8-K 1 wfm05005_8k-200512.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): December 27, 2005 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-5 (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-11 Pooling and Servicing Agreement) (Commission 54-2173184 (State or other File Number) 54-2173185 jurisdiction IRS EIN 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 December 27, 2005 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2005-5 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 2005-5 Trust, relating to the December 27, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-5 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 1/4/2006 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-5 Trust, relating to the December 27, 2005 distribution. EX-99.1 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 11/30/2005 Distribution Date: 12/27/2005 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-5 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

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 8/31/2005 Distribution Date: 9/26/2005 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-5 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~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ I-A-PO 94982MAD8 ~~SEN~~ 0.00000% 5,~~770~~654,~~586~~405.8388 0.00 I-A-1 94982MAA4 ~~SEN~~ 5.00000% ~~206~~201,~~725~~762,~~831~~363.8215 ~~861~~840,~~348~~677.32 I-A-R 94982MAB2 ~~SEN~~ 5.00000% 0.00 0.00 I-A-LR 94982MAC0 ~~SEN~~ 5.00000% 0.00 0.00 II-A-PO 94982MAF3 ~~SEN~~ 0.00000% 3,~~139~~094,~~593~~985.2403 0.00 II-A-1 94982MAE6 ~~SEN~~ 5.50000% ~~123~~120,~~114~~420,~~156~~182.8674 ~~564~~551,~~267~~926.1236 B-1 94982MAG1 ~~SUB~~ 5.~~18613~~18712% 3,~~717~~685,~~207~~146.9834 1615,~~064~~929.7842 B-2 94982MAH9 ~~SUB~~ 5.~~18613~~18712% ~~707~~700,~~050~~952.7328 3,~~055~~029.6894 B-3 94982MAJ5 ~~SUB~~ 5.~~18613~~18712% ~~531~~526,~~029~~449.7148 2,~~294~~275.9763 B-4 94982MAK2 ~~SUB~~ 5.~~18613~~18712% ~~354~~350,~~019~~966.8132 1,~~529~~517.9809 B-5 94982MAL0 ~~SUB~~ 5.~~18613~~18712% ~~354~~350,~~019~~966.8132 1,~~529~~517.9809 B-6 94982MAM8 ~~SUB~~ 5.~~18613~~18712% ~~354~~351,~~751~~691.3252 1,~~533~~520.1422 Totals ~~344~~336,~~768~~898,~~248~~109.1106 1,~~451~~418,~~623~~393.9707

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-A-PO 2427,~~997~~067.5110 0.00 5,~~745~~627,~~589~~338.3278 2427,~~997~~067.5110 0.00 I-A-1 12,~~029~~879,~~364~~202.8779 0.00 ~~205~~198,~~696~~883,~~466~~160.9436 13,~~890~~719,~~713~~880.1911 0.00 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 0.00 0.00 0.00 II-A-PO 616,~~458~~103.6773 0.00 3,~~133~~078,~~134~~881.5730 616,~~458~~103.6773 0.00 II-A-1 1,~~066~~013,~~761~~531.6146 0.00 ~~122~~119,~~047~~406,~~395~~651.2528 1,~~631~~565,~~028~~457.7382 0.00 B-1 10,~~647~~764.5811 0.00 3,~~706~~674,~~560~~382.4023 26,~~712~~693.3653 0.00 B-2 2,~~025~~047.2844 0.00 ~~705~~698,~~025~~904.4684 5,~~080~~077.9638 0.00 B-3 1,~~521~~537.0873 0.00 ~~529~~524,~~508~~911.6375 3,~~816~~813.0536 0.00 B-4 1,~~014~~025.0615 0.00 ~~353~~349,~~005~~941.7517 2,~~544~~542.0424 0.00 B-5 1,~~014~~025.0615 0.00 ~~353~~349,~~005~~941.7517 2,~~544~~542.0424 0.00 B-6 1,~~016~~027.1527 0.00 ~~353~~350,~~735~~664.1725 2,~~549~~547.2949 0.00 Totals 23,~~144~~953,~~820~~331.8793 0.00 ~~342~~332,~~623~~944,~~427~~777.2413 35,~~596~~371,~~444~~725.8400 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 Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ I-A-PO 5,917,368.08 5,~~770~~654,~~586~~405.8388 22,~~674~~852.1398 24,~~323~~214.3811 0.00 0.00 I-A-1 215,886,000.00 ~~206~~201,~~725~~762,~~831~~363.8215 ~~805~~803,~~684~~168.7710 ~~223~~2,~~680~~076,034.1070 0.00 0.00 I-A-R 50.00 0.00 0.00 0.00 0.00 0.00 I-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 II-A-PO 3,247,270.84 3,~~139~~094,~~593~~985.2403 3,~~654~~690.8833 212,~~803~~413.7939 0.00 0.00 II-A-1 126,816,000.00 ~~123~~120,~~114~~420,~~156~~182.8674 138,~~206~~336.1063 ~~928~~875,~~555~~194.5083 0.00 0.00 B-1 3,759,000.00 3,~~717~~685,~~207~~146.9834 10,~~647~~764.5811 0.00 0.00 0.00 B-2 715,000.00 ~~707~~700,~~050~~952.7328 2,~~025~~047.2844 0.00 0.00 0.00 B-3 537,000.00 ~~531~~526,~~029~~449.7148 1,~~521~~537.0873 0.00 0.00 0.00 B-4 358,000.00 ~~354~~350,~~019~~966.8132 1,~~014~~025.0615 0.00 0.00 0.00 B-5 358,000.00 ~~354~~350,~~019~~966.8132 1,~~014~~025.0615 0.00 0.00 0.00 B-6 358,739.74 ~~354~~351,~~751~~691.3252 1,~~016~~027.1527 0.00 0.00 0.00 Totals 357,952,478.66 ~~344~~336,~~768~~898,~~248~~109.1106 ~~987~~985,~~458~~474.0989 12,~~157~~967,~~362~~857.7703 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) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution I-A-PO 2427,~~997~~067.5110 5,~~745~~627,~~589~~338.3278 0.~~97097041~~950987 2427,~~997~~067.5110 I-A-1 12,~~029~~879,~~364~~202.8779 ~~205~~198,~~696~~883,~~466~~160.9436 0.~~95280133~~921242 12,~~029~~879,~~364~~202.8779 I-A-R 0.00 0.00 0.~~00000000~~000000 0.00 I-A-LR 0.00 0.00 0.~~00000000~~000000 0.00 II-A-PO 616,~~458~~103.6773 3,~~133~~078,~~134~~881.5730 0.~~96485163~~948144 616,~~458~~103.6773 II-A-1 1,~~066~~013,~~761~~531.6146 ~~122~~119,~~047~~406,~~395~~651.2528 0.~~96239745~~941574 1,~~066~~013,~~761~~531.6146 B-1 10,~~647~~764.5811 3,~~706~~674,~~560~~382.4023 0.~~98604959~~977489 10,~~647~~764.5811 B-2 2,~~025~~047.2844 ~~705~~698,~~025~~904.4684 0.~~98604959~~977489 2,~~025~~047.2844 B-3 1,~~521~~537.0873 ~~529~~524,~~508~~911.6375 0.~~98604959~~977489 1,~~521~~537.0873 B-4 1,~~014~~025.0615 ~~353~~349,~~005~~941.7517 0.~~98604958~~977489 1,~~014~~025.0615 B-5 1,~~014~~025.0615 ~~353~~349,~~005~~941.7517 0.~~98604958~~977489 1,~~014~~025.0615 B-6 1,~~016~~027.1527 ~~353~~350,~~735~~664.1725 0.~~98604958~~977489 1,~~016~~027.1527 Totals 23,~~144~~953,~~820~~331.8793 ~~342~~332,~~623~~944,~~427~~777.2413 0.~~95717574~~930137 23,~~144~~953,~~820~~331.8793

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-PO 5,917,368.08 ~~975~~955.~~19484203~~560953 3.~~83179307~~862018 0.~~39263740~~712160 0.~~00000000~~000000 I-A-1 215,886,000.00 ~~957~~934.~~56942006~~578264 3.~~73199175~~720334 19.~~03610285~~616347 0.~~00000000~~000000 I-A-R 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-LR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-PO 3,247,270.84 ~~966~~953.~~84058543~~103447 1.~~12552361~~136440 03.~~86342967~~822715 0.~~00000000~~000000 II-A-1 126,816,000.00 ~~970~~949.~~80933683~~566165 1.~~08981595~~090845 76.~~32206898~~901297 0.~~00000000~~000000 B-1 3,759,000.00 ~~988~~980.~~88214419~~352844 2.~~83255653~~863557 0.~~00000000~~000000 0.~~00000000~~000000 B-2 715,000.00 ~~988~~980.~~88213986~~352839 2.~~83255944~~863552 0.~~00000000~~000000 0.~~00000000~~000000 B-3 537,000.00 ~~988~~980.~~88214153~~352849 2.~~83255121~~863557 0.~~00000000~~000000 0.~~00000000~~000000 B-4 358,000.00 ~~988~~980.~~88215084~~352849 2.~~83256983~~863547 0.~~00000000~~000000 0.~~00000000~~000000 B-5 358,000.00 ~~988~~980.~~88215084~~352849 2.~~83256983~~863547 0.~~00000000~~000000 0.~~00000000~~000000 B-6 358,739.74 ~~988~~980.~~88213500~~352832 2.~~83255488~~863552 0.~~00000000~~000000 0.~~00000000 (2) Per $1,000 Denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-A-PO 0.~~00000000~~000000 4.~~22443047~~574179 ~~970~~950.~~97041156~~986774 0.~~97097041~~950987 4.~~22443047~~574179 I-A-1 0.~~00000000~~000000 413.~~76809460~~336681 ~~952~~921.~~80132542~~241583 0.~~95280133~~921242 413.~~76809460~~336681 I-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-PO 0.~~00000000~~000000 14.~~98895328~~959158 ~~964~~948.~~85163215~~144288 0.~~96485163~~948144 14.~~98895328~~959158 II-A-1 0.~~00000000~~000000 87.~~41188501~~992142 ~~962~~941.~~39745182~~574023 0.~~96239745~~941574 87.~~41188501~~992142 B-1 0.~~00000000~~000000 2.~~83255653~~863557 ~~986~~977.~~04958766~~489287 0.~~98604959~~977489 2.~~83255653~~863557 B-2 0.~~00000000~~000000 2.~~83255944~~863552 ~~986~~977.~~04959441~~489287 0.~~98604959~~977489 2.~~83255944~~863552 B-3 0.~~00000000~~000000 2.~~83255121~~863557 ~~986~~977.~~04959032~~489292 0.~~98604959~~977489 2.~~83255121~~863557 B-4 0.~~00000000~~000000 2.~~83256983~~863547 ~~986~~977.~~04958101~~489302 0.~~98604958~~977489 2.~~83256983~~863547 B-5 0.~~00000000~~000000 2.~~83256983~~863547 ~~986~~977.~~04958101~~489302 0.~~98604958~~977489 2.~~83256983~~863547 B-6 0.~~00000000~~000000 2.~~83255488~~863552 ~~986~~977.~~04958012~~489280 0.~~98604958~~977489 2.~~83255488~~863552 ~~(3)~~Per ~~Amount Does Not Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~Denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-A-PO ~~5,917,368.08~~N/A N/A 0.00000% 5,~~770~~654,~~586~~405.8388 0.00 0.00 ~~0.00~~ I-A-1 ~~215,886,000.00~~11/01/05 - 11/30/05 30 5.00000% ~~206~~201,~~725~~762,~~831~~363.8215 ~~861~~840,~~357~~676.6351 0.00 ~~0.00~~ I-A-R ~~50.00~~N/A N/A 5.00000% 0.00 0.00 0.00 ~~0.00~~ I-A-LR ~~50.00~~N/A N/A 5.00000% 0.00 0.00 0.00 ~~0.00~~ II-A-PO ~~3,247,270.84~~N/A N/A 0.00000% 3,~~139~~094,~~593~~985.2403 0.00 0.00 ~~0.00~~ II-A-1 ~~126,816,000.00~~11/01/05 - 11/30/05 30 5.50000% ~~123~~120,~~114~~420,~~156~~182.8674 ~~564~~551,~~273~~925.2284 0.00 ~~0.00~~ B-1 ~~3,759,000.00~~11/01/05 - 11/30/05 30 5.~~18613~~18712% 3,~~717~~685,~~207~~146.9834 1615,~~064~~929.9540 0.00 ~~0.00~~ B-2 ~~715,000.00~~11/01/05 - 11/30/05 30 5.~~18613~~18712% ~~707~~700,~~050~~952.7328 3,~~055~~029.7293 0.00 ~~0.00~~ B-3 ~~537,000.00~~11/01/05 - 11/30/05 30 5.~~18613~~18712% ~~531~~526,~~029~~449.7148 2,~~294~~275.9963 0.00 ~~0.00~~ B-4 ~~358,000.00~~11/01/05 - 11/30/05 30 5.~~18613~~18712% ~~354~~350,~~019~~966.8132 1,~~529~~517.9909 0.00 ~~0.00~~ B-5 ~~358,000.00~~11/01/05 - 11/30/05 30 5.~~18613~~18712% ~~354~~350,~~019~~966.8132 1,~~529~~517.9909 0.00 ~~0.00~~ B-6 ~~358,739.74~~11/01/05 - 11/30/05 30 5.~~18613~~18712% ~~354~~351,~~751~~691.3252 1,~~533~~520.1622 0.00 ~~0.00~~ Totals ~~357,952,478.66~~ 1,~~451~~418,~~639~~391.6571 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance I-A-PO 0.00 0.00 0.00 0.00 5,~~745~~627,~~589~~338.3278 I-A-1 90.3200 (0.0080) ~~861~~840,~~348~~677.32 0.00 ~~205~~198,~~696~~883,~~466~~160.9436 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 0.00 0.00 0.00 II-A-PO 0.00 0.00 0.00 0.00 3,~~133~~078,~~134~~881.5730 II-A-1 60.1000 (0.0053) ~~564~~551,~~267~~926.1236 0.00 ~~122~~119,~~047~~406,~~395~~651.2528 B-1 0.1700 (0.0001) 1615,~~064~~929.7842 0.00 3,~~706~~674,~~560~~382.4023 B-2 0.0300 0.00 3,~~055~~029.6894 0.00 ~~705~~698,~~025~~904.4684 B-3 0.0200 0.00 2,~~294~~275.9763 0.00 ~~529~~524,~~508~~911.6375 B-4 0.0200 0.00 1,~~529~~517.9809 0.00 ~~353~~349,~~005~~941.7517 B-5 0.0200 0.00 1,~~529~~517.9809 0.00 ~~353~~349,~~005~~941.7517 B-6 0.0200 0.00 1,~~533~~520.1422 0.00 ~~353~~350,~~735~~664.1725 Totals ~~15.70~~ 0.00 (1.34) 1,~~451~~418,~~623~~393.9707 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ I-A-PO N/A 5,917,368.08 0.00000% ~~975~~955.~~19484203~~560953 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-A-1 11/01/05 - 11/30/05 215,886,000.00 5.00000% ~~957~~934.~~56942006~~578264 3.~~98987257~~894076 0.~~00000000~~000000 ~~0.00000000~~ I-A-R N/A 50.00 5.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-A-LR N/A 50.00 5.00000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-PO N/A 3,247,270.84 0.00000% ~~966~~953.~~84058543~~103447 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/01/05 - 11/30/05 126,816,000.00 5.50000% ~~970~~949.~~80933683~~566165 4.~~44954280~~352178 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 3,759,000.00 5.~~18613~~18712% ~~988~~980.~~88214419~~352844 4.~~27372972~~237670 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 715,000.00 5.~~18613~~18712% ~~988~~980.~~88213986~~352839 4.~~27373427~~237664 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 537,000.00 5.~~18613~~18712% ~~988~~980.~~88214153~~352849 4.~~27372439~~237672 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 358,000.00 5.~~18613~~18712% ~~988~~980.~~88215084~~352849 4.~~27371508~~237682 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 358,000.00 5.~~18613~~18712% ~~988~~980.~~88215084~~352849 4.~~27371508~~237682 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 358,739.74 5.~~18613~~18712% ~~988~~980.~~88213500~~352832 4.~~27373895~~237668 0.~~00000000 0.00000000 (5) Per $1,000 Denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance I-A-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~970~~950.~~97041156~~986774 I-A-1 0.~~00004317~~000000 (0.~~00000000~~000004) 3.~~98982945~~894080 0.~~00000000~~000000 ~~952~~921.~~80132542~~241583 I-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 I-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~964~~948.~~85163215~~144288 II-A-1 0.~~00004810~~000000 (0.~~00000000~~000004) 4.~~44949470~~352182 0.~~00000000~~000000 ~~962~~941.~~39745182~~574023 B-1 0.~~00004522~~000000 (0.~~00000000~~000003) 4.~~27368449~~237675 0.~~00000000~~000000 ~~986~~977.~~04958766~~489287 B-2 0.~~00004196~~000000 0.~~00000000~~000000 4.~~27367832~~237678 0.~~00000000~~000000 ~~986~~977.~~04959441~~489287 B-3 0.~~00003724~~000000 0.~~00000000~~000000 4.~~27368715~~237672 0.~~00000000~~000000 ~~986~~977.~~04959032~~489292 B-4 0.~~00005587~~000000 0.~~00000000~~000000 4.~~27368715~~237682 0.~~00000000~~000000 ~~986~~977.~~04958101~~489302 B-5 0.~~00005587~~000000 0.~~00000000~~000000 4.~~27368715~~237682 0.~~00000000~~000000 ~~986~~977.~~04958101~~489302 B-6 0.~~00005575~~000000 0.~~00000000~~000000 4.~~27368320~~237668 0.~~00000000~~000000 ~~986~~977.~~04958012~~489280 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1,000 ~~to the Prospectus Supplement for a Full Description~~Denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~105~~180,~~174~~615.6555 Deposits Payments of Interest and Principal 35,~~626~~395,~~741~~066.7706 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 35,~~626~~395,~~741~~066.7706 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 73~~71,~~993~~963.2120 Payment of Interest and Principal 35,~~596~~371,~~444~~725.8200 Total Withdrawals (Pool Distribution Amount) 35,~~670~~443,~~438~~688.0320 Ending Balance 61131,~~478~~993.3941

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~720~~1,029.7072 Servicing Fee Support ~~705~~1,031.0006 Non-Supported Prepayment/Curtailment Interest Shortfall 15(1.7034)

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee 7170,~~825~~186.2079 Master Servicing Fee 2,~~873~~807.0147 Supported Prepayment/Curtailment Interest Shortfall ~~705~~1,031.0006 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 7371,~~993~~963.2120

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Mixed ~~REO~~Fixed ~~Total~~Weighted NoAverage ofGross ~~Loans~~Coupon No5.349541% ofWeighted ~~Loans~~Average NoNet ofCoupon ~~Loans~~5.052208% NoWeighted ofAverage ~~Loans~~Pass-Through NoRate of0.000000% ~~Loans~~Weighted ~~Principal~~Average ~~Balance~~Remaining ~~Principal~~Term ~~Balance~~237 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~676 ~~0-29~~Number ~~Days~~Of 1Loans 0Paid 0In 1Full ~~86,400.62~~6 ~~0.00~~Ending ~~0.00~~Scheduled ~~86,400.62~~Collateral 30Loan ~~Days~~Count 0670 0Beginning 0Scheduled 0Collateral 0Balance 0336,898,109.0006 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 0Balance 332,944,777.0012 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~335,719,270.0051 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Balance ~~0.00~~For 90Wells ~~Days~~Fargo 0Serviced 0332,416,126.75 0Ending 0Scheduled 0Balance ~~0.00~~For ~~0.00~~Other ~~0.00~~Servicers 0528,650.0037 ~~0.00~~Monthly ~~120~~P&I ~~Days~~Constant 02,485,234.38 0Special 0Servicing 0Fee 0 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~180+~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Class 0A 1Optimal 0Amount ~~0 1 0.00 86~~5,~~400.62 0.00 0.00 86~~328,~~400~~507.6243 NoEnding ofScheduled ~~Loans~~Balance Nofor ofPremium Loans No332,944,777.12 ofScheduled ~~Loans~~Principal No985,474.91 ofUnscheduled ~~Loans No of Loans~~ Principal ~~Balance~~2,967,857.03 ~~Principal~~Unpaid ~~Balance~~ Principal Balance ~~Principal~~Of ~~Balance~~Outstanding ~~Principal~~Mortgage ~~Balance~~Loans ~~0-29~~With ~~Days~~Original ~~0.146199%~~LTV: ~~0.000000%~~Less ~~0.000000%~~than ~~0.146199%~~or ~~0.025119%~~equal ~~0.000000%~~to ~~0.000000~~80% 0321,156,869.~~025119%~~ 30 ~~Days~~Greater ~~0.000000%~~than ~~0.000000~~80%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.000000%~~to ~~0.000000~~85% 02,144,946.~~000000%~~05 ~~0.000000%~~Greater 60than ~~Days 0.000000~~85%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.000000%~~to ~~0.000000~~95% 09,574,893.~~000000%~~35 ~~0.000000%~~Greater ~~0.000000%~~than ~~90 Days 0.000000~~95% 0.~~000000%~~00 ~~0.000000%~~The ~~0.000000%~~Weighted ~~0.000000%~~Average ~~0.000000%~~Remaining ~~0.000000%~~Term ~~0.000000%~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~120~~step-down ~~Days 0~~method.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% 0.146199% 0.000000% 0.000000% 0.146199% 0.000000% 0.025119% 0.000000% 0.000000% 0.025119%

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 No2 ofTotal ~~Loans~~Collateral NoDescription ofFixed ~~Loans~~15 NoYear ofFixed ~~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~~Year 0Mixed 0Fixed 0Weighted 0Average 0Coupon ~~0.00~~Rate 05.00167704 05.00654874 05.00349541 ~~0.00~~Weighted 60Average ~~Days~~Net 0Rate ~~0 0 0 0 0~~4.00866136 05.00364652 05.00052208 ~~0.00~~Weighted ~~0.00~~Average 90Remaining ~~Days~~Term 0171 0348 0237 0Beginning 0Loan ~~0.00~~Count ~~0.00~~421 ~~0.00~~255 ~~0.00~~676 ~~0.00~~Loans ~~120~~Paid ~~Days~~In 0Full 04 02 06 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~417 ~~0.00~~253 ~~0.00~~670 ~~150~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~211,150,209.0025 0125,747,899.0081 0336,898,109.0006 ~~0.00~~Ending ~~0.00~~Scheduled ~~180+~~Balance ~~Days 0 0 0 0 0 0~~208,229,077.0042 0124,715,699.0070 0332,944,777.0012 ~~0.00~~Record ~~0.00~~Date ~~Totals~~11/30/2005 011/30/2005 ~~0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~0.000000%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 01,750,240.~~000000%~~28 0734,994.~~000000%~~10 02,485,234.~~000000%~~38 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0840,883.~~000000%~~02 0144,591.~~000000%~~89 ~~60 Days 0~~985,474.~~000000%~~91 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 02,080,248.~~000000%~~81 0887,608.~~000000%~~22 02,967,857.~~000000%~~03 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 0901,983.~~000000%~~68 0589,403.~~000000%~~61 ~~90 Days 0~~1,491,387.~~000000%~~29 ~~0.000000%~~Servicing ~~0.000000%~~Fee 043,989.~~000000%~~45 026,197.~~000000%~~34 070,186.~~000000%~~79 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 01,759.~~000000%~~58 ~~120 Days 0~~1,047.~~000000%~~89 02,807.~~000000%~~47 ~~0.000000%~~Trustee ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~FRY ~~0.000000%~~Amount 07,314.~~000000%~~16 150 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 1 0 0 1 863,~~400~~166.6294 ~~0.00 0.00 86~~10,~~400~~481.6210 30Special ~~Days~~Hazard 0Fee 0 ~~0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~60 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~Totals 0 1 0 0 1 0~~848,920.0049 86558,~~400~~991.6244 ~~0.00 0.00 86~~1,~~400~~407,911.6293 ~~0-29~~Realized ~~Days~~Loss ~~0.386100%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~386100%~~00 ~~0.067808%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~067808%~~00 ~~30 Days~~ 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.000000%~~Cumulative ~~0.000000%~~Losses 0.~~000000%~~0000 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.000000%~~Prepayment 60Penalty ~~Days~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ ~~90 Days~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~120~~Paid ~~Days~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~The ~~150~~Weighted ~~Days~~Average ~~0.000000%~~Remaining ~~0.000000%~~Term ~~0.000000%~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~0.000000%~~step-down 0method.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% 0.386100% 0.000000% 0.000000% 0.386100% 0.000000% 0.067808% 0.000000% 0.000000% 0.067808%

~~OTHER~~LOAN ~~INFORMATION~~STATUS ~~Current~~STRATIFICATION/CREDIT ~~Period~~ENHANCEMENT ~~Class~~STATEMENT ADELINQUENT ~~Insufficient~~BANKRUPTCY ~~Funds~~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 ~~Principal~~0.00 ~~Balance~~0.00 of0.00 ~~Contaminated~~30 ~~Properties~~Days 1 0 0 0 1 637,890.24 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 93637,~~224~~890.7924 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 637,890.24 0.00 0.00 0.00 637,890.24 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 0.149254% 0.000000% 0.000000% 0.000000% 0.149254% 0.190007% 0.000000% 0.000000% 0.000000% 0.190007% 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 0.149254% 0.000000% 0.000000% 0.000000% 0.149254% 0.190007% 0.000000% 0.000000% 0.000000% 0.190007%

~~SUBORDINATION~~OTHER ~~LEVEL/CREDIT~~INFORMATION ~~ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE~~ Current ~~Original~~Period ~~$ Original % Current $ Current %~~ Class% ~~Prepayment% Class~~ A ~~352,035,110.58~~Insufficient ~~98.34688445%~~Funds ~~336,877,837.92 98.32305999% 98.248561% 100.000000% Class I-A-1 136,149,110.58 38.03552670% 131,181,370.98 38.28733255% 60.035727%~~ 0.~~000000%~~00 ~~Class~~Principal ~~I-AR~~Balance ~~136,149,060.58~~of ~~38.03551273%~~Contaminated ~~131,181,370.98~~Properties ~~38.28733255%~~ 0.~~000000%~~00 ~~0.000000%~~Periodic ~~Class~~Advance ~~I-ALR 136~~113,~~149,010~~446.58 38.03549876% 131,181,370.98 38.28733255% 0.000000% 0.000000% Class II-A-PO 132,901,739.74 37.12831945% 128,048,236.41 37.37287828% 0.914454% 0.000000% Class II-A-1 6,085,739.74 1.70015298% 6,000,841.16 1.75143924% 35.621439% 0.000000% Class B-1 2,326,739.74 0.65001359% 2,294,280.76 0.66962168% 1.081818% 0.000000% Class B-2 1,611,739.74 0.45026640% 1,589,255.30 0.46384899% 0.205773% 0.000000% Class B-3 1,074,739.74 0.30024649% 1,059,746.67 0.30930362% 0.154545% 0.000000% Class B-4 716,739.74 0.20023321% 706,740.92 0.20627338% 0.103030% 0.000000% Class B-5 358,739.74 0.10021993% 353,735.17 0.10324314% 0.103030% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.103243% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

~~COLLATERAL~~Delinquency ~~STATEMENT~~Status ~~Collateral~~By ~~Description~~Group ~~Mixed~~DELINQUENT ~~Fixed~~BANKRUPTCY ~~Weighted~~FORECLOSURE ~~Average~~REO ~~Gross~~TOTAL ~~Coupon~~1 5No 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.~~351004~~00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% ~~Weighted~~0.000000% ~~Average~~0.000000% ~~Net~~0.000000% ~~Coupon~~0.000000% 50.~~052627~~000000% ~~Weighted~~0.000000% ~~Average~~0.000000% ~~Pass-Through~~30 ~~Rate~~Days 0.000000% ~~Weighted~~0.000000% ~~Average~~0.000000% ~~Maturity(Stepdown~~0.000000% ~~Calculation)~~0.000000% ~~240~~0.000000% ~~Beginning~~0.000000% ~~Scheduled~~0.000000% ~~Collateral~~0.000000% ~~Loan~~0.000000% ~~Count~~60 ~~687~~Days ~~Number~~0.000000% Of0.000000% ~~Loans~~0.000000% ~~Paid~~0.000000% In0.000000% ~~Full~~0.000000% 30.000000% ~~Ending~~0.000000% ~~Scheduled~~0.000000% ~~Collateral~~0.000000% ~~Loan~~90 ~~Count~~Days ~~684~~0.000000% ~~Beginning~~0.000000% ~~Scheduled~~0.000000% ~~Collateral~~0.000000% ~~Balance~~0.000000% ~~344,768,248~~0.11000000% ~~Ending~~0.000000% ~~Scheduled~~0.000000% ~~Collateral~~0.000000% ~~Balance~~0.000000% ~~342,623,427~~120 Days 0.25000000% ~~Ending~~0.000000% ~~Actual~~0.000000% ~~Collateral~~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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance atPrincipal 31Balance Principal Balance Principal Balance Principal Balance 0-~~Aug-2005~~29 ~~343,968,037~~Days 0 0 0 0 0.8600 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~0.00 ~~For~~30 ~~Wells~~Days ~~Fargo~~1 ~~Serviced~~0 ~~342~~0 0 1 637,~~085~~890.24 0.00 0.00 0.00 637,~~902~~890.7324 ~~Ending~~60 ~~Scheduled~~Days ~~Balance~~0 ~~For~~0 ~~Other~~0 ~~Servicers~~0 ~~537,524~~0 0.5200 ~~Monthly~~0.00 ~~P&I~~0.00 ~~Constant~~0.00 ~~2,515,116~~0.9600 ~~Special~~90 ~~Servicing~~Days ~~Fee~~0 0 0 0 0 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 0.00 ~~Realized~~0.00 ~~Loss~~120 ~~Amount~~Days 0 0 0 0 0 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~0.00 0.00 ~~Class~~150 ADays ~~Optimal~~0 ~~Amount~~0 ~~3,553,213~~0 0 0 0.5100 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~0.00 ~~for~~0.00 ~~Premium~~180+ ~~Loans~~Days ~~342,623,427~~0 0 0 0 0 0.2500 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~987,458~~0.0900 ~~Unscheduled~~0.00 ~~Principal~~Totals 1 0 0 0 1 637,~~157~~890.24 0.00 0.00 0.00 637,~~362~~890.7724 ~~Unpaid~~0-29 ~~Principal~~Days ~~Balance~~0.000000% Of0.000000% ~~Outstanding~~0.000000% ~~Mortgage~~0.000000% ~~Loans~~0.000000% ~~With~~0.000000% ~~Original~~0.000000% ~~LTV:~~0.000000% ~~Less~~30 ~~Than~~Days Or0.395257% ~~Equal~~0.000000% To0.000000% 800.000000% ~~330,731,083~~0.98395257% ~~Greater~~0.511471% ~~Than~~0.000000% 800.000000%, ~~less~~0.000000% ~~than~~0.511471% or60 ~~equal~~Days to0.000000% 850.000000% ~~2,164,470~~0.52000000% ~~Greater~~0.000000% ~~than~~0.000000% 850.000000%, ~~less~~0.000000% ~~than~~0.000000% or0.000000% ~~equal~~0.000000% to90 95Days 0.000000% ~~9,696,418~~0.57000000% ~~Greater~~0.000000% ~~than~~0.000000% 950.000000% 0.00000000% 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 0.395257% 0.000000% 0.000000% 0.000000% 0.395257% 0.511471% 0.000000% 0.000000% 0.000000% 0.511471%

~~Group~~SUBORDINATION ~~Level~~LEVEL/CREDIT ~~Collateral~~ENHANCEMENT/CLASS ~~Statement~~PERCENTAGE ~~Group~~AND 1PREPAYMENT 2PERCENTAGE ~~Total~~Current ~~Collateral~~Original ~~Description~~$ ~~Fixed~~Original 15% ~~Year~~Current ~~Fixed~~$ 30Current ~~Year~~% ~~Mixed~~Class% ~~Fixed~~Prepayment% ~~Weighted~~Class ~~Average~~A ~~Coupon Rate 5~~352,035,110.~~169495~~58 598.~~656501~~34688445% 5327,317,438.~~351004~~35 ~~Weighted Average Net Rate 4~~98.~~866620~~30982819% 598.~~365695~~213294% 5100.~~052627~~000000% ~~Weighted~~Class ~~Average Maturity 174 351 240 Beginning Loan Count 426 261 687 Loans Paid In Full~~ I-A-1 ~~2 3 Ending Loan Count 425 259 684 Beginning Scheduled Balance 216~~136,~~274~~149,~~165~~110.8258 38.03552670% 128,~~494~~434,~~082~~277.2999 ~~344,768,248~~38.1157524936% ~~Ending~~59.734579% ~~Scheduled~~0.000000% ~~Balance~~Class ~~215~~I-AR 136,~~205~~149,~~080~~060.2058 ~~127,418,347~~38.0503551273% ~~342~~128,~~623~~434,~~427~~277.2599 ~~Record~~38.57524936% ~~Date~~0.000000% ~~08/31/2005~~0.000000% ~~08/31/2005~~Class ~~08/31/2005~~I-ALR ~~Principal And Interest Constant 1~~136,~~767~~149,~~377~~010.1658 ~~747,739~~38.8003549876% 2128,~~515~~434,~~116~~277.9699 ~~Scheduled Principal 843,082~~38.1457524936% ~~144,375~~0.95000000% ~~987,458~~0.09000000% ~~Unscheduled~~Class ~~Principal~~II-A-PO ~~226~~132,~~003~~901,739.4874 ~~931,359~~37.2912831945% 1125,~~157~~355,~~362~~396.7769 ~~Scheduled~~37.65050702% ~~Interest 923,931~~0.79924742% ~~602,390~~0.37000000% Class II-A-1 6,~~526~~085,~~322~~739.1674 ~~Servicing~~1.70015298% ~~Fees 45~~5,~~055~~948,745.6041 ~~26,769~~1.6078670633% ~~71,825~~35.20863801% ~~Master~~0.000000% ~~Servicing~~Class ~~Fees~~ B-1 2,~~802~~326,739.2274 ~~1,070~~0.7865001359% 2,~~873~~274,363.0118 ~~Trustee Fee~~ 0.0068310523% 01.00103601% 0.00000000% ~~FRY~~Class ~~Amount~~B-2 71,~~727.05 3~~611,~~298~~739.6874 ~~11,025.73 Special Hazard Fee~~ 0.0045026640% 01,575,458.0034 0.0047318908% ~~Other Fee~~ 0.00209916% 0.00000000% ~~0.00~~Class ~~Pool~~B-3 ~~Insurance Fee 0~~1,074,739.0074 0.0030024649% 01,050,546.0059 ~~Spread 1~~ 0.0031553178% 0.00157657% 0.00000000% ~~Spread~~Class 2B-4 0716,739.0074 0.0020023321% 0700,605.0042 ~~Spread 3~~ 0.0021042691% 0.00105105% 0.00000000% ~~Net~~Class ~~Interest~~B-5 ~~869~~358,~~346~~739.9174 ~~571,251~~0.3110021993% 1350,~~440,598~~664.2225 ~~Realized Loss Amount~~ 0.0010532205% 0.00105105% 0.00000000% ~~Cumulative~~Class ~~Realized~~B-6 ~~Loss~~ 0.00 0.0000000000% 0.00 ~~Percentage of Cumulative Losses~~ 0.~~0000~~00000000% 0.~~0000~~105322% 0.~~0000~~000000% ~~Prepayment~~Please ~~Penalties~~Refer ~~0.00~~to ~~0.00~~the ~~0.00~~Prospectus ~~Special~~Supplement ~~Servicing~~for ~~Fee~~a ~~0.00~~Full ~~0.00~~Description 0of Loss Exposure.00

Filing Compare · Wells Fargo Asset Securities Corp Mortgage Pass-Through Certificates Series 2005-5