8-K 1 wfm05002_10506.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 27, 2005 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-06 Pooling and Servicing Agreement) (Commission 54-2169515 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On June 27, 2005 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2005-2 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the June 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/5/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-2 Trust, relating to the June 27, 2005 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-2 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ I-A-PO 94982FAN1 SEN 0.00000% ~~968~~965,~~147~~777.0401 0.00 ~~2,370.03~~ I-A-1 94982FAA9 SEN 5.50000% 111,~~842~~364,~~049~~200.2789 ~~512~~510,~~627~~428.3212 ~~477,848.38~~ I-A-2 94982FAB7 SEN 8.00000% 29,~~502~~376,~~769~~718.6016 ~~196~~195,~~692~~848.0119 ~~126,051.43~~ I-A-3 94982FAC5 SEN 5.25000% ~~295~~293,~~027~~767,~~695~~181.9965 1,~~290~~285,~~791~~253.3275 ~~1,260,514.35~~ I-A-4 94982FAD3 SEN 5.50000% 15,000,000.00 68,~~752~~751.4019 ~~0.00~~ I-A-5 94982FAE1 SEN 5.50000% 43,500,000.00 199,~~381~~378.9746 ~~0.00~~ I-A-6 94982FAF8 SEN 5.50000% 4,730,000.00 21,679.9254 ~~0.00~~ I-A-7 94982FAG6 SEN 5.50000% 66,~~848~~734,~~455~~328.7281 ~~306~~305,~~399~~870.4799 ~~114,126.90~~ I-A-8 94982FAH4 SEN 5.50000% 22,~~409~~511,~~188~~900.0239 ~~102~~103,~~712~~181.3734 ~~(102,712.37)~~ I-A-9 94982FAJ0 SEN 5.50000% 2,~~490~~501,~~356~~770.2679 11,~~414~~466.5365 ~~(11,414.53)~~ I-A-10 94982FAK7 SEN 5.50000% 24,~~466~~330,~~079~~726.4175 ~~112~~111,~~140~~517.1277 ~~135,352.66~~ I-A-11 94982FAL5 SEN 5.50000% 1,~~099~~093,~~994~~909.9347 5,~~041~~013.8284 ~~6,085.46~~ I-A-12 94982FAM3 SEN 5.50000% 7,538,000.00 34,~~550~~549.3877 ~~0.00~~ I-A-R 94982FAP6 SEN 5.50000% 0.00 0.1608 ~~0.00~~ I-B-1 94982FAS0 SUB 5.50000% 8,~~448~~439,~~360~~593.0912 38,~~723~~682.0014 ~~8,766.97~~ I-B-2 94982FAT8 SUB 5.50000% 3,~~574~~570,~~344~~635.6147 16,~~382~~365.9970 ~~3,709.14~~ I-B-3 94982FAU5 SUB 5.50000% 1,~~950~~947,~~005~~982.7824 8,~~937~~928.8441 ~~2,023.55~~ I-B-4 94982FAY7 SUB 5.50000% 1,~~299~~298,~~670~~322.8618 5,~~957~~950.0375 ~~1,348.69~~ I-B-5 94982FAZ4 SUB 5.50000% ~~975~~973,~~002~~991.8912 4,~~468~~464.9220 ~~1,011.77~~ I-B-6 94982FAA8 SUB 5.50000% ~~975~~974,~~420~~408.2404 4,~~470~~466.8311 ~~1,012.21~~ II-A-PO 94982FAR2 SEN 0.00000% 1,~~125~~120,~~577~~557.3728 0.00 ~~5,020.09~~ II-A-1 94982FAQ4 SEN 4.75000% ~~291~~287,~~916~~954,~~791~~720.7297 1,~~154~~139,~~895~~786.7202 ~~3,962,070.75~~ II-B-1 94982FAV3 SUB 4.75000% 1,~~944~~937,~~760~~477.3579 7,~~693~~668.9695 ~~7,282.57~~ II-B-2 94982FAW1 SUB 4.75000% ~~598~~596,~~770~~528.9976 2,~~368~~361.8919 ~~2,242.22~~ II-B-3 94982FAX9 SUB 4.75000% ~~448~~446,~~331~~652.0215 1,~~773~~767.7194 ~~1,678.87~~ II-B-4 94982FBB6 SUB 4.75000% ~~299~~298,~~883~~760.6466 1,~~186~~182.4156 ~~1,122.98~~ II-B-5 94982FBC4 SUB 4.75000% ~~298~~297,~~887~~768.3510 1,~~182~~178.4763 ~~1,119.25~~ II-B-6 94982FBD2 SUB 4.75000% ~~299~~298,~~953~~830.9571 1,~~186~~182.6984 ~~1,120.90~~ Totals ~~939~~933,~~578~~570,~~497~~742.1051 4,~~111~~086,~~412~~925.~~25 6,007,752.27~~13

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-PO 1,168.31 0.00 ~~965~~964,~~777~~608.0169 21,~~370~~168.0331 0.00 I-A-1 953,996.81 0.00 ~~111~~110,~~364~~410,~~200~~204.8908 ~~990~~1,~~475~~464,424.7093 0.00 I-A-2 251,654.44 0.00 29,~~376~~125,~~718~~063.1673 ~~322~~447,~~743~~502.4463 0.00 I-A-3 2,516,544.38 0.00 ~~293~~291,~~767~~250,~~181~~637.6527 23,~~551~~801,~~305~~798.6713 0.00 I-A-4 0.00 0.00 15,000,000.00 68,~~752~~751.4019 0.00 I-A-5 0.00 0.00 43,500,000.00 199,~~381~~378.9746 0.00 I-A-6 0.00 0.00 4,730,000.00 21,679.9254 0.00 I-A-7 114,647.98 0.00 66,~~734~~619,~~328~~680.8183 420,~~526~~518.3797 0.00 I-A-8 (103,181.34) 0.00 22,~~511~~615,~~900~~081.3973 0.00 0.00 I-A-9 (11,466.65) 0.00 2,~~501~~513,~~770~~237.7944 0.00 0.00 I-A-10 270,223.79 0.00 24,~~330~~060,~~726~~502.7596 ~~247~~381,~~492~~741.7856 0.00 I-A-11 12,149.26 0.00 1,~~093~~081,~~909~~760.4721 1117,~~127~~163.2810 0.00 I-A-12 0.00 0.00 7,538,000.00 34,~~550~~549.3877 0.00 I-A-R 0.00 0.00 0.1600 0.08 0.00 I-B-1 8,789.99 0.00 8,~~439~~430,~~593~~803.1213 47,~~489~~472.9713 0.00 I-B-2 3,718.88 0.00 3,~~570~~566,~~635~~916.4759 20,~~092~~084.1358 0.00 I-B-3 2,028.86 0.00 1,~~947~~945,~~982~~953.2438 10,~~961~~957.3927 0.00 I-B-4 1,352.23 0.00 1,~~298~~296,~~322~~969.1895 7,~~305~~302.7298 0.00 I-B-5 1,014.43 0.00 ~~973~~972,~~991~~976.1269 5,~~480~~478.6963 0.00 I-B-6 1,014.86 0.00 ~~974~~973,~~408~~393.0417 5,~~483~~480.0497 2.27 II-A-PO 4,780.69 0.00 1,~~120~~115,~~557~~776.2859 54,~~020~~780.0969 0.00 II-A-1 971,520.39 0.00 ~~287~~286,~~954~~983,~~720~~200.9758 52,~~116~~111,~~966~~306.4741 0.00 II-B-1 7,393.72 0.00 1,~~937~~930,~~477~~084.7906 1415,~~976~~062.5367 0.00 II-B-2 2,276.45 0.00 ~~596~~594,~~528~~252.7632 4,~~611~~637.1164 0.00 II-B-3 1,704.50 0.00 ~~446~~444,~~652~~947.1566 3,~~452~~472.5844 0.00 II-B-4 1,140.12 0.00 ~~298~~297,~~760~~620.6654 2,~~309~~322.3968 0.00 II-B-5 1,136.33 0.00 ~~297~~296,~~768~~631.1077 2,~~301~~314.7296 0.00 II-B-6 21,140.3525 ~~298~~0.14 297,~~830~~690.7133 2,~~307~~323.5909 23.9610 Totals 25,014,748.3568 ~~933~~0.14 928,~~570~~555,~~742~~993.5170 109,~~119~~101,~~164~~673.5281 5.2337 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-PO 970,094.06 ~~968~~965,~~147~~777.0401 1,~~062~~067.3365 ~~1,307~~100.7166 0.00 0.00 I-A-1 113,727,000.00 111,~~842~~364,~~049~~200.2789 154,~~372~~440.2561 ~~323~~799,~~476~~556.1320 0.00 0.00 I-A-2 30,000,000.00 29,~~502~~376,~~769~~718.6016 40,~~721~~739.7983 85210,~~329~~914.6461 0.00 0.00 I-A-3 300,000,000.00 ~~295~~293,~~027~~767,~~695~~181.9965 407,~~217~~398.9527 ~~853~~2,~~296~~109,146.4011 0.00 0.00 I-A-4 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 I-A-5 43,500,000.00 43,500,000.00 0.00 0.00 0.00 0.00 I-A-6 4,730,000.00 4,730,000.00 0.00 0.00 0.00 0.00 I-A-7 66,962,000.00 66,~~848~~734,~~455~~328.7281 3618,~~869~~560.4913 7796,~~257~~087.4186 0.00 0.00 I-A-8 22,307,000.00 22,~~409~~511,~~188~~900.0239 0.00 0.00 (~~102~~103,~~712~~181.3734) 0.00 I-A-9 2,479,000.00 2,~~490~~501,~~356~~770.2679 0.00 0.00 (11,~~414~~466.5365) 0.00 I-A-10 25,000,000.00 24,~~466~~330,~~079~~726.4175 43,~~726~~745.6298 91226,~~626~~477.0481 0.00 0.00 I-A-11 1,124,000.00 1,~~099~~093,~~994~~909.9347 1,~~965~~966.9582 410,~~119~~182.5144 0.00 0.00 I-A-12 7,538,000.00 7,538,000.00 0.00 0.00 0.00 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 0.00 I-B-1 8,457,000.00 8,~~448~~439,~~360~~593.0912 8,~~766~~789.9799 0.00 0.00 0.00 I-B-2 3,578,000.00 3,~~574~~570,~~344~~635.6147 3,~~709~~718.1488 0.00 0.00 0.00 I-B-3 1,952,000.00 1,~~950~~947,~~005~~982.7824 2,~~023~~028.5586 0.00 0.00 0.00 I-B-4 1,301,000.00 1,~~299~~298,~~670~~322.8618 1,~~348~~352.6923 0.00 0.00 0.00 I-B-5 976,000.00 ~~975~~973,~~002~~991.8912 1,~~011~~014.7743 0.00 0.00 0.00 I-B-6 976,417.77 ~~975~~974,~~420~~408.2404 1,~~012~~014.2186 0.00 0.00 0.00 II-A-PO 1,130,343.20 1,~~125~~120,~~577~~557.3728 4,~~379~~399.9692 ~~640~~380.1477 0.00 0.00 II-A-1 295,334,000.00 ~~291~~287,~~916~~954,~~791~~720.7297 1971,~~093,144~~520.3439 ~~2,868,926~~0.4000 0.00 0.00 II-B-1 1,952,000.00 1,~~944~~937,~~760~~477.3579 7,~~282~~393.5772 0.00 0.00 0.00 II-B-2 601,000.00 ~~598~~596,~~770~~528.9976 2,~~242~~276.2245 0.00 0.00 0.00 II-B-3 450,000.00 ~~448~~446,~~331~~652.0215 1,~~678~~704.8750 0.00 0.00 0.00 II-B-4 301,000.00 ~~299~~298,~~883~~760.6466 1,~~122~~140.9812 0.00 0.00 0.00 II-B-5 300,000.00 ~~298~~297,~~887~~768.3510 1,~~119~~136.2533 0.00 0.00 0.00 II-B-6 301,070.57 ~~299~~298,~~953~~830.9571 1,~~120~~140.9025 0.00 0.00 20.3514 Totals 950,947,025.60 ~~939~~933,~~578~~570,~~497~~742.1051 1,~~815~~676,~~899~~550.8022 43,~~305~~452,~~979~~846.3846 (114,~~126~~647.9099) 20.3514 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-A-PO 21,~~370~~168.0331 ~~965~~964,~~777~~608.0169 0.~~99554986~~99434553 21,~~370~~168.0331 I-A-1 ~~477~~953,~~848~~996.3881 ~~111~~110,~~364~~410,~~200~~204.8908 0.~~97922394~~97083546 ~~477~~953,~~848~~996.3881 I-A-2 ~~126~~251,~~051~~654.4344 29,~~376~~125,~~718~~063.1673 0.~~97922394~~97083546 ~~126~~251,~~051~~654.4344 I-A-3 12,~~260~~516,~~514~~544.3538 ~~293~~291,~~767~~250,~~181~~637.6527 0.~~97922394~~97083546 12,~~260~~516,~~514~~544.3538 I-A-4 0.00 15,000,000.00 1.00000000 0.00 I-A-5 0.00 43,500,000.00 1.00000000 0.00 I-A-6 0.00 4,730,000.00 1.00000000 0.00 I-A-7 114,~~126~~647.9098 66,~~734~~619,~~328~~680.8183 0.~~99659999~~99488786 114,~~126~~647.9098 I-A-8 (~~102~~103,~~712~~181.3734) 22,~~511~~615,~~900~~081.3973 1.~~00918547~~01381099 (~~102~~103,~~712~~181.3734) I-A-9 (11,~~414~~466.5365) 2,~~501~~513,~~770~~237.7944 1.~~00918547~~01381099 (11,~~414~~466.5365) I-A-10 ~~135~~270,~~352~~223.6679 24,~~330~~060,~~726~~502.7596 0.~~97322907~~96242012 ~~135~~270,~~352~~223.6679 I-A-11 612,~~085~~149.4626 1,~~093~~081,~~909~~760.4721 0.~~97322907~~96242012 612,~~085~~149.4626 I-A-12 0.00 7,538,000.00 1.00000000 0.00 I-A-R 0.00 0.00 0.00000000 0.00 I-B-1 8,~~766~~789.9799 8,~~439~~430,~~593~~803.1213 0.~~99794172~~99690234 8,~~766~~789.9799 I-B-2 3,~~709~~718.1488 3,~~570~~566,~~635~~916.4759 0.~~99794172~~99690234 3,~~709~~718.1488 I-B-3 2,~~023~~028.5586 1,~~947~~945,~~982~~953.2438 0.~~99794172~~99690235 2,~~023~~028.5586 I-B-4 1,~~348~~352.6923 1,~~298~~296,~~322~~969.1895 0.~~99794172~~99690234 1,~~348~~352.6923 I-B-5 1,~~011~~014.7743 ~~973~~972,~~991~~976.1269 0.~~99794172~~99690235 1,~~011~~014.7743 I-B-6 1,~~012~~014.2186 ~~974~~973,~~408~~393.0417 0.~~99794173~~99690235 1,~~012~~014.2186 II-A-PO 54,~~020~~780.0969 1,~~120~~115,~~557~~776.2859 0.~~99134252~~98711311 54,~~020~~780.0969 II-A-1 3971,~~962,070~~520.7539 ~~287~~286,~~954~~983,~~720~~200.9758 0.~~97501378~~97172422 3971,~~962,070~~520.7539 II-B-1 7,~~282~~393.5772 1,~~937~~930,~~477~~084.7906 0.~~99256034~~98877257 7,~~282~~393.5772 II-B-2 2,~~242~~276.2245 ~~596~~594,~~528~~252.7632 0.~~99256033~~98877258 2,~~242~~276.2245 II-B-3 1,~~678~~704.8750 ~~446~~444,~~652~~947.1566 0.~~99256033~~98877258 1,~~678~~704.8750 II-B-4 1,~~122~~140.9812 ~~298~~297,~~760~~620.6654 0.~~99256033~~98877256 1,~~122~~140.9812 II-B-5 1,~~119~~136.2533 ~~297~~296,~~768~~631.1077 0.~~99256033~~98877257 1,~~119~~136.2533 II-B-6 1,~~123~~140.2539 ~~298~~297,~~830~~690.7133 0.~~99256035~~98877260 1,~~120~~140.9025 Totals 65,~~007~~014,~~754~~748.6282 ~~933~~928,~~570~~555,~~742~~993.5170 0.~~98172739~~97645397 65,~~007~~014,~~752~~748.2768

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-PO 970,094.06 ~~997~~995.~~99295751~~54986452 1.~~09507938~~10056338 10.~~34802392~~10376313 0.00000000 I-A-1 113,727,000.00 ~~983~~979.~~42565327~~22393882 1.~~35739314~~35799423 27.~~84432131~~03048704 0.00000000 I-A-2 30,000,000.00 ~~983~~979.~~42565333~~22393867 1.~~35739300~~35799433 27.~~84432133~~03048700 0.00000000 I-A-3 300,000,000.00 ~~983~~979.~~42565330~~22393883 1.~~35739317~~35799423 27.~~84432133~~03048703 0.00000000 I-A-4 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 43,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 4,730,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 66,962,000.00 ~~998~~996.~~30434754~~59999418 0.~~55060318~~27717407 1.~~15375004~~43496102 0.00000000 I-A-8 22,307,000.00 ~~1004~~1009.~~58098444~~18547496 0.00000000 0.00000000 (4.~~60449052~~62551396) I-A-9 2,479,000.00 ~~1004~~1009.~~58098427~~18547398 0.00000000 0.00000000 (4.~~60448971~~62551432) I-A-10 25,000,000.00 ~~978~~973.~~64317640~~22907000 1.~~74906480~~74983920 39.~~66504160~~05911240 0.00000000 I-A-11 1,124,000.00 ~~978~~973.~~64317616~~22906584 1.~~74906584~~74983986 39.~~66504448~~05911032 0.00000000 I-A-12 7,538,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 8,457,000.00 ~~998~~997.~~97837176~~94171929 1.~~03665248~~03937448 0.00000000 0.00000000 I-B-2 3,578,000.00 ~~998~~997.~~97837060~~94171884 1.~~03665176~~03937395 0.00000000 0.00000000 I-B-3 1,952,000.00 ~~998~~997.~~97837090~~94172131 1.~~03665471~~03937500 0.00000000 0.00000000 I-B-4 1,301,000.00 ~~998~~997.~~97837048~~94172175 1.~~03665642~~03937740 0.00000000 0.00000000 I-B-5 976,000.00 ~~998~~997.~~97837090~~94172131 1.~~03664959~~03937500 0.00000000 0.00000000 I-B-6 976,417.77 ~~998~~997.~~97837787~~94173144 1.~~03665668~~03937068 0.00000000 0.00000000 II-A-PO 1,130,343.20 ~~995~~991.~~78373188~~34252323 3.~~87489393~~89255228 0.~~56632357~~33686229 0.00000000 II-A-1 295,334,000.00 ~~988~~975.~~42934346~~01378429 3.~~70138332~~28956500 90.~~71417581~~00000000 0.00000000 II-B-1 1,952,000.00 ~~996~~992.~~29116291~~56034324 3.~~73082480~~78776639 0.00000000 0.00000000 II-B-2 601,000.00 ~~996~~992.~~29116473~~56033278 3.~~73081531~~78777038 0.00000000 0.00000000 II-B-3 450,000.00 ~~996~~992.~~29115556~~56033333 3.~~73082222~~78777778 0.00000000 0.00000000 II-B-4 301,000.00 ~~996~~992.~~29116279~~56033223 3.~~73083056~~78777409 0.00000000 0.00000000 II-B-5 300,000.00 ~~996~~992.~~29116667~~56033333 3.~~73083333~~78776667 0.00000000 0.00000000 II-B-6 301,070.57 ~~996~~992.~~29116855~~56034889 3.~~72304739~~78731804 0.00000000 0.00000000 (2) Per $1,000 Denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-PO 0.00000000 21.~~44309299~~20432652 ~~995~~994.~~54986452~~34552769 0.~~99554986~~99434553 21.~~44309299~~20432652 I-A-1 0.00000000 48.~~20171446~~38848128 ~~979~~970.~~22393882~~83545754 0.~~97922394~~97083546 48.~~20171446~~38848128 I-A-2 0.00000000 48.~~20171433~~38848133 ~~979~~970.~~22393867~~83545767 0.~~97922394~~97083546 48.~~20171433~~38848133 I-A-3 0.00000000 48.~~20171450~~38848127 ~~979~~970.~~22393883~~83545757 0.~~97922394~~97083546 48.~~20171450~~38848127 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 1.~~70435322~~71213494 ~~996~~994.~~59999418~~88785923 0.~~99659999~~99488786 1.~~70435322~~71213494 I-A-8 0.00000000 (4.~~60449052~~62551396) 1,~~009~~013.~~18547496~~81098893 1.~~00918547~~01381099 (4.~~60449052~~62551396) I-A-9 0.00000000 (4.~~60448971~~62551432) 1,~~009~~013.~~18547398~~81098830 1.~~00918547~~01381099 (4.~~60448971~~62551432) I-A-10 0.00000000 510.~~41410640~~80895160 ~~973~~962.~~22907000~~42011840 0.~~97322907~~96242012 510.~~41410640~~80895160 I-A-11 0.00000000 510.~~41411032~~80895018 ~~973~~962.~~22906584~~42011566 0.~~97322907~~96242012 510.~~41411032~~80895018 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 1.~~03665248~~03937448 ~~997~~996.~~94171929~~90234480 0.~~99794172~~99690234 1.~~03665248~~03937448 I-B-2 0.00000000 1.~~03665176~~03937395 ~~997~~996.~~94171884~~90234489 0.~~99794172~~99690234 1.~~03665176~~03937395 I-B-3 0.00000000 1.~~03665471~~03937500 ~~997~~996.~~94172131~~90234631 0.~~99794172~~99690235 1.~~03665471~~03937500 I-B-4 0.00000000 1.~~03665642~~03937740 ~~997~~996.~~94172175~~90234435 0.~~99794172~~99690234 1.~~03665642~~03937740 I-B-5 0.00000000 1.~~03664959~~03937500 ~~997~~996.~~94172131~~90234631 0.~~99794172~~99690235 1.~~03664959~~03937500 I-B-6 0.00000000 1.~~03665668~~03937068 ~~997~~996.~~94173144~~90235052 0.~~99794173~~99690235 1.~~03665668~~03937068 II-A-PO 0.00000000 4.~~44120865~~22941457 ~~991~~987.~~34252323~~11310866 0.~~99134252~~98711311 4.~~44120865~~22941457 II-A-1 0.00000000 133.~~41555916~~28956500 ~~975~~971.~~01378429~~72421929 0.~~97501378~~97172422 133.~~41555916~~28956500 II-B-1 0.00000000 3.~~73082480~~78776639 ~~992~~988.~~56034324~~77257172 0.~~99256034~~98877257 3.~~73082480~~78776639 II-B-2 0.00000000 3.~~73081531~~78777038 ~~992~~988.~~56033278~~77257903 0.~~99256033~~98877258 3.~~73081531~~78777038 II-B-3 0.00000000 3.~~73082222~~78777778 ~~992~~988.~~56033333~~77257778 0.~~99256033~~98877258 3.~~73082222~~78777778 II-B-4 0.00000000 3.~~73083056~~78777409 ~~992~~988.~~56033223~~77255814 0.~~99256033~~98877256 3.~~73083056~~78777409 II-B-5 0.00000000 3.~~73083333~~78776667 ~~992~~988.~~56033333~~77256667 0.~~99256033~~98877257 3.~~73083333~~78776667 II-B-6 0.~~00780548~~00046501 3.~~73085287~~78778304 ~~992~~988.~~56034889~~77259906 0.~~99256035~~98877260 3.~~72304739~~78731804 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-PO 970,094.06 0.00000% ~~968~~965,~~147~~777.0401 0.00 0.00 0.00 I-A-1 113,727,000.00 5.50000% 111,~~842~~364,~~049~~200.2789 ~~512~~510,~~609~~419.3925 0.00 0.00 I-A-2 30,000,000.00 8.00000% 29,~~502~~376,~~769~~718.6016 ~~196~~195,~~685~~844.1379 0.00 0.00 I-A-3 300,000,000.00 5.25000% ~~295~~293,~~027~~767,~~695~~181.9965 1,~~290~~285,~~746~~231.1742 0.00 0.00 I-A-4 15,000,000.00 5.50000% 15,000,000.00 68,750.00 0.00 0.00 I-A-5 43,500,000.00 5.50000% 43,500,000.00 199,375.00 0.00 0.00 I-A-6 4,730,000.00 5.50000% 4,730,000.00 21,679.17 0.00 0.00 I-A-7 66,962,000.00 5.50000% 66,~~848~~734,~~455~~328.7281 ~~306~~305,~~388~~865.7667 0.00 0.00 I-A-8 22,307,000.00 5.50000% 22,~~409~~511,~~188~~900.0239 ~~102~~103,~~708~~179.7854 0.00 0.00 I-A-9 2,479,000.00 5.50000% 2,~~490~~501,~~356~~770.2679 11,~~414~~466.1345 0.00 0.00 I-A-10 25,000,000.00 5.50000% 24,~~466~~330,~~079~~726.4175 ~~112~~111,~~136~~515.2083 0.00 0.00 I-A-11 1,124,000.00 5.50000% 1,~~099~~093,~~994~~909.9347 5,~~041~~013.6475 0.00 0.00 I-A-12 7,538,000.00 5.50000% 7,538,000.00 34,549.17 0.00 0.00 I-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 I-B-1 8,457,000.00 5.50000% 8,~~448~~439,~~360~~593.0912 38,~~721~~681.6547 0.00 0.00 I-B-2 3,578,000.00 5.50000% 3,~~574~~570,~~344~~635.6147 16,~~382~~365.41 0.00 0.00 I-B-3 1,952,000.00 5.50000% 1,~~950~~947,~~005~~982.7824 8,~~937~~928.5325 0.00 0.00 I-B-4 1,301,000.00 5.50000% 1,~~299~~298,~~670~~322.8618 5,~~956~~950.8264 0.00 0.00 I-B-5 976,000.00 5.50000% ~~975~~973,~~002~~991.8912 4,~~468~~464.7613 0.00 0.00 I-B-6 976,417.77 5.50000% ~~975~~974,~~420~~408.2404 4,~~470~~466.6804 0.00 0.00 II-A-PO 1,130,343.20 0.00000% 1,~~125~~120,~~577~~557.3728 0.00 0.00 0.00 II-A-1 295,334,000.00 4.75000% ~~291~~287,~~916~~954,~~791~~720.7297 1,~~155~~139,~~503~~820.9777 0.00 0.00 II-B-1 1,952,000.00 4.75000% 1,~~944~~937,~~760~~477.3579 7,~~698~~669.0118 0.00 0.00 II-B-2 601,000.00 4.75000% ~~598~~596,~~770~~528.9976 2,~~370~~361.1426 0.00 0.00 II-B-3 450,000.00 4.75000% ~~448~~446,~~331~~652.0215 1,~~774~~768.6400 0.00 0.00 II-B-4 301,000.00 4.75000% ~~299~~298,~~883~~760.6466 1,~~187~~182.0459 0.00 0.00 II-B-5 300,000.00 4.75000% ~~298~~297,~~887~~768.3510 1,~~183~~178.1067 0.00 0.00 II-B-6 301,070.57 4.75000% ~~299~~298,~~953~~830.9571 1,~~187~~182.3287 0.00 0.00 Totals 950,947,025.60 4,~~111~~086,~~925~~909.6132 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-A-PO 0.00 0.00 0.00 0.00 ~~965~~964,~~777~~608.0169 I-A-1 (178.9387) 0.00 ~~512~~510,~~627~~428.3212 0.00 ~~111~~110,~~364~~410,~~200~~204.8908 I-A-2 (63.8840) 0.00 ~~196~~195,~~692~~848.0119 0.00 29,~~376~~125,~~718~~063.1673 I-A-3 (4522.1533) 0.00 1,~~290~~285,~~791~~253.3275 0.00 ~~293~~291,~~767~~250,~~181~~637.6527 I-A-4 (21.4019) 0.00 68,~~752~~751.4019 0.00 15,000,000.00 I-A-5 (63.9746) 0.00 199,~~381~~378.9746 0.00 43,500,000.00 I-A-6 (0.7638) 0.00 21,679.9254 0.00 4,730,000.00 I-A-7 (105.7231) 0.00 ~~306~~305,~~399~~870.4799 0.00 66,~~734~~619,~~328~~680.8183 I-A-8 (31.5979) 0.00 ~~102~~103,~~712~~181.3734 0.00 22,~~511~~615,~~900~~081.3973 I-A-9 (0.4020) 0.00 11,~~414~~466.5365 0.00 2,~~501~~513,~~770~~237.7944 I-A-10 (31.9294) 0.00 ~~112~~111,~~140~~517.1277 0.00 24,~~330~~060,~~726~~502.7596 I-A-11 (0.1809) 0.00 5,~~041~~013.8284 0.00 1,~~093~~081,~~909~~760.4721 I-A-12 (10.2160) 0.00 34,~~550~~549.3877 0.00 7,538,000.00 I-A-R 0.00 0.00 0.1608 0.00 0.00 I-B-1 (10.3567) 0.00 38,~~723~~682.0014 0.00 8,~~439~~430,~~593~~803.1213 I-B-2 (0.5728) 0.00 16,~~382~~365.9970 0.00 3,~~570~~566,~~635~~916.4759 I-B-3 (0.3116) 0.00 8,~~937~~928.8441 0.00 1,~~947~~945,~~982~~953.2438 I-B-4 (0.2110) 0.00 5,~~957~~950.0375 0.00 1,~~298~~296,~~322~~969.1895 I-B-5 (0.1608) 0.00 4,~~468~~464.9220 0.00 ~~973~~972,~~991~~976.1269 I-B-6 (0.1608) 0.00 4,~~470~~466.8311 0.00 ~~974~~973,~~408~~393.0417 II-A-PO 0.00 0.00 0.00 0.00 1,~~120~~115,~~557~~776.2859 II-A-1 ~~608~~34.2575 0.00 1,~~154~~139,~~895~~786.7202 0.00 ~~287~~286,~~954~~983,~~720~~200.9758 II-B-1 40.0523 0.00 7,~~693~~668.9695 0.00 1,~~937~~930,~~477~~084.7906 II-B-2 10.2507 0.00 2,~~368~~361.8919 0.00 ~~596~~594,~~528~~252.7632 II-B-3 0.9305 0.00 1,~~773~~767.7194 0.00 ~~446~~444,~~652~~947.1566 II-B-4 0.6204 0.00 1,~~186~~182.4156 0.00 ~~298~~297,~~760~~620.6654 II-B-5 0.6204 0.00 1,~~182~~178.4763 0.00 ~~297~~296,~~768~~631.1077 II-B-6 0.6204 0.00 1,~~186~~182.6984 0.00 ~~298~~297,~~830~~690.7133 Totals ~~513~~(15.4771) 0.00 4,~~111~~086,~~412~~925.2513 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-PO 970,094.06 0.00000% ~~997~~995.~~99295751~~54986452 0.00000000 0.00000000 0.00000000 I-A-1 113,727,000.00 5.50000% ~~983~~979.~~42565327~~22393882 4.~~50736756~~48810968 0.00000000 0.00000000 I-A-2 30,000,000.00 8.00000% ~~983~~979.~~42565333~~22393867 6.~~55617100~~52815967 0.00000000 0.00000000 I-A-3 300,000,000.00 5.25000% ~~983~~979.~~42565330~~22393883 4.~~30248723~~28410473 0.00000000 0.00000000 I-A-4 15,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-5 43,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-6 4,730,000.00 5.50000% 1000.00000000 4.58333404 0.00000000 0.00000000 I-A-7 66,962,000.00 5.50000% ~~998~~996.~~30434754~~59999418 4.~~57556166~~56774992 0.00000000 0.00000000 I-A-8 22,307,000.00 5.50000% ~~1004~~1009.~~58098444~~18547496 4.~~60432958~~62543327 0.00000000 0.00000000 I-A-9 2,479,000.00 5.50000% ~~1004~~1009.~~58098427~~18547398 4.~~60432836~~62543364 0.00000000 0.00000000 I-A-10 25,000,000.00 5.50000% ~~978~~973.~~64317640~~22907000 4.~~48544800~~46063320 0.00000000 0.00000000 I-A-11 1,124,000.00 5.50000% ~~978~~973.~~64317616~~22906584 4.~~48544484~~46063167 0.00000000 0.00000000 I-A-12 7,538,000.00 5.50000% 1000.00000000 4.58333378 0.00000000 0.00000000 I-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 8,457,000.00 5.50000% ~~998~~997.~~97837176~~94171929 4.~~57865082~~57389973 0.00000000 0.00000000 I-B-2 3,578,000.00 5.50000% ~~998~~997.~~97837060~~94171884 4.~~57865008~~57389883 0.00000000 0.00000000 I-B-3 1,952,000.00 5.50000% ~~998~~997.~~97837090~~94172131 4.~~57865266~~57389857 0.00000000 0.00000000 I-B-4 1,301,000.00 5.50000% ~~998~~997.~~97837048~~94172175 4.~~57864719~~57389700 0.00000000 0.00000000 I-B-5 976,000.00 5.50000% ~~998~~997.~~97837090~~94172131 4.~~57864754~~57390369 0.00000000 0.00000000 I-B-6 976,417.77 5.50000% ~~998~~997.~~97837787~~94173144 4.~~57865489~~57390283 0.00000000 0.00000000 II-A-PO 1,130,343.20 0.00000% ~~995~~991.~~78373188~~34252323 0.00000000 0.00000000 0.00000000 II-A-1 295,334,000.00 4.75000% ~~988~~975.~~42934346~~01378429 3.~~91253283~~85942956 0.00000000 0.00000000 II-B-1 1,952,000.00 4.75000% ~~996~~992.~~29116291~~56034324 3.~~94365266~~92888320 0.00000000 0.00000000 II-B-2 601,000.00 4.75000% ~~996~~992.~~29116473~~56033278 3.~~94366057~~92888519 0.00000000 0.00000000 II-B-3 450,000.00 4.75000% ~~996~~992.~~29115556~~56033333 3.~~94364444~~92888889 0.00000000 0.00000000 II-B-4 301,000.00 4.75000% ~~996~~992.~~29116279~~56033223 3.~~94365449~~92887043 0.00000000 0.00000000 II-B-5 300,000.00 4.75000% ~~996~~992.~~29116667~~56033333 3.~~94366667~~92890000 0.00000000 0.00000000 II-B-6 301,070.57 4.75000% ~~996~~992.~~29116855~~56034889 3.~~94366012~~92887953 0.00000000 0.00000000 (5) Per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~994.~~54986452~~34552769 I-A-1 (0.~~00015766~~00007799) 0.00000000 4.~~50752521~~48818768 0.00000000 ~~979~~970.~~22393882~~83545754 I-A-2 (0.~~00022933~~00011333) 0.00000000 6.~~55640033~~52827300 0.00000000 ~~979~~970.~~22393867~~83545767 I-A-3 (0.~~00015050~~00007443) 0.00000000 4.~~30263773~~28417917 0.00000000 ~~979~~970.~~22393883~~83545757 I-A-4 (0.~~00016000~~00007933) 0.00000000 4.~~58349333~~58341267 0.00000000 1000.00000000 I-A-5 (0.~~00016023~~00007954) 0.00000000 4.~~58349356~~58341287 0.00000000 1000.00000000 I-A-6 (0.~~00016068~~00008034) 0.00000000 4.~~58349260~~58341226 0.00000000 1000.00000000 I-A-7 (0.~~00016009~~00007930) 0.00000000 4.~~57572160~~56782937 0.00000000 ~~996~~994.~~59999418~~88785923 I-A-8 (0.~~00016094~~00008024) 0.00000000 4.~~60449052~~62551396 0.00000000 ~~1009~~1013.~~18547496~~81098893 I-A-9 (0.~~00016136~~00008068) 0.00000000 4.~~60448971~~62551432 0.00000000 ~~1009~~1013.~~18547398~~81098830 I-A-10 (0.~~00015680~~00007760) 0.00000000 4.~~48560480~~46071080 0.00000000 ~~973~~962.~~22907000~~42011840 I-A-11 (0.~~00016014~~00008007) 0.00000000 4.~~48560498~~46071174 0.00000000 ~~973~~962.~~22906584~~42011566 I-A-12 (0.~~00016052~~00007960) 0.00000000 4.~~58349430~~58341337 0.00000000 1000.00000000 I-A-R 0.00000000 0.00000000 10.~~60000000~~80000000 0.00000000 0.00000000 I-B-1 (0.~~00015963~~00007922) 0.00000000 4.~~57881045~~57397895 0.00000000 ~~997~~996.~~94171929~~90234480 I-B-2 (0.~~00015931~~00007826) 0.00000000 4.~~57881219~~57397988 0.00000000 ~~997~~996.~~94171884~~90234489 I-B-3 (0.~~00015881~~00008197) 0.00000000 4.~~57881148~~57398053 0.00000000 ~~997~~996.~~94172131~~90234631 I-B-4 (0.~~00016141~~00007686) 0.00000000 4.~~57880861~~57398155 0.00000000 ~~997~~996.~~94172175~~90234435 I-B-5 (0.~~00016393~~00008197) 0.00000000 4.~~57881148~~57397541 0.00000000 ~~997~~996.~~94172131~~90234631 I-B-6 (0.~~00016386~~00008193) 0.00000000 4.~~57880852~~57397452 0.00000000 ~~997~~996.~~94173144~~90235052 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~987.~~34252323~~11310866 II-A-1 0.~~00205953~~00011766 0.00000000 3.~~91047329~~85931190 0.00000000 ~~975~~971.~~01378429~~72421929 II-B-1 0.~~00207480~~00011783 0.00000000 3.~~94157787~~92876537 0.00000000 ~~992~~988.~~56034324~~77257172 II-B-2 0.~~00207987~~00011647 0.00000000 3.~~94158070~~92876872 0.00000000 ~~992~~988.~~56033278~~77257903 II-B-3 0.~~00206667~~00011111 0.00000000 3.~~94157778~~92875556 0.00000000 ~~992~~988.~~56033333~~77257778 II-B-4 0.~~00205980~~00013289 0.00000000 3.~~94156146~~92877076 0.00000000 ~~992~~988.~~56033223~~77255814 II-B-5 0.~~00206667~~00013333 0.00000000 3.~~94156667~~92876667 0.00000000 ~~992~~988.~~56033333~~77256667 II-B-6 0.~~00205932~~00013286 0.00000000 3.~~94156759~~92877989 0.00000000 ~~992~~988.~~56034889~~77259906 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0251,336.0063 Deposits Payments of Interest and Principal 109,~~750~~396,~~639~~622.1751 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 109,~~750~~396,~~639~~622.1751 Withdrawals Reimbursement for Servicer Advances ~~177,694~~0.7600 Payment of Service Fee ~~202~~201,~~443~~748.2586 Payment of Interest and Principal 109,~~119~~101,~~164~~673.5381 Total Withdrawals (Pool Distribution Amount) 109,~~499~~303,~~302~~422.5467 Ending Balance ~~251~~344,~~336~~536.6346

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,613~~507.1423 Servicing Fee Support ~~1,099~~522.6794 Non-Supported Prepayment/Curtailment Interest Shortfall ~~513~~(15.4771)

SERVICING FEES Gross Servicing Fee ~~195~~194,~~714~~492.3512 Master Servicing Fee 7,~~828~~779.5768 Supported Prepayment/Curtailment Interest Shortfall ~~1,099~~522.6794 Net Servicing Fee ~~202~~201,~~443~~748.2586

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~DELINQUENCY STATUS~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 2 1 518,~~139,835~~473.3718 0.00 0.00 0.00 1518,~~139,835~~473.3718 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 21 0 0 0 2 1 518,~~139,835~~473.3718 0.00 0.00 0.00 1518,~~139,835~~473.3718 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~104548~~052521% 0.000000% 0.000000% 0.000000% 0.~~104548~~052521% 0.~~121530~~055595% 0.000000% 0.000000% 0.000000% 0.~~121530~~055595% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~104548~~052521% 0.000000% 0.000000% 0.000000% 0.~~104548~~052521% 0.~~121530~~055595% 0.000000% 0.000000% 0.000000% 0.~~121530~~055595%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 518,~~991~~473.3618 0.00 0.00 0.00 518,~~991~~473.3618 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 518,~~991~~473.3618 0.00 0.00 0.00 518,~~991~~473.3618 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~074129~~074627% 0.000000% 0.000000% 0.000000% 0.~~074129~~074627% 0.~~081016~~081447% 0.000000% 0.000000% 0.000000% 0.~~081016~~081447% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~074129~~074627% 0.000000% 0.000000% 0.000000% 0.~~074129~~074627% 0.~~081016~~081447% 0.000000% 0.000000% 0.000000% 0.~~081016~~081447% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~620,844~~0.0100 0.00 0.00 0.00 ~~620,844~~0.0100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~620,844~~0.0100 0.00 0.00 0.00 ~~620,844~~0.0100 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~177305~~000000% 0.000000% 0.000000% 0.000000% 0.~~177305~~000000% 0.~~211967~~000000% 0.000000% 0.000000% 0.000000% 0.~~211967~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~177305~~000000% 0.000000% 0.000000% 0.000000% 0.~~177305~~000000% 0.~~211967~~000000% 0.000000% 0.000000% 0.000000% 0.~~211967~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~212~~186,~~967~~153.1260

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~656464~~657821% Weighted Average Net Coupon 5.~~251799~~253330% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count 1,~~919~~913 Number Of Loans Paid In Full 69 Ending Scheduled Collateral Loan Count 1,~~913~~904 Beginning Scheduled Collateral Balance ~~939~~933,~~578~~570,~~497~~742.1352 Ending Scheduled Collateral Balance ~~933~~928,~~570~~555,~~742~~993.5270 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 ~~937~~932,~~902~~584,~~082~~812.4342 Ending Scheduled Balance For Wells Fargo Serviced ~~923~~918,~~058~~055,~~457~~346.0237 Ending Scheduled Balance For Other Servicers 10,~~512~~500,~~285~~647.5033 Monthly P &I Constant 6,~~103~~077,~~250~~834.0651 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~754~~750,~~712~~001,~~091~~840.3116 Ending scheduled Balance For discounted Loans 178,~~858~~554,~~651~~153.2154 Scheduled Principal 1,~~779~~785,~~032~~350.6478 Unscheduled Principal 43,~~228~~229,~~721~~398.9704 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~924~~919,~~999~~974,~~398~~789.7037 Greater Than 80%, less than or equal to 85% 2,~~049~~026,~~747~~928.3944 Greater than 85%, less than or equal to 95% 6,~~452~~442,~~918~~554.0146 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 5.~~882403~~882399 5.~~167208~~166705 5.~~656464~~657821 Weighted Average Net Rate 5.~~491850~~491805 4.~~731985~~731822 5.~~251799~~253330 Weighted Average Maturity ~~356~~355 ~~177~~176 ~~356~~355 Beginning Loan Count 1,~~353~~349 ~~566~~564 1,~~919~~913 Loans Paid In Full 49 20 69 Ending Loan Count 1,~~349~~340 564 1,~~913~~904 Beginning Scheduled Balance ~~642~~640,~~645~~619,~~540~~446.7309 ~~296~~292,~~932~~951,~~956~~296.4043 ~~939~~933,~~578~~570,~~497~~742.1352 Ending ~~scheduled~~Scheduled Balance ~~640~~636,~~619~~595,~~446~~789.0985 ~~292~~291,~~951~~960,~~296~~203.4385 ~~933~~928,~~570~~555,~~742~~993.5270 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 3,~~748~~741,~~647~~163.4620 2,~~354~~336,~~602~~671.6031 6,~~103~~077,~~250~~834.0651 Scheduled Principal ~~666~~667,~~939~~278.2140 1,~~112~~118,~~093~~072.4338 1,~~779~~785,~~032~~350.6478 Unscheduled Principal 13,~~359~~356,~~155~~377.4384 2(126,~~869,566~~979.5480) 43,~~228~~229,~~721~~398.9704 Scheduled Interest 3,~~080~~070,~~365~~597.7385 1,~~234~~218,~~587~~598.1293 4,~~314~~289,~~952~~196.8578 Servicing Fees 133,~~885~~462.8836 61,~~828~~029.4776 ~~195~~194,~~714~~492.3512 Master Servicing Fees 5,~~355~~338.4449 2,~~473~~441.1419 7,~~828~~779.5768 Trustee Fee 0.00 0.00 0.00 FRY Amount 69,~~916~~717.7131 4342,~~335~~692.1321 ~~113~~112,~~251~~409.8453 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 0.00 Net Interest 2,~~871~~862,~~207~~079.7169 1,~~126~~112,~~950~~435.3876 3,~~998~~974,~~158~~515.0845 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · Wells Fargo Asset Securities Corp Mortgage Pass-Through Certificates Series 2005-2