8-K 1 wfm05ar8_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-AR8 (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-13 Pooling and Servicing Agreement) (Commission 54-2175632 (State or other File Number) 54-2176693 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-AR8 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-AR8 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-AR8 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-AR8 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-AR8 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: 7/29/2005 Distribution Date: 8/25/2005 Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Series 2005-AR8 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary ~~Certificate~~Class CUSIP Certificate Beginning ~~Class~~Interest Pass-Through Certificate ~~Interest~~Distribution ~~Class CUSIP Description~~ Rate Balance ~~Distribution~~ I-A-1 94982BAA8 ~~SEN~~ 4.~~48616~~48618% ~~271~~243,~~133~~991,~~748~~912.1772 1912,~~013,547~~139.7123 I-A-2 94982BAB6 ~~SEN~~ 4.~~48616~~48618% 3127,~~076~~965,~~515~~601.5693 ~~116~~104,~~169~~546.7259 II-A-1 94982BAC4 ~~SEN~~ 4.~~48895~~48884% ~~590~~528,~~498~~331,~~607~~245.3656 21,~~208~~976,~~761~~281.1169 II-A-R 94982BAD2 ~~SEN~~ 4.~~48892~~48882% 0.00 0.00 II-A-LR 94982BAE0 ~~SEN~~ 4.~~48892~~48882% 0.00 0.00 III-A-1 94982BAF7 ~~SEN~~ 4.~~47947~~47897% ~~359~~336,~~882~~243,~~600~~388.0599 1,~~343~~254,~~300~~990.7884 III-A-2 94982BAG5 ~~SEN~~ 4.~~47947~~47897% 9589,~~562~~285,~~996~~855.5751 ~~356~~333,~~699~~249.2347 III-A-3 94982BAH3 ~~SEN~~ 4.~~47947~~47897% 2,~~702~~525,~~521~~003.5499 109,~~087~~424.4530 B-1 94982BAJ9 ~~SUB~~ 4.~~48513~~48491% 17,~~566~~516,~~523~~547.8452 65,~~651~~465.7231 B-2 94982BAK6 ~~SUB~~ 4.~~48513~~48491% 9,~~514~~487,~~742~~673.7251 35,~~559~~458.6467 B-3 94982BAL4 ~~SUB~~ 4.~~48513~~48491% 4,~~391~~379,~~880~~385.6182 16,~~413~~367.8626 B-4 94982BAM2 ~~SUB~~ 4.~~48513~~48491% 4,~~391~~379,~~880~~385.6182 16,~~413~~367.8626 B-5 94982BAN0 ~~SUB~~ 4.~~48513~~48491% 2,~~927~~919,~~920~~590.4155 10,~~942~~911.5850 B-6 94982BAP5 ~~SUB~~ 4.~~48513~~48491% 1,~~466~~462,~~178~~007.5430 5,~~479~~464.5802 Totals 1,~~391~~268,~~116~~487,~~115~~599.9822 54,~~199~~740,~~027~~666.2414

Certificateholder Distribution Summary (continued) Class Principal Current Ending ~~Cumulative~~Total ~~Principal~~Cummulative Distribution Realized Certificate ~~Total~~Distribution Realized ~~Class Distribution~~ Loss Balance ~~Distribution~~ Losses I-A-1 71,~~867~~653,~~501~~186.5087 0.00 ~~263~~242,~~266~~338,~~246~~725.6785 82,~~881~~565,~~049~~326.2110 0.00 I-A-2 ~~901~~189,~~748~~483.8019 0.00 3027,~~174~~776,~~766~~118.7574 1294,~~017,918~~029.5278 0.00 II-A-1 189,~~153~~689,~~080~~867.0965 0.00 ~~572~~518,~~345~~641,~~527~~377.2791 2011,~~361~~666,~~841~~149.2034 0.00 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 0.00 III-A-1 86,~~415~~286,~~210~~581.7957 0.00 ~~351~~329,~~467~~956,~~389~~807.2641 97,~~758~~541,~~511~~572.5741 0.00 III-A-2 21,~~234~~669,~~569~~334.7287 0.00 9387,~~328~~616,~~426~~520.8564 2,~~591~~002,~~268~~584.9534 0.00 III-A-3 6347,~~193~~208.6379 0.00 2,~~639~~477,~~327~~795.9120 7356,~~281~~633.0809 0.00 B-1 12,~~296~~799.9820 0.00 17,~~554~~503,~~226~~748.8632 7778,~~948~~264.7051 0.00 B-2 6,~~660~~932.5557 0.00 9,~~508~~480,~~082~~740.1795 42,~~220~~391.1924 0.00 B-3 3,~~074~~199.4298 0.00 4,~~388~~376,~~806~~185.1984 19,~~488~~567.2824 0.00 B-4 3,~~074~~199.4298 0.00 4,~~388~~376,~~806~~185.1984 19,~~488~~567.2824 0.00 B-5 2,~~049~~133.6132 0.00 2,~~925~~917,~~870~~457.7923 1213,~~992~~044.1982 0.00 B-6 1,~~026~~068.3628 0.0001 1,~~465~~460,~~152~~939.1802 6,~~505~~532.9430 0.0001 Totals 3719,~~663~~564,~~486~~996.8727 0.0001 1,~~353~~248,~~452~~922,~~629~~602.0995 4224,~~862~~305,~~514~~662.1141 0.~~00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~01

Principal Distribution Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Realized Face Certificate Principal Principal ~~Realized~~Loss ~~Class~~ Amount Balance Distribution Distribution ~~Accretion Loss (1)~~ I-A-1 290,280,000.00 ~~271~~243,~~133~~991,~~748~~912.1772 9084,~~475~~873.3723 71,~~777~~568,~~026~~313.1364 0.00 0.00 I-A-2 33,271,000.00 3127,~~076~~965,~~515~~601.5693 109,~~370~~727.0191 ~~891~~179,~~378~~755.7928 0.00 0.00 II-A-1 622,657,000.00 ~~590~~528,~~498~~331,~~607~~245.3656 ~~575~~544,~~528~~509.6942 179,~~577~~145,~~551~~358.4023 0.00 0.00 II-A-R 50.00 0.00 0.00 0.00 0.00 0.00 II-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 III-A-1 376,592,000.00 ~~359~~336,~~882~~243,~~600~~388.0599 ~~212~~202,~~691~~039.5900 86,~~202~~084,~~519~~542.2057 0.00 0.00 III-A-2 100,000,000.00 9589,~~562~~285,~~996~~855.5751 5653,~~477~~649.9931 21,~~178~~615,~~091~~685.7356 0.00 0.00 III-A-3 2,828,000.00 2,~~702~~525,~~521~~003.5499 1,~~597~~517.20 6145,~~596~~691.4359 0.00 0.00 B-1 17,591,000.00 17,~~566~~516,~~523~~547.8452 12,~~296~~799.9820 0.00 0.00 0.00 B-2 9,528,000.00 9,~~514~~487,~~742~~673.7251 6,~~660~~932.5557 0.00 0.00 0.00 B-3 4,398,000.00 4,~~391~~379,~~880~~385.6182 3,~~074~~199.4298 0.00 0.00 0.00 B-4 4,398,000.00 4,~~391~~379,~~880~~385.6182 3,~~074~~199.4298 0.00 0.00 0.00 B-5 2,932,000.00 2,~~927~~919,~~920~~590.4155 2,~~049~~133.6132 0.00 0.00 0.00 B-6 1,468,221.43 1,~~466~~462,~~178~~007.5430 1,~~026~~068.3628 0.00 0.00 0.0001 Totals 1,465,943,321.43 1,~~391~~268,~~116~~487,~~115~~599.9822 ~~975~~925,~~323~~649.1940 3618,~~688~~639,~~163~~346.6887 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.~~01

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution I-A-1 71,~~867~~653,~~501~~186.5087 ~~263~~242,~~266~~338,~~246~~725.6785 0.~~90693898~~834845 71,~~867~~653,~~501~~186.5087 I-A-2 ~~901~~189,~~748~~483.8019 3027,~~174~~776,~~766~~118.7574 0.~~90693898~~834845 ~~901~~189,~~748~~483.8019 II-A-1 189,~~153~~689,~~080~~867.0965 ~~572~~518,~~345~~641,~~527~~377.2791 0.~~91919874~~832949 189,~~153~~689,~~080~~867.0965 II-A-R 0.00 0.00 0.~~00000000~~000000 0.00 II-A-LR 0.00 0.00 0.~~00000000~~000000 0.00 III-A-1 86,~~415~~286,~~210~~581.7957 ~~351~~329,~~467~~956,~~389~~807.2641 0.~~93328427~~876165 86,~~415~~286,~~210~~581.7957 III-A-2 21,~~234~~669,~~569~~334.7287 9387,~~328~~616,~~426~~520.8564 0.~~93328427~~876165 21,~~234~~669,~~569~~334.7287 III-A-3 6347,~~193~~208.6379 2,~~639~~477,~~327~~795.9120 0.~~93328427~~876165 6347,~~193~~208.6379 B-1 12,~~296~~799.9820 17,~~554~~503,~~226~~748.8632 0.~~99790955~~995040 12,~~296~~799.9820 B-2 6,~~660~~932.5557 9,~~508~~480,~~082~~740.1795 0.~~99790955~~995040 6,~~660~~932.5557 B-3 3,~~074~~199.4298 4,~~388~~376,~~806~~185.1984 0.~~99790955~~995040 3,~~074~~199.4298 B-4 3,~~074~~199.4298 4,~~388~~376,~~806~~185.1984 0.~~99790955~~995040 3,~~074~~199.4298 B-5 2,~~049~~133.6132 2,~~925~~917,~~870~~457.7923 0.~~99790955~~995040 2,~~049~~133.6132 B-6 1,~~026~~068.3629 1,~~465~~460,~~152~~939.1802 0.~~99790955~~995040 1,~~026~~068.3628 Totals 3719,~~663~~564,~~486~~996.8728 1,~~353~~248,~~452~~922,~~629~~602.0995 0.~~92326396~~851958 3719,~~663~~564,~~486~~996.8727

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-1 290,280,000.00 ~~934~~840.~~04212543~~539867 0.~~31168310~~292384 265.~~79146386~~402762 0.~~00000000~~000000 I-A-2 33,271,000.00 ~~934~~840.~~04212557~~539867 0.~~31168315~~292384 265.~~79146374~~402762 0.~~00000000~~000000 II-A-1 622,657,000.00 ~~948~~848.~~35295734~~510891 0.~~92431096~~874493 2814.~~22991053~~687634 0.~~00000000~~000000 II-A-R 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-LR 50.00 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 III-A-1 376,592,000.00 ~~955~~892.~~62996572~~858555 0.~~56477989~~536493 2116.~~78091728~~156856 0.~~00000000~~000000 III-A-2 100,000,000.00 ~~955~~892.~~62996570~~858555 0.~~56477990~~536493 2116.~~78091730~~156856 0.~~00000000~~000000 III-A-3 2,828,000.00 ~~955~~892.~~62996464~~858554 0.~~56478076~~536492 2116.~~78091584~~156856 0.~~00000000~~000000 B-1 17,591,000.00 ~~998~~995.~~60859758~~767581 0.~~69904951~~727599 0.~~00000000~~000000 0.~~00000000~~000000 B-2 9,528,000.00 ~~998~~995.~~60859782~~767581 0.~~69905017~~727600 0.~~00000000~~000000 0.~~00000000~~000000 B-3 4,398,000.00 ~~998~~995.~~60859709~~767581 0.~~69904957~~727599 0.~~00000000~~000000 0.~~00000000~~000000 B-4 4,398,000.00 ~~998~~995.~~60859709~~767581 0.~~69904957~~727599 0.~~00000000~~000000 0.~~00000000~~000000 B-5 2,932,000.00 ~~998~~995.~~60859823~~767582 0.~~69904843~~727599 0.~~00000000~~000000 0.~~00000000~~000000 B-6 1,468,221.43 ~~998~~995.~~60859544~~767580 0.~~69904987~~727601 0.~~00000000~~000000 0.~~00000000 (2) Per $1000 denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-A-1 0.~~00000000~~000000 275.~~10314696~~695146 ~~906~~834.~~93897847~~844722 0.~~90693898~~834845 275.~~10314696~~695146 I-A-2 0.~~00000000~~000000 275.~~10314688~~695146 ~~906~~834.~~93897839~~844722 0.~~90693898~~834845 275.~~10314688~~695146 II-A-1 0.~~00000000~~000000 2915.~~15422149~~562128 ~~919~~832.~~19873585~~948763 0.~~91919874~~832949 2915.~~15422149~~562128 II-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 III-A-1 0.~~00000000~~000000 2216.~~34569717~~693349 ~~933~~876.~~28426855~~165206 0.~~93328427~~876165 2216.~~34569717~~693349 III-A-2 0.~~00000000~~000000 2216.~~34569720~~693349 ~~933~~876.~~28426850~~165206 0.~~93328427~~876165 2216.~~34569720~~693349 III-A-3 0.~~00000000~~000000 2216.~~34569661~~693349 ~~933~~876.~~28426803~~165205 0.~~93328427~~876165 2216.~~34569661~~693349 B-1 0.~~00000000~~000000 0.~~69904951~~727599 ~~997~~995.~~90954806~~039982 0.~~99790955~~995040 0.~~69904951~~727599 B-2 0.~~00000000~~000000 0.~~69905017~~727600 ~~997~~995.~~90954765~~039982 0.~~99790955~~995040 0.~~69905017~~727600 B-3 0.~~00000000~~000000 0.~~69904957~~727599 ~~997~~995.~~90954752~~039982 0.~~99790955~~995040 0.~~69904957~~727599 B-4 0.~~00000000~~000000 0.~~69904957~~727599 ~~997~~995.~~90954752~~039982 0.~~99790955~~995040 0.~~69904957~~727599 B-5 0.~~00000000~~000000 0.~~69904843~~727599 ~~997~~995.~~90954638~~039983 0.~~99790955~~995040 0.~~69904843~~727599 B-6 0.~~00000000~~000007 0.~~69904987~~727608 ~~997~~995.~~90954556~~039978 0.~~99790955~~995040 0.~~69904987~~727601 ~~(3)~~Per ~~Amount~~$1000 ~~Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-A-1 ~~290,280,000.00~~11/01/05 - 11/30/05 30 4.~~48616~~48618% ~~271~~243,~~133~~991,~~748~~912.1772 1912,~~013,625~~160.4903 0.00 ~~0.00~~ I-A-2 ~~33,271,000.00~~11/01/05 - 11/30/05 30 4.~~48616~~48618% 3127,~~076~~965,~~515~~601.5693 ~~116~~104,~~178~~548.6397 0.00 ~~0.00~~ II-A-1 ~~622,657,000.00~~11/01/05 - 11/30/05 30 4.~~48895~~48884% ~~590~~528,~~498~~331,~~607~~245.3656 21,~~208~~976,~~930~~326.6176 0.00 ~~0.00~~ II-A-R ~~50.00~~N/A N/A 4.~~48892~~48882% 0.00 0.00 0.00 ~~0.00~~ II-A-LR ~~50.00~~N/A N/A 4.~~48892~~48882% 0.00 0.00 0.00 ~~0.00~~ III-A-1 ~~376,592,000.00~~11/01/05 - 11/30/05 30 4.~~47947~~47897% ~~359~~336,~~882~~243,~~600~~388.0599 1,~~343~~255,~~403~~019.8647 0.00 ~~0.00~~ III-A-2 ~~100,000,000.00~~11/01/05 - 11/30/05 30 4.~~47947~~47897% 9589,~~562~~285,~~996~~855.5751 ~~356~~333,~~726~~257.6107 0.00 ~~0.00~~ III-A-3 ~~2,828,000.00~~11/01/05 - 11/30/05 30 4.~~47947~~47897% 2,~~702~~525,~~521~~003.5499 109,~~088~~424.2351 0.00 ~~0.00~~ B-1 ~~17,591,000.00~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 17,~~566~~516,~~523~~547.8452 65,~~656~~466.7680 0.00 ~~0.00~~ B-2 ~~9,528,000.00~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 9,~~514~~487,~~742~~673.7251 35,~~562~~459.3748 0.00 ~~0.00~~ B-3 ~~4,398,000.00~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 4,~~391~~379,~~880~~385.6182 16,~~415~~367.1263 0.00 ~~0.00~~ B-4 ~~4,398,000.00~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 4,~~391~~379,~~880~~385.6182 16,~~415~~367.1263 0.00 ~~0.00~~ B-5 ~~2,932,000.00~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 2,~~927~~919,~~920~~590.4155 10,~~943~~911.4275 0.00 ~~0.00~~ B-6 ~~1,468,221.43~~11/01/05 - 11/30/05 30 4.~~48513~~48491% 1,~~466~~462,~~178~~007.5430 5,~~480~~464.0014 0.00 ~~0.00~~ Totals 14,~~465~~740,~~943,321~~774.4324 ~~5,199,426.22~~ 0.00 ~~0.00~~

Interest Distribution Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total ~~Unpaid~~Remaining ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Unpaid Interest Certificate/Notional ~~Class~~ Shortfall ~~Losses~~ (41) Shortfall Distribution Shortfall(2) Balance I-A-1 ~~77.78~~ 0.00 120.80 912,~~013,547~~139.7123 0.00 ~~263~~242,~~266~~338,~~246~~725.6785 I-A-2 ~~8.91~~ 0.00 ~~116~~2.38 104,~~169~~546.7259 0.00 3027,~~174~~776,~~766~~118.7574 II-A-1 ~~169.50~~ 0.00 245.07 1,~~208~~976,~~761~~281.1169 0.00 ~~572~~518,~~345~~641,~~527~~377.2791 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 0.00 III-A-1 ~~103.08~~ 0.00 28.62 1,~~343~~254,~~300~~990.7884 0.00 ~~351~~329,~~467~~956,~~389~~807.2641 III-A-2 ~~27.37~~ 0.00 ~~356~~7.60 333,~~699~~249.2347 0.00 9387,~~328~~616,~~426~~520.8564 III-A-3 0.7700 0.0021 109,~~087~~424.4530 0.00 2,~~639~~477,~~327~~795.9120 B-1 ~~5.04~~ 0.00 1.49 65,~~651~~465.7231 0.00 17,~~554~~503,~~226~~748.8632 B-2 20.7300 0.0081 35,~~559~~458.6467 0.00 9,~~508~~480,~~082~~740.1795 B-3 10.2600 0.0037 16,~~413~~367.8626 0.00 4,~~388~~376,~~806~~185.1984 B-4 10.2600 0.0037 16,~~413~~367.8626 0.00 4,~~388~~376,~~806~~185.1984 B-5 0.8400 0.0025 10,~~942~~911.5850 0.00 2,~~925~~917,~~870~~457.7923 B-6 0.4200 0.0012 5,~~479~~464.5802 0.00 1,~~465~~460,~~152~~939.1802 Totals ~~398.96~~ 0.00 5108.09 4,~~199~~740,~~027~~666.2414 0.00 (41,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~ or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~applicable

Interest Distribution Factors Statement ~~Beginning~~Class ~~Payment~~Accrual of Original Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of Dates Face Certificate Certificate/Notional Accrued ~~Interest~~Unpaid Interest ~~Class (5)~~ Amount Rate Balance Interest Shortfall ~~Shortfall~~ I-A-1 11/01/05 - 11/30/05 290,280,000.00 4.~~48616~~48618% ~~934~~840.~~04212543~~539867 3.~~49188883~~142345 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/01/05 - 11/30/05 33,271,000.00 4.~~48616~~48618% ~~934~~840.~~04212557~~539867 3.~~49188873~~142345 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/01/05 - 11/30/05 622,657,000.00 4.~~48895~~48884% ~~948~~848.~~35295734~~510891 3.~~54758817~~174022 0.~~00000000~~000000 ~~0.00000000~~ II-A-R N/A 50.00 4.~~48892~~48882% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-LR N/A 50.00 4.~~48892~~48882% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ III-A-1 11/01/05 - 11/30/05 376,592,000.00 4.~~47947~~47897% ~~955~~892.~~62996572~~858555 3.~~56726606~~332571 0.~~00000000~~000000 ~~0.00000000~~ III-A-2 11/01/05 - 11/30/05 100,000,000.00 4.~~47947~~47897% ~~955~~892.~~62996570~~858555 3.~~56726610~~332571 0.~~00000000~~000000 ~~0.00000000~~ III-A-3 11/01/05 - 11/30/05 2,828,000.00 4.~~47947~~47897% ~~955~~892.~~62996464~~858554 3.~~56726662~~332571 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 17,591,000.00 4.~~48513~~48491% ~~998~~995.~~60859758~~767581 3.~~73240634~~721608 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 9,528,000.00 4.~~48513~~48491% ~~998~~995.~~60859782~~767581 3.~~73240659~~721608 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 4,398,000.00 4.~~48513~~48491% ~~998~~995.~~60859709~~767581 3.~~73240564~~721608 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 4,398,000.00 4.~~48513~~48491% ~~998~~995.~~60859709~~767581 3.~~73240564~~721608 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 2,932,000.00 4.~~48513~~48491% ~~998~~995.~~60859823~~767582 3.~~73240791~~721606 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 1,468,221.43 4.~~48513~~48491% ~~998~~995.~~60859544~~767580 3.~~73240704~~721605 0.~~00000000 0.00000000 (5) All classes are per $1000 denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance I-A-1 0.~~00026795~~000000 0.~~00000000~~000072 3.~~49162088~~142274 0.~~00000000~~000000 ~~906~~834.~~93897847~~844722 I-A-2 0.~~00026780~~000000 0.~~00000000~~000072 3.~~49162093~~142274 0.~~00000000~~000000 ~~906~~834.~~93897839~~844722 II-A-1 0.~~00027222~~000000 0.~~00000000~~000072 3.~~54731595~~173949 0.~~00000000~~000000 ~~919~~832.~~19873585~~948763 II-A-R 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 II-A-LR 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 III-A-1 0.~~00027372~~000000 0.~~00000000~~000076 3.~~56699234~~332495 0.~~00000000~~000000 ~~933~~876.~~28426855~~165206 III-A-2 0.~~00027370~~000000 0.~~00000000~~000076 3.~~56699230~~332495 0.~~00000000~~000000 ~~933~~876.~~28426850~~165206 III-A-3 0.~~00027228~~000000 0.~~00000000~~000074 3.~~56699081~~332496 0.~~00000000~~000000 ~~933~~876.~~28426803~~165205 B-1 0.~~00028651~~000000 0.~~00000000~~000085 3.~~73211983~~721523 0.~~00000000~~000000 ~~997~~995.~~90954806~~039982 B-2 0.~~00028652~~000000 0.~~00000000~~000085 3.~~73212007~~721523 0.~~00000000~~000000 ~~997~~995.~~90954765~~039982 B-3 0.~~00028649~~000000 0.~~00000000~~000084 3.~~73211915~~721523 0.~~00000000~~000000 ~~997~~995.~~90954752~~039982 B-4 0.~~00028649~~000000 0.~~00000000~~000084 3.~~73211915~~721523 0.~~00000000~~000000 ~~997~~995.~~90954752~~039982 B-5 0.~~00028649~~000000 0.~~00000000~~000085 3.~~73212142~~721521 0.~~00000000~~000000 ~~997~~995.~~90954638~~039983 B-6 0.~~00028606~~000000 0.~~00000000~~000082 3.~~73212098~~721523 0.~~00000000~~000000 ~~997~~995.~~90954556~~039978 (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~~All ~~Refer~~classes toare ~~the~~per ~~Prospectus~~$1000 ~~Supplement for a Full Description~~denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0172,573.0059 Deposits Payments of Interest and Principal 4324,~~770~~336,~~383~~416.4895 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 063,369.0008 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 4324,~~770~~399,~~383~~786.4803 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~444,294~~0.0200 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 286~~266,~~143~~697.6721 Payment of Interest and Principal 4224,~~862~~305,~~514~~662.1342 Total Withdrawals (Pool Distribution Amount) 4324,~~592~~572,~~951~~359.8263 Ending Balance ~~177,431~~0.6600

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 158,~~624~~229.4814 Servicing Fee Support 158,~~225~~121.5205 Non-Supported Prepayment/Curtailment Interest Shortfall ~~398~~108.9609

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee ~~289~~264,~~778~~248.0733 Master Servicing Fee 1110,~~591~~569.1293 Supported Prepayment/Curtailment Interest Shortfall 158,~~225~~121.5205 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~286~~266,~~143~~697.6721

~~LOAN~~COLLATERAL ~~STATUS STRATIFICATION/CREDIT ENHANCEMENT~~ STATEMENT ~~DELINQUENT~~Collateral ~~BANKRUPTCY~~Description ~~FORECLOSURE~~5/1 ~~REO~~CMT ~~Total~~ARM NoWeighted ofAverage ~~Loans~~Gross NoCoupon of4.745048% ~~Loans~~Weighted NoAverage ofNet ~~Loans~~Coupon No4.485048% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~4.485048% ~~Principal~~Weighted ~~Balance~~Average ~~Principal~~Remaining ~~Balance~~Term ~~Principal~~337 ~~Balance~~Beginning ~~Principal~~Scheduled ~~Balance~~Collateral ~~Principal~~Loan ~~Balance~~Count ~~0-29~~3,123 ~~Days~~Number 1Of 0Loans 0Paid 1In ~~641,808.82~~Full ~~0.00~~42 ~~0.00~~Ending ~~641,808.82~~Scheduled 30Collateral ~~Days~~Loan 6Count 03,081 0Beginning 0Scheduled 6Collateral 2Balance 1,~~351~~268,~~847~~487,599.7623 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral 2Balance 1,~~351~~248,~~847~~922,602.7694 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~1,259,848,568.0045 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 05,956,510.0004 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived Amount 0.00 ~~120~~Prepayment ~~Days~~Penalty 0Waived 0Count 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Paid ~~Days~~Count 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~180+~~Class ~~Days~~A 0Optimal 0Amount ~~0 0 0 0~~24,126,399.0076 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Balance ~~0.00~~for ~~Totals~~Premium 6Loans 1 ~~0 0 7 2~~,~~351~~248,~~847.76 641~~922,~~808~~602.8294 ~~0.00~~Scheduled ~~0.00~~Principal 2925,~~993,656~~649.5841 NoUnscheduled ~~of Loans No of Loans No of Loans No of Loans No of Loans~~ Principal ~~Balance~~18,639,346.87 ~~Principal~~Unpaid ~~Balance~~ Principal Balance ~~Principal~~Of ~~Balance~~Outstanding ~~Principal~~Mortgage ~~Balance~~Loans ~~0-29~~With ~~Days~~Original ~~0.030003%~~LTV: ~~0.000000%~~Less ~~0.000000%~~than ~~0.030003%~~or ~~0.046668%~~equal ~~0.000000%~~to ~~0.000000~~80% 01,211,996,416.~~046668%~~29 30Greater ~~Days~~than ~~0.180018~~80%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.180018%~~equal ~~0.171010%~~to ~~0.000000~~85% 07,143,626.~~000000%~~40 ~~0.000000%~~Greater ~~0.171010%~~than ~~60 Days 0.000000~~85%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.000000%~~to ~~0.000000~~95% 027,846,123.~~000000%~~94 ~~0.000000%~~Greater ~~0.000000%~~than ~~90 Days 0.000000~~95% 01,926,695.~~000000%~~36 ~~0.000000%~~The ~~0.000000%~~Weighted ~~0.000000%~~Average ~~0.000000%~~Remaining ~~0.000000%~~Term ~~0.000000%~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~120~~step-down ~~Days 0~~method.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.180018% 0.030003% 0.000000% 0.000000% 0.210021% 0.171010% 0.046668% 0.000000% 0.000000% 0.217678%

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 1 No2 ~~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 0Collateral 0Description 05/1 3CMT ~~833,159.17~~ARM ~~0.00~~5/1 ~~0.00~~CMT ~~0.00~~ARM ~~833,159.17~~5/1 60CMT ~~Days~~ARM 0Weighted 0Average 0Coupon 0Rate ~~0 0~~4.00746260 04.00749092 04.00739280 ~~0.00~~Weighted ~~0.00~~Average 90Net ~~Days~~Rate ~~0 0 0 0 0 0~~4.00486260 04.00489092 04.00479280 ~~0.00~~Weighted ~~0.00~~Average ~~120~~Remaining ~~Days~~Term 0339 0332 0343 0Beginning 0Loan ~~0.00~~Count ~~0.00~~1,185 ~~0.00~~1,086 ~~0.00~~852 ~~0.00~~Loans ~~150~~Paid ~~Days~~In 0Full 08 018 016 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~1,177 ~~0.00~~1,068 ~~0.00~~836 ~~180+~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~281,089,334.0001 0545,834,740.0067 0441,563,524.0055 ~~0.00~~Ending ~~0.00~~Scheduled ~~Totals~~Balance ~~3 0 0 0 3 833~~279,~~159~~243,487.1742 0536,126,833.0054 ~~0.00 0.00 833~~433,~~159~~552,281.1798 ~~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 ~~0.235110%~~And ~~0.000000%~~Interest ~~0.000000%~~Constant 01,209,888.~~000000% 0.235110% 0.274802% 0.000000% 0.000000% 0.000000% 0.274802% 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~~2,731,667.~~000000%~~80 02,014,953.~~000000%~~34 ~~0.000000%~~Scheduled ~~0.000000%~~Principal 097,777.~~000000%~~67 0562,548.~~000000%~~89 0265,322.~~000000%~~85 ~~0.000000%~~Unscheduled ~~0.000000%~~Principal 01,748,068.~~000000%~~92 ~~120 Days 0~~9,145,358.~~000000%~~23 07,745,919.~~000000%~~72 ~~0.000000%~~Scheduled ~~0.000000%~~Interest 01,111,506.~~000000%~~02 02,160,077.~~000000%~~00 01,743,901.~~000000%~~39 ~~0.000000%~~Servicing ~~0.000000%~~Fee 058,546.~~000000%~~42 ~~150 Days 0~~113,710.~~000000%~~00 091,991.~~000000%~~90 ~~0.000000%~~Master ~~0.000000%~~Servicing ~~0.000000%~~Fee 02,341.~~000000%~~86 04,548.~~000000%~~40 03,679.~~000000%~~68 ~~0.000000%~~Trustee ~~0.000000%~~Fee ~~180+ Days~~ 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.235110% 0.000000% 0.000000% 0.000000% 0.235110% 0.274802% 0.000000% 0.000000% 0.000000% 0.274802% 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 2~~ 0 ~~0 0 2 991,722~~.~~41 0.~~00 0.00 0.00 ~~991,722.41~~Special 60Hazard ~~Days~~Fee 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 2~~ 0 ~~0 0 2 991,722~~.~~41 0.~~00 0.00 0.00 ~~991,722.41~~Net ~~0-29~~Interest ~~Days 0~~1,050,617.~~000000%~~74 02,041,818.~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.171233% 0.000000% 0.000000% 0.000000% 0.171233% 0.167339% 0.000000% 0.000000% 0.000000% 0.167339%~~ 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 0.171233% 0.000000% 0.000000% 0.000000% 0.171233% 0.167339% 0.000000% 0.000000% 0.000000% 0.167339% 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 1 ~~0 0 1 641~~,~~808.82 0.00 0.00 641~~648,~~808~~229.8281 30Realized ~~Days~~Loss 1Amount 0 ~~0 0 1 526,966~~.~~18 0.~~00 0.00 0.00 ~~526,966.18~~Cumulative 60Realized ~~Days~~Loss 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Percentage ~~0.00~~of 90Cumulative ~~Days~~Losses 0 ~~0 0 0 0 0~~.000000 0.000000 0.000000 ~~0.00~~Prepayment ~~0.00~~Penalty ~~120~~Waived ~~Days~~Amount 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~150~~Waived ~~Days~~Count 0 0 0 0Prepayment 0Penalty ~~0.00~~Paid ~~0.00~~Amount 0.00 0.00 0.00 ~~180+~~Prepayment ~~Days~~Penalty 0Paid 0Count 0 0 0 ~~0.00~~Special ~~0.00~~Servicing Fee 0.00 0.00 0.00 ~~Totals~~The 1Weighted 1Average 0Remaining 0Term 2is ~~526,966.18~~utilizing ~~641,808.82~~a ~~0.00 0.00 1,168,775.00 0~~step-29down ~~Days 0~~method.112486% 0.000000% 0.000000% 0.112486% 0.139233% 0.000000% 0.000000% 0.139233% 30 Days 0.112486% 0.000000% 0.000000% 0.000000% 0.112486% 0.114319% 0.000000% 0.000000% 0.000000% 0.114319% 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 0.112486% 0.112486% 0.000000% 0.000000% 0.224972% 0.114319% 0.139233% 0.000000% 0.000000% 0.253552%

~~OTHER~~Group ~~INFORMATION~~Level ~~Current~~Collateral ~~Period~~Statement ~~Class~~Group ATotal ~~Insufficient~~Collateral ~~Funds~~Description 5/1 CMT ARM Weighted Average Coupon Rate 4.745048 Weighted Average Net Rate 4.485048 Weighted Average Remaining Term 337 Beginning Loan Count 3,123 Loans Paid In Full 42 Ending Loan Count 3,081 Beginning Scheduled Balance 1,268,487,599.23 Ending scheduled Balance 1,248,922,602.94 Record Date 11/30/2005 Principal And Interest Constant 5,956,510.04 Scheduled Principal 925,649.41 Unscheduled Principal 18,639,346.87 Scheduled Interest 5,015,484.41 Servicing Fee 264,248.33 Master Servicing Fee 10,569.93 Trustee Fee 0.00 ~~Principal~~FRY ~~Balance~~Amount of0.00 ~~Contaminated~~Special ~~Properties~~Hazard Fee 0.00 ~~Periodic~~Other ~~Advance~~Fee ~~214~~0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 4,~~967~~740,666.6815 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 4.485048 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 1Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 791,~~175,663,321~~009.4317 800.~~19841588%~~00 0.00 791,009.17 30 Days 6 0 0 0 6 1,~~090~~631,~~186,382~~954.4264 800.~~54854370%~~00 970.~~027532%~~00 ~~100~~0.~~000000%~~00 ~~Class~~1,631,954.64 ~~I-A-2~~60 Days 1 0 0 0 1 324,~~142,392,321~~100.4300 770.~~92881926%~~00 10.00 0.00 324,~~060,011,615~~100.6700 7890 Days 0 0 0 0 0 0.~~31907766%~~00 20.~~229466%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~II-A-1~~0.00 ~~519,735,321~~120 Days 0 0 0 0 0 0.4300 350.~~45398474%~~00 ~~487,666,088~~0.4000 360.~~03126389%~~00 420.~~287814%~~00 150 Days 0 0 0 0 0 0.~~000000%~~00 ~~Class~~0.00 ~~II-A-R~~0.00 ~~519,735,271~~0.4300 350.~~45398133%~~00 ~~487,666,088~~180+ Days 0 0 0 0 0 0.4000 360.~~03126389%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~Class~~0.00 ~~II-A-LR~~Totals ~~519~~7 2 0 0 9 1,~~735~~956,~~221~~054.4364 35791,009.~~45397792%~~17 ~~487~~0.00 0.00 2,~~666~~747,~~088~~063.4081 36No 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.~~03126389~~064914% 0.000000% 0.000000% ~~Class~~0.064914% ~~III-A-1~~0.062786% ~~143,143,221~~0.43000000% 90.~~76458089~~000000% ~~136,198,699~~0.14062786% 1030 Days 0.~~06305623~~194742% 250.~~968208~~000000% 0.000000% ~~Class III-A-2 43,143,221~~0.43000000% 20.~~94303475~~194742% ~~42,870,272~~0.29129536% 30.~~16747490~~000000% 60.~~895581~~000000% 0.000000% ~~Class~~0.129536% ~~III-A-3~~60 ~~40,315,221~~Days 0.43032457% 20.~~75012143~~000000% ~~40,230,944~~0.38000000% 20.~~97246786~~000000% 0.~~195007~~032457% 0.025725% 0.000000% ~~Class~~0.000000% ~~B-1 22,724,221~~0.43000000% 10.~~55014325~~025725% ~~22,676,717~~90 Days 0.52000000% 10.~~67547183~~000000% 10.~~296996~~000000% 0.000000% ~~Class B-2 13,196,221~~0.43000000% 0.~~90018633~~000000% ~~13,168,635~~0.35000000% 0.~~97296611~~000000% 0.~~702506~~000000% 0.000000% ~~Class~~120 ~~B-3~~Days ~~8,798,221~~0.43000000% 0.~~60017473~~000000% ~~8,779,829~~0.16000000% 0.~~64869867~~000000% 0.~~324267~~000000% 0.000000% ~~Class~~0.000000% ~~B-4~~0.000000% ~~4,400,221~~0.43000000% 0.~~30016313~~000000% ~~4,391,022~~150 Days 0.97000000% 0.~~32443123~~000000% 0.~~324267~~000000% 0.000000% ~~Class B-5 1,468,221~~0.43000000% 0.~~10015540~~000000% ~~1,465,152~~0.18000000% 0.~~10825293~~000000% 0.~~216178~~000000% 0.000000% ~~Class~~180+ ~~B-6~~Days 0.00000000% 0.~~00000000~~000000% 0.00000000% 0.~~00000000~~000000% 0.~~108253~~000000% 0.000000% ~~Please~~0.000000% ~~Refer~~0.000000% to0.000000% ~~the~~0.000000% ~~Prospectus~~Totals ~~Supplement~~0.227199% ~~for~~0.064914% a0.000000% ~~Full~~0.000000% ~~Description~~0.292113% of0.155261% ~~Loss~~0.062786% ~~Exposure~~0.000000% 0.000000% 0.218047%

~~COLLATERAL~~OTHER ~~STATEMENT~~INFORMATION ~~Collateral~~Current ~~Description~~Period ~~5/1~~Class ~~CMT~~A ~~ARM~~Insufficient ~~Weighted~~Funds Average Gross Coupon 4.745353% Weighted Average Net Coupon 4.485353% Weighted Average Pass-Through Rate 4.485353% Weighted Average Maturity(Stepdown Calculation) 341 Beginning Scheduled Collateral Loan Count 3,421 Number Of Loans Paid In Full 88 Ending Scheduled Collateral Loan Count 3,333 Beginning Scheduled Collateral Balance 1,391,116,115.99 Ending Scheduled Collateral Balance 1,353,452,629.11 Ending Actual Collateral Balance at 29-Jul-2005 1,375,268,696.61 Monthly P&I Constant 6,502,656.37 Special Servicing Fee 0.00 ~~Prepayment~~Principal ~~Penalties~~Balance ~~0.00~~of ~~Realized~~Contaminated ~~Loss~~Properties ~~Amount~~ 0.00 ~~Cumulative~~Periodic ~~Realized~~Advance ~~Loss 0.00 Class A Optimal Amount 42~~427,~~684,257~~204.97 Ending Scheduled Balance for Premium Loans 1,353,452,629.11 Scheduled Principal 975,323.20 Unscheduled Principal 36,688,163.68 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,313,266,546.33 Greater Than 80%, less than or equal to 85% 7,340,850.14 Greater than 85%, less than or equal to 95% 30,873,531.67 Greater than 95% 1,932,522.3919

Delinquency Status By Group ~~Level~~DELINQUENT ~~Collateral~~BANKRUPTCY ~~Statement~~FORECLOSURE ~~Group~~REO TOTAL 1 2No 3of ~~Collateral~~Loans ~~Description~~No ~~5/1~~of ~~CMT~~Loans ~~ARM~~No ~~5/1~~of ~~CMT~~Loans ~~ARM~~No ~~5/1~~of ~~CMT~~Loans ~~ARM~~No ~~Weighted~~of ~~Average~~Loans ~~Coupon~~Principal ~~Rate~~Balance 4Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 152,716.~~747234~~11 40.~~748951~~00 40.~~739471~~00 ~~Weighted~~152,716.11 ~~Average~~30 ~~Net~~Days ~~Rate~~4 0 0 0 4 831,781.~~487234~~45 40.~~488951~~00 40.~~479471~~00 ~~Weighted~~0.00 ~~Average~~831,781.45 ~~Maturity~~60 ~~343~~Days ~~336~~1 ~~347~~0 ~~Beginning~~0 ~~Loan~~0 ~~Count~~ 1 324,~~310~~100.00 10.00 0.00 0.00 324,~~202~~100.00 ~~909~~90 ~~Loans~~Days ~~Paid~~0 In0 ~~Full~~0 340 340 200.00 ~~Ending~~0.00 ~~Loan~~0.00 ~~Count~~0.00 ~~1,276~~0.00 ~~1,168~~120 ~~889~~Days ~~Beginning~~0 ~~Scheduled~~0 ~~Balance~~0 ~~311,354,361~~0 0 0.3800 ~~608,071,992~~0.5100 ~~471,689,762~~0.1000 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~150 ~~302,582,059~~Days 0 0 0 0 0 0.7600 ~~589,901,784~~0.5400 ~~460,968,784~~0.8100 ~~Record~~0.00 ~~Date~~0.00 ~~07/29/2005~~180+ ~~07/29/2005~~Days ~~07/29/2005~~0 ~~Principal~~0 ~~And~~0 ~~Interest~~0 ~~Constant~~0 0.00 0.00 0.00 0.00 0.00 Totals 5 1 0 0 6 1,~~339~~155,~~362~~881.4145 3152,~~016,117~~716.8211 20.00 0.00 1,~~147~~308,~~176~~597.1456 ~~Scheduled~~0-29 ~~Principal~~Days ~~103,896~~0.70084962% ~~592,656~~0.57000000% ~~278,769~~0.93000000% ~~Unscheduled~~0.084962% ~~Principal~~0.054688% ~~8,668,404~~0.92000000% ~~17,577,551~~0.40000000% ~~10,442,207~~0.36054688% ~~Scheduled~~30 ~~Interest~~Days ~~1,231,664~~0.29339847% ~~2,406,320~~0.17000000% ~~1,862,411~~0.97000000% ~~Servicing~~0.000000% ~~Fees~~0.339847% ~~64,862~~0.21297861% ~~126,676~~0.40000000% ~~98,239~~0.45000000% ~~Master~~0.000000% ~~Servicing~~0.297861% ~~Fees~~60 ~~2,594~~Days 0.49084962% ~~5,067~~0.05000000% ~~3,929~~0.58000000% ~~Trustee~~0.000000% ~~Fee~~0.084962% 0.116060% 0.000000% 0.000000% 0.000000% 0.116060% 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 0.424809% 0.084962% 0.000000% 0.000000% 0.509771% 0.413921% 0.054688% 0.000000% 0.000000% 0.468608% 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 2 0 0 0 2 800,173.19 0.00 0.00 0.00 ~~Special~~800,173.19 ~~Hazard~~60 ~~Fee~~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 30.00 Totals 2 0 0 0 2 800,173.19 0.00 0.00 0.00 ~~Net~~800,173.19 ~~Interest~~0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.187266% 0.000000% 0.000000% 0.000000% 0.187266% 0.149259% 0.000000% 0.000000% 0.000000% 0.149259% 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 0.187266% 0.000000% 0.000000% 0.000000% 0.187266% 0.149259% 0.000000% 0.000000% 0.000000% 0.149259% 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 1 0 0 1 638,~~164,207~~293.5906 ~~2,274,576~~0.7100 10.00 638,~~760,242~~293.9406 ~~Realized~~30 ~~Loss~~Days ~~Amount~~0 0 0 0 0 0.00 0.00 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~60 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Percentage~~0.00 of0.00 ~~Cumulative~~90 ~~Losses~~Days 0 0 0 0 0 0.~~0000~~00 0.~~0000~~00 0.~~0000~~00 ~~Prepayment~~0.00 ~~Penalties~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 ~~Special~~0.00 ~~Servicing~~0.00 ~~Fee~~150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 1 0 0 1 0.00 638,293.06 0.00 0.00 638,293.06 0-29 Days 0.119617% 0.000000% 0.000000% 0.119617% 0.146908% 0.000000% 0.000000% 0.146908% 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% 0.119617% 0.000000% 0.000000% 0.119617% 0.000000% 0.146908% 0.000000% 0.000000% 0.146908%

~~Group~~SUBORDINATION ~~Level~~LEVEL/CREDIT ~~Collateral~~ENHANCEMENT/CLASS ~~Statement~~PERCENTAGE ~~Group~~AND ~~Total~~PREPAYMENT ~~Collateral~~PERCENTAGE ~~Description~~Current ~~5/1~~Original ~~CMT~~$ ~~ARM~~Original ~~Weighted~~% ~~Average~~Current ~~Coupon~~$ ~~Rate~~Current ~~4.745353~~% ~~Weighted~~Class% ~~Average~~Prepayment% ~~Net~~Class ~~Rate~~A 41,175,663,321.~~485353~~43 ~~Weighted~~80.19841588% ~~Average~~1,006,583,877.10 ~~Maturity~~80.59617744% ~~341~~96.788011% ~~Beginning~~100.000000% ~~Loan~~Class ~~Count~~I-A-2 31,~~421~~142,392,321.43 ~~Loans~~77.92881926% ~~Paid~~978,807,758.36 In78.37217103% ~~Full~~2.224006% 880.000000% ~~Ending~~Class ~~Loan~~II-A-1 ~~Count~~519,735,321.43 335.45398474% 460,~~333~~166,380.45 ~~Beginning~~36.84506785% ~~Scheduled~~41.527103% ~~Balance~~0.000000% 1Class II-A-R 519,~~391~~735,~~116~~271.43 35.45398133% 460,~~115~~166,380.9945 ~~Ending~~36.84506785% ~~scheduled~~0.000000% ~~Balance~~0.000000% 1Class II-A-LR 519,~~353~~735,~~452~~221.43 35.45397792% 460,~~629~~166,380.1145 ~~Record~~36.84506785% ~~Date~~0.000000% ~~07/29/2005~~0.000000% ~~Principal~~Class ~~And~~III-A-1 ~~Interest~~143,143,221.43 ~~Constant~~9.76458089% 6130,~~502~~209,~~656~~573.3704 ~~Scheduled~~10.42575198% ~~Principal~~26.419316% ~~975,323~~0.20000000% ~~Unscheduled~~Class ~~Principal~~III-A-2 3643,~~688~~143,~~163~~221.6843 ~~Scheduled~~2.94303475% ~~Interest 5~~42,~~500~~593,~~396~~052.4340 ~~Servicing~~3.41038366% ~~Fees~~7.015368% ~~289,778~~0.07000000% ~~Master~~Class ~~Servicing~~III-A-3 ~~Fees~~40,315,221.43 112.75012143% 40,~~591~~115,257.1220 ~~Trustee~~3.21198905% ~~Fee~~0.198395% 0.00000000% ~~FRY~~Class ~~Amount~~B-1 22,724,221.43 1.55014325% 22,611,508.88 1.81048120% 1.401508% 0.00000000% ~~Special~~Class ~~Hazard~~B-2 ~~Fee~~13,196,221.43 0.0090018633% ~~Other~~13,130,767.93 ~~Fee~~1.05136763% 0.00759114% ~~Pool~~0.000000% ~~Insurance~~Class ~~Fee~~B-3 8,798,221.43 0.0060017473% ~~Spread~~8,754,582.09 10.70097075% 0.00350397% ~~Spread~~0.000000% 2Class B-4 4,400,221.43 0.0030016313% ~~Spread~~4,378,396.25 30.35057387% 0.00350397% ~~Net~~0.000000% ~~Interest~~Class B-5 1,~~199~~468,~~027~~221.2443 ~~Realized~~0.10015540% ~~Loss~~1,460,939.02 ~~Amount~~0.11697595% 0.00233598% ~~Cumulative~~0.000000% ~~Realized~~Class ~~Loss~~B-6 0.00 ~~Percentage~~0.00000000% of0.00 ~~Cumulative~~0.00000000% ~~Losses~~0.116976% 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-AR8