8-K 1 wfm05ar2_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 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-AR2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-116509-22 Pooling and Servicing Agreement) (Commission 54-2169411 (State or other File Number) 54-2169412 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 June 27, 2005 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2005-AR2 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-AR2 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. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2005-AR2 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 7/5/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2005-AR2 Trust, relating to the June 27, 2005 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-AR2 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~~ I-A-1 94981UAA7 SEN 4.~~65216~~65073% ~~417~~412,~~781~~441,~~510~~254.6674 1,~~619~~598,~~547~~418.0256 ~~5,340,255.92~~ I-A-2 94981UAB5 SEN 4.~~65216~~65073% 14,~~521~~336,~~659~~037.8296 5655,~~293~~559.8140 ~~185,621.86~~ I-A-R 94981UAC3 SEN 4.~~65073~~64905% 0.00 0.00 ~~0.00~~ I-A-LR 94981UAD1 SEN 4.~~65073~~64905% 0.00 0.00 ~~0.00~~ II-A-1 94981UAE9 SEN 4.~~56439~~56245% ~~108~~107,~~221~~409,~~969~~274.0020 ~~411~~408,~~612~~363.3637 ~~812,694.80~~ II-A-2 94981UAF6 SEN 4.~~56439~~56245% ~~336~~333,~~074~~551,~~823~~063.0923 1,~~278~~268,~~229~~140.8437 ~~2,523,759.85~~ II-A-3 94981UAG4 SEN 4.~~56439~~56245% 11,~~681~~594,~~763~~039.4302 44,~~430~~079.5281 ~~87,724.41~~ II-A-4 94981UAH2 SEN 4.~~56439~~56245% ~~389~~387,~~991~~062,~~403~~756.8649 1,~~483~~471,~~296~~588.6250 ~~2,928,647.38~~ II-A-5 94981UAJ8 SEN 4.~~56439~~56245% 15,~~725~~607,~~750~~657.6079 59,~~811~~339.4534 ~~118,092.80~~ III-A-1 94981UAK5 SEN 4.~~96349~~96233% ~~567~~564,~~312~~850,~~241~~621.5393 2,~~346~~335,~~383~~747.8097 ~~2,461,619.59~~ B-1 94981UAL3 SUB 4.~~70627~~70469% 33,~~467~~461,~~768~~509.1001 131,~~248~~184.3873 ~~6,259.09~~ B-2 94981UAM1 SUB 4.~~70627~~70469% 11,~~812~~810,~~682~~473.6748 46,~~325~~302.0357 ~~2,209.19~~ B-3 94981UAN9 SUB 4.~~70627~~70469% 6,~~890~~889,~~481~~193.6500 27,~~021~~008.9685 ~~1,288.65~~ B-4 94981UAP4 SUB 4.~~70627~~70469% 3,~~937~~936,~~560~~824.8949 15,~~441~~434.6819 ~~736.40~~ B-5 94981UAQ2 SUB 4.~~70627~~70469% 3,~~937~~936,~~560~~824.8949 15,~~441~~434.6819 ~~736.40~~ B-6 94981UAR0 SUB 4.~~70627~~70469% 3,~~939~~938,~~170~~434.9625 15,~~447~~440.9950 ~~736.70~~ Totals 1,~~925~~910,~~296~~825,~~347~~964.1508 7,~~550~~492,~~532~~042.~~14 14,470,383.04~~35

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-1 6,289,927.32 0.00 ~~412~~406,~~441~~151,~~254~~327.7442 67,~~959~~888,~~802~~345.9488 0.00 I-A-2 218,631.47 0.00 14,~~336~~117,~~037~~406.9649 ~~241~~274,~~915~~190.6787 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-1 1,220,556.41 0.00 ~~107~~106,~~409~~188,~~274~~717.2079 1,~~224~~628,~~307~~919.1678 0.00 II-A-2 3,790,342.03 0.00 ~~333~~329,~~551~~760,~~063~~721.2320 35,~~801~~058,~~989~~482.6940 0.00 II-A-3 131,750.06 0.00 11,~~594~~462,~~039~~288.0295 ~~132~~175,~~154~~829.9387 0.00 II-A-4 4,398,427.70 0.00 ~~387~~382,~~062~~664,~~756~~328.4979 45,~~411~~870,~~944~~016.0020 0.00 II-A-5 177,359.23 0.00 15,~~607~~430,~~657~~298.7956 ~~177~~236,~~904~~698.2557 0.00 III-A-1 4,798,599.96 0.00 ~~564~~560,~~850~~052,~~621~~021.9398 47,~~808~~134,~~003~~347.3993 0.00 B-1 6,283.26 0.00 33,~~461~~455,~~509~~225.0175 137,~~507~~467.4799 0.00 B-2 2,217.72 0.00 11,~~810~~808,~~473~~255.4876 48,~~534~~520.2229 0.00 B-3 1,293.62 0.00 6,~~889~~887,~~193~~899.0038 28,~~310~~302.6147 0.00 B-4 739.24 0.00 3,936,~~824~~085.4925 16,~~178~~173.0843 0.00 B-5 739.24 0.00 3,936,~~824~~085.4925 16,~~178~~173.0843 0.00 B-6 739.54 0.0100 3,~~938~~937,~~434~~694.2571 16,~~184~~180.6904 0.01 Totals 21,037,606.80 0.0100 1,~~910~~889,~~825~~788,~~964~~357.0828 2228,~~020~~529,~~915~~649.1815 0.01 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-1 425,818,000.00 ~~417~~412,~~781~~441,~~510~~254.6674 2625,~~153~~869.1496 56,~~314~~264,~~102~~057.7837 0.00 0.00 I-A-2 14,801,000.00 14,~~521~~336,~~659~~037.8296 ~~909~~899.0621 ~~184~~217,~~712~~732.8025 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-1 111,059,000.00 ~~108~~107,~~221~~409,~~969~~274.0020 24,~~415~~263.0965 ~~788~~1,~~279~~196,292.7176 0.00 0.00 II-A-2 344,885,000.00 ~~336~~333,~~074~~551,~~823~~063.0923 75,~~819~~348.1585 23,~~447~~714,~~940~~993.7018 0.00 0.00 II-A-3 11,988,000.00 11,~~681~~594,~~763~~039.4302 2,~~635~~619.4308 85129,~~088~~130.98 0.00 0.00 II-A-4 400,215,000.00 ~~389~~387,~~991~~062,~~403~~756.8649 87,~~982~~437.8409 24,~~840~~310,~~664~~990.5361 0.00 0.00 II-A-5 16,138,000.00 15,~~725~~607,~~750~~657.6079 3,~~547~~525.7675 ~~114~~173,~~545~~833.0448 0.00 0.00 III-A-1 580,510,000.00 ~~567~~564,~~312~~850,~~241~~621.5393 126,~~347~~903.8140 24,~~335~~671,~~271~~696.7856 0.00 0.00 B-1 33,480,000.00 33,~~467~~461,~~768~~509.1001 6,~~259~~283.0926 0.00 0.00 0.00 B-2 11,817,000.00 11,~~812~~810,~~682~~473.6748 2,~~209~~217.1972 0.00 0.00 0.00 B-3 6,893,000.00 6,~~890~~889,~~481~~193.6500 1,~~288~~293.6562 0.00 0.00 0.00 B-4 3,939,000.00 3,~~937~~936,~~560~~824.8949 ~~736~~739.4024 0.00 0.00 0.00 B-5 3,939,000.00 3,~~937~~936,~~560~~824.8949 ~~736~~739.4024 0.00 0.00 0.00 B-6 3,940,610.66 3,~~939~~938,~~170~~434.9625 ~~736~~739.7054 0.00 0.00 0.0100 Totals 1,969,422,710.66 1,~~925~~910,~~296~~825,~~347~~964.1508 ~~359~~358,~~776~~879.7161 1420,~~110~~678,~~606~~727.3219 0.00 0.0100 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-A-1 56,~~340~~289,~~255~~927.9232 ~~412~~406,~~441~~151,~~254~~327.7442 0.~~96858577~~95381437 56,~~340~~289,~~255~~927.9232 I-A-2 ~~185~~218,~~621~~631.8647 14,~~336~~117,~~037~~406.9649 0.~~96858577~~95381437 ~~185~~218,~~621~~631.8647 I-A-R 0.00 0.00 0.00000000 0.00 I-A-LR 0.00 0.00 0.00000000 0.00 II-A-1 ~~812~~1,~~694~~220,556.8041 ~~107~~106,~~409~~188,~~274~~717.2079 0.~~96713706~~95614689 ~~812~~1,~~694~~220,556.8041 II-A-2 23,~~523~~790,~~759~~342.8503 ~~333~~329,~~551~~760,~~063~~721.2320 0.~~96713706~~95614689 23,~~523~~790,~~759~~342.8503 II-A-3 87131,~~724~~750.4106 11,~~594~~462,~~039~~288.0295 0.~~96713706~~95614689 87131,~~724~~750.4106 II-A-4 24,~~928~~398,~~647~~427.3870 ~~387~~382,~~062~~664,~~756~~328.4979 0.~~96713706~~95614689 24,~~928~~398,~~647~~427.3870 II-A-5 ~~118~~177,~~092~~359.8023 15,~~607~~430,~~657~~298.7956 0.~~96713705~~95614689 ~~118~~177,~~092~~359.8023 III-A-1 24,~~461~~798,~~619~~599.5996 ~~564~~560,~~850~~052,~~621~~021.9398 0.~~97302479~~96475861 24,~~461~~798,~~619~~599.5996 B-1 6,~~259~~283.0926 33,~~461~~455,~~509~~225.0175 0.~~99944770~~99926003 6,~~259~~283.0926 B-2 2,~~209~~217.1972 11,~~810~~808,~~473~~255.4876 0.~~99944770~~99926003 2,~~209~~217.1972 B-3 1,~~288~~293.6562 6,~~889~~887,~~193~~899.0038 0.~~99944770~~99926003 1,~~288~~293.6562 B-4 ~~736~~739.4024 3,936,~~824~~085.4925 0.~~99944770~~99926003 ~~736~~739.4024 B-5 ~~736~~739.4024 3,936,~~824~~085.4925 0.~~99944770~~99926003 ~~736~~739.4024 B-6 ~~736~~739.7154 3,~~938~~937,~~434~~694.2571 0.~~99944770~~99926003 ~~736~~739.7054 Totals 1421,~~470~~037,~~383~~606.0580 1,~~910~~889,~~825~~788,~~964~~357.0828 0.~~97024674~~95956462 1421,~~470~~037,~~383~~606.0480

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 425,818,000.00 ~~981~~968.~~12693841~~58576843 0.~~06141859~~06075356 1214.~~47975140~~71064485 0.00000000 I-A-2 14,801,000.00 ~~981~~968.~~12693872~~58576853 0.~~06141882~~06075333 1214.~~47975137~~71064455 0.00000000 I-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 111,059,000.00 ~~974~~967.~~45474027~~13705508 0.~~21983891~~21847531 710.~~09784628~~77168676 0.00000000 II-A-2 344,885,000.00 ~~974~~967.~~45474025~~13705505 0.~~21983893~~21847529 710.~~09784624~~77168674 0.00000000 II-A-3 11,988,000.00 ~~974~~967.~~45474057~~13705539 0.~~21983901~~21847514 710.~~09784618~~77168669 0.00000000 II-A-4 400,215,000.00 ~~974~~967.~~45474023~~13705506 0.~~21983894~~21847529 710.~~09784623~~77168674 0.00000000 II-A-5 16,138,000.00 ~~974~~967.~~45474036~~13705478 0.~~21983889~~21847503 710.~~09784608~~77168670 0.00000000 III-A-1 580,510,000.00 ~~977~~973.~~26523493~~02479187 0.~~21764967~~21860674 48.~~02279337~~04757293 0.00000000 B-1 33,480,000.00 999.~~63465054~~44770042 0.~~18695012~~18767204 0.00000000 0.00000000 B-2 11,817,000.00 999.~~63465093~~44770077 0.~~18695016~~18767200 0.00000000 0.00000000 B-3 6,893,000.00 999.~~63465110~~44770057 0.~~18695053~~18767155 0.00000000 0.00000000 B-4 3,939,000.00 999.~~63465093~~44769992 0.~~18695100~~18767200 0.00000000 0.00000000 B-5 3,939,000.00 999.~~63465093~~44769992 0.~~18695100~~18767200 0.00000000 0.00000000 B-6 3,940,610.66 999.~~63465053~~44769728 0.~~18695072~~18767142 0.00000000 0.00000000 (2) 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 I-A-1 0.00000000 1214.~~54116998~~77139839 ~~968~~953.~~58576843~~81437004 0.~~96858577~~95381437 1214.~~54116998~~77139839 I-A-2 0.00000000 1214.~~54117019~~77139855 ~~968~~953.~~58576853~~81436998 0.~~96858577~~95381437 1214.~~54117019~~77139855 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 710.~~31768519~~99016208 ~~967~~956.~~13705508~~14689300 0.~~96713706~~95614689 710.~~31768519~~99016208 II-A-2 0.00000000 710.~~31768517~~99016203 ~~967~~956.~~13705505~~14689302 0.~~96713706~~95614689 710.~~31768517~~99016203 II-A-3 0.00000000 710.~~31768519~~99016183 ~~967~~956.~~13705539~~14689273 0.~~96713706~~95614689 710.~~31768519~~99016183 II-A-4 0.00000000 710.~~31768519~~99016204 ~~967~~956.~~13705506~~14689302 0.~~96713706~~95614689 710.~~31768519~~99016204 II-A-5 0.00000000 710.~~31768497~~99016173 ~~967~~956.~~13705478~~14689305 0.~~96713705~~95614689 710.~~31768497~~99016173 III-A-1 0.00000000 48.~~24044304~~26617967 ~~973~~964.~~02479187~~75861222 0.~~97302479~~96475861 48.~~24044304~~26617967 B-1 0.00000000 0.~~18695012~~18767204 999.~~44770042~~26002838 0.~~99944770~~99926003 0.~~18695012~~18767204 B-2 0.00000000 0.~~18695016~~18767200 999.~~44770077~~26002877 0.~~99944770~~99926003 0.~~18695016~~18767200 B-3 0.00000000 0.~~18695053~~18767155 999.~~44770057~~26002901 0.~~99944770~~99926003 0.~~18695053~~18767155 B-4 0.00000000 0.~~18695100~~18767200 999.~~44769992~~26002793 0.~~99944770~~99926003 0.~~18695100~~18767200 B-5 0.00000000 0.~~18695100~~18767200 999.~~44769992~~26002793 0.~~99944770~~99926003 0.~~18695100~~18767200 B-6 0.~~00000254~~00000000 0.~~18695326~~18767142 999.~~44769728~~26002586 0.~~99944770~~99926003 0.~~18695072~~18767142 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-1 425,818,000.00 4.~~65216~~65073% ~~417~~412,~~781~~441,~~510~~254.6674 1,~~619~~598,~~654~~461.3532 0.00 0.00 I-A-2 14,801,000.00 4.~~65216~~65073% 14,~~521~~336,~~659~~037.8296 5655,~~297~~560.5489 0.00 0.00 I-A-R 50.00 4.~~65073~~64905% 0.00 0.00 0.00 0.00 I-A-LR 50.00 4.~~65073~~64905% 0.00 0.00 0.00 0.00 II-A-1 111,059,000.00 4.~~56439~~56245% ~~108~~107,~~221~~409,~~969~~274.0020 ~~411~~408,~~639~~374.6329 0.00 0.00 II-A-2 344,885,000.00 4.~~56439~~56245% ~~336~~333,~~074~~551,~~823~~063.0923 1,~~278~~268,~~314~~174.5529 0.00 0.00 II-A-3 11,988,000.00 4.~~56439~~56245% 11,~~681~~594,~~763~~039.4302 44,~~433~~080.4699 0.00 0.00 II-A-4 400,215,000.00 4.~~56439~~56245% ~~389~~387,~~991~~062,~~403~~756.8649 1,~~483~~471,~~394~~627.9286 0.00 0.00 II-A-5 16,138,000.00 4.~~56439~~56245% 15,~~725~~607,~~750~~657.6079 59,~~815~~340.4293 0.00 0.00 III-A-1 580,510,000.00 4.~~96349~~96233% ~~567~~564,~~312~~850,~~241~~621.5393 2,~~346~~335,~~539~~810.3045 0.00 0.00 B-1 33,480,000.00 4.~~70627~~70469% 33,~~467~~461,~~768~~509.1001 131,~~257~~188.0824 0.00 0.00 B-2 11,817,000.00 4.~~70627~~70469% 11,~~812~~810,~~682~~473.6748 46,~~328~~303.1081 0.00 0.00 B-3 6,893,000.00 4.~~70627~~70469% 6,~~890~~889,~~481~~193.6500 27,~~023~~009.7557 0.00 0.00 B-4 3,939,000.00 4.~~70627~~70469% 3,~~937~~936,~~560~~824.8949 15,~~442~~434.7060 0.00 0.00 B-5 3,939,000.00 4.~~70627~~70469% 3,~~937~~936,~~560~~824.8949 15,~~442~~434.7060 0.00 0.00 B-6 3,940,610.66 4.~~70627~~70469% 3,~~939~~938,~~170~~434.9625 15,~~449~~440.0291 0.00 0.00 Totals 1,969,422,710.66 7,~~551~~492,~~032~~242.5275 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-A-1 ~~107~~42.3375 0.00 1,~~619~~598,~~547~~418.0256 0.00 ~~412~~406,~~441~~151,~~254~~327.7442 I-A-2 31.7349 0.00 5655,~~293~~559.8140 0.00 14,~~336~~117,~~037~~406.9649 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-1 2710.2892 0.00 ~~411~~408,~~612~~363.3637 0.00 ~~107~~106,~~409~~188,~~274~~717.2079 II-A-2 8433.7192 0.00 1,~~278~~268,~~229~~140.8437 0.00 ~~333~~329,~~551~~760,~~063~~721.2320 II-A-3 21.9418 0.00 44,~~430~~079.5281 0.00 11,~~594~~462,~~039~~288.0295 II-A-4 9839.3036 0.00 1,~~483~~471,~~296~~588.6250 0.00 ~~387~~382,~~062~~664,~~756~~328.4979 II-A-5 31.9659 0.00 59,~~811~~339.4534 0.00 15,~~607~~430,~~657~~298.7956 III-A-1 ~~155~~62.5048 0.00 2,~~346~~335,~~383~~747.8097 0.00 ~~564~~560,~~850~~052,~~621~~021.9398 B-1 83.7051 0.00 131,~~248~~184.3873 0.00 33,~~461~~455,~~509~~225.0175 B-2 31.0724 0.00 46,~~325~~302.0357 0.00 11,~~810~~808,~~473~~255.4876 B-3 10.7972 0.00 27,~~021~~008.9685 0.00 6,~~889~~887,~~193~~899.0038 B-4 10.0241 0.00 15,~~441~~434.6819 0.00 3,936,~~824~~085.4925 B-5 10.0241 0.00 15,~~441~~434.6819 0.00 3,936,~~824~~085.4925 B-6 10.0241 0.00 15,~~447~~440.9950 0.00 3,~~938~~937,~~434~~694.2571 Totals ~~500~~200.3739 0.00 7,~~550~~492,~~532~~042.1435 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-1 425,818,000.00 4.~~65216~~65073% ~~981~~968.~~12693841~~58576843 3.~~80363054~~75386038 0.00000000 0.00000000 I-A-2 14,801,000.00 4.~~65216~~65073% ~~981~~968.~~12693872~~58576853 3.~~80363084~~75386055 0.00000000 0.00000000 I-A-R 50.00 4.~~65073~~64905% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 4.~~65073~~64905% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 111,059,000.00 4.~~56439~~56245% ~~974~~967.~~45474027~~13705508 3.~~70649502~~67709317 0.00000000 0.00000000 II-A-2 344,885,000.00 4.~~56439~~56245% ~~974~~967.~~45474025~~13705505 3.~~70649506~~67709320 0.00000000 0.00000000 II-A-3 11,988,000.00 4.~~56439~~56245% ~~974~~967.~~45474057~~13705539 3.~~70649483~~67709293 0.00000000 0.00000000 II-A-4 400,215,000.00 4.~~56439~~56245% ~~974~~967.~~45474023~~13705506 3.~~70649506~~67709321 0.00000000 0.00000000 II-A-5 16,138,000.00 4.~~56439~~56245% ~~974~~967.~~45474036~~13705478 3.~~70649523~~67709320 0.00000000 0.00000000 III-A-1 580,510,000.00 4.~~96349~~96233% ~~977~~973.~~26523493~~02479187 4.~~04220306~~02372130 0.00000000 0.00000000 B-1 33,480,000.00 4.~~70627~~70469% 999.~~63465054~~44770042 3.~~92046237~~91840621 0.00000000 0.00000000 B-2 11,817,000.00 4.~~70627~~70469% 999.~~63465093~~44770077 3.~~92046205~~91840653 0.00000000 0.00000000 B-3 6,893,000.00 4.~~70627~~70469% 999.~~63465110~~44770057 3.~~92046279~~91840563 0.00000000 0.00000000 B-4 3,939,000.00 4.~~70627~~70469% 999.~~63465093~~44769992 3.~~92046205~~91840569 0.00000000 0.00000000 B-5 3,939,000.00 4.~~70627~~70469% 999.~~63465093~~44769992 3.~~92046205~~91840569 0.00000000 0.00000000 B-6 3,940,610.66 4.~~70627~~70469% 999.~~63465053~~44769728 3.~~92046343~~91840538 0.00000000 0.00000000 (5) Per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-A-1 0.~~00025206~~00010040 0.00000000 3.~~80337849~~75375996 0.00000000 ~~968~~953.~~58576843~~81437004 I-A-2 0.~~00025201~~00010067 0.00000000 3.~~80337883~~75375988 0.00000000 ~~968~~953.~~58576853~~81436998 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.~~00024564~~00009833 0.00000000 3.~~70624947~~67699484 0.00000000 ~~967~~956.~~13705508~~14689300 II-A-2 0.~~00024562~~00009835 0.00000000 3.~~70624945~~67699485 0.00000000 ~~967~~956.~~13705505~~14689302 II-A-3 0.~~00024525~~00009843 0.00000000 3.~~70624958~~67699449 0.00000000 ~~967~~956.~~13705539~~14689273 II-A-4 0.~~00024562~~00009835 0.00000000 3.~~70624944~~67699487 0.00000000 ~~967~~956.~~13705506~~14689302 II-A-5 0.~~00024538~~00009853 0.00000000 3.~~70624923~~67699467 0.00000000 ~~967~~956.~~13705478~~14689305 III-A-1 0.~~00026787~~00010763 0.00000000 4.~~04193519~~02361367 0.00000000 ~~973~~964.~~02479187~~75861222 B-1 0.~~00025986~~00010484 0.00000000 3.~~92020251~~91830137 0.00000000 999.~~44770042~~26002838 B-2 0.~~00025980~~00010493 0.00000000 3.~~92020225~~91830160 0.00000000 999.~~44770077~~26002877 B-3 0.~~00025968~~00010445 0.00000000 3.~~92020310~~91830118 0.00000000 999.~~44770057~~26002901 B-4 0.~~00025895~~00010409 0.00000000 3.~~92020310~~91830160 0.00000000 999.~~44769992~~26002793 B-5 0.~~00025895~~00010409 0.00000000 3.~~92020310~~91830160 0.00000000 999.~~44769992~~26002793 B-6 0.~~00025884~~00010404 0.00000000 3.~~92020205~~91830133 0.00000000 999.~~44769728~~26002586 (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 0201,477.0048 Deposits Payments of Interest and Principal 2228,~~929~~891,~~739~~155.9137 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0152,281.0077 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2229,~~929~~043,~~739~~437.9114 Withdrawals Reimbursement for Servicer Advances ~~298,828~~0.5000 Payment of Service Fee ~~408~~409,~~518~~701.7609 Payment of Interest and Principal 2228,~~020~~529,~~915~~649.17 Total Withdrawals (Pool Distribution Amount) 2228,~~728~~939,~~262~~350.4326 Ending Balance ~~201~~305,~~477~~564.4836

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 94,~~099~~489.7566 Servicing Fee Support 84,~~599~~289.3827 Non-Supported Prepayment/Curtailment Interest Shortfall ~~500~~200.3739

SERVICING FEES Gross Servicing Fee ~~401~~398,~~075~~067.1365 Master Servicing Fee 1615,~~043~~922.0171 Supported Prepayment/Curtailment Interest Shortfall 84,~~599~~289.3827 Net Servicing Fee ~~408~~409,~~518~~701.7609

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 03 0 0 0 03 01,021,887.0003 0.00 0.00 0.00 01,021,887.0003 60 Days 10 0 0 0 10 ~~645,000~~0.00 0.00 0.00 0.00 ~~645,000~~0.00 90 Days 01 0 0 0 01 0645,000.00 0.00 0.00 0.00 0645,000.00 120 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 14 0 0 0 14 ~~645~~1,~~000~~666,887.0003 0.00 0.00 0.00 ~~645~~1,~~000~~666,887.0003 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.~~000000~~060988% 0.000000% 0.000000% 0.000000% 0.~~000000~~060988% 0.~~000000~~053703% 0.000000% 0.000000% 0.000000% 0.~~000000~~053703% 60 Days 0.~~020096~~000000% 0.000000% 0.000000% 0.000000% 0.~~020096~~000000% 0.~~033678~~000000% 0.000000% 0.000000% 0.000000% 0.~~033678~~000000% 90 Days 0.~~000000~~020329% 0.000000% 0.000000% 0.000000% 0.~~000000~~020329% 0.~~000000~~033897% 0.000000% 0.000000% 0.000000% 0.~~000000~~033897% 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.~~020096~~081317% 0.000000% 0.000000% 0.000000% 0.~~020096~~081317% 0.~~033678~~087600% 0.000000% 0.000000% 0.000000% 0.~~033678~~087600%

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 01 0 0 0 01 0309,930.0057 0.00 0.00 0.00 0309,930.0057 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0309,930.0057 0.00 0.00 0.00 0309,930.0057 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~052219% 0.000000% 0.000000% 0.000000% 0.~~000000~~052219% 0.~~000000~~071237% 0.000000% 0.000000% 0.000000% 0.~~000000~~071237% 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~~052219% 0.000000% 0.000000% 0.000000% 0.~~000000~~052219% 0.~~000000~~071237% 0.000000% 0.000000% 0.000000% 0.~~000000~~071237% 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 01 0 0 0 01 0439,956.0046 0.00 0.00 0.00 0439,956.0046 60 Days 10 0 0 0 10 ~~645,000~~0.00 0.00 0.00 0.00 ~~645,000~~0.00 90 Days 01 0 0 0 01 0645,000.00 0.00 0.00 0.00 0645,000.00 120 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 12 0 0 0 12 ~~645~~1,~~000~~084,956.0046 0.00 0.00 0.00 ~~645~~1,~~000~~084,956.0046 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~063171% 0.000000% 0.000000% 0.000000% 0.~~000000~~063171% 0.~~000000~~050246% 0.000000% 0.000000% 0.000000% 0.~~000000~~050246% 60 Days 0.~~062461~~000000% 0.000000% 0.000000% 0.000000% 0.~~062461~~000000% 0.~~072889~~000000% 0.000000% 0.000000% 0.000000% 0.~~072889~~000000% 90 Days 0.~~000000~~063171% 0.000000% 0.000000% 0.000000% 0.~~000000~~063171% 0.~~000000~~073663% 0.000000% 0.000000% 0.000000% 0.~~000000~~073663% 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.~~062461~~126342% 0.000000% 0.000000% 0.000000% 0.~~062461~~126342% 0.~~072889~~123908% 0.000000% 0.000000% 0.000000% 0.~~072889~~123908% 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 01 0 0 0 01 0272,000.00 0.00 0.00 0.00 0272,000.00 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 01 0 0 0 01 0272,000.00 0.00 0.00 0.00 0272,000.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~070373% 0.000000% 0.000000% 0.000000% 0.~~000000~~070373% 0.~~000000~~046934% 0.000000% 0.000000% 0.000000% 0.~~000000~~046934% 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~~070373% 0.000000% 0.000000% 0.000000% 0.~~000000~~070373% 0.~~000000~~046934% 0.000000% 0.000000% 0.000000% 0.~~000000~~046934%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~254~~183,~~564~~519.9523

SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 1,543,604,710.66 78.37853714% 1,~~498~~483,~~384~~637,~~709~~029.3486 78.~~41555105~~50810511% 96.~~652063~~615428% 100.000000% Class I-A-2 1,528,803,710.66 77.62699711% 1,~~484~~469,~~048~~519,~~671~~623.3837 77.~~66529759~~76106873% 0.~~750253~~747036% 0.000000% Class I-AR 1,528,803,660.66 77.62699457% 1,~~484~~469,~~048~~519,~~671~~623.3837 77.~~66529759~~76106873% 0.000000% 0.000000% Class I-ALR 1,528,803,610.66 77.62699203% 1,~~484~~469,~~048~~519,~~671~~623.3837 77.~~66529759~~76106873% 0.000000% 0.000000% Class II-A-1 1,417,744,610.66 71.98782684% 1,~~376~~363,~~639~~330,~~397~~905.1858 72.~~04420617~~14198883% 5.~~621091~~619080% 0.000000% Class II-A-2 1,072,859,610.66 54.47584233% 1,~~043~~033,~~088~~570,~~333~~184.9538 54.~~58834837~~69237761% 17.~~455858~~449611% 0.000000% Class II-A-3 1,060,871,610.66 53.86713604% 1,~~031~~022,~~494~~107,~~294~~895.9343 5354.~~98159300~~08583937% 0.~~606755~~606538% 0.000000% Class II-A-4 660,656,610.66 33.54569880% ~~644~~639,~~431~~443,~~538~~566.4464 33.~~72528689~~83678200% 20.~~256306~~249057% 0.000000% Class II-A-5 644,518,610.66 32.72627086% ~~628~~624,~~823~~013,~~880~~268.6508 3233.~~90848526~~02027265% 0.~~816802~~816509% 0.000000% Class III-A-1 64,008,610.66 3.25012047% 63,~~973~~961,~~258~~246.7210 3.~~34793748~~38457192% 29.~~560548~~635701% 0.000000% Class B-1 30,528,610.66 1.55012992% 30,~~511~~506,~~749~~020.7135 1.~~59678329~~61425592% 1.~~751154~~770316% 0.000000% Class B-2 18,711,610.66 0.95010637% 18,~~701~~697,~~276~~764.2359 0.~~97870118~~98941051% 0.~~618082~~624845% 0.000000% Class B-3 11,818,610.66 0.60010533% 11,~~812~~809,~~083~~865.2321 0.~~61816636~~62493057% 0.~~360535~~364480% 0.000000% Class B-4 7,879,610.66 0.40009748% 7,~~875~~873,~~258~~779.7496 0.~~41213899~~41664877% 0.~~206027~~208282% 0.000000% Class B-5 3,940,610.66 0.20008963% 3,~~938~~937,~~434~~694.2571 0.~~20611161~~20836697% 0.~~206027~~208282% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~206112~~208367% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 4.~~966433~~965257% Weighted Average Net Coupon 4.~~706433~~705257% Weighted Average Pass-Through Rate 4.~~706433~~705257% Weighted Average Maturity(Stepdown Calculation ) ~~355~~354 Beginning Scheduled Collateral Loan Count 54,~~017~~976 Number Of Loans Paid In Full 4157 Ending Scheduled Collateral Loan Count 4,~~976~~919 Beginning Scheduled Collateral Balance 1,~~925~~910,~~296~~825,~~347~~964.1308 Ending Scheduled Collateral Balance 1,~~910~~889,~~825~~788,~~964~~357.0827 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 1,~~915~~902,~~181~~849,~~976~~063.8297 Monthly P &I Constant 8,~~329~~267,~~118~~526.1009 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2128,~~758~~267,~~505~~025.7820 Ending Scheduled Balance for Premium Loans 1,~~910~~889,~~825~~788,~~964~~357.0827 Scheduled Principal ~~359~~358,~~776~~879.7262 Unscheduled Principal 1420,~~110~~678,~~606~~727.3219 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,~~872~~852,~~897~~065,~~005~~224.8454 Greater Than 80%, less than or equal to 85% 5,~~460~~456,~~778~~216.8920 Greater than 85%, less than or equal to 95% 31,~~415~~209,~~446~~248.9374 Greater than 95% 1,053,~~347~~245.3659

Group Level Collateral Statement Group 1 2 3 Collateral Description 5/1 CMT ARM 5/1 CMT ARM 7/1 CMT ARM Weighted Average Coupon Rate 4.~~912188~~910921 4.~~824410~~822503 5.~~223499~~222492 Weighted Average Net Rate 4.~~652188~~650921 4.~~564410~~562503 4.~~963499~~962492 Weighted Average Maturity ~~355~~354 ~~355~~354 ~~355~~354 Beginning Loan Count 1,~~965~~941 1,~~611~~601 1,~~441~~434 Loans Paid In Full 2426 1018 713 Ending Loan Count 1,~~941~~915 1,~~601~~583 1,~~434~~421 Beginning Scheduled Balance ~~447~~441,~~103~~576,~~342~~538.2700 ~~891~~884,~~388~~910,~~165~~547.2735 ~~586~~584,~~804~~338,~~839~~878.5973 Ending ~~scheduled~~Scheduled Balance ~~441~~435,~~576~~067,~~538~~050.0094 ~~884~~875,~~910~~185,~~547~~405.3593 ~~584~~579,~~338~~535,~~878~~900.7340 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 1,~~858~~834,~~408~~813.7729 3,~~784~~758,~~436~~338.0616 2,~~686~~674,~~273~~374.2764 Scheduled Principal 27,~~988~~697.6944 ~~201~~199,~~098~~900.9641 ~~130~~131,~~689~~281.0777 Unscheduled Principal 56,~~498~~481,~~815~~789.5862 69,~~276~~525,~~518~~241.9601 24,~~335~~671,~~271~~696.7856 Scheduled Interest 1,~~830~~806,~~183~~705.4272 3,~~583~~556,~~336~~234.2088 2,~~554~~543,~~130~~092.6112 Servicing Fees 9391,~~145~~973.0288 ~~185~~184,~~687~~356.7929 ~~122~~121,~~242~~737.3248 Master Servicing Fees 3,~~725~~678.8096 7,~~427~~374.5125 4,~~889~~869.7050 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~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 1,~~733~~711,~~312~~052.6088 3,~~390~~364,~~220~~504.9034 2,~~426~~416,~~998~~485.5914 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Group Level Collateral Statement Group Total Collateral Description Mixed ARM Weighted Average Coupon Rate 4.~~966433~~965257 Weighted Average Net Rate 4.~~706433~~705257 Weighted Average Maturity ~~355~~354 Beginning Loan Count 54,~~017~~976 Loans Paid In Full 4157 Ending Loan Count 4,~~976~~919 Beginning Scheduled Balance 1,~~925~~910,~~296~~825,~~347~~964.1308 Ending scheduled Balance 1,~~910~~889,~~825~~788,~~964~~357.0827 Record Date 0405/2931/2005 Principal And Interest Constant 8,~~329~~267,~~118~~526.1009 Scheduled Principal ~~359~~358,~~776~~879.7262 Unscheduled Principal 1420,~~110~~678,~~606~~727.3219 Scheduled Interest 7,~~967~~906,~~650~~032.2372 Servicing Fees ~~401~~398,~~075~~067.1365 Master Servicing Fees 1615,~~043~~922.0171 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread ~~Fee~~ 1 0.00 Spread ~~Fee~~ 2 0.00 Spread ~~Fee~~ 3 0.00 Net Interest 7,~~550~~492,~~532~~042.0936 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00

Filing Compare · Wells Fargo Mortgage Backed Securities Series 2005-AR2 Trust