8-K 1 wfm03001.txt OCTOBER 8K 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 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-13 02-0687014 Pooling and Servicing Agreement) (Commission 02-0687009 (State or other File Number) IRS EIN 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 2003-1 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 2003-1 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 2003-1 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 2003-1 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: 2003-1 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-P 94980HBD0 PO 0.00000% ~~595~~591,~~561~~606.7014 0.00 310,~~955~~169.5693 I-A-1 94980HAA7 SEQ 4.50000% 2622,~~053~~483,~~330~~440.4652 9784,~~688~~312.6390 31,~~569~~516,~~889~~377.9427 I-A-2 94980HAB5 SEQ 4.50000% ~~651~~562,~~333~~086.2601 2,~~442~~107.2282 8937,~~247~~909.2543 I-A-3 94980HAC3 SEQ 4.75000% 65,~~513~~620,~~332~~860.6213 2522,~~779~~249.4124 ~~892~~379,~~472~~094.4932 I-A-4 94980HAD1 SEQ 5.00000% 6758,~~504~~255,~~830~~156.5748 ~~281,~~242,729.4682 93,~~249~~928,~~674~~971.0841 I-A-5 94980HAE9 SEQ 5.25000% 5951,~~922~~711,~~660~~913.0720 ~~262~~226,~~135~~239.8562 83,~~210~~487,~~746~~667.8671 I-A-6 94980HAF6 SEQ 4.50000% 5948,~~771~~194,~~169~~072.9195 ~~224~~180,~~119~~727.8477 114,~~577~~917,~~096~~587.9764 I-A-7 94980HAG4 SEQ 5.00000% 2923,~~100~~464,~~509~~022.4247 ~~121~~97,~~240~~766.2076 52,~~636~~394,~~486~~202.9585 I-A-8 94980HAH2 SEQ 8.50000% 2419,~~773~~975,~~807~~360.6493 ~~175~~141,~~463~~492.8814 42,~~798~~038,~~446~~229.7064 I-A-9 94980HAJ8 SEQ 5.50000% 22,000,000.00 100,~~823~~833.4133 0.00 I-A-10 94980HAK5 SEQ 5.50000% 25,000,000.00 114,~~572~~583.0633 0.00 A-R 94980HAL3 RES 5.25000% 0.00 0.00 0.00 A-LR 94980HAM1 RES 5.25000% 0.00 021.0076 0.00 I-B-1 94980HAX7 SUB 5.25000% 3,~~430~~418,~~267~~893.6931 1514,~~005~~957.9366 1112,~~374~~327.3849 I-B-2 94980HAY5 SUB 5.25000% ~~980~~977,~~496~~245.2806 4,~~289~~275.2445 3,~~251~~523.2265 I-B-3 94980HAZ2 SUB 5.25000% ~~734~~732,~~637~~201.5759 3,~~213~~203.7238 2,~~435~~640.9810 I-B-4 94980HBE8 SUB 5.25000% ~~489~~488,~~758~~134.3840 2,~~142~~135.4859 1,~~623~~760.9806 I-B-5 94980HBF5 SUB 5.25000% 244,~~879~~067.1920 1,~~071~~067.2479 ~~811~~880.9903 I-B-6 94980HBG3 SUB 5.25000% ~~490~~488,~~251~~626.7816 2,~~144~~137.6474 1,~~625~~761.4184 II-A-1 94980HAN9 SEQ 5.00000% 9776,~~525~~549,~~804~~660.4046 ~~406~~318,~~351~~956.6592 2011,~~976~~128,~~143~~448.9364 II-A-2 94980HAP4 SEQ 5.75000% 119,~~630~~128,~~263~~791.1711 5543,~~727~~742.5412 21,~~501~~327,~~472~~102.0599 II-A-3 94980HAQ2 SEQ 8.50000% 43,~~652~~651,~~105~~516.2745 3225,~~951~~864.9491 1530,~~000,588~~841.8220 II-A-4 94980HAR0 SEQ 1.~~61000~~62000% 2117,~~945~~225,~~841~~663.3968 2923,~~443~~254.5865 42,~~720~~504,~~177~~190.7125 II-A-5 94980HAS8 SEQ 6.~~89000~~88000% 0.00 ~~126~~98,~~003~~760.8947 0.00 II-A-6 94980HAT6 SEQ 5.75000% 16,~~907~~806,~~129~~645.0406 8180,~~012~~531.1684 100,~~483~~966.9791 II-A-7 94980HAU3 SEQ 5.75000% 20,345,000.00 97,~~485~~486.0546 0.00 II-A-8 94980HAV1 SEQ 5.75000% 2021,~~970~~071,~~870~~354.9694 100,~~483~~966.9791 (100,~~483~~966.9791) II-A-9 94980HAW9 SEQ 5.75000% 40,000,000.00 191,~~663~~666.9067 0.00 II-B-1 94980HBA6 SUB 5.75000% 6,~~764~~758,~~279~~143.4950 32,~~411~~382.7077 6,~~135~~537.9936 II-B-2 94980HBB4 SUB 5.75000% 1,~~193~~192,~~345~~262.4089 5,~~718~~712.0393 1,~~082~~153.5031 II-B-3 94980HBC2 SUB 5.75000% 398,~~776~~414.2552 1,~~910~~909.7807 ~~361~~385.7440 II-B-4 94980HBH1 SUB 5.75000% 397,~~781~~420.8096 1,~~906~~904.0131 ~~360~~384.8344 II-B-5 94980HBJ7 SUB 5.75000% 596,~~672~~131.7045 2,~~859~~856.0246 ~~541~~576.2566 II-B-6 94980HBK4 SUB 5.75000% ~~597~~596,~~408~~866.8896 2,~~862~~859.5499 ~~541~~577.9136 Totals ~~572~~498,~~182~~925,~~105~~558.2953 2,~~602~~269,~~166~~698.9758 7334,~~256~~233,~~546~~300.4998

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 ~~591~~581,~~606~~436.1421 310,~~955~~169.5693 0.00 I-A-1 0.00 2220,~~483~~967,~~440~~063.5226 31,~~667~~600,~~578~~690.5717 0.00 I-A-2 0.00 ~~562~~524,~~086~~176.0158 9140,~~689~~017.4725 0.00 I-A-3 0.00 5,~~620~~241,~~860~~765.1381 ~~918~~401,~~251~~343.9056 0.00 I-A-4 0.00 5854,~~255~~326,~~156~~185.4807 94,~~530~~171,~~916~~701.5423 0.00 I-A-5 0.00 5148,~~711~~224,~~913~~245.2049 83,~~472~~713,~~882~~907.7133 0.00 I-A-6 0.00 4843,~~194~~276,~~072~~485.9531 115,~~801~~098,~~216~~315.8141 0.00 I-A-7 0.00 2321,~~464~~069,~~022~~819.4762 52,~~757~~491,~~727~~969.1561 0.00 I-A-8 0.00 1917,~~975~~937,~~360~~131.9329 42,~~973~~179,~~910~~721.5878 0.00 I-A-9 0.00 22,000,000.00 100,~~823~~833.4133 0.00 I-A-10 0.00 25,000,000.00 114,~~572~~583.0633 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 021.0076 0.00 I-B-1 0.00 3,~~418~~406,~~893~~565.3181 2627,~~380~~285.3115 0.00 I-B-2 0.00 ~~977~~973,~~245~~721.0641 7,~~540~~799.4610 0.00 I-B-3 0.00 ~~732~~729,~~201~~561.5950 5,~~649~~843.7048 0.00 I-B-4 0.00 ~~488~~486,~~134~~374.4033 3,~~766~~895.4665 0.00 I-B-5 0.00 ~~244~~243,~~067~~187.2017 1,~~883~~947.2382 0.00 I-B-6 0.2100 ~~488~~486,~~626~~864.1633 3,~~770~~899.0558 1.93 II-A-1 0.00 7665,~~549~~421,~~660~~211.4682 2111,~~382~~447,~~495~~405.5856 0.00 II-A-2 0.00 97,~~128~~801,~~791~~688.1113 21,~~557~~370,~~199~~845.5911 0.00 II-A-3 0.00 3,~~651~~120,~~516~~675.4525 1556,~~033,540~~706.7611 0.00 II-A-4 0.00 1714,~~225~~721,~~663~~473.6843 42,~~749~~527,~~621~~444.2990 0.00 II-A-5 0.00 0.00 ~~126~~98,~~003~~760.8947 0.00 II-A-6 0.00 16,~~806~~705,~~645~~678.0615 181,~~496~~498.1375 0.00 II-A-7 0.00 20,345,000.00 97,~~485~~486.0546 0.00 II-A-8 0.00 21,~~071~~172,~~354~~321.9485 0.00 0.00 II-A-9 0.00 40,000,000.00 191,~~663~~666.9067 0.00 II-B-1 0.00 6,~~758~~751,~~143~~606.5014 38,~~547~~920.6913 0.00 II-B-2 0.00 1,~~192~~191,~~262~~109.8958 6,~~800~~866.5324 0.00 II-B-3 0.00 398,~~414~~029.5212 2,~~272~~294.5247 0.00 II-B-4 0.00 397,~~420~~036.9653 2,~~266~~288.8475 0.00 II-B-5 0.00 ~~596~~595,~~131~~554.4579 3,~~400~~433.2712 0.00 II-B-6 0.0100 596,~~866~~289.9660 3,~~404~~437.4535 0.35 Totals 0.2200 ~~498~~464,~~925~~692,~~558~~257.5358 7536,~~858~~502,~~713~~999.4656 2.28 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-P 632,910.08 ~~595~~591,~~561~~606.7014 21,~~009~~987.8097 18,~~945~~181.7695 0.00 0.00 I-A-1 40,000,000.00 2622,~~053~~483,~~330~~440.4652 8681,~~389~~068.9247 31,~~483~~435,~~500~~308.0280 0.00 0.00 I-A-2 1,000,000.00 ~~651~~562,~~333~~086.2601 2,~~159~~026.7571 8735,~~087~~882.5072 0.00 0.00 I-A-3 10,000,000.00 65,~~513~~620,~~332~~860.6213 2120,~~597~~267.4812 ~~870~~358,~~875~~827.0120 0.00 0.00 I-A-4 103,641,000.00 6758,~~504~~255,~~830~~156.5748 ~~223~~210,~~838~~050.4442 93,~~025~~718,~~835~~920.6499 0.00 0.00 I-A-5 92,000,000.00 5951,~~922~~711,~~660~~913.0720 ~~198~~186,~~696~~457.8247 83,~~012~~301,~~050~~210.0524 0.00 0.00 I-A-6 105,000,000.00 5948,~~771~~194,~~169~~072.9195 ~~280~~262,~~161~~903.1676 114,~~296~~654,~~935~~683.8188 0.00 0.00 I-A-7 51,120,858.00 2923,~~100~~464,~~509~~022.4247 ~~136~~127,~~400~~998.7572 52,~~500~~266,~~086~~204.2013 0.00 0.00 I-A-8 43,520,142.00 2419,~~773~~975,~~807~~360.6493 ~~116~~108,~~120~~967.5170 41,~~682~~929,~~326~~261.2094 0.00 0.00 I-A-9 22,000,000.00 22,000,000.00 0.00 0.00 0.00 0.00 I-A-10 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 I-B-1 3,502,000.00 3,~~430~~418,~~267~~893.6931 1112,~~374~~327.3849 0.00 0.00 0.00 I-B-2 1,001,000.00 ~~980~~977,~~496~~245.2806 3,~~251~~523.2265 0.00 0.00 0.00 I-B-3 750,000.00 ~~734~~732,~~637~~201.5759 2,~~435~~640.9810 0.00 0.00 0.00 I-B-4 500,000.00 ~~489~~488,~~758~~134.3840 1,~~623~~760.9806 0.00 0.00 0.00 I-B-5 250,000.00 244,~~879~~067.1920 ~~811~~880.9903 0.00 0.00 0.00 I-B-6 500,503.71 ~~490~~488,~~251~~626.7816 1,~~625~~761.4184 0.00 0.00 0.2100 II-A-1 209,638,000.00 9776,~~525~~549,~~804~~660.4046 ~~152~~142,~~476~~306.6499 2010,~~823~~986,~~667~~141.3065 0.00 0.00 II-A-2 25,000,000.00 119,~~630~~128,~~263~~791.1711 1816,~~183~~970.3256 21,~~483~~310,~~288~~132.7343 0.00 0.00 II-A-3 10,000,000.00 43,~~652~~651,~~105~~516.2745 76,~~273~~788.3322 ~~993~~524,~~315~~052.4997 0.00 0.00 II-A-4 47,174,000.00 2117,~~945~~225,~~841~~663.3968 3432,~~311~~022.2177 42,~~685~~472,~~866~~167.5048 0.00 0.00 II-A-5 0.00 0.00 0.00 0.00 0.00 0.00 II-A-6 17,500,000.00 16,~~907~~806,~~129~~645.0406 ~~730~~1,291.4213 99,~~753~~675.5578 0.00 0.00 II-A-7 20,345,000.00 20,345,000.00 0.00 0.00 0.00 0.00 II-A-8 20,378,000.00 2021,~~970~~071,~~870~~354.9694 0.00 0.00 (100,~~483~~966.9791) 0.00 II-A-9 40,000,000.00 40,000,000.00 0.00 0.00 0.00 0.00 II-B-1 6,802,000.00 6,~~764~~758,~~279~~143.4950 6,~~135~~537.9936 0.00 0.00 0.00 II-B-2 1,200,000.00 1,~~193~~192,~~345~~262.4089 1,~~082~~153.5031 0.00 0.00 0.00 II-B-3 401,000.00 398,~~776~~414.2552 ~~361~~385.7440 0.00 0.00 0.00 II-B-4 400,000.00 397,~~781~~420.8096 ~~360~~384.8344 0.00 0.00 0.00 II-B-5 600,000.00 596,~~672~~131.7045 ~~541~~576.2566 0.00 0.00 0.00 II-B-6 600,740.29 ~~597~~596,~~408~~866.8896 ~~541~~577.9136 0.00 0.00 0.0100 Totals 900,457,254.08 ~~572~~498,~~182~~925,~~105~~558.2953 1,~~310~~233,~~496~~615.7371 7233,~~046~~100,~~533~~652.7616 (100,~~483~~966.9791) 0.2200 (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-P 310,~~955~~169.5693 ~~591~~581,~~606~~436.1421 0.~~93473964~~91867112 310,~~955~~169.5693 I-A-1 31,~~569~~516,~~889~~377.9427 2220,~~483~~967,~~440~~063.5226 0.~~56208601~~52417658 31,~~569~~516,~~889~~377.9427 I-A-2 8937,~~247~~909.2543 ~~562~~524,~~086~~176.0158 0.~~56208601~~52417658 8937,~~247~~909.2543 I-A-3 ~~892~~379,~~472~~094.4932 5,~~620~~241,~~860~~765.1381 0.~~56208601~~52417658 ~~892~~379,~~472~~094.4932 I-A-4 93,~~249~~928,~~674~~971.0841 5854,~~255~~326,~~156~~185.4807 0.~~56208601~~52417658 93,~~249~~928,~~674~~971.0841 I-A-5 83,~~210~~487,~~746~~667.8671 5148,~~711~~224,~~913~~245.2049 0.~~56208601~~52417658 83,~~210~~487,~~746~~667.8671 I-A-6 114,~~577~~917,~~096~~587.9764 4843,~~194~~276,~~072~~485.9531 0.~~45899117~~41215700 114,~~577~~917,~~096~~587.9764 I-A-7 52,~~636~~394,~~486~~202.9585 2321,~~464~~069,~~022~~819.4762 0.~~45899117~~41215700 52,~~636~~394,~~486~~202.9585 I-A-8 42,~~798~~038,~~446~~229.7064 1917,~~975~~937,~~360~~131.9329 0.~~45899117~~41215700 42,~~798~~038,~~446~~229.7064 I-A-9 0.00 22,000,000.00 1.00000000 0.00 I-A-10 0.00 25,000,000.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 I-B-1 1112,~~374~~327.3849 3,~~418~~406,~~893~~565.3181 0.~~97626879~~97274866 1112,~~374~~327.3849 I-B-2 3,~~251~~523.2265 ~~977~~973,~~245~~721.0641 0.~~97626879~~97274866 3,~~251~~523.2265 I-B-3 2,~~435~~640.9810 ~~732~~729,~~201~~561.5950 0.~~97626879~~97274867 2,~~435~~640.9810 I-B-4 1,~~623~~760.9806 ~~488~~486,~~134~~374.4033 0.~~97626880~~97274866 1,~~623~~760.9806 I-B-5 ~~811~~880.9903 ~~244~~243,~~067~~187.2017 0.~~97626880~~97274868 ~~811~~880.9903 I-B-6 1,~~625~~761.6284 ~~488~~486,~~626~~864.1633 0.~~97626881~~97274869 1,~~625~~761.4184 II-A-1 2011,~~976~~128,~~143~~448.9364 7665,~~549~~421,~~660~~211.4682 0.~~36515164~~31206753 2011,~~976~~128,~~143~~448.9364 II-A-2 21,~~501~~327,~~472~~102.0599 97,~~128~~801,~~791~~688.1113 0.~~36515164~~31206753 21,~~501~~327,~~472~~102.0599 II-A-3 1530,~~000,588~~841.8220 3,~~651~~120,~~516~~675.4525 0.~~36515164~~31206753 1530,~~000,588~~841.8220 II-A-4 42,~~720~~504,~~177~~190.7125 1714,~~225~~721,~~663~~473.6843 0.~~36515164~~31206753 42,~~720~~504,~~177~~190.7125 II-A-5 0.00 0.00 0.00000000 0.00 II-A-6 100,~~483~~966.9791 16,~~806~~705,~~645~~678.0615 0.~~96037972~~95461018 100,~~483~~966.9791 II-A-7 0.00 20,345,000.00 1.00000000 0.00 II-A-8 (100,~~483~~966.9791) 21,~~071~~172,~~354~~321.9485 1.~~03402468~~03897938 (100,~~483~~966.9791) II-A-9 0.00 40,000,000.00 1.00000000 0.00 II-B-1 6,~~135~~537.9936 6,~~758~~751,~~143~~606.5014 0.~~99355241~~99259132 6,~~135~~537.9936 II-B-2 1,~~082~~153.5031 1,~~192~~191,~~262~~109.8958 0.~~99355241~~99259132 1,~~082~~153.5031 II-B-3 ~~361~~385.7440 398,~~414~~029.5212 0.~~99355242~~99259132 ~~361~~385.7440 II-B-4 ~~360~~384.8344 397,~~420~~036.9653 0.~~99355240~~99259133 ~~360~~384.8344 II-B-5 ~~541~~576.2566 ~~596~~595,~~131~~554.4579 0.~~99355242~~99259132 ~~541~~576.2566 II-B-6 ~~541~~577.9236 596,~~866~~289.9660 0.~~99355241~~99259132 ~~541~~577.9136 Totals 7334,~~256~~233,~~546~~300.7198 ~~498~~464,~~925~~692,~~558~~257.5358 0.~~55408023~~51606254 7334,~~256~~233,~~546~~300.4998

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 632,910.08 ~~940~~934.~~98943724~~73963948 3.~~17549058~~14099911 312.~~07430717~~92750781 0.00000000 I-A-1 40,000,000.00 ~~651~~562.~~33326150~~08601300 2.~~15974800~~02671175 8735.~~08750050~~88272000 0.00000000 I-A-2 1,000,000.00 ~~651~~562.~~33326000~~08601000 2.~~15975000~~02671000 8735.~~08750000~~88272000 0.00000000 I-A-3 10,000,000.00 ~~651~~562.~~33326200~~08601300 2.~~15974800~~02671200 8735.~~08750100~~88272000 0.00000000 I-A-4 103,641,000.00 ~~651~~562.~~33326164~~08601306 2.~~15974798~~02671163 8735.~~08750051~~88272006 0.00000000 I-A-5 92,000,000.00 ~~651~~562.~~33326163~~08601304 2.~~15974804~~02671163 8735.~~08750054~~88272000 0.00000000 I-A-6 105,000,000.00 ~~569~~458.~~24923724~~99117095 2.~~66820152~~50384533 ~~107~~44.~~58986486~~33032267 0.00000000 I-A-7 51,120,858.00 ~~569~~458.~~24923717~~99117088 2.~~66820150~~50384530 ~~107~~44.~~58986479~~33032266 0.00000000 I-A-8 43,520,142.00 ~~569~~458.~~24923728~~99117080 2.~~66820154~~50384523 ~~107~~44.~~58986494~~33032273 0.00000000 I-A-9 22,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 3,502,000.00 ~~979~~976.~~51675899~~26879212 3.~~24796688~~52012850 0.00000000 0.00000000 I-B-2 1,001,000.00 ~~979~~976.~~51676324~~26879121 3.~~24797203~~52012987 0.00000000 0.00000000 I-B-3 750,000.00 ~~979~~976.~~51676000~~26878667 3.~~24797333~~52013333 0.00000000 0.00000000 I-B-4 500,000.00 ~~979~~976.~~51676000~~26880000 3.~~24796000~~52012000 0.00000000 0.00000000 I-B-5 250,000.00 ~~979~~976.~~51676000~~26880000 3.~~24796000~~52012000 0.00000000 0.00000000 I-B-6 500,503.71 ~~979~~976.~~51677521~~26880728 3.~~24754835~~52013375 0.00000000 0.00000000 II-A-1 209,638,000.00 ~~465~~365.~~21052672~~15164455 0.~~72733302~~67882249 9952.~~33154915~~40529699 0.00000000 II-A-2 25,000,000.00 ~~465~~365.~~21052680~~15164440 0.~~72733280~~67882240 9952.~~33154920~~40529720 0.00000000 II-A-3 10,000,000.00 ~~465~~365.~~21052700~~15164500 0.~~72733300~~67882200 9952.~~33154900~~40529700 0.00000000 II-A-4 47,174,000.00 ~~465~~365.~~21052677~~15164455 0.~~72733306~~67882244 9952.~~33154916~~40529699 0.00000000 II-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 17,500,000.00 ~~966~~960.~~12165943~~37971771 0.~~04173829~~07377886 5.~~70020286~~69575886 0.00000000 II-A-7 20,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-8 20,378,000.00 ~~1029~~1034.~~09367750~~02468054 0.00000000 0.00000000 (4.~~93100255~~95470164) II-A-9 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 6,802,000.00 ~~994~~993.~~45449721~~55241106 0.~~90208615~~96109380 0.00000000 0.00000000 II-B-2 1,200,000.00 ~~994~~993.~~45450000~~55240833 0.~~90208333~~96109167 0.00000000 0.00000000 II-B-3 401,000.00 ~~994~~993.~~45448878~~55241895 0.~~90209476~~96109726 0.00000000 0.00000000 II-B-4 400,000.00 ~~994~~993.~~45450000~~55240000 0.~~90207500~~96110000 0.00000000 0.00000000 II-B-5 600,000.00 ~~994~~993.~~45450000~~55241667 0.~~90208333~~96110000 0.00000000 0.00000000 II-B-6 600,740.29 ~~994~~993.~~45449214~~55240515 0.~~90207034~~96108087 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-P 0.00000000 616.~~24979776~~06852272 ~~934~~918.~~73963948~~67111676 0.~~93473964~~91867112 616.~~24979776~~06852272 I-A-1 0.00000000 8937.~~24724850~~90943175 ~~562~~524.~~08601300~~17658150 0.~~56208601~~52417658 8937.~~24724850~~90943175 I-A-2 0.00000000 8937.~~24725000~~90943000 ~~562~~524.~~08601000~~17658000 0.~~56208601~~52417658 8937.~~24725000~~90943000 I-A-3 0.00000000 8937.~~24724900~~90943200 ~~562~~524.~~08601300~~17658100 0.~~56208601~~52417658 8937.~~24724900~~90943200 I-A-4 0.00000000 8937.~~24724848~~90943169 ~~562~~524.~~08601306~~17658137 0.~~56208601~~52417658 8937.~~24724848~~90943169 I-A-5 0.00000000 8937.~~24724848~~90943163 ~~562~~524.~~08601304~~17658141 0.~~56208601~~52417658 8937.~~24724848~~90943163 I-A-6 0.00000000 ~~110~~46.~~25806638~~83416800 ~~458~~412.~~99117095~~15700295 0.~~45899117~~41215700 ~~110~~46.~~25806638~~83416800 I-A-7 0.00000000 ~~110~~46.~~25806629~~83416796 ~~458~~412.~~99117088~~15700292 0.~~45899117~~41215700 ~~110~~46.~~25806629~~83416796 I-A-8 0.00000000 ~~110~~46.~~25806625~~83416796 ~~458~~412.~~99117080~~15700284 0.~~45899117~~41215700 ~~110~~46.~~25806625~~83416796 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 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 3.~~24796688~~52012850 ~~976~~972.~~26879212~~74866077 0.~~97626879~~97274866 3.~~24796688~~52012850 I-B-2 0.00000000 3.~~24797203~~52012987 ~~976~~972.~~26879121~~74866134 0.~~97626879~~97274866 3.~~24797203~~52012987 I-B-3 0.00000000 3.~~24797333~~52013333 ~~976~~972.~~26878667~~74866667 0.~~97626879~~97274867 3.~~24797333~~52013333 I-B-4 0.00000000 3.~~24796000~~52012000 ~~976~~972.~~26880000~~74866000 0.~~97626880~~97274866 3.~~24796000~~52012000 I-B-5 0.00000000 3.~~24796000~~52012000 ~~976~~972.~~26880000~~74868000 0.~~97626880~~97274868 3.~~24796000~~52012000 I-B-6 0.~~00041958~~00000000 3.~~24796793~~52013375 ~~976~~972.~~26880728~~74869351 0.~~97626881~~97274869 3.~~24754835~~52013375 II-A-1 0.00000000 ~~100~~53.~~05888212~~08411948 ~~365~~312.~~15164455~~06752507 0.~~36515164~~31206753 ~~100~~53.~~05888212~~08411948 II-A-2 0.00000000 ~~100~~53.~~05888200~~08411960 ~~365~~312.~~15164440~~06752520 0.~~36515164~~31206753 ~~100~~53.~~05888200~~08411960 II-A-3 0.00000000 ~~100~~53.~~05888200~~08412000 ~~365~~312.~~15164500~~06752500 0.~~36515164~~31206753 ~~100~~53.~~05888200~~08412000 II-A-4 0.00000000 ~~100~~53.~~05888222~~08411943 ~~365~~312.~~15164455~~06752512 0.~~36515164~~31206753 ~~100~~53.~~05888222~~08411943 II-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 5.~~74194114~~76953771 ~~960~~954.~~37971771~~61018000 0.~~96037972~~95461018 5.~~74194114~~76953771 II-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-8 0.00000000 (4.~~93100255~~95470164) 1,~~034~~038.~~02468054~~97938218 1.~~03402468~~03897938 (4.~~93100255~~95470164) II-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-B-1 0.00000000 0.~~90208615~~96109380 ~~993~~992.~~55241106~~59131726 0.~~99355241~~99259132 0.~~90208615~~96109380 II-B-2 0.00000000 0.~~90208333~~96109167 ~~993~~992.~~55240833~~59131667 0.~~99355241~~99259132 0.~~90208333~~96109167 II-B-3 0.00000000 0.~~90209476~~96109726 ~~993~~992.~~55241895~~59132170 0.~~99355242~~99259132 0.~~90209476~~96109726 II-B-4 0.00000000 0.~~90207500~~96110000 ~~993~~992.~~55240000~~59132500 0.~~99355240~~99259133 0.~~90207500~~96110000 II-B-5 0.00000000 0.~~90208333~~96110000 ~~993~~992.~~55241667~~59131667 0.~~99355242~~99259132 0.~~90208333~~96110000 II-B-6 0.~~00001665~~00000000 0.~~90208699~~96108087 ~~993~~992.~~55240515~~59132428 0.~~99355241~~99259132 0.~~90207034~~96108087 (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-P 632,910.08 0.00000% ~~595~~591,~~561~~606.7014 0.00 0.00 0.00 I-A-1 40,000,000.00 4.50000% 2622,~~053~~483,~~330~~440.4652 9784,~~699~~312.9990 0.00 0.00 I-A-2 1,000,000.00 4.50000% ~~651~~562,~~333~~086.2601 2,~~442~~107.5082 0.00 0.00 I-A-3 10,000,000.00 4.75000% 65,~~513~~620,~~332~~860.6213 2522,~~781~~249.9424 0.00 0.00 I-A-4 103,641,000.00 5.00000% 6758,~~504~~255,~~830~~156.5748 ~~281~~242,~~270~~729.1382 0.00 0.00 I-A-5 92,000,000.00 5.25000% 5951,~~922~~711,~~660~~913.0720 ~~262~~226,~~161~~239.6462 0.00 0.00 I-A-6 105,000,000.00 4.50000% 5948,~~771~~194,~~169~~072.9195 ~~224~~180,~~141~~727.8977 0.00 0.00 I-A-7 51,120,858.00 5.00000% 2923,~~100~~464,~~509~~022.4247 ~~121~~97,~~252~~766.1276 0.00 0.00 I-A-8 43,520,142.00 8.50000% 2419,~~773~~975,~~807~~360.6493 ~~175~~141,~~481~~492.14 0.00 0.00 I-A-9 22,000,000.00 5.50000% 22,000,000.00 100,833.33 0.00 0.00 I-A-10 25,000,000.00 5.50000% 25,000,000.00 114,583.33 0.00 0.00 A-R 50.00 5.25000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 I-B-1 3,502,000.00 5.25000% 3,~~430~~418,~~267~~893.6931 1514,~~007~~957.4266 0.00 0.00 I-B-2 1,001,000.00 5.25000% ~~980~~977,~~496~~245.2806 4,~~289~~275.6745 0.00 0.00 I-B-3 750,000.00 5.25000% ~~734~~732,~~637~~201.5759 3,~~214~~203.0438 0.00 0.00 I-B-4 500,000.00 5.25000% ~~489~~488,~~758~~134.3840 2,~~142~~135.6959 0.00 0.00 I-B-5 250,000.00 5.25000% 244,~~879~~067.1920 1,~~071~~067.3579 0.00 0.00 I-B-6 500,503.71 5.25000% ~~490~~488,~~251~~626.7816 2,~~144~~137.8574 0.00 0.00 II-A-1 209,638,000.00 5.00000% 9776,~~525~~549,~~804~~660.4046 ~~406~~318,~~357~~956.5292 0.00 0.00 II-A-2 25,000,000.00 5.75000% 119,~~630~~128,~~263~~791.1711 5543,~~728~~742.3412 0.00 0.00 II-A-3 10,000,000.00 8.50000% 43,~~652~~651,~~105~~516.2745 3225,~~952~~864.4191 0.00 0.00 II-A-4 47,174,000.00 1.~~61000~~62000% 2117,~~945~~225,~~841~~663.3968 2923,~~444~~254.0065 0.00 0.00 II-A-5 0.00 6.~~89000~~88000% 2117,~~945~~225,~~841~~663.3968 ~~126~~98,~~005~~760.7147 0.00 0.00 II-A-6 17,500,000.00 5.75000% 16,~~907~~806,~~129~~645.0406 8180,~~013~~531.3384 0.00 0.00 II-A-7 20,345,000.00 5.75000% 20,345,000.00 97,486.46 0.00 0.00 II-A-8 20,378,000.00 5.75000% 2021,~~970~~071,~~870~~354.9694 100,~~485~~966.4291 0.00 0.00 II-A-9 40,000,000.00 5.75000% 40,000,000.00 191,666.67 0.00 0.00 II-B-1 6,802,000.00 5.75000% 6,~~764~~758,~~279~~143.4950 32,~~412~~382.1777 0.00 0.00 II-B-2 1,200,000.00 5.75000% 1,~~193~~192,~~345~~262.4089 5,~~718~~712.1193 0.00 0.00 II-B-3 401,000.00 5.75000% 398,~~776~~414.2552 1,~~910~~909.8007 0.00 0.00 II-B-4 400,000.00 5.75000% 397,~~781~~420.8096 1,~~906~~904.0431 0.00 0.00 II-B-5 600,000.00 5.75000% 596,~~672~~131.7045 2,~~859~~856.0646 0.00 0.00 II-B-6 600,740.29 5.75000% ~~597~~596,~~408~~866.8896 2,~~862~~859.5899 0.00 0.00 Totals 900,457,254.08 2,~~602~~269,~~326~~676.6582 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-P 0.00 0.00 0.00 0.00 ~~591~~581,~~606~~436.1421 I-A-1 110.3600 0.00 9784,~~688~~312.6390 0.00 2220,~~483~~967,~~440~~063.5226 I-A-2 0.2800 0.00 2,~~442~~107.2282 0.00 ~~562~~524,~~086~~176.0158 I-A-3 20.5400 0.00 2522,~~779~~249.4124 0.00 5,~~620~~241,~~860~~765.1381 I-A-4 270.6700 0.00 ~~281,~~242,729.4682 0.00 5854,~~255~~326,~~156~~185.4807 I-A-5 250.7900 0.00 ~~262~~226,~~135~~239.8562 0.00 5148,~~711~~224,~~913~~245.2049 I-A-6 220.0500 0.00 ~~224~~180,~~119~~727.8477 0.00 4843,~~194~~276,~~072~~485.9531 I-A-7 110.9300 0.00 ~~121~~97,~~240~~766.2076 0.00 2321,~~464~~069,~~022~~819.4762 I-A-8 170.2600 0.00 ~~175~~141,~~463~~492.8814 0.00 1917,~~975~~937,~~360~~131.9329 I-A-9 90.9200 0.00 100,~~823~~833.4133 0.00 22,000,000.00 I-A-10 110.2700 0.00 114,~~572~~583.0633 0.00 25,000,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 021.0076 0.00 0.00 I-B-1 10.5000 0.00 1514,~~005~~957.9366 0.00 3,~~418~~406,~~893~~565.3181 I-B-2 0.4300 0.00 4,~~289~~275.2445 0.00 ~~977~~973,~~245~~721.0641 I-B-3 0.3200 0.00 3,~~213~~203.7238 0.00 ~~732~~729,~~201~~561.5950 I-B-4 0.2100 0.00 2,~~142~~135.4859 0.00 ~~488~~486,~~134~~374.4033 I-B-5 0.1100 0.00 1,~~071~~067.2479 0.00 ~~244~~243,~~067~~187.2017 I-B-6 0.2100 0.00 2,~~144~~137.6474 0.00 ~~488~~486,~~626~~864.1633 II-A-1 50.8700 0.00 ~~406~~318,~~351~~956.6592 0.00 7665,~~549~~421,~~660~~211.4682 II-A-2 0.8100 0.00 5543,~~727~~742.5412 0.00 97,~~128~~801,~~791~~688.1113 II-A-3 0.4800 0.00 3225,~~951~~864.9491 0.00 3,~~651~~120,~~516~~675.4525 II-A-4 0.4300 0.00 2923,~~443~~254.5865 0.00 1714,~~225~~721,~~663~~473.6843 II-A-5 10.8200 0.00 ~~126~~98,~~003~~760.8947 0.00 1714,~~225~~721,~~663~~473.6843 II-A-6 10.1700 0.00 8180,~~012~~531.1684 0.00 16,~~806~~705,~~645~~678.0615 II-A-7 10.4100 0.00 97,~~485~~486.0546 0.00 20,345,000.00 II-A-8 10.4500 0.00 100,~~483~~966.9791 0.00 21,~~071~~172,~~354~~321.9485 II-A-9 20.7700 0.00 191,~~663~~666.9067 0.00 40,000,000.00 II-B-1 0.4700 0.00 32,~~411~~382.7077 0.00 6,~~758~~751,~~143~~606.5014 II-B-2 0.0800 0.00 5,~~718~~712.0393 0.00 1,~~192~~191,~~262~~109.8958 II-B-3 0.0300 0.00 1,~~910~~909.7807 0.00 398,~~414~~029.5212 II-B-4 0.0300 0.00 1,~~906~~904.0131 0.00 397,~~420~~036.9653 II-B-5 0.0400 0.00 2,~~859~~856.0246 0.00 ~~596~~595,~~131~~554.4579 II-B-6 0.0400 0.00 2,~~862~~859.5499 0.00 596,~~866~~289.9660 Totals ~~159~~0.7500 0.00 2,~~602~~269,~~166~~698.9758 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-P 632,910.08 0.00000% ~~940~~934.~~98943724~~73963948 0.00000000 0.00000000 0.00000000 I-A-1 40,000,000.00 4.50000% ~~651~~562.~~33326150~~08601300 2.~~44249975~~10782250 0.00000000 0.00000000 I-A-2 1,000,000.00 4.50000% ~~651~~562.~~33326000~~08601000 2.~~44250000~~10782000 0.00000000 0.00000000 I-A-3 10,000,000.00 4.75000% ~~651~~562.~~33326200~~08601300 2.~~57819400~~22492400 0.00000000 0.00000000 I-A-4 103,641,000.00 5.00000% ~~651~~562.~~33326164~~08601306 2.~~71388862~~34202507 0.00000000 0.00000000 I-A-5 92,000,000.00 5.25000% ~~651~~562.~~33326163~~08601304 2.~~84958304~~45912630 0.00000000 0.00000000 I-A-6 105,000,000.00 4.50000% ~~569~~458.~~24923724~~99117095 21.~~13468467~~72121686 0.00000000 0.00000000 I-A-7 51,120,858.00 5.00000% ~~569~~458.~~24923717~~99117088 21.~~37187177~~91246321 0.00000000 0.00000000 I-A-8 43,520,142.00 8.50000% ~~569~~458.~~24923728~~99117080 43.~~03218216~~25118746 0.00000000 0.00000000 I-A-9 22,000,000.00 5.50000% 1000.00000000 4.58333318 0.00000000 0.00000000 I-A-10 25,000,000.00 5.50000% 1000.00000000 4.58333320 0.00000000 0.00000000 A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 3,502,000.00 5.25000% ~~979~~976.~~51675899~~26879212 4.~~28538549~~27117647 0.00000000 0.00000000 I-B-2 1,001,000.00 5.25000% ~~979~~976.~~51676324~~26879121 4.~~28538462~~27117882 0.00000000 0.00000000 I-B-3 750,000.00 5.25000% ~~979~~976.~~51676000~~26878667 4.~~28538667~~27117333 0.00000000 0.00000000 I-B-4 500,000.00 5.25000% ~~979~~976.~~51676000~~26880000 4.~~28538000~~27118000 0.00000000 0.00000000 I-B-5 250,000.00 5.25000% ~~979~~976.~~51676000~~26880000 4.~~28540000~~27116000 0.00000000 0.00000000 I-B-6 500,503.71 5.25000% ~~979~~976.~~51677521~~26880728 4.~~28538282~~27117713 0.00000000 0.00000000 II-A-1 209,638,000.00 5.00000% ~~465~~365.~~21052672~~15164455 1.~~93837720~~52146519 0.00000000 0.00000000 II-A-2 25,000,000.00 5.75000% ~~465~~365.~~21052680~~15164440 21.~~22913360~~74968480 0.00000000 0.00000000 II-A-3 10,000,000.00 8.50000% ~~465~~365.~~21052700~~15164500 32.~~29524100~~58649100 0.00000000 0.00000000 II-A-4 47,174,000.00 1.~~61000~~62000% ~~465~~365.~~21052677~~15164455 0.~~62415737~~49295481 0.00000000 0.00000000 II-A-5 0.00 6.~~89000~~88000% ~~465~~365.~~21052677~~15164455 2.~~67108386~~09353606 0.00000000 0.00000000 II-A-6 17,500,000.00 5.75000% ~~966~~960.~~12165943~~37971771 4.~~62933314~~60181943 0.00000000 0.00000000 II-A-7 20,345,000.00 5.75000% 1000.00000000 4.79166675 0.00000000 0.00000000 II-A-8 20,378,000.00 5.75000% ~~1029~~1034.~~09367750~~02468054 4.~~93107371~~95470164 0.00000000 0.00000000 II-A-9 40,000,000.00 5.75000% 1000.00000000 4.79166675 0.00000000 0.00000000 II-B-1 6,802,000.00 5.75000% ~~994~~993.~~45449721~~55241106 4.~~76509409~~76077183 0.00000000 0.00000000 II-B-2 1,200,000.00 5.75000% ~~994~~993.~~45450000~~55240833 4.~~76509167~~76077500 0.00000000 0.00000000 II-B-3 401,000.00 5.75000% ~~994~~993.~~45448878~~55241895 4.~~76508728~~76077307 0.00000000 0.00000000 II-B-4 400,000.00 5.75000% ~~994~~993.~~45450000~~55240000 4.~~76510000~~76077500 0.00000000 0.00000000 II-B-5 600,000.00 5.75000% ~~994~~993.~~45450000~~55241667 4.~~76510000~~76076667 0.00000000 0.00000000 II-B-6 600,740.29 5.75000% ~~994~~993.~~45449214~~55240515 4.~~76508742~~76077608 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-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~934~~918.~~73963948~~67111676 I-A-1 0.~~00028400~~00000000 0.00000000 2.~~44221575~~10782250 0.00000000 ~~562~~524.~~08601300~~17658150 I-A-2 0.~~00028000~~00000000 0.00000000 2.~~44222000~~10782000 0.00000000 ~~562~~524.~~08601000~~17658000 I-A-3 0.~~00025400~~00000000 0.00000000 2.~~57794100~~22492400 0.00000000 ~~562~~524.~~08601300~~17658100 I-A-4 0.~~00026698~~00000000 0.00000000 2.~~71362164~~34202507 0.00000000 ~~562~~524.~~08601306~~17658137 I-A-5 0.~~00028033~~00000000 0.00000000 2.~~84930272~~45912630 0.00000000 ~~562~~524.~~08601304~~17658141 I-A-6 0.~~00021000~~00000000 0.00000000 21.~~13447467~~72121686 0.00000000 ~~458~~412.~~99117095~~15700295 I-A-7 0.~~00023337~~00000000 0.00000000 21.~~37163860~~91246321 0.00000000 ~~458~~412.~~99117088~~15700292 I-A-8 0.~~00039660~~00000000 0.00000000 43.~~03178556~~25118746 0.00000000 ~~458~~412.~~99117080~~15700284 I-A-9 0.~~00045091~~00000000 0.00000000 4.~~58288227~~58333318 0.00000000 1000.00000000 I-A-10 0.~~00045080~~00000000 0.00000000 4.~~58288240~~58333320 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0435.~~00000000~~20000000 0.00000000 0.00000000 I-B-1 0.~~00042833~~00000000 0.00000000 4.~~28496002~~27117647 0.00000000 ~~976~~972.~~26879212~~74866077 I-B-2 0.~~00042957~~00000000 0.00000000 4.~~28495504~~27117882 0.00000000 ~~976~~972.~~26879121~~74866134 I-B-3 0.~~00042667~~00000000 0.00000000 4.~~28496000~~27117333 0.00000000 ~~976~~972.~~26878667~~74866667 I-B-4 0.~~00042000~~00000000 0.00000000 4.~~28496000~~27118000 0.00000000 ~~976~~972.~~26880000~~74866000 I-B-5 0.~~00044000~~00000000 0.00000000 4.~~28496000~~27116000 0.00000000 ~~976~~972.~~26880000~~74868000 I-B-6 0.~~00041958~~00000000 0.00000000 4.~~28496324~~27117713 0.00000000 ~~976~~972.~~26880728~~74869351 II-A-1 0.~~00002800~~00000000 0.00000000 1.~~93834920~~52146519 0.00000000 ~~365~~312.~~15164455~~06752507 II-A-2 0.~~00003240~~00000000 0.00000000 21.~~22910160~~74968480 0.00000000 ~~365~~312.~~15164440~~06752520 II-A-3 0.~~00004800~~00000000 0.00000000 32.~~29519400~~58649100 0.00000000 ~~365~~312.~~15164500~~06752500 II-A-4 0.~~00000912~~00000000 0.00000000 0.~~62414847~~49295481 0.00000000 ~~365~~312.~~15164455~~06752512 II-A-5 0.~~00003858~~00000000 0.00000000 2.~~67104528~~09353606 0.00000000 ~~365~~312.~~15164455~~06752512 II-A-6 0.~~00006686~~00000000 0.00000000 4.~~62926629~~60181943 0.00000000 ~~960~~954.~~37971771~~61018000 II-A-7 0.~~00006930~~00000000 0.00000000 4.~~79159744~~79166675 0.00000000 1000.00000000 II-A-8 0.~~00007116~~00000000 0.00000000 4.~~93100255~~95470164 0.00000000 ~~1034~~1038.~~02468054~~97938218 II-A-9 0.~~00006925~~00000000 0.00000000 4.~~79159750~~79166675 0.00000000 1000.00000000 II-B-1 0.~~00006910~~00000000 0.00000000 4.~~76502499~~76077183 0.00000000 ~~993~~992.~~55241106~~59131726 II-B-2 0.~~00006667~~00000000 0.00000000 4.~~76502500~~76077500 0.00000000 ~~993~~992.~~55240833~~59131667 II-B-3 0.~~00007481~~00000000 0.00000000 4.~~76503741~~76077307 0.00000000 ~~993~~992.~~55241895~~59132170 II-B-4 0.~~00007500~~00000000 0.00000000 4.~~76502500~~76077500 0.00000000 ~~993~~992.~~55240000~~59132500 II-B-5 0.~~00006667~~00000000 0.00000000 4.~~76503333~~76076667 0.00000000 ~~993~~992.~~55241667~~59131667 II-B-6 0.~~00006658~~00000000 0.00000000 4.~~76502084~~76077608 0.00000000 ~~993~~992.~~55240515~~59132428 (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 AP-1 0.00000% 0.00 0.00 ~~487,328.03~~ 483,497.08 93473,459.~~91595557~~35 91.96619611% AP-2 0.00000% 0.00 0.00 108,~~233~~109.6706 ~~108~~107,~~109~~976.0686 91.~~54710017~~43515278%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 051,954.0018 Deposits Payments of Interest and Principal 7636,~~338~~641,~~258~~012.4628 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7636,~~338~~641,~~258~~012.4628 Withdrawals Reimbursement for Servicer Advances ~~350,117~~0.3000 Payment of Service Fee 7783,~~473~~508.5437 Payment of Interest and Principal 7536,~~858~~502,~~713~~999.4455 Total Withdrawals (Pool Distribution Amount) 7636,~~286~~586,~~304~~507.2892 Ending Balance 51106,~~954~~458.1854

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 4624,~~632~~591.8828 Servicing Fee Support 4624,~~473~~591.1328 Non-Supported Prepayment/Curtailment Interest Shortfall ~~159~~0.7500

SERVICING FEES Gross Servicing Fee ~~119~~103,~~179~~941.4997 Master Servicing Fee 4,~~767~~157.1868 Supported Prepayment/Curtailment Interest Shortfall 4624,~~473~~591.1328 Net Servicing Fee 7783,~~473~~508.5437

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 ~~739~~877,~~406~~674.9859 0.00 0.00 0.00 ~~739~~877,~~406~~674.9859 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 ~~739~~877,~~406~~674.9859 0.00 0.00 0.00 ~~739~~877,~~406~~674.9859 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.~~179695~~285171% 0.000000% 0.000000% 0.000000% 0.~~179695~~285171% 0.~~147284~~193693% 0.000000% 0.000000% 0.000000% 0.~~147284~~193693% 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.~~179695~~285171% 0.000000% 0.000000% 0.000000% 0.~~179695~~285171% 0.~~147284~~193693% 0.000000% 0.000000% 0.000000% 0.~~147284~~193693%

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 02 0 0 0 02 0520,265.0020 0.00 0.00 0.00 0520,265.0020 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 02 0 0 0 02 0520,265.0020 0.00 0.00 0.00 0520,265.0020 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~326264% 0.000000% 0.000000% 0.000000% 0.~~000000~~326264% 0.~~000000~~195818% 0.000000% 0.000000% 0.000000% 0.~~000000~~195818% 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~~326264% 0.000000% 0.000000% 0.000000% 0.~~000000~~326264% 0.~~000000~~195818% 0.000000% 0.000000% 0.000000% 0.~~000000~~195818% 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 21 0 0 0 21 ~~739~~357,~~406~~409.9839 0.00 0.00 0.00 ~~739~~357,~~406~~409.9839 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 21 0 0 0 21 ~~739~~357,~~406~~409.9839 0.00 0.00 0.00 ~~739~~357,~~406~~409.9839 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~428266~~227790% 0.000000% 0.000000% 0.000000% 0.~~428266~~227790% 0.~~340030~~179030% 0.000000% 0.000000% 0.000000% 0.~~340030~~179030% 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.~~428266~~227790% 0.000000% 0.000000% 0.000000% 0.~~428266~~227790% 0.~~340030~~179030% 0.000000% 0.000000% 0.000000% 0.~~340030~~179030%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~238~~192,~~594~~681.6753

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~017208~~011643% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count 1,~~260~~113 Number Of Loans Paid In Full ~~147~~61 Ending Scheduled Collateral Loan Count 1,~~113~~052 Beginning Scheduled Collateral Balance ~~572~~498,~~182~~925,~~105~~558.2754 Ending Scheduled Collateral Balance ~~498~~464,~~925~~692,~~558~~257.5457 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~502~~453,~~029~~126,~~493~~397.5538 Ending Scheduled Balance For Wells Fargo Serviced ~~478~~444,~~544~~345,~~947~~685.94 Ending Scheduled Balance For Other Servicers 20,~~380~~346,~~610~~571.6063 Monthly P &I Constant 43,~~226~~696,~~665~~484.2376 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 7536,~~745~~374,~~276~~727.0810 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~460~~427,~~962~~011,~~102~~901.1298 Ending scheduled Balance For discounted Loans 37,~~963~~680,~~456~~355.4259 Scheduled Principal 1,~~309~~232,~~766~~324.5359 Unscheduled Principal 7133,~~946~~000,~~780~~976.2038 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~491~~457,~~349~~565,~~216~~451.2770 Greater Than 80%, less than or equal to 85% 1,~~809~~806,~~862~~609.5374 Greater than 85%, less than or equal to 95% 4,~~545~~088,~~774~~415.0807 Greater than 95% 1,~~212~~211,~~861~~388.4638

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Mixed Fixed Weighted Average Coupon Rate 5.~~797443~~789351 6.~~312632~~305621 6.~~017208~~011643 Weighted Average Net Rate 5.~~242318~~241136 5.~~747450~~747405 5.~~457793~~459122 Weighted Average Maturity ~~170~~169 ~~348~~347 ~~348~~347 Beginning Loan Count ~~734~~646 ~~526~~467 1,~~260~~113 Loans Paid In Full 8833 5928 ~~147~~61 Ending Loan Count ~~646~~613 ~~467~~439 1,~~113~~052 Beginning Scheduled Balance ~~328~~284,~~148~~099,~~592~~577.8750 ~~244~~214,~~033~~825,~~512~~981.4004 ~~572~~498,~~182~~925,~~105~~558.2754 Ending scheduled Balance ~~284~~265,~~099~~366,~~577~~606.5033 ~~214~~199,~~825~~325,~~981~~651.0424 ~~498~~464,~~925~~692,~~558~~257.5457 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 2,~~753~~398,~~774~~058.5777 1,~~472~~298,~~890~~425.6799 43,~~226~~696,~~665~~484.2376 Scheduled Principal 1,~~088~~024,~~376~~499.1928 ~~221~~207,~~390~~825.3431 1,~~309~~232,~~766~~324.5359 Unscheduled Principal 4217,~~960~~708,~~639~~471.1889 2815,~~986~~292,~~141~~504.0249 7133,~~946~~000,~~780~~976.2038 Scheduled Interest 1,~~504~~302,~~449~~391.4138 1,~~221~~075,~~642~~435.9361 2,~~726~~377,~~092~~826.3499 Servicing Fees 6859,~~340~~187.8239 5044,~~838~~754.6658 ~~119~~103,~~179~~941.4997 Master Servicing Fees 2,~~733~~367.6350 21,~~033~~790.5518 4,~~767~~157.1868 Trustee Fee 0.00 0.00 0.00 FRY Amount 8068,~~676~~234.4084 6253,~~060~~386.1921 ~~142~~121,~~736~~621.5905 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,~~352~~172,~~698~~601.5565 1975,~~106,710~~504.5263 2,~~459~~148,~~409~~106.0729 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 MORTGAGE BACKED SECURITIES 2003-1 TRUST