8-K 1 prm03003_dec.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 27, 2004 PRIME MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2003-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106323-08 Pooling and Servicing Agreement) (Commission 54-2142261 (State or other File Number) 54-2142262 jurisdiction 54-2142263 of Incorporation) IRS EIN c/o Wells Fargo Bank, 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of PRIME MORTGAGE TRUST, Mortgage Pass-Through Certificates, Series 2003-3 Trust. ITEM 9.01 Financial Statements and Exhibits (c) 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 27, 2004 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. PRIME MORTGAGE TRUST Mortgage Pass-Through Certificates, Series 2003-3 Trust (Registrant) By: Wells Fargo Bank, N.A. as Securities Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/5/2005 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 27, 2004 distribution. EX-99.1

Prime Mortgage Pass Through Certificates Mortgage Pass-Through Certificates Record Date: 1011/3130/2004 Distribution Date: 1112/2627/2004 ~~PRM~~Prime Mortgage Pass Through Certificates Mortgage Pass-Through Certificates Series: 2003-3 Contact: Customer Service - CTSLink Wells Fargo Bank, 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-1 74160MCJ9 SEN 5.25000% ~~135~~131,~~296~~231,~~615~~203.8896 ~~591~~574,~~922~~136.6550 4,~~065~~234,~~411~~947.9268 A-2 74160MCK6 SEN 5.50000% 2625,~~617~~818,~~830~~013.1379 ~~121~~118,~~998~~332.3856 ~~799~~833,~~816~~170.3427 A-3 74160MCL4 SEN 2.~~48250~~73000% 13,~~529~~123,~~661~~120.3921 2729,~~989~~855.4910 ~~406~~423,~~541~~494.1976 A-4 74160MCM2 SEN 5.~~51750~~27000% 0.00 6257,~~208~~632.2537 0.00 A-5 74160MCN0 SEN 5.50000% 31,287,019.00 143,398.83 0.00 A-6 74160MCP5 SEN 5.50000% 17,000,000.00 77,916.6766 0.00 A-7 74160MCQ3 SEN 2.~~53250~~78000% 3533,~~034~~922,~~675~~482.6354 7378,~~937~~587.7608 1,~~112~~514,~~193~~027.0996 A-8 74160MCR1 SEN 5.~~46750~~22000% 0.00 ~~159~~147,~~626~~562.7379 0.00 A-9 74160MCS9 SEN 5.50000% 35,000,000.00 160,416.66 0.00 PO 74160MCT7 PO 0.00000% 2,~~949~~926,~~517~~973.1446 0.00 2236,~~543~~307.6781 R-I 74160MCU4 RES 5.50000% 0.00 0.00 0.00 R-II 74160MCV2 RES 5.50000% 0.00 0.00 0.00 R-III 74160MCW0 RES 5.50000% 0.00 0.00 0.00 B-1 74160MCX8 SUB 5.~~86556~~86558% 6,~~508~~501,~~379~~148.5549 31,~~812~~777.7252 7,~~231~~281.0605 B-2 74160MCY6 SUB 5.~~86556~~86558% 3,~~148~~144,~~322~~824.2534 15,~~388~~371.8886 3,~~497~~522.9109 B-3 74160MCZ3 SUB 5.~~86556~~86558% 1,~~680~~678,~~028~~162.6508 8,~~211~~202.9283 1,~~866~~879.5848 B-4 74160MDA7 SUB 5.~~86556~~86558% 1,~~469~~467,~~283~~650.0158 7,~~181~~173.8085 1,~~632~~643.4371 B-5 74160MDB5 SUB 5.~~86556~~86558% 1,~~049~~048,~~770~~604.5522 5,~~131~~125.2456 1,~~166~~174.3340 B-6 74160MDC3 SUB 5.~~86556~~86558% ~~840~~839,~~229~~295.0350 4,~~107~~102.0146 ~~933~~939.5398 Totals ~~311~~304,~~411~~988,~~332~~498.2117 1,~~491~~459,~~248~~592.9963 67,~~422~~058,~~834~~389.0519

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~131~~126,~~231~~996,~~203~~256.9628 4,~~657~~809,~~334~~084.5718 0.00 A-2 0.00 2524,~~818~~984,~~013~~843.7952 ~~921~~951,~~814~~502.7283 0.00 A-3 0.00 1312,~~123~~699,~~120~~625.2144 ~~434~~453,~~530~~349.6886 0.00 A-4 0.00 0.00 6257,~~208~~632.2537 0.00 A-5 0.00 31,287,019.00 143,398.83 0.00 A-6 0.00 17,000,000.00 77,916.6766 0.00 A-7 0.00 3332,~~922~~408,~~482~~454.5458 1,~~186~~592,~~130~~615.8504 0.00 A-8 0.00 0.00 ~~159~~147,~~626~~562.7379 0.00 A-9 0.00 35,000,000.00 160,416.66 0.00 PO 0.00 2,~~926~~890,~~973~~665.4666 2236,~~543~~307.6781 0.00 R-I 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 B-1 0.00 6,~~501~~493,~~148~~867.4945 39,~~043~~058.7857 0.00 B-2 0.00 3,~~144~~141,~~824~~302.3425 18,~~886~~893.7995 0.00 B-3 0.00 1,~~678~~676,~~162~~282.0860 10,~~078~~082.5031 0.00 B-4 0.00 1,~~467~~466,~~650~~006.5887 8,~~814~~817.2356 0.00 B-5 0.00 1,~~048~~047,~~604~~429.2282 6,~~297~~299.5796 0.00 B-6 0.00 ~~839~~838,~~295~~355.5052 5,~~040~~042.5444 0.00 Totals 0.00 ~~304~~297,~~988~~930,~~498~~108.1799 78,~~914~~517,~~083~~981.0482 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 203,317,273.00 ~~135~~131,~~296~~231,~~615~~203.8896 ~~224~~221,~~211~~410.7361 34,~~841~~013,~~200~~537.1907 0.00 0.00 A-2 40,000,000.00 2625,~~617~~818,~~830~~013.1379 4443,~~110~~559.7163 ~~755~~789,~~705~~610.6364 0.00 0.00 A-3 20,331,727.00 13,~~529~~123,~~661~~120.3921 22,~~421~~141.1706 ~~384~~401,~~120~~353.0170 0.00 0.00 A-4 0.00 0.00 0.00 0.00 0.00 0.00 A-5 31,287,019.00 31,287,019.00 0.00 0.00 0.00 0.00 A-6 17,000,000.00 17,000,000.00 0.00 0.00 0.00 0.00 A-7 59,371,027.00 3533,~~034~~922,~~675~~482.6354 3635,~~328~~455.7333 1,~~075~~478,~~864~~572.3663 0.00 0.00 A-8 0.00 0.00 0.00 0.00 0.00 0.00 A-9 35,000,000.00 35,000,000.00 0.00 0.00 0.00 0.00 R-I 50.00 0.00 0.00 0.00 0.00 0.00 R-II 50.00 0.00 0.00 0.00 0.00 0.00 R-III 50.00 0.00 0.00 0.00 0.00 0.00 B-1 6,578,000.00 6,~~508~~501,~~379~~148.5549 7,~~231~~281.0605 0.00 0.00 0.00 B-2 3,182,000.00 3,~~148~~144,~~322~~824.2534 3,~~497~~522.9109 0.00 0.00 0.00 B-3 1,698,000.00 1,~~680~~678,~~028~~162.6508 1,~~866~~879.5848 0.00 0.00 0.00 B-4 1,485,000.00 1,~~469~~467,~~283~~650.0158 1,~~632~~643.4371 0.00 0.00 0.00 B-5 1,061,000.00 1,~~049~~048,~~770~~604.5522 1,~~166~~174.3340 0.00 0.00 0.00 B-6 849,217.00 ~~840~~839,~~229~~295.0350 ~~933~~939.5398 0.00 0.00 0.00 Totals 421,160,413.00 ~~308~~302,~~461~~061,~~815~~524.0771 ~~343~~339,~~400~~007.1834 6,~~056~~683,~~890~~074.1904 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-1 4,~~065~~234,~~411~~947.9268 ~~131~~126,~~231~~996,~~203~~256.9628 0.~~64545034~~62462109 4,~~065~~234,~~411~~947.9268 A-2 ~~799~~833,~~816~~170.3427 2524,~~818~~984,~~013~~843.7952 0.~~64545034~~62462109 ~~799~~833,~~816~~170.3427 A-3 ~~406~~423,~~541~~494.1976 1312,~~123~~699,~~120~~625.2144 0.~~64545035~~62462109 ~~406~~423,~~541~~494.1976 A-4 0.00 0.00 0.00000000 0.00 A-5 0.00 31,287,019.00 1.00000000 0.00 A-6 0.00 17,000,000.00 1.00000000 0.00 A-7 1,~~112~~514,~~193~~027.0996 3332,~~922~~408,~~482~~454.5458 0.~~57136425~~54586313 1,~~112~~514,~~193~~027.0996 A-8 0.00 0.00 0.00000000 0.00 A-9 0.00 35,000,000.00 1.00000000 0.00 R-I 0.00 0.00 0.00000000 0.00 R-II 0.00 0.00 0.00000000 0.00 R-III 0.00 0.00 0.00000000 0.00 B-1 7,~~231~~281.0605 6,~~501~~493,~~148~~867.4945 0.~~98831689~~98721001 7,~~231~~281.0605 B-2 3,~~497~~522.9109 3,~~144~~141,~~824~~302.3425 0.~~98831689~~98721001 3,~~497~~522.9109 B-3 1,~~866~~879.5848 1,~~678~~676,~~162~~282.0860 0.~~98831689~~98721001 1,~~866~~879.5848 B-4 1,~~632~~643.4371 1,~~467~~466,~~650~~006.5887 0.~~98831689~~98721001 1,~~632~~643.4371 B-5 1,~~166~~174.3340 1,~~048~~047,~~604~~429.2282 0.~~98831689~~98721001 1,~~166~~174.3340 B-6 ~~933~~939.5398 ~~839~~838,~~295~~355.5052 0.~~98831688~~98721001 ~~933~~939.5398 Totals 67,~~400~~022,~~290~~081.38 ~~302~~295,~~061~~039,~~524~~443.7133 0.~~71721253~~70053935 67,~~400~~022,~~290~~081.38

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 203,317,273.00 ~~665~~645.~~44575325~~45034479 1.~~10276774~~08899065 1819.~~89264072~~74026609 0.00000000 A-2 40,000,000.00 ~~665~~645.~~44575325~~45034475 1.~~10276775~~08899075 1819.~~89264075~~74026600 0.00000000 A-3 20,331,727.00 ~~665~~645.~~44575333~~45034517 1.~~10276761~~08899062 1819.~~89264055~~74026604 0.00000000 A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-5 31,287,019.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 17,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 59,371,027.00 ~~590~~571.~~09718040~~36425381 0.~~61189324~~59718236 1824.~~12103335~~90394229 0.00000000 A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-9 35,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 3,191,802.00 ~~924~~917.~~09151320~~02851869 1.~~17882312~~17818085 510.~~88417139~~19714882 0.00000000 R-I 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 6,578,000.00 ~~989~~988.~~41616753~~31688811 1.~~09927942~~10687899 0.00000000 0.00000000 B-2 3,182,000.00 ~~989~~988.~~41616908~~31688875 1.~~09928033~~10687932 0.00000000 0.00000000 B-3 1,698,000.00 ~~989~~988.~~41616608~~31689046 1.~~09928151~~10687868 0.00000000 0.00000000 B-4 1,485,000.00 ~~989~~988.~~41616835~~31688889 1.~~09927946~~10687542 0.00000000 0.00000000 B-5 1,061,000.00 ~~989~~988.~~41616400~~31688973 1.~~09927427~~10688030 0.00000000 0.00000000 B-6 849,217.00 ~~989~~988.~~41616807~~31688485 1.~~09928322~~10687845 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-1 0.00000000 1920.~~99540846~~82925674 ~~645~~624.~~45034479~~62108805 0.~~64545034~~62462109 1920.~~99540846~~82925674 A-2 0.00000000 1920.~~99540850~~82925675 ~~645~~624.~~45034475~~62108800 0.~~64545034~~62462109 1920.~~99540850~~82925675 A-3 0.00000000 1920.~~99540865~~82925666 ~~645~~624.~~45034517~~62108802 0.~~64545035~~62462109 1920.~~99540865~~82925666 A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 1825.~~73292658~~50112465 ~~571~~545.~~36425381~~86312917 0.~~57136425~~54586313 1825.~~73292658~~50112465 A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 711.~~06299138~~37533281 ~~917~~905.~~02851869~~65318901 0.~~91702852~~90565319 711.~~06299138~~37533281 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~09927942~~10687899 ~~988~~987.~~31688811~~21001064 0.~~98831689~~98721001 1.~~09927942~~10687899 B-2 0.00000000 1.~~09928033~~10687932 ~~988~~987.~~31688875~~21000943 0.~~98831689~~98721001 1.~~09928033~~10687932 B-3 0.00000000 1.~~09928151~~10687868 ~~988~~987.~~31689046~~21001178 0.~~98831689~~98721001 1.~~09928151~~10687868 B-4 0.00000000 1.~~09927946~~10687542 ~~988~~987.~~31688889~~21001347 0.~~98831689~~98721001 1.~~09927946~~10687542 B-5 0.00000000 1.~~09927427~~10688030 ~~988~~987.~~31688973~~21000943 0.~~98831689~~98721001 1.~~09927427~~10688030 B-6 0.00000000 1.~~09928322~~10687845 ~~988~~987.~~31688485~~21000639 0.~~98831688~~98721001 1.~~09928322~~10687845 (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-1 203,317,273.00 5.25000% ~~135~~131,~~296~~231,~~615~~203.8896 ~~591~~574,~~922~~136.6952 0.00 0.00 A-2 40,000,000.00 5.50000% 2625,~~617~~818,~~830~~013.1379 ~~121~~118,~~998~~332.3956 0.00 0.00 A-3 20,331,727.00 2.~~48250~~73000% 13,~~529~~123,~~661~~120.3921 2729,~~989~~855.4910 0.00 0.00 A-4 0.00 5.~~51750~~27000% 13,~~529~~123,~~661~~120.3921 6257,~~208~~632.2637 0.00 0.00 A-5 31,287,019.00 5.50000% 31,287,019.00 143,398.84 0.00 0.00 A-6 17,000,000.00 5.50000% 17,000,000.00 77,916.67 0.00 0.00 A-7 59,371,027.00 2.~~53250~~78000% 3533,~~034~~922,~~675~~482.6354 7378,~~937~~587.7608 0.00 0.00 A-8 0.00 5.~~46750~~22000% 3533,~~034~~922,~~675~~482.6354 ~~159~~147,~~626~~562.7480 0.00 0.00 A-9 35,000,000.00 5.50000% 35,000,000.00 160,416.67 0.00 0.00 PO 3,191,802.00 0.00000% 2,~~949~~926,~~517~~973.1446 0.00 0.00 0.00 R-I 50.00 5.50000% 0.00 0.00 0.00 0.00 R-II 50.00 5.50000% 0.00 0.00 0.00 0.00 R-III 50.00 5.50000% 0.00 0.00 0.00 0.00 B-1 6,578,000.00 5.~~86556~~86558% 6,~~508~~501,~~379~~148.5549 31,~~812~~777.7252 0.00 0.00 B-2 3,182,000.00 5.~~86556~~86558% 3,~~148~~144,~~322~~824.2534 15,~~388~~371.8886 0.00 0.00 B-3 1,698,000.00 5.~~86556~~86558% 1,~~680~~678,~~028~~162.6508 8,~~211~~202.9283 0.00 0.00 B-4 1,485,000.00 5.~~86556~~86558% 1,~~469~~467,~~283~~650.0158 7,~~181~~173.8086 0.00 0.00 B-5 1,061,000.00 5.~~86556~~86558% 1,~~049~~048,~~770~~604.5522 5,~~131~~125.2456 0.00 0.00 B-6 849,217.00 5.~~86556~~86558% ~~840~~839,~~229~~295.0350 4,~~107~~102.0146 0.00 0.00 Totals 424,352,215.00 1,~~491~~459,~~249~~592.0870 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-1 0.0402 0.00 ~~591~~574,~~922~~136.6550 0.00 ~~131~~126,~~231~~996,~~203~~256.9628 A-2 0.0100 0.00 ~~121~~118,~~998~~332.3856 0.00 2524,~~818~~984,~~013~~843.7952 A-3 0.00 0.00 2729,~~989~~855.4910 0.00 1312,~~123~~699,~~120~~625.2144 A-4 0.00 0.00 6257,~~208~~632.2537 0.00 1312,~~123~~699,~~120~~625.2144 A-5 0.0100 0.00 143,398.83 0.00 31,287,019.00 A-6 0.00 0.00 77,916.6766 0.00 17,000,000.00 A-7 0.0100 0.00 7378,~~937~~587.7608 0.00 3332,~~922~~408,~~482~~454.5458 A-8 0.01 0.00 ~~159~~147,~~626~~562.7379 0.00 3332,~~922~~408,~~482~~454.5458 A-9 0.01 0.00 160,416.66 0.00 35,000,000.00 PO 0.00 0.00 0.00 0.00 2,~~926~~890,~~973~~665.4666 R-I 0.00 0.00 0.00 0.00 0.00 R-II 0.00 0.00 0.00 0.00 0.00 R-III 0.00 0.00 0.00 0.00 0.00 B-1 0.00 0.00 31,~~812~~777.7252 0.00 6,~~501~~493,~~148~~867.4945 B-2 0.00 0.00 15,~~388~~371.8886 0.00 3,~~144~~141,~~824~~302.3425 B-3 0.00 0.00 8,~~211~~202.9283 0.00 1,~~678~~676,~~162~~282.0860 B-4 0.00 0.00 7,~~181~~173.8085 0.00 1,~~467~~466,~~650~~006.5887 B-5 0.00 0.00 5,~~131~~125.2456 0.00 1,~~048~~047,~~604~~429.2282 B-6 0.00 0.00 4,~~107~~102.0146 0.00 ~~839~~838,~~295~~355.5052 Totals 0.0904 0.00 1,~~491~~459,~~248~~592.9963 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-1 203,317,273.00 5.25000% ~~665~~645.~~44575325~~45034479 2.~~91132515~~82384527 0.00000000 0.00000000 A-2 40,000,000.00 5.50000% ~~665~~645.~~44575325~~45034475 32.~~04995975~~95831400 0.00000000 0.00000000 A-3 20,331,727.00 2.~~48250~~73000% ~~665~~645.~~44575333~~45034517 1.~~37664105~~46839961 0.00000000 0.00000000 A-4 0.00 5.~~51750~~27000% ~~665~~645.~~44575333~~45034517 32.~~05966434~~83460279 0.00000000 0.00000000 A-5 31,287,019.00 5.50000% 1000.00000000 4.58333343 0.00000000 0.00000000 A-6 17,000,000.00 5.50000% 1000.00000000 4.58333353 0.00000000 0.00000000 A-7 59,371,027.00 2.~~53250~~78000% ~~590~~571.~~09718040~~36425381 1.~~24535087~~32366044 0.00000000 0.00000000 A-8 0.00 5.~~46750~~22000% ~~590~~571.~~09718040~~36425381 2.~~68863026~~48543452 0.00000000 0.00000000 A-9 35,000,000.00 5.50000% 1000.00000000 4.58333343 0.00000000 0.00000000 PO 3,191,802.00 0.00000% ~~924~~917.~~09151320~~02851869 0.00000000 0.00000000 0.00000000 R-I 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 R-II 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 R-III 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 6,578,000.00 5.~~86556~~86558% ~~989~~988.~~41616753~~31688811 4.~~83622986~~83087869 0.00000000 0.00000000 B-2 3,182,000.00 5.~~86556~~86558% ~~989~~988.~~41616908~~31688875 4.~~83622879~~83087995 0.00000000 0.00000000 B-3 1,698,000.00 5.~~86556~~86558% ~~989~~988.~~41616608~~31689046 4.~~83623086~~83087750 0.00000000 0.00000000 B-4 1,485,000.00 5.~~86556~~86558% ~~989~~988.~~41616835~~31688889 4.~~83622896~~83088215 0.00000000 0.00000000 B-5 1,061,000.00 5.~~86556~~86558% ~~989~~988.~~41616400~~31688973 4.~~83622997~~83087653 0.00000000 0.00000000 B-6 849,217.00 5.~~86556~~86558% ~~989~~988.~~41616807~~31688485 4.~~83623149~~83087362 0.00000000 0.00000000 (5) All Classes are per $1,000 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-1 0.~~00000020~~00000010 0.00000000 2.~~91132495~~82384517 0.00000000 ~~645~~624.~~45034479~~62108805 A-2 0.~~00000025~~00000000 0.00000000 32.~~04995950~~95831400 0.00000000 ~~645~~624.~~45034475~~62108800 A-3 0.00000000 0.00000000 1.~~37664105~~46839961 0.00000000 ~~645~~624.~~45034517~~62108802 A-4 0.00000000 0.00000000 32.~~05966384~~83460279 0.00000000 ~~645~~624.~~45034517~~62108802 A-5 0.~~00000032~~00000000 0.00000000 4.58333311 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 4.~~58333353~~58333294 0.00000000 1000.00000000 A-7 0.~~00000017~~00000000 0.00000000 1.~~24535087~~32366044 0.00000000 ~~571~~545.~~36425381~~86312917 A-8 0.00000017 0.00000000 2.~~68863010~~48543435 0.00000000 ~~571~~545.~~36425381~~86312917 A-9 0.00000029 0.00000000 4.58333314 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~917~~905.~~02851869~~65318901 R-I 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 4.~~83622986~~83087869 0.00000000 ~~988~~987.~~31688811~~21001064 B-2 0.00000000 0.00000000 4.~~83622879~~83087995 0.00000000 ~~988~~987.~~31688875~~21000943 B-3 0.00000000 0.00000000 4.~~83623086~~83087750 0.00000000 ~~988~~987.~~31689046~~21001178 B-4 0.00000000 0.00000000 4.~~83622896~~83087542 0.00000000 ~~988~~987.~~31688889~~21001347 B-5 0.00000000 0.00000000 4.~~83622997~~83087653 0.00000000 ~~988~~987.~~31688973~~21000943 B-6 0.00000000 0.00000000 4.~~83623149~~83087362 0.00000000 ~~988~~987.~~31688485~~21000639 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 78,~~971~~587,~~263~~059.3958 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 82,~~051~~512.3587 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 78,~~979~~589,~~314~~572.7445 Withdrawals Reimbursement for Servicer Advances ~~354~~8,051.3335 Payment of Service Fee 6463,~~877~~539.3728 Payment of Interest and Principal 78,~~914~~517,~~083~~981.0482 Total Withdrawals (Pool Distribution Amount) 78,~~979~~589,~~314~~572.7445 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee 6463,~~877~~539.3728 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 6463,~~877~~539.3728

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class A-6 Policy 0.00 0.00 0.00 0.00 Class A-6 Reserve Fund 19,446.3837 0.0100 0.00 19,446.37 Class A-6 Rounding Account 999.99 0.00 0.00 999.99

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 31 0 0 0 3 1 372,~~259,408~~429.35 0.00 0.00 0.00 1372,~~259,408~~429.35 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 1 0 1 0.00 0.00 51,378.40 0.00 51,378.40 Totals 31 0 1 0 42 1372,~~259,408~~429.35 0.00 51,378.40 0.00 1423,~~310,786~~807.75 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.~~424929~~145138% 0.000000% 0.000000% 0.000000% 0.~~424929~~145138% 0.~~412548~~124889% 0.000000% 0.000000% 0.000000% 0.~~412548~~124889% 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.~~141643~~145138% 0.000000% 0.~~141643~~145138% 0.000000% 0.000000% 0.~~016830~~017229% 0.000000% 0.~~016830~~017229% Totals 0.~~424929~~145138% 0.000000% 0.~~141643~~145138% 0.000000% 0.~~566572~~290276% 0.~~412548~~124889% 0.000000% 0.~~016830~~017229% 0.000000% 0.~~429379~~142118%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 31 0 0 0 3 1 372,~~259,408~~429.35 0.00 0.00 0.00 1372,~~259,408~~429.35 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 1 0 1 0.00 0.00 51,378.40 0.00 51,378.40 Totals 31 0 1 0 42 1372,~~259,408~~429.35 0.00 51,378.40 0.00 1423,~~310,786~~807.75 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~668151~~230415% 0.000000% 0.000000% 0.000000% 0.~~668151~~230415% 0.~~680547~~208192% 0.000000% 0.000000% 0.000000% 0.~~680547~~208192% 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.~~222717~~230415% 0.000000% 0.~~222717~~230415% 0.000000% 0.000000% 0.~~027763~~028721% 0.000000% 0.~~027763~~028721% Totals 0.~~668151~~230415% 0.000000% 0.~~222717~~230415% 0.000000% 0.~~890869~~460829% 0.~~680547~~208192% 0.000000% 0.~~027763~~028721% 0.000000% 0.~~708311~~236913%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 82,~~051~~512.3587

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 18,045,169.00 4.25240363% 17,~~606~~553,~~658~~910.6717 5.~~77289266~~89195572% 94.~~227107~~108044% 100.000000% Class R-I 14,853,317.00 3.50023317% 14,~~679~~663,~~685~~244.2151 4.~~81319304~~92170614% 0.000000% 0.000000% Class R-II 14,853,267.00 3.50022139% 14,~~679~~663,~~685~~244.2151 4.~~81319304~~92170614% 0.000000% 0.000000% Class R-III 14,853,217.00 3.50020961% 14,~~679~~663,~~685~~244.2151 4.~~81319304~~92170614% 0.000000% 0.000000% Class B-1 8,275,217.00 1.95008220% 8,~~178~~169,~~536~~377.7206 2.~~68158857~~74204479% 2.~~131604~~179661% 0.000000% Class B-2 5,093,217.00 1.20023340% 5,~~033~~028,~~712~~074.3881 1.~~65045974~~68766924% 1.~~031129~~054376% 0.000000% Class B-3 3,395,217.00 0.80009409% 3,~~355~~351,~~550~~792.3021 1.~~10022191~~12502634% 0.~~550238~~562643% 0.000000% Class B-4 1,910,217.00 0.45014894% 1,~~887~~885,~~899~~785.7234 0.~~61900686~~63296232% 0.~~481215~~492064% 0.000000% Class B-5 849,217.00 0.20012079% ~~839~~838,~~295~~355.5052 0.~~27518923~~28139335% 0.~~343818~~351569% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~275189~~281393% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.02356533% 100,000.00 0.~~03278812~~03356492% Fraud 8,487,044.31 2.00000000% 8,487,044.31 2.~~78274241~~84866955% Special Hazard 4,243,522.00 0.99999996% 4,243,522.00 1.~~39137115~~42433472% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~996415~~992876% Weighted Average Net Coupon 5.~~746415~~742876% Weighted Average Pass-Through Rate 5.~~746415~~742876% Weighted Average Maturity (Stepdown Calculation ) ~~344~~343 Beginning Scheduled Collateral Loan Count ~~721~~706 Number Of Loans Paid In Full 1517 Ending Scheduled Collateral Loan Count ~~706~~689 Beginning Scheduled Collateral Balance ~~311~~304,~~411~~988,~~333~~499.1814 Ending Scheduled Collateral Balance ~~304~~297,~~988~~930,~~499~~109.1496 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 ~~305~~298,~~275~~208,~~314~~075.1706 Monthly P &I Constant 1,~~903~~865,~~289~~899.0878 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 78,~~825~~429,~~921~~787.7108 Ending Scheduled Balance for Premium Loans ~~304~~297,~~988~~930,~~499~~109.1496 Scheduled Principal ~~347~~342,~~162~~767.7485 Unscheduled Principal 6,~~075~~715,~~671~~621.3033

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Coupon Rate 5.~~996415~~992876% Weighted Average Net Rate 5.~~746415~~742876% Weighted Average Pass Through Rate 5.~~746415~~742876% Weighted Average Maturity ~~344~~343 Record Date 1011/3130/2004 Principal and Interest Constant 1,~~903~~865,~~289~~899.0878 Beginning Loan Count ~~721~~706 Loans Paid in Full 1517 Ending Loan Count ~~706~~689 Beginning Scheduled Balance ~~311~~304,~~411~~988,~~333~~499.1814 Ending Scheduled Balance ~~304~~297,~~988~~930,~~499~~109.1496 Ending Actual Balance at 3130-~~Oct~~Nov-2004 ~~305~~298,~~275~~208,~~314~~075.1706 Scheduled Principal ~~347~~342,~~162~~767.7485 Unscheduled Principal 6,~~075~~715,~~671~~621.3033 Scheduled Interest 1,~~556~~523,~~126~~131.3493 Servicing Fee 6463,~~877~~539.3728 Master Servicing Fee 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 1,~~491~~459,~~248~~592.9765 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Special Servicing Fee 0.00 Prepayment Penalties 0.00

Group Level Collateral Statement Group Group 1 Group 2 Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~616008~~615950 6.~~238380~~237694 5.~~996415~~992876 Weighted Average Net Rate 5.~~366008~~365950 5.~~988380~~987694 5.~~746415~~742876 Weighted Average Maturity ~~338~~337 ~~328~~327 ~~344~~343 Beginning Loan Count ~~259~~257 ~~462~~449 ~~721~~706 Loans Paid In Full 2 13 15 17 Ending Loan Count ~~257~~255 ~~449~~434 ~~706~~689 Beginning Scheduled Balance ~~121~~120,~~070~~092,~~031~~157.0003 ~~190~~184,~~341~~896,~~302~~342.1811 ~~311~~304,~~411~~988,~~333~~499.1814 Ending scheduled Balance ~~120~~119,~~092~~194,~~157~~459.0394 ~~184~~178,~~896~~735,~~342~~650.1102 ~~304~~297,~~988~~930,~~499~~109.1496 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~712~~707,~~499~~787.5413 1,~~190~~158,~~789~~112.5465 1,~~903~~865,~~289~~899.0878 Scheduled Principal 145,~~891~~760.0282 ~~201~~197,~~271~~007.7203 ~~347~~342,~~162~~767.7485 Unscheduled Principal ~~831~~751,~~982~~936.9527 5,~~243~~963,~~688~~685.3506 6,~~075~~715,~~671~~621.3033 Scheduled Interest ~~566~~562,~~608~~026.5231 ~~989~~961,~~517~~105.8262 1,~~556~~523,~~126~~131.3493 Servicing Fees 25,~~222~~019.9221 3938,~~654~~520.4507 6463,~~877~~539.3728 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~541~~537,~~385~~007.6010 ~~949~~922,~~863~~585.3755 1,~~491~~459,~~248~~592.9765 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~366008~~365950 5.~~988380~~987694 5.~~746415~~742876

Miscellaneous Reporting Group Group 1 Subgroup Senior Prepayment % 100.000000% Subgroup Senior % 95.~~37481200~~288200% Subordinate Prepayment % 0.000000% Subordinate % 4.~~62518800~~711800% Group Group 2 Subgroup Senior Prepayment % 100.000000% Subgroup Senior % 94.~~22087200~~048493% Subordinate Prepayment % 0.000000% Subordinate % 5.~~77912800~~951507%

Filing Compare · PRIME MORTGAGE TRUST MORTGAGE PASS-THROUGH CERT SER 2003-3