8-K 1 wfm0300g_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-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 September 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 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-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: 9/29/03 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 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-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% ~~359~~336,~~558~~083,~~238~~833.7984 1,~~228~~148,~~490~~276.6540 2317,~~474~~518,~~404~~135.9506 A-IO 94979WAB5 SEQ 0.~~80582~~80472% 0.00 ~~241~~225,~~449~~376.5098 0.00 A-R 94979WAC3 SEQ 4.~~90472~~90254% 0.00 0.00 0.00 A-LR 94979WAD1 SEQ 4.~~90472~~90254% 0.00 0.00 0.00 B-1 94979WAE9 SUB 4.~~90582~~90472% 5,~~287~~281,~~053~~315.7450 21,~~614~~585.4597 5,~~738~~854.2433 B-2 94979WAF6 SUB 4.~~90582~~90472% 1,~~699~~697,~~089~~244.0698 6,~~946~~937.1904 1,~~844~~881.0939 B-3 94979WAG4 SUB 4.~~90582~~90472% ~~944~~943,~~937~~911.2567 3,~~863~~857.0899 1,~~025~~046.5833 B-4 94979WAH2 SUB 4.~~90582~~90472% ~~566~~565,~~363~~748.0233 2,~~315~~312.4035 ~~614~~627.7013 B-5 94979WAJ8 SUB 4.~~90582~~90472% 377,~~575~~165.3555 1,~~543~~541.6056 ~~409~~418.8009 B-6 94979WAK5 SUB 4.~~90582~~90472% 566,~~925~~309.2493 2,~~317~~314.6964 ~~615~~627.3175 Totals ~~369~~345,~~000~~515,~~182~~529.4580 1,~~508~~412,~~540~~202.5693 2317,~~484~~528,~~652~~590.6708

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~336~~318,~~083~~565,~~833~~698.8478 2418,~~702~~666,~~895~~411.6046 0.00 A-IO 0.00 0.00 ~~241~~225,~~449~~376.5098 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 5,~~281~~275,~~315~~461.5017 27,~~352~~440.6930 0.00 B-2 0.00 1,~~697~~695,~~244~~363.9858 8,~~790~~818.2843 0.00 B-3 0.00 ~~943~~942,~~911~~865.6734 4,~~888~~904.6632 0.00 B-4 0.00 565,~~748~~121.3319 2,~~930~~939.1048 0.00 B-5 0.00 ~~377~~376,~~165~~747.5546 1,~~953~~959.4065 0.00 B-6 0.00 ~~566~~565,~~309~~682.9318 2,~~933~~942.0039 0.00 Totals 0.00 ~~345~~327,~~515~~986,~~529~~939.8070 2418,~~993~~940,~~193~~793.2301 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 ~~359~~336,~~558~~083,~~238~~833.7984 ~~390~~372,~~242~~548.1570 2317,~~084~~145,~~162~~586.8036 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 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 5,293,000.00 5,~~287~~281,~~053~~315.7450 5,~~738~~854.2433 0.00 0.00 0.00 B-2 1,701,000.00 1,~~699~~697,~~089~~244.0698 1,~~844~~881.0939 0.00 0.00 0.00 B-3 946,000.00 ~~944~~943,~~937~~911.2567 1,~~025~~046.5833 0.00 0.00 0.00 B-4 567,000.00 ~~566~~565,~~363~~748.0233 ~~614~~627.7013 0.00 0.00 0.00 B-5 378,000.00 377,~~575~~165.3555 ~~409~~418.8009 0.00 0.00 0.00 B-6 567,562.85 566,~~925~~309.2493 ~~615~~627.3175 0.00 0.00 0.00 Totals 378,095,662.85 ~~369~~345,~~000~~515,~~182~~529.4580 ~~400~~383,~~489~~003.8772 2317,~~084~~145,~~162~~586.8036 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 2317,~~474~~518,~~404~~135.9506 ~~336~~318,~~083~~565,~~833~~698.8478 0.~~91167833~~86415773 2317,~~474~~518,~~404~~135.9506 A-IO 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 5,~~738~~854.2433 5,~~281~~275,~~315~~461.5017 0.~~99779246~~99668641 5,~~738~~854.2433 B-2 1,~~844~~881.0939 1,~~697~~695,~~244~~363.9858 0.~~99779246~~99668641 1,~~844~~881.0939 B-3 1,~~025~~046.5833 ~~943~~942,~~911~~865.6734 0.~~99779246~~99668641 1,~~025~~046.5833 B-4 ~~614~~627.7013 565,~~748~~121.3319 0.~~99779247~~99668640 ~~614~~627.7013 B-5 ~~409~~418.8009 ~~377~~376,~~165~~747.5546 0.~~99779246~~99668640 ~~409~~418.8009 B-6 ~~615~~627.3175 ~~566~~565,~~309~~682.9318 0.~~99779246~~99668641 ~~615~~627.3175 Totals 2317,~~484~~528,~~652~~590.6708 ~~345~~327,~~515~~986,~~529~~939.8070 0.~~91383098~~86747078 2317,~~484~~528,~~652~~590.6708

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 ~~975~~911.~~35620855~~67832792 1.~~05859097~~01059480 6246.~~61928967~~51000117 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 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 5,293,000.00 ~~998~~997.~~87658039~~79246174 1.~~08411865~~10605139 0.00000000 0.00000000 B-2 1,701,000.00 ~~998~~997.~~87657848~~79246326 1.~~08412111~~10604938 0.00000000 0.00000000 B-3 946,000.00 ~~998~~997.~~87658562~~79246300 1.~~08412262~~10605708 0.00000000 0.00000000 B-4 567,000.00 ~~998~~997.~~87657848~~79246914 1.~~08412698~~10604938 0.00000000 0.00000000 B-5 378,000.00 ~~998~~997.~~87658730~~79246032 1.~~08412698~~10605820 0.00000000 0.00000000 B-6 567,562.85 ~~998~~997.~~87658257~~79245594 1.~~08412663~~10604491 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 6347.~~67788063~~52059597 ~~911~~864.~~67832792~~15773195 0.~~91167833~~86415773 6347.~~67788063~~52059597 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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 1.~~08411865~~10605139 ~~997~~996.~~79246174~~68641035 0.~~99779246~~99668641 1.~~08411865~~10605139 B-2 0.00000000 1.~~08412111~~10604938 ~~997~~996.~~79246326~~68640800 0.~~99779246~~99668641 1.~~08412111~~10604938 B-3 0.00000000 1.~~08412262~~10605708 ~~997~~996.~~79246300~~68640592 0.~~99779246~~99668641 1.~~08412262~~10605708 B-4 0.00000000 1.~~08412698~~10604938 ~~997~~996.~~79246914~~68640212 0.~~99779247~~99668640 1.~~08412698~~10604938 B-5 0.00000000 1.~~08412698~~10605820 ~~997~~996.~~79246032~~68640212 0.~~99779246~~99668640 1.~~08412698~~10605820 B-6 0.00000000 1.~~08412663~~10604491 ~~997~~996.~~79245594~~68641103 0.~~99779246~~99668641 1.~~08412663~~10604491 (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% ~~359~~336,~~558~~083,~~238~~833.7984 1,~~228~~148,~~490~~286.6543 0.00 0.00 A-IO 0.00 0.~~80582~~80472% ~~359~~336,~~558~~083,~~238~~833.7984 ~~241~~225,~~449~~378.5095 0.00 0.00 A-R 50.00 4.~~90472~~90254% 0.00 0.00 0.00 0.00 A-LR 50.00 4.~~90472~~90254% 0.00 0.00 0.00 0.00 B-1 5,293,000.00 4.~~90582~~90472% 5,~~287~~281,~~053~~315.7450 21,~~614~~586.4516 0.00 0.00 B-2 1,701,000.00 4.~~90582~~90472% 1,~~699~~697,~~089~~244.0698 6,~~946~~937.1910 0.00 0.00 B-3 946,000.00 4.~~90582~~90472% ~~944~~943,~~937~~911.2567 3,~~863~~858.0802 0.00 0.00 B-4 567,000.00 4.~~90582~~90472% ~~566~~565,~~363~~748.0233 2,~~315~~312.4037 0.00 0.00 B-5 378,000.00 4.~~90582~~90472% 377,~~575~~165.3555 1,~~543~~541.6058 0.00 0.00 B-6 567,562.85 4.~~90582~~90472% 566,~~925~~309.2493 2,~~317~~314.6966 0.00 0.00 Totals 378,095,662.85 1,~~508~~412,~~540~~215.5627 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-1 010.0003 0.00 1,~~228~~148,~~490~~276.6540 0.00 ~~336~~318,~~083~~565,~~833~~698.8478 A-IO 01.0097 0.00 ~~241~~225,~~449~~376.5098 0.00 ~~336~~318,~~083~~565,~~833~~698.8478 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 0.0019 0.00 21,~~614~~585.4597 0.00 5,~~281~~275,~~315~~461.5017 B-2 0.0006 0.00 6,~~946~~937.1904 0.00 1,~~697~~695,~~244~~363.9858 B-3 0.0003 0.00 3,~~863~~857.0899 0.00 ~~943~~942,~~911~~865.6734 B-4 0.0002 0.00 2,~~315~~312.4035 0.00 565,~~748~~121.3319 B-5 0.0001 0.00 1,~~543~~541.6056 0.00 ~~377~~376,~~165~~747.5546 B-6 0.0002 0.00 2,~~317~~314.6964 0.00 ~~566~~565,~~309~~682.9318 Totals 012.0033 0.00 1,~~508~~412,~~540~~202.5693 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% ~~975~~911.~~35620855~~67832792 3.~~33246705~~11490095 0.00000000 0.00000000 A-IO 0.00 0.~~80582~~80472% ~~975~~911.~~35620855~~67832792 0.~~65496836~~61137455 0.00000000 0.00000000 A-R 50.00 4.~~90472~~90254% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 4.~~90472~~90254% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 5,293,000.00 4.~~90582~~90472% ~~998~~997.~~87658039~~79246174 4.~~08359154~~07824674 0.00000000 0.00000000 B-2 1,701,000.00 4.~~90582~~90472% ~~998~~997.~~87657848~~79246326 4.~~08359200~~07824809 0.00000000 0.00000000 B-3 946,000.00 4.~~90582~~90472% ~~998~~997.~~87658562~~79246300 4.~~08359408~~07824524 0.00000000 0.00000000 B-4 567,000.00 4.~~90582~~90472% ~~998~~997.~~87657848~~79246914 4.~~08359788~~07825397 0.00000000 0.00000000 B-5 378,000.00 4.~~90582~~90472% ~~998~~997.~~87658730~~79246032 4.~~08359788~~07825397 0.00000000 0.00000000 B-6 567,562.85 4.~~90582~~90472% ~~998~~997.~~87658257~~79245594 4.~~08358299~~07824437 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.~~00000000~~00002721 0.00000000 3.~~33246705~~11487374 0.00000000 ~~911~~864.~~67832792~~15773195 A-IO 0.~~00000000~~00000534 0.00000000 0.~~65496836~~61136921 0.00000000 ~~911~~864.~~67832792~~15773195 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~~00003590 0.00000000 4.~~08359154~~07821084 0.00000000 ~~997~~996.~~79246174~~68641035 B-2 0.~~00000000~~00003527 0.00000000 4.~~08359200~~07821282 0.00000000 ~~997~~996.~~79246326~~68640800 B-3 0.~~00000000~~00003171 0.00000000 4.~~08359408~~07821353 0.00000000 ~~997~~996.~~79246300~~68640592 B-4 0.~~00000000~~00003527 0.00000000 4.~~08359788~~07821869 0.00000000 ~~997~~996.~~79246914~~68640212 B-5 0.~~00000000~~00002646 0.00000000 4.~~08359788~~07820106 0.00000000 ~~997~~996.~~79246032~~68640212 B-6 0.~~00000000~~00003524 0.00000000 4.~~08358299~~07820914 0.00000000 ~~997~~996.~~79245594~~68641103 (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 2419,~~975~~213,~~500~~440.9646 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~160,405~~0.2100 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2519,~~135~~213,~~906~~440.1746 Withdrawals Reimbursement for Servicer Advances 37160,~~815~~405.6921 Payment of Service Fee ~~104~~98,~~897~~225.2865 Payment of Interest and Principal 2418,~~993~~940,~~193~~793.2003 Total Withdrawals (Pool Distribution Amount) 2519,~~135~~199,~~906~~423.1789 Ending Balance 014,016.0057

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1312,~~488~~638.9863 Servicing Fee Support 1312,~~488~~626.9830 Non-Supported Prepayment/Curtailment Interest Shortfall 012.0033

SERVICING FEES Gross Servicing Fee ~~115~~107,~~311~~972.2968 Master Servicing Fee 32,~~074~~879.9727 Supported Prepayment/Curtailment Interest Shortfall 1312,~~488~~626.9830 Net Servicing Fee ~~104~~98,~~897~~225.2865

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 10 0 0 0 10 ~~430,457~~0.7400 0.00 0.00 0.00 ~~430,457~~0.7400 60 Days 1 0 0 0 1 ~~373~~372,~~000~~628.0067 0.00 0.00 0.00 ~~373~~372,~~000~~628.0067 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 ~~803~~372,~~457~~628.7467 0.00 0.00 0.00 ~~803~~372,~~457~~628.7467 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.~~152439~~000000% 0.000000% 0.000000% 0.000000% 0.~~152439~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.~~152439~~159490% 0.000000% 0.000000% 0.000000% 0.~~152439~~159490% 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.~~304878~~159490% 0.000000% 0.000000% 0.000000% 0.~~304878~~159490% 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 ~~218~~76,~~114~~355.8308

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 9,452,562.85 2.50004530% 9,~~431~~421,~~695~~240.9692 2.~~72974589~~87244392% 97.~~270254~~127556% 100.000000% Class B-1 4,159,562.85 1.10013503% 4,~~150~~145,~~380~~779.4675 1.~~20121387~~26400757% 1.~~528532~~608436% 0.000000% Class B-2 2,458,562.85 0.65024889% 2,~~453~~450,~~135~~416.4817 0.~~70999283~~74710785% 0.~~491221~~516900% 0.000000% Class B-3 1,512,562.85 0.40004766% 1,~~509~~507,~~223~~550.8183 0.~~43680347~~45963746% 0.~~273189~~287470% 0.000000% Class B-4 945,562.85 0.25008561% ~~943~~942,~~475~~429.4864 0.~~27306312~~28733755% 0.~~163740~~172300% 0.000000% Class B-5 567,562.85 0.15011091% ~~566~~565,~~309~~682.9318 0.~~16390289~~17247095% 0.~~109160~~114867% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~163903~~172471% 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.~~290874~~289723% Weighted Average Net Coupon 4.~~905874~~904723% Weighted Average Pass-Through Rate 4.~~905874~~904723% Weighted Average Maturity(Stepdown Calculation ) ~~358~~357 Beginning Scheduled Collateral Loan Count ~~689~~656 Number Of Loans Paid In Full 3329 Ending Scheduled Collateral Loan Count ~~656~~627 Beginning Scheduled Collateral Balance ~~369~~345,~~000~~515,~~182~~529.4580 Ending Scheduled Collateral Balance ~~345~~327,~~515~~986,~~529~~939.8071 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2003 0.00 Monthly P &I Constant 21,~~053~~925,~~867~~636.6979 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2418,~~944~~891,~~345~~800.0944 Ending Scheduled Balance for Premium Loans ~~345~~327,~~515~~986,~~529~~939.8071 Scheduled Principal ~~400~~383,~~489~~003.8573 Unscheduled Principal 2317,~~084~~145,~~162~~586.8036 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~342~~325,~~967~~405,~~645~~117.8421 Greater Than 80%, less than or equal to 85% ~~711~~710,~~183~~203.6290 Greater than 85%, less than or equal to 95% 1,~~870~~868,~~359~~525.2951 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SECURITES CORP 2003-G