Current Investor Report

Banc of America Mortgage Securities, Inc.
Mortgage Pass-Through Certificates

25-Aug-2014
Distribution Date:
25-Aug-2014
Contact: Customer Service - CTSLink

Wells Fargo Bank, N.A.
Securities Administration Services
8480 Stagecoach Circle
Frederick, MD 21701-4747
www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Certificateholder Distribution Summary
Class
CUSIP
Record
Date
1-A-1
1-A-2
1-A-3
1-A-4
1-A-5
1-A-6
1-A-7
1-A-8
1-A-9
1-A-10
1-A-11
1-A-12
1-A-13
1-A-15
1-A-16
1-A-17
1-A-18
1-A-19
1-A-20
1-A-21
1-A-22
1-A-23
1-A-24
1-A-25
1-A-26
1-A-27
1-A-28
1-A-29
1-A-30
1-A-31
1-A-32
1-A-R
2-A-1
2-A-2
2-A-3
2-A-4
30-PO
1-A-IO
2-A-IO
1-B-1
1-B-2
1-B-3
1-B-4
05949A2C3
05949A2D1
05949A2E9
05949A2F6
05949A2G4
05949A2H2
05949A2J8
05949A2K5
05949A2L3
05949A2M1
05949A2N9
05949A2P4
05949A2Q2
05949A2S8
05949A2T6
05949A2U3
05949A2V1
05949A2W9
05949A2X7
05949A2Y5
05949A2Z2
05949A3A6
05949A3B4
05949A3C2
05949A3D0
05949A3E8
05949A3F5
05949A3G3
05949A3H1
05949A3J7
05949A3K4
05949A3L2
05949A3N8
05949A3P3
05949A3Q1
05949A3R9
05949A3T5
05949A3M0
05949A3S7
05949A3U2
05949A3V0
05949A3W8
05949A4A5
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
Certificate
Pass-Through
Rate
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
1.35150 %
5.50000 %
12.41417 %
9.64850 %
5.50000 %
5.50000 %
5.25000 %
7.00000 %
5.50000 %
5.50000 %
5.50000 %
5.00000 %
5.25000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
0.00000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
Beginning
Certificate
Balance
0.00
0.00
0.00
632,574.08
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,058,804.99
0.00
0.00
0.00
0.00
0.00
14,069,740.27
835,146.53
1,307,000.00
10,101,586.10
0.00
0.00
0.00
9,527,710.08
3,186,086.31
531,547.77
0.00
0.00
0.00
13,872,063.16
822,944.81
31,907,000.00
730,142.42
327,770.85
0.00
0.00
5,054,439.54
0.00
0.00
0.00
Interest
Distribution
Principal
Distribution
0.00
0.00
0.00
2,899.30
14,925.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27,769.52
0.00
0.00
0.00
0.00
0.00
64,486.31
3,827.75
5,990.42
46,298.94
0.00
0.00
0.00
43,668.67
14,602.90
2,436.26
0.00
0.00
0.00
63,580.29
3,771.83
146,240.42
3,346.49
0.00
2,891.38
2,977.32
0.00
0.00
0.00
0.00
Page 1
0.00
0.00
0.00
400,823.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
236,273.04
0.00
0.00
0.00
0.00
0.00
329,467.09
19,556.39
0.00
346,643.70
0.00
0.00
0.00
(43,668.67)
539,464.02
18,240.47
0.00
0.00
0.00
105,443.09
240,342.42
0.00
5,549.89
1,906.12
0.00
0.00
0.00
0.00
0.00
0.00
Current
Realized
Loss
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.40
0.00
0.00
33,528.82
0.00
0.00
0.00
Ending
Certificate
Balance
0.00
0.00
0.00
231,750.62
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,822,531.95
0.00
0.00
0.00
0.00
0.00
13,740,273.18
815,590.14
1,307,000.00
9,754,942.40
0.00
0.00
0.00
9,571,378.75
2,646,622.29
513,307.30
0.00
0.00
0.00
13,766,620.07
582,602.39
31,907,000.00
724,592.52
325,860.33
0.00
0.00
5,020,910.72
0.00
0.00
0.00
Total
Distribution
0.00
0.00
0.00
403,722.76
14,925.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
264,042.56
0.00
0.00
0.00
0.00
0.00
393,953.40
23,384.14
5,990.42
392,942.64
0.00
0.00
0.00
0.00
554,066.92
20,676.73
0.00
0.00
0.00
169,023.38
244,114.25
146,240.42
8,896.38
1,906.12
2,891.38
2,977.32
0.00
0.00
0.00
0.00
Cumulative
Realized
Losses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
407.22
0.00
0.00
679,970.58
1,653,880.57
1,018,949.89
688,681.60

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Certificateholder Distribution Summary
Class
1-B-5
1-B-6
2-B-1
2-B-2
2-B-3
2-B-4
2-B-5
2-B-6
Totals
CUSIP
Record
Date
05949A4B3
05949A4C1
05949A3X6
05949A3Y4
05949A3Z1
05949A4D9
05949A4E7
05949A4F4
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
07/31/2014
Certificate
Pass-Through
Rate
Beginning
Certificate
Balance
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
0.00
0.00
2,446,718.86
0.00
0.00
0.00
0.00
0.00
104,667,775.77
Interest
Distribution
Principal
Distribution
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
449,713.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,200,041.02
Current
Realized
Loss
0.00
0.00
55,753.09
0.00
0.00
0.00
0.00
0.00
89,286.31
Ending
Certificate
Balance
0.00
0.00
2,390,965.77
0.00
0.00
0.00
0.00
0.00
102,378,448.43
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
All Record Dates are based upon the governing documents and logic set forth as of closing.
NOTE: For Further Information Regarding Losses, see the Supplemental Reporting Page.
Page 2
Total
Distribution
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,649,754.45
Cumulative
Realized
Losses
516,044.62
519,365.79
911,727.47
1,223,900.93
619,458.12
417,194.87
317,979.75
319,428.77
8,886,990.18

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Principal Distribution Statement
Class
1-A-1
1-A-2
1-A-3
1-A-4
1-A-5
1-A-6
1-A-7
1-A-8
1-A-9
1-A-10
1-A-11
1-A-12
1-A-13
1-A-15
1-A-16
1-A-17
1-A-18
1-A-19
1-A-20
1-A-21
1-A-22
1-A-23
1-A-24
1-A-25
1-A-26
1-A-27
1-A-28
1-A-29
1-A-30
1-A-31
1-A-32
1-A-R
2-A-1
2-A-2
2-A-3
2-A-4
30-PO
1-A-IO
2-A-IO
1-B-1
1-B-2
1-B-3
1-B-4
1-B-5
Original
Face
Amount
14,420,000.00
125,000.00
2,100,000.00
680,000.00
3,256,500.00
4,550,000.00
0.00
1,410,000.00
2,200,000.00
4,000,000.00
2,373,000.00
6,000,000.00
1,000,000.00
10,000,000.00
4,800,000.00
3,200,000.00
10,000,000.00
30,231,000.00
29,264,000.00
22,137,000.00
1,314,000.00
1,307,000.00
20,866,500.00
40,000,000.00
50,000,000.00
28,565,000.00
5,709,000.00
15,275,000.00
1,098,000.00
38,134,000.00
1,548,000.00
100.00
21,583,000.00
165,542,000.00
31,907,000.00
1,136,000.00
1,971,571.00
0.00
0.00
6,640,000.00
1,844,000.00
1,107,000.00
738,000.00
553,000.00
Beginning
Certificate
Balance
0.00
0.00
0.00
632,574.08
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,058,804.99
0.00
0.00
0.00
0.00
0.00
14,069,740.27
835,146.53
1,307,000.00
10,101,586.10
0.00
0.00
0.00
9,527,710.08
3,186,086.31
531,547.77
0.00
0.00
0.00
13,872,063.16
822,944.81
31,907,000.00
730,142.42
327,770.85
0.00
0.00
5,054,439.54
0.00
0.00
0.00
0.00
Scheduled
Principal
Distribution
0.00
0.00
0.00
20,572.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,126.67
0.00
0.00
0.00
0.00
0.00
16,909.84
1,003.73
0.00
17,791.43
0.00
0.00
0.00
0.00
27,687.90
936.19
0.00
0.00
0.00
29,200.41
66,558.15
0.00
1,536.93
663.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unscheduled
Principal
Distribution
0.00
0.00
0.00
380,251.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
224,146.37
0.00
0.00
0.00
0.00
0.00
312,557.25
18,552.66
0.00
328,852.27
0.00
0.00
0.00
0.00
511,776.12
17,304.28
0.00
0.00
0.00
76,242.68
173,784.27
0.00
4,012.96
1,242.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Accretion
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(43,668.67)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 3
Realized
Loss
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.40
0.00
0.00
33,528.82
0.00
0.00
0.00
0.00
Total
Principal
Reduction
0.00
0.00
0.00
400,823.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
236,273.04
0.00
0.00
0.00
0.00
0.00
329,467.09
19,556.39
0.00
346,643.70
0.00
0.00
0.00
(43,668.67)
539,464.02
18,240.47
0.00
0.00
0.00
105,443.09
240,342.42
0.00
5,549.89
1,910.52
0.00
0.00
33,528.82
0.00
0.00
0.00
0.00
Ending
Certificate
Balance
0.00
0.00
0.00
231,750.62
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,822,531.95
0.00
0.00
0.00
0.00
0.00
13,740,273.18
815,590.14
1,307,000.00
9,754,942.40
0.00
0.00
0.00
9,571,378.75
2,646,622.29
513,307.30
0.00
0.00
0.00
13,766,620.07
582,602.39
31,907,000.00
724,592.52
325,860.33
0.00
0.00
5,020,910.72
0.00
0.00
0.00
0.00
Ending
Certificate
Percentage
0.00000000
0.00000000
0.00000000
0.34080974
1.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.58225319
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.62069265
0.62069265
1.00000000
0.46749299
0.00000000
0.00000000
0.00000000
1.67654208
0.17326496
0.46749299
0.00000000
0.00000000
0.00000000
0.63784553
0.00351936
1.00000000
0.63784553
0.16527953
0.00000000
0.00000000
0.75616125
0.00000000
0.00000000
0.00000000
0.00000000
Total
Principal
Distribution
0.00
0.00
0.00
400,823.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
236,273.04
0.00
0.00
0.00
0.00
0.00
329,467.09
19,556.39
0.00
346,643.70
0.00
0.00
0.00
(43,668.67)
539,464.02
18,240.47
0.00
0.00
0.00
105,443.09
240,342.42
0.00
5,549.89
1,906.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Principal Distribution Statement
Class
Original
Face
Amount
Beginning
Certificate
Balance
Scheduled
Principal
Distribution
Unscheduled
Principal
Distribution
Accretion
Realized
Loss
Total
Principal
Reduction
Ending
Certificate
Balance
Ending
Certificate
Percentage
Total
Principal
Distribution
1-B-6
2-B-1
2-B-2
2-B-3
2-B-4
2-B-5
2-B-6
553,883.00
3,749,000.00
1,363,000.00
682,000.00
454,000.00
341,000.00
340,955.00
0.00
2,446,718.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
55,753.09
0.00
0.00
0.00
0.00
0.00
0.00
55,753.09
0.00
0.00
0.00
0.00
0.00
0.00
2,390,965.77
0.00
0.00
0.00
0.00
0.00
0.00000000
0.63776094
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Totals
596,068,509.00
104,667,775.77
194,986.93
2,048,722.76
(43,668.67)
89,286.31
2,289,327.33
102,378,448.43
0.17175618
2,200,041.02
NOTE: Accretion amount also includes Net Negative Amortization, if applicable.
Page 4

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Principal Distribution Factors Statement
Class
1-A-1
1-A-2
1-A-3
1-A-4
1-A-5
1-A-6
1-A-7
1-A-8
1-A-9
1-A-10
1-A-11
1-A-12
1-A-13
1-A-15
1-A-16
1-A-17
1-A-18
1-A-19
1-A-20
1-A-21
1-A-22
1-A-23
1-A-24
1-A-25
1-A-26
1-A-27
1-A-28
1-A-29
1-A-30
1-A-31
1-A-32
1-A-R
2-A-1
2-A-2
2-A-3
2-A-4
30-PO
1-A-IO
2-A-IO
1-B-1
1-B-2
1-B-3
1-B-4
Original
Face
Amount
14,420,000.00
125,000.00
2,100,000.00
680,000.00
3,256,500.00
4,550,000.00
0.00
1,410,000.00
2,200,000.00
4,000,000.00
2,373,000.00
6,000,000.00
1,000,000.00
10,000,000.00
4,800,000.00
3,200,000.00
10,000,000.00
30,231,000.00
29,264,000.00
22,137,000.00
1,314,000.00
1,307,000.00
20,866,500.00
40,000,000.00
50,000,000.00
28,565,000.00
5,709,000.00
15,275,000.00
1,098,000.00
38,134,000.00
1,548,000.00
100.00
21,583,000.00
165,542,000.00
31,907,000.00
1,136,000.00
1,971,571.00
0.00
0.00
6,640,000.00
1,844,000.00
1,107,000.00
738,000.00
Beginning
Certificate
Balance
0.00000000
0.00000000
0.00000000
930.25600000
1000.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
605.88049900
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
635.57574513
635.57574581
1000.00000000
484.10543694
0.00000000
0.00000000
0.00000000
1668.89299002
208.58175516
484.10543716
0.00000000
0.00000000
0.00000000
642.73099940
4.97121462
1000.00000000
642.73100352
166.24856523
0.00000000
0.00000000
761.21077410
0.00000000
0.00000000
0.00000000
Scheduled
Principal
Distribution
Unscheduled
Principal
Distribution
Accretion
0.00000000
0.00000000
0.00000000
30.25323529
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
1.21266700
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.76387225
0.76387367
0.00000000
0.85263125
0.00000000
0.00000000
0.00000000
0.00000000
1.81262848
0.85263206
0.00000000
0.00000000
0.00000000
1.35293564
0.40206201
0.00000000
1.35293134
0.33652351
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
559.19302941
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
22.41463700
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
14.11922347
14.11922374
0.00000000
15.75981933
0.00000000
0.00000000
0.00000000
0.00000000
33.50416498
15.75981785
0.00000000
0.00000000
0.00000000
3.53253394
1.04978960
0.00000000
3.53253521
0.63027910
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
(7.64909266)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Page 5
Realized
Loss
Total
Principal
Reduction
Ending
Certificate
Balance
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00223172
0.00000000
0.00000000
5.04952108
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
589.44626471
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
23.62730400
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
14.88309572
14.88309741
0.00000000
16.61245058
0.00000000
0.00000000
0.00000000
(7.64909266)
35.31679345
16.61244991
0.00000000
0.00000000
0.00000000
4.88546958
1.45185161
0.00000000
4.88546655
0.96903434
0.00000000
0.00000000
5.04952108
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
340.80973529
1000.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
582.25319500
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
620.69264941
620.69264840
1000.00000000
467.49298637
0.00000000
0.00000000
0.00000000
1676.54208268
173.26496170
467.49298725
0.00000000
0.00000000
0.00000000
637.84552982
3.51936300
1000.00000000
637.84552817
165.27953089
0.00000000
0.00000000
756.16125301
0.00000000
0.00000000
0.00000000
Ending
Certificate
Percentage
0.00000000
0.00000000
0.00000000
0.34080974
1.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.58225319
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.62069265
0.62069265
1.00000000
0.46749299
0.00000000
0.00000000
0.00000000
1.67654208
0.17326496
0.46749299
0.00000000
0.00000000
0.00000000
0.63784553
0.00351936
1.00000000
0.63784553
0.16527953
0.00000000
0.00000000
0.75616125
0.00000000
0.00000000
0.00000000
Total
Principal
Distribution
0.00000000
0.00000000
0.00000000
589.44626471
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
23.62730400
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
14.88309572
14.88309741
0.00000000
16.61245058
0.00000000
0.00000000
0.00000000
(7.64909266)
35.31679345
16.61244991
0.00000000
0.00000000
0.00000000
4.88546958
1.45185161
0.00000000
4.88546655
0.96680262
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Principal Distribution Factors Statement
Class
1-B-5
1-B-6
2-B-1
2-B-2
2-B-3
2-B-4
2-B-5
2-B-6
Original
Face
Amount
553,000.00
553,883.00
3,749,000.00
1,363,000.00
682,000.00
454,000.00
341,000.00
340,955.00
Beginning
Certificate
Balance
0.00000000
0.00000000
652.63239797
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Scheduled
Principal
Distribution
Unscheduled
Principal
Distribution
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Accretion
Realized
Loss
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
14.87145639
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

NOTE: All classes are per $1,000 denomination
Page 6
Total
Principal
Reduction
0.00000000
0.00000000
14.87145639
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Ending
Certificate
Balance
0.00000000
0.00000000
637.76094158
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Ending
Certificate
Percentage
0.00000000
0.00000000
0.63776094
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Total
Principal
Distribution
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Interest Distribution Statement
Class
Accrual Dates
Accrual
Days
Current
Certificate
Rate
1-A-1
1-A-2
1-A-3
1-A-4
1-A-5
1-A-6
1-A-7
1-A-8
1-A-9
1-A-10
1-A-11
1-A-12
1-A-13
1-A-15
1-A-16
1-A-17
1-A-18
1-A-19
1-A-20
1-A-21
1-A-22
1-A-23
1-A-24
1-A-25
1-A-26
1-A-27
1-A-28
1-A-29
1-A-30
1-A-31
1-A-32
1-A-R
2-A-1
2-A-2
2-A-3
2-A-4
30-PO
1-A-IO
2-A-IO
1-B-1
1-B-2
1-B-3
N/A
N/A
N/A
07/01/14 - 07/30/14
07/01/14 - 07/30/14
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
07/01/14 - 07/30/14
N/A
N/A
N/A
N/A
N/A
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
N/A
N/A
N/A
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
N/A
N/A
N/A
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
N/A
07/01/14 - 07/30/14
07/01/14 - 07/30/14
07/01/14 - 07/30/14
N/A
N/A
N/A
N/A
N/A
30
30
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
30
N/A
N/A
N/A
N/A
N/A
30
30
30
30
N/A
N/A
N/A
30
30
30
N/A
N/A
N/A
30
30
30
30
N/A
30
30
30
N/A
N/A
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
1.35150 %
5.50000 %
12.41417 %
9.64850 %
5.50000 %
5.50000 %
5.25000 %
7.00000 %
5.50000 %
5.50000 %
5.50000 %
5.00000 %
5.25000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
0.00000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
Beginning
Certificate/
Notional
Balance
0.00
0.00
0.00
632,574.08
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,058,804.99
0.00
0.00
0.00
0.00
0.00
14,069,740.27
835,146.53
1,307,000.00
10,101,586.10
0.00
0.00
0.00
9,527,710.08
3,186,086.31
531,547.77
0.00
0.00
0.00
13,872,063.16
822,944.81
31,907,000.00
730,142.42
327,770.85
630,847.13
649,597.79
5,054,439.54
0.00
0.00
Current
Accrued
Interest
Payment of
Unpaid
Interest
Shortfall(1)
0.00
0.00
0.00
2,899.30
14,925.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27,769.52
0.00
0.00
0.00
0.00
0.00
64,486.31
3,827.75
5,990.42
46,298.94
0.00
0.00
0.00
43,668.67
14,602.90
2,436.26
0.00
0.00
0.00
63,580.29
3,771.83
146,240.42
3,346.49
0.00
2,891.38
2,977.32
23,166.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 7
Current
Interest
Shortfall(1)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23,166.18
0.00
0.00
NonSupported
Interest
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
Interest
Distribution
0.00
0.00
0.00
2,899.30
14,925.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27,769.52
0.00
0.00
0.00
0.00
0.00
64,486.31
3,827.75
5,990.42
46,298.94
0.00
0.00
0.00
43,668.67
14,602.90
2,436.26
0.00
0.00
0.00
63,580.29
3,771.83
146,240.42
3,346.49
0.00
2,891.38
2,977.32
0.00
0.00
0.00
Remaining
Unpaid
Interest
Shortfall(1)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
198,379.64
70,862.00
71,639.24
Ending
Certificate/
Notional
Balance
0.00
0.00
0.00
231,750.62
3,256,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,822,531.95
0.00
0.00
0.00
0.00
0.00
13,740,273.18
815,590.14
1,307,000.00
9,754,942.40
0.00
0.00
0.00
9,571,378.75
2,646,622.29
513,307.30
0.00
0.00
0.00
13,766,620.07
582,602.39
31,907,000.00
724,592.52
325,860.33
620,748.15
643,611.33
5,020,910.72
0.00
0.00

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Interest Distribution Statement
Class
Accrual Dates
Accrual
Days
1-B-4
1-B-5
1-B-6
2-B-1
2-B-2
2-B-3
2-B-4
2-B-5
2-B-6
Totals
N/A
N/A
N/A
07/01/14 - 07/30/14
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
30
N/A
N/A
N/A
N/A
N/A
Current
Certificate
Rate
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
Beginning
Certificate/
Notional
Balance
0.00
0.00
0.00
2,446,718.86
0.00
0.00
0.00
0.00
0.00
Current
Accrued
Interest
Payment of
Unpaid
Interest
Shortfall(1)
0.00
0.00
0.00
11,214.13
0.00
0.00
0.00
0.00
0.00
484,093.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
Page 8
Current
Interest
Shortfall(1)
0.00
0.00
0.00
11,214.13
0.00
0.00
0.00
0.00
0.00
34,380.31
NonSupported
Interest
Shortfall
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
Interest
Distribution
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
449,713.43
Remaining
Unpaid
Interest
Shortfall(1)
32,610.54
2,638.00
1,941.46
179,321.89
59,388.17
32,606.11
12,018.04
5,695.83
3,074.02
670,174.94
Ending
Certificate/
Notional
Balance
0.00
0.00
0.00
2,390,965.77
0.00
0.00
0.00
0.00
0.00

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Interest Distribution Factors Statement
Class
1-A-1
1-A-2
1-A-3
1-A-4
1-A-5
1-A-6
1-A-7
1-A-8
1-A-9
1-A-10
1-A-11
1-A-12
1-A-13
1-A-15
1-A-16
1-A-17
1-A-18
1-A-19
1-A-20
1-A-21
1-A-22
1-A-23
1-A-24
1-A-25
1-A-26
1-A-27
1-A-28
1-A-29
1-A-30
1-A-31
1-A-32
1-A-R
2-A-1
2-A-2
2-A-3
2-A-4
30-PO
1-A-IO
2-A-IO
1-B-1
1-B-2
1-B-3
Original
Face
Amount
14,420,000.00
125,000.00
2,100,000.00
680,000.00
3,256,500.00
4,550,000.00
0.00
1,410,000.00
2,200,000.00
4,000,000.00
2,373,000.00
6,000,000.00
1,000,000.00
10,000,000.00
4,800,000.00
3,200,000.00
10,000,000.00
30,231,000.00
29,264,000.00
22,137,000.00
1,314,000.00
1,307,000.00
20,866,500.00
40,000,000.00
50,000,000.00
28,565,000.00
5,709,000.00
15,275,000.00
1,098,000.00
38,134,000.00
1,548,000.00
100.00
21,583,000.00
165,542,000.00
31,907,000.00
1,136,000.00
1,971,571.00
0.00
0.00
6,640,000.00
1,844,000.00
1,107,000.00
Current
Certificate
Rate
Beginning
Certificate/
Notional
Balance
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
1.35150 %
5.50000 %
12.41417 %
9.64850 %
5.50000 %
5.50000 %
5.25000 %
7.00000 %
5.50000 %
5.50000 %
5.50000 %
5.00000 %
5.25000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
0.00000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
0.00000000
0.00000000
0.00000000
930.25600000
1000.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
605.88049900
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
635.57574513
635.57574581
1000.00000000
484.10543694
0.00000000
0.00000000
0.00000000
1668.89299002
208.58175516
484.10543716
0.00000000
0.00000000
0.00000000
642.73099940
4.97121462
1000.00000000
642.73100352
166.24856523
136.68409613
192.85999641
761.21077410
0.00000000
0.00000000
Current
Accrued
Interest
0.00000000
0.00000000
0.00000000
4.26367647
4.58333487
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
2.77695200
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
2.91305552
2.91305175
4.58333588
2.21881676
0.00000000
0.00000000
0.00000000
7.64909266
0.95600000
2.21881603
0.00000000
0.00000000
0.00000000
2.94585044
0.02278473
4.58333344
2.94585387
0.00000000
0.62646819
0.88394070
3.48888253
0.00000000
0.00000000
Payment of
Unpaid
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Page 9
Current
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
3.48888253
0.00000000
0.00000000
NonSupported
Interest
Shortfall
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Total
Interest
Distribution
0.00000000
0.00000000
0.00000000
4.26367647
4.58333487
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
2.77695200
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
2.91305552
2.91305175
4.58333588
2.21881676
0.00000000
0.00000000
0.00000000
7.64909266
0.95600000
2.21881603
0.00000000
0.00000000
0.00000000
2.94585044
0.02278473
4.58333344
2.94585387
0.00000000
0.62646819
0.88394070
0.00000000
0.00000000
0.00000000
Remaining
Unpaid
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
29.87645181
38.42841649
64.71476061
Ending
Certificate/
Notional
Balance
0.00000000
0.00000000
0.00000000
340.80973529
1000.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
582.25319500
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
620.69264941
620.69264840
1000.00000000
467.49298637
0.00000000
0.00000000
0.00000000
1676.54208268
173.26496170
467.49298725
0.00000000
0.00000000
0.00000000
637.84552982
3.51936300
1000.00000000
637.84552817
165.27953089
134.49597497
191.08266793
756.16125301
0.00000000
0.00000000

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Interest Distribution Factors Statement
Class
Original
Face
Amount
1-B-4
1-B-5
1-B-6
2-B-1
2-B-2
2-B-3
2-B-4
2-B-5
2-B-6
738,000.00
553,000.00
553,883.00
3,749,000.00
1,363,000.00
682,000.00
454,000.00
341,000.00
340,955.00
Current
Certificate
Rate
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
5.50000 %
Beginning
Certificate/
Notional
Balance
0.00000000
0.00000000
0.00000000
652.63239797
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Current
Accrued
Interest
0.00000000
0.00000000
0.00000000
2.99123233
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Payment of
Unpaid
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Current
Interest
Shortfall(1)
0.00000000
0.00000000
0.00000000
2.99123233
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
NonSupported
Interest
Shortfall
Total
Interest
Distribution
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000
Remaining
Unpaid
Interest
Shortfall(1)
44.18772358
4.77034358
3.50518070
47.83192585
43.57165811
47.80954545
26.47145374
16.70331378
9.01591119
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
NOTE: All classes are per $1,000 denomination
Certificateholder Component Statement
Class
Component
Pass-Through
Rate
Beginning
Notional
Balance
Ending
Notional
Balance
Beginning
Component
Balance
Ending
Component
Balance
Ending
Component
Percentage
30-PO-1
0.00000%
0.00
0.00
307,454.76
305,661.27
16.22217322%
30-PO-2
0.00000%
0.00
0.00
20,316.08
20,199.06
23.12375218%
Page 10
Ending
Certificate/
Notional
Balance
0.00000000
0.00000000
0.00000000
637.76094158
0.00000000
0.00000000
0.00000000
0.00000000
0.00000000

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Certificateholder Account Statement

CERTIFICATE ACCOUNT
Beginning Balance
Deposits
Payments of Interest and Principal
Reserve Funds and Credit Enhancements
Proceeds from Repurchased Loans
Servicer Advances
Gains & Subsequent Recoveries (Realized Losses)
Prepayment Penalties
Total Deposits
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

0.00
2,678,887.60
0.00
0.00
29,803.55
(36,738.43)
0.00
2,671,952.72
Withdrawals
Reserve Funds and Credit Enhancements
Total Administration Fees
Payment of Interest and Principal
0.00
22,198.27
2,649,754.45
Total Withdrawals (Pool Distribution Amount)
2,671,952.72
Ending Balance
Total Prepayment/Curtailment Interest Shortfall

Servicing Fee Support
0.00
0.00
Non-Supported Prepayment/Curtailment Interest Shortfall
0.00
ADMINISTRATION FEES
Gross Servicing Fee*
Trustee Fee - Wells Fargo Bank, N.A.
Supported Prepayment/Curtailment Interest Shortfall
21,805.76
392.51
0.00
Total Administration Fees
22,198.27
*Servicer Payees include: NATIONSTAR MORTGAGE LLC.
0.00
Servicer Advances are calculated as delinquent scheduled principal and interest.
Reserve and Guaranty Funds

Account Name
1-A-10 Rounding Account
1-A-11 Rounding Account
Beginning
Balance
Current
Withdrawals
Current
Deposits
Ending
Balance
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 11

25-Aug-2014
Distribution Date:
25-Aug-2014

Series 2005-3
11:27:45AM
Collateral Statement
Group
Collateral Description
Weighted Average Coupon Rate
Weighted Average Net Rate
Weighted Average Pass-Through Rate
Weighted Average Remaining Term
Principal and Interest Constant
Beginning Loan Count
Loans Paid in Full
Ending Loan Count
Beginning Scheduled Balance
Ending Scheduled Balance
Actual Ending Collateral Balance
Scheduled Principal
Unscheduled Principal
Negative Amortized Principal
Scheduled Interest
Servicing Fees
Master Servicing Fees
Trustee Fee
FRY Amount
Special Hazard Fee
Other Fee
Pool Insurance Fee
Spread 1
Spread 2
Spread 3
Net Interest
Realized Loss Amount
Cumulative Realized Loss
Percentage of Cumulative Losses
Prepayment Penalty Paid Amount
Prepayment Penalty Paid Count
Special Servicing Fee
1 -30 Year Fixed
2 -15 Year Fixed
Total
Fixed 30 Year
4.925801
4.675801
4.671302
252
330,311.30
131
5
126
54,868,590.44
52,986,468.61
53,149,909.61
105,084.82
1,777,037.01
0.00
225,226.48
11,430.95
0.00
205.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
213,589.81
8,025.43
4,170,208.86
1.1305
0.00
0
0.00
Fixed 15 Year
4.972724
4.722725
4.718224
249
308,732.30
259
2
257
49,799,185.33
49,391,980.61
49,527,174.55
102,367.62
304,837.10
0.00
206,364.68
10,374.81
0.00
186.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
195,803.08
28,713.00
2,846,865.67
1.2531
0.00
0
0.00
Mixed Fixed
4.948126
4.698127
4.693627
251
639,043.60
390
7
383
104,667,775.77
102,378,449.22
102,677,084.16
207,452.44
2,081,874.11
0.00
431,591.16
21,805.76
0.00
392.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
409,392.89
36,738.43
7,017,074.53
1.1772
0.00
0
0.00
Page 12

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Additional Reporting - Deal Level

Miscellaneous Reporting
Senior %
Subordinate %
92.810854%
7.189146%
Page 13

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Additional Reporting - Group Level

Miscellaneous Reporting
1 -30 Year Fixed
CPR
Subordinate %
Subordinate Prepayment %
Senior Prepayment %
Senior %
32.689190%
9.263805%
0.000000%
100.000000%
90.736195%
2 -15 Year Fixed

CPR
Subordinate %
Subordinate Prepayment %
Senior Prepayment %
Senior %
7.117405%
4.915174%
0.000000%
100.000000%
95.084826%
Page 14

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Delinquency Status
DELINQUENT
BANKRUPTCY
FORECLOSURE
No. of
Loans
No. of
Loans
5
No. of
Loans
0
Actual
Balance
REO
Actual
Balance
0.00 0-29 Days
No. of
Loans
0
TOTAL
Actual
Balance
1,222,712.95
30 Days
16
3,952,113.34 30 Days
0.00 30 Days
0.00 30 Days
0.00 30 Days
16
3,952,113.34
60 Days
462,769.90 60 Days
0.00 60 Days
0.00 60 Days
0.00 60 Days
462,769.90
90 Days
568,410.81 90 Days
0.00 90 Days
0.00 90 Days
0.00 90 Days
568,410.81
120 Days
165,398.91 120 Days
0.00 120 Days
0.00 120 Days
0.00 120 Days
165,398.91
0.00 150 Days
0-29 Days
Actual
Balance
1,222,712.95 0-29 Days
Actual
Balance
0.00 0-29 Days
No. of
Loans
150 Days
274,771.61 150 Days
305,210.94 150 Days
579,982.55
180+ Days
13
2,922,381.92 180+ Days
1,629,994.09 180+ Days
26
7,083,738.51 180+ Days
1,167,816.92 180+ Days
47
12,803,931.44
34
8,345,846.49
3,157,917.98
26
7,083,738.51
1,167,816.92
74
19,755,319.90
No. of
Loans
Actual
Balance
11
0-29 Days
0.00 150 Days
No. of
Loans
1.305483 %
Actual
Balance
1.190833 % 0-29 Days
No. of
Loans
0.000000 %
Actual
Balance
0.000000 % 0-29 Days
No. of
Loans
0.000000 %
Actual
No. of
Balance
Loans
0.000000 % 0-29 Days 1.305483 %
Actual
Balance
1.190833 %
30 Days
4.177546 %
3.849070 % 30 Days
0.000000 %
0.000000 % 30 Days
0.000000 %
0.000000 % 30 Days
0.000000 %
0.000000 % 30 Days
4.177546 %
3.849070 %
60 Days
0.261097 %
0.450704 % 60 Days
0.000000 %
0.000000 % 60 Days
0.000000 %
0.000000 % 60 Days
0.000000 %
0.000000 % 60 Days
0.261097 %
0.450704 %
90 Days
0.522193 %
0.553591 % 90 Days
0.000000 %
0.000000 % 90 Days
0.000000 %
0.000000 % 90 Days
0.000000 %
0.000000 % 90 Days
0.522193 %
0.553591 %
120 Days
0.261097 %
0.161086 % 120 Days
0.000000 %
0.000000 % 120 Days
0.000000 %
0.000000 % 120 Days
0.000000 %
0.000000 % 120 Days
0.261097 %
0.161086 %
150 Days
0.261097 %
0.267608 % 150 Days
0.261097 %
0.297253 % 150 Days
0.000000 %
0.000000 % 150 Days
0.000000 %
0.000000 % 150 Days
0.522193 %
0.564861 %
180+ Days 3.394256 %

8.877285 %
2.846187 % 180+ Days 1.305483 %
1.587495 % 180+ Days 6.788512 %
6.899045 % 180+ Days 0.783290 %
1.137369 % 180+ Days12.271540 % 12.470096 %
8.128246 %
3.075582 %
6.899045 %
1.137369 %
Current Period Class A Insufficient Funds
2.872063 %
0.00
6.788512 %
Principal Balance of Contaminated Properties
Page 15
0.783290 %
0.00
Periodic Advance
19.321149 % 19.240242 %
29,803.55

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Delinquency Status By Group

DELINQUENT
1 -30 Year Fixed
No of Loans
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
689,307.00
462,769.90
0.00
0.00
0.00
799,694.68
1,951,771.58
1.587302%
0.793651%
0.000000%
0.000000%
0.000000%
1.587302%
1.296911%
0.870688%
0.000000%
0.000000%
0.000000%
1.504602%
3.968254%
3.672201%
DELINQUENT
2 -15 Year Fixed
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No of
Loans
Actual Bal
2
1
0
0
0
2
No of Loans
BANKRUPTCY
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
3,262,806.34
0.00
568,410.81
165,398.91
274,771.61
2,122,687.24
29
6,394,074.91
5.447471%
0.000000%
0.778210%
0.389105%
0.389105%
4.280156%
6.587911%
0.000000%
1.147675%
0.333956%
0.554790%
4.285904%
11.284047%
12.910236%
342,879.81
0.00
0.00
0.00
0.00
305,210.94
1,281,116.15
1,929,206.90
0.793651%
0.000000%
0.000000%
0.000000%
0.000000%
0.793651%
2.380952%
0.645118%
0.000000%
0.000000%
0.000000%
0.000000%
0.574245%
2.410383%
3.968254%
3.629746%
BANKRUPTCY
Actual Bal
14
0
2
1
1
11
1
0
0
0
0
1
3
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
FORECLOSURE
Actual
Balance
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
879,833.14
0.00
0.00
0.00
0.00
0.00
348,877.94
1,228,711.08
1.556420%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.778210%
1.776465%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.704417%
2.334630%
2.480883%
0
0
0
0
0
0
9
0.00
0.00
0.00
0.00
0.00
0.00
3,771,368.50
3,771,368.50
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
7.142857%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
7.095719%
7.142857%
7.095719%
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
FORECLOSURE
Actual
Balance
4
0
0
0
0
0
2
REO
Actual
Balance
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0.00
0.00
0.00
0.00
0.00
0.00
3,312,370.01
17
3,312,370.01
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
6.614786%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
6.687985%
6.614786%
6.687985%
Page 16
0
0
0
0
0
0
1
0.00
0.00
0.00
0.00
0.00
0.00
833,545.88
833,545.88
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
1
2
1
0
0
1
15
342,879.81
689,307.00
462,769.90
0.00
0.00
305,210.94
6,685,725.21
20
8,485,892.86
0.000000% 0-29 Days 0.793651%

0.000000% 30 Days
1.587302%
0.000000% 60 Days
0.793651%
0.000000% 90 Days
0.000000%
0.000000% 120 Days 0.000000%
0.000000% 150 Days 0.793651%
1.568292% 180+ Days 11.904762%
0.645118%
1.296911%
0.870688%
0.000000%
0.000000%
0.574245%
12.578996%
0.793651%
1.568292%
15.965959%
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.793651%
15.873016%
REO
Actual
Balance
0
0
0
0
0
0
17
TOTAL
Actual
Balance
TOTAL
Actual
Balance
0
0
0
0
0
0
2
0.00
0.00
0.00
0.00
0.00
0.00
334,271.04
334,271.04
No of
Loans
0-29 Days
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
Actual
Balance
4
14
0
2
1
1
32
879,833.14
3,262,806.34
0.00
568,410.81
165,398.91
274,771.61
6,118,206.23
54
11,269,427.04
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.000000%
0.778210%
0.000000% 0-29 Days 1.556420%

0.000000% 30 Days
5.447471%
0.000000% 60 Days
0.000000%
0.000000% 90 Days
0.778210%
0.000000% 120 Days 0.389105%
0.000000% 150 Days 0.389105%
0.674925% 180+ Days 12.451362%
1.776465%
6.587911%
0.000000%
1.147675%
0.333956%
0.554790%
12.353231%
0.778210%
0.674925%
22.754028%
21.011673%

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
180+ Delinquency Summary
Days
Delinquent
180 210 240 270 330 360 420 510 570 600 630 690 720 780 810 840 870 900 930 1020 1080 1140 1260 1350 1380 1470 1530 1560 1680 1740 1800 1890 1920 2040 2310 -
209
239
269
299
359
389
449
539
599
629
659
719
749
809
839
869
899
929
959
1049
1109
1169
1289
1379
1409
1499
1559
1589
1709
1769
1829
1919
1949
2069
2339
Total
Number
Of
Loans
1
2
2
1
1
1
2
1
1
2
1
1
1
1
1
1
1
1
1
1
1
2
1
3
1
1
3
1
1
1
1
1
1
4
1
47
Summary
Outstanding
Actual
Balance($)
170,860.55
586,860.50
292,628.70
144,081.14
516,706.56
178,448.91
585,653.25
183,663.20
245,450.24
279,040.58
391,653.77
194,287.23
158,831.09
403,663.06
142,595.46
355,981.58
606,259.02
448,082.66
351,612.02
367,139.31
152,338.54
418,575.31
190,046.85
562,888.36
477,801.18
134,092.54
889,848.78
833,545.88
212,847.87
327,066.72
372,755.82
453,917.38
174,516.12
801,729.37
198,461.89
12,803,931.44
Percentage
Of
Balance(%)
0.166
0.572
0.285
0.140
0.503
0.174
0.570
0.179
0.239
0.272
0.381
0.189
0.155
0.393
0.139
0.347
0.590
0.436
0.342
0.358
0.148
0.408
0.185
0.548
0.465
0.131
0.867
0.812
0.207
0.319
0.363
0.442
0.170
0.781
0.193
12.469
Number
Of
Loans
1 -30 Year Fixed

Outstanding
Actual
Balance($)
0
1
0
0
1
0
1
0
0
0
1
0
0
1
0
1
1
1
1
1
0
0
0
0
1
0
1
1
0
0
1
1
0
0
0
15
0.00
335,128.76
0.00
0.00
516,706.56
0.00
422,484.38
0.00
0.00
0.00
391,653.77
0.00
0.00
403,663.06
0.00
355,981.58
606,259.02
448,082.66
351,612.02
367,139.31
0.00
0.00
0.00
0.00
477,801.18
0.00
348,993.83
833,545.88
0.00
0.00
372,755.82
453,917.38
0.00
0.00
0.00
6,685,725.21
This report includes all loans greater than 180 days delinquent regardless of status (REO, Foreclosure, Bankruptcy)
Page 17
Percentage
Of
Balance(%)
0.000
0.631
0.000
0.000
0.972
0.000
0.795
0.000
0.000
0.000
0.737
0.000
0.000
0.759
0.000
0.670
1.141
0.843
0.662
0.691
0.000
0.000
0.000
0.000
0.899
0.000
0.657
1.568
0.000
0.000
0.701
0.854
0.000
0.000
0.000
12.580
Number
Of
Loans
2 -15 Year Fixed

Outstanding
Actual
Balance($)
1
1
2
1
0
1
1
1
1
2
0
1
1
0
1
0
0
0
0
0
1
2
1
3
0
1
2
0
1
1
0
0
1
4
1
32
170,860.55
251,731.74
292,628.70
144,081.14
0.00
178,448.91
163,168.87
183,663.20
245,450.24
279,040.58
0.00
194,287.23
158,831.09
0.00
142,595.46
0.00
0.00
0.00
0.00
0.00
152,338.54
418,575.31
190,046.85
562,888.36
0.00
134,092.54
540,854.95
0.00
212,847.87
327,066.72
0.00
0.00
174,516.12
801,729.37
198,461.89
6,118,206.23
Percentage
Of
Balance(%)
0.345
0.508
0.591
0.291
0.000
0.360
0.329
0.371
0.496
0.563
0.000
0.392
0.321
0.000
0.288
0.000
0.000
0.000
0.000
0.000
0.308
0.845
0.384
1.137
0.000
0.271
1.092
0.000
0.430
0.660
0.000
0.000
0.352
1.619
0.401
12.354

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
REO Detail - All Mortgage Loans in REO during Current Period

Summary
12 Month REO History
New REO Loans

Loans in REO
Original Principal Balance
Current Actual Balance
0
0.00
0.00
1.20%
1.00%
0.80%
0.60%
Current REO Total
0.40%
1 -30 Year Fixed
0.20%
14
Au
g-
4
l-1
Ju
4
n1
Ju
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
bFe
Ja
n1
3
ec
D
ov
N
-1
3
-1
3
ct
-1
O
13
0.00%
p-
3
1,252,800.00
1,167,816.92
Se
Loans in REO
New REO Loans

Loans in REO
0
0.00
0.00
1.60%
1.40%
1.20%
1.00%
0.80%
Current REO Total
0.20%
14
Au
Au
g
g-
4
Ju
Ju
l-1
4
l-1
4
n1
Ju
Ju
n14
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
Fe
Fe
b-
b-
Ja
n1
3
ec
D
ov
N
-1
3
-1
3
ct
-1
O
13
0.00%
Ja
n14
2 -15 Year Fixed
0.40%
p-
1
900,000.00
833,545.88
Se
Loans in REO
0.60%
New REO Loans

Loans in REO
0
0.00
0.00
1.20%
1.00%
0.80%
0.60%
Current REO Total
0.40%
0.20%
Page 18
-1
4
14
ay
M
-1
4
Ap
r
ar
-1
4
M
14
13
D
ec
-
13
ov
N
O
ct
-1
3
0.00%
-1
3
2
352,800.00
334,271.04
Se
p
Loans in REO

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
REO Loan Detail - All Mortgage Loans in REO during Current Period
Group
1 -30 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
Loan
Number
6727677269
3301021543
6214221381
Month Loan
Entered REO
Jul-2014
Apr-2014
May-2014
First
Payment
Date
State
01-Mar-2005
01-Mar-2005
01-Mar-2005
PA
FL
FL
LTV at
Origination
75.00
80.00
80.00
Original
Principal
Balance
900,000.00
167,200.00
185,600.00
Page 19
Current
Actual
Balance
833,545.88
158,115.60
176,155.44
Paid To Date
01-Mar-2010
01-Dec-2008
01-Nov-2008
Months
Delinquent
52
68
68
Current
Loan Rate
5.750%
5.750%
6.000%
Approximate
Delinquent
Interest
113,501.41
24,719.74
27,032.78

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

Summary
12 Month Foreclosure History
New Foreclosure Loans

Loans in Foreclosure
2
639,900.00
546,483.92
8.00%
7.00%
6.00%
5.00%
4.00%
Current Foreclosure Total
1 -30 Year Fixed
2.00%
1.00%
14
Au
g-
4
l-1
Ju
4
n1
Ju
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
bFe
Ja
n1
3
D
ec
-1
3
N
ov
-1
3
ct
-1
O
13
0.00%
p-
26
7,803,028.00
7,083,738.51
Se
3.00%

1
459,900.00
403,663.06
8.00%
6.00%
4.00%
14
Au
Au
g
g-
4
Ju
Ju
l-1
4
l-1
4
n1
Ju
Ju
n14
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
Fe
Fe
b-
b-
Ja
n1
3
-1
D
ec
-1
ov
N
ct
-1
0.00%
Ja
n14
2 -15 Year Fixed
2.00%
13
9
4,148,678.00
3,771,368.50
p-

10.00%
Se

1
180,000.00
142,820.86
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
Page 20
-1
4
14
ay
M
-1
4
Ap
r
ar
-1
4
M
14
13
ec
D
ov
-
13
0.00%
O
ct
-1
3
17
3,654,350.00
3,312,370.01
-1
3
7.00%
Se
p

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Foreclosure Loan Detail - All Mortgage Loans in Foreclosure during Current Period
Group
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
Loan
Number
3301306415
3301332890
3301463794
6367950125
6438143643
6500343444
6531316039
6671597653
6877935913
3301166348
3301238501
3301308411
3301315051
3301334037
6016817683
6103311897
6230427558
6328294548
6429159897
6495645290
6533420540
6559017709
6613351771
6615026835
6781845075
6835658029
Month Loan
Entered FC
Nov-2013
Jun-2014
Nov-2013
Aug-2014
May-2014
Nov-2013
Oct-2013
Apr-2014
Aug-2013
Feb-2010
Aug-2014
Nov-2010
Oct-2011
Jul-2014
Mar-2014
Jun-2012
May-2014
Apr-2014
Jun-2014
Aug-2013
Jun-2013
Jul-2009
Nov-2010
Feb-2010
Nov-2013
May-2014
First
Payment
Date
State
01-Mar-2005
01-Mar-2005
01-Apr-2005
01-Mar-2005
01-Apr-2005
01-Apr-2005
01-Apr-2005
01-Feb-2005
01-Feb-2005
01-Mar-2005
01-Mar-2005
01-Feb-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Feb-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
CA
VA
FL
CT
FL
CA
NJ
CA
CA
FL
FL
FL
FL
NV
NM
FL
CT
VT
FL
KY
CA
FL
IL
FL
NC
CT
LTV at
Origination
69.20
58.85
68.01
79.99
69.06
56.58
50.03
76.19
66.92
76.08
83.72
79.58
90.00
66.66
80.00
89.99
80.00
80.00
66.22
73.10
76.36
69.38
80.00
48.05
70.17
95.00
Original
Principal
Balance
400,000.00
391,400.00
406,378.00
459,900.00
375,000.00
481,000.00
713,000.00
400,000.00
522,000.00
350,000.00
180,000.00
152,800.00
207,000.00
180,000.00
289,600.00
202,400.00
167,600.00
155,200.00
300,000.00
212,000.00
168,000.00
340,000.00
208,000.00
185,000.00
200,000.00
156,750.00
Page 21
Current
Actual
Balance
355,981.58
335,128.76
367,139.31
403,663.06
348,993.83
453,917.38
606,259.02
422,484.38
477,801.18
327,066.72
142,820.86
134,092.54
198,461.89
163,168.87
245,450.24
183,753.51
144,081.14
136,219.72
234,821.80
215,191.82
152,338.54
314,771.36
212,847.87
174,516.12
183,147.89
149,619.12
Paid To Date
01-Mar-2012
01-Dec-2013
01-Sep-2011
01-May-2012
01-Apr-2010
01-Apr-2009
01-Feb-2012
01-May-2013
01-Sep-2010
01-Sep-2009
01-Nov-2012
01-Jun-2010
01-Mar-2008
01-May-2013
01-Dec-2012
01-May-2011
01-Oct-2013
01-Nov-2012
01-May-2011
01-Oct-2010
01-Jul-2011
01-Nov-2008
01-Nov-2009
01-Mar-2009
01-Oct-2010
01-Nov-2013
Months
Delinquent
28
7
34
26
51
63
29
14
46
58
20
49
77
14
19
38
9
20
38
45
36
68
56
64
45
8
Current
Loan Rate
6.000%
5.750%
5.875%
5.625%
6.125%
5.875%
5.625%
4.500%
5.750%
5.750%
5.875%
5.875%
5.875%
2.000%
5.750%
5.875%
5.750%
5.875%
5.750%
5.875%
6.000%
5.750%
5.000%
5.875%
5.750%
4.500%
Approximate
Delinquent
Interest
43,428.52
13,739.27
53,706.63
42,601.80
80,769.17
124,104.53
71,715.47
13,427.79
93,012.44
58,942.98
11,774.08
12,304.48
42,500.50
2,353.95
16,658.55
10,282.83
2,638.83
8,847.09
36,969.05
42,262.85
24,173.21
47,353.04
44,901.16
44,675.93
34,942.21
2,647.02

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period

Summary
12 Month Bankruptcy History
New Bankruptcy Loans

Loans in Bankruptcy
0
0.00
0.00
3.50%
3.00%
2.50%
2.00%
Current Bankruptcy Total
1.00%
0.50%
1 -30 Year Fixed
14
Au
g-
4
l-1
Ju
4
n1
Ju
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
b-
4
n1
Ja
Fe
3
ec
-1
ov
-1
3
ct
-1
O
13
0.00%
p-
11
3,615,785.00
3,157,917.98
Se
Loans in Bankruptcy
1.50%

Loans in Bankruptcy
0
0.00
0.00
4.00%
3.50%
3.00%
2.50%
2.00%
1.50%
1.00%
0.50%
14
Au
Au
g
g-
4
Ju
Ju
l-1
4
l-1
4
n1
Ju
Ju
n14
4
-1
ay
M
Ap
r- 1
4
M
ar
-1
14
Fe
Fe
b-
b-
Ja
n1
3
D
ec
-1
3
N
ov
-1
3
ct
-1
Ja
n14
2 -15 Year Fixed
13
0.00%
p-
5
2,183,185.00
1,929,206.90
Se
Loans in Bankruptcy

Loans in Bankruptcy
0
0.00
0.00
4.00%
3.50%
3.00%
2.50%
2.00%
1.50%
1.00%
0.50%
Page 22
-1
4
14
ay
M
-1
4
Ap
r
ar
-1
4
M
14
13
D
ec
-
13
ov
N
O
ct
-1
3
0.00%
-1
3
6
1,432,600.00
1,228,711.08
Se
p
Loans in Bankruptcy

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Bankruptcy Detail - All Mortgage Loans in Bankruptcy during Current Period
Group
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
Loan
Number
3301261602
3301477638
6198371343
6642912445
6652110500
3301077297
3301339788
6128662449
6733134750
6848312788
6969380374
Month Loan
Entered
Bankruptcy
Apr-2010
Mar-2011
Jun-2014
Sep-2010
Mar-2014
Sep-2010
May-2013
Feb-2014
Mar-2013
Jul-2011
Aug-2010
First
Payment
Date
State
LTV at
Origination
01-Mar-2005
01-Apr-2005
01-Mar-2005
01-Apr-2005
01-Feb-2005
01-Jan-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
CA
AZ
CA
NY
CA
CT
CA
MD
CA
NV
FL
57.17
75.00
79.75
80.00
80.00
68.00
70.58
80.00
73.64
80.00
80.00
Original
Principal
Balance
360,185.00
405,000.00
398,000.00
560,000.00
460,000.00
340,000.00
240,000.00
179,600.00
313,000.00
208,000.00
152,000.00
Page 23
Current
Actual
Balance
305,210.94
342,879.81
372,755.82
516,706.56
391,653.77
285,098.23
196,544.26
158,831.09
264,548.26
190,046.85
133,642.39
Paid To Date
01-Feb-2014
01-Aug-2014
01-Jul-2009
01-Aug-2013
01-Oct-2012
01-Aug-2014
01-Aug-2014
01-Jul-2012
01-Jul-2014
01-Jan-2011
01-Jul-2014
Months
Delinquent
5
(1)
60
11
21
(1)
(1)
24
0
42
0
Current
Loan Rate
5.500%
5.875%
5.875%
2.000%
5.750%
5.750%
5.875%
5.875%
5.875%
5.875%
5.875%
Approximate
Delinquent
Interest
1,338.11
1,610.60
97,072.60
3,758.83
33,529.01
1,309.52
923.44
16,100.30
2,482.73
20,594.57
1,254.25

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Realized Loss Detail Report - Loans with Losses during Current Period
Inactive
Group
1 -30 Year Fixed
2 -15 Year Fixed
Total
# Loans
with
Losses
Liquidated
Actual
Balance
Active
Realized
Loss/(Gain)
Amount
Current # Loans
Loss
with
Percentage Losses
Ending
Actual
Balance
Totals
Realized
Loss/(Gain)
Amount
Current
# Loans
Loss
with
Percentage Losses
Liquidated or
Ending Actual
Balance
Realized
Loss/(Gain)
Amount
Current
Loss
Percentage
5
3
2,006,716.62
775,566.44
8,025.43
15.00
0.015 %
0.000 %
0
1
0.00
133,284.99
0.00
28,698.00
0.000 %
0.058 %
5
4
2,006,716.62
908,851.43
8,025.43
28,713.00
0.015 %
0.058 %
2,782,283.06
8,040.43
0.008 %
133,284.99
28,698.00
0.028 %
2,915,568.05
36,738.43
0.036 %
Realized Loss Loan Detail Report - Loans with Losses during Current Period
Group
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
Loan
Number
3301392647
3301487942
6413028777
6745296860
6773828642
3301355008
6402486267
6693591080
6715729197
Original
Principal
Balance
450,000.00
368,000.00
650,000.00
450,000.00
412,000.00
266,683.00
167,500.00
288,000.00
359,650.00
Current
Note Rate
State
5.750%
5.625%
5.750%
5.750%
5.750%
6.000%
5.875%
5.875%
6.000%
GA
VA
CA
CA
CA
OR
MI
AZ
CA
LTV at
Origination
Original
Term
72.11
80.00
66.32
74.62
77.73
74.91
89.57
80.00
58.95
360
360
360
360
360
360
360
360
360
Realized Loss/(Gain) value may include Interest Loss, Principal Loss, and Expense amounts.
* This data is currently not provided for reporting.
** The current loss for this loan is associated with a modification; for further detail please see the Modification section.
Page 24
Liquidated or
Ending Actual
Balance
386,853.14
311,704.64
547,078.87
408,316.32
352,763.65
229,562.10
133,284.99
247,327.59
298,676.75
Liquidation
Effective
Date
11/01/2013
12/01/2013
09/30/2013
07/16/2014
10/31/2013
12/04/2013
Active
12/18/2013
11/01/2013
Realized
Loss/(Gain)
5.00
5.00
(1,475.07)
11,252.32
(1,761.82)
5.00
28,698.00
5.00
5.00
Cumulative
Realized
Loss/(Gain)
5.00
5.00
129,065.05
11,252.32
71,098.55
5.00
28,698.00
5.00
5.00

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Realized Loss Report - Collateral

Summary
MDR
SDA
0.390%
0.189%
0.184%
Current Month
3 Month Average
12 Month Average
48.105%
22.659%
15.510%
Current Month
3 Month Average
12 Month Average
MDR: Current vs. 12mo Average
SDA: Current vs. 12mo Average

60.00%
0.80%
0.70%
50.00%
0.60%
0.50%
Current MDR
12 Month Avg MDR
0.40%
0.30%
40.00%
Current SDA
12 Month Avg SDA
30.00%
20.00%
0.20%
10.00%
0.10%
0.00%
CDR
Au
g14
l-1
4
Ju
n14
Ju
-1
4
ay
M
r- 1
-1
4
Ap
ar
M
b14
Fe
n14
Ja
-1
3
ec
-1
3
ov
-1
3
ct
Se
p13
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
n14
Ja
-1
3
D
ec
-1
3
N
ov
-1
3
ct
O
Se
p13
0.00%
Loss Severity
4.582%
2.225%
2.141%
Current Month
3 Month Average
12 Month Average
39.562%
42.965%
45.605%
Current Month (Cumulative)

3 Month Average (Cumulative)
CDR: Current vs. 12mo Average
Loss Severity: Current Month (Cumulative) Severity vs. 12mo Average (Cumulative) Severity
60.00%
10.00%
50.00%
8.00%
40.00%
6.00%
Current CDR
12 Month Avg CDR
Current Severity
12 Month Avg Severity
30.00%
4.00%
20.00%
2.00%
10.00%
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
n14
Ja
-1
3
D
ec
-1
3
N
ov
-1
3
ct
O
Se
p13
0.00%
0.00%
Sep-13
Page 25
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM

1 -30 Year Fixed
MDR
SDA
0.744%
0.248%
0.313%
Current Month
3 Month Average
12 Month Average
88.401%
29.467%
25.614%
Current Month
3 Month Average
12 Month Average

100.00%
1.60%
1.40%
80.00%
1.20%
1.00%
Current MDR
12 Month Avg MDR
0.80%
Current SDA
12 Month Avg SDA
60.00%
40.00%
0.60%
0.40%
20.00%
0.20%
0.00%
CDR
Au
g14
l-1
4
Ju
n14
Ju
-1
4
ay
M
r- 1
-1
4
Ap
ar
M
b14
Fe
n14
Ja
-1
3
ec
-1
3
ov
-1
3
ct
Se
p13
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
n14
Ja
-1
3
D
ec
-1
3
N
ov
-1
3
ct
O
Se
p13
0.00%
Loss Severity
8.573%
2.858%
3.543%
Current Month
3 Month Average
12 Month Average
37.795%
40.800%
43.577%

60.00%
18.00%
50.00%
16.00%
14.00%
40.00%
12.00%
Current CDR
12 Month Avg CDR
10.00%
8.00%
Current Severity
30.00%
6.00%
20.00%
4.00%
2.00%
10.00%
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
n14
Ja
-1
3
D
ec
-1
3
N
ov
-1
3
ct
O
Se
p13
0.00%
0.00%
Sep-13
Page 26
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM

2 -15 Year Fixed
MDR
SDA
0.000%
0.126%
0.031%
Current Month
3 Month Average
12 Month Average
0.000%
13.161%
3.290%
Current Month
3 Month Average
12 Month Average

40.00%
0.40%
0.35%
35.00%
0.30%
30.00%
25.00%
Au
g14
l-1
4
Ju
n14
Ju
-1
4
ay
M
r- 1
-1
4
Ap
ar
M
b14
Fe
n14
Ja
-1
3
ec
-1
3
ov
Se
CDR
p13
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
Ja
ec
D
ov
ct
O
n14
0.00%
-1
3
5.00%
0.00%
-1
3
10.00%
0.05%
-1
3
15.00%
0.10%
p13
0.15%
Se
Current SDA
12 Month Avg SDA
20.00%
-1
3
0.20%
ct
Current MDR
12 Month Avg MDR
0.25%
Loss Severity
0.000%
1.479%
0.370%
Current Month
3 Month Average
12 Month Average
42.469%
46.585%
49.013%

60.00%
4.50%
50.00%
4.00%
3.50%
40.00%
3.00%
Current CDR
12 Month Avg CDR
2.50%
2.00%
Current Severity
30.00%
1.50%
20.00%
1.00%
0.50%
10.00%
g14
Au
l-1
4
Ju
n14
Ju
ay
-1
4
4
r- 1
Ap
-1
4
ar
M
b14
Fe
n14
Ja
-1
3
D
ec
-1
3
N
ov
-1
3
ct
O
Se
p13
0.00%
0.00%
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14
Aug-14
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 30 then CDR / (WAS * 0.02) else if 30 < WAS 60 then CDR / 0.6 else if 60 < WAS 120 then CDR / (0.6 - ((WAS - 60) * 0.0095)) else if WAS > 120 then CDR / 0.03
Cumulative Loss Severity: Sum(All Active & Inactive Realized Losses) / Sum(Active Loans or loans without a loss passed on or after liquidation: the Actual Ending Principal Balance as of the most recent cycle in
which a Realized Loss was passed; loans with a loss passed on or after the month of liquidation: the Actual Beginning Principal Balance from the cycle in which the loan was liquidated).
3 Month Average and 12 Month Average will not have values until the 3rd and 12th month respectively.
Page 27

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Prepayment Detail - Prepayments during Current Period

Summary
Loans Paid in Full
Count
Original
Principal
Balance
Current
Scheduled
Balance
Count
Repurchased Loans
Substitution Loans
Original
Principal
Balance
Original
Principal
Balance
Current
Scheduled
Balance
Count
Liquidated Loans
Current
Scheduled
Balance
Count
Original
Principal
Balance
Curtailments
Current
Scheduled
Balance
Curtailment
Amount
1 -30 Year Fixed

2 -15 Year Fixed
4
2
1,933,200.00
492,300.00
1,216,958.36
282,094.66
0
0
0.00
0.00
0.00
0.00
0
0
0.00
0.00
0.00
0.00
1
0
450,000.00
0.00
408,316.32
0.00
151,762.33
22,742.44
Total
2,425,500.00
1,499,053.02
0.00
0.00
0.00
0.00
450,000.00
408,316.32
174,504.77
Prepayment Loan Detail - Prepayments during Current Period
Group
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
1 -30 Year Fixed
2 -15 Year Fixed
2 -15 Year Fixed
Loan
Number
State
6460286872
6745296860
6786475894
6820529961
6998967183
3301164061
6488295095
CA
CA
CA
AZ
CA
CA
NC
LTV at
Origination
78.70
74.62
80.00
80.00
70.97
45.54
80.00
First
Payment
Date
01-Mar-2005
01-Feb-2005
01-Feb-2005
01-Apr-2005
01-Mar-2005
01-Mar-2005
01-Mar-2005
Original
Principal
Balance
414,000.00
450,000.00
436,000.00
391,200.00
692,000.00
232,300.00
260,000.00
Prepayment
Amount
PIF Type
350,501.38
408,316.32
280,119.95
7,537.62
578,799.41
196,669.34
85,425.32
Loan Paid in Full

Liquidation
Loan Paid in Full
Loan Paid in Full
Loan Paid in Full
Loan Paid in Full
Loan Paid in Full
Page 28
Months
Delinquent
0
52
0
0
0
0
0
Current
Loan
Rate
5.875%
5.750%
5.750%
5.875%
5.750%
5.875%
5.750%
Original
Term
Seasoning
360
360
360
360
360
360
360
113
114
114
112
113
113
113

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Prepayment Rates
Summary
SMM
CPR
1.993%
1.961%
1.674%
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
21.461%
21.149%
18.145%
357.681%
352.481%
302.423%
Current Month
3 Month Average
12 Month Average
CPR: Current vs 12mo Average
PSA: Current vs. 12mo Average
28.00%
450.00%
400.00%
24.00%
350.00%
20.00%
300.00%
Current CPR
12mo Average CPR
16.00%
Current PSA
12mo Average PSA
250.00%
200.00%
12.00%
150.00%
8.00%
100.00%
4.00%
50.00%
g1
Au
Ju
l -1
14
Ju
n-
ay
-1
M
r -1
Ap
ar
-1
4
b1
Fe
14
Ja
n-
ec
-1
3
ov
-1
N
3
O
ct
-1
3
p1
Se
g1
Au
Ju
l -1
14
4
ay
-1
M
Ju
n-
4
r -1
Ap
4
M
ar
-1
4
b1
Fe
14
Ja
n-
ec
-1
D
3
ov
-1
N
ct
-1
3
p1
Se
0.00%
0.00%
1 -30 Year Fixed

SMM
CPR
3.245%
2.969%
2.139%
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
32.689%
30.102%
22.225%
544.820%
501.706%
370.416%
Current Month
3 Month Average
12 Month Average
40.00%
700.00%
35.00%
600.00%
30.00%
500.00%
25.00%
Current CPR
12mo Average CPR
20.00%
Current PSA
12mo Average PSA
400.00%
300.00%
15.00%
Page 29
Au
g1
4
Ju
l -1
14
Ju
n-
ay
-1
4
r -1
Ap
4
ar
-1
M
4
b1
Fe
14
Ja
n-
3
ec
-1
D
3
ov
-1
N
ct
-1
3
p1
Se
Au
g1
4
Ju
l -1
14
Ju
n-
ay
-1
4
r -1
Ap
4
ar
-1
M
4
b1
Fe
Ja
n-
ec
-1
D
3
ov
-1
N
ct
-1
3
p1
Se
14
0.00%
100.00%
0.00%
5.00%
200.00%
10.00%

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Prepayment Rates
2 -15 Year Fixed
SMM
CPR
0.613%
0.824%
1.134%
Current Month
3 Month Average
12 Month Average
PSA
Current Month
3 Month Average
12 Month Average
7.117%
9.111%
12.376%
118.623%
151.848%
206.264%
Current Month
3 Month Average
12 Month Average
32.00%
500.00%
28.00%
400.00%
24.00%
20.00%
Current CPR
12mo Average CPR
16.00%
300.00%
Current PSA
12mo Average PSA
200.00%
12.00%
8.00%
100.00%
4.00%
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))
Page 30
g1
Au
Ju
l -1
14
Ju
n-
ay
-1
M
r -1
Ap
ar
-1
M
4
b1
Fe
14
Calculation Methodology:
Ja
n-
ec
-1
3
ov
-1
N
3
O
ct
-1
3
p1
Se
g1
Au
Ju
l -1
14
4
ay
-1
Ju
n-
r -1
Ap
4
ar
-1
M
4
b1
Fe
14
Ja
n-
ec
-1
D
3
ov
-1
N
ct
-1
p1
Se
0.00%
0.00%

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Modification Summary
Loan Count
(Numerator)
Number of loans modified within the past 12 months that are currently
delinquent (against the total number of loans delinquent within the deal)
Loan Count
(Denominator)
Loan
Count %
Current Scheduled
Balance
(Numerator)
Current Scheduled
Balance
(Denominator)
Current
Scheduled
Balance %
69
0.000%
0.00
18,388,980.84
0.000%
19
31
61.290%
5,455,292.72
8,766,812.21
62.227%
383
0.261%
374,929.27
102,378,449.22
0.366%
Number of modified loans (against the total number of loans within the deal)
31
383
8.094%
8,766,812.21
102,378,449.22
8.563%
Number of loans modified within the last 12 months (against the total number
of modified loans within the deal)
31
22.581%
1,825,254.69
8,766,812.21
20.820%
Number of loans modified within the last 12 months (against the total number
of loans within the deal)
383
1.828%
1,825,254.69
102,378,449.22
1.783%
19
31
61.290%
5,455,292.72
8,766,812.21
62.227%
Number of loans modified in the current cycle that are not currently delinquent
(against the number of loans modified in the current cycle)
100.000%
374,929.27
374,929.27
100.000%
Number of loans modified in the current cycle that are currently delinquent
(against the number of loans modified in the current cycle)
0.000%
0.00
374,929.27
0.000%
Number of modified loans that were not delinquent at the time of the
modification (against the number of loans modified within the deal)
31
6.452%
349,984.33
8,766,812.21
3.992%
29
31
93.548%
8,416,827.88
8,766,812.21
96.008%
Number of modified loans that have passed the loan modification performance
test (against the total number of modified loans)
Number of loans modified in the current cycle (against the number of loans
within the deal)
Number of modified loans that are not currently delinquent after the
modification (against the number of modified loans within the deal)
Number of modified loans that were delinquent at the time of the modification
(against the total number of loans modified within the deal)
Delinquencies are classified based on the logic set forth in the governing documents.
If a loan is modified in the first month of the security it is assumed the loan is delinquent.
This summary excludes inactive loans.
Page 31

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Modification Detail
Modification Detail Summary
Current
Groups
Loan
Count
1 -30 Year Fixed

2 -15 Year Fixed
Total
Original
Principal
Balance
Current
Scheduled
Balance
Capitalized
Amount
Cumulative
Capitalized
Reimbursement
Total
Amount
Forgiveness
Loan
Count
Original
Principal
Balance
Current
Scheduled
Balance
Capitalized
Reimbursement
Total
Amount
Forgiveness
Capitalized
Amount
1
0
501,610.00
0.00
374,929.27
0.00
32,295.84
0.00
0.00
0.00
0.00
0.00
10
22
4,699,410.00
5,472,793.00
3,921,688.05
4,845,124.16
297,119.02
199,488.12
0.00
0.00
0.00
0.00
501,610.00
374,929.27
32,295.84
0.00
0.00
32
10,172,203.00
8,766,812.21
496,607.14
0.00
0.00
Current Month Modification Detail

Loan Number/
Original Balance
Mod Appr
Date/Mod
Effective
Date
Total
Capitalized
Amount
1 -30 Year Fixed

3301513804
07/23/2014
501,610.00 08/01/2014
32,295.84
Total
Capitalized
Reimb.
Amount
Total
Forgiveness
0.00
0.00
No of
Times
Loan
Modified
Pre Mod
Post Mod
No of
Months
Delinq.
Loan Status
Next Due
Date
(1)
(1)
No Action
No Action
08/01/2014
09/01/2014
Interest
Rate
5.875
2.000
Payment
Amount
Maturity
Date
2,967.22 03/01/2035
1,136.93 07/01/2054
Balloon
Amount
Balloon
Date
*
*
92,778.02 07/02/2054
Scheduled
Balance
375,440.47
374,929.27
All Pre Mod values are from the cycle directly preceding the modification effective date, except for a modification with a prior effective date which will come from the cycle directly preceding the modification approval date.
Total Capitalized Reimbursement Amount is a projected value based upon the adjusted principal at the time of modification.
Historical Modification Detail

Loan Number/
Original Balance
Mod Appr
Date/Mod
Effective
Date
1 -30 Year Fixed

6010067525
01/11/2011
515,000.00 12/01/2010
6017436194
06/09/2010
420,000.00 07/01/2010
6176793930
06/14/2013
600,000.00 05/01/2013
Total
Capitalized
Amount
12,589.90
18,241.13
79,255.25
Total
Capitalized
Reimb.
Amount
0.00
0.00
0.00
Total
Forgiveness
No of
Times
Loan
Modified
No of
Months
Delinq.
Loan Status
Next Due
Date
Pre Mod
Post Mod
Current Values
6
0
0
No Action
No Action
No Action
06/01/2010
01/01/2011
08/01/2014
6.000
3.500
3.500
Pre Mod
Post Mod
Current Values
5
0
0
No Action
No Action
No Action
12/01/2009
07/01/2010
08/01/2014
Pre Mod
Post Mod
Current Values
20
0
0
No Action
No Action
No Action
09/01/2011
06/01/2013
08/01/2014
Page 32
Interest
Rate
Payment
Amount
Maturity
Date
Balloon
Amount
Balloon
Date
Scheduled
Balance
3,087.69 03/01/2035
2,501.73 03/01/2035
2,501.73 03/01/2035
*
*
N/A
*
*
N/A
472,319.35
489,129.45
439,735.24
5.875
3.875
3.875
2,484.46 03/01/2035
2,138.80 03/01/2035
2,138.80 03/01/2035
*
*
N/A
*
*
N/A
385,772.29
405,412.09
360,254.54
5.875
2.000
2.000
3,549.23 02/01/2035
2,587.14 02/01/2035
2,587.14 02/01/2035
*
*
N/A
*
*
N/A
522,289.66
618,193.77
595,152.27

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM

Loan Number/
Original Balance
1 -30 Year Fixed
6198593722
504,800.00
6198593722
504,800.00
Mod Appr
Date/Mod
Effective
Date
11/17/2009
10/23/2009
04/16/2013
03/01/2013
6225566949
10/19/2009
398,000.00 09/24/2009
6377042707
05/16/2013
400,000.00 05/01/2013
6415528758
12/15/2009
400,000.00 12/01/2009
6642912445
05/12/2011
560,000.00 01/01/2011
6671597653
400,000.00
6671597653
400,000.00
07/17/2009
06/15/2009
07/11/2012
04/01/2012
2 -15 Year Fixed

3301208504
04/11/2012
319,547.00 12/01/2011
3301334037
01/16/2013
180,000.00 11/01/2012
3301348862
09/17/2009
225,570.00 08/21/2009
3301359612
02/08/2011
254,814.00 03/01/2011
Total
Capitalized
Amount
Total
Capitalized
Reimb.
Amount
Total
Forgiveness
11,669.53
0.00
5,515.37
0.00
9,469.28
46,213.01
47,092.88
34,776.83
*
21,360.89
5,662.74
10,592.09
2,273.05
0.00
0.00
0.00
Pre Mod
Post Mod
Pre Mod
Post Mod
Current Values
4
0
5
1
2
No Action
No Action
No Action
No Action
No Action
06/01/2009
11/01/2009
10/01/2012
03/01/2013
06/01/2014
5.750
5.000
5.000
3.750
3.750
2,945.88
2,303.23
2,303.23
1,888.92
1,888.92
5
(1)
No Action
No Action
INACTIVE
04/01/2009
11/01/2009
6.000
3.500
Pre Mod
Post Mod
Current Values
Pre Mod
Post Mod
Current Values
21
0
0
No Action
No Action
No Action
07/01/2011
05/01/2013
08/01/2014
Pre Mod
Post Mod
Current Values
20
0
0
No Action
No Action
No Action
Pre Mod
Post Mod
Current Values
17
4
11
Pre Mod
Post Mod
Pre Mod
Post Mod
Current Values
Maturity
Date
Balloon
Amount
Balloon
Date
01/01/2035
09/01/2049
09/01/2049
09/01/2049
09/01/2049
*
*
*
*
N/A
*
*
*
*
N/A
462,385.68
476,023.20
461,503.41
468,421.42
461,437.45
2,386.22 03/01/2035
1,495.46 09/01/2049
*
*
*
*
373,507.01
385,380.90
5.625
2.000
2.000
2,302.63 01/01/2035
1,855.55 01/01/2035
1,855.55 01/01/2035
*
*
N/A
*
*
N/A
330,525.75
391,248.87
368,355.72
03/01/2008
12/01/2009
08/01/2014
6.000
4.000
4.000
2,398.21 02/01/2035
1,708.43 09/01/2049
1,708.43 09/01/2049
*
*
N/A
*
*
N/A
373,812.27
407,546.98
385,905.51
Bankruptcy
Bankruptcy
Bankruptcy
11/01/2009
01/01/2011
09/01/2013
5.625
2.000
2.000
3,223.68 03/01/2035
2,469.61 03/01/2035
2,469.61 03/01/2035
*
*
N/A
*
*
N/A
507,429.27
561,446.16
516,706.56
16
12
14
3
14
No Action
No Action
No Action
No Action
Foreclosure
02/01/2008
07/01/2008
04/01/2011
04/01/2012
06/01/2013
5.875
4.500
4.500
4.500
4.500
2,366.16
1,875.44
1,875.44
1,988.09
1,988.09
01/01/2035
05/01/2049
05/01/2049
05/01/2049
05/01/2049
*
*
*
*
N/A
*
*
*
*
N/A
373,657.46
416,546.66
404,848.79
428,786.89
419,211.49
Pre Mod
Post Mod
Current Values
18
0
3
No Action
No Action
No Action
09/01/2010
04/01/2012
05/01/2014
5.875
2.000
2.750
1,890.25 02/01/2035
1,417.41 02/01/2035
1,525.04 02/01/2035
*
*
N/A
*
*
N/A
285,304.22
311,481.57
286,427.10
Pre Mod
Post Mod
Current Values
8
(1)
14
No Action
No Action
Foreclosure
04/01/2012
02/01/2013
06/01/2013
5.875
2.000
2.000
1,064.77 02/01/2035
771.48 02/01/2035
771.48 02/01/2035
*
*
N/A
*
*
N/A
158,151.51
165,158.70
163,168.87
Pre Mod
Post Mod
Current Values
8
0
1
No Action
No Action
No Action
12/01/2008
09/01/2009
07/01/2014
5.875
4.500
5.875
1,334.34 02/01/2035
1,009.28 07/01/2049
1,198.15 07/01/2049
*
*
N/A
*
*
N/A
211,275.77
224,167.29
213,108.87
Pre Mod
Post Mod
Current Values
0
0
0
No Action
No Action
No Action
01/01/2011
03/01/2011
08/01/2014
5.875
2.000
2.000
1,507.33 02/01/2035
1,026.33 02/01/2035
1,026.33 02/01/2035
*
*
N/A
*
*
N/A
231,957.11
233,964.73
206,974.75
0.00
0.00
0.00
Next Due
Date
0.00
Loan Status
0.00
0.00
No of
Months
Delinq.
0.00
0.00
No of
Times
Loan
Modified
Page 33
Interest
Rate
Payment
Amount
Scheduled
Balance

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM

Loan Number/
Original Balance
Mod Appr
Date/Mod
Effective
Date
2 -15 Year Fixed

6086142632
09/13/2013
340,000.00 09/01/2013
6096345480
09/17/2009
352,000.00 08/21/2009
6170972001
09/13/2013
255,500.00 09/01/2013
6291117494
278,000.00
6291117494
278,000.00
02/01/2008
01/08/2008
02/09/2012
03/01/2012
6353569517
05/19/2014
352,000.00 04/01/2014
6444478843
02/15/2013
170,000.00 02/01/2013
6495645290
212,000.00
6495645290
212,000.00
06/09/2010
01/01/2010
05/12/2010
02/01/2010
6554444890
01/15/2014
177,800.00 11/01/2013
6597369435
03/09/2011
230,500.00 03/01/2011
6613351771
02/15/2010
208,000.00 11/01/2009
6679712643
07/16/2013
270,000.00 07/01/2013
Total
Capitalized
Amount
7,429.86
11,750.77
2,143.00
*
6,113.18
2,920.59
Total
Capitalized
Reimb.
Amount
0.00
0.00
0.00
Total
Forgiveness
0.00
16,563.13
0.00
15,445.08
25,492.06
0.00
No Action
No Action
No Action
03/01/2013
09/01/2013
08/01/2014
5.750
2.000
2.000
Pre Mod
Post Mod
Current Values
4
0
1
No Action
No Action
No Action
04/01/2009
09/01/2009
07/01/2014
Pre Mod
Post Mod
Current Values
2
(1)
0
No Action
No Action
No Action
Pre Mod
Post Mod
Pre Mod
Post Mod
Current Values
*
0
3
0
0
Pre Mod
Post Mod
Current Values
1,984.15 01/01/2035
913.92 01/01/2035
913.92 01/01/2035
*
*
N/A
*
*
N/A
290,293.08
301,385.69
295,514.10
5.875
3.875
3.875
2,082.22 12/01/2034
1,407.05 08/01/2049
1,407.05 08/01/2049
*
*
N/A
*
*
N/A
328,941.74
342,717.75
323,129.92
06/01/2013
10/01/2013
08/01/2014
5.750
3.625
3.625
1,491.03 02/01/2035
1,248.72 02/01/2035
1,248.72 02/01/2035
*
*
N/A
*
*
N/A
220,097.78
222,963.17
215,528.77
*
Bankruptcy
No Action
No Action
No Action
*
02/01/2008
10/01/2011
03/01/2012
08/01/2014
*
5.750
5.750
5.750
5.750
*
*
1,660.27
*
1,660.27 02/01/2035
1,714.37 02/01/2035
1,714.37 02/01/2035
*
*
*
*
N/A
*
*
*
*
N/A
*
273,210.61
254,283.47
259,984.23
245,442.23
2
0
0
No Action
No Action
No Action
02/01/2014
05/01/2014
08/01/2014
5.750
5.000
5.000
2,054.18 12/01/2034
1,444.14 12/01/2034
1,444.14 12/01/2034
*
*
N/A
*
*
N/A
291,899.25
299,001.75
298,404.36
Pre Mod
Post Mod
Current Values
4
0
0
No Action
No Action
No Action
09/01/2012
02/01/2013
08/01/2014
5.875
5.875
5.875
1,005.62 02/01/2035
1,005.92 02/01/2035
1,005.92 02/01/2035
*
*
N/A
*
*
N/A
144,760.92
148,868.70
143,566.83
Pre Mod
Post Mod
Pre Mod
Post Mod
Current Values
3
3
17
3
45
No Action
No Action
No Action
No Action
Foreclosure
02/01/2010
03/01/2010
11/01/2008
02/01/2010
11/01/2010
5.875
5.875
5.875
5.875
5.875
1,339.83
1,339.83
1,254.07
1,339.83
1,339.83
02/01/2037
02/01/2037
02/01/2035
02/01/2037
02/01/2037
*
*
*
*
N/A
*
*
*
*
N/A
216,602.46
216,323.08
196,386.40
216,602.46
214,617.84
Pre Mod
Post Mod
Current Values
2
0
0
No Action
No Action
No Action
10/01/2013
01/01/2014
08/01/2014
5.875
3.750
3.750
1,051.76 02/01/2035
866.30 02/01/2035
866.30 02/01/2035
*
*
N/A
*
*
N/A
149,524.49
150,813.42
148,022.31
Pre Mod
Post Mod
Current Values
10
0
1
No Action
No Action
No Action
04/01/2010
03/01/2011
07/01/2014
5.875
5.875
5.875
1,363.50 02/01/2035
1,461.89 02/01/2035
1,461.89 02/01/2035
*
*
N/A
*
*
N/A
207,492.88
225,088.88
208,234.82
Pre Mod
Post Mod
Current Values
13
3
56
No Action
No Action
Foreclosure
12/01/2008
11/01/2009
12/01/2009
6.000
5.000
5.000
1,247.07 02/01/2035
1,027.02 10/01/2049
1,027.02 10/01/2049
*
*
N/A
*
*
N/A
193,790.95
212,425.66
212,847.87
Pre Mod
Post Mod
Current Values
16
0
0
No Action
No Action
No Action
02/01/2012
07/01/2013
08/01/2014
5.875
2.000
2.000
1,597.16 02/01/2035
951.26 02/01/2035
951.26 02/01/2035
*
*
N/A
*
*
N/A
233,757.98
266,110.52
258,163.88
0.00
0.00
5
0
0
Balloon
Date
14,239.98
Pre Mod
Post Mod
Current Values
Balloon
Amount
0.00
0.00
Next Due
Date
16,563.13
Loan Status
0.00
No of
Months
Delinq.
0.00
0.00
No of
Times
Loan
Modified
0.00
Page 34
Interest
Rate
Payment
Amount
Maturity
Date
Scheduled
Balance

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM

Loan Number/
Original Balance
Mod Appr
Date/Mod
Effective
Date
2 -15 Year Fixed

6690655029
04/21/2014
253,000.00 05/01/2014
6695508074
10/16/2013
192,000.00 06/01/2013
6750028968
07/16/2013
200,000.00 06/01/2013
6797898241
06/14/2013
346,000.00 05/01/2013
6833012526
05/19/2014
347,312.00 04/01/2014
6835658029
06/09/2010
156,750.00 11/01/2009
6969380374
05/12/2010
152,000.00 06/01/2010
Total
Capitalized
Amount
846.00
1,317.84
25,484.62
8,092.31
5,197.80
Total
Capitalized
Reimb.
Amount
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
Forgiveness
No of
Times
Loan
Modified
No of
Months
Delinq.
Loan Status
Next Due
Date
Pre Mod
Post Mod
Current Values
(2)
(1)
(1)
No Action
No Action
No Action
06/01/2014
06/01/2014
09/01/2014
2.000
2.000
2.000
Pre Mod
Post Mod
Current Values
1
4
8
No Action
No Action
No Action
08/01/2013
06/01/2013
12/01/2013
Pre Mod
Post Mod
Current Values
2
(1)
0
No Action
No Action
No Action
Pre Mod
Post Mod
Current Values
16
0
0
Pre Mod
Post Mod
Current Values
Balloon
Amount
Balloon
Date
537.66 02/01/2035
537.66 02/01/2035
537.66 02/01/2035
*
*
N/A
*
*
N/A
176,472.91
176,229.37
175,741.08
5.875
5.875
5.875
1,135.76 02/01/2035
989.52 02/01/2035
983.12 02/01/2035
*
*
N/A
*
*
N/A
142,618.78
144,224.09
143,009.58
04/01/2013
08/01/2013
08/01/2014
5.750
4.250
4.250
1,167.15 02/01/2035
1,032.15 02/01/2035
1,032.15 02/01/2035
*
*
N/A
*
*
N/A
173,289.55
174,763.13
168,451.48
No Action
No Action
No Action
01/01/2012
06/01/2013
08/01/2014
5.750
2.000
2.000
2,019.17 12/01/2034
1,084.25 12/01/2034
1,084.25 12/01/2034
*
*
N/A
*
*
N/A
299,210.97
333,177.48
324,682.97
10
0
(1)
No Action
No Action
No Action
06/01/2013
05/01/2014
09/01/2014
5.750
4.875
4.875
2,026.82 02/01/2035
1,514.62 02/01/2035
1,514.62 02/01/2035
*
*
N/A
*
*
N/A
295,854.28
318,011.04
317,114.80
Pre Mod
Post Mod
Current Values
12
0
8
No Action
No Action
Foreclosure
05/01/2009
06/01/2010
12/01/2013
6.000
4.500
4.500
939.80 02/01/2035
701.53 10/01/2049
701.53 10/01/2049
*
*
N/A
*
*
N/A
145,227.81
155,058.40
149,619.12
Pre Mod
Post Mod
Current Values
7
(3)
0
No Action
No Action
Bankruptcy
09/01/2009
09/01/2010
08/01/2014
5.875
5.875
5.875
899.14 02/01/2035
944.07 02/01/2035
944.07 02/01/2035
*
*
N/A
*
*
N/A
140,781.51
146,239.54
133,352.61
Interest
Rate
Payment
Amount
Maturity
Date
All Pre Mod values are from the cycle directly preceding the modification effective date, except for a modification with a prior effective date which will come from the cycle directly preceding the modification approval date.
Total Capitalized Reimbursement Amount is a projected value based upon the adjusted principal at the time of modification.
Page 35
Scheduled
Balance

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Modified Data Elements

# of
Modifications
CURRENT PERIOD SUMMARY

Interest Rate, Maturity Date, Scheduled P&I, Balloon Date, Balloon
Amount
Total
Interest Rate, Principal Balance, Maturity Date, Scheduled P&I

Interest Rate, Principal Balance, Scheduled P&I
% of Original
Principal
Balance
Current
Scheduled
Balance
% of Current
Scheduled
Balance
100.0000 %
501,610.00
100.0000 %
374,929.27
100.0000 %
100.0000 %
501,610.00
100.0000 %
374,929.27
100.0000 %
# of
Modifications
CUMULATIVE SUMMARY
Original
Principal
Balance
% of
Modifications
Original
Principal
Balance
% of
Modifications
% of Original
Principal
Balance
Current
Scheduled
Balance
% of Current
Scheduled
Balance
25.0000 %
2,645,120.00
25.4048 %
2,619,866.84
26.4633 %
14
43.7500 %
5,165,661.00
49.6131 %
4,942,856.75
49.9278 %
Interest Rate, Maturity Date, Scheduled P&I, Balloon Date, Balloon

Amount
3.1250 %
501,610.00
4.8177 %
374,929.27
3.7872 %
Principal Balance
6.2500 %
465,000.00
4.4660 %
392,552.45
3.9652 %
Principal Balance, Maturity Date, Scheduled P&I
3.1250 %
212,000.00
2.0361 %
216,602.46
2.1879 %
Principal Balance, Scheduled P&I
Total
18.7500 %
1,422,500.00
13.6623 %
1,353,192.33
13.6686 %
32
100.0000 %
10,411,891.00
100.0000 %
9,900,000.10
100.0000 %
Current Modified Data Elements Detail

Loan Number
1 -30 Year Fixed
3301513804
Modification Modification
Approved
Effective
Date
Date
07/23/2014
08/01/2014
Original
Principal
Balance
501,610.00
Current
Scheduled
Balance
374,929.27
Interest
Rate
Change
Principal
Balance
Change
Maturity
Date
Change
Scheduled
P&I
Change
Balloon
Date
Change
Balloon
Amt
Change
Maturity
Date
Change
Scheduled
P&I
Change
Balloon
Date
Change
Balloon
Amt
Change
ARM to
Fixed
Change
Fixed To
ARM
Change
IO To Fully
Amortizing
Change
Fully
Amortizing
To IO Change
Streamlined
Modification
ARM to
Fixed
Change
Fixed To
ARM
Change
IO To Fully
Amortizing
Change
Fully
Amortizing
To IO Change
Streamlined
Modification
For Additional Footnote information, please see bottom of the Historical Modified Data Elements Detail Section.
Historical Modified Data Elements Detail

Loan Number
1 -30 Year Fixed
6010067525
6017436194
6176793930
6198593722
6198593722
Approved
Effective
Date
Date
01/11/2011
06/09/2010
06/14/2013
11/17/2009
04/16/2013
12/01/2010
07/01/2010
05/01/2013
10/23/2009
03/01/2013
Original
Principal
Balance
515,000.00
420,000.00
600,000.00
504,800.00
504,800.00
Current
Scheduled
Balance
489,129.45
405,412.09
618,193.77
476,023.20
468,421.42
Interest
Rate
Change
Principal
Balance
Change
X
X
X
X
X
X
X
X
X
X
Page 36
X
X
X
X
X

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Historical Modified Data Elements Detail

Loan Number
Approved
Effective
Date
Date
Original
Principal
Balance
Current
Scheduled
Balance
Interest
Rate
Change
Principal
Balance
Change
Maturity
Date
Change
Scheduled
P&I
Change
X
X
X
X
X
X
6225566949
6377042707
6415528758
6642912445
6671597653
6671597653
10/19/2009
05/16/2013
12/15/2009
05/12/2011
07/17/2009
07/11/2012
09/24/2009
05/01/2013
12/01/2009
01/01/2011
06/15/2009
04/01/2012
398,000.00
400,000.00
400,000.00
560,000.00
400,000.00
400,000.00
385,380.90
391,248.87
407,546.98
561,446.16
416,546.66
428,786.89
X
X
X
X
X
X
X
X
X
X
X
2 -15 Year Fixed

3301208504
3301334037
3301348862
3301359612
6086142632
6096345480
6170972001
6291117494
6444478843
6495645290
6495645290
6597369435
6613351771
6679712643
6690655029
6695508074
6750028968
6797898241
6835658029
6969380374
04/11/2012
01/16/2013
09/17/2009
02/08/2011
09/13/2013
09/17/2009
09/13/2013
02/09/2012
02/15/2013
06/09/2010
05/12/2010
03/09/2011
02/15/2010
07/16/2013
04/21/2014
10/16/2013
07/16/2013
06/14/2013
06/09/2010
05/12/2010
12/01/2011
11/01/2012
08/21/2009
03/01/2011
09/01/2013
08/21/2009
09/01/2013
03/01/2012
02/01/2013
01/01/2010
02/01/2010
03/01/2011
11/01/2009
07/01/2013
05/01/2014
06/01/2013
06/01/2013
05/01/2013
11/01/2009
06/01/2010
319,547.00
180,000.00
225,570.00
254,814.00
340,000.00
352,000.00
255,500.00
278,000.00
170,000.00
212,000.00
212,000.00
230,500.00
208,000.00
270,000.00
253,000.00
192,000.00
200,000.00
346,000.00
156,750.00
152,000.00
311,481.57
165,158.70
224,167.29
233,964.73
301,385.69
342,717.75
222,963.17
259,984.23
148,868.70
216,323.08
216,602.46
225,088.88
212,425.66
266,110.52
176,229.37
144,224.09
174,763.13
333,177.48
155,058.40
146,239.54
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
Balloon
Date
Change
Balloon
Amt
Change
ARM to
Fixed
Change
Fixed To
ARM
Change
IO To Fully
Amortizing
Change
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
If a loan has been modified multiple times, it will be included in the totals for each applicable modification type in the summary sections.
* Loans that are listed in the Modification Detail Section, and are not listed in the Modified Data Elements Section may have been reported prior to November 2008 or incurred one or more ARM Parameter changes.
Page 37
Fully
Amortizing
To IO Change
Streamlined
Modification

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Future Modifications
Future Modification Summary
Loan
Count
Groups
1 -30 Year Fixed
2 -15 Year Fixed
Total
Original
Principal
Balance
Current
Scheduled
Balance
0
1
0.00
167,500.00
0.00
133,284.99
167,500.00
133,284.99
Future Modification Detail

Loan Number
2 -15 Year Fixed
6402486267
Original
Principal
Balance
167,500.00
Modification
Approved Date/
Modification
Effective Date
08/21/2014
09/01/2014
Previously
Modified
No
Current Values
Post Modification
No of
Months
Delinq.
Loan Status
Next Due
Date
Interest
Rate
(1)
*
No Action
*
09/01/2014
*
5.875
4.750
Page 38
Payment
Amount
Maturity
Date
990.83 02/01/2035
848.74 02/01/2035
Balloon
Amount
Balloon
Date
N/A
N/A
N/A
N/A
Current Sched
Balance/Modified
Beginning Balance
133,284.99
133,284.99

25-Aug-2014
Distribution Date:
25-Aug-2014

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:

Series 2005-3
11:27:45AM
Substitutions
Loans Repurchased
Loan
Number
Current
Scheduled
Balance
Current
Rate
Loans Substituted
Current
Payment
Current
Scheduled
Balance
Loan
Number
Current
Rate
No Substitutions this Period
Repurchases Due to Breaches

Loan
Number
Beginning
Scheduled
Balance
Payoff
Balance
Current
Rate
Current
Payment
No Repurchases Due to Breaches this Period
Repurchases Due To Other

Loan
Number
Beginning
Scheduled
Balance
Payoff
Balance
Current
Rate
No Repurchases Due to Other this Period
Page 39
Current
Payment
Current
Payment

25-Aug-2014
Distribution Date:
25-Aug-2014

Series 2005-3
11:27:45AM

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:
Supplemental Reporting
Miscellaneous Modification Reporting Footnote
In the absence of specific guidance in the governing agreements, Wells Fargo Bank, N.A. has determined that a reduction in principal agreed to by a servicer in connection with a loan
modification should be treated in a manner similar to a realized principal loss on the related loan.
Statement Regarding Losses Due to Borrower Counseling Fees
Losses may include losses due to cash shortages as well as realized collateral losses, including cash shortages caused by counseling fee expenses. Borrower counseling fees may be
incurred on loans that are in or near default as well those that the servicer determines would mitigate losses or increase recoveries. These fees may be up to $150 per loan and are not
recoverable by the trust. These standards are in accordance with the American Securitization Forums Statement on Reimbursement of Counseling Expenses in Residential
Mortgage-Backed Securities http://www.americansecuritization.com.
Extraordinary Costs and Expenses
Wells Fargo Bank, N.A. is processing an expense charge to recover extraordinary costs and expenses incurred as a result of the enhanced administration of residential mortgage backed
securities transaction(s) necessitated by significant and/or unanticipated changes in industry and market conditions. These extraordinary costs and expenses may be adjusted periodically.
Information Relating to Forbearance Modification Reporting
Wells Fargos practice, as master servicer, securities administrator or trustee, is to report and allocate principal forborne in connection with mortgage loan modifications (Forborne
Principal) as losses or non-losses, including mortgage loan modifications made pursuant to the Home Affordability Modification Program, as explicitly and clearly reported to Wells
Fargo by the servicer of the modified loan. From time to time, Wells Fargo may receive information from a servicer that revises or clarifies the servicers intent about its treatment of
Forborne Principal (Supplemental Servicer Reporting). If this occurs, Wells Fargos practice is to revise its reporting of Forborne Principal to conform to the Supplemental Servicer
Reporting. This may result in the recognition and allocation of Forborne Principal as a loss after the modification date of a mortgage loan by the servicer or the reversal of a prior
recognition and allocation of Forborne Principal as a loss.
Reclassification of Forborne Principal
Wells Fargos practice is to classify, or reclassify, Forborne Principal on the first distribution date on which it is reasonably practicable to do so after Wells Fargo determines that it has
received the Supplemental Servicer Reporting, which, due to the time and effort necessary to review, verify, and process such Supplemental Servicer Reporting, may be several reporting
periods after Wells Fargo determines that it has received such reporting (such distribution date, the Target Reporting Date).
Page 40

25-Aug-2014
Distribution Date:
25-Aug-2014

Series 2005-3
11:27:45AM

www.ctslink.com
1-866-846-4526
Telephone:
240-586-8675
Fax:
Supplemental Reporting
Information Relating to Forbearance Modification Reporting, continued
Restatement of Distribution Reports to Loan Modification Date

Wells Fargo will not restate distribution reports to reflect losses or gains attributable to Forborne Principal as of the date the servicer modified the loan if the Target Reporting Date is later
than the normal reporting cycle for monthly servicer activities.
Restatement to Target Reporting Date
In certain circumstances, Wells Fargo may restate distribution reports from the Target Reporting Date if Wells Fargo determines that it did not apply Forborne Principal in the manner
specified in the Supplemental Servicer Reporting on the Target Reporting Date. Wells Fargos practice is to restate previous distribution reports to the Target Reporting Date only if the
restatement would have a significant impact on cash distributions to any class of certificates after the Target Reporting Date. If Wells Fargo determines that restating previous distribution
reports to the Target Reporting Date would have a significant impact on cash distributions to any class of certificates after the Target Reporting Date, then Wells Fargos practice is to
restate the distribution reports to the Target Reporting Date and include additional footnoting or reporting describing the restatement.
Page 41

Current Investor Report

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Current Investor Report

Transféré par

Droits d'auteur :

Formats disponibles

Banc of America Mortgage Securities, Inc.

Mortgage Pass-Through Certificates

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Certificateholder Distribution Summary

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Certificateholder Distribution Summary

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Principal Distribution Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Principal Distribution Statement

NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Principal Distribution Factors Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Principal Distribution Factors Statement

NOTE: Accretion amount also includes Net Negative Amortization, if applicable.

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Interest Distribution Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Interest Distribution Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Interest Distribution Factors Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Interest Distribution Factors Statement

Certificateholder Component Statement

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Certificateholder Account Statement

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL

Total Withdrawals (Pool Distribution Amount)

Total Prepayment/Curtailment Interest Shortfall

Non-Supported Prepayment/Curtailment Interest Shortfall

Total Administration Fees

*Servicer Payees include: NATIONSTAR MORTGAGE LLC.

Servicer Advances are calculated as delinquent scheduled principal and interest.

Reserve and Guaranty Funds

Banc of America Mortgage Securities, Inc.

Banc of America Mortgage Securities, Inc.

1 -30 Year Fixed

2 -15 Year Fixed

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.

Contact: Customer Service - CTSLink

Banc of America Mortgage Securities, Inc.