UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D. C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): December 27, 2005
BANC OF AMERICA MORTGAGE SECURITIES, INC.
Mortgage Pass-Through Certificates, Series 2005-10
(Exact name of registrant as specified in its charter)
New York (governing law of 333-118843-39
Pooling and Servicing Agreement) (Commission 54-2186663
(State or other File Number) 54-2186664
jurisdiction 54-2186665
of Incorporation) 54-6681239
IRS EIN
c/o Wells Fargo Bank, N.A.
9062 Old Annapolis Road
Columbia, MD 21045
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (410) 884-2000
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act(17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act(17 CFR 240.13e-4(c))
ITEM 8.01 Other Events
Subsequent to filing the 8-K relating to the payment date on December 27, 2005,
a revision was made to holders of BANC OF AMERICA MORTGAGE SECURITIES, INC.,
Mortgage Pass-Through Certificates, Series 2005-10 Trust which was not included
in the original 8-K filed. The 8-K is being amended because the deal was
incorrectly re-ran after it was completed so LLT and RCT did not load properly
and the report was missing information on the Certificate Account and
Collateral Statement pages. The revised data has been and will continue to be
available on the Wells Fargo Bank, N.A. website at www.ctslink.com.
ITEM 9.01 Financial Statements and Exhibits
(c) Exhibits
Exhibit Number Description
EX-99.1 Amended monthly report distributed to holders of
Mortgage Pass-Through Certificates, Series
2005-10 Trust, relating to the December 27, 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 2005-10 Trust
(Registrant)
By: Wells Fargo Bank, N.A. as Trustee
By: /s/ Beth Belfield as Officer
By: Beth Belfield as Officer
Date: 4/10/2006
INDEX TO EXHIBITS
Exhibit Number Description
EX-99.1 Amended monthly report distributed to holders of Mortgage
Pass-Through Certificates, Series 2005-10 Trust, relating
to the December 27, 2005 distribution.
EX-99.1
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Record Date: 11/30/2005
Distribution Date: 12/27/2005
Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates
Series 2005-10
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
Class CUSIP Certificate Beginning Interest
Pass-Through Certificate Distribution
Rate Balance
<s> <c> <c> <c> <c>
1-A-1 05949CLF1 5.50000% 54,787,000.00 251,107.08
1-A-2 05949CLG9 5.50000% 49,663,532.10 227,624.52
1-A-3 05949CLH7 5.50000% 16,531,000.00 75,767.08
1-A-4 05949CLJ3 5.50000% 39,646,000.00 181,710.83
1-A-5 05949CLK0 5.50000% 671,000.00 3,075.42
1-A-6 05949CLL8 5.50000% 9,929,048.68 45,508.14
1-A-7 05949CLM6 5.50000% 2,201,000.00 10,087.92
1-A-8 05949CLN4 5.50000% 5,022.92 23.02
1-A-9 05949CLP9 4.89375% 19,944,618.78 81,336.65
1-A-10 05949CLQ7 0.60625% 0.00 10,076.19
1-A-11 05949CLR5 5.50000% 1,314,723.63 6,025.82
1-A-12 05949CLS3 5.50000% 10,441,000.00 47,854.58
1-A-13 05949CLT1 5.50000% 68,333,466.16 313,195.05
1-A-14 05949CLU8 5.50000% 2,883,000.00 13,213.75
1-A-15 05949CLV6 5.50000% 10,000,000.00 45,833.33
1-A-16 05949CLW4 5.50000% 10,230,000.00 46,887.50
1-A-17 05949CLX2 5.50000% 500,000.00 2,291.67
1-A-18 05949CLY0 5.50000% 149,220,266.51 683,926.22
1-A-19 05949CLZ7 5.50000% 14,145,486.67 64,833.48
1-A-20 05949CMA1 5.50000% 14,578,513.33 66,818.19
1-AR 05949CMB9 5.50000% 0.00 0.24
30-PO 05949CMC7 0.00000% 3,552,963.14 0.00
2-A-1 05949CMD5 5.25000% 44,534,788.40 194,839.70
2-A-2 05949CME3 5.25000% 1,856,068.44 8,120.30
15-PO 05949CMF0 0.00000% 1,466,151.85 0.00
X-IO 05949CMG8 5.50000% 0.00 54,583.08
B-1 05949CMH6 5.47713% 9,259,000.48 42,260.60
B-2 05949CMJ2 5.47713% 2,995,118.37 13,670.54
B-3 05949CMK9 5.47713% 1,633,882.51 7,457.48
B-4 05949CML7 5.47713% 816,941.26 3,728.74
B-5 05949CMM5 5.47713% 816,941.26 3,728.74
B-6 05949CMN3 5.47713% 817,454.59 3,731.09
Totals 542,773,989.08 2,509,316.95
Certificateholder Distribution Summary (continued)
Class Principal Current Ending Total Cummulative
Distribution Realized Certificate Distribution Realized
Loss Balance Losses
<s> <c> <c> <c> <c> <c>
1-A-1 0.00 0.00 54,787,000.00 251,107.08 0.00
1-A-2 306,550.50 0.00 49,356,981.60 534,175.02 0.00
1-A-3 0.00 0.00 16,531,000.00 75,767.08 0.00
1-A-4 0.00 0.00 39,646,000.00 181,710.83 0.00
1-A-5 0.00 0.00 671,000.00 3,075.42 0.00
1-A-6 164,531.46 0.00 9,764,517.22 210,039.60 0.00
1-A-7 0.00 0.00 2,201,000.00 10,087.92 0.00
1-A-8 (23.02) 0.00 5,045.94 0.00 0.00
1-A-9 83,759.14 0.00 19,860,859.64 165,095.79 0.00
1-A-10 0.00 0.00 0.00 10,076.19 0.00
1-A-11 84,811.95 0.00 1,229,911.68 90,837.77 0.00
1-A-12 0.00 0.00 10,441,000.00 47,854.58 0.00
1-A-13 348,520.45 0.00 67,984,945.71 661,715.50 0.00
1-A-14 0.00 0.00 2,883,000.00 13,213.75 0.00
1-A-15 0.00 0.00 10,000,000.00 45,833.33 0.00
1-A-16 0.00 0.00 10,230,000.00 46,887.50 0.00
1-A-17 0.00 0.00 500,000.00 2,291.67 0.00
1-A-18 710,402.67 0.00 148,509,863.83 1,394,328.89 0.00
1-A-19 66,818.19 0.00 14,078,668.48 131,651.67 0.00
1-A-20 (66,818.19) 0.00 14,645,331.52 0.00 0.00
1-AR 0.00 0.00 0.00 0.24 0.00
30-PO 4,976.74 0.00 3,547,986.40 4,976.74 0.00
2-A-1 176,744.73 0.00 44,358,043.67 371,584.43 0.00
2-A-2 7,366.16 0.00 1,848,702.28 15,486.46 0.00
15-PO 5,796.92 0.00 1,460,354.93 5,796.92 0.00
X-IO 0.00 0.00 0.00 54,583.08 0.00
B-1 12,120.29 0.00 9,246,880.19 54,380.89 0.00
B-2 3,920.69 0.00 2,991,197.68 17,591.23 0.00
B-3 2,138.80 0.00 1,631,743.72 9,596.28 0.00
B-4 1,069.40 0.00 815,871.86 4,798.14 0.00
B-5 1,069.40 0.00 815,871.86 4,798.14 0.00
B-6 1,070.07 0.00 816,384.52 4,801.16 0.00
Totals 1,914,826.35 0.00 540,859,162.73 4,424,143.30 0.00
<FN>
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
Class Original Beginning Scheduled UnScheduled Accretion Realized
Face Certificate Principal Principal Loss
Amount Balance Distribution Distribution
<s> <c> <c> <c> <c> <c> <c>
1-A-1 54,787,000.00 54,787,000.00 0.00 0.00 0.00 0.00
1-A-2 50,000,000.00 49,663,532.10 91,078.68 215,471.82 0.00 0.00
1-A-3 16,531,000.00 16,531,000.00 0.00 0.00 0.00 0.00
1-A-4 39,646,000.00 39,646,000.00 0.00 0.00 0.00 0.00
1-A-5 671,000.00 671,000.00 0.00 0.00 0.00 0.00
1-A-6 10,073,000.00 9,929,048.68 48,883.65 115,647.81 0.00 0.00
1-A-7 2,201,000.00 2,201,000.00 0.00 0.00 0.00 0.00
1-A-8 5,000.00 5,022.92 0.00 0.00 (23.02) 0.00
1-A-9 20,000,000.00 19,944,618.78 24,885.53 58,873.61 0.00 0.00
1-A-10 0.00 0.00 0.00 0.00 0.00 0.00
1-A-11 1,481,000.00 1,314,723.63 26,988.65 63,849.12 (6,025.82) 0.00
1-A-12 10,441,000.00 10,441,000.00 0.00 0.00 0.00 0.00
1-A-13 68,716,000.00 68,333,466.16 103,548.30 244,972.15 0.00 0.00
1-A-14 2,883,000.00 2,883,000.00 0.00 0.00 0.00 0.00
1-A-15 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00
1-A-16 10,230,000.00 10,230,000.00 0.00 0.00 0.00 0.00
1-A-17 500,000.00 500,000.00 0.00 0.00 0.00 0.00
1-A-18 150,000,000.00 149,220,266.51 211,066.49 499,336.19 0.00 0.00
1-A-19 14,212,000.00 14,145,486.67 19,852.23 46,965.95 0.00 0.00
1-A-20 14,512,000.00 14,578,513.33 0.00 0.00 (66,818.19) 0.00
1-AR 100.00 0.00 0.00 0.00 0.00 0.00
30-PO 3,557,175.00 3,552,963.14 4,028.70 948.04 0.00 0.00
2-A-1 45,133,000.00 44,534,788.40 167,373.34 9,371.38 0.00 0.00
2-A-2 1,881,000.00 1,856,068.44 6,975.59 390.57 0.00 0.00
15-PO 1,489,854.00 1,466,151.85 5,635.07 161.85 0.00 0.00
X-IO 0.00 0.00 0.00 0.00 0.00 0.00
B-1 9,271,000.00 9,259,000.48 12,120.29 0.00 0.00 0.00
B-2 2,999,000.00 2,995,118.37 3,920.69 0.00 0.00 0.00
B-3 1,636,000.00 1,633,882.51 2,138.80 0.00 0.00 0.00
B-4 818,000.00 816,941.26 1,069.40 0.00 0.00 0.00
B-5 818,000.00 816,941.26 1,069.40 0.00 0.00 0.00
B-6 818,514.00 817,454.59 1,070.07 0.00 0.00 0.00
Totals 545,310,643.00 542,773,989.08 731,704.88 1,255,988.49 (72,867.03) 0.00
Principal Distribution Statement (continued)
Class Total Ending Ending Total
Principal Certificate Certificate Principal
Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c>
1-A-1 0.00 54,787,000.00 1.00000000 0.00
1-A-2 306,550.50 49,356,981.60 0.98713963 306,550.50
1-A-3 0.00 16,531,000.00 1.00000000 0.00
1-A-4 0.00 39,646,000.00 1.00000000 0.00
1-A-5 0.00 671,000.00 1.00000000 0.00
1-A-6 164,531.46 9,764,517.22 0.96937528 164,531.46
1-A-7 0.00 2,201,000.00 1.00000000 0.00
1-A-8 (23.02) 5,045.94 1.00918800 (23.02)
1-A-9 83,759.14 19,860,859.64 0.99304298 83,759.14
1-A-10 0.00 0.00 0.00000000 0.00
1-A-11 84,811.95 1,229,911.68 0.83046028 84,811.95
1-A-12 0.00 10,441,000.00 1.00000000 0.00
1-A-13 348,520.45 67,984,945.71 0.98936122 348,520.45
1-A-14 0.00 2,883,000.00 1.00000000 0.00
1-A-15 0.00 10,000,000.00 1.00000000 0.00
1-A-16 0.00 10,230,000.00 1.00000000 0.00
1-A-17 0.00 500,000.00 1.00000000 0.00
1-A-18 710,402.67 148,509,863.83 0.99006576 710,402.67
1-A-19 66,818.19 14,078,668.48 0.99061838 66,818.19
1-A-20 (66,818.19) 14,645,331.52 1.00918767 (66,818.19)
1-AR 0.00 0.00 0.00000000 0.00
30-PO 4,976.74 3,547,986.40 0.99741688 4,976.74
2-A-1 176,744.73 44,358,043.67 0.98282950 176,744.73
2-A-2 7,366.16 1,848,702.28 0.98282949 7,366.16
15-PO 5,796.92 1,460,354.93 0.98020003 5,796.92
X-IO 0.00 0.00 0.00000000 0.00
B-1 12,120.29 9,246,880.19 0.99739836 12,120.29
B-2 3,920.69 2,991,197.68 0.99739836 3,920.69
B-3 2,138.80 1,631,743.72 0.99739836 2,138.80
B-4 1,069.40 815,871.86 0.99739836 1,069.40
B-5 1,069.40 815,871.86 0.99739836 1,069.40
B-6 1,070.07 816,384.52 0.99739836 1,070.07
Totals 1,914,826.35 540,859,162.73 0.99183680 1,914,826.35
Principal Distribution Factors Statement
Class Original Beginning Scheduled UnScheduled Accretion
Face Certificate Principal Principal
Amount Balance Distribution Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 54,787,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-2 50,000,000.00 993.27064200 1.82157360 4.30943640 0.00000000
1-A-3 16,531,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-4 39,646,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-5 671,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-6 10,073,000.00 985.70919091 4.85293855 11.48096992 0.00000000
1-A-7 2,201,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-8 5,000.00 1004.58400000 0.00000000 0.00000000 (4.60400000)
1-A-9 20,000,000.00 997.23093900 1.24427650 2.94368050 0.00000000
1-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000
1-A-11 1,481,000.00 887.72696151 18.22326131 43.11216745 (4.06875084)
1-A-12 10,441,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-13 68,716,000.00 994.43311834 1.50690232 3.56499432 0.00000000
1-A-14 2,883,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-15 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-16 10,230,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-17 500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
1-A-18 150,000,000.00 994.80177673 1.40710993 3.32890793 0.00000000
1-A-19 14,212,000.00 995.31991768 1.39686392 3.30466859 0.00000000
1-A-20 14,512,000.00 1004.58333310 0.00000000 0.00000000 (4.60434055)
1-AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000
30-PO 3,557,175.00 998.81595367 1.13255603 0.26651486 0.00000000
2-A-1 45,133,000.00 986.74558305 3.70844703 0.20763920 0.00000000
2-A-2 1,881,000.00 986.74558214 3.70844763 0.20763955 0.00000000
15-PO 1,489,854.00 984.09095791 3.78229679 0.10863481 0.00000000
X-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
B-1 9,271,000.00 998.70569302 1.30733362 0.00000000 0.00000000
B-2 2,999,000.00 998.70569190 1.30733244 0.00000000 0.00000000
B-3 1,636,000.00 998.70569071 1.30733496 0.00000000 0.00000000
B-4 818,000.00 998.70569682 1.30733496 0.00000000 0.00000000
B-5 818,000.00 998.70569682 1.30733496 0.00000000 0.00000000
B-6 818,514.00 998.70569104 1.30733256 0.00000000 0.00000000
Principal Distribution Factors Statement (continued)
Class Realized Total Ending Ending Total
Loss Principal Certificate Certificate Principal
Reduction Balance Percentage Distribution
<s> <c> <c> <c> <c> <c>
1-A-1 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-2 0.00000000 6.13101000 987.13963200 0.98713963 6.13101000
1-A-3 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-4 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-5 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-6 0.00000000 16.33390847 969.37528244 0.96937528 16.33390847
1-A-7 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-8 0.00000000 (4.60400000) 1009.18800000 1.00918800 (4.60400000)
1-A-9 0.00000000 4.18795700 993.04298200 0.99304298 4.18795700
1-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
1-A-11 0.00000000 57.26667792 830.46028359 0.83046028 57.26667792
1-A-12 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-13 0.00000000 5.07189665 989.36122170 0.98936122 5.07189665
1-A-14 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-15 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-16 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-17 0.00000000 0.00000000 1000.00000000 1.00000000 0.00000000
1-A-18 0.00000000 4.73601780 990.06575887 0.99006576 4.73601780
1-A-19 0.00000000 4.70153321 990.61838446 0.99061838 4.70153321
1-A-20 0.00000000 (4.60434055) 1009.18767365 1.00918767 (4.60434055)
1-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
30-PO 0.00000000 1.39907089 997.41688278 0.99741688 1.39907089
2-A-1 0.00000000 3.91608646 982.82949660 0.98282950 3.91608646
2-A-2 0.00000000 3.91608719 982.82949495 0.98282949 3.91608719
15-PO 0.00000000 3.89093159 980.20002631 0.98020003 3.89093159
X-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
B-1 0.00000000 1.30733362 997.39835940 0.99739836 1.30733362
B-2 0.00000000 1.30733244 997.39835945 0.99739836 1.30733244
B-3 0.00000000 1.30733496 997.39836186 0.99739836 1.30733496
B-4 0.00000000 1.30733496 997.39836186 0.99739836 1.30733496
B-5 0.00000000 1.30733496 997.39836186 0.99739836 1.30733496
B-6 0.00000000 1.30733256 997.39835849 0.99739836 1.30733256
<FN>
NOTE: All classes are per $1,000 denomination.
</FN>
Interest Distribution Statement
Class Accrual Accrual Current Beginning Current Payment of
Dates Days Certificate Certificate/ Accrued Unpaid Interest
Rate Notional Interest Shortfall (1)
Balance
<s> <c> <c> <c> <c> <c> <c>
1-A-1 11/01/05 - 11/30/05 30 5.50000% 54,787,000.00 251,107.08 0.00
1-A-2 11/01/05 - 11/30/05 30 5.50000% 49,663,532.10 227,624.52 0.00
1-A-3 11/01/05 - 11/30/05 30 5.50000% 16,531,000.00 75,767.08 0.00
1-A-4 11/01/05 - 11/30/05 30 5.50000% 39,646,000.00 181,710.83 0.00
1-A-5 11/01/05 - 11/30/05 30 5.50000% 671,000.00 3,075.42 0.00
1-A-6 11/01/05 - 11/30/05 30 5.50000% 9,929,048.68 45,508.14 0.00
1-A-7 11/01/05 - 11/30/05 30 5.50000% 2,201,000.00 10,087.92 0.00
1-A-8 11/01/05 - 11/30/05 30 5.50000% 5,022.92 23.02 0.00
1-A-9 11/25/05 - 12/24/05 30 4.89375% 19,944,618.78 81,336.65 0.00
1-A-10 11/25/05 - 12/24/05 30 0.60625% 19,944,618.78 10,076.19 0.00
1-A-11 11/01/05 - 11/30/05 30 5.50000% 1,314,723.63 6,025.82 0.00
1-A-12 11/01/05 - 11/30/05 30 5.50000% 10,441,000.00 47,854.58 0.00
1-A-13 11/01/05 - 11/30/05 30 5.50000% 68,333,466.16 313,195.05 0.00
1-A-14 11/01/05 - 11/30/05 30 5.50000% 2,883,000.00 13,213.75 0.00
1-A-15 11/01/05 - 11/30/05 30 5.50000% 10,000,000.00 45,833.33 0.00
1-A-16 11/01/05 - 11/30/05 30 5.50000% 10,230,000.00 46,887.50 0.00
1-A-17 11/01/05 - 11/30/05 30 5.50000% 500,000.00 2,291.67 0.00
1-A-18 11/01/05 - 11/30/05 30 5.50000% 149,220,266.51 683,926.22 0.00
1-A-19 11/01/05 - 11/30/05 30 5.50000% 14,145,486.67 64,833.48 0.00
1-A-20 11/01/05 - 11/30/05 30 5.50000% 14,578,513.33 66,818.19 0.00
1-AR N/A N/A 5.50000% 0.00 0.00 0.00
30-PO N/A N/A 0.00000% 3,552,963.14 0.00 0.00
2-A-1 11/01/05 - 11/30/05 30 5.25000% 44,534,788.40 194,839.70 0.00
2-A-2 11/01/05 - 11/30/05 30 5.25000% 1,856,068.44 8,120.30 0.00
15-PO N/A N/A 0.00000% 1,466,151.85 0.00 0.00
X-IO 11/01/05 - 11/30/05 30 5.50000% 11,909,036.56 54,583.08 0.00
B-1 11/01/05 - 11/30/05 30 5.47713% 9,259,000.48 42,260.60 0.00
B-2 11/01/05 - 11/30/05 30 5.47713% 2,995,118.37 13,670.54 0.00
B-3 11/01/05 - 11/30/05 30 5.47713% 1,633,882.51 7,457.48 0.00
B-4 11/01/05 - 11/30/05 30 5.47713% 816,941.26 3,728.74 0.00
B-5 11/01/05 - 11/30/05 30 5.47713% 816,941.26 3,728.74 0.00
B-6 11/01/05 - 11/30/05 30 5.47713% 817,454.59 3,731.09 0.00
Totals 2,509,316.71 0.00
Interest Distribution Statement (continued)
Class Current Non-Supported Total Remaining Ending
Interest Interest Interest Unpaid Interest Certificate/
Shortfall(1) Shortfall Distribution Shortfall(1) Notional
Balance
<s> <c> <c> <c> <c> <c>
1-A-1 0.00 0.00 251,107.08 0.00 54,787,000.00
1-A-2 0.00 0.00 227,624.52 0.00 49,356,981.60
1-A-3 0.00 0.00 75,767.08 0.00 16,531,000.00
1-A-4 0.00 0.00 181,710.83 0.00 39,646,000.00
1-A-5 0.00 0.00 3,075.42 0.00 671,000.00
1-A-6 0.00 0.00 45,508.14 0.00 9,764,517.22
1-A-7 0.00 0.00 10,087.92 0.00 2,201,000.00
1-A-8 0.00 0.00 23.02 0.00 5,045.94
1-A-9 0.00 0.00 81,336.65 0.00 19,860,859.64
1-A-10 0.00 0.00 10,076.19 0.00 19,860,859.64
1-A-11 0.00 0.00 6,025.82 0.00 1,229,911.68
1-A-12 0.00 0.00 47,854.58 0.00 10,441,000.00
1-A-13 0.00 0.00 313,195.05 0.00 67,984,945.71
1-A-14 0.00 0.00 13,213.75 0.00 2,883,000.00
1-A-15 0.00 0.00 45,833.33 0.00 10,000,000.00
1-A-16 0.00 0.00 46,887.50 0.00 10,230,000.00
1-A-17 0.00 0.00 2,291.67 0.00 500,000.00
1-A-18 0.00 0.00 683,926.22 0.00 148,509,863.83
1-A-19 0.00 0.00 64,833.48 0.00 14,078,668.48
1-A-20 0.00 0.00 66,818.19 0.00 14,645,331.52
1-AR 0.00 0.00 0.24 0.00 0.00
30-PO 0.00 0.00 0.00 0.00 3,547,986.40
2-A-1 0.00 0.00 194,839.70 0.00 44,358,043.67
2-A-2 0.00 0.00 8,120.30 0.00 1,848,702.28
15-PO 0.00 0.00 0.00 0.00 1,460,354.93
X-IO 0.00 0.00 54,583.08 0.00 11,804,624.50
B-1 0.00 0.00 42,260.60 0.00 9,246,880.19
B-2 0.00 0.00 13,670.54 0.00 2,991,197.68
B-3 0.00 0.00 7,457.48 0.00 1,631,743.72
B-4 0.00 0.00 3,728.74 0.00 815,871.86
B-5 0.00 0.00 3,728.74 0.00 815,871.86
B-6 0.00 0.00 3,731.09 0.00 816,384.52
Totals 0.00 0.00 2,509,316.95 0.00
<FN>
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.
</FN>
Interest Distribution Factors Statement
Class Original Current Beginning Current Payment of
Face Certificate Certificate/ Accrued Unpaid Interest
Amount Rate Notional Interest Shortfall (1)
Balance
<s> <c> <c> <c> <c> <c>
1-A-1 54,787,000.00 5.50000% 1000.00000000 4.58333327 0.00000000
1-A-2 50,000,000.00 5.50000% 993.27064200 4.55249040 0.00000000
1-A-3 16,531,000.00 5.50000% 1000.00000000 4.58333313 0.00000000
1-A-4 39,646,000.00 5.50000% 1000.00000000 4.58333325 0.00000000
1-A-5 671,000.00 5.50000% 1000.00000000 4.58333830 0.00000000
1-A-6 10,073,000.00 5.50000% 985.70919091 4.51783381 0.00000000
1-A-7 2,201,000.00 5.50000% 1000.00000000 4.58333485 0.00000000
1-A-8 5,000.00 5.50000% 1004.58400000 4.60400000 0.00000000
1-A-9 20,000,000.00 4.89375% 997.23093900 4.06683250 0.00000000
1-A-10 0.00 0.60625% 997.23093900 0.50380950 0.00000000
1-A-11 1,481,000.00 5.50000% 887.72696151 4.06875084 0.00000000
1-A-12 10,441,000.00 5.50000% 1000.00000000 4.58333301 0.00000000
1-A-13 68,716,000.00 5.50000% 994.43311834 4.55781841 0.00000000
1-A-14 2,883,000.00 5.50000% 1000.00000000 4.58333333 0.00000000
1-A-15 10,000,000.00 5.50000% 1000.00000000 4.58333300 0.00000000
1-A-16 10,230,000.00 5.50000% 1000.00000000 4.58333333 0.00000000
1-A-17 500,000.00 5.50000% 1000.00000000 4.58334000 0.00000000
1-A-18 150,000,000.00 5.50000% 994.80177673 4.55950813 0.00000000
1-A-19 14,212,000.00 5.50000% 995.31991768 4.56188292 0.00000000
1-A-20 14,512,000.00 5.50000% 1004.58333310 4.60434055 0.00000000
1-AR 100.00 5.50000% 0.00000000 0.00000000 0.00000000
30-PO 3,557,175.00 0.00000% 998.81595367 0.00000000 0.00000000
2-A-1 45,133,000.00 5.25000% 986.74558305 4.31701194 0.00000000
2-A-2 1,881,000.00 5.25000% 986.74558214 4.31701223 0.00000000
15-PO 1,489,854.00 0.00000% 984.09095791 0.00000000 0.00000000
X-IO 0.00 5.50000% 993.42290490 4.55318796 0.00000000
B-1 9,271,000.00 5.47713% 998.70569302 4.55836479 0.00000000
B-2 2,999,000.00 5.47713% 998.70569190 4.55836612 0.00000000
B-3 1,636,000.00 5.47713% 998.70569071 4.55836186 0.00000000
B-4 818,000.00 5.47713% 998.70569682 4.55836186 0.00000000
B-5 818,000.00 5.47713% 998.70569682 4.55836186 0.00000000
B-6 818,514.00 5.47713% 998.70569104 4.55837041 0.00000000
Interest Distribution Factors Statement (continued)
Class Current Non-Supported Total Remaining Unpaid Ending
Interest Interest Interest Interest Certificate/
Shortfall(1) Shortfall Distribution Shortfall(1) Notional
Balance
<s> <c> <c> <c> <c> <c>
1-A-1 0.00000000 0.00000000 4.58333327 0.00000000 1000.00000000
1-A-2 0.00000000 0.00000000 4.55249040 0.00000000 987.13963200
1-A-3 0.00000000 0.00000000 4.58333313 0.00000000 1000.00000000
1-A-4 0.00000000 0.00000000 4.58333325 0.00000000 1000.00000000
1-A-5 0.00000000 0.00000000 4.58333830 0.00000000 1000.00000000
1-A-6 0.00000000 0.00000000 4.51783381 0.00000000 969.37528244
1-A-7 0.00000000 0.00000000 4.58333485 0.00000000 1000.00000000
1-A-8 0.00000000 0.00000000 4.60400000 0.00000000 1009.18800000
1-A-9 0.00000000 0.00000000 4.06683250 0.00000000 993.04298200
1-A-10 0.00000000 0.00000000 0.50380950 0.00000000 993.04298200
1-A-11 0.00000000 0.00000000 4.06875084 0.00000000 830.46028359
1-A-12 0.00000000 0.00000000 4.58333301 0.00000000 1000.00000000
1-A-13 0.00000000 0.00000000 4.55781841 0.00000000 989.36122170
1-A-14 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-15 0.00000000 0.00000000 4.58333300 0.00000000 1000.00000000
1-A-16 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000
1-A-17 0.00000000 0.00000000 4.58334000 0.00000000 1000.00000000
1-A-18 0.00000000 0.00000000 4.55950813 0.00000000 990.06575887
1-A-19 0.00000000 0.00000000 4.56188292 0.00000000 990.61838446
1-A-20 0.00000000 0.00000000 4.60434055 0.00000000 1009.18767365
1-AR 0.00000000 0.00000000 2.40000000 0.00000000 0.00000000
30-PO 0.00000000 0.00000000 0.00000000 0.00000000 997.41688278
2-A-1 0.00000000 0.00000000 4.31701194 0.00000000 982.82949660
2-A-2 0.00000000 0.00000000 4.31701223 0.00000000 982.82949495
15-PO 0.00000000 0.00000000 0.00000000 0.00000000 980.20002631
X-IO 0.00000000 0.00000000 4.55318796 0.00000000 984.71310445
B-1 0.00000000 0.00000000 4.55836479 0.00000000 997.39835940
B-2 0.00000000 0.00000000 4.55836612 0.00000000 997.39835945
B-3 0.00000000 0.00000000 4.55836186 0.00000000 997.39836186
B-4 0.00000000 0.00000000 4.55836186 0.00000000 997.39836186
B-5 0.00000000 0.00000000 4.55836186 0.00000000 997.39836186
B-6 0.00000000 0.00000000 4.55837041 0.00000000 997.39835849
<FN>
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls,if applicable.
NOTE: All classes are per $1,000 denomination.
</FN>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<s> <c> <c> <c> <c> <c> <c>
1-X-IO 5.50000% 11,662,448.81 11,558,909.00 0.00 0.00 98.45400695%
2-X-IO 5.50000% 246,587.75 245,715.50 0.00 0.00 99.29222886%
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<s> <c>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 4,538,804.30
Reserve Funds and Credit Enhancements 0.00
Proceeds from Repurchased Loans 0.00
Servicer Advances 0.00
Gains & Subsequent Recoveries (Realized Losses) 0.00
Prepayment Penalties 0.00
Total Deposits 4,538,804.30
Withdrawals
Reserve Funds and Credit Enhancements 0.00
Total Administration Fees 114,661.00
Payment of Interest and Principal 4,424,143.31
Total Withdrawals (Pool Distribution Amount) 4,538,804.31
Ending Balance 0.00
<FN>
Servicer Advances are calculated as delinquent scheduled principal and interest.
</FN>
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
ADMINISTRATION FEES
<s> <c>
Gross Servicing Fee* 113,077.91
Trustee Fee - Wells Fargo Bank, N.A. 1,583.09
Supported Prepayment/Curtailment Interest Shortfall 0.00
Total Administration Fees 114,661.00
<FN>
*Servicer Payees include: BANK OF AMERICA (NY)
</FN>
Reserve and Guaranty Funds
Account Name Beginning Current Current Ending
Balance Withdrawals Deposits Balance
<s> <c> <c> <c> <c>
Reserve Fund 0.00 0.00 0.00 0.00
COLLATERAL STATEMENT
Collateral Description Mixed Fixed
Weighted Average Gross Coupon 5.801261%
Weighted Average Pass-Through Rate 5.547760%
Weighted Average Remaining Term 340
Beginning Scheduled Collateral Loan Count 997
Number Of Loans Paid In Full 2
Ending Scheduled Collateral Loan Count 995
Beginning Scheduled Collateral Balance 542,773,990.29
Ending Scheduled Collateral Balance 540,859,163.94
Ending Actual Collateral Balance at 30-Nov-2005 541,423,648.65
Monthly P&I Constant 3,334,033.40
Special Servicing Fee 0.00
Prepayment Penalty Paid Amount 0.00
Prepayment Penalty Paid Count 0
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Class A Optimal Amount 4,317,403.55
Class AP Deferred Amount 0.00
Scheduled Principal 710,055.49
Unscheduled Principal 1,204,770.86
Group Level Collateral Statement
<s> <c> <c>
Group Group One Group Two
Collateral Description Mixed Fixed Mixed Fixed
Weighted Average Coupon Rate 5.843894 5.375014
Weighted Average Net Rate 5.593894 5.125013
Weighted Average Remaining Term 356 178
Record Date 11/30/2005 11/30/2005
Principal And Interest Constant 2,927,374.96 406,658.44
Beginning Loan Count 903 94
Loans Paid in Full 2 0
Ending Loan Count 901 94
Beginning Scheduled Balance 493,422,054.25 49,351,936.04
Ending Scheduled Balance 491,702,754.03 49,156,409.91
Scheduled Principal 524,453.16 185,602.33
Unscheduled Principal 1,194,847.06 9,923.80
Scheduled Interest 2,402,921.80 221,056.11
Servicing Fees 102,796.26 10,281.65
Master Servicing Fees 0.00 0.00
Trustee Fee 1,439.15 143.94
FRY Amount 0.00 0.00
Special Hazard Fee 0.00 0.00
Other Fee 0.00 0.00
Pool Insurance Fee 0.00 0.00
Spread 1 0.00 0.00
Spread 2 0.00 0.00
Spread 3 0.00 0.00
Net Interest 2,298,686.39 210,630.52
Realized Loss Amount 0.00 0.00
Cumulative Realized Loss 0.00 0.00
Percentage of Cumulative Losses 0.0000 0.0000
Prepayment Penalty Paid Amount 0.00 0.00
Prepayment Penalty Paid Count 0 0
Special Servicing Fee 0.00 0.00
Group Level Collateral Statement
<s> <c> <c>
Group Total
Collateral Description Mixed Fixed
Weighted Average Coupon Rate 5.801261
Weighted Average Net Rate 5.551260
Weighted Average Remaining Term 340
Record Date 11/30/2005
Principal And Interest Constant 3,334,033.40
Beginning Loan Count 997
Loans Paid in Full 2
Ending Loan Count 995
Beginning Scheduled Balance 542,773,990.29
Ending Scheduled Balance 540,859,163.94
Scheduled Principal 710,055.49
Unscheduled Principal 1,204,770.86
Scheduled Interest 2,623,977.91
Servicing Fees 113,077.91
Master Servicing Fees 0.00
Trustee Fee 1,583.09
FRY Amount 0.00
Special Hazard Fee 0.00
Other Fee 0.00
Pool Insurance Fee 0.00
Spread 1 0.00
Spread 2 0.00
Spread 3 0.00
Net Interest 2,509,316.91
Realized Loss Amount 0.00
Cumulative Realized Loss 0.00
Percentage of Cumulative Losses 0.0000
Prepayment Penalty Paid Amount 0.00
Prepayment Penalty Paid Count 0
Special Servicing Fee 0.00
Additional Reporting - Deal Level
Miscellaneous Reporting
<s> <c>
Senior % 96.961564%
Subordinate % 3.038436%
Additional Reporting - Group Level
Miscellaneous Reporting
<s> <c>
Group One
CPR 2.870482%
Subordinate % 3.030281%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 96.969719%
Group Two
CPR 0.241941%
Subordinate % 3.121859%
Subordinate Prepayment % 0.000000%
Senior Prepayment % 100.000000%
Senior % 96.878141%
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
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 8 0 0 0 8
4,502,522.93 0.00 0.00 0.00 4,502,522.93
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 8 0 0 0 8
4,502,522.93 0.00 0.00 0.00 4,502,522.93
No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.804020% 0.000000% 0.000000% 0.000000% 0.804020%
0.831608% 0.000000% 0.000000% 0.000000% 0.831608%
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 0.804020% 0.000000% 0.000000% 0.000000% 0.804020%
0.831608% 0.000000% 0.000000% 0.000000% 0.831608%
<s> <c>
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 0.00
Delinquency Status By Group
DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL
<s> <c> <c> <c> <c> <c>
Group One
No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 7 0 0 0 7
3,979,426.32 0.00 0.00 0.00 3,979,426.32
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 7 0 0 0 7
3,979,426.32 0.00 0.00 0.00 3,979,426.32
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.776915% 0.000000% 0.000000% 0.000000% 0.776915%
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 0.776915% 0.000000% 0.000000% 0.000000% 0.776915%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL
<s> <c> <c> <c> <c> <c>
Group Two
No. of Loans No. of Loans No. of Loans No. of Loans No. of Loans
Actual Balance Actual Balance Actual Balance Actual Balance Actual Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
523,096.61 0.00 0.00 0.00 523,096.61
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
523,096.61 0.00 0.00 0.00 523,096.61
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 1.063830% 0.000000% 0.000000% 0.000000% 1.063830%
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 1.063830% 0.000000% 0.000000% 0.000000% 1.063830%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
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 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current REO Total May-05 0.000%
Loans in REO 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group One 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current REO Total May-05 0.000%
Loans in REO 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group Two 12 Month REO History*
New REO Loans Month REO Percentage
<s> <c> <s> <c>
Loans in REO 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current REO Total May-05 0.000%
Loans in REO 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
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 Actual 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 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Foreclosure Total May-05 0.000%
Loans in Foreclosure 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group One 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Foreclosure Total May-05 0.000%
Loans in Foreclosure 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group Two 12 Month Foreclosure History*
New Foreclosure Loans Month Foreclosure Percentage
<s> <c> <s> <c>
Loans in Foreclosure 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Foreclosure Total May-05 0.000%
Loans in Foreclosure 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
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 Actual To Months Loan Delinquent
Group Number Balance Date Delinquent Rate Interest
<s> <c> <c> <c> <c> <c> <c>
No Foreclosure Loans this Period
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period
Summary 12 Month Bankruptcy History*
New Bankruptcy Loans Month Bankruptcy Percentage
<s> <c> <s> <c>
Loans in Bankruptcy 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Bankruptcy Total May-05 0.000%
Loans in Bankruptcy 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group One 12 Month Bankruptcy History*
New Bankruptcy Loans Month Bankruptcy Percentage
<s> <c> <s> <c>
Loans in Bankruptcy 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Bankruptcy Total May-05 0.000%
Loans in Bankruptcy 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Group Two 12 Month Bankruptcy History*
New Bankruptcy Loans Month Bankruptcy Percentage
<s> <c> <s> <c>
Loans in Bankruptcy 0 Jan-05 0.000%
Original Principal Balance 0.00 Feb-05 0.000%
Current Actual Balance 0.00 Mar-05 0.000%
Apr-05 0.000%
Current Bankruptcy Total May-05 0.000%
Loans in Bankruptcy 0 Jun-05 0.000%
Original Principal Balance 0.00 Jul-05 0.000%
Current Actual Balance 0.00 Aug-05 0.000%
Sep-05 0.000%
Oct-05 0.000%
Nov-05 0.000%
Dec-05 0.000%
*The text reported in the above table is presented graphically
on the monthly bond remittance report. The monthly bond
remittance report can be viewed online at www.ctslink.com.
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period
Group Loan Month Loan First State LTV at Original
Number Entered Payment Origination Principal
Bankruptcy Date Balance
<s> <c> <c> <c> <c> <c> <c>
No Bankruptcy Loans this Period
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period (continued)
Group Loan Current Paid To Months Current Approximate
Number Actual Date Delinquent Loan Rate Delinquent
Balance Interest
<s> <c> <c> <c> <c> <c> <c>
No Bankruptcy Loans this Period
Realized Loss Detail Report - Loans with Losses during Current Period
Summary
# Loans Prior Realized Current
with Actual Loss/(Gain) Loss
Group Losses Balance Amount Percentage
<s> <c> <c> <c> <c>
Group One 0 0.00 0.00 0.000%
Group Two 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 Actual 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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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.
Group One
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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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.
Group Two
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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 0.000% N/A Nov-2005 0.000% N/A
Dec-2005 0.000% N/A Dec-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>
Calculation Methodology:
Monthly Default Rate (MDR): sum(Beg Scheduled Balance of Liquidated Loans)/ sum(Beg Scheduled 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 Scheduled Balance of Liquidated Loans)
</FN>
Prepayment Detail - Prepayments during Current Period
Summary
Loans Paid In Full Repurchased Loans
Original Current Original Current
Principal Scheduled Principal Scheduled
Group Count Balance Balance Count Balance Balance
<s> <c> <c> <c> <c> <c> <c>
Group One 2 1,049,330.00 1,047,953.32 0 0.00 0.00
Group Two 0 0.00 0.00 0 0.00 0.00
Total 2 1,049,330.00 1,047,953.32 0 0.00 0.00
Prepayment Detail - Prepayments during Current Period (continued)
Summary
Substitution Loans Liquidated Loans Curtailments
Original Current Original Current
Principal Scheduled Principal Scheduled Curtailment
Group Count Balance Balance Count Balance Balance Amount
<s> <c> <c> <c> <c> <c> <c> <c>
Group One 0 0.00 0.00 0 0.00 0.00 147,907.16
Group Two 0 0.00 0.00 0 0.00 0.00 9,923.80
Total 0 0.00 0.00 0 0.00 0.00 157,830.96
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>
Group One 3302793322 CA 55.52 01-Nov-2005 610,790.00 609,511.53
Group One 6578062504 AZ 80.00 01-Oct-2005 438,540.00 437,428.37
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>
Group One 3302793322 Loan Paid in Full 0 5.750% 360 1
Group One 6578062504 Loan Paid in Full 0 6.875% 360 2
Prepayment - Voluntary Prepayments
Summary
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.222% Current Month 2.635% Current Month 757.437%
3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000%
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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 3.960% N/A Nov-2005 2,680.313% N/A
Dec-2005 2.635% N/A Dec-2005 757.437% 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.
Group One
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.242% Current Month 2.870% Current Month 826.141%
3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000%
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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 3.255% N/A Nov-2005 2,208.938% N/A
Dec-2005 2.870% N/A Dec-2005 826.141% 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.
Group Two
SMM CPR PSA
<s> <c> <s> <c> <s> <c>
Current Month 0.020% Current Month 0.242% Current Month 68.785%
3 Month Average 0.000% 3 Month Average 0.000% 3 Month Average 0.000%
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>
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 N/A N/A Aug-2005 N/A N/A
Sep-2005 N/A N/A Sep-2005 N/A N/A
Oct-2005 N/A N/A Oct-2005 N/A N/A
Nov-2005 10.712% N/A Nov-2005 7,060.265% N/A
Dec-2005 0.242% N/A Dec-2005 68.785% 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>
Modifications
Beginning Current
Loan Scheduled Scheduled Prior Modified Prior Modified
Number Balance Balance Rate Rate Payment Payment
<s> <c> <c> <c> <c> <c> <c>
No Modifications this Period
Substitutions
Loans Repurchased Loans Substituted
Current Current
Loan Scheduled Current Current Loan Scheduled Current Current
Number Balance Rate Payment Number Balance Rate Payment
<s> <c> <c> <c> <c> <c> <c> <c>
No Substitutions this Period
Repurchases
Current
Loan Scheduled Current Current
Number Balance Rate Payment
<s> <c> <c> <c>
No Repurchases this Period