SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the

                        Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): November 25, 2005

                                      CWA

                                  (Depositor)

       (Issuer in respect of Asset Backed Certificates, Series 2005-BC2)

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)



, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)


Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions.

[]Written communications pursuant to Rule 425 under the Securities Act (17
  CFR 230.425)
[]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
  CFR 240.14a-12)
[]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
  Act (17 CFR 240.14d-2(b))
[]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
  Act (17 CFR 240.13e-4(c))


<PAGE>


                    Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits


<PAGE>



                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

Dated: November 25, 2005


                                      CWA


                          By: /s/ Maria Tokarz
                              ------------------------------
                          Name:   Maria Tokarz
                                  Assistant Treasurer
                                  The Bank of New York,
                                  as Trustee



<PAGE>



                                 EXHIBIT INDEX



Exhibit


99                  Monthly Remittance Statement dated November 25, 2005


                             Payment Date: 11/25/05


          ------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
<S>        <C>          <C>      <C>             <C>           <C>             <C>           <C>             <C>        <C>
Senior                  1A1       197,487,655.62    4.237500%    13,055,412.67    720,624.23   13,776,036.89       0.00       0.00
                        1A2        49,371,913.90    4.287500%     3,263,853.17    182,281.79    3,446,134.96       0.00       0.00
                        2A1        94,293,549.46    4.127500%    16,217,451.15    335,141.54   16,552,592.69       0.00       0.00
                        2A2        80,140,000.00    4.237500%             0.00    292,427.52      292,427.52       0.00       0.00
                        2A3        31,915,000.00    4.357500%             0.00    119,754.39      119,754.39       0.00       0.00
                        M1         25,500,000.00    4.467500%             0.00     98,098.85       98,098.85       0.00       0.00
                        M2         23,625,000.00    4.487500%             0.00     91,292.58       91,292.58       0.00       0.00
                        M3         13,875,000.00    4.527500%             0.00     54,094.19       54,094.19       0.00       0.00
                        M4         12,750,000.00    4.647500%             0.00     51,025.68       51,025.68       0.00       0.00
                        M5         11,625,000.00    4.677500%             0.00     46,823.72       46,823.72       0.00       0.00
                        M6         10,875,000.00    4.717500%             0.00     44,177.42       44,177.42       0.00       0.00
                        M7          9,750,000.00    5.287500%             0.00     44,392.97       44,392.97       0.00       0.00
                        M8          6,750,000.00    5.387500%             0.00     31,314.84       31,314.84       0.00       0.00
                        B           7,500,000.00    5.787500%             0.00     37,377.60       37,377.60       0.00       0.00
                        P                 100.00    0.000000%             0.00    647,541.94      647,541.94       0.00       0.00
                        C         585,408,668.79    0.000000%             0.00          0.00            0.00       0.00       0.00
Residual                AR                  0.00    0.000000%             0.00          0.00            0.00       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        575,458,218.98     -           32,536,716.98  2,796,369.27   35,333,086.25     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1       184,432,242.95              0.00
                                1A2        46,108,060.74              0.00
                                2A1        78,076,098.31              0.00
                                2A2        80,140,000.00              0.00
                                2A3        31,915,000.00              0.00
                                M1         25,500,000.00              0.00
                                M2         23,625,000.00              0.00
                                M3         13,875,000.00              0.00
                                M4         12,750,000.00              0.00
                                M5         11,625,000.00              0.00
                                M6         10,875,000.00              0.00
                                M7          9,750,000.00              0.00
                                M8          6,750,000.00              0.00
                                B           7,500,000.00              0.00
                                P                 100.00              0.00
                                C         553,885,726.80              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        542,921,502.00     -
--------------------------------------------------------------------------------

</TABLE>
<PAGE>
                             Payment Date: 11/25/05


          ------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------
<TABLE>
<CAPTION>

Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
<S>         <C>           <C>    <C>               <C>        <C>         <C>           <C>         <C>
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1   197,487,655.62     4.237500% 126673E32    48.743327      2.690503    688.591110
                           1A2    49,371,913.90     4.287500% 126673E40    48.743327      2.722249    688.591110
                           2A1    94,293,549.46     4.127500% 126673E57    89.651185      1.852685    431.610041
                           2A2    80,140,000.00     4.237500% 126673E65     0.000000      3.648958  1,000.000000
                           2A3    31,915,000.00     4.357500% 126673E73     0.000000      3.752292  1,000.000000
                           M1     25,500,000.00     4.467500% 126673E81     0.000000      3.847014  1,000.000000
                           M2     23,625,000.00     4.487500% 126673E99     0.000000      3.864236  1,000.000000
                           M3     13,875,000.00     4.527500% 126673D66     0.000000      3.898681  1,000.000000
                           M4     12,750,000.00     4.647500% 126673D74     0.000000      4.002014  1,000.000000
                           M5     11,625,000.00     4.677500% 126673F23     0.000000      4.027847  1,000.000000
                           M6     10,875,000.00     4.717500% 126673F31     0.000000      4.062292  1,000.000000
                           M7      9,750,000.00     5.287500% 126673F49     0.000000      4.553125  1,000.000000
                           M8      6,750,000.00     5.387500% 126673F56     0.000000      4.639236  1,000.000000
                           B       7,500,000.00     5.787500% 126673F64     0.000000      4.983681  1,000.000000
                           P             100.00     0.000000% 126673D90     0.000000    6,475,419.400000  1,000.000000
                           C     585,408,668.79     0.000000% 126673D82     0.000000      0.000000      0.000000
Residual                   AR              0.00     0.000000% 126673E24     0.000000      0.000000      0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     575,458,218.98       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

          ------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Prin balance       301,325,666.51   252,560,060.29   553,885,726.80
Loan count                   2005             1135             3140
Avg loan rate           7.090977%        6.880769%             6.99
Prepay amount       15,555,337.66    15,168,903.46    30,724,241.12

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Master serv fees       122,825.19       101,589.19       224,414.38
Sub servicer fees            0.00             0.00             0.00
Trustee fees             2,378.52         2,012.05         4,390.57


Agg advances                  N/A              N/A              N/A
Adv this period        132,597.24       104,018.32       236,615.56

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Realized losses              0.00         1,358.87         1,358.87
Cumulative losses        7,840.39         1,358.87         9,199.26

Coverage Amounts                                            Total
----------------                                            -----
Bankruptcy                   0.00             0.00             0.00
Fraud                7,999,998.76     7,000,001.24    15,000,000.00
Special Hazard               0.00             0.00             0.00


                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior          100.000000%           100.000000%            575,458,218.98
   -----------------------------------------------------------------------------
   Junior            0.000000%             0.000000%                      0.00
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                           0                         0.00
60 to 89 days                           0                         0.00
90 or more                              0                         0.00
Foreclosure                             0                         0.00

Totals:                                 0                         0.00
--------------------------------------------------------------------------------


<PAGE>
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0



<PAGE>
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount           35,333,086.25         35,333,086.25
Principal remittance amount           32,536,716.98         32,536,716.98
Interest remittance amount             2,796,369.27          2,796,369.27
[{"type": "8-K", "sequence": "1", "filename": "cwa05bc2_8k0511.txt", "secsgml_size_bytes": 18244}]
{"company-data": {"conformed-name": "CWABS INC ASSET-BACKED CERTIFICATES TRUST 2005-BC2", "cik": "0001325049", "assigned-sic": "6189", "state-of-incorporation": "DE", "fiscal-year-end": "0228"}, "filing-values": {"form-type": "8-K", "act": "34", "file-number": "333-118926-23", "film-number": "051236472"}, "business-address": {"street1": "4500 PARK GRANADA", "city": "CALABASAS", "state": "CA", "zip": "91302", "phone": "(818) 225-4898"}, "mail-address": {"street1": "4500 PARK GRANADA", "city": "CALABASAS", "state": "CA", "zip": "91302"}}
SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the

                        Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): November 25, 2005

                                      CWA

                                  (Depositor)

       (Issuer in respect of Asset Backed Certificates, Series 2005-BC2)

                (Exact name of registrant as specified in charter)

Delaware                      33-63714                      95-4449516
(State or other               (Commission File No.)         (I.R.S. Employer
    jurisdiction of                                         Identification No.)
    organization)

, , N/A                                                     91110-7137
(Address of principal executive offices)                    (Zip Code)

Registrant's Telephone Number, including area code: (818)-304-4428

                                 Not Applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions.

[]Written communications pursuant to Rule 425 under the Securities Act (17
  CFR 230.425)
[]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
  CFR 240.14a-12)
[]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
  Act (17 CFR 240.14d-2(b))
[]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
  Act (17 CFR 240.13e-4(c))
Section 8 - Other Events

  Item 8.01  Other Events

                    Section 9 - Financial Statements and Exhibits

  Item 9.01  Financial Statements and Exhibits
SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

Dated: November 25, 2005

                                      CWA

                          By: /s/ Maria Tokarz
                              ------------------------------
                          Name:   Maria Tokarz
                                  Assistant Treasurer
                                  The Bank of New York,
                                  as Trustee
EXHIBIT INDEX

Exhibit

99                  Monthly Remittance Statement dated November 25, 2005

                             Payment Date: 11/25/05

          ------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------
Class Information                                Current Payment Information

----------------------------------------------------------------------------------------------------------------------------------
                                 Beginning       Pass Thru     Principal       Interest      Total           Principal  Interest
Type       Class Code   Name     Cert. Bal.      Rate          Dist. Amt.      Dist. Amt.    Dist.           Losses     Shortfalls
----------------------------------------------------------------------------------------------------------------------------------
Senior                  1A1       197,487,655.62    4.237500%    13,055,412.67    720,624.23   13,776,036.89       0.00       0.00
                        1A2        49,371,913.90    4.287500%     3,263,853.17    182,281.79    3,446,134.96       0.00       0.00
                        2A1        94,293,549.46    4.127500%    16,217,451.15    335,141.54   16,552,592.69       0.00       0.00
                        2A2        80,140,000.00    4.237500%             0.00    292,427.52      292,427.52       0.00       0.00
                        2A3        31,915,000.00    4.357500%             0.00    119,754.39      119,754.39       0.00       0.00
                        M1         25,500,000.00    4.467500%             0.00     98,098.85       98,098.85       0.00       0.00
                        M2         23,625,000.00    4.487500%             0.00     91,292.58       91,292.58       0.00       0.00
                        M3         13,875,000.00    4.527500%             0.00     54,094.19       54,094.19       0.00       0.00
                        M4         12,750,000.00    4.647500%             0.00     51,025.68       51,025.68       0.00       0.00
                        M5         11,625,000.00    4.677500%             0.00     46,823.72       46,823.72       0.00       0.00
                        M6         10,875,000.00    4.717500%             0.00     44,177.42       44,177.42       0.00       0.00
                        M7          9,750,000.00    5.287500%             0.00     44,392.97       44,392.97       0.00       0.00
                        M8          6,750,000.00    5.387500%             0.00     31,314.84       31,314.84       0.00       0.00
                        B           7,500,000.00    5.787500%             0.00     37,377.60       37,377.60       0.00       0.00
                        P                 100.00    0.000000%             0.00    647,541.94      647,541.94       0.00       0.00
                        C         585,408,668.79    0.000000%             0.00          0.00            0.00       0.00       0.00
Residual                AR                  0.00    0.000000%             0.00          0.00            0.00       0.00       0.00
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------------------------------------------
Totals          -        -        575,458,218.98     -           32,536,716.98  2,796,369.27   35,333,086.25     -          -
----------------------------------------------------------------------------------------------------------------------------------
Class Information

--------------------------------------------------------------------------------
                                             Ending Cert.          Unpaid
Type             Class Code     Name         Notional Bal.         Interest
--------------------------------------------------------------------------------
Senior                          1A1       184,432,242.95              0.00
                                1A2        46,108,060.74              0.00
                                2A1        78,076,098.31              0.00
                                2A2        80,140,000.00              0.00
                                2A3        31,915,000.00              0.00
                                M1         25,500,000.00              0.00
                                M2         23,625,000.00              0.00
                                M3         13,875,000.00              0.00
                                M4         12,750,000.00              0.00
                                M5         11,625,000.00              0.00
                                M6         10,875,000.00              0.00
                                M7          9,750,000.00              0.00
                                M8          6,750,000.00              0.00
                                B           7,500,000.00              0.00
                                P                 100.00              0.00
                                C         553,885,726.80              0.00
Residual                        AR                  0.00              0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Totals            -              -        542,921,502.00     -
--------------------------------------------------------------------------------
Payment Date: 11/25/05

          ------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------
Class Information                                Current Payment Information

                                                      Factors per $1,000

------------------------------------------------------------------------------------------------------------------------
                                   Beginning     Pass Thru    CUSIP       Principal     Interest    Ending Cert./
Type        Class Code    Name   Cert. Bal.(Face)  Rate       Numbers       Dist.         Dist.     Notional Bal.
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Senior                     1A1   197,487,655.62     4.237500% 126673E32    48.743327      2.690503    688.591110
                           1A2    49,371,913.90     4.287500% 126673E40    48.743327      2.722249    688.591110
                           2A1    94,293,549.46     4.127500% 126673E57    89.651185      1.852685    431.610041
                           2A2    80,140,000.00     4.237500% 126673E65     0.000000      3.648958  1,000.000000
                           2A3    31,915,000.00     4.357500% 126673E73     0.000000      3.752292  1,000.000000
                           M1     25,500,000.00     4.467500% 126673E81     0.000000      3.847014  1,000.000000
                           M2     23,625,000.00     4.487500% 126673E99     0.000000      3.864236  1,000.000000
                           M3     13,875,000.00     4.527500% 126673D66     0.000000      3.898681  1,000.000000
                           M4     12,750,000.00     4.647500% 126673D74     0.000000      4.002014  1,000.000000
                           M5     11,625,000.00     4.677500% 126673F23     0.000000      4.027847  1,000.000000
                           M6     10,875,000.00     4.717500% 126673F31     0.000000      4.062292  1,000.000000
                           M7      9,750,000.00     5.287500% 126673F49     0.000000      4.553125  1,000.000000
                           M8      6,750,000.00     5.387500% 126673F56     0.000000      4.639236  1,000.000000
                           B       7,500,000.00     5.787500% 126673F64     0.000000      4.983681  1,000.000000
                           P             100.00     0.000000% 126673D90     0.000000    6,475,419.400000  1,000.000000
                           C     585,408,668.79     0.000000% 126673D82     0.000000      0.000000      0.000000
Residual                   AR              0.00     0.000000% 126673E24     0.000000      0.000000      0.000000
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
Totals       -             -     575,458,218.98       -            -           -             -           -
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------------------------------
------------------------------------------------------------
                      Countrywide Home Loans Servicing LP
                   Asset Backed Certificates, Series 2005-BC2
          ------------------------------------------------------------

--------------------------------------------------------------------------------
                             COLLATERAL INFORMATION
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Prin balance       301,325,666.51   252,560,060.29   553,885,726.80
Loan count                   2005             1135             3140
Avg loan rate           7.090977%        6.880769%             6.99
Prepay amount       15,555,337.66    15,168,903.46    30,724,241.12

--------------------------------------------------------------------------------
                                FEES AND ADVANCES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Master serv fees       122,825.19       101,589.19       224,414.38
Sub servicer fees            0.00             0.00             0.00
Trustee fees             2,378.52         2,012.05         4,390.57

Agg advances                  N/A              N/A              N/A
Adv this period        132,597.24       104,018.32       236,615.56

--------------------------------------------------------------------------------
                          LOSSES & INSURANCE COVERAGES
--------------------------------------------------------------------------------

                                                            Total
                                                            -----
Realized losses              0.00         1,358.87         1,358.87
Cumulative losses        7,840.39         1,358.87         9,199.26

Coverage Amounts                                            Total
----------------                                            -----
Bankruptcy                   0.00             0.00             0.00
Fraud                7,999,998.76     7,000,001.24    15,000,000.00
Special Hazard               0.00             0.00             0.00

                         Aggregate Certificate Information
   -----------------------------------------------------------------------------
   Class            Aggregate           Aggregate                     Aggregate
   Type            Percentage           Prepay Pct.              End Cert. Bal.
   -----------------------------------------------------------------------------
   Senior          100.000000%           100.000000%            575,458,218.98
   -----------------------------------------------------------------------------
   Junior            0.000000%             0.000000%                      0.00
   -----------------------------------------------------------------------------

--------------------------------------------------------------------------------
                          DELINQUENCY INFORMATION
--------------------------------------------------------------------------------
Period                             Loan Count    Ending Stated Balance
------                             ----------    ---------------------
30 to 59 days                           0                         0.00
60 to 89 days                           0                         0.00
90 or more                              0                         0.00
Foreclosure                             0                         0.00

Totals:                                 0                         0.00
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
                                REO INFORMATION
--------------------------------------------------------------------------------
   REO Date        Loan Number     Ending Stated Balance          Book Value
   --------        -----------     ---------------------          ----------
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   N/A              #                   0                            N/A
   Totals:                              0                            N/A

Current Total Outstanding Balance:                                      0.00
Current Total Outstanding Number of Loans:                                 0
--------------------------------------------------------------------------------
                               OTHER INFORMATION
--------------------------------------------------------------------------------
                                  Amount/Withdrawal     Total/Ending Bal.
                                  -----------------     -----------------
Available remittance amount           35,333,086.25         35,333,086.25
Principal remittance amount           32,536,716.98         32,536,716.98
Interest remittance amount             2,796,369.27          2,796,369.27