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: 2003-1 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% ~~591~~578,~~606~~047.1464 0.00 102,~~169~~240.9375 I-A-1 94980HAA7 SEQ 4.50000% 2220,~~483~~407,~~440~~936.5276 8476,~~312~~529.9057 1572,~~516,377~~717.2796 I-A-2 94980HAB5 SEQ 4.50000% ~~562~~510,~~086~~198.0142 21,~~107~~913.8224 3714,~~909~~317.4395 I-A-3 94980HAC3 SEQ 4.75000% 5,~~620~~101,~~860~~984.1319 2220,~~249~~195.2431 ~~379~~143,~~094~~179.3249 I-A-4 94980HAD1 SEQ 5.00000% 5852,~~255~~877,~~156~~474.4835 ~~242~~220,~~729~~322.8234 31,~~928~~483,~~971~~926.4156 I-A-5 94980HAE9 SEQ 5.25000% 5146,~~711~~938,~~913~~254.2055 ~~226~~205,~~239~~354.6243 31,~~487~~317,~~667~~251.7131 I-A-6 94980HAF6 SEQ 4.50000% 4841,~~194~~463,~~072~~246.9587 ~~180~~155,~~727~~486.7784 41,~~917~~857,~~587~~315.6435 I-A-7 94980HAG4 SEQ 5.00000% 2320,~~464~~187,~~022~~016.4772 9784,~~766~~112.7639 2904,~~394,202~~262.8542 I-A-8 94980HAH2 SEQ 8.50000% 1917,~~975~~185,~~360~~584.9368 ~~141~~121,~~492~~730.1496 2769,~~038,229~~815.6450 I-A-9 94980HAJ8 SEQ 5.50000% 22,000,000.00 100,833.3312 0.00 I-A-10 94980HAK5 SEQ 5.50000% 25,000,000.00 114,583.3309 0.00 A-R 94980HAL3 RES 5.25000% 0.00 0.00 0.00 A-LR 94980HAM1 RES 5.25000% 0.00 2163.7699 0.00 I-B-1 94980HAX7 SUB 5.25000% 3,~~418~~393,~~893~~653.3176 14,~~957~~847.6620 12,~~327~~980.4903 I-B-2 94980HAY5 SUB 5.25000% ~~977~~970,~~245~~030.0667 4,~~275~~243.4588 3,~~523~~710.6517 I-B-3 94980HAZ2 SUB 5.25000% ~~732~~726,~~201~~796.5921 3,~~203~~179.3873 2,~~640~~779.1085 I-B-4 94980HBE8 SUB 5.25000% ~~488~~484,~~134~~530.4081 2,~~135~~119.5982 1,~~760~~853.0623 I-B-5 94980HBF5 SUB 5.25000% ~~244~~242,~~067~~265.2040 1,~~067~~059.7991 ~~880~~926.0362 I-B-6 94980HBG3 SUB 5.25000% ~~488~~485,~~626~~018.1695 2,~~137~~121.7495 1,~~761~~855.8410 II-A-1 94980HAN9 SEQ 5.00000% 7661,~~549~~876,~~660~~778.4692 ~~318~~257,~~956~~819.9291 112,~~128~~487,~~448~~213.6419 II-A-2 94980HAP4 SEQ 5.75000% 97,~~128~~379,~~791~~003.1120 4335,~~742~~357.1272 1296,~~327,102~~608.9910 II-A-3 94980HAQ2 SEQ 8.50000% 32,~~651~~951,~~516~~601.4528 2520,~~864~~907.9118 ~~530~~118,~~841~~643.2024 II-A-4 94980HAR0 SEQ 1.~~62000~~61875% 1713,~~225~~923,~~663~~883.6888 2318,~~254~~782.6574 2559,~~504,190~~687.2563 II-A-5 94980HAS8 SEQ 6.~~88000~~88125% 0.00 9879,~~760~~844.4777 0.00 II-A-6 94980HAT6 SEQ 5.75000% 16,~~806~~604,~~645~~227.0645 8079,~~531~~561.8492 ~~100~~101,~~966~~936.9183 II-A-7 94980HAU3 SEQ 5.75000% 20,345,000.00 97,486.46 0.00 II-A-8 94980HAV1 SEQ 5.75000% 21,~~071~~273,~~354~~772.9455 ~~100~~101,~~966~~936.9183 (~~100~~101,~~966~~936.9183) II-A-9 94980HAW9 SEQ 5.75000% 40,000,000.00 191,666.67 0.00 II-B-1 94980HBA6 SUB 5.75000% 6,~~758~~744,~~143~~684.5038 32,~~382~~318.7728 67,~~537~~020.3623 II-B-2 94980HBB4 SUB 5.75000% 1,~~192~~189,~~262~~888.8945 5,~~712~~701.9355 1,~~153~~238.3150 II-B-3 94980HBC2 SUB 5.75000% ~~398~~397,~~414~~621.5206 1,~~909~~905.0727 ~~385~~413.4087 II-B-4 94980HBH1 SUB 5.75000% ~~397~~396,~~420~~629.9648 1,~~904~~900.3152 ~~384~~412.4483 II-B-5 94980HBJ7 SUB 5.75000% ~~596~~594,~~131~~944.4523 2,~~856~~850.4677 ~~576~~619.6625 II-B-6 94980HBK4 SUB 5.75000% ~~596~~595,~~866~~678.9628 2,~~859~~854.9929 ~~577~~620.3601 Totals ~~498~~452,~~925~~825,~~558~~753.5314 2,~~269~~059,~~698~~592.5865 3410,~~233~~561,~~300~~609.9814

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 ~~581~~575,~~436~~806.2189 102,~~169~~240.9375 0.00 I-A-1 0.00 2019,~~967~~835,~~063~~218.2680 1649,~~600,690~~247.1753 0.00 I-A-2 0.00 ~~524~~495,~~176~~880.5847 4016,~~017~~231.2519 0.00 I-A-3 0.00 54,~~241~~958,~~765~~804.8170 ~~401~~163,~~343~~374.5680 0.00 I-A-4 0.00 5451,~~326~~393,~~185~~547.0779 41,~~171~~704,~~701~~248.2390 0.00 I-A-5 0.00 4845,~~224~~621,~~245~~003.4924 31,~~713~~522,~~907~~605.3374 0.00 I-A-6 0.00 4339,~~276~~605,~~485~~931.3152 52,~~098~~012,~~315~~802.4119 0.00 I-A-7 0.00 2119,~~069~~282,~~819~~754.6230 2988,~~491,969~~374.6181 0.00 I-A-8 0.00 1716,~~937~~415,~~131~~769.2918 2891,~~179,721~~546.7846 0.00 I-A-9 0.00 22,000,000.00 100,833.3312 0.00 I-A-10 0.00 25,000,000.00 114,583.3309 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 2163.7699 0.00 I-B-1 0.00 3,~~406~~380,~~565~~673.8173 27,~~285~~827.1523 0.00 I-B-2 0.00 ~~973~~966,~~721~~320.4150 7,~~799~~954.1005 0.00 I-B-3 0.00 ~~729~~724,~~561~~016.5036 5,~~843~~959.4858 0.00 I-B-4 0.00 ~~486~~482,~~374~~677.3357 3,~~895~~973.6505 0.00 I-B-5 0.00 ~~243~~241,~~187~~338.1779 1,~~947~~986.8253 0.00 I-B-6 0.00 ~~486~~483,~~864~~163.3385 3,~~899~~977.5805 1.93 II-A-1 0.00 6559,~~421~~389,~~211~~565.8273 112,~~447~~745,~~405~~033.5610 0.00 II-A-2 0.00 7,~~801~~082,~~688~~395.1310 1331,~~370,845~~965.1182 0.00 II-A-3 0.00 32,~~120~~832,~~675~~958.2504 ~~556~~139,~~706~~550.1142 0.00 II-A-4 0.00 1413,~~721~~364,~~473~~196.4325 2578,~~527,444~~470.9037 0.00 II-A-5 0.00 0.00 9879,~~760~~844.4777 0.00 II-A-6 0.00 16,~~705~~502,~~678~~290.1562 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,~~172~~375,~~321~~709.8538 0.00 0.00 II-A-9 0.00 40,000,000.00 191,666.67 0.00 II-B-1 0.00 6,~~751~~737,~~606~~664.1415 3839,~~920~~338.1351 0.00 II-B-2 0.00 1,~~191~~188,~~109~~649.5895 6,~~866~~940.2405 0.00 II-B-3 0.00 ~~398~~397,~~029~~207.1219 2,~~294~~319.4714 0.00 II-B-4 0.00 ~~397~~396,~~036~~216.5365 2,~~288~~313.7535 0.00 II-B-5 0.00 ~~595~~594,~~554~~324.7998 3,~~433~~470.1202 0.00 II-B-6 0.00 ~~596~~595,~~289~~058.6027 3,~~437~~474.3530 0.35 Totals 0.00 ~~464~~442,~~692~~264,~~257~~144.5800 3612,~~502~~621,~~999~~201.5679 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 ~~591~~578,~~606~~047.1464 12,~~987~~003.9734 ~~8,181~~237.9541 0.00 0.00 I-A-1 40,000,000.00 2220,~~483~~407,~~440~~936.5276 8178,~~068~~056.4719 1494,~~435,308~~661.8077 0.00 0.00 I-A-2 1,000,000.00 ~~562~~510,~~086~~198.0142 21,~~026~~951.7140 3512,~~882~~366.7254 0.00 0.00 I-A-3 10,000,000.00 5,~~620~~101,~~860~~984.1319 2019,~~267~~514.1205 ~~358~~123,~~827~~665.2044 0.00 0.00 I-A-4 103,641,000.00 5852,~~255~~877,~~156~~474.4835 ~~210~~202,~~050~~245.4255 31,~~718~~281,~~920~~681.9901 0.00 0.00 I-A-5 92,000,000.00 5146,~~711~~938,~~913~~254.2055 ~~186~~179,~~457~~529.4725 31,~~301~~137,~~210~~722.2406 0.00 0.00 I-A-6 105,000,000.00 4841,~~194~~463,~~072~~246.9587 ~~262~~253,~~903~~135.7601 41,~~654~~604,~~683~~180.8834 0.00 0.00 I-A-7 51,120,858.00 2320,~~464~~187,~~022~~016.4772 ~~127~~123,~~998~~242.7266 2781,~~266,204~~019.1376 0.00 0.00 I-A-8 43,520,142.00 1917,~~975~~185,~~360~~584.9368 ~~108~~104,~~967~~918.7078 1664,~~929,261~~896.9472 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,~~418~~393,~~893~~653.3176 12,~~327~~980.4903 0.00 0.00 0.00 I-B-2 1,001,000.00 ~~977~~970,~~245~~030.0667 3,~~523~~710.6517 0.00 0.00 0.00 I-B-3 750,000.00 ~~732~~726,~~201~~796.5921 2,~~640~~779.1085 0.00 0.00 0.00 I-B-4 500,000.00 ~~488~~484,~~134~~530.4081 1,~~760~~853.0623 0.00 0.00 0.00 I-B-5 250,000.00 ~~244~~242,~~067~~265.2040 ~~880~~926.0362 0.00 0.00 0.00 I-B-6 500,503.71 ~~488~~485,~~626~~018.1695 1,~~761~~855.8410 0.00 0.00 0.00 II-A-1 209,638,000.00 7661,~~549~~876,~~660~~778.4692 ~~142~~137,~~306~~851.9901 102,~~986~~349,~~141~~362.6518 0.00 0.00 II-A-2 25,000,000.00 97,~~128~~379,~~791~~003.1120 16,~~970~~439.5617 1280,~~310,132~~168.4393 0.00 0.00 II-A-3 10,000,000.00 32,~~651~~951,~~516~~601.4528 6,~~788~~575.2267 ~~524~~112,~~052~~067.9757 0.00 0.00 II-A-4 47,174,000.00 1713,~~225~~923,~~663~~883.6888 3231,~~022~~020.7706 2528,~~472,167~~667.4857 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,~~806~~604,~~645~~227.0645 15,~~291~~649.1373 9996,~~675~~287.7809 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,~~071~~273,~~354~~772.9455 0.00 0.00 (~~100~~101,~~966~~936.9183) 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,~~758~~744,~~143~~684.5038 67,~~537~~020.3623 0.00 0.00 0.00 II-B-2 1,200,000.00 1,~~192~~189,~~262~~888.8945 1,~~153~~238.3150 0.00 0.00 0.00 II-B-3 401,000.00 ~~398~~397,~~414~~621.5206 ~~385~~413.4087 0.00 0.00 0.00 II-B-4 400,000.00 ~~397~~396,~~420~~629.9648 ~~384~~412.4483 0.00 0.00 0.00 II-B-5 600,000.00 ~~596~~594,~~131~~944.4523 ~~576~~619.6625 0.00 0.00 0.00 II-B-6 600,740.29 ~~596~~595,~~866~~678.9628 ~~577~~620.3601 0.00 0.00 0.00 Totals 900,457,254.08 ~~498~~452,~~925~~825,~~558~~753.5314 1,~~233~~196,~~615~~561.7156 339,~~100~~466,~~652~~984.1639 (~~100~~101,~~966~~936.9183) 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 102,~~169~~240.9375 ~~581~~575,~~436~~806.2189 0.~~91867112~~90977677 102,~~169~~240.9375 I-A-1 1572,~~516,377~~717.2796 2019,~~967~~835,~~063~~218.2680 0.~~52417658~~49588047 1572,~~516,377~~717.2796 I-A-2 3714,~~909~~317.4395 ~~524~~495,~~176~~880.5847 0.~~52417658~~49588047 3714,~~909~~317.4395 I-A-3 ~~379~~143,~~094~~179.3249 54,~~241~~958,~~765~~804.8170 0.~~52417658~~49588047 ~~379~~143,~~094~~179.3249 I-A-4 31,~~928~~483,~~971~~926.4156 5451,~~326~~393,~~185~~547.0779 0.~~52417658~~49588047 31,~~928~~483,~~971~~926.4156 I-A-5 31,~~487~~317,~~667~~251.7131 4845,~~224~~621,~~245~~003.4924 0.~~52417658~~49588047 31,~~487~~317,~~667~~251.7131 I-A-6 41,~~917~~857,~~587~~315.6435 4339,~~276~~605,~~485~~931.3152 0.~~41215700~~37719935 41,~~917~~857,~~587~~315.6435 I-A-7 2904,~~394,202~~262.8542 2119,~~069~~282,~~819~~754.6230 0.~~41215700~~37719935 2904,~~394,202~~262.8542 I-A-8 2769,~~038,229~~815.6450 1716,~~937~~415,~~131~~769.2918 0.~~41215700~~37719935 2769,~~038,229~~815.6450 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,~~327~~980.4903 3,~~406~~380,~~565~~673.8173 0.~~97274866~~96535515 12,~~327~~980.4903 I-B-2 3,~~523~~710.6517 ~~973~~966,~~721~~320.4150 0.~~97274866~~96535514 3,~~523~~710.6517 I-B-3 2,~~640~~779.1085 ~~729~~724,~~561~~016.5036 0.~~97274867~~96535515 2,~~640~~779.1085 I-B-4 1,~~760~~853.0623 ~~486~~482,~~374~~677.3357 0.~~97274866~~96535514 1,~~760~~853.0623 I-B-5 ~~880~~926.0362 ~~243~~241,~~187~~338.1779 0.~~97274868~~96535516 ~~880~~926.0362 I-B-6 1,~~761~~855.8410 ~~486~~483,~~864~~163.3385 0.~~97274869~~96535518 1,~~761~~855.8410 II-A-1 112,~~128~~487,~~448~~213.6419 6559,~~421~~389,~~211~~565.8273 0.~~31206753~~28329580 112,~~128~~487,~~448~~213.6419 II-A-2 1296,~~327,102~~608.9910 7,~~801~~082,~~688~~395.1310 0.~~31206753~~28329580 1296,~~327,102~~608.9910 II-A-3 ~~530~~118,~~841~~643.2024 32,~~120~~832,~~675~~958.2504 0.~~31206753~~28329580 ~~530~~118,~~841~~643.2024 II-A-4 2559,~~504,190~~687.2563 1413,~~721~~364,~~473~~196.4325 0.~~31206753~~28329580 2559,~~504,190~~687.2563 II-A-5 0.00 0.00 0.00000000 0.00 II-A-6 ~~100~~101,~~966~~936.9183 16,~~705~~502,~~678~~290.1562 0.~~95461018~~94298804 ~~100~~101,~~966~~936.9183 II-A-7 0.00 20,345,000.00 1.00000000 0.00 II-A-8 (~~100~~101,~~966~~936.9183) 21,~~172~~375,~~321~~709.8538 1.~~03897938~~04896012 (~~100~~101,~~966~~936.9183) II-A-9 0.00 40,000,000.00 1.00000000 0.00 II-B-1 67,~~537~~020.3623 6,~~751~~737,~~606~~664.1415 0.~~99259132~~99054163 67,~~537~~020.3623 II-B-2 1,~~153~~238.3150 1,~~191~~188,~~109~~649.5895 0.~~99259132~~99054163 1,~~153~~238.3150 II-B-3 ~~385~~413.4087 ~~398~~397,~~029~~207.1219 0.~~99259132~~99054162 ~~385~~413.4087 II-B-4 ~~384~~412.4483 ~~397~~396,~~036~~216.5365 0.~~99259133~~99054163 ~~384~~412.4483 II-B-5 ~~576~~619.6625 ~~595~~594,~~554~~324.7998 0.~~99259132~~99054163 ~~576~~619.6625 II-B-6 ~~577~~620.3601 ~~596~~595,~~289~~058.6027 0.~~99259132~~99054164 ~~577~~620.3601 Totals 3410,~~233~~561,~~300~~609.9814 ~~464~~442,~~692~~264,~~257~~144.5800 0.~~51606254~~49115507 3410,~~233~~561,~~300~~609.9814

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 632,910.08 ~~934~~913.~~73963948~~31716505 3.~~14099911~~16528376 120.~~92750781~~37510858 0.00000000 I-A-1 40,000,000.00 ~~562~~510.~~08601300~~19841900 21.~~02671175~~95140475 3512.~~88272000~~36654425 0.00000000 I-A-2 1,000,000.00 ~~562~~510.~~08601000~~19842000 21.~~02671000~~95140000 3512.~~88272000~~36654000 0.00000000 I-A-3 10,000,000.00 ~~562~~510.~~08601300~~19841900 21.~~02671200~~95140500 3512.~~88272000~~36654400 0.00000000 I-A-4 103,641,000.00 ~~562~~510.~~08601306~~19841906 21.~~02671163~~95140485 3512.~~88272006~~36654422 0.00000000 I-A-5 92,000,000.00 ~~562~~510.~~08601304~~19841902 21.~~02671163~~95140489 3512.~~88272000~~36654413 0.00000000 I-A-6 105,000,000.00 ~~458~~394.~~99117095~~88806543 2.~~50384533~~41080962 4415.~~33032267~~27790800 0.00000000 I-A-7 51,120,858.00 ~~458~~394.~~99117088~~88806545 2.~~50384530~~41080969 4415.~~33032266~~27790789 0.00000000 I-A-8 43,520,142.00 ~~458~~394.~~99117080~~88806539 2.~~50384523~~41080969 4415.~~33032273~~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 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 ~~976~~969.~~26879212~~06161051 3.~~52012850~~70646202 0.00000000 0.00000000 I-B-2 1,001,000.00 ~~976~~969.~~26879121~~06160839 3.~~52012987~~70646354 0.00000000 0.00000000 I-B-3 750,000.00 ~~976~~969.~~26878667~~06161333 3.~~52013333~~70646667 0.00000000 0.00000000 I-B-4 500,000.00 ~~976~~969.~~26880000~~06162000 3.~~52012000~~70646000 0.00000000 0.00000000 I-B-5 250,000.00 ~~976~~969.~~26880000~~06160000 3.~~52012000~~70648000 0.00000000 0.00000000 I-B-6 500,503.71 ~~976~~969.~~26880728~~06164791 3.~~52013375~~70646603 0.00000000 0.00000000 II-A-1 209,638,000.00 ~~365~~295.~~15164455~~16012803 0.~~67882249~~65756690 5211.~~40529699~~20675727 0.00000000 II-A-2 25,000,000.00 ~~365~~295.~~15164440~~16012800 0.~~67882240~~65756680 5211.~~40529720~~20675720 0.00000000 II-A-3 10,000,000.00 ~~365~~295.~~15164500~~16012800 0.~~67882200~~65756700 5211.~~40529700~~20675700 0.00000000 II-A-4 47,174,000.00 ~~365~~295.~~15164455~~16012804 0.~~67882244~~65756688 5211.~~40529699~~20675732 0.00000000 II-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 17,500,000.00 ~~960~~948.~~37971771~~81299714 0.~~07377886~~32284171 5.~~69575886~~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 ~~1034~~1043.~~02468054~~95782461 0.00000000 0.00000000 (45.~~95470164~~00229807) II-A-9 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 6,802,000.00 ~~993~~991.~~55241106~~57371067 01.~~96109380~~03208321 0.00000000 0.00000000 II-B-2 1,200,000.00 ~~993~~991.~~55240833~~57370833 01.~~96109167~~03208333 0.00000000 0.00000000 II-B-3 401,000.00 ~~993~~991.~~55241895~~57371571 01.~~96109726~~03209476 0.00000000 0.00000000 II-B-4 400,000.00 ~~993~~991.~~55240000~~57370000 01.~~96110000~~03207500 0.00000000 0.00000000 II-B-5 600,000.00 ~~993~~991.~~55241667~~57371667 01.~~96110000~~03208333 0.00000000 0.00000000 II-B-6 600,740.29 ~~993~~991.~~55240515~~57371316 01.~~96108087~~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 163.~~06852272~~54039234 ~~918~~909.~~67111676~~77677271 0.~~91867112~~90977677 163.~~06852272~~54039234 I-A-1 0.00000000 3714.~~90943175~~31794900 ~~524~~495.~~17658150~~88047000 0.~~52417658~~49588047 3714.~~90943175~~31794900 I-A-2 0.00000000 3714.~~90943000~~31795000 ~~524~~495.~~17658000~~88047000 0.~~52417658~~49588047 3714.~~90943000~~31795000 I-A-3 0.00000000 3714.~~90943200~~31794900 ~~524~~495.~~17658100~~88047000 0.~~52417658~~49588047 3714.~~90943200~~31794900 I-A-4 0.00000000 3714.~~90943169~~31794907 ~~524~~495.~~17658137~~88046999 0.~~52417658~~49588047 3714.~~90943169~~31794907 I-A-5 0.00000000 3714.~~90943163~~31794902 ~~524~~495.~~17658141~~88047000 0.~~52417658~~49588047 3714.~~90943163~~31794902 I-A-6 0.00000000 4617.~~83416800~~68871762 ~~412~~377.~~15700295~~19934781 0.~~41215700~~37719935 4617.~~83416800~~68871762 I-A-7 0.00000000 4617.~~83416796~~68871759 ~~412~~377.~~15700292~~19934787 0.~~41215700~~37719935 4617.~~83416796~~68871759 I-A-8 0.00000000 4617.~~83416796~~68871756 ~~412~~377.~~15700284~~19934783 0.~~41215700~~37719935 4617.~~83416796~~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.~~52012850~~70646202 ~~972~~965.~~74866077~~35514849 0.~~97274866~~96535515 3.~~52012850~~70646202 I-B-2 0.00000000 3.~~52012987~~70646354 ~~972~~965.~~74866134~~35514486 0.~~97274866~~96535514 3.~~52012987~~70646354 I-B-3 0.00000000 3.~~52013333~~70646667 ~~972~~965.~~74866667~~35514667 0.~~97274867~~96535515 3.~~52013333~~70646667 I-B-4 0.00000000 3.~~52012000~~70646000 ~~972~~965.~~74866000~~35514000 0.~~97274866~~96535514 3.~~52012000~~70646000 I-B-5 0.00000000 3.~~52012000~~70648000 ~~972~~965.~~74868000~~35516000 0.~~97274868~~96535516 3.~~52012000~~70648000 I-B-6 0.00000000 3.~~52013375~~70646603 ~~972~~965.~~74869351~~35518188 0.~~97274869~~96535518 3.~~52013375~~70646603 II-A-1 0.00000000 5311.~~08411948~~86432417 ~~312~~283.~~06752507~~29580386 0.~~31206753~~28329580 5311.~~08411948~~86432417 II-A-2 0.00000000 5311.~~08411960~~86432400 ~~312~~283.~~06752520~~29580400 0.~~31206753~~28329580 5311.~~08411960~~86432400 II-A-3 0.00000000 5311.~~08412000~~86432400 ~~312~~283.~~06752500~~29580400 0.~~31206753~~28329580 5311.~~08412000~~86432400 II-A-4 0.00000000 5311.~~08411943~~86432420 ~~312~~283.~~06752512~~29580383 0.~~31206753~~28329580 5311.~~08411943~~86432420 II-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 5.~~76953771~~82496171 ~~954~~942.~~61018000~~98803543 0.~~95461018~~94298804 5.~~76953771~~82496171 II-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-8 0.00000000 (45.~~95470164~~00229807) 1,~~038~~048.~~97938218~~96012268 1.~~03897938~~04896012 (45.~~95470164~~00229807) II-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-B-1 0.00000000 01.~~96109380~~03208321 ~~992~~990.~~59131726~~54162746 0.~~99259132~~99054163 01.~~96109380~~03208321 II-B-2 0.00000000 01.~~96109167~~03208333 ~~992~~990.~~59131667~~54162500 0.~~99259132~~99054163 01.~~96109167~~03208333 II-B-3 0.00000000 01.~~96109726~~03209476 ~~992~~990.~~59132170~~54162095 0.~~99259132~~99054162 01.~~96109726~~03209476 II-B-4 0.00000000 01.~~96110000~~03207500 ~~992~~990.~~59132500~~54162500 0.~~99259133~~99054163 01.~~96110000~~03207500 II-B-5 0.00000000 01.~~96110000~~03208333 ~~992~~990.~~59131667~~54163333 0.~~99259132~~99054163 01.~~96110000~~03208333 II-B-6 0.00000000 01.~~96108087~~03207661 ~~992~~990.~~59132428~~54163655 0.~~99259132~~99054164 01.~~96108087~~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% ~~591~~578,~~606~~047.1464 0.00 0.00 0.00 I-A-1 40,000,000.00 4.50000% 2220,~~483~~407,~~440~~936.5276 8476,~~312~~529.9076 0.00 0.00 I-A-2 1,000,000.00 4.50000% ~~562~~510,~~086~~198.0142 21,~~107~~913.8224 0.00 0.00 I-A-3 10,000,000.00 4.75000% 5,~~620~~101,~~860~~984.1319 2220,~~249~~195.2435 0.00 0.00 I-A-4 103,641,000.00 5.00000% 5852,~~255~~877,~~156~~474.4835 ~~242~~220,~~729~~322.8281 0.00 0.00 I-A-5 92,000,000.00 5.25000% 5146,~~711~~938,~~913~~254.2055 ~~226~~205,~~239~~354.6286 0.00 0.00 I-A-6 105,000,000.00 4.50000% 4841,~~194~~463,~~072~~246.9587 ~~180~~155,~~727~~487.7718 0.00 0.00 I-A-7 51,120,858.00 5.00000% 2320,~~464~~187,~~022~~016.4772 9784,~~766~~112.7657 0.00 0.00 I-A-8 43,520,142.00 8.50000% 1917,~~975~~185,~~360~~584.9368 ~~141~~121,~~492~~731.1422 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,~~418~~393,~~893~~653.3176 14,~~957~~847.6624 0.00 0.00 I-B-2 1,001,000.00 5.25000% ~~977~~970,~~245~~030.0667 4,~~275~~243.4588 0.00 0.00 I-B-3 750,000.00 5.25000% ~~732~~726,~~201~~796.5921 3,~~203~~179.3873 0.00 0.00 I-B-4 500,000.00 5.25000% ~~488~~484,~~134~~530.4081 2,~~135~~119.5982 0.00 0.00 I-B-5 250,000.00 5.25000% ~~244~~242,~~067~~265.2040 1,~~067~~059.7991 0.00 0.00 I-B-6 500,503.71 5.25000% ~~488~~485,~~626~~018.1695 2,~~137~~121.7496 0.00 0.00 II-A-1 209,638,000.00 5.00000% 7661,~~549~~876,~~660~~778.4692 ~~318~~257,~~956~~819.9291 0.00 0.00 II-A-2 25,000,000.00 5.75000% 97,~~128~~379,~~791~~003.1120 4335,~~742~~357.1272 0.00 0.00 II-A-3 10,000,000.00 8.50000% 32,~~651~~951,~~516~~601.4528 2520,~~864~~907.9118 0.00 0.00 II-A-4 47,174,000.00 1.~~62000~~61875% 1713,~~225~~923,~~663~~883.6888 2318,~~254~~782.6574 0.00 0.00 II-A-5 0.00 6.~~88000~~88125% 1713,~~225~~923,~~663~~883.6888 9879,~~760~~844.4777 0.00 0.00 II-A-6 17,500,000.00 5.75000% 16,~~806~~604,~~645~~227.0645 8079,~~531~~561.8492 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,~~071~~273,~~354~~772.9455 ~~100~~101,~~966~~936.9183 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,~~758~~744,~~143~~684.5038 32,~~382~~318.7728 0.00 0.00 II-B-2 1,200,000.00 5.75000% 1,~~192~~189,~~262~~888.8945 5,~~712~~701.9355 0.00 0.00 II-B-3 401,000.00 5.75000% ~~398~~397,~~414~~621.5206 1,~~909~~905.0727 0.00 0.00 II-B-4 400,000.00 5.75000% ~~397~~396,~~420~~629.9648 1,~~904~~900.3152 0.00 0.00 II-B-5 600,000.00 5.75000% ~~596~~594,~~131~~944.4523 2,~~856~~850.4677 0.00 0.00 II-B-6 600,740.29 5.75000% ~~596~~595,~~866~~678.9628 2,~~859~~854.9929 0.00 0.00 Totals 900,457,254.08 2,~~269~~059,~~676~~531.8207 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 ~~581~~575,~~436~~806.2189 I-A-1 0.0019 0.00 8476,~~312~~529.9057 0.00 2019,~~967~~835,~~063~~218.2680 I-A-2 0.00 0.00 21,~~107~~913.8224 0.00 ~~524~~495,~~176~~880.5847 I-A-3 0.0004 0.00 2220,~~249~~195.2431 0.00 54,~~241~~958,~~765~~804.8170 I-A-4 0.0047 0.00 ~~242~~220,~~729~~322.8234 0.00 5451,~~326~~393,~~185~~547.0779 I-A-5 0.0044 0.00 ~~226~~205,~~239~~354.6243 0.00 4845,~~224~~621,~~245~~003.4924 I-A-6 0.0033 0.00 ~~180~~155,~~727~~486.7784 0.00 4339,~~276~~605,~~485~~931.3152 I-A-7 0.0018 0.00 9784,~~766~~112.7639 0.00 2119,~~069~~282,~~819~~754.6230 I-A-8 0.0026 0.00 ~~141~~121,~~492~~730.1496 0.00 1716,~~937~~415,~~131~~769.2918 I-A-9 0.0022 0.00 100,833.3312 0.00 22,000,000.00 I-A-10 0.0024 0.00 114,583.3309 0.00 25,000,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 2163.7699 0.00 0.00 I-B-1 0.0003 0.00 14,~~957~~847.6620 0.00 3,~~406~~380,~~565~~673.8173 I-B-2 0.0001 0.00 4,~~275~~243.4588 0.00 ~~973~~966,~~721~~320.4150 I-B-3 0.0001 0.00 3,~~203~~179.3873 0.00 ~~729~~724,~~561~~016.5036 I-B-4 0.00 0.00 2,~~135~~119.5982 0.00 ~~486~~482,~~374~~677.3357 I-B-5 0.00 0.00 1,~~067~~059.7991 0.00 ~~243~~241,~~187~~338.1779 I-B-6 0.00 0.00 2,~~137~~121.7495 0.00 ~~486~~483,~~864~~163.3385 II-A-1 0.00 0.00 ~~318~~257,~~956~~819.9291 0.00 6559,~~421~~389,~~211~~565.8273 II-A-2 0.00 0.00 4335,~~742~~357.1272 0.00 7,~~801~~082,~~688~~395.1310 II-A-3 0.00 0.00 2520,~~864~~907.9118 0.00 32,~~120~~832,~~675~~958.2504 II-A-4 0.00 0.00 2318,~~254~~782.6574 0.00 1413,~~721~~364,~~473~~196.4325 II-A-5 0.00 0.00 9879,~~760~~844.4777 0.00 1413,~~721~~364,~~473~~196.4325 II-A-6 0.00 0.00 8079,~~531~~561.8492 0.00 16,~~705~~502,~~678~~290.1562 II-A-7 0.00 0.00 97,486.46 0.00 20,345,000.00 II-A-8 0.00 0.00 ~~100~~101,~~966~~936.9183 0.00 21,~~172~~375,~~321~~709.8538 II-A-9 0.00 0.00 191,666.67 0.00 40,000,000.00 II-B-1 0.00 0.00 32,~~382~~318.7728 0.00 6,~~751~~737,~~606~~664.1415 II-B-2 0.00 0.00 5,~~712~~701.9355 0.00 1,~~191~~188,~~109~~649.5895 II-B-3 0.00 0.00 1,~~909~~905.0727 0.00 ~~398~~397,~~029~~207.1219 II-B-4 0.00 0.00 1,~~904~~900.3152 0.00 ~~397~~396,~~036~~216.5365 II-B-5 0.00 0.00 2,~~856~~850.4677 0.00 ~~595~~594,~~554~~324.7998 II-B-6 0.00 0.00 2,~~859~~854.9929 0.00 ~~596~~595,~~289~~058.6027 Totals 02.0042 0.00 2,~~269~~059,~~698~~592.5865 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% ~~934~~913.~~73963948~~31716505 0.00000000 0.00000000 0.00000000 I-A-1 40,000,000.00 4.50000% ~~562~~510.~~08601300~~19841900 21.~~10782250~~91324400 0.00000000 0.00000000 I-A-2 1,000,000.00 4.50000% ~~562~~510.~~08601000~~19842000 21.~~10782000~~91324000 0.00000000 0.00000000 I-A-3 10,000,000.00 4.75000% ~~562~~510.~~08601300~~19841900 2.~~22492400~~01953500 0.00000000 0.00000000 I-A-4 103,641,000.00 5.00000% ~~562~~510.~~08601306~~19841906 2.~~34202507~~12582675 0.00000000 0.00000000 I-A-5 92,000,000.00 5.25000% ~~562~~510.~~08601304~~19841902 2.~~45912630~~23211804 0.00000000 0.00000000 I-A-6 105,000,000.00 4.50000% ~~458~~394.~~99117095~~88806543 1.~~72121686~~48083029 0.00000000 0.00000000 I-A-7 51,120,858.00 5.00000% ~~458~~394.~~99117088~~88806545 1.~~91246321~~64536695 0.00000000 0.00000000 I-A-8 43,520,142.00 8.50000% ~~458~~394.~~99117080~~88806539 32.~~25118746~~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 3,502,000.00 5.25000% ~~976~~969.~~26879212~~06161051 4.~~27117647~~23964592 0.00000000 0.00000000 I-B-2 1,001,000.00 5.25000% ~~976~~969.~~26879121~~06160839 4.~~27117882~~23964036 0.00000000 0.00000000 I-B-3 750,000.00 5.25000% ~~976~~969.~~26878667~~06161333 4.~~27117333~~23964000 0.00000000 0.00000000 I-B-4 500,000.00 5.25000% ~~976~~969.~~26880000~~06162000 4.~~27118000~~23964000 0.00000000 0.00000000 I-B-5 250,000.00 5.25000% ~~976~~969.~~26880000~~06160000 4.~~27116000~~23964000 0.00000000 0.00000000 I-B-6 500,503.71 5.25000% ~~976~~969.~~26880728~~06164791 4.~~27117713~~23964889 0.00000000 0.00000000 II-A-1 209,638,000.00 5.00000% ~~365~~295.~~15164455~~16012803 1.~~52146519~~22983386 0.00000000 0.00000000 II-A-2 25,000,000.00 5.75000% ~~365~~295.~~15164440~~16012800 1.~~74968480~~41430880 0.00000000 0.00000000 II-A-3 10,000,000.00 8.50000% ~~365~~295.~~15164500~~16012800 2.~~58649100~~09071800 0.00000000 0.00000000 II-A-4 47,174,000.00 1.~~62000~~61875% ~~365~~295.~~15164455~~16012804 0.~~49295481~~39815873 0.00000000 0.00000000 II-A-5 0.00 6.~~88000~~88125% ~~365~~295.~~15164455~~16012804 21.~~09353606~~69255882 0.00000000 0.00000000 II-A-6 17,500,000.00 5.75000% ~~960~~948.~~37971771~~81299714 4.~~60181943~~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% ~~1034~~1043.~~02468054~~95782461 45.~~95470164~~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% ~~993~~991.~~55241106~~57371067 4.~~76077183~~75129080 0.00000000 0.00000000 II-B-2 1,200,000.00 5.75000% ~~993~~991.~~55240833~~57370833 4.~~76077500~~75129167 0.00000000 0.00000000 II-B-3 401,000.00 5.75000% ~~993~~991.~~55241895~~57371571 4.~~76077307~~75129676 0.00000000 0.00000000 II-B-4 400,000.00 5.75000% ~~993~~991.~~55240000~~57370000 4.~~76077500~~75130000 0.00000000 0.00000000 II-B-5 600,000.00 5.75000% ~~993~~991.~~55241667~~57371667 4.~~76076667~~75128333 0.00000000 0.00000000 II-B-6 600,740.29 5.75000% ~~993~~991.~~55240515~~57371316 4.~~76077608~~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 ~~918~~909.~~67111676~~77677271 I-A-1 0.~~00000000~~00000475 0.00000000 21.~~10782250~~91323925 0.00000000 ~~524~~495.~~17658150~~88047000 I-A-2 0.00000000 0.00000000 21.~~10782000~~91324000 0.00000000 ~~524~~495.~~17658000~~88047000 I-A-3 0.~~00000000~~00000400 0.00000000 2.~~22492400~~01953100 0.00000000 ~~524~~495.~~17658100~~88047000 I-A-4 0.~~00000000~~00000453 0.00000000 2.~~34202507~~12582221 0.00000000 ~~524~~495.~~17658137~~88046999 I-A-5 0.~~00000000~~00000478 0.00000000 2.~~45912630~~23211337 0.00000000 ~~524~~495.~~17658141~~88047000 I-A-6 0.~~00000000~~00000314 0.00000000 1.~~72121686~~48082705 0.00000000 ~~412~~377.~~15700295~~19934781 I-A-7 0.~~00000000~~00000352 0.00000000 1.~~91246321~~64536342 0.00000000 ~~412~~377.~~15700292~~19934787 I-A-8 0.~~00000000~~00000597 0.00000000 32.~~25118746~~79711771 0.00000000 ~~412~~377.~~15700284~~19934783 I-A-9 0.~~00000000~~00001000 0.00000000 4.~~58333318~~58332364 0.00000000 1000.00000000 I-A-10 0.~~00000000~~00000960 0.00000000 4.~~58333320~~58332360 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~435~~1279.~~20000000~~80000000 0.00000000 0.00000000 I-B-1 0.~~00000000~~00000857 0.00000000 4.~~27117647~~23963449 0.00000000 ~~972~~965.~~74866077~~35514849 I-B-2 0.~~00000000~~00000999 0.00000000 4.~~27117882~~23964036 0.00000000 ~~972~~965.~~74866134~~35514486 I-B-3 0.~~00000000~~00001333 0.00000000 4.~~27117333~~23964000 0.00000000 ~~972~~965.~~74866667~~35514667 I-B-4 0.00000000 0.00000000 4.~~27118000~~23964000 0.00000000 ~~972~~965.~~74866000~~35514000 I-B-5 0.00000000 0.00000000 4.~~27116000~~23964000 0.00000000 ~~972~~965.~~74868000~~35516000 I-B-6 0.00000000 0.00000000 4.~~27117713~~23962891 0.00000000 ~~972~~965.~~74869351~~35518188 II-A-1 0.00000000 0.00000000 1.~~52146519~~22983386 0.00000000 ~~312~~283.~~06752507~~29580386 II-A-2 0.00000000 0.00000000 1.~~74968480~~41430880 0.00000000 ~~312~~283.~~06752520~~29580400 II-A-3 0.00000000 0.00000000 2.~~58649100~~09071800 0.00000000 ~~312~~283.~~06752500~~29580400 II-A-4 0.00000000 0.00000000 0.~~49295481~~39815873 0.00000000 ~~312~~283.~~06752512~~29580383 II-A-5 0.00000000 0.00000000 21.~~09353606~~69255882 0.00000000 ~~312~~283.~~06752512~~29580383 II-A-6 0.00000000 0.00000000 4.~~60181943~~54639543 0.00000000 ~~954~~942.~~61018000~~98803543 II-A-7 0.00000000 0.00000000 4.79166675 0.00000000 1000.00000000 II-A-8 0.00000000 0.00000000 45.~~95470164~~00229807 0.00000000 ~~1038~~1048.~~97938218~~96012268 II-A-9 0.00000000 0.00000000 4.79166675 0.00000000 1000.00000000 II-B-1 0.00000000 0.00000000 4.~~76077183~~75129080 0.00000000 ~~992~~990.~~59131726~~54162746 II-B-2 0.00000000 0.00000000 4.~~76077500~~75129167 0.00000000 ~~992~~990.~~59131667~~54162500 II-B-3 0.00000000 0.00000000 4.~~76077307~~75129676 0.00000000 ~~992~~990.~~59132170~~54162095 II-B-4 0.00000000 0.00000000 4.~~76077500~~75130000 0.00000000 ~~992~~990.~~59132500~~54162500 II-B-5 0.00000000 0.00000000 4.~~76076667~~75128333 0.00000000 ~~992~~990.~~59131667~~54163333 II-B-6 0.00000000 0.00000000 4.~~76077608~~75128778 0.00000000 ~~992~~990.~~59132428~~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 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 ~~483~~470,~~497~~208.0884 ~~473~~468,~~459~~120.3506 9190.~~96619611~~92907605% AP-2 0.00000% 0.00 0.00 ~~108~~107,~~109~~838.0680 107,~~976~~686.8683 91.~~43515278~~18955445%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~51,954~~0.1800 Deposits Payments of Interest and Principal 3613,~~641~~017,~~012~~626.2845 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 3613,~~641~~017,~~012~~626.2845 Withdrawals Reimbursement for Servicer Advances 0192,647.0051 Payment of Service Fee 8393,~~508~~058.3787 Payment of Interest and Principal 3612,~~502~~621,~~999~~201.5580 Total Withdrawals (Pool Distribution Amount) 3612,~~586~~906,~~507~~908.9218 Ending Balance ~~106~~110,~~458~~718.5427

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 245,~~591~~056.2816 Servicing Fee Support 245,~~591~~053.2874 Non-Supported Prepayment/Curtailment Interest Shortfall 02.0042

SERVICING FEES Gross Servicing Fee ~~103~~94,~~941~~339.9705 Master Servicing Fee 43,~~157~~773.6856 Supported Prepayment/Curtailment Interest Shortfall 245,~~591~~053.2874 Net Servicing Fee 8393,~~508~~058.3787

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 01 0 0 01 0120,162.0067 0.00 0.00 0120,162.0067 30 Days 34 0 0 0 34 ~~877~~1,~~674~~996,907.5984 0.00 0.00 0.00 ~~877~~1,~~674~~996,907.5984 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 01 0 01 0.00 0.00 0357,739.0049 0.00 0357,739.0049 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 34 01 01 0 36 ~~877~~1,~~674~~996,907.5984 0120,162.0067 0357,739.0049 0.00 ~~877~~2,~~674~~474,810.5900 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~~099206% 0.000000% 0.000000% 0.~~000000~~099206% 0.~~000000~~026781% 0.000000% 0.000000% 0.~~000000~~026781% 30 Days 0.~~285171~~396825% 0.000000% 0.000000% 0.000000% 0.~~285171~~396825% 0.~~193693~~445059% 0.000000% 0.000000% 0.000000% 0.~~193693~~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.~~000000~~099206% 0.000000% 0.~~000000~~099206% 0.000000% 0.000000% 0.~~000000~~079731% 0.000000% 0.~~000000~~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.~~285171~~396825% 0.~~000000~~099206% 0.~~000000~~099206% 0.000000% 0.~~285171~~595238% 0.~~193693~~445059% 0.~~000000~~026781% 0.~~000000~~079731% 0.000000% 0.~~193693~~551571%

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 21 0 0 0 21 ~~520~~705,~~265~~245.2038 0.00 0.00 0.00 ~~520~~705,~~265~~245.2038 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 ~~520~~705,~~265~~245.2038 0.00 0.00 0.00 ~~520~~705,~~265~~245.2038 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~326264~~170648% 0.000000% 0.000000% 0.000000% 0.~~326264~~170648% 0.~~195818~~280279% 0.000000% 0.000000% 0.000000% 0.~~195818~~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.~~326264~~170648% 0.000000% 0.000000% 0.000000% 0.~~326264~~170648% 0.~~195818~~280279% 0.000000% 0.000000% 0.000000% 0.~~195818~~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 01 0 0 01 0120,162.0067 0.00 0.00 0120,162.0067 30 Days 13 0 0 0 13 ~~357~~1,~~409~~291,662.3946 0.00 0.00 0.00 ~~357~~1,~~409~~291,662.3946 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 01 0 01 0.00 0.00 0357,739.0049 0.00 0357,739.0049 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 01 0 05 1 ~~357~~,~~409~~291,662.3946 0120,162.0067 0357,739.0049 0.00 ~~357~~1,~~409~~769,564.3962 0-29 Days 0.~~000000~~236967% 0.000000% 0.000000% 0.~~000000~~236967% 0.~~000000~~062559% 0.000000% 0.000000% 0.~~000000~~062559% 30 Days 0.~~227790~~710900% 0.000000% 0.000000% 0.000000% 0.~~227790~~710900% 0.~~179030~~672469% 0.000000% 0.000000% 0.000000% 0.~~179030~~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 0.000000% 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~~236967% 0.000000% 0.~~000000~~236967% 0.000000% 0.000000% 0.~~000000~~186247% 0.000000% 0.~~000000~~186247% 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.~~227790~~710900% 0.~~000000~~236967% 0.~~000000~~236967% 0.000000% 01.~~227790~~184834% 0.~~179030~~672469% 0.~~000000~~062559% 0.~~000000~~186247% 0.000000% 0.~~179030~~921275%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~192~~218,~~681~~664.5336

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~011643~~001537% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~347~~345 Beginning Scheduled Collateral Loan Count 1,~~113~~028 Number Of Loans Paid In Full 6120 Ending Scheduled Collateral Loan Count 1,~~052~~008 Beginning Scheduled Collateral Balance ~~498~~452,~~925~~825,~~558~~753.5416 Ending Scheduled Collateral Balance ~~464~~442,~~692~~264,~~257~~144.5701 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~453~~448,~~126~~683,~~397~~629.3890 Ending Scheduled Balance For Wells Fargo Serviced ~~444~~424,~~345~~220,~~685~~714.9400 Ending Scheduled Balance For Other Servicers 2018,~~346~~043,~~571~~430.6301 Monthly P &I Constant 3,~~696~~373,~~484~~925.7691 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 3612,~~374~~507,~~727~~125.1077 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~427~~405,~~011~~474,~~901~~097.9889 Ending scheduled Balance For discounted Loans 3736,~~680~~790,~~355~~046.5912 Scheduled Principal 1,~~232~~190,~~324~~911.5984 Unscheduled Principal 339,~~000~~370,~~976~~697.3831 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~457~~435,~~565~~689,~~451~~918.7022 Greater Than 80%, less than or equal to 85% 1,~~806~~798,~~609~~301.7421 Greater than 85%, less than or equal to 95% 4,~~088~~077,~~415~~436.0763 Greater than 95% 1666,~~211,388~~485.3865

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Mixed Fixed Weighted Average Coupon Rate 5.~~789351~~775569 6.~~305621~~301972 6.~~011643~~001537 Weighted Average Net Rate 5.~~241136~~240451 5.~~747405~~747296 5.~~459122~~458023 Weighted Average Maturity ~~169~~167 ~~347~~345 ~~347~~345 Beginning Loan Count ~~646~~599 ~~467~~429 1,~~113~~028 Loans Paid In Full 3313 287 6120 Ending Loan Count ~~613~~586 ~~439~~422 1,~~052~~008 Beginning Scheduled Balance ~~284~~258,~~099~~444,~~577~~201.5017 ~~214~~194,~~825~~381,~~981~~551.0499 ~~498~~452,~~925~~825,~~558~~753.5416 Ending scheduled Balance ~~265~~251,~~366~~355,~~606~~220.3385 ~~199~~190,~~325~~908,~~651~~923.2416 ~~464~~442,~~692~~264,~~257~~144.5701 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 2,~~398~~196,~~058~~398.7794 1,~~298~~177,~~425~~526.9997 3,~~696~~373,~~484~~925.7691 Scheduled Principal 1988,~~024,499~~577.2867 ~~207~~202,~~825~~334.3117 1,~~232~~190,~~324~~911.5984 Unscheduled Principal 176,~~708~~100,~~471~~402.8965 153,~~292~~270,~~504~~294.4966 339,~~000~~370,~~976~~697.3831 Scheduled Interest 1,~~302~~184,~~391~~629.3890 1973,~~075,435~~101.6135 2,~~377~~157,~~826~~731.9925 Servicing Fees 5953,~~187~~842.3940 4440,~~754~~496.5865 ~~103~~94,~~941~~339.9705 Master Servicing Fees 2,~~367~~153.5070 1,~~790~~619.1887 43,~~157~~773.6856 Trustee Fee 0.00 0.00 0.00 FRY Amount 6859,~~234~~252.8414 5347,~~386~~733.2160 ~~121~~106,~~621~~985.0574 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,~~172~~069,~~601~~381.6566 ~~975~~883,~~504~~251.6324 21,~~148~~952,~~106~~632.2990 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 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