8-K 1 wfm03001.txt MAY 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 27, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-13 02-0687014 Pooling and Servicing Agreement) (Commission 02-0687009 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On May 27, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-1 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the May 27, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-1 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 5/30/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-1 Trust, relating to the May 27, 2003 distribution.

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 24/2830/03 Distribution Date: 35/2527/03 WFMBS Series: 2003-1 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-P 94980HBD0 PO 0.00000% ~~632~~626,~~910~~710.0810 0.00 23,~~130~~674.2501 I-A-1 94980HAA7 SEQ 4.50000% 4036,~~000~~948,~~000~~377.0036 ~~149~~138,~~948~~540.5062 1,~~034~~900,~~092~~190.7915 I-A-2 94980HAB5 SEQ 4.50000% 1923,~~000,000~~709.0043 3,~~748~~463.7152 2547,~~852~~504.3275 I-A-3 94980HAC3 SEQ 4.75000% 109,~~000~~237,~~000~~094.0034 3936,~~571~~559.8397 ~~258~~475,~~523~~047.2054 I-A-4 94980HAD1 SEQ 5.00000% ~~103~~95,~~641~~734,~~000~~169.0045 ~~431~~398,~~712~~853.0588 24,~~679~~923,~~360~~440.2818 I-A-5 94980HAE9 SEQ 5.25000% 9284,~~000~~981,~~000~~267.0093 ~~402~~371,~~383~~757.0717 24,~~378~~370,~~413~~437.4234 I-A-6 94980HAF6 SEQ 4.50000% ~~105~~95,~~000~~103,~~000~~635.0074 ~~393~~356,~~635~~604.6122 36,~~353~~162,~~546~~286.6778 I-A-7 94980HAG4 SEQ 5.00000% 5146,~~120~~302,~~858~~661.0051 ~~212~~192,~~941~~909.7014 13,~~632~~000,~~725~~203.5569 I-A-8 94980HAH2 SEQ 8.50000% 4339,~~520~~418,~~142~~321.0026 ~~308~~279,~~178~~186.1217 12,~~389~~554,~~969~~129.7848 I-A-9 94980HAJ8 SEQ 5.50000% 22,000,000.00 100,~~804~~823.0460 0.00 I-A-10 94980HAK5 SEQ 5.50000% 25,000,000.00 114,~~550~~572.0528 0.00 A-R 94980HAL3 RES 5.25000% 500.00 0.2200 500.00 A-LR 94980HAM1 RES 5.25000% 500.00 ~~1,697~~0.8700 500.00 I-B-1 94980HAX7 SUB 5.25000% 3,~~502~~477,~~000~~667.0060 15,~~316~~213.7431 12,~~280~~141.9607 I-B-2 94980HAY5 SUB 5.25000% 1994,~~001,000~~044.0091 4,~~378~~348.0952 3,~~510~~470.3536 I-B-3 94980HAZ2 SUB 5.25000% ~~750~~744,~~000~~788.0089 3,~~280~~258.2813 2,~~630~~600.1317 I-B-4 94980HBE8 SUB 5.25000% ~~500~~496,~~000~~525.0093 2,~~186~~172.8609 1,~~753~~733.4245 I-B-5 94980HBF5 SUB 5.25000% ~~250~~248,~~000~~262.0096 1,~~093~~086.4304 ~~876~~866.7172 I-B-6 94980HBG3 SUB 5.25000% ~~500~~497,~~503~~026.7114 2,~~189~~174.0628 1,~~755~~734.1998 II-A-1 94980HAN9 SEQ 5.00000% ~~209~~190,~~638~~976,~~000~~481.0060 ~~873~~795,~~491~~672.6727 516,~~872~~566,~~256~~628.0369 II-A-2 94980HAP4 SEQ 5.75000% 2522,~~000~~774,~~000~~554.0042 ~~119~~109,~~791~~119.6742 ~~700~~1,~~285~~975,623.2630 II-A-3 94980HAQ2 SEQ 8.50000% 109,~~000~~109,~~000~~821.0077 7064,~~833~~522.3379 ~~280~~790,~~114~~249.1032 II-A-4 94980HAR0 SEQ 1.~~84000~~80500% 4742,~~174~~974,~~000~~673.0021 7264,~~333~~635.4795 13,~~321~~727,~~410~~922.2714 II-A-5 94980HAS8 SEQ 6.~~66000~~69500% 0.00 ~~261~~239,~~815~~743.7086 0.00 II-A-6 94980HAT6 SEQ 5.75000% 17,~~500~~304,~~000~~257.0087 8382,~~854~~909.1766 9798,~~644~~574.5870 II-A-7 94980HAU3 SEQ 5.75000% 20,345,000.00 97,~~486~~478.4673 0.00 II-A-8 94980HAV1 SEQ 5.75000% 20,~~378~~573,~~000~~742.0013 9798,~~644~~574.5870 (9798,~~644~~574.5870) II-A-9 94980HAW9 SEQ 5.75000% 40,000,000.00 191,~~666~~651.6747 0.00 II-B-1 94980HBA6 SUB 5.75000% 6,~~802~~789,~~000~~002.0090 32,~~592~~528.9206 6,~~554~~393.7832 II-B-2 94980HBB4 SUB 5.75000% 1,~~200~~197,~~000~~707.0007 5,~~750~~738.0056 1,~~156~~127.3990 II-B-3 94980HBC2 SUB 5.75000% ~~401~~400,~~000~~233.0078 1,~~921~~917.4663 ~~386~~376.4391 II-B-4 94980HBH1 SUB 5.75000% ~~400~~399,~~000~~235.0069 1,~~916~~912.6785 ~~385~~375.4697 II-B-5 94980HBJ7 SUB 5.75000% ~~600~~598,~~000~~853.0053 2,~~875~~869.0028 ~~578~~563.1995 II-B-6 94980HBK4 SUB 5.75000% ~~600~~599,~~740~~592.2942 2,~~878~~872.5582 ~~578~~564.9060 Totals ~~900~~836,~~457~~777,~~254~~419.0894 43,~~104~~813,~~468~~670.5599 2046,~~961~~529,~~226~~286.8377

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 ~~630~~623,~~779~~036.8309 23,~~130~~674.2501 0.00 I-A-1 0.00 3835,~~965~~048,~~907~~187.21 12,~~184~~038,~~041~~730.2977 0.00 I-A-2 0.00 ~~974~~876,~~147~~204.68 2950,~~601~~968.0327 0.00 I-A-3 0.00 98,~~741~~762,~~476~~046.80 ~~298~~511,~~095~~607.0351 0.00 I-A-4 0.00 ~~100~~90,~~961~~810,~~639~~729.7227 35,~~111~~322,~~072~~294.3306 0.00 I-A-5 0.00 8980,~~621~~610,~~586~~830.5859 24,~~780~~742,~~796~~194.4951 0.00 I-A-6 0.00 ~~101~~88,~~646~~941,~~453~~348.3396 36,~~747~~518,~~182~~891.2800 0.00 I-A-7 0.00 4943,~~488~~302,~~132~~457.4582 13,~~845~~193,~~667~~112.2583 0.00 I-A-8 0.00 4236,~~130~~864,~~172~~191.2278 12,~~698~~833,~~147~~315.9065 0.00 I-A-9 0.00 22,000,000.00 100,~~804~~823.0460 0.00 I-A-10 0.00 25,000,000.00 114,~~550~~572.0528 0.00 A-R 0.00 0.00 500.2200 0.00 A-LR 0.00 0.00 ~~1,747~~0.8700 0.00 I-B-1 0.00 3,~~489~~465,~~719~~526.0452 27,~~597~~354.7038 0.00 I-B-2 0.00 ~~997~~990,~~489~~574.6554 7,~~888~~818.4488 0.00 I-B-3 0.00 ~~747~~742,~~369~~188.8772 5,~~910~~858.4130 0.00 I-B-4 0.00 ~~498~~494,~~246~~792.5848 3,~~940~~905.2854 0.00 I-B-5 0.00 ~~249~~247,~~123~~396.2924 1,~~970~~952.1476 0.00 I-B-6 0.0022 ~~498~~495,~~748~~290.5295 3,~~944~~909.2526 01.0018 II-A-1 0.00 ~~203~~174,~~765~~409,~~743~~852.9791 617,~~745~~362,~~747~~300.7096 0.00 II-A-2 0.00 2420,~~299~~798,~~714~~931.7412 ~~820~~2,~~076~~084,742.9372 0.00 II-A-3 0.00 98,~~719~~319,~~885~~572.9045 ~~350~~854,~~947~~772.4311 0.00 II-A-4 0.00 4539,~~852~~246,~~589~~751.7307 13,~~393~~792,~~743~~558.7409 0.00 II-A-5 0.00 0.00 ~~261~~239,~~815~~743.7086 0.00 II-A-6 0.00 17,~~402~~205,~~355~~683.4217 181,~~498~~484.7536 0.00 II-A-7 0.00 20,345,000.00 97,~~486~~478.4673 0.00 II-A-8 0.00 20,~~475~~672,~~644~~316.5883 0.00 0.00 II-A-9 0.00 40,000,000.00 191,~~666~~651.6747 0.00 II-B-1 0.00 6,~~795~~782,~~445~~609.2258 3938,~~147~~921.7038 0.00 II-B-2 0.00 1,~~198~~196,~~843~~579.6117 6,~~906~~866.3946 0.00 II-B-3 0.00 ~~400~~399,~~613~~856.5787 2,~~307~~294.8954 0.00 II-B-4 0.00 ~~399~~398,~~614~~859.5472 2,~~302~~288.1382 0.00 II-B-5 0.00 ~~599~~598,~~421~~289.8158 3,~~453~~433.1923 0.00 II-B-6 0.0004 ~~600~~599,~~161~~027.3977 3,~~457~~437.4542 0.0013 Totals 0.0026 ~~879~~790,~~496~~248,~~027~~132.2589 2550,~~065~~342,~~695~~957.3876 01.0031 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 ~~632~~626,~~910~~710.0810 2,~~023~~037.4967 ~~106~~1,636.7634 0.00 0.00 I-A-1 40,000,000.00 4036,~~000~~948,~~000~~377.0036 ~~140~~128,~~272~~992.5747 ~~893~~1,~~820~~771,197.2268 0.00 0.00 I-A-2 1,000,000.00 1923,~~000,000~~709.0043 3,~~506~~224.81 2244,~~345~~279.5194 0.00 0.00 I-A-3 10,000,000.00 109,~~000~~237,~~000~~094.0034 3532,~~068~~248.1412 ~~223~~442,~~455~~799.0542 0.00 0.00 I-A-4 103,641,000.00 ~~103~~95,~~641~~734,~~000~~169.0045 ~~363~~334,~~449~~222.7470 24,~~315~~589,~~910~~217.5347 0.00 0.00 I-A-5 92,000,000.00 9284,~~000~~981,~~000~~267.0093 ~~322~~296,~~626~~682.9267 24,~~055~~073,~~786~~754.5067 0.00 0.00 I-A-6 105,000,000.00 ~~105~~95,~~000~~103,~~000~~635.0074 ~~454~~418,~~901~~320.7554 25,~~898~~743,~~644~~966.9224 0.00 0.00 I-A-7 51,120,858.00 5146,~~120~~302,~~858~~661.0051 ~~221~~203,~~475~~665.8876 12,~~411~~796,~~249~~537.6793 0.00 0.00 I-A-8 43,520,142.00 4339,~~520~~418,~~142~~321.0026 ~~188~~173,~~546~~384.5647 12,~~201~~380,~~423~~745.2201 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 50.00 500.00 60.7800 430.2200 0.00 0.00 A-LR 50.00 500.00 60.7800 430.2200 0.00 0.00 I-B-1 3,502,000.00 3,~~502~~477,~~000~~667.0060 12,~~280~~141.9607 0.00 0.00 0.00 I-B-2 1,001,000.00 1994,~~001,000~~044.0091 3,~~510~~470.3536 0.00 0.00 0.00 I-B-3 750,000.00 ~~750~~744,~~000~~788.0089 2,~~630~~600.1317 0.00 0.00 0.00 I-B-4 500,000.00 ~~500~~496,~~000~~525.0093 1,~~753~~733.4245 0.00 0.00 0.00 I-B-5 250,000.00 ~~250~~248,~~000~~262.0096 ~~876~~866.7172 0.00 0.00 0.00 I-B-6 500,503.71 ~~500~~497,~~503~~026.7114 1,~~755~~734.1998 0.00 0.00 0.0022 II-A-1 209,638,000.00 ~~209~~190,~~638~~976,~~000~~481.0060 ~~270~~246,~~017~~296.6785 516,~~602~~320,~~238~~331.3684 0.00 0.00 II-A-2 25,000,000.00 2522,~~000~~774,~~000~~554.0042 3229,~~200~~371.4768 ~~668~~1,~~084~~946,251.7961 0.00 0.00 II-A-3 10,000,000.00 109,~~000~~109,~~000~~821.0077 1211,~~880~~748.1967 ~~267~~778,~~233~~500.9265 0.00 0.00 II-A-4 47,174,000.00 4742,~~174~~974,~~000~~673.0021 6055,~~760~~423.9919 13,~~260~~672,~~649~~498.2795 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 17,~~500~~304,~~000~~257.0087 41,~~489~~465.8951 9397,~~154~~109.7019 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 20,~~378~~573,~~000~~742.0013 0.00 0.00 (9798,~~644~~574.5870) 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,~~802~~789,~~000~~002.0090 6,~~554~~393.7832 0.00 0.00 0.00 II-B-2 1,200,000.00 1,~~200~~197,~~000~~707.0007 1,~~156~~127.3990 0.00 0.00 0.00 II-B-3 401,000.00 ~~401~~400,~~000~~233.0078 ~~386~~376.4391 0.00 0.00 0.00 II-B-4 400,000.00 ~~400~~399,~~000~~235.0069 ~~385~~375.4697 0.00 0.00 0.00 II-B-5 600,000.00 ~~600~~598,~~000~~853.0053 ~~578~~563.1995 0.00 0.00 0.00 II-B-6 600,740.29 ~~600~~599,~~740~~592.2942 ~~578~~564.9060 0.00 0.00 0.0004 Totals 900,457,254.08 ~~900~~836,~~457~~777,~~254~~419.0894 21,~~144~~969,~~681~~034.5451 1844,~~914~~658,~~189~~826.8694 (9798,~~644~~574.5870) 0.0026 (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 23,~~130~~674.2501 ~~630~~623,~~779~~036.8309 0.~~99663420~~98439906 23,~~130~~674.2501 I-A-1 1,~~034~~900,~~092~~190.7915 3835,~~965~~048,~~907~~187.21 0.~~97414768~~87620468 1,~~034~~900,~~092~~190.7915 I-A-2 2547,~~852~~504.3275 ~~974~~876,~~147~~204.68 0.~~97414768~~87620468 2547,~~852~~504.3275 I-A-3 ~~258~~475,~~523~~047.2054 98,~~741~~762,~~476~~046.80 0.~~97414768~~87620468 ~~258~~475,~~523~~047.2054 I-A-4 24,~~679~~923,~~360~~440.2818 ~~100~~90,~~961~~810,~~639~~729.7227 0.~~97414768~~87620468 24,~~679~~923,~~360~~440.2818 I-A-5 24,~~378~~370,~~413~~437.4234 8980,~~621~~610,~~586~~830.5859 0.~~97414768~~87620468 24,~~378~~370,~~413~~437.4234 I-A-6 36,~~353~~162,~~546~~286.6778 ~~101~~88,~~646~~941,~~453~~348.3396 0.~~96806146~~84706047 36,~~353~~162,~~546~~286.6778 I-A-7 13,~~632~~000,~~725~~203.5569 4943,~~488~~302,~~132~~457.4582 0.~~96806146~~84706047 13,~~632~~000,~~725~~203.5569 I-A-8 12,~~389~~554,~~969~~129.7848 4236,~~130~~864,~~172~~191.2278 0.~~96806146~~84706047 12,~~389~~554,~~969~~129.7848 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 500.00 0.00 0.00000000 500.00 A-LR 500.00 0.00 0.00000000 500.00 I-B-1 12,~~280~~141.9607 3,~~489~~465,~~719~~526.0452 0.~~99649316~~98958496 12,~~280~~141.9607 I-B-2 3,~~510~~470.3536 ~~997~~990,~~489~~574.6554 0.~~99649316~~98958496 3,~~510~~470.3536 I-B-3 2,~~630~~600.1317 ~~747~~742,~~369~~188.8772 0.~~99649316~~98958496 2,~~630~~600.1317 I-B-4 1,~~753~~733.4245 ~~498~~494,~~246~~792.5848 0.~~99649316~~98958496 1,~~753~~733.4245 I-B-5 ~~876~~866.7172 ~~249~~247,~~123~~396.2924 0.~~99649316~~98958496 ~~876~~866.7172 I-B-6 1,~~755~~735.1920 ~~498~~495,~~748~~290.5295 0.~~99649315~~98958497 1,~~755~~734.1998 II-A-1 516,~~872~~566,~~256~~628.0369 ~~203~~174,~~765~~409,~~743~~852.9791 0.~~97198859~~83195724 516,~~872~~566,~~256~~628.0369 II-A-2 ~~700~~1,~~285~~975,623.2630 2420,~~299~~798,~~714~~931.7412 0.~~97198859~~83195724 ~~700~~1,~~285~~975,623.2630 II-A-3 ~~280~~790,~~114~~249.1032 98,~~719~~319,~~885~~572.9045 0.~~97198859~~83195724 ~~280~~790,~~114~~249.1032 II-A-4 13,~~321~~727,~~410~~922.2714 4539,~~852~~246,~~589~~751.7307 0.~~97198859~~83195724 13,~~321~~727,~~410~~922.2714 II-A-5 0.00 0.00 0.00000000 0.00 II-A-6 9798,~~644~~574.5870 17,~~402~~205,~~355~~683.4217 0.~~99442031~~98318190 9798,~~644~~574.5870 II-A-7 0.00 20,345,000.00 1.00000000 0.00 II-A-8 (9798,~~644~~574.5870) 20,~~475~~672,~~644~~316.5883 1.~~00479167~~01444287 (9798,~~644~~574.5870) II-A-9 0.00 40,000,000.00 1.00000000 0.00 II-B-1 6,~~554~~393.7832 6,~~795~~782,~~445~~609.2258 0.~~99903635~~99714931 6,~~554~~393.7832 II-B-2 1,~~156~~127.3990 1,~~198~~196,~~843~~579.6117 0.~~99903634~~99714931 1,~~156~~127.3990 II-B-3 ~~386~~376.4391 ~~400~~399,~~613~~856.5787 0.~~99903633~~99714930 ~~386~~376.4391 II-B-4 ~~385~~375.4697 ~~399~~398,~~614~~859.5472 0.~~99903635~~99714930 ~~385~~375.4697 II-B-5 ~~578~~563.1995 ~~599~~598,~~421~~289.8158 0.~~99903635~~99714930 ~~578~~563.1995 II-B-6 ~~578~~564.9064 ~~600~~599,~~161~~027.3977 0.~~99903636~~99714932 ~~578~~564.9060 Totals 2046,~~961~~529,~~226~~287.8303 ~~879~~790,~~496~~248,~~027~~132.2589 0.~~97672157~~87760760 2046,~~961~~529,~~226~~286.8377

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 632,910.08 ~~1000~~990.~~00000000~~20401129 3.~~19712083~~21952528 02.~~16868115~~58542256 0.00000000 I-A-1 40,000,000.00 ~~1000~~923.~~00000000~~70943400 3.~~50681425~~22481175 2244.~~34550550~~27994200 0.00000000 I-A-2 1,000,000.00 ~~1000~~923.~~00000000~~70943000 3.~~50681000~~22481000 2244.~~34551000~~27994000 0.00000000 I-A-3 10,000,000.00 ~~1000~~923.~~00000000~~70943400 3.~~50681400~~22481200 2244.~~34550500~~27994200 0.00000000 I-A-4 103,641,000.00 ~~1000~~923.~~00000000~~70943401 3.~~50681429~~22481161 2244.~~34550545~~27994201 0.00000000 I-A-5 92,000,000.00 ~~1000~~923.~~00000000~~70943402 3.~~50681435~~22481163 2244.~~34550543~~27994207 0.00000000 I-A-6 105,000,000.00 ~~1000~~905.~~00000000~~74891181 43.~~33239762~~98400514 2754.~~60614210~~70444038 0.00000000 I-A-7 51,120,858.00 ~~1000~~905.~~00000000~~74891192 43.~~33239755~~98400512 2754.~~60614210~~70444041 0.00000000 I-A-8 43,520,142.00 ~~1000~~905.~~00000000~~74891185 43.~~33239763~~98400515 2754.~~60614200~~70444030 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 ~~1000~~0.00000000 ~~135~~0.~~60000000~~00000000 ~~864~~0.~~40000000~~00000000 0.00000000 A-LR 50.00 ~~1000~~0.00000000 ~~135~~0.~~60000000~~00000000 ~~864~~0.~~40000000~~00000000 0.00000000 I-B-1 3,502,000.00 ~~1000~~993.~~00000000~~05185608 3.~~50684180~~46689606 0.00000000 0.00000000 I-B-2 1,001,000.00 ~~1000~~993.~~00000000~~05185814 3.~~50684316~~46689311 0.00000000 0.00000000 I-B-3 750,000.00 ~~1000~~993.~~00000000~~05185333 3.~~50684000~~46689333 0.00000000 0.00000000 I-B-4 500,000.00 ~~1000~~993.~~00000000~~05186000 3.~~50684000~~46690000 0.00000000 0.00000000 I-B-5 250,000.00 ~~1000~~993.~~00000000~~05184000 3.~~50684000~~46688000 0.00000000 0.00000000 I-B-6 500,503.71 ~~1000~~993.~~00000000~~05185970 3.~~50684713~~46646781 0.00000000 0.00000000 II-A-1 209,638,000.00 ~~1000~~910.~~00000000~~98217690 1.~~28801873~~17486739 2677.~~72339156~~85006459 0.00000000 II-A-2 25,000,000.00 ~~1000~~910.~~00000000~~98217680 1.~~28801880~~17486720 2677.~~72339160~~85006440 0.00000000 II-A-3 10,000,000.00 ~~1000~~910.~~00000000~~98217700 1.~~28801900~~17486700 2677.~~72339200~~85006500 0.00000000 II-A-4 47,174,000.00 ~~1000~~910.~~00000000~~98217683 1.~~28801861~~17486730 2677.~~72339149~~85006465 0.00000000 II-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 17,500,000.00 ~~1000~~988.~~00000000~~81473543 0.~~25656514~~08374343 5.~~32312571~~54909657 0.00000000 II-A-7 20,345,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-8 20,378,000.00 ~~1000~~1009.~~00000000~~60556139 0.00000000 0.00000000 (4.~~79166650~~83730984) II-A-9 40,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 6,802,000.00 ~~1000~~998.~~00000000~~08922376 0.~~96365481~~93991767 0.00000000 0.00000000 II-B-2 1,200,000.00 ~~1000~~998.~~00000000~~08922500 0.~~96365833~~93991667 0.00000000 0.00000000 II-B-3 401,000.00 ~~1000~~998.~~00000000~~08922693 0.~~96366584~~93992519 0.00000000 0.00000000 II-B-4 400,000.00 ~~1000~~998.~~00000000~~08922500 0.~~96365000~~93992500 0.00000000 0.00000000 II-B-5 600,000.00 ~~1000~~998.~~00000000~~08921667 0.~~96365000~~93991667 0.00000000 0.00000000 II-B-6 600,740.29 ~~1000~~998.~~00000000~~08924086 0.~~96364437~~93984041 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 35.~~36580198~~80494784 ~~996~~984.~~63419802~~39906345 0.~~99663420~~98439906 35.~~36580198~~80494784 I-A-1 0.00000000 2547.~~85231975~~50475375 ~~974~~876.~~14768025~~20468025 0.~~97414768~~87620468 2547.~~85231975~~50475375 I-A-2 0.00000000 2547.~~85232000~~50475000 ~~974~~876.~~14768000~~20468000 0.~~97414768~~87620468 2547.~~85232000~~50475000 I-A-3 0.00000000 2547.~~85232000~~50475400 ~~974~~876.~~14768000~~20468000 0.~~97414768~~87620468 2547.~~85232000~~50475400 I-A-4 0.00000000 2547.~~85231983~~50475372 ~~974~~876.~~14768017~~20468029 0.~~97414768~~87620468 2547.~~85231983~~50475372 I-A-5 0.00000000 2547.~~85231978~~50475370 ~~974~~876.~~14768022~~20468033 0.~~97414768~~87620468 2547.~~85231978~~50475370 I-A-6 0.00000000 3158.~~93853971~~68844552 ~~968~~847.~~06146029~~06046629 0.~~96806146~~84706047 3158.~~93853971~~68844552 I-A-7 0.00000000 3158.~~93853965~~68844553 ~~968~~847.~~06146035~~06046640 0.~~96806146~~84706047 3158.~~93853965~~68844553 I-A-8 0.00000000 3158.~~93853963~~68844546 ~~968~~847.~~06146037~~06046639 0.~~96806146~~84706047 3158.~~93853963~~68844546 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 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 A-LR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 I-B-1 0.00000000 3.~~50684180~~46689606 ~~996~~989.~~49315820~~58495717 0.~~99649316~~98958496 3.~~50684180~~46689606 I-B-2 0.00000000 3.~~50684316~~46689311 ~~996~~989.~~49315684~~58495504 0.~~99649316~~98958496 3.~~50684316~~46689311 I-B-3 0.00000000 3.~~50684000~~46689333 ~~996~~989.~~49316000~~58496000 0.~~99649316~~98958496 3.~~50684000~~46689333 I-B-4 0.00000000 3.~~50684000~~46690000 ~~996~~989.~~49316000~~58496000 0.~~99649316~~98958496 3.~~50684000~~46690000 I-B-5 0.00000000 3.~~50684000~~46688000 ~~996~~989.~~49316000~~58496000 0.~~99649316~~98958496 3.~~50684000~~46688000 I-B-6 0.~~00000000~~00043956 3.~~50684713~~46690737 ~~996~~989.~~49315287~~58497231 0.~~99649315~~98958497 3.~~50684713~~46646781 II-A-1 0.00000000 2879.~~01141029~~02493198 ~~971~~831.~~98858971~~95724492 0.~~97198859~~83195724 2879.~~01141029~~02493198 II-A-2 0.00000000 2879.~~01141040~~02493200 ~~971~~831.~~98858960~~95724480 0.~~97198859~~83195724 2879.~~01141040~~02493200 II-A-3 0.00000000 2879.~~01141000~~02493200 ~~971~~831.~~98859000~~95724500 0.~~97198859~~83195724 2879.~~01141000~~02493200 II-A-4 0.00000000 2879.~~01141031~~02493195 ~~971~~831.~~98858969~~95724488 0.~~97198859~~83195724 2879.~~01141031~~02493195 II-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-6 0.00000000 5.~~57969029~~63284000 ~~994~~983.~~42030971~~18189543 0.~~99442031~~98318190 5.~~57969029~~63284000 II-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-8 0.00000000 (4.~~79166650~~83730984) 1,~~004~~014.~~79166650~~44287123 1.~~00479167~~01444287 (4.~~79166650~~83730984) II-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-B-1 0.00000000 0.~~96365481~~93991767 ~~999~~997.~~03634519~~14930609 0.~~99903635~~99714931 0.~~96365481~~93991767 II-B-2 0.00000000 0.~~96365833~~93991667 ~~999~~997.~~03634167~~14930833 0.~~99903634~~99714931 0.~~96365833~~93991667 II-B-3 0.00000000 0.~~96366584~~93992519 ~~999~~997.~~03633416~~14930175 0.~~99903633~~99714930 0.~~96366584~~93992519 II-B-4 0.00000000 0.~~96365000~~93992500 ~~999~~997.~~03635000~~14930000 0.~~99903635~~99714930 0.~~96365000~~93992500 II-B-5 0.00000000 0.~~96365000~~93991667 ~~999~~997.~~03635000~~14930000 0.~~99903635~~99714930 0.~~96365000~~93991667 II-B-6 0.~~00000000~~00006658 0.~~96364437~~93990699 ~~999~~997.~~03635563~~14931722 0.~~99903636~~99714932 0.~~96364437~~93984041 (3) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~Bankrupcy, 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% ~~632~~626,~~910~~710.0810 0.00 0.00 0.00 I-A-1 40,000,000.00 4.50000% 4036,~~000~~948,~~000~~377.0036 ~~150~~138,~~000~~556.0042 0.00 0.00 I-A-2 1,000,000.00 4.50000% 1923,~~000,000~~709.0043 3,~~750~~463.0091 0.00 0.00 I-A-3 10,000,000.00 4.75000% 109,~~000~~237,~~000~~094.0034 3936,~~583~~563.3350 0.00 0.00 I-A-4 103,641,000.00 5.00000% ~~103~~95,~~641~~734,~~000~~169.0045 ~~431~~398,~~837~~892.5037 0.00 0.00 I-A-5 92,000,000.00 5.25000% 9284,~~000~~981,~~000~~267.0093 ~~402~~371,~~500~~793.0005 0.00 0.00 I-A-6 105,000,000.00 4.50000% ~~105~~95,~~000~~103,~~000~~635.0074 ~~393~~356,~~750~~638.0063 0.00 0.00 I-A-7 51,120,858.00 5.00000% 5146,~~120~~302,~~858~~661.0051 ~~213~~192,~~003~~927.5876 0.00 0.00 I-A-8 43,520,142.00 8.50000% 4339,~~520~~418,~~142~~321.0026 ~~308~~279,~~267~~213.6711 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% 500.00 0.2200 0.00 0.00 A-LR 50.00 5.25000% 500.00 0.2200 0.00 0.00 I-B-1 3,502,000.00 5.25000% 3,~~502~~477,~~000~~667.0060 15,~~321~~214.2580 0.00 0.00 I-B-2 1,001,000.00 5.25000% 1994,~~001,000~~044.0091 4,~~379~~348.3895 0.00 0.00 I-B-3 750,000.00 5.25000% ~~750~~744,~~000~~788.0089 3,~~281~~258.2545 0.00 0.00 I-B-4 500,000.00 5.25000% ~~500~~496,~~000~~525.0093 2,~~187~~172.5030 0.00 0.00 I-B-5 250,000.00 5.25000% ~~250~~248,~~000~~262.0096 1,~~093~~086.7515 0.00 0.00 I-B-6 500,503.71 5.25000% ~~500~~497,~~503~~026.7114 2,~~189~~174.7049 0.00 0.00 II-A-1 209,638,000.00 5.00000% ~~209~~190,~~638~~976,~~000~~481.0060 ~~873~~795,~~491~~735.6734 0.00 0.00 II-A-2 25,000,000.00 5.75000% 2522,~~000~~774,~~000~~554.0042 ~~119~~109,~~791~~128.6707 0.00 0.00 II-A-3 10,000,000.00 8.50000% 109,~~000~~109,~~000~~821.0077 7064,~~833~~527.3390 0.00 0.00 II-A-4 47,174,000.00 1.~~84000~~80500% 4742,~~174~~974,~~000~~673.0021 7264,~~333~~641.4707 0.00 0.00 II-A-5 0.00 6.~~66000~~69500% 4742,~~174~~974,~~000~~673.0021 ~~261~~239,~~815~~762.7086 0.00 0.00 II-A-6 17,500,000.00 5.75000% 17,~~500~~304,~~000~~257.0087 8382,~~854~~916.1724 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% 20,~~378~~573,~~000~~742.0013 9798,~~644~~582.5851 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,~~802~~789,~~000~~002.0090 32,~~592~~530.9264 0.00 0.00 II-B-2 1,200,000.00 5.75000% 1,~~200~~197,~~000~~707.0007 5,~~750~~739.0001 0.00 0.00 II-B-3 401,000.00 5.75000% ~~401~~400,~~000~~233.0078 1,~~921~~917.4679 0.00 0.00 II-B-4 400,000.00 5.75000% ~~400~~399,~~000~~235.0069 1,~~916~~913.6700 0.00 0.00 II-B-5 600,000.00 5.75000% ~~600~~598,~~000~~853.0053 2,~~875~~869.0051 0.00 0.00 II-B-6 600,740.29 5.75000% ~~600~~599,~~740~~592.2942 2,~~878~~873.5505 0.00 0.00 Totals 900,457,254.08 43,~~103~~814,~~414~~010.3367 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 ~~630~~623,~~779~~036.8309 I-A-1 5115.5080 0.00 ~~149~~138,~~948~~540.5062 0.00 3835,~~965~~048,~~907~~187.21 I-A-2 10.2939 0.00 3,~~748~~463.7152 0.00 ~~974~~876,~~147~~204.68 I-A-3 113.5053 0.00 3936,~~571~~559.8397 0.00 98,~~741~~762,~~476~~046.80 I-A-4 ~~125~~38.4549 0.00 ~~431~~398,~~712~~853.0588 0.00 ~~100~~90,~~961~~810,~~639~~729.7227 I-A-5 ~~116~~35.9388 0.00 ~~402~~371,~~383~~757.0717 0.00 8980,~~621~~610,~~586~~830.5859 I-A-6 ~~114~~34.3941 0.00 ~~393~~356,~~635~~604.6122 0.00 ~~101~~88,~~646~~941,~~453~~348.3396 I-A-7 6118.8862 0.00 ~~212~~192,~~941~~909.7014 0.00 4943,~~488~~302,~~132~~457.4582 I-A-8 8926.5594 0.00 ~~308~~279,~~178~~186.1217 0.00 4236,~~130~~864,~~172~~191.2278 I-A-9 299.2973 0.00 100,~~804~~823.0460 0.00 22,000,000.00 I-A-10 3311.2906 0.00 114,~~550~~572.0528 0.00 25,000,000.00 A-R 0.00 0.00 0.2200 0.00 0.00 A-LR 0.00 0.00 ~~1,697~~0.8700 0.00 0.00 I-B-1 41.5149 0.00 15,~~316~~213.7431 0.00 3,~~489~~465,~~719~~526.0452 I-B-2 10.2943 0.00 4,~~378~~348.0952 0.00 ~~997~~990,~~489~~574.6554 I-B-3 0.9732 0.00 3,~~280~~258.2813 0.00 ~~747~~742,~~369~~188.8772 I-B-4 0.6421 0.00 2,~~186~~172.8609 0.00 ~~498~~494,~~246~~792.5848 I-B-5 0.3211 0.00 1,~~093~~086.4304 0.00 ~~249~~247,~~123~~396.2924 I-B-6 0.6421 0.00 2,~~189~~174.0628 0.00 ~~498~~495,~~748~~290.5295 II-A-1 063.0007 0.00 ~~873~~795,~~491~~672.6727 0.00 ~~203~~174,~~765~~409,~~743~~852.9791 II-A-2 08.0065 0.00 ~~119~~109,~~791~~119.6742 0.00 2420,~~299~~798,~~714~~931.7412 II-A-3 05.0011 0.00 7064,~~833~~522.3379 0.00 98,~~719~~319,~~885~~572.9045 II-A-4 05.0012 0.00 7264,~~333~~635.4795 0.00 4539,~~852~~246,~~589~~751.7307 II-A-5 019.00 0.00 ~~261~~239,~~815~~743.7086 0.00 4539,~~852~~246,~~589~~751.7307 II-A-6 06.0057 0.00 8382,~~854~~909.1766 0.00 17,~~402~~205,~~355~~683.4217 II-A-7 07.0073 0.00 97,~~486~~478.4673 0.00 20,345,000.00 II-A-8 07.0081 0.00 9798,~~644~~574.5870 0.00 20,~~475~~672,~~644~~316.5883 II-A-9 015.0019 0.00 191,~~666~~651.6747 0.00 40,000,000.00 II-B-1 02.0058 0.00 32,~~592~~528.9206 0.00 6,~~795~~782,~~445~~609.2258 II-B-2 0.0045 0.00 5,~~750~~738.0056 0.00 1,~~198~~196,~~843~~579.6117 II-B-3 0.0015 0.00 1,~~921~~917.4663 0.00 ~~400~~399,~~613~~856.5787 II-B-4 0.0015 0.00 1,~~916~~912.6785 0.00 ~~399~~398,~~614~~859.5472 II-B-5 0.0023 0.00 2,~~875~~869.0028 0.00 ~~599~~598,~~421~~289.8158 II-B-6 0.0023 0.00 2,~~878~~872.5582 0.00 ~~600~~599,~~161~~027.3977 Totals ~~643~~339.4466 0.00 43,~~104~~813,~~468~~670.5599 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~Bankrupcy, 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% ~~1000~~990.~~00000000~~20401129 0.00000000 0.00000000 0.00000000 I-A-1 40,000,000.00 4.50000% ~~1000~~923.~~00000000~~70943400 3.~~75000000~~46391050 0.00000000 0.00000000 I-A-2 1,000,000.00 4.50000% ~~1000~~923.~~00000000~~70943000 3.~~75000000~~46391000 0.00000000 0.00000000 I-A-3 10,000,000.00 4.75000% ~~1000~~923.~~00000000~~70943400 3.~~95833300~~65635000 0.00000000 0.00000000 I-A-4 103,641,000.00 5.00000% ~~1000~~923.~~00000000~~70943401 43.~~16666667~~84878928 0.00000000 0.00000000 I-A-5 92,000,000.00 5.25000% ~~1000~~923.~~00000000~~70943402 4.~~37500000~~04122880 0.00000000 0.00000000 I-A-6 105,000,000.00 4.50000% ~~1000~~905.~~00000000~~74891181 3.~~75000000~~39655838 0.00000000 0.00000000 I-A-7 51,120,858.00 5.00000% ~~1000~~905.~~00000000~~74891192 43.~~16666676~~77395387 0.00000000 0.00000000 I-A-8 43,520,142.00 8.50000% ~~1000~~905.~~00000000~~74891185 76.~~08333328~~41572148 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% ~~1000~~0.00000000 40.~~40000000~~00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% ~~1000~~0.00000000 40.~~40000000~~00000000 0.00000000 0.00000000 I-B-1 3,502,000.00 5.25000% ~~1000~~993.~~00000000~~05185608 4.~~37500000~~34460308 0.00000000 0.00000000 I-B-2 1,001,000.00 5.25000% ~~1000~~993.~~00000000~~05185814 4.~~37500500~~34460539 0.00000000 0.00000000 I-B-3 750,000.00 5.25000% ~~1000~~993.~~00000000~~05185333 4.~~37500000~~34460000 0.00000000 0.00000000 I-B-4 500,000.00 5.25000% ~~1000~~993.~~00000000~~05186000 4.~~37500000~~34460000 0.00000000 0.00000000 I-B-5 250,000.00 5.25000% ~~1000~~993.~~00000000~~05184000 4.~~37500000~~34460000 0.00000000 0.00000000 I-B-6 500,503.71 5.25000% ~~1000~~993.~~00000000~~05185970 4.~~37499255~~34460316 0.00000000 0.00000000 II-A-1 209,638,000.00 5.00000% ~~1000~~910.~~00000000~~98217690 43.~~16666668~~79575907 0.00000000 0.00000000 II-A-2 25,000,000.00 5.75000% ~~1000~~910.~~00000000~~98217680 4.~~79166680~~36512280 0.00000000 0.00000000 II-A-3 10,000,000.00 8.50000% ~~1000~~910.~~00000000~~98217700 76.~~08333300~~45279000 0.00000000 0.00000000 II-A-4 47,174,000.00 1.~~84000~~80500% ~~1000~~910.~~00000000~~98217683 1.~~53333340~~37026900 0.00000000 0.00000000 II-A-5 0.00 6.~~66000~~69500% ~~1000~~910.~~00000000~~98217683 5.~~55000000~~08252130 0.00000000 0.00000000 II-A-6 17,500,000.00 5.75000% ~~1000~~988.~~00000000~~81473543 4.~~79166686~~73807086 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% ~~1000~~1009.~~00000000~~60556139 4.~~79166650~~83769310 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% ~~1000~~998.~~00000000~~08922376 4.~~79166716~~78251103 0.00000000 0.00000000 II-B-2 1,200,000.00 5.75000% ~~1000~~998.~~00000000~~08922500 4.~~79166667~~78250833 0.00000000 0.00000000 II-B-3 401,000.00 5.75000% ~~1000~~998.~~00000000~~08922693 4.~~79167082~~78251870 0.00000000 0.00000000 II-B-4 400,000.00 5.75000% ~~1000~~998.~~00000000~~08922500 4.~~79167500~~78250000 0.00000000 0.00000000 II-B-5 600,000.00 5.75000% ~~1000~~998.~~00000000~~08921667 4.~~79166667~~78251667 0.00000000 0.00000000 II-B-6 600,740.29 5.75000% ~~1000~~998.~~00000000~~08924086 4.~~79167129~~78251592 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 ~~996~~984.~~63419802~~39906345 I-A-1 0.~~00128750~~00039500 0.00000000 3.~~74871250~~46351550 0.00000000 ~~974~~876.~~14768025~~20468025 I-A-2 0.~~00129000~~00039000 0.00000000 3.~~74871000~~46352000 0.00000000 ~~974~~876.~~14768000~~20468000 I-A-3 0.~~00115000~~00035300 0.00000000 3.~~95718300~~65599700 0.00000000 ~~974~~876.~~14768000~~20468000 I-A-4 0.~~00121043~~00037138 0.00000000 43.~~16545624~~84841790 0.00000000 ~~974~~876.~~14768017~~20468029 I-A-5 0.~~00127098~~00039000 0.00000000 4.~~37372902~~04083880 0.00000000 ~~974~~876.~~14768022~~20468033 I-A-6 0.~~00108943~~00032771 0.00000000 3.~~74891057~~39623067 0.00000000 ~~968~~847.~~06146029~~06046629 I-A-7 0.~~00121046~~00036423 0.00000000 43.~~16545630~~77358964 0.00000000 ~~968~~847.~~06146035~~06046640 I-A-8 0.~~00205767~~00061902 0.00000000 76.~~08127561~~41510246 0.00000000 ~~968~~847.~~06146037~~06046639 I-A-9 0.~~00133136~~00044227 0.00000000 4.~~58200182~~58289091 0.00000000 1000.00000000 I-A-10 0.~~00133160~~00044240 0.00000000 4.~~58200200~~58289120 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 40.~~40000000~~00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~33957~~0.~~40000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00128784~~00042547 0.00000000 4.~~37371216~~34417761 0.00000000 ~~996~~989.~~49315820~~58495717 I-B-2 0.~~00128871~~00042957 0.00000000 4.~~37371628~~34417582 0.00000000 ~~996~~989.~~49315684~~58495504 I-B-3 0.~~00129333~~00042667 0.00000000 4.~~37370667~~34417333 0.00000000 ~~996~~989.~~49316000~~58496000 I-B-4 0.~~00128000~~00042000 0.00000000 4.~~37372000~~34418000 0.00000000 ~~996~~989.~~49316000~~58496000 I-B-5 0.~~00128000~~00044000 0.00000000 4.~~37372000~~34416000 0.00000000 ~~996~~989.~~49316000~~58496000 I-B-6 0.~~00127871~~00041958 0.00000000 4.~~37371383~~34418358 0.00000000 ~~996~~989.~~49315287~~58497231 II-A-1 0.~~00000000~~00030085 0.00000000 43.~~16666668~~79545822 0.00000000 ~~971~~831.~~98858971~~95724492 II-A-2 0.~~00000000~~00034600 0.00000000 4.~~79166680~~36477680 0.00000000 ~~971~~831.~~98858960~~95724480 II-A-3 0.~~00000000~~00051100 0.00000000 76.~~08333300~~45227900 0.00000000 ~~971~~831.~~98859000~~95724500 II-A-4 0.~~00000000~~00010853 0.00000000 1.~~53333340~~37016047 0.00000000 ~~971~~831.~~98858969~~95724488 II-A-5 0.~~00000000~~00040276 0.00000000 5.~~55000000~~08211854 0.00000000 ~~971~~831.~~98858969~~95724488 II-A-6 0.~~00000000~~00037543 0.00000000 4.~~79166686~~73769486 0.00000000 ~~994~~983.~~42030971~~18189543 II-A-7 0.~~00000000~~00037995 0.00000000 4.~~79166675~~79128680 0.00000000 1000.00000000 II-A-8 0.~~00000000~~00038326 0.00000000 4.~~79166650~~83730984 0.00000000 ~~1004~~1014.~~79166650~~44287123 II-A-9 0.~~00000000~~00037975 0.00000000 4.~~79166675~~79128675 0.00000000 1000.00000000 II-B-1 0.~~00000000~~00037930 0.00000000 4.~~79166716~~78213173 0.00000000 ~~999~~997.~~03634519~~14930609 II-B-2 0.~~00000000~~00037500 0.00000000 4.~~79166667~~78213333 0.00000000 ~~999~~997.~~03634167~~14930833 II-B-3 0.~~00000000~~00037406 0.00000000 4.~~79167082~~78211970 0.00000000 ~~999~~997.~~03633416~~14930175 II-B-4 0.~~00000000~~00037500 0.00000000 4.~~79167500~~78212500 0.00000000 ~~999~~997.~~03635000~~14930000 II-B-5 0.~~00000000~~00038333 0.00000000 4.~~79166667~~78213333 0.00000000 ~~999~~997.~~03635000~~14930000 II-B-6 0.~~00000000~~00038286 0.00000000 4.~~79167129~~78213306 0.00000000 ~~999~~997.~~03635563~~14931722 (6) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~Bankrupcy, 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 ~~514~~510,~~818~~851.8942 ~~512~~507,~~824~~777.7305 9998.~~61264825~~63217140% AP-2 0.00000% 0.00 0.00 ~~118~~115,~~091~~858.1968 ~~117~~115,~~955~~259.1004 9997.~~88475855~~60172626%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0133,260.0090 Deposits Payments of Interest and Principal 2450,~~629~~395,~~689~~026.3473 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~607,585~~0.9200 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2550,~~237~~395,~~275~~026.2673 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~179~~156,~~010~~851.5622 Payment of Interest and Principal 2550,~~065~~342,~~695~~957.3677 Total Withdrawals (Pool Distribution Amount) 2550,~~244~~499,~~705~~808.9299 Ending Balance 028,478.0065

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1424,~~830~~761.0083 Servicing Fee Support 1424,~~186~~422.5617 Non-Supported Prepayment/Curtailment Interest Shortfall ~~643~~339.4466

SERVICING FEES Gross Servicing Fee ~~185~~174,~~766~~301.4634 Master Servicing Fee 76,~~430~~972.6605 Supported Prepayment/Curtailment Interest Shortfall 1424,~~186~~422.5617 Net Servicing Fee ~~179~~156,~~010~~851.5622

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 54 0 0 0 54 21,~~269~~758,~~371~~649.6372 0.00 0.00 0.00 21,~~269~~758,~~371~~649.6372 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 54 0 0 0 54 21,~~269~~758,~~371~~649.6372 0.00 0.00 0.00 21,~~269~~758,~~371~~649.6372 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~272777~~238521% 0.000000% 0.000000% 0.000000% 0.~~272777~~238521% 2.~~618688~~351956% 0.000000% 0.000000% 0.000000% 2.~~618688~~351956% 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.~~272777~~238521% 0.000000% 0.000000% 0.000000% 0.~~272777~~238521% 2.~~618688~~351956% 0.000000% 0.000000% 0.000000% 2.~~618688~~351956%

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 32 0 0 0 32 1821,~~390,371~~880.6310 0.00 0.00 0.00 1821,~~390,371~~880.6310 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 32 0 0 0 32 1821,~~390,371~~880.6310 0.00 0.00 0.00 1821,~~390,371~~880.6310 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~291545~~211640% 0.000000% 0.000000% 0.000000% 0.~~291545~~211640% 0.~~285097~~187158% 0.000000% 0.000000% 0.000000% 0.~~285097~~187158% 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.~~291545~~211640% 0.000000% 0.000000% 0.000000% 0.~~291545~~211640% 0.~~285097~~187158% 0.000000% 0.000000% 0.000000% 0.~~285097~~187158% 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 2 0 0 0 2 ~~879~~936,~~000~~769.0062 0.00 0.00 0.00 ~~879~~936,~~000~~769.0062 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 2 0 0 0 2 ~~879~~936,~~000~~769.0062 0.00 0.00 0.00 ~~879~~936,~~000~~769.0062 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~248756~~273224% 0.000000% 0.000000% 0.000000% 0.~~248756~~273224% 0.~~223249~~265178% 0.000000% 0.000000% 0.000000% 0.~~223249~~265178% 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.~~248756~~273224% 0.000000% 0.000000% 0.000000% 0.~~248756~~273224% 0.~~223249~~265178% 0.000000% 0.000000% 0.000000% 0.~~223249~~265178%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~997~~414,~~326~~432.0361

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~040440~~040892% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity (Stepdown Calculation ) ~~354~~352 Beginning Scheduled Collateral Loan Count 1,~~864~~761 Number Of Loans Paid In Full 3184 Ending Scheduled Collateral Loan Count 1,~~833~~677 Beginning Scheduled Collateral Balance ~~900~~836,~~457~~777,~~254~~419.0893 Ending Scheduled Collateral Balance ~~879~~790,~~496~~248,~~027~~132.2590 Ending Actual Collateral Balance at 2830-~~Feb~~Apr-2003 8674,~~660~~773,~~625~~928.7143 Ending Scheduled Balance For Wells Fargo Serviced ~~849~~763,~~172~~560,~~575~~111.3689 Ending Scheduled Balance For Other Servicers 3026,~~323~~688,~~451~~021.8901 Monthly P &I Constant 6,~~481~~062,~~772~~978.3260 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 2450,~~951~~227,~~546~~901.3286 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~832~~744,~~291~~892,~~073~~522.6682 Ending scheduled Balance For discounted Loans 4745,~~204~~355,~~953~~610.5908 Scheduled Principal 21,~~140~~967,~~191~~569.6728 Unscheduled Principal 1844,~~821~~561,~~035~~717.1675 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~870~~781,~~587~~913,~~005~~156.7751 Greater Than 80%, less than or equal to 85% 2,~~726~~248,~~827~~160.5989 Greater than 85%, less than or equal to 95% 54,~~192~~873,~~949~~813.2165 Greater than 95% 1,~~219~~217,~~830~~692.9989

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~826684~~814989 6.~~307639~~320230 6.~~040440~~040892 Weighted Average Net Rate 5.~~244588~~244293 5.~~754028~~749052 5.~~471003~~469981 Weighted Average Maturity ~~176~~174 ~~354~~352 ~~354~~352 Beginning Loan Count 987 61774 1,~~048~~761 Loans Paid In Full (42) ~~(743)~~42 ~~(785)~~84 Ending Loan Count ~~1,029~~945 ~~804~~732 1,~~833~~677 Beginning Scheduled Balance ~~472~~462,~~046~~618,~~191~~404.0086 28374,~~254~~159,~~231~~015.0007 ~~500~~836,~~300~~777,~~422~~419.0093 Ending scheduled Balance ~~487~~439,~~523~~159,~~037~~543.6761 ~~391~~351,~~972~~088,~~989~~589.5829 ~~879~~790,~~496~~248,~~027~~132.2590 Record Date 0204/2830/2003 0204/2830/2003 0204/2830/2003 Principal And Interest Constant 43,~~087~~816,~~106~~166.6486 2,~~394~~246,~~665~~811.6874 6,~~481~~062,~~772~~978.3260 Scheduled Principal 1,~~754~~615,~~569~~202.1852 ~~385~~352,~~622~~366.4976 21,~~140~~967,~~191~~569.6728 Unscheduled Principal 1121,~~022~~843,~~815~~658.7573 722,~~798~~718,~~219~~059.4102 1844,~~821~~561,~~035~~717.1675 Scheduled Interest 2,~~294~~121,~~318~~745.8017 21,~~003~~873,~~420~~228.1629 43,~~297~~994,~~738~~973.9746 Servicing Fees ~~104~~96,~~200~~367.3174 8177,~~566~~933.1660 ~~185~~174,~~766~~301.4634 Master Servicing Fees 43,~~168~~854.0171 3,~~262~~117.6534 76,~~430~~972.6605 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~134~~119,~~250~~764.3409 9997,~~764~~004.2483 ~~234~~216,~~014~~768.5892 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 21,~~051~~901,~~700~~758.1464 1,~~818~~695,~~827~~172.1352 3,~~870~~596,~~527~~931.2716 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO MORTGAGE BACKED SECURITIES 2003-1 TRUST