56272023 0.00000000 993.98632524
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
1-A-IO 5.50000% 12,169,801.48 11,968,000.37 0.00 0.00 94.86760502%
2-A-IO 5.50000% 400,622.69 398,810.44 0.00 0.00 98.30434134%
1-A-PO 0.00000% 0.00 0.00 400,868.27 399,736.36 99.23793588%
2-A-PO 0.00000% 0.00 0.00 1,452,274.25 1,424,860.33 94.81010702%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,483,674.00
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 0.00
Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00
Prepayment Penalties 0.00
Total Deposits 4,483,674.00
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 50,409.97
Payment of Interest and Principal 4,433,264.03
Total Withdrawals (Pool Distribution Amount) 4,483,674.00
Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<s> <c>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES
<s> <c>
Gross Servicing Fee 48,378.09
Wells Fargo Bank, N.A. 2,031.88
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 50,409.97
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 0.00 0.00 0.00 0.00
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s> <c> <c> <c> <c> <c>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 6 0 0 0 6
986,174.39 0.00 0.00 0.00 986,174.39
60 Days 2 0 0 0 2
100,745.72 0.00 0.00 0.00 100,745.72
90 Days 2 0 0 0 2
310,546.86 0.00 0.00 0.00 310,546.86
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 10 0 0 0 10
1,397,466.97 0.00 0.00 0.00 1,397,466.97
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 0.364299% 0.000000% 0.000000% 0.000000% 0.364299%
0.430315% 0.000000% 0.000000% 0.000000% 0.430315%
60 Days 0.121433% 0.000000% 0.000000% 0.000000% 0.121433%
0.043960% 0.000000% 0.000000% 0.000000% 0.043960%
90 Days 0.121433% 0.000000% 0.000000% 0.000000% 0.121433%
0.135507% 0.000000% 0.000000% 0.000000% 0.135507%
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 0.607165% 0.000000% 0.000000% 0.000000% 0.607165%
0.609782% 0.000000% 0.000000% 0.000000% 0.609782%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 5 0 0 0 5
945,963.65 0.00 0.00 0.00 945,963.65
60 Days 1 0 0 0 1
83,306.54 0.00 0.00 0.00 83,306.54
90 Days 1 0 0 0 1
87,325.34 0.00 0.00 0.00 87,325.34
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 7 0 0 0 7
1,116,595.53 0.00 0.00 0.00 1,116,595.53
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.384911% 0.000000% 0.000000% 0.000000% 0.384911%
0.512401% 0.000000% 0.000000% 0.000000% 0.512401%
60 Days 0.076982% 0.000000% 0.000000% 0.000000% 0.076982%
0.045125% 0.000000% 0.000000% 0.000000% 0.045125%
90 Days 0.076982% 0.000000% 0.000000% 0.000000% 0.076982%
0.047302% 0.000000% 0.000000% 0.000000% 0.047302%
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 0.538876% 0.000000% 0.000000% 0.000000% 0.538876%
0.604827% 0.000000% 0.000000% 0.000000% 0.604827%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
40,210.74 0.00 0.00 0.00 40,210.74
60 Days 1 0 0 0 1
17,439.18 0.00 0.00 0.00 17,439.18
90 Days 1 0 0 0 1
223,221.52 0.00 0.00 0.00 223,221.52
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 3 0 0 0 3
280,871.44 0.00 0.00 0.00 280,871.44
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.287356% 0.000000% 0.000000% 0.000000% 0.287356%
0.090238% 0.000000% 0.000000% 0.000000% 0.090238%
60 Days 0.287356% 0.000000% 0.000000% 0.000000% 0.287356%
0.039136% 0.000000% 0.000000% 0.000000% 0.039136%
90 Days 0.287356% 0.000000% 0.000000% 0.000000% 0.287356%
0.500937% 0.000000% 0.000000% 0.000000% 0.500937%
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 0.862069% 0.000000% 0.000000% 0.000000% 0.862069%
0.630311% 0.000000% 0.000000% 0.000000% 0.630311%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 8,808.69
REO Detail - All Mortgage Loans in REO during Current Period
Summary 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current REO Total Dec-04 0.000%
Loans in REO 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%
May-05 0.000%
Jun-05 0.000%
Jul-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
1 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current REO Total Dec-04 0.000%
Loans in REO 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%
May-05 0.000%
Jun-05 0.000%
Jul-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
2 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current REO Total Dec-04 0.000%
Loans in REO 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%
May-05 0.000%
Jun-05 0.000%
Jul-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 Loan Detail - All Mortgage Loans in REO during Current Period
Month
Loan First Original
Loan Entered Payment LTV at Principal
Group Number REO Date State Origination Balance
<s> <c> <c> <c> <c> <c> <c>
No REO loans this period.
REO Loan Detail - All Mortgage Loans in REO during Current Period (continued)
Current Paid Current Approximate
Loan Principal To Months Loan Delinquent
Group Number Balance Date Delinquent Rate Interest
<s> <c> <c> <c> <c> <c> <c>
No REO loans this period.
Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period
Summary 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current Foreclosure Total Dec-04 0.000%
Loans in Foreclosure 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%
May-05 0.000%
Jun-05 0.000%
Jul-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
1 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current Foreclosure Total Dec-04 0.000%
Loans in Foreclosure 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%
May-05 0.000%
Jun-05 0.000%
Jul-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
2 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Aug-04 0.000%
Original Principal Balance 0.00 Sep-04 0.000%
Current Principal Balance 0.00 Oct-04 0.000%
Nov-04 0.000%
Current Foreclosure Total Dec-04 0.000%
Loans in Foreclosure 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%
May-05 0.000%
Jun-05 0.000%
Jul-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Month
Loan First Original
Loan Entered Payment LTV at Principal
Group Number FC Date State Origination Balance
<s> <c> <c> <c> <c> <c> <c>
No Foreclosure loans this period.
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period (continued)
Current Paid Current Approximate
Loan Principal To Months Loan Delinquent
Group Number Balance Date Delinquent Rate Interest
<s> <c> <c> <c> <c> <c> <c>
No Foreclosure loans this period.
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 6.014339%
Weighted Average Pass-Through Rate 5.753839%
Weighted Average Maturity(Stepdown Calculation) 321
Beginning Scheduled Collateral Loan Count 1,664
Number Of Loans Paid In Full 17
Ending Scheduled Collateral Loan Count 1,647
Beginning Scheduled Collateral Balance 232,214,816.25
Ending Scheduled Collateral Balance 228,894,991.06
Ending Actual Collateral Balance at 30-Jun-2005 229,174,770.18
Monthly P&I Constant 1,518,035.01
Special Servicing Fee 0.00
Prepayment Penalties 0.00
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Non-PO Optimal Amount 4,315,166.24
Class AP Deferred Amount 0.00
Scheduled Principal 354,186.19
Unscheduled Principal 2,965,639.00
Miscellaneous Reporting
Senior % 94.899273%
Group Level Collateral Statement
Group 1 2 Total
Collateral Description Fixed 15 & 30 Year Fixed 15 & 30 Year Mixed Fixed
Weighted Average Coupon Rate 6.106119 5.631764 6.014339
Weighted Average Net Rate 5.856119 5.381764 5.764339
Weighted Average Maturity 356 176 321
Beginning Loan Count 1,314 350 1,664
Loans Paid In Full 15 2 17
Ending Loan Count 1,299 348 1,647
Beginning Scheduled Balance 187,284,808.94 44,930,007.31 232,214,816.25
Ending Scheduled Balance 184,467,130.52 44,427,860.54 228,894,991.06
Record Date 06/30/2005 06/30/2005 06/30/2005
Principal And Interest Constant 1,141,821.76 376,213.25 1,518,035.01
Scheduled Principal 188,835.61 165,350.58 354,186.19
Unscheduled Principal 2,628,842.81 336,796.19 2,965,639.00
Scheduled Interest 952,986.15 210,862.67 1,163,848.82
Servicing Fees 39,017.67 9,360.42 48,378.09
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,638.74 393.14 2,031.88
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 912,329.74 201,109.11 1,113,438.85
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 5.845619 5.371264 5.753839
Miscellaneous Reporting
Group 1
CPR 15.617067%
Subordinate % 4.316090%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 95.683910%
Group 2
CPR 8.664061%
Subordinate % 4.428525%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 95.571475%
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
<s> <c> <c> <c> <c> <c> <c>
1 15 2,546,566.00 2,537,540.33 0 0.00 0.00
2 2 319,900.00 314,983.04 0 0.00 0.00
Total 17 2,866,466.00 2,852,523.37 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
<s> <c> <c> <c> <c> <c> <c> <c>
1 0 0.00 0.00 0 0.00 0.00 93,698.89
2 0 0.00 0.00 0 0.00 0.00 23,567.80
Total 0 0.00 0.00 0 0.00 0.00 117,266.69
Prepayment Loan Detail - Prepayments during Current Period
First Original
Loan LTV at Payment Principal Prepayment
Group Number State Origination Date Balance Amount
<s> <c> <c> <c> <c> <c> <c>
1 3301300335 AZ 80.00 01-Mar-2005 119,900.00 119,365.17
1 3301370700 FL 70.00 01-Mar-2005 199,500.00 198,543.61
1 3301465815 FL 62.12 01-Apr-2005 79,516.00 79,211.82
1 6003036800 NC 80.00 01-Mar-2005 196,000.00 194,990.97
1 6005916819 IL 80.00 01-Mar-2005 168,000.00 167,155.34
1 6012936388 KS 77.20 01-Mar-2005 359,650.00 357,754.43
1 6331982063 CA 70.00 01-Mar-2005 135,100.00 134,467.66
1 6382405204 FL 80.00 01-Apr-2005 126,320.00 125,870.47
1 6564392865 VT 90.00 01-Mar-2005 99,000.00 98,525.35
1 6575379893 CA 75.00 01-Apr-2005 249,375.00 248,484.34
1 6622044318 WI 65.00 01-Apr-2005 120,250.00 119,767.56
1 6665866783 KS 80.00 01-Mar-2005 123,200.00 122,566.69
1 6726527960 CA 68.96 01-Mar-2005 200,000.00 199,086.11
1 6775856799 CO 80.00 01-Apr-2005 260,000.00 258,931.85
1 6824683756 FL 52.32 01-Apr-2005 110,755.00 110,422.55
2 6002607841 CA 75.00 01-Mar-2005 217,500.00 213,313.47
2 6365413266 TX 80.00 01-Mar-2005 102,400.00 99,914.92
Prepayment Loan Detail - Prepayments during Current Period (continued)
Current
Loan PIF Months Loan Original
Group Number Type Delinquent Rate Term Seasoning
<s> <c> <c> <c> <c> <c> <c>
1 3301300335 Loan Paid in Full 0 6.625% 360 4
1 3301370700 Loan Paid in Full (1) 6.250% 360 4
1 3301465815 Loan Paid in Full 0 6.250% 360 3
1 6003036800 Loan Paid in Full (1) 5.875% 360 4
1 6005916819 Loan Paid in Full 0 6.000% 360 4
1 6012936388 Loan Paid in Full 0 5.750% 360 4
1 6331982063 Loan Paid in Full 0 6.375% 360 4
1 6382405204 Loan Paid in Full 0 6.625% 360 3
1 6564392865 Loan Paid in Full 0 6.250% 360 4
1 6575379893 Loan Paid in Full 0 6.625% 360 3
1 6622044318 Loan Paid in Full (1) 6.000% 360 3
1 6665866783 Loan Paid in Full 0 6.000% 360 4
1 6726527960 Loan Paid in Full 0 6.500% 360 4
1 6775856799 Loan Paid in Full 0 5.875% 360 3
1 6824683756 Loan Paid in Full 1 6.000% 360 3
2 6002607841 Loan Paid in Full 0 5.500% 180 4
2 6365413266 Loan Paid in Full (1) 5.125% 180 4
Prepayment - Voluntary Prepayments
Summary
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 1.279% Current Month 14.314% Current Month 2,004.958%
3 Month Average 0.988% 3 Month Average 11.105% 3 Month Average 2,060.847%
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 8.249% N/A Apr-2005 7,207.437% N/A
May-2005 3.899% N/A May-2005 1,240.774% N/A
Jun-2005 15.101% N/A Jun-2005 2,936.809% N/A
Jul-2005 14.314% N/A Jul-2005 2,004.958% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
1
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 1.405% Current Month 15.617% Current Month 2,190.676%
3 Month Average 1.118% 3 Month Average 12.469% 3 Month Average 2,339.878%
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 6.356% N/A Apr-2005 5,609.661% N/A
May-2005 4.676% N/A May-2005 1,493.586% N/A
Jun-2005 17.114% N/A Jun-2005 3,335.372% N/A
Jul-2005 15.617% N/A Jul-2005 2,190.676% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
2
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.752% Current Month 8.664% Current Month 1,206.387%
3 Month Average 0.441% 3 Month Average 5.116% 3 Month Average 854.029%
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 15.763% N/A Apr-2005 13,221.490% N/A
May-2005 0.560% N/A May-2005 175.559% N/A
Jun-2005 6.122% N/A Jun-2005 1,180.142% N/A
Jul-2005 8.664% N/A Jul-2005 1,206.387% 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.
<FN>
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))
</FN>
Realized Loss Detail Report - Loans with Losses during Current Period
Summary
# Loans Prior Realized Current
with Principal Loss/(Gain) Loss
Group Losses Balance Amount Percentage
<s> <c> <c> <c> <c>
1 0 0.00 0.00 0.000%
2 0 0.00 0.00 0.000%
Total 0 0.00 0.00 0.000%
Realized Loss Loan Detail Report - Loans With Losses during Current Period
Original Current
Loan Principal Note LTV at Original
Group Number Balance Rate State Origination Term
<s> <c> <c> <c> <c> <c> <c>
No losses this period.
Realized Loss Loan Detail Report - Loans With Losses during Current Period (continued)
Prior Cumulative
Loan Principal Realized Realized
Group Number Balance Loss/(Gain) Loss/(Gain)
<s> <c> <c> <c> <c>
No losses this period.
Realized Loss Report - Collateral
Summary
MDR SDA
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
CDR Loss Severity Approximation
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*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
MDR SDA
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
CDR Loss Severity Approximation
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*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
MDR SDA
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
CDR Loss Severity Approximation
<s> <c> <s> <c>
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.
<s> <c> <c> <s> <c> <c>
Aug-2004 N/A N/A Aug-2004 N/A N/A
Sep-2004 N/A N/A Sep-2004 N/A N/A
Oct-2004 N/A N/A Oct-2004 N/A N/A
Nov-2004 N/A N/A Nov-2004 N/A N/A
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 0.000% N/A Apr-2005 0.000% N/A
May-2005 0.000% N/A May-2005 0.000% N/A
Jun-2005 0.000% N/A Jun-2005 0.000% N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
*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.
<FN>
</FN>
<FN>
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)
</FN>