8-K 1 wfm03005_aug.txt AUGUST 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-16 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 2003-5 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 2003-5 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 2003-5 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: 9/4/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-5 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: 2003-5 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 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 949778AP9 PO 0.00000% 170,~~787~~592.2173 0.00 ~~194~~196.4801 A-1 949778AA2 SEQ 4.25000% 24,~~788~~667,~~974~~523.4583 87,~~791~~363.7809 ~~121~~132,~~450~~007.6238 A-2 949778AB0 SEQ 4.25000% 32,~~310~~577,~~290~~813.53 119,~~723~~129.6165 ~~732~~796,~~477~~145.0050 A-3 949778AC8 SEQ 4.25000% 146,193,705.88 517,~~754~~763.6314 0.00 A-4 949778AD6 SEQ 1.43500% 7473,~~074~~718,~~452~~648.1497 88,~~578~~154.1816 ~~355~~386,~~803~~730.1737 A-5 949778AE4 SEQ 7.06500% 0.00 ~~436~~434,~~100~~013.9232 0.00 A-6 949778AF1 SEQ 5.35000% 28,738,000.00 128,~~119~~122.9304 0.00 A-7 949778AG9 SEQ 5.35000% 309,619.05 1,380.3537 0.00 A-8 949778AH7 SEQ 13.~~00750~~57469% 3730,~~551~~444,~~767~~170.3224 ~~407~~344,~~033~~387.9260 710,~~107~~135,~~597~~854.0888 A-9 949778AJ3 SEQ 0.00000% 1,~~933~~567,~~526~~558.1569 0.00 ~~365~~521,~~967~~891.4630 A-10 949778AK0 SEQ 2.~~77000~~56375% ~~120~~97,~~282~~515,~~385~~980.4678 ~~277~~208,~~643~~336.9332 2232,~~766~~466,~~404~~243.6803 A-11 949778AL8 SEQ 11.00000% ~~850~~689,~~751~~725.2460 76,~~798~~322.3341 ~~161~~229,~~025~~632.6310 A-12 949778AM6 SEQ 5.45000% 14,000,000.00 63,583.33 0.00 A-13 949778AN4 SEQ 2021.~~90000~~93125% 32,~~403~~758,~~004~~902.9442 5950,~~267~~421.3121 ~~644~~918,~~102~~528.5239 A-R 949778AQ7 RES 5.50000% 0.00 0.00 0.00 A-LR 949778AR5 RES 5.50000% 0.00 20.7200 0.00 B-1 949778AS3 SUB 5.50000% 6,~~490~~484,~~229~~032.1062 29,~~746~~718.0412 6,~~196~~011.4809 B-2 949778AT1 SUB 5.50000% 2,~~996~~993,~~104~~244.5303 13,~~731~~718.7587 2,~~860~~774.5092 B-3 949778AU8 SUB 5.50000% 1,~~747~~745,~~561~~892.3084 8,~~009~~001.4391 1,~~668~~618.4755 B-4 949778AV6 SUB 5.50000% ~~998~~997,~~036~~083.1529 4,~~574~~569.2091 ~~952~~924.8736 B-5 949778AW4 SUB 5.50000% ~~748~~747,~~527~~812.1147 3,~~430~~427.6543 ~~714~~693.6527 B-6 949778AX2 SUB 5.50000% 749,~~857~~141.6876 3,~~436~~433.7553 ~~715~~694.9250 Totals ~~469~~437,~~337~~069,~~580~~448.2473 2,~~149~~001,~~707~~846.7641 3245,~~268~~599,~~131~~945.5365

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 170,~~592~~396.7372 ~~194~~196.4801 0.00 A-1 0.00 24,~~667~~535,~~523~~516.8345 ~~209~~219,~~242~~370.4047 0.00 A-2 0.00 21,~~577~~781,~~813~~668.5303 ~~744~~805,~~200~~275.6115 0.00 A-3 0.00 146,193,705.88 517,~~754~~763.6314 0.00 A-4 0.00 73,~~718~~331,~~648~~918.9761 ~~444~~474,~~381~~884.3553 0.00 A-5 0.00 0.00 ~~436~~434,~~100~~013.9232 0.00 A-6 0.00 28,738,000.00 128,~~119~~122.9304 0.00 A-7 0.00 309,619.05 1,380.3537 0.00 A-8 0.00 3020,~~444~~308,~~170~~315.2436 710,~~514~~480,~~631~~242.0048 0.00 A-9 0.00 1,~~567~~045,~~558~~667.6940 ~~365~~521,~~967~~891.4630 0.00 A-10 0.00 9765,~~515~~049,~~980~~737.7875 2332,~~044~~674,~~048~~579.6135 0.00 A-11 0.00 ~~689~~460,~~725~~093.6051 ~~168~~235,~~823~~954.9651 0.00 A-12 0.00 14,000,000.00 63,583.33 0.00 A-13 0.00 21,~~758~~840,~~902~~374.4203 ~~703~~968,~~369~~949.8360 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 20.7200 0.00 B-1 0.00 6,~~484~~478,~~032~~021.6254 35,~~942~~729.5221 0.00 B-2 0.00 2,~~993~~990,~~244~~469.0311 16,~~592~~493.2579 0.00 B-3 0.00 1,~~745~~744,~~892~~274.8429 9,~~677~~620.9046 0.00 B-4 0.00 ~~997~~996,~~083~~158.2993 5,~~527~~494.0727 0.00 B-5 0.00 747,~~812~~119.4720 4,~~145~~120.3070 0.00 B-6 0.00 ~~749~~748,~~141~~447.7626 4,~~152~~128.6703 0.02 Totals 0.00 ~~437~~391,~~069~~469,~~448~~503.7312 3447,~~417~~601,~~839~~792.2906 0.02 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 171,168.06 170,~~787~~592.2173 ~~189~~190.7261 45.7740 0.00 0.00 A-1 25,000,000.00 24,~~788~~667,~~974~~523.4583 1,~~637~~136.2603 ~~119~~130,~~813~~871.3634 0.00 0.00 A-2 4,583,000.00 32,~~310~~577,~~290~~813.53 96,~~874~~851.4450 ~~722~~789,~~602~~294.5600 0.00 0.00 A-3 146,193,705.88 146,193,705.88 0.00 0.00 0.00 0.00 A-4 74,692,675.07 7473,~~074~~718,~~452~~648.1497 43,~~796~~328.5414 ~~351~~383,~~006~~402.6323 0.00 0.00 A-5 0.00 0.00 0.00 0.00 0.00 0.00 A-6 28,738,000.00 28,738,000.00 0.00 0.00 0.00 0.00 A-7 309,619.05 309,619.05 0.00 0.00 0.00 0.00 A-8 44,139,539.00 3730,~~551~~444,~~767~~170.3224 9587,~~816~~227.6753 710,~~011~~048,~~780~~627.4135 0.00 0.00 A-9 2,272,728.00 1,~~933~~567,~~526~~558.1569 4,~~933~~491.5631 ~~361~~517,~~033~~399.8998 0.00 0.00 A-10 141,383,733.00 ~~120~~97,~~282~~515,~~385~~980.4678 ~~306~~279,~~911~~399.1924 2232,~~459~~186,~~493~~843.4979 0.00 0.00 A-11 1,000,000.00 ~~850~~689,~~751~~725.2460 21,~~170~~976.7718 ~~158~~227,~~854~~655.8692 0.00 0.00 A-12 14,000,000.00 14,000,000.00 0.00 0.00 0.00 0.00 A-13 4,000,000.00 32,~~403~~758,~~004~~902.9442 87,~~683~~904.0771 ~~635~~910,~~419~~623.4568 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 6,503,000.00 6,~~490~~484,~~229~~032.1062 6,~~196~~011.4809 0.00 0.00 0.00 B-2 3,002,000.00 2,~~996~~993,~~104~~244.5303 2,~~860~~774.5092 0.00 0.00 0.00 B-3 1,751,000.00 1,~~747~~745,~~561~~892.3084 1,~~668~~618.4755 0.00 0.00 0.00 B-4 1,000,000.00 ~~998~~997,~~036~~083.1529 ~~952~~924.8736 0.00 0.00 0.00 B-5 750,000.00 ~~748~~747,~~527~~812.1147 ~~714~~693.6527 0.00 0.00 0.00 B-6 751,333.20 749,~~857~~141.6876 ~~715~~694.9250 0.00 0.00 0.00 Totals 500,241,601.26 ~~469~~437,~~337~~069,~~580~~448.2473 ~~448~~405,~~122~~221.1194 3145,~~820~~194,~~009~~723.4269 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-PO ~~194~~196.4801 170,~~592~~396.7372 0.~~99663880~~99549367 ~~194~~196.4801 A-1 ~~121~~132,~~450~~007.6238 24,~~667~~535,~~523~~516.8345 0.~~98670095~~98142066 ~~121~~132,~~450~~007.6238 A-2 ~~732~~796,~~477~~145.0050 21,~~577~~781,~~813~~668.5303 0.~~56247295~~38875584 ~~732~~796,~~477~~145.0050 A-3 0.00 146,193,705.88 1.00000000 0.00 A-4 ~~355~~386,~~803~~730.1737 73,~~718~~331,~~648~~918.9761 0.~~98695955~~98178193 ~~355~~386,~~803~~730.1737 A-5 0.00 0.00 0.00000000 0.00 A-6 0.00 28,738,000.00 1.00000000 0.00 A-7 0.00 309,619.05 1.00000000 0.00 A-8 710,~~107~~135,~~597~~854.0888 3020,~~444~~308,~~170~~315.2436 0.~~68972560~~46009351 710,~~107~~135,~~597~~854.0888 A-9 ~~365~~521,~~967~~891.4630 1,~~567~~045,~~558~~667.6940 0.~~68972560~~46009351 ~~365~~521,~~967~~891.4630 A-10 2232,~~766~~466,~~404~~243.6803 9765,~~515~~049,~~980~~737.7875 0.~~68972560~~46009351 2232,~~766~~466,~~404~~243.6803 A-11 ~~161~~229,~~025~~632.6310 ~~689~~460,~~725~~093.6051 0.~~68972560~~46009351 ~~161~~229,~~025~~632.6310 A-12 0.00 14,000,000.00 1.00000000 0.00 A-13 ~~644~~918,~~102~~528.5239 21,~~758~~840,~~902~~374.4203 0.~~68972561~~46009351 ~~644~~918,~~102~~528.5239 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~196~~011.4809 6,~~484~~478,~~032~~021.6254 0.~~99708329~~99615893 6,~~196~~011.4809 B-2 2,~~860~~774.5092 2,~~993~~990,~~244~~469.0311 0.~~99708329~~99615893 2,~~860~~774.5092 B-3 1,~~668~~618.4755 1,~~745~~744,~~892~~274.8429 0.~~99708329~~99615893 1,~~668~~618.4755 B-4 ~~952~~924.8736 ~~997~~996,~~083~~158.2993 0.~~99708329~~99615893 ~~952~~924.8736 B-5 ~~714~~693.6527 747,~~812~~119.4720 0.~~99708329~~99615893 ~~714~~693.6527 B-6 ~~715~~694.9250 ~~749~~748,~~141~~447.7626 0.~~99708326~~99615891 ~~715~~694.9250 Totals 3245,~~268~~599,~~131~~945.5365 ~~437~~391,~~069~~469,~~448~~503.7312 0.~~87371672~~78256087 3245,~~268~~599,~~131~~945.5365

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 171,168.06 ~~997~~996.~~77499377~~63880049 1.~~10838436~~11358392 0.~~02786735~~03154794 0.00000000 A-1 25,000,000.00 ~~991~~986.~~55897800~~70095320 0.~~06549040~~04544120 45.~~79253440~~23485360 0.00000000 A-2 4,583,000.00 ~~722~~562.~~29773729~~47295003 21.~~15457997~~49498145 ~~157~~172.~~67020729~~22212525 0.00000000 A-3 146,193,705.88 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 74,692,675.07 ~~991~~986.~~72311168~~95954993 0.~~06421701~~04455778 45.~~69934474~~13306331 0.00000000 A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-6 28,738,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 309,619.05 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 44,139,539.00 ~~850~~689.~~75123508~~72560497 21.~~17076735~~97617673 ~~158~~227.~~85486276~~65591979 0.00000000 A-9 2,272,728.00 ~~850~~689.~~75123376~~72560289 21.~~17076571~~97617577 ~~158~~227.~~85486077~~65591835 0.00000000 A-10 141,383,733.00 ~~850~~689.~~75123501~~72560500 21.~~17076734~~97617671 ~~158~~227.~~85486267~~65591986 0.00000000 A-11 1,000,000.00 ~~850~~689.~~75124000~~72560000 21.~~17077000~~97618000 ~~158~~227.~~85486000~~65592000 0.00000000 A-12 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 4,000,000.00 ~~850~~689.~~75123500~~72560500 21.~~17076750~~97617750 ~~158~~227.~~85486250~~65592000 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 6,503,000.00 ~~998~~997.~~03615254~~08328771 0.~~95286483~~92435645 0.00000000 0.00000000 B-2 3,002,000.00 ~~998~~997.~~03615256~~08328781 0.~~95286476~~92435710 0.00000000 0.00000000 B-3 1,751,000.00 ~~998~~997.~~03615077~~08328955 0.~~95286693~~92435751 0.00000000 0.00000000 B-4 1,000,000.00 ~~998~~997.~~03615000~~08329000 0.~~95287000~~92436000 0.00000000 0.00000000 B-5 750,000.00 ~~998~~997.~~03614667~~08329333 0.~~95286667~~92436000 0.00000000 0.00000000 B-6 751,333.20 ~~998~~997.~~03613097~~08326479 0.~~95286619~~92435686 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 1.~~13619328~~14513187 ~~996~~995.~~63880049~~49366862 0.~~99663880~~99549367 1.~~13619328~~14513187 A-1 0.00000000 45.~~85802480~~28029520 ~~986~~981.~~70095320~~42065800 0.~~98670095~~98142066 45.~~85802480~~28029520 A-2 0.00000000 ~~159~~173.~~82478726~~71710670 ~~562~~388.~~47295003~~75584333 0.~~56247295~~38875584 ~~159~~173.~~82478726~~71710670 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 45.~~76356175~~17762109 ~~986~~981.~~95954993~~78192897 0.~~98695955~~98178193 45.~~76356175~~17762109 A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-8 0.00000000 ~~161~~229.~~02563010~~63209652 ~~689~~460.~~72560497~~09350845 0.~~68972560~~46009351 ~~161~~229.~~02563010~~63209652 A-9 0.00000000 ~~161~~229.~~02563087~~63209852 ~~689~~460.~~72560289~~09350877 0.~~68972560~~46009351 ~~161~~229.~~02563087~~63209852 A-10 0.00000000 ~~161~~229.~~02563001~~63209657 ~~689~~460.~~72560500~~09350842 0.~~68972560~~46009351 ~~161~~229.~~02563001~~63209657 A-11 0.00000000 ~~161~~229.~~02563000~~63210000 ~~689~~460.~~72560000~~09351000 0.~~68972560~~46009351 ~~161~~229.~~02563000~~63210000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 ~~161~~229.~~02563000~~63209750 ~~689~~460.~~72560500~~09350750 0.~~68972561~~46009351 ~~161~~229.~~02563000~~63209750 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~95286483~~92435645 ~~997~~996.~~08328771~~15893280 0.~~99708329~~99615893 0.~~95286483~~92435645 B-2 0.00000000 0.~~95286476~~92435710 ~~997~~996.~~08328781~~15893071 0.~~99708329~~99615893 0.~~95286476~~92435710 B-3 0.00000000 0.~~95286693~~92435751 ~~997~~996.~~08328955~~15893204 0.~~99708329~~99615893 0.~~95286693~~92435751 B-4 0.00000000 0.~~95287000~~92436000 ~~997~~996.~~08329000~~15893000 0.~~99708329~~99615893 0.~~95287000~~92436000 B-5 0.00000000 0.~~95286667~~92436000 ~~997~~996.~~08329333~~15893333 0.~~99708329~~99615893 0.~~95286667~~92436000 B-6 0.00000000 0.~~95286619~~92435686 ~~997~~996.~~08326479~~15890793 0.~~99708326~~99615891 0.~~95286619~~92435686 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 171,168.06 0.00000% 170,~~787~~592.2173 0.00 0.00 0.00 A-1 25,000,000.00 4.25000% 24,~~788~~667,~~974~~523.4583 87,~~794~~364.2815 0.00 0.00 A-2 4,583,000.00 4.25000% 32,~~310~~577,~~290~~813.53 119,~~723~~129.9576 0.00 0.00 A-3 146,193,705.88 4.25000% 146,193,705.88 517,769.37 0.00 0.00 A-4 74,692,675.07 1.43500% 7473,~~074~~718,~~452~~648.1497 88,~~580~~155.7022 0.00 0.00 A-5 0.00 7.06500% 7473,~~074~~718,~~452~~648.1497 ~~436~~434,~~113~~018.3455 0.00 0.00 A-6 28,738,000.00 5.35000% 28,738,000.00 128,123.58 0.00 0.00 A-7 309,619.05 5.35000% 309,619.05 1,380.38 0.00 0.00 A-8 44,139,539.00 13.~~00750~~57469% 3730,~~551~~444,~~767~~170.3224 ~~407~~344,~~045~~391.5175 0.00 0.00 A-9 2,272,728.00 0.00000% 1,~~933~~567,~~526~~558.1569 0.00 0.00 0.00 A-10 141,383,733.00 2.~~77000~~56375% ~~120~~97,~~282~~515,~~385~~980.4678 ~~277~~208,~~651~~338.8483 0.00 0.00 A-11 1,000,000.00 11.00000% ~~850~~689,~~751~~725.2460 76,~~798~~322.5548 0.00 0.00 A-12 14,000,000.00 5.45000% 14,000,000.00 63,583.33 0.00 0.00 A-13 4,000,000.00 2021.~~90000~~93125% 32,~~403~~758,~~004~~902.9442 5950,~~269~~421.0082 0.00 0.00 A-R 50.00 5.50000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.50000% 0.00 0.00 0.00 0.00 B-1 6,503,000.00 5.50000% 6,~~490~~484,~~229~~032.1062 29,~~746~~718.8848 0.00 0.00 B-2 3,002,000.00 5.50000% 2,~~996~~993,~~104~~244.5303 13,~~732~~719.1504 0.00 0.00 B-3 1,751,000.00 5.50000% 1,~~747~~745,~~561~~892.3084 8,~~009~~002.6601 0.00 0.00 B-4 1,000,000.00 5.50000% ~~998~~997,~~036~~083.1529 4,~~574~~569.3397 0.00 0.00 B-5 750,000.00 5.50000% ~~748~~747,~~527~~812.1147 3,~~430~~427.7547 0.00 0.00 B-6 751,333.20 5.50000% 749,~~857~~141.6876 3,~~436~~433.8557 0.00 0.00 Totals 500,241,601.26 2,~~149~~001,~~764~~869.4576 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 0.00 170,~~592~~396.7372 A-1 21.5005 0.00 87,~~791~~363.7809 0.00 24,~~667~~535,~~523~~516.8345 A-2 0.3311 0.00 119,~~723~~129.6165 0.00 21,~~577~~781,~~813~~668.5303 A-3 146.7524 0.00 517,~~754~~763.6314 0.00 146,193,705.88 A-4 21.5206 0.00 88,~~578~~154.1816 0.00 73,~~718~~331,~~648~~918.9761 A-5 125.4223 0.00 ~~436~~434,~~100~~013.9232 0.00 73,~~718~~331,~~648~~918.9761 A-6 31.6554 0.00 128,~~119~~122.9304 0.00 28,738,000.00 A-7 0.0402 0.00 1,380.3537 0.00 309,619.05 A-8 114.5915 0.00 ~~407~~344,~~033~~387.9260 0.00 3020,~~444~~308,~~170~~315.2436 A-9 0.00 0.00 0.00 0.00 1,~~567~~045,~~558~~667.6940 A-10 72.9151 0.00 ~~277~~208,~~643~~336.9332 0.00 9765,~~515~~049,~~980~~737.7875 A-11 0.2208 0.00 76,~~798~~322.3341 0.00 ~~689~~460,~~725~~093.6051 A-12 0.00 0.00 63,583.33 0.00 14,000,000.00 A-13 10.6961 0.00 5950,~~267~~421.3121 0.00 21,~~758~~840,~~902~~374.4203 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 20.7200 0.00 0.00 B-1 0.8536 0.00 29,~~746~~718.0412 0.00 6,~~484~~478,~~032~~021.6254 B-2 0.3917 0.00 13,~~731~~718.7587 0.00 2,~~993~~990,~~244~~469.0311 B-3 0.2310 0.00 8,~~009~~001.4391 0.00 1,~~745~~744,~~892~~274.8429 B-4 0.1306 0.00 4,~~574~~569.2091 0.00 ~~997~~996,~~083~~158.2993 B-5 0.1004 0.00 3,~~430~~427.6543 0.00 747,~~812~~119.4720 B-6 0.1004 0.00 3,~~436~~433.7553 0.00 ~~749~~748,~~141~~447.7626 Totals 5923.4237 0.00 2,~~149~~001,~~707~~846.7641 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 171,168.06 0.00000% ~~997~~996.~~77499377~~63880049 0.00000000 0.00000000 0.00000000 A-1 25,000,000.00 4.25000% ~~991~~986.~~55897800~~70095320 3.~~51177120~~49456600 0.00000000 0.00000000 A-2 4,583,000.00 4.25000% ~~722~~562.~~29773729~~47295003 21.~~55813877~~99209252 0.00000000 0.00000000 A-3 146,193,705.88 4.25000% 1000.00000000 3.54166663 0.00000000 0.00000000 A-4 74,692,675.07 1.43500% ~~991~~986.~~72311168~~95954993 1.~~18593557~~18023916 0.00000000 0.00000000 A-5 0.00 7.06500% ~~991~~986.~~72311168~~95954993 5.~~83876986~~81072441 0.00000000 0.00000000 A-6 28,738,000.00 5.35000% 1000.00000000 4.45833322 0.00000000 0.00000000 A-7 309,619.05 5.35000% 1000.00000000 4.45831741 0.00000000 0.00000000 A-8 44,139,539.00 13.~~00750~~57469% ~~850~~689.~~75123508~~72560497 97.~~22178888~~80234134 0.00000000 0.00000000 A-9 2,272,728.00 0.00000% ~~850~~689.~~75123376~~72560289 0.00000000 0.00000000 0.00000000 A-10 141,383,733.00 2.~~77000~~56375% ~~850~~689.~~75123501~~72560500 1.~~96381744~~47357002 0.00000000 0.00000000 A-11 1,000,000.00 11.00000% ~~850~~689.~~75124000~~72560000 76.~~79855000~~32248000 0.00000000 0.00000000 A-12 14,000,000.00 5.45000% 1000.00000000 4.54166643 0.00000000 0.00000000 A-13 4,000,000.00 2021.~~90000~~93125% ~~850~~689.~~75123500~~72560500 1412.~~81725000~~60545500 0.00000000 0.00000000 A-R 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 6,503,000.00 5.50000% ~~998~~997.~~03615254~~08328771 4.~~57433185~~56996463 0.00000000 0.00000000 B-2 3,002,000.00 5.50000% ~~998~~997.~~03615256~~08328781 4.~~57433378~~56996669 0.00000000 0.00000000 B-3 1,751,000.00 5.50000% ~~998~~997.~~03615077~~08328955 4.~~57433467~~56996573 0.00000000 0.00000000 B-4 1,000,000.00 5.50000% ~~998~~997.~~03615000~~08329000 4.~~57433000~~56997000 0.00000000 0.00000000 B-5 750,000.00 5.50000% ~~998~~997.~~03614667~~08329333 4.~~57433333~~56996000 0.00000000 0.00000000 B-6 751,333.20 5.50000% ~~998~~997.~~03613097~~08326479 4.~~57433533~~56996976 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 ~~996~~995.~~63880049~~49366862 A-1 0.~~00010000~~00004200 0.00000000 3.~~51167120~~49452360 0.00000000 ~~986~~981.~~70095320~~42065800 A-2 0.~~00007201~~00002400 0.00000000 21.~~55806459~~99206851 0.00000000 ~~562~~388.~~47295003~~75584333 A-3 0.~~00010089~~00004268 0.00000000 3.~~54156581~~54162402 0.00000000 1000.00000000 A-4 0.~~00003374~~00001419 0.00000000 1.~~18590183~~18022497 0.00000000 ~~986~~981.~~95954993~~78192897 A-5 0.~~00016628~~00007002 0.00000000 5.~~83860358~~81065439 0.00000000 ~~986~~981.~~95954993~~78192897 A-6 0.~~00012701~~00005359 0.00000000 4.~~45820621~~45827963 0.00000000 1000.00000000 A-7 0.~~00012919~~00006460 0.00000000 4.~~45822051~~45828511 0.00000000 1000.00000000 A-8 0.~~00026258~~00009402 0.00000000 97.~~22152631~~80224732 0.00000000 ~~689~~460.~~72560497~~09350845 A-9 0.00000000 0.00000000 0.00000000 0.00000000 ~~689~~460.~~72560289~~09350877 A-10 0.~~00005595~~00001775 0.00000000 1.~~96376149~~47355227 0.00000000 ~~689~~460.~~72560500~~09350842 A-11 0.~~00022000~~00008000 0.00000000 76.~~79833000~~32241000 0.00000000 ~~689~~460.~~72560000~~09351000 A-12 0.00000000 0.00000000 4.54166643 0.00000000 1000.00000000 A-13 0.~~00042250~~00015250 0.00000000 1412.~~81682750~~60530250 0.00000000 ~~689~~460.~~72560500~~09350750 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 540.~~40000000~~00000000 0.00000000 0.00000000 B-1 0.~~00013071~~00005536 0.00000000 4.~~57420268~~56990927 0.00000000 ~~997~~996.~~08328771~~15893280 B-2 0.~~00012991~~00005663 0.00000000 4.~~57420053~~56991006 0.00000000 ~~997~~996.~~08328781~~15893071 B-3 0.~~00013135~~00005711 0.00000000 4.~~57420331~~56990862 0.00000000 ~~997~~996.~~08328955~~15893204 B-4 0.~~00013000~~00006000 0.00000000 4.~~57420000~~56991000 0.00000000 ~~997~~996.~~08329000~~15893000 B-5 0.~~00013333~~00005333 0.00000000 4.~~57420000~~56990667 0.00000000 ~~997~~996.~~08329333~~15893333 B-6 0.~~00013310~~00005324 0.00000000 4.~~57420223~~56991652 0.00000000 ~~997~~996.~~08326479~~15890793 (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 ~~15,297~~0.1100 Deposits Payments of Interest and Principal 3447,~~445~~508,~~267~~407.6111 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 45209,~~269~~405.3761 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 3447,~~490~~717,~~536~~812.9872 Withdrawals Reimbursement for Servicer Advances 045,269.0037 Payment of Service Fee 8770,~~413~~168.2978 Payment of Interest and Principal 3447,~~418~~602,~~420~~374.8057 Total Withdrawals (Pool Distribution Amount) 3447,~~505~~717,~~834~~812.0972 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1424,~~335~~550.1980 Servicing Fee Support 1424,~~273~~526.9466 Non-Supported Prepayment/Curtailment Interest Shortfall 6124.2514

SERVICING FEES Gross Servicing Fee 9791,~~776~~053.1831 Master Servicing Fee 3,~~911~~642.0513 Supported Prepayment/Curtailment Interest Shortfall 1424,~~273~~526.9466 Net Servicing Fee 8770,~~413~~168.2978

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 583.33 0.00 Reserve Fund 19,~~979~~977.1633 10.8377 0.00 19,~~977~~976.3356 Reserve Fund 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 12 0 0 0 12 ~~305~~959,~~189~~926.5201 0.00 0.00 0.00 ~~305~~959,~~189~~926.5201 60 Days 10 0 0 0 10 ~~480,545~~0.00 0.00 0.00 0.00 ~~480,545~~0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 ~~785~~959,~~734~~926.5201 0.00 0.00 0.00 ~~785~~959,~~734~~926.5201 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.~~112867~~248139% 0.000000% 0.000000% 0.000000% 0.~~112867~~248139% 0.~~067737~~236225% 0.000000% 0.000000% 0.000000% 0.~~067737~~236225% 60 Days 0.~~112867~~000000% 0.000000% 0.000000% 0.000000% 0.~~112867~~000000% 0.~~106657~~000000% 0.000000% 0.000000% 0.000000% 0.~~106657~~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.~~225734~~248139% 0.000000% 0.000000% 0.000000% 0.~~225734~~248139% 0.~~174394~~236225% 0.000000% 0.000000% 0.000000% 0.~~174394~~236225%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~238~~368,~~486~~776.3977

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 13,757,333.20 2.75013777% 13,~~717~~704,~~207~~490.0133 3.~~13845021~~50078109% 96.~~860324~~497694% 100.000000% Class B-1 7,254,333.20 1.45016592% 7,~~233~~226,~~174~~468.3979 1.~~65492564~~84598512% 1.~~484104~~655517% 0.000000% Class B-2 4,252,333.20 0.85005589% 4,~~239~~235,~~930~~999.3668 01.~~97008161~~08207655% 0.~~685111~~764241% 0.000000% Class B-3 2,501,333.20 0.50002503% 2,~~494~~491,~~037~~725.5239 0.~~57062728~~63650562% 0.~~399610~~445765% 0.000000% Class B-4 1,501,333.20 0.30012162% 1,~~496~~495,~~954~~566.2346 0.~~34249803~~38203907% 0.~~228218~~254577% 0.000000% Class B-5 751,333.20 0.15019407% ~~749~~748,~~141~~447.7626 0.~~17140108~~19118916% 0.~~171164~~190933% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~171468~~191272% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~117390~~115415% Weighted Average Pass-Through Rate 5.500000% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count ~~942~~886 Number Of Loans Paid In Full 5680 Ending Scheduled Collateral Loan Count ~~886~~806 Beginning Scheduled Collateral Balance ~~469~~437,~~337~~069,~~580~~448.2573 Ending Scheduled Collateral Balance ~~437~~391,~~069~~469,~~448~~503.7312 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2003 ~~450~~406,~~552~~360,~~174~~947.5204 Ending Scheduled Balance For Wells Fargo Serviced ~~423~~378,~~580~~243,~~048~~426.9349 Ending Scheduled Balance For Other Servicers 13,~~489~~226,~~399~~076.8063 Monthly P &I Constant 2,~~732~~547,~~090~~663.4402 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3447,~~341~~526,~~661~~032.9815 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~419~~374,~~867~~287,~~767~~064.5932 Ending scheduled Balance For discounted Loans 17,~~201~~182,~~681~~438.1480 Scheduled Principal ~~448~~405,~~122~~221.1091 Unscheduled Principal 3145,~~820~~194,~~009~~723.4270 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~426~~381,~~584~~023,~~759~~221.0222 Greater Than 80%, less than or equal to 85% 3,~~862~~859,~~895~~060.9731 Greater than 85%, less than or equal to 95% 6,~~453~~446,~~222~~635.9395 Greater than 95% 198,~~367~~177.1459

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PASS THR CERTS SER 2003-5