8-K 1 wfm03003.txt DECEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 26, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-3 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 December 26, 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 December 26, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-3 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-3 Trust, relating to the December 26, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 WFMBS Series: 2003-3 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,~~677~~612,~~555~~764.2533 0.00 2662,~~476~~442.3582 I-A-1 949774AA1 SEQ 5.50000% 44,560,546.00 204,~~223~~227.3644 0.00 I-A-2 949774AB9 SEQ 5.50000% 5752,~~625~~968,~~509~~247.0875 ~~264~~242,~~100~~761.7915 31,~~000~~857,~~850~~233.5526 I-A-3 949774AC7 SEQ 5.50000% 15,177,000.00 69,~~557~~558.0039 0.00 I-A-4 949774AD5 SEQ 5.50000% 12,522,000.00 57,~~388~~390.9914 0.00 I-A-5 949774AE3 SEQ 1.~~72000~~71875% 2524,~~388~~124,~~591~~759.2327 3634,~~388~~552.0927 ~~814~~503,~~334~~993.9878 I-A-6 949774AF0 SEQ 6.~~78000~~78125% 0.00 ~~143~~136,~~436~~324.7841 0.00 I-A-7 949774AG8 SEQ 5.25000% 2,750,000.00 12,030.5276 0.00 I-A-8 949774AH6 SEQ 5.75000% 2,750,000.00 13,176.2854 0.00 I-A-9 949774AJ2 SEQ 5.50000% 3,500,000.00 16,~~040~~041.6901 0.00 I-A-10 949774AK9 SEQ 5.50000% 2,500,000.00 11,457.6386 0.00 I-A-11 949774AL7 SEQ 5.50000% 3,000,000.00 13,749.1643 0.00 I-A-12 949774AM5 SEQ 5.50000% 3,000,000.00 13,749.1643 0.00 I-A-13 949774AN3 SEQ 5.50000% 2,500,000.00 11,457.6386 0.00 I-A-14 949774AP8 SEQ 5.25000% 2,000,000.00 8,749.4764 0.00 I-A-15 949774AQ6 SEQ 5.75000% 2,000,000.00 9,582.7594 0.00 I-A-16 949774AR4 SEQ 5.25000% 2,000,000.00 8,749.4764 0.00 I-A-17 949774AS2 SEQ 5.75000% 2,000,000.00 9,582.7594 0.00 I-A-18 949774AT0 SEQ 5.25000% 3,500,000.00 15,311.5687 0.00 I-A-19 949774AU7 SEQ 5.50000% 1,750,000.00 8,020.3450 0.00 I-A-20 949774AV5 SEQ 6.00000% 1,750,000.00 8,749.4764 0.00 I-A-21 949774AW3 SEQ 5.25000% 5046,~~839~~731,~~967~~110.7304 ~~222~~204,~~411~~440.2820 21,~~647~~638,~~493~~539.2360 I-A-22 949774AX1 SEQ 5.00000% 5046,~~839~~731,~~967~~110.7304 ~~211~~194,~~820~~704.2695 21,~~647~~638,~~493~~539.2360 I-A-23 949774AY9 SEQ 1.~~62000~~61875% 1211,~~709~~682,~~483~~310.5320 1715,~~156~~758.7530 ~~661~~409,~~846~~618.8352 I-A-24 949774AZ6 SEQ 6.~~88000~~88125% 0.00 7266,~~863~~987.2699 0.00 I-A-R 949774BA0 RES 5.75000% 0.00 0.00 0.00 I-A-LR 949774BB8 RES 5.75000% 0.00 541.5800 0.00 I-B-1 949774BE2 SUB 5.75000% 7,~~216~~201,~~813~~966.6730 34,~~578~~508.4500 7,~~346~~533.4203 I-B-2 949774BF9 SUB 5.75000% 1,~~991~~987,~~633~~536.7531 9,~~542~~523.6622 2,~~027~~078.4090 I-B-3 949774BG7 SUB 5.75000% 1,~~742~~738,~~058~~474.0809 8,~~346~~329.85 1,~~773~~818.3439 I-B-4 949774BP7 SUB 5.75000% ~~995~~993,~~319~~272.7101 4,~~768~~759.9523 1,~~013~~038.1993 I-B-5 949774BQ5 SUB 5.75000% ~~746~~745,~~738~~202.3708 3,~~577~~570.9061 ~~760~~779.1546 I-B-6 949774BR3 SUB 5.75000% ~~746~~745,~~985~~448.1636 3,~~579~~571.0979 ~~760~~779.4072 II-A-1 949774BC6 SEQ 5.25000% ~~312~~292,~~220~~891,~~400~~645.0958 1,~~365~~281,~~964~~345.2511 102,~~865~~848,~~360~~557.5018 II-B-1 949774BH5 SUB 5.25000% 2,~~941~~919,~~774~~457.1017 12,~~870~~772.2607 11,~~076~~529.8356 II-B-2 949774BJ1 SUB 5.25000% ~~736~~730,~~422~~836.8115 3,~~221~~197.8527 2,~~772~~886.8923 II-B-3 949774BK8 SUB 5.25000% ~~980~~972,~~264~~828.9444 4,~~288~~255.6694 3,~~691~~841.0591 II-B-4 949774BS1 SUB 5.25000% ~~490~~486,~~622~~900.1115 2,~~146~~130.4710 1,~~847~~922.3787 II-B-5 949774BT9 SUB 5.25000% ~~245~~243,~~800~~936.7000 1,~~075~~067.3817 ~~925~~963.5336 II-B-6 949774BU6 SUB 5.25000% ~~490~~486,~~457~~736.6695 2,~~145~~129.7538 1,~~846~~921.7488 Totals ~~638~~604,~~885~~254,~~911~~087.7022 2,~~915~~758,~~914~~276.5404 208,~~699~~996,~~696~~019.9800

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 2,~~651~~550,~~078~~321.9052 2662,~~476~~442.3582 0.00 I-A-1 0.00 44,560,546.00 204,~~223~~227.3644 0.00 I-A-2 0.00 5451,~~624~~111,~~658~~014.5449 32,~~264~~099,~~951~~994.3441 0.00 I-A-3 0.00 15,177,000.00 69,~~557~~558.0039 0.00 I-A-4 0.00 12,522,000.00 57,~~388~~390.9914 0.00 I-A-5 0.00 2423,~~574~~620,~~256~~765.2550 ~~850~~538,~~723~~546.0705 0.00 I-A-6 0.00 0.00 ~~143~~136,~~436~~324.7841 0.00 I-A-7 0.00 2,750,000.00 12,030.5276 0.00 I-A-8 0.00 2,750,000.00 13,176.2854 0.00 I-A-9 0.00 3,500,000.00 16,~~040~~041.6901 0.00 I-A-10 0.00 2,500,000.00 11,457.6386 0.00 I-A-11 0.00 3,000,000.00 13,749.1643 0.00 I-A-12 0.00 3,000,000.00 13,749.1643 0.00 I-A-13 0.00 2,500,000.00 11,457.6386 0.00 I-A-14 0.00 2,000,000.00 8,749.4764 0.00 I-A-15 0.00 2,000,000.00 9,582.7594 0.00 I-A-16 0.00 2,000,000.00 8,749.4764 0.00 I-A-17 0.00 2,000,000.00 9,582.7594 0.00 I-A-18 0.00 3,500,000.00 15,311.5687 0.00 I-A-19 0.00 1,750,000.00 8,020.3450 0.00 I-A-20 0.00 1,750,000.00 8,749.4764 0.00 I-A-21 0.00 4845,~~192~~092,~~474~~570.5144 21,~~869~~842,~~904~~979.5180 0.00 I-A-22 0.00 4845,~~192~~092,~~474~~570.5144 21,~~859~~833,~~313~~244.4955 0.00 I-A-23 0.00 1211,~~047~~272,~~636~~691.7068 ~~679~~425,~~003~~376.5882 0.00 I-A-24 0.00 0.00 7266,~~863~~987.2699 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 541.5800 0.00 I-B-1 0.00 7,~~209~~194,~~467~~433.2528 4142,~~924~~041.8703 0.00 I-B-2 0.00 1,~~989~~985,~~606~~457.3541 11,~~570~~602.0612 0.00 I-B-3 0.00 1,~~740~~736,~~284~~655.7470 10,~~120~~148.1924 0.00 I-B-4 0.00 ~~994~~992,~~306~~233.5208 5,~~782~~798.1416 0.00 I-B-5 0.00 ~~745~~744,~~978~~422.2262 4,~~338~~350.0507 0.00 I-B-6 0.00 ~~746~~744,~~224~~668.7665 4,~~339~~351.4951 0.33 II-A-1 0.00 ~~301~~290,~~355~~043,~~039~~088.5939 124,~~231~~129,~~324~~902.7529 0.00 II-B-1 0.00 2,~~930~~907,~~697~~927.2761 2324,~~947~~301.0963 0.00 II-B-2 0.00 ~~733~~727,~~649~~949.92 56,~~994~~083.7450 0.00 II-B-3 0.00 ~~976~~968,~~573~~986.8953 78,~~979~~097.7185 0.00 II-B-4 0.00 ~~488~~484,~~774~~977.7428 34,~~993~~052.8497 0.00 II-B-5 0.00 ~~244~~242,~~875~~972.1765 2,~~000~~030.9153 0.00 II-B-6 0.0034 ~~488~~484,~~610~~814.9172 34,~~992~~051.4926 89.4790 Totals 0.0034 ~~618~~595,~~186~~258,~~214~~067.7491 2311,~~615~~754,~~611~~295.5204 810.8023 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,~~677~~612,~~555~~764.2533 87,~~126~~896.9770 1854,~~349~~546.3812 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 5752,~~625~~968,~~509~~247.0875 9592,~~237~~987.9313 21,~~905~~764,~~612~~246.6213 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 2524,~~388~~124,~~591~~759.2327 25,~~844~~233.5374 ~~788~~478,~~490~~760.4504 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 5046,~~839~~731,~~967~~110.7304 8482,~~023~~037.4467 21,~~563~~556,~~469~~501.7993 0.00 0.00 I-A-22 100,000,000.00 5046,~~839~~731,~~967~~110.7304 8482,~~023~~037.4467 21,~~563~~556,~~469~~501.7993 0.00 0.00 I-A-23 24,999,000.00 1211,~~709~~682,~~483~~310.5320 2120,~~005~~508.0260 ~~640~~389,~~841~~109.8192 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,~~216~~201,~~813~~966.6730 7,~~346~~533.4203 0.00 0.00 0.00 I-B-2 2,003,000.00 1,~~991~~987,~~633~~536.7531 2,~~027~~078.4090 0.00 0.00 0.00 I-B-3 1,752,000.00 1,~~742~~738,~~058~~474.0809 1,~~773~~818.3439 0.00 0.00 0.00 I-B-4 1,001,000.00 ~~995~~993,~~319~~272.7101 1,~~013~~038.1993 0.00 0.00 0.00 I-B-5 751,000.00 ~~746~~745,~~738~~202.3708 ~~760~~779.1546 0.00 0.00 0.00 I-B-6 751,248.19 ~~746~~745,~~985~~448.1636 ~~760~~779.4072 0.00 0.00 0.00 II-A-1 492,757,000.00 ~~312~~292,~~220~~891,~~400~~645.0958 1,~~175~~156,~~621~~691.3529 91,~~689~~691,~~739~~865.1590 0.00 0.00 II-B-1 3,004,000.00 2,~~941~~919,~~774~~457.1017 11,~~076~~529.8356 0.00 0.00 0.00 II-B-2 752,000.00 ~~736~~730,~~422~~836.8115 2,~~772~~886.8923 0.00 0.00 0.00 II-B-3 1,001,000.00 ~~980~~972,~~264~~828.9444 3,~~691~~841.0591 0.00 0.00 0.00 II-B-4 501,000.00 ~~490~~486,~~622~~900.1115 1,~~847~~922.3787 0.00 0.00 0.00 II-B-5 251,000.00 ~~245~~243,~~800~~936.7000 ~~925~~963.5336 0.00 0.00 0.00 II-B-6 500,832.05 ~~490~~486,~~457~~736.6695 1,~~846~~921.7488 0.00 0.00 0.0034 Totals 1,001,407,166.56 ~~638~~604,~~885~~254,~~911~~087.7022 1,~~529~~504,~~723~~487.9904 197,~~169~~491,~~972~~531.9997 0.00 0.0034 (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 2662,~~476~~442.3582 2,~~651~~550,~~078~~321.9052 0.~~88103830~~84755340 2662,~~476~~442.3582 I-A-1 0.00 44,560,546.00 1.00000000 0.00 I-A-2 31,~~000~~857,~~850~~233.5526 5451,~~624~~111,~~658~~014.5449 0.~~48192475~~45092570 31,~~000~~857,~~850~~233.5526 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 ~~814~~503,~~334~~993.9878 2423,~~574~~620,~~256~~765.2550 0.~~60662816~~58309075 ~~814~~503,~~334~~993.9878 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 21,~~647~~638,~~493~~539.2360 4845,~~192~~092,~~474~~570.5144 0.~~48192475~~45092570 21,~~647~~638,~~493~~539.2360 I-A-22 21,~~647~~638,~~493~~539.2360 4845,~~192~~092,~~474~~570.5144 0.~~48192475~~45092570 21,~~647~~638,~~493~~539.2360 I-A-23 ~~661~~409,~~846~~618.8352 1211,~~047~~272,~~636~~691.7068 0.~~48192474~~45092570 ~~661~~409,~~846~~618.8352 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 7,~~346~~533.4203 7,~~209~~194,~~467~~433.2528 0.~~99331321~~99124184 7,~~346~~533.4203 I-B-2 2,~~027~~078.4090 1,~~989~~985,~~606~~457.3541 0.~~99331321~~99124184 2,~~027~~078.4090 I-B-3 1,~~773~~818.3439 1,~~740~~736,~~284~~655.7470 0.~~99331321~~99124184 1,~~773~~818.3439 I-B-4 1,~~013~~038.1993 ~~994~~992,~~306~~233.5208 0.~~99331321~~99124184 1,~~013~~038.1993 I-B-5 ~~760~~779.1546 ~~745~~744,~~978~~422.2262 0.~~99331321~~99124184 ~~760~~779.1546 I-B-6 ~~760~~779.4072 ~~746~~744,~~224~~668.7665 0.~~99331322~~99124186 ~~760~~779.4072 II-A-1 102,~~865~~848,~~360~~557.5018 ~~301~~290,~~355~~043,~~039~~088.5939 0.~~61156927~~58861282 102,~~865~~848,~~360~~557.5018 II-B-1 11,~~076~~529.8356 2,~~930~~907,~~697~~927.2761 0.~~97559829~~96801851 11,~~076~~529.8356 II-B-2 2,~~772~~886.8923 ~~733~~727,~~649~~949.92 0.~~97559830~~96801851 2,~~772~~886.8923 II-B-3 3,~~691~~841.0591 ~~976~~968,~~573~~986.8953 0.~~97559829~~96801851 3,~~691~~841.0591 II-B-4 1,~~847~~922.3787 ~~488~~484,~~774~~977.7428 0.~~97559828~~96801852 1,~~847~~922.3787 II-B-5 ~~925~~963.5336 ~~244~~242,~~875~~972.1765 0.~~97559829~~96801853 ~~925~~963.5336 II-B-6 1,~~846~~922.7422 ~~488~~484,~~610~~814.9172 0.~~97559833~~96801856 1,~~846~~921.7488 Totals 208,~~699~~996,~~696~~019.9834 ~~618~~595,~~186~~258,~~214~~067.7491 0.~~61731755~~59442162 208,~~699~~996,~~696~~019.9800

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 ~~889~~868.~~83724214~~30514731 2.~~70085204~~62432596 618.~~09808582~~12742015 0.00000000 I-A-1 44,560,546.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-2 113,346,864.00 ~~508~~467.~~39967729~~31110046 0.~~84023436~~82037673 2515.~~63469793~~56501934 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 ~~626~~595.~~73043865~~53209639 0.~~63798552~~62290786 1911.~~46429249~~81843794 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 ~~508~~467.~~39967730~~31110040 0.~~84023440~~82037670 2515.~~63469790~~56501930 0.00000000 I-A-22 100,000,000.00 ~~508~~467.~~39967730~~31110040 0.~~84023440~~82037670 2515.~~63469790~~56501930 0.00000000 I-A-23 24,999,000.00 ~~508~~467.~~39967719~~31110044 0.~~84023441~~82037682 2515.~~63469779~~56501940 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 ~~994~~992.~~32538854~~27973271 1.~~01218242~~03789336 0.00000000 0.00000000 I-B-2 2,003,000.00 ~~994~~992.~~32538692~~27973540 1.~~01218173~~03789316 0.00000000 0.00000000 I-B-3 1,752,000.00 ~~994~~992.~~32538813~~27973174 1.~~01218037~~03789384 0.00000000 0.00000000 I-B-4 1,001,000.00 ~~994~~992.~~32538462~~27973027 1.~~01217782~~03789211 0.00000000 0.00000000 I-B-5 751,000.00 ~~994~~992.~~32539281~~27973369 1.~~01218375~~03789614 0.00000000 0.00000000 I-B-6 751,248.19 ~~994~~992.~~32540397~~27974180 1.~~01218214~~03789934 0.00000000 0.00000000 II-A-1 492,757,000.00 ~~633~~594.~~61941097~~39367798 2.~~38580345~~34738683 193.~~66433587~~43346903 0.00000000 II-B-1 3,004,000.00 ~~979~~971.~~28565246~~85658123 3.~~68736019~~83806924 0.00000000 0.00000000 II-B-2 752,000.00 ~~979~~971.~~28565160~~85658245 3.~~68735372~~83807181 0.00000000 0.00000000 II-B-3 1,001,000.00 ~~979~~971.~~28565435~~85658342 3.~~68736264~~83807193 0.00000000 0.00000000 II-B-4 501,000.00 ~~979~~971.~~28564870~~85658683 3.~~68736527~~83806387 0.00000000 0.00000000 II-B-5 251,000.00 ~~979~~971.~~28565737~~85657371 3.~~68737052~~83808765 0.00000000 0.00000000 II-B-6 500,832.05 ~~979~~971.~~28569068~~85663338 3.~~68734389~~83737423 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 820.~~79893786~~75174611 ~~881~~847.~~03830428~~55340452 0.~~88103830~~84755340 820.~~79893786~~75174611 I-A-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-2 0.00000000 2616.~~47493229~~38539607 ~~481~~450.~~92474509~~92570439 0.~~48192475~~45092570 2616.~~47493229~~38539607 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 2012.~~10227801~~44134580 ~~606~~583.~~62816064~~09075084 0.~~60662816~~58309075 2012.~~10227801~~44134580 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 2616.~~47493230~~38539600 ~~481~~450.~~92474510~~92570440 0.~~48192475~~45092570 2616.~~47493230~~38539600 I-A-22 0.00000000 2616.~~47493230~~38539600 ~~481~~450.~~92474510~~92570440 0.~~48192475~~45092570 2616.~~47493230~~38539600 I-A-23 0.00000000 2616.~~47493220~~38539622 ~~481~~450.~~92474499~~92570423 0.~~48192474~~45092570 2616.~~47493220~~38539622 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 1.~~01218242~~03789336 ~~993~~991.~~31320612~~24184073 0.~~99331321~~99124184 1.~~01218242~~03789336 I-B-2 0.00000000 1.~~01218173~~03789316 ~~993~~991.~~31320519~~24184224 0.~~99331321~~99124184 1.~~01218173~~03789316 I-B-3 0.00000000 1.~~01218037~~03789384 ~~993~~991.~~31320776~~24183790 0.~~99331321~~99124184 1.~~01218037~~03789384 I-B-4 0.00000000 1.~~01217782~~03789211 ~~993~~991.~~31320679~~24183816 0.~~99331321~~99124184 1.~~01217782~~03789211 I-B-5 0.00000000 1.~~01218375~~03789614 ~~993~~991.~~31320905~~24183755 0.~~99331321~~99124184 1.~~01218375~~03789614 I-B-6 0.00000000 1.~~01218214~~03789934 ~~993~~991.~~31322183~~24185577 0.~~99331322~~99124186 1.~~01218214~~03789934 II-A-1 0.00000000 225.~~05013932~~78085584 ~~611~~588.~~56927165~~61282212 0.~~61156927~~58861282 225.~~05013932~~78085584 II-B-1 0.00000000 3.~~68736019~~83806924 ~~975~~968.~~59829228~~01851198 0.~~97559829~~96801851 3.~~68736019~~83806924 II-B-2 0.00000000 3.~~68735372~~83807181 ~~975~~968.~~59829787~~01851064 0.~~97559830~~96801851 3.~~68735372~~83807181 II-B-3 0.00000000 3.~~68736264~~83807193 ~~975~~968.~~59829171~~01851149 0.~~97559829~~96801851 3.~~68736264~~83807193 II-B-4 0.00000000 3.~~68736527~~83806387 ~~975~~968.~~59828343~~01852295 0.~~97559828~~96801852 3.~~68736527~~83806387 II-B-5 0.00000000 3.~~68737052~~83808765 ~~975~~968.~~59828685~~01852590 0.~~97559829~~96801853 3.~~68737052~~83808765 II-B-6 0.~~00000000~~00067887 3.~~68734389~~83805310 ~~975~~968.~~59832682~~01856031 0.~~97559833~~96801856 3.~~68734389~~83737423 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 3,009,039.32 0.00000% 2,~~677~~612,~~555~~764.2533 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% 5752,~~625~~968,~~509~~247.0875 ~~264~~242,~~116~~771.9214 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.~~72000~~71875% 2524,~~388~~124,~~591~~759.2327 3634,~~390~~553.3169 0.00 0.00 I-A-6 0.00 6.~~78000~~78125% 2524,~~388~~124,~~591~~759.2327 ~~143~~136,~~445~~330.5402 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% 5046,~~839~~731,~~967~~110.7304 ~~222~~204,~~424~~448.8661 0.00 0.00 I-A-22 100,000,000.00 5.00000% 5046,~~839~~731,~~967~~110.7304 ~~211~~194,~~833~~712.2096 0.00 0.00 I-A-23 24,999,000.00 1.~~62000~~61875% 1211,~~709~~682,~~483~~310.5320 1715,~~157~~758.8095 0.00 0.00 I-A-24 0.00 6.~~88000~~88125% 1211,~~709~~682,~~483~~310.5320 7266,~~867~~990.7175 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,~~216~~201,~~813~~966.6730 34,~~580~~509.5742 0.00 0.00 I-B-2 2,003,000.00 5.75000% 1,~~991~~987,~~633~~536.7531 9,~~543~~523.2561 0.00 0.00 I-B-3 1,752,000.00 5.75000% 1,~~742~~738,~~058~~474.0809 8,~~347~~330.3619 0.00 0.00 I-B-4 1,001,000.00 5.75000% ~~995~~993,~~319~~272.7101 4,~~769~~759.2443 0.00 0.00 I-B-5 751,000.00 5.75000% ~~746~~745,~~738~~202.3708 3,~~578~~570.1276 0.00 0.00 I-B-6 751,248.19 5.75000% ~~746~~745,~~985~~448.1636 3,~~579~~571.3094 0.00 0.00 II-A-1 492,757,000.00 5.25000% ~~312~~292,~~220~~891,~~400~~645.0958 1,~~365~~281,~~964~~400.2595 0.00 0.00 II-B-1 3,004,000.00 5.25000% 2,~~941~~919,~~774~~457.1017 12,~~870~~772.2663 0.00 0.00 II-B-2 752,000.00 5.25000% ~~736~~730,~~422~~836.8115 3,~~221~~197.8541 0.00 0.00 II-B-3 1,001,000.00 5.25000% ~~980~~972,~~264~~828.9444 4,~~288~~256.6612 0.00 0.00 II-B-4 501,000.00 5.25000% ~~490~~486,~~622~~900.1115 2,~~146~~130.4719 0.00 0.00 II-B-5 251,000.00 5.25000% ~~245~~243,~~800~~936.7000 1,~~075~~067.3822 0.00 0.00 II-B-6 500,832.05 5.25000% ~~490~~486,~~457~~736.6695 2,~~145~~129.7547 0.00 0.00 Totals 1,001,407,166.56 2,~~915~~758,~~953~~391.0470 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,~~651~~550,~~078~~321.9052 I-A-1 128.4740 0.00 204,~~223~~227.3644 0.00 44,560,546.00 I-A-2 169.1398 0.00 ~~264~~242,~~100~~761.7915 0.00 5451,~~624~~111,~~658~~014.5449 I-A-3 42.2586 0.00 69,~~557~~558.0039 0.00 15,177,000.00 I-A-4 32.5136 0.00 57,~~388~~390.9914 0.00 12,522,000.00 I-A-5 21.2242 0.00 3634,~~388~~552.0927 0.00 2423,~~574~~620,~~256~~765.2550 I-A-6 85.7661 0.00 ~~143~~136,~~436~~324.7841 0.00 2423,~~574~~620,~~256~~765.2550 I-A-7 0.7349 0.00 12,030.5276 0.00 2,750,000.00 I-A-8 0.8054 0.00 13,176.2854 0.00 2,750,000.00 I-A-9 0.9866 0.00 16,~~040~~041.6901 0.00 3,500,000.00 I-A-10 0.7047 0.00 11,457.6386 0.00 2,500,000.00 I-A-11 0.8457 0.00 13,749.1643 0.00 3,000,000.00 I-A-12 0.8457 0.00 13,749.1643 0.00 3,000,000.00 I-A-13 0.7047 0.00 11,457.6386 0.00 2,500,000.00 I-A-14 0.5336 0.00 8,749.4764 0.00 2,000,000.00 I-A-15 0.5939 0.00 9,582.7594 0.00 2,000,000.00 I-A-16 0.5336 0.00 8,749.4764 0.00 2,000,000.00 I-A-17 0.5939 0.00 9,582.7594 0.00 2,000,000.00 I-A-18 0.9463 0.00 15,311.5687 0.00 3,500,000.00 I-A-19 0.4933 0.00 8,020.3450 0.00 1,750,000.00 I-A-20 0.5336 0.00 8,749.4764 0.00 1,750,000.00 I-A-21 138.5841 0.00 ~~222~~204,~~411~~440.2820 0.00 4845,~~192~~092,~~474~~570.5144 I-A-22 128.9401 0.00 ~~211~~194,~~820~~704.2695 0.00 4845,~~192~~092,~~474~~570.5144 I-A-23 10.0565 0.00 1715,~~156~~758.7530 0.00 1211,~~047~~272,~~636~~691.7068 I-A-24 42.4575 0.00 7266,~~863~~987.2699 0.00 1211,~~047~~272,~~636~~691.7068 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 541.5800 0.00 0.00 I-B-1 21.1142 0.00 34,~~578~~508.4500 0.00 7,~~209~~194,~~467~~433.2528 I-B-2 0.5839 0.00 9,~~542~~523.6622 0.00 1,~~989~~985,~~606~~457.3541 I-B-3 0.5134 0.00 8,~~346~~329.85 0.00 1,~~740~~736,~~284~~655.7470 I-B-4 0.2920 0.00 4,~~768~~759.9523 0.00 ~~994~~992,~~306~~233.5208 I-B-5 0.2215 0.00 3,~~577~~570.9061 0.00 ~~745~~744,~~978~~422.2262 I-B-6 0.2215 0.00 3,~~579~~571.0979 0.00 ~~746~~744,~~224~~668.7665 II-A-1 055.0084 0.00 1,~~365~~281,~~964~~345.2511 0.00 ~~301~~290,~~355~~043,~~039~~088.5939 II-B-1 0.0056 0.00 12,~~870~~772.2607 0.00 2,~~930~~907,~~697~~927.2761 II-B-2 0.0014 0.00 3,~~221~~197.8527 0.00 ~~733~~727,~~649~~949.92 II-B-3 0.0019 0.00 4,~~288~~255.6694 0.00 ~~976~~968,~~573~~986.8953 II-B-4 0.0009 0.00 2,~~146~~130.4710 0.00 ~~488~~484,~~774~~977.7428 II-B-5 0.0005 0.00 1,~~075~~067.3817 0.00 ~~244~~242,~~875~~972.1765 II-B-6 0.0009 0.00 2,~~145~~129.7538 0.00 ~~488~~484,~~610~~814.9172 Totals 93116.0865 0.00 2,~~915~~758,~~914~~276.5404 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 3,009,039.32 0.00000% ~~889~~868.~~83724214~~30514731 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% ~~508~~467.~~39967729~~31110046 2.~~33016522~~14184258 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.~~72000~~71875% ~~626~~595.~~73043865~~53209639 0.~~89831353~~85297562 0.00000000 0.00000000 I-A-6 0.00 6.~~78000~~78125% ~~626~~595.~~73043865~~53209639 3.~~54102697~~36537669 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% ~~508~~467.~~39967730~~31110040 2.~~22424860~~04448610 0.00000000 0.00000000 I-A-22 100,000,000.00 5.00000% ~~508~~467.~~39967730~~31110040 21.~~11833200~~94712960 0.00000000 0.00000000 I-A-23 24,999,000.00 1.~~62000~~61875% ~~508~~467.~~39967719~~31110044 0.~~68633945~~63038322 0.00000000 0.00000000 I-A-24 0.00 6.~~88000~~88125% ~~508~~467.~~39967719~~31110044 2.~~91482499~~67973719 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% ~~994~~992.~~32538854~~27973271 4.~~76447644~~75467346 0.00000000 0.00000000 I-B-2 2,003,000.00 5.75000% ~~994~~992.~~32538692~~27973540 4.~~76447828~~75467299 0.00000000 0.00000000 I-B-3 1,752,000.00 5.75000% ~~994~~992.~~32538813~~27973174 4.~~76447489~~75467466 0.00000000 0.00000000 I-B-4 1,001,000.00 5.75000% ~~994~~992.~~32538462~~27973027 4.~~76447552~~75467532 0.00000000 0.00000000 I-B-5 751,000.00 5.75000% ~~994~~992.~~32539281~~27973369 4.~~76447403~~75467377 0.00000000 0.00000000 I-B-6 751,248.19 5.75000% ~~994~~992.~~32540397~~27974180 4.~~76447071~~75467369 0.00000000 0.00000000 II-A-1 492,757,000.00 5.25000% ~~633~~594.~~61941097~~39367798 2.~~77208492~~60047234 0.00000000 0.00000000 II-B-1 3,004,000.00 5.25000% ~~979~~971.~~28565246~~85658123 4.~~28437417~~25187417 0.00000000 0.00000000 II-B-2 752,000.00 5.25000% ~~979~~971.~~28565160~~85658245 4.~~28437500~~25187500 0.00000000 0.00000000 II-B-3 1,001,000.00 5.25000% ~~979~~971.~~28565435~~85658342 4.~~28437562~~25186813 0.00000000 0.00000000 II-B-4 501,000.00 5.25000% ~~979~~971.~~28564870~~85658683 4.~~28437126~~25187625 0.00000000 0.00000000 II-B-5 251,000.00 5.25000% ~~979~~971.~~28565737~~85657371 4.~~28438247~~25187251 0.00000000 0.00000000 II-B-6 500,832.05 5.25000% ~~979~~971.~~28569068~~85663338 4.~~28437038~~25186447 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 ~~881~~847.~~03830428~~55340452 I-A-1 0.~~00027984~~00018851 0.00000000 4.~~58305336~~58314492 0.00000000 1000.00000000 I-A-2 0.~~00014231~~00008805 0.00000000 2.~~33002291~~14175445 0.00000000 ~~481~~450.~~92474509~~92570439 I-A-3 0.~~00028003~~00018844 0.00000000 4.~~58305330~~58314489 0.00000000 1000.00000000 I-A-4 0.~~00028031~~00018847 0.00000000 4.~~58305303~~58314487 0.00000000 1000.00000000 I-A-5 0.~~00005480~~00003505 0.00000000 0.~~89825873~~85294056 0.00000000 ~~606~~583.~~62816064~~09075084 I-A-6 0.~~00021625~~00013849 0.00000000 3.~~54081072~~36523821 0.00000000 ~~606~~583.~~62816064~~09075084 I-A-7 0.~~00026545~~00017818 0.00000000 4.~~37473455~~37482182 0.00000000 1000.00000000 I-A-8 0.~~00029091~~00019636 0.00000000 4.~~79137455~~79146909 0.00000000 1000.00000000 I-A-9 0.~~00028000~~00018857 0.00000000 4.~~58305429~~58314571 0.00000000 1000.00000000 I-A-10 0.~~00028000~~00018800 0.00000000 4.~~58305200~~58314400 0.00000000 1000.00000000 I-A-11 0.~~00028000~~00019000 0.00000000 4.~~58305333~~58314333 0.00000000 1000.00000000 I-A-12 0.~~00028000~~00019000 0.00000000 4.~~58305333~~58314333 0.00000000 1000.00000000 I-A-13 0.~~00028000~~00018800 0.00000000 4.~~58305200~~58314400 0.00000000 1000.00000000 I-A-14 0.~~00026500~~00018000 0.00000000 4.~~37473500~~37482000 0.00000000 1000.00000000 I-A-15 0.~~00029500~~00019500 0.00000000 4.~~79137500~~79147000 0.00000000 1000.00000000 I-A-16 0.~~00026500~~00018000 0.00000000 4.~~37473500~~37482000 0.00000000 1000.00000000 I-A-17 0.~~00029500~~00019500 0.00000000 4.~~79137500~~79147000 0.00000000 1000.00000000 I-A-18 0.~~00026857~~00018000 0.00000000 4.~~37473143~~37482000 0.00000000 1000.00000000 I-A-19 0.~~00028000~~00018857 0.00000000 4.~~58305143~~58314286 0.00000000 1000.00000000 I-A-20 0.~~00030286~~00020571 0.00000000 4.~~99969714~~99979429 0.00000000 1000.00000000 I-A-21 0.~~00013580~~00008410 0.00000000 2.~~22411280~~04440200 0.00000000 ~~481~~450.~~92474510~~92570440 I-A-22 0.~~00012940~~00008010 0.00000000 21.~~11820260~~94704950 0.00000000 ~~481~~450.~~92474510~~92570440 I-A-23 0.~~00004200~~00002600 0.00000000 0.~~68629745~~63035721 0.00000000 ~~481~~450.~~92474499~~92570423 I-A-24 0.~~00017801~~00011000 0.00000000 2.~~91464699~~67962679 0.00000000 ~~481~~450.~~92474499~~92570423 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 ~~2183~~40.~~20000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00029071~~00019565 0.00000000 4.~~76418435~~75447782 0.00000000 ~~993~~991.~~31320612~~24184073 I-B-2 0.~~00028957~~00019471 0.00000000 4.~~76418372~~75447828 0.00000000 ~~993~~991.~~31320519~~24184224 I-B-3 0.~~00029110~~00019406 0.00000000 4.~~76418379~~75448059 0.00000000 ~~993~~991.~~31320776~~24183790 I-B-4 0.~~00028971~~00019980 0.00000000 4.~~76418581~~75447552 0.00000000 ~~993~~991.~~31320679~~24183816 I-B-5 0.~~00029294~~00019973 0.00000000 4.~~76418109~~75447403 0.00000000 ~~993~~991.~~31320905~~24183755 I-B-6 0.~~00029285~~00019967 0.00000000 4.~~76419118~~75447402 0.00000000 ~~993~~991.~~31322183~~24185577 II-A-1 0.~~00000000~~00011332 0.00000000 2.~~77208492~~60035902 0.00000000 ~~611~~588.~~56927165~~61282212 II-B-1 0.~~00000000~~00018642 0.00000000 4.~~28437417~~25168775 0.00000000 ~~975~~968.~~59829228~~01851198 II-B-2 0.~~00000000~~00018617 0.00000000 4.~~28437500~~25168883 0.00000000 ~~975~~968.~~59829787~~01851064 II-B-3 0.~~00000000~~00018981 0.00000000 4.~~28437562~~25168831 0.00000000 ~~975~~968.~~59829171~~01851149 II-B-4 0.~~00000000~~00017964 0.00000000 4.~~28437126~~25169661 0.00000000 ~~975~~968.~~59828343~~01852295 II-B-5 0.~~00000000~~00019920 0.00000000 4.~~28438247~~25167331 0.00000000 ~~975~~968.~~59828685~~01852590 II-B-6 0.~~00000000~~00017970 0.00000000 4.~~28437038~~25168477 0.00000000 ~~975~~968.~~59832682~~01856031 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage A-PO-1 0.00000% 0.00 0.00 ~~838~~830,~~698~~445.1158 ~~832~~825,~~986~~981.9570 85.~~89271601~~17037582% A-PO-2 0.00000% 0.00 0.00 1,~~838~~782,~~857~~318.1375 1,~~818~~724,~~091~~339.9581 8984.~~15536785~~55796202%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2312,~~775~~263,~~410~~296.4168 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 2312,~~775~~263,~~410~~296.4168 Withdrawals Reimbursement for Servicer Advances 11324,~~477~~869.0517 Payment of Service Fee ~~127~~125,~~689~~809.8109 Payment of Interest and Principal 2311,~~615~~754,~~611~~295.5005 Total Withdrawals (Pool Distribution Amount) 2312,~~754~~204,~~778~~973.3631 Ending Balance 2058,~~632~~323.0537

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 105,~~826~~225.2831 Servicing Fee Support 105,~~733~~108.2066 Non-Supported Prepayment/Curtailment Interest Shortfall 93116.0865

SERVICING FEES Gross Servicing Fee ~~133~~125,~~099~~882.0545 Master Servicing Fee 5,~~323~~035.9630 Supported Prepayment/Curtailment Interest Shortfall 105,~~733~~108.2066 Net Servicing Fee ~~127~~125,~~689~~809.8109

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 32 0 0 0 32 1,~~966~~318,~~788~~899.4168 0.00 0.00 0.00 1,~~966~~318,~~788~~899.4168 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 32 0 0 0 32 1,~~966~~318,~~788~~899.4168 0.00 0.00 0.00 1,~~966~~318,~~788~~899.4168 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.~~221402~~151976% 0.000000% 0.000000% 0.000000% 0.~~221402~~151976% 0.~~318902~~219675% 0.000000% 0.000000% 0.000000% 0.~~318902~~219675% 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.~~221402~~151976% 0.000000% 0.000000% 0.000000% 0.~~221402~~151976% 0.~~318902~~219675% 0.000000% 0.000000% 0.000000% 0.~~318902~~219675%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 32 0 0 0 32 1,~~966~~318,~~788~~899.4168 0.00 0.00 0.00 1,~~966~~318,~~788~~899.4168 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 32 0 0 0 32 1,~~966~~318,~~788~~899.4168 0.00 0.00 0.00 1,~~966~~318,~~788~~899.4168 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~441826~~303030% 0.000000% 0.000000% 0.000000% 0.~~441826~~303030% 0.~~634830~~441861% 0.000000% 0.000000% 0.000000% 0.~~634830~~441861% 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.~~441826~~303030% 0.000000% 0.000000% 0.000000% 0.~~441826~~303030% 0.~~634830~~441861% 0.000000% 0.000000% 0.000000% 0.~~634830~~441861% 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 ~~290~~285,~~015~~813.3950

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~944217~~938853% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~259~~257 Beginning Scheduled Collateral Loan Count 1,~~390~~329 Number Of Loans Paid In Full 3513 Ending Scheduled Collateral Loan Count 1,~~355~~316 Beginning Scheduled Collateral Balance ~~638~~604,~~885~~254,~~911~~087.7123 Ending Scheduled Collateral Balance ~~618~~595,~~186~~258,~~214~~067.7591 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~616~~600,~~737~~385,~~076~~853.7473 Ending Scheduled Balance For Wells Fargo Serviced ~~597~~576,~~943~~859,~~158~~113.0680 Ending Scheduled Balance For Other Servicers 2018,~~243~~398,~~056~~954.6911 Monthly P &I Constant 4,~~631~~405,~~755~~369.5925 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 2311,~~436~~502,~~709~~612.8144 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~618~~595,~~186~~258,~~214~~067.7591 Scheduled Principal 1,~~529~~504,~~723~~487.9937 Unscheduled Principal 197,~~169~~491,~~972~~531.9795 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~609~~586,~~598~~989,~~832~~614.1751 Greater Than 80%, less than or equal to 85% 2,~~461~~449,~~368~~662.4058 Greater than 85%, less than or equal to 95% 65,~~141~~820,~~415~~559.3288 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.~~193404~~185427 5.~~695814~~689623 5.~~944217~~938853 Weighted Average Net Rate 5.~~734710~~734158 5.~~220112~~218962 5.~~477005~~477940 Weighted Average Maturity ~~348~~346 ~~170~~168 ~~259~~257 Beginning Loan Count ~~697~~669 ~~693~~660 1,~~390~~329 Loans Paid In Full 189 174 3513 Ending Loan Count ~~679~~660 ~~676~~656 1,~~355~~316 Beginning Scheduled Balance ~~318~~303,~~941~~739,~~312~~428.1705 ~~319~~300,~~944~~514,~~599~~659.5418 ~~638~~604,~~885~~254,~~911~~087.7123 Ending scheduled Balance ~~309~~297,~~149~~673,~~901~~010.3099 ~~309~~297,~~036~~585,~~313~~056.4592 ~~618~~595,~~186~~258,~~214~~067.7591 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~930~~840,~~097~~810.1319 2,~~701~~564,~~658~~559.4605 4,~~631~~405,~~755~~369.5925 Scheduled Principal ~~324~~317,~~747~~770.82 1,~~204~~186,~~976~~716.1755 1,~~529~~504,~~723~~487.9937 Unscheduled Principal 95,~~466~~748,~~663~~646.0524 91,~~703~~742,~~309~~885.9271 197,~~169~~491,~~972~~531.9795 Scheduled Interest 1,~~593~~517,~~264~~202.9583 1,~~461~~372,~~094~~020.7686 32,~~054~~889,~~359~~223.7170 Servicing Fees 6663,~~444~~278.6240 6662,~~654~~604.4305 ~~133~~125,~~099~~882.0545 Master Servicing Fees 2,~~657~~531.7814 2,~~666~~504.1816 5,~~323~~035.9630 Trustee Fee 0.00 0.00 0.00 FRY Amount 5248,~~808~~412.4593 5752,~~510~~752.0696 ~~110~~101,~~318~~165.5189 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~471~~402,~~354~~980.1037 1,~~334~~254,~~264~~159.0969 2,~~805~~657,~~618~~140.1806 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO ASSET SECURITIES CORP MORT PAS THR CERT SER 03 3