8-K 1 abf05wf1_10506.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): June 27, 2005 ASSET BACKED FUNDING CORPORATION Asset Backed Certificates, Series 2005-WF1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-121564-04 Pooling and Servicing Agreement) (Commission 54-2173082 (State or other File Number) 54-2173083 jurisdiction 54-6658782 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 June 27, 2005 a distribution was made to holders of ASSET BACKED FUNDING CORPORATION, Asset Backed Certificates, Series 2005-WF1 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2005-WF1 Trust, relating to the June 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. ASSET BACKED FUNDING CORPORATION Asset Backed Certificates, Series 2005-WF1 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/28/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Asset Backed Certificates, Series 2005-WF1 Trust, relating to the June 27, 2005 distribution. EX-99.1

Asset Backed Funding Corporation Asset Backed Certificates Record Date: 45/2931/052005 Distribution Date: 56/2527/052005 Asset Backed Funding Corporation Asset Backed Certificates Series 2005-WF1 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ A-1 04542BLU4 SEN 3.~~25000~~28000% ~~151~~148,~~170~~551,~~000~~103.0002 ~~368~~446,~~476~~643.8865 ~~2,618,896.98~~ A-2A 04542BLV2 SEN 3.~~14000~~17000% ~~381~~367,~~266~~019,~~000~~365.0022 ~~897~~1,~~881.43 14~~066,~~246,634~~497.7811 A-2B 04542BLW0 SEN 3.~~24000~~27000% 346,454,000.00 ~~841~~1,~~883~~038,495.2287 ~~0.00~~ A-2C 04542BLX8 SEN 3.~~37000~~40000% 96,035,000.00 ~~242~~299,~~728~~309.4608 ~~0.00~~ M-1 04542BLY6 SUB 3.~~42000~~45000% 54,359,000.00 ~~139~~171,~~430~~910.8334 ~~0.00~~ M-2 04542BLZ3 SUB 3.~~46000~~49000% 34,270,000.00 88109,~~930~~635.6544 ~~0.00~~ M-3 04542BMA7 SUB 3.~~51000~~54000% 16,545,000.00 4353,~~554~~688.7153 ~~0.00~~ M-4 04542BMB5 SUB 3.~~66000~~69000% 11,817,000.00 3239,~~437~~971.~~67 0.~~00 M-5 04542BMC3 SUB 3.~~69000~~72000% 11,817,000.00 3240,~~703~~295.5597 ~~0.00~~ M-6 04542BMD1 SUB 3.~~72000~~75000% 12,408,000.00 3442,~~618~~652.3250 ~~0.00~~ M-7 04542BME9 SUB 4.~~31000~~34000% 11,818,000.00 3847,~~201~~015.6994 ~~0.00~~ M-8 04542BMF6 SUB 4.~~31000~~34000% 10,044,000.00 3239,~~467~~958.2338 ~~0.00~~ M-9 04542BMG4 SUB 4.~~76000~~79000% 11,817,000.00 4251,~~186~~886.6948 ~~0.00~~ M-10 04542BMH2 SUB 6.~~31000~~34000% 8,863,000.00 4151,~~944~~508.1580 ~~0.00~~ B-1 04542BMJ8 SUB 6.~~31000~~34000% 4,727,000.00 2227,~~370~~471.5375 ~~0.00~~ B-2 04542BMK5 SUB 6.~~31000~~34000% 5,318,000.00 2530,~~167~~906.44 ~~0.00~~ B-3 04542BML3 SUB 6.~~31000~~34000% 7,090,000.00 3341,~~553~~204.4372 ~~0.00~~ CE ABF5WF1CE SUB 0.00000% 5,~~909~~908,~~534~~538.4817 32,~~108~~377,~~950~~109.9711 ~~0.00~~ R ABF5WF1R1 RES 0.00000% 0.00 0.00 ~~0.00~~ P ABF05WF1P SEN 0.00000% 100.00 ~~139~~217,~~787~~236.1426 ~~0.00~~ Totals 1,~~181~~164,~~727~~861,~~634~~106.4841 6,~~207~~193,~~274~~397.~~99 16,865,531.76~~37

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses A-1 2,260,680.23 0.00 ~~148~~146,~~551~~290,~~103~~422.0279 2,~~987~~707,~~373~~323.8688 0.00 A-2A 21,647,927.56 0.00 ~~367~~345,~~019~~371,~~365~~437.2266 1522,~~144~~714,~~516~~424.2167 0.00 A-2B 0.00 0.00 346,454,000.00 ~~841~~1,~~883~~038,495.2287 0.00 A-2C 0.00 0.00 96,035,000.00 ~~242~~299,~~728~~309.4608 0.00 M-1 0.00 0.00 54,359,000.00 ~~139~~171,~~430~~910.8334 0.00 M-2 0.00 0.00 34,270,000.00 88109,~~930~~635.6544 0.00 M-3 0.00 0.00 16,545,000.00 4353,~~554~~688.7153 0.00 M-4 0.00 0.00 11,817,000.00 3239,~~437~~971.6700 0.00 M-5 0.00 0.00 11,817,000.00 3240,~~703~~295.5597 0.00 M-6 0.00 0.00 12,408,000.00 3442,~~618~~652.3250 0.00 M-7 0.00 0.00 11,818,000.00 3847,~~201~~015.6994 0.00 M-8 0.00 0.00 10,044,000.00 3239,~~467~~958.2338 0.00 M-9 0.00 0.00 11,817,000.00 4251,~~186~~886.6948 0.00 M-10 0.00 0.00 8,863,000.00 4151,~~944~~508.1580 0.00 B-1 0.00 0.00 4,727,000.00 2227,~~370~~471.5375 0.00 B-2 0.00 0.00 5,318,000.00 2530,~~167~~906.44 0.00 B-3 0.00 0.00 7,090,000.00 3341,~~553~~204.4372 0.00 CE 0.00 0.00 5,908,538.17 32,~~108~~377,~~950~~109.9711 0.00 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 100.00 ~~139~~217,~~787~~236.1426 0.00 Totals 23,908,607.79 0.00 1,~~164~~140,~~861~~952,~~106~~498.4162 2330,~~072~~102,~~806~~005.7516 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) A-1 151,170,000.00 ~~151~~148,~~170~~551,~~000~~103.0002 0.00 2,~~618~~260,~~896~~680.9823 0.00 0.00 A-2A 381,266,000.00 ~~381~~367,~~266~~019,~~000~~365.0022 0.00 1421,~~246~~647,~~634~~927.7856 0.00 0.00 A-2B 346,454,000.00 346,454,000.00 0.00 0.00 0.00 0.00 A-2C 96,035,000.00 96,035,000.00 0.00 0.00 0.00 0.00 M-1 54,359,000.00 54,359,000.00 0.00 0.00 0.00 0.00 M-2 34,270,000.00 34,270,000.00 0.00 0.00 0.00 0.00 M-3 16,545,000.00 16,545,000.00 0.00 0.00 0.00 0.00 M-4 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-5 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-6 12,408,000.00 12,408,000.00 0.00 0.00 0.00 0.00 M-7 11,818,000.00 11,818,000.00 0.00 0.00 0.00 0.00 M-8 10,044,000.00 10,044,000.00 0.00 0.00 0.00 0.00 M-9 11,817,000.00 11,817,000.00 0.00 0.00 0.00 0.00 M-10 8,863,000.00 8,863,000.00 0.00 0.00 0.00 0.00 B-1 4,727,000.00 4,727,000.00 0.00 0.00 0.00 0.00 B-2 5,318,000.00 5,318,000.00 0.00 0.00 0.00 0.00 B-3 7,090,000.00 7,090,000.00 0.00 0.00 0.00 0.00 CE 5,909,534.48 5,~~909~~908,~~534~~538.4817 0.00 0.00 0.00 0.00 R 0.00 0.00 0.00 0.00 0.00 0.00 P 100.00 100.00 0.00 0.00 0.00 0.00 Totals 1,181,727,634.48 1,~~181~~164,~~727~~861,~~634~~106.4841 0.00 1623,~~865~~908,~~531~~607.7679 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-1 2,~~618~~260,~~896~~680.9823 ~~148~~146,~~551~~290,~~103~~422.0279 0.~~98267582~~96772126 2,~~618~~260,~~896~~680.9823 A-2A 1421,~~246~~647,~~634~~927.7856 ~~367~~345,~~019~~371,~~365~~437.2266 0.~~96263335~~90585428 1421,~~246~~647,~~634~~927.7856 A-2B 0.00 346,454,000.00 1.00000000 0.00 A-2C 0.00 96,035,000.00 1.00000000 0.00 M-1 0.00 54,359,000.00 1.00000000 0.00 M-2 0.00 34,270,000.00 1.00000000 0.00 M-3 0.00 16,545,000.00 1.00000000 0.00 M-4 0.00 11,817,000.00 1.00000000 0.00 M-5 0.00 11,817,000.00 1.00000000 0.00 M-6 0.00 12,408,000.00 1.00000000 0.00 M-7 0.00 11,818,000.00 1.00000000 0.00 M-8 0.00 10,044,000.00 1.00000000 0.00 M-9 0.00 11,817,000.00 1.00000000 0.00 M-10 0.00 8,863,000.00 1.00000000 0.00 B-1 0.00 4,727,000.00 1.00000000 0.00 B-2 0.00 5,318,000.00 1.00000000 0.00 B-3 0.00 7,090,000.00 1.00000000 0.00 CE 0.00 5,908,538.17 0.99983141 0.00 R 0.00 0.00 0.00000000 0.00 P 0.00 100.00 1.00000000 0.00 Totals 1623,~~865~~908,~~531~~607.7679 1,~~164~~140,~~861~~952,~~106~~498.4162 0.~~98572723~~96549532 1623,~~865~~908,~~531~~607.7679

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 151,170,000.00 ~~1000~~982.~~00000000~~67581544 0.00000000 1714.~~32418456~~95455600 0.00000000 A-2A 381,266,000.00 ~~1000~~962.~~00000000~~63334580 0.00000000 3756.~~36665420~~77906648 0.00000000 A-2B 346,454,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-2C 96,035,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-1 54,359,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-2 34,270,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-3 16,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-4 11,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-5 11,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-6 12,408,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-7 11,818,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-8 10,044,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-9 11,817,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 M-10 8,863,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-1 4,727,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-2 5,318,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-3 7,090,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 CE 5,909,534.48 ~~1000~~999.~~00000000~~83140635 0.00000000 0.00000000 0.00000000 R 0.00 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 1000.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are 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 A-1 0.00000000 1714.~~32418456~~95455600 ~~982~~967.~~67581544~~72125944 0.~~98267582~~96772126 1714.~~32418456~~95455600 A-2A 0.00000000 3756.~~36665420~~77906648 ~~962~~905.~~63334580~~85427932 0.~~96263335~~90585428 3756.~~36665420~~77906648 A-2B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-2C 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 M-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 CE 0.00000000 0.00000000 999.83140635 0.99983141 0.00000000 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 (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-1 151,170,000.00 3.~~25000~~28000% ~~151~~148,~~170~~551,~~000~~103.0002 ~~368~~446,~~476~~643.8865 0.00 0.00 A-2A 381,266,000.00 3.~~14000~~17000% ~~381~~367,~~266~~019,~~000~~365.0022 ~~897~~1,~~881~~066,497.4311 0.00 0.00 A-2B 346,454,000.00 3.~~24000~~27000% 346,454,000.00 ~~841~~1,~~883~~038,495.2287 0.00 0.00 A-2C 96,035,000.00 3.~~37000~~40000% 96,035,000.00 ~~242~~299,~~728~~309.4608 0.00 0.00 M-1 54,359,000.00 3.~~42000~~45000% 54,359,000.00 ~~139~~171,~~430~~910.8334 0.00 0.00 M-2 34,270,000.00 3.~~46000~~49000% 34,270,000.00 88109,~~930~~635.6544 0.00 0.00 M-3 16,545,000.00 3.~~51000~~54000% 16,545,000.00 4353,~~554~~688.7153 0.00 0.00 M-4 11,817,000.00 3.~~66000~~69000% 11,817,000.00 3239,~~437~~971.6700 0.00 0.00 M-5 11,817,000.00 3.~~69000~~72000% 11,817,000.00 3240,~~703~~295.5597 0.00 0.00 M-6 12,408,000.00 3.~~72000~~75000% 12,408,000.00 3442,~~618~~652.3250 0.00 0.00 M-7 11,818,000.00 4.~~31000~~34000% 11,818,000.00 3847,~~201~~015.6994 0.00 0.00 M-8 10,044,000.00 4.~~31000~~34000% 10,044,000.00 3239,~~467~~958.2338 0.00 0.00 M-9 11,817,000.00 4.~~76000~~79000% 11,817,000.00 4251,~~186~~886.6948 0.00 0.00 M-10 8,863,000.00 6.~~31000~~34000% 8,863,000.00 4151,~~944~~508.1580 0.00 0.00 B-1 4,727,000.00 6.~~31000~~34000% 4,727,000.00 2227,~~370~~471.5375 0.00 0.00 B-2 5,318,000.00 6.~~31000~~34000% 5,318,000.00 2530,~~167~~906.44 0.00 0.00 B-3 7,090,000.00 6.~~31000~~34000% 7,090,000.00 3341,~~553~~204.4372 0.00 0.00 CE 5,909,534.48 0.00000% 5,~~909~~908,~~534~~538.4817 0.00 0.00 0.00 R 0.00 0.00000% 0.00 0.00 0.00 0.00 P 100.00 0.00000% 0.00 0.00 0.00 0.00 Totals 1,181,727,634.48 23,~~958~~599,~~536~~052.8800 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-1 0.00 0.00 ~~368~~446,~~476~~643.8865 0.00 ~~148~~146,~~551~~290,~~103~~422.0279 A-2A 0.00 0.00 ~~897~~1,~~881~~066,497.4311 0.00 ~~367~~345,~~019~~371,~~365~~437.2266 A-2B 0.00 0.00 ~~841~~1,~~883~~038,495.2287 0.00 346,454,000.00 A-2C 0.00 0.00 ~~242~~299,~~728~~309.4608 0.00 96,035,000.00 M-1 0.00 0.00 ~~139~~171,~~430~~910.8334 0.00 54,359,000.00 M-2 0.00 0.00 88109,~~930~~635.6544 0.00 34,270,000.00 M-3 0.00 0.00 4353,~~554~~688.7153 0.00 16,545,000.00 M-4 0.00 0.00 3239,~~437~~971.6700 0.00 11,817,000.00 M-5 0.00 0.00 3240,~~703~~295.5597 0.00 11,817,000.00 M-6 0.00 0.00 3442,~~618~~652.3250 0.00 12,408,000.00 M-7 0.00 0.00 3847,~~201~~015.6994 0.00 11,818,000.00 M-8 0.00 0.00 3239,~~467~~958.2338 0.00 10,044,000.00 M-9 0.00 0.00 4251,~~186~~886.6948 0.00 11,817,000.00 M-10 0.00 0.00 4151,~~944~~508.1580 0.00 8,863,000.00 B-1 0.00 0.00 2227,~~370~~471.5375 0.00 4,727,000.00 B-2 0.00 0.00 2530,~~167~~906.44 0.00 5,318,000.00 B-3 0.00 0.00 3341,~~553~~204.4372 0.00 7,090,000.00 CE 0.00 0.00 32,~~108~~377,~~950~~109.9711 0.00 5,908,538.17 R 0.00 0.00 0.00 0.00 0.00 P 0.00 0.00 ~~139~~217,~~787~~236.1426 0.00 0.00 Totals 0.00 0.00 6,~~207~~193,~~274~~397.9937 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-1 151,170,000.00 3.~~25000~~28000% ~~1000~~982.~~00000000~~67581544 2.~~43750003~~95457862 0.00000000 0.00000000 A-2A 381,266,000.00 3.~~14000~~17000% ~~1000~~962.~~00000000~~63334580 2.~~35500000~~79725208 0.00000000 0.00000000 A-2B 346,454,000.00 3.~~24000~~27000% 1000.00000000 2.~~43000000~~99750001 0.00000000 0.00000000 A-2C 96,035,000.00 3.~~37000~~40000% 1000.00000000 23.~~52749997~~11666663 0.00000000 0.00000000 M-1 54,359,000.00 3.~~42000~~45000% 1000.00000000 23.~~56499991~~16250005 0.00000000 0.00000000 M-2 34,270,000.00 3.~~46000~~49000% 1000.00000000 23.~~59500000~~19916662 0.00000000 0.00000000 M-3 16,545,000.00 3.~~51000~~54000% 1000.00000000 23.~~63249985~~24500030 0.00000000 0.00000000 M-4 11,817,000.00 3.~~66000~~69000% 1000.00000000 23.~~74500042~~38249979 0.00000000 0.00000000 M-5 11,817,000.00 3.~~69000~~72000% 1000.00000000 23.~~76750021~~41000000 0.00000000 0.00000000 M-6 12,408,000.00 3.~~72000~~75000% 1000.00000000 23.~~79000000~~43750000 0.00000000 0.00000000 M-7 11,818,000.00 4.~~31000~~34000% 1000.00000000 3.~~23250042~~97833305 0.00000000 0.00000000 M-8 10,044,000.00 4.~~31000~~34000% 1000.00000000 3.~~23250000~~97833333 0.00000000 0.00000000 M-9 11,817,000.00 4.~~76000~~79000% 1000.00000000 34.~~57000000~~39083354 0.00000000 0.00000000 M-10 8,863,000.00 6.~~31000~~34000% 1000.00000000 45.~~73250028~~81166648 0.00000000 0.00000000 B-1 4,727,000.00 6.~~31000~~34000% 1000.00000000 45.~~73250053~~81166702 0.00000000 0.00000000 B-2 5,318,000.00 6.~~31000~~34000% 1000.00000000 45.~~73250094~~81166604 0.00000000 0.00000000 B-3 7,090,000.00 6.~~31000~~34000% 1000.00000000 45.~~73250071~~81166714 0.00000000 0.00000000 CE 5,909,534.48 0.00000% ~~1000~~999.~~00000000~~83140635 0.00000000 0.00000000 0.00000000 R 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 P 100.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are 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-1 0.00000000 0.00000000 2.~~43750003~~95457862 0.00000000 ~~982~~967.~~67581544~~72125944 A-2A 0.00000000 0.00000000 2.~~35500000~~79725208 0.00000000 ~~962~~905.~~63334580~~85427932 A-2B 0.00000000 0.00000000 2.~~43000000~~99750001 0.00000000 1000.00000000 A-2C 0.00000000 0.00000000 23.~~52749997~~11666663 0.00000000 1000.00000000 M-1 0.00000000 0.00000000 23.~~56499991~~16250005 0.00000000 1000.00000000 M-2 0.00000000 0.00000000 23.~~59500000~~19916662 0.00000000 1000.00000000 M-3 0.00000000 0.00000000 23.~~63249985~~24500030 0.00000000 1000.00000000 M-4 0.00000000 0.00000000 23.~~74500042~~38249979 0.00000000 1000.00000000 M-5 0.00000000 0.00000000 23.~~76750021~~41000000 0.00000000 1000.00000000 M-6 0.00000000 0.00000000 23.~~79000000~~43750000 0.00000000 1000.00000000 M-7 0.00000000 0.00000000 3.~~23250042~~97833305 0.00000000 1000.00000000 M-8 0.00000000 0.00000000 3.~~23250000~~97833333 0.00000000 1000.00000000 M-9 0.00000000 0.00000000 34.~~57000000~~39083354 0.00000000 1000.00000000 M-10 0.00000000 0.00000000 45.~~73250028~~81166648 0.00000000 1000.00000000 B-1 0.00000000 0.00000000 45.~~73250053~~81166702 0.00000000 1000.00000000 B-2 0.00000000 0.00000000 45.~~73250094~~81166604 0.00000000 1000.00000000 B-3 0.00000000 0.00000000 45.~~73250071~~81166714 0.00000000 1000.00000000 CE 0.00000000 0.00000000 ~~526~~402.~~09067271~~24980801 0.00000000 999.83140635 R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 0.00000000 0.00000000 ~~1397871~~2172362.~~40000000~~60000000 0.00000000 0.00000000 (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 0.00 Deposits Payments of Interest and Principal 2330,~~440~~601,~~177~~924.7273 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties ~~139,787~~0.1400 Total Deposits 2330,~~579~~601,~~964~~924.8673 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~507~~499,~~158~~919.1157 Payment of Interest and Principal 2330,~~072~~102,~~806~~005.7516 Total Withdrawals (Pool Distribution Amount) 2330,~~579~~601,~~964~~924.8673 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~492~~485,~~386~~358.5180 Credit Risk Manager Fee 14,~~771~~560.6077 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~507~~499,~~158~~919.1157

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class A1 Reserve Fund 0.00 0.00 0.00 0.00 Class A-2A, A-2B, A-2C Reserve Fund 0.00 0.00 0.00 0.00 Class M and B Reserve Fund 0.00 0.00 0.00 0.00 Reserve Fund 0.00 017,712.0052 017,712.0052 0.00

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT ~~DELINQUENCY STATUS~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4760 0 0 0 4760 67,~~288~~231,~~825~~091.6504 0.00 0.00 0.00 67,~~288~~231,~~825~~091.6504 60 Days 227 0 0 0 227 ~~408~~4,~~532~~168,523.0153 0.00 0.00 0.00 ~~408~~4,~~532~~168,523.0153 90 Days 02 0 0 0 02 0408,532.0001 0.00 0.00 0.00 0408,532.0001 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 4989 0 0 0 4989 611,~~697~~808,~~357~~146.6658 0.00 0.00 0.00 611,~~697~~808,~~357~~146.6658 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.~~637115~~827130% 0.000000% 0.000000% 0.000000% 0.~~637115~~827130% 0.~~539410~~633199% 0.000000% 0.000000% 0.000000% 0.~~539410~~633199% 60 Days 0.~~027111~~372208% 0.000000% 0.000000% 0.000000% 0.~~027111~~372208% 0.~~035041~~365022% 0.000000% 0.000000% 0.000000% 0.~~035041~~365022% 90 Days 0.~~000000~~027571% 0.000000% 0.000000% 0.000000% 0.~~000000~~027571% 0.~~000000~~035774% 0.000000% 0.000000% 0.000000% 0.~~000000~~035774% 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 01.~~664227~~226909% 0.000000% 0.000000% 0.000000% 01.~~664227~~226909% 01.~~574451~~033995% 0.000000% 0.000000% 0.000000% 01.~~574451~~033995%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 21 0 0 0 21 ~~153~~28,~~092~~332.1837 0.00 0.00 0.00 ~~153~~28,~~092~~332.1837 60 Days 02 0 0 0 02 0153,092.0018 0.00 0.00 0.00 0153,092.0018 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 23 0 0 0 23 ~~153~~181,~~092~~424.1855 0.00 0.00 0.00 ~~153~~181,~~092~~424.1855 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~757576~~378788% 0.000000% 0.000000% 0.000000% 0.~~757576~~378788% 0.~~421935~~078202% 0.000000% 0.000000% 0.000000% 0.~~421935~~078202% 60 Days 0.~~000000~~757576% 0.000000% 0.000000% 0.000000% 0.~~000000~~757576% 0.~~000000~~422559% 0.000000% 0.000000% 0.000000% 0.~~000000~~422559% 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 01.~~757576~~136364% 0.000000% 0.000000% 0.000000% 01.~~757576~~136364% 0.~~421935~~500761% 0.000000% 0.000000% 0.000000% 0.~~421935~~500761% 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 710 0 0 0 710 1,~~204~~268,~~144~~610.3262 0.00 0.00 0.00 1,~~204~~268,~~144~~610.3262 60 Days 04 0 0 0 04 0745,638.0069 0.00 0.00 0.00 0745,638.0069 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 714 0 0 0 714 12,~~204~~014,~~144~~249.3231 0.00 0.00 0.00 12,~~204~~014,~~144~~249.3231 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~709939~~026694% 0.000000% 0.000000% 0.000000% 01.~~709939~~026694% 0.~~833435~~891631% 0.000000% 0.000000% 0.000000% 0.~~833435~~891631% 60 Days 0.~~000000~~410678% 0.000000% 0.000000% 0.000000% 0.~~000000~~410678% 0.~~000000~~524065% 0.000000% 0.000000% 0.000000% 0.~~000000~~524065% 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 01.~~709939~~437372% 0.000000% 0.000000% 0.000000% 01.~~709939~~437372% 01.~~833435~~415697% 0.000000% 0.000000% 0.000000% 01.~~833435~~415697% 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 512 0 0 0 512 ~~461~~1,~~870~~097,724.8368 0.00 0.00 0.00 ~~461~~1,~~870~~097,724.8368 60 Days 1 0 0 0 1 ~~209~~37,~~885~~532.0592 0.00 0.00 0.00 ~~209~~37,~~885~~532.0592 90 Days 01 0 0 0 01 0209,885.0005 0.00 0.00 0.00 0209,885.0005 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 614 0 0 0 614 ~~671~~1,~~755~~345,142.8865 0.00 0.00 0.00 ~~671~~1,~~755~~345,142.8865 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~272777~~665188% 0.000000% 0.000000% 0.000000% 0.~~272777~~665188% 0.~~166204~~403242% 0.000000% 0.000000% 0.000000% 0.~~166204~~403242% 60 Days 0.~~054555~~055432% 0.000000% 0.000000% 0.000000% 0.~~054555~~055432% 0.~~075527~~013787% 0.000000% 0.000000% 0.000000% 0.~~075527~~013787% 90 Days 0.~~000000~~055432% 0.000000% 0.000000% 0.000000% 0.~~000000~~055432% 0.~~000000~~077100% 0.000000% 0.000000% 0.000000% 0.~~000000~~077100% 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.~~327332~~776053% 0.000000% 0.000000% 0.000000% 0.~~327332~~776053% 0.~~241731~~494130% 0.000000% 0.000000% 0.000000% 0.~~241731~~494130% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 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 3337 0 0 0 3337 4,~~469~~836,~~718~~423.3237 0.00 0.00 0.00 4,~~469~~836,~~718~~423.3237 60 Days 120 0 0 0 120 ~~198~~3,~~646~~232,259.9674 0.00 0.00 0.00 ~~198~~3,~~646~~232,259.9674 90 Days 01 0 0 0 01 0198,646.0096 0.00 0.00 0.00 0198,646.0096 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 3458 0 0 0 3458 48,~~668~~267,~~365~~330.2807 0.00 0.00 0.00 48,~~668~~267,~~365~~330.2807 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~768514~~878443% 0.000000% 0.000000% 0.000000% 0.~~768514~~878443% 0.~~632018~~699655% 0.000000% 0.000000% 0.000000% 0.~~632018~~699655% 60 Days 0.~~023288~~474834% 0.000000% 0.000000% 0.000000% 0.~~023288~~474834% 0.~~028089~~467591% 0.000000% 0.000000% 0.000000% 0.~~028089~~467591% 90 Days 0.~~000000~~023742% 0.000000% 0.000000% 0.000000% 0.~~000000~~023742% 0.~~000000~~028737% 0.000000% 0.000000% 0.000000% 0.~~000000~~028737% 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 01.~~791803~~377018% 0.000000% 0.000000% 0.000000% 01.~~791803~~377018% 01.~~660107~~195982% 0.000000% 0.000000% 0.000000% 01.~~660107~~195982%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4477,~~975~~552.0668

COLLATERAL STATEMENT Collateral Description Fixed & Mixed ARM Weighted Average Gross Coupon 6.~~675294~~671436% Weighted Average Net Coupon 6.~~175294~~171436% Weighted Average Pass-Through Rate 6.~~160294~~156436% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 7,~~462~~377 Number Of Loans Paid In Full 85123 Ending Scheduled Collateral Loan Count 7,~~377~~254 Beginning Scheduled Collateral Balance 1,~~181~~164,~~727~~861,~~634~~106.4841 Ending Scheduled Collateral Balance 1,~~164~~140,~~861~~952,~~106~~498.4162 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 1,~~165~~141,~~870~~992,~~856~~736.4504 Monthly P &I Constant 7,~~714~~601,~~836~~469.1445 Special Servicing Fee 0.00 Prepayment Penalties ~~139,787~~0.1400 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Scheduled Principal 1,~~141~~125,~~186~~388.8478 Unscheduled Principal 1522,~~725~~783,~~341~~219.2301 Required Overcollateralization Amount 0.00 Overcollateralized Increase Amount 0.00 Overcollateralized reduction Amount ~~996~~0.3100 Specified O/C Amount 5,908,638.17 Overcollateralized Amount 5,908,638.17 Overcollateralized Deficiency Amount 0.00 Base Overcollateralized Amount 0.00 Extra principal distribution Amount 0.00 Excess Cash Amount 32,~~107~~394,~~954~~821.6663

Miscellaneous Reporting Cap CarryOver Amount 017,712.0052

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~569283~~566833 6.~~706557~~703283 6.~~667792~~661586 Weighted Average Net Rate 6.~~069283~~066833 6.~~206558~~203283 6.~~167792~~161586 Weighted Average Maturity ~~349~~348 ~~356~~355 ~~320~~319 Beginning Loan Count ~~266~~264 ~~1,001~~986 1,~~843~~833 Loans Paid In Full 20 1512 1029 Ending Loan Count 264 ~~986~~974 1,~~833~~804 Beginning Scheduled Balance 36,~~569~~252,~~258~~143.2285 ~~146~~144,~~667~~365,~~223~~285.2694 ~~280~~277,~~049~~610,~~346~~917.4610 Ending ~~scheduled~~Scheduled Balance 36,~~252~~197,~~143~~465.8523 ~~144~~142,~~365~~159,~~285~~284.9433 ~~277~~271,~~610~~942,~~917~~966.1020 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~242~~240,~~187~~639.8318 ~~949~~935,~~914~~524.7730 1,~~880~~860,~~490~~768.5669 Scheduled Principal 4142,~~992~~254.9836 ~~130~~129,~~221~~089.3082 ~~324~~319,~~398~~661.2510 Unscheduled Principal ~~275~~12,~~121~~424.3926 2,~~171~~076,~~716~~911.0279 25,~~114~~348,~~031~~289.1180 Scheduled Interest ~~200~~198,~~194~~384.8582 ~~819~~806,~~693~~434.4748 1,~~556~~541,~~092~~107.3159 Servicing Fees 15,~~237~~105.1906 6160,~~111~~152.3420 ~~116~~115,~~687~~671.2322 Master Servicing Fees 0.00 0.00 0.00 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 ~~457~~453.1215 1,~~833~~804.3457 3,~~500~~470.6214 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 0.00 Net Interest ~~184~~182,~~500~~826.5461 ~~756~~744,~~748~~477.7971 1,~~435~~421,~~904~~966.4623 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 ~~27,041~~0.4100 ~~6,476~~0.3600 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~054283~~051833 6.~~191557~~188283 6.~~152792~~146586

Group Level Collateral Statement Group 4 Total Collateral Description Fixed 15/30 & ARM Fixed & Mixed ARM Weighted Average Coupon Rate 6.~~677232~~674166 6.~~675294~~671436 Weighted Average Net Rate 6.~~177232~~174166 6.~~175294~~171436 Weighted Average Maturity ~~355~~354 ~~349~~348 Beginning Loan Count 4,~~352~~294 7,~~462~~377 Loans Paid In Full 5882 85123 Ending Loan Count 4,~~294~~212 7,~~377~~254 Beginning Scheduled Balance ~~718~~706,~~441~~632,~~806~~759.5452 1,~~181~~164,~~727~~861,~~634~~106.4841 Ending scheduled Balance ~~706~~690,~~632~~652,~~759~~782.5286 1,~~164~~140,~~861~~952,~~106~~498.4162 Record Date 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 4,~~642~~564,~~242~~537.9828 7,~~714~~601,~~836~~469.1445 Scheduled Principal ~~644~~634,~~574~~383.3150 1,~~141~~125,~~186~~388.8478 Unscheduled Principal 1115,~~164~~345,~~472~~593.7116 1522,~~725~~783,~~341~~219.2301 Scheduled Interest 3,~~997~~930,~~668~~153.6778 6,~~573~~476,~~649~~080.3067 Servicing Fees ~~299~~294,~~350~~430.7532 ~~492~~485,~~386~~358.5180 Master Servicing Fees 0.00 0.00 Trustee Fee 0.00 0.00 FRY Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 8,~~980~~832.5291 14,~~771~~560.6077 Pool Insurance Fee 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 Net Interest 3,~~689~~626,~~337~~890.4055 65,~~066~~976,~~491~~161.1910 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties ~~106,269~~0.3700 ~~139,787~~0.1400 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~162232~~159166 6.~~160294~~156436

Miscellaneous Reporting Group 1 Group 1 Available Funds 3,~~587~~197,~~342~~994.4516 Group 2 Group 2 Available Funds 1926,~~485~~904,~~464~~010.2899

Group

Filing Compare · ABFC Asset-Backed Certificates, Series 2005-WF1