8-K 1 wfm03001.txt DECEMBER 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): December 26, 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 December 26, 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 December 26, 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 as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/04 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 December 26, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 WFMBS Series: 2003-I1 Contact: Customer Service - ~~CTSLink~~SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) ~~815~~846-~~6600~~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% 578,047.64 0.00 2,240.75 I-A-1 ~~949802AA0~~94980HAA7 ~~SEN~~SEQ 4.~~70299~~50000% ~~253~~20,~~427~~407,~~090~~936.1276 ~~993~~76,~~201~~529.6357 572,717.96 I-A-2 94980HAB5 SEQ 4.50000% 510,198.42 1,913.24 14,317.95 I-A-3 94980HAC3 SEQ 4.75000% 5,~~827~~101,~~383~~984.2119 20,195.31 143,179.49 I-A-R4 ~~949802AB8~~94980HAD1 SEQ 5.00000% 52,877,474.35 220,322.34 1,483,926.56 I-A-5 94980HAE9 SEQ 5.25000% 46,938,254.55 205,354.43 1,317,251.31 I-A-6 94980HAF6 SEQ 4.~~69807~~50000% 41,463,246.87 155,486.84 1,857,315.35 I-A-7 94980HAG4 SEQ 5.00000% 20,187,016.72 84,112.39 904,262.42 I-A-8 94980HAH2 SEQ 8.50000% 17,185,584.68 121,730.96 769,815.50 I-A-9 94980HAJ8 SEQ 5.50000% 22,000,000.00 100,833.12 0.00 I-A-10 94980HAK5 SEQ 5.50000% 25,000,000.00 114,583.09 0.00 A-R 94980HAL3 RES 5.25000% 0.00 0.00 0.00 A-LR 94980HAM1 RES 5.25000% 0.00 63.99 0.00 I-B-1 ~~949802AC6~~94980HAX7 SUB 45.~~70299~~25000% 3,~~458~~393,~~236~~653.7376 1314,~~553~~847.1120 212,~~802~~980.1503 I-B-2 ~~949802AD4~~94980HAY5 SUB 5.25000% 970,030.67 4,243.~~70299~~88 3,710.17 I-B-3 94980HAZ2 SUB 5.25000% 726,796.21 3,179.73 2,779.85 I-B-4 94980HBE8 SUB 5.25000% 484,530.81 2,119.82 1,~~729~~853.23 I-B-5 94980HBF5 SUB 5.25000% 242,~~617~~265.9640 1,059.91 926.62 I-B-6 94980HBG3 SUB 5.25000% 485,018.95 2,121.95 1,855.10 II-A-1 94980HAN9 SEQ 5.00000% 61,876,778.5292 257,819.91 2,487,213.19 II-A-2 94980HAP4 SEQ 5.75000% 7,379,003.20 35,357.72 296,608.10 II-A-3 94980HAQ2 SEQ 8.50000% 2,951,601.28 20,907.18 118,643.24 II-A-4 94980HAR0 SEQ 1.61875% 13,~~401~~923,883.4888 18,782.74 559,687.63 II-A-5 94980HAS8 SEQ 6.88125% 0.00 79,844.77 0.00 II-A-6 94980HAT6 SEQ 5.75000% 16,604,227.45 79,561.92 101,936.83 II-A-7 94980HAU3 SEQ 5.75000% 20,345,000.00 97,486.46 0.00 II-A-8 94980HAV1 SEQ 5.75000% 21,273,772.55 101,936.83 (101,936.83) II-A-9 94980HAW9 SEQ 5.75000% 40,000,000.00 191,666.67 0.00 II-B-31 ~~949802AE2~~94980HBA6 SUB 45.~~70299~~75000% ~~798~~6,~~362~~744,684.0838 32,318.28 7,020.23 II-B-2 94980HBB4 SUB 5.75000% 1,189,888.45 5,701.55 1,238.50 II-B-3 94980HBC2 SUB 5.75000% 397,~~128~~621.8506 ~~646~~1,905.9027 413.87 II-B-4 ~~949802AF9~~94980HBH1 SUB 45.~~70299~~75000% ~~531~~396,~~575~~629.2548 21,~~083~~900.2952 ~~430~~412.7383 II-B-5 ~~949802AG7~~94980HBJ7 SUB 45.~~70299~~75000% ~~399~~594,~~680~~944.6423 12,~~566~~850.3877 ~~323~~619.8525 II-B-6 ~~949802AH5~~94980HBK4 SUB 45.~~70299~~75000% ~~532~~595,~~332~~678.7628 2,~~086~~854.2629 ~~431~~620.3401 Totals ~~260~~452,~~876~~825,~~895~~753.5414 12,~~022~~059,~~398~~592.0465 310,~~833~~561,~~419~~609.6614

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 575,806.89 2,240.75 0.00 I-A-1 0.00 ~~249~~19,~~599~~835,~~706~~218.9280 649,247.53 0.00 I-A-2 0.00 495,880.47 16,231.19 0.00 I-A-3 0.00 4,~~820~~958,~~584~~804.8470 163,374.80 0.00 I-A-4 0.00 51,393,547.79 1,704,248.90 0.00 I-A-5 0.00 45,621,003.24 1,522,605.74 0.00 I-A-6 0.00 39,605,931.52 2,012,802.19 0.00 I-A-7 0.00 19,282,754.30 988,374.81 0.00 I-A-8 0.00 16,415,769.18 891,546.46 0.00 I-A-9 0.00 22,000,000.00 100,833.12 0.00 I-A-10 0.00 25,000,000.00 114,583.09 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 63.99 0.00 I-B-1 0.00 3,~~455~~380,~~434~~673.5773 1627,~~355~~827.2623 0.00 I-B-2 0.00 1966,~~728,216~~320.4850 87,~~180~~954.0005 0.00 I-B-3 0.00 ~~797~~724,~~715~~016.1836 35,~~775~~959.7558 0.00 I-B-4 0.00 ~~531~~482,~~144~~677.5257 23,~~514~~973.0205 0.00 I-B-5 0.00 ~~399~~241,~~356~~338.7879 1,~~890~~986.2353 0.00 I-B-6 0.00 ~~531~~483,~~901~~163.85 3,977.05 1.93 II-A-1 0.00 59,389,565.73 2,745,033.10 0.00 II-A-2 0.00 7,082,395.10 331,965.82 0.00 II-A-3 0.00 2,832,958.04 139,550.42 0.00 II-A-4 0.00 13,364,196.25 578,470.37 0.00 II-A-5 0.00 0.00 79,844.77 0.00 II-A-6 0.00 16,502,290.62 181,498.75 0.00 II-A-7 0.00 20,345,000.00 97,486.46 0.00 II-A-8 0.00 21,375,709.38 0.00 0.00 II-A-9 0.00 40,000,000.00 191,666.67 0.00 II-B-1 0.00 6,737,664.15 39,338.51 0.00 II-B-2 0.00 1,~~517~~188,649.6095 6,940.05 0.00 ~~Totals~~II-B-3 0.00 ~~257~~397,~~043~~207.19 2,~~475~~319.8714 0.00 II-B-4 0.00 396,~~855~~216.65 2,~~817~~313.7035 0.00 II-B-5 0.00 594,324.98 3,470.02 0.00 II-B-6 0.00 595,058.27 3,474.30 0.35 Totals 0.00 442,264,144.00 12,621,201.79 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 632,910.08 578,047.64 2,003.34 237.41 0.00 0.00 I-A-1 ~~258~~40,~~811~~000,000.00 ~~253~~20,~~427~~407,~~090~~936.1276 ~~205~~78,~~347~~056.7419 494,661.77 0.00 0.00 I-A-2 1,000,000.00 510,198.42 1,951.40 12,366.54 0.00 0.00 I-A-3 10,~~622~~000,~~035~~000.4700 5,101,984.19 19,514.05 123,665.44 0.00 0.00 I-A-4 103,641,000.00 52,877,474.35 202,245.55 1,281,681.01 0.00 0.00 I-A-5 92,000,000.00 46,938,254.55 179,529.25 1,137,722.06 0.00 0.00 I-A-6 105,000,000.00 41,463,246.87 253,135.01 1,604,180.34 0.00 0.00 I-A-7 51,120,858.00 20,187,016.72 123,242.66 781,019.76 0.00 0.00 I-A-8 43,520,142.00 17,185,584.68 104,918.78 664,896.72 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 ~~100~~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,~~461~~502,000.00 3,~~458~~393,~~236~~653.7376 12,980.03 0.00 0.00 0.00 I-B-2 1,~~802~~001,000.1500 970,030.67 3,710.17 0.00 0.00 0.00 I-B-3 750,000.00 726,796.21 2,779.85 0.00 0.00 0.00 I-B-4 500,000.00 484,530.81 1,~~731~~853.23 0.00 0.00 0.00 I-B-5 250,000.00 242,265.40 926.62 0.00 0.00 0.00 I-B-6 500,503.71 485,018.95 1,~~729~~855.10 0.00 0.00 0.00 II-A-1 209,~~617~~638,000.00 61,876,778.92 137,851.01 2,349,362.18 0.00 0.00 II-A-2 25,000,000.00 7,379,003.20 16,439.17 280,168.93 0.00 0.00 II-A-3 10,000,000.00 2,951,601.28 6,575.67 112,067.57 0.00 0.00 II-A-4 47,174,000.00 13,923,883.88 31,020.06 528,667.57 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 16,604,227.45 5,649.73 96,287.09 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 21,273,772.55 0.00 0.00 (101,936.83) 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,~~401~~802,000.4800 6,744,684.38 7,020.23 0.00 0.00 0.00 II-B-2 1,200,000.00 1,189,888.45 1,238.50 0.00 0.00 0.00 II-B-3 ~~799~~401,000.00 ~~798~~397,~~362~~621.0806 ~~646~~413.9087 0.00 0.00 0.00 II-B-4 ~~532~~400,000.00 ~~531~~396,~~575~~629.2548 ~~430~~412.7383 0.00 0.00 0.00 II-B-5 ~~400~~600,000.00 ~~399~~594,~~680~~944.6423 ~~323~~619.8525 0.00 0.00 0.00 II-B-6 ~~532~~600,~~758~~740.1229 ~~532~~595,~~332~~678.7628 ~~431~~620.3401 0.00 0.00 0.00 Totals ~~266~~900,~~266~~457,~~858~~254.1208 ~~260~~452,~~876~~825,~~895~~753.5414 ~~211~~1,~~384~~196,561.1956 39,~~622~~466,~~035~~984.4739 0(101,936.0083) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-P 2,240.75 575,806.89 0.90977677 2,240.75 I-A-1 3572,~~827~~717.96 19,~~383~~835,218.2180 ~~249~~0.49588047 572,~~599~~717.96 I-A-2 14,~~706~~317.9295 495,880.47 0.~~96440919~~49588047 14,317.95 I-A-3 143,~~827~~179.49 4,~~383~~958,804.2170 0.49588047 143,179.49 I-A-4 1,483,926.56 51,393,547.79 0.49588047 1,483,926.56 I-A-5 1,317,251.31 45,621,003.24 0.49588047 1,317,251.31 I-A-6 1,857,315.35 39,605,931.52 0.37719935 1,857,315.35 I-A-7 904,262.42 19,282,754.30 0.37719935 904,262.42 I-A-8 769,815.50 16,415,769.18 0.37719935 769,815.50 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 12,980.03 3,380,673.73 0.96535515 12,980.03 I-B-2 3,~~802~~710.1517 966,320.50 0.96535514 3,~~455~~710.17 I-B-3 2,~~434~~779.85 724,016.36 0.96535515 2,779.85 I-B-4 1,853.23 482,677.57 0.~~99839196~~96535514 1,853.23 I-B-5 926.62 241,338.79 0.96535516 926.62 I-B-6 1,855.10 483,163.85 0.96535518 1,855.10 II-A-1 2,~~802~~487,213.19 59,389,565.73 0.28329580 2,487,213.19 II-A-2 296,608.10 7,082,395.10 0.28329580 296,608.10 II-A-3 118,643.24 2,832,958.04 0.28329580 118,643.24 II-A-4 559,687.63 13,364,196.25 0.28329580 559,687.63 II-A-5 0.00 0.00 0.00000000 0.00 II-A-6 101,936.83 16,502,290.62 0.94298804 101,936.83 II-A-7 0.00 20,345,000.00 1.00000000 0.00 II-A-8 (101,936.83) 21,375,709.38 1.04896012 (101,936.83) II-A-9 0.00 40,000,000.00 1.00000000 0.00 II-B-1 7,020.23 6,737,664.15 0.99054163 7,020.23 II-B-2 1,~~401~~238.4850 1,~~728~~188,~~216~~649.4895 0.~~99839196~~99054163 1,~~401~~238.4850 II-B-3 ~~646~~413.9087 ~~797~~397,~~715~~207.1819 0.~~99839196~~99054162 ~~646~~413.9087 II-B-4 ~~430~~412.7383 ~~531~~396,~~144~~216.5265 0.~~99839195~~99054163 ~~430~~412.7383 II-B-5 ~~323~~619.8525 ~~399~~594,~~356~~324.7898 0.~~99839195~~99054163 ~~323~~619.8525 II-B-6 ~~431~~620.3401 ~~531~~595,~~901~~058.4227 0.~~99839195~~99054164 ~~431~~620.3401 Totals 310,~~833~~561,~~419~~609.6614 ~~257~~442,~~043~~264,~~475~~144.8700 0.~~96536038~~49115507 310,~~833~~561,~~419~~609.6614

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 632,910.08 913.31716505 3.16528376 0.37510858 0.00000000 I-A-1 ~~258~~40,~~811~~000,000.00 ~~979~~510.~~19752298~~19841900 1.95140475 12.36654425 0.~~79342740~~00000000 13I-A-2 1,000,000.~~99490543~~00 510.19842000 1.95140000 12.36654000 0.00000000 I-A-3 10,000,000.00 510.19841900 1.95140500 12.36654400 0.00000000 I-A-4 103,641,000.00 510.19841906 1.95140485 12.36654422 0.00000000 I-A-5 92,000,000.00 510.19841902 1.95140489 12.36654413 0.00000000 I-A-6 105,000,000.00 394.88806543 2.41080962 15.27790800 0.00000000 I-A-7 51,120,858.00 394.88806545 2.41080969 15.27790789 0.00000000 I-A-8 43,520,142.00 394.88806539 2.41080969 15.27790787 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 ~~100~~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,~~461~~502,000.00 ~~999~~969.~~20159780~~06161051 03.~~80963594~~70646202 0.00000000 0.00000000 I-B-2 1,~~731~~001,000.00 ~~999~~969.~~20159445~~06160839 03.~~80963605~~70646354 0.00000000 0.00000000 I-B-3 ~~799~~750,000.00 ~~999~~969.~~20160200~~06161333 03.~~80963705~~70646667 0.00000000 0.00000000 I-B-4 ~~532~~500,000.00 ~~999~~969.~~20159774~~06162000 3.70646000 0.~~80964286~~00000000 0.00000000 I-B-5 250,000.00 969.06160000 3.70648000 0.00000000 0.00000000 I-B-6 500,503.71 969.06164791 3.70646603 0.00000000 0.00000000 II-A-1 209,638,000.00 295.16012803 0.65756690 11.20675727 0.00000000 II-A-2 25,000,000.00 295.16012800 0.65756680 11.20675720 0.00000000 II-A-3 10,000,000.00 295.16012800 0.65756700 11.20675700 0.00000000 II-A-4 47,174,000.00 295.16012804 0.65756688 11.20675732 0.00000000 II-A-5 ~~400~~0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 17,500,000.00 ~~999~~948.~~20160000~~81299714 0.~~80962500~~32284171 5.50211943 0.00000000 II-A-7 20,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-8 20,378,000.00 1043.95782461 0.00000000 0.00000000 (5.00229807) II-A-9 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 6,802,000.00 ~~532~~991.57371067 1.03208321 0.00000000 0.00000000 II-B-2 1,~~758~~200,000.1200 ~~999~~991.~~20158889~~57370833 1.03208333 0.~~80963571~~00000000 0.00000000 II-B-3 401,000.00 991.57371571 1.03209476 0.00000000 0.00000000 II-B-4 400,000.00 991.57370000 1.03207500 0.00000000 0.00000000 II-B-5 600,000.00 991.57371667 1.03208333 0.00000000 0.00000000 II-B-6 600,740.29 991.57371316 1.03207661 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 3.54039234 909.77677271 0.90977677 3.54039234 I-A-1 0.00000000 14.~~78833284~~31794900 ~~964~~495.~~40919018~~88047000 0.~~96440919~~49588047 14.~~78833284~~31794900 I-A-2 0.00000000 14.31795000 495.88047000 0.49588047 14.31795000 I-A-3 0.00000000 14.31794900 495.88047000 0.49588047 14.31794900 I-A-4 0.00000000 14.31794907 495.88046999 0.49588047 14.31794907 I-A-5 0.00000000 14.31794902 495.88047000 0.49588047 14.31794902 I-A-6 0.00000000 17.68871762 377.19934781 0.37719935 17.68871762 I-A-7 0.00000000 17.68871759 377.19934787 0.37719935 17.68871759 I-A-8 0.00000000 17.68871756 377.19934783 0.37719935 17.68871756 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 3.70646202 965.35514849 0.~~80963594~~96535515 ~~998~~3.~~39195897~~70646202 I-B-2 0.~~99839196~~00000000 3.70646354 965.35514486 0.~~80963594~~96535514 3.70646354 I-B-23 0.00000000 3.70646667 965.35514667 0.~~80963605~~96535515 ~~998~~3.~~39195841~~70646667 I-B-4 0.~~99839196~~00000000 3.70646000 965.35514000 0.~~80963605~~96535514 3.70646000 I-B-5 0.00000000 3.70648000 965.35516000 0.96535516 3.70648000 I-B-6 0.00000000 3.70646603 965.35518188 0.~~80963705~~96535518 ~~998~~3.~~39196496~~70646603 II-A-1 0.~~99839196~~00000000 11.86432417 283.29580386 0.~~80963705~~28329580 B11.86432417 II-A-2 0.00000000 11.86432400 283.29580400 0.28329580 11.86432400 II-A-3 0.00000000 11.86432400 283.29580400 0.28329580 11.86432400 II-A-4 0.00000000 11.86432420 283.29580383 0.~~80964286~~28329580 ~~998~~11.~~39195489~~86432420 II-A-5 0.~~99839195~~00000000 0.~~80964286~~00000000 B0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 5.82496171 942.98803543 0.94298804 5.82496171 II-A-7 0.00000000 0.~~80962500~~00000000 ~~998~~1,000.~~39195000~~00000000 1.00000000 0.~~99839195~~00000000 II-A-8 0.~~80962500~~00000000 (5.00229807) 1,048.96012268 1.04896012 (5.00229807) II-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-B-61 0.00000000 1.03208321 990.54162746 0.~~80963571~~99054163 ~~998~~1.~~39195318~~03208321 II-B-2 0.~~99839195~~00000000 1.03208333 990.54162500 0.~~80963571~~99054163 1.03208333 II-B-3 0.00000000 1.03209476 990.54162095 0.99054162 1.03209476 II-B-4 0.00000000 1.03207500 990.54162500 0.99054163 1.03207500 II-B-5 0.00000000 1.03208333 990.54163333 0.99054163 1.03208333 II-B-6 0.00000000 1.03207661 990.54163655 0.99054164 1.03207661 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-P 632,910.08 0.00000% 578,047.64 0.00 0.00 0.00 I-A-1 ~~258~~40,~~811~~000,000.00 4.~~70299~~50000% ~~253~~20,~~427~~407,~~090~~936.1276 ~~993~~76,529.76 0.00 0.00 I-A-2 1,000,000.00 4.50000% 510,198.42 1,913.24 0.00 0.00 I-A-3 10,000,000.00 4.75000% 5,101,984.19 20,195.35 0.00 0.00 I-A-4 103,641,000.00 5.00000% 52,877,474.35 220,322.81 0.00 0.00 I-A-5 92,000,000.00 5.25000% 46,938,254.55 205,354.86 0.00 0.00 I-A-6 105,000,000.00 4.50000% 41,463,246.87 155,487.18 0.00 0.00 I-A-7 51,120,858.00 5.00000% 20,187,016.72 84,112.57 0.00 0.00 I-A-8 43,520,142.00 8.50000% 17,185,584.68 121,731.22 0.00 0.00 I-A-R9 22,000,000.00 5.50000% 22,000,000.00 100,833.33 0.00 40.~~69807~~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,~~461~~502,000.00 45.~~70299~~25000% 3,~~458~~393,~~236~~653.7376 1314,~~553~~847.3724 0.00 0.00 I-B-2 1,~~731~~001,000.00 5.25000% 970,030.67 4,243.~~70299~~88 0.00 0.00 I-B-3 750,000.00 5.25000% 726,796.21 3,179.73 0.00 0.00 I-B-4 500,000.00 5.25000% 484,530.81 2,119.82 0.00 0.00 I-B-5 250,000.00 5.25000% 242,265.40 1,~~729~~059.91 0.00 0.00 I-B-6 500,~~617~~503.71 5.25000% 485,018.95 2,121.96 60.00 0.00 II-A-1 209,638,000.00 5.00000% 61,876,778.6492 257,819.91 0.00 0.00 BII-A-2 25,000,000.00 5.75000% 7,379,003.20 35,357.72 0.00 0.00 II-A-3 ~~799~~10,000,000.00 8.50000% 2,951,601.28 20,907.18 0.00 0.00 II-A-4 47,174,000.~~70299~~00 1.61875% ~~798~~13,~~362~~923,883.0888 318,~~128~~782.9174 0.00 0.00 II-A-5 0.00 6.88125% 13,923,883.88 79,844.77 0.00 0.00 II-A-6 17,500,000.00 5.75000% 16,604,227.45 79,561.92 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% 21,273,772.55 101,936.83 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-41 ~~532~~6,802,000.00 45.~~70299~~75000% ~~531~~6,~~575~~744,684.2538 32,318.28 0.00 0.00 II-B-2 1,~~083~~200,000.3300 5.75000% 1,189,888.45 5,701.55 0.00 0.00 II-B-3 401,000.00 5.75000% 397,621.06 1,905.27 0.00 0.00 II-B-4 400,000.00 45.~~70299~~75000% ~~399~~396,~~680~~629.6448 1,~~566~~900.4152 0.00 0.00 II-B-5 600,000.00 5.75000% 594,944.23 2,850.77 0.00 0.00 II-B-6 ~~532~~600,~~758~~740.1229 45.~~70299~~75000% ~~532~~595,~~332~~678.7628 2,~~086~~854.29 0.00 0.00 Totals ~~266~~900,~~266~~457,~~858~~254.1208 12,~~022~~059,~~417~~531.1707 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 0.00 575,806.89 I-A-1 0.19 0.00 76,529.57 0.00 19,835,218.80 I-A-2 0.00 0.00 1,913.24 0.00 495,880.47 I-A-3 0.04 0.00 20,195.31 0.00 4,958,804.70 I-A-4 0.47 0.00 220,322.34 0.00 51,393,547.79 I-A-5 0.44 0.00 205,354.43 0.00 45,621,003.24 I-A-6 0.33 0.00 155,486.84 0.00 39,605,931.52 I-A-7 0.18 0.5900 84,112.39 0.00 ~~993~~19,~~201~~282,754.6330 I-A-8 0.26 0.00 ~~249~~121,~~599~~730.96 0.00 16,~~706~~415,769.9218 I-A-9 0.22 0.00 100,833.12 0.00 22,000,000.00 I-A-10 0.24 0.00 114,583.09 0.00 25,000,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 63.99 0.00 0.00 I-B-1 0.2503 0.00 1314,~~553~~847.1120 0.00 3,~~455~~380,~~434~~673.5773 I-B-2 0.1301 0.00 64,~~778~~243.5288 0.00 1966,~~728,216~~320.4850 I-B-3 0.0601 0.00 3,~~128~~179.8573 0.00 ~~797~~724,~~715~~016.1836 I-B-4 0.0400 0.00 2,~~083~~119.2982 0.00 ~~531~~482,~~144~~677.5257 I-B-5 0.0300 0.00 1,~~566~~059.3891 0.00 ~~399~~241,~~356~~338.7879 I-B-6 0.00 0.00 2,121.95 0.00 483,163.85 II-A-1 0.00 0.00 257,819.91 0.00 59,389,565.73 II-A-2 0.00 0.00 35,357.72 0.00 7,082,395.10 II-A-3 0.00 0.00 20,907.18 0.00 2,832,958.04 II-A-4 0.00 0.00 18,782.74 0.00 13,364,196.25 II-A-5 0.00 0.00 79,844.77 0.00 13,364,196.25 II-A-6 0.00 0.00 79,561.92 0.00 16,502,290.62 II-A-7 0.00 0.00 97,486.46 0.00 20,345,000.00 II-A-8 0.00 0.00 101,936.83 0.00 21,375,709.38 II-A-9 0.00 0.00 191,666.67 0.00 40,000,000.00 II-B-1 0.00 0.00 32,318.28 0.00 6,737,664.15 II-B-2 0.00 0.00 5,~~086~~701.2655 0.00 ~~531~~1,~~901~~188,649.4295 ~~Totals~~II-B-3 0.00 0.00 1,905.27 0.00 397,207.19 II-B-4 0.1400 0.00 1,~~022~~900.52 0.00 396,~~398~~216.0465 II-B-5 0.00 0.00 2,850.77 0.00 594,324.98 II-B-6 0.00 0.00 2,854.29 0.00 595,058.27 Totals 2.42 0.00 2,059,592.65 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-P 632,910.08 0.00000% 913.31716505 0.00000000 0.00000000 0.00000000 I-A-1 ~~258~~40,~~811~~000,000.00 4.~~70299~~50000% ~~979~~510.~~19752298~~19841900 1.91324400 0.00000000 0.00000000 I-A-2 1,000,000.00 4.50000% 510.19842000 1.91324000 0.00000000 0.00000000 I-A-3 10,000,000.~~83762754~~00 4.75000% 510.19841900 2.01953500 0.00000000 0.00000000 I-A-R4 ~~100~~103,641,000.00 5.00000% 510.19841906 2.12582675 0.00000000 0.00000000 I-A-5 92,000,000.00 5.25000% 510.19841902 2.23211804 0.00000000 0.00000000 I-A-6 105,000,000.00 4.~~69807~~50000% 394.88806543 1.48083029 0.00000000 0.00000000 I-A-7 51,120,858.00 5.00000% 394.88806545 1.64536695 0.00000000 0.00000000 I-A-8 43,520,142.00 8.50000% 394.88806539 2.79712369 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,~~461~~502,000.00 45.~~70299~~25000% ~~999~~969.~~20159780~~06161051 34.~~91602716~~23964592 0.00000000 0.00000000 I-B-2 1,~~731~~001,000.00 45.~~70299~~25000% ~~999~~969.~~20159445~~06160839 34.~~91602542~~23964036 0.00000000 0.00000000 I-B-3 ~~799~~750,000.00 45.~~70299~~25000% ~~999~~969.~~20160200~~06161333 34.~~91603254~~23964000 0.00000000 0.00000000 I-B-4 ~~532~~500,000.00 5.25000% 969.06162000 4.~~70299~~23964000 0.00000000 0.00000000 I-B-5 250,000.00 5.25000% ~~999~~969.~~20159774~~06160000 4.23964000 0.00000000 0.00000000 I-B-6 500,503.71 5.25000% 969.06164791 4.23964889 0.00000000 0.00000000 II-A-1 209,638,000.00 5.00000% 295.16012803 1.22983386 0.00000000 0.00000000 II-A-2 25,000,000.00 5.75000% 295.16012800 1.41430880 0.00000000 0.00000000 II-A-3 10,000,000.~~91603383~~00 8.50000% 295.16012800 2.09071800 0.00000000 0.00000000 II-A-4 47,174,000.00 1.61875% 295.16012804 0.39815873 0.00000000 0.00000000 II-A-5 0.00 6.88125% 295.16012804 1.69255882 0.00000000 0.00000000 II-A-6 17,500,000.00 5.75000% 948.81299714 4.54639543 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% 1043.95782461 5.00229807 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% 991.57371067 4.75129080 0.00000000 0.00000000 II-B-2 1,200,000.00 5.75000% 991.57370833 4.75129167 0.00000000 0.00000000 II-B-3 401,000.00 5.75000% 991.57371571 4.75129676 0.00000000 0.00000000 II-B-4 400,000.00 5.75000% 991.57370000 4.~~70299~~75130000 0.00000000 0.00000000 II-B-5 600,000.00 5.75000% ~~999~~991.~~20160000~~57371667 34.~~91602500~~75128333 0.00000000 0.00000000 II-B-6 ~~532~~600,~~758~~740.1229 45.~~70299~~75000% ~~999~~991.~~20158889~~57371316 34.~~91601727~~75128778 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 909.77677271 I-A-1 0.~~00007183~~00000475 0.00000000 1.91323925 0.00000000 495.88047000 I-A-2 0.00000000 0.00000000 1.91324000 0.00000000 495.88047000 I-A-3 0.~~83755571~~00000400 0.00000000 ~~964~~2.~~40919018~~01953100 0.00000000 495.88047000 I-A-4 0.00000453 0.00000000 2.12582221 0.00000000 495.88046999 I-A-5 0.00000478 0.00000000 2.23211337 0.00000000 495.88047000 I-A-6 0.00000314 0.00000000 1.48082705 0.00000000 377.19934781 I-A-7 0.00000352 0.00000000 1.64536342 0.00000000 377.19934787 I-A-8 0.00000597 0.00000000 2.79711771 0.00000000 377.19934783 I-A-9 0.00001000 0.00000000 4.58332364 0.00000000 1000.00000000 I-A-10 0.00000960 0.00000000 4.58332360 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 1279.80000000 0.00000000 0.00000000 I-B-1 0.~~00007223~~00000857 0.00000000 34.~~91595204~~23963449 0.00000000 ~~998~~965.~~39195897~~35514849 I-B-2 0.~~00007510~~00000999 0.00000000 34.~~91595609~~23964036 0.00000000 ~~998~~965.~~39195841~~35514486 I-B-3 0.~~00007509~~00001333 0.00000000 4.23964000 0.00000000 965.35514667 I-B-4 0.00000000 0.00000000 4.23964000 0.00000000 965.35514000 I-B-5 0.00000000 0.00000000 4.23964000 0.00000000 965.35516000 I-B-6 0.00000000 0.00000000 4.23962891 0.00000000 965.35518188 II-A-1 0.00000000 0.00000000 1.22983386 0.00000000 283.29580386 II-A-2 0.00000000 0.00000000 1.41430880 0.00000000 283.29580400 II-A-3 0.~~91595745~~00000000 0.00000000 ~~998~~2.~~39196496~~09071800 0.00000000 283.29580400 II-A-4 0.00000000 0.00000000 0.39815873 0.00000000 283.29580383 II-A-5 0.00000000 0.00000000 1.69255882 0.00000000 283.29580383 II-A-6 0.00000000 0.00000000 4.54639543 0.00000000 942.98803543 II-A-7 0.00000000 0.00000000 4.79166675 0.00000000 1000.00000000 II-A-8 0.00000000 0.00000000 5.00229807 0.00000000 1048.96012268 II-A-9 0.00000000 0.00000000 4.79166675 0.00000000 1000.00000000 II-B-1 0.00000000 0.00000000 4.75129080 0.~~00007519~~00000000 990.54162746 II-B-2 0.00000000 0.00000000 4.75129167 0.00000000 990.54162500 II-B-3 0.~~91595865~~00000000 0.00000000 ~~998~~4.~~39195489~~75129676 0.00000000 990.54162095 II-B-4 0.00000000 0.00000000 4.75130000 0.00000000 990.54162500 II-B-5 0.~~00007500~~00000000 0.00000000 34.~~91595000~~75128333 0.00000000 ~~998~~990.~~39195000~~54163333 II-B-6 0.~~00007508~~00000000 0.00000000 34.~~91596096~~75128778 0.00000000 ~~998~~990.~~39195318~~54163655 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

~~CERTIFICATEHOLDER~~Certificateholder ~~ACCOUNT~~Component ~~STATEMENT~~Statement ~~CERTIFICATE~~Component ~~ACCOUNT~~ Beginning ~~Balance~~Ending ~~16,030.29~~Beginning ~~Deposits~~Ending ~~Payments~~Ending ofPass-Through ~~Interest~~Notional ~~and~~Notional ~~Principal~~Component ~~4,929,328.32~~Component ~~Liquidations,~~Component ~~Insurance~~Class ~~Proceeds,~~Rate ~~Reserve~~Balance ~~Funds~~Balance ~~0.00~~Balance ~~Proceeds~~Balance ~~from~~Percentage ~~Repurchased~~AP-1 ~~Loans~~0.00000% 0.00 ~~Other Amounts (Servicer Advances)~~ 0.00 ~~Realized~~470,208.84 ~~Loss (Gains~~468,120.06 ~~Subsequent~~90.92907605% ~~Expenses~~AP-2 ~~& Recoveries)~~ 0.0000000% ~~Prepayment Penalties~~ 0.00 ~~Total Deposits 4,929,328.32 Withdrawals Reimbursement for Servicer Advances~~ 0.00 ~~Payment of Service Fee 79~~107,~~992~~838.3580 ~~Payment of Interest and Principal 4~~107,~~855,817~~686.6983 ~~Total Withdrawals (Pool Distribution Amount) 4,935,810~~91.~~04 Ending Balance 9,548.57~~18955445%

~~PREPAYMENT/CURTAILMENT~~CERTIFICATEHOLDER ~~INTEREST~~ACCOUNT ~~SHORTFALL~~STATEMENT ~~Total~~CERTIFICATE ~~Prepayment/Curtailment~~ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest ~~Shortfall~~and 3Principal 13,~~723~~017,626.1245 ~~Servicing~~Liquidations, ~~Fee~~Insurance ~~Support 3~~Proceeds,~~703~~ Reserve Funds 0.9800 ~~Non-Supported~~Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment~~/Curtailment~~ Penalties 0.00 Total Deposits 13,017,626.45 Withdrawals Reimbursement for Servicer Advances 192,647.51 Payment of Service Fee 93,058.87 Payment of Interest ~~Shortfall~~and 19Principal 12,621,201.1480 Total Withdrawals (Pool Distribution Amount) 12,906,908.18 Ending Balance 110,718.27

~~SERVICING~~PREPAYMENT/CURTAILMENT ~~FEES~~INTEREST ~~Gross~~SHORTFALL ~~Servicing~~Total ~~Fee~~Prepayment/Curtailment 81Interest Shortfall 5,~~522~~056.4016 ~~Master~~ Servicing Fee 2Support 5,~~173~~053.9374 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,703~~2.~~98 Net Servicing Fee 79,992.35~~42

~~LOAN~~SERVICING ~~STATUS~~FEES ~~STRATIFICATION/CREDIT~~Gross ~~ENHANCEMENT~~Servicing ~~STATEMENT~~Fee 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 5 0 0 0 5 194,~~567,391~~339.05 ~~0.00~~Master ~~0.00~~Servicing ~~0.00~~Fee 13,~~567,391~~773.0556 60Supported ~~Days~~Prepayment/Curtailment 0Interest 0Shortfall 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 5 ~~0 0 0 5 1~~,~~567,391~~053.0574 ~~0.00~~Net ~~0.00~~Servicing ~~0.00~~Fee 193,~~567,391~~058.05 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 0.762195% 0.000000% 0.000000% 0.000000% 0.762195% 0.630035% 0.000000% 0.000000% 0.000000% 0.630035% 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 0.762195% 0.000000% 0.000000% 0.000000% 0.762195% 0.630035% 0.000000% 0.000000% 0.000000% 0.630035%87

~~OTHER~~LOAN ~~INFORMATION~~STATUS ~~Current~~STRATIFICATION/CREDIT ~~Period~~ENHANCEMENT ~~Class~~STATEMENT ADELINQUENCY ~~Insufficient~~STATUS ~~Funds~~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 1 0 0 1 120,162.67 0.00 ~~Principal~~0.00 ~~Balance~~120,162.67 of30 ~~Contaminated~~Days ~~Properties~~4 0 0 0 4 1,996,907.84 0.00 ~~Periodic~~0.00 ~~Advance~~0.00 501,~~059~~996,907.7184 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 1 0 1 0.00 0.00 357,739.49 0.00 357,739.49 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 1 1 0 6 1,996,907.84 120,162.67 357,739.49 0.00 2,474,810.00 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 0.099206% 0.000000% 0.000000% 0.099206% 0.026781% 0.000000% 0.000000% 0.026781% 30 Days 0.396825% 0.000000% 0.000000% 0.000000% 0.396825% 0.445059% 0.000000% 0.000000% 0.000000% 0.445059% 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% 0.099206% 0.000000% 0.099206% 0.000000% 0.000000% 0.079731% 0.000000% 0.079731% 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 0.396825% 0.099206% 0.099206% 0.000000% 0.595238% 0.445059% 0.026781% 0.079731% 0.000000% 0.551571%

Delinquency Status By Groups

~~SUBORDINATION~~DELINQUENT ~~LEVEL/CLASS~~BANKRUPTCY ~~PERCENTAGE~~FORECLOSURE ~~AND~~REO ~~PREPAYMENT~~Total ~~PERCENTAGE~~1 ~~Current~~No ~~Original~~of $Loans ~~Original~~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 1 0 0 0 1 705,245.38 0.00 0.00 0.00 705,245.38 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 1 0 0 0 1 705,245.38 0.00 0.00 0.00 705,245.38 0-29 Days 0.000000% ~~Current~~0.000000% $0.000000% ~~Current~~0.000000% 0.000000% ~~Class~~0.000000% ~~Prepayment~~0.000000% ~~Class~~0.000000% A30 ~~7,455,758~~Days 0.12170648% 20.~~80010745~~000000% ~~7,443,768~~0.95000000% 20.~~89591826~~000000% 970.~~104082~~170648% ~~100~~0.280279% 0.000000% ~~Class~~0.000000% B0.000000% 0.280279% 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 0.170648% 0.000000% 0.000000% 0.000000% 0.170648% 0.280279% 0.000000% 0.000000% 0.000000% 0.280279% 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 1 0 0 1 120,162.67 0.00 0.00 120,162.67 30 Days 3 0 0 0 3 1,~~994~~291,~~758~~662.1246 0.00 0.00 0.00 1,291,662.~~50028364%~~46 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 1 0 1 0.00 0.00 357,739.49 0.00 357,739.49 150 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 3 1 1 0 5 1,~~988~~291,~~334~~662.3846 120,162.67 357,739.49 0.00 1,769,564.~~55161860~~62 0-29 Days 0.236967% 10.~~344300~~000000% 0.000000% ~~Class~~0.236967% ~~B-2~~0.062559% ~~2,263,758~~0.12000000% 0.~~85018396~~000000% ~~2,260,117~~0.062559% 30 Days 0.710900% 0.000000% 0.000000% 0.000000% 0.710900% 0.672469% 0.000000% 0.000000% 0.000000% 0.672469% 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.~~87927456~~000000% 0.~~672344~~000000% 0.000000% ~~Class~~0.000000% ~~B-3~~0.000000% ~~1,464,758~~0.12000000% 0.~~55010906~~000000% ~~1,462,402~~0.72000000% 0.~~56893205~~000000% 0.~~310343~~000000% 120 Days 0.000000% ~~Class~~0.000000% ~~B-4~~0.236967% ~~932,758~~0.12000000% 0.~~35030951~~236967% ~~931,258~~0.20000000% 0.~~36229599~~000000% 0.~~206636~~186247% 0.000000% ~~Class~~0.186247% ~~B-5~~150 ~~532,758~~Days 0.12000000% 0.~~20008428~~000000% ~~531,901~~0.42000000% 0.~~20693053~~000000% 0.~~155365~~000000% 0.000000% ~~Class~~0.000000% ~~B-6~~0.000000% 0.00000000% 0.~~00000000~~000000% 180 Days 0.00000000% 0.~~00000000~~000000% 0.~~206931~~000000% 0.000000% ~~Please~~0.000000% ~~Refer~~0.000000% to0.000000% ~~the~~0.000000% ~~Prospectus~~0.000000% ~~Supplement~~0.000000% ~~for~~Totals a0.710900% ~~Full~~0.236967% ~~Description~~0.236967% of0.000000% ~~Loss~~1.184834% ~~Exposure~~0.672469% 0.062559% 0.186247% 0.000000% 0.921275%

~~COLLATERAL~~OTHER ~~STATEMENT~~INFORMATION ~~Collateral~~Current ~~Description~~Period ~~7/1~~Class ~~CMT~~A ~~ARM~~Insufficient ~~Weighted~~Funds Average Gross Coupon 5.087993% Weighted Average Net Coupon 4.702993% Weighted Average Pass-Through Rate 4.702993% Weighted Average Maturity(Stepdown Calculation ) 356 Beginning Scheduled Collateral Loan Count 663 Number Of Loans Paid In Full 7 Ending Scheduled Collateral Loan Count 656 Beginning Scheduled Collateral Balance 260,876,895.54 Ending Scheduled Collateral Balance 257,043,475.88 Ending Actual Collateral Balance at 30-Sep-2003 248,778,570.75 Monthly P &I Constant 1,319,993.90 Special Servicing Fee 0.00 ~~Prepayment~~Principal ~~Penalties~~Balance ~~0.00~~of ~~Realized~~Contaminated ~~Loss~~Properties ~~Amount~~ 0.00 ~~Cumulative~~Periodic ~~Realized~~Advance ~~Loss 0.00 Class A Optimal Amount 4~~218,~~820,603~~664.43 Ending Scheduled Balance for Premium Loans 257,043,475.88 Scheduled Principal 211,384.19 Unscheduled Principal 3,622,035.47 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% 246,018,058.59 Greater Than 80%, less than or equal to 85% 1,066,389.97 Greater than 85%, less than or equal to 95% 8,637,703.30 Greater than 95% 1,322,522.0736

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PASS THR CERTS SER 2003-I