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 2005-7 Trust
(Exact name of registrant as specified in its charter)
New York (governing law of 333-118843-29
Pooling and Servicing Agreement) (Commission 54-2179609
(State or other File Number) 54-2179610
jurisdiction IRS EIN
of Incorporation)
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act(17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act(17 CFR 240.13e-4(c))
ITEM 8.01 Other Events
On November 25, 2005 a distribution was made to holders of BANC OF AMERICA
MORTGAGE SECURITIES, INC., Mortgage Pass-Through Certificates, Series 2005-7
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 2005-7 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 2005-7 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 2005-7 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 2005-7
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 05949CEX0 SEN 5.50000% 23,342,000.00 106,984.17
1-A-2 05949CEY8 SEN 5.25000% 19,472,194.08 85,190.85
1-A-3 05949CEZ5 SEN 5.50000% 21,000,000.00 96,250.00
1-A-4 05949CFA9 SEN 7.50000% 2,434,024.26 15,212.65
1-A-5 05949CFB7 SEN 5.50000% 150,129,903.69 688,095.39
1-A-6 05949CFC5 SEN 5.50000% 14,487,000.00 66,398.75
1-A-7 05949CFD3 SEN 5.50000% 1,000,000.00 4,583.33
1-A-R 05949CFE1 SEN 5.50000% 0.00 0.00
2-A-1 05949CFG6 SEN 5.00000% 19,187,264.08 79,946.93
2-A-2 05949CFH4 SEN 5.00000% 1,009,250.09 4,205.21
2-A-3 05949CFJ0 SEN 5.00000% 37,334,578.45 155,560.74
A-PO 05949CFL5 SEN 0.00000% 1,425,207.70 0.00
30-IO 05949CFF8 SEN 5.50000% 0.00 33,434.94
15-IO 05949CFK7 SEN 5.00000% 0.00 10,393.43
B-1 05949CFM3 SUB 5.39938% 3,797,567.94 17,087.11
B-2 05949CFN1 SUB 5.39938% 1,366,368.13 6,147.96
B-3 05949CFP6 SUB 5.39938% 911,575.53 4,101.62
B-4 05949CFQ4 SUB 5.39938% 607,053.57 2,731.43
B-5 05949CFR2 SUB 5.39938% 304,521.96 1,370.19
B-6 05949CFS0 SUB 5.39938% 455,646.82 2,050.18
Totals 298,264,156.30 1,379,744.88
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 23,342,000.00 106,984.17 0.00
1-A-2 215,390.58 0.00 19,256,803.50 300,581.43 0.00
1-A-3 0.00 0.00 21,000,000.00 96,250.00 0.00
1-A-4 26,923.82 0.00 2,407,100.44 42,136.47 0.00
1-A-5 1,585,456.19 0.00 148,544,447.51 2,273,551.58 0.00
1-A-6 0.00 0.00 14,487,000.00 66,398.75 0.00
1-A-7 0.00 0.00 1,000,000.00 4,583.33 0.00
1-A-R 0.00 0.00 0.00 0.00 0.00
2-A-1 235,531.18 0.00 18,951,732.90 315,478.11 0.00
2-A-2 12,388.94 0.00 996,861.15 16,594.15 0.00
2-A-3 458,296.56 0.00 36,876,281.89 613,857.30 0.00
A-PO 3,590.32 0.00 1,421,617.38 3,590.32 0.00
30-IO 0.00 0.00 0.00 33,434.94 0.00
15-IO 0.00 0.00 0.00 10,393.43 0.00
B-1 6,262.57 0.00 3,791,305.37 23,349.68 0.00
B-2 2,253.28 0.00 1,364,114.85 8,401.24 0.00
B-3 1,503.28 0.00 910,072.25 5,604.90 0.00
B-4 1,001.09 0.00 606,052.48 3,732.52 0.00
B-5 502.19 0.00 304,019.77 1,872.38 0.00
B-6 751.38 0.00 454,895.41 2,801.56 0.00
Totals 2,549,851.38 0.00 295,714,304.90 3,929,596.26 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 23,342,000.00 23,342,000.00 0.00 0.00 0.00 0.00
1-A-2 20,000,000.00 19,472,194.08 29,693.32 185,697.26 0.00 0.00
1-A-3 21,000,000.00 21,000,000.00 0.00 0.00 0.00 0.00
1-A-4 2,500,000.00 2,434,024.26 3,711.67 23,212.16 0.00 0.00
1-A-5 154,015,000.00 150,129,903.69 218,567.88 1,366,888.31 0.00 0.00
1-A-6 14,487,000.00 14,487,000.00 0.00 0.00 0.00 0.00
1-A-7 1,000,000.00 1,000,000.00 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 20,000,000.00 19,187,264.08 74,473.90 161,057.27 0.00 0.00
2-A-2 1,052,000.00 1,009,250.09 3,917.33 8,471.61 0.00 0.00
2-A-3 38,916,000.00 37,334,578.45 144,911.32 313,385.25 0.00 0.00
A-PO 1,434,030.13 1,425,207.70 2,523.87 1,066.45 0.00 0.00
30-IO 0.00 0.00 0.00 0.00 0.00 0.00
15-IO 0.00 0.00 0.00 0.00 0.00 0.00
B-1 3,816,000.00 3,797,567.94 6,262.57 0.00 0.00 0.00
B-2 1,373,000.00 1,366,368.13 2,253.28 0.00 0.00 0.00
B-3 916,000.00 911,575.53 1,503.28 0.00 0.00 0.00
B-4 610,000.00 607,053.57 1,001.09 0.00 0.00 0.00
B-5 306,000.00 304,521.96 502.19 0.00 0.00 0.00
B-6 457,858.37 455,646.82 751.38 0.00 0.00 0.00
Totals 305,224,988.50 298,264,156.30 490,073.08 2,059,778.31 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 23,342,000.00 1.00000000 0.00
1-A-2 215,390.58 19,256,803.50 0.96284018 215,390.58
1-A-3 0.00 21,000,000.00 1.00000000 0.00
1-A-4 26,923.82 2,407,100.44 0.96284018 26,923.82
1-A-5 1,585,456.19 148,544,447.51 0.96448039 1,585,456.19
1-A-6 0.00 14,487,000.00 1.00000000 0.00
1-A-7 0.00 1,000,000.00 1.00000000 0.00
1-A-R 0.00 0.00 0.00000000 0.00
2-A-1 235,531.18 18,951,732.90 0.94758664 235,531.18
2-A-2 12,388.94 996,861.15 0.94758664 12,388.94
2-A-3 458,296.56 36,876,281.89 0.94758665 458,296.56
A-PO 3,590.32 1,421,617.38 0.99134415 3,590.32
30-IO 0.00 0.00 0.00000000 0.00
15-IO 0.00 0.00 0.00000000 0.00
B-1 6,262.57 3,791,305.37 0.99352866 6,262.57
B-2 2,253.28 1,364,114.85 0.99352866 2,253.28
B-3 1,503.28 910,072.25 0.99352866 1,503.28
B-4 1,001.09 606,052.48 0.99352866 1,001.09
B-5 502.19 304,019.77 0.99352866 502.19
B-6 751.38 454,895.41 0.99352865 751.38
Totals 2,549,851.38 295,714,304.90 0.96884042 2,549,851.38
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 23,342,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-2 20,000,000.00 973.60970400 1.48466600 9.28486300 0.00000000
1-A-3 21,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 2,500,000.00 973.60970400 1.48466800 9.28486400 0.00000000
1-A-5 154,015,000.00 974.77455891 1.41913372 8.87503367 0.00000000
1-A-6 14,487,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-7 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 20,000,000.00 959.36320400 3.72369500 8.05286350 0.00000000
2-A-2 1,052,000.00 959.36320342 3.72369772 8.05286122 0.00000000
2-A-3 38,916,000.00 959.36320408 3.72369514 8.05286386 0.00000000
A-PO 1,434,030.13 993.84780709 1.75998394 0.74367336 0.00000000
30-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
15-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 3,816,000.00 995.16979560 1.64113470 0.00000000 0.00000000
B-2 1,373,000.00 995.16979607 1.64113620 0.00000000 0.00000000
B-3 916,000.00 995.16979258 1.64113537 0.00000000 0.00000000
B-4 610,000.00 995.16978689 1.64113115 0.00000000 0.00000000
B-5 306,000.00 995.16980392 1.64114379 0.00000000 0.00000000
B-6 457,858.37 995.16979454 1.64107516 0.00000000 0.00000000
<FN>
(2) All Classes are Per $1000 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 10.76952900 962.84017500 0.96284018 10.76952900
1-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 10.76952800 962.84017600 0.96284018 10.76952800
1-A-5 0.00000000 10.29416739 964.48039159 0.96448039 10.29416739
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-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 11.77655900 947.58664500 0.94758664 11.77655900
2-A-2 0.00000000 11.77655894 947.58664449 0.94758664 11.77655894
2-A-3 0.00000000 11.77655874 947.58664534 0.94758665 11.77655874
A-PO 0.00000000 2.50365730 991.34414979 0.99134415 2.50365730
30-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
15-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 1.64113470 993.52866090 0.99352866 1.64113470
B-2 0.00000000 1.64113620 993.52865987 0.99352866 1.64113620
B-3 0.00000000 1.64113537 993.52865721 0.99352866 1.64113537
B-4 0.00000000 1.64113115 993.52865574 0.99352866 1.64113115
B-5 0.00000000 1.64114379 993.52866013 0.99352866 1.64114379
B-6 0.00000000 1.64107516 993.52865385 0.99352865 1.64107516
<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 23,342,000.00 5.50000% 23,342,000.00 106,984.17 0.00 0.00
1-A-2 20,000,000.00 5.25000% 19,472,194.08 85,190.85 0.00 0.00
1-A-3 21,000,000.00 5.50000% 21,000,000.00 96,250.00 0.00 0.00
1-A-4 2,500,000.00 7.50000% 2,434,024.26 15,212.65 0.00 0.00
1-A-5 154,015,000.00 5.50000% 150,129,903.69 688,095.39 0.00 0.00
1-A-6 14,487,000.00 5.50000% 14,487,000.00 66,398.75 0.00 0.00
1-A-7 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00
1-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00
2-A-1 20,000,000.00 5.00000% 19,187,264.08 79,946.93 0.00 0.00
2-A-2 1,052,000.00 5.00000% 1,009,250.09 4,205.21 0.00 0.00
2-A-3 38,916,000.00 5.00000% 37,334,578.45 155,560.74 0.00 0.00
A-PO 1,434,030.13 0.00000% 1,425,207.70 0.00 0.00 0.00
30-IO 0.00 5.50000% 7,294,896.24 33,434.94 0.00 0.00
15-IO 0.00 5.00000% 2,494,422.50 10,393.43 0.00 0.00
B-1 3,816,000.00 5.39938% 3,797,567.94 17,087.11 0.00 0.00
B-2 1,373,000.00 5.39938% 1,366,368.13 6,147.96 0.00 0.00
B-3 916,000.00 5.39938% 911,575.53 4,101.62 0.00 0.00
B-4 610,000.00 5.39938% 607,053.57 2,731.43 0.00 0.00
B-5 306,000.00 5.39938% 304,521.96 1,370.19 0.00 0.00
B-6 457,858.37 5.39938% 455,646.82 2,050.18 0.00 0.00
Totals 305,224,988.50 1,379,744.88 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 0.00 106,984.17 0.00 23,342,000.00
1-A-2 0.00 0.00 85,190.85 0.00 19,256,803.50
1-A-3 0.00 0.00 96,250.00 0.00 21,000,000.00
1-A-4 0.00 0.00 15,212.65 0.00 2,407,100.44
1-A-5 0.00 0.00 688,095.39 0.00 148,544,447.51
1-A-6 0.00 0.00 66,398.75 0.00 14,487,000.00
1-A-7 0.00 0.00 4,583.33 0.00 1,000,000.00
1-A-R 0.00 0.00 0.00 0.00 0.00
2-A-1 0.00 0.00 79,946.93 0.00 18,951,732.90
2-A-2 0.00 0.00 4,205.21 0.00 996,861.15
2-A-3 0.00 0.00 155,560.74 0.00 36,876,281.89
A-PO 0.00 0.00 0.00 0.00 1,421,617.38
30-IO 0.00 0.00 33,434.94 0.00 7,241,585.96
15-IO 0.00 0.00 10,393.43 0.00 2,473,203.48
B-1 0.00 0.00 17,087.11 0.00 3,791,305.37
B-2 0.00 0.00 6,147.96 0.00 1,364,114.85
B-3 0.00 0.00 4,101.62 0.00 910,072.25
B-4 0.00 0.00 2,731.43 0.00 606,052.48
B-5 0.00 0.00 1,370.19 0.00 304,019.77
B-6 0.00 0.00 2,050.18 0.00 454,895.41
Totals 0.00 0.00 1,379,744.88 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 23,342,000.00 5.50000% 1000.00000000 4.58333348 0.00000000 0.00000000
1-A-2 20,000,000.00 5.25000% 973.60970400 4.25954250 0.00000000 0.00000000
1-A-3 21,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-4 2,500,000.00 7.50000% 973.60970400 6.08506000 0.00000000 0.00000000
1-A-5 154,015,000.00 5.50000% 974.77455891 4.46771672 0.00000000 0.00000000
1-A-6 14,487,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000
1-A-7 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000
1-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 20,000,000.00 5.00000% 959.36320400 3.99734650 0.00000000 0.00000000
2-A-2 1,052,000.00 5.00000% 959.36320342 3.99734791 0.00000000 0.00000000
2-A-3 38,916,000.00 5.00000% 959.36320408 3.99734659 0.00000000 0.00000000
A-PO 1,434,030.13 0.00000% 993.84780709 0.00000000 0.00000000 0.00000000
30-IO 0.00 5.50000% 964.75177225 4.42177881 0.00000000 0.00000000
15-IO 0.00 5.00000% 949.98368087 3.95826645 0.00000000 0.00000000
B-1 3,816,000.00 5.39938% 995.16979560 4.47775419 0.00000000 0.00000000
B-2 1,373,000.00 5.39938% 995.16979607 4.47775674 0.00000000 0.00000000
B-3 916,000.00 5.39938% 995.16979258 4.47775109 0.00000000 0.00000000
B-4 610,000.00 5.39938% 995.16978689 4.47775410 0.00000000 0.00000000
B-5 306,000.00 5.39938% 995.16980392 4.47774510 0.00000000 0.00000000
B-6 457,858.37 5.39938% 995.16979454 4.47776023 0.00000000 0.00000000
<FN>
(5) All Classes are Per $1000 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 4.58333348 0.00000000 1000.00000000
1-A-2 0.00000000 0.00000000 4.25954250 0.00000000 962.84017500
1-A-3 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-4 0.00000000 0.00000000 6.08506000 0.00000000 962.84017600
1-A-5 0.00000000 0.00000000 4.46771672 0.00000000 964.48039159
1-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-7 0.00000000 0.00000000 4.58333000 0.00000000 1000.00000000
1-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
2-A-1 0.00000000 0.00000000 3.99734650 0.00000000 947.58664500
2-A-2 0.00000000 0.00000000 3.99734791 0.00000000 947.58664449
2-A-3 0.00000000 0.00000000 3.99734659 0.00000000 947.58664534
A-PO 0.00000000 0.00000000 0.00000000 0.00000000 991.34414979
30-IO 0.00000000 0.00000000 4.42177881 0.00000000 957.70147497
15-IO 0.00000000 0.00000000 3.95826645 0.00000000 941.90256281
B-1 0.00000000 0.00000000 4.47775419 0.00000000 993.52866090
B-2 0.00000000 0.00000000 4.47775674 0.00000000 993.52865987
B-3 0.00000000 0.00000000 4.47775109 0.00000000 993.52865721
B-4 0.00000000 0.00000000 4.47775410 0.00000000 993.52865574
B-5 0.00000000 0.00000000 4.47774510 0.00000000 993.52866013
B-6 0.00000000 0.00000000 4.47776023 0.00000000 993.52865385
<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 1,103,576.61 1,101,418.81 99.39658621%
15-PO 0.00000% 0.00 0.00 321,631.09 320,198.57 98.24306437%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 3,993,350.22
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 3,993,350.22
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 63,753.96
Payment of Interest and Principal 3,929,596.26
Total Withdrawals (Pool Distribution Amount) 3,993,350.22
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 62,138.36
Trustee Fee - Wells Fargo Bank, N.A. 1,615.60
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 63,753.96
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 1 0 0 0 1
1,366,264.32 0.00 0.00 0.00 1,366,264.32
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
1,366,264.32 0.00 0.00 0.00 1,366,264.32
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 0.168067% 0.000000% 0.000000% 0.000000% 0.168067%
0.461407% 0.000000% 0.000000% 0.000000% 0.461407%
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 0.168067% 0.000000% 0.000000% 0.000000% 0.168067%
0.461407% 0.000000% 0.000000% 0.000000% 0.461407%
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 1 0 0 0 1
1,366,264.32 0.00 0.00 0.00 1,366,264.32
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
1,366,264.32 0.00 0.00 0.00 1,366,264.32
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.209644% 0.000000% 0.000000% 0.000000% 0.209644%
0.575778% 0.000000% 0.000000% 0.000000% 0.575778%
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 0.209644% 0.000000% 0.000000% 0.000000% 0.209644%
0.575778% 0.000000% 0.000000% 0.000000% 0.575778%
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 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
90 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
120 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
150 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
180+ Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
OTHER INFORMATION
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 8,374.96
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 5.807599%
Weighted Average Pass-Through Rate 5.551099%
Weighted Average Maturity(Stepdown Calculation) 317
Beginning Scheduled Collateral Loan Count 598
Number Of Loans Paid In Full 3
Ending Scheduled Collateral Loan Count 595
Beginning Scheduled Collateral Balance 298,264,156.31
Ending Scheduled Collateral Balance 295,714,304.90
Ending Actual Collateral Balance at 31-Oct-2005 296,108,083.14
Monthly P&I Constant 1,933,571.95
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 3,876,653.35
Class AP Deferred Amount 0.00
Scheduled Principal 490,073.10
Unscheduled Principal 2,059,778.31
Miscellaneous Reporting
Senior % 97.492669%
Subordinate % 2.507331%
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 5.899029 5.439548 5.807599
Weighted Average Net Rate 5.649029 5.189548 5.557599
Weighted Average Maturity 352 175 317
Beginning Loan Count 479 119 598
Loans Paid In Full 2 1 3
Ending Loan Count 477 118 595
Beginning Scheduled Balance 238,913,729.64 59,350,426.67 298,264,156.31
Ending Scheduled Balance 237,077,340.65 58,636,964.25 295,714,304.90
Record Date 10/31/2005 10/31/2005 10/31/2005
Principal And Interest Constant 1,434,175.56 499,396.39 1,933,571.95
Scheduled Principal 259,709.62 230,363.48 490,073.10
Unscheduled Principal 1,576,679.37 483,098.94 2,059,778.31
Scheduled Interest 1,174,465.94 269,032.91 1,443,498.85
Servicing Fees 49,773.69 12,364.67 62,138.36
Master Servicing Fees 0.00 0.00 0.00
Trustee Fee 1,294.12 321.48 1,615.60
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 1,123,398.13 256,346.76 1,379,744.89
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 5.642529 5.183048 5.551099
Miscellaneous Reporting
Group 1-30 Year Fixed
CPR 7.646042%
Subordinate % 2.499906%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.500094%
Group 2-15 Year Fixed
CPR 9.376870%
Subordinate % 2.537241%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 97.462759%
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 2 1,015,000.00 1,008,178.67 0 0.00 0.00
2-15 Year Fixed 1 476,000.00 467,967.17 0 0.00 0.00
Total 3 1,491,000.00 1,476,145.84 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 0.00 569,796.51
2-15 Year Fixed 0 0.00 0.00 0 0.00 0.00 16,893.49
Total 0 0.00 0.00 0 0.00 0.00 586,690.00
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 3302238310 CA 57.24 01-Aug-2005 415,000.00 412,577.47
1-30 Year Fixed 6369068017 SC 80.00 01-Jun-2005 600,000.00 594,305.39
2-15 Year Fixed 3301876979 CA 70.00 01-Jul-2005 476,000.00 466,205.45
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 3302238310 Loan Paid in Full 0 6.000% 360 3
1-30 Year Fixed 6369068017 Loan Paid in Full 0 6.000% 360 5
2-15 Year Fixed 3301876979 Loan Paid in Full 0 5.375% 180 4
Prepayment - Voluntary Prepayments
Summary
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.692% Current Month 7.992% Current Month 1,032.305%
3 Month Average 0.630% 3 Month Average 7.262% 3 Month Average 1,465.847%
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>
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 N/A N/A Jul-2005 N/A N/A
Aug-2005 7.184% N/A Aug-2005 4,138.132% N/A
Sep-2005 10.353% N/A Sep-2005 2,766.073% N/A
Oct-2005 3.441% N/A Oct-2005 599.163% N/A
Nov-2005 7.992% N/A Nov-2005 1,032.305% 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 0.661% Current Month 7.646% Current Month 967.543%
3 Month Average 0.577% 3 Month Average 6.698% 3 Month Average 1,265.560%
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 N/A N/A Jul-2005 N/A N/A
Aug-2005 5.492% N/A Aug-2005 2,899.088% N/A
Sep-2005 8.296% N/A Sep-2005 2,125.859% N/A
Oct-2005 4.151% N/A Oct-2005 703.276% N/A
Nov-2005 7.646% N/A Nov-2005 967.543% 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 0.817% Current Month 9.377% Current Month 1,322.032%
3 Month Average 0.838% 3 Month Average 9.348% 3 Month Average 2,425.832%
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 N/A N/A Jul-2005 N/A N/A
Aug-2005 13.596% N/A Aug-2005 12,294.021% N/A
Sep-2005 18.144% N/A Sep-2005 5,852.751% N/A
Oct-2005 0.524% N/A Oct-2005 102.713% N/A
Nov-2005 9.377% N/A Nov-2005 1,322.032% 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 N/A N/A Jul-2005 N/A 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 N/A N/A Jul-2005 N/A 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 N/A N/A Jul-2005 N/A 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 N/A N/A Jul-2005 N/A 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 N/A N/A Jul-2005 N/A 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 N/A N/A Jul-2005 N/A 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>