8-K 1 wfm0300g.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-G Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-21 Pending 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-G 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-G 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-G 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-G 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-G 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-1 94979WAA7 SEQ 4.10000% ~~368~~359,~~643~~558,~~000~~238.0079 1,~~259~~228,~~424~~490.2965 923,~~084~~474,~~761~~404.2195 A-IO 94979WAB5 SEQ 0.~~80732~~80582% 0.00 ~~247~~241,~~988~~449.6750 0.00 A-R 94979WAC3 SEQ 4.~~90732~~90472% 500.00 0.2000 500.00 A-LR 94979WAD1 SEQ 4.~~90732~~90472% 500.00 0.2000 500.00 B-1 94979WAE9 SUB 4.~~90732~~90582% 5,~~293~~287,~~000~~053.0074 21,~~643~~614.5345 5,~~946~~738.2624 B-2 94979WAF6 SUB 4.~~90732~~90582% 1,~~701~~699,~~000~~089.0006 6,~~955~~946.5419 1,~~910~~844.9409 B-3 94979WAG4 SUB 4.~~90732~~90582% ~~946~~944,~~000~~937.0025 3,~~868~~863.2808 1,~~062~~025.7558 B-4 94979WAH2 SUB 4.~~90732~~90582% ~~567~~566,~~000~~363.0002 2,~~318~~315.5140 ~~636~~614.9870 B-5 94979WAJ8 SUB 4.~~90732~~90582% ~~378~~377,~~000~~575.0035 1,~~545~~543.6760 ~~424~~409.6580 B-6 94979WAK5 SUB 4.~~90732~~90582% ~~567~~566,~~562~~925.8524 2,~~320~~317.8169 ~~637~~615.6131 Totals ~~378~~369,~~095~~000,~~662~~182.8545 1,~~546~~508,~~065~~540.7056 923,~~095~~484,~~480~~652.4067

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~359~~336,~~558~~083,~~238~~833.7984 1024,~~344~~702,~~185~~895.5060 0.00 A-IO 0.00 0.00 ~~247~~241,~~988~~449.6750 0.00 A-R 0.00 0.00 500.2000 0.00 A-LR 0.00 0.00 500.2000 0.00 B-1 0.00 5,~~287~~281,~~053~~315.7450 27,~~589~~352.7969 0.00 B-2 0.00 1,~~699~~697,~~089~~244.0698 8,~~866~~790.4828 0.00 B-3 0.00 ~~944~~943,~~937~~911.2567 4,~~931~~888.0366 0.00 B-4 0.00 ~~566~~565,~~363~~748.0233 2,~~955~~930.4910 0.00 B-5 0.00 377,~~575~~165.3555 1,~~970~~953.3240 0.00 B-6 0.00 566,~~925~~309.2493 2,~~958~~933.4200 0.00 Totals 0.00 ~~369~~345,~~000~~515,~~182~~529.4580 1024,~~641~~993,~~546~~193.1023 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-1 368,643,000.00 ~~368~~359,~~643~~558,~~000~~238.0079 ~~414~~390,~~136~~242.1015 823,~~670~~084,~~625~~162.1180 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 A-R 50.00 500.00 20.2800 470.7200 0.00 0.00 A-LR 50.00 500.00 20.2800 470.7200 0.00 0.00 B-1 5,293,000.00 5,~~293~~287,~~000~~053.0074 5,~~946~~738.2624 0.00 0.00 0.00 B-2 1,701,000.00 1,~~701~~699,~~000~~089.0006 1,~~910~~844.9409 0.00 0.00 0.00 B-3 946,000.00 ~~946~~944,~~000~~937.0025 1,~~062~~025.7558 0.00 0.00 0.00 B-4 567,000.00 ~~567~~566,~~000~~363.0002 ~~636~~614.9870 0.00 0.00 0.00 B-5 378,000.00 ~~378~~377,~~000~~575.0035 ~~424~~409.6580 0.00 0.00 0.00 B-6 567,562.85 ~~567~~566,~~562~~925.8524 ~~637~~615.6131 0.00 0.00 0.00 Totals 378,095,662.85 ~~378~~369,~~095~~000,~~662~~182.8545 ~~424~~400,~~759~~489.8587 823,~~670~~084,~~720~~162.5580 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-1 923,~~084~~474,~~761~~404.2195 ~~359~~336,~~558~~083,~~238~~833.7984 0.~~97535621~~91167833 923,~~084~~474,~~761~~404.2195 A-IO 0.00 0.00 0.00000000 0.00 A-R 500.00 0.00 0.00000000 500.00 A-LR 500.00 0.00 0.00000000 500.00 B-1 5,~~946~~738.2624 5,~~287~~281,~~053~~315.7450 0.~~99887658~~99779246 5,~~946~~738.2624 B-2 1,~~910~~844.9409 1,~~699~~697,~~089~~244.0698 0.~~99887658~~99779246 1,~~910~~844.9409 B-3 1,~~062~~025.7558 ~~944~~943,~~937~~911.2567 0.~~99887659~~99779246 1,~~062~~025.7558 B-4 ~~636~~614.9870 ~~566~~565,~~363~~748.0233 0.~~99887658~~99779247 ~~636~~614.9870 B-5 ~~424~~409.6580 377,~~575~~165.3555 0.~~99887659~~99779246 ~~424~~409.6580 B-6 ~~637~~615.6131 566,~~925~~309.2493 0.~~99887658~~99779246 ~~637~~615.6131 Totals 923,~~095~~484,~~480~~652.4067 ~~369~~345,~~000~~515,~~182~~529.4580 0.~~97594397~~91383098 923,~~095~~484,~~480~~652.4067

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 368,643,000.00 ~~1000~~975.~~00000000~~35620855 1.~~12340693~~05859097 2362.~~52038452~~61928967 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 50.00 ~~1000~~0.00000000 450.~~60000000~~00000000 ~~954~~0.~~40000000~~00000000 0.00000000 A-LR 50.00 ~~1000~~0.00000000 450.~~60000000~~00000000 ~~954~~0.~~40000000~~00000000 0.00000000 B-1 5,293,000.00 ~~1000~~998.~~00000000~~87658039 1.~~12341961~~08411865 0.00000000 0.00000000 B-2 1,701,000.00 ~~1000~~998.~~00000000~~87657848 1.~~12342152~~08412111 0.00000000 0.00000000 B-3 946,000.00 ~~1000~~998.~~00000000~~87658562 1.~~12341438~~08412262 0.00000000 0.00000000 B-4 567,000.00 ~~1000~~998.~~00000000~~87657848 1.~~12342152~~08412698 0.00000000 0.00000000 B-5 378,000.00 ~~1000~~998.~~00000000~~87658730 1.~~12341270~~08412698 0.00000000 0.00000000 B-6 567,562.85 ~~1000~~998.~~00000000~~87658257 1.~~12341743~~08412663 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-1 0.00000000 2463.~~64379145~~67788063 ~~975~~911.~~35620855~~67832792 0.~~97535621~~91167833 2463.~~64379145~~67788063 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 A-LR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 B-1 0.00000000 1.~~12341961~~08411865 ~~998~~997.~~87658039~~79246174 0.~~99887658~~99779246 1.~~12341961~~08411865 B-2 0.00000000 1.~~12342152~~08412111 ~~998~~997.~~87657848~~79246326 0.~~99887658~~99779246 1.~~12342152~~08412111 B-3 0.00000000 1.~~12341438~~08412262 ~~998~~997.~~87658562~~79246300 0.~~99887659~~99779246 1.~~12341438~~08412262 B-4 0.00000000 1.~~12342152~~08412698 ~~998~~997.~~87657848~~79246914 0.~~99887658~~99779247 1.~~12342152~~08412698 B-5 0.00000000 1.~~12341270~~08412698 ~~998~~997.~~87658730~~79246032 0.~~99887659~~99779246 1.~~12341270~~08412698 B-6 0.00000000 1.~~12341743~~08412663 ~~998~~997.~~87658257~~79245594 0.~~99887658~~99779246 1.~~12341743~~08412663 (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-1 368,643,000.00 4.10000% ~~368~~359,~~643~~558,~~000~~238.0079 1,~~259~~228,~~530~~490.2565 0.00 0.00 A-IO 0.00 0.~~80732~~80582% ~~368~~359,~~643~~558,~~000~~238.0079 ~~248~~241,~~009~~449.5350 0.00 0.00 A-R 50.00 4.~~90732~~90472% 500.00 0.2000 0.00 0.00 A-LR 50.00 4.~~90732~~90472% 500.00 0.2000 0.00 0.00 B-1 5,293,000.00 4.~~90732~~90582% 5,~~293~~287,~~000~~053.0074 21,~~645~~614.3545 0.00 0.00 B-2 1,701,000.00 4.~~90732~~90582% 1,~~701~~699,~~000~~089.0006 6,~~956~~946.1219 0.00 0.00 B-3 946,000.00 4.~~90732~~90582% ~~946~~944,~~000~~937.0025 3,~~868~~863.6008 0.00 0.00 B-4 567,000.00 4.~~90732~~90582% ~~567~~566,~~000~~363.0002 2,~~318~~315.7140 0.00 0.00 B-5 378,000.00 4.~~90732~~90582% ~~378~~377,~~000~~575.0035 1,~~545~~543.8060 0.00 0.00 B-6 567,562.85 4.~~90732~~90582% ~~567~~566,~~562~~925.8524 2,~~321~~317.0169 0.00 0.00 Totals 378,095,662.85 1,~~546~~508,~~195~~540.7756 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 ~~105~~0.9600 0.00 1,~~259~~228,~~424~~490.2965 0.00 ~~359~~336,~~558~~083,~~238~~833.7984 A-IO 200.8600 0.00 ~~247~~241,~~988~~449.6750 0.00 ~~359~~336,~~558~~083,~~238~~833.7984 A-R 0.00 0.00 0.2000 0.00 0.00 A-LR 0.00 0.00 0.2000 0.00 0.00 B-1 10.8200 0.00 21,~~643~~614.5345 0.00 5,~~287~~281,~~053~~315.7450 B-2 0.5900 0.00 6,~~955~~946.5419 0.00 1,~~699~~697,~~089~~244.0698 B-3 0.3300 0.00 3,~~868~~863.2808 0.00 ~~944~~943,~~937~~911.2567 B-4 0.2000 0.00 2,~~318~~315.5140 0.00 ~~566~~565,~~363~~748.0233 B-5 0.1300 0.00 1,~~545~~543.6760 0.00 377,~~575~~165.3555 B-6 0.2000 0.00 2,~~320~~317.8169 0.00 566,~~925~~309.2493 Totals ~~130~~0.0900 0.00 1,~~546~~508,~~065~~540.7056 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-1 368,643,000.00 4.10000% ~~1000~~975.~~00000000~~35620855 3.~~41666667~~33246705 0.00000000 0.00000000 A-IO 0.00 0.~~80732~~80582% ~~1000~~975.~~00000000~~35620855 0.~~67276343~~65496836 0.00000000 0.00000000 A-R 50.00 4.~~90732~~90472% ~~1000~~0.00000000 40.00000000 0.00000000 0.00000000 A-LR 50.00 4.~~90732~~90472% ~~1000~~0.00000000 40.00000000 0.00000000 0.00000000 B-1 5,293,000.00 4.~~90732~~90582% ~~1000~~998.~~00000000~~87658039 4.~~08942944~~08359154 0.00000000 0.00000000 B-2 1,701,000.00 4.~~90732~~90582% ~~1000~~998.~~00000000~~87657848 4.~~08942975~~08359200 0.00000000 0.00000000 B-3 946,000.00 4.~~90732~~90582% ~~1000~~998.~~00000000~~87658562 4.~~08942918~~08359408 0.00000000 0.00000000 B-4 567,000.00 4.~~90732~~90582% ~~1000~~998.~~00000000~~87657848 4.~~08943563~~08359788 0.00000000 0.00000000 B-5 378,000.00 4.~~90732~~90582% ~~1000~~998.~~00000000~~87658730 4.~~08941799~~08359788 0.00000000 0.00000000 B-6 567,562.85 4.~~90732~~90582% ~~1000~~998.~~00000000~~87658257 4.~~08943256~~08358299 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-1 0.~~00028743~~00000000 0.00000000 3.~~41637923~~33246705 0.00000000 ~~975~~911.~~35620855~~67832792 A-IO 0.~~00005659~~00000000 0.00000000 0.~~67270685~~65496836 0.00000000 ~~975~~911.~~35620855~~67832792 A-R 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 B-1 0.~~00034385~~00000000 0.00000000 4.~~08908558~~08359154 0.00000000 ~~998~~997.~~87658039~~79246174 B-2 0.~~00034685~~00000000 0.00000000 4.~~08908877~~08359200 0.00000000 ~~998~~997.~~87657848~~79246326 B-3 0.~~00034884~~00000000 0.00000000 4.~~08909091~~08359408 0.00000000 ~~998~~997.~~87658562~~79246300 B-4 0.~~00035273~~00000000 0.00000000 4.~~08908289~~08359788 0.00000000 ~~998~~997.~~87657848~~79246914 B-5 0.~~00034392~~00000000 0.00000000 4.~~08907407~~08359788 0.00000000 ~~998~~997.~~87658730~~79246032 B-6 0.~~00035238~~00000000 0.00000000 4.~~08908018~~08358299 0.00000000 ~~998~~997.~~87658257~~79245594 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1024,~~719~~975,~~004~~500.0796 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 37160,~~815~~405.6921 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1025,~~756~~135,~~819~~906.7617 Withdrawals Reimbursement for Servicer Advances 037,815.0069 Payment of Service Fee ~~115~~104,~~273~~897.6328 Payment of Interest and Principal 1024,~~641~~993,~~546~~193.1020 Total Withdrawals (Pool Distribution Amount) 1025,~~756~~135,~~819~~906.7317 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 613,~~151~~488.8098 Servicing Fee Support 613,~~021~~488.7198 Non-Supported Prepayment/Curtailment Interest Shortfall ~~130~~0.0900

SERVICING FEES Gross Servicing Fee ~~118~~115,~~144~~311.8129 Master Servicing Fee 3,~~150~~074.5397 Supported Prepayment/Curtailment Interest Shortfall 613,~~021~~488.7198 Net Servicing Fee ~~115~~104,~~273~~897.6328

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 51 0 0 0 51 3430,~~096,751~~457.0074 0.00 0.00 0.00 3430,~~096,751~~457.0074 60 Days 01 0 0 0 01 0373,000.00 0.00 0.00 0.00 0373,000.00 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 52 0 0 0 52 3803,~~096,751~~457.0074 0.00 0.00 0.00 3803,~~096,751~~457.0074 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.~~725689~~152439% 0.000000% 0.000000% 0.000000% 0.~~725689~~152439% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.~~000000~~152439% 0.000000% 0.000000% 0.000000% 0.~~000000~~152439% 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.~~725689~~304878% 0.000000% 0.000000% 0.000000% 0.~~725689~~304878% 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 ~~120~~218,~~162~~114.1583

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 9,452,562.85 2.50004530% 9,~~441~~431,~~943~~695.6696 2.~~55879105~~72974589% 97.~~441209~~270254% 100.000000% Class B-1 4,159,562.85 1.10013503% 4,~~154~~150,~~889~~380.9246 1.~~12598587~~20121387% 1.~~432805~~528532% 0.000000% Class B-2 2,458,562.85 0.65024889% 2,~~455~~453,~~800~~135.8648 0.~~66552836~~70999283% 0.~~460458~~491221% 0.000000% Class B-3 1,512,562.85 0.40004766% 1,~~510~~509,~~863~~223.6181 0.~~40944793~~43680347% 0.~~256080~~273189% 0.000000% Class B-4 945,562.85 0.25008561% ~~944~~943,~~500~~475.5948 0.~~25596209~~27306312% 0.~~153486~~163740% 0.000000% Class B-5 567,562.85 0.15011091% 566,~~925~~309.2493 0.~~15363820~~16390289% 0.~~102324~~109160% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~153638~~163903% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description 10/1 CMT ARM Weighted Average Gross Coupon 5.~~292322~~290874% Weighted Average Net Coupon 4.~~907322~~905874% Weighted Average Pass-Through Rate 4.~~907322~~905874% Weighted Average Maturity(Stepdown Calculation ) ~~359~~358 Beginning Scheduled Collateral Loan Count ~~701~~689 Number Of Loans Paid In Full 1233 Ending Scheduled Collateral Loan Count ~~689~~656 Beginning Scheduled Collateral Balance ~~378~~369,~~095~~000,~~662~~182.8545 Ending Scheduled Collateral Balance ~~369~~345,~~000~~515,~~182~~529.4580 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2003 0.00 Monthly P &I Constant 2,~~101~~053,~~813~~867.0969 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1024,~~592~~944,~~401~~345.4009 Ending Scheduled Balance for Premium Loans ~~369~~345,~~000~~515,~~182~~529.4580 Scheduled Principal ~~424~~400,~~759~~489.85 Unscheduled Principal 823,~~670~~084,~~720~~162.5580 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~366~~342,~~427~~967,~~155~~645.1984 Greater Than 80%, less than or equal to 85% ~~712~~711,~~159~~183.3362 Greater than 85%, less than or equal to 95% 1,~~872~~870,~~582~~359.6329 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SECURITES CORP 2003-G