8-K 1 wfm03005_sept.txt SEPTEMBER 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): September 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 September 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 September 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: 9/29/03 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 September 25, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 78/31/03 Distribution Date: 89/25/03 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,~~592~~396.7372 0.00 ~~196~~1,690.0125 A-1 949778AA2 SEQ 4.25000% 24,~~667~~535,~~523~~516.8345 8786,~~363~~892.0925 ~~132~~142,~~007~~506.3871 A-2 949778AB0 SEQ 4.25000% 21,~~577~~781,~~813~~668.5303 96,~~129~~309.6576 ~~796~~859,~~145~~467.5071 A-3 949778AC8 SEQ 4.25000% 146,193,705.88 517,~~763~~743.1434 0.00 A-4 949778AD6 SEQ 1.~~43500~~51000% 73,~~718~~331,~~648~~918.9761 8892,~~154~~271.1636 ~~386~~417,~~730~~489.3735 A-5 949778AE4 SEQ 76.~~06500~~99000% 0.00 ~~434~~427,~~013~~136.3295 0.00 A-6 949778AF1 SEQ 5.35000% 28,738,000.00 128,~~122~~117.0414 0.00 A-7 949778AG9 SEQ 5.35000% 309,619.05 1,380.3732 0.00 A-8 949778AH7 SEQ 13.~~57469~~61250% 3020,~~444~~308,~~170~~315.2436 ~~344~~230,~~387~~360.6087 107,~~135~~281,~~854~~297.8814 A-9 949778AJ3 SEQ 0.00000% 1,~~567~~045,~~558~~667.6940 0.00 ~~521~~374,~~891~~911.3021 A-10 949778AK0 SEQ 2.~~56375~~55000% 9765,~~515~~049,~~980~~737.7875 ~~208~~138,~~336~~223.3274 3223,~~466~~322,~~243~~784.0385 A-11 949778AL8 SEQ 11.00000% ~~689~~460,~~725~~093.6051 64,~~322~~217.4131 ~~229~~164,~~632~~960.1088 A-12 949778AM6 SEQ 5.45000% 14,000,000.00 63,583.33 0.00 A-13 949778AN4 SEQ 2122.~~93125~~00000% 21,~~758~~840,~~902~~374.4203 5033,~~421~~738.2149 ~~918~~659,~~528~~843.3952 A-R 949778AQ7 RES 5.50000% 0.00 0.00 0.00 A-LR 949778AR5 RES 5.50000% 0.00 0.00 0.00 B-1 949778AS3 SUB 5.50000% 6,~~484~~478,~~032~~021.6254 29,~~718~~689.1244 6,~~011~~166.0996 B-2 949778AT1 SUB 5.50000% 2,~~993~~990,~~244~~469.0311 13,~~718~~705.8763 2,~~774~~846.9287 B-3 949778AU8 SUB 5.50000% 1,~~745~~744,~~892~~274.8429 87,~~001~~994.9119 1,~~618~~660.5552 B-4 949778AV6 SUB 5.50000% ~~997~~996,~~083~~158.2993 4,~~569~~565.9150 ~~924~~948.3633 B-5 949778AW4 SUB 5.50000% 747,~~812~~119.4720 3,~~427~~424.4312 ~~693~~711.2724 B-6 949778AX2 SUB 5.50000% ~~749~~748,~~141~~447.7626 3,~~433~~430.5321 ~~694~~712.5051 Totals ~~437~~391,~~069~~469,~~448~~503.7312 21,~~001~~792,~~846~~783.4195 4533,~~599~~237,~~945~~998.6505

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 ~~170~~168,~~396~~706.7247 ~~196~~1,690.0125 0.00 A-1 0.00 24,~~535~~393,~~516~~009.4574 ~~219~~229,~~370~~398.4796 0.00 A-2 0.00 1922,~~781,668~~200.0332 ~~805~~865,~~275~~777.1547 0.00 A-3 0.00 146,193,705.88 517,~~763~~743.1434 0.00 A-4 0.00 7372,~~331~~914,~~918~~429.6126 ~~474~~509,~~884~~760.5371 0.00 A-5 0.00 0.00 ~~434~~427,~~013~~136.3295 0.00 A-6 0.00 28,738,000.00 128,~~122~~117.0414 0.00 A-7 0.00 309,619.05 1,380.3732 0.00 A-8 0.00 2013,~~308~~027,~~315~~018.3621 107,~~480~~511,~~242~~658.4801 0.00 A-9 0.00 1670,~~045,667~~756.4019 ~~521~~374,~~891~~911.3021 0.00 A-10 0.00 6541,~~049~~726,~~737~~952.7590 3223,~~674~~461,~~579~~008.3559 0.00 A-11 0.00 ~~460~~295,~~093~~132.5163 ~~235~~169,~~954~~178.5119 0.00 A-12 0.00 14,000,000.00 63,583.33 0.00 A-13 0.00 1,~~840~~180,~~374~~530.0352 ~~968~~693,~~949~~582.6001 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 6,~~478~~471,~~021~~854.5457 35,~~729~~856.2140 0.00 B-2 0.00 2,~~990~~987,~~469~~622.1124 16,~~493~~552.7950 0.00 B-3 0.00 1,~~744~~742,~~274~~613.2977 9,~~620~~654.4671 0.00 B-4 0.00 ~~996~~995,~~158~~210.9361 5,~~494~~513.2783 0.00 B-5 0.00 ~~747~~746,~~119~~407.2095 4,~~120~~135.7036 0.00 B-6 0.00 ~~748~~747,~~447~~734.2675 4,~~128~~142.0372 0.02 Totals 0.00 ~~391~~358,~~469~~231,~~503~~505.1206 4735,~~601~~030,~~792~~782.0600 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,~~592~~396.7372 ~~190~~189.6191 51,500.4034 0.00 0.00 A-1 25,000,000.00 24,~~667~~535,~~523~~516.8345 1,~~136~~541.0387 ~~130~~140,~~871~~964.3484 0.00 0.00 A-2 4,583,000.00 21,~~577~~781,~~813~~668.5303 69,~~851~~299.5012 ~~789~~850,~~294~~168.0059 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 73,~~718~~331,~~648~~918.9761 34,~~328~~517.1408 ~~383~~412,~~402~~972.2327 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 3020,~~444~~308,~~170~~315.2436 8778,~~227~~780.5393 107,~~048~~202,~~627~~516.3522 0.00 0.00 A-9 2,272,728.00 1,~~567~~045,~~558~~667.6940 4,~~491~~056.3140 ~~517~~370,~~399~~854.9881 0.00 0.00 A-10 141,383,733.00 9765,~~515~~049,~~980~~737.7875 ~~279~~252,~~399~~343.2487 3223,~~186~~070,~~843~~440.7998 0.00 0.00 A-11 1,000,000.00 ~~689~~460,~~725~~093.6051 1,~~976~~784.1882 ~~227~~163,~~655~~176.9206 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 21,~~758~~840,~~902~~374.4203 7,~~904~~139.7126 ~~910~~652,~~623~~704.6825 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,~~484~~478,~~032~~021.6254 6,~~011~~166.0996 0.00 0.00 0.00 B-2 3,002,000.00 2,~~993~~990,~~244~~469.0311 2,~~774~~846.9287 0.00 0.00 0.00 B-3 1,751,000.00 1,~~745~~744,~~892~~274.8429 1,~~618~~660.5552 0.00 0.00 0.00 B-4 1,000,000.00 ~~997~~996,~~083~~158.2993 ~~924~~948.3633 0.00 0.00 0.00 B-5 750,000.00 747,~~812~~119.4720 ~~693~~711.2724 0.00 0.00 0.00 B-6 751,333.20 ~~749~~748,~~141~~447.7626 ~~694~~712.5051 0.00 0.00 0.00 Totals 500,241,601.26 ~~437~~391,~~069~~469,~~448~~503.7312 ~~405~~372,~~221~~699.9469 4532,~~194~~865,~~723~~298.6936 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 ~~196~~1,690.0125 ~~170~~168,~~396~~706.7247 0.~~99549367~~98561887 ~~196~~1,690.0125 A-1 ~~132~~142,~~007~~506.3871 24,~~535~~393,~~516~~009.4574 0.~~98142066~~97572039 ~~132~~142,~~007~~506.3871 A-2 ~~796~~859,~~145~~467.5071 1922,~~781,668~~200.0332 0.~~38875584~~20122198 ~~796~~859,~~145~~467.5071 A-3 0.00 146,193,705.88 1.00000000 0.00 A-4 ~~386~~417,~~730~~489.3735 7372,~~331~~914,~~918~~429.6126 0.~~98178193~~97619250 ~~386~~417,~~730~~489.3735 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-8 107,~~135~~281,~~854~~297.8814 2013,~~308~~027,~~315~~018.3621 0.~~46009351~~29513263 107,~~135~~281,~~854~~297.8814 A-9 ~~521~~374,~~891~~911.3021 1670,~~045,667~~756.4019 0.~~46009351~~29513263 ~~521~~374,~~891~~911.3021 A-10 3223,~~466~~322,~~243~~784.0385 6541,~~049~~726,~~737~~952.7590 0.~~46009351~~29513263 3223,~~466~~322,~~243~~784.0385 A-11 ~~229~~164,~~632~~960.1088 ~~460~~295,~~093~~132.5163 0.~~46009351~~29513263 ~~229~~164,~~632~~960.1088 A-12 0.00 14,000,000.00 1.00000000 0.00 A-13 ~~918~~659,~~528~~843.3952 1,~~840~~180,~~374~~530.0352 0.~~46009351~~29513263 ~~918~~659,~~528~~843.3952 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~011~~166.0996 6,~~478~~471,~~021~~854.5457 0.~~99615893~~99521061 6,~~011~~166.0996 B-2 2,~~774~~846.9287 2,~~990~~987,~~469~~622.1124 0.~~99615893~~99521061 2,~~774~~846.9287 B-3 1,~~618~~660.5552 1,~~744~~742,~~274~~613.2977 0.~~99615893~~99521061 1,~~618~~660.5552 B-4 ~~924~~948.3633 ~~996~~995,~~158~~210.9361 0.~~99615893~~99521061 ~~924~~948.3633 B-5 ~~693~~711.2724 ~~747~~746,~~119~~407.2095 0.~~99615893~~99521060 ~~693~~711.2724 B-6 ~~694~~712.5051 ~~748~~747,~~447~~734.2675 0.~~99615891~~99521058 ~~694~~712.5051 Totals 4533,~~599~~237,~~945~~998.6505 ~~391~~358,~~469~~231,~~503~~505.1206 0.~~78256087~~71611698 4533,~~599~~237,~~945~~998.6505

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 171,168.06 ~~996~~995.~~63880049~~49366862 1.~~11358392~~10949438 08.~~03154794~~76530353 0.00000000 A-1 25,000,000.00 ~~986~~981.~~70095320~~42065800 0.~~04544120~~06167480 5.~~23485360~~63859360 0.00000000 A-2 4,583,000.00 ~~562~~388.~~47295003~~75584333 12.~~49498145~~02904648 ~~172~~185.~~22212525~~50481999 0.00000000 A-3 146,193,705.88 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 74,692,675.07 ~~986~~981.~~95954993~~78192897 0.~~04455778~~06047554 5.~~13306331~~52895273 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 ~~689~~460.~~72560497~~09350845 1.~~97617673~~78481542 ~~227~~163.~~65591979~~17606353 0.00000000 A-9 2,272,728.00 ~~689~~460.~~72560289~~09350877 1.~~97617577~~78481543 ~~227~~163.~~65591835~~17606418 0.00000000 A-10 141,383,733.00 ~~689~~460.~~72560500~~09350842 1.~~97617671~~78481544 ~~227~~163.~~65591986~~17606340 0.00000000 A-11 1,000,000.00 ~~689~~460.~~72560000~~09351000 1.~~97618000~~78482000 ~~227~~163.~~65592000~~17606000 0.00000000 A-12 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 4,000,000.00 ~~689~~460.~~72560500~~09350750 1.~~97617750~~78481500 ~~227~~163.~~65592000~~17606250 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 ~~997~~996.~~08328771~~15893280 0.~~92435645~~94832539 0.00000000 0.00000000 B-2 3,002,000.00 ~~997~~996.~~08328781~~15893071 0.~~92435710~~94832445 0.00000000 0.00000000 B-3 1,751,000.00 ~~997~~996.~~08328955~~15893204 0.~~92435751~~94832667 0.00000000 0.00000000 B-4 1,000,000.00 ~~997~~996.~~08329000~~15893000 0.~~92436000~~94833000 0.00000000 0.00000000 B-5 750,000.00 ~~997~~996.~~08329333~~15893333 0.~~92436000~~94832000 0.00000000 0.00000000 B-6 751,333.20 ~~997~~996.~~08326479~~15890793 0.~~92435686~~94832759 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 19.~~14513187~~87479790 ~~995~~985.~~49366862~~61887072 0.~~99549367~~98561887 19.~~14513187~~87479790 A-1 0.00000000 5.~~28029520~~70026840 ~~981~~975.~~42065800~~72038960 0.~~98142066~~97572039 5.~~28029520~~70026840 A-2 0.00000000 ~~173~~187.~~71710670~~53386646 ~~388~~201.~~75584333~~22197687 0.~~38875584~~20122198 ~~173~~187.~~71710670~~53386646 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 5.~~17762109~~58942828 ~~981~~976.~~78192897~~19250069 0.~~98178193~~97619250 5.~~17762109~~58942828 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 ~~229~~164.~~63209652~~96087873 ~~460~~295.~~09350845~~13262950 0.~~46009351~~29513263 ~~229~~164.~~63209652~~96087873 A-9 0.00000000 ~~229~~164.~~63209852~~96087961 ~~460~~295.~~09350877~~13262916 0.~~46009351~~29513263 ~~229~~164.~~63209852~~96087961 A-10 0.00000000 ~~229~~164.~~63209657~~96087884 ~~460~~295.~~09350842~~13262958 0.~~46009351~~29513263 ~~229~~164.~~63209657~~96087884 A-11 0.00000000 ~~229~~164.~~63210000~~96088000 ~~460~~295.~~09351000~~13263000 0.~~46009351~~29513263 ~~229~~164.~~63210000~~96088000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 ~~229~~164.~~63209750~~96088000 ~~460~~295.~~09350750~~13263000 0.~~46009351~~29513263 ~~229~~164.~~63209750~~96088000 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.~~92435645~~94832539 ~~996~~995.~~15893280~~21060587 0.~~99615893~~99521061 0.~~92435645~~94832539 B-2 0.00000000 0.~~92435710~~94832445 ~~996~~995.~~15893071~~21060626 0.~~99615893~~99521061 0.~~92435710~~94832445 B-3 0.00000000 0.~~92435751~~94832667 ~~996~~995.~~15893204~~21060537 0.~~99615893~~99521061 0.~~92435751~~94832667 B-4 0.00000000 0.~~92436000~~94833000 ~~996~~995.~~15893000~~21061000 0.~~99615893~~99521061 0.~~92436000~~94833000 B-5 0.00000000 0.~~92436000~~94832000 ~~996~~995.~~15893333~~21060000 0.~~99615893~~99521060 0.~~92436000~~94832000 B-6 0.00000000 0.~~92435686~~94832759 ~~996~~995.~~15890793~~21058034 0.~~99615891~~99521058 0.~~92435686~~94832759 (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,~~592~~396.7372 0.00 0.00 0.00 A-1 25,000,000.00 4.25000% 24,~~667~~535,~~523~~516.8345 8786,~~364~~896.1562 0.00 0.00 A-2 4,583,000.00 4.25000% 21,~~577~~781,~~813~~668.5303 96,~~129~~310.7607 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~~51000% 73,~~718~~331,~~648~~918.9761 8892,~~155~~276.2200 0.00 0.00 A-5 0.00 76.~~06500~~99000% 73,~~718~~331,~~648~~918.9761 ~~434~~427,~~018~~158.5543 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.~~57469~~61250% 3020,~~444~~308,~~170~~315.2436 ~~344~~230,~~391~~372.7545 0.00 0.00 A-9 2,272,728.00 0.00000% 1,~~567~~045,~~558~~667.6940 0.00 0.00 0.00 A-10 141,383,733.00 2.~~56375~~55000% 9765,~~515~~049,~~980~~737.7875 ~~208~~138,~~338~~230.8369 0.00 0.00 A-11 1,000,000.00 11.00000% ~~689~~460,~~725~~093.6051 64,~~322~~217.4852 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 2122.~~93125~~00000% 21,~~758~~840,~~902~~374.4203 5033,~~421~~740.8219 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,~~484~~478,~~032~~021.6254 29,~~718~~690.4893 0.00 0.00 B-2 3,002,000.00 5.50000% 2,~~993~~990,~~244~~469.0311 13,~~719~~706.0432 0.00 0.00 B-3 1,751,000.00 5.50000% 1,~~745~~744,~~892~~274.8429 87,~~002~~994.0159 0.00 0.00 B-4 1,000,000.00 5.50000% ~~997~~996,~~083~~158.2993 4,~~569~~565.9773 0.00 0.00 B-5 750,000.00 5.50000% 747,~~812~~119.4720 3,~~427~~424.4730 0.00 0.00 B-6 751,333.20 5.50000% ~~749~~748,~~141~~447.7626 3,~~433~~430.5738 0.00 0.00 Totals 500,241,601.26 21,~~001~~792,~~869~~870.7688 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~~168,~~396~~706.7247 A-1 14.0537 0.00 8786,~~363~~892.0925 0.00 24,~~535~~393,~~516~~009.4574 A-2 0.1132 0.00 96,~~129~~309.6576 0.00 1922,~~781,668~~200.0332 A-3 626.2403 0.00 517,~~763~~743.1434 0.00 146,193,705.88 A-4 14.0664 0.00 8892,~~154~~271.1636 0.00 7372,~~331~~914,~~918~~429.6126 A-5 521.2348 0.00 ~~434~~427,~~013~~136.3295 0.00 7372,~~331~~914,~~918~~429.6126 A-6 16.5444 0.00 128,~~122~~117.0414 0.00 28,738,000.00 A-7 0.0207 0.00 1,380.3732 0.00 309,619.05 A-8 411.1558 0.00 ~~344~~230,~~387~~360.6087 0.00 2013,~~308~~027,~~315~~018.3621 A-9 0.00 0.00 0.00 0.00 1670,~~045,667~~756.4019 A-10 26.5195 0.00 ~~208~~138,~~336~~223.3274 0.00 6541,~~049~~726,~~737~~952.7590 A-11 0.0821 0.00 64,~~322~~217.4131 0.00 ~~460~~295,~~093~~132.5163 A-12 0.00 0.00 63,583.33 0.00 14,000,000.00 A-13 01.6170 0.00 5033,~~421~~738.2149 0.00 1,~~840~~180,~~374~~530.0352 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 01.3649 0.00 29,~~718~~689.1244 0.00 6,~~478~~471,~~021~~854.5457 B-2 0.1769 0.00 13,~~718~~705.8763 0.00 2,~~990~~987,~~469~~622.1124 B-3 0.1040 0.00 87,~~001~~994.9119 0.00 1,~~744~~742,~~274~~613.2977 B-4 0.0623 0.00 4,~~569~~565.9150 0.00 ~~996~~995,~~158~~210.9361 B-5 0.0417 0.00 3,~~427~~424.4312 0.00 ~~747~~746,~~119~~407.2095 B-6 0.0417 0.00 3,~~433~~430.5321 0.00 ~~748~~747,~~447~~734.2675 Totals 2386.3794 0.00 21,~~001~~792,~~846~~783.4195 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% ~~996~~995.~~63880049~~49366862 0.00000000 0.00000000 0.00000000 A-1 25,000,000.00 4.25000% ~~986~~981.~~70095320~~42065800 3.~~49456600~~47586480 0.00000000 0.00000000 A-2 4,583,000.00 4.25000% ~~562~~388.~~47295003~~75584333 1.~~99209252~~37684268 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~~51000% ~~986~~981.~~95954993~~78192897 1.~~18023916~~23540896 0.00000000 0.00000000 A-5 0.00 76.~~06500~~99000% ~~986~~981.~~95954993~~78192897 5.~~81072441~~71887979 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.~~57469~~61250% ~~689~~460.~~72560497~~09350845 75.~~80234134~~21918568 0.00000000 0.00000000 A-9 2,272,728.00 0.00000% ~~689~~460.~~72560289~~09350877 0.00000000 0.00000000 0.00000000 A-10 141,383,733.00 2.~~56375~~55000% ~~689~~460.~~72560500~~09350842 10.~~47357002~~97769869 0.00000000 0.00000000 A-11 1,000,000.00 11.00000% ~~689~~460.~~72560000~~09351000 64.~~32248000~~21752000 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 2122.~~93125~~00000% ~~689~~460.~~72560500~~09350750 128.~~60545500~~43504750 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% ~~997~~996.~~08328771~~15893280 4.~~56996463~~56572813 0.00000000 0.00000000 B-2 3,002,000.00 5.50000% ~~997~~996.~~08328781~~15893071 4.~~56996669~~56572951 0.00000000 0.00000000 B-3 1,751,000.00 5.50000% ~~997~~996.~~08328955~~15893204 4.~~56996573~~56572816 0.00000000 0.00000000 B-4 1,000,000.00 5.50000% ~~997~~996.~~08329000~~15893000 4.~~56997000~~56573000 0.00000000 0.00000000 B-5 750,000.00 5.50000% ~~997~~996.~~08329333~~15893333 4.~~56996000~~56573333 0.00000000 0.00000000 B-6 751,333.20 5.50000% ~~997~~996.~~08326479~~15890793 4.~~56996976~~56572397 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 ~~995~~985.~~49366862~~61887072 A-1 0.~~00004200~~00017480 0.00000000 3.~~49452360~~47569000 0.00000000 ~~981~~975.~~42065800~~72038960 A-2 0.~~00002400~~00006982 0.00000000 1.~~99206851~~37677504 0.00000000 ~~388~~201.~~75584333~~22197687 A-3 0.~~00004268~~00017805 0.00000000 3.~~54162402~~54148858 0.00000000 1000.00000000 A-4 0.~~00001419~~00006212 0.00000000 1.~~18022497~~23534684 0.00000000 ~~981~~976.~~78192897~~19250069 A-5 0.~~00007002~~00028758 0.00000000 5.~~81065439~~71859221 0.00000000 ~~981~~976.~~78192897~~19250069 A-6 0.~~00005359~~00022409 0.00000000 4.~~45827963~~45810912 0.00000000 1000.00000000 A-7 0.~~00006460~~00022608 0.00000000 4.~~45828511~~45812362 0.00000000 1000.00000000 A-8 0.~~00009402~~00026235 0.00000000 75.~~80224732~~21892333 0.00000000 ~~460~~295.~~09350845~~13262950 A-9 0.00000000 0.00000000 0.00000000 0.00000000 ~~460~~295.~~09350877~~13262916 A-10 0.~~00001775~~00004916 0.00000000 10.~~47355227~~97764953 0.00000000 ~~460~~295.~~09350842~~13262958 A-11 0.~~00008000~~00021000 0.00000000 64.~~32241000~~21731000 0.00000000 ~~460~~295.~~09351000~~13263000 A-12 0.00000000 0.00000000 4.54166643 0.00000000 1000.00000000 A-13 0.~~00015250~~00042500 0.00000000 128.~~60530250~~43462250 0.00000000 ~~460~~295.~~09350750~~13263000 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.~~00005536~~00022913 0.00000000 4.~~56990927~~56549900 0.00000000 ~~996~~995.~~15893280~~21060587 B-2 0.~~00005663~~00022985 0.00000000 4.~~56991006~~56549967 0.00000000 ~~996~~995.~~15893071~~21060626 B-3 0.~~00005711~~00022844 0.00000000 4.~~56990862~~56549971 0.00000000 ~~996~~995.~~15893204~~21060537 B-4 0.~~00006000~~00023000 0.00000000 4.~~56991000~~56550000 0.00000000 ~~996~~995.~~15893000~~21061000 B-5 0.~~00005333~~00022667 0.00000000 4.~~56990667~~56549333 0.00000000 ~~996~~995.~~15893333~~21060000 B-6 0.~~00005324~~00022626 0.00000000 4.~~56991652~~56549770 0.00000000 ~~996~~995.~~15890793~~21058034 (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 4735,~~508~~290,~~407~~313.1131 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~209~~12,~~405~~426.6191 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4735,~~717~~302,~~812~~740.7222 Withdrawals Reimbursement for Servicer Advances 45209,~~269~~405.3761 Payment of Service Fee 7061,~~168~~972.7849 Payment of Interest and Principal 4735,~~602~~031,~~374~~362.5712 Total Withdrawals (Pool Distribution Amount) 4735,~~717~~302,~~812~~740.7222 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2422,~~550~~931.8036 Servicing Fee Support 2422,~~526~~841.6619 Non-Supported Prepayment/Curtailment Interest Shortfall 2490.1417

SERVICING FEES Gross Servicing Fee 9181,~~053~~551.3162 Master Servicing Fee 3,~~642~~262.1306 Supported Prepayment/Curtailment Interest Shortfall 2422,~~526~~841.6619 Net Servicing Fee 7061,~~168~~972.7849

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance A12 Financial Guaranty 0.00 0.00 583.33 0.00 A12 Reserve Fund 19,~~977~~976.3356 03.7723 0.00 19,~~976~~973.5633 A12 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 21 0 0 0 21 ~~959~~350,~~926~~117.0121 0.00 0.00 0.00 ~~959~~350,~~926~~117.0121 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 21 0 0 0 21 ~~959~~350,~~926~~117.0121 0.00 0.00 0.00 ~~959~~350,~~926~~117.0121 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.~~248139~~134228% 0.000000% 0.000000% 0.000000% 0.~~248139~~134228% 0.~~236225~~095514% 0.000000% 0.000000% 0.000000% 0.~~236225~~095514% 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.~~248139~~134228% 0.000000% 0.000000% 0.000000% 0.~~248139~~134228% 0.~~236225~~095514% 0.000000% 0.000000% 0.000000% 0.~~236225~~095514%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~368~~188,~~776~~121.7722

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 13,757,333.20 2.75013777% 13,~~704~~691,~~490~~443.3389 3.~~50078109~~82195415% 96.~~497694~~176245% 100.000000% Class B-1 7,254,333.20 1.45016592% 7,~~226~~219,~~468~~589.7932 12.~~84598512~~01534182% 1.~~655517~~807464% 0.000000% Class B-2 4,252,333.20 0.85005589% 4,~~235~~231,~~999~~967.6808 1.~~08207655~~18134978% 0.~~764241~~834385% 0.000000% Class B-3 2,501,333.20 0.50002503% 2,~~491~~489,~~725~~353.3931 0.~~63650562~~69490072% 0.~~445765~~486678% 0.000000% Class B-4 1,501,333.20 0.30012162% 1,~~495~~494,~~566~~142.4670 0.~~38203907~~41708858% 0.~~254577~~277943% 0.000000% Class B-5 751,333.20 0.15019407% ~~748~~747,~~447~~734.2675 0.~~19118916~~20872948% 0.~~190933~~208457% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~191272~~208828% 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.~~115415~~114096% Weighted Average Pass-Through Rate 5.500000% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count ~~886~~806 Number Of Loans Paid In Full 8061 Ending Scheduled Collateral Loan Count ~~806~~745 Beginning Scheduled Collateral Balance ~~437~~391,~~069~~469,~~448~~503.7312 Ending Scheduled Collateral Balance ~~391~~358,~~469~~231,~~503~~505.1207 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2003 ~~406~~366,~~360~~562,~~947~~440.0497 Ending Scheduled Balance For Wells Fargo Serviced ~~378~~345,~~243~~369,~~426~~790.4925 Ending Scheduled Balance For Other Servicers 1312,~~226~~861,~~076~~714.6382 Monthly P &I Constant 2,~~547~~285,~~663~~657.0263 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4734,~~526~~953,~~032~~320.1500 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~374~~341,~~287~~889,~~064~~359.3204 Ending scheduled Balance For discounted Loans 1716,~~182~~342,~~438~~146.8003 Scheduled Principal ~~405~~372,~~221~~699.9168 Unscheduled Principal 4532,~~194~~865,~~723~~298.7037 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~381~~347,~~023~~762,~~221~~740.2219 Greater Than 80%, less than or equal to 85% 3,~~859~~854,~~060~~796.3169 Greater than 85%, less than or equal to 95% 6,~~446~~438,~~635~~706.9502 Greater than 95% ~~198~~197,~~177~~987.5903

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