8-K 1 wfm05ar2_10507.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): July 25, 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 July 25, 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 July 25, 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: 7/27/2005 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 July 25, 2005 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/2005 Distribution Date: 67/2725/2005 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 Class CUSIP Description Rate Balance Distribution I-A-1 94981UAA7 SEN 4.~~65073~~64905% ~~412~~406,~~441~~151,~~254~~327.7442 1,~~598~~572,~~418~~955.5653 I-A-2 94981UAB5 SEN 4.~~65073~~64905% 14,~~336~~117,~~037~~406.9649 5554,~~559~~674.4033 I-A-R 94981UAC3 SEN 4.~~64905~~64811% 0.00 0.00 I-A-LR 94981UAD1 SEN 4.~~64905~~64811% 0.00 0.00 II-A-1 94981UAE9 SEN 4.~~56245~~55994% ~~107~~106,~~409~~188,~~274~~717.2079 ~~408~~403,~~363~~368.3764 II-A-2 94981UAF6 SEN 4.~~56245~~55994% ~~333~~329,~~551~~760,~~063~~721.2320 1,~~268~~252,~~140~~629.3762 II-A-3 94981UAG4 SEN 4.~~56245~~55994% 11,~~594~~462,~~039~~288.0295 4443,~~079~~540.8167 II-A-4 94981UAH2 SEN 4.~~56245~~55994% ~~387~~382,~~062~~664,~~756~~328.4979 1,~~471~~453,~~588~~589.5036 II-A-5 94981UAJ8 SEN 4.~~56245~~55994% 15,~~607~~430,~~657~~298.7956 5958,~~339~~613.3456 III-A-1 94981UAK5 SEN 4.~~96233~~96090% ~~564~~560,~~850~~052,~~621~~021.9398 2,~~335~~314,~~747~~479.9768 B-1 94981UAL3 SUB 4.~~70469~~70270% 33,~~461~~455,~~509~~225.0175 131,~~184~~061.7362 B-2 94981UAM1 SUB 4.~~70469~~70270% 11,~~810~~808,~~473~~255.4876 46,~~302~~259.5711 B-3 94981UAN9 SUB 4.~~70469~~70270% 6,~~889~~887,~~193~~899.0038 2726,~~008~~983.8550 B-4 94981UAP4 SUB 4.~~70469~~70270% 3,936,~~824~~085.4925 15,~~434~~419.1970 B-5 94981UAQ2 SUB 4.~~70469~~70270% 3,936,~~824~~085.4925 15,~~434~~419.1970 B-6 94981UAR0 SUB 4.~~70469~~70270% 3,~~938~~937,~~434~~694.2571 15,~~440~~426.5001 Totals 1,~~910~~889,~~825~~788,~~964~~357.0828 7,~~492~~404,~~042~~421.3503

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses I-A-1 63,~~289~~094,~~927~~156.3257 0.00 ~~406~~403,~~151~~057,~~327~~170.4284 74,~~888~~667,~~345~~112.8810 0.00 I-A-2 ~~218~~107,~~631~~549.4773 0.00 14,~~117~~009,~~406~~856.4976 ~~274~~162,~~190~~224.8706 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~~408,~~556~~177.4138 0.00 ~~106~~104,~~188~~780,~~717~~540.7941 1,~~628~~811,~~919~~546.7802 0.00 II-A-2 34,~~790~~372,~~342~~984.0322 0.00 ~~329~~325,~~760~~387,~~721~~736.2097 5,~~058~~625,~~482~~613.4084 0.00 II-A-3 ~~131~~152,~~750~~002.0636 0.00 11,~~462~~310,~~288~~286.9559 ~~175~~195,~~829~~543.8703 0.00 II-A-4 45,~~398~~074,~~427~~543.7034 0.00 ~~382~~377,~~664~~589,~~328~~785.7944 56,~~870~~528,~~016~~132.2070 0.00 II-A-5 ~~177~~204,~~359~~622.2347 0.00 15,~~430~~225,~~298~~676.5609 ~~236~~263,~~698~~236.5703 0.00 III-A-1 412,~~798~~305,~~599~~281.9674 0.00 ~~560~~547,~~052~~746,~~021~~740.9823 714,~~134~~619,~~347~~761.9342 0.00 B-1 6,~~283~~325.2686 0.00 33,~~455~~448,~~225~~899.7589 137,~~467~~387.9948 0.00 B-2 2,~~217~~232.7276 0.00 11,~~808~~806,~~255~~023.7600 48,~~520~~491.2987 0.00 B-3 1,~~293~~302.6239 0.00 6,~~887~~886,~~899~~596.3898 28,~~302~~285.4789 0.00 B-4 ~~739~~744.2425 0.00 3,~~936~~935,~~085~~341.2500 16,~~173~~163.4395 0.00 B-5 ~~739~~744.2425 0.00 3,~~936~~935,~~085~~341.2500 16,~~173~~163.4395 0.00 B-6 ~~739~~744.5456 0.00 3,~~937~~936,~~694~~950.7115 16,~~180~~170.0457 0.01 Totals 2126,~~037~~731,~~606~~411.8088 0.00 1,~~889~~863,~~788~~056,~~357~~945.2835 2834,~~529~~135,~~649~~832.1591 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 ~~412~~406,~~441~~151,~~254~~327.7442 2526,~~869~~084.9686 63,~~264~~068,~~057~~071.3771 0.00 0.00 I-A-2 14,801,000.00 14,~~336~~117,~~037~~406.9649 ~~899~~906.2168 ~~217~~106,~~732~~643.2505 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 ~~107~~106,~~409~~188,~~274~~717.2079 2423,~~263~~940.6544 1,~~196~~384,~~292~~236.7694 0.00 0.00 II-A-2 344,885,000.00 ~~333~~329,~~551~~760,~~063~~721.2320 7574,~~348~~345.8515 34,~~714~~298,~~993~~639.1807 0.00 0.00 II-A-3 11,988,000.00 11,~~594~~462,~~039~~288.0295 2,~~619~~584.0819 ~~129~~149,~~130~~418.9817 0.00 0.00 II-A-4 400,215,000.00 ~~387~~382,~~062~~664,~~756~~328.4979 8786,~~437~~272.0937 4,~~310~~988,~~990~~270.6198 0.00 0.00 II-A-5 16,138,000.00 15,~~607~~430,~~657~~298.7956 3,~~525~~478.7579 ~~173~~201,~~833~~143.4868 0.00 0.00 III-A-1 580,510,000.00 ~~564~~560,~~850~~052,~~621~~021.9398 ~~126~~127,~~903~~983.4039 412,~~671~~177,~~696~~298.5635 0.00 0.00 B-1 33,480,000.00 33,~~461~~455,~~509~~225.0175 6,~~283~~325.2686 0.00 0.00 0.00 B-2 11,817,000.00 11,~~810~~808,~~473~~255.4876 2,~~217~~232.7276 0.00 0.00 0.00 B-3 6,893,000.00 6,~~889~~887,~~193~~899.0038 1,~~293~~302.6239 0.00 0.00 0.00 B-4 3,939,000.00 3,936,~~824~~085.4925 ~~739~~744.2425 0.00 0.00 0.00 B-5 3,939,000.00 3,936,~~824~~085.4925 ~~739~~744.2425 0.00 0.00 0.00 B-6 3,940,610.66 3,~~938~~937,~~434~~694.2571 ~~739~~744.5456 0.00 0.00 0.00 Totals 1,969,422,710.66 1,~~910~~889,~~825~~788,~~964~~357.0828 ~~358~~357,~~879~~689.6194 2026,~~678~~373,~~727~~721.1995 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-A-1 63,~~289~~094,~~927~~156.3257 ~~406~~403,~~151~~057,~~327~~170.4284 0.~~95381437~~94654799 63,~~289~~094,~~927~~156.3257 I-A-2 ~~218~~107,~~631~~549.4773 14,~~117~~009,~~406~~856.4976 0.~~95381437~~94654799 ~~218~~107,~~631~~549.4773 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 1,~~220~~408,~~556~~177.4138 ~~106~~104,~~188~~780,~~717~~540.7941 0.~~95614689~~94346735 1,~~220~~408,~~556~~177.4138 II-A-2 34,~~790~~372,~~342~~984.0322 ~~329~~325,~~760~~387,~~721~~736.2097 0.~~95614689~~94346735 34,~~790~~372,~~342~~984.0322 II-A-3 ~~131~~152,~~750~~002.0636 11,~~462~~310,~~288~~286.9559 0.~~95614689~~94346735 ~~131~~152,~~750~~002.0636 II-A-4 45,~~398~~074,~~427~~543.7034 ~~382~~377,~~664~~589,~~328~~785.7944 0.~~95614689~~94346735 45,~~398~~074,~~427~~543.7034 II-A-5 ~~177~~204,~~359~~622.2347 15,~~430~~225,~~298~~676.5609 0.~~95614689~~94346735 ~~177~~204,~~359~~622.2347 III-A-1 412,~~798~~305,~~599~~281.9674 ~~560~~547,~~052~~746,~~021~~740.9823 0.~~96475861~~94356125 412,~~798~~305,~~599~~281.9674 B-1 6,~~283~~325.2686 33,~~455~~448,~~225~~899.7589 0.~~99926003~~99907108 6,~~283~~325.2686 B-2 2,~~217~~232.7276 11,~~808~~806,~~255~~023.7600 0.~~99926003~~99907108 2,~~217~~232.7276 B-3 1,~~293~~302.6239 6,~~887~~886,~~899~~596.3898 0.~~99926003~~99907108 1,~~293~~302.6239 B-4 ~~739~~744.2425 3,~~936~~935,~~085~~341.2500 0.~~99926003~~99907108 ~~739~~744.2425 B-5 ~~739~~744.2425 3,~~936~~935,~~085~~341.2500 0.~~99926003~~99907108 ~~739~~744.2425 B-6 ~~739~~744.5456 3,~~937~~936,~~694~~950.7115 0.~~99926003~~99907108 ~~739~~744.5456 Totals 2126,~~037~~731,~~606~~411.8088 1,~~889~~863,~~788~~056,~~357~~945.2835 0.~~95956462~~94599140 2126,~~037~~731,~~606~~411.8088

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 ~~968~~953.~~58576843~~81437004 0.~~06075356~~06125824 147.~~71064485~~20512451 0.00000000 I-A-2 14,801,000.00 ~~968~~953.~~58576853~~81436998 0.~~06075333~~06125802 147.~~71064455~~20512465 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 ~~967~~956.~~13705508~~14689300 0.~~21847531~~21556506 1012.~~77168676~~46397807 0.00000000 II-A-2 344,885,000.00 ~~967~~956.~~13705505~~14689302 0.~~21847529~~21556504 1012.~~77168674~~46397805 0.00000000 II-A-3 11,988,000.00 ~~967~~956.~~13705539~~14689273 0.~~21847514~~21556473 1012.~~77168669~~46397814 0.00000000 II-A-4 400,215,000.00 ~~967~~956.~~13705506~~14689302 0.~~21847529~~21556506 1012.~~77168674~~46397806 0.00000000 II-A-5 16,138,000.00 ~~967~~956.~~13705478~~14689305 0.~~21847503~~21556513 1012.~~77168670~~46397819 0.00000000 III-A-1 580,510,000.00 ~~973~~964.~~02479187~~75861222 0.~~21860674~~22046716 820.~~04757293~~97689678 0.00000000 B-1 33,480,000.00 999.~~44770042~~26002838 0.~~18767204~~18894444 0.00000000 0.00000000 B-2 11,817,000.00 999.~~44770077~~26002877 0.~~18767200~~18894474 0.00000000 0.00000000 B-3 6,893,000.00 999.~~44770057~~26002901 0.~~18767155~~18894386 0.00000000 0.00000000 B-4 3,939,000.00 999.~~44769992~~26002793 0.~~18767200~~18894389 0.00000000 0.00000000 B-5 3,939,000.00 999.~~44769992~~26002793 0.~~18767200~~18894389 0.00000000 0.00000000 B-6 3,940,610.66 999.~~44769728~~26002586 0.~~18767142~~18894533 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 147.~~77139839~~26638275 ~~953~~946.~~81437004~~54798726 0.~~95381437~~94654799 147.~~77139839~~26638275 I-A-2 0.00000000 147.~~77139855~~26638268 ~~953~~946.~~81436998~~54798730 0.~~95381437~~94654799 147.~~77139855~~26638268 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 1012.~~99016208~~67954313 ~~956~~943.~~14689300~~46734988 0.~~95614689~~94346735 1012.~~99016208~~67954313 II-A-2 0.00000000 1012.~~99016203~~67954309 ~~956~~943.~~14689302~~46734990 0.~~95614689~~94346735 1012.~~99016203~~67954309 II-A-3 0.00000000 1012.~~99016183~~67954288 ~~956~~943.~~14689273~~46734985 0.~~95614689~~94346735 1012.~~99016183~~67954288 II-A-4 0.00000000 1012.~~99016204~~67954310 ~~956~~943.~~14689302~~46734990 0.~~95614689~~94346735 1012.~~99016204~~67954310 II-A-5 0.00000000 1012.~~99016173~~67954331 ~~956~~943.~~14689305~~46734973 0.~~95614689~~94346735 1012.~~99016173~~67954331 III-A-1 0.00000000 821.~~26617967~~19736394 ~~964~~943.~~75861222~~56124826 0.~~96475861~~94356125 821.~~26617967~~19736394 B-1 0.00000000 0.~~18767204~~18894444 999.~~26002838~~07108393 0.~~99926003~~99907108 0.~~18767204~~18894444 B-2 0.00000000 0.~~18767200~~18894474 999.~~26002877~~07108403 0.~~99926003~~99907108 0.~~18767200~~18894474 B-3 0.00000000 0.~~18767155~~18894386 999.~~26002901~~07108371 0.~~99926003~~99907108 0.~~18767155~~18894386 B-4 0.00000000 0.~~18767200~~18894389 999.~~26002793~~07108403 0.~~99926003~~99907108 0.~~18767200~~18894389 B-5 0.00000000 0.~~18767200~~18894389 999.~~26002793~~07108403 0.~~99926003~~99907108 0.~~18767200~~18894389 B-6 0.00000000 0.~~18767142~~18894533 999.~~26002586~~07108052 0.~~99926003~~99907108 0.~~18767142~~18894533 (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.~~65073~~64905% ~~412~~406,~~441~~151,~~254~~327.7442 1,~~598~~573,~~461~~514.3268 0.00 0.00 I-A-2 14,801,000.00 4.~~65073~~64905% 14,~~336~~117,~~037~~406.9649 5554,~~560~~693.8977 0.00 0.00 I-A-R 50.00 4.~~64905~~64811% 0.00 0.00 0.00 0.00 I-A-LR 50.00 4.~~64905~~64811% 0.00 0.00 0.00 0.00 II-A-1 111,059,000.00 4.~~56245~~55994% ~~107~~106,~~409~~188,~~274~~717.2079 ~~408~~403,~~374~~512.2903 0.00 0.00 II-A-2 344,885,000.00 4.~~56245~~55994% ~~333~~329,~~551~~760,~~063~~721.2320 1,~~268~~253,~~174~~074.2991 0.00 0.00 II-A-3 11,988,000.00 4.~~56245~~55994% 11,~~594~~462,~~039~~288.0295 4443,~~080~~556.9915 0.00 0.00 II-A-4 400,215,000.00 4.~~56245~~55994% ~~387~~382,~~062~~664,~~756~~328.4979 1,~~471~~454,~~627~~106.8608 0.00 0.00 II-A-5 16,138,000.00 4.~~56245~~55994% 15,~~607~~430,~~657~~298.7956 5958,~~340~~634.9339 0.00 0.00 III-A-1 580,510,000.00 4.~~96233~~96090% ~~564~~560,~~850~~052,~~621~~021.9398 2,~~335~~315,~~810~~302.4542 0.00 0.00 B-1 33,480,000.00 4.~~70469~~70270% 33,~~461~~455,~~509~~225.0175 131,~~188~~108.2421 0.00 0.00 B-2 11,817,000.00 4.~~70469~~70270% 11,~~810~~808,~~473~~255.4876 46,~~303~~275.8156 0.00 0.00 B-3 6,893,000.00 4.~~70469~~70270% 6,~~889~~887,~~193~~899.0038 2726,~~009~~993.5710 0.00 0.00 B-4 3,939,000.00 4.~~70469~~70270% 3,936,~~824~~085.4925 15,~~434~~425.6019 0.00 0.00 B-5 3,939,000.00 4.~~70469~~70270% 3,936,~~824~~085.4925 15,~~434~~425.6019 0.00 0.00 B-6 3,940,610.66 4.~~70469~~70270% 3,~~938~~937,~~434~~694.2571 15,~~440~~431.9149 0.00 0.00 Totals 1,969,422,710.66 7,~~492~~407,~~242~~053.7517 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 42559.7515 0.00 1,~~598~~572,~~418~~955.5653 0.00 ~~406~~403,~~151~~057,~~327~~170.4284 I-A-2 119.4944 0.00 5554,~~559~~674.4033 0.00 14,~~117~~009,~~406~~856.4976 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 10143.9239 0.00 ~~408~~403,~~363~~368.3764 0.00 ~~106~~104,~~188~~780,~~717~~540.7941 II-A-2 33445.9228 0.00 1,~~268~~252,~~140~~629.3762 0.00 ~~329~~325,~~760~~387,~~721~~736.2097 II-A-3 115.1848 0.00 4443,~~079~~540.8167 0.00 11,~~462~~310,~~288~~286.9559 II-A-4 39516.3672 0.00 1,~~471~~453,~~588~~589.5036 0.00 ~~382~~377,~~664~~589,~~328~~785.7944 II-A-5 120.5984 0.00 5958,~~339~~613.3456 0.00 15,~~430~~225,~~298~~676.5609 III-A-1 62822.4875 0.00 2,~~335~~314,~~747~~479.9768 0.00 ~~560~~547,~~052~~746,~~021~~740.9823 B-1 346.5159 0.00 131,~~184~~061.7362 0.00 33,~~455~~448,~~225~~899.7589 B-2 116.2444 0.00 46,~~302~~259.5711 0.00 11,~~808~~806,~~255~~023.7600 B-3 09.7259 0.00 2726,~~008~~983.8550 0.00 6,~~887~~886,~~899~~596.3898 B-4 05.4148 0.00 15,~~434~~419.1970 0.00 3,~~936~~935,~~085~~341.2500 B-5 05.4148 0.00 15,~~434~~419.1970 0.00 3,~~936~~935,~~085~~341.2500 B-6 05.4148 0.00 15,~~440~~426.5001 0.00 3,~~937~~936,~~694~~950.7115 Totals ~~200~~2,632.3911 0.00 7,~~492~~404,~~042~~421.3503 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.~~65073~~64905% ~~968~~953.~~58576843~~81437004 3.~~75386038~~69527516 0.00000000 0.00000000 I-A-2 14,801,000.00 4.~~65073~~64905% ~~968~~953.~~58576853~~81436998 3.~~75386055~~69527532 0.00000000 0.00000000 I-A-R 50.00 4.~~64905~~64811% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 4.~~64905~~64811% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 111,059,000.00 4.~~56245~~55994% ~~967~~956.~~13705508~~14689300 3.~~67709317~~63331229 0.00000000 0.00000000 II-A-2 344,885,000.00 4.~~56245~~55994% ~~967~~956.~~13705505~~14689302 3.~~67709320~~63331229 0.00000000 0.00000000 II-A-3 11,988,000.00 4.~~56245~~55994% ~~967~~956.~~13705539~~14689273 3.~~67709293~~63331248 0.00000000 0.00000000 II-A-4 400,215,000.00 4.~~56245~~55994% ~~967~~956.~~13705506~~14689302 3.~~67709321~~63331229 0.00000000 0.00000000 II-A-5 16,138,000.00 4.~~56245~~55994% ~~967~~956.~~13705478~~14689305 3.~~67709320~~63331206 0.00000000 0.00000000 III-A-1 580,510,000.00 4.~~96233~~96090% ~~973~~964.~~02479187~~75861222 43.~~02372130~~98839369 0.00000000 0.00000000 B-1 33,480,000.00 4.~~70469~~70270% 999.~~44770042~~26002838 3.~~91840621~~91601583 0.00000000 0.00000000 B-2 11,817,000.00 4.~~70469~~70270% 999.~~44770077~~26002877 3.~~91840653~~91601591 0.00000000 0.00000000 B-3 6,893,000.00 4.~~70469~~70270% 999.~~44770057~~26002901 3.~~91840563~~91601625 0.00000000 0.00000000 B-4 3,939,000.00 4.~~70469~~70270% 999.~~44769992~~26002793 3.~~91840569~~91601676 0.00000000 0.00000000 B-5 3,939,000.00 4.~~70469~~70270% 999.~~44769992~~26002793 3.~~91840569~~91601676 0.00000000 0.00000000 B-6 3,940,610.66 4.~~70469~~70270% 999.~~44769728~~26002586 3.~~91840538~~91601488 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.~~00010040~~00131312 0.00000000 3.~~75375996~~69396204 0.00000000 ~~953~~946.~~81437004~~54798726 I-A-2 0.~~00010067~~00131342 0.00000000 3.~~75375988~~69396189 0.00000000 ~~953~~946.~~81436998~~54798730 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.~~00009833~~00129112 0.00000000 3.~~67699484~~63202118 0.00000000 ~~956~~943.~~14689300~~46734988 II-A-2 0.~~00009835~~00129110 0.00000000 3.~~67699485~~63202117 0.00000000 ~~956~~943.~~14689302~~46734990 II-A-3 0.~~00009843~~00129129 0.00000000 3.~~67699449~~63202119 0.00000000 ~~956~~943.~~14689273~~46734985 II-A-4 0.~~00009835~~00129111 0.00000000 3.~~67699487~~63202119 0.00000000 ~~956~~943.~~14689302~~46734990 II-A-5 0.~~00009853~~00129136 0.00000000 3.~~67699467~~63202132 0.00000000 ~~956~~943.~~14689305~~46734973 III-A-1 0.~~00010763~~00141729 0.00000000 43.~~02361367~~98697642 0.00000000 ~~964~~943.~~75861222~~56124826 B-1 0.~~00010484~~00139158 0.00000000 3.~~91830137~~91462425 0.00000000 999.~~26002838~~07108393 B-2 0.~~00010493~~00139122 0.00000000 3.~~91830160~~91462385 0.00000000 999.~~26002877~~07108403 B-3 0.~~00010445~~00139127 0.00000000 3.~~91830118~~91462353 0.00000000 999.~~26002901~~07108371 B-4 0.~~00010409~~00139122 0.00000000 3.~~91830160~~91462300 0.00000000 999.~~26002793~~07108403 B-5 0.~~00010409~~00139122 0.00000000 3.~~91830160~~91462300 0.00000000 999.~~26002793~~07108403 B-6 0.~~00010404~~00139065 0.00000000 3.~~91830133~~91462424 0.00000000 999.~~26002586~~07108052 (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 ~~201~~305,~~477~~564.4836 Deposits Payments of Interest and Principal 2833,~~891~~903,~~155~~398.3738 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans ~~152,281~~0.7700 Other Amounts (Servicer Advances) 0323,308.0087 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2934,~~043~~226,~~437~~707.1425 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~409~~396,~~701~~438.0966 Payment of Interest and Principal 2834,~~529~~135,~~649~~832.1794 Total Withdrawals (Pool Distribution Amount) 2834,~~939~~532,~~350~~271.2660 Ending Balance ~~305,564~~0.3600

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 415,~~489~~490.6616 Servicing Fee Support 412,~~289~~858.2705 Non-Supported Prepayment/Curtailment Interest Shortfall ~~200~~2,632.3911

SERVICING FEES Gross Servicing Fee ~~398~~393,~~067~~554.6552 Master Servicing Fee 15,~~922~~742.7119 Supported Prepayment/Curtailment Interest Shortfall 412,~~289~~858.2705 Net Servicing Fee ~~409~~396,~~701~~438.0966

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1616,~~021,887~~833.0300 0.00 0.00 0.00 1616,~~021,887~~833.0300 60 Days 01 0 0 0 01 0309,930.0057 0.00 0.00 0.00 0309,930.0057 90 Days 10 0 0 0 10 ~~645,000~~0.00 0.00 0.00 0.00 ~~645,000~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0645,000.00 0.00 0645,000.00 150 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 4 0 01 0 45 1926,~~666,887~~763.0357 0.00 0645,000.00 0.00 1,~~666~~571,~~887~~763.0357 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.~~060988~~061703% 0.000000% 0.000000% 0.000000% 0.~~060988~~061703% 0.~~053703~~032901% 0.000000% 0.000000% 0.000000% 0.~~053703~~032901% 60 Days 0.~~000000~~020568% 0.000000% 0.000000% 0.000000% 0.~~000000~~020568% 0.~~000000~~016531% 0.000000% 0.000000% 0.000000% 0.~~000000~~016531% 90 Days 0.~~020329~~000000% 0.000000% 0.000000% 0.000000% 0.~~020329~~000000% 0.~~033897~~000000% 0.000000% 0.000000% 0.000000% 0.~~033897~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~020568% 0.000000% 0.~~000000~~020568% 0.000000% 0.000000% 0.~~000000~~034404% 0.000000% 0.~~000000~~034404% 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.~~081317~~082271% 0.000000% 0.~~000000~~020568% 0.000000% 0.~~081317~~102838% 0.~~087600~~049432% 0.000000% 0.~~000000~~034404% 0.000000% 0.~~087600~~083836%

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 13 0 0 0 13 ~~309~~616,~~930~~833.5700 0.00 0.00 0.00 ~~309~~616,~~930~~833.5700 60 Days 01 0 0 0 01 0309,930.0057 0.00 0.00 0.00 0309,930.0057 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 14 0 0 0 14 ~~309~~926,~~930~~763.57 0.00 0.00 0.00 ~~309~~926,~~930~~763.57 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~052219~~157646% 0.000000% 0.000000% 0.000000% 0.~~052219~~157646% 0.~~071237~~142664% 0.000000% 0.000000% 0.000000% 0.~~071237~~142664% 60 Days 0.~~000000~~052549% 0.000000% 0.000000% 0.000000% 0.~~000000~~052549% 0.~~000000~~071682% 0.000000% 0.000000% 0.000000% 0.~~000000~~071682% 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.~~052219~~210194% 0.000000% 0.000000% 0.000000% 0.~~052219~~210194% 0.~~071237~~214346% 0.000000% 0.000000% 0.000000% 0.~~071237~~214346% 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 10 0 0 0 10 ~~439,956~~0.4600 0.00 0.00 0.00 ~~439,956~~0.4600 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~645,000~~0.00 0.00 0.00 0.00 ~~645,000~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0645,000.00 0.00 0645,000.00 150 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 2 0 0 1 0 2 1~~,084,956.46~~ 0.00 0.00 645,000.00 0.00 1645,~~084,956~~000.4600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~063171~~000000% 0.000000% 0.000000% 0.000000% 0.~~063171~~000000% 0.~~050246~~000000% 0.000000% 0.000000% 0.000000% 0.~~050246~~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.~~063171~~000000% 0.000000% 0.000000% 0.000000% 0.~~063171~~000000% 0.~~073663~~000000% 0.000000% 0.000000% 0.000000% 0.~~073663~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~064020% 0.000000% 0.~~000000~~064020% 0.000000% 0.000000% 0.~~000000~~074583% 0.000000% 0.~~000000~~074583% 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.~~126342~~000000% 0.000000% 0.~~000000~~064020% 0.000000% 0.~~126342~~064020% 0.~~123908~~000000% 0.000000% 0.~~000000~~074583% 0.000000% 0.~~123908~~074583% 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 10 0 0 0 10 ~~272,000~~0.00 0.00 0.00 0.00 ~~272,000~~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 10 0 0 0 10 ~~272,000~~0.00 0.00 0.00 0.00 ~~272,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~070373~~000000% 0.000000% 0.000000% 0.000000% 0.~~070373~~000000% 0.~~046934~~000000% 0.000000% 0.000000% 0.000000% 0.~~046934~~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.~~070373~~000000% 0.000000% 0.000000% 0.000000% 0.~~070373~~000000% 0.~~046934~~000000% 0.000000% 0.000000% 0.000000% 0.~~046934~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~183~~733,~~519~~851.2302

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,~~483~~459,~~637~~999,~~029~~774.8651 78.~~50810511~~36581582% 96.~~615428~~567515% 100.000000% Class I-A-2 1,528,803,710.66 77.62699711% 1,~~469~~445,~~519~~989,~~623~~917.3775 77.~~76106873~~61383362% 0.~~747036~~751982% 0.000000% Class I-AR 1,528,803,660.66 77.62699457% 1,~~469~~445,~~519~~989,~~623~~917.3775 77.~~76106873~~61383362% 0.000000% 0.000000% Class I-ALR 1,528,803,610.66 77.62699203% 1,~~469~~445,~~519~~989,~~623~~917.3775 77.~~76106873~~61383362% 0.000000% 0.000000% Class II-A-1 1,417,744,610.66 71.98782684% 1,~~363~~341,~~330~~209,~~905~~377.5834 7271.~~14198883~~98971457% 5.~~619080~~624119% 0.000000% Class II-A-2 1,072,859,610.66 54.47584233% 1,~~033~~015,~~570~~821,~~184~~640.3837 54.~~69237761~~52445471% 17.~~449611~~465260% 0.000000% Class II-A-3 1,060,871,610.66 53.86713604% 1,~~022~~004,~~107~~511,~~895~~353.4378 5453.~~08583937~~91737254% 0.~~606538~~607082% 0.000000% Class II-A-4 660,656,610.66 33.54569880% ~~639~~626,~~443~~921,~~566~~568.6434 33.~~83678200~~65015599% 20.~~249057~~267217% 0.000000% Class II-A-5 644,518,610.66 32.72627086% ~~624~~611,~~013~~695,~~268~~892.0825 3332.~~02027265~~83291441% 0.~~816509~~817242% 0.000000% Class III-A-1 64,008,610.66 3.25012047% 63,~~961~~949,~~246~~152.1002 3.~~38457192~~43248510% 29.~~635701~~400429% 0.000000% Class B-1 30,528,610.66 1.55012992% 30,~~506~~500,~~020~~252.3513 1.~~61425592~~63710788% 1.~~770316~~795377% 0.000000% Class B-2 18,711,610.66 0.95010637% 18,~~697~~694,~~764~~229.5913 01.~~98941051~~00341695% 0.~~624845~~633691% 0.000000% Class B-3 11,818,610.66 0.60010533% 11,~~809~~807,~~865~~632.2115 0.~~62493057~~63377731% 0.~~364480~~369640% 0.000000% Class B-4 7,879,610.66 0.40009748% 7,~~873~~872,~~779~~291.9615 0.~~41664877~~42254700% 0.~~208282~~211230% 0.000000% Class B-5 3,940,610.66 0.20008963% 3,~~937~~936,~~694~~950.7115 0.~~20836697~~21131668% 0.~~208282~~211230% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~208367~~211317% 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.~~965257~~963555% Weighted Average Net Coupon 4.~~705257~~703555% Weighted Average Pass-Through Rate 4.~~705257~~703555% Weighted Average Maturity(Stepdown Calculation) ~~354~~353 Beginning Scheduled Collateral Loan Count 4,~~976~~919 Number Of Loans Paid In Full 57 Ending Scheduled Collateral Loan Count 4,~~919~~862 Beginning Scheduled Collateral Balance 1,~~910~~889,~~825~~788,~~964~~357.0827 Ending Scheduled Collateral Balance 1,~~889~~863,~~788~~056,~~357~~945.2737 Ending Actual Collateral Balance at 3130-~~May~~Jun-2005 1,~~902~~874,~~849~~807,~~063~~859.9730 Monthly P&I Constant 8,~~267~~175,~~526~~658.0911 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2833,~~267~~875,~~025~~712.2025 Ending Scheduled Balance for Premium Loans 1,~~889~~863,~~788~~056,~~357~~945.2737 Scheduled Principal ~~358~~357,~~879~~689.6296 Unscheduled Principal 2026,~~678~~373,~~727~~721.1994 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,~~852~~825,~~065~~929,~~224~~922.5493 Greater Than 80%, less than or equal to 85% 5,~~456~~453,~~216~~307.2045 Greater than 85%, less than or equal to 95% 3130,~~209~~644,~~248~~874.7484 Greater than 95% 1,~~053~~051,~~245~~143.5938

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.~~910921~~909033 4.~~822503~~820234 5.~~222492~~221034 Weighted Average Net Rate 4.~~650921~~649033 4.~~562503~~560234 4.~~962492~~961034 Weighted Average Maturity ~~354~~353 ~~354~~353 ~~354~~353 Beginning Loan Count 1,~~941~~915 1,~~601~~583 1,~~434~~421 Loans Paid In Full 2612 1821 1324 Ending Loan Count 1,~~915~~903 1,~~583~~562 1,~~421~~397 Beginning Scheduled Balance ~~441~~435,~~576~~067,~~538~~050.0094 ~~884~~875,~~910~~185,~~547~~405.3593 ~~584~~579,~~338~~535,~~878~~900.7340 Ending Scheduled Balance ~~435~~431,~~067~~864,~~050~~394.9422 ~~875~~863,~~185~~966,~~405~~384.9396 ~~579~~567,~~535~~226,~~900~~166.4019 Record Date 0506/3130/2005 0506/3130/2005 0506/3130/2005 Principal And Interest Constant 1,~~834~~807,~~813~~450.2919 3,~~758~~715,~~338~~481.1675 2,~~674~~652,~~374~~726.6417 Scheduled Principal 27,~~697~~941.4496 ~~199~~197,~~900~~312.4114 ~~131~~132,~~281~~435.7786 Unscheduled Principal 63,~~481~~174,~~789~~714.6276 911,~~525~~021,~~241~~708.0183 412,~~671~~177,~~696~~298.5635 Scheduled Interest 1,~~806~~779,~~705~~508.7200 3,~~556~~514,~~234~~498.8805 2,~~543~~519,~~092~~711.1271 Servicing Fees 9190,~~973~~624.8816 ~~184~~182,~~356~~278.2940 ~~121~~120,~~737~~651.4896 Master Servicing Fees 3,~~678~~624.9697 7,~~374~~291.2514 4,~~869~~826.5008 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 1,~~711~~685,~~052~~258.8887 3,~~364~~324,~~504~~928.3451 2,~~416~~394,~~485~~233.1467 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.~~965257~~963555 Weighted Average Net Rate 4.~~705257~~703555 Weighted Average Maturity ~~354~~353 Beginning Loan Count 4,~~976~~919 Loans Paid In Full 57 Ending Loan Count 4,~~919~~862 Beginning Scheduled Balance 1,~~910~~889,~~825~~788,~~964~~357.0827 Ending scheduled Balance 1,~~889~~863,~~788~~056,~~357~~945.2737 Record Date 0506/3130/2005 Principal And Interest Constant 8,~~267~~175,~~526~~658.0911 Scheduled Principal ~~358~~357,~~879~~689.6296 Unscheduled Principal 2026,~~678~~373,~~727~~721.1994 Scheduled Interest 7,~~906~~813,~~032~~717.7276 Servicing Fees ~~398~~393,~~067~~554.6552 Master Servicing Fees 15,~~922~~742.7119 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 7,~~492~~404,~~042~~421.3605 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