8-K 1 wfm05001_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 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-02 Pooling and Servicing Agreement) (Commission 54-2169409 (State or other File Number) 54-2169410 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 2005-1 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 2005-1 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 2005-1 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 2005-1 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 2005-1 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

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 2005-1 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~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ A-PO 94982EAG9 PO 0.00000% 1,~~371~~337,~~433~~847.2823 0.00 I-A-1 94982EAA2 ~~SEN~~ 4.75000% ~~195~~186,~~271~~788,~~906~~899.1005 ~~772~~739,~~546~~326.5674 I-A-R 94982EAB0 ~~SEN~~ 4.75000% 0.00 0.00 I-A-LR 94982EAC8 ~~SEN~~ 4.75000% 0.00 0.0010 II-A-1 94982EAD6 ~~SEN~~ 5.00000% ~~153~~147,~~336~~636,~~583~~439.4631 ~~638~~615,~~567~~113.8957 III-A-1 94982EAE4 ~~SEN~~ 5.25000% 5957,~~834~~672,~~310~~658.2975 ~~261~~252,~~638~~302.0419 A-WIO 94982EAF1 IO 0.~~12352~~12258% 0.00 1615,~~564~~614.7937 B-1 94982EAH7 ~~SUB~~ 4.~~92056~~92059% 3,~~962~~914,~~318~~772.3256 16,~~238~~051.8048 B-2 94982EAJ3 ~~SUB~~ 4.~~92056~~92059% ~~881~~870,~~383~~807.7661 3,~~612~~570.1851 B-3 94982EAK0 ~~SUB~~ 4.~~92056~~92059% ~~660~~652,~~549~~623.2400 2,~~707~~675.1391 B-4 94982EAL8 ~~SUB~~ 4.~~92056~~92059% ~~439~~434,~~714~~438.7339 1,~~802~~781.0930 B-5 94982EAM6 ~~SUB~~ 4.~~92056~~92059% ~~440~~435,~~691~~403.8880 1,~~806~~785.0926 B-6 94982EAN4 ~~SUB~~ 4.~~92056~~92059% ~~220~~217,~~473~~827.0145 ~~903~~893.5714 Totals ~~416~~399,~~419~~961,~~364~~717.0715 1,~~716~~649,~~387~~114.1457

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses A-PO 822,~~606~~614.7499 0.00 1,~~362~~315,~~826~~232.5524 822,~~606~~614.7499 0.00 I-A-1 31,~~213~~367,~~671~~887.7030 0.00 ~~192~~185,~~058~~421,~~234~~011.4075 32,~~986~~107,~~218~~214.2604 0.00 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 0.00 0.0010 0.00 II-A-1 1,~~620~~570,~~080~~271.6826 0.00 ~~151~~146,~~716~~066,~~502~~168.7805 2,~~258~~185,~~648~~384.5783 0.00 III-A-1 ~~734~~255,~~798~~249.2220 0.00 5957,~~099~~417,~~512~~409.0754 ~~996~~507,~~436~~551.2639 0.00 A-WIO 0.00 0.00 0.00 1615,~~564~~614.7937 0.00 B-1 1516,~~761~~112.0490 0.00 3,~~946~~898,~~557~~659.2866 3132,~~999~~164.8438 0.00 B-2 3,~~505~~584.9118 0.00 ~~877~~867,~~877~~223.8543 7,~~118~~154.0969 0.00 B-3 2,~~627~~686.4915 0.00 ~~657~~649,~~921~~936.7685 5,~~334~~362.6206 0.00 B-4 1,~~749~~788.0711 0.00 ~~437~~432,~~965~~650.6727 3,~~551~~569.1641 0.00 B-5 1,~~752~~792.9509 0.00 ~~438~~433,~~938~~611.9272 3,~~559~~577.0435 0.00 B-6 ~~876~~896.9356 0.0500 ~~219~~216,~~596~~930.0389 1,~~780~~789.5070 0.05 Totals 53,~~603~~242,~~430~~882.7374 0.0500 ~~410~~396,~~815~~718,~~933~~834.3140 74,~~319~~891,~~817~~997.8731 0.05 ~~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)~~ A-PO 1,432,298.80 1,~~371~~337,~~433~~847.2823 5,~~725~~709.2004 216,~~881~~905.5495 0.00 0.00 I-A-1 205,835,000.00 ~~195~~186,~~271~~788,~~906~~899.1005 ~~785~~780,~~425~~178.8926 2587,~~428,245~~709.8004 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-1 170,816,000.00 ~~153~~147,~~336~~636,~~583~~439.4631 ~~605~~600,~~885~~327.1951 1969,~~014,195~~943.4975 0.00 0.00 III-A-1 65,772,000.00 5957,~~834~~672,~~310~~658.2975 233,~~745~~791.0181 ~~501~~21,~~053~~457.2239 0.00 0.00 A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 B-1 4,055,000.00 3,~~962~~914,~~318~~772.3256 1516,~~761~~112.0490 0.00 0.00 0.00 B-2 902,000.00 ~~881~~870,~~383~~807.7661 3,~~505~~584.9118 0.00 0.00 0.00 B-3 676,000.00 ~~660~~652,~~549~~623.2400 2,~~627~~686.4915 0.00 0.00 0.00 B-4 450,000.00 ~~439~~434,~~714~~438.7339 1,~~749~~788.0711 0.00 0.00 0.00 B-5 451,000.00 ~~440~~435,~~691~~403.8880 1,~~752~~792.9509 0.00 0.00 0.00 B-6 225,630.04 ~~220~~217,~~473~~827.0145 ~~876~~896.9356 0.00 0.00 0.0500 Totals 450,615,028.84 ~~416~~399,~~419~~961,~~364~~717.0715 1,~~657~~646,~~054~~866.6861 31,~~946~~596,~~376~~016.0513 0.00 0.~~05 (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.~~00

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution A-PO 822,~~606~~614.7499 1,~~362~~315,~~826~~232.5524 0.~~95149598~~918267 822,~~606~~614.7499 I-A-1 31,~~213~~367,~~671~~887.7030 ~~192~~185,~~058~~421,~~234~~011.4075 0.~~93306889~~900824 31,~~213~~367,~~671~~887.7030 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-1 1,~~620~~570,~~080~~271.6826 ~~151~~146,~~716~~066,~~502~~168.7805 0.~~88818672~~855108 1,~~620~~570,~~080~~271.6826 III-A-1 ~~734~~255,~~798~~249.2220 5957,~~099~~417,~~512~~409.0754 0.~~89855124~~872976 ~~734~~255,~~798~~249.2220 A-WIO 0.00 0.00 0.~~00000000~~000000 0.00 B-1 1516,~~761~~112.0490 3,~~946~~898,~~557~~659.2866 0.~~97325704~~961445 1516,~~761~~112.0490 B-2 3,~~505~~584.9118 ~~877~~867,~~877~~223.8543 0.~~97325704~~961445 3,~~505~~584.9118 B-3 2,~~627~~686.4915 ~~657~~649,~~921~~936.7685 0.~~97325704~~961445 2,~~627~~686.4915 B-4 1,~~749~~788.0711 ~~437~~432,~~965~~650.6727 0.~~97325704~~961445 1,~~749~~788.0711 B-5 1,~~752~~792.9509 ~~438~~433,~~938~~611.9272 0.~~97325703~~961445 1,~~752~~792.9509 B-6 ~~876~~896.9856 ~~219~~216,~~596~~930.0389 0.~~97325706~~961445 ~~876~~896.9356 Totals 53,~~603~~242,~~430~~882.7874 ~~410~~396,~~815~~718,~~933~~834.3140 0.~~91167828~~880394 53,~~603~~242,~~430~~882.7374

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ A-PO 1,432,298.80 ~~957~~934.~~50501222~~055960 3.~~99721064~~985928 211.~~01182882~~803368 0.~~00000000~~000000 I-A-1 205,835,000.00 ~~948~~907.~~68174071~~469085 3.~~81580339~~790309 112.~~79705006~~855243 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-1 170,816,000.00 ~~897~~864.~~67108151~~300998 3.~~54700491~~514469 5.~~93735651~~678296 0.~~00000000~~000000 III-A-1 65,772,000.00 ~~909~~876.~~72313887~~857306 3.~~55386806~~554580 70.~~61803229~~326239 0.~~00000000~~000000 A-WIO 0.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 4,055,000.00 ~~977~~965.~~14385203~~418634 3.~~88681628~~973588 0.~~00000000~~000000 0.~~00000000~~000000 B-2 902,000.00 ~~977~~965.~~14385809~~418636 3.~~88681818~~973592 0.~~00000000~~000000 0.~~00000000~~000000 B-3 676,000.00 ~~977~~965.~~14384615~~418639 3.~~88681953~~973595 0.~~00000000~~000000 0.~~00000000~~000000 B-4 450,000.00 ~~977~~965.~~14384444~~418644 3.~~88682222~~973578 0.~~00000000~~000000 0.~~00000000~~000000 B-5 451,000.00 ~~977~~965.~~14385809~~418625 3.~~88680710~~973592 0.~~00000000~~000000 0.~~00000000~~000000 B-6 225,630.04 ~~977~~965.~~14386790~~418656 3.~~88658354~~973584 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 A-PO 0.~~00000000~~000000 615.~~00903945~~789296 ~~951~~918.~~49597975~~266663 0.~~95149598~~918267 615.~~00903945~~789296 I-A-1 0.~~00000000~~000000 156.~~61285350~~645553 ~~933~~900.~~06888722~~823532 0.~~93306889~~900824 156.~~61285350~~645553 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-1 0.~~00000000~~000000 9.~~48436142~~192764 ~~888~~855.~~18672010~~108234 0.~~88818672~~855108 9.~~48436142~~192764 III-A-1 0.~~00000000~~000000 113.~~17190020~~880819 ~~898~~872.~~55123867~~976488 0.~~89855124~~872976 113.~~17190020~~880819 A-WIO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 B-1 0.~~00000000~~000000 3.~~88681628~~973588 ~~973~~961.~~25703576~~445046 0.~~97325704~~961445 3.~~88681628~~973588 B-2 0.~~00000000~~000000 3.~~88681818~~973592 ~~973~~961.~~25703991~~445044 0.~~97325704~~961445 3.~~88681818~~973592 B-3 0.~~00000000~~000000 3.~~88681953~~973595 ~~973~~961.~~25704142~~445044 0.~~97325704~~961445 3.~~88681953~~973595 B-4 0.~~00000000~~000000 3.~~88682222~~973578 ~~973~~961.~~25704444~~445044 0.~~97325704~~961445 3.~~88682222~~973578 B-5 0.~~00000000~~000000 3.~~88680710~~973592 ~~973~~961.~~25702882~~445055 0.~~97325703~~961445 3.~~88680710~~973592 B-6 0.~~00022160~~000000 3.~~88680514~~973584 ~~973~~961.~~25706276~~445072 0.~~97325706~~961445 3.~~88658354~~973584 ~~(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~~ A-PO ~~1,432,298.80~~N/A N/A 0.00000% 1,~~371~~337,~~433~~847.2823 0.00 0.00 ~~0.00~~ I-A-1 ~~205,835,000.00~~11/01/05 - 11/30/05 30 4.75000% ~~195~~186,~~271~~788,~~906~~899.1005 ~~772~~739,~~951~~372.2973 0.00 ~~0.00~~ I-A-R ~~50.00~~N/A N/A 4.75000% 0.00 0.00 0.00 ~~0.00~~ I-A-LR ~~50.00~~N/A N/A 4.75000% 0.00 0.00 0.00 ~~0.00~~ II-A-1 ~~170,816,000.00~~11/01/05 - 11/30/05 30 5.00000% ~~153~~147,~~336~~636,~~583~~439.4631 ~~638~~615,~~902~~151.4383 0.00 ~~0.00~~ III-A-1 ~~65,772,000.00~~11/01/05 - 11/30/05 30 5.25000% 5957,~~834~~672,~~310~~658.2975 ~~261~~252,~~775~~317.1188 0.00 ~~0.00~~ A-WIO ~~0.00~~11/01/05 - 11/30/05 30 0.~~12352~~12258% ~~161~~152,~~014~~866,~~220~~741.3409 1615,~~573~~615.4734 0.00 ~~0.00~~ B-1 ~~4,055,000.00~~11/01/05 - 11/30/05 30 4.~~92056~~92059% 3,~~962~~914,~~318~~772.3256 16,~~247~~052.3648 0.00 ~~0.00~~ B-2 ~~902,000.00~~11/01/05 - 11/30/05 30 4.~~92056~~92059% ~~881~~870,~~383~~807.7661 3,~~614~~570.0874 0.00 ~~0.00~~ B-3 ~~676,000.00~~11/01/05 - 11/30/05 30 4.~~92056~~92059% ~~660~~652,~~549~~623.2400 2,~~708~~676.5607 0.00 ~~0.00~~ B-4 ~~450,000.00~~11/01/05 - 11/30/05 30 4.~~92056~~92059% ~~439~~434,~~714~~438.7339 1,~~803~~781.0441 0.00 ~~0.00~~ B-5 ~~451,000.00~~11/01/05 - 11/30/05 30 4.~~92056~~92059% ~~440~~435,~~691~~403.8880 1,~~807~~785.0437 0.00 ~~0.00~~ B-6 ~~225,630.04~~11/01/05 - 11/30/05 30 4.~~92056~~92059% ~~220~~217,~~473~~827.0145 ~~904~~893.0420 0.00 ~~0.00~~ Totals ~~450,615,028.84~~ 1,~~717~~649,~~286~~217.4205 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 A-PO 0.00 0.00 0.00 0.00 1,~~362~~315,~~826~~232.5524 I-A-1 ~~404.73~~ 0.00 ~~772~~45.98 739,~~546~~326.5674 0.00 ~~192~~185,~~058~~421,~~234~~011.4075 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 0.0010 0.00 0.00 II-A-1 ~~334.54~~ 0.00 ~~638~~38.26 615,~~567~~113.8957 0.00 ~~151~~146,~~716~~066,~~502~~168.7805 III-A-1 ~~137.07~~ 0.00 ~~261~~15.69 252,~~638~~302.0419 0.00 5957,~~099~~417,~~512~~409.0754 A-WIO 80.6800 0.0097 1615,~~564~~614.7937 0.00 ~~157~~151,~~705~~689,~~007~~337.3436 B-1 80.5600 01.00 16,~~238~~051.8048 0.00 3,~~946~~898,~~557~~659.2866 B-2 10.9000 0.0022 3,~~612~~570.1851 0.00 ~~877~~867,~~877~~223.8543 B-3 10.4300 0.0017 2,~~707~~675.1391 0.00 ~~657~~649,~~921~~936.7685 B-4 0.9500 0.0011 1,~~802~~781.0930 0.00 ~~437~~432,~~965~~650.6727 B-5 0.9500 0.0011 1,~~806~~785.0926 0.00 ~~438~~433,~~938~~611.9272 B-6 0.4800 0.0006 ~~903~~893.5714 0.00 ~~219~~216,~~596~~930.0389 Totals ~~899.29~~ 0.00 102.57 1,~~716~~649,~~387~~114.1457 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~~ A-PO N/A 1,432,298.80 0.00000% ~~957~~934.~~50501222~~055960 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-A-1 11/01/05 - 11/30/05 205,835,000.00 4.75000% ~~948~~907.~~68174071~~469085 3.~~75519853~~592065 0.~~00000000~~000000 ~~0.00000000~~ I-A-R N/A 50.00 4.75000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ I-A-LR N/A 50.00 4.75000% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/01/05 - 11/30/05 170,816,000.00 5.00000% ~~897~~864.~~67108151~~300998 3.~~74029617~~601254 0.~~00000000~~000000 ~~0.00000000~~ III-A-1 11/01/05 - 11/30/05 65,772,000.00 5.25000% ~~909~~876.~~72313887~~857306 3.~~98003877~~836251 0.~~00000000~~000000 ~~0.00000000~~ A-WIO 11/01/05 - 11/30/05 0.00 0.~~12352~~12258% ~~902~~856.~~29924164~~642005 0.~~09287521~~087506 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 4,055,000.00 4.~~92056~~92059% ~~977~~965.~~14385203~~418634 43.~~00674723~~958688 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 902,000.00 4.~~92056~~92059% ~~977~~965.~~14385809~~418636 43.~~00674058~~958692 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 676,000.00 4.~~92056~~92059% ~~977~~965.~~14384615~~418639 43.~~00674556~~958683 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 450,000.00 4.~~92056~~92059% ~~977~~965.~~14384444~~418644 43.~~00675556~~958689 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 451,000.00 4.~~92056~~92059% ~~977~~965.~~14385809~~418625 43.~~00674058~~958692 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 225,630.04 4.~~92056~~92059% ~~977~~965.~~14386790~~418656 43.~~00673598~~958693 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 A-PO 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~951~~918.~~49597975~~266663 I-A-1 0.~~00196628~~000000 0.~~00000000~~000223 3.~~75323225~~591842 0.~~00000000~~000000 ~~933~~900.~~06888722~~823532 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 02.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-1 0.~~00195848~~000000 0.~~00000000~~000224 3.~~73833768~~601030 0.~~00000000~~000000 ~~888~~855.~~18672010~~108234 III-A-1 0.~~00208402~~000000 0.~~00000000~~000239 3.~~97795475~~836012 0.~~00000000~~000000 ~~898~~872.~~55123867~~976488 A-WIO 0.~~00004864~~000000 0.~~00000000~~000005 0.~~09282657~~087501 0.~~00000000~~000000 ~~883~~850.~~75491447~~044013 B-1 0.~~00211097~~000000 0.~~00000000~~000247 43.~~00463625~~958441 0.~~00000000~~000000 ~~973~~961.~~25703576~~445046 B-2 0.~~00210643~~000000 0.~~00000000~~000244 43.~~00463415~~958437 0.~~00000000~~000000 ~~973~~961.~~25703991~~445044 B-3 0.~~00211538~~000000 0.~~00000000~~000251 43.~~00463018~~958447 0.~~00000000~~000000 ~~973~~961.~~25704142~~445044 B-4 0.~~00211111~~000000 0.~~00000000~~000244 43.~~00464444~~958444 0.~~00000000~~000000 ~~973~~961.~~25704444~~445044 B-5 0.~~00210643~~000000 0.~~00000000~~000244 43.~~00463415~~958448 0.~~00000000~~000000 ~~973~~961.~~25702882~~445055 B-6 0.~~00212738~~000000 0.~~00000000~~000266 43.~~00465293~~958427 0.~~00000000~~000000 ~~973~~961.~~25706276~~445072 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage I-A-PO 0.00000% 0.00 0.00 1,~~113~~090,~~890~~334.7507 1,~~106~~069,~~849~~633.8620 9692.~~05152219~~82189099% II-A-PO 0.00000% 0.00 0.00 ~~179~~170,~~014~~743.4754 ~~177~~169,~~781~~173.9408 9187.~~51722140~~08561858% III-A-PO 0.00000% 0.00 0.00 7876,~~528~~769.0761 7876,~~194~~425.7596 9189.~~25518261~~19096149% I-A-WIO 0.11500% 7469,~~793~~501,~~982~~748.0442 7369,~~064~~200,~~080~~282.1756 0.00 0.00 9186.~~22726823~~40295921% II-A-WIO 0.11500% 6664,~~554~~950,~~146~~913.3502 6564,~~539~~154,~~035~~077.8844 0.00 0.00 8583.~~68935727~~87858607% III-A-WIO 0.~~18474~~17793% 1918,~~666~~414,~~091~~079.9565 1918,~~101~~334,~~891~~977.2936 0.00 0.00 8783.~~32622653~~82020200%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~224~~177,~~539~~062.8095 Deposits Payments of Interest and Principal 74,~~300~~941,~~082~~966.7027 ~~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 74,~~300~~941,~~082~~966.7027 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances 0.00 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 87~~85,~~037~~980.4363 Payment of Interest and Principal 74,~~319~~891,~~817~~997.8731 Total Withdrawals (Pool Distribution Amount) 74,~~406~~977,~~855~~977.3094 Ending Balance ~~117~~141,~~767~~051.2028

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~4,036~~774.4690 Servicing Fee Support ~~3,137~~672.1733 Non-Supported Prepayment/Curtailment Interest Shortfall ~~899~~102.2957

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee 8683,~~706~~320.3416 Master Servicing Fee 3,~~468~~332.2581 Supported Prepayment/Curtailment Interest Shortfall ~~3,137~~672.1733 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees 8785,~~037~~980.4363

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~Fixed ~~REO~~15 ~~Total~~Year NoWeighted ofAverage ~~Loans~~Gross NoCoupon of5.208156% ~~Loans~~Weighted NoAverage ofPass-Through ~~Loans~~Rate No0.000000% ofWeighted ~~Loans~~Average NoRemaining ofTerm ~~Loans~~167 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~827 ~~Principal~~Number ~~Balance~~Of ~~Principal~~Loans ~~Balance~~Paid ~~0-29~~In ~~Days~~Full 03 0Ending 0Scheduled 0Collateral ~~0.00~~Loan ~~0.00~~Count ~~0.00~~824 ~~0.00~~Beginning 30Scheduled ~~Days~~Collateral 1Balance ~~0 0 0 1 567~~399,~~411~~961,717.7214 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~567~~Balance 396,~~411~~718,834.7240 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~398,627,673.0052 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Balance ~~0.00~~For 90Wells ~~Days~~Fargo 0Serviced 0390,029,396.31 0Ending 0Scheduled 0Balance ~~0.00~~For ~~0.00~~Other ~~0.00~~Servicers 06,689,438.0009 ~~0.00~~Monthly ~~120~~P&I ~~Days~~Constant 03,388,050.45 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 1A 0Non-PO 0Optimal 0Amount ~~1 567~~4,~~411~~793,250.7255 ~~0.00~~Class ~~0.00~~AP Deferred Amount 0.00 ~~567,411.72~~Ending NoScheduled ofBalance ~~Loans~~for NoPremium of Loans No396,718,834.40 ofScheduled ~~Loans No of Loans No of Loans~~ Principal ~~Balance~~1,646,866.61 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance~~1,596,016.13 ~~Principal~~Unpaid ~~Balance~~ Principal Balance ~~0-29~~Of ~~Days~~Outstanding ~~0.000000%~~Mortgage ~~0.000000%~~Loans ~~0.000000%~~With ~~0.000000%~~Original ~~0.000000%~~LTV: ~~0.000000%~~Less ~~0.000000%~~than ~~0.000000%~~or 30equal ~~Days~~to ~~0.118906~~80% 0395,444,114.~~000000%~~95 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.118906~~80%, ~~0.137473%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.137473%~~to ~~60 Days 0.000000~~85% 0.~~000000%~~00 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.000000~~85%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.000000%~~to ~~90 Days 0.000000~~95% 01,230,591.~~000000%~~75 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.000000~~95% 0.~~000000%~~00 ~~0.000000%~~The ~~0.000000%~~Weighted ~~0.000000%~~Average ~~0.000000%~~Remaining ~~120~~Term ~~Days~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~0.000000%~~step-down 0method.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 0.118906% 0.000000% 0.000000% 0.000000% 0.118906% 0.137473% 0.000000% 0.000000% 0.000000% 0.137473%

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 No2 of3 ~~Loans~~Collateral NoDescription ofFixed ~~Loans~~15 NoYear ofFixed ~~Loans~~15 NoYear ofFixed ~~Loans~~15 NoYear ofWeighted ~~Loans~~Average ~~Principal~~Coupon ~~Balance~~Rate ~~Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0~~5.00024798 05.00304032 05.00558933 ~~0.00~~Weighted 30Average ~~Days~~Net 1Rate ~~0 0 0 1 567,411~~4.72764798 05.00044032 05.00298933 ~~0.00~~Weighted ~~567,411.72~~Average 60Remaining ~~Days~~Term 0168 0168 0166 0Beginning 0Loan ~~0.00~~Count ~~0.00~~375 ~~0.00~~313 ~~0.00~~139 ~~0.00~~Loans 90Paid ~~Days~~In 0Full 01 02 0 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~374 ~~0.00~~311 ~~0.00~~139 ~~120~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~190,920,903.0043 ~~0.00 0.00 0.00 0.00~~ 150 ~~Days 0 0 0 0 0 0~~,322,686.0031 058,718,127.0040 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Balance ~~180+ Days 0 0 0 0 0 0~~189,519,610.0084 ~~0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 567~~148,~~411~~740,615.7290 ~~0.00 0.00 0.00 567~~58,~~411~~458,607.7266 ~~0-29~~Record ~~Days~~Date ~~0.000000%~~11/30/2005 ~~0.000000%~~11/30/2005 ~~0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%~~ 11/30/2005 ~~Days~~Principal ~~0.261780%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 01,598,882.~~000000%~~01 01,279,132.~~261780%~~31 0510,036.~~288275%~~13 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 0797,579.~~000000%~~18 0611,259.~~288275%~~77 ~~60 Days 0~~238,027.~~000000%~~66 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 0603,713.~~000000%~~41 0970,810.~~000000%~~64 021,492.~~000000%~~08 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 0799,450.~~000000%~~13 0664,318.~~000000%~~79 ~~90 Days 0~~272,008.~~000000%~~47 ~~0.000000%~~Servicing ~~0.000000%~~Fee 039,775.~~000000%~~24 031,311.~~000000%~~97 012,232.~~000000%~~94 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 01,591.~~000000%~~01 ~~120 Days 0~~1,252.~~000000%~~48 0489.~~000000%~~32 ~~0.000000%~~Trustee ~~0.000000%~~Fee 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 0.261780% 0.000000% 0.000000% 0.000000% 0.261780% 0.288275% 0.000000% 0.000000% 0.000000% 0.288275% 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~~FRY 30Amount ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Special ~~0.00~~Hazard 60Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Other ~~0.00~~Fee ~~90 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance ~~120~~Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~Totals~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~0-29 Days 0~~758,083.~~000000%~~88 0631,754.~~000000%~~34 0259,286.~~000000%~~21 ~~0.000000%~~Realized ~~0.000000%~~Loss ~~0.000000%~~Amount 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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~~Cumulative 30Realized ~~Days~~Loss 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage ~~0.00~~of 60Cumulative ~~Days~~Losses 0 ~~0 0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment ~~0.00~~Penalty 90Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~120~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~150~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing ~~0.00~~Fee 0.00 0.00 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~The ~~0.00~~Weighted ~~0.00~~Average ~~0.00~~Remaining ~~Totals~~Term 0is 0utilizing 0a ~~0 0 0.00 0.00 0.00 0.00 0.00 0~~step-29down ~~Days 0~~method.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group ATotal ~~Insufficient~~Collateral ~~Funds~~Description Fixed 15 Year Weighted Average Coupon Rate 5.208156 Weighted Average Net Rate 4.948156 Weighted Average Remaining Term 167 Beginning Loan Count 827 Loans Paid In Full 3 Ending Loan Count 824 Beginning Scheduled Balance 399,961,717.14 Ending scheduled Balance 396,718,834.40 Record Date 11/30/2005 Principal And Interest Constant 3,388,050.45 Scheduled Principal 1,646,866.61 Unscheduled Principal 1,596,016.13 Scheduled Interest 1,735,777.39 Servicing Fee 83,320.16 Master Servicing Fee 3,332.81 Trustee Fee 0.00 ~~Principal~~FRY ~~Balance~~Amount of0.00 ~~Contaminated~~Special ~~Properties~~Hazard Fee 0.00 ~~Periodic~~Other ~~Advance~~Fee ~~152~~0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1,~~832~~649,124.1543 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalty Waived Amount 0.00 Prepayment Penalty Waived Count 0 Prepayment Penalty Paid Amount 0.00 Prepayment Penalty Paid Count 0 Special Servicing Fee 0.00 0.000000 The Weighted Average Remaining Term is utilizing a step-down method.

~~SUBORDINATION~~LOAN ~~LEVEL~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~/CLASS~~ ~~PERCENTAGE~~STATEMENT ~~AND~~DELINQUENT ~~PREPAYMENT~~BANKRUPTCY ~~PERCENTAGE~~FORECLOSURE ~~Current~~REO ~~Original~~TOTAL $No ~~Original~~of %Loans ~~Current~~No $of ~~Current~~Loans %No ~~Class%~~of ~~Prepayment%~~Loans ~~Class~~No Aof ~~449,182,730~~Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.0400 990.~~68214580%~~00 ~~409,453,106~~0.7600 990.~~66826347%~~00 9830 Days 0 0 0 0 0 0.~~060417%~~00 ~~100~~0.~~000000%~~00 ~~Class~~0.00 ~~I-A-~~0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 ~~243~~0 0 0 1 483,~~347,730~~479.0463 540.~~00346515%~~00 ~~217~~0.00 0.00 483,~~394,872~~479.3663 52120 Days 0 0 0 0 0 0.~~91782882%~~00 470.~~062683%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~I-AR~~0.00 ~~243~~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 1 483,~~347,680~~479.0463 540.~~00345405%~~00 ~~217~~0.00 0.00 483,~~394,872~~479.3663 52No 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.~~91782882~~000000% 0.000000% 0.000000% ~~Class~~0.000000% ~~I-ALR~~0.000000% ~~243,347,630~~0.04000000% 540.~~00344295~~000000% ~~217,394,872~~0.36000000% 5230 Days 0.~~91782882~~000000% 0.000000% 0.000000% ~~Class~~0.000000% ~~II-A-1 72,531,630~~0.04000000% 160.~~09614092~~000000% ~~65,678,369~~0.58000000% 150.~~98729851~~000000% 370.~~177191~~000000% 0.000000% ~~Class~~60 ~~III-A-1~~Days ~~6,759,630~~0.04000000% 10.~~50008979~~000000% ~~6,578,857~~0.51000000% 10.~~60141245~~000000% 140.~~481970~~000000% 0.000000% ~~Class~~0.000000% ~~B-1~~0.000000% ~~2,704,630~~0.04000000% 0.~~60020857~~000000% ~~2,632,300~~90 Days 0.23121359% 0.~~64074930~~000000% 0.~~967079~~000000% 0.000000% ~~Class~~0.121359% ~~B-2~~0.121286% ~~1,802,630~~0.04000000% 0.~~40003771~~000000% ~~1,754,422~~0.38000000% 0.~~42705802~~121286% 120 Days 0.~~215119~~000000% 0.000000% ~~Class~~0.000000% ~~B-3~~0.000000% ~~1,126,630~~0.04000000% 0.~~25002052~~000000% ~~1,096,500~~0.62000000% 0.~~26690801~~000000% 0.~~161220~~000000% 0.000000% ~~Class~~150 ~~B-4~~Days ~~676,630~~0.04000000% 0.~~15015701~~000000% ~~658,534~~0.95000000% 0.~~16029927~~000000% 0.~~107321~~000000% 0.000000% ~~Class~~0.000000% ~~B-5~~0.000000% ~~225,630~~0.04000000% 0.~~05007157~~000000% ~~219,596~~180+ Days 0.03000000% 0.~~05345363~~000000% 0.~~107559~~000000% 0.000000% ~~Class B-6~~ 0.00000000% 0.~~00000000~~000000% 0.00000000% 0.~~00000000~~000000% 0.~~053811~~000000% 0.000000% ~~Please~~Totals ~~Refer~~0.121359% to0.000000% ~~the~~0.000000% ~~Prospectus~~0.000000% ~~Supplement~~0.121359% ~~for~~0.121286% a0.000000% ~~Full~~0.000000% ~~Description~~0.000000% ~~of Loss Exposure~~0.121286%

~~COLLATERAL~~OTHER ~~STATEMENT~~INFORMATION ~~Collateral~~Current ~~Description~~Period Fixed 15 Year Weighted Average Gross Coupon 5.208879% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation) 170 Beginning Scheduled Collateral Loan Count 849 Number Of Loans Paid In Full 8 Ending Scheduled Collateral Loan Count 841 Beginning Scheduled Collateral Balance 416,419,364.08 Ending Scheduled Collateral Balance 410,815,933.30 Ending Actual Collateral Balance at 31-Aug-2005 412,743,055.67 Ending Scheduled Balance For Wells Fargo Serviced 404,029,536.36 Ending Scheduled Balance For Other Servicers 6,786,396.94 Monthly P&I Constant 3,480,318.47 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A ~~Non-PO~~Insufficient ~~Optimal~~Funds ~~Amount 7,250,146.16 Class AP Deferred Amount~~ 0.00 ~~Ending Scheduled Balance for Premium Loans 410,815,933.30 Scheduled~~ Principal ~~1,657,054.73 Unscheduled Principal 3,946,376.05 Unpaid Principal~~ Balance Ofof ~~Outstanding~~Contaminated ~~Mortgage~~Properties ~~Loans With Original LTV: Less Than Or Equal To 80% 409,535,473.20 Greater Than 80%, less than or equal to 85%~~ 0.00 ~~Greater~~Periodic ~~than~~Advance ~~85%~~175, ~~less than or equal to 95% 1,246,455~~130.~~47 Greater than 95% 0.00~~84

Delinquency Status By Group ~~Level~~DELINQUENT ~~Collateral~~BANKRUPTCY ~~Statement~~FORECLOSURE ~~Group~~REO TOTAL 1 2No 3of ~~Collateral~~Loans ~~Description~~No ~~Fixed~~of 15Loans ~~Year~~No ~~Fixed~~of 15Loans ~~Year~~No ~~Fixed~~of 15Loans ~~Year~~No ~~Weighted~~of ~~Average~~Loans ~~Coupon~~Principal ~~Rate~~Balance 5Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.~~026734~~00 50.~~303682~~00 50.~~562885~~00 ~~Weighted~~0.00 ~~Average~~30 ~~Net~~Days ~~Rate~~0 40 0 0 0 0.~~766734~~00 50.~~043682~~00 50.~~302885~~00 ~~Weighted~~0.00 ~~Average~~0.00 ~~Maturity~~60 ~~171~~Days ~~171~~0 ~~169~~0 ~~Beginning~~0 ~~Loan~~0 ~~Count~~0 ~~386~~0.00 ~~321~~0.00 ~~142~~0.00 ~~Loans~~0.00 ~~Paid~~0.00 In90 ~~Full~~Days 41 30 0 0 1 ~~Ending~~483,479.63 ~~Loan~~0.00 ~~Count~~0.00 ~~382~~0.00 ~~318~~483,479.63 ~~141~~120 ~~Beginning~~Days ~~Scheduled~~0 ~~Balance~~0 ~~199,464,890~~0 0 0 0.0100 ~~156,061,380~~0.0300 ~~60,893,094~~0.0400 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~150 ~~196,231,792~~Days 0 0 0 0 0 0.6400 ~~154,430,007~~0.5700 ~~60,154,133~~0.0900 ~~Record~~0.00 ~~Date~~0.00 ~~08/31/2005~~180+ ~~08/31/2005~~Days ~~08/31/2005~~0 ~~Principal~~0 ~~And~~0 ~~Interest~~0 ~~Constant~~0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 483,~~647,355~~479.1563 10.00 0.00 0.00 483,~~310,909~~479.63 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 ~~522,053~~Days 0.72000000% ~~Scheduled~~0.000000% ~~Principal~~0.000000% ~~802,510~~0.72000000% ~~616,662~~0.55000000% ~~237,881~~0.46000000% ~~Unscheduled~~0.000000% ~~Principal~~0.000000% ~~2,430,586~~0.65000000% ~~1,014,709~~0.91000000% ~~501,079~~90 Days 0.49267380% ~~Scheduled~~0.000000% ~~Interest~~0.000000% ~~835,547~~0.62000000% ~~688,707~~0.85267380% ~~282,316~~0.04255172% ~~Servicing~~0.000000% ~~Fees~~0.000000% ~~41,555~~0.20000000% ~~32,463~~0.67255172% ~~12,687~~120 Days 0.48000000% ~~Master~~0.000000% ~~Servicing~~0.000000% ~~Fees~~0.000000% ~~1,662~~0.21000000% ~~1,298~~0.55000000% ~~507~~0.50000000% ~~Trustee~~0.000000% ~~Fee~~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 0.267380% 0.000000% 0.000000% 0.000000% 0.267380% 0.255172% 0.000000% 0.000000% 0.000000% 0.255172% 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 ~~FRY~~0.00 ~~Amount~~30 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Special~~0.00 ~~Hazard~~0.00 ~~Fee~~60 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Other~~0.00 ~~Fee~~0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Pool~~0.00 ~~Insurance~~0.00 ~~Fee~~120 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Spread~~0.00 10.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Spread~~0.00 20.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 ~~Spread~~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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 ~~Net~~0.00 ~~Interest~~30 ~~792,330~~Days 0 0 0 0 0 0.2200 ~~654,945~~0.6400 ~~269,121~~0.0600 ~~Realized~~0.00 ~~Loss~~0.00 ~~Amount~~60 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~90 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Percentage~~0.00 of0.00 ~~Cumulative~~120 ~~Losses~~Days 0 0 0 0 0 0.~~0000~~00 0.~~0000~~00 0.~~0000~~00 ~~Prepayment~~0.00 ~~Penalties~~0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Special~~0.00 ~~Servicing~~0.00 ~~Fee~~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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

~~Group~~SUBORDINATION ~~Level~~LEVEL/CREDIT ~~Collateral~~ENHANCEMENT/CLASS ~~Statement~~PERCENTAGE ~~Group~~AND ~~Total~~PREPAYMENT ~~Collateral~~PERCENTAGE ~~Description~~Current ~~Fixed~~Original 15$ ~~Year~~Original ~~Weighted~~% ~~Average~~Current ~~Coupon~~$ ~~Rate~~Current ~~5.208879~~% ~~Weighted~~Class% ~~Average~~Prepayment% ~~Net~~Class ~~Rate~~A 4449,182,730.~~948879~~04 ~~Weighted~~99.68214580% ~~Average~~395,403,602.16 ~~Maturity~~99.66847245% ~~170~~98.023729% ~~Beginning~~100.000000% ~~Loan~~Class ~~Count~~I-A-1 ~~849~~243,347,730.04 ~~Loans~~54.00346515% ~~Paid~~209,982,590.41 In52.92982642% ~~Full~~47.050618% 80.000000% ~~Ending~~Class ~~Loan~~I-AR ~~Count 841 Beginning Scheduled Balance 416~~243,~~419~~347,~~364~~680.0804 ~~Ending~~54.00345405% ~~scheduled Balance 410~~209,~~815~~982,~~933~~590.3041 ~~Record~~52.92982642% ~~Date~~0.000000% ~~08/31/2005~~0.000000% ~~Principal~~Class ~~And~~I-ALR ~~Interest~~243,347,630.04 ~~Constant~~54.00344295% 3209,~~480~~982,~~318~~590.4741 ~~Scheduled~~52.92982642% ~~Principal~~0.000000% 0.000000% Class II-A-1 72,~~657~~531,~~054~~630.7304 ~~Unscheduled~~16.09614092% ~~Principal 3~~63,~~946~~916,~~376~~422.0536 ~~Scheduled~~16.11126491% ~~Interest~~37.064318% 0.000000% Class III-A-1 6,~~806~~759,~~571~~630.5104 ~~Servicing~~1.50008979% ~~Fees 86~~6,~~706~~499,012.3482 ~~Master~~1.63819115% ~~Servicing~~14.569679% ~~Fees~~0.000000% 3Class B-1 2,~~468~~704,630.2504 ~~Trustee~~0.60020857% ~~Fee~~2,600,353.16 0.0065546501% ~~FRY~~0.989286% ~~Amount~~ 0.00000000% ~~Special~~Class ~~Hazard~~B-2 ~~Fee~~1,802,630.04 0.0040003771% ~~Other~~1,733,129.73 ~~Fee~~0.43686601% 0.00220058% ~~Pool~~0.000000% ~~Insurance~~Class ~~Fee~~B-3 1,126,630.04 0.0025002052% ~~Spread~~ 1,083,192.88 0.0027303793% ~~Spread~~0.164922% 20.000000% Class B-4 676,630.04 0.0015015701% ~~Spread~~650,542.61 30.16398077% 0.00109785% ~~Net~~0.000000% ~~Interest~~Class 1B-5 225,~~716,396~~630.9104 ~~Realized~~0.05007157% ~~Loss~~216,930.89 ~~Amount~~0.05468127% 0.00110029% ~~Cumulative~~0.000000% ~~Realized~~Class ~~Loss~~B-6 0.00 ~~Percentage~~0.00000000% of0.00 ~~Cumulative~~0.00000000% ~~Losses~~0.055046% 0.~~0000~~000000% ~~Prepayment~~Please ~~Penalties~~Refer ~~0.00~~to ~~Special~~the ~~Servicing~~Prospectus ~~Fee~~Supplement 0for a Full Description of Loss Exposure.00

Filing Compare · Wells Fargo Asset Securities Corp Mortgage Pass-Through Certificates Series 2005-1