8-K 1 wfm0300j.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-J Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-28 54-2126409 Pooling and Servicing Agreement) (Commission 54-2126410 (State or other File Number) 54-2126411 jurisdiction IRS EIN 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-J 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-J 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-J 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-J 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-J 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 I-A-1 949808AA7 SEN 4.~~63799~~63520% 7572,~~000~~700,~~000~~448.0011 ~~289~~280,~~738~~773.9858 1,~~947~~791,~~294~~295.3299 I-A-2 949808AB5 SEN 4.~~63799~~63520% 31,800,000.00 122,~~849~~813.3355 0.00 I-A-3 949808AC3 SEN 4.~~63799~~63520% 37,800,000.00 ~~146~~145,~~028~~985.4591 0.00 I-A-4 949808AD1 SEN 4.~~63799~~63520% 20,000,000.00 77,~~263~~241.7322 0.00 I-A-5 949808AE9 SEN 4.~~63799~~63520% 1514,~~000~~825,~~000~~761.0050 57,~~947~~258.8000 ~~147~~135,~~547~~727.6355 I-A-6 949808AF6 SEN 4.~~63799~~63520% 5250,~~600~~675,~~000~~885.0036 ~~203~~195,~~203~~713.6137 1,~~629~~498,~~368~~839.5232 I-A-7 949808AG4 SEN 4.49000% 40,000,000.00 149,~~596~~643.6433 0.00 I-A-8 949808AH2 SEN 0.~~14799~~14520% 0.00 4,~~930~~839.8212 0.00 I-A-9 949808AJ8 SEN 4.~~63799~~63520% 66,145,000.00 255,~~530~~456.4704 0.00 I-A-10 949808AK5 SEN 4.~~63799~~63520% 33,366,000.00 128,~~899~~861.0853 0.00 I-A-11 949808AL3 SEN 4.~~63799~~63520% 6,900,000.00 26,~~655~~648.9922 0.00 I-A-12 949808AM1 SEN 4.~~63799~~63520% ~~825~~815,~~000~~417.0011 3,~~187~~149.1319 87,~~115~~465.1202 I-A-R 949808AN9 SEN 04.~~00000~~63496% ~~100~~0.00 0.3900 ~~100~~0.00 II-A-1 949808AP4 SEN 4.~~46971~~46871% ~~500~~495,~~000~~267,~~000~~802.0097 1,~~861~~844,~~506~~050.7050 32,~~629~~131,~~247~~017.6831 II-A-2 949808AQ2 SEN 4.~~46971~~46871% 2019,~~000~~796,~~000~~515.0053 7473,~~460~~709.2716 ~~156~~91,~~057~~633.6574 II-A-3 949808AR0 SEN 4.~~46971~~46871% 1,500,000.00 5,~~584~~585.5201 0.00 II-A-4 949808AS8 SEN 4.~~46971~~46871% ~~134~~130,~~000~~883,~~000~~573.0079 ~~498~~487,~~883~~324.8007 21,~~390~~403,~~070~~398.1050 II-A-5 949808AT6 SEN 4.~~46971~~46871% 25,000,000.00 93,~~075~~083.3450 0.00 II-A-6 949808AU3 SEN 4.~~46971~~46871% 31,917,000.00 118,~~827~~837.4285 0.00 II-A-7 949808AV1 SEN 4.~~46971~~46871% 138,362,000.00 515,~~123~~168.5879 0.00 III-A-1 949808AW9 SEN 4.~~75019~~75023% ~~150~~148,~~000~~852,~~000~~801.0069 ~~593~~589,~~496~~145.2178 ~~372~~291,~~778~~936.2821 III-A-2 949808AX7 SEN 4.~~75019~~75023% 31,055,000.00 122,~~873~~912.5085 0.00 III-A-3 949808AY5 SEN 4.~~75019~~75023% 1993,~~000,000~~663.0081 3,~~956~~932.6483 21,~~058~~612.9242 IV-A-1 949808AZ2 SEN 4.~~42405~~42065% ~~110~~108,~~475~~618,~~000~~693.0067 ~~407~~400,~~098~~075.8428 ~~200~~1,~~557~~201,438.8904 IV-A-2 949808BA6 SEN 4.~~42405~~42065% 8,232,000.00 30,~~334~~320.8193 0.00 IV-A-3 949808BB4 SEN 4.~~42405~~42065% 32,~~000~~953,~~000~~086.0085 1110,~~054~~877.9611 530,~~068~~363.5611 V-A-1 949808BC2 SEN 4.~~47011~~47018% ~~125~~124,~~001~~603,~~000~~381.0079 ~~465~~464,~~422~~094.2319 ~~216~~193,~~810~~164.5937 B-1 949808BD0 SUB 4.~~53566~~53427% 25,~~510~~446,~~000~~174.0028 96,~~375~~134.4077 3132,~~782~~179.8215 B-2 949808BE8 SUB 4.~~53566~~53427% 5,~~952~~937,~~000~~108.0017 22,~~486~~430.3319 7,~~415~~508.5805 B-3 949808BF5 SUB 4.~~53566~~53427% 4,~~252~~241,~~000~~361.0055 16,~~063~~023.8372 5,~~297~~363.5561 B-4 949808BG3 SUB 4.~~53566~~53427% 1,~~700~~695,~~000~~746.0062 6,~~422~~406.5147 2,~~118~~144.0244 B-5 949808BH1 SUB 4.~~53566~~53427% 1,~~701~~696,~~000~~744.0012 6,~~426~~410.2924 2,~~119~~145.2770 B-6 949808BJ7 SUB 4.~~53566~~53427% 2,~~551~~545,~~415~~031.5796 9,~~639~~615.1104 3,~~178~~218.8044 Totals 1,~~700~~684,~~644~~626,~~515~~198.5788 6,~~424~~364,~~944~~521.7134 108,~~756~~830,~~987~~450.3097

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 7370,~~052~~909,~~705~~152.6812 2,~~237~~072,~~033~~069.3057 0.00 I-A-2 0.00 31,800,000.00 122,~~849~~813.3355 0.00 I-A-3 0.00 37,800,000.00 ~~146~~145,~~028~~985.4591 0.00 I-A-4 0.00 20,000,000.00 77,~~263~~241.7322 0.00 I-A-5 0.00 14,~~852~~690,~~452~~033.3795 ~~205~~192,~~495~~985.4355 0.00 I-A-6 0.00 5049,~~970~~177,~~631~~046.4804 1,~~832~~694,~~572~~552.1369 0.00 I-A-7 0.00 40,000,000.00 149,~~596~~643.6433 0.00 I-A-8 0.00 0.00 4,~~930~~839.8212 0.00 I-A-9 0.00 66,145,000.00 255,~~530~~456.4704 0.00 I-A-10 0.00 33,366,000.00 128,~~899~~861.0853 0.00 I-A-11 0.00 6,900,000.00 26,~~655~~648.9922 0.00 I-A-12 0.00 ~~816~~807,~~884~~952.8809 1110,~~302~~614.2521 0.00 I-A-R 0.00 ~~100~~0.00 ~~100~~0.3900 0.00 II-A-1 0.00 ~~496~~493,~~370~~136,~~752~~785.3265 53,~~490~~975,~~754~~067.3881 0.00 II-A-2 0.00 19,~~843~~704,~~942~~881.3578 ~~230~~165,~~517~~342.9290 0.00 II-A-3 0.00 1,500,000.00 5,~~584~~585.5201 0.00 II-A-4 0.00 ~~131~~129,~~609~~480,~~929~~175.9029 21,~~888~~890,~~953~~722.9057 0.00 II-A-5 0.00 25,000,000.00 93,~~075~~083.3450 0.00 II-A-6 0.00 31,917,000.00 118,~~827~~837.4285 0.00 II-A-7 0.00 138,362,000.00 515,~~123~~168.5879 0.00 III-A-1 0.00 ~~149~~148,~~627~~560,~~221~~865.7248 ~~966~~881,~~274~~081.4999 0.00 III-A-2 0.00 31,055,000.00 122,~~873~~912.5085 0.00 III-A-3 0.00 ~~997~~992,~~941~~051.0840 65,~~015~~545.5625 0.00 IV-A-1 0.00 ~~110~~107,~~274~~417,~~442~~255.1163 ~~607~~1,~~656~~601,513.7332 0.00 IV-A-2 0.00 8,232,000.00 30,~~334~~320.8193 0.00 IV-A-3 0.00 2,~~994~~922,~~931~~723.4474 1641,~~123~~240.5222 0.00 V-A-1 0.00 124,~~784~~410,~~189~~217.4142 ~~682~~657,~~232~~258.8256 0.00 B-1 0.00 25,~~478~~413,~~217~~995.1813 128,~~158~~313.2292 0.00 B-2 0.00 5,~~944~~929,~~584~~600.4212 29,~~901~~938.9124 0.00 B-3 0.00 4,~~246~~235,~~702~~997.4593 21,~~361~~387.3833 0.00 B-4 0.00 1,~~697~~693,~~881~~602.9818 8,~~540~~550.5391 0.00 B-5 0.00 1,~~698~~694,~~880~~598.7342 8,~~545~~555.5694 0.00 B-6 0.00 2,~~548~~541,~~236~~813.7752 12,~~817~~833.9148 0.00 Totals 0.00 1,~~689~~675,~~887~~795,~~628~~747.2789 1715,~~181~~194,~~932~~972.0131 0.00 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) I-A-1 75,000,000.00 7572,~~000~~700,~~000~~448.0011 ~~246~~247,~~386~~358.0980 1,~~700~~543,~~908~~937.2320 0.00 0.00 I-A-2 31,800,000.00 31,800,000.00 0.00 0.00 0.00 0.00 I-A-3 37,800,000.00 37,800,000.00 0.00 0.00 0.00 0.00 I-A-4 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 I-A-5 15,000,000.00 1514,~~000~~825,~~000~~761.0050 18,~~668~~742.8252 ~~128~~116,~~878~~985.8103 0.00 0.00 I-A-6 52,600,000.00 5250,~~600~~675,~~000~~885.0036 206,~~159~~973.7766 1,~~423~~291,~~208~~865.7566 0.00 0.00 I-A-7 40,000,000.00 40,000,000.00 0.00 0.00 0.00 0.00 I-A-8 0.00 0.00 0.00 0.00 0.00 0.00 I-A-9 66,145,000.00 66,145,000.00 0.00 0.00 0.00 0.00 I-A-10 33,366,000.00 33,366,000.00 0.00 0.00 0.00 0.00 I-A-11 6,900,000.00 6,900,000.00 0.00 0.00 0.00 0.00 I-A-12 825,000.00 ~~825~~815,~~000~~417.0011 1,~~026~~030.7984 76,~~088~~434.3318 0.00 0.00 I-A-R 100.00 ~~100~~0.00 120.6500 870.3500 0.00 0.00 II-A-1 500,000,000.00 ~~500~~495,~~000~~267,~~000~~802.0097 ~~622~~626,~~112~~475.0581 31,~~007~~504,~~135~~541.6451 0.00 0.00 II-A-2 20,000,000.00 2019,~~000~~796,~~000~~515.0053 26,~~750~~938.8246 ~~129~~64,~~306~~695.8328 0.00 0.00 II-A-3 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 II-A-4 134,000,000.00 ~~134~~130,~~000~~883,~~000~~573.0079 ~~409~~412,~~696~~570.8665 1990,~~980,373~~827.2385 0.00 0.00 II-A-5 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 II-A-6 31,917,000.00 31,917,000.00 0.00 0.00 0.00 0.00 II-A-7 138,362,000.00 138,362,000.00 0.00 0.00 0.00 0.00 III-A-1 150,000,000.00 ~~150~~148,~~000~~852,~~000~~801.0069 ~~220~~222,~~821~~554.8228 ~~151~~69,~~956~~381.4693 0.00 0.00 III-A-2 31,055,000.00 31,055,000.00 0.00 0.00 0.00 0.00 III-A-3 1,000,000.00 1993,~~000,000~~663.0081 1,~~219~~229.6421 ~~839~~383.2821 0.00 0.00 IV-A-1 110,475,000.00 ~~110~~108,~~475~~618,~~000~~693.0067 ~~154~~153,~~609~~002.6517 451,~~948~~048,435.2386 0.00 0.00 IV-A-2 8,232,000.00 8,232,000.00 0.00 0.00 0.00 0.00 IV-A-3 3,000,000.00 32,~~000~~953,~~000~~086.0085 3,~~907~~866.3472 126,~~161~~496.2240 0.00 0.00 V-A-1 125,001,000.00 ~~125~~124,~~001~~603,~~000~~381.0079 ~~155~~157,~~541~~017.4858 6136,~~269~~146.1179 0.00 0.00 B-1 25,510,000.00 25,~~510~~446,~~000~~174.0028 3132,~~782~~179.8215 0.00 0.00 0.00 B-2 5,952,000.00 5,~~952~~937,~~000~~108.0017 7,~~415~~508.5805 0.00 0.00 0.00 B-3 4,252,000.00 4,~~252~~241,~~000~~361.0055 5,~~297~~363.5561 0.00 0.00 0.00 B-4 1,700,000.00 1,~~700~~695,~~000~~746.0062 2,~~118~~144.0244 0.00 0.00 0.00 B-5 1,701,000.00 1,~~701~~696,~~000~~744.0012 2,~~119~~145.2770 0.00 0.00 0.00 B-6 2,551,415.57 2,~~551~~545,~~415~~031.5796 3,~~178~~218.8044 0.00 0.00 0.00 Totals 1,700,644,515.57 1,~~700~~684,~~644~~626,~~515~~198.5788 2,~~118~~130,~~825~~320.8209 86,~~638~~700,~~161~~130.4790 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-A-1 1,~~947~~791,~~294~~295.3299 7370,~~052~~909,~~705~~152.6812 0.~~97403608~~94545536 1,~~947~~791,~~294~~295.3299 I-A-2 0.00 31,800,000.00 1.00000000 0.00 I-A-3 0.00 37,800,000.00 1.00000000 0.00 I-A-4 0.00 20,000,000.00 1.00000000 0.00 I-A-5 ~~147~~135,~~547~~727.6355 14,~~852~~690,~~452~~033.3795 0.~~99016349~~97933560 ~~147~~135,~~547~~727.6355 I-A-6 1,~~629~~498,~~368~~839.5232 5049,~~970~~177,~~631~~046.4804 0.~~96902341~~93492483 1,~~629~~498,~~368~~839.5232 I-A-7 0.00 40,000,000.00 1.00000000 0.00 I-A-8 0.00 0.00 0.00000000 0.00 I-A-9 0.00 66,145,000.00 1.00000000 0.00 I-A-10 0.00 33,366,000.00 1.00000000 0.00 I-A-11 0.00 6,900,000.00 1.00000000 0.00 I-A-12 87,~~115~~465.1202 ~~816~~807,~~884~~952.8809 0.~~99016349~~97933587 87,~~115~~465.1202 I-A-R ~~100~~0.00 ~~100~~0.00 10.00000000 ~~100~~0.00 II-A-1 32,~~629~~131,~~247~~017.6831 ~~496~~493,~~370~~136,~~752~~785.3265 0.~~99274150~~98627357 32,~~629~~131,~~247~~017.6831 II-A-2 ~~156~~91,~~057~~633.6574 19,~~843~~704,~~942~~881.3578 0.~~99219712~~98524409 ~~156~~91,~~057~~633.6574 II-A-3 0.00 1,500,000.00 1.00000000 0.00 II-A-4 21,~~390~~403,~~070~~398.1050 ~~131~~129,~~609~~480,~~929~~175.9029 0.~~98216366~~96626996 21,~~390~~403,~~070~~398.1050 II-A-5 0.00 25,000,000.00 1.00000000 0.00 II-A-6 0.00 31,917,000.00 1.00000000 0.00 II-A-7 0.00 138,362,000.00 1.00000000 0.00 III-A-1 ~~372~~291,~~778~~936.2821 ~~149~~148,~~627~~560,~~221~~865.7248 0.~~99751481~~99040577 ~~372~~291,~~778~~936.2821 III-A-2 0.00 31,055,000.00 1.00000000 0.00 III-A-3 21,~~058~~612.9242 ~~997~~992,~~941~~051.0840 0.~~99794108~~99205140 21,~~058~~612.9242 IV-A-1 ~~200~~1,~~557~~201,438.8904 ~~110~~107,~~274~~417,~~442~~255.1163 0.~~99818459~~97232184 ~~200~~1,~~557~~201,438.8904 IV-A-2 0.00 8,232,000.00 1.00000000 0.00 IV-A-3 530,~~068~~363.5611 2,~~994~~922,~~931~~723.4474 0.~~99831048~~97424125 530,~~068~~363.5611 V-A-1 ~~216~~193,~~810~~164.5937 124,~~784~~410,~~189~~217.4142 0.~~99826553~~99527378 ~~216~~193,~~810~~164.5937 B-1 3132,~~782~~179.8215 25,~~478~~413,~~217~~995.1813 0.~~99875410~~99623658 3132,~~782~~179.8215 B-2 7,~~415~~508.5805 5,~~944~~929,~~584~~600.4212 0.~~99875410~~99623658 7,~~415~~508.5805 B-3 5,~~297~~363.5561 4,~~246~~235,~~702~~997.4593 0.~~99875410~~99623658 5,~~297~~363.5561 B-4 2,~~118~~144.0244 1,~~697~~693,~~881~~602.9818 0.~~99875411~~99623658 2,~~118~~144.0244 B-5 2,~~119~~145.2770 1,~~698~~694,~~880~~598.7342 0.~~99875410~~99623658 2,~~119~~145.2770 B-6 3,~~178~~218.8044 2,~~548~~541,~~236~~813.7752 0.~~99875410~~99623658 3,~~178~~218.8044 Totals 108,~~756~~830,~~987~~450.3097 1,~~689~~675,~~887~~795,~~628~~747.2789 0.~~99367482~~98538862 108,~~756~~830,~~987~~450.3097

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 75,000,000.00 ~~1000~~969.~~00000000~~33930813 3.~~28514787~~29811733 2220.~~67877640~~58582933 0.00000000 I-A-2 31,800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 37,800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 15,000,000.00 ~~1000~~988.~~00000000~~38410000 1.~~24458800~~24950133 87.~~59192067~~79900200 0.00000000 I-A-6 52,600,000.00 ~~1000~~963.~~00000000~~41987376 3.~~91938726~~93486046 2724.~~05720057~~56018365 0.00000000 I-A-7 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-9 66,145,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 33,366,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 6,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 825,000.00 ~~1000~~988.~~00000000~~38437576 1.~~24459394~~24950303 87.~~59191515~~79900606 0.00000000 I-A-R 100.00 ~~1000~~0.00000000 ~~126~~0.~~50000000~~00000000 ~~873~~0.~~50000000~~00000000 0.00000000 II-A-1 500,000,000.00 ~~1000~~990.~~00000000~~53560594 1.~~24422410~~25295162 63.~~01427128~~00908302 0.00000000 II-A-2 20,000,000.00 ~~1000~~989.~~00000000~~82577650 1.~~33754100~~34692300 63.~~46534150~~23476400 0.00000000 II-A-3 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 134,000,000.00 ~~1000~~976.~~00000000~~74308799 3.~~05743925~~07888545 147.~~77890470~~39423769 0.00000000 II-A-5 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 31,917,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 138,362,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-1 150,000,000.00 ~~1000~~992.~~00000000~~35201127 1.~~47214547~~48369520 10.~~01304307~~46254620 0.00000000 III-A-2 31,055,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-3 1,000,000.00 ~~1000~~993.~~00000000~~66381000 1.~~21964000~~22921000 0.~~83928000~~38321000 0.00000000 IV-A-1 110,475,000.00 ~~1000~~983.~~00000000~~19704612 1.~~39949898~~38494836 09.~~41591518~~49025445 0.00000000 IV-A-2 8,232,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IV-A-3 3,000,000.00 ~~1000~~984.~~00000000~~36228333 1.~~30244667~~28890667 08.~~38707333~~83213333 0.00000000 V-A-1 125,001,000.00 ~~1000~~996.~~00000000~~81907977 1.~~24432189~~25613059 0.~~49014896~~28917201 0.00000000 B-1 25,510,000.00 ~~1000~~997.~~00000000~~49801176 1.~~24589651~~26143277 0.00000000 0.00000000 B-2 5,952,000.00 ~~1000~~997.~~00000000~~49801243 1.~~24589718~~26143313 0.00000000 0.00000000 B-3 4,252,000.00 ~~1000~~997.~~00000000~~49801270 1.~~24589605~~26143227 0.00000000 0.00000000 B-4 1,700,000.00 ~~1000~~997.~~00000000~~49801176 1.~~24589412~~26143529 0.00000000 0.00000000 B-5 1,701,000.00 ~~1000~~997.~~00000000~~49801293 1.~~24589653~~26143445 0.00000000 0.00000000 B-6 2,551,415.57 ~~1000~~997.~~00000000~~49801245 1.~~24589661~~26143308 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 I-A-1 0.00000000 2523.~~96392427~~88394653 ~~974~~945.~~03607573~~45536160 0.~~97403608~~94545536 2523.~~96392427~~88394653 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 9.~~83650867~~04850333 ~~990~~979.~~16349133~~33559667 0.~~99016349~~97933560 9.~~83650867~~04850333 I-A-6 0.00000000 3028.~~97658783~~49504411 ~~969~~934.~~02341217~~92482966 0.~~96902341~~93492483 3028.~~97658783~~49504411 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-12 0.00000000 9.~~83650909~~04850909 ~~990~~979.~~16349091~~33586667 0.~~99016349~~97933587 9.~~83650909~~04850909 I-A-R 0.00000000 ~~1,000~~0.00000000 ~~1,000~~0.00000000 10.00000000 ~~1,000~~0.00000000 II-A-1 0.00000000 74.~~25849536~~26203462 ~~992~~986.~~74150464~~27357130 0.~~99274150~~98627357 74.~~25849536~~26203462 II-A-2 0.00000000 74.~~80288250~~58168700 ~~992~~985.~~19711750~~24408900 0.~~99219712~~98524409 74.~~80288250~~58168700 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 1710.~~83634403~~47312313 ~~982~~966.~~16365597~~26996485 0.~~98216366~~96626996 1710.~~83634403~~47312313 II-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-1 0.00000000 21.~~48518853~~94624140 ~~997~~990.~~51481147~~40576987 0.~~99751481~~99040577 21.~~48518853~~94624140 III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-3 0.00000000 21.~~05892000~~61242000 ~~997~~992.~~94108000~~05140000 0.~~99794108~~99205140 21.~~05892000~~61242000 IV-A-1 0.00000000 110.~~81541426~~87520290 ~~998~~972.~~18458574~~32184322 0.~~99818459~~97232184 110.~~81541426~~87520290 IV-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IV-A-3 0.00000000 110.~~68952000~~12103667 ~~998~~974.~~31048000~~24124667 0.~~99831048~~97424125 110.~~68952000~~12103667 V-A-1 0.00000000 1.~~73447084~~54530260 ~~998~~995.~~26552916~~27377717 0.~~99826553~~99527378 1.~~73447084~~54530260 B-1 0.00000000 1.~~24589651~~26143277 ~~998~~996.~~75410349~~23657899 0.~~99875410~~99623658 1.~~24589651~~26143277 B-2 0.00000000 1.~~24589718~~26143313 ~~998~~996.~~75410282~~23657930 0.~~99875410~~99623658 1.~~24589718~~26143313 B-3 0.00000000 1.~~24589605~~26143227 ~~998~~996.~~75410395~~23657808 0.~~99875410~~99623658 1.~~24589605~~26143227 B-4 0.00000000 1.~~24589412~~26143529 ~~998~~996.~~75410588~~23657647 0.~~99875411~~99623658 1.~~24589412~~26143529 B-5 0.00000000 1.~~24589653~~26143445 ~~998~~996.~~75410347~~23657848 0.~~99875410~~99623658 1.~~24589653~~26143445 B-6 0.00000000 1.~~24589661~~26143308 ~~998~~996.~~75410339~~23657937 0.~~99875410~~99623658 1.~~24589661~~26143308 (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 I-A-1 75,000,000.00 4.~~63799~~63520% 7572,~~000~~700,~~000~~448.0011 ~~289~~280,~~874~~817.6137 0.00 0.00 I-A-2 31,800,000.00 4.~~63799~~63520% 31,800,000.00 122,~~906~~832.8370 0.00 0.00 I-A-3 37,800,000.00 4.~~63799~~63520% 37,800,000.00 146,~~096~~008.8068 0.00 0.00 I-A-4 20,000,000.00 4.~~63799~~63520% 20,000,000.00 77,~~299~~253.9027 0.00 0.00 I-A-5 15,000,000.00 4.~~63799~~63520% 1514,~~000~~825,~~000~~761.0050 57,~~974~~266.9293 0.00 0.00 I-A-6 52,600,000.00 4.~~63799~~63520% 5250,~~600~~675,~~000~~885.0036 ~~203~~195,~~298~~743.7290 0.00 0.00 I-A-7 40,000,000.00 4.49000% 40,000,000.00 149,666.67 0.00 0.00 I-A-8 0.00 0.~~14799~~14520% 40,000,000.00 4,~~933~~839.1288 0.00 0.00 I-A-9 66,145,000.00 4.~~63799~~63520% 66,145,000.00 255,~~650~~495.0888 0.00 0.00 I-A-10 33,366,000.00 4.~~63799~~63520% 33,366,000.00 128,~~959~~881.4263 0.00 0.00 I-A-11 6,900,000.00 4.~~63799~~63520% 6,900,000.00 26,~~668~~652.4638 0.00 0.00 I-A-12 825,000.00 4.~~63799~~63520% ~~825~~815,~~000~~417.0011 3,~~188~~149.6268 0.00 0.00 I-A-R 100.00 04.~~00000~~63496% ~~100~~0.00 0.3900 0.00 0.00 II-A-1 500,000,000.00 4.~~46971~~46871% ~~500~~495,~~000~~267,~~000~~802.0097 1,~~862~~844,~~378~~338.0712 0.00 0.00 II-A-2 20,000,000.00 4.~~46971~~46871% 2019,~~000~~796,~~000~~515.0053 7473,~~495~~720.1266 0.00 0.00 II-A-3 1,500,000.00 4.~~46971~~46871% 1,500,000.00 5,~~587~~585.1388 0.00 0.00 II-A-4 134,000,000.00 4.~~46971~~46871% ~~134~~130,~~000~~883,~~000~~573.0079 ~~499~~487,~~117~~400.3207 0.00 0.00 II-A-5 25,000,000.00 4.~~46971~~46871% 25,000,000.00 93,~~118~~098.9002 0.00 0.00 II-A-6 31,917,000.00 4.~~46971~~46871% 31,917,000.00 118,~~883~~856.0438 0.00 0.00 II-A-7 138,362,000.00 4.~~46971~~46871% 138,362,000.00 515,~~364~~249.7114 0.00 0.00 III-A-1 150,000,000.00 4.~~75019~~75023% ~~150~~148,~~000~~852,~~000~~801.0069 ~~593~~589,~~774~~237.0267 0.00 0.00 III-A-2 31,055,000.00 4.~~75019~~75023% 31,055,000.00 122,~~931~~932.02 0.00 0.00 III-A-3 1,000,000.00 4.~~75019~~75023% 1993,~~000,000~~663.0081 3,~~958~~933.4944 0.00 0.00 IV-A-1 110,475,000.00 4.~~42405~~42065% ~~110~~108,~~475~~618,~~000~~693.0067 ~~407~~400,~~289~~137.4068 0.00 0.00 IV-A-2 8,232,000.00 4.~~42405~~42065% 8,232,000.00 30,~~349~~325.0166 0.00 0.00 IV-A-3 3,000,000.00 4.~~42405~~42065% 32,~~000~~953,~~000~~086.0085 1110,~~060~~878.1380 0.00 0.00 V-A-1 125,001,000.00 4.~~47011~~47018% ~~125~~124,~~001~~603,~~000~~381.0079 ~~465~~464,~~640~~166.0958 0.00 0.00 B-1 25,510,000.00 4.~~53566~~53427% 25,~~510~~446,~~000~~174.0028 96,~~420~~149.5276 0.00 0.00 B-2 5,952,000.00 4.~~53566~~53427% 5,~~952~~937,~~000~~108.0017 22,~~496~~433.8669 0.00 0.00 B-3 4,252,000.00 4.~~53566~~53427% 4,~~252~~241,~~000~~361.0055 16,~~071~~026.3522 0.00 0.00 B-4 1,700,000.00 4.~~53566~~53427% 1,~~700~~695,~~000~~746.0062 6,~~425~~407.5147 0.00 0.00 B-5 1,701,000.00 4.~~53566~~53427% 1,~~701~~696,~~000~~744.0012 6,~~429~~411.2924 0.00 0.00 B-6 2,551,415.57 4.~~53566~~53427% 2,~~551~~545,~~415~~031.5796 9,~~643~~616.6254 0.00 0.00 Totals 1,700,644,515.57 6,~~427~~365,~~952~~514.1401 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 I-A-1 ~~135~~43.6379 0.00 ~~289~~280,~~738~~773.9858 0.00 7370,~~052~~909,~~705~~152.6812 I-A-2 5719.5116 0.00 122,~~849~~813.3355 0.00 31,800,000.00 I-A-3 6822.3677 0.00 ~~146~~145,~~028~~985.4591 0.00 37,800,000.00 I-A-4 3612.1705 0.00 77,~~263~~241.7322 0.00 20,000,000.00 I-A-5 278.1393 0.00 57,~~947~~258.8000 0.00 14,~~852~~690,~~452~~033.3795 I-A-6 9530.1253 0.00 ~~203~~195,~~203~~713.6137 0.00 5049,~~970~~177,~~631~~046.4804 I-A-7 7023.0334 0.00 149,~~596~~643.6433 0.00 40,000,000.00 I-A-8 20.3175 0.00 4,~~930~~839.8212 0.00 40,000,000.00 I-A-9 ~~119~~39.6184 0.00 255,~~530~~456.4704 0.00 66,145,000.00 I-A-10 6020.3410 0.00 128,~~899~~861.0853 0.00 33,366,000.00 I-A-11 124.4816 0.00 26,~~655~~648.9922 0.00 6,900,000.00 I-A-12 10.49 0.00 3,~~187~~149.1319 0.00 ~~816~~807,~~884~~952.8809 I-A-R 0.00 0.00 0.3900 0.00 ~~100~~0.00 II-A-1 ~~871~~287.3662 0.00 1,~~861~~844,~~506~~050.7050 0.00 ~~496~~493,~~370~~136,~~752~~785.3265 II-A-2 3411.8550 0.00 7473,~~460~~709.2716 0.00 19,~~843~~704,~~942~~881.3578 II-A-3 20.6187 0.00 5,~~584~~585.5201 0.00 1,500,000.00 II-A-4 ~~233~~76.5301 0.00 ~~498~~487,~~883~~324.8007 0.00 ~~131~~129,~~609~~480,~~929~~175.9029 II-A-5 4314.5752 0.00 93,~~075~~083.3450 0.00 25,000,000.00 II-A-6 5518.6254 0.00 118,~~827~~837.4285 0.00 31,917,000.00 II-A-7 ~~241~~80.1335 0.00 515,~~123~~168.5879 0.00 138,362,000.00 III-A-1 ~~277~~91.8189 0.00 ~~593~~589,~~496~~145.2178 0.00 ~~149~~148,~~627~~560,~~221~~865.7248 III-A-2 5719.5217 0.00 122,~~873~~912.5085 0.00 31,055,000.00 III-A-3 10.8561 0.00 3,~~956~~932.6483 0.00 ~~997~~992,~~941~~051.0840 IV-A-1 ~~190~~62.5640 0.00 ~~407~~400,~~098~~075.8428 0.00 ~~110~~107,~~274~~417,~~442~~255.1163 IV-A-2 144.2073 0.00 30,~~334~~320.8193 0.00 8,232,000.00 IV-A-3 51.1770 0.00 1110,~~054~~877.9611 0.00 2,~~994~~922,~~931~~723.4474 V-A-1 ~~217~~72.8639 0.00 ~~465~~464,~~422~~094.2319 0.00 124,~~784~~410,~~189~~217.4142 B-1 4514.1199 0.00 96,~~375~~134.4077 0.00 25,~~478~~413,~~217~~995.1813 B-2 103.5350 0.00 22,~~486~~430.3319 0.00 5,~~944~~929,~~584~~600.4212 B-3 72.5250 0.00 16,~~063~~023.8372 0.00 4,~~246~~235,~~702~~997.4593 B-4 31.0100 0.00 6,~~422~~406.5147 0.00 1,~~697~~693,~~881~~602.9818 B-5 31.0100 0.00 6,~~426~~410.2924 0.00 1,~~698~~694,~~880~~598.7342 B-6 41.5150 0.00 9,~~639~~615.1104 0.00 2,~~548~~541,~~236~~813.7752 Totals ~~3,007~~992.5170 0.00 6,~~424~~364,~~944~~521.7134 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 I-A-1 75,000,000.00 4.~~63799~~63520% ~~1000~~969.~~00000000~~33930813 3.~~86499480~~74423160 0.00000000 0.00000000 I-A-2 31,800,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499465~~86266352 0.00000000 0.00000000 I-A-3 37,800,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499471~~86266349 0.00000000 0.00000000 I-A-4 20,000,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499500~~86266350 0.00000000 0.00000000 I-A-5 15,000,000.00 4.~~63799~~63520% ~~1000~~988.~~00000000~~38410000 3.~~86499467~~81779533 0.00000000 0.00000000 I-A-6 52,600,000.00 4.~~63799~~63520% ~~1000~~963.~~00000000~~41987376 3.~~86499468~~72136692 0.00000000 0.00000000 I-A-7 40,000,000.00 4.49000% 1000.00000000 3.74166675 0.00000000 0.00000000 I-A-8 0.00 0.~~14799~~14520% 1000.00000000 0.~~12332800~~12099700 0.00000000 0.00000000 I-A-9 66,145,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499478~~86266354 0.00000000 0.00000000 I-A-10 33,366,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499490~~86266349 0.00000000 0.00000000 I-A-11 6,900,000.00 4.~~63799~~63520% 1000.00000000 3.~~86499420~~86266377 0.00000000 0.00000000 I-A-12 825,000.00 4.~~63799~~63520% ~~1000~~988.~~00000000~~38437576 3.~~86499394~~81779394 0.00000000 0.00000000 I-A-R 100.00 04.~~00000~~63496% ~~1000~~0.00000000 30.~~90000000~~00000000 0.00000000 0.00000000 II-A-1 500,000,000.00 4.~~46971~~46871% ~~1000~~990.~~00000000~~53560594 3.~~72475614~~68867624 0.00000000 0.00000000 II-A-2 20,000,000.00 4.~~46971~~46871% ~~1000~~989.~~00000000~~82577650 3.~~72475600~~68603300 0.00000000 0.00000000 II-A-3 1,500,000.00 4.~~46971~~46871% 1000.00000000 3.~~72475333~~72392000 0.00000000 0.00000000 II-A-4 134,000,000.00 4.~~46971~~46871% ~~1000~~976.~~00000000~~74308799 3.~~72475612~~63731396 0.00000000 0.00000000 II-A-5 25,000,000.00 4.~~46971~~46871% 1000.00000000 3.~~72475600~~72392080 0.00000000 0.00000000 II-A-6 31,917,000.00 4.~~46971~~46871% 1000.00000000 3.~~72475609~~72392079 0.00000000 0.00000000 II-A-7 138,362,000.00 4.~~46971~~46871% 1000.00000000 3.~~72475615~~72392087 0.00000000 0.00000000 III-A-1 150,000,000.00 4.~~75019~~75023% ~~1000~~992.~~00000000~~35201127 3.~~95849347~~92825113 0.00000000 0.00000000 III-A-2 31,055,000.00 4.~~75019~~75023% 1000.00000000 3.~~95849364~~95852584 0.00000000 0.00000000 III-A-3 1,000,000.00 4.~~75019~~75023% ~~1000~~993.~~00000000~~66381000 3.~~95849000~~93344000 0.00000000 0.00000000 IV-A-1 110,475,000.00 4.~~42405~~42065% ~~1000~~983.~~00000000~~19704612 3.~~68671102~~62197493 0.00000000 0.00000000 IV-A-2 8,232,000.00 4.~~42405~~42065% 1000.00000000 3.~~68671161~~68387512 0.00000000 0.00000000 IV-A-3 3,000,000.00 4.~~42405~~42065% ~~1000~~984.~~00000000~~36228333 3.~~68671000~~62626667 0.00000000 0.00000000 V-A-1 125,001,000.00 4.~~47011~~47018% ~~1000~~996.~~00000000~~81907977 3.~~72509092~~71330293 0.00000000 0.00000000 B-1 25,510,000.00 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801176 3.~~77971462~~76910074 0.00000000 0.00000000 B-2 5,952,000.00 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801243 3.~~77971438~~76910114 0.00000000 0.00000000 B-3 4,252,000.00 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801270 3.~~77971543~~76910160 0.00000000 0.00000000 B-4 1,700,000.00 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801176 3.~~77971176~~76910000 0.00000000 0.00000000 B-5 1,701,000.00 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801293 3.~~77971193~~76910053 0.00000000 0.00000000 B-6 2,551,415.57 4.~~53566~~53427% ~~1000~~997.~~00000000~~49801245 3.~~77971355~~76909983 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 I-A-1 0.~~00180840~~00058387 0.00000000 3.~~86318640~~74364773 0.00000000 ~~974~~945.~~03607573~~45536160 I-A-2 0.~~00180849~~00060252 0.00000000 3.~~86318648~~86206132 0.00000000 1000.00000000 I-A-3 0.~~00180847~~00060238 0.00000000 3.~~86318651~~86206111 0.00000000 1000.00000000 I-A-4 0.~~00180850~~00060250 0.00000000 3.~~86318650~~86206100 0.00000000 1000.00000000 I-A-5 0.~~00180867~~00059533 0.00000000 3.~~86318667~~81720000 0.00000000 ~~990~~979.~~16349133~~33559667 I-A-6 0.~~00180837~~00058042 0.00000000 3.~~86318650~~72078650 0.00000000 ~~969~~934.~~02341217~~92482966 I-A-7 0.~~00175075~~00058350 0.00000000 3.~~73991600~~74108325 0.00000000 1000.00000000 I-A-8 0.~~00005775~~00001875 0.00000000 0.~~12327050~~12097800 0.00000000 1000.00000000 I-A-9 0.~~00180830~~00060231 0.00000000 3.~~86318648~~86206123 0.00000000 1000.00000000 I-A-10 0.~~00180843~~00060241 0.00000000 3.~~86318648~~86206108 0.00000000 1000.00000000 I-A-11 0.~~00180870~~00060290 0.00000000 3.~~86318696~~86206087 0.00000000 1000.00000000 I-A-12 0.~~00180606~~00059394 0.00000000 3.~~86318788~~81720000 0.00000000 ~~990~~979.~~16349091~~33586667 I-A-R 0.00000000 0.00000000 30.~~90000000~~00000000 0.00000000 ~~1000~~0.00000000 II-A-1 0.~~00174272~~00057524 0.00000000 3.~~72301340~~68810100 0.00000000 ~~992~~986.~~74150464~~27357130 II-A-2 0.~~00174250~~00057500 0.00000000 3.~~72301350~~68545800 0.00000000 ~~992~~985.~~19711750~~24408900 II-A-3 0.~~00174000~~00058000 0.00000000 3.~~72301333~~72334000 0.00000000 1000.00000000 II-A-4 0.~~00174276~~00056724 0.00000000 3.~~72301343~~63674679 0.00000000 ~~982~~966.~~16365597~~26996485 II-A-5 0.~~00174280~~00058080 0.00000000 3.~~72301360~~72334000 0.00000000 1000.00000000 II-A-6 0.~~00174264~~00058088 0.00000000 3.~~72301344~~72334023 0.00000000 1000.00000000 II-A-7 0.~~00174275~~00058072 0.00000000 3.~~72301340~~72334015 0.00000000 1000.00000000 III-A-1 0.~~00185207~~00061260 0.00000000 3.~~95664140~~92763853 0.00000000 ~~997~~990.~~51481147~~40576987 III-A-2 0.~~00185220~~00061729 0.00000000 3.~~95664144~~95790855 0.00000000 1000.00000000 III-A-3 0.~~00185000~~00061000 0.00000000 3.~~95664000~~93283000 0.00000000 ~~997~~992.~~94108000~~05140000 IV-A-1 0.~~00172492~~00056483 0.00000000 3.~~68498611~~62141009 0.00000000 ~~998~~972.~~18458574~~32184322 IV-A-2 0.~~00172498~~00057459 0.00000000 3.~~68498664~~68330053 0.00000000 1000.00000000 IV-A-3 0.~~00172333~~00056667 0.00000000 3.~~68498667~~62570333 0.00000000 ~~998~~974.~~31048000~~24124667 V-A-1 0.~~00174287~~00057912 0.00000000 3.~~72334805~~71272382 0.00000000 ~~998~~995.~~26552916~~27377717 B-1 0.~~00176833~~00058761 0.00000000 3.~~77794590~~76851313 0.00000000 ~~998~~996.~~75410349~~23657899 B-2 0.~~00176915~~00058804 0.00000000 3.~~77794523~~76851310 0.00000000 ~~998~~996.~~75410282~~23657930 B-3 0.~~00176858~~00058796 0.00000000 3.~~77794685~~76851364 0.00000000 ~~998~~996.~~75410395~~23657808 B-4 0.~~00177059~~00058824 0.00000000 3.~~77794706~~76851176 0.00000000 ~~998~~996.~~75410588~~23657647 B-5 0.~~00176955~~00058789 0.00000000 3.~~77794827~~76851264 0.00000000 ~~998~~996.~~75410347~~23657848 B-6 0.~~00176765~~00058791 0.00000000 3.~~77794590~~76851192 0.00000000 ~~998~~996.~~75410339~~23657937 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1716,~~771~~459,~~776~~483.8500 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 1716,~~771~~459,~~776~~483.8500 Withdrawals Reimbursement for Servicer Advances 0555,362.0012 Payment of Service Fee ~~472~~466,~~437~~337.7669 Payment of Interest and Principal 1715,~~181~~194,~~931~~972.9730 Total Withdrawals (Pool Distribution Amount) 1716,~~654~~216,~~369~~672.7311 Ending Balance ~~126~~242,~~271~~810.4389

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 112,~~871~~879.8242 Servicing Fee Support 01,886.0072 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,007~~992.5170

SERVICING FEES Gross Servicing Fee ~~458~~454,~~272~~188.3427 Master Servicing Fee 14,~~165~~036.4214 Supported Prepayment/Curtailment Interest Shortfall 01,886.0072 Net Servicing Fee ~~472~~466,~~437~~337.7669

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 0639,969.0008 0.00 0.00 0639,969.0008 30 Days 142 0 0 0 142 71,~~156~~190,~~590~~281.0855 0.00 0.00 0.00 71,~~156~~190,~~590~~281.0855 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 142 01 0 0 143 71,~~156~~190,~~590~~281.0855 0639,969.0008 0.00 0.00 71,~~156~~830,~~590~~250.0863 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~~031606% 0.000000% 0.000000% 0.~~000000~~031606% 0.~~000000~~038047% 0.000000% 0.000000% 0.~~000000~~038047% 30 Days 0.~~440529~~063211% 0.000000% 0.000000% 0.000000% 0.~~440529~~063211% 0.~~427698~~070764% 0.000000% 0.000000% 0.000000% 0.~~427698~~070764% 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.~~440529~~063211% 0.~~000000~~031606% 0.000000% 0.000000% 0.~~440529~~094817% 0.~~427698~~070764% 0.~~000000~~038047% 0.000000% 0.000000% 0.~~427698~~108810%

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 30 0 0 0 30 ~~1,145,000~~0.00 0.00 0.00 0.00 ~~1,145,000~~0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 30 0 0 0 30 ~~1,145,000~~0.00 0.00 0.00 0.00 ~~1,145,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~421348~~000000% 0.000000% 0.000000% 0.000000% 0.~~421348~~000000% 0.~~297241~~000000% 0.000000% 0.000000% 0.000000% 0.~~297241~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~421348~~000000% 0.000000% 0.000000% 0.000000% 0.~~421348~~000000% 0.~~297241~~000000% 0.000000% 0.000000% 0.000000% 0.~~297241~~000000% 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 101 0 0 0 101 5648,~~481,590~~205.0877 0.00 0.00 0.00 5648,~~481,590~~205.0877 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 101 0 0 0 101 5648,~~481,590~~205.0877 0.00 0.00 0.00 5648,~~481,590~~205.0877 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~610128~~061162% 0.000000% 0.000000% 0.000000% 0.~~610128~~061162% 0.~~633022~~075342% 0.000000% 0.000000% 0.000000% 0.~~633022~~075342% 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.~~610128~~061162% 0.000000% 0.000000% 0.000000% 0.~~610128~~061162% 0.~~633022~~075342% 0.000000% 0.000000% 0.000000% 0.~~633022~~075342% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 4 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 0639,969.0008 0.00 0.00 0639,969.0008 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 01 0 0 01 0.00 0639,969.0008 0.00 0.00 0639,969.0008 0-29 Days 0.~~000000~~429185% 0.000000% 0.000000% 0.~~000000~~429185% 0.~~000000~~526207% 0.000000% 0.000000% 0.~~000000~~526207% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.~~000000~~429185% 0.000000% 0.000000% 0.~~000000~~429185% 0.000000% 0.~~000000~~526207% 0.000000% 0.000000% 0.~~000000~~526207% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 5 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 1 0 0 0 1 ~~530~~542,~~000~~075.0078 0.00 0.00 0.00 ~~530~~542,~~000~~075.0078 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 ~~530~~542,~~000~~075.0078 0.00 0.00 0.00 ~~530~~542,~~000~~075.0078 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.416667% 0.000000% 0.000000% 0.000000% 0.416667% 0.~~414323~~425044% 0.000000% 0.000000% 0.000000% 0.~~414323~~425044% 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 0.416667% 0.000000% 0.000000% 0.000000% 0.416667% 0.~~414323~~425044% 0.000000% 0.000000% 0.000000% 0.~~414323~~425044%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~278~~236,~~300~~167.9563

COLLATERAL STATEMENT Collateral Description 10/1 CMT ARM Weighted Average Gross Coupon 04.~~000000~~867966% Weighted Average Net Coupon 4.~~535655~~534381% Weighted Average Pass-Through Rate 04.~~000000~~534381% Weighted Average Maturity(Stepdown Calculation ) ~~357~~355 Beginning Scheduled Collateral Loan Count 3,~~190~~174 Number Of Loans Paid In Full 1210 Ending Scheduled Collateral Loan Count 3,~~178~~164 Beginning Scheduled Collateral Balance 1,~~700~~684,~~644~~626,~~515~~198.5788 Ending Scheduled Collateral Balance 1,~~689~~675,~~887~~795,~~528~~747.2791 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 1,~~673~~682,~~281~~054,~~114~~105.6483 Monthly P &I Constant 98,~~024~~969,~~719~~870.2814 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans 1,~~689~~675,~~887~~795,~~528~~747.2791 Scheduled Principal 2,~~118~~130,~~825~~320.8207 Unscheduled Principal 86,~~638~~700,~~161~~130.4889 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% 1,~~682~~668,~~964,~~850,111.8669 Greater Than 80%, less than or equal to 85% 2,~~371~~366,~~826~~343.0577 Greater than 85%, less than or equal to 95% 4,~~527~~517,~~897~~060.7789 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 3 Collateral Description 10/1 CMT ARM 10/1 CMT ARM 10/1 CMT ARM Weighted Average Coupon Rate 4.~~898002~~895324 4.~~854681~~853774 5.~~010197~~010232 Weighted Average Net Rate 4.~~638002~~635324 4.~~469681~~468774 4.~~750197~~750232 Weighted Average Maturity 354 356 ~~358~~355 ~~357~~ Beginning Loan Count ~~717~~712 1,~~646~~638 ~~350~~349 Loans Paid In Full 5 73 0 Ending Loan Count ~~712~~707 1,~~639~~635 ~~350~~349 Beginning Scheduled Balance ~~388~~384,~~965~~534,~~553~~076.0088 ~~872~~864,~~146~~040,~~487~~967.0039 ~~186~~185,~~627~~462,~~586~~875.0048 Ending scheduled Balance ~~385~~381,~~221~~088,~~267~~732.0320 ~~865~~860,~~944~~387,~~525~~957.8316 ~~186~~185,~~247~~163,~~172~~684.0018 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 2,~~074~~058,~~743~~114.3344 4,~~616~~588,~~334~~909.9109 1,~~006~~003,~~460~~736.7006 Scheduled Principal ~~484~~486,~~114~~122.6762 1,~~085~~092,~~145~~945.6759 ~~227~~229,~~618~~426.3716 Unscheduled Principal 32,~~260~~959,~~171~~222.4806 52,~~116~~560,~~815~~064.7064 ~~152~~69,~~795~~765.7414 Scheduled Interest 1,~~587~~568,~~167~~523.4670 3,~~526~~493,~~139~~914.3881 ~~778~~774,~~842~~309.3390 Servicing Fees 8180,~~010~~103.9615 ~~272~~269,~~376~~938.7800 38,~~862~~636.8643 Master Servicing Fees 3,~~240~~204.4413 7,~~263~~198.3834 1,~~554~~545.5146 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 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,~~502~~485,~~916~~216.0542 3,~~246~~216,~~499~~778.2246 ~~738~~734,~~424~~128.9501 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

Group Level Collateral Statement Group 4 5 Total Collateral Description 10/1 CMT ARM 10/1 CMT ARM 10/1 CMT ARM Weighted Average Coupon Rate 4.~~684053~~680650 4.~~855131~~855194 04.~~000000~~867966 Weighted Average Net Rate 4.~~424053~~420650 4.~~470131~~470194 4.~~535655~~534381 Weighted Average Maturity ~~357~~355 ~~358~~356 ~~357~~355 Beginning Loan Count ~~237~~235 240 3,~~190~~174 Loans Paid In Full 02 0 1210 Ending Loan Count ~~237~~233 240 3,~~178~~164 Beginning Scheduled Balance ~~124~~122,~~764~~853,~~360~~202.0074 ~~128~~127,~~140~~735,~~529~~076.0038 1,~~700~~684,~~644~~626,~~515~~198.0087 Ending scheduled Balance ~~124~~121,~~554~~617,~~751~~408.9873 127,~~919~~537,~~811~~965.4364 1,~~689~~675,~~887~~795,~~528~~747.2791 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~649~~641,~~413~~343.0829 677,767.26 98,~~024~~969,~~719~~870.2814 Scheduled Principal ~~162~~160,~~499~~861.0575 ~~159~~160,~~448~~963.0695 2,~~118~~130,~~825~~320.8207 Unscheduled Principal 471,~~109~~074,932.4526 6136,~~269~~146.1179 86,~~638~~700,~~161~~130.4889 Scheduled Interest ~~486~~479,~~914~~194.0304 ~~518~~516,~~319~~803.2031 6,~~897~~832,~~382~~745.4076 Servicing Fees 25,~~987~~594.8642 4039,~~033~~916.8727 ~~458~~454,~~272~~188.3427 Master Servicing Fees 1,~~039~~023.5178 1,~~067~~064.5743 14,~~165~~036.4214 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 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 ~~459~~452,~~886~~575.6685 ~~477~~475,~~217~~822.7660 6,~~424~~364,~~944~~521.6435 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 ASSET SEC MOR BACKED SER 2003-J TRUST