8-K 1 wfm03003.txt AUGUST 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 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 August 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 August 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: 8/28/03 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 August 25, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/03 Distribution Date: 78/25/03 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,~~965~~901,~~048~~610.8143 0.00 63140,~~438~~988.3892 I-A-1 949774AA1 SEQ 5.50000% 44,560,546.00 204,~~224~~072.6434 0.00 I-A-2 949774AB9 SEQ 5.50000% ~~100~~90,~~224~~393,~~841~~371.1989 ~~459~~413,~~338~~971.6830 918,~~831~~721,~~469~~465.3180 I-A-3 949774AC7 SEQ 5.50000% 15,177,000.00 69,~~557~~505.4457 0.00 I-A-4 949774AD5 SEQ 5.50000% 12,522,000.00 57,~~389~~346.3556 0.00 I-A-5 949774AE3 SEQ 1.63500% 3634,~~948~~280,~~689~~742.1846 5046,~~339~~670.8312 25,~~667~~080,~~946~~407.7178 I-A-6 949774AF0 SEQ 6.86500% 0.00 ~~211~~195,~~365~~957.7142 0.00 I-A-7 949774AG8 SEQ 5.25000% 2,750,000.00 12,~~030~~021.5962 0.00 I-A-8 949774AH6 SEQ 5.75000% 2,750,000.00 13,~~176~~166.3653 0.00 I-A-9 949774AJ2 SEQ 5.50000% 3,500,000.00 16,~~040~~028.7983 0.00 I-A-10 949774AK9 SEQ 5.50000% 2,500,000.00 11,~~457~~449.7116 0.00 I-A-11 949774AL7 SEQ 5.50000% 3,000,000.00 13,~~749~~738.2599 0.00 I-A-12 949774AM5 SEQ 5.50000% 3,000,000.00 13,~~749~~738.2599 0.00 I-A-13 949774AN3 SEQ 5.50000% 2,500,000.00 11,~~457~~449.7116 0.00 I-A-14 949774AP8 SEQ 5.25000% 2,000,000.00 8,~~749~~743.5200 0.00 I-A-15 949774AQ6 SEQ 5.75000% 2,000,000.00 9,~~582~~575.8166 0.00 I-A-16 949774AR4 SEQ 5.25000% 2,000,000.00 8,~~749~~743.5200 0.00 I-A-17 949774AS2 SEQ 5.75000% 2,000,000.00 9,~~582~~575.8166 0.00 I-A-18 949774AT0 SEQ 5.25000% 3,500,000.00 15,~~311~~300.6624 0.00 I-A-19 949774AU7 SEQ 5.50000% 1,750,000.00 8,~~020~~014.3941 0.00 I-A-20 949774AV5 SEQ 6.00000% 1,750,000.00 8,~~749~~743.5200 0.00 I-A-21 949774AW3 SEQ 5.25000% 8879,~~423~~749,~~126~~336.7241 ~~386~~348,~~829~~624.9805 816,~~673~~516,~~790~~968.3148 I-A-22 949774AX1 SEQ 5.00000% 8879,~~423~~749,~~126~~336.7241 ~~368~~332,~~409~~022.5090 816,~~673~~516,~~790~~968.3148 I-A-23 949774AY9 SEQ 1.53500% 2219,~~104~~936,~~897~~536.4561 2825,~~274~~481.3074 24,~~168~~129,~~360~~076.8495 I-A-24 949774AZ6 SEQ 6.96500% 0.00 ~~128~~115,~~293~~622.4835 0.00 I-A-R 949774BA0 RES 5.75000% 0.00 0.00 0.00 I-A-LR 949774BB8 RES 5.75000% 0.00 1134.9500 0.00 I-B-1 949774BE2 SUB 5.75000% 7,~~236~~229,~~740~~857.4240 34,~~674~~615.1533 6,~~883~~413.0260 I-B-2 949774BF9 SUB 5.75000% 1,~~997~~995,~~132~~233.9645 9,~~569~~552.0784 1,~~899~~769.5297 I-B-3 949774BG7 SUB 5.75000% 1,~~746~~745,~~868~~206.1769 8,~~369~~355.9575 1,~~661~~548.4817 I-B-4 949774BP7 SUB 5.75000% ~~998~~997,~~067~~118.9566 4,~~782~~774.1504 ~~949~~884.2854 I-B-5 949774BQ5 SUB 5.75000% 748,~~800~~088.2303 3,~~587~~581.8072 ~~712~~663.2063 I-B-6 949774BR3 SUB 5.75000% ~~749~~748,~~047~~335.6925 3,~~588~~582.9990 ~~712~~663.4485 II-A-1 949774BC6 SEQ 5.25000% ~~435~~405,~~754~~391,~~254~~612.6329 1,~~905~~773,~~959~~588.97 30 52,~~362~~847,~~642~~217.3402 II-B-1 949774BH5 SUB 5.25000% 2,~~972~~961,~~142~~702.8360 12,~~999~~957.9545 109,~~440~~831.2308 II-B-2 949774BJ1 SUB 5.25000% ~~744~~741,~~025~~411.1057 3,~~254~~243.3268 2,~~613~~461.5304 II-B-3 949774BK8 SUB 5.25000% ~~990~~986,~~384~~905.4856 4,~~331~~317.8871 3,~~478~~275.9293 II-B-4 949774BS1 SUB 5.25000% ~~495~~493,~~686~~945.9474 2,~~168~~161.1001 1,~~741~~639.2060 II-B-5 949774BT9 SUB 5.25000% ~~248~~247,~~338~~465.1783 1,~~086~~082.2166 ~~872~~821.3444 II-B-6 949774BU6 SUB 5.25000% ~~495~~493,~~520~~780.7716 2,~~167~~160.3729 1,~~738~~639.4705 Totals ~~901~~839,~~526~~051,~~286~~143.4144 43,~~120~~833,~~972~~670.6628 62113,~~475~~984,~~140~~705.8333

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 2,~~901~~760,~~610~~621.4351 63140,~~438~~988.3892 0.00 I-A-1 0.00 44,560,546.00 204,~~224~~072.6434 0.00 I-A-2 0.00 9071,~~393~~671,~~371~~906.8909 1019,~~290~~135,~~807~~437.9910 0.00 I-A-3 0.00 15,177,000.00 69,~~557~~505.4457 0.00 I-A-4 0.00 12,522,000.00 57,~~389~~346.3556 0.00 I-A-5 0.00 3429,~~280~~200,~~742~~334.4668 25,~~718~~127,~~286~~077.5490 0.00 I-A-6 0.00 0.00 ~~211~~195,~~365~~957.7142 0.00 I-A-7 0.00 2,750,000.00 12,~~030~~021.5962 0.00 I-A-8 0.00 2,750,000.00 13,~~176~~166.3653 0.00 I-A-9 0.00 3,500,000.00 16,~~040~~028.7983 0.00 I-A-10 0.00 2,500,000.00 11,~~457~~449.7116 0.00 I-A-11 0.00 3,000,000.00 13,~~749~~738.2599 0.00 I-A-12 0.00 3,000,000.00 13,~~749~~738.2599 0.00 I-A-13 0.00 2,500,000.00 11,~~457~~449.7116 0.00 I-A-14 0.00 2,000,000.00 8,~~749~~743.5200 0.00 I-A-15 0.00 2,000,000.00 9,~~582~~575.8166 0.00 I-A-16 0.00 2,000,000.00 8,~~749~~743.5200 0.00 I-A-17 0.00 2,000,000.00 9,~~582~~575.8166 0.00 I-A-18 0.00 3,500,000.00 15,~~311~~300.6624 0.00 I-A-19 0.00 1,750,000.00 8,~~020~~014.3941 0.00 I-A-20 0.00 1,750,000.00 8,~~749~~743.5200 0.00 I-A-21 0.00 7963,~~749~~232,~~336~~367.4193 916,~~060~~865,~~620~~592.2953 0.00 I-A-22 0.00 7963,~~749~~232,~~336~~367.4193 916,~~042~~848,~~199~~991.8138 0.00 I-A-23 0.00 1915,~~936~~807,~~536~~459.6166 24,~~196~~154,~~635~~558.1469 0.00 I-A-24 0.00 0.00 ~~128~~115,~~293~~622.4835 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 1134.9500 0.00 I-B-1 0.00 7,~~229~~223,~~857~~443.4080 41,~~557~~028.1793 0.00 I-B-2 0.00 1,~~995~~993,~~233~~463.4548 11,~~468~~322.5981 0.00 I-B-3 0.00 1,~~745~~743,~~206~~658.6952 109,~~031~~903.4392 0.00 I-B-4 0.00 ~~997~~996,~~118~~234.6612 5,~~731~~658.4358 0.00 I-B-5 0.00 ~~748~~747,~~088~~424.0340 4,~~300~~245.0035 0.00 I-B-6 0.00 ~~748~~747,~~335~~671.2541 4,~~301~~246.4375 0.00 II-A-1 0.00 ~~405~~352,~~391~~544,~~612~~395.2927 3254,~~268~~620,~~602~~805.3132 0.00 II-B-1 0.00 2,~~961~~951,~~702~~871.6052 2322,~~440~~788.1853 0.00 II-B-2 0.00 ~~741~~738,~~411~~950.5753 5,~~867~~704.8572 0.00 II-B-3 0.00 ~~986~~983,~~905~~629.5663 7,~~810~~593.8064 0.00 II-B-4 0.00 ~~493~~492,~~945~~306.7414 3,~~909~~800.3061 0.00 II-B-5 0.00 ~~247~~246,~~465~~644.8339 1,~~958~~904.5510 0.00 II-B-6 20.1400 ~~493~~492,~~780~~141.1611 3,~~905~~799.8434 7.10 Totals 20.1400 ~~839~~725,~~051~~066,~~143~~438.4412 66117,~~596~~818,~~113~~375.4961 7.10 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,~~965~~901,~~048~~610.8143 8,~~576~~248.3756 54132,~~862~~740.0136 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 ~~100~~90,~~224~~393,~~841~~371.1989 ~~129~~112,~~501~~063.9232 918,~~701~~609,~~967~~402.3848 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 3634,~~948~~280,~~689~~742.1846 3530,~~142~~410.6841 25,~~632~~049,~~804~~997.0338 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 8879,~~423~~749,~~126~~336.7241 ~~114~~98,~~252~~867.7660 816,~~559~~418,~~537~~100.5588 0.00 0.00 I-A-22 100,000,000.00 8879,~~423~~749,~~126~~336.7241 ~~114~~98,~~252~~867.7660 816,~~559~~418,~~537~~100.5588 0.00 0.00 I-A-23 24,999,000.00 2219,~~104~~936,~~897~~536.4561 2824,~~562~~715.0591 24,~~139~~104,~~798~~361.7904 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,~~236~~229,~~740~~857.4240 6,~~883~~413.0260 0.00 0.00 0.00 I-B-2 2,003,000.00 1,~~997~~995,~~132~~233.9645 1,~~899~~769.5297 0.00 0.00 0.00 I-B-3 1,752,000.00 1,~~746~~745,~~868~~206.1769 1,~~661~~548.4817 0.00 0.00 0.00 I-B-4 1,001,000.00 ~~998~~997,~~067~~118.9566 ~~949~~884.2854 0.00 0.00 0.00 I-B-5 751,000.00 748,~~800~~088.2303 ~~712~~663.2063 0.00 0.00 0.00 I-B-6 751,248.19 ~~749~~748,~~047~~335.6925 ~~712~~663.4485 0.00 0.00 0.00 II-A-1 492,757,000.00 ~~435~~405,~~754~~391,~~254~~612.6329 1,~~530~~345,~~672~~656.2289 2851,~~831~~501,~~970~~560.1214 0.00 0.00 II-B-1 3,004,000.00 2,~~972~~961,~~142~~702.8360 109,~~440~~831.2308 0.00 0.00 0.00 II-B-2 752,000.00 ~~744~~741,~~025~~411.1057 2,~~613~~461.5304 0.00 0.00 0.00 II-B-3 1,001,000.00 ~~990~~986,~~384~~905.4856 3,~~478~~275.9293 0.00 0.00 0.00 II-B-4 501,000.00 ~~495~~493,~~686~~945.9474 1,~~741~~639.2060 0.00 0.00 0.00 II-B-5 251,000.00 ~~248~~247,~~338~~465.1783 ~~872~~821.3444 0.00 0.00 0.00 II-B-6 500,832.05 ~~495~~493,~~520~~780.7716 1,~~738~~639.4705 0.00 0.00 20.1400 Totals 1,001,407,166.56 ~~901~~839,~~526~~051,~~286~~143.4144 1,~~994~~750,~~663~~442.3919 60112,~~480~~234,~~477~~263.4316 0.00 20.1400 (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 63140,~~438~~988.3892 2,~~901~~760,~~610~~621.4351 0.~~96429794~~91744282 63140,~~438~~988.3892 I-A-1 0.00 44,560,546.00 1.00000000 0.00 I-A-2 918,~~831~~721,~~469~~465.3180 9071,~~393~~671,~~371~~906.8909 0.~~79749336~~63232368 918,~~831~~721,~~469~~465.3180 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 25,~~667~~080,~~946~~407.7178 3429,~~280~~200,~~742~~334.4668 0.~~84623777~~72082529 25,~~667~~080,~~946~~407.7178 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-21 816,~~673~~516,~~790~~968.3148 7963,~~749~~232,~~336~~367.4193 0.~~79749336~~63232368 816,~~673~~516,~~790~~968.3148 I-A-22 816,~~673~~516,~~790~~968.3148 7963,~~749~~232,~~336~~367.4193 0.~~79749336~~63232368 816,~~673~~516,~~790~~968.3148 I-A-23 24,~~168~~129,~~360~~076.8495 1915,~~936~~807,~~536~~459.6166 0.~~79749336~~63232368 24,~~168~~129,~~360~~076.8495 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 6,~~883~~413.0260 7,~~229~~223,~~857~~443.4080 0.~~99612254~~99523888 6,~~883~~413.0260 I-B-2 1,~~899~~769.5297 1,~~995~~993,~~233~~463.4548 0.~~99612254~~99523888 1,~~899~~769.5297 I-B-3 1,~~661~~548.4817 1,~~745~~743,~~206~~658.6952 0.~~99612254~~99523888 1,~~661~~548.4817 I-B-4 ~~949~~884.2854 ~~997~~996,~~118~~234.6612 0.~~99612254~~99523888 ~~949~~884.2854 I-B-5 ~~712~~663.2063 ~~748~~747,~~088~~424.0340 0.~~99612254~~99523888 ~~712~~663.2063 I-B-6 ~~712~~663.4485 ~~748~~747,~~335~~671.2541 0.~~99612253~~99523888 ~~712~~663.4485 II-A-1 3052,~~362~~847,~~642~~217.3402 ~~405~~352,~~391~~544,~~612~~395.2927 0.~~82270087~~71545284 3052,~~362~~847,~~642~~217.3402 II-B-1 109,~~440~~831.2308 2,~~961~~951,~~702~~871.6052 0.~~98591964~~98264698 109,~~440~~831.2308 II-B-2 2,~~613~~461.5304 ~~741~~738,~~411~~950.5753 0.~~98591964~~98264698 2,~~613~~461.5304 II-B-3 3,~~478~~275.9293 ~~986~~983,~~905~~629.5663 0.~~98591964~~98264698 3,~~478~~275.9293 II-B-4 1,~~741~~639.2060 ~~493~~492,~~945~~306.7414 0.~~98591964~~98264699 1,~~741~~639.2060 II-B-5 ~~872~~821.3444 ~~247~~246,~~465~~644.8339 0.~~98591964~~98264697 ~~872~~821.3444 II-B-6 1,~~740~~639.6105 ~~493~~492,~~780~~141.1611 0.~~98591965~~98264700 1,~~738~~639.4705 Totals 62113,~~475~~984,~~142~~705.9733 ~~839~~725,~~051~~066,~~143~~438.4412 0.~~83787212~~72404758 62113,~~475~~984,~~140~~705.8333

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 ~~985~~964.~~38054664~~29794410 2.~~85020204~~74126029 1844.~~23240050~~11386688 0.00000000 I-A-1 44,560,546.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-2 113,346,864.00 ~~884~~797.~~23126722~~49336417 10.~~14252760~~98867596 85164.~~59537545~~18100884 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 ~~912~~846.~~09740499~~23776737 0.~~86751514~~75069662 64124.~~99212224~~66178389 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 ~~884~~797.~~23126720~~49336410 10.~~14252760~~98867600 85164.~~59537550~~18100880 0.00000000 I-A-22 100,000,000.00 ~~884~~797.~~23126720~~49336410 10.~~14252760~~98867600 85164.~~59537550~~18100880 0.00000000 I-A-23 24,999,000.00 ~~884~~797.~~23126725~~49336413 10.~~14252770~~98867595 85164.~~59537542~~18100884 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 ~~997~~996.~~07087627~~12254064 0.~~94833563~~88365941 0.00000000 0.00000000 I-B-2 2,003,000.00 ~~997~~996.~~07087369~~12254119 0.~~94833749~~88365951 0.00000000 0.00000000 I-B-3 1,752,000.00 ~~997~~996.~~07087329~~12253995 0.~~94833333~~88365868 0.00000000 0.00000000 I-B-4 1,001,000.00 ~~997~~996.~~07087912~~12253746 0.~~94833167~~88365634 0.00000000 0.00000000 I-B-5 751,000.00 ~~997~~996.~~07087883~~12254328 0.~~94833555~~88366178 0.00000000 0.00000000 I-B-6 751,248.19 ~~997~~996.~~07087481~~12253309 0.~~94834172~~88366269 0.00000000 0.00000000 II-A-1 492,757,000.00 ~~884~~822.~~31875068~~70086937 32.~~10634292~~73087321 58104.~~51153839~~51715580 0.00000000 II-B-1 3,004,000.00 ~~989~~985.~~39508322~~91964048 3.~~47544274~~27266312 0.00000000 0.00000000 II-B-2 752,000.00 ~~989~~985.~~39507979~~91964096 3.~~47543883~~27265957 0.00000000 0.00000000 II-B-3 1,001,000.00 ~~989~~985.~~39508492~~91964036 3.~~47544456~~27265734 0.00000000 0.00000000 II-B-4 501,000.00 ~~989~~985.~~39508982~~91964072 3.~~47544910~~27265469 0.00000000 0.00000000 II-B-5 251,000.00 ~~989~~985.~~39509960~~91964143 3.~~47545817~~27266932 0.00000000 0.00000000 II-B-6 500,832.05 ~~989~~985.~~39508763~~91965111 3.~~47116364~~27265398 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 2146.~~08260254~~85512717 ~~964~~917.~~29794410~~44281693 0.~~96429794~~91744282 2146.~~08260254~~85512717 I-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-2 0.00000000 86165.~~73790313~~16968480 ~~797~~632.~~49336417~~32367937 0.~~79749336~~63232368 86165.~~73790313~~16968480 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 65125.~~85963737~~41248026 ~~846~~720.~~23776737~~82528711 0.~~84623777~~72082529 65125.~~85963737~~41248026 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 86165.~~73790310~~16968480 ~~797~~632.~~49336410~~32367930 0.~~79749336~~63232368 86165.~~73790310~~16968480 I-A-22 0.00000000 86165.~~73790310~~16968480 ~~797~~632.~~49336410~~32367930 0.~~79749336~~63232368 86165.~~73790310~~16968480 I-A-23 0.00000000 86165.~~73790312~~16968479 ~~797~~632.~~49336413~~32367935 0.~~79749336~~63232368 86165.~~73790312~~16968479 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.~~94833563~~88365941 ~~996~~995.~~12254064~~23888123 0.~~99612254~~99523888 0.~~94833563~~88365941 I-B-2 0.00000000 0.~~94833749~~88365951 ~~996~~995.~~12254119~~23888168 0.~~99612254~~99523888 0.~~94833749~~88365951 I-B-3 0.00000000 0.~~94833333~~88365868 ~~996~~995.~~12253995~~23888128 0.~~99612254~~99523888 0.~~94833333~~88365868 I-B-4 0.00000000 0.~~94833167~~88365634 ~~996~~995.~~12253746~~23888112 0.~~99612254~~99523888 0.~~94833167~~88365634 I-B-5 0.00000000 0.~~94833555~~88366178 ~~996~~995.~~12254328~~23888149 0.~~99612254~~99523888 0.~~94833555~~88366178 I-B-6 0.00000000 0.~~94834172~~88366269 ~~996~~995.~~12253309~~23888370 0.~~99612253~~99523888 0.~~94834172~~88366269 II-A-1 0.00000000 61107.~~61788131~~24802899 ~~822~~715.~~70086937~~45284039 0.~~82270087~~71545284 61107.~~61788131~~24802899 II-B-1 0.00000000 3.~~47544274~~27266312 ~~985~~982.~~91964048~~64697736 0.~~98591964~~98264698 3.~~47544274~~27266312 II-B-2 0.00000000 3.~~47543883~~27265957 ~~985~~982.~~91964096~~64698138 0.~~98591964~~98264698 3.~~47543883~~27265957 II-B-3 0.00000000 3.~~47544456~~27265734 ~~985~~982.~~91964036~~64698302 0.~~98591964~~98264698 3.~~47544456~~27265734 II-B-4 0.00000000 3.~~47544910~~27265469 ~~985~~982.~~91964072~~64698603 0.~~98591964~~98264699 3.~~47544910~~27265469 II-B-5 0.00000000 3.~~47545817~~27266932 ~~985~~982.~~91964143~~64697211 0.~~98591964~~98264697 3.~~47545817~~27266932 II-B-6 0.~~00427289~~00000000 3.~~47543653~~27265398 ~~985~~982.~~91965111~~64699713 0.~~98591965~~98264700 3.~~47116364~~27265398 (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,~~965~~901,~~048~~610.8143 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% ~~100~~90,~~224~~393,~~841~~371.1989 ~~459~~414,~~363~~302.8695 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 1.63500% 3634,~~948~~280,~~689~~742.1846 5046,~~342~~707.5951 0.00 0.00 I-A-6 0.00 6.86500% 3634,~~948~~280,~~689~~742.1846 ~~211~~196,~~377~~114.2941 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% 8879,~~423~~749,~~126~~336.7241 ~~386~~348,~~851~~903.1835 0.00 0.00 I-A-22 100,000,000.00 5.00000% 8879,~~423~~749,~~126~~336.7241 ~~368~~332,~~429~~288.6990 0.00 0.00 I-A-23 24,999,000.00 1.53500% 2219,~~104~~936,~~897~~536.4561 2825,~~275~~502.8515 0.00 0.00 I-A-24 0.00 6.96500% 2219,~~104~~936,~~897~~536.4561 ~~128~~115,~~300~~714.5198 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,~~236~~229,~~740~~857.4240 34,~~676~~643.0507 0.00 0.00 I-B-2 2,003,000.00 5.75000% 1,~~997~~995,~~132~~233.9645 9,~~569~~560.6049 0.00 0.00 I-B-3 1,752,000.00 5.75000% 1,~~746~~745,~~868~~206.1769 8,~~370~~362.4145 0.00 0.00 I-B-4 1,001,000.00 5.75000% ~~998~~997,~~067~~118.9566 4,~~782~~777.4186 0.00 0.00 I-B-5 751,000.00 5.75000% 748,~~800~~088.2303 3,~~588~~584.0059 0.00 0.00 I-B-6 751,248.19 5.75000% ~~749~~748,~~047~~335.6925 3,~~589~~585.1977 0.00 0.00 II-A-1 492,757,000.00 5.25000% ~~435~~405,~~754~~391,~~254~~612.6329 1,~~906~~773,~~424~~588.8630 0.00 0.00 II-B-1 3,004,000.00 5.25000% 2,~~972~~961,~~142~~702.8360 1312,~~003~~957.1245 0.00 0.00 II-B-2 752,000.00 5.25000% ~~744~~741,~~025~~411.1057 3,~~255~~243.1168 0.00 0.00 II-B-3 1,001,000.00 5.25000% ~~990~~986,~~384~~905.4856 4,~~332~~317.9371 0.00 0.00 II-B-4 501,000.00 5.25000% ~~495~~493,~~686~~945.9474 2,~~168~~161.6301 0.00 0.00 II-B-5 251,000.00 5.25000% ~~248~~247,~~338~~465.1783 1,~~086~~082.4866 0.00 0.00 II-B-6 500,832.05 5.25000% ~~495~~493,~~520~~780.7716 2,~~167~~160.9029 0.00 0.00 Totals 1,001,407,166.56 43,~~121~~835,~~561~~165.9082 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,~~901~~760,~~610~~621.4351 I-A-1 11163.1949 0.00 204,~~224~~072.6434 0.00 44,560,546.00 I-A-2 25331.1765 0.00 ~~459~~413,~~338~~971.6830 0.00 9071,~~393~~671,~~371~~906.8909 I-A-3 355.8168 0.00 69,~~557~~505.4457 0.00 15,177,000.00 I-A-4 345.1594 0.00 57,~~389~~346.3556 0.00 12,522,000.00 I-A-5 237.7639 0.00 5046,~~339~~670.8312 0.00 3429,~~280~~200,~~742~~334.4668 I-A-6 11156.5899 0.00 ~~211~~195,~~365~~957.7142 0.00 3429,~~280~~200,~~742~~334.4668 I-A-7 09.6663 0.00 12,~~030~~021.5962 0.00 2,750,000.00 I-A-8 010.7255 0.00 13,~~176~~166.3653 0.00 2,750,000.00 I-A-9 012.8884 0.00 16,~~040~~028.7983 0.00 3,500,000.00 I-A-10 09.6317 0.00 11,~~457~~449.7116 0.00 2,500,000.00 I-A-11 011.7501 0.00 13,~~749~~738.2599 0.00 3,000,000.00 I-A-12 011.7501 0.00 13,~~749~~738.2599 0.00 3,000,000.00 I-A-13 09.6317 0.00 11,~~457~~449.7116 0.00 2,500,000.00 I-A-14 07.4800 0.00 8,~~749~~743.5200 0.00 2,000,000.00 I-A-15 07.5367 0.00 9,~~582~~575.8166 0.00 2,000,000.00 I-A-16 07.4800 0.00 8,~~749~~743.5200 0.00 2,000,000.00 I-A-17 07.5367 0.00 9,~~582~~575.8166 0.00 2,000,000.00 I-A-18 012.8426 0.00 15,~~311~~300.6624 0.00 3,500,000.00 I-A-19 06.4442 0.00 8,~~020~~014.3941 0.00 1,750,000.00 I-A-20 07.4800 0.00 8,~~749~~743.5200 0.00 1,750,000.00 I-A-21 21279.2030 0.00 ~~386~~348,~~829~~624.9805 0.00 7963,~~749~~232,~~336~~367.4193 I-A-22 20266.1900 0.00 ~~368~~332,~~409~~022.5090 0.00 7963,~~749~~232,~~336~~367.4193 I-A-23 120.5541 0.00 2825,~~274~~481.3074 0.00 1915,~~936~~807,~~536~~459.6166 I-A-24 792.0363 0.00 ~~128~~115,~~293~~622.4835 0.00 1915,~~936~~807,~~536~~459.6166 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 1134.9500 0.00 0.00 I-B-1 127.9073 0.00 34,~~674~~615.1533 0.00 7,~~229~~223,~~857~~443.4080 I-B-2 07.5265 0.00 9,~~569~~552.0784 0.00 1,~~995~~993,~~233~~463.4548 I-B-3 06.4669 0.00 8,~~369~~355.9575 0.00 1,~~745~~743,~~206~~658.6952 I-B-4 03.2682 0.00 4,~~782~~774.1504 0.00 ~~997~~996,~~118~~234.6612 I-B-5 02.2087 0.00 3,~~587~~581.8072 0.00 ~~748~~747,~~088~~424.0340 I-B-6 02.2087 0.00 3,~~588~~582.9990 0.00 ~~748~~747,~~335~~671.2541 II-A-1 ~~464~~0.8900 0.00 1,~~905~~773,~~959~~588.9730 0.00 ~~405~~352,~~391~~544,~~612~~395.2927 II-B-1 30.1700 0.00 12,~~999~~957.9545 0.00 2,~~961~~951,~~702~~871.6052 II-B-2 0.7900 0.00 3,~~254~~243.3268 0.00 ~~741~~738,~~411~~950.5753 II-B-3 10.0600 0.00 4,~~331~~317.8871 0.00 ~~986~~983,~~905~~629.5663 II-B-4 0.5300 0.00 2,~~168~~161.1001 0.00 ~~493~~492,~~945~~306.7414 II-B-5 0.2600 0.00 1,~~086~~082.2166 0.00 ~~247~~246,~~465~~644.8339 II-B-6 0.5300 0.00 2,~~167~~160.3729 0.00 ~~493~~492,~~780~~141.1611 Totals ~~591~~1,629.2051 0.00 43,~~120~~833,~~972~~670.6628 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% ~~985~~964.~~38054664~~29794410 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% ~~884~~797.~~23126722~~49336417 43.~~05272668~~65517788 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 1.63500% ~~912~~846.~~09740499~~23776737 1.~~24273274~~15299892 0.00000000 0.00000000 I-A-6 0.00 6.86500% ~~912~~846.~~09740499~~23776737 54.~~21795717~~84118512 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% ~~884~~797.~~23126720~~49336410 3.~~86851180~~48903350 0.00000000 0.00000000 I-A-22 100,000,000.00 5.00000% ~~884~~797.~~23126720~~49336410 3.~~68429690~~32288900 0.00000000 0.00000000 I-A-23 24,999,000.00 1.53500% ~~884~~797.~~23126725~~49336413 1.~~13107924~~02012681 0.00000000 0.00000000 I-A-24 0.00 6.96500% ~~884~~797.~~23126725~~49336413 54.~~13222569~~62878435 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% ~~997~~996.~~07087627~~12254064 4.~~77763158~~77308763 0.00000000 0.00000000 I-B-2 2,003,000.00 5.75000% ~~997~~996.~~07087369~~12254119 4.~~77763355~~77308537 0.00000000 0.00000000 I-B-3 1,752,000.00 5.75000% ~~997~~996.~~07087329~~12253995 4.~~77763128~~77308790 0.00000000 0.00000000 I-B-4 1,001,000.00 5.75000% ~~997~~996.~~07087912~~12253746 4.~~77763237~~77308691 0.00000000 0.00000000 I-B-5 751,000.00 5.75000% ~~997~~996.~~07087883~~12254328 4.~~77762983~~77308921 0.00000000 0.00000000 I-B-6 751,248.19 5.75000% ~~997~~996.~~07087481~~12253309 4.~~77763547~~77308305 0.00000000 0.00000000 II-A-1 492,757,000.00 5.25000% ~~884~~822.~~31875068~~70086937 3.~~86889453~~59931630 0.00000000 0.00000000 II-B-1 3,004,000.00 5.25000% ~~989~~985.~~39508322~~91964048 4.~~32860186~~31339880 0.00000000 0.00000000 II-B-2 752,000.00 5.25000% ~~989~~985.~~39507979~~91964096 4.~~32860372~~31340426 0.00000000 0.00000000 II-B-3 1,001,000.00 5.25000% ~~989~~985.~~39508492~~91964036 4.~~32860140~~31339660 0.00000000 0.00000000 II-B-4 501,000.00 5.25000% ~~989~~985.~~39508982~~91964072 4.~~32860279~~31339321 0.00000000 0.00000000 II-B-5 251,000.00 5.25000% ~~989~~985.~~39509960~~91964143 4.~~32860558~~31338645 0.00000000 0.00000000 II-B-6 500,832.05 5.25000% ~~989~~985.~~39508763~~91965111 4.~~32859678~~31340207 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 ~~964~~917.~~29794410~~44281693 I-A-1 0.~~00025112~~00366894 0.00000000 4.~~58308208~~57966426 0.00000000 1000.00000000 I-A-2 0.~~00022206~~00292597 0.00000000 43.~~05250453~~65225191 0.00000000 ~~797~~632.~~49336417~~32367937 I-A-3 0.~~00025104~~00366871 0.00000000 4.~~58308230~~57966462 0.00000000 1000.00000000 I-A-4 0.~~00025156~~00366874 0.00000000 4.~~58308178~~57966459 0.00000000 1000.00000000 I-A-5 0.~~00006813~~00092299 0.00000000 1.~~24266461~~15207593 0.00000000 ~~846~~720.~~23776737~~82528711 I-A-6 0.~~00028586~~00387538 0.00000000 54.~~21767131~~83730975 0.00000000 ~~846~~720.~~23776737~~82528711 I-A-7 0.~~00024000~~00350182 0.00000000 4.~~37476000~~37149818 0.00000000 1000.00000000 I-A-8 0.~~00026182~~00383636 0.00000000 4.~~79140364~~78782909 0.00000000 1000.00000000 I-A-9 0.~~00025143~~00366857 0.00000000 4.~~58308286~~57966571 0.00000000 1000.00000000 I-A-10 0.~~00025200~~00366800 0.00000000 4.~~58308400~~57966400 0.00000000 1000.00000000 I-A-11 0.~~00025000~~00367000 0.00000000 4.~~58308333~~57966333 0.00000000 1000.00000000 I-A-12 0.~~00025000~~00367000 0.00000000 4.~~58308333~~57966333 0.00000000 1000.00000000 I-A-13 0.~~00025200~~00366800 0.00000000 4.~~58308400~~57966400 0.00000000 1000.00000000 I-A-14 0.~~00024000~~00350000 0.00000000 4.~~37476000~~37150000 0.00000000 1000.00000000 I-A-15 0.~~00026500~~00383500 0.00000000 4.~~79140500~~78783000 0.00000000 1000.00000000 I-A-16 0.~~00024000~~00350000 0.00000000 4.~~37476000~~37150000 0.00000000 1000.00000000 I-A-17 0.~~00026500~~00383500 0.00000000 4.~~79140500~~78783000 0.00000000 1000.00000000 I-A-18 0.~~00024000~~00350286 0.00000000 4.~~37476000~~37149714 0.00000000 1000.00000000 I-A-19 0.~~00025143~~00366857 0.00000000 4.~~58308000~~57966286 0.00000000 1000.00000000 I-A-20 0.~~00027429~~00400000 0.00000000 4.~~99972571~~99600000 0.00000000 1000.00000000 I-A-21 0.~~00021200~~00279300 0.00000000 3.~~86829980~~48624050 0.00000000 ~~797~~632.~~49336410~~32367930 I-A-22 0.~~00020190~~00266000 0.00000000 3.~~68409500~~32022900 0.00000000 ~~797~~632.~~49336410~~32367930 I-A-23 0.~~00006200~~00081643 0.00000000 1.~~13101724~~01931037 0.00000000 ~~797~~632.~~49336413~~32367935 I-A-24 0.~~00028121~~00370535 0.00000000 54.~~13194448~~62507900 0.00000000 ~~797~~632.~~49336413~~32367935 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 785360.00000000 0.00000000 0.00000000 I-B-1 0.~~00026178~~00382061 0.00000000 4.~~77736980~~76926564 0.00000000 ~~996~~995.~~12254064~~23888123 I-B-2 0.~~00025961~~00381927 0.00000000 4.~~77736895~~76926610 0.00000000 ~~996~~995.~~12254119~~23888168 I-B-3 0.~~00026256~~00381849 0.00000000 4.~~77736872~~76926370 0.00000000 ~~996~~995.~~12253995~~23888128 I-B-4 0.~~00025974~~00381618 0.00000000 4.~~77737263~~76927073 0.00000000 ~~996~~995.~~12253746~~23888112 I-B-5 0.~~00026631~~00382157 0.00000000 4.~~77736352~~76926764 0.00000000 ~~996~~995.~~12254328~~23888149 I-B-6 0.~~00026622~~00382031 0.00000000 4.~~77736925~~76926274 0.00000000 ~~996~~995.~~12253309~~23888370 II-A-1 0.~~00094345~~00000000 0.00000000 3.~~86795108~~59931630 0.00000000 ~~822~~715.~~70086937~~45284039 II-B-1 0.~~00105526~~00000000 0.00000000 4.~~32754660~~31339880 0.00000000 ~~985~~982.~~91964048~~64697736 II-B-2 0.~~00105053~~00000000 0.00000000 4.~~32755319~~31340426 0.00000000 ~~985~~982.~~91964096~~64698138 II-B-3 0.~~00105894~~00000000 0.00000000 4.~~32755245~~31339660 0.00000000 ~~985~~982.~~91964036~~64698302 II-B-4 0.~~00105788~~00000000 0.00000000 4.~~32754491~~31339321 0.00000000 ~~985~~982.~~91964072~~64698603 II-B-5 0.~~00103586~~00000000 0.00000000 4.~~32752988~~31338645 0.00000000 ~~985~~982.~~91964143~~64697211 II-B-6 0.~~00105824~~00000000 0.00000000 4.~~32753854~~31340207 0.00000000 ~~985~~982.~~91965111~~64699713 (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 ~~961,650.37~~ 943,520.72 97881,484.~~29030839~~02 90.89344868% A-PO-2 0.00000% 0.00 0.00 21,~~003~~958,~~398~~089.4571 1,~~958~~879,~~089~~137.7149 9692.~~02056066~~14891147%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 615,~~978~~165.7694 Deposits Payments of Interest and Principal 66117,~~701~~437,~~808~~776.2557 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0495,466.0026 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 66117,~~701~~933,~~808~~242.2583 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~162~~120,~~507~~033.5917 Payment of Interest and Principal 66117,~~596~~818,~~113~~375.4862 Total Withdrawals (Pool Distribution Amount) 66117,~~758~~938,~~621~~408.0779 Ending Balance ~~5,165~~0.9400

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 3363,~~382~~315.5496 Servicing Fee Support 3261,~~791~~686.3445 Non-Supported Prepayment/Curtailment Interest Shortfall ~~591~~1,629.2051

SERVICING FEES Gross Servicing Fee ~~187~~174,~~787~~730.4441 Master Servicing Fee 76,~~511~~989.5022 Supported Prepayment/Curtailment Interest Shortfall 3261,~~791~~686.3445 Net Servicing Fee ~~162~~120,~~507~~033.5917

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 10 0 0 0 10 ~~901,700~~0.7700 0.00 0.00 0.00 ~~901,700~~0.7700 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 10 0 0 0 10 ~~901,700~~0.7700 0.00 0.00 0.00 ~~901,700~~0.7700 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.~~056754~~000000% 0.000000% 0.000000% 0.000000% 0.~~056754~~000000% 0.~~104557~~000000% 0.000000% 0.000000% 0.000000% 0.~~104557~~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.~~056754~~000000% 0.000000% 0.000000% 0.000000% 0.~~056754~~000000% 0.~~104557~~000000% 0.000000% 0.000000% 0.000000% 0.~~104557~~000000%

Delinquency Status By Groups

~~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 10 0 0 0 10 ~~901,700~~0.7700 0.00 0.00 0.00 ~~901,700~~0.7700 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 10 0 0 0 10 ~~901,700~~0.7700 0.00 0.00 0.00 ~~901,700~~0.7700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~111235~~000000% 0.000000% 0.000000% 0.000000% 0.~~111235~~000000% 0.~~210603~~000000% 0.000000% 0.000000% 0.000000% 0.~~210603~~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.~~111235~~000000% 0.000000% 0.000000% 0.000000% 0.~~111235~~000000% 0.~~210603~~000000% 0.000000% 0.000000% 0.000000% 0.~~210603~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~375~~816,~~943~~720.11

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~958343~~955579% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~262~~261 Beginning Scheduled Collateral Loan Count 1,~~879~~762 Number Of Loans Paid In Full ~~117~~217 Ending Scheduled Collateral Loan Count 1,~~762~~545 Beginning Scheduled Collateral Balance ~~901~~839,~~526~~051,~~286~~143.4246 Ending Scheduled Collateral Balance ~~839~~725,~~051~~066,~~143~~438.4613 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2003 ~~862~~757,~~397~~987,~~605~~583.2559 Ending Scheduled Balance For Wells Fargo Serviced ~~816~~704,~~599~~378,~~437~~271.6015 Ending Scheduled Balance For Other Servicers 2220,~~451~~688,~~705~~166.8698 Monthly P &I Constant 6,~~449~~022,~~400~~341.3504 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 66117,~~345~~415,~~533~~844.4939 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~839~~725,~~051~~066,~~143~~438.4613 Scheduled Principal 1,~~994~~750,~~665~~442.5418 Unscheduled Principal 60112,~~480~~234,~~477~~263.4215 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~828,~~716,~~366~~227,101.4170 Greater Than 80%, less than or equal to 85% 32,~~418~~472,~~308~~576.2260 Greater than 85%, less than or equal to 95% 6,~~943~~545,~~266~~103.2907 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.~~198412~~196642 5.~~710558~~707419 5.~~958343~~955579 Weighted Average Net Rate 5.~~737727~~737281 5.~~226759~~225643 5.~~486284~~485173 Weighted Average Maturity ~~351~~350 ~~173~~172 ~~262~~261 Beginning Loan Count ~~959~~899 ~~920~~863 1,~~879~~762 Loans Paid In Full 60118 5799 ~~117~~217 Ending Loan Count ~~899~~781 ~~863~~764 1,~~762~~545 Beginning Scheduled Balance ~~457~~425,~~822~~776,~~535~~229.0599 ~~443~~413,~~703~~274,~~751~~913.3747 ~~901~~839,~~526~~051,~~286~~143.4246 Ending scheduled Balance ~~425~~364,~~776~~737,~~229~~362.9905 ~~413~~360,~~274~~329,~~913~~076.4708 ~~839~~725,~~051~~066,~~143~~438.4613 Record Date 0607/3031/2003 0607/3031/2003 0607/3031/2003 Principal And Interest Constant 2,~~755~~565,~~670~~454.6633 3,~~693~~456,~~729~~886.6972 6,~~449~~022,~~400~~341.3504 Scheduled Principal ~~435~~377,~~540~~828.0742 1,~~559~~372,~~125~~613.4776 1,~~994~~750,~~665~~442.5418 Unscheduled Principal 3160,~~610~~661,~~764~~039.9952 2851,~~869~~573,~~712~~223.4363 60112,~~480~~234,~~477~~263.4215 Scheduled Interest 2,~~288~~126,~~228~~214.3094 21,~~028~~889,~~091~~210.7357 4,~~316~~015,~~320~~425.0350 Servicing Fees 9588,~~378~~632.9845 9286,~~408~~097.4596 ~~187~~174,~~787~~730.4441 Master Servicing Fees 3,~~815~~545.1630 3,~~696~~443.3492 76,~~511~~989.5022 Trustee Fee 0.00 0.00 0.00 FRY Amount 7670,~~564~~679.5339 8276,~~723~~377.4180 ~~159~~147,~~287~~057.9419 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,~~112~~963,~~469~~357.6380 1,~~849~~723,~~263~~290.5389 3,~~961~~686,~~733~~648.1669 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