8-K 1 wfm03003_oct.txt OCTOBER 8-K 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): October 27, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-15 56-2350152 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, 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) ITEM 5. Other Events On October 27, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-3 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-3 Trust, relating to the October 27, 2003 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 2003-3 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/28/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-3 Trust, relating to the October 27, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 WFMBS Series: 2003-3 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-PO 949774BD4 PO 0.00000% 2,~~760~~677,~~621~~555.5125 0.00 8326,~~066~~476.2635 I-A-1 949774AA1 SEQ 5.50000% 44,560,546.00 204,~~143~~223.4136 0.00 I-A-2 949774AB9 SEQ 5.50000% 7157,~~671~~625,~~906~~509.0908 ~~328~~264,~~347~~100.5879 143,~~046~~000,~~397~~850.0055 I-A-3 949774AC7 SEQ 5.50000% 15,177,000.00 69,~~529~~557.7700 0.00 I-A-4 949774AD5 SEQ 5.50000% 12,522,000.00 57,~~366~~388.5399 0.00 I-A-5 949774AE3 SEQ 1.~~71000~~72000% 2925,~~200~~388,~~334~~591.6823 4136,~~591~~388.6509 3814,~~811,743~~334.4598 I-A-6 949774AF0 SEQ 6.~~79000~~78000% 0.00 ~~165~~143,~~150~~436.4678 0.00 I-A-7 949774AG8 SEQ 5.25000% 2,750,000.00 12,~~025~~030.8152 0.00 I-A-8 949774AH6 SEQ 5.75000% 2,750,000.00 13,~~171~~176.1228 0.00 I-A-9 949774AJ2 SEQ 5.50000% 3,500,000.00 16,~~034~~040.4169 0.00 I-A-10 949774AK9 SEQ 5.50000% 2,500,000.00 11,~~453~~457.1563 0.00 I-A-11 949774AL7 SEQ 5.50000% 3,000,000.00 13,~~743~~749.7816 0.00 I-A-12 949774AM5 SEQ 5.50000% 3,000,000.00 13,~~743~~749.7816 0.00 I-A-13 949774AN3 SEQ 5.50000% 2,500,000.00 11,~~453~~457.1563 0.00 I-A-14 949774AP8 SEQ 5.25000% 2,000,000.00 8,~~746~~749.0447 0.00 I-A-15 949774AQ6 SEQ 5.75000% 2,000,000.00 9,~~579~~582.0075 0.00 I-A-16 949774AR4 SEQ 5.25000% 2,000,000.00 8,~~746~~749.0447 0.00 I-A-17 949774AS2 SEQ 5.75000% 2,000,000.00 9,~~579~~582.0075 0.00 I-A-18 949774AT0 SEQ 5.25000% 3,500,000.00 15,~~305~~311.5756 0.00 I-A-19 949774AU7 SEQ 5.50000% 1,750,000.00 8,~~017~~020.2034 0.00 I-A-20 949774AV5 SEQ 6.00000% 1,750,000.00 8,~~746~~749.0447 0.00 I-A-21 949774AW3 SEQ 5.25000% 6350,~~232~~839,~~367~~967.9373 ~~276~~222,~~516~~411.4228 122,~~392~~647,~~400~~493.2023 I-A-22 949774AX1 SEQ 5.00000% 6350,~~232~~839,~~367~~967.9373 ~~263~~211,~~348~~820.9726 122,~~392~~647,~~400~~493.2023 I-A-23 949774AY9 SEQ 1.~~61000~~62000% 1512,~~807~~709,~~459~~483.6653 2117,~~198~~156.7475 3661,~~097,976~~846.1383 I-A-24 949774AZ6 SEQ 6.~~89000~~88000% 0.00 9072,~~720~~863.0926 0.00 I-A-R 949774BA0 RES 5.75000% 0.00 0.00 0.00 I-A-LR 949774BB8 RES 5.75000% 0.00 054.0058 0.00 I-B-1 949774BE2 SUB 5.75000% 7,~~223~~216,~~443~~813.8067 34,~~596~~578.6745 67,~~630~~346.1342 I-B-2 949774BF9 SUB 5.75000% 1,~~993~~991,~~463~~633.4875 9,~~547~~542.6966 12,~~829~~027.7340 I-B-3 949774BG7 SUB 5.75000% 1,~~743~~742,~~658~~058.5208 8,~~351~~346.2585 1,~~600~~773.4434 I-B-4 949774BP7 SUB 5.75000% ~~996~~995,~~234~~319.1271 4,~~771~~768.4695 ~~914~~1,013.4119 I-B-5 949774BQ5 SUB 5.75000% ~~747~~746,~~424~~738.4037 3,~~579~~577.7990 ~~686~~760.0315 I-B-6 949774BR3 SUB 5.75000% ~~747~~746,~~671~~985.4116 3,~~580~~579.9709 ~~685~~760.9240 II-A-1 949774BC6 SEQ 5.25000% ~~352~~312,~~544~~220,~~395~~400.2709 1,~~542~~365,~~124~~964.6625 4010,~~323~~865,~~995~~360.1850 II-B-1 949774BH5 SUB 5.25000% 2,~~951~~941,~~871~~774.5210 12,~~912~~870.2926 1011,~~097~~076.4283 II-B-2 949774BJ1 SUB 5.25000% ~~738~~736,~~950~~422.5381 3,~~232~~221.3785 2,~~527~~772.7289 II-B-3 949774BK8 SUB 5.25000% ~~983~~980,~~629~~264.6394 4,~~302~~288.66 3,~~364~~691.6905 II-B-4 949774BS1 SUB 5.25000% ~~492~~490,~~306~~622.1411 2,~~153~~146.4847 1,~~684~~847.0237 II-B-5 949774BT9 SUB 5.25000% ~~246~~245,~~644~~800.3970 1,~~078~~075.8938 ~~843~~925.6953 II-B-6 949774BU6 SUB 5.25000% ~~492~~490,~~141~~457.1166 2,~~152~~145.7675 1,~~682~~846.0974 Totals ~~725~~638,~~066~~885,~~438~~911.1270 32,~~310~~915,~~642~~914.6554 8620,~~180~~699,~~524~~696.7198

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 2,~~677~~651,~~555~~078.2590 8326,~~066~~476.2635 0.00 I-A-1 0.00 44,560,546.00 204,~~143~~223.4136 0.00 I-A-2 0.00 5754,~~625~~624,~~509~~658.0854 143,~~374~~264,~~744~~951.5834 0.00 I-A-3 0.00 15,177,000.00 69,~~529~~557.7700 0.00 I-A-4 0.00 12,522,000.00 57,~~366~~388.5399 0.00 I-A-5 0.00 2524,~~388~~574,~~591~~256.2325 3850,~~853,335~~723.1007 0.00 I-A-6 0.00 0.00 ~~165~~143,~~150~~436.4678 0.00 I-A-7 0.00 2,750,000.00 12,~~025~~030.8152 0.00 I-A-8 0.00 2,750,000.00 13,~~171~~176.1228 0.00 I-A-9 0.00 3,500,000.00 16,~~034~~040.4169 0.00 I-A-10 0.00 2,500,000.00 11,~~453~~457.1563 0.00 I-A-11 0.00 3,000,000.00 13,~~743~~749.7816 0.00 I-A-12 0.00 3,000,000.00 13,~~743~~749.7816 0.00 I-A-13 0.00 2,500,000.00 11,~~453~~457.1563 0.00 I-A-14 0.00 2,000,000.00 8,~~746~~749.0447 0.00 I-A-15 0.00 2,000,000.00 9,~~579~~582.0075 0.00 I-A-16 0.00 2,000,000.00 8,~~746~~749.0447 0.00 I-A-17 0.00 2,000,000.00 9,~~579~~582.0075 0.00 I-A-18 0.00 3,500,000.00 15,~~305~~311.5756 0.00 I-A-19 0.00 1,750,000.00 8,~~017~~020.2034 0.00 I-A-20 0.00 1,750,000.00 8,~~746~~749.0447 0.00 I-A-21 0.00 5048,~~839~~192,~~967~~474.7351 122,~~668~~869,~~916~~904.6251 0.00 I-A-22 0.00 5048,~~839~~192,~~967~~474.7351 122,~~655~~859,~~749~~313.1749 0.00 I-A-23 0.00 12,~~709~~047,~~483~~636.5370 3679,~~119,174~~003.8758 0.00 I-A-24 0.00 0.00 9072,~~720~~863.0926 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 054.0058 0.00 I-B-1 0.00 7,~~216~~209,~~813~~467.6725 41,~~226~~924.8087 0.00 I-B-2 0.00 1,~~991~~989,~~633~~606.7535 11,~~377~~570.4206 0.00 I-B-3 0.00 1,~~742~~740,~~058~~284.0874 910,~~951~~120.6919 0.00 I-B-4 0.00 ~~995~~994,~~319~~306.7152 5,~~685~~782.8714 0.00 I-B-5 0.00 ~~746~~745,~~738~~978.3722 4,~~265~~338.8205 0.00 I-B-6 0.3300 746,~~985~~224.1676 4,~~266~~339.8949 0.33 II-A-1 0.00 ~~312~~301,~~220~~355,~~400~~039.0959 4112,~~866~~231,~~119~~324.8475 0.00 II-B-1 0.00 2,~~941~~930,~~774~~697.1027 23,~~009~~947.7109 0.00 II-B-2 0.00 ~~736~~733,~~422~~649.8192 5,~~760~~994.0974 0.00 II-B-3 0.00 ~~980~~976,~~264~~573.9489 7,~~667~~979.3571 0.00 II-B-4 0.00 ~~490~~488,~~622~~774.1174 3,~~837~~993.5084 0.00 II-B-5 0.00 ~~245~~244,~~800~~875.7017 12,~~922~~000.5891 0.00 II-B-6 10.3700 ~~490~~488,~~457~~610.6691 3,~~834~~992.8549 8.47 Totals 10.7000 ~~638~~618,~~885~~186,~~911~~214.7074 8923,~~491~~615,~~167~~611.3652 8.80 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) A-PO 3,009,039.32 2,~~760~~677,~~621~~555.5125 8,~~138~~126.9397 7418,~~927~~349.3338 0.00 0.00 I-A-1 44,560,546.00 44,560,546.00 0.00 0.00 0.00 0.00 I-A-2 113,346,864.00 7157,~~671~~625,~~906~~509.0908 9895,~~765~~237.8993 132,~~947~~905,~~631~~612.1162 0.00 0.00 I-A-3 15,177,000.00 15,177,000.00 0.00 0.00 0.00 0.00 I-A-4 12,522,000.00 12,522,000.00 0.00 0.00 0.00 0.00 I-A-5 40,509,587.00 2925,~~200~~388,~~334~~591.6823 2625,~~801~~844.9153 3788,~~784,941~~490.5445 0.00 0.00 I-A-6 0.00 0.00 0.00 0.00 0.00 0.00 I-A-7 2,750,000.00 2,750,000.00 0.00 0.00 0.00 0.00 I-A-8 2,750,000.00 2,750,000.00 0.00 0.00 0.00 0.00 I-A-9 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 I-A-10 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 I-A-11 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-12 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-13 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 I-A-14 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-15 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-16 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-17 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-18 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 I-A-19 1,750,000.00 1,750,000.00 0.00 0.00 0.00 0.00 I-A-20 1,750,000.00 1,750,000.00 0.00 0.00 0.00 0.00 I-A-21 100,000,000.00 6350,~~232~~839,~~367~~967.9373 8784,~~135~~023.9744 122,~~305~~563,~~264~~469.2379 0.00 0.00 I-A-22 100,000,000.00 6350,~~232~~839,~~367~~967.9373 8784,~~135~~023.9744 122,~~305~~563,~~264~~469.2379 0.00 0.00 I-A-23 24,999,000.00 1512,~~807~~709,~~459~~483.6653 21,~~783~~005.1202 3640,~~076,193~~841.0081 0.00 0.00 I-A-24 0.00 0.00 0.00 0.00 0.00 0.00 I-A-R 25.00 0.00 0.00 0.00 0.00 0.00 I-A-LR 25.00 0.00 0.00 0.00 0.00 0.00 I-B-1 7,258,000.00 7,~~223~~216,~~443~~813.8067 67,~~630~~346.1342 0.00 0.00 0.00 I-B-2 2,003,000.00 1,~~993~~991,~~463~~633.4875 12,~~829~~027.7340 0.00 0.00 0.00 I-B-3 1,752,000.00 1,~~743~~742,~~658~~058.5208 1,~~600~~773.4434 0.00 0.00 0.00 I-B-4 1,001,000.00 ~~996~~995,~~234~~319.1271 ~~914~~1,013.4119 0.00 0.00 0.00 I-B-5 751,000.00 ~~747~~746,~~424~~738.4037 ~~686~~760.0315 0.00 0.00 0.00 I-B-6 751,248.19 ~~747~~746,~~671~~985.4116 ~~685~~760.9240 0.00 0.00 0.3300 II-A-1 492,757,000.00 ~~352~~312,~~544~~220,~~395~~400.2709 1,~~205~~175,~~943~~621.4335 399,~~118~~689,~~051~~739.7515 0.00 0.00 II-B-1 3,004,000.00 2,~~951~~941,~~871~~774.52 10 11,~~097~~076.4283 0.00 0.00 0.00 II-B-2 752,000.00 ~~738~~736,~~950~~422.5381 2,~~527~~772.7289 0.00 0.00 0.00 II-B-3 1,001,000.00 ~~983~~980,~~629~~264.6394 3,~~364~~691.6905 0.00 0.00 0.00 II-B-4 501,000.00 ~~492~~490,~~306~~622.1411 1,~~684~~847.0237 0.00 0.00 0.00 II-B-5 251,000.00 ~~246~~245,~~644~~800.3970 ~~843~~925.6953 0.00 0.00 0.00 II-B-6 500,832.05 ~~492~~490,~~141~~457.1166 1,~~682~~846.0974 0.00 0.00 10.3700 Totals 1,001,407,166.56 ~~725~~638,~~066~~885,~~438~~911.1270 1,~~568~~529,~~251~~723.5199 8419,~~612~~169,~~273~~972.1999 0.00 10.7000 (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 A-PO 8326,~~066~~476.2635 2,~~677~~651,~~555~~078.2590 0.~~88983724~~88103830 8326,~~066~~476.2635 I-A-1 0.00 44,560,546.00 1.00000000 0.00 I-A-2 143,~~046~~000,~~397~~850.0055 5754,~~625~~624,~~509~~658.0854 0.~~50839968~~48192475 143,~~046~~000,~~397~~850.0055 I-A-3 0.00 15,177,000.00 1.00000000 0.00 I-A-4 0.00 12,522,000.00 1.00000000 0.00 I-A-5 3814,~~811,743~~334.4598 2524,~~388~~574,~~591~~256.2325 0.~~62673044~~60662816 3814,~~811,743~~334.4598 I-A-6 0.00 0.00 0.00000000 0.00 I-A-7 0.00 2,750,000.00 1.00000000 0.00 I-A-8 0.00 2,750,000.00 1.00000000 0.00 I-A-9 0.00 3,500,000.00 1.00000000 0.00 I-A-10 0.00 2,500,000.00 1.00000000 0.00 I-A-11 0.00 3,000,000.00 1.00000000 0.00 I-A-12 0.00 3,000,000.00 1.00000000 0.00 I-A-13 0.00 2,500,000.00 1.00000000 0.00 I-A-14 0.00 2,000,000.00 1.00000000 0.00 I-A-15 0.00 2,000,000.00 1.00000000 0.00 I-A-16 0.00 2,000,000.00 1.00000000 0.00 I-A-17 0.00 2,000,000.00 1.00000000 0.00 I-A-18 0.00 3,500,000.00 1.00000000 0.00 I-A-19 0.00 1,750,000.00 1.00000000 0.00 I-A-20 0.00 1,750,000.00 1.00000000 0.00 I-A-21 122,~~392~~647,~~400~~493.2023 5048,~~839~~192,~~967~~474.7351 0.~~50839968~~48192475 122,~~392~~647,~~400~~493.2023 I-A-22 122,~~392~~647,~~400~~493.2023 5048,~~839~~192,~~967~~474.7351 0.~~50839968~~48192475 122,~~392~~647,~~400~~493.2023 I-A-23 3661,~~097,976~~846.1383 12,~~709~~047,~~483~~636.5370 0.~~50839968~~48192474 3661,~~097,976~~846.1383 I-A-24 0.00 0.00 0.00000000 0.00 I-A-R 0.00 0.00 0.00000000 0.00 I-A-LR 0.00 0.00 0.00000000 0.00 I-B-1 67,~~630~~346.1342 7,~~216~~209,~~813~~467.6725 0.~~99432539~~99331321 67,~~630~~346.1342 I-B-2 12,~~829~~027.7340 1,~~991~~989,~~633~~606.7535 0.~~99432539~~99331321 12,~~829~~027.7340 I-B-3 1,~~600~~773.4434 1,~~742~~740,~~058~~284.0874 0.~~99432539~~99331321 1,~~600~~773.4434 I-B-4 ~~914~~1,013.4119 ~~995~~994,~~319~~306.7152 0.~~99432538~~99331321 ~~914~~1,013.4119 I-B-5 ~~686~~760.0315 ~~746~~745,~~738~~978.3722 0.~~99432539~~99331321 ~~686~~760.0315 I-B-6 ~~686~~760.2540 746,~~985~~224.1676 0.~~99432540~~99331322 ~~685~~760.9240 II-A-1 4010,~~323~~865,~~995~~360.1850 ~~312~~301,~~220~~355,~~400~~039.0959 0.~~63361941~~61156927 4010,~~323~~865,~~995~~360.1850 II-B-1 1011,~~097~~076.4283 2,~~941~~930,~~774~~697.1027 0.~~97928565~~97559829 1011,~~097~~076.4283 II-B-2 2,~~527~~772.7289 ~~736~~733,~~422~~649.8192 0.~~97928565~~97559830 2,~~527~~772.7289 II-B-3 3,~~364~~691.6905 ~~980~~976,~~264~~573.9489 0.~~97928565~~97559829 3,~~364~~691.6905 II-B-4 1,~~684~~847.0237 ~~490~~488,~~622~~774.1174 0.~~97928565~~97559828 1,~~684~~847.0237 II-B-5 ~~843~~925.6953 ~~245~~244,~~800~~875.7017 0.~~97928566~~97559829 ~~843~~925.6953 II-B-6 1,~~683~~846.4674 ~~490~~488,~~457~~610.6691 0.~~97928569~~97559833 1,~~682~~846.0974 Totals 8620,~~180~~699,~~526~~696.4198 ~~638~~618,~~885~~186,~~911~~214.7074 0.~~63798816~~61731755 8620,~~180~~699,~~524~~696.7198

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 3,009,039.32 ~~917~~889.~~44281693~~83724214 2.~~70482674~~70085204 246.~~90074806~~09808582 0.00000000 I-A-1 44,560,546.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-2 113,346,864.00 ~~632~~508.~~32367937~~39967729 0.~~87135971~~84023436 ~~123~~25.~~05264229~~63469793 0.00000000 I-A-3 15,177,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 12,522,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 40,509,587.00 ~~720~~626.~~82528711~~73043865 0.~~66161894~~63798552 9319.~~43322952~~46429249 0.00000000 I-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-7 2,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 2,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-14 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-17 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-18 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 1,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-20 1,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-21 100,000,000.00 ~~632~~508.~~32367930~~39967730 0.~~87135970~~84023440 ~~123~~25.~~05264230~~63469790 0.00000000 I-A-22 100,000,000.00 ~~632~~508.~~32367930~~39967730 0.~~87135970~~84023440 ~~123~~25.~~05264230~~63469790 0.00000000 I-A-23 24,999,000.00 ~~632~~508.~~32367935~~39967719 0.~~87135965~~84023441 ~~123~~25.~~05264211~~63469779 0.00000000 I-A-24 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 25.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 7,258,000.00 ~~995~~994.~~23888123~~32538854 01.~~91349270~~01218242 0.00000000 0.00000000 I-B-2 2,003,000.00 ~~995~~994.~~23888168~~32538692 01.~~91349476~~01218173 0.00000000 0.00000000 I-B-3 1,752,000.00 ~~995~~994.~~23888128~~32538813 01.~~91349315~~01218037 0.00000000 0.00000000 I-B-4 1,001,000.00 ~~995~~994.~~23888112~~32538462 01.~~91349650~~01217782 0.00000000 0.00000000 I-B-5 751,000.00 ~~995~~994.~~23888149~~32539281 01.~~91348868~~01218375 0.00000000 0.00000000 I-B-6 751,248.19 ~~995~~994.~~23888370~~32540397 01.~~91304047~~01218214 0.00000000 0.00000000 II-A-1 492,757,000.00 ~~715~~633.~~45284039~~61941097 2.~~44733901~~38580345 7919.~~38609041~~66433587 0.00000000 II-B-1 3,004,000.00 ~~982~~979.~~64697736~~28565246 3.~~36132490~~68736019 0.00000000 0.00000000 II-B-2 752,000.00 ~~982~~979.~~64698138~~28565160 3.~~36132979~~68735372 0.00000000 0.00000000 II-B-3 1,001,000.00 ~~982~~979.~~64698302~~28565435 3.~~36132867~~68736264 0.00000000 0.00000000 II-B-4 501,000.00 ~~982~~979.~~64698603~~28564870 3.~~36131737~~68736527 0.00000000 0.00000000 II-B-5 251,000.00 ~~982~~979.~~64697211~~28565737 3.~~36131474~~68737052 0.00000000 0.00000000 II-B-6 500,832.05 ~~982~~979.~~64699713~~28569068 3.~~35859097~~68734389 0.00000000 0.00000000 (2) Per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-PO 0.00000000 278.~~60557479~~79893786 ~~889~~881.~~83724214~~03830428 0.~~88983724~~88103830 278.~~60557479~~79893786 I-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-2 0.00000000 ~~123~~26.~~92400199~~47493229 ~~508~~481.~~39967729~~92474509 0.~~50839968~~48192475 ~~123~~26.~~92400199~~47493229 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 9420.~~09484846~~10227801 ~~626~~606.~~73043865~~62816064 0.~~62673044~~60662816 9420.~~09484846~~10227801 I-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-21 0.00000000 ~~123~~26.~~92400200~~47493230 ~~508~~481.~~39967730~~92474510 0.~~50839968~~48192475 ~~123~~26.~~92400200~~47493230 I-A-22 0.00000000 ~~123~~26.~~92400200~~47493230 ~~508~~481.~~39967730~~92474510 0.~~50839968~~48192475 ~~123~~26.~~92400200~~47493230 I-A-23 0.00000000 ~~123~~26.~~92400216~~47493220 ~~508~~481.~~39967719~~92474499 0.~~50839968~~48192474 ~~123~~26.~~92400216~~47493220 I-A-24 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 I-B-1 0.00000000 01.~~91349270~~01218242 ~~994~~993.~~32538854~~31320612 0.~~99432539~~99331321 01.~~91349270~~01218242 I-B-2 0.00000000 01.~~91349476~~01218173 ~~994~~993.~~32538692~~31320519 0.~~99432539~~99331321 01.~~91349476~~01218173 I-B-3 0.00000000 01.~~91349315~~01218037 ~~994~~993.~~32538813~~31320776 0.~~99432539~~99331321 01.~~91349315~~01218037 I-B-4 0.00000000 01.~~91349650~~01217782 ~~994~~993.~~32538462~~31320679 0.~~99432538~~99331321 01.~~91349650~~01217782 I-B-5 0.00000000 01.~~91348868~~01218375 ~~994~~993.~~32539281~~31320905 0.~~99432539~~99331321 01.~~91348868~~01218375 I-B-6 0.~~00043927~~00000000 01.~~91347974~~01218214 ~~994~~993.~~32540397~~31322183 0.~~99432540~~99331322 01.~~91304047~~01218214 II-A-1 0.00000000 8122.~~83342942~~05013932 ~~633~~611.~~61941097~~56927165 0.~~63361941~~61156927 8122.~~83342942~~05013932 II-B-1 0.00000000 3.~~36132490~~68736019 ~~979~~975.~~28565246~~59829228 0.~~97928565~~97559829 3.~~36132490~~68736019 II-B-2 0.00000000 3.~~36132979~~68735372 ~~979~~975.~~28565160~~59829787 0.~~97928565~~97559830 3.~~36132979~~68735372 II-B-3 0.00000000 3.~~36132867~~68736264 ~~979~~975.~~28565435~~59829171 0.~~97928565~~97559829 3.~~36132867~~68736264 II-B-4 0.00000000 3.~~36131737~~68736527 ~~979~~975.~~28564870~~59828343 0.~~97928565~~97559828 3.~~36131737~~68736527 II-B-5 0.00000000 3.~~36131474~~68737052 ~~979~~975.~~28565737~~59828685 0.~~97928566~~97559829 3.~~36131474~~68737052 II-B-6 0.~~00273545~~00000000 3.~~36132642~~68734389 ~~979~~975.~~28569068~~59832682 0.~~97928569~~97559833 3.~~35859097~~68734389 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 A-PO 3,009,039.32 0.00000% 2,~~760~~677,~~621~~555.5125 0.00 0.00 0.00 I-A-1 44,560,546.00 5.50000% 44,560,546.00 204,235.84 0.00 0.00 I-A-2 113,346,864.00 5.50000% 7157,~~671~~625,~~906~~509.0908 ~~328~~264,~~496~~116.2492 0.00 0.00 I-A-3 15,177,000.00 5.50000% 15,177,000.00 69,561.25 0.00 0.00 I-A-4 12,522,000.00 5.50000% 12,522,000.00 57,392.50 0.00 0.00 I-A-5 40,509,587.00 1.~~71000~~72000% 2925,~~200~~388,~~334~~591.6823 4136,~~610~~390.4831 0.00 0.00 I-A-6 0.00 6.~~79000~~78000% 2925,~~200~~388,~~334~~591.6823 ~~165~~143,~~225~~445.2354 0.00 0.00 I-A-7 2,750,000.00 5.25000% 2,750,000.00 12,031.25 0.00 0.00 I-A-8 2,750,000.00 5.75000% 2,750,000.00 13,177.08 0.00 0.00 I-A-9 3,500,000.00 5.50000% 3,500,000.00 16,041.67 0.00 0.00 I-A-10 2,500,000.00 5.50000% 2,500,000.00 11,458.33 0.00 0.00 I-A-11 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 I-A-12 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 I-A-13 2,500,000.00 5.50000% 2,500,000.00 11,458.33 0.00 0.00 I-A-14 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 I-A-15 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 I-A-16 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 I-A-17 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 I-A-18 3,500,000.00 5.25000% 3,500,000.00 15,312.50 0.00 0.00 I-A-19 1,750,000.00 5.50000% 1,750,000.00 8,020.83 0.00 0.00 I-A-20 1,750,000.00 6.00000% 1,750,000.00 8,750.00 0.00 0.00 I-A-21 100,000,000.00 5.25000% 6350,~~232~~839,~~367~~967.9373 ~~276~~222,~~641~~424.6186 0.00 0.00 I-A-22 100,000,000.00 5.00000% 6350,~~232~~839,~~367~~967.9373 ~~263~~211,~~468~~833.20 0.00 0.00 I-A-23 24,999,000.00 1.~~61000~~62000% 1512,~~807~~709,~~459~~483.6653 2117,~~208~~157.3480 0.00 0.00 I-A-24 0.00 6.~~89000~~88000% 1512,~~807~~709,~~459~~483.6653 9072,~~761~~867.1671 0.00 0.00 I-A-R 25.00 5.75000% 0.00 0.00 0.00 0.00 I-A-LR 25.00 5.75000% 0.00 0.00 0.00 0.00 I-B-1 7,258,000.00 5.75000% 7,~~223~~216,~~443~~813.8067 34,~~612~~580.3357 0.00 0.00 I-B-2 2,003,000.00 5.75000% 1,~~993~~991,~~463~~633.4875 9,~~552~~543.0125 0.00 0.00 I-B-3 1,752,000.00 5.75000% 1,~~743~~742,~~658~~058.5208 8,~~355~~347.0336 0.00 0.00 I-B-4 1,001,000.00 5.75000% ~~996~~995,~~234~~319.1271 4,~~773~~769.6224 0.00 0.00 I-B-5 751,000.00 5.75000% ~~747~~746,~~424~~738.4037 3,~~581~~578.4112 0.00 0.00 I-B-6 751,248.19 5.75000% ~~747~~746,~~671~~985.4116 3,~~582~~579.5930 0.00 0.00 II-A-1 492,757,000.00 5.25000% ~~352~~312,~~544~~220,~~395~~400.2709 1,~~542~~365,~~381~~964.7325 0.00 0.00 II-B-1 3,004,000.00 5.25000% 2,~~951~~941,~~871~~774.5210 12,~~914~~870.4426 0.00 0.00 II-B-2 752,000.00 5.25000% ~~738~~736,~~950~~422.5381 3,~~232~~221.9185 0.00 0.00 II-B-3 1,001,000.00 5.25000% ~~983~~980,~~629~~264.6394 4,~~303~~288.3866 0.00 0.00 II-B-4 501,000.00 5.25000% ~~492~~490,~~306~~622.1411 2,~~153~~146.8447 0.00 0.00 II-B-5 251,000.00 5.25000% ~~246~~245,~~644~~800.3970 1,~~079~~075.0738 0.00 0.00 II-B-6 500,832.05 5.25000% ~~492~~490,~~141~~457.1166 2,~~153~~145.1275 0.00 0.00 Totals 1,001,407,166.56 32,~~311~~915,~~692~~953.9804 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 A-PO 0.00 0.00 0.00 0.00 2,~~677~~651,~~555~~078.2590 I-A-1 9212.4247 0.00 204,~~143~~223.4136 0.00 44,560,546.00 I-A-2 ~~148~~16.6513 0.00 ~~328~~264,~~347~~100.5879 0.00 5754,~~625~~624,~~509~~658.0854 I-A-3 314.4825 0.00 69,~~529~~557.7700 0.00 15,177,000.00 I-A-4 253.9751 0.00 57,~~366~~388.5399 0.00 12,522,000.00 I-A-5 182.8322 0.00 4136,~~591~~388.6509 0.00 2524,~~388~~574,~~591~~256.2325 I-A-6 748.7776 0.00 ~~165~~143,~~150~~436.4678 0.00 2524,~~388~~574,~~591~~256.2325 I-A-7 50.4473 0.00 12,~~025~~030.8152 0.00 2,750,000.00 I-A-8 50.9680 0.00 13,~~171~~176.1228 0.00 2,750,000.00 I-A-9 70.2698 0.00 16,~~034~~040.4169 0.00 3,500,000.00 I-A-10 50.1970 0.00 11,~~453~~457.1563 0.00 2,500,000.00 I-A-11 60.2284 0.00 13,~~743~~749.7816 0.00 3,000,000.00 I-A-12 60.2284 0.00 13,~~743~~749.7816 0.00 3,000,000.00 I-A-13 50.1970 0.00 11,~~453~~457.1563 0.00 2,500,000.00 I-A-14 30.9653 0.00 8,~~746~~749.0447 0.00 2,000,000.00 I-A-15 40.3459 0.00 9,~~579~~582.0075 0.00 2,000,000.00 I-A-16 30.9653 0.00 8,~~746~~749.0447 0.00 2,000,000.00 I-A-17 40.3459 0.00 9,~~579~~582.0075 0.00 2,000,000.00 I-A-18 60.9394 0.00 15,~~305~~311.5756 0.00 3,500,000.00 I-A-19 30.6349 0.00 8,~~017~~020.2034 0.00 1,750,000.00 I-A-20 30.9653 0.00 8,~~746~~749.0447 0.00 1,750,000.00 I-A-21 ~~125~~13.1958 0.00 ~~276~~222,~~516~~411.4228 0.00 5048,~~839~~192,~~967~~474.7351 I-A-22 ~~119~~12.2394 0.00 ~~263~~211,~~348~~820.9726 0.00 5048,~~839~~192,~~967~~474.7351 I-A-23 91.6005 0.00 2117,~~198~~156.7475 0.00 12,~~709~~047,~~483~~636.5370 I-A-24 414.0745 0.00 9072,~~720~~863.0926 0.00 12,~~709~~047,~~483~~636.5370 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 054.0058 0.00 0.00 I-B-1 152.6611 0.00 34,~~596~~578.6745 0.00 7,~~216~~209,~~813~~467.6725 I-B-2 40.3258 0.00 9,~~547~~542.6966 0.00 1,~~991~~989,~~633~~606.7535 I-B-3 30.7851 0.00 8,~~351~~346.2585 0.00 1,~~742~~740,~~058~~284.0874 I-B-4 20.1629 0.00 4,~~771~~768.4695 0.00 ~~995~~994,~~319~~306.7152 I-B-5 10.6222 0.00 3,~~579~~577.7990 0.00 ~~746~~745,~~738~~978.3722 I-B-6 10.6222 0.00 3,~~580~~579.9709 0.00 746,~~985~~224.1676 II-A-1 ~~257~~0.0600 0.00 1,~~542~~365,~~124~~964.6625 0.00 ~~312~~301,~~220~~355,~~400~~039.0959 II-B-1 20.1500 0.00 12,~~912~~870.2926 0.00 2,~~941~~930,~~774~~697.1027 II-B-2 0.5400 0.00 3,~~232~~221.3785 0.00 ~~736~~733,~~422~~649.8192 II-B-3 0.7200 0.00 4,~~302~~288.66 0.00 ~~980~~976,~~264~~573.9489 II-B-4 0.3600 0.00 2,~~153~~146.4847 0.00 ~~490~~488,~~622~~774.1174 II-B-5 0.1800 0.00 1,~~078~~075.8938 0.00 ~~245~~244,~~800~~875.7017 II-B-6 0.3600 0.00 2,~~152~~145.7675 0.00 ~~490~~488,~~457~~610.6691 Totals ~~1,050~~93.3408 0.00 32,~~310~~915,~~642~~914.6554 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~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 A-PO 3,009,039.32 0.00000% ~~917~~889.~~44281693~~83724214 0.00000000 0.00000000 0.00000000 I-A-1 44,560,546.00 5.50000% 1000.00000000 4.58333343 0.00000000 0.00000000 I-A-2 113,346,864.00 5.50000% ~~632~~508.~~32367937~~39967729 2.~~89815023~~33016522 0.00000000 0.00000000 I-A-3 15,177,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-4 12,522,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-5 40,509,587.00 1.~~71000~~72000% ~~720~~626.~~82528711~~73043865 10.~~02717611~~89831353 0.00000000 0.00000000 I-A-6 0.00 6.~~79000~~78000% ~~720~~626.~~82528711~~73043865 43.~~07866982~~54102697 0.00000000 0.00000000 I-A-7 2,750,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-8 2,750,000.00 5.75000% 1000.00000000 4.79166545 0.00000000 0.00000000 I-A-9 3,500,000.00 5.50000% 1000.00000000 4.58333429 0.00000000 0.00000000 I-A-10 2,500,000.00 5.50000% 1000.00000000 4.58333200 0.00000000 0.00000000 I-A-11 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-12 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-13 2,500,000.00 5.50000% 1000.00000000 4.58333200 0.00000000 0.00000000 I-A-14 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-15 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 I-A-16 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-17 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 I-A-18 3,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-19 1,750,000.00 5.50000% 1000.00000000 4.58333143 0.00000000 0.00000000 I-A-20 1,750,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-21 100,000,000.00 5.25000% ~~632~~508.~~32367930~~39967730 2.~~76641610~~22424860 0.00000000 0.00000000 I-A-22 100,000,000.00 5.00000% ~~632~~508.~~32367930~~39967730 2.~~63468200~~11833200 0.00000000 0.00000000 I-A-23 24,999,000.00 1.~~61000~~62000% ~~632~~508.~~32367935~~39967719 0.~~84836753~~68633945 0.00000000 0.00000000 I-A-24 0.00 6.~~89000~~88000% ~~632~~508.~~32367935~~39967719 32.~~63059162~~91482499 0.00000000 0.00000000 I-A-R 25.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 25.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 7,258,000.00 5.75000% ~~995~~994.~~23888123~~32538854 4.~~76885230~~76447644 0.00000000 0.00000000 I-B-2 2,003,000.00 5.75000% ~~995~~994.~~23888168~~32538692 4.~~76885172~~76447828 0.00000000 0.00000000 I-B-3 1,752,000.00 5.75000% ~~995~~994.~~23888128~~32538813 4.~~76885274~~76447489 0.00000000 0.00000000 I-B-4 1,001,000.00 5.75000% ~~995~~994.~~23888112~~32538462 4.~~76885115~~76447552 0.00000000 0.00000000 I-B-5 751,000.00 5.75000% ~~995~~994.~~23888149~~32539281 4.~~76885486~~76447403 0.00000000 0.00000000 I-B-6 751,248.19 5.75000% ~~995~~994.~~23888370~~32540397 4.~~76885009~~76447071 0.00000000 0.00000000 II-A-1 492,757,000.00 5.25000% ~~715~~633.~~45284039~~61941097 32.~~13010618~~77208492 0.00000000 0.00000000 II-B-1 3,004,000.00 5.25000% ~~982~~979.~~64697736~~28565246 4.~~29908123~~28437417 0.00000000 0.00000000 II-B-2 752,000.00 5.25000% ~~982~~979.~~64698138~~28565160 4.~~29908245~~28437500 0.00000000 0.00000000 II-B-3 1,001,000.00 5.25000% ~~982~~979.~~64698302~~28565435 4.~~29908092~~28437562 0.00000000 0.00000000 II-B-4 501,000.00 5.25000% ~~982~~979.~~64698603~~28564870 4.~~29908184~~28437126 0.00000000 0.00000000 II-B-5 251,000.00 5.25000% ~~982~~979.~~64697211~~28565737 4.~~29908367~~28438247 0.00000000 0.00000000 II-B-6 500,832.05 5.25000% ~~982~~979.~~64699713~~28569068 4.~~29908589~~28437038 0.00000000 0.00000000 (5) All classes are per $1000 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 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~889~~881.~~83724214~~03830428 I-A-1 0.~~00207403~~00027984 0.00000000 4.~~58125917~~58305336 0.00000000 1000.00000000 I-A-2 0.~~00131146~~00014231 0.00000000 2.~~89683868~~33002291 0.00000000 ~~508~~481.~~39967729~~92474509 I-A-3 0.~~00207419~~00028003 0.00000000 4.~~58125914~~58305330 0.00000000 1000.00000000 I-A-4 0.~~00207395~~00028031 0.00000000 4.~~58125938~~58305303 0.00000000 1000.00000000 I-A-5 0.~~00046483~~00005480 0.00000000 10.~~02671128~~89825873 0.00000000 ~~626~~606.~~73043865~~62816064 I-A-6 0.~~00184574~~00021625 0.00000000 43.~~07682409~~54081072 0.00000000 ~~626~~606.~~73043865~~62816064 I-A-7 0.~~00197818~~00026545 0.00000000 4.~~37302182~~37473455 0.00000000 1000.00000000 I-A-8 0.~~00216727~~00029091 0.00000000 4.~~78949818~~79137455 0.00000000 1000.00000000 I-A-9 0.~~00207429~~00028000 0.00000000 4.~~58126000~~58305429 0.00000000 1000.00000000 I-A-10 0.~~00207600~~00028000 0.00000000 4.~~58126000~~58305200 0.00000000 1000.00000000 I-A-11 0.~~00207333~~00028000 0.00000000 4.~~58126000~~58305333 0.00000000 1000.00000000 I-A-12 0.~~00207333~~00028000 0.00000000 4.~~58126000~~58305333 0.00000000 1000.00000000 I-A-13 0.~~00207600~~00028000 0.00000000 4.~~58126000~~58305200 0.00000000 1000.00000000 I-A-14 0.~~00198000~~00026500 0.00000000 4.~~37302000~~37473500 0.00000000 1000.00000000 I-A-15 0.~~00217000~~00029500 0.00000000 4.~~78950000~~79137500 0.00000000 1000.00000000 I-A-16 0.~~00198000~~00026500 0.00000000 4.~~37302000~~37473500 0.00000000 1000.00000000 I-A-17 0.~~00217000~~00029500 0.00000000 4.~~78950000~~79137500 0.00000000 1000.00000000 I-A-18 0.~~00198000~~00026857 0.00000000 4.~~37302000~~37473143 0.00000000 1000.00000000 I-A-19 0.~~00207429~~00028000 0.00000000 4.~~58125714~~58305143 0.00000000 1000.00000000 I-A-20 0.~~00226286~~00030286 0.00000000 4.~~99773714~~99969714 0.00000000 1000.00000000 I-A-21 0.~~00125190~~00013580 0.00000000 2.~~76516420~~22411280 0.00000000 ~~508~~481.~~39967730~~92474510 I-A-22 0.~~00119230~~00012940 0.00000000 2.~~63348970~~11820260 0.00000000 ~~508~~481.~~39967730~~92474510 I-A-23 0.~~00038402~~00004200 0.00000000 0.~~84798352~~68629745 0.00000000 ~~508~~481.~~39967719~~92474499 I-A-24 0.~~00164287~~00017801 0.00000000 32.~~62894876~~91464699 0.00000000 ~~508~~481.~~39967719~~92474499 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 02183.~~00000000~~20000000 0.00000000 0.00000000 I-B-1 0.~~00215762~~00029071 0.00000000 4.~~76669468~~76418435 0.00000000 ~~994~~993.~~32538854~~31320612 I-B-2 0.~~00215676~~00028957 0.00000000 4.~~76669496~~76418372 0.00000000 ~~994~~993.~~32538692~~31320519 I-B-3 0.~~00215753~~00029110 0.00000000 4.~~76669521~~76418379 0.00000000 ~~994~~993.~~32538813~~31320776 I-B-4 0.~~00215784~~00028971 0.00000000 4.~~76669331~~76418581 0.00000000 ~~994~~993.~~32538462~~31320679 I-B-5 0.~~00215712~~00029294 0.00000000 4.~~76669774~~76418109 0.00000000 ~~994~~993.~~32539281~~31320905 I-B-6 0.~~00215641~~00029285 0.00000000 4.~~76669368~~76419118 0.00000000 ~~994~~993.~~32540397~~31322183 II-A-1 0.~~00052168~~00000000 0.00000000 32.~~12958448~~77208492 0.00000000 ~~633~~611.~~61941097~~56927165 II-B-1 0.~~00071571~~00000000 0.00000000 4.~~29836551~~28437417 0.00000000 ~~979~~975.~~28565246~~59829228 II-B-2 0.~~00071809~~00000000 0.00000000 4.~~29836436~~28437500 0.00000000 ~~979~~975.~~28565160~~59829787 II-B-3 0.~~00071928~~00000000 0.00000000 4.~~29836164~~28437562 0.00000000 ~~979~~975.~~28565435~~59829171 II-B-4 0.~~00071856~~00000000 0.00000000 4.~~29836327~~28437126 0.00000000 ~~979~~975.~~28564870~~59828343 II-B-5 0.~~00071713~~00000000 0.00000000 4.~~29836653~~28438247 0.00000000 ~~979~~975.~~28565737~~59828685 II-B-6 0.~~00071880~~00000000 0.00000000 4.~~29836709~~28437038 0.00000000 ~~979~~975.~~28569068~~59832682 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO-1 0.00000% 0.00 0.00 ~~881,484.02~~ 838,698.11 86832,986.~~48161724~~95 85.89271601% A-PO-2 0.00000% 0.00 0.00 1,~~879~~838,~~137~~857.4913 1,~~838~~818,~~857~~091.1395 9089.~~17364817~~15536785%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 9023,~~057~~775,~~236~~410.2841 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~11,477~~0.0500 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 9023,~~068~~775,~~713~~410.3341 Withdrawals Reimbursement for Servicer Advances ~~495~~11,~~466~~477.2605 Payment of Service Fee 82127,~~079~~689.7481 Payment of Interest and Principal 8923,~~491~~615,~~167~~611.3750 Total Withdrawals (Pool Distribution Amount) 9023,~~068~~754,~~713~~778.3736 Ending Balance 020,632.0005

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 7610,~~036~~826.9828 Servicing Fee Support 7410,~~986~~733.6420 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,050~~93.3408

SERVICING FEES Gross Servicing Fee ~~151~~133,~~025~~099.3605 Master Servicing Fee 65,~~041~~323.0296 Supported Prepayment/Curtailment Interest Shortfall 7410,~~986~~733.6420 Net Servicing Fee 82127,~~079~~689.7481

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 23 0 0 0 23 ~~979~~1,~~235~~966,788.2541 0.00 0.00 0.00 ~~979~~1,~~235~~966,788.2541 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 23 0 0 0 23 ~~979~~1,~~235~~966,788.2541 0.00 0.00 0.00 ~~979~~1,~~235~~966,788.2541 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.~~143885~~221402% 0.000000% 0.000000% 0.000000% 0.~~143885~~221402% 0.~~150008~~318902% 0.000000% 0.000000% 0.000000% 0.~~150008~~318902% 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.~~143885~~221402% 0.000000% 0.000000% 0.000000% 0.~~143885~~221402% 0.~~150008~~318902% 0.000000% 0.000000% 0.000000% 0.~~150008~~318902%

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 23 0 0 0 23 ~~979~~1,~~235~~966,788.2541 0.00 0.00 0.00 ~~979~~1,~~235~~966,788.2541 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 23 0 0 0 23 ~~979~~1,~~235~~966,788.2541 0.00 0.00 0.00 ~~979~~1,~~235~~966,788.2541 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~286944~~441826% 0.000000% 0.000000% 0.000000% 0.~~286944~~441826% 0.~~303310~~634830% 0.000000% 0.000000% 0.000000% 0.~~303310~~634830% 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.~~286944~~441826% 0.000000% 0.000000% 0.000000% 0.~~286944~~441826% 0.~~303310~~634830% 0.000000% 0.000000% 0.000000% 0.~~303310~~634830% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~332~~290,~~488~~015.3039

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~949984~~944217% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~260~~259 Beginning Scheduled Collateral Loan Count 1,~~545~~390 Number Of Loans Paid In Full ~~155~~35 Ending Scheduled Collateral Loan Count 1,~~390~~355 Beginning Scheduled Collateral Balance ~~725~~638,~~066~~885,~~438~~911.1371 Ending Scheduled Collateral Balance ~~638~~618,~~885~~186,~~911~~214.7175 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~652~~616,~~789~~737,~~332~~076.1574 Ending Scheduled Balance For Wells Fargo Serviced ~~618~~597,~~258~~943,~~131~~158.6506 Ending Scheduled Balance For Other Servicers 20,~~627~~243,~~780~~056.0669 Monthly P &I Constant 54,~~228~~631,~~606~~755.3859 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 8923,~~203~~436,~~245~~709.1281 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~638~~618,~~885~~186,~~911~~214.7175 Scheduled Principal 1,~~568~~529,~~253~~723.2499 Unscheduled Principal 8419,~~612~~169,~~273~~972.1897 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~630~~609,~~291~~598,~~683~~832.4417 Greater Than 80%, less than or equal to 85% 2,~~466~~461,~~798~~368.0440 Greater than 85%, less than or equal to 95% 6,~~150~~141,~~520~~415.4732 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 6.~~198509~~193404 5.~~698461~~695814 5.~~949984~~944217 Weighted Average Net Rate 5.~~735170~~734710 5.~~222395~~220112 5.~~480320~~477005 Weighted Average Maturity ~~349~~348 ~~171~~170 ~~260~~259 Beginning Loan Count ~~781~~697 ~~764~~693 1,~~545~~390 Loans Paid In Full 8418 7117 ~~155~~35 Ending Loan Count ~~697~~679 ~~693~~676 1,~~390~~355 Beginning Scheduled Balance ~~364~~318,~~737~~941,~~362~~312.0517 ~~360~~319,~~329~~944,~~076~~599.0854 ~~725~~638,~~066~~885,~~438~~911.1371 Ending scheduled Balance ~~318~~309,~~941~~149,~~312~~901.1730 ~~319~~309,~~944~~036,~~599~~313.5445 ~~638~~618,~~885~~186,~~911~~214.7175 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 21,~~202~~930,~~248~~097.6613 32,~~026~~701,~~357~~658.7346 54,~~228~~631,~~606~~755.3859 Scheduled Principal ~~334~~324,~~904~~747.8582 1,~~233~~204,~~348~~976.3917 1,~~568~~529,~~253~~723.2499 Unscheduled Principal 459,~~461~~466,~~145~~663.0305 399,~~151~~703,~~128~~309.1592 8419,~~612~~169,~~273~~972.1897 Scheduled Interest 1,~~821~~593,~~701~~264.4695 1,~~646~~461,~~034~~094.1276 3,~~467~~054,~~735~~359.5771 Servicing Fees 7566,~~965~~444.3862 7566,~~059~~654.9943 ~~151~~133,~~025~~099.3605 Master Servicing Fees 32,~~038~~657.6278 32,~~002~~666.4018 65,~~041~~323.0296 Trustee Fee 0.00 0.00 0.00 FRY Amount 6152,~~786~~808.8145 6457,~~871~~510.4206 ~~126~~110,~~658~~318.2351 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~680~~471,~~910~~354.6510 1,~~503~~334,~~100~~264.3109 32,~~184~~805,~~010~~618.9618 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO ASSET SECURITIES CORP MORT PAS THR CERT SER 03 3