8-K 1 wfm05ar3_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-AR3 (Exact name of registrant as specified in its charter) New York (governing law of 333-122307-01 Pooling and Servicing Agreement) (Commission 54-2169413 (State or other File Number) 54-2169414 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-AR3 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-AR3 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-AR3 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-AR3 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-AR3 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-AR3 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 94981RAA4 ~~SEN~~ 4.18418% ~~459~~421,~~827~~944,~~194~~642.0544 1,~~603~~471,~~344~~292.6141 I-A-2 94981RAB2 ~~SEN~~ 4.18418% 1312,~~381~~279,~~837~~383.0548 4642,~~660~~817.3538 II-A-R 94981RAD8 ~~SEN~~ 4.~~18552~~18536% 0.00 0.00 II-A-LR 94981RAE6 ~~SEN~~ 4.~~18552~~18536% 0.00 0.00 II-A-1 94981RAC0 ~~SEN~~ 4.~~18575~~18510% ~~818~~750,~~597~~699,~~264~~849.5859 2,~~855~~618,~~392~~212.0978 B-1 94981RAF3 ~~SUB~~ 4.~~18518~~18477% 17,~~462~~420,~~095~~065.5605 60,~~902~~751.1606 B-2 94981RAG1 ~~SUB~~ 4.~~18518~~18477% 9,~~457~~435,~~887~~122.3259 32,~~986~~904.0622 B-3 94981RAH9 ~~SUB~~ 4.~~18518~~18477% 4,~~365~~354,~~025~~518.3794 15,~~223~~186.8003 B-4 94981RAJ5 ~~SUB~~ 4.~~18518~~18477% 4,~~366~~355,~~022~~513.4158 15,~~227~~189.2850 B-5 94981RAK2 ~~SUB~~ 4.~~18518~~18477% 2,~~182~~177,~~512~~259.6947 7,~~611~~593.9002 B-6 94981RAL0 ~~SUB~~ 4.~~18518~~18477% 2,~~183~~178,~~735~~479.6750 7,~~616~~597.1727 Totals 1,~~331~~224,~~823~~844,~~574~~834.7064 4,~~644~~271,~~964~~543.4267

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-1 129,~~254~~132,~~617~~228.8542 0.00 ~~447~~412,~~572~~812,~~576~~414.2002 1310,~~857~~603,~~962~~520.4683 0.00 I-A-2 ~~356~~265,~~632~~765.4504 0.00 1312,~~025~~013,~~204~~618.6044 ~~403~~308,~~292~~582.8042 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 II-A-1 1911,~~757~~262,~~596~~744.3061 0.00 ~~798~~739,~~839~~437,~~668~~104.2998 2213,~~612~~880,~~988~~957.39 0.00 B-1 10,~~505~~620.1436 0.00 17,~~451~~409,~~590~~444.4269 71,~~407~~371.3042 0.00 B-2 5,~~689~~752.8324 0.00 9,~~452~~429,~~197~~370.4835 38,~~675~~656.8946 0.00 B-3 2,~~625~~654.9979 0.00 4,~~362~~351,~~399~~864.3916 17,~~849~~840.7982 0.00 B-4 2,~~626~~655.5939 0.00 4,~~363~~352,~~395~~858.8219 17,~~853~~844.8789 0.00 B-5 1,~~312~~327.9939 0.00 2,~~181~~175,~~199~~932.6908 8,~~924~~920.8941 0.00 B-6 1,~~313~~328.7314 0.00 2,~~182~~177,~~421~~151.9437 8,~~929~~925.9041 0.0102 Totals 3220,~~392~~685,~~920~~076.8738 0.00 1,~~299~~204,~~430~~159,~~653~~758.8328 3724,~~037~~956,~~885~~620.2905 0.~~01 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.~~02

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-1 498,387,000.00 ~~459~~421,~~827~~944,~~194~~642.0544 7870,~~312~~215.5042 129,~~176~~062,~~305~~013.3500 0.00 0.00 I-A-2 14,504,000.00 1312,~~381~~279,~~837~~383.0548 2,~~279~~043.0440 ~~354~~263,~~353~~721.4164 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 II-A-1 906,469,000.00 ~~818~~750,~~597~~699,~~264~~849.5859 ~~692~~647,~~903~~098.4295 1910,~~064~~615,~~692~~645.8866 0.00 0.00 B-1 17,514,000.00 17,~~462~~420,~~095~~065.5605 10,~~505~~620.1436 0.00 0.00 0.00 B-2 9,486,000.00 9,~~457~~435,~~887~~122.3259 5,~~689~~752.8324 0.00 0.00 0.00 B-3 4,378,000.00 4,~~365~~354,~~025~~518.3794 2,~~625~~654.9979 0.00 0.00 0.00 B-4 4,379,000.00 4,~~366~~355,~~022~~513.4158 2,~~626~~655.5939 0.00 0.00 0.00 B-5 2,189,000.00 2,~~182~~177,~~512~~259.6947 1,~~312~~327.9939 0.00 0.00 0.00 B-6 2,190,226.63 2,~~183~~178,~~735~~479.6750 1,~~313~~328.7314 0.00 0.00 0.00 Totals 1,459,496,326.63 1,~~331~~224,~~823~~844,~~574~~834.7064 ~~797~~743,~~569~~696.2308 3119,~~595~~941,~~351~~380.6430 0.00 0.00 ~~(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.~~

Principal Distribution Statement (continued) Class Total Ending Ending Total Principal Certificate Certificate Principal ~~Class~~ Reduction Balance Percentage Distribution I-A-1 129,~~254~~132,~~617~~228.8542 ~~447~~412,~~572~~812,~~576~~414.2002 0.~~89804224~~828297 129,~~254~~132,~~617~~228.8542 I-A-2 ~~356~~265,~~632~~765.4504 1312,~~025~~013,~~204~~618.6044 0.~~89804224~~828297 ~~356~~265,~~632~~765.4504 II-A-R 0.00 0.00 0.~~00000000~~000000 0.00 II-A-LR 0.00 0.00 0.~~00000000~~000000 0.00 II-A-1 1911,~~757~~262,~~596~~744.3061 ~~798~~739,~~839~~437,~~668~~104.2998 0.~~88126529~~815733 1911,~~757~~262,~~596~~744.3061 B-1 10,~~505~~620.1436 17,~~451~~409,~~590~~444.4269 0.~~99643659~~994030 10,~~505~~620.1436 B-2 5,~~689~~752.8324 9,~~452~~429,~~197~~370.4835 0.~~99643659~~994030 5,~~689~~752.8324 B-3 2,~~625~~654.9979 4,~~362~~351,~~399~~864.3916 0.~~99643659~~994030 2,~~625~~654.9979 B-4 2,~~626~~655.5939 4,~~363~~352,~~395~~858.8219 0.~~99643659~~994030 2,~~626~~655.5939 B-5 1,~~312~~327.9939 2,~~181~~175,~~199~~932.6908 0.~~99643659~~994030 1,~~312~~327.9939 B-6 1,~~313~~328.7314 2,~~182~~177,~~421~~151.9437 0.~~99643658~~994030 1,~~313~~328.7314 Totals 3220,~~392~~685,~~920~~076.8738 1,~~299~~204,~~430~~159,~~653~~758.8328 0.~~89032814~~825052 3220,~~392~~685,~~920~~076.8738

Principal Distribution Factors Statement Class Original Beginning Scheduled ~~Unscheduled~~UnScheduled Accretion Face Certificate Principal Principal ~~Class (2)~~ Amount Balance Distribution Distribution ~~Accretion~~ I-A-1 498,387,000.00 ~~922~~846.~~63079504~~620483 0.~~15713191~~140885 2418.~~43142648~~182683 0.~~00000000~~000000 I-A-2 14,504,000.00 ~~922~~846.~~63079495~~620483 0.~~15713183~~140885 2418.~~43142650~~182683 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 II-A-1 906,469,000.00 ~~903~~828.~~06151074~~158326 0.~~76439836~~713868 2111.~~03182004~~710986 0.~~00000000~~000000 B-1 17,514,000.00 ~~997~~994.~~03640288~~636579 0.~~59981386~~606393 0.~~00000000~~000000 0.~~00000000~~000000 B-2 9,486,000.00 ~~997~~994.~~03640312~~636579 0.~~59981341~~606393 0.~~00000000~~000000 0.~~00000000~~000000 B-3 4,378,000.00 ~~997~~994.~~03640247~~636578 0.~~59981498~~606393 0.~~00000000~~000000 0.~~00000000~~000000 B-4 4,379,000.00 ~~997~~994.~~03640329~~636579 0.~~59981503~~606392 0.~~00000000~~000000 0.~~00000000~~000000 B-5 2,189,000.00 ~~997~~994.~~03640475~~636578 0.~~59981270~~606391 0.~~00000000~~000000 0.~~00000000~~000000 B-6 2,190,226.63 ~~997~~994.~~03639801~~636569 0.~~59981464~~606394 0.~~00000000~~000000 0.~~00000000 (2) Per $1,000 Denomination.~~000000

Principal Distribution Factors Statement (continued) Class Realized Total Ending Ending Total ~~Realized~~Loss Principal Certificate Certificate Principal ~~Class Loss (3)~~ Reduction Balance Percentage Distribution I-A-1 0.~~00000000~~000000 2418.~~58855839~~323569 ~~898~~828.~~04223666~~296914 0.~~89804224~~828297 2418.~~58855839~~323569 I-A-2 0.~~00000000~~000000 2418.~~58855833~~323569 ~~898~~828.~~04223662~~296914 0.~~89804224~~828297 2418.~~58855833~~323569 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 II-A-1 0.~~00000000~~000000 2112.~~79621840~~424854 ~~881~~815.~~26529235~~733472 0.~~88126529~~815733 2112.~~79621840~~424854 B-1 0.~~00000000~~000000 0.~~59981386~~606393 ~~996~~994.~~43658901~~030187 0.~~99643659~~994030 0.~~59981386~~606393 B-2 0.~~00000000~~000000 0.~~59981341~~606393 ~~996~~994.~~43658866~~030187 0.~~99643659~~994030 0.~~59981341~~606393 B-3 0.~~00000000~~000000 0.~~59981498~~606393 ~~996~~994.~~43658977~~030187 0.~~99643659~~994030 0.~~59981498~~606393 B-4 0.~~00000000~~000000 0.~~59981503~~606392 ~~996~~994.~~43658826~~030187 0.~~99643659~~994030 0.~~59981503~~606392 B-5 0.~~00000000~~000000 0.~~59981270~~606391 ~~996~~994.~~43658748~~030187 0.~~99643659~~994030 0.~~59981270~~606391 B-6 0.~~00000000~~000000 0.~~59981464~~606394 ~~996~~994.~~43658337~~030179 0.~~99643658~~994030 0.~~59981464~~606394 ~~(3)~~Per ~~Amount Does Not Include Excess Special Hazard~~$1,000 ~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed~~Denomination. ~~Please Refer to the Prospectus Supplement for a Full Description.~~

Interest Distribution Statement ~~Beginning~~Class ~~Payment~~Accrual ofAccrual ~~Original~~ Current ~~Certificate/~~Beginning Current ~~Unpaid~~Payment ~~Current~~of ~~Face~~Dates Days Certificate ~~Notional~~Certificate/ Accrued ~~Interest~~Unpaid Interest ~~Class Amount~~ Rate Notional Balance Interest Shortfall ~~Shortfall~~ I-A-1 ~~498,387,000.00~~11/01/05 - 11/30/05 30 4.18418% ~~459~~421,~~827~~944,~~194~~642.0544 1,~~603~~471,~~333~~244.3742 0.00 ~~0.00~~ I-A-2 ~~14,504,000.00~~11/01/05 - 11/30/05 30 4.18418% 1312,~~381~~279,~~837~~383.0548 4642,~~660~~815.0298 0.00 ~~0.00~~ II-A-R ~~50.00~~N/A N/A 4.~~18552~~18536% 0.00 0.00 0.00 ~~0.00~~ II-A-LR ~~50.00~~N/A N/A 4.~~18552~~18536% 0.00 0.00 0.00 ~~0.00~~ II-A-1 ~~906,469,000.00~~11/01/05 - 11/30/05 30 4.~~18575~~18510% ~~818~~750,~~597~~699,~~264~~849.5859 2,~~855~~618,~~372~~127.0737 0.00 ~~0.00~~ B-1 ~~17,514,000.00~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 17,~~462~~420,~~095~~065.5605 60,~~901~~749.7408 0.00 ~~0.00~~ B-2 ~~9,486,000.00~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 9,~~457~~435,~~887~~122.3259 32,~~985~~903.8315 0.00 ~~0.00~~ B-3 ~~4,378,000.00~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 4,~~365~~354,~~025~~518.3794 15,~~223~~185.7054 0.00 ~~0.00~~ B-4 ~~4,379,000.00~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 4,~~366~~355,~~022~~513.4158 15,~~227~~189.~~17 0.~~00 0.00 B-5 ~~2,189,000.00~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 2,~~182~~177,~~512~~259.6947 7,~~611~~592.8577 0.00 ~~0.00~~ B-6 ~~2,190,226.63~~11/01/05 - 11/30/05 30 4.~~18518~~18477% 2,~~183~~178,~~735~~479.6750 7,~~616~~597.1102 0.00 ~~0.00~~ Totals ~~1,459,496,326.63~~ 4,~~644~~271,~~931~~404.8633 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 ~~(11.24)~~ 0.00 (47.99) 1,~~603~~471,~~344~~292.6141 0.00 ~~447~~412,~~572~~812,~~576~~414.2002 I-A-2 (0.~~33)~~00 0(1.0040) 4642,~~660~~817.3538 0.00 1312,~~025~~013,~~204~~618.6044 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 II-A-1 ~~(20.02)~~ 0.00 (85.40) 2,~~855~~618,~~392~~212.0978 0.00 ~~798~~739,~~839~~437,~~668~~104.2998 B-1 (0.~~43)~~00 0(1.0098) 60,~~902~~751.1606 0.00 17,~~451~~409,~~590~~444.4269 B-2 (0.~~23)~~00 0(1.0007) 32,~~986~~904.0622 0.00 9,~~452~~429,~~197~~370.4835 B-3 (0.~~11)~~00 (0.0050) 15,~~223~~186.8003 0.00 4,~~362~~351,~~399~~864.3916 B-4 (0.~~11)~~00 (0.0050) 15,~~227~~189.2850 0.00 4,~~363~~352,~~395~~858.8219 B-5 (0.~~05)~~00 (0.0025) 7,~~611~~593.9002 0.00 2,~~181~~175,~~199~~932.6908 B-6 (0.~~05)~~00 (0.0025) 7,~~616~~597.1727 0.00 2,~~182~~177,~~421~~151.9437 Totals ~~(32.57)~~ 0.00 (139.34) 4,~~644~~271,~~964~~543.4267 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 - 11/30/05 498,387,000.00 4.18418% ~~922~~846.~~63079504~~620483 32.~~21704493~~952012 0.~~00000000~~000000 ~~0.00000000~~ I-A-2 11/01/05 - 11/30/05 14,504,000.00 4.18418% ~~922~~846.~~63079495~~620483 32.~~21704495~~952012 0.~~00000000~~000000 ~~0.00000000~~ II-A-R N/A 50.00 4.~~18552~~18536% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-LR N/A 50.00 4.~~18552~~18536% 0.~~00000000~~000000 0.~~00000000~~000000 0.~~00000000~~000000 ~~0.00000000~~ II-A-1 11/01/05 - 11/30/05 906,469,000.00 4.~~18575~~18510% ~~903~~828.~~06151074~~158326 32.~~14999418~~888270 0.~~00000000~~000000 ~~0.00000000~~ B-1 11/01/05 - 11/30/05 17,514,000.00 4.~~18518~~18477% ~~997~~994.~~03640288~~636579 3.~~47731757~~468601 0.~~00000000~~000000 ~~0.00000000~~ B-2 11/01/05 - 11/30/05 9,486,000.00 4.~~18518~~18477% ~~997~~994.~~03640312~~636579 3.~~47731710~~468601 0.~~00000000~~000000 ~~0.00000000~~ B-3 11/01/05 - 11/30/05 4,378,000.00 4.~~18518~~18477% ~~997~~994.~~03640247~~636578 3.~~47731841~~468602 0.~~00000000~~000000 ~~0.00000000~~ B-4 11/01/05 - 11/30/05 4,379,000.00 4.~~18518~~18477% ~~997~~994.~~03640329~~636579 3.~~47731674~~468600 0.~~00000000~~000000 ~~0.00000000~~ B-5 11/01/05 - 11/30/05 2,189,000.00 4.~~18518~~18477% ~~997~~994.~~03640475~~636578 3.~~47731841~~468602 0.~~00000000~~000000 ~~0.00000000~~ B-6 11/01/05 - 11/30/05 2,190,226.63 4.~~18518~~18477% ~~997~~994.~~03639801~~636569 3.~~47731595~~468600 0.~~00000000 0.00000000 (5) Per $1,000 Denomination.~~000000

Interest Distribution Factors Statement (continued) ~~Remaining~~Class ~~Ending~~Current Non-Supported Total Remaining Unpaid ~~Certificate/~~Ending Interest ~~Realized~~Interest Interest Interest ~~Notional~~Certificate/ ~~Class~~ Shortfall ~~Losses~~ (61) Shortfall Distribution Shortfall(2) Notional Balance I-A-1 (0.~~00002255)~~000000 (0.~~00000000~~000096) 32.~~21706748~~952108 0.~~00000000~~000000 ~~898~~828.~~04223666~~296914 I-A-2 (0.~~00002275)~~000000 (0.~~00000000~~000097) 32.~~21706771~~952108 0.~~00000000~~000000 ~~898~~828.~~04223662~~296914 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 II-A-1 (0.~~00002209)~~000000 (0.~~00000000~~000094) 32.~~15001626~~888364 0.~~00000000~~000000 ~~881~~815.~~26529235~~733472 B-1 (0.~~00002455)~~000000 (0.~~00000000~~000113) 3.~~47734156~~468714 0.~~00000000~~000000 ~~996~~994.~~43658901~~030187 B-2 (0.~~00002425)~~000000 (0.~~00000000~~000113) 3.~~47734135~~468714 0.~~00000000~~000000 ~~996~~994.~~43658866~~030187 B-3 (0.~~00002513)~~000000 (0.~~00000000~~000114) 3.~~47734125~~468714 0.~~00000000~~000000 ~~996~~994.~~43658977~~030187 B-4 (0.~~00002512)~~000000 (0.~~00000000~~000114) 3.~~47734186~~468714 0.~~00000000~~000000 ~~996~~994.~~43658826~~030187 B-5 (0.~~00002284)~~000000 (0.~~00000000~~000114) 3.~~47734125~~468716 0.~~00000000~~000000 ~~996~~994.~~43658748~~030187 B-6 (0.~~00002283)~~000000 (0.~~00000000~~000114) 3.~~47734335~~468714 0.~~00000000~~000000 ~~996~~994.~~43658337~~030179 (61,2) Amount ~~Does~~also ~~Not~~includes ~~Include~~coupon ~~Excess~~cap ~~Special Hazard, Bankruptcy,~~or ~~Fraud~~basis ~~Losses~~risk ~~Unless~~shortfalls,if ~~Otherwise Disclosed~~applicable. ~~Please~~Per ~~Refer~~$1,000 ~~to the Prospectus Supplement for a Full Description~~Denomination.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0192,213.0086 Deposits Payments of Interest and Principal 3725,~~852~~005,~~591~~115.7151 ~~Liquidations,~~Reserve ~~Insurance~~Funds ~~Proceeds,~~and ~~Reserve~~Credit ~~Funds~~Enhancements 0.00 Proceeds from Repurchased Loans 0.00 ~~Other Amounts (~~Servicer Advances) 017,511.0016 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Swap/Cap Payments 0.00 Total Deposits 3725,~~852~~022,~~591~~626.7167 Withdrawals Swap Payments 0.00 Reserve Funds and Credit Enhancements 0.00 Reimbursement for Servicer Advances ~~350,965~~0.9900 ~~Payment~~Total ofAdministration ~~Service~~Fees ~~Fee 270~~258,~~585~~220.8653 Payment of Interest and Principal 3724,~~037~~956,~~885~~620.2904 Total Withdrawals (Pool Distribution Amount) 3725,~~659~~214,~~437~~840.1457 Ending Balance ~~193,154~~0.5700

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 177,~~944~~012.0755 Servicing Fee Support 177,~~976~~151.6389 Non-Supported Prepayment/Curtailment Interest Shortfall (32139.5634)

~~SERVICING~~ADMINISTRATION FEES Gross Servicing Fee ~~277~~255,~~463~~165.9479 Master Servicing Fee 1110,~~098~~206.5663 Supported Prepayment/Curtailment Interest Shortfall 177,~~976~~151.6389 ~~Net~~Total ~~Servicing~~Administration ~~Fee~~Fees ~~270~~258,~~585~~220.8653

~~LOAN~~COLLATERAL ~~STATUS~~STATEMENT ~~STRATIFICATION/CREDIT~~Collateral ~~ENHANCEMENT~~Description ~~STATEMENT~~5/1 ~~DELINQUENT~~CMT ~~BANKRUPTCY~~ARM ~~FORECLOSURE~~Weighted ~~REO~~Average ~~Total~~Gross NoCoupon of4.445067% ~~Loans~~Weighted NoAverage ofNet ~~Loans~~Coupon No4.185067% ofWeighted ~~Loans~~Average NoPass-Through ofRate ~~Loans~~4.185067% NoWeighted ofAverage ~~Loans~~Remaining ~~Principal~~Term ~~Balance~~338 ~~Principal~~Beginning ~~Balance~~Scheduled ~~Principal~~Collateral ~~Balance~~Loan ~~Principal~~Count ~~Balance~~3,420 ~~Principal~~Number ~~Balance~~Of ~~0-29~~Loans ~~Days~~Paid 2In 0Full 060 2Ending ~~337,016.40~~Scheduled ~~0.00~~Collateral ~~0.00~~Loan ~~337~~Count 3,~~016.40~~360 30Beginning ~~Days~~Scheduled 1Collateral 0Balance ~~0 0~~ 1 ~~551~~,~~130~~224,844,834.2464 ~~0.00~~Ending ~~0.00~~Scheduled ~~0.00~~Collateral ~~551~~Balance 1,~~130~~204,159,758.2427 60Ending ~~Days~~Actual 0Collateral 0Balance 0at 030-Nov-2005 ~~0 0~~1,215,860,774.0002 ~~0.00~~Monthly ~~0.00~~P&I ~~0.00~~Constant 05,298,964.0019 90Special ~~Days~~Servicing 0Fee 0 ~~0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Amount ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Waived ~~0.00~~Count ~~150 Days~~ 0 0Prepayment 0Penalty 0Paid 0Amount 0.00 ~~0.00~~Prepayment ~~0.00~~Penalty ~~0.00~~Paid ~~0.00~~Count ~~180+ Days~~ 0 0Realized 0Loss 0Amount 0 0.00 ~~0.00~~Cumulative ~~0.00~~Realized ~~0.00~~Loss 0.00 ~~Totals~~Class 1A 2Optimal 0Amount ~~0 3 551,130.~~24 ~~337~~,~~016.40 0.00 0.00 888~~792,~~146~~925.6483 NoEnding ofScheduled ~~Loans~~Balance Nofor ofPremium Loans No1,204,159,758.27 ofScheduled ~~Loans No of Loans No of Loans~~ Principal ~~Balance~~743,696.07 ~~Principal~~Unscheduled ~~Balance~~ Principal ~~Balance~~19,941,380.30 ~~Principal~~Unpaid ~~Balance~~ Principal Balance ~~0-29~~Of ~~Days~~Outstanding ~~0.055386%~~Mortgage ~~0.000000%~~Loans ~~0.000000%~~With ~~0.055386%~~Original ~~0.025635%~~LTV: ~~0.000000%~~Less ~~0.000000%~~than ~~0.025635%~~or 30equal ~~Days~~to ~~0.027693~~80% 01,177,810,275.~~000000%~~36 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.027693~~80%, ~~0.041921%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.041921%~~to ~~60 Days 0.000000~~85% 03,761,671.~~000000%~~29 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.000000~~85%, ~~0.000000%~~less ~~0.000000%~~than ~~0.000000%~~or ~~0.000000%~~equal ~~0.000000%~~to ~~90 Days 0.000000~~95% 022,583,239.~~000000%~~13 ~~0.000000%~~Greater ~~0.000000%~~than ~~0.000000~~95% 0.~~000000%~~00 ~~0.000000%~~The ~~0.000000%~~Weighted ~~0.000000%~~Average ~~0.000000%~~Remaining ~~120~~Term ~~Days~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~0.000000%~~step-down 0method.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.027693% 0.055386% 0.000000% 0.000000% 0.083079% 0.041921% 0.025635% 0.000000% 0.000000% 0.067556%

~~DELINQUENT~~Group ~~BANKRUPTCY~~Level ~~FORECLOSURE~~Collateral ~~REO~~Statement ~~Total~~Group 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~~ 2 0Total 0Collateral 2Description ~~337,016.40~~5/1 ~~0.00~~CMT ~~0.00~~ARM ~~337,016.40~~5/1 30CMT ~~Days~~ARM 05/1 0CMT 0ARM 0Weighted 0Average ~~0.00~~Coupon ~~0.00~~Rate 04.00444867 04.00445183 04.00445067 60Weighted ~~Days~~Average 0Net 0Rate ~~0 0 0 0~~4.00184867 04.00185183 04.00185067 ~~0.00~~Weighted ~~0.00~~Average 90Remaining ~~Days~~Term 0339 0337 0338 0Beginning 0Loan ~~0.00~~Count ~~0.00~~1,932 ~~0.00~~1,488 ~~0.00~~3,420 ~~0.00~~Loans ~~120~~Paid ~~Days~~In 0Full 037 023 060 0Ending ~~0.00~~Loan ~~0.00~~Count ~~0.00~~1,895 ~~0.00~~1,465 ~~0.00~~3,360 ~~150~~Beginning ~~Days~~Scheduled 0Balance ~~0 0 0 0 0~~448,705,833.0091 0776,139,000.0073 01,224,844,834.0064 ~~0.00~~Ending ~~0.00~~Scheduled ~~180+~~Balance ~~Days 0 0 0 0 0 0~~439,305,430.0055 0764,854,327.0072 01,204,159,758.0027 ~~0.00~~Record ~~0.00~~Date ~~Totals~~11/30/2005 011/30/2005 211/30/2005 0Principal 0And 2Interest ~~0.00~~Constant ~~337~~1,~~016~~740,289.4063 03,558,674.0056 ~~0.00 337~~5,~~016~~298,964.4019 ~~0-29~~Scheduled ~~Days~~Principal 074,668.~~098328%~~72 0669,027.~~000000%~~35 0743,696.~~000000%~~07 ~~0.098328%~~Unscheduled ~~0.070704%~~Principal 09,325,734.~~000000%~~64 010,615,645.~~000000%~~66 019,941,380.~~070704%~~ 30 ~~Days~~Scheduled ~~0.000000%~~Interest 01,661,945.~~000000%~~08 02,874,971.~~000000%~~01 04,536,916.~~000000%~~09 ~~0.000000%~~Servicing ~~0.000000%~~Fee 093,475.~~000000%~~53 0161,690.~~000000%~~25 0255,165.~~000000%~~79 ~~0.000000%~~Master 60Servicing ~~Days~~Fee 03,739.~~000000%~~02 06,467.~~000000%~~61 010,206.~~000000%~~63 ~~0.000000%~~Trustee ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~FRY ~~0.000000%~~Amount ~~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% 0.098328% 0.000000% 0.000000% 0.098328% 0.000000% 0.070704% 0.000000% 0.000000% 0.070704% 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~~Special 30Hazard ~~Days~~Fee 1 0 ~~0 0 1 551,130~~.~~24 0.~~00 0.00 0.00 ~~551,130.24~~Other 60Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Pool ~~0.00~~Insurance 90Fee ~~Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~1 ~~120 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~2 ~~150 Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Spread ~~0.00~~3 ~~180+ Days~~ 0 ~~0 0 0 0 0~~.00 0.00 0.00 ~~0.00~~Net ~~0.00~~Interest ~~Totals~~ 1 ~~0 0 0 1 551~~,~~130~~564,730.2452 02,706,813.0014 ~~0.00 0.00 551~~4,~~130~~271,543.2467 ~~0-29~~Realized ~~Days~~Loss ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Cumulative ~~0.000000%~~Realized ~~0.000000%~~Loss 0.~~000000%~~00 ~~30 Days~~ 0.~~063412%~~00 0.~~000000%~~00 ~~0.000000%~~Percentage ~~0.000000%~~of ~~0.063412%~~Cumulative ~~0.066859%~~Losses 0.~~000000%~~0000 0.~~000000%~~0000 0.~~000000%~~0000 ~~0.066859%~~Prepayment 60Penalty ~~Days~~Waived ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Waived ~~0.000000%~~Count 0~~.000000%~~ 0~~.000000%~~ ~~90 Days~~ 0~~.000000%~~ ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~0.000000%~~Paid ~~0.000000%~~Amount 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~Prepayment ~~0.000000%~~Penalty ~~120~~Paid ~~Days~~Count 0~~.000000%~~ 0~~.000000%~~ 0~~.000000%~~ ~~0.000000%~~Special ~~0.000000%~~Servicing ~~0.000000%~~Fee 0.~~000000%~~00 0.~~000000%~~00 0.~~000000%~~00 ~~0.000000%~~The ~~150~~Weighted ~~Days~~Average ~~0.000000%~~Remaining ~~0.000000%~~Term ~~0.000000%~~is ~~0.000000%~~utilizing ~~0.000000%~~a ~~0.000000%~~step-down 0method.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.063412% 0.000000% 0.000000% 0.000000% 0.063412% 0.066859% 0.000000% 0.000000% 0.000000% 0.066859%

~~OTHER~~LOAN ~~INFORMATION~~STATUS ~~Current~~STRATIFICATION/CREDIT ~~Period~~ENHANCEMENT ~~Class~~STATEMENT ADELINQUENT ~~Insufficient~~BANKRUPTCY ~~Funds~~FORECLOSURE REO TOTAL No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 287,693.07 0.00 ~~Principal~~0.00 ~~Balance~~287,693.07 of30 ~~Contaminated~~Days ~~Properties~~3 0 0 0 3 665,939.68 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 ~~129~~665,~~653~~939.8268 60 Days 2 0 0 0 2 1,449,016.09 0.00 0.00 0.00 1,449,016.09 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00 148,744.81 0.00 148,744.81 150 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 5 2 1 0 8 2,114,955.77 287,693.07 148,744.81 0.00 2,551,393.65 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 0.059524% 0.000000% 0.000000% 0.059524% 0.023662% 0.000000% 0.000000% 0.023662% 30 Days 0.089286% 0.000000% 0.000000% 0.000000% 0.089286% 0.054771% 0.000000% 0.000000% 0.000000% 0.054771% 60 Days 0.059524% 0.000000% 0.000000% 0.000000% 0.059524% 0.119176% 0.000000% 0.000000% 0.000000% 0.119176% 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% 0.029762% 0.000000% 0.029762% 0.000000% 0.000000% 0.012234% 0.000000% 0.012234% 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 0.148810% 0.059524% 0.029762% 0.000000% 0.238095% 0.173947% 0.023662% 0.012234% 0.000000% 0.209843%

~~SUBORDINATION~~OTHER ~~LEVEL/CREDIT~~INFORMATION ~~ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE~~ Current ~~Original~~Period ~~$ Original % Current $ Current %~~ Class% ~~Prepayment% Class~~ A ~~961,109,326.63~~Insufficient ~~65.85212372%~~Funds ~~851,858,077.63 65.55625536% 96.922252% 100.000000% Class I-A-2 946,605,326.63 64.85835623% 838,832,873.03 64.55387754% 1.002378%~~ 0.~~000000%~~00 ~~Class~~Principal ~~II-A-R~~Balance ~~946,605,276.63~~of ~~64.85835280%~~Contaminated ~~838,832,873.03~~Properties ~~64.55387754%~~ 0.~~000000%~~00 ~~0.000000%~~Periodic ~~Class~~Advance ~~II-A-LR 946~~313,~~605,226~~013.63 64.85834937% 838,832,873.03 64.55387754% 0.000000% 0.000000% Class II-A-1 40,136,226.63 2.75000532% 39,993,204.74 3.07774829% 61.476129% 0.000000% Class B-1 22,622,226.63 1.55000230% 22,541,614.32 1.73473007% 1.343018% 0.000000% Class B-2 13,136,226.63 0.90005205% 13,089,416.84 1.00731938% 0.727411% 0.000000% Class B-3 8,758,226.63 0.60008555% 8,727,017.45 0.67160317% 0.335716% 0.000000% Class B-4 4,379,226.63 0.30005054% 4,363,621.63 0.33581027% 0.335793% 0.000000% Class B-5 2,190,226.63 0.15006729% 2,182,421.94 0.16795217% 0.167858% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.167952% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure73

~~COLLATERAL~~Delinquency ~~STATEMENT~~Status ~~Collateral~~By ~~Description~~Group 5/DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 1 ~~CMT~~No ~~ARM~~of ~~Weighted~~Loans ~~Average~~No ~~Gross~~of ~~Coupon~~Loans ~~4.445197%~~No ~~Weighted~~of ~~Average~~Loans ~~Net~~No ~~Coupon~~of ~~4.185197%~~Loans ~~Weighted~~No ~~Average~~of ~~Pass~~Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-~~Through~~29 ~~Rate~~Days ~~4.185197%~~2 ~~Weighted~~0 ~~Average~~0 ~~Maturity(Stepdown~~2 ~~Calculation)~~287,693.07 ~~342~~0.00 ~~Beginning~~0.00 ~~Scheduled~~287,693.07 ~~Collateral~~30 ~~Loan~~Days ~~Count~~3 0 0 0 3 665,~~698~~939.68 ~~Number~~0.00 Of0.00 ~~Loans~~0.00 ~~Paid~~665,939.68 In60 ~~Full~~Days 870 ~~Ending~~0 ~~Scheduled~~0 ~~Collateral~~0 ~~Loan~~0 ~~Count~~0.00 ~~3,611~~0.00 ~~Beginning~~0.00 ~~Scheduled~~0.00 ~~Collateral~~0.00 ~~Balance~~90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 1 0 1 0.00 0.00 148,~~331~~744.81 0.00 148,~~823,574~~744.7081 ~~Ending~~150 ~~Scheduled~~Days ~~Collateral~~0 ~~Balance~~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 3 2 1 0 6 665,~~299~~939.68 287,~~430~~693.07 148,~~653~~744.8381 ~~Ending~~0.00 ~~Actual~~1,102,377.56 ~~Collateral~~0-29 Days 0.105541% 0.000000% 0.000000% 0.105541% 0.065315% 0.000000% 0.000000% 0.065315% 30 Days 0.158311% 0.000000% 0.000000% 0.000000% 0.158311% 0.151189% 0.000000% 0.000000% 0.000000% 0.151189% 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% 0.052770% 0.000000% 0.052770% 0.000000% 0.000000% 0.033770% 0.000000% 0.033770% 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 0.158311% 0.105541% 0.052770% 0.000000% 0.316623% 0.151189% 0.065315% 0.033770% 0.000000% 0.250274% DELINQUENT BANKRUPTCY FORECLOSURE REO TOTAL 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance atPrincipal 29Balance Principal Balance Principal Balance Principal Balance 0-~~Jul-2005~~29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 2 0 0 0 2 1,~~314~~449,~~677,794~~016.09 0.00 ~~Monthly~~0.00 ~~P&I~~0.00 ~~Constant 5~~1,~~751~~449,~~282~~016.3109 ~~Special~~90 ~~Servicing~~Days ~~Fee~~0 0 0 0 0 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 0.00 ~~Realized~~0.00 ~~Loss~~120 ~~Amount~~Days 0 0 0 0 0 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~0.00 0.00 ~~Class~~150 ADays ~~Optimal~~0 ~~Amount~~0 ~~36,874,212~~0 0 0 0.0600 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~0.00 ~~for~~0.00 ~~Premium~~180+ ~~Loans~~Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 1,~~299~~449,~~430,653~~016.8309 ~~Scheduled~~0.00 ~~Principal~~0.00 ~~797~~0.00 1,~~569~~449,016.2309 ~~Unscheduled~~0-29 ~~Principal~~Days ~~31,595,351~~0.64000000% ~~Unpaid~~0.000000% ~~Principal~~0.000000% ~~Balance~~0.000000% Of0.000000% ~~Outstanding~~0.000000% ~~Mortgage~~0.000000% ~~Loans~~0.000000% ~~With~~30 ~~Original~~Days ~~LTV:~~0.000000% ~~Less~~0.000000% ~~Than~~0.000000% Or0.000000% ~~Equal~~0.000000% To0.000000% 800.000000% ~~1,270,866,415~~0.11000000% ~~Greater~~0.000000% ~~Than~~0.000000% 8060 Days 0.136519%, ~~less~~0.000000% ~~than~~0.000000% or0.000000% ~~equal~~0.136519% to0.189278% 850.000000% ~~3,911,389~~0.70000000% ~~Greater~~0.000000% ~~than~~0.189278% 8590 Days 0.000000%, ~~less~~0.000000% ~~than~~0.000000% or0.000000% ~~equal~~0.000000% to0.000000% 950.000000% ~~24,622,071~~0.58000000% ~~Greater~~0.000000% ~~than~~0.000000% 95120 Days 0.000000% 0.00000000% 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 0.136519% 0.000000% 0.000000% 0.000000% 0.136519% 0.189278% 0.000000% 0.000000% 0.000000% 0.189278%

~~Group~~SUBORDINATION ~~Level~~LEVEL/CREDIT ~~Collateral~~ENHANCEMENT/CLASS ~~Statement~~PERCENTAGE ~~Group~~AND 1PREPAYMENT 2PERCENTAGE ~~Total~~Current ~~Collateral~~Original ~~Description~~$ ~~5/1~~Original ~~CMT~~% ~~ARM~~Current ~~5/1~~$ ~~CMT~~Current ~~ARM~~% ~~5/1~~Class% ~~CMT~~Prepayment% ~~ARM~~Class ~~Weighted~~A ~~Average Coupon Rate 4~~961,109,326.~~444206~~63 465.~~445769~~85212372% 4791,347,344.~~445197~~26 ~~Weighted Average Net Rate 4~~65.~~184206~~71780354% 496.~~185769~~686767% 4100.~~185197~~000000% ~~Weighted~~Class ~~Average Maturity 343 341 342 Beginning Loan Count~~ I-A-2~~,085~~ 1946,~~613 3~~605,~~698~~326.63 ~~Loans~~64.85835623% ~~Paid In Full 51 36 87 Ending Loan Count 2~~779,~~034 1~~333,~~577~~725.82 ~~3,611 Beginning Scheduled Balance 487,700,694~~64.0272012708% ~~844,122,880~~0.68997676% ~~1,331,823,574~~0.70000000% ~~Ending~~Class ~~Scheduled~~II-A-R ~~Balance 475~~946,~~086~~605,~~975~~276.6663 ~~824,343,678~~64.1785835280% 1779,~~299~~333,~~430,653~~725.8382 ~~Record Date 07/29/2005 07/29/2005 07/29/2005 Principal And Interest Constant 1,893,104~~64.1072012708% ~~3,858,178~~0.20000000% ~~5,751,282~~0.31000000% ~~Scheduled~~Class ~~Principal~~II-A-LR 83946,~~059.60 714~~605,~~509~~226.63 ~~797,569~~64.2385834937% ~~Unscheduled Principal 12~~779,~~530~~333,~~658~~725.7682 ~~19,064,692~~64.8872012708% ~~31,595,351~~0.64000000% ~~Scheduled~~0.000000% ~~Interest~~Class II-A-1 40,~~806~~136,~~350~~226.8463 ~~3,127,176~~2.0775000532% 439,~~933~~896,~~526~~620.9284 ~~Servicing Fees 101,612~~3.6931323320% ~~175,851~~61.24406894% ~~277,463~~0.94000000% ~~Master~~Class ~~Servicing~~B-1 ~~Fees 4~~22,~~064~~622,226.5163 ~~7,034~~1.0555000230% 1122,~~098~~487,176.5615 ~~Trustee Fee 0~~1.0086745787% 01.00445775% 0.00000000% ~~FRY~~Class ~~Amount~~B-2 013,136,226.0063 0.0090005205% 013,057,805.0080 ~~Special Hazard Fee 0~~1.0008439148% 0.00783066% 0.00000000% ~~Other~~Class ~~Fee~~B-3 08,758,226.0063 0.0060008555% 08,705,941.0064 ~~Pool Insurance Fee~~ 0.0072298892% 0.00361403% 0.00000000% ~~Spread~~Class 1B-4 04,379,226.0063 0.0030005054% 04,353,083.0045 ~~Spread 2~~ 0.0036150381% 0.00361485% 0.00000000% ~~Spread~~Class 3B-5 02,190,226.0063 0.0015006729% ~~0.00 Net Interest 1,700,673.64~~ 2,~~944~~177,~~290~~151.7837 ~~4,644,964.42 Realized Loss Amount~~ 0.0018080254% 0.00180701% 0.00000000% ~~Cumulative~~Class ~~Realized~~B-6 ~~Loss~~ 0.00 0.0000000000% 0.00 ~~Percentage of Cumulative Losses~~ 0.~~0000~~00000000% 0.~~0000~~180803% 0.~~0000~~000000% ~~Prepayment~~Please ~~Penalties~~Refer ~~0.00~~to ~~0.00~~the ~~0.00~~Prospectus ~~Special~~Supplement ~~Servicing~~for ~~Fee~~a ~~0.00~~Full ~~0.00~~Description 0of Loss Exposure.00

Filing Compare · Wells Fargo Mortgage Backed Securities Series 2005-AR3 Trust