8-K 1 wfm03003.txt JULY 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): July 25, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-through Certificates, Series 2003-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-15 56-2350152 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) 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 July 25, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-through Certificates, Series 2003-3 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 2003-3 Trust, relating to the July 25, 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 2003-3 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: 7/28/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-through Certificates, Series 2003-3 Trust, relating to the July 25, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 56/3130/03 Distribution Date: 67/25/03 WFMBS Series: 2003-3 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-PO 949774BD4 PO 0.00000% 2,~~982~~965,~~105~~048.3381 0.00 1763,~~056~~438.5138 I-A-1 949774AA1 SEQ 5.50000% 44,560,546.00 204,~~235~~224.8464 0.00 I-A-2 949774AB9 SEQ 5.50000% ~~105~~100,~~022~~224,~~444~~841.4719 ~~481~~459,~~352~~338.8768 49,~~797~~831,~~603~~469.2831 I-A-3 949774AC7 SEQ 5.50000% 15,177,000.00 69,~~561~~557.2544 0.00 I-A-4 949774AD5 SEQ 5.50000% 12,522,000.00 57,~~392~~389.5035 0.00 I-A-5 949774AE3 SEQ 1.~~91875~~63500% 3836,~~250~~948,~~605~~689.4618 6150,~~161~~339.1283 12,~~301~~667,~~916~~946.2871 I-A-6 949774AF0 SEQ 6.~~58125~~86500% 0.00 ~~209~~211,~~780~~365.6671 0.00 I-A-7 949774AG8 SEQ 5.25000% 2,750,000.00 12,~~031~~030.2559 0.00 I-A-8 949774AH6 SEQ 5.75000% 2,750,000.00 13,~~177~~176.0836 0.00 I-A-9 949774AJ2 SEQ 5.50000% 3,500,000.00 16,~~041~~040.6779 0.00 I-A-10 949774AK9 SEQ 5.50000% 2,500,000.00 11,~~458~~457.3371 0.00 I-A-11 949774AL7 SEQ 5.50000% 3,000,000.00 13,~~750~~749.0025 0.00 I-A-12 949774AM5 SEQ 5.50000% 3,000,000.00 13,~~750~~749.0025 0.00 I-A-13 949774AN3 SEQ 5.50000% 2,500,000.00 11,~~458~~457.3371 0.00 I-A-14 949774AP8 SEQ 5.25000% 2,000,000.00 8,~~750~~749.0052 0.00 I-A-15 949774AQ6 SEQ 5.75000% 2,000,000.00 9,~~583~~582.3381 0.00 I-A-16 949774AR4 SEQ 5.25000% 2,000,000.00 8,~~750~~749.0052 0.00 I-A-17 949774AS2 SEQ 5.75000% 2,000,000.00 9,~~583~~582.3381 0.00 I-A-18 949774AT0 SEQ 5.25000% 3,500,000.00 15,~~312~~311.5066 0.00 I-A-19 949774AU7 SEQ 5.50000% 1,750,000.00 8,020.8339 0.00 I-A-20 949774AV5 SEQ 6.00000% 1,750,000.00 8,~~750~~749.0052 0.00 I-A-21 949774AW3 SEQ 5.25000% 9288,~~655~~423,~~800~~126.7672 ~~405~~386,~~369~~829.1398 48,~~232~~673,~~674~~790.0431 I-A-22 949774AX1 SEQ 5.00000% 9288,~~655~~423,~~800~~126.7672 ~~386~~368,~~065~~409.8450 48,~~232~~673,~~674~~790.0431 I-A-23 949774AY9 SEQ 1.~~81875~~53500% 2322,~~163~~104,~~023~~897.6345 3528,~~106~~274.4630 12,~~058~~168,~~126~~360.1884 I-A-24 949774AZ6 SEQ 6.~~68125~~96500% 0.00 128,~~964~~293.9648 0.00 I-A-R 949774BA0 RES 5.75000% 0.00 0.00 0.00 I-A-LR 949774BB8 RES 5.75000% 0.00 ~~161~~1.0195 0.00 I-B-1 949774BE2 SUB 5.75000% 7,~~243~~236,~~844~~740.4942 34,~~710~~674.0915 76,~~104~~883.0702 I-B-2 949774BF9 SUB 5.75000% 1,~~999~~997,~~093~~132.4896 9,~~578~~569.9907 1,~~960~~899.52 I-B-3 949774BG7 SUB 5.75000% 1,~~748~~746,~~583~~868.0217 8,~~378~~369.6395 1,~~714~~661.8448 I-B-4 949774BP7 SUB 5.75000% ~~999~~998,~~047~~067.7295 4,~~787~~782.1015 ~~979~~949.7728 I-B-5 949774BQ5 SUB 5.75000% ~~749~~748,~~535~~800.3023 3,~~591~~587.5280 ~~735~~712.0720 I-B-6 949774BR3 SUB 5.75000% 749,~~783~~047.0169 3,~~592~~588.7199 ~~735~~712.3244 II-A-1 949774BC6 SEQ 5.25000% ~~451~~435,~~977~~754,~~094~~254.1063 1,~~977~~905,~~206~~959.2897 1630,~~222~~362,~~839~~642.4734 II-B-1 949774BH5 SUB 5.25000% 2,~~982~~972,~~877~~142.7083 1312,~~048~~999.8195 10,~~734~~440.8623 II-B-2 949774BJ1 SUB 5.25000% ~~746~~744,~~712~~025.3910 3,~~266~~254.5532 2,~~687~~613.2953 II-B-3 949774BK8 SUB 5.25000% ~~993~~990,~~961~~384.5848 4,~~348~~331.1688 3,~~577~~478.1092 II-B-4 949774BS1 SUB 5.25000% ~~497~~495,~~477~~686.2794 2,~~176~~168.2510 1,~~790~~741.3320 II-B-5 949774BT9 SUB 5.25000% ~~249~~248,~~235~~338.1217 1,~~090~~086.3021 ~~896~~872.9534 II-B-6 949774BU6 SUB 5.25000% ~~497~~495,~~310~~520.5077 2,~~175~~167.5237 1,~~788~~738.8747 Totals ~~933~~901,~~423~~526,~~882~~286.0941 4,~~267~~120,~~519~~972.2066 3162,~~897~~475,~~594~~140.7983

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 2,~~965~~901,~~048~~610.8143 1763,~~056~~438.5138 0.00 I-A-1 0.00 44,560,546.00 204,~~235~~224.8464 0.00 I-A-2 0.00 ~~100~~90,~~224~~393,~~841~~371.1989 510,~~278~~290,~~956~~807.1599 0.00 I-A-3 0.00 15,177,000.00 69,~~561~~557.2544 0.00 I-A-4 0.00 12,522,000.00 57,~~392~~389.5035 0.00 I-A-5 0.00 3634,~~948~~280,~~689~~742.1846 12,~~363~~718,~~077~~286.4054 0.00 I-A-6 0.00 0.00 ~~209~~211,~~780~~365.6671 0.00 I-A-7 0.00 2,750,000.00 12,~~031~~030.2559 0.00 I-A-8 0.00 2,750,000.00 13,~~177~~176.0836 0.00 I-A-9 0.00 3,500,000.00 16,~~041~~040.6779 0.00 I-A-10 0.00 2,500,000.00 11,~~458~~457.3371 0.00 I-A-11 0.00 3,000,000.00 13,~~750~~749.0025 0.00 I-A-12 0.00 3,000,000.00 13,~~750~~749.0025 0.00 I-A-13 0.00 2,500,000.00 11,~~458~~457.3371 0.00 I-A-14 0.00 2,000,000.00 8,~~750~~749.0052 0.00 I-A-15 0.00 2,000,000.00 9,~~583~~582.3381 0.00 I-A-16 0.00 2,000,000.00 8,~~750~~749.0052 0.00 I-A-17 0.00 2,000,000.00 9,~~583~~582.3381 0.00 I-A-18 0.00 3,500,000.00 15,~~312~~311.5066 0.00 I-A-19 0.00 1,750,000.00 8,020.8339 0.00 I-A-20 0.00 1,750,000.00 8,~~750~~749.0052 0.00 I-A-21 0.00 8879,~~423~~749,~~126~~336.7241 49,~~638~~060,~~043~~620.1729 0.00 I-A-22 0.00 8879,~~423~~749,~~126~~336.7241 49,~~618~~042,~~739~~199.8881 0.00 I-A-23 0.00 2219,~~104~~936,~~897~~536.4561 12,~~093~~196,~~232~~635.6414 0.00 I-A-24 0.00 0.00 128,~~964~~293.9648 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 ~~161~~1.0195 0.00 I-B-1 0.00 7,~~236~~229,~~740~~857.4240 41,~~814~~557.1617 0.00 I-B-2 0.00 1,~~997~~995,~~132~~233.9645 11,~~539~~468.5159 0.00 I-B-3 0.00 1,~~746~~745,~~868~~206.1769 10,~~093~~031.4743 0.00 I-B-4 0.00 ~~998~~997,~~067~~118.9566 5,~~766~~731.8743 0.00 I-B-5 0.00 748,~~800~~088.2303 4,~~326~~300.5900 0.00 I-B-6 0.00 ~~749~~748,~~047~~335.6925 4,~~328~~301.0343 0.00 II-A-1 0.00 ~~435~~405,~~754~~391,~~254~~612.6329 1832,~~200~~268,~~045~~602.7531 0.00 II-B-1 0.00 2,~~972~~961,~~142~~702.8360 23,~~783~~440.6718 0.00 II-B-2 0.00 ~~744~~741,~~025~~411.1057 5,~~953~~867.8485 0.00 II-B-3 0.00 ~~990~~986,~~384~~905.4856 7,~~925~~810.2680 0.00 II-B-4 0.00 ~~495~~493,~~686~~945.9474 3,~~966~~909.5830 0.00 II-B-5 0.00 ~~248~~247,~~338~~465.1783 1,~~987~~958.2555 0.00 II-B-6 02.8614 ~~495~~493,~~520~~780.7716 3,~~964~~905.3984 47.9610 Totals 02.8614 ~~901~~839,~~526~~051,~~286~~143.4144 3666,~~165~~596,113.9949 47.9610 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-PO 3,009,039.32 2,~~982~~965,~~105~~048.3381 8,~~710~~576.2937 854,~~346~~862.2201 0.00 0.00 I-A-1 44,560,546.00 44,560,546.00 0.00 0.00 0.00 0.00 I-A-2 113,346,864.00 ~~105~~100,~~022~~224,~~444~~841.4719 ~~138~~129,~~234~~501.8692 49,~~659~~701,~~368~~967.4238 0.00 0.00 I-A-3 15,177,000.00 15,177,000.00 0.00 0.00 0.00 0.00 I-A-4 12,522,000.00 12,522,000.00 0.00 0.00 0.00 0.00 I-A-5 40,509,587.00 3836,~~250~~948,~~605~~689.4618 3735,~~512~~142.5368 12,~~264~~632,~~403~~804.7503 0.00 0.00 I-A-6 0.00 0.00 0.00 0.00 0.00 0.00 I-A-7 2,750,000.00 2,750,000.00 0.00 0.00 0.00 0.00 I-A-8 2,750,000.00 2,750,000.00 0.00 0.00 0.00 0.00 I-A-9 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 I-A-10 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 I-A-11 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-12 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-13 2,500,000.00 2,500,000.00 0.00 0.00 0.00 0.00 I-A-14 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-15 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-16 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-17 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-18 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 I-A-19 1,750,000.00 1,750,000.00 0.00 0.00 0.00 0.00 I-A-20 1,750,000.00 1,750,000.00 0.00 0.00 0.00 0.00 I-A-21 100,000,000.00 9288,~~655~~423,~~800~~126.7672 ~~121~~114,~~957~~252.3876 48,~~110~~559,~~716~~537.6655 0.00 0.00 I-A-22 100,000,000.00 9288,~~655~~423,~~800~~126.7672 ~~121~~114,~~957~~252.3876 48,~~110~~559,~~716~~537.6655 0.00 0.00 I-A-23 24,999,000.00 2322,~~163~~104,~~023~~897.6345 3028,~~488~~562.1305 12,~~027~~139,~~638~~798.0679 0.00 0.00 I-A-24 0.00 0.00 0.00 0.00 0.00 0.00 I-A-R 25.00 0.00 0.00 0.00 0.00 0.00 I-A-LR 25.00 0.00 0.00 0.00 0.00 0.00 I-B-1 7,258,000.00 7,~~243~~236,~~844~~740.4942 76,~~104~~883.0702 0.00 0.00 0.00 I-B-2 2,003,000.00 1,~~999~~997,~~093~~132.4896 1,~~960~~899.52 0.00 0.00 0.00 I-B-3 1,752,000.00 1,~~748~~746,~~583~~868.0217 1,~~714~~661.8448 0.00 0.00 0.00 I-B-4 1,001,000.00 ~~999~~998,~~047~~067.7295 ~~979~~949.7728 0.00 0.00 0.00 I-B-5 751,000.00 ~~749~~748,~~535~~800.3023 ~~735~~712.0720 0.00 0.00 0.00 I-B-6 751,248.19 749,~~783~~047.0169 ~~735~~712.3244 0.00 0.00 0.00 II-A-1 492,757,000.00 ~~451~~435,~~977~~754,~~094~~254.1063 1,~~626~~530,~~587~~672.4922 1428,~~596~~831,~~251~~970.9812 0.00 0.00 II-B-1 3,004,000.00 2,~~982~~972,~~877~~142.7083 10,~~734~~440.8623 0.00 0.00 0.00 II-B-2 752,000.00 ~~746~~744,~~712~~025.3910 2,~~687~~613.2953 0.00 0.00 0.00 II-B-3 1,001,000.00 ~~993~~990,~~961~~384.5848 3,~~577~~478.1092 0.00 0.00 0.00 II-B-4 501,000.00 ~~497~~495,~~477~~686.2794 1,~~790~~741.3320 0.00 0.00 0.00 II-B-5 251,000.00 ~~249~~248,~~235~~338.1217 ~~896~~872.9534 0.00 0.00 0.00 II-B-6 500,832.05 ~~497~~495,~~310~~520.5077 1,~~788~~738.8747 0.00 0.00 02.8614 Totals 1,001,407,166.556 ~~933~~901,~~423~~526,~~882~~286.0941 21,~~120~~994,~~153~~663.0539 2960,~~777~~480,~~441~~477.7543 0.00 02.8614 (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-PO 1763,~~056~~438.5138 2,~~965~~901,~~048~~610.8143 0.~~98538055~~96429794 1763,~~056~~438.5138 I-A-1 0.00 44,560,546.00 1.00000000 0.00 I-A-2 49,~~797~~831,~~603~~469.2831 ~~100~~90,~~224~~393,~~841~~371.1989 0.~~88423127~~79749336 49,~~797~~831,~~603~~469.2831 I-A-3 0.00 15,177,000.00 1.00000000 0.00 I-A-4 0.00 12,522,000.00 1.00000000 0.00 I-A-5 12,~~301~~667,~~916~~946.2871 3634,~~948~~280,~~689~~742.1846 0.~~91209740~~84623777 12,~~301~~667,~~916~~946.2871 I-A-6 0.00 0.00 0.00000000 0.00 I-A-7 0.00 2,750,000.00 1.00000000 0.00 I-A-8 0.00 2,750,000.00 1.00000000 0.00 I-A-9 0.00 3,500,000.00 1.00000000 0.00 I-A-10 0.00 2,500,000.00 1.00000000 0.00 I-A-11 0.00 3,000,000.00 1.00000000 0.00 I-A-12 0.00 3,000,000.00 1.00000000 0.00 I-A-13 0.00 2,500,000.00 1.00000000 0.00 I-A-14 0.00 2,000,000.00 1.00000000 0.00 I-A-15 0.00 2,000,000.00 1.00000000 0.00 I-A-16 0.00 2,000,000.00 1.00000000 0.00 I-A-17 0.00 2,000,000.00 1.00000000 0.00 I-A-18 0.00 3,500,000.00 1.00000000 0.00 I-A-19 0.00 1,750,000.00 1.00000000 0.00 I-A-20 0.00 1,750,000.00 1.00000000 0.00 I-A-21 48,~~232~~673,~~674~~790.0431 8879,~~423~~749,~~126~~336.7241 0.~~88423127~~79749336 48,~~232~~673,~~674~~790.0431 I-A-22 48,~~232~~673,~~674~~790.0431 8879,~~423~~749,~~126~~336.7241 0.~~88423127~~79749336 48,~~232~~673,~~674~~790.0431 I-A-23 12,~~058~~168,~~126~~360.1884 2219,~~104~~936,~~897~~536.4561 0.~~88423127~~79749336 12,~~058~~168,~~126~~360.1884 I-A-24 0.00 0.00 0.00000000 0.00 I-A-R 0.00 0.00 0.00000000 0.00 I-A-LR 0.00 0.00 0.00000000 0.00 I-B-1 76,~~104~~883.0702 7,~~236~~229,~~740~~857.4240 0.~~99707088~~99612254 76,~~104~~883.0702 I-B-2 1,~~960~~899.52 1,~~997~~995,~~132~~233.9645 0.~~99707087~~99612254 1,~~960~~899.52 I-B-3 1,~~714~~661.8448 1,~~746~~745,~~868~~206.1769 0.~~99707087~~99612254 1,~~714~~661.8448 I-B-4 ~~979~~949.7728 ~~998~~997,~~067~~118.9566 0.~~99707088~~99612254 ~~979~~949.7728 I-B-5 ~~735~~712.0720 748,~~800~~088.2303 0.~~99707088~~99612254 ~~735~~712.0720 I-B-6 ~~735~~712.3244 ~~749~~748,~~047~~335.6925 0.~~99707087~~99612253 ~~735~~712.3244 II-A-1 1630,~~222~~362,~~839~~642.4734 ~~435~~405,~~754~~391,~~254~~612.6329 0.~~88431875~~82270087 1630,~~222~~362,~~839~~642.4734 II-B-1 10,~~734~~440.8623 2,~~972~~961,~~142~~702.8360 0.~~98939508~~98591964 10,~~734~~440.8623 II-B-2 2,~~687~~613.2953 ~~744~~741,~~025~~411.1057 0.~~98939508~~98591964 2,~~687~~613.2953 II-B-3 3,~~577~~478.1092 ~~990~~986,~~384~~905.4856 0.~~98939508~~98591964 3,~~577~~478.1092 II-B-4 1,~~790~~741.3320 ~~495~~493,~~686~~945.9474 0.~~98939509~~98591964 1,~~790~~741.3320 II-B-5 ~~896~~872.9534 ~~248~~247,~~338~~465.1783 0.~~98939510~~98591964 ~~896~~872.9534 II-B-6 1,~~789~~740.7361 ~~495~~493,~~520~~780.7716 0.~~98939509~~98591965 1,~~788~~738.8747 Totals 3162,~~897~~475,~~595~~142.6597 ~~901~~839,~~526~~051,~~286~~143.4144 0.~~90025947~~83787212 3162,~~897~~475,~~594~~140.7983

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 3,009,039.32 ~~991~~985.~~04897373~~38054664 2.~~89470794~~85020204 218.~~77371583~~23240050 0.00000000 I-A-1 44,560,546.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-2 113,346,864.00 ~~926~~884.~~55800755~~23126722 1.~~21957375~~14252760 4185.~~10716658~~59537545 0.00000000 I-A-3 15,177,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 12,522,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 40,509,587.00 ~~944~~912.~~23587829~~09740499 0.~~92601611~~86751514 3164.~~21245719~~99212224 0.00000000 I-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-7 2,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 2,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 2,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-14 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-17 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-18 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 1,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-20 1,750,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-21 100,000,000.00 ~~926~~884.~~55800760~~23126720 1.~~21957380~~14252760 4185.~~10716660~~59537550 0.00000000 I-A-22 100,000,000.00 ~~926~~884.~~55800760~~23126720 1.~~21957380~~14252760 4185.~~10716660~~59537550 0.00000000 I-A-23 24,999,000.00 ~~926~~884.~~55800752~~23126725 1.~~21957398~~14252770 4185.~~10716669~~59537542 0.00000000 I-A-24 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 25.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 7,258,000.00 ~~998~~997.~~04966795~~07087627 0.~~97879168~~94833563 0.00000000 0.00000000 I-B-2 2,003,000.00 ~~998~~997.~~04966550~~07087369 0.~~97879181~~94833749 0.00000000 0.00000000 I-B-3 1,752,000.00 ~~998~~997.~~04966895~~07087329 0.~~97878995~~94833333 0.00000000 0.00000000 I-B-4 1,001,000.00 ~~998~~997.~~04967033~~07087912 0.~~97879121~~94833167 0.00000000 0.00000000 I-B-5 751,000.00 ~~998~~997.~~04966711~~07087883 0.~~97878828~~94833555 0.00000000 0.00000000 I-B-6 751,248.19 ~~998~~997.~~04967251~~07087481 0.~~97879770~~94834172 0.00000000 0.00000000 II-A-1 492,757,000.00 ~~917~~884.~~24134634~~31875068 3.~~30099317~~10634292 2958.~~62160249~~51153839 0.00000000 II-B-1 3,004,000.00 ~~992~~989.~~96860852~~39508322 3.~~57352197~~47544274 0.00000000 0.00000000 II-B-2 752,000.00 ~~992~~989.~~96860372~~39507979 3.~~57352394~~47543883 0.00000000 0.00000000 II-B-3 1,001,000.00 ~~992~~989.~~96861139~~39508492 3.~~57352647~~47544456 0.00000000 0.00000000 II-B-4 501,000.00 ~~992~~989.~~96860279~~39508982 3.~~57351297~~47544910 0.00000000 0.00000000 II-B-5 251,000.00 ~~992~~989.~~96860558~~39509960 3.~~57350598~~47545817 0.00000000 0.00000000 II-B-6 500,832.05 ~~992~~989.~~96860095~~39508763 3.~~57179617~~47116364 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-PO 0.00000000 521.~~66842377~~08260254 ~~985~~964.~~38054664~~29794410 0.~~98538055~~96429794 521.~~66842377~~08260254 I-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-2 0.00000000 4286.~~32674033~~73790313 ~~884~~797.~~23126722~~49336417 0.~~88423127~~79749336 4286.~~32674033~~73790313 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 3265.~~13847330~~85963737 ~~912~~846.~~09740499~~23776737 0.~~91209740~~84623777 3265.~~13847330~~85963737 I-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 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 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-21 0.00000000 4286.~~32674040~~73790310 ~~884~~797.~~23126720~~49336410 0.~~88423127~~79749336 4286.~~32674040~~73790310 I-A-22 0.00000000 4286.~~32674040~~73790310 ~~884~~797.~~23126720~~49336410 0.~~88423127~~79749336 4286.~~32674040~~73790310 I-A-23 0.00000000 4286.~~32674027~~73790312 ~~884~~797.~~23126725~~49336413 0.~~88423127~~79749336 4286.~~32674027~~73790312 I-A-24 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 0.~~97879168~~94833563 ~~997~~996.~~07087627~~12254064 0.~~99707088~~99612254 0.~~97879168~~94833563 I-B-2 0.00000000 0.~~97879181~~94833749 ~~997~~996.~~07087369~~12254119 0.~~99707087~~99612254 0.~~97879181~~94833749 I-B-3 0.00000000 0.~~97878995~~94833333 ~~997~~996.~~07087329~~12253995 0.~~99707087~~99612254 0.~~97878995~~94833333 I-B-4 0.00000000 0.~~97879121~~94833167 ~~997~~996.~~07087912~~12253746 0.~~99707088~~99612254 0.~~97879121~~94833167 I-B-5 0.00000000 0.~~97878828~~94833555 ~~997~~996.~~07087883~~12254328 0.~~99707088~~99612254 0.~~97878828~~94833555 I-B-6 0.00000000 0.~~97879770~~94834172 ~~997~~996.~~07087481~~12253309 0.~~99707087~~99612253 0.~~97879770~~94834172 II-A-1 0.00000000 3261.~~92259566~~61788131 ~~884~~822.~~31875068~~70086937 0.~~88431875~~82270087 3261.~~92259566~~61788131 II-B-1 0.00000000 3.~~57352197~~47544274 ~~989~~985.~~39508322~~91964048 0.~~98939508~~98591964 3.~~57352197~~47544274 II-B-2 0.00000000 3.~~57352394~~47543883 ~~989~~985.~~39507979~~91964096 0.~~98939508~~98591964 3.~~57352394~~47543883 II-B-3 0.00000000 3.~~57352647~~47544456 ~~989~~985.~~39508492~~91964036 0.~~98939508~~98591964 3.~~57352647~~47544456 II-B-4 0.00000000 3.~~57351297~~47544910 ~~989~~985.~~39508982~~91964072 0.~~98939509~~98591964 3.~~57351297~~47544910 II-B-5 0.00000000 3.~~57350598~~47545817 ~~989~~985.~~39509960~~91964143 0.~~98939510~~98591964 3.~~57350598~~47545817 II-B-6 0.~~00171714~~00427289 3.~~57351332~~47543653 ~~989~~985.~~39508763~~91965111 0.~~98939509~~98591965 3.~~57179617~~47116364 (3) Amount Does Not Include Excess Special Hazard, 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-PO 3,009,039.32 0.00000% 2,~~982~~965,~~105~~048.3381 0.00 0.00 0.00 I-A-1 44,560,546.00 5.50000% 44,560,546.00 204,235.84 0.00 0.00 I-A-2 113,346,864.00 5.50000% ~~105~~100,~~022~~224,~~444~~841.4719 ~~481~~459,~~352~~363.8786 0.00 0.00 I-A-3 15,177,000.00 5.50000% 15,177,000.00 69,561.25 0.00 0.00 I-A-4 12,522,000.00 5.50000% 12,522,000.00 57,392.50 0.00 0.00 I-A-5 40,509,587.00 1.~~91875~~63500% 3836,~~250~~948,~~605~~689.4618 6150,~~161~~342.1259 0.00 0.00 I-A-6 0.00 6.~~58125~~86500% 3836,~~250~~948,~~605~~689.4618 ~~209~~211,~~780~~377.6629 0.00 0.00 I-A-7 2,750,000.00 5.25000% 2,750,000.00 12,031.25 0.00 0.00 I-A-8 2,750,000.00 5.75000% 2,750,000.00 13,177.08 0.00 0.00 I-A-9 3,500,000.00 5.50000% 3,500,000.00 16,041.67 0.00 0.00 I-A-10 2,500,000.00 5.50000% 2,500,000.00 11,458.33 0.00 0.00 I-A-11 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 I-A-12 3,000,000.00 5.50000% 3,000,000.00 13,750.00 0.00 0.00 I-A-13 2,500,000.00 5.50000% 2,500,000.00 11,458.33 0.00 0.00 I-A-14 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 I-A-15 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 I-A-16 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 I-A-17 2,000,000.00 5.75000% 2,000,000.00 9,583.33 0.00 0.00 I-A-18 3,500,000.00 5.25000% 3,500,000.00 15,312.50 0.00 0.00 I-A-19 1,750,000.00 5.50000% 1,750,000.00 8,020.83 0.00 0.00 I-A-20 1,750,000.00 6.00000% 1,750,000.00 8,750.00 0.00 0.00 I-A-21 100,000,000.00 5.25000% 9288,~~655~~423,~~800~~126.7672 ~~405~~386,~~369~~851.1318 0.00 0.00 I-A-22 100,000,000.00 5.00000% 9288,~~655~~423,~~800~~126.7672 ~~386~~368,~~065~~429.8469 0.00 0.00 I-A-23 24,999,000.00 1.~~81875~~53500% 2322,~~163~~104,~~023~~897.6345 3528,~~106~~275.4685 0.00 0.00 I-A-24 0.00 6.~~68125~~96500% 2322,~~163~~104,~~023~~897.6345 128,~~964~~300.9651 0.00 0.00 I-A-R 25.00 5.75000% 0.00 0.00 0.00 0.00 I-A-LR 25.00 5.75000% 0.00 0.00 0.00 0.00 I-B-1 7,258,000.00 5.75000% 7,~~243~~236,~~844~~740.4942 34,~~710~~676.0905 0.00 0.00 I-B-2 2,003,000.00 5.75000% 1,~~999~~997,~~093~~132.4896 9,~~578~~569.9960 0.00 0.00 I-B-3 1,752,000.00 5.75000% 1,~~748~~746,~~583~~868.0217 8,~~378~~370.6341 0.00 0.00 I-B-4 1,001,000.00 5.75000% ~~999~~998,~~047~~067.7295 4,~~787~~782.1041 0.00 0.00 I-B-5 751,000.00 5.75000% ~~749~~748,~~535~~800.3023 3,~~591~~588.5200 0.00 0.00 I-B-6 751,248.19 5.75000% 749,~~783~~047.0169 3,~~592~~589.7119 0.00 0.00 II-A-1 492,757,000.00 5.25000% ~~451~~435,~~977~~754,~~094~~254.1063 1,~~977~~906,~~399~~424.7986 0.00 0.00 II-B-1 3,004,000.00 5.25000% 2,~~982~~972,~~877~~142.7083 13,~~050~~003.0912 0.00 0.00 II-B-2 752,000.00 5.25000% ~~746~~744,~~712~~025.3910 3,~~266~~255.8711 0.00 0.00 II-B-3 1,001,000.00 5.25000% ~~993~~990,~~961~~384.5848 4,~~348~~332.5893 0.00 0.00 II-B-4 501,000.00 5.25000% ~~497~~495,~~477~~686.2794 2,~~176~~168.4663 0.00 0.00 II-B-5 251,000.00 5.25000% ~~249~~248,~~235~~338.1217 1,~~090~~086.4048 0.00 0.00 II-B-6 500,832.05 5.25000% ~~497~~495,~~310~~520.5077 2,~~175~~167.7390 0.00 0.00 Totals 1,001,407,166.556 4,~~267~~121,~~554~~561.2490 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-PO 0.00 0.00 0.00 0.00 2,~~965~~901,~~048~~610.8143 I-A-1 011.0019 0.00 204,~~235~~224.8464 0.00 44,560,546.00 I-A-2 025.0017 0.00 ~~481~~459,~~352~~338.8768 0.00 ~~100~~90,~~224~~393,~~841~~371.1989 I-A-3 03.0081 0.00 69,~~561~~557.2544 0.00 15,177,000.00 I-A-4 03.0015 0.00 57,~~392~~389.5035 0.00 12,522,000.00 I-A-5 02.0076 0.00 6150,~~161~~339.1283 0.00 3634,~~948~~280,~~689~~742.1846 I-A-6 011.0058 0.00 ~~209~~211,~~780~~365.6671 0.00 3634,~~948~~280,~~689~~742.1846 I-A-7 0.0066 0.00 12,~~031~~030.2559 0.00 2,750,000.00 I-A-8 0.0072 0.00 13,~~177~~176.0836 0.00 2,750,000.00 I-A-9 0.0088 0.00 16,~~041~~040.6779 0.00 3,500,000.00 I-A-10 0.0063 0.00 11,~~458~~457.3371 0.00 2,500,000.00 I-A-11 0.0075 0.00 13,~~750~~749.0025 0.00 3,000,000.00 I-A-12 0.0075 0.00 13,~~750~~749.0025 0.00 3,000,000.00 I-A-13 0.0063 0.00 11,~~458~~457.3371 0.00 2,500,000.00 I-A-14 0.0048 0.00 8,~~750~~749.0052 0.00 2,000,000.00 I-A-15 0.0053 0.00 9,~~583~~582.3381 0.00 2,000,000.00 I-A-16 0.0048 0.00 8,~~750~~749.0052 0.00 2,000,000.00 I-A-17 0.0053 0.00 9,~~583~~582.3381 0.00 2,000,000.00 I-A-18 0.0084 0.00 15,~~312~~311.5066 0.00 3,500,000.00 I-A-19 0.0044 0.00 8,020.8339 0.00 1,750,000.00 I-A-20 0.0048 0.00 8,~~750~~749.0052 0.00 1,750,000.00 I-A-21 021.0020 0.00 ~~405~~386,~~369~~829.1398 0.00 8879,~~423~~749,~~126~~336.7241 I-A-22 020.0019 0.00 ~~386~~368,~~065~~409.8450 0.00 8879,~~423~~749,~~126~~336.7241 I-A-23 01.0055 0.00 3528,~~106~~274.4630 0.00 2219,~~104~~936,~~897~~536.4561 I-A-24 07.0003 0.00 128,~~964~~293.9648 0.00 2219,~~104~~936,~~897~~536.4561 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 ~~161~~1.0195 0.00 0.00 I-B-1 01.0090 0.00 34,~~710~~674.0915 0.00 7,~~236~~229,~~740~~857.4240 I-B-2 0.0052 0.00 9,~~578~~569.9907 0.00 1,~~997~~995,~~132~~233.9645 I-B-3 0.0046 0.00 8,~~378~~369.6395 0.00 1,~~746~~745,~~868~~206.1769 I-B-4 0.0026 0.00 4,~~787~~782.1015 0.00 ~~998~~997,~~067~~118.9566 I-B-5 0.0020 0.00 3,~~591~~587.5280 0.00 748,~~800~~088.2303 I-B-6 0.0020 0.00 3,~~592~~588.7199 0.00 ~~749~~748,~~047~~335.6925 II-A-1 ~~193~~464.5189 0.00 1,~~977~~905,~~206~~959.2897 0.00 ~~435~~405,~~754~~391,~~254~~612.6329 II-B-1 13.2817 0.00 1312,~~048~~999.8195 0.00 2,~~972~~961,~~142~~702.8360 II-B-2 0.3279 0.00 3,~~266~~254.5532 0.00 ~~744~~741,~~025~~411.1057 II-B-3 01.4306 0.00 4,~~348~~331.1688 0.00 ~~990~~986,~~384~~905.4856 II-B-4 0.2153 0.00 2,~~176~~168.2510 0.00 ~~495~~493,~~686~~945.9474 II-B-5 0.1126 0.00 1,~~090~~086.3021 0.00 ~~248~~247,~~338~~465.1783 II-B-6 0.2153 0.00 2,~~175~~167.5237 0.00 ~~495~~493,~~520~~780.7716 Totals ~~196~~591.0720 0.00 4,~~267~~120,~~519~~972.2066 0.00 (4) Amount Does Not Include Excess Special Hazard, 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-PO 3,009,039.32 0.00000% ~~991~~985.~~04897373~~38054664 0.00000000 0.00000000 0.00000000 I-A-1 44,560,546.00 5.50000% 1000.00000000 4.58333343 0.00000000 0.00000000 I-A-2 113,346,864.00 5.50000% ~~926~~884.~~55800755~~23126722 4.~~24672420~~05272668 0.00000000 0.00000000 I-A-3 15,177,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-4 12,522,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-5 40,509,587.00 1.~~91875~~63500% ~~944~~912.~~23587829~~09740499 1.~~50979372~~24273274 0.00000000 0.00000000 I-A-6 0.00 6.~~58125~~86500% ~~944~~912.~~23587829~~09740499 5.~~17854354~~21795717 0.00000000 0.00000000 I-A-7 2,750,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-8 2,750,000.00 5.75000% 1000.00000000 4.79166545 0.00000000 0.00000000 I-A-9 3,500,000.00 5.50000% 1000.00000000 4.58333429 0.00000000 0.00000000 I-A-10 2,500,000.00 5.50000% 1000.00000000 4.58333200 0.00000000 0.00000000 I-A-11 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-12 3,000,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 I-A-13 2,500,000.00 5.50000% 1000.00000000 4.58333200 0.00000000 0.00000000 I-A-14 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-15 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 I-A-16 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-17 2,000,000.00 5.75000% 1000.00000000 4.79166500 0.00000000 0.00000000 I-A-18 3,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 I-A-19 1,750,000.00 5.50000% 1000.00000000 4.58333143 0.00000000 0.00000000 I-A-20 1,750,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-21 100,000,000.00 5.25000% ~~926~~884.~~55800760~~23126720 43.~~05369130~~86851180 0.00000000 0.00000000 I-A-22 100,000,000.00 5.00000% ~~926~~884.~~55800760~~23126720 3.~~86065840~~68429690 0.00000000 0.00000000 I-A-23 24,999,000.00 1.~~81875~~53500% ~~926~~884.~~55800752~~23126725 1.~~40431457~~13107924 0.00000000 0.00000000 I-A-24 0.00 6.~~68125~~96500% ~~926~~884.~~55800752~~23126725 5.~~15880475~~13222569 0.00000000 0.00000000 I-A-R 25.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 25.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 7,258,000.00 5.75000% ~~998~~997.~~04966795~~07087627 4.~~78232158~~77763158 0.00000000 0.00000000 I-B-2 2,003,000.00 5.75000% ~~998~~997.~~04966550~~07087369 4.~~78232152~~77763355 0.00000000 0.00000000 I-B-3 1,752,000.00 5.75000% ~~998~~997.~~04966895~~07087329 4.~~78232306~~77763128 0.00000000 0.00000000 I-B-4 1,001,000.00 5.75000% ~~998~~997.~~04967033~~07087912 4.~~78231768~~77763237 0.00000000 0.00000000 I-B-5 751,000.00 5.75000% ~~998~~997.~~04966711~~07087883 4.~~78231691~~77762983 0.00000000 0.00000000 I-B-6 751,248.19 5.75000% ~~998~~997.~~04967251~~07087481 4.~~78232101~~77763547 0.00000000 0.00000000 II-A-1 492,757,000.00 5.25000% ~~917~~884.~~24134634~~31875068 43.~~01293090~~86889453 0.00000000 0.00000000 II-B-1 3,004,000.00 5.25000% ~~992~~989.~~96860852~~39508322 4.~~34423768~~32860186 0.00000000 0.00000000 II-B-2 752,000.00 5.25000% ~~992~~989.~~96860372~~39507979 4.~~34424202~~32860372 0.00000000 0.00000000 II-B-3 1,001,000.00 5.25000% ~~992~~989.~~96861139~~39508492 4.~~34423576~~32860140 0.00000000 0.00000000 II-B-4 501,000.00 5.25000% ~~992~~989.~~96860279~~39508982 4.~~34423154~~32860279 0.00000000 0.00000000 II-B-5 251,000.00 5.25000% ~~992~~989.~~96860558~~39509960 4.~~34422311~~32860558 0.00000000 0.00000000 II-B-6 500,832.05 5.25000% ~~992~~989.~~96860095~~39508763 4.~~34423077~~32859678 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-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~985~~964.~~38054664~~29794410 I-A-1 0.~~00000000~~00025112 0.00000000 4.~~58333343~~58308208 0.00000000 1000.00000000 I-A-2 0.~~00000000~~00022206 0.00000000 4.~~24672420~~05250453 0.00000000 ~~884~~797.~~23126722~~49336417 I-A-3 0.~~00000000~~00025104 0.00000000 4.~~58333333~~58308230 0.00000000 1000.00000000 I-A-4 0.~~00000000~~00025156 0.00000000 4.~~58333333~~58308178 0.00000000 1000.00000000 I-A-5 0.~~00000000~~00006813 0.00000000 1.~~50979372~~24266461 0.00000000 ~~912~~846.~~09740499~~23776737 I-A-6 0.~~00000000~~00028586 0.00000000 5.~~17854354~~21767131 0.00000000 ~~912~~846.~~09740499~~23776737 I-A-7 0.~~00000000~~00024000 0.00000000 4.~~37500000~~37476000 0.00000000 1000.00000000 I-A-8 0.~~00000000~~00026182 0.00000000 4.~~79166545~~79140364 0.00000000 1000.00000000 I-A-9 0.~~00000000~~00025143 0.00000000 4.~~58333429~~58308286 0.00000000 1000.00000000 I-A-10 0.~~00000000~~00025200 0.00000000 4.~~58333200~~58308400 0.00000000 1000.00000000 I-A-11 0.~~00000000~~00025000 0.00000000 4.~~58333333~~58308333 0.00000000 1000.00000000 I-A-12 0.~~00000000~~00025000 0.00000000 4.~~58333333~~58308333 0.00000000 1000.00000000 I-A-13 0.~~00000000~~00025200 0.00000000 4.~~58333200~~58308400 0.00000000 1000.00000000 I-A-14 0.~~00000000~~00024000 0.00000000 4.~~37500000~~37476000 0.00000000 1000.00000000 I-A-15 0.~~00000000~~00026500 0.00000000 4.~~79166500~~79140500 0.00000000 1000.00000000 I-A-16 0.~~00000000~~00024000 0.00000000 4.~~37500000~~37476000 0.00000000 1000.00000000 I-A-17 0.~~00000000~~00026500 0.00000000 4.~~79166500~~79140500 0.00000000 1000.00000000 I-A-18 0.~~00000000~~00024000 0.00000000 4.~~37500000~~37476000 0.00000000 1000.00000000 I-A-19 0.~~00000000~~00025143 0.00000000 4.~~58333143~~58308000 0.00000000 1000.00000000 I-A-20 0.~~00000000~~00027429 0.00000000 54.~~00000000~~99972571 0.00000000 1000.00000000 I-A-21 0.~~00000000~~00021200 0.00000000 43.~~05369130~~86829980 0.00000000 ~~884~~797.~~23126720~~49336410 I-A-22 0.~~00000000~~00020190 0.00000000 3.~~86065840~~68409500 0.00000000 ~~884~~797.~~23126720~~49336410 I-A-23 0.~~00000000~~00006200 0.00000000 1.~~40431457~~13101724 0.00000000 ~~884~~797.~~23126725~~49336413 I-A-24 0.~~00000000~~00028121 0.00000000 5.~~15880475~~13194448 0.00000000 ~~884~~797.~~23126725~~49336413 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 ~~6440~~78.~~40000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00000000~~00026178 0.00000000 4.~~78232158~~77736980 0.00000000 ~~997~~996.~~07087627~~12254064 I-B-2 0.~~00000000~~00025961 0.00000000 4.~~78232152~~77736895 0.00000000 ~~997~~996.~~07087369~~12254119 I-B-3 0.~~00000000~~00026256 0.00000000 4.~~78232306~~77736872 0.00000000 ~~997~~996.~~07087329~~12253995 I-B-4 0.~~00000000~~00025974 0.00000000 4.~~78231768~~77737263 0.00000000 ~~997~~996.~~07087912~~12253746 I-B-5 0.~~00000000~~00026631 0.00000000 4.~~78231691~~77736352 0.00000000 ~~997~~996.~~07087883~~12254328 I-B-6 0.~~00000000~~00026622 0.00000000 4.~~78232101~~77736925 0.00000000 ~~997~~996.~~07087481~~12253309 II-A-1 0.~~00039271~~00094345 0.00000000 43.~~01253819~~86795108 0.00000000 ~~884~~822.~~31875068~~70086937 II-B-1 0.~~00042610~~00105526 0.00000000 4.~~34381158~~32754660 0.00000000 ~~989~~985.~~39508322~~91964048 II-B-2 0.~~00042553~~00105053 0.00000000 4.~~34381649~~32755319 0.00000000 ~~989~~985.~~39507979~~91964096 II-B-3 0.~~00042957~~00105894 0.00000000 4.~~34381618~~32755245 0.00000000 ~~989~~985.~~39508492~~91964036 II-B-4 0.~~00041916~~00105788 0.00000000 4.~~34381238~~32754491 0.00000000 ~~989~~985.~~39508982~~91964072 II-B-5 0.~~00043825~~00103586 0.00000000 4.~~34382470~~32752988 0.00000000 ~~989~~985.~~39509960~~91964143 II-B-6 0.~~00041930~~00105824 0.00000000 4.~~34381146~~32753854 0.00000000 ~~989~~985.~~39508763~~91965111 (6) Amount Does Not Include Excess Special Hazard, 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 A-PO-1 0.00000% 0.00 0.00 ~~964,856.99~~ 961,650.37 99943,520.~~15973129~~72 97.29030839% A-PO-2 0.00000% 0.00 0.00 2,~~017~~003,~~248~~398.3345 21,~~003~~958,~~398~~089.4571 9896.~~24240504~~02056066%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 061,978.0076 Deposits Payments of Interest and Principal 3666,~~488~~701,~~930~~808.1425 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 3666,~~488~~701,~~930~~808.1425 Withdrawals Reimbursement for Servicer Advances ~~79,872~~0.9700 Payment of Service Fee ~~181~~162,~~964~~507.4159 Payment of Interest and Principal 3666,~~165~~596,~~114~~113.0048 Total Withdrawals (Pool Distribution Amount) 3666,~~426~~758,~~951~~621.3807 Ending Balance 615,~~978~~165.7694

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2033,~~450~~382.5954 Servicing Fee Support 2032,~~254~~791.5234 Non-Supported Prepayment/Curtailment Interest Shortfall ~~196~~591.0720

SERVICING FEES Gross Servicing Fee ~~194~~187,~~441~~787.2844 Master Servicing Fee 7,~~777~~511.6550 Supported Prepayment/Curtailment Interest Shortfall 2032,~~254~~791.5234 Net Servicing Fee ~~181~~162,~~964~~507.4159

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 10 0 0 10 ~~130,405~~0.9700 0.00 0.00 ~~130,405~~0.9700 30 Days 21 0 0 0 2 1 901,~~076,033~~700.1477 0.00 0.00 0.00 1901,~~076,033~~700.1477 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 1 0 0 30 1 901,~~076,033~~700.1477 ~~130,405~~0.9700 0.00 0.00 1901,~~206,439~~700.1177 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.~~053220~~000000% 0.000000% 0.000000% 0.~~053220~~000000% 0.~~014475~~000000% 0.000000% 0.000000% 0.~~014475~~000000% 30 Days 0.~~106440~~056754% 0.000000% 0.000000% 0.000000% 0.~~106440~~056754% 0.~~119441~~104557% 0.000000% 0.000000% 0.000000% 0.~~119441~~104557% 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.~~106440~~056754% 0.~~053220~~000000% 0.000000% 0.000000% 0.~~159659~~056754% 0.~~119441~~104557% 0.~~014475~~000000% 0.000000% 0.000000% 0.~~133916~~104557%

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 01 0 0 0 01 0901,700.0077 0.00 0.00 0.00 0901,700.0077 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 01 0 0 0 01 0901,700.0077 0.00 0.00 0.00 0901,700.0077 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~111235% 0.000000% 0.000000% 0.000000% 0.~~000000~~111235% 0.~~000000~~210603% 0.000000% 0.000000% 0.000000% 0.~~000000~~210603% 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~~111235% 0.000000% 0.000000% 0.000000% 0.~~000000~~111235% 0.~~000000~~210603% 0.000000% 0.000000% 0.000000% 0.~~000000~~210603% 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 10 0 0 10 ~~130,405~~0.9700 0.00 0.00 ~~130,405~~0.9700 30 Days 20 0 0 0 20 ~~1,076,033~~0.1400 0.00 0.00 0.00 ~~1,076,033~~0.1400 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 20 10 0 0 30 ~~1,076,033~~0.1400 ~~130,405~~0.9700 0.00 0.00 ~~1,206,439~~0.1100 0-29 Days 0.~~108696~~000000% 0.000000% 0.000000% 0.~~108696~~000000% 0.~~029254~~000000% 0.000000% 0.000000% 0.~~029254~~000000% 30 Days 0.~~217391~~000000% 0.000000% 0.000000% 0.000000% 0.~~217391~~000000% 0.~~241386~~000000% 0.000000% 0.000000% 0.000000% 0.~~241386~~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.~~217391~~000000% 0.~~108696~~000000% 0.000000% 0.000000% 0.~~326087~~000000% 0.~~241386~~000000% 0.~~029254~~000000% 0.000000% 0.000000% 0.~~270640~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~360~~375,~~047~~943.9611

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~962215~~958343% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~263~~262 Beginning Scheduled Collateral Loan Count 1,~~936~~879 Number Of Loans Paid In Full 57117 Ending Scheduled Collateral Loan Count 1,~~879~~762 Beginning Scheduled Collateral Balance ~~933~~901,~~423~~526,~~882~~286.0942 Ending Scheduled Collateral Balance ~~901~~839,~~526~~051,~~286~~143.4246 Ending Actual Collateral Balance at 3130-~~May~~Jun-2003 ~~900~~862,~~893~~397,~~183~~605.0125 Ending Scheduled Balance For Wells Fargo Serviced ~~877~~816,~~690~~599,~~163~~437.2860 Ending Scheduled Balance For Other Servicers 2322,~~836~~451,~~123~~705.1486 Monthly P &I Constant 6,~~657~~449,~~575~~400.5035 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 3666,~~005~~345,~~583~~533.8649 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~901~~839,~~526~~051,~~286~~143.4246 Scheduled Principal 21,~~120~~994,~~153~~665.9154 Unscheduled Principal 2960,~~777~~480,~~441~~477.7442 Unpaid Principal Balance Of Outstanding Mortgage Loans With ~~Original~~Or ~~LTV:~~ Less Than Or Equal To 80% ~~890~~828,~~783~~716,~~068~~366.8441 Greater Than 80%, less than or equal to 85% 3,~~799~~418,~~694~~308.6022 Greater than 85%, less than or equal to 95% 6,~~956~~943,~~738~~266.9229 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 6.~~203308~~198412 5.~~713991~~710558 5.~~962215~~958343 Weighted Average Net Rate 5.~~738821~~737727 5.~~227695~~226759 5.~~486982~~486284 Weighted Average Maturity ~~352~~351 ~~174~~173 ~~263~~262 Beginning Loan Count ~~988~~959 ~~948~~920 1,~~936~~879 Loans Paid In Full 2960 28 57 117 Ending Loan Count ~~959~~899 ~~920~~863 1,~~879~~762 Beginning Scheduled Balance ~~473~~457,~~461~~822,~~965~~535.1005 ~~459~~443,~~961~~703,~~916~~751.9937 ~~933~~901,~~423~~526,~~882~~286.0942 Ending scheduled Balance ~~457~~425,~~822~~776,~~535~~229.0599 ~~443~~413,~~703~~274,~~751~~913.3747 ~~901~~839,~~526~~051,~~286~~143.4246 Record Date 0506/3130/2003 0506/3130/2003 0506/3130/2003 Principal And Interest Constant 2,~~846~~755,~~254~~670.1566 3,~~811~~693,~~321~~729.3569 6,~~657~~449,~~575~~400.5035 Scheduled Principal ~~464~~435,~~399~~540.1407 1,~~655~~559,~~754~~125.7747 21,~~120~~994,~~153~~665.9154 Unscheduled Principal 1531,~~175~~610,~~030~~764.8999 1428,~~602~~869,~~410~~712.8543 2960,~~777~~480,~~441~~477.7442 Scheduled Interest 2,~~366~~288,~~833~~228.9030 2,~~102~~028,~~968~~091.2373 4,~~469~~316,~~802~~320.1303 Servicing Fees 9895,~~637~~378.4698 9592,~~803~~408.8145 ~~194~~187,~~441~~787.2844 Master Servicing Fees 3,~~945~~815.5016 3,~~832~~696.1534 7,~~777~~511.6550 Trustee Fee 0.00 0.00 0.00 FRY Amount 8076,~~680~~564.2253 8682,~~720~~723.41 ~~167~~159,~~400~~287.6394 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 2,~~183~~112,~~570~~469.7263 1,~~916~~849,~~611~~263.8653 43,~~100~~961,~~182~~733.5716 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 ASSET SECURITIES CORP MORT PAS THR CERT SER 03 3