8-K 1 wfm05002_10507.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): July 25, 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 July 25, 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 July 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 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: 7/27/2005 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 July 25, 2005 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/2005 Distribution Date: 67/2725/2005 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 Class CUSIP Description Rate Balance Distribution I-A-PO 94982FAN1 SEN 0.00000% ~~965~~964,~~777~~608.0169 0.00 I-A-1 94982FAA9 SEN 5.50000% ~~111~~110,~~364~~410,~~200~~204.8908 ~~510~~506,~~428~~050.1275 I-A-2 94982FAB7 SEN 8.00000% 29,~~376~~125,~~718~~063.1673 ~~195~~194,~~848~~168.1962 I-A-3 94982FAC5 SEN 5.25000% ~~293~~291,~~767~~250,~~181~~637.6527 1,~~285~~274,~~253~~231.7555 I-A-4 94982FAD3 SEN 5.50000% 15,000,000.00 68,~~751~~750.1954 I-A-5 94982FAE1 SEN 5.50000% 43,500,000.00 199,~~378~~376.4657 I-A-6 94982FAF8 SEN 5.50000% 4,730,000.00 21,679.5434 I-A-7 94982FAG6 SEN 5.50000% 66,~~734~~619,~~328~~680.8183 305,~~870~~342.9960 I-A-8 94982FAH4 SEN 5.50000% 22,~~511~~615,~~900~~081.3973 103,~~181~~653.3427 I-A-9 94982FAJ0 SEN 5.50000% 2,~~501~~513,~~770~~237.7944 11,~~466~~519.6510 I-A-10 94982FAK7 SEN 5.50000% 24,~~330~~060,~~726~~502.7596 ~~111~~110,~~517~~278.7717 I-A-11 94982FAL5 SEN 5.50000% 1,~~093~~081,~~909~~760.4721 54,~~013~~958.8411 I-A-12 94982FAM3 SEN 5.50000% 7,538,000.00 34,549.7744 I-A-R 94982FAP6 SEN 5.50000% 0.00 0.0803 I-B-1 94982FAS0 SUB 5.50000% 8,~~439~~430,~~593~~803.1213 38,~~682~~641.1448 I-B-2 94982FAT8 SUB 5.50000% 3,~~570~~566,~~635~~916.4759 16,~~365~~348.7050 I-B-3 94982FAU5 SUB 5.50000% 1,~~947~~945,~~982~~953.2438 8,~~928~~919.4102 I-B-4 94982FAY7 SUB 5.50000% 1,~~298~~296,~~322~~969.1895 5,~~950~~944.7549 I-B-5 94982FAZ4 SUB 5.50000% ~~973~~972,~~991~~976.1269 4,~~464~~459.2051 I-B-6 94982FAA8 SUB 5.50000% ~~974~~973,~~408~~393.0417 4,~~466~~461.1142 II-A-PO 94982FAR2 SEN 0.00000% 1,~~120~~115,~~557~~776.2859 0.00 II-A-1 94982FAQ4 SEN 4.75000% ~~287~~286,~~954~~983,~~720~~200.9758 1,~~139~~135,~~786~~019.0246 II-B-1 94982FAV3 SUB 4.75000% 1,~~937~~930,~~477~~084.7906 7,~~668~~633.9549 II-B-2 94982FAW1 SUB 4.75000% ~~596~~594,~~528~~252.7632 2,~~361~~350.1927 II-B-3 94982FAX9 SUB 4.75000% ~~446~~444,~~652~~947.1566 1,~~767~~759.9477 II-B-4 94982FBB6 SUB 4.75000% ~~298~~297,~~760~~620.6654 1,~~182~~177.5609 II-B-5 94982FBC4 SUB 4.75000% ~~297~~296,~~768~~631.1077 1,~~178~~173.6318 II-B-6 94982FBD2 SUB 4.75000% ~~298~~297,~~830~~690.7133 1,~~182~~177.8437 Totals ~~933~~928,~~570~~555,~~742~~993.5170 4,~~086~~063,~~925~~623.1314

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-PO 1,~~168~~984.3103 0.00 ~~964~~962,~~608~~624.6966 1,~~168~~984.3103 0.00 I-A-1 ~~953~~1,~~996~~173,515.8198 0.00 ~~110~~109,~~410~~236,~~204~~688.0810 1,~~464~~679,~~424~~566.9373 0.00 I-A-2 ~~251~~309,~~654~~561.4431 0.00 2928,~~125~~815,~~063~~502.7341 ~~447~~503,~~502~~729.6393 0.00 I-A-3 23,~~516~~095,~~544~~613.3813 0.00 ~~291~~288,~~250~~155,~~637~~024.2714 34,~~801~~369,~~798~~844.1368 0.00 I-A-4 0.00 0.00 15,000,000.00 68,~~751~~750.1954 0.00 I-A-5 0.00 0.00 43,500,000.00 199,~~378~~376.4657 0.00 I-A-6 0.00 0.00 4,730,000.00 21,679.5434 0.00 I-A-7 ~~114~~115,~~647~~172.9837 0.00 66,~~619~~504,~~680~~508.8346 420,~~518~~514.97 0.00 I-A-8 (103,~~181~~653.3427) 0.00 22,~~615~~718,~~081~~735.7300 0.00 0.00 I-A-9 (11,~~466~~519.6510) 0.00 2,~~513~~524,~~237~~756.4454 0.00 0.00 I-A-10 ~~270~~332,~~223~~403.7957 0.00 2423,~~060~~728,~~502~~099.9639 ~~381~~442,~~741~~681.5674 0.00 I-A-11 1214,~~149~~944.2686 0.00 1,~~081~~066,~~760~~815.2135 1719,~~163~~902.1097 0.00 I-A-12 0.00 0.00 7,538,000.00 34,549.7744 0.00 I-A-R 0.00 0.00 0.00 0.0803 0.00 I-B-1 8,~~789~~832.9962 0.00 8,~~430~~421,~~803~~970.1351 47,~~472~~474.1310 0.00 I-B-2 3,~~718~~736.8892 0.00 3,~~566~~563,~~916~~179.5967 20,~~084~~085.5842 0.00 I-B-3 2,~~028~~038.8670 0.00 1,~~945~~943,~~953~~914.3868 10,957.2772 0.00 I-B-4 1,~~352~~358.2378 0.00 1,~~296~~295,~~969~~611.9517 7,~~302~~303.9827 0.00 I-B-5 1,~~014~~019.4335 0.00 ~~972~~971,~~976~~957.6934 5,478.6386 0.00 I-B-6 1,~~014~~019.8679 0.00 ~~973~~972,~~393~~373.1739 5,~~480~~481.9721 2.27 II-A-PO 425,~~780~~622.6968 0.00 1,~~115~~090,~~776~~153.5991 425,~~780~~622.6968 0.00 II-A-1 ~~971~~5,~~520~~072,115.3990 0.00 ~~286~~281,~~983~~911,~~200~~084.5868 26,~~111~~207,~~306~~135.4136 0.00 II-B-1 7,~~393~~350.7246 0.00 1,~~930~~922,~~084~~733.0660 1514,~~062~~983.6795 0.00 II-B-2 2,~~276~~263.4513 0.00 ~~594~~591,~~252~~989.3219 4,~~637~~613.6440 0.00 II-B-3 1,~~704~~694.5052 0.00 ~~444~~443,~~947~~253.6614 3,~~472~~454.4429 0.00 II-B-4 1,~~140~~133.1245 0.00 ~~297~~296,~~620~~487.5410 2,~~322~~310.6854 0.00 II-B-5 1,~~136~~129.3368 0.00 ~~296~~295,~~631~~502.7709 2,~~314~~302.9686 0.00 II-B-6 1,~~140~~130.2500 03.1472 ~~297~~296,~~690~~556.3361 2,~~323~~307.0937 36.1082 Totals 510,~~014~~058,~~748~~468.6886 03.1472 ~~928~~918,~~555~~497,~~993~~521.7013 914,~~101~~122,~~673~~092.8100 59.3709 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 ~~965~~964,~~777~~608.0169 1,~~067~~072.6530 ~~100~~911.6673 0.00 0.00 I-A-1 113,727,000.00 ~~111~~110,~~364~~410,~~200~~204.8908 154,~~440~~351.6193 ~~799~~1,~~556~~019,164.2005 0.00 0.00 I-A-2 30,000,000.00 29,~~376~~125,~~718~~063.1673 40,~~739~~716.8344 ~~210~~268,~~914~~844.6188 0.00 0.00 I-A-3 300,000,000.00 ~~293~~291,~~767~~250,~~181~~637.6527 407,~~398~~164.2735 2,~~109~~688,~~146~~448.1177 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,~~734~~619,~~328~~680.8183 1815,~~560~~148.1356 96100,~~087~~023.8681 0.00 0.00 I-A-8 22,307,000.00 22,~~511~~615,~~900~~081.3973 0.00 0.00 (103,~~181~~653.3427) 0.00 I-A-9 2,479,000.00 2,~~501~~513,~~770~~237.7944 0.00 0.00 (11,~~466~~519.6510) 0.00 I-A-10 25,000,000.00 24,~~330~~060,~~726~~502.7596 43,~~745~~720.9886 ~~226~~288,~~477~~682.8170 0.00 0.00 I-A-11 1,124,000.00 1,~~093~~081,~~909~~760.4721 1,~~966~~965.8269 1012,~~182~~979.4417 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,~~439~~430,~~593~~803.1213 8,~~789~~832.9962 0.00 0.00 0.00 I-B-2 3,578,000.00 3,~~570~~566,~~635~~916.4759 3,~~718~~736.8892 0.00 0.00 0.00 I-B-3 1,952,000.00 1,~~947~~945,~~982~~953.2438 2,~~028~~038.8670 0.00 0.00 0.00 I-B-4 1,301,000.00 1,~~298~~296,~~322~~969.1895 1,~~352~~358.2378 0.00 0.00 0.00 I-B-5 976,000.00 ~~973~~972,~~991~~976.1269 1,~~014~~019.4335 0.00 0.00 0.00 I-B-6 976,417.77 ~~974~~973,~~408~~393.0417 1,~~014~~019.8679 0.00 0.00 0.00 II-A-PO 1,130,343.20 1,~~120~~115,~~557~~776.2859 4,~~399~~372.9251 ~~380~~21,250.7717 0.00 0.00 II-A-1 295,334,000.00 ~~287~~286,~~954~~983,~~720~~200.9758 ~~971~~1,~~520~~092,935.3973 03,979,180.0017 0.00 0.00 II-B-1 1,952,000.00 1,~~937~~930,~~477~~084.7906 7,~~393~~350.7246 0.00 0.00 0.00 II-B-2 601,000.00 ~~596~~594,~~528~~252.7632 2,~~276~~263.4513 0.00 0.00 0.00 II-B-3 450,000.00 ~~446~~444,~~652~~947.1566 1,~~704~~694.5052 0.00 0.00 0.00 II-B-4 301,000.00 ~~298~~297,~~760~~620.6654 1,~~140~~133.1245 0.00 0.00 0.00 II-B-5 300,000.00 ~~297~~296,~~768~~631.1077 1,~~136~~129.3368 0.00 0.00 0.00 II-B-6 301,070.57 ~~298~~297,~~830~~690.7133 1,~~140~~130.2500 0.00 0.00 03.1472 Totals 950,947,025.60 ~~933~~928,~~570~~555,~~742~~993.5170 1,~~676~~794,~~550~~155.2277 38,~~452~~379,~~846~~485.4645 (~~114~~115,~~647~~172.9937) 03.1472 (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 1,~~168~~984.3103 ~~964~~962,~~608~~624.6966 0.~~99434553~~99230033 1,~~168~~984.3103 I-A-1 ~~953~~1,~~996~~173,515.8198 ~~110~~109,~~410~~236,~~204~~688.0810 0.~~97083546~~96051675 ~~953~~1,~~996~~173,515.8198 I-A-2 ~~251~~309,~~654~~561.4431 2928,~~125~~815,~~063~~502.7341 0.~~97083546~~96051675 ~~251~~309,~~654~~561.4431 I-A-3 23,~~516~~095,~~544~~613.3813 ~~291~~288,~~250~~155,~~637~~024.2714 0.~~97083546~~96051675 23,~~516~~095,~~544~~613.3813 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~~115,~~647~~172.9837 66,~~619~~504,~~680~~508.8346 0.~~99488786~~99316789 ~~114~~115,~~647~~172.9837 I-A-8 (103,~~181~~653.3427) 22,~~615~~718,~~081~~735.7300 1.~~01381099~~01845766 (103,~~181~~653.3427) I-A-9 (11,~~466~~519.6510) 2,~~513~~524,~~237~~756.4454 1.~~01381099~~01845766 (11,~~466~~519.6510) I-A-10 ~~270~~332,~~223~~403.7957 2423,~~060~~728,~~502~~099.9639 0.~~96242012~~94912398 ~~270~~332,~~223~~403.7957 I-A-11 1214,~~149~~944.2686 1,~~081~~066,~~760~~815.2135 0.~~96242012~~94912398 1214,~~149~~944.2686 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,~~789~~832.9962 8,~~430~~421,~~803~~970.1351 0.~~99690234~~99585793 8,~~789~~832.9962 I-B-2 3,~~718~~736.8892 3,~~566~~563,~~916~~179.5967 0.~~99690234~~99585793 3,~~718~~736.8892 I-B-3 2,~~028~~038.8670 1,~~945~~943,~~953~~914.3868 0.~~99690235~~99585793 2,~~028~~038.8670 I-B-4 1,~~352~~358.2378 1,~~296~~295,~~969~~611.9517 0.~~99690234~~99585793 1,~~352~~358.2378 I-B-5 1,~~014~~019.4335 ~~972~~971,~~976~~957.6934 0.~~99690235~~99585793 1,~~014~~019.4335 I-B-6 1,~~014~~019.8679 ~~973~~972,~~393~~373.1739 0.~~99690235~~99585794 1,~~014~~019.8679 II-A-PO 425,~~780~~622.6968 1,~~115~~090,~~776~~153.5991 0.~~98711311~~96444506 425,~~780~~622.6968 II-A-1 ~~971~~5,~~520~~072,115.3990 ~~286~~281,~~983~~911,~~200~~084.5868 0.~~97172422~~95455005 ~~971~~5,~~520~~072,115.3990 II-B-1 7,~~393~~350.7246 1,~~930~~922,~~084~~733.0660 0.~~98877257~~98500697 7,~~393~~350.7246 II-B-2 2,~~276~~263.4513 ~~594~~591,~~252~~989.3219 0.~~98877258~~98500697 2,~~276~~263.4513 II-B-3 1,~~704~~694.5052 ~~444~~443,~~947~~253.6614 0.~~98877258~~98500698 1,~~704~~694.5052 II-B-4 1,~~140~~133.1245 ~~297~~296,~~620~~487.5410 0.~~98877256~~98500698 1,~~140~~133.1245 II-B-5 1,~~136~~129.3368 ~~296~~295,~~631~~502.7709 0.~~98877257~~98500697 1,~~136~~129.3368 II-B-6 1,~~140~~133.3972 ~~297~~296,~~690~~556.3361 0.~~98877260~~98500697 1,~~140~~130.2500 Totals 510,~~014~~058,~~748~~472.8258 ~~928~~918,~~555~~497,~~993~~521.7013 0.~~97645397~~96587664 510,~~014~~058,~~748~~468.6886

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 ~~995~~994.~~54986452~~34552769 1.~~10056338~~10535673 0.~~10376313~~93983670 0.00000000 I-A-1 113,727,000.00 ~~979~~970.~~22393882~~83545754 1.~~35799423~~35721447 78.~~03048704~~96149595 0.00000000 I-A-2 30,000,000.00 ~~979~~970.~~22393867~~83545767 1.~~35799433~~35721467 78.~~03048700~~96149600 0.00000000 I-A-3 300,000,000.00 ~~979~~970.~~22393883~~83545757 1.~~35799423~~35721450 78.~~03048703~~96149590 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 ~~996~~994.~~59999418~~88785923 0.~~27717407~~22622622 1.~~43496102~~49373988 0.00000000 I-A-8 22,307,000.00 ~~1009~~1013.~~18547496~~81098893 0.00000000 0.00000000 (4.~~62551396~~64667010) I-A-9 2,479,000.00 ~~1009~~1013.~~18547398~~81098830 0.00000000 0.00000000 (4.~~62551432~~64667205) I-A-10 25,000,000.00 ~~973~~962.~~22907000~~42011840 1.~~74983920~~74883440 911.~~05911240~~54730800 0.00000000 I-A-11 1,124,000.00 ~~973~~962.~~22906584~~42011566 1.~~74983986~~74883452 911.~~05911032~~54730427 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 ~~997~~996.~~94171929~~90234480 1.~~03937448~~04441528 0.00000000 0.00000000 I-B-2 3,578,000.00 ~~997~~996.~~94171884~~90234489 1.~~03937395~~04441587 0.00000000 0.00000000 I-B-3 1,952,000.00 ~~997~~996.~~94172131~~90234631 1.~~03937500~~04441598 0.00000000 0.00000000 I-B-4 1,301,000.00 ~~997~~996.~~94172175~~90234435 1.~~03937740~~04441199 0.00000000 0.00000000 I-B-5 976,000.00 ~~997~~996.~~94172131~~90234631 1.~~03937500~~04441598 0.00000000 0.00000000 I-B-6 976,417.77 ~~997~~996.~~94173144~~90235052 1.~~03937068~~04441975 0.00000000 0.00000000 II-A-PO 1,130,343.20 ~~991~~987.~~34252323~~11310866 3.~~89255228~~86830301 018.~~33686229~~79975038 0.00000000 II-A-1 295,334,000.00 ~~975~~971.~~01378429~~72421929 3.~~28956500~~70067696 013.~~00000000~~47349161 0.00000000 II-B-1 1,952,000.00 ~~992~~988.~~56034324~~77257172 3.~~78776639~~76560451 0.00000000 0.00000000 II-B-2 601,000.00 ~~992~~988.~~56033278~~77257903 3.~~78777038~~76560732 0.00000000 0.00000000 II-B-3 450,000.00 ~~992~~988.~~56033333~~77257778 3.~~78777778~~76560000 0.00000000 0.00000000 II-B-4 301,000.00 ~~992~~988.~~56033223~~77255814 3.~~78777409~~76561462 0.00000000 0.00000000 II-B-5 300,000.00 ~~992~~988.~~56033333~~77256667 3.~~78776667~~76560000 0.00000000 0.00000000 II-B-6 301,070.57 ~~992~~988.~~56034889~~77259906 3.~~78731804~~75327286 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 12.~~20432652~~04519343 ~~994~~992.~~34552769~~30033426 0.~~99434553~~99230033 12.~~20432652~~04519343 I-A-1 0.00000000 810.~~38848128~~31871042 ~~970~~960.~~83545754~~51674712 0.~~97083546~~96051675 810.~~38848128~~31871042 I-A-2 0.00000000 810.~~38848133~~31871033 ~~970~~960.~~83545767~~51674700 0.~~97083546~~96051675 810.~~38848133~~31871033 I-A-3 0.00000000 810.~~38848127~~31871043 ~~970~~960.~~83545757~~51674713 0.~~97083546~~96051675 810.~~38848127~~31871043 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.~~71213494~~71996610 ~~994~~993.~~88785923~~16789313 0.~~99488786~~99316789 1.~~71213494~~71996610 I-A-8 0.00000000 (4.~~62551396~~64667010) 1,~~013~~018.~~81098893~~45765903 1.~~01381099~~01845766 (4.~~62551396~~64667010) I-A-9 0.00000000 (4.~~62551432~~64667205) 1,~~013~~018.~~81098830~~45766035 1.~~01381099~~01845766 (4.~~62551432~~64667205) I-A-10 0.00000000 1013.~~80895160~~29614280 ~~962~~949.~~42011840~~12397560 0.~~96242012~~94912398 1013.~~80895160~~29614280 I-A-11 0.00000000 1013.~~80895018~~29613879 ~~962~~949.~~42011566~~12397687 0.~~96242012~~94912398 1013.~~80895018~~29613879 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.~~03937448~~04441528 ~~996~~995.~~90234480~~85792953 0.~~99690234~~99585793 1.~~03937448~~04441528 I-B-2 0.00000000 1.~~03937395~~04441587 ~~996~~995.~~90234489~~85792901 0.~~99690234~~99585793 1.~~03937395~~04441587 I-B-3 0.00000000 1.~~03937500~~04441598 ~~996~~995.~~90234631~~85793033 0.~~99690235~~99585793 1.~~03937500~~04441598 I-B-4 0.00000000 1.~~03937740~~04441199 ~~996~~995.~~90234435~~85793236 0.~~99690234~~99585793 1.~~03937740~~04441199 I-B-5 0.00000000 1.~~03937500~~04441598 ~~996~~995.~~90234631~~85793033 0.~~99690235~~99585793 1.~~03937500~~04441598 I-B-6 0.00000000 1.~~03937068~~04441975 ~~996~~995.~~90235052~~85794101 0.~~99690235~~99585794 1.~~03937068~~04441975 II-A-PO 0.00000000 422.~~22941457~~66805338 ~~987~~964.~~11310866~~44505527 0.~~98711311~~96444506 422.~~22941457~~66805338 II-A-1 0.00000000 317.~~28956500~~17416857 ~~971~~954.~~72421929~~55005072 0.~~97172422~~95455005 317.~~28956500~~17416857 II-B-1 0.00000000 3.~~78776639~~76560451 ~~988~~985.~~77257172~~00696721 0.~~98877257~~98500697 3.~~78776639~~76560451 II-B-2 0.00000000 3.~~78777038~~76560732 ~~988~~985.~~77257903~~00697171 0.~~98877258~~98500697 3.~~78777038~~76560732 II-B-3 0.00000000 3.~~78777778~~76560000 ~~988~~985.~~77257778~~00697778 0.~~98877258~~98500698 3.~~78777778~~76560000 II-B-4 0.00000000 3.~~78777409~~76561462 ~~988~~985.~~77255814~~00697674 0.~~98877256~~98500698 3.~~78777409~~76561462 II-B-5 0.00000000 3.~~78776667~~76560000 ~~988~~985.~~77256667~~00696667 0.~~98877257~~98500697 3.~~78776667~~76560000 II-B-6 0.~~00046501~~01235591 3.~~78778304~~76562877 ~~988~~985.~~77259906~~00697029 0.~~98877260~~98500697 3.~~78731804~~75327286 (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% ~~965~~964,~~777~~608.0169 0.00 0.00 0.00 I-A-1 113,727,000.00 5.50000% ~~111~~110,~~364~~410,~~200~~204.8908 ~~510~~506,~~419~~046.2577 0.00 0.00 I-A-2 30,000,000.00 8.00000% 29,~~376~~125,~~718~~063.1673 ~~195~~194,~~844~~167.7909 0.00 0.00 I-A-3 300,000,000.00 5.25000% ~~293~~291,~~767~~250,~~181~~637.6527 1,~~285~~274,~~231~~221.4254 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,~~734~~619,~~328~~680.8183 305,~~865~~340.6720 0.00 0.00 I-A-8 22,307,000.00 5.50000% 22,~~511~~615,~~900~~081.3973 103,~~179~~652.5446 0.00 0.00 I-A-9 2,479,000.00 5.50000% 2,~~501~~513,~~770~~237.7944 11,~~466~~519.4500 0.00 0.00 I-A-10 25,000,000.00 5.50000% 24,~~330~~060,~~726~~502.7596 ~~111~~110,~~515~~277.8331 0.00 0.00 I-A-11 1,124,000.00 5.50000% 1,~~093~~081,~~909~~760.4721 54,~~013~~958.7507 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,~~439~~430,~~593~~803.1213 38,~~681~~641.4718 0.00 0.00 I-B-2 3,578,000.00 5.50000% 3,~~570~~566,~~635~~916.4759 16,~~365~~348.4137 0.00 0.00 I-B-3 1,952,000.00 5.50000% 1,~~947~~945,~~982~~953.2438 8,~~928~~918.2595 0.00 0.00 I-B-4 1,301,000.00 5.50000% 1,~~298~~296,~~322~~969.1895 5,~~950~~944.6445 0.00 0.00 I-B-5 976,000.00 5.50000% ~~973~~972,~~991~~976.1269 4,~~464~~459.1348 0.00 0.00 I-B-6 976,417.77 5.50000% ~~974~~973,~~408~~393.0417 4,~~466~~461.0439 0.00 0.00 II-A-PO 1,130,343.20 0.00000% 1,~~120~~115,~~557~~776.2859 0.00 0.00 0.00 II-A-1 295,334,000.00 4.75000% ~~287~~286,~~954~~983,~~720~~200.9758 1,~~139~~135,~~820~~975.7717 0.00 0.00 II-B-1 1,952,000.00 4.75000% 1,~~937~~930,~~477~~084.7906 7,~~669~~639.1892 0.00 0.00 II-B-2 601,000.00 4.75000% ~~596~~594,~~528~~252.7632 2,~~361~~352.2625 0.00 0.00 II-B-3 450,000.00 4.75000% ~~446~~444,~~652~~947.1566 1,~~768~~761.0025 0.00 0.00 II-B-4 301,000.00 4.75000% ~~298~~297,~~760~~620.6654 1,~~182~~178.5908 0.00 0.00 II-B-5 300,000.00 4.75000% ~~297~~296,~~768~~631.1077 1,~~178~~174.6717 0.00 0.00 II-B-6 301,070.57 4.75000% ~~298~~297,~~830~~690.7133 1,~~182~~178.8736 0.00 0.00 Totals 950,947,025.60 4,~~086~~064,~~909~~568.3280 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 ~~964~~962,~~608~~624.6966 I-A-1 (83.8798) 0.00 ~~510~~506,~~428~~050.1275 0.00 ~~110~~109,~~410~~236,~~204~~688.0810 I-A-2 (31.4053) 0.00 ~~195~~194,~~848~~168.1962 0.00 2928,~~125~~815,~~063~~502.7341 I-A-3 (2210.3301) 0.00 1,~~285~~274,~~253~~231.7555 0.00 ~~291~~288,~~250~~155,~~637~~024.2714 I-A-4 (10.1954) 0.00 68,~~751~~750.1954 0.00 15,000,000.00 I-A-5 (31.4657) 0.00 199,~~378~~376.4657 0.00 43,500,000.00 I-A-6 (0.3817) 0.00 21,679.5434 0.00 4,730,000.00 I-A-7 (52.3140) 0.00 305,~~870~~342.9960 0.00 66,~~619~~504,~~680~~508.8346 I-A-8 (10.7981) 0.00 103,~~181~~653.3427 0.00 22,~~615~~718,~~081~~735.7300 I-A-9 (0.2009) 0.00 11,~~466~~519.6510 0.00 2,~~513~~524,~~237~~756.4454 I-A-10 (10.9487) 0.00 ~~111~~110,~~517~~278.7717 0.00 2423,~~060~~728,~~502~~099.9639 I-A-11 (0.0904) 0.00 54,~~013~~958.8411 0.00 1,~~081~~066,~~760~~815.2135 I-A-12 (0.6027) 0.00 34,549.7744 0.00 7,538,000.00 I-A-R 0.00 0.00 0.0803 0.00 0.00 I-B-1 (0.6730) 0.00 38,~~682~~641.1448 0.00 8,~~430~~421,~~803~~970.1351 I-B-2 (0.2813) 0.00 16,~~365~~348.7050 0.00 3,~~566~~563,~~916~~179.5967 I-B-3 (0.1607) 0.00 8,~~928~~919.4102 0.00 1,~~945~~943,~~953~~914.3868 I-B-4 (0.1005) 0.00 5,~~950~~944.7549 0.00 1,~~296~~295,~~969~~611.9517 I-B-5 (0.0804) 0.00 4,~~464~~459.2051 0.00 ~~972~~971,~~976~~957.6934 I-B-6 (0.0804) 0.00 4,~~466~~461.1142 0.00 ~~973~~972,~~393~~373.1739 II-A-PO 0.00 0.00 0.00 0.00 1,~~115~~090,~~776~~153.5991 II-A-1 34955.7571 0.00 1,~~139~~135,~~786~~019.0246 0.00 ~~286~~281,~~983~~911,~~200~~084.5868 II-B-1 06.2343 0.00 7,~~668~~633.9549 0.00 1,~~930~~922,~~084~~733.0660 II-B-2 01.0798 0.00 2,~~361~~350.1927 0.00 ~~594~~591,~~252~~989.3219 II-B-3 01.0548 0.00 1,~~767~~759.9477 0.00 ~~444~~443,~~947~~253.6614 II-B-4 0.0499 0.00 1,~~182~~177.5609 0.00 ~~297~~296,~~620~~487.5410 II-B-5 0.0499 0.00 1,~~178~~173.6318 0.00 ~~296~~295,~~631~~502.7709 II-B-6 0.0499 0.00 1,~~182~~177.8437 0.00 ~~297~~296,~~690~~556.3361 Totals ~~(15~~945.~~71)~~66 0.00 4,~~086~~063,~~925~~623.1314 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% ~~995~~994.~~54986452~~34552769 0.00000000 0.00000000 0.00000000 I-A-1 113,727,000.00 5.50000% ~~979~~970.~~22393882~~83545754 4.~~48810968~~44966253 0.00000000 0.00000000 I-A-2 30,000,000.00 8.00000% ~~979~~970.~~22393867~~83545767 6.~~52815967~~47223633 0.00000000 0.00000000 I-A-3 300,000,000.00 5.25000% ~~979~~970.~~22393883~~83545757 4.~~28410473~~24740513 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% ~~996~~994.~~59999418~~88785923 4.~~56774992~~55990263 0.00000000 0.00000000 I-A-8 22,307,000.00 5.50000% ~~1009~~1013.~~18547496~~81098893 4.~~62543327~~64663379 0.00000000 0.00000000 I-A-9 2,479,000.00 5.50000% ~~1009~~1013.~~18547398~~81098830 4.~~62543364~~64663171 0.00000000 0.00000000 I-A-10 25,000,000.00 5.50000% ~~973~~962.~~22907000~~42011840 4.~~46063320~~41109240 0.00000000 0.00000000 I-A-11 1,124,000.00 5.50000% ~~973~~962.~~22906584~~42011566 4.~~46063167~~41109431 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% ~~997~~996.~~94171929~~90234480 4.~~57389973~~56913563 0.00000000 0.00000000 I-B-2 3,578,000.00 5.50000% ~~997~~996.~~94171884~~90234489 4.~~57389883~~56913639 0.00000000 0.00000000 I-B-3 1,952,000.00 5.50000% ~~997~~996.~~94172131~~90234631 4.~~57389857~~56913422 0.00000000 0.00000000 I-B-4 1,301,000.00 5.50000% ~~997~~996.~~94172175~~90234435 4.~~57389700~~56913912 0.00000000 0.00000000 I-B-5 976,000.00 5.50000% ~~997~~996.~~94172131~~90234631 4.~~57390369~~56913934 0.00000000 0.00000000 I-B-6 976,417.77 5.50000% ~~997~~996.~~94173144~~90235052 4.~~57390283~~56914052 0.00000000 0.00000000 II-A-PO 1,130,343.20 0.00000% ~~991~~987.~~34252323~~11310866 0.00000000 0.00000000 0.00000000 II-A-1 295,334,000.00 4.75000% ~~975~~971.~~01378429~~72421929 3.~~85942956~~84640837 0.00000000 0.00000000 II-B-1 1,952,000.00 4.75000% ~~992~~988.~~56034324~~77257172 3.~~92888320~~91389344 0.00000000 0.00000000 II-B-2 601,000.00 4.75000% ~~992~~988.~~56033278~~77257903 3.~~92888519~~91389351 0.00000000 0.00000000 II-B-3 450,000.00 4.75000% ~~992~~988.~~56033333~~77257778 3.~~92888889~~91388889 0.00000000 0.00000000 II-B-4 301,000.00 4.75000% ~~992~~988.~~56033223~~77255814 3.~~92887043~~91388704 0.00000000 0.00000000 II-B-5 300,000.00 4.75000% ~~992~~988.~~56033333~~77256667 3.~~92890000~~91390000 0.00000000 0.00000000 II-B-6 301,070.57 4.75000% ~~992~~988.~~56034889~~77259906 3.~~92887953~~91389965 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 ~~994~~992.~~34552769~~30033426 I-A-1 (0.~~00007799~~00003500) 0.00000000 4.~~48818768~~44969752 0.00000000 ~~970~~960.~~83545754~~51674712 I-A-2 (0.~~00011333~~00005100) 0.00000000 6.~~52827300~~47228733 0.00000000 ~~970~~960.~~83545767~~51674700 I-A-3 (0.~~00007443~~00003337) 0.00000000 4.~~28417917~~24743850 0.00000000 ~~970~~960.~~83545757~~51674713 I-A-4 (0.~~00007933~~00003600) 0.00000000 4.~~58341267~~58336933 0.00000000 1000.00000000 I-A-5 (0.~~00007954~~00003609) 0.00000000 4.~~58341287~~58336943 0.00000000 1000.00000000 I-A-6 (0.~~00008034~~00003594) 0.00000000 4.~~58341226~~58336998 0.00000000 1000.00000000 I-A-7 (0.~~00007930~~00003584) 0.00000000 4.~~56782937~~55993847 0.00000000 ~~994~~993.~~88785923~~16789313 I-A-8 (0.~~00008024~~00003631) 0.00000000 4.~~62551396~~64667010 0.00000000 ~~1013~~1018.~~81098893~~45765903 I-A-9 (0.~~00008068~~00003630) 0.00000000 4.~~62551432~~64667205 0.00000000 ~~1013~~1018.~~81098830~~45766035 I-A-10 (0.~~00007760~~00003480) 0.00000000 4.~~46071080~~41112680 0.00000000 ~~962~~949.~~42011840~~12397560 I-A-11 (0.~~00008007~~00003559) 0.00000000 4.~~46071174~~41112989 0.00000000 ~~962~~949.~~42011566~~12397687 I-A-12 (0.~~00007960~~00003582) 0.00000000 4.~~58341337~~58336959 0.00000000 1000.00000000 I-A-R 0.00000000 0.00000000 0.~~80000000~~30000000 0.00000000 0.00000000 I-B-1 (0.~~00007922~~00003547) 0.00000000 4.~~57397895~~56917110 0.00000000 ~~996~~995.~~90234480~~85792953 I-B-2 (0.~~00007826~~00003633) 0.00000000 4.~~57397988~~56917272 0.00000000 ~~996~~995.~~90234489~~85792901 I-B-3 (0.~~00008197~~00003586) 0.00000000 4.~~57398053~~56917008 0.00000000 ~~996~~995.~~90234631~~85793033 I-B-4 (0.~~00007686~~00003843) 0.00000000 4.~~57398155~~56916987 0.00000000 ~~996~~995.~~90234435~~85793236 I-B-5 (0.~~00008197~~00004098) 0.00000000 4.~~57397541~~56917008 0.00000000 ~~996~~995.~~90234631~~85793033 I-B-6 (0.~~00008193~~00004097) 0.00000000 4.~~57397452~~56917125 0.00000000 ~~996~~995.~~90235052~~85794101 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~987~~964.~~11310866~~44505527 II-A-1 0.~~00011766~~00323603 0.00000000 3.~~85931190~~84317234 0.00000000 ~~971~~954.~~72421929~~55005072 II-B-1 0.~~00011783~~00329406 0.00000000 3.~~92876537~~91059939 0.00000000 ~~988~~985.~~77257172~~00696721 II-B-2 0.~~00011647~~00329451 0.00000000 3.~~92876872~~91059900 0.00000000 ~~988~~985.~~77257903~~00697171 II-B-3 0.~~00011111~~00328889 0.00000000 3.~~92875556~~91060000 0.00000000 ~~988~~985.~~77257778~~00697778 II-B-4 0.~~00013289~~00328904 0.00000000 3.~~92877076~~91059801 0.00000000 ~~988~~985.~~77255814~~00697674 II-B-5 0.~~00013333~~00330000 0.00000000 3.~~92876667~~91060000 0.00000000 ~~988~~985.~~77256667~~00696667 II-B-6 0.~~00013286~~00328827 0.00000000 3.~~92877989~~91061139 0.00000000 ~~988~~985.~~77259906~~00697029 (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 ~~251~~344,~~336~~536.6346 Deposits Payments of Interest and Principal 913,~~396~~857,~~622~~195.5111 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0119,961.0058 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 913,~~396~~977,~~622~~156.5169 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~201~~199,~~748~~601.8620 Payment of Interest and Principal 914,~~101~~122,~~673~~091.8198 Total Withdrawals (Pool Distribution Amount) 914,~~303~~321,~~422~~693.6718 Ending Balance ~~344,536~~0.4600

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~507~~2,419.2389 Servicing Fee Support ~~522~~1,474.9423 Non-Supported Prepayment/Curtailment Interest Shortfall ~~(15~~945.~~71)~~66

SERVICING FEES Gross Servicing Fee ~~194~~193,~~492~~341.1276 Master Servicing Fee 7,~~779~~733.6867 Supported Prepayment/Curtailment Interest Shortfall ~~522~~1,474.9423 Net Servicing Fee ~~201~~199,~~748~~601.8620

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 12 0 0 0 12 ~~518~~1,~~473~~160,305.1868 0.00 0.00 0.00 ~~518~~1,~~473~~160,305.1868 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0500,023.0082 0.00 0.00 0.00 0500,023.0082 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 13 0 0 0 13 ~~518~~1,~~473~~660,329.1850 0.00 0.00 0.00 ~~518~~1,~~473~~660,329.1850 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.~~052521~~105932% 0.000000% 0.000000% 0.000000% 0.~~052521~~105932% 0.~~055595~~125663% 0.000000% 0.000000% 0.000000% 0.~~055595~~125663% 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~~052966% 0.000000% 0.000000% 0.000000% 0.~~000000~~052966% 0.~~000000~~054154% 0.000000% 0.000000% 0.000000% 0.~~000000~~054154% 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.~~052521~~158898% 0.000000% 0.000000% 0.000000% 0.~~052521~~158898% 0.~~055595~~179817% 0.000000% 0.000000% 0.000000% 0.~~055595~~179817%

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 12 0 0 0 12 ~~518~~1,~~473~~160,305.1868 0.00 0.00 0.00 ~~518~~1,~~473~~160,305.1868 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 12 0 0 0 12 ~~518~~1,~~473~~160,305.1868 0.00 0.00 0.00 ~~518~~1,~~473~~160,305.1868 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~074627~~150489% 0.000000% 0.000000% 0.000000% 0.~~074627~~150489% 0.~~081447~~183631% 0.000000% 0.000000% 0.000000% 0.~~081447~~183631% 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.~~074627~~150489% 0.000000% 0.000000% 0.000000% 0.~~074627~~150489% 0.~~081447~~183631% 0.000000% 0.000000% 0.000000% 0.~~081447~~183631% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0500,023.0082 0.00 0.00 0.00 0500,023.0082 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 01 0 0 0 01 0500,023.0082 0.00 0.00 0.00 0500,023.0082 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~000000~~178891% 0.000000% 0.000000% 0.000000% 0.~~000000~~178891% 0.~~000000~~174351% 0.000000% 0.000000% 0.000000% 0.~~000000~~174351% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~178891% 0.000000% 0.000000% 0.000000% 0.~~000000~~178891% 0.~~000000~~174351% 0.000000% 0.000000% 0.000000% 0.~~000000~~174351%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~186~~578,~~153~~348.6045

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~657821~~658660% Weighted Average Net Coupon 5.~~253330~~254453% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation) ~~355~~354 Beginning Scheduled Collateral Loan Count 1,~~913~~904 Number Of Loans Paid In Full 916 Ending Scheduled Collateral Loan Count 1,~~904~~888 Beginning Scheduled Collateral Balance ~~933~~928,~~570~~555,~~742~~993.5270 Ending Scheduled Collateral Balance ~~928~~918,~~555~~497,~~993~~521.7014 Ending Actual Collateral Balance at 3130-~~May~~Jun-2005 ~~932~~923,~~584~~344,~~812~~892.4228 Ending Scheduled Balance For Wells Fargo Serviced ~~918~~908,~~055~~008,~~346~~599.3785 Ending Scheduled Balance For Other Servicers 10,~~500~~488,~~647~~921.3329 Monthly P&I Constant 6,~~077~~058,~~834~~584.5178 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 ~~750~~741,~~001~~414,~~840~~685.1634 Ending scheduled Balance For discounted Loans ~~178~~177,~~554~~082,~~153~~835.5480 Scheduled Principal 1,~~785~~779,~~350~~010.7892 Unscheduled Principal 38,~~229~~279,~~398~~461.0464 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~919~~910,~~974~~399,~~789~~788.3771 Greater Than 80%, less than or equal to 85% 2,~~026~~023,~~928~~219.4417 Greater than 85%, less than or equal to 95% 6,~~442~~070,~~554~~364.4610 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.~~882399~~882067 5.~~166705~~170686 5.~~657821~~658660 Weighted Average Net Rate 5.~~491805~~491746 4.~~731822~~736150 5.~~253330~~254453 Weighted Average Maturity ~~355~~354 ~~176~~175 ~~355~~354 Beginning Loan Count 1,~~349~~340 564 1,~~913~~904 Loans Paid In Full 911 05 916 Ending Loan Count 1,~~340~~329 ~~564~~559 1,~~904~~888 Beginning Scheduled Balance ~~640~~636,~~619~~595,~~446~~789.0985 ~~292~~291,~~951~~960,~~296~~203.4385 ~~933~~928,~~570~~555,~~742~~993.5270 Ending Scheduled Balance ~~636~~631,~~595~~649,~~789~~760.8582 ~~291~~286,~~960~~847,~~203~~760.8532 ~~928~~918,~~555~~497,~~993~~521.7014 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 3,~~741~~722,~~163~~627.2069 2,~~336~~335,~~671~~957.3109 6,~~077~~058,~~834~~584.5178 Scheduled Principal ~~667~~666,~~278~~997.4073 1,~~118~~112,~~072~~013.3819 1,~~785~~779,~~350~~010.7892 Unscheduled Principal 34,~~356~~279,~~377~~031.8430 ~~(126~~4,~~979~~000,430.~~80)~~34 38,~~229~~279,~~398~~461.0464 Scheduled Interest 3,~~070~~051,~~597~~261.8599 1,~~218~~213,~~598~~434.9311 4,~~289~~264,~~196~~696.7810 Servicing Fees ~~133~~132,~~462~~623.3630 6160,~~029~~718.7646 ~~194~~193,~~492~~341.1276 Master Servicing Fees 5,~~338~~304.4993 2,~~441~~428.1974 7,~~779~~733.6867 Trustee Fee 0.00 0.00 0.00 FRY Amount 69,~~717~~134.3161 42,~~692~~390.2126 ~~112~~111,~~409~~524.5387 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 2,~~862~~844,~~079~~199.6916 1,~~112~~107,~~435~~896.7664 3,~~974~~952,~~515~~095.4580 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