8-K 1 wfa05001_10509.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): September 26, 2005 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Asset Backed P/T Certificates, Series 2005-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-109423-01 Pooling and Servicing Agreement) (Commission 54-2169408 (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 September 26, 2005 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Asset Backed P/T Certificates, Series 2005-1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Asset Backed P/T Certificates, Series 2005-1 Trust, relating to the September 26, 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 Asset Backed P/T Certificates, Series 2005-1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 9/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Asset Backed P/T Certificates, Series 2005-1 Trust, relating to the September 26, 2005 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Asset Backed P/T Certificates Record Date: 78/2931/2005 Distribution Date: 89/2526/2005 Wells Fargo Asset Securities Corporation Mortgage Asset Backed P/T Certificates Series 2005-1 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 A-P 94981FAM4 PO 0.00000% 264,~~879~~205.1535 0.00 I-A-1 94981FAA0 SEN 5.50000% 6,188,000.00 28,~~360~~364.2074 I-A-2 94981FAB8 SEN 5.50000% 4543,~~708~~825,~~512~~083.4595 ~~209~~200,~~486~~886.5173 I-A-3 94981FAC6 SEN 5.50000% 534,000.00 2,447.3777 A-WIO 94981FAL6 IO 0.~~55636~~55581% 0.00 8684,~~215~~341.3375 I-A-R 94981FAD4 SEN 5.50000% 0.00 12.6155 II-A-1 94981FAE2 SEN 5.50000% 6,765,000.00 31,~~004~~009.6561 II-A-2 94981FAF9 SEN 5.50000% 340,000.00 1,558.2550 II-A-3 94981FAG7 SEN 5.50000% 5049,~~462~~485,~~264~~706.8791 ~~231~~226,~~273~~834.4106 II-A-4 94981FAH5 SEN 5.50000% 191,000.00 875.3751 III-A-1 94981FAJ1 SEN 5.50000% 7271,~~198~~155,~~431~~328.5765 ~~330~~326,~~892~~163.3592 III-A-2 94981FAK8 SEN 5.50000% 2,438,000.00 11,~~173~~175.5938 B-1 94981FAN2 SUB 5.50000% 4,~~966~~960,~~556~~199.2395 22,~~762~~736.0996 B-2 94981FAP7 SUB 5.50000% 1,~~942~~940,~~700~~214.5727 8,~~903~~893.5471 B-3 94981FAQ5 SUB 5.50000% 1,~~404~~402,~~110~~313.4443 6,~~435~~428.1404 B-4 94981FAR3 SUB 5.50000% ~~971~~970,~~847~~603.1435 4,~~454~~449.0513 B-5 94981FAS1 SUB 5.50000% 647,~~898~~068.0990 2,~~969~~966.3609 B-6 94981FAT9 SUB 5.50000% ~~863~~862,~~738~~633.7532 3,~~958~~954.5821 Totals ~~195~~191,~~886~~969,~~939~~358.2608 ~~982~~963,~~771~~088.4066

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-P ~~673~~676.8079 0.00 ~~264~~263,~~205~~528.3557 ~~673~~676.8079 0.00 I-A-1 0.00 0.00 6,188,000.00 28,~~360~~364.2074 0.00 I-A-2 12,~~883~~030,~~428~~162.4917 0.00 4341,~~825~~794,~~083~~921.9579 2,~~092~~231,~~915~~048.0090 0.00 I-A-3 0.00 0.00 534,000.00 2,447.3777 0.00 A-WIO 0.00 0.00 0.00 8684,~~215~~341.3375 0.00 I-A-R 0.00 0.00 0.00 12.6155 0.00 II-A-1 0.00 0.00 6,765,000.00 31,~~004~~009.6561 0.00 II-A-2 0.00 0.00 340,000.00 1,558.2550 0.00 II-A-3 ~~976~~1,~~557~~707,231.9645 0.00 4947,~~485~~778,~~706~~475.9146 1,~~207~~934,~~831~~065.3751 0.00 II-A-4 0.00 0.00 191,000.00 875.3751 0.00 III-A-1 1,~~043~~433,~~102~~309.9213 0.00 7169,~~155~~722,~~328~~019.6553 1,~~373~~759,~~995~~473.2705 0.00 III-A-2 0.00 0.00 2,438,000.00 11,~~173~~175.5938 0.00 B-1 6,~~356~~359.2810 0.00 4,~~960~~953,~~199~~840.9586 29,~~118~~096.3706 0.00 B-2 2,~~486~~487.3040 0.00 1,~~940~~937,~~214~~726.2787 11,~~389~~381.8411 0.00 B-3 1,797.0080 0.00 1,~~402~~400,~~313~~515.4363 8,~~232~~225.1484 0.00 B-4 1,~~243~~244.7934 0.00 ~~970~~969,~~603~~359.3502 5,~~697~~693.8447 0.00 B-5 829.1956 0.00 ~~647~~646,~~068~~239.9034 3,~~798~~795.5565 0.00 B-6 1,105.4392 0.00 ~~862~~861,~~633~~527.3240 5,~~064~~060.0113 24.99 Totals 35,~~917~~185,~~581~~203.1666 0.00 ~~191~~186,~~969~~784,~~358~~154.0847 46,~~900~~148,~~352~~292.5632 24.99 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) A-P 268,575.93 264,~~879~~205.1535 ~~666~~669.5248 7.2831 0.00 0.00 I-A-1 6,188,000.00 6,188,000.00 0.00 0.00 0.00 0.00 I-A-2 52,597,000.00 4543,~~708~~825,~~512~~083.4595 6261,~~920~~278.77 1,~~820~~968,~~507~~883.7239 0.00 0.00 I-A-3 534,000.00 534,000.00 0.00 0.00 0.00 0.00 A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 I-A-R 100.00 0.00 0.00 0.00 0.00 0.00 II-A-1 6,765,000.00 6,765,000.00 0.00 0.00 0.00 0.00 II-A-2 340,000.00 340,000.00 0.00 0.00 0.00 0.00 II-A-3 57,711,000.00 5049,~~462~~485,~~264~~706.8791 7573,~~154~~078.1159 ~~901~~1,~~403~~634,152.8586 0.00 0.00 II-A-4 191,000.00 191,000.00 0.00 0.00 0.00 0.00 III-A-1 79,392,000.00 7271,~~198~~155,~~431~~328.5765 9897,~~567~~777.0020 ~~944~~1,~~535~~335,531.92 0.00 0.00 III-A-2 2,438,000.00 2,438,000.00 0.00 0.00 0.00 0.00 B-1 4,998,000.00 4,~~966~~960,~~556~~199.2395 6,~~356~~359.2810 0.00 0.00 0.00 B-2 1,955,000.00 1,~~942~~940,~~700~~214.5727 2,~~486~~487.3040 0.00 0.00 0.00 B-3 1,413,000.00 1,~~404~~402,~~110~~313.4443 1,797.0080 0.00 0.00 0.00 B-4 978,000.00 ~~971~~970,~~847~~603.1435 1,~~243~~244.7934 0.00 0.00 0.00 B-5 652,000.00 647,~~898~~068.0990 829.1956 0.00 0.00 0.00 B-6 869,207.16 ~~863~~862,~~738~~633.7532 1,105.4392 0.00 0.00 0.00 Totals 217,289,883.09 ~~195~~191,~~886~~969,~~939~~358.2608 ~~251~~246,~~126~~628.3916 34,~~666~~938,~~454~~575.7748 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 A-P ~~673~~676.8079 ~~264~~263,~~205~~528.3557 0.~~98372684~~98120695 ~~673~~676.8079 I-A-1 0.00 6,188,000.00 1.00000000 0.00 I-A-2 12,~~883~~030,~~428~~162.4917 4341,~~825~~794,~~083~~921.9579 0.~~83322402~~79462558 12,~~883~~030,~~428~~162.4917 I-A-3 0.00 534,000.00 1.00000000 0.00 A-WIO 0.00 0.00 0.00000000 0.00 I-A-R 0.00 0.00 0.00000000 0.00 II-A-1 0.00 6,765,000.00 1.00000000 0.00 II-A-2 0.00 340,000.00 1.00000000 0.00 II-A-3 ~~976~~1,~~557~~707,231.9645 4947,~~485~~778,~~706~~475.9146 0.~~85747443~~82789200 ~~976~~1,~~557~~707,231.9645 II-A-4 0.00 191,000.00 1.00000000 0.00 III-A-1 1,~~043~~433,~~102~~309.9213 7169,~~155~~722,~~328~~019.6553 0.~~89625313~~87819956 1,~~043~~433,~~102~~309.9213 III-A-2 0.00 2,438,000.00 1.00000000 0.00 B-1 6,~~356~~359.2810 4,~~960~~953,~~199~~840.9586 0.~~99243696~~99116464 6,~~356~~359.2810 B-2 2,~~486~~487.3040 1,~~940~~937,~~214~~726.2787 0.~~99243697~~99116464 2,~~486~~487.3040 B-3 1,797.0080 1,~~402~~400,~~313~~515.4363 0.~~99243696~~99116464 1,797.0080 B-4 1,~~243~~244.7934 ~~970~~969,~~603~~359.3502 0.~~99243696~~99116464 1,~~243~~244.7934 B-5 829.1956 ~~647~~646,~~068~~239.9034 0.~~99243696~~99116463 829.1956 B-6 1,105.4392 ~~862~~861,~~633~~527.3240 0.~~99243697~~99116464 1,105.4392 Totals 35,~~917~~185,~~581~~203.1666 ~~191~~186,~~969~~784,~~358~~154.0847 0.~~88347122~~85960815 35,~~917~~185,~~581~~203.1666

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 268,575.93 ~~986~~983.~~23562432~~72683658 2.~~48168181~~49270290 0.~~02710593~~02721763 0.00000000 I-A-1 6,188,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-2 52,597,000.00 ~~869~~833.~~03269103~~22402323 1.~~19628059~~16506208 3437.~~61238702~~43337814 0.00000000 I-A-3 534,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 6,765,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-2 340,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 57,711,000.00 ~~874~~857.~~39595346~~47443139 1.~~30224931~~26628528 1528.~~61927276~~31614181 0.00000000 II-A-4 191,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-1 79,392,000.00 ~~909~~896.~~39177209~~25313193 1.~~24152308~~23157497 1116.~~89711709~~82199617 0.00000000 III-A-2 2,438,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 4,998,000.00 ~~993~~992.~~70872949~~43696479 1.~~27176471~~27232893 0.00000000 0.00000000 B-2 1,955,000.00 ~~993~~992.~~70873146~~43696675 1.~~27176471~~27232737 0.00000000 0.00000000 B-3 1,413,000.00 ~~993~~992.~~70873319~~43696391 1.~~27176221~~27232838 0.00000000 0.00000000 B-4 978,000.00 ~~993~~992.~~70873211~~43696319 1.~~27176892~~27233129 0.00000000 0.00000000 B-5 652,000.00 ~~993~~992.~~70872699~~43696319 1.~~27176380~~27233129 0.00000000 0.00000000 B-6 869,207.16 ~~993~~992.~~70873797~~43696980 1.~~27176817~~27233190 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 A-P 0.00000000 2.~~50878774~~51992053 ~~983~~981.~~72683658~~20695328 0.~~98372684~~98120695 2.~~50878774~~51992053 I-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-2 0.00000000 3538.~~80866760~~59844041 ~~833~~794.~~22402323~~62558302 0.~~83322402~~79462558 3538.~~80866760~~59844041 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 1629.~~92152207~~58242709 ~~857~~827.~~47443139~~89200430 0.~~85747443~~82789200 1629.~~92152207~~58242709 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-1 0.00000000 1318.~~13864017~~05357127 ~~896~~878.~~25313193~~19956079 0.~~89625313~~87819956 1318.~~13864017~~05357127 III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 1.~~27176471~~27232893 ~~992~~991.~~43696479~~16463786 0.~~99243696~~99116464 1.~~27176471~~27232893 B-2 0.00000000 1.~~27176471~~27232737 ~~992~~991.~~43696675~~16463939 0.~~99243697~~99116464 1.~~27176471~~27232737 B-3 0.00000000 1.~~27176221~~27232838 ~~992~~991.~~43696391~~16463553 0.~~99243696~~99116464 1.~~27176221~~27232838 B-4 0.00000000 1.~~27176892~~27233129 ~~992~~991.~~43696319~~16464213 0.~~99243696~~99116464 1.~~27176892~~27233129 B-5 0.00000000 1.~~27176380~~27233129 ~~992~~991.~~43696319~~16463190 0.~~99243696~~99116463 1.~~27176380~~27233129 B-6 0.00000000 1.~~27176817~~27233190 ~~992~~991.~~43696980~~16463790 0.~~99243697~~99116464 1.~~27176817~~27233190 (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 A-P 268,575.93 0.00000% 264,~~879~~205.1535 0.00 0.00 0.00 I-A-1 6,188,000.00 5.50000% 6,188,000.00 28,361.67 0.00 0.00 I-A-2 52,597,000.00 5.50000% 4543,~~708~~825,~~512~~083.4595 ~~209~~200,~~497~~864.3597 0.00 0.00 I-A-3 534,000.00 5.50000% 534,000.00 2,447.50 0.00 0.00 A-WIO 0.00 0.~~55636~~55581% ~~185~~182,~~965~~076,~~466~~770.2513 8684,~~219~~332.7962 0.00 0.00 I-A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 II-A-1 6,765,000.00 5.50000% 6,765,000.00 31,006.25 0.00 0.00 II-A-2 340,000.00 5.50000% 340,000.00 1,558.33 0.00 0.00 II-A-3 57,711,000.00 5.50000% 5049,~~462~~485,~~264~~706.8791 ~~231~~226,~~285~~809.3849 0.00 0.00 II-A-4 191,000.00 5.50000% 191,000.00 875.42 0.00 0.00 III-A-1 79,392,000.00 5.50000% 7271,~~198~~155,~~431~~328.5765 ~~330~~326,~~909~~128.4859 0.00 0.00 III-A-2 2,438,000.00 5.50000% 2,438,000.00 11,174.17 0.00 0.00 B-1 4,998,000.00 5.50000% 4,~~966~~960,~~556~~199.2395 22,~~763~~734.3825 0.00 0.00 B-2 1,955,000.00 5.50000% 1,~~942~~940,~~700~~214.5727 8,~~904~~892.0465 0.00 0.00 B-3 1,413,000.00 5.50000% 1,~~404~~402,~~110~~313.4443 6,~~435~~427.5127 0.00 0.00 B-4 978,000.00 5.50000% ~~971~~970,~~847~~603.1435 4,~~454~~448.3060 0.00 0.00 B-5 652,000.00 5.50000% 647,~~898~~068.0990 2,~~969~~965.5373 0.00 0.00 B-6 869,207.16 5.50000% ~~863~~862,~~738~~633.7532 3,~~958~~953.8074 0.00 0.00 Totals 217,289,883.09 ~~982~~962,~~820~~981.9025 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 A-P 0.00 0.00 0.00 0.00 ~~264~~263,~~205~~528.3557 I-A-1 1(3.4707) 0.00 28,~~360~~364.2074 0.00 6,188,000.00 I-A-2 10(21.8476) 0.00 ~~209~~200,~~486~~886.5173 0.00 4341,~~825~~794,~~083~~921.9579 I-A-3 (0.1327) 0.00 2,447.3777 0.00 534,000.00 A-WIO 4(9.4613) 0.00 8684,~~215~~341.3375 0.00 ~~182~~176,~~082~~921,~~909~~750.7436 I-A-R 0.00 0.00 12.6155 0.00 0.00 II-A-1 1(3.6036) 0.00 31,~~004~~009.6561 0.00 6,765,000.00 II-A-2 (0.0817) 0.00 1,558.2550 0.00 340,000.00 II-A-3 11(24.9757) 0.00 ~~231~~226,~~273~~834.4106 0.00 4947,~~485~~778,~~706~~475.9146 II-A-4 (0.0509) 0.00 875.3751 0.00 191,000.00 III-A-1 17(35.1333) 0.00 ~~330~~326,~~892~~163.3592 0.00 7169,~~155~~722,~~328~~019.6553 III-A-2 0(1.5821) 0.00 11,~~173~~175.5938 0.00 2,438,000.00 B-1 1(2.3071) 0.00 22,~~762~~736.0996 0.00 4,~~960~~953,~~199~~840.9586 B-2 0(1.5106) 0.00 8,~~903~~893.5471 0.00 1,~~940~~937,~~214~~726.2787 B-3 (0.3777) 0.00 6,~~435~~428.1404 0.00 1,~~402~~400,~~313~~515.4363 B-4 (0.2553) 0.00 4,~~454~~449.0513 0.00 ~~970~~969,~~603~~359.3502 B-5 (0.1735) 0.00 2,~~969~~966.3609 0.00 ~~647~~646,~~068~~239.9034 B-6 (0.2347) 0.00 3,~~958~~954.5821 0.00 ~~862~~861,~~633~~527.3240 Totals 51(104.1485) 0.00 ~~982~~963,~~771~~088.4066 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 A-P 268,575.93 0.00000% ~~986~~983.~~23562432~~72683658 0.00000000 0.00000000 0.00000000 I-A-1 6,188,000.00 5.50000% 1000.00000000 4.58333387 0.00000000 0.00000000 I-A-2 52,597,000.00 5.50000% ~~869~~833.~~03269103~~22402323 3.~~98306652~~81894348 0.00000000 0.00000000 I-A-3 534,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 A-WIO 0.00 0.~~55636~~55581% ~~897~~878.~~71665540~~94463635 0.~~41621137~~40710138 0.00000000 0.00000000 I-A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 6,765,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 II-A-2 340,000.00 5.50000% 1000.00000000 4.58332353 0.00000000 0.00000000 II-A-3 57,711,000.00 5.50000% ~~874~~857.~~39595346~~47443139 43.~~00764811~~93009114 0.00000000 0.00000000 II-A-4 191,000.00 5.50000% 1000.00000000 4.58335079 0.00000000 0.00000000 III-A-1 79,392,000.00 5.50000% ~~909~~896.~~39177209~~25313193 4.~~16804565~~10782686 0.00000000 0.00000000 III-A-2 2,438,000.00 5.50000% 1000.00000000 4.58333470 0.00000000 0.00000000 B-1 4,998,000.00 5.50000% ~~993~~992.~~70872949~~43696479 4.~~55449780~~54866947 0.00000000 0.00000000 B-2 1,955,000.00 5.50000% ~~993~~992.~~70873146~~43696675 4.~~55449616~~54867008 0.00000000 0.00000000 B-3 1,413,000.00 5.50000% ~~993~~992.~~70873319~~43696391 4.~~55450106~~54866950 0.00000000 0.00000000 B-4 978,000.00 5.50000% ~~993~~992.~~70873211~~43696319 4.~~55449898~~54867076 0.00000000 0.00000000 B-5 652,000.00 5.50000% ~~993~~992.~~70872699~~43696319 4.~~55449387~~54866564 0.00000000 0.00000000 B-6 869,207.16 5.50000% ~~993~~992.~~70873797~~43696980 4.~~55449539~~54867399 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 A-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~983~~981.~~72683658~~20695328 I-A-1 (0.~~00023756~~00049612) 0.00000000 4.~~58309632~~58382999 0.00000000 1000.00000000 I-A-2 (0.~~00020610~~00041371) 0.00000000 3.~~98286043~~81935719 0.00000000 ~~833~~794.~~22402323~~62558302 I-A-3 (0.~~00024345~~00050562) 0.00000000 4.~~58308989~~58383895 0.00000000 1000.00000000 A-WIO (0.~~00002153~~00004407) 0.00000000 0.~~41618984~~40714545 0.00000000 ~~878~~854.~~97427428~~05965529 I-A-R 0.00000000 0.00000000 1625.~~10000000~~50000000 0.00000000 0.00000000 II-A-1 (0.~~00023651~~00049667) 0.00000000 4.~~58309682~~58383001 0.00000000 1000.00000000 II-A-2 (0.~~00023529~~00050000) 0.00000000 4.~~58308824~~58382353 0.00000000 1000.00000000 II-A-3 (0.~~00020741~~00042574) 0.00000000 43.~~00744070~~93051689 0.00000000 ~~857~~827.~~47443139~~89200430 II-A-4 (0.~~00026178~~00047120) 0.00000000 4.~~58308901~~58382199 0.00000000 1000.00000000 III-A-1 (0.~~00021576~~00044501) 0.00000000 4.~~16782988~~10827187 0.00000000 ~~896~~878.~~25313193~~19956079 III-A-2 (0.~~00023790~~00049631) 0.00000000 4.~~58309680~~58383101 0.00000000 1000.00000000 B-1 (0.~~00026010~~00054222) 0.00000000 4.~~55423970~~54921168 0.00000000 ~~992~~991.~~43696479~~16463786 B-2 (0.~~00026087~~00054220) 0.00000000 4.~~55424041~~54921228 0.00000000 ~~992~~991.~~43696675~~16463939 B-3 (0.~~00026185~~00054494) 0.00000000 4.~~55423921~~54921444 0.00000000 ~~992~~991.~~43696391~~16463553 B-4 (0.~~00025562~~00054192) 0.00000000 4.~~55424335~~54921268 0.00000000 ~~992~~991.~~43696319~~16464213 B-5 (0.~~00026074~~00053681) 0.00000000 4.~~55423313~~54921779 0.00000000 ~~992~~991.~~43696319~~16463190 B-6 (0.~~00026461~~00054072) 0.00000000 4.~~55424228~~54921471 0.00000000 ~~992~~991.~~43696980~~16463790 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-P-1 0.00000% 0.00 0.00 29,~~276~~235.4091 29,~~235~~195.9123 99.~~17107300~~03308245% A-P-2 0.00000% 0.00 0.00 177,~~968~~546.9665 177,~~546~~122.6551 98.~~44652828~~21135003% A-P-3 0.00000% 0.00 0.00 57,~~633~~422.79 57,~~422~~210.7982 97.~~74534473~~38452839% A-WIO-1 0.~~52220~~52376% ~~51,440,661.36~~ 49,561,780.87 47,536,158.94 0.00 0.00 8581.~~00476786~~53056821% A-WIO-2 0.~~52036~~51727% 5756,~~804~~839,~~837~~489.9128 5655,~~843~~140,~~286~~294.3705 0.00 0.00 8784.~~43386822~~81439958% A-WIO-3 0.~~60639~~60573% 7675,~~719~~675,~~966~~499.98 7574,~~677~~245,~~842~~297.5037 0.00 0.00 9088.~~26863294~~55989117%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 049,938.0079 Deposits Payments of Interest and Principal 56,~~082~~116,~~310~~805.5732 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 021,948.0048 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 56,~~082~~138,~~310~~753.5780 Withdrawals Reimbursement for Servicer Advances ~~91,415~~0.8000 Payment of Service Fee 40,~~603~~400.4332 Payment of Interest and Principal 46,~~900~~148,~~352~~292.5526 Total Withdrawals (Pool Distribution Amount) 56,~~032~~188,~~371~~692.7858 Ending Balance ~~49,938~~0.7900

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1,~~887~~086.4787 Servicing Fee Support 1,~~836~~191.3371 Non-Supported Prepayment/Curtailment Interest Shortfall 51(104.1484)

SERVICING FEES Gross Servicing Fee 4039,~~807~~992.4634 Master Servicing Fee 1,~~632~~599.3069 Supported Prepayment/Curtailment Interest Shortfall 1,~~836~~191.3371 Net Servicing Fee 40,~~603~~400.4332

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 24 0 0 0 24 ~~252~~1,~~236~~211,545.6691 0.00 0.00 0.00 ~~252~~1,~~236~~211,545.6691 60 Days 10 0 0 0 10 ~~173,940~~0.6500 0.00 0.00 0.00 ~~173,940~~0.6500 90 Days 0 0 01 0 01 0.00 0.00 0173,940.0065 0.00 0173,940.0065 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 0 01 0 35 ~~426~~1,~~177~~211,545.3191 0.00 0173,940.0065 0.00 ~~426~~1,~~177~~385,486.3156 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.~~182983~~373483% 0.000000% 0.000000% 0.000000% 0.~~182983~~373483% 0.~~130228~~639257% 0.000000% 0.000000% 0.000000% 0.~~130228~~639257% 60 Days 0.~~091491~~000000% 0.000000% 0.000000% 0.000000% 0.~~091491~~000000% 0.~~089804~~000000% 0.000000% 0.000000% 0.000000% 0.~~089804~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~093371% 0.000000% 0.~~000000~~093371% 0.000000% 0.000000% 0.~~000000~~091778% 0.000000% 0.~~000000~~091778% 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.~~274474~~373483% 0.000000% 0.~~000000~~093371% 0.000000% 0.~~274474~~466853% 0.~~220032~~639257% 0.000000% 0.~~000000~~091778% 0.000000% 0.~~220032~~731035%

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 01 0 0 0 01 0986,257.0004 0.00 0.00 0.00 0986,257.0004 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 01 0 0 0 01 0986,257.0004 0.00 0.00 0.00 0986,257.0004 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~970874% 0.000000% 0.000000% 0.000000% 0.~~000000~~970874% 01.~~000000~~909769% 0.000000% 0.000000% 0.000000% 01.~~000000~~909769% 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.~~000000~~970874% 0.000000% 0.000000% 0.000000% 0.~~000000~~970874% 01.~~000000~~909769% 0.000000% 0.000000% 0.000000% 01.~~000000~~909769% 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 21 0 0 0 21 ~~252~~86,~~236~~289.6697 0.00 0.00 0.00 ~~252~~86,~~236~~289.6697 60 Days 10 0 0 0 10 ~~173,940~~0.6500 0.00 0.00 0.00 ~~173,940~~0.6500 90 Days 0 0 01 0 01 0.00 0.00 0173,940.0065 0.00 0173,940.0065 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 31 0 01 0 32 ~~426~~86,~~177~~289.3197 0.00 0173,940.0065 0.00 ~~426~~260,~~177~~230.3162 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~549451~~280899% 0.000000% 0.000000% 0.000000% 0.~~549451~~280899% 0.~~417872~~146498% 0.000000% 0.000000% 0.000000% 0.~~417872~~146498% 60 Days 0.~~274725~~000000% 0.000000% 0.000000% 0.000000% 0.~~274725~~000000% 0.~~288161~~000000% 0.000000% 0.000000% 0.000000% 0.~~288161~~000000% 90 Days 0.000000% 0.000000% 0.~~000000~~280899% 0.000000% 0.~~000000~~280899% 0.000000% 0.000000% 0.~~000000~~295306% 0.000000% 0.~~000000~~295306% 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.~~824176~~280899% 0.000000% 0.~~000000~~280899% 0.000000% 0.~~824176~~561798% 0.~~706033~~146498% 0.000000% 0.~~000000~~295306% 0.000000% 0.~~706033~~441804% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 02 0 0 0 02 0138,998.0090 0.00 0.00 0.00 0138,998.0090 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 02 0 0 0 02 0138,998.0090 0.00 0.00 0.00 0138,998.0090 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~326797% 0.000000% 0.000000% 0.000000% 0.~~000000~~326797% 0.~~000000~~181728% 0.000000% 0.000000% 0.000000% 0.~~000000~~181728% 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.~~000000~~326797% 0.000000% 0.000000% 0.000000% 0.~~000000~~326797% 0.~~000000~~181728% 0.000000% 0.000000% 0.000000% 0.~~000000~~181728%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4697,~~437~~132.3164

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 217,021,307.16 99.87639741% ~~191~~186,~~705~~520,~~152~~625.7390 99.~~86237107~~85891278% 94.~~237380~~084977% 100.000000% Class I-A-1 210,833,307.16 97.02858880% ~~185~~180,~~517~~332,~~152~~625.7390 96.~~63893997~~54599793% 3.~~232328~~322290% 0.000000% Class I-A-2 158,236,307.16 72.82267582% ~~141~~138,~~692~~537,~~068~~704.7811 7374.~~80973202~~16994472% 22.~~892221~~439371% 0.000000% Class I-A-3 157,702,307.16 72.57692117% ~~141~~138,~~158~~003,~~068~~704.7811 73.~~53156263~~88405323% 0.~~278937~~286700% 0.000000% Class I-AR 157,702,207.16 72.57687515% ~~141~~138,~~158~~003,~~068~~704.7811 73.~~53156263~~88405323% 0.000000% 0.000000% Class II-A-1 150,937,207.16 69.46352265% ~~134~~131,~~393~~238,~~068~~704.7811 70.~~00756272~~26222566% 3.~~533727~~632076% 0.000000% Class II-A-2 150,597,207.16 69.30704965% ~~134~~130,~~053~~898,~~068~~704.7811 6970.~~83045112~~08019737% 0.~~177600~~182543% 0.000000% Class II-A-3 92,886,207.16 42.74759866% 8483,~~567~~120,~~361~~228.8765 44.~~05253146~~50068524% 25.~~849071~~651895% 0.000000% Class II-A-4 92,695,207.16 42.65969765% 8482,~~376~~929,~~361~~228.8765 4344.~~95303641~~39842817% 0.~~099770~~102546% 0.000000% Class III-A-1 13,303,207.16 6.12233159% 13,~~221~~207,~~033~~209.2212 67.~~88705393~~07084022% 37.~~168291~~433215% 0.000000% Class III-A-2 10,865,207.16 5.00032814% 10,~~783~~769,~~033~~209.2212 5.~~61705958~~76559031% 1.~~273500~~308943% 0.000000% Class B-1 5,867,207.16 2.70017503% 5,~~822~~815,~~833~~368.2726 3.~~03320974~~11341627% 2.~~590982~~659679% 0.000000% Class B-2 3,912,207.16 1.80045527% 3,~~882~~877,~~619~~641.0039 2.~~02252018~~07600125% 1.~~013479~~040351% 0.000000% Class B-3 2,499,207.16 1.15017189% 2,~~480~~477,~~305~~125.5776 1.~~29203202~~32619695% 0.~~732504~~751926% 0.000000% Class B-4 1,521,207.16 0.70008191% 1,~~509~~507,~~702~~766.2274 0.~~78642875~~80722412% 0.~~506999~~520441% 0.000000% Class B-5 869,207.16 0.40002192% ~~862~~861,~~633~~527.3240 0.~~44935990~~46124223% 0.~~337999~~346961% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~450600~~462547% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~280782~~280457% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation) ~~329~~328 Beginning Scheduled Collateral Loan Count 1,~~111~~093 Number Of Loans Paid In Full 1822 Ending Scheduled Collateral Loan Count 1,~~093~~071 Beginning Scheduled Collateral Balance ~~195~~191,~~886~~969,~~939~~358.2610 Ending Scheduled Collateral Balance ~~191~~186,~~969~~784,~~358~~154.1047 Ending Actual Collateral Balance at 2931-~~Jul~~Aug-2005 ~~193~~189,~~688~~524,~~493~~067.4923 Monthly P&I Constant 1,~~280~~257,~~525~~141.3082 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 46,~~835~~083,~~750~~584.9195 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~191~~186,~~969~~784,~~358~~154.1047 Scheduled Principal ~~251~~246,~~126~~628.3915 Unscheduled Principal 34,~~666~~938,~~454~~575.7748 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~166~~161,~~216~~873,~~723~~965.1730 Greater Than 80%, less than or equal to 85% 32,~~170~~931,~~954~~833.3343 Greater than 85%, less than or equal to 95% 2221,~~568~~979,~~707~~066.5471 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 3 Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.~~240543~~240646 6.~~234452~~232778 6.~~345074~~344814 Weighted Average Net Rate 5.~~980543~~980646 5.~~974452~~972778 6.~~085074~~084814 Weighted Average Maturity ~~336~~335 ~~329~~328 ~~325~~324 Beginning Loan Count ~~110~~107 ~~370~~364 ~~631~~622 Loans Paid In Full 34 68 910 Ending Loan Count ~~107~~103 ~~364~~356 ~~622~~612 Beginning Scheduled Balance 5553,~~565~~677,~~167~~971.5587 6160,~~345~~364,~~442~~025.1183 7877,~~976~~927,~~329~~360.6040 Ending Scheduled Balance 5351,~~677~~644,~~971~~008.8786 6058,~~364~~651,~~025~~988.8327 7776,~~927~~488,~~360~~157.4034 Record Date 0708/2931/2005 0708/2931/2005 0708/2931/2005 Principal And Interest Constant ~~357~~346,~~488~~234.3821 ~~399~~393,~~759~~897.6338 ~~523~~517,~~277~~010.2923 Scheduled Principal 6665,~~686~~077.14 80 77,~~012~~884.1340 ~~104~~103,~~428~~665.1295 Unscheduled Principal 1,~~820~~968,~~509~~885.5421 ~~901~~1,~~404~~634,153.1516 ~~944~~1,~~541~~335,537.0811 Scheduled Interest ~~288~~279,~~963~~154.9435 ~~318~~313,~~656~~509.2390 ~~417~~412,~~590~~016.9743 Servicing Fees 11,~~576~~182.0791 12,~~778~~575.0405 16,~~453~~234.3538 Master Servicing Fees ~~463~~447.0432 ~~511~~503.1200 ~~658~~649.1338 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 ~~276~~267,~~924~~524.8212 ~~305~~300,~~367~~431.0785 ~~400~~395,~~479~~132.4868 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

Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.~~280782~~280457 Weighted Average Net Rate 6.~~020782~~020457 Weighted Average Maturity ~~329~~328 Beginning Loan Count 1,~~111~~093 Loans Paid In Full 1822 Ending Loan Count 1,~~093~~071 Beginning Scheduled Balance ~~195~~191,~~886~~969,~~939~~358.2610 Ending scheduled Balance ~~191~~186,~~969~~784,~~358~~154.1047 Record Date 0708/2931/2005 Principal And Interest Constant 1,~~280~~257,~~525~~141.3082 Scheduled Principal ~~251~~246,~~126~~628.3915 Unscheduled Principal 34,~~666~~938,~~454~~575.7748 Scheduled Interest 1,~~025~~004,~~211~~680.1468 Servicing Fees 4039,~~807~~992.4634 Master Servicing Fees 1,~~632~~599.3069 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest ~~982~~963,~~771~~088.3865 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00

Filing Compare · Wells Fargo Mortgage Asset-Backed Pass -Through Certificates, Series 2005-1