8-K 1 wfm05a10_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-A10 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-14 Pooling and Servicing Agreement) (Commission 54-2175625 (State or other File Number) 54-2175626 jurisdiction 54-2175627 of Incorporation) IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On July 25, 2005 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2005-A10 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-A10 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-A10 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-A10 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 WFMBS 2005-AR10 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-1 94983CAA5 SEN 4.~~12409~~12372% ~~581~~569,~~807~~898,~~000~~600.0077 1,~~998~~958,~~402~~113.3063 I-A-2 94983CAC1 SEN 4.~~12409~~12372% 3130,~~534~~888,~~000~~563.0052 ~~108~~106,~~313~~129.6196 II-A-1 94983CAD9 SEN 4.~~11072~~11090% ~~150~~146,~~000~~851,~~000~~097.0040 ~~513~~502,~~551~~997.8673 II-A-2 94983CAE7 SEN 4.~~11072~~11090% ~~458~~448,~~603~~975,~~000~~692.0015 1,~~570~~537,~~109~~841.5179 II-A-3 94983CAF4 SEN 4.~~11072~~11090% 3837,~~324~~519,~~000~~476.0038 ~~131~~128,~~209~~512.0857 II-A-4 94983CAG2 SEN 4.~~11072~~11090% ~~100~~97,~~000~~900,~~000~~731.0060 ~~342~~335,~~367~~331.9182 II-A-5 94983CAH0 SEN 4.~~11072~~11090% 8076,~~000~~820,~~000~~270.0033 ~~273~~263,~~894~~126.3354 II-A-6 94983CAJ6 SEN 4.~~11072~~11090% 318,543,000.00 1,~~090~~091,~~589~~080.0176 II-A-7 94983CAK3 SEN 4.~~11072~~11090% ~~100~~94,~~000~~130,~~000~~656.0024 ~~342~~322,~~367~~418.9147 II-A-8 94983CAL1 SEN 4.~~11072~~11090% 47,669,000.00 163,~~203~~276.3695 II-A-9 94983CAM9 SEN 4.~~11072~~11090% ~~167~~142,~~284~~784,~~000~~376.0020 ~~572~~489,~~726~~068.7331 II-A-10 94983CAN7 SEN 4.~~11072~~11090% 97,103,000.00 332,~~449~~599.5141 II-A-11 94983CAP2 SEN 4.~~11072~~11090% 5045,~~000~~366,~~000~~711.0071 ~~171~~155,~~183~~391.9510 II-A-12 94983CAQ0 SEN 4.~~11072~~11090% 159,194,000.00 545,~~029~~274.1792 II-A-13 94983CAR8 SEN 4.~~11072~~11090% 186,572,000.00 ~~638~~639,~~762~~050.6667 II-A-14 94983CAS6 SEN 4.~~11072~~11090% 106,720,000.00 365,~~375~~539.0378 II-A-15 94983CAT4 SEN 4.~~11072~~11090% 250,000,000.00 ~~855~~856,~~919~~305.7771 II-A-16 94983CAU1 SEN 4.~~11072~~11090% 20,892,000.00 71,~~527~~559.5076 II-A-17 94983CAV9 SEN 3.~~50072~~50090% 350,000,000.00 1,020,~~470~~938.6089 II-A-18 94983CAW7 SEN 0.61000% 0.00 177,~~817~~889.0810 II-A-19 94983CAX5 SEN 3.~~50072~~50090% 7673,~~051~~028,~~000~~229.0073 ~~221~~213,~~736~~021.6003 II-A-20 94983CAY3 SEN 4.~~98852~~98871% 5250,~~849~~748,~~000~~430.0083 ~~219~~210,~~575~~941.6462 II-A-R 94983CAZ0 SEN 4.~~11072~~11064% ~~100~~0.00 0.3400 B-1 94983CBA4 SUB 4.~~11311~~11320% 54,~~559~~536,~~000~~925.0048 186,~~901~~905.4244 B-2 94983CBB2 SUB 4.~~11311~~11320% 17,~~600~~592,~~000~~879.0006 60,~~291~~293.8918 B-3 94983CBC0 SUB 4.~~11311~~11320% 7,~~040~~037,~~000~~151.0062 24,~~116~~117.7527 B-4 94983CBD8 SUB 4.~~11311~~11320% 8,~~800~~796,~~000~~439.0053 30,~~145~~146.9459 B-5 94983CBE6 SUB 4.~~11311~~11320% 5,~~280~~277,~~000~~863.0072 18,087.5795 B-6 94983CBF3 SUB 4.~~11311~~11320% 3,~~520~~518,~~000~~576.8162 12,058.3864 Totals 3,~~519~~448,~~944~~365,~~100~~672.8189 1211,~~058~~818,~~185~~019.4159

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-1 1112,~~908~~392,~~399~~005.2373 0.00 ~~569~~557,~~898~~506,~~600~~595.7703 1314,~~906~~350,~~801~~119.5336 0.00 I-A-2 ~~645~~671,~~436~~648.4800 0.00 30,~~888~~216,~~563~~915.52 ~~753~~777,~~750~~777.0996 0.00 II-A-1 32,~~148~~558,~~902~~290.6015 0.00 ~~146~~144,~~851~~292,~~097~~807.4026 3,~~662~~061,~~454~~287.4688 0.00 II-A-2 97,~~627~~821,~~307~~596.8591 0.00 ~~448~~441,~~975~~154,~~692~~095.1524 119,~~197~~359,~~417~~438.3670 0.00 II-A-3 ~~804~~653,~~523~~626.6208 0.00 3736,~~519~~865,~~476~~850.3830 ~~935~~782,~~732~~138.7065 0.00 II-A-4 21,~~099~~705,~~268~~526.4076 0.00 9796,~~900~~195,~~731~~204.6084 2,~~441~~040,~~636~~858.3158 0.00 II-A-5 32,~~179~~583,~~729~~335.6725 0.00 7674,~~820~~236,~~270~~935.3307 32,~~453~~846,~~624~~461.0079 0.00 II-A-6 0.00 0.00 318,543,000.00 1,~~090~~091,~~589~~080.0176 0.00 II-A-7 54,~~869~~768,~~343~~481.7667 0.00 9489,~~130~~362,~~656~~174.2457 65,~~211~~090,~~711~~900.6714 0.00 II-A-8 0.00 0.00 47,669,000.00 163,~~203~~276.3695 0.00 II-A-9 2419,~~499~~904,~~623~~441.8007 0.00 ~~142~~122,~~784~~879,~~376~~935.2014 2520,~~072~~393,~~350~~509.5338 0.00 II-A-10 0.00 0.00 97,103,000.00 332,~~449~~599.5141 0.00 II-A-11 43,~~633~~764,~~288~~262.2944 0.00 4541,~~366~~602,~~711~~449.7128 43,~~804~~919,~~472~~653.2454 0.00 II-A-12 0.00 0.00 159,194,000.00 545,~~029~~274.1792 0.00 II-A-13 0.00 0.00 186,572,000.00 ~~638~~639,~~762~~050.6667 0.00 II-A-14 0.00 0.00 106,720,000.00 365,~~375~~539.0378 0.00 II-A-15 0.00 0.00 250,000,000.00 ~~855~~856,~~919~~305.7771 0.00 II-A-16 0.00 0.00 20,892,000.00 71,~~527~~559.5076 0.00 II-A-17 0.00 0.00 350,000,000.00 1,020,~~470~~938.6089 0.00 II-A-18 0.00 0.00 0.00 177,~~817~~889.0810 0.00 II-A-19 32,~~022~~455,~~770~~815.2737 0.00 7370,~~028~~572,~~229~~414.7337 32,~~244~~668,~~506~~836.8740 0.00 II-A-20 21,~~100~~706,~~569~~583.1756 0.00 5049,~~748~~041,~~430~~847.8327 21,~~320~~917,~~144~~525.8118 0.00 II-A-R ~~100~~0.00 0.00 0.00 ~~100~~0.3400 0.00 B-1 22,~~074~~214.5232 0.00 54,~~536~~514,~~925~~711.4816 ~~208~~209,~~975~~119.9476 0.00 B-2 7,~~120~~166.9404 0.00 17,~~592~~585,~~879~~713.0602 67,~~412~~459.8322 0.00 B-3 2,~~848~~866.3842 0.00 7,~~037~~034,~~151~~285.6221 26,~~965~~983.1369 0.00 B-4 3,~~560~~583.4702 0.00 8,~~796~~792,~~439~~856.5351 33,~~706~~729.4161 0.00 B-5 2,~~136~~149.2881 0.00 5,~~277~~275,~~863~~713.7290 20,~~223~~237.8576 0.00 B-6 1,~~424~~433.1921 0.00 3,~~518~~517,~~576~~143.6241 13,~~482~~491.5785 0.00 Totals 7161,~~578~~025,~~427~~025.9281 0.00 3,~~448~~387,~~365~~340,~~672~~647.8910 8372,~~636~~843,~~613~~045.3340 0.00 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-1 581,807,000.00 ~~581~~569,~~807~~898,~~000~~600.0077 ~~273~~268,~~335~~694.1843 1112,~~635~~123,~~064~~311.0630 0.00 0.00 I-A-2 31,534,000.00 3130,~~534~~888,~~000~~563.0052 14,~~814~~563.8027 ~~630~~657,~~621~~084.6874 0.00 0.00 II-A-1 150,000,000.00 ~~150~~146,~~000~~851,~~000~~097.0040 5857,~~554~~759.6493 32,~~090~~500,~~347~~530.9622 0.00 0.00 II-A-2 458,603,000.00 ~~458~~448,~~603~~975,~~000~~692.0015 ~~179~~176,~~022~~592.2150 97,~~448~~645,~~285~~004.6441 0.00 0.00 II-A-3 38,324,000.00 3837,~~324~~519,~~000~~476.0038 14,~~960~~757.3228 ~~789~~638,~~563~~868.3080 0.00 0.00 II-A-4 100,000,000.00 ~~100~~97,~~000~~900,~~000~~731.0060 3938,~~036~~506.4262 21,~~060~~667,~~231~~020.9715 0.00 0.00 II-A-5 80,000,000.00 8076,~~000~~820,~~000~~270.0033 5958,~~127~~325.8738 32,~~120~~525,~~601~~009.8087 0.00 0.00 II-A-6 318,543,000.00 318,543,000.00 0.00 0.00 0.00 0.00 II-A-7 100,000,000.00 ~~100~~94,~~000~~130,~~000~~656.0024 ~~109~~107,~~141~~660.9364 54,~~760~~660,~~201~~821.8403 0.00 0.00 II-A-8 47,669,000.00 47,669,000.00 0.00 0.00 0.00 0.00 II-A-9 167,284,000.00 ~~167~~142,~~284~~784,~~000~~376.0020 ~~455~~449,~~576~~393.6853 2419,~~044~~455,047.1254 0.00 0.00 II-A-10 97,103,000.00 97,103,000.00 0.00 0.00 0.00 0.00 II-A-11 50,000,000.00 5045,~~000~~366,~~000~~711.0071 8684,~~157~~987.1683 43,~~547~~679,~~131~~274.1261 0.00 0.00 II-A-12 159,194,000.00 159,194,000.00 0.00 0.00 0.00 0.00 II-A-13 186,572,000.00 186,572,000.00 0.00 0.00 0.00 0.00 II-A-14 106,720,000.00 106,720,000.00 0.00 0.00 0.00 0.00 II-A-15 250,000,000.00 250,000,000.00 0.00 0.00 0.00 0.00 II-A-16 20,892,000.00 20,892,000.00 0.00 0.00 0.00 0.00 II-A-17 350,000,000.00 350,000,000.00 0.00 0.00 0.00 0.00 II-A-18 0.00 0.00 0.00 0.00 0.00 0.00 II-A-19 76,051,000.00 7673,~~051~~028,~~000~~229.0073 5655,~~209~~446.1730 2,~~966~~400,~~561~~369.0907 0.00 0.00 II-A-20 52,849,000.00 5250,~~849~~748,~~000~~430.0083 3938,~~060~~530.6148 21,~~061~~668,~~508~~053.5608 0.00 0.00 II-A-R 100.00 ~~100~~0.00 10.8600 980.1400 0.00 0.00 B-1 54,559,000.00 54,~~559~~536,~~000~~925.0048 22,~~074~~214.5232 0.00 0.00 0.00 B-2 17,600,000.00 17,~~600~~592,~~000~~879.0006 7,~~120~~166.9404 0.00 0.00 0.00 B-3 7,040,000.00 7,~~040~~037,~~000~~151.0062 2,~~848~~866.3842 0.00 0.00 0.00 B-4 8,800,000.00 8,~~800~~796,~~000~~439.0053 3,~~560~~583.4702 0.00 0.00 0.00 B-5 5,280,000.00 5,~~280~~277,~~000~~863.0072 2,~~136~~149.2881 0.00 0.00 0.00 B-6 3,520,000.81 3,~~520~~518,~~000~~576.8162 1,~~424~~433.1921 0.00 0.00 0.00 Totals 3,519,944,100.81 3,~~519~~448,~~944~~365,~~100~~672.8189 1,~~424~~404,~~163~~631.6301 7059,~~154~~620,~~264~~394.2882 0.00 0.00 (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-1 1112,~~908~~392,~~399~~005.2373 ~~569~~557,~~898~~506,~~600~~595.7703 0.~~97953205~~95823288 1112,~~908~~392,~~399~~005.2373 I-A-2 ~~645~~671,~~436~~648.4800 30,~~888~~216,~~563~~915.52 0.~~97953205~~95823288 ~~645~~671,~~436~~648.4800 II-A-1 32,~~148~~558,~~902~~290.6015 ~~146~~144,~~851~~292,~~097~~807.4026 0.~~97900732~~96195205 32,~~148~~558,~~902~~290.6015 II-A-2 97,~~627~~821,~~307~~596.8591 ~~448~~441,~~975~~154,~~692~~095.1524 0.~~97900732~~96195205 97,~~627~~821,~~307~~596.8591 II-A-3 ~~804~~653,~~523~~626.6208 3736,~~519~~865,~~476~~850.3830 0.~~97900732~~96195205 ~~804~~653,~~523~~626.6208 II-A-4 21,~~099~~705,~~268~~526.4076 9796,~~900~~195,~~731~~204.6084 0.~~97900732~~96195205 21,~~099~~705,~~268~~526.4076 II-A-5 32,~~179~~583,~~729~~335.6725 7674,~~820~~236,~~270~~935.3307 0.~~96025338~~92796169 32,~~179~~583,~~729~~335.6725 II-A-6 0.00 318,543,000.00 1.00000000 0.00 II-A-7 54,~~869~~768,~~343~~481.7667 9489,~~130~~362,~~656~~174.2457 0.~~94130656~~89362175 54,~~869~~768,~~343~~481.7667 II-A-8 0.00 47,669,000.00 1.00000000 0.00 II-A-9 2419,~~499~~904,~~623~~441.8007 ~~142~~122,~~784~~879,~~376~~935.2014 0.~~85354473~~73455881 2419,~~499~~904,~~623~~441.8007 II-A-10 0.00 97,103,000.00 1.00000000 0.00 II-A-11 43,~~633~~764,~~288~~262.2944 4541,~~366~~602,~~711~~449.7128 0.~~90733423~~83204899 43,~~633~~764,~~288~~262.2944 II-A-12 0.00 159,194,000.00 1.00000000 0.00 II-A-13 0.00 186,572,000.00 1.00000000 0.00 II-A-14 0.00 106,720,000.00 1.00000000 0.00 II-A-15 0.00 250,000,000.00 1.00000000 0.00 II-A-16 0.00 20,892,000.00 1.00000000 0.00 II-A-17 0.00 350,000,000.00 1.00000000 0.00 II-A-18 0.00 0.00 0.00000000 0.00 II-A-19 32,~~022~~455,~~770~~815.2737 7370,~~028~~572,~~229~~414.7337 0.~~96025338~~92796169 32,~~022~~455,~~770~~815.2737 II-A-20 21,~~100~~706,~~569~~583.1756 5049,~~748~~041,~~430~~847.8327 0.~~96025338~~92796169 21,~~100~~706,~~569~~583.1756 II-A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 B-1 22,~~074~~214.5232 54,~~536~~514,~~925~~711.4816 0.~~99959540~~99918824 22,~~074~~214.5232 B-2 7,~~120~~166.9404 17,~~592~~585,~~879~~713.0602 0.~~99959540~~99918824 7,~~120~~166.9404 B-3 2,~~848~~866.3842 7,~~037~~034,~~151~~285.6221 0.~~99959540~~99918824 2,~~848~~866.3842 B-4 3,~~560~~583.4702 8,~~796~~792,~~439~~856.5351 0.~~99959540~~99918824 3,~~560~~583.4702 B-5 2,~~136~~149.2881 5,~~277~~275,~~863~~713.7290 0.~~99959540~~99918824 2,~~136~~149.2881 B-6 1,~~424~~433.1921 3,~~518~~517,~~576~~143.6241 0.~~99959540~~99918824 1,~~424~~433.1921 Totals 7161,~~578~~025,~~427~~025.9281 3,~~448~~387,~~365~~340,~~672~~647.8910 0.~~97966490~~96232797 7161,~~578~~025,~~427~~025.9281

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 581,807,000.00 ~~1000~~979.~~00000000~~53204545 0.~~46980387~~46182743 1920.~~99815069~~83734176 0.00000000 I-A-2 31,534,000.00 ~~1000~~979.~~00000000~~53204541 0.~~46980402~~46182755 1920.~~99815057~~83734192 0.00000000 II-A-1 150,000,000.00 ~~1000~~979.~~00000000~~00731600 0.~~39036427~~38506620 2016.~~60231973~~67020147 0.00000000 II-A-2 458,603,000.00 ~~1000~~979.~~00000000~~00731602 0.~~39036424~~38506617 2016.~~60231974~~67020148 0.00000000 II-A-3 38,324,000.00 ~~1000~~979.~~00000000~~00731604 0.~~39036426~~38506628 2016.~~60231970~~67020144 0.00000000 II-A-4 100,000,000.00 ~~1000~~979.~~00000000~~00731600 0.~~39036420~~38506620 2016.~~60231970~~67020150 0.00000000 II-A-5 80,000,000.00 ~~1000~~960.~~00000000~~25337913 0.~~73909837~~72906725 3931.~~00752250~~56262337 0.00000000 II-A-6 318,543,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 100,000,000.00 ~~1000~~941.~~00000000~~30656240 1.~~09141930~~07660640 5746.~~60201840~~60821030 0.00000000 II-A-8 47,669,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-9 167,284,000.00 ~~1000~~853.~~00000000~~54472753 2.~~72337271~~68641071 ~~143~~116.~~73189976~~29951185 0.00000000 II-A-10 97,103,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 50,000,000.00 ~~1000~~907.~~00000000~~33423420 1.~~72314320~~69975660 9073.~~94262240~~58549220 0.00000000 II-A-12 159,194,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-13 186,572,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-14 106,720,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-15 250,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-16 20,892,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-17 350,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-18 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-19 76,051,000.00 ~~1000~~960.~~00000000~~25337905 0.~~73909837~~72906734 3931.~~00752245~~56262337 0.00000000 II-A-20 52,849,000.00 ~~1000~~960.~~00000000~~25337906 0.~~73909837~~72906734 3931.~~00752256~~56262332 0.00000000 II-A-R 100.00 ~~1000~~0.00000000 180.~~60000000~~00000000 ~~981~~0.~~40000000~~00000000 0.00000000 B-1 54,559,000.00 ~~1000~~999.~~00000000~~59540094 0.~~40459906~~40716142 0.00000000 0.00000000 B-2 17,600,000.00 ~~1000~~999.~~00000000~~59540114 0.~~40459886~~40716136 0.00000000 0.00000000 B-3 7,040,000.00 ~~1000~~999.~~00000000~~59540057 0.~~40459943~~40716193 0.00000000 0.00000000 B-4 8,800,000.00 ~~1000~~999.~~00000000~~59540114 0.~~40459886~~40716136 0.00000000 0.00000000 B-5 5,280,000.00 ~~1000~~999.~~00000000~~59540152 0.~~40459848~~40716098 0.00000000 0.00000000 B-6 3,520,000.81 ~~1000~~999.~~00000000~~59540066 0.~~40459934~~40716184 0.00000000 0.00000000 (2) Per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 2021.~~46795455~~29916919 ~~979~~958.~~53204545~~23287625 0.~~97953205~~95823288 2021.~~46795455~~29916919 I-A-2 0.00000000 2021.~~46795459~~29916915 ~~979~~958.~~53204541~~23287626 0.~~97953205~~95823288 2021.~~46795459~~29916915 II-A-1 0.00000000 2017.~~99268400~~05526767 ~~979~~961.~~00731600~~95204840 0.~~97900732~~96195205 2017.~~99268400~~05526767 II-A-2 0.00000000 2017.~~99268398~~05526765 ~~979~~961.~~00731602~~95204837 0.~~97900732~~96195205 2017.~~99268398~~05526765 II-A-3 0.00000000 2017.~~99268396~~05526772 ~~979~~961.~~00731604~~95204832 0.~~97900732~~96195205 2017.~~99268396~~05526772 II-A-4 0.00000000 2017.~~99268400~~05526760 ~~979~~961.~~00731600~~95204840 0.~~97900732~~96195205 2017.~~99268400~~05526760 II-A-5 0.00000000 3932.~~74662087~~29169063 ~~960~~927.~~25337913~~96168837 0.~~96025338~~92796169 3932.~~74662087~~29169063 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 5847.~~69343760~~68481670 ~~941~~893.~~30656240~~62174570 0.~~94130656~~89362175 5847.~~69343760~~68481670 II-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-9 0.00000000 ~~146~~118.~~45527247~~98592256 ~~853~~734.~~54472753~~55880503 0.~~85354473~~73455881 ~~146~~118.~~45527247~~98592256 II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 9275.~~66576580~~28524880 ~~907~~832.~~33423420~~04898560 0.~~90733423~~83204899 9275.~~66576580~~28524880 II-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-18 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-19 0.00000000 3932.~~74662095~~29169071 ~~960~~927.~~25337905~~96168847 0.~~96025338~~92796169 3932.~~74662095~~29169071 II-A-20 0.00000000 3932.~~74662094~~29169067 ~~960~~927.~~25337906~~96168840 0.~~96025338~~92796169 3932.~~74662094~~29169067 II-A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 B-1 0.00000000 0.~~40459906~~40716142 999.~~59540094~~18823952 0.~~99959540~~99918824 0.~~40459906~~40716142 B-2 0.00000000 0.~~40459886~~40716136 999.~~59540114~~18823977 0.~~99959540~~99918824 0.~~40459886~~40716136 B-3 0.00000000 0.~~40459943~~40716193 999.~~59540057~~18824006 0.~~99959540~~99918824 0.~~40459943~~40716193 B-4 0.00000000 0.~~40459886~~40716136 999.~~59540114~~18823977 0.~~99959540~~99918824 0.~~40459886~~40716136 B-5 0.00000000 0.~~40459848~~40716098 999.~~59540152~~18823864 0.~~99959540~~99918824 0.~~40459848~~40716098 B-6 0.00000000 0.~~40459934~~40716184 999.~~59540066~~18823882 0.~~99959540~~99918824 0.~~40459934~~40716184 (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-1 581,807,000.00 4.~~12409~~12372% ~~581~~569,~~807~~898,~~000~~600.0077 1,~~999~~958,~~521~~417.4708 0.00 0.00 I-A-2 31,534,000.00 4.~~12409~~12372% 3130,~~534~~888,~~000~~563.0052 ~~108~~106,~~374~~146.2741 0.00 0.00 II-A-1 150,000,000.00 4.~~11072~~11090% ~~150~~146,~~000~~851,~~000~~097.0040 ~~513~~503,~~839~~075.4768 0.00 0.00 II-A-2 458,603,000.00 4.~~11072~~11090% ~~458~~448,~~603~~975,~~000~~692.0015 1,~~570~~538,~~988~~080.8211 0.00 0.00 II-A-3 38,324,000.00 4.~~11072~~11090% 3837,~~324~~519,~~000~~476.0038 ~~131~~128,~~282~~532.5648 0.00 0.00 II-A-4 100,000,000.00 4.~~11072~~11090% ~~100~~97,~~000~~900,~~000~~731.0060 ~~342~~335,~~559~~383.6579 0.00 0.00 II-A-5 80,000,000.00 4.~~11072~~11090% 8076,~~000~~820,~~000~~270.0033 ~~274~~263,~~047~~167.7232 0.00 0.00 II-A-6 318,543,000.00 4.~~11072~~11090% 318,543,000.00 1,091,~~199~~249.7884 0.00 0.00 II-A-7 100,000,000.00 4.~~11072~~11090% ~~100~~94,~~000~~130,~~000~~656.0024 ~~342~~322,~~559~~468.6544 0.00 0.00 II-A-8 47,669,000.00 4.~~11072~~11090% 47,669,000.00 163,~~294~~302.7625 0.00 0.00 II-A-9 167,284,000.00 4.~~11072~~11090% ~~167~~142,~~284~~784,~~000~~376.0020 ~~573~~489,~~047~~144.4810 0.00 0.00 II-A-10 97,103,000.00 4.~~11072~~11090% 97,103,000.00 332,~~635~~650.6996 0.00 0.00 II-A-11 50,000,000.00 4.~~11072~~11090% 5045,~~000~~366,~~000~~711.0071 ~~171~~155,~~279~~415.8218 0.00 0.00 II-A-12 159,194,000.00 4.~~11072~~11090% 159,194,000.00 545,~~334~~359.4142 0.00 0.00 II-A-13 186,572,000.00 4.~~11072~~11090% 186,572,000.00 639,~~120~~149.3971 0.00 0.00 II-A-14 106,720,000.00 4.~~11072~~11090% 106,720,000.00 365,~~579~~596.6643 0.00 0.00 II-A-15 250,000,000.00 4.~~11072~~11090% 250,000,000.00 856,~~399~~438.1241 0.00 0.00 II-A-16 20,892,000.00 4.~~11072~~11090% 20,892,000.00 71,~~567~~570.5684 0.00 0.00 II-A-17 350,000,000.00 3.~~50072~~50090% 350,000,000.00 1,021,~~042~~097.10 0.00 0.00 II-A-18 0.00 0.61000% 350,000,000.00 177,916.67 0.00 0.00 II-A-19 76,051,000.00 3.~~50072~~50090% 7673,~~051~~028,~~000~~229.0073 ~~221~~213,~~860~~054.7804 0.00 0.00 II-A-20 52,849,000.00 4.~~98852~~98871% 5250,~~849~~748,~~000~~430.0083 ~~219~~210,~~698~~974.6130 0.00 0.00 II-A-R 100.00 4.~~11072~~11064% ~~100~~0.00 0.3400 0.00 0.00 B-1 54,559,000.00 4.~~11311~~11320% 54,~~559~~536,~~000~~925.0048 ~~187~~186,~~006~~934.0940 0.00 0.00 B-2 17,600,000.00 4.~~11311~~11320% 17,~~600~~592,~~000~~879.0006 60,~~325~~302.6553 0.00 0.00 B-3 7,040,000.00 4.~~11311~~11320% 7,~~040~~037,~~000~~151.0062 24,~~130~~121.2601 0.00 0.00 B-4 8,800,000.00 4.~~11311~~11320% 8,~~800~~796,~~000~~439.0053 30,~~162~~151.8326 0.00 0.00 B-5 5,280,000.00 4.~~11311~~11320% 5,~~280~~277,~~000~~863.0072 18,~~097~~090.7076 0.00 0.00 B-6 3,520,000.81 4.~~11311~~11320% 3,~~520~~518,~~000~~576.8162 12,~~065~~060.1351 0.00 0.00 Totals 3,519,944,100.81 1211,~~064~~819,~~938~~851.4403 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-1 ~~1,119~~303.1745 0.00 1,~~998~~958,~~402~~113.3063 0.00 ~~569~~557,~~898~~506,~~600~~595.7703 I-A-2 6016.6645 0.00 ~~108~~106,~~313~~129.6196 0.00 30,~~888~~216,~~563~~915.52 II-A-1 ~~287~~77.6195 0.00 ~~513~~502,~~551~~997.8673 0.00 ~~146~~144,~~851~~292,~~097~~807.4026 II-A-2 ~~879~~238.3132 0.00 1,~~570~~537,~~109~~841.5179 0.00 ~~448~~441,~~975~~154,~~692~~095.1524 II-A-3 7319.4892 0.00 ~~131~~128,~~209~~512.0857 0.00 3736,~~519~~865,~~476~~850.3830 II-A-4 ~~191~~51.7497 0.00 ~~342~~335,~~367~~331.9182 0.00 9796,~~900~~195,~~731~~204.6084 II-A-5 ~~153~~40.3978 0.00 ~~273~~263,~~894~~126.3354 0.00 7674,~~820~~236,~~270~~935.3307 II-A-6 ~~610~~169.7708 0.00 1,~~090~~091,~~589~~080.0176 0.00 318,543,000.00 II-A-7 ~~191~~49.7496 0.00 ~~342~~322,~~367~~418.9147 0.00 9489,~~130~~362,~~656~~174.2457 II-A-8 9125.4030 0.00 163,~~203~~276.3695 0.00 47,669,000.00 II-A-9 ~~320.~~75.79 0.00 ~~572~~489,~~726~~068.7331 0.00 ~~142~~122,~~784~~879,~~376~~935.2014 II-A-10 ~~186~~51.1854 0.00 332,~~449~~599.5141 0.00 97,103,000.00 II-A-11 9524.8708 0.00 ~~171~~155,~~183~~391.9510 0.00 4541,~~366~~602,~~711~~449.7128 II-A-12 ~~305~~84.2350 0.00 545,~~029~~274.1792 0.00 159,194,000.00 II-A-13 ~~357~~99.7303 0.00 ~~638~~639,~~762~~050.6667 0.00 186,572,000.00 II-A-14 ~~204~~56.6265 0.00 365,~~375~~539.0378 0.00 106,720,000.00 II-A-15 ~~479~~132.3470 0.00 ~~855~~856,~~919~~305.7771 0.00 250,000,000.00 II-A-16 4011.0609 0.00 71,~~527~~559.5076 0.00 20,892,000.00 II-A-17 ~~571~~158.5021 0.00 1,020,~~470~~938.6089 0.00 350,000,000.00 II-A-18 9927.5857 0.00 177,~~817~~889.0810 0.00 350,000,000.00 II-A-19 ~~124~~33.1801 0.00 ~~221~~213,~~736~~021.6003 0.00 7370,~~028~~572,~~229~~414.7337 II-A-20 ~~122~~32.9769 0.00 ~~219~~210,~~575~~941.6462 0.00 5049,~~748~~041,~~430~~847.8327 II-A-R 0.00 0.00 0.3400 0.00 0.00 B-1 ~~104~~28.6796 0.00 186,~~901~~905.4244 0.00 54,~~536~~514,~~925~~711.4816 B-2 339.7734 0.00 60,~~291~~293.8918 0.00 17,~~592~~585,~~879~~713.0602 B-3 133.5174 0.00 24,~~116~~117.7527 0.00 7,~~037~~034,~~151~~285.6221 B-4 164.8867 0.00 30,~~145~~146.9459 0.00 8,~~796~~792,~~439~~856.5351 B-5 102.1380 0.00 18,087.5795 0.00 5,~~277~~275,~~863~~713.7290 B-6 61.7587 0.00 12,058.3864 0.00 3,~~518~~517,~~576~~143.6241 Totals 61,~~752~~831.9942 0.00 1211,~~058~~818,~~185~~019.4159 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-1 581,807,000.00 4.~~12409~~12372% ~~1000~~979.~~00000000~~53204545 3.~~43674358~~36609405 0.00000000 0.00000000 I-A-2 31,534,000.00 4.~~12409~~12372% ~~1000~~979.~~00000000~~53204541 3.~~43674351~~36609406 0.00000000 0.00000000 II-A-1 150,000,000.00 4.~~11072~~11090% ~~1000~~979.~~00000000~~00731600 3.~~42559647~~35383787 0.00000000 0.00000000 II-A-2 458,603,000.00 4.~~11072~~11090% ~~1000~~979.~~00000000~~00731602 3.~~42559647~~35383787 0.00000000 0.00000000 II-A-3 38,324,000.00 4.~~11072~~11090% ~~1000~~979.~~00000000~~00731604 3.~~42559649~~35383780 0.00000000 0.00000000 II-A-4 100,000,000.00 4.~~11072~~11090% ~~1000~~979.~~00000000~~00731600 3.~~42559650~~35383790 0.00000000 0.00000000 II-A-5 80,000,000.00 4.~~11072~~11090% ~~1000~~960.~~00000000~~25337913 3.~~42559650~~28959150 0.00000000 0.00000000 II-A-6 318,543,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559648~~42575363 0.00000000 0.00000000 II-A-7 100,000,000.00 4.~~11072~~11090% ~~1000~~941.~~00000000~~30656240 3.~~42559650~~22468440 0.00000000 0.00000000 II-A-8 47,669,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559651~~42575363 0.00000000 0.00000000 II-A-9 167,284,000.00 4.~~11072~~11090% ~~1000~~853.~~00000000~~54472753 32.~~42559647~~92403398 0.00000000 0.00000000 II-A-10 97,103,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559643~~42575368 0.00000000 0.00000000 II-A-11 50,000,000.00 4.~~11072~~11090% ~~1000~~907.~~00000000~~33423420 3.~~42559640~~10830360 0.00000000 0.00000000 II-A-12 159,194,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559650~~42575361 0.00000000 0.00000000 II-A-13 186,572,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559650~~42575365 0.00000000 0.00000000 II-A-14 106,720,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559651~~42575365 0.00000000 0.00000000 II-A-15 250,000,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559648~~42575364 0.00000000 0.00000000 II-A-16 20,892,000.00 4.~~11072~~11090% 1000.00000000 3.~~42559640~~42575340 0.00000000 0.00000000 II-A-17 350,000,000.00 3.~~50072~~50090% 1000.00000000 2.~~91726314~~91742029 0.00000000 0.00000000 II-A-18 0.00 0.61000% 1000.00000000 0.50833334 0.00000000 0.00000000 II-A-19 76,051,000.00 3.~~50072~~50090% ~~1000~~960.~~00000000~~25337905 2.~~91726315~~80146270 0.00000000 0.00000000 II-A-20 52,849,000.00 4.~~98852~~98871% ~~1000~~960.~~00000000~~25337906 43.~~15710061~~99202066 0.00000000 0.00000000 II-A-R 100.00 4.~~11072~~11064% ~~1000~~0.00000000 30.~~40000000~~00000000 0.00000000 0.00000000 B-1 54,559,000.00 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540094 3.~~42759380~~42627981 0.00000000 0.00000000 B-2 17,600,000.00 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540114 3.~~42759375~~42628011 0.00000000 0.00000000 B-3 7,040,000.00 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540057 3.~~42759375~~42627983 0.00000000 0.00000000 B-4 8,800,000.00 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540114 3.~~42759432~~42627955 0.00000000 0.00000000 B-5 5,280,000.00 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540152 3.~~42759470~~42628030 0.00000000 0.00000000 B-6 3,520,000.81 4.~~11311~~11320% ~~1000~~999.~~00000000~~59540066 3.~~42759296~~42628046 0.00000000 0.00000000 (5) All classes are per $1000 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-1 0.~~00192361~~00052156 0.00000000 3.~~43481997~~36557248 0.00000000 ~~979~~958.~~53204545~~23287625 I-A-2 0.~~00192364~~00052166 0.00000000 3.~~43481988~~36557240 0.00000000 ~~979~~958.~~53204541~~23287626 II-A-1 0.~~00191740~~00051967 0.00000000 3.~~42367907~~35331820 0.00000000 ~~979~~961.~~00731600~~95204840 II-A-2 0.~~00191737~~00051967 0.00000000 3.~~42367911~~35331821 0.00000000 ~~979~~961.~~00731602~~95204837 II-A-3 0.~~00191734~~00051978 0.00000000 3.~~42367916~~35331829 0.00000000 ~~979~~961.~~00731604~~95204832 II-A-4 0.~~00191740~~00051970 0.00000000 3.~~42367910~~35331820 0.00000000 ~~979~~961.~~00731600~~95204840 II-A-5 0.~~00191738~~00050975 0.00000000 3.~~42367912~~28908175 0.00000000 ~~960~~927.~~25337913~~96168837 II-A-6 0.~~00191739~~00053079 0.00000000 3.~~42367910~~42522284 0.00000000 1000.00000000 II-A-7 0.~~00191740~~00049960 0.00000000 3.~~42367910~~22418470 0.00000000 ~~941~~893.~~30656240~~62174570 II-A-8 0.~~00191739~~00053074 0.00000000 3.~~42367912~~42522289 0.00000000 1000.00000000 II-A-9 0.~~00191740~~00045306 0.00000000 32.~~42367907~~92358092 0.00000000 ~~853~~734.~~54472753~~55880503 II-A-10 0.~~00191735~~00053078 0.00000000 3.~~42367908~~42522280 0.00000000 1000.00000000 II-A-11 0.~~00191740~~00048160 0.00000000 3.~~42367900~~10782200 0.00000000 ~~907~~832.~~33423420~~04898560 II-A-12 0.~~00191735~~00053080 0.00000000 3.~~42367910~~42522281 0.00000000 1000.00000000 II-A-13 0.~~00191738~~00053079 0.00000000 3.~~42367912~~42522281 0.00000000 1000.00000000 II-A-14 0.~~00191735~~00053083 0.00000000 3.~~42367907~~42522283 0.00000000 1000.00000000 II-A-15 0.~~00191736~~00053080 0.00000000 3.~~42367908~~42522284 0.00000000 1000.00000000 II-A-16 0.~~00191748~~00053083 0.00000000 3.~~42367892~~42522305 0.00000000 1000.00000000 II-A-17 0.~~00163286~~00045203 0.00000000 2.~~91563029~~91696826 0.00000000 1000.00000000 II-A-18 0.~~00028451~~00007877 0.00000000 0.~~50804880~~50825457 0.00000000 1000.00000000 II-A-19 0.~~00163285~~00043405 0.00000000 2.~~91563030~~80102865 0.00000000 ~~960~~927.~~25337905~~96168847 II-A-20 0.~~00232682~~00061855 0.00000000 43.~~15477379~~99140230 0.00000000 ~~960~~927.~~25337906~~96168840 II-A-R 0.00000000 0.00000000 30.~~40000000~~00000000 0.00000000 0.00000000 B-1 0.~~00191847~~00053080 0.00000000 3.~~42567532~~42574901 0.00000000 999.~~59540094~~18823952 B-2 0.~~00191875~~00053068 0.00000000 3.~~42567557~~42574886 0.00000000 999.~~59540114~~18823977 B-3 0.~~00191903~~00053125 0.00000000 3.~~42567472~~42574858 0.00000000 999.~~59540057~~18824006 B-4 0.~~00191818~~00053068 0.00000000 3.~~42567500~~42574886 0.00000000 999.~~59540114~~18823977 B-5 0.~~00191856~~00053030 0.00000000 3.~~42567614~~42574811 0.00000000 999.~~59540152~~18823864 B-6 0.~~00191761~~00053125 0.00000000 3.~~42567535~~42574921 0.00000000 999.~~59540066~~18823882 (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 0530,742.0076 Deposits Payments of Interest and Principal 8472,~~427~~380,~~746~~521.9254 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans ~~451,687~~0.5000 Other Amounts (Servicer Advances) 0654,537.0031 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 8473,~~879~~035,~~434~~058.4285 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~712~~722,~~078~~756.3118 Payment of Interest and Principal 8372,~~636~~843,~~613~~045.3539 Total Withdrawals (Pool Distribution Amount) 8473,~~348~~565,~~691~~801.6657 Ending Balance ~~530,742~~0.7600

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 5626,~~905~~095.5147 Servicing Fee Support 5024,~~152~~264.5205 Non-Supported Prepayment/Curtailment Interest Shortfall 61,~~752~~831.9942

SERVICING FEES Gross Servicing Fee ~~732~~718,~~914~~288.2669 Master Servicing Fee 2928,~~316~~731.5755 Supported Prepayment/Curtailment Interest Shortfall 5024,~~152~~264.5205 Net Servicing Fee ~~712~~722,~~078~~756.3118

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 2 0 0 2 1,370,000.00 0.00 0.00 1,370,000.00 30 Days 34 0 0 0 34 12,~~500~~564,~~000~~971.0005 0.00 0.00 0.00 12,~~500~~564,~~000~~971.0005 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 34 2 0 0 56 12,~~500~~564,~~000~~971.0005 1,370,000.00 0.00 0.00 23,~~870~~934,~~000~~971.0005 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.~~030111~~030675% 0.000000% 0.000000% 0.~~030111~~030675% 45.~~563934~~597065% 0.000000% 0.000000% 45.~~563934~~597065% 30 Days 0.~~045167~~061350% 0.000000% 0.000000% 0.000000% 0.~~045167~~061350% 4985.~~887519~~368724% 0.000000% 0.000000% 0.000000% 4985.~~887519~~368724% 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.~~045167~~061350% 0.~~030111~~030675% 0.000000% 0.000000% 0.~~075279~~092025% 4985.~~887519~~368724% 45.~~563934~~597065% 0.000000% 0.000000% 95130.~~451453~~965789%

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 10 0 0 0 10 ~~224,000~~0.00 0.00 0.00 0.00 ~~224,000~~0.00 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 ~~224,000~~0.00 0.00 0.00 0.00 ~~224,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~044053~~000000% 0.000000% 0.000000% 0.000000% 0.~~044053~~000000% 0.~~036133~~000000% 0.000000% 0.000000% 0.000000% 0.~~036133~~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.~~044053~~000000% 0.000000% 0.000000% 0.000000% 0.~~044053~~000000% 0.~~036133~~000000% 0.000000% 0.000000% 0.000000% 0.~~036133~~000000% 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 2 0 0 2 1,370,000.00 0.00 0.00 1,370,000.00 30 Days 24 0 0 0 24 12,~~276~~564,~~000~~971.0005 0.00 0.00 0.00 12,~~276~~564,~~000~~971.0005 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 24 2 0 0 46 12,~~276~~564,~~000~~971.0005 1,370,000.00 0.00 0.00 23,~~646~~934,~~000~~971.0005 0-29 Days 0.~~045746~~046577% 0.000000% 0.000000% 0.~~045746~~046577% 0.~~048366~~049228% 0.000000% 0.000000% 0.~~048366~~049228% 30 Days 0.~~045746~~093153% 0.000000% 0.000000% 0.000000% 0.~~045746~~093153% 0.~~045048~~092166% 0.000000% 0.000000% 0.000000% 0.~~045048~~092166% 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.~~045746~~093153% 0.~~045746~~046577% 0.000000% 0.000000% 0.~~091491~~139730% 0.~~045048~~092166% 0.~~048366~~049228% 0.000000% 0.000000% 0.~~093414~~141393%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~236~~1,~~332~~303,993.1496

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 2,938,137,100.81 83.47112956% 2,~~878~~829,~~467~~834,~~072~~052.1207 83.~~47337102~~54146650% 97.~~194038~~144650% 100.000000% Class I-A-2 2,906,603,100.81 82.57526306% 2,~~847~~799,~~578~~617,~~508~~136.6055 82.~~57762600~~64941227% 0.~~895745~~892054% 0.000000% Class II-A-1 2,756,603,100.81 78.31383175% 2,~~700~~655,~~727~~324,~~411~~329.2029 78.~~31905509~~38964562% 4.~~258571~~259767% 0.000000% Class II-A-2 2,298,000,100.81 65.28513053% 2,~~251~~214,~~751~~170,~~719~~234.05 65.~~29909913~~36603385% 13.~~019956~~023612% 0.000000% Class II-A-3 2,259,676,100.81 64.19636324% 2,~~214~~177,~~232~~304,~~242~~383.6775 64.~~21106265~~27769187% 1.~~088036~~088342% 0.000000% Class II-A-4 2,159,676,100.81 61.35540903% 2,~~116~~081,~~331~~109,~~511~~178.0791 61.~~37201538~~43784744% 2.~~839047~~839844% 0.000000% Class II-A-5 2,079,676,100.81 59.08264567% 2,~~039~~006,~~511~~872,~~240~~243.7484 59.~~14428556~~24624810% 2.~~227730~~191599% 0.000000% Class II-A-6 1,761,133,100.81 50.03298491% 1,~~720~~688,~~968~~329,~~240~~243.7484 49.~~90677915~~84232233% 9.~~237506~~403926% 0.000000% Class II-A-7 1,661,133,100.81 47.19203070% 1,~~626~~598,~~837~~967,~~584~~069.5027 47.~~17706122~~20420046% 2.~~729718~~638122% 0.000000% Class II-A-8 1,613,464,100.81 45.83777624% 1,~~579~~551,~~168~~298,~~584~~069.5027 45.~~79469622~~79693131% 1.~~382365~~407269% 0.000000% Class II-A-9 1,446,180,100.81 41.08531441% 1,~~436~~428,~~384~~418,~~208~~134.3013 4142.~~65405716~~16930870% 43.~~140639~~627623% 0.000000% Class II-A-10 1,349,077,100.81 38.32666264% 1,~~339~~331,~~281~~315,~~208~~134.3013 3839.~~83814350~~30266462% 2.~~815914~~866644% 0.000000% Class II-A-11 1,299,077,100.81 36.90618554% 1,~~293~~289,~~914~~712,~~496~~684.5985 3738.~~52254312~~07449026% 1.~~315600~~228174% 0.000000% Class II-A-12 1,139,883,100.81 32.38355690% 1,~~134~~130,~~720~~518,~~496~~684.5985 3233.~~90603736~~37481531% 4.~~616506~~699675% 0.000000% Class II-A-13 953,311,100.81 27.08313182% ~~948~~943,~~148~~946,~~496~~684.5985 27.~~49559027~~86689569% 5.~~410447~~507920% 0.000000% Class II-A-14 846,591,100.81 24.05126549% ~~841~~837,~~428~~226,~~496~~684.5985 24.~~40079088~~71634158% 3.~~094799~~150554% 0.000000% Class II-A-15 596,591,100.81 16.94887997% ~~591~~587,~~428~~226,~~496~~684.5985 17.~~15097970~~33592059% 7.~~249811~~380421% 0.000000% Class II-A-16 575,699,100.81 16.35534782% ~~570~~566,~~536~~334,~~496~~684.5985 16.~~54512748~~71915357% 0.~~605852~~616767% 0.000000% Class II-A-17 225,699,100.81 6.41200810% ~~220~~216,~~536~~334,~~496~~684.5985 6.~~39539183~~38656419% 10.~~149736~~332589% 0.000000% Class II-A-18 225,699,100.81 6.41200810% ~~220~~216,~~536~~334,~~496~~684.5985 6.~~39539183~~38656419% 0.000000% 0.000000% Class II-A-19 149,648,100.81 4.25143401% ~~147~~145,~~508~~762,~~266~~270.8648 4.~~27762833~~30314768% 2.~~117764~~083417% 0.000000% Class II-A-20 96,799,100.81 2.75001813% 96,~~759~~720,~~836~~423.0321 2.~~80596216~~85534977% 1.~~471666~~447798% 0.000000% Class II-A-R 96,799,000.81 2.75001529% 96,~~759~~720,~~836~~423.0321 2.~~80596216~~85534977% 0.000000% 0.000000% Class B-1 42,240,000.81 1.20001908% 42,~~222~~205,~~910~~712.5505 1.~~22443252~~24598369% 1.~~581530~~609366% 0.000000% Class B-2 24,640,000.81 0.70001114% 24,~~630~~619,~~031~~999.4903 0.~~71425231~~72682383% 0.~~510180~~519160% 0.000000% Class B-3 17,600,000.81 0.50000796% 17,~~592~~585,~~879~~713.8782 0.~~51018023~~51915989% 0.~~204072~~207664% 0.000000% Class B-4 8,800,000.81 0.25000399% 8,~~796~~792,~~440~~857.3431 0.~~25509013~~25957995% 0.~~255090~~259580% 0.000000% Class B-5 3,520,000.81 0.10000161% 3,~~518~~517,~~576~~143.6241 0.~~10203606~~10383200% 0.~~153054~~155748% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~102036~~103832% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description 5/1 CMT ARM Weighted Average Gross Coupon 4.~~373096~~373256% Weighted Average Net Coupon 4.~~113096~~113256% Weighted Average Pass-Through Rate 4.~~113096~~113256% Weighted Average Maturity(Stepdown Calculation) ~~346~~345 Beginning Scheduled Collateral Loan Count 6,~~768~~642 Number Of Loans Paid In Full ~~126~~122 Ending Scheduled Collateral Loan Count 6,~~642~~520 Beginning Scheduled Collateral Balance 3,~~519~~448,~~944~~365,~~100~~672.8188 Ending Scheduled Collateral Balance 3,~~448~~387,~~365~~340,~~672~~647.8809 Ending Actual Collateral Balance at 3130-~~May~~Jun-2005 3,~~006~~004,~~764~~579.0836 Monthly P&I Constant 1413,~~272~~995,~~950~~683.6503 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 8372,~~272~~473,~~413~~803.8953 Ending Scheduled Balance for Premium Loans 3,~~448~~387,~~365~~340,~~672~~647.8809 Scheduled Principal 1,~~424~~404,~~163~~630.6597 Unscheduled Principal 7059,~~154~~620,~~264~~394.2883 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 3,~~439~~378,~~212~~321,~~395~~593.0769 Greater Than 80%, less than or equal to 85% 1,552,~~754~~294.7421 Greater than 85%, less than or equal to 95% 7,~~527~~525,~~493~~308.4871 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description 5/1 CMT ARM 5/1 CMT ARM 5/1 CMT ARM Weighted Average Coupon Rate 4.~~384092~~383781 4.~~370694~~370958 4.~~373096~~373256 Weighted Average Net Rate 4.~~124092~~123781 4.~~110694~~110958 4.~~113096~~113256 Weighted Average Maturity 344 345 ~~346~~345 ~~346~~ Beginning Loan Count 2,~~315~~270 4,~~453~~372 6,~~768~~642 Loans Paid In Full 4544 8178 ~~126~~122 Ending Loan Count 2,~~270~~226 4,~~372~~294 6,~~642~~520 Beginning Scheduled Balance ~~630~~618,~~685~~123,~~829~~844.0031 2,~~889~~830,~~258~~241,~~272~~828.0058 3,~~519~~448,~~944~~365,~~101~~672.0088 Ending Scheduled Balance ~~618~~605,~~123~~052,~~844~~016.3172 2,~~830~~782,~~241~~288,~~828~~630.5837 3,~~448~~387,~~365~~340,~~672~~647.8809 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 2,~~608~~555,~~179~~818.9532 11,~~664~~439,~~770~~864.7071 1413,~~272~~995,~~950~~683.6503 Scheduled Principal ~~296~~291,~~298~~431.6455 1,~~127~~113,~~865~~199.0042 1,~~424~~404,~~163~~630.6597 Unscheduled Principal 12,~~265~~780,~~685~~396.7404 5746,~~888~~839,~~578~~998.5479 7059,~~154~~620,~~264~~394.2883 Scheduled Interest 2,~~303~~256,~~869~~814.4980 10,~~516~~308,~~546~~225.7705 12,~~820~~565,~~416~~039.2685 Servicing Fees ~~131~~128,~~376~~702.6654 ~~601~~589,~~537~~586.6015 ~~732~~718,~~914~~288.2669 Master Servicing Fees 5,~~255~~148.0710 2423,~~061~~583.5044 2928,~~316~~731.5755 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 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,~~167~~122,~~237~~964.7616 9,~~890~~695,~~947~~055.6746 1211,~~058~~818,~~185~~019.4362 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-AR10