8-K 1 wfm03005.txt OCTOBER 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): October 27, 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 October 27, 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 October 27, 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: 10/28/03 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 October 27, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 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~~168,~~396~~706.7247 0.00 ~~1,690~~201.2542 A-1 949778AA2 SEQ 4.25000% 24,~~535~~393,~~516~~009.4574 86,~~892~~385.2509 ~~142~~152,~~506~~941.7181 A-2 949778AB0 SEQ 4.25000% 1922,~~781,668~~200.0332 63,~~309~~265.7687 ~~859~~922,~~467~~200.7132 A-3 949778AC8 SEQ 4.25000% 146,193,705.88 517,~~743~~728.3449 0202.0016 A-4 949778AD6 SEQ 1.~~51000~~52000% 7372,~~331~~914,~~918~~429.6126 92,~~271~~350.3698 ~~417~~448,~~489~~060.3512 A-5 949778AE4 SEQ 6.~~99000~~98000% 0.00 ~~427~~424,~~136~~085.9544 0.00 A-6 949778AF1 SEQ 5.35000% 28,738,000.00 128,~~117~~113.1447 0.00 A-7 949778AG9 SEQ 5.35000% 309,619.05 1,380.3228 0.00 A-8 949778AH7 SEQ 13.~~61250~~58500% 2013,~~308~~027,~~315~~018.3621 ~~230~~147,~~360~~465.8706 72,~~281~~629,~~297~~443.1471 A-9 949778AJ3 SEQ 0.00000% 1670,~~045,667~~756.4019 0.00 ~~374~~135,~~911~~389.2105 A-10 949778AK0 SEQ 2.~~55000~~56000% 6541,~~049~~726,~~737~~952.7590 ~~138~~89,~~223~~010.7447 238,~~322~~422,~~784~~393.8554 A-11 949778AL8 SEQ 11.00000% ~~460~~295,~~093~~132.5163 42,~~217~~705.3117 ~~164~~59,~~960~~571.8816 A-12 949778AM6 SEQ 5.45000% 14,000,000.00 63,583.33 0.00 A-13 949778AN4 SEQ 2221.~~00000~~95000% 1,~~840~~180,~~374~~530.0352 3321,~~738~~592.4917 ~~659~~238,~~843~~284.5266 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,~~478~~471,~~021~~854.5457 29,~~689~~660.4433 6,~~166~~540.9685 B-2 949778AT1 SUB 5.50000% 2,~~990~~987,~~469~~622.1124 13,~~705~~692.6319 23,~~846~~019.8747 B-3 949778AU8 SUB 5.50000% 1,~~744~~742,~~274~~613.2977 7,~~994~~986.1935 1,~~660~~761.5219 B-4 949778AV6 SUB 5.50000% ~~996~~995,~~158~~210.9361 4,~~565~~561.5002 ~~948~~1,005.3382 B-5 949778AW4 SUB 5.50000% ~~747~~746,~~119~~407.2095 3,~~424~~420.1277 ~~711~~754.2437 B-6 949778AX2 SUB 5.50000% ~~748~~747,~~447~~734.2675 3,~~430~~426.2185 ~~712~~755.5171 Totals ~~391~~358,~~469~~231,~~503~~505.1206 1,~~792~~640,~~783~~413.95 33 13,~~237~~022,~~998~~525.0536

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 168,~~706~~505.4705 ~~1,690~~201.2542 0.00 A-1 0.00 24,~~393~~240,~~009~~067.7493 ~~229~~239,~~398~~326.9690 0.00 A-2 0.00 ~~922,200~~0.3200 ~~865~~925,~~777~~466.4719 0.00 A-3 0.00 146,193,~~705~~503.8872 517,~~743~~930.3465 0.00 A-4 0.00 72,~~914~~466,~~429~~369.2614 ~~509~~540,~~760~~411.7110 0.00 A-5 0.00 0.00 ~~427~~424,~~136~~085.9544 0.00 A-6 0.00 28,738,000.00 128,~~117~~113.1447 0.00 A-7 0.00 309,619.05 1,380.3228 0.00 A-8 0.00 1310,~~027~~397,~~018~~574.2150 72,~~511~~776,~~658~~908.0177 0.00 A-9 0.00 ~~670~~535,~~756~~367.1914 ~~374~~135,~~911~~389.2105 0.00 A-10 0.00 4133,~~726~~304,~~952~~559.9037 238,~~461~~511,~~008~~404.5901 0.00 A-11 0.00 ~~295~~235,~~132~~561.6347 ~~169~~62,~~178~~276.1933 0.00 A-12 0.00 14,000,000.00 63,583.33 0.00 A-13 0.00 1942,~~180,530~~245.5286 ~~693~~259,~~582~~876.0183 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,~~471~~465,~~854~~313.5772 3536,~~856~~201.4018 0.00 B-2 0.00 2,~~987~~984,~~622~~602.2477 16,~~552~~711.5066 0.00 B-3 0.00 1,~~742~~740,~~613~~852.7758 9,~~654~~747.7154 0.00 B-4 0.00 ~~995~~994,~~210~~204.6179 5,~~513~~566.8384 0.00 B-5 0.00 ~~746~~745,~~407~~653.9559 4,~~135~~175.3614 0.00 B-6 0.00 ~~747~~746,~~734~~979.7504 4,~~142~~182.7256 0.02 Totals 0.00 ~~358~~345,~~231~~208,~~505~~979.0672 3514,~~030~~662,~~782~~938.0069 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~~168,~~396~~706.7247 ~~189~~190.9182 ~~1,500~~10.3460 0.00 0.00 A-1 25,000,000.00 24,~~535~~393,~~516~~009.4574 14,~~541~~091.8797 ~~140~~148,~~964~~849.84 0.00 0.00 A-2 4,583,000.00 1922,~~781,668~~200.0332 924,~~299~~673.1251 ~~850~~897,~~168~~526.5980 0.00 0.00 A-3 146,193,705.88 146,193,705.88 05.0041 0196.0075 0.00 0.00 A-4 74,692,675.07 7372,~~331~~914,~~918~~429.6126 411,~~517~~987.0887 ~~412~~436,~~972~~072.2725 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 2013,~~308~~027,~~315~~018.3621 7870,~~780~~350.9389 72,~~202~~559,~~516~~092.2283 0.00 0.00 A-9 2,272,728.00 1670,~~045,667~~756.4019 43,~~056~~622.4034 ~~370~~131,~~854~~766.8171 0.00 0.00 A-10 141,383,733.00 6541,~~049~~726,~~737~~952.7590 ~~252~~225,~~343~~341.8753 238,~~070~~197,~~440~~052.9801 0.00 0.00 A-11 1,000,000.00 ~~460~~295,~~093~~132.5163 1,~~784~~593.8283 ~~163~~57,~~176~~977.0633 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 1,~~840~~180,~~374~~530.0352 76,~~139~~375.2632 ~~652~~231,~~704~~909.2534 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,~~478~~471,~~021~~854.5457 6,~~166~~540.9685 0.00 0.00 0.00 B-2 3,002,000.00 2,~~990~~987,~~469~~622.1124 23,~~846~~019.8747 0.00 0.00 0.00 B-3 1,751,000.00 1,~~744~~742,~~274~~613.2977 1,~~660~~761.5219 0.00 0.00 0.00 B-4 1,000,000.00 ~~996~~995,~~158~~210.9361 ~~948~~1,005.3382 0.00 0.00 0.00 B-5 750,000.00 ~~747~~746,~~119~~407.2095 ~~711~~754.2437 0.00 0.00 0.00 B-6 751,333.20 ~~748~~747,~~447~~734.2675 ~~712~~755.5171 0.00 0.00 0.00 Totals 500,241,601.26 ~~391~~358,~~469~~231,~~503~~505.1206 ~~372~~362,~~699~~070.6990 3212,~~865~~660,~~298~~454.3646 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 ~~1,690~~201.2542 168,~~706~~505.4705 0.~~98561887~~98444213 ~~1,690~~201.2542 A-1 ~~142~~152,~~506~~941.7181 24,~~393~~240,~~009~~067.7493 0.~~97572039~~96960272 ~~142~~152,~~506~~941.7181 A-2 ~~859,467.71~~ 922,200.32 0.~~20122198~~00 ~~859~~0.00000000 922,~~467~~200.7132 A-3 0202.0016 146,193,~~705~~503.8872 10.~~00000000~~99999862 0202.0016 A-4 ~~417~~448,~~489~~060.3512 72,~~914~~466,~~429~~369.2614 0.~~97619250~~97019379 ~~417~~448,~~489~~060.3512 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 72,~~281~~629,~~297~~443.1471 1310,~~027~~397,~~018~~574.2150 0.~~29513263~~23556147 72,~~281~~629,~~297~~443.1471 A-9 ~~374~~135,~~911~~389.2105 ~~670~~535,~~756~~367.1914 0.~~29513263~~23556147 ~~374~~135,~~911~~389.2105 A-10 238,~~322~~422,~~784~~393.8554 4133,~~726~~304,~~952~~559.9037 0.~~29513263~~23556147 238,~~322~~422,~~784~~393.8554 A-11 ~~164~~59,~~960~~571.8816 ~~295~~235,~~132~~561.6347 0.~~29513263~~23556147 ~~164~~59,~~960~~571.8816 A-12 0.00 14,000,000.00 1.00000000 0.00 A-13 ~~659~~238,~~843~~284.5266 1942,~~180,530~~245.5286 0.~~29513263~~23556147 ~~659~~238,~~843~~284.5266 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~166~~540.9685 6,~~471~~465,~~854~~313.5772 0.~~99521061~~99420479 6,~~166~~540.9685 B-2 23,~~846~~019.8747 2,~~987~~984,~~622~~602.2477 0.~~99521061~~99420479 23,~~846~~019.8747 B-3 1,~~660~~761.5219 1,~~742~~740,~~613~~852.7758 0.~~99521061~~99420479 1,~~660~~761.5219 B-4 ~~948~~1,005.3382 ~~995~~994,~~210~~204.6179 0.~~99521061~~99420479 ~~948~~1,005.3382 B-5 ~~711~~754.2437 ~~746~~745,~~407~~653.9559 0.~~99521060~~99420479 ~~711~~754.2437 B-6 ~~712~~755.5171 ~~747~~746,~~734~~979.7504 0.~~99521058~~99420475 ~~712~~755.5171 Totals 3313,~~237~~022,~~998~~525.0536 ~~358~~345,~~231~~208,~~505~~979.0672 0.~~71611698~~69008451 3313,~~237~~022,~~998~~525.0536

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 171,168.06 ~~995~~985.~~49366862~~61887072 1.~~10949438~~11481079 80.~~76530353~~06192744 0.00000000 A-1 25,000,000.00 ~~981~~975.~~42065800~~72038960 0.~~06167480~~16367880 5.~~63859360~~95399360 0.00000000 A-2 4,583,000.00 ~~388~~201.~~75584333~~22197687 25.~~02904648~~38370281 ~~185~~195.~~50481999~~83827187 0.00000000 A-3 146,193,705.88 1000.00000000 0.~~00000000~~00003701 0.~~00000000~~00134582 0.00000000 A-4 74,692,675.07 ~~981~~976.~~78192897~~19250069 0.~~06047554~~16049593 5.~~52895273~~83821974 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 ~~460~~295.~~09350845~~13262950 1.~~78481542~~59382929 ~~163~~57.~~17606353~~97733479 0.00000000 A-9 2,272,728.00 ~~460~~295.~~09350877~~13262916 1.~~78481543~~59382909 ~~163~~57.~~17606418~~97733385 0.00000000 A-10 141,383,733.00 ~~460~~295.~~09350842~~13262958 1.~~78481544~~59382926 ~~163~~57.~~17606340~~97733471 0.00000000 A-11 1,000,000.00 ~~460~~295.~~09351000~~13263000 1.~~78482000~~59383000 ~~163~~57.~~17606000~~97733000 0.00000000 A-12 14,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 4,000,000.00 ~~460~~295.~~09350750~~13263000 1.~~78481500~~59383000 ~~163~~57.~~17606250~~97733500 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 ~~996~~995.~~15893280~~21060587 01.~~94832539~~00582039 0.00000000 0.00000000 B-2 3,002,000.00 ~~996~~995.~~15893071~~21060626 01.~~94832445~~00581945 0.00000000 0.00000000 B-3 1,751,000.00 ~~996~~995.~~15893204~~21060537 01.~~94832667~~00581953 0.00000000 0.00000000 B-4 1,000,000.00 ~~996~~995.~~15893000~~21061000 01.~~94833000~~00582000 0.00000000 0.00000000 B-5 750,000.00 ~~996~~995.~~15893333~~21060000 01.~~94832000~~00582667 0.00000000 0.00000000 B-6 751,333.20 ~~996~~995.~~15890793~~21058034 01.~~94832759~~00582538 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 91.~~87479790~~17673823 ~~985~~984.~~61887072~~44213249 0.~~98561887~~98444213 91.~~87479790~~17673823 A-1 0.00000000 56.~~70026840~~11767240 ~~975~~969.~~72038960~~60271720 0.~~97572039~~96960272 56.~~70026840~~11767240 A-2 0.00000000 ~~187.53386646~~ 201.22197687 0.~~20122198~~00000000 ~~187~~0.~~53386646~~00000000 201.22197687 A-3 0.00000000 0.~~00000000~~00138282 ~~1,000~~999.~~00000000~~99861718 10.~~00000000~~99999862 0.~~00000000~~00138282 A-4 0.00000000 5.~~58942828~~99871566 ~~976~~970.~~19250069~~19378503 0.~~97619250~~97019379 5.~~58942828~~99871566 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 ~~164~~59.~~96087873~~57116385 ~~295~~235.~~13262950~~56146565 0.~~29513263~~23556147 ~~164~~59.~~96087873~~57116385 A-9 0.00000000 ~~164~~59.~~96087961~~57116294 ~~295~~235.~~13262916~~56146622 0.~~29513263~~23556147 ~~164~~59.~~96087961~~57116294 A-10 0.00000000 ~~164~~59.~~96087884~~57116396 ~~295~~235.~~13262958~~56146569 0.~~29513263~~23556147 ~~164~~59.~~96087884~~57116396 A-11 0.00000000 ~~164~~59.~~96088000~~57116000 ~~295~~235.~~13263000~~56147000 0.~~29513263~~23556147 ~~164~~59.~~96088000~~57116000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 ~~164~~59.~~96088000~~57116500 ~~295~~235.~~13263000~~56146500 0.~~29513263~~23556147 ~~164~~59.~~96088000~~57116500 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 01.~~94832539~~00582039 ~~995~~994.~~21060587~~20478548 0.~~99521061~~99420479 01.~~94832539~~00582039 B-2 0.00000000 01.~~94832445~~00581945 ~~995~~994.~~21060626~~20478681 0.~~99521061~~99420479 01.~~94832445~~00581945 B-3 0.00000000 01.~~94832667~~00581953 ~~995~~994.~~21060537~~20478584 0.~~99521061~~99420479 01.~~94832667~~00581953 B-4 0.00000000 01.~~94833000~~00582000 ~~995~~994.~~21061000~~20479000 0.~~99521061~~99420479 01.~~94833000~~00582000 B-5 0.00000000 01.~~94832000~~00582667 ~~995~~994.~~21060000~~20478667 0.~~99521060~~99420479 01.~~94832000~~00582667 B-6 0.00000000 01.~~94832759~~00582538 ~~995~~994.~~21058034~~20475496 0.~~99521058~~99420475 01.~~94832759~~00582538 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 171,168.06 0.00000% ~~170~~168,~~396~~706.7247 0.00 0.00 0.00 A-1 25,000,000.00 4.25000% 24,~~535~~393,~~516~~009.4574 86,~~896~~391.6291 0.00 0.00 A-2 4,583,000.00 4.25000% 1922,~~781,668~~200.0332 63,~~310~~266.0713 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.~~51000~~52000% 7372,~~331~~914,~~918~~429.6126 92,~~276~~358.0028 0.00 0.00 A-5 0.00 6.~~99000~~98000% 7372,~~331~~914,~~918~~429.6126 ~~427~~424,~~158~~118.4393 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.~~61250~~58500% 2013,~~308~~027,~~315~~018.3621 ~~230~~147,~~372~~476.4570 0.00 0.00 A-9 2,272,728.00 0.00000% 1670,~~045,667~~756.4019 0.00 0.00 0.00 A-10 141,383,733.00 2.~~55000~~56000% 6541,~~049~~726,~~737~~952.7590 ~~138~~89,~~230~~017.6950 0.00 0.00 A-11 1,000,000.00 11.00000% ~~460~~295,~~093~~132.5163 42,~~217~~705.5238 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 2221.~~00000~~95000% 1,~~840~~180,~~374~~530.0352 3321,~~740~~593.1987 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,~~478~~471,~~021~~854.5457 29,~~690~~662.9367 0.00 0.00 B-2 3,002,000.00 5.50000% 2,~~990~~987,~~469~~622.1124 13,~~706~~693.3227 0.00 0.00 B-3 1,751,000.00 5.50000% 1,~~744~~742,~~274~~613.2977 7,~~994~~986.5998 0.00 0.00 B-4 1,000,000.00 5.50000% ~~996~~995,~~158~~210.9361 4,~~565~~561.7338 0.00 0.00 B-5 750,000.00 5.50000% ~~747~~746,~~119~~407.2095 3,~~424~~421.3004 0.00 0.00 B-6 751,333.20 5.50000% ~~748~~747,~~447~~734.2675 3,~~430~~427.3812 0.00 0.00 Totals 500,241,601.26 1,~~792~~640,~~870~~537.8882 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 0.00 168,~~706~~505.4705 A-1 46.3782 0.00 86,~~892~~385.2509 0.00 24,~~393~~240,~~009~~067.7493 A-2 0.3226 0.00 63,~~309~~265.7687 0.00 ~~922,200~~0.3200 A-3 2640.0389 0.00 517,~~743~~728.3449 0.00 146,193,~~705~~503.8872 A-4 47.6429 0.00 92,~~271~~350.3698 0.00 72,~~914~~466,~~429~~369.2614 A-5 2133.4849 0.00 ~~427~~424,~~136~~085.9544 0.00 72,~~914~~466,~~429~~369.2614 A-6 610.4412 0.00 128,~~117~~113.1447 0.00 28,738,000.00 A-7 0.0711 0.00 1,380.3228 0.00 309,619.05 A-8 11.5865 0.00 ~~230~~147,~~360~~465.8706 0.00 1310,~~027~~397,~~018~~574.2150 A-9 0.00 0.00 0.00 0.00 ~~670~~535,~~756~~367.1914 A-10 67.9503 0.00 ~~138~~89,~~223~~010.7447 0.00 4133,~~726~~304,~~952~~559.9037 A-11 0.21 0.00 42,~~217~~705.3117 0.00 ~~295~~235,~~132~~561.6347 A-12 0.00 0.00 63,583.33 0.00 14,000,000.00 A-13 1.7071 0.00 3321,~~738~~592.4917 0.00 1942,~~180,530~~245.5286 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 12.4934 0.00 29,~~689~~660.4433 0.00 6,~~471~~465,~~854~~313.5772 B-2 01.6908 0.00 13,~~705~~692.6319 0.00 2,~~987~~984,~~622~~602.2477 B-3 0.4063 0.00 7,~~994~~986.1935 0.00 1,~~742~~740,~~613~~852.7758 B-4 0.2336 0.00 4,~~565~~561.5002 0.00 ~~995~~994,~~210~~204.6179 B-5 0.1727 0.00 3,~~424~~420.1277 0.00 ~~746~~745,~~407~~653.9559 B-6 0.1727 0.00 3,~~430~~426.2185 0.00 ~~747~~746,~~734~~979.7504 Totals 86124.9453 0.00 1,~~792~~640,~~783~~413.9533 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 171,168.06 0.00000% ~~995~~985.~~49366862~~61887072 0.00000000 0.00000000 0.00000000 A-1 25,000,000.00 4.25000% ~~981~~975.~~42065800~~72038960 3.~~47586480~~45567640 0.00000000 0.00000000 A-2 4,583,000.00 4.25000% ~~388~~201.~~75584333~~22197687 10.~~37684268~~71266201 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.~~51000~~52000% ~~981~~976.~~78192897~~19250069 1.~~23540896~~23651054 0.00000000 0.00000000 A-5 0.00 6.~~99000~~98000% ~~981~~976.~~78192897~~19250069 5.~~71887979~~67818638 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.~~61250~~58500% ~~460~~295.~~09350845~~13262950 53.~~21918568~~34114726 0.00000000 0.00000000 A-9 2,272,728.00 0.00000% ~~460~~295.~~09350877~~13262916 0.00000000 0.00000000 0.00000000 A-10 141,383,733.00 2.~~55000~~56000% ~~460~~295.~~09350842~~13262958 0.~~97769869~~62961628 0.00000000 0.00000000 A-11 1,000,000.00 11.00000% ~~460~~295.~~09351000~~13263000 42.~~21752000~~70538000 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 2221.~~00000~~95000% ~~460~~295.~~09350750~~13263000 85.~~43504750~~39846750 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% ~~996~~995.~~15893280~~21060587 4.~~56572813~~56138244 0.00000000 0.00000000 B-2 3,002,000.00 5.50000% ~~996~~995.~~15893071~~21060626 4.~~56572951~~56138241 0.00000000 0.00000000 B-3 1,751,000.00 5.50000% ~~996~~995.~~15893204~~21060537 4.~~56572816~~56138207 0.00000000 0.00000000 B-4 1,000,000.00 5.50000% ~~996~~995.~~15893000~~21061000 4.~~56573000~~56138000 0.00000000 0.00000000 B-5 750,000.00 5.50000% ~~996~~995.~~15893333~~21060000 4.~~56573333~~56138667 0.00000000 0.00000000 B-6 751,333.20 5.50000% ~~996~~995.~~15890793~~21058034 4.~~56572397~~56138502 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 ~~985~~984.~~61887072~~44213249 A-1 0.~~00017480~~00027280 0.00000000 3.~~47569000~~45540360 0.00000000 ~~975~~969.~~72038960~~60271720 A-2 0.~~00006982~~00005673 0.00000000 10.~~37677504~~71260528 0.00000000 ~~201~~0.~~22197687~~00000000 A-3 0.~~00017805~~00027970 0.00000000 3.~~54148858~~54138700 0.00000000 ~~1000~~999.~~00000000~~99861718 A-4 0.~~00006212~~00009760 0.00000000 1.~~23534684~~23641281 0.00000000 ~~976~~970.~~19250069~~19378503 A-5 0.~~00028758~~00044837 0.00000000 5.~~71859221~~67773801 0.00000000 ~~976~~970.~~19250069~~19378503 A-6 0.~~00022409~~00035215 0.00000000 4.~~45810912~~45798142 0.00000000 1000.00000000 A-7 0.~~00022608~~00035528 0.00000000 4.~~45812362~~45799443 0.00000000 1000.00000000 A-8 0.~~00026235~~00026394 0.00000000 53.~~21892333~~34088356 0.00000000 ~~295~~235.~~13262950~~56146565 A-9 0.00000000 0.00000000 0.00000000 0.00000000 ~~295~~235.~~13262916~~56146622 A-10 0.~~00004916~~00004972 0.00000000 0.~~97764953~~62956656 0.00000000 ~~295~~235.~~13262958~~56146569 A-11 0.00021000 0.00000000 42.~~21731000~~70517000 0.00000000 ~~295~~235.~~13263000~~56147000 A-12 0.00000000 0.00000000 4.54166643 0.00000000 1000.00000000 A-13 0.~~00042500~~00042750 0.00000000 85.~~43462250~~39804250 0.00000000 ~~295~~235.~~13263000~~56146500 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.~~00022913~~00035983 0.00000000 4.~~56549900~~56102260 0.00000000 ~~995~~994.~~21060587~~20478548 B-2 0.~~00022985~~00035976 0.00000000 4.~~56549967~~56102265 0.00000000 ~~995~~994.~~21060626~~20478681 B-3 0.~~00022844~~00035979 0.00000000 4.~~56549971~~56102227 0.00000000 ~~995~~994.~~21060537~~20478584 B-4 0.~~00023000~~00036000 0.00000000 4.~~56550000~~56102000 0.00000000 ~~995~~994.~~21061000~~20479000 B-5 0.~~00022667~~00036000 0.00000000 4.~~56549333~~56102667 0.00000000 ~~995~~994.~~21060000~~20478667 B-6 0.~~00022626~~00035936 0.00000000 4.~~56549770~~56102565 0.00000000 ~~995~~994.~~21058034~~20475496 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3514,~~290~~756,~~313~~994.3169 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~12,426~~0.9100 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 3514,~~302~~756,~~740~~994.2269 Withdrawals Reimbursement for Servicer Advances ~~209~~12,~~405~~426.6191 Payment of Service Fee 6164,~~972~~355.4986 Payment of Interest and Principal 3514,~~031~~663,~~362~~516.1292 Total Withdrawals (Pool Distribution Amount) 3514,~~302,~~740,299.2269 Ending Balance 016,695.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2213,~~931~~384.3645 Servicing Fee Support 2213,~~841~~254.1985 Non-Supported Prepayment/Curtailment Interest Shortfall 90129.1760

SERVICING FEES Gross Servicing Fee 8174,~~551~~625.6268 Master Servicing Fee 32,~~262~~985.0603 Supported Prepayment/Curtailment Interest Shortfall 2213,~~841~~254.1985 Net Servicing Fee 6164,~~972~~355.4986

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,~~976~~973.5633 35.2307 0.00 19,~~973~~968.3326 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 1 0 0 0 1 ~~350~~349,~~117~~718.2100 0.00 0.00 0.00 ~~350~~349,~~117~~718.2100 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 1 0 0 0 1 ~~350~~349,~~117~~718.2100 0.00 0.00 0.00 ~~350~~349,~~117~~718.2100 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.~~134228~~138889% 0.000000% 0.000000% 0.000000% 0.~~134228~~138889% 0.~~095514~~101309% 0.000000% 0.000000% 0.000000% 0.~~095514~~101309% 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.~~134228~~138889% 0.000000% 0.000000% 0.000000% 0.~~134228~~138889% 0.~~095514~~101309% 0.000000% 0.000000% 0.000000% 0.~~095514~~101309%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~188~~158,~~121~~186.2221

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 13,757,333.20 2.75013777% 13,~~691~~677,~~443~~606.8949 3.~~82195415~~96212361% 96.~~176245~~035941% 100.000000% Class B-1 7,254,333.20 1.45016592% 7,~~219~~212,~~589~~292.3277 2.~~01534182~~08925410% 1.~~807464~~873784% 0.000000% Class B-2 4,252,333.20 0.85005589% 4,~~231~~227,~~967~~690.0800 1.~~18134978~~22467556% 0.~~834385~~865001% 0.000000% Class B-3 2,501,333.20 0.50002503% 2,~~489~~486,~~353~~837.3142 0.~~69490072~~72038608% 0.~~486678~~504536% 0.000000% Class B-4 1,501,333.20 0.30012162% 1,~~494~~492,~~142~~632.7063 0.~~41708858~~43238523% 0.~~277943~~288141% 0.000000% Class B-5 751,333.20 0.15019407% ~~747~~746,~~734~~979.7504 0.~~20872948~~21638459% 0.~~208457~~216106% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~208828~~216490% 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.~~114096~~115334% Weighted Average Pass-Through Rate 5.500000% Weighted Average Maturity(Stepdown Calculation ) ~~350~~349 Beginning Scheduled Collateral Loan Count ~~806~~745 Number Of Loans Paid In Full 6125 Ending Scheduled Collateral Loan Count ~~745~~720 Beginning Scheduled Collateral Balance ~~391~~358,~~469~~231,~~503~~505.1207 Ending Scheduled Collateral Balance ~~358~~345,~~231~~208,~~505~~979.0772 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~366~~345,~~562~~198,~~440~~576.9762 Ending Scheduled Balance For Wells Fargo Serviced ~~345~~333,~~369~~352,~~790~~879.2564 Ending Scheduled Balance For Other Servicers 1211,~~861~~856,~~714~~100.8208 Monthly P &I Constant 2,~~285~~093,~~657~~288.6323 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3414,~~953~~586,~~320~~271.0089 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~341~~328,~~889~~888,~~359~~237.0481 Ending scheduled Balance For discounted Loans 16,~~342~~320,~~146~~741.0391 Scheduled Principal ~~372~~362,~~699~~070.6888 Unscheduled Principal 3212,~~865~~660,~~298~~454.3747 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~347~~335,~~762~~825,~~740~~116.1904 Greater Than 80%, less than or equal to 85% 3,~~854~~118,~~796~~115.6949 Greater than 85%, less than or equal to 95% 6,~~438~~084,~~706~~440.0281 Greater than 95% 197,~~987~~795.0346

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