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): November 25, 2005
BANC OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2005-6 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-118843-27
Pooling and Servicing Agreement) (Commission 54-2176710
(State or other File Number) IRS EIN
jurisdiction
of Incorporation)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act(17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act(17 CFR 240.13e-4(c))
ITEM 8.01 Other Events
On November 25, 2005 a distribution was made to holders of BANC OF AMERICA
MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2005-6
Trust.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of
Mortgage Pass-Through Certificates,
Series 2005-6 Trust, relating to the
November 25, 2005 distribution.
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
BANC OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2005-6 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Officer
By: Beth Belfield as Officer
Date: 11/28/2005
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2005-6 Trust,
relating to the November 25, 2005 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 10/31/2005
Distribution Date: 11/25/2005
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Series 2005-6
Contact: CTSLink Customer Service
Wells Fargo Bank, N.A.
Corporate Trust Services
9062 Old Annapolis Road
Columbia, MD 21045-1951
@ www.ctslink.com/cmbs
Telephone: (301) 815-6600
Fax: (301) 815-6600
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest
Class CUSIP Description Rate Balance Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 05949CCP9 SEN 5.50000% 26,313,000.00 120,601.25
1-A-2 05949CCQ7 SEN 5.00000% 1,000,000.00 4,166.67
1-A-3 05949CCR5 SEN 5.50000% 3,000,000.00 13,750.00
1-A-4 05949CCS3 SEN 6.00000% 1,000,000.00 5,000.00
1-A-5 05949CCT1 SEN 5.50000% 23,744,750.36 108,830.11
1-A-6 05949CCU8 SEN 5.25000% 5,359,000.00 23,445.63
1-A-7 05949CCV6 SEN 5.25000% 4,940,000.00 21,612.50
1-A-8 05949CCW4 SEN 5.25000% 5,817,000.00 25,449.38
1-A-9 05949CCX2 SEN 5.50000% 2,532,000.00 11,605.00
1-A-10 05949CCY0 SEN 5.50000% 2,817,000.00 12,911.25
1-A-11 05949CCZ7 SEN 5.50000% 3,129,000.00 14,341.25
1-A-12 05949CDA1 SEN 5.50000% 33,242,650.50 152,362.15
1-A-13 05949CDB9 SEN 5.25000% 570,000.00 2,493.75
1-A-14 05949CDC7 SEN 5.75000% 570,000.00 2,731.25
1-A-15 05949CDD5 SEN 5.50000% 1,385,000.00 6,347.92
1-A-16 05949CDE3 SEN 5.50000% 17,270,000.00 79,154.17
1-A-17 05949CDF0 SEN 5.50000% 119,964,094.83 549,835.43
1-A-18 05949CDG8 SEN 6.00000% 8,058,000.00 40,290.00
1-A-R 05949CDH6 SEN 5.50000% 0.00 0.07
2-A-1 05949CDK9 SEN 5.00000% 61,481,233.01 256,171.80
A-PO 05949CDM5 SEN 0.00000% 1,772,188.04 0.00
15-IO 05949CDL7 SEN 5.00000% 0.00 11,773.79
30-IO 05949CDJ2 SEN 5.50000% 0.00 31,876.08
30-B-1 05949CDN3 SUB 5.50000% 3,309,652.44 15,169.24
30-B-2 05949CDP8 SUB 5.50000% 1,379,021.85 6,320.52
30-B-3 05949CDQ6 SUB 5.50000% 827,413.11 3,792.31
30-B-4 05949CDU7 SUB 5.50000% 551,608.74 2,528.21
30-B-5 05949CDV5 SUB 5.50000% 275,804.37 1,264.10
30-B-6 05949CDW3 SUB 5.50000% 413,702.89 1,896.14
15-B-1 05949CDR4 SUB 5.00000% 392,905.83 1,637.11
15-B-2 05949CDS2 SUB 5.00000% 196,945.28 820.61
15-B-3 05949CDT0 SUB 5.00000% 130,968.61 545.70
15-B-4 05949CDX1 SUB 5.00000% 98,472.64 410.30
15-B-5 05949CDY9 SUB 5.00000% 65,976.67 274.90
15-B-6 05949CDZ6 SUB 5.00000% 98,468.71 410.29
Totals 331,705,857.88 1,529,818.88
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Principal Realized Certificate Total Realized
Class Distribution Loss Balance Distribution Losses
<s> <c> <c> <c> <c>
1-A-1 0.00 0.00 26,313,000.00 120,601.25 0.00
1-A-2 0.00 0.00 1,000,000.00 4,166.67 0.00
1-A-3 0.00 0.00 3,000,000.00 13,750.00 0.00
1-A-4 0.00 0.00 1,000,000.00 5,000.00 0.00
1-A-5 375,846.05 0.00 23,368,904.31 484,676.16 0.00
1-A-6 0.00 0.00 5,359,000.00 23,445.63 0.00
1-A-7 0.00 0.00 4,940,000.00 21,612.50 0.00
1-A-8 0.00 0.00 5,817,000.00 25,449.38 0.00
1-A-9 0.00 0.00 2,532,000.00 11,605.00 0.00
1-A-10 0.00 0.00 2,817,000.00 12,911.25 0.00
1-A-11 0.00 0.00 3,129,000.00 14,341.25 0.00
1-A-12 526,184.46 0.00 32,716,466.04 678,546.61 0.00
1-A-13 0.00 0.00 570,000.00 2,493.75 0.00
1-A-14 0.00 0.00 570,000.00 2,731.25 0.00
1-A-15 0.00 0.00 1,385,000.00 6,347.92 0.00
1-A-16 0.00 0.00 17,270,000.00 79,154.17 0.00
1-A-17 1,457,245.64 0.00 118,506,849.19 2,007,081.07 0.00
1-A-18 0.00 0.00 8,058,000.00 40,290.00 0.00
1-A-R 0.00 0.00 0.00 0.07 0.00
2-A-1 1,050,770.60 0.00 60,430,462.41 1,306,942.40 0.00
A-PO 13,395.68 0.00 1,758,792.36 13,395.68 0.00
15-IO 0.00 0.00 0.00 11,773.79 0.00
30-IO 0.00 0.00 0.00 31,876.08 0.00
30-B-1 3,640.55 0.00 3,306,011.89 18,809.79 0.00
30-B-2 1,516.90 0.00 1,377,504.96 7,837.42 0.00
30-B-3 910.14 0.00 826,502.97 4,702.45 0.00
30-B-4 606.76 0.00 551,001.98 3,134.97 0.00
30-B-5 303.38 0.00 275,500.99 1,567.48 0.00
30-B-6 454.96 0.00 413,247.93 2,351.10 0.00
15-B-1 1,570.28 0.00 391,335.54 3,207.39 0.00
15-B-2 787.11 0.00 196,158.17 1,607.72 0.00
15-B-3 523.43 0.00 130,445.18 1,069.13 0.00
15-B-4 393.55 0.00 98,079.08 803.85 0.00
15-B-5 263.68 0.00 65,712.99 538.58 0.00
15-B-6 393.54 0.00 98,075.18 803.83 0.00
Totals 3,434,806.71 0.00 328,271,051.17 4,964,625.59 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-A-1 26,313,000.00 26,313,000.00 0.00 0.00 0.00 0.00
1-A-2 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
1-A-3 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00
1-A-4 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00
1-A-5 25,000,000.00 23,744,750.36 45,685.24 330,160.81 0.00 0.00
1-A-6 5,359,000.00 5,359,000.00 0.00 0.00 0.00 0.00
1-A-7 4,940,000.00 4,940,000.00 0.00 0.00 0.00 0.00
1-A-8 5,817,000.00 5,817,000.00 0.00 0.00 0.00 0.00
1-A-9 2,532,000.00 2,532,000.00 0.00 0.00 0.00 0.00
1-A-10 2,817,000.00 2,817,000.00 0.00 0.00 0.00 0.00
1-A-11 3,129,000.00 3,129,000.00 0.00 0.00 0.00 0.00
1-A-12 35,000,000.00 33,242,650.50 63,959.33 462,225.13 0.00 0.00
1-A-13 570,000.00 570,000.00 0.00 0.00 0.00 0.00
1-A-14 570,000.00 570,000.00 0.00 0.00 0.00 0.00
1-A-15 1,385,000.00 1,385,000.00 0.00 0.00 0.00 0.00
1-A-16 17,270,000.00 17,270,000.00 0.00 0.00 0.00 0.00
1-A-17 124,831,000.00 119,964,094.83 177,132.66 1,280,112.98 0.00 0.00
1-A-18 8,058,000.00 8,058,000.00 0.00 0.00 0.00 0.00
1-A-R 100.00 0.00 0.00 0.00 0.00 0.00
2-A-1 65,393,000.00 61,481,233.01 245,715.04 805,055.55 0.00 0.00
A-PO 1,789,342.00 1,772,188.04 2,643.30 10,752.38 0.00 0.00
15-IO 0.00 0.00 0.00 0.00 0.00 0.00
30-IO 0.00 0.00 0.00 0.00 0.00 0.00
30-B-1 3,324,000.00 3,309,652.44 3,640.55 0.00 0.00 0.00
30-B-2 1,385,000.00 1,379,021.85 1,516.90 0.00 0.00 0.00
30-B-3 831,000.00 827,413.11 910.14 0.00 0.00 0.00
30-B-4 554,000.00 551,608.74 606.76 0.00 0.00 0.00
30-B-5 277,000.00 275,804.37 303.38 0.00 0.00 0.00
30-B-6 415,496.00 413,702.89 454.96 0.00 0.00 0.00
15-B-1 399,000.00 392,905.83 1,570.28 0.00 0.00 0.00
15-B-2 200,000.00 196,945.28 787.11 0.00 0.00 0.00
15-B-3 133,000.00 130,968.61 523.43 0.00 0.00 0.00
15-B-4 100,000.00 98,472.64 393.55 0.00 0.00 0.00
15-B-5 67,000.00 65,976.67 263.68 0.00 0.00 0.00
15-B-6 99,996.00 98,468.71 393.54 0.00 0.00 0.00
Totals 343,558,934.00 331,705,857.88 546,499.85 2,888,306.85 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-A-1 0.00 26,313,000.00 1.00000000 0.00
1-A-2 0.00 1,000,000.00 1.00000000 0.00
1-A-3 0.00 3,000,000.00 1.00000000 0.00
1-A-4 0.00 1,000,000.00 1.00000000 0.00
1-A-5 375,846.05 23,368,904.31 0.93475617 375,846.05
1-A-6 0.00 5,359,000.00 1.00000000 0.00
1-A-7 0.00 4,940,000.00 1.00000000 0.00
1-A-8 0.00 5,817,000.00 1.00000000 0.00
1-A-9 0.00 2,532,000.00 1.00000000 0.00
1-A-10 0.00 2,817,000.00 1.00000000 0.00
1-A-11 0.00 3,129,000.00 1.00000000 0.00
1-A-12 526,184.46 32,716,466.04 0.93475617 526,184.46
1-A-13 0.00 570,000.00 1.00000000 0.00
1-A-14 0.00 570,000.00 1.00000000 0.00
1-A-15 0.00 1,385,000.00 1.00000000 0.00
1-A-16 0.00 17,270,000.00 1.00000000 0.00
1-A-17 1,457,245.64 118,506,849.19 0.94933830 1,457,245.64
1-A-18 0.00 8,058,000.00 1.00000000 0.00
1-A-R 0.00 0.00 0.00000000 0.00
2-A-1 1,050,770.60 60,430,462.41 0.92411210 1,050,770.60
A-PO 13,395.68 1,758,792.36 0.98292689 13,395.68
15-IO 0.00 0.00 0.00000000 0.00
30-IO 0.00 0.00 0.00000000 0.00
30-B-1 3,640.55 3,306,011.89 0.99458841 3,640.55
30-B-2 1,516.90 1,377,504.96 0.99458842 1,516.90
30-B-3 910.14 826,502.97 0.99458841 910.14
30-B-4 606.76 551,001.98 0.99458841 606.76
30-B-5 303.38 275,500.99 0.99458841 303.38
30-B-6 454.96 413,247.93 0.99458943 454.96
15-B-1 1,570.28 391,335.54 0.98079083 1,570.28
15-B-2 787.11 196,158.17 0.98079085 787.11
15-B-3 523.43 130,445.18 0.98079083 523.43
15-B-4 393.55 98,079.08 0.98079080 393.55
15-B-5 263.68 65,712.99 0.98079090 263.68
15-B-6 393.54 98,075.18 0.98079103 393.54
Totals 3,434,806.71 328,271,051.17 0.95550143 3,434,806.71
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-A-1 26,313,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-2 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-3 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-5 25,000,000.00 949.79001440 1.82740960 13.20643240 0.00000000
1-A-6 5,359,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-7 4,940,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 5,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-9 2,532,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-10 2,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-11 3,129,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-12 35,000,000.00 949.79001429 1.82740943 13.20643229 0.00000000
1-A-13 570,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-14 570,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-15 1,385,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-16 17,270,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-17 124,831,000.00 961.01204693 1.41897974 10.25476829 0.00000000
1-A-18 8,058,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 65,393,000.00 940.18064640 3.75751288 12.31103558 0.00000000
A-PO 1,789,342.00 990.41325806 1.47724694 6.00912514 0.00000000
15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
30-B-1 3,324,000.00 995.68364621 1.09523165 0.00000000 0.00000000
30-B-2 1,385,000.00 995.68364621 1.09523466 0.00000000 0.00000000
30-B-3 831,000.00 995.68364621 1.09523466 0.00000000 0.00000000
30-B-4 554,000.00 995.68364621 1.09523466 0.00000000 0.00000000
30-B-5 277,000.00 995.68364621 1.09523466 0.00000000 0.00000000
30-B-6 415,496.00 995.68441092 1.09498046 0.00000000 0.00000000
15-B-1 399,000.00 984.72639098 3.93553885 0.00000000 0.00000000
15-B-2 200,000.00 984.72640000 3.93555000 0.00000000 0.00000000
15-B-3 133,000.00 984.72639098 3.93556391 0.00000000 0.00000000
15-B-4 100,000.00 984.72640000 3.93550000 0.00000000 0.00000000
15-B-5 67,000.00 984.72641791 3.93552239 0.00000000 0.00000000
15-B-6 99,996.00 984.72648906 3.93555742 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-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-5 0.00000000 15.03384200 934.75617240 0.93475617 15.03384200
1-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-12 0.00000000 15.03384171 934.75617257 0.93475617 15.03384171
1-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-17 0.00000000 11.67374803 949.33829890 0.94933830 11.67374803
1-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 16.06854862 924.11209778 0.92411210 16.06854862
A-PO 0.00000000 7.48637209 982.92688597 0.98292689 7.48637209
15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
30-B-1 0.00000000 1.09523165 994.58841456 0.99458841 1.09523165
30-B-2 0.00000000 1.09523466 994.58841877 0.99458842 1.09523466
30-B-3 0.00000000 1.09523466 994.58841155 0.99458841 1.09523466
30-B-4 0.00000000 1.09523466 994.58841155 0.99458841 1.09523466
30-B-5 0.00000000 1.09523466 994.58841155 0.99458841 1.09523466
30-B-6 0.00000000 1.09498046 994.58943046 0.99458943 1.09498046
15-B-1 0.00000000 3.93553885 980.79082707 0.98079083 3.93553885
15-B-2 0.00000000 3.93555000 980.79085000 0.98079085 3.93555000
15-B-3 0.00000000 3.93556391 980.79082707 0.98079083 3.93556391
15-B-4 0.00000000 3.93550000 980.79080000 0.98079080 3.93550000
15-B-5 0.00000000 3.93552239 980.79089552 0.98079090 3.93552239
15-B-6 0.00000000 3.93555742 980.79103164 0.98079103 3.93555742
<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-A-1 26,313,000.00 5.50000% 26,313,000.00 120,601.25 0.00 0.00
1-A-2 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00
1-A-3 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00
1-A-4 1,000,000.00 6.00000% 1,000,000.00 5,000.00 0.00 0.00
1-A-5 25,000,000.00 5.50000% 23,744,750.36 108,830.11 0.00 0.00
1-A-6 5,359,000.00 5.25000% 5,359,000.00 23,445.63 0.00 0.00
1-A-7 4,940,000.00 5.25000% 4,940,000.00 21,612.50 0.00 0.00
1-A-8 5,817,000.00 5.25000% 5,817,000.00 25,449.38 0.00 0.00
1-A-9 2,532,000.00 5.50000% 2,532,000.00 11,605.00 0.00 0.00
1-A-10 2,817,000.00 5.50000% 2,817,000.00 12,911.25 0.00 0.00
1-A-11 3,129,000.00 5.50000% 3,129,000.00 14,341.25 0.00 0.00
1-A-12 35,000,000.00 5.50000% 33,242,650.50 152,362.15 0.00 0.00
1-A-13 570,000.00 5.25000% 570,000.00 2,493.75 0.00 0.00
1-A-14 570,000.00 5.75000% 570,000.00 2,731.25 0.00 0.00
1-A-15 1,385,000.00 5.50000% 1,385,000.00 6,347.92 0.00 0.00
1-A-16 17,270,000.00 5.50000% 17,270,000.00 79,154.17 0.00 0.00
1-A-17 124,831,000.00 5.50000% 119,964,094.83 549,835.43 0.00 0.00
1-A-18 8,058,000.00 6.00000% 8,058,000.00 40,290.00 0.00 0.00
1-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00
2-A-1 65,393,000.00 5.00000% 61,481,233.01 256,171.80 0.00 0.00
A-PO 1,789,342.00 0.00000% 1,772,188.04 0.00 0.00 0.00
15-IO 0.00 5.00000% 2,825,710.75 11,773.79 0.00 0.00
30-IO 0.00 5.50000% 6,954,781.24 31,876.08 0.00 0.00
30-B-1 3,324,000.00 5.50000% 3,309,652.44 15,169.24 0.00 0.00
30-B-2 1,385,000.00 5.50000% 1,379,021.85 6,320.52 0.00 0.00
30-B-3 831,000.00 5.50000% 827,413.11 3,792.31 0.00 0.00
30-B-4 554,000.00 5.50000% 551,608.74 2,528.21 0.00 0.00
30-B-5 277,000.00 5.50000% 275,804.37 1,264.10 0.00 0.00
30-B-6 415,496.00 5.50000% 413,702.89 1,896.14 0.00 0.00
15-B-1 399,000.00 5.00000% 392,905.83 1,637.11 0.00 0.00
15-B-2 200,000.00 5.00000% 196,945.28 820.61 0.00 0.00
15-B-3 133,000.00 5.00000% 130,968.61 545.70 0.00 0.00
15-B-4 100,000.00 5.00000% 98,472.64 410.30 0.00 0.00
15-B-5 67,000.00 5.00000% 65,976.67 274.90 0.00 0.00
15-B-6 99,996.00 5.00000% 98,468.71 410.29 0.00 0.00
Totals 343,558,934.00 1,529,818.81 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-A-1 0.00 0.00 120,601.25 0.00 26,313,000.00
1-A-2 0.00 0.00 4,166.67 0.00 1,000,000.00
1-A-3 0.00 0.00 13,750.00 0.00 3,000,000.00
1-A-4 0.00 0.00 5,000.00 0.00 1,000,000.00
1-A-5 0.00 0.00 108,830.11 0.00 23,368,904.31
1-A-6 0.00 0.00 23,445.63 0.00 5,359,000.00
1-A-7 0.00 0.00 21,612.50 0.00 4,940,000.00
1-A-8 0.00 0.00 25,449.38 0.00 5,817,000.00
1-A-9 0.00 0.00 11,605.00 0.00 2,532,000.00
1-A-10 0.00 0.00 12,911.25 0.00 2,817,000.00
1-A-11 0.00 0.00 14,341.25 0.00 3,129,000.00
1-A-12 0.00 0.00 152,362.15 0.00 32,716,466.04
1-A-13 0.00 0.00 2,493.75 0.00 570,000.00
1-A-14 0.00 0.00 2,731.25 0.00 570,000.00
1-A-15 0.00 0.00 6,347.92 0.00 1,385,000.00
1-A-16 0.00 0.00 79,154.17 0.00 17,270,000.00
1-A-17 0.00 0.00 549,835.43 0.00 118,506,849.19
1-A-18 0.00 0.00 40,290.00 0.00 8,058,000.00
1-A-R 0.00 0.00 0.07 0.00 0.00
2-A-1 0.00 0.00 256,171.80 0.00 60,430,462.41
A-PO 0.00 0.00 0.00 0.00 1,758,792.36
15-IO 0.00 0.00 11,773.79 0.00 2,764,980.87
30-IO 0.00 0.00 31,876.08 0.00 6,807,534.62
30-B-1 0.00 0.00 15,169.24 0.00 3,306,011.89
30-B-2 0.00 0.00 6,320.52 0.00 1,377,504.96
30-B-3 0.00 0.00 3,792.31 0.00 826,502.97
30-B-4 0.00 0.00 2,528.21 0.00 551,001.98
30-B-5 0.00 0.00 1,264.10 0.00 275,500.99
30-B-6 0.00 0.00 1,896.14 0.00 413,247.93
15-B-1 0.00 0.00 1,637.11 0.00 391,335.54
15-B-2 0.00 0.00 820.61 0.00 196,158.17
15-B-3 0.00 0.00 545.70 0.00 130,445.18
15-B-4 0.00 0.00 410.30 0.00 98,079.08
15-B-5 0.00 0.00 274.90 0.00 65,712.99
15-B-6 0.00 0.00 410.29 0.00 98,075.18
Totals 0.00 0.00 1,529,818.88 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-A-1 26,313,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-2 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000
1-A-3 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-4 1,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
1-A-5 25,000,000.00 5.50000% 949.79001440 4.35320440 0.00000000 0.00000000
1-A-6 5,359,000.00 5.25000% 1000.00000000 4.37500093 0.00000000 0.00000000
1-A-7 4,940,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000
1-A-8 5,817,000.00 5.25000% 1000.00000000 4.37500086 0.00000000 0.00000000
1-A-9 2,532,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-10 2,817,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-11 3,129,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-12 35,000,000.00 5.50000% 949.79001429 4.35320429 0.00000000 0.00000000
1-A-13 570,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000
1-A-14 570,000.00 5.75000% 1000.00000000 4.79166667 0.00000000 0.00000000
1-A-15 1,385,000.00 5.50000% 1000.00000000 4.58333574 0.00000000 0.00000000
1-A-16 17,270,000.00 5.50000% 1000.00000000 4.58333353 0.00000000 0.00000000
1-A-17 124,831,000.00 5.50000% 961.01204693 4.40463851 0.00000000 0.00000000
1-A-18 8,058,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000
1-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 65,393,000.00 5.00000% 940.18064640 3.91741930 0.00000000 0.00000000
A-PO 1,789,342.00 0.00000% 990.41325806 0.00000000 0.00000000 0.00000000
15-IO 0.00 5.00000% 906.78791891 3.77828146 0.00000000 0.00000000
30-IO 0.00 5.50000% 957.44056454 4.38826916 0.00000000 0.00000000
30-B-1 3,324,000.00 5.50000% 995.68364621 4.56354994 0.00000000 0.00000000
30-B-2 1,385,000.00 5.50000% 995.68364621 4.56355235 0.00000000 0.00000000
30-B-3 831,000.00 5.50000% 995.68364621 4.56354994 0.00000000 0.00000000
30-B-4 554,000.00 5.50000% 995.68364621 4.56355596 0.00000000 0.00000000
30-B-5 277,000.00 5.50000% 995.68364621 4.56353791 0.00000000 0.00000000
30-B-6 415,496.00 5.50000% 995.68441092 4.56355777 0.00000000 0.00000000
15-B-1 399,000.00 5.00000% 984.72639098 4.10303258 0.00000000 0.00000000
15-B-2 200,000.00 5.00000% 984.72640000 4.10305000 0.00000000 0.00000000
15-B-3 133,000.00 5.00000% 984.72639098 4.10300752 0.00000000 0.00000000
15-B-4 100,000.00 5.00000% 984.72640000 4.10300000 0.00000000 0.00000000
15-B-5 67,000.00 5.00000% 984.72641791 4.10298507 0.00000000 0.00000000
15-B-6 99,996.00 5.00000% 984.72648906 4.10306412 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-A-1 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-2 0.00000000 0.00000000 4.16667000 0.00000000 1000.00000000
1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-4 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
1-A-5 0.00000000 0.00000000 4.35320440 0.00000000 934.75617240
1-A-6 0.00000000 0.00000000 4.37500093 0.00000000 1000.00000000
1-A-7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.37500086 0.00000000 1000.00000000
1-A-9 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-10 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-11 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-12 0.00000000 0.00000000 4.35320429 0.00000000 934.75617257
1-A-13 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000
1-A-14 0.00000000 0.00000000 4.79166667 0.00000000 1000.00000000
1-A-15 0.00000000 0.00000000 4.58333574 0.00000000 1000.00000000
1-A-16 0.00000000 0.00000000 4.58333353 0.00000000 1000.00000000
1-A-17 0.00000000 0.00000000 4.40463851 0.00000000 949.33829890
1-A-18 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000
1-A-R 0.00000000 0.00000000 0.70000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 3.91741930 0.00000000 924.11209778
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 982.92688597
15-IO 0.00000000 0.00000000 3.77828146 0.00000000 887.29932777
30-IO 0.00000000 0.00000000 4.38826916 0.00000000 937.16963407
30-B-1 0.00000000 0.00000000 4.56354994 0.00000000 994.58841456
30-B-2 0.00000000 0.00000000 4.56355235 0.00000000 994.58841877
30-B-3 0.00000000 0.00000000 4.56354994 0.00000000 994.58841155
30-B-4 0.00000000 0.00000000 4.56355596 0.00000000 994.58841155
30-B-5 0.00000000 0.00000000 4.56353791 0.00000000 994.58841155
30-B-6 0.00000000 0.00000000 4.56355777 0.00000000 994.58943046
15-B-1 0.00000000 0.00000000 4.10303258 0.00000000 980.79082707
15-B-2 0.00000000 0.00000000 4.10305000 0.00000000 980.79085000
15-B-3 0.00000000 0.00000000 4.10300752 0.00000000 980.79082707
15-B-4 0.00000000 0.00000000 4.10300000 0.00000000 980.79080000
15-B-5 0.00000000 0.00000000 4.10298507 0.00000000 980.79089552
15-B-6 0.00000000 0.00000000 4.10306412 0.00000000 980.79103164
<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>
30-PO 0.00000% 0.00 0.00 1,592,645.36 1,590,505.52 99.24686957%
15-PO 0.00000% 0.00 0.00 179,542.68 168,286.84 90.10523272%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 5,035,527.72
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 5,035,527.72
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 70,902.13
Payment of Interest and Principal 4,964,625.59
Total Withdrawals (Pool Distribution Amount) 5,035,527.72
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 69,105.39
Trustee Fee - Wells Fargo Bank, N.A. 1,796.74
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 70,902.13
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 999.99 0.00 0.00 999.99
Reserve Fund 999.99 0.00 0.00 999.99
Reserve Fund 999.99 0.00 0.00 999.99
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 3 0 0 0 3
1,379,954.49 0.00 0.00 0.00 1,379,954.49
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 3 0 0 0 3
1,379,954.49 0.00 0.00 0.00 1,379,954.49
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 0.439239% 0.000000% 0.000000% 0.000000% 0.439239%
0.419771% 0.000000% 0.000000% 0.000000% 0.419771%
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 0.439239% 0.000000% 0.000000% 0.000000% 0.439239%
0.419771% 0.000000% 0.000000% 0.000000% 0.419771%
Delinquency Status By Groups
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
1-30 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 2 0 0 0 2
838,004.13 0.00 0.00 0.00 838,004.13
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 2 0 0 0 2
838,004.13 0.00 0.00 0.00 838,004.13
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.356506% 0.000000% 0.000000% 0.000000% 0.356506%
0.313935% 0.000000% 0.000000% 0.000000% 0.313935%
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 0.356506% 0.000000% 0.000000% 0.000000% 0.356506%
0.313935% 0.000000% 0.000000% 0.000000% 0.313935%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<s>
2-15 Year Fixed No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
541,950.36 0.00 0.00 0.00 541,950.36
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 1 0 0 0 1
541,950.36 0.00 0.00 0.00 541,950.36
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.819672% 0.000000% 0.000000% 0.000000% 0.819672%
0.876875% 0.000000% 0.000000% 0.000000% 0.876875%
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 0.819672% 0.000000% 0.000000% 0.000000% 0.819672%
0.876875% 0.000000% 0.000000% 0.000000% 0.876875%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 8,967.94
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 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current REO Total Apr-05 0.000%
Loans in REO 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-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
<s> <c> <s> <c>
Loans in REO 0 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current REO Total Apr-05 0.000%
Loans in REO 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
2-15 Year Fixed 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current REO Total Apr-05 0.000%
Loans in REO 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-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 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current Foreclosure Total Apr-05 0.000%
Loans in Foreclosure 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-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
<s> <c> <s> <c>
Loans in Foreclosure 0 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current Foreclosure Total Apr-05 0.000%
Loans in Foreclosure 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
2-15 Year Fixed 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Dec-04 0.000%
Original Principal Balance 0.00 Jan-05 0.000%
Current Principal Balance 0.00 Feb-05 0.000%
Mar-05 0.000%
Current Foreclosure Total Apr-05 0.000%
Loans in Foreclosure 0 May-05 0.000%
Original Principal Balance 0.00 Jun-05 0.000%
Current Principal Balance 0.00 Jul-05 0.000%
Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-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 5.790869%
Weighted Average Pass-Through Rate 5.534369%
Weighted Average Maturity(Stepdown Calculation) 261
Beginning Scheduled Collateral Loan Count 687
Number Of Loans Paid In Full 4
Ending Scheduled Collateral Loan Count 683
Beginning Scheduled Collateral Balance 331,705,859.44
Ending Scheduled Collateral Balance 328,271,052.63
Ending Actual Collateral Balance at 31-Oct-2005 328,739,949.31
Monthly P&I Constant 2,147,220.85
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 4,891,400.43
Class AP Deferred Amount 0.00
Scheduled Principal 546,499.95
Unscheduled Principal 2,888,306.86
Miscellaneous Reporting
Senior % 97.653789%
Subordinate % 2.346211%
Group Level Collateral Statement
Group 1-30 Year Fixed 2-15 Year Fixed Total
Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed
Weighted Average Coupon Rate 5.866110 5.467705 5.790869
Weighted Average Net Rate 5.616110 5.217705 5.540869
Weighted Average Maturity 350 171 261
Beginning Loan Count 564 123 687
Loans Paid In Full 3 1 4
Ending Loan Count 561 122 683
Beginning Scheduled Balance 269,061,344.74 62,644,514.70 331,705,859.44
Ending Scheduled Balance 266,692,495.96 61,578,556.67 328,271,052.63
Record Date 10/31/2005 10/31/2005 10/31/2005
Principal And Interest Constant 1,611,405.43 535,815.42 2,147,220.85
Scheduled Principal 296,119.32 250,380.63 546,499.95
Unscheduled Principal 2,072,729.46 815,577.40 2,888,306.86
Scheduled Interest 1,315,286.11 285,434.79 1,600,720.90
Servicing Fees 56,054.45 13,050.94 69,105.39
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,457.42 339.32 1,796.74
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 1,257,774.24 272,044.53 1,529,818.77
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 5.609610 5.211205 5.534369
Miscellaneous Reporting
Group 1-30 Year Fixed
CPR 8.871833%
Subordinate % 2.526353%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.473647%
Group 2-15 Year Fixed
CPR 14.605692%
Subordinate % 1.574864%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 98.425136%
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>
1-30 Year Fixed 3 1,761,268.00 1,752,173.68 0 0.00 0.00
2-15 Year Fixed 1 384,000.00 378,621.59 0 0.00 0.00
Total 4 2,145,268.00 2,130,795.27 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>
1-30 Year Fixed 0 0.00 0.00 0 0.00 0.00 322,315.23
2-15 Year Fixed 0 0.00 0.00 0 0.00 0.00 438,316.68
Total 0 0.00 0.00 0 0.00 0.00 760,631.91
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>
1-30 Year Fixed 3301957035 CA 80.00 01-Jun-2005 716,000.00 711,870.32
1-30 Year Fixed 6116864221 CA 82.42 01-May-2005 453,268.00 450,209.99
1-30 Year Fixed 6220269713 NJ 80.00 01-Jun-2005 592,000.00 588,333.92
2-15 Year Fixed 3301975375 CA 69.81 01-Jul-2005 384,000.00 377,260.72
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>
1-30 Year Fixed 3301957035 Loan Paid in Full 0 6.250% 360 5
1-30 Year Fixed 6116864221 Loan Paid in Full 0 6.250% 360 6
1-30 Year Fixed 6220269713 Loan Paid in Full 0 5.875% 360 5
2-15 Year Fixed 3301975375 Loan Paid in Full 0 5.875% 180 4
Prepayment - Voluntary Prepayments
Summary
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.872% Current Month 9.978% Current Month 1,000.619%
3 Month Average 0.649% 3 Month Average 7.504% 3 Month Average 939.415%
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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 2.814% N/A Jul-2005 1,435.856% N/A
Aug-2005 16.977% N/A Aug-2005 4,279.989% N/A
Sep-2005 5.829% N/A Sep-2005 976.679% N/A
Oct-2005 6.704% N/A Oct-2005 840.948% N/A
Nov-2005 9.978% N/A Nov-2005 1,000.619% 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
<s> <c> <s> <c> <s> <c>
Current Month 0.771% Current Month 8.872% Current Month 880.772%
3 Month Average 0.639% 3 Month Average 7.396% 3 Month Average 925.409%
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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 2.118% N/A Jul-2005 1,026.178% N/A
Aug-2005 12.794% N/A Aug-2005 3,143.680% N/A
Sep-2005 6.027% N/A Sep-2005 992.941% N/A
Oct-2005 7.288% N/A Oct-2005 902.514% N/A
Nov-2005 8.872% N/A Nov-2005 880.772% 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
<s> <c> <s> <c> <s> <c>
Current Month 1.307% Current Month 14.606% Current Month 1,531.505%
3 Month Average 0.695% 3 Month Average 7.910% 3 Month Average 993.966%
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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 5.667% N/A Jul-2005 3,721.767% N/A
Aug-2005 32.597% N/A Aug-2005 9,250.783% N/A
Sep-2005 4.972% N/A Sep-2005 899.081% N/A
Oct-2005 4.151% N/A Oct-2005 551.313% N/A
Nov-2005 14.606% N/A Nov-2005 1,531.505% 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>
1-30 Year Fixed 0 0.00 0.00 0.000%
2-15 Year Fixed 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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
1-30 Year Fixed
MDR SDA
<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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
*The text reported in the above table is presented *The text reported in the above table is presented
graphically on the monthly bond remittance report. The graphically on the monthly bond remittance report. The
monthly bond remittance report can be viewed online at monthly bond remittance report can be viewed online at
www.ctslink.com. www.ctslink.com.
2-15 Year Fixed
MDR SDA
<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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-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>
Dec-2004 N/A N/A Dec-2004 N/A N/A
Jan-2005 N/A N/A Jan-2005 N/A N/A
Feb-2005 N/A N/A Feb-2005 N/A N/A
Mar-2005 N/A N/A Mar-2005 N/A N/A
Apr-2005 N/A N/A Apr-2005 N/A N/A
May-2005 N/A N/A May-2005 N/A N/A
Jun-2005 N/A N/A Jun-2005 N/A N/A
Jul-2005 0.000% N/A Jul-2005 0.000% N/A
Aug-2005 0.000% N/A Aug-2005 0.000% N/A
Sep-2005 0.000% N/A Sep-2005 0.000% N/A
Oct-2005 0.000% N/A Oct-2005 0.000% N/A
Nov-2005 0.000% N/A Nov-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>