8-K 1 wfm0300c.txt MAY 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): May 27, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-C Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-10 Pooling and Servicing Agreement) (Commission 06-1863032 (State or other File Number) IRS EIN 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 May 27, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-C 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-C Trust, relating to the May 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-C 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: 5/28/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-C Trust, relating to the May 27, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 24/2830/03 Distribution Date: 35/2527/03 WFMBS Series: 2003-C 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 ~~94980EAAX~~94980EAA4 SEQ 2.45500% 6446,~~724~~083,~~653~~018.4335 ~~132~~94,~~399~~277.1900 417,~~593~~650,~~328~~529.1440 A-2 ~~94980EABB~~94980EAB2 SEQ 3.60800% 50,717,000.00 152,~~469~~487.9321 0.00 A-3 ~~94980EACX~~94980EAC0 SEQ 4.19500% 77,207,000.00 269,~~868~~899.8544 0.00 A-4 ~~94980EADX~~94980EAD8 SEQ 4.17100% 57,694,000.00 200,~~509~~532.5023 0.00 A-5 ~~94980EAEX~~94980EAE6 SEQ 4.~~87139~~86508% 9285,~~418~~536,~~068~~204.0381 ~~375~~346,~~122~~779.9639 16,~~695~~515,~~701~~980.9042 A-6 ~~94980EAFX~~94980EAF3 SEQ 4.~~62739~~62108% 7468,~~240~~711,~~125~~873.7753 ~~286~~264,~~245~~599.4924 15,~~362~~234,~~170~~335.0384 A-7 ~~94980EAGX~~94980EAG1 SEQ 4.~~87139~~86508% 1961,~~039,361~~966.7623 43,~~218~~899.7599 1973,~~070~~280.3870 A-8 ~~94980EAHX~~94980EAH9 SEQ 1.~~25071~~15061% 0.00 ~~260~~222,~~888~~162.0134 0.00 A-9 ~~94980EAJX~~94980EAJ5 SEQ 0.24400% 0.00 1513,~~093~~971.5924 0.00 A-R ~~94980EAKX~~94980EAK2 SEQ 4.~~86877~~85978% 0.00 0.00 0.00 ALR ~~94980EALX~~94980EAL0 SEQ 4.~~86877~~85978% 0.00 0.00 0.00 B-1 ~~94980EAMX~~94980EAM8 SUB 4.~~87139~~86508% 7,~~160~~144,~~777~~576.8183 2928,~~065~~965.4442 87,~~225~~877.4793 B-2 ~~94980EANX~~94980EAN6 SUB 4.~~87139~~86508% 1,~~952~~948,~~757~~339.7975 7,~~926~~898.2093 2,~~243~~148.1033 B-3 ~~94980EAPX~~94980EAP1 SUB 4.~~87139~~86508% 1,~~084~~082,~~754~~300.4624 4,~~403~~387.0084 1,~~246~~193.0439 B-4 94980EAQ9 SUB 4.~~87139~~86508% ~~868~~866,~~003~~039.3451 3,~~523~~511.2108 ~~997~~954.0693 B-5 94980EAR7 SUB 4.~~87139~~86508% ~~434~~433,~~501~~518.0905 1,~~763~~757.6356 ~~499~~478.1002 B-6 94980EAS5 SUB 4.~~87139~~86508% ~~651~~649,~~058~~585.81 2,~~642~~633.6354 ~~747~~716.8626 Totals ~~430~~399,~~192~~035,~~062~~423.2911 1,~~746~~617,~~140~~762.3845 729,~~684~~487,~~229~~495.0822

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 6028,~~131~~432,~~325~~488.2895 417,~~725~~744,~~727~~806.3340 0.00 A-2 0.00 50,717,000.00 152,~~469~~487.9321 0.00 A-3 0.00 77,207,000.00 269,~~868~~899.8544 0.00 A-4 0.00 57,694,000.00 200,~~509~~532.5023 0.00 A-5 0.00 9079,~~722~~020,~~366~~224.1339 26,~~070~~862,~~824~~759.8681 0.00 A-6 0.00 7263,~~877~~477,~~955~~537.7470 15,~~648~~498,~~415~~935.5208 0.00 A-7 0.00 1888,~~020,291~~685.3853 2377,~~289~~180.1369 0.00 A-8 0.00 0.00 ~~260~~222,~~888~~162.0134 0.00 A-9 0.00 0.00 1513,~~093~~971.5924 0.00 A-R 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 B-1 0.00 7,~~152~~136,~~552~~698.3490 3736,~~290~~843.9135 0.00 B-2 0.00 1,~~950~~946,~~514~~191.6943 10,~~169~~047.3026 0.00 B-3 0.00 1,~~083~~081,~~508~~106.4285 5,~~649~~581.0423 0.00 B-4 0.00 ~~867~~865,~~006~~084.2758 4,~~520~~466.2701 0.00 B-5 0.00 ~~434~~433,~~001~~040.9904 2,~~262~~235.7358 0.00 B-6 0.00 ~~650~~648,~~310~~869.9555 3,~~390~~349.4980 81.86 Totals 0.00 ~~422~~369,~~507~~547,~~833~~927.1992 931,~~430~~105,~~369~~257.4667 81.86 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 67,287,000.00 6446,~~724~~083,~~653~~018.4335 ~~287~~255,~~564~~483.4678 417,~~305~~395,~~763~~045.6962 0.00 0.00 A-2 50,717,000.00 50,717,000.00 0.00 0.00 0.00 0.00 A-3 77,207,000.00 77,207,000.00 0.00 0.00 0.00 0.00 A-4 57,694,000.00 57,694,000.00 0.00 0.00 0.00 0.00 A-5 93,364,000.00 9285,~~418~~536,~~068~~204.0381 ~~106~~94,~~159~~316.1000 16,~~589~~421,~~542~~664.8042 0.00 0.00 A-6 75,000,000.00 7468,~~240~~711,~~125~~873.7753 8575,~~278~~764.4075 15,~~276~~158,~~891~~571.6309 0.00 0.00 A-7 1,050,000.00 1961,~~039,361~~966.7623 1,~~193~~060.9071 1772,~~876~~220.4800 0.00 0.00 A-8 0.00 0.00 0.00 0.00 0.00 0.00 A-9 0.00 0.00 0.00 0.00 0.00 0.00 A-R 25.00 0.00 0.00 0.00 0.00 0.00 ALR 25.00 0.00 0.00 0.00 0.00 0.00 B-1 7,169,000.00 7,~~160~~144,~~777~~576.8183 87,~~225~~877.4793 0.00 0.00 0.00 B-2 1,955,000.00 1,~~952~~948,~~757~~339.7975 2,~~243~~148.1033 0.00 0.00 0.00 B-3 1,086,000.00 1,~~084~~082,~~754~~300.4624 1,~~246~~193.0439 0.00 0.00 0.00 B-4 869,000.00 ~~868~~866,~~003~~039.3451 ~~997~~954.0693 0.00 0.00 0.00 B-5 435,000.00 ~~434~~433,~~501~~518.0905 ~~499~~478.1002 0.00 0.00 0.00 B-6 651,806.37 ~~651~~649,~~058~~585.81 ~~747~~716.8626 0.00 0.00 0.00 Totals 434,484,856.37 ~~430~~399,~~192~~035,~~062~~423.2911 ~~494~~439,~~154~~994.4910 729,~~190~~047,~~074~~501.6013 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-1 417,~~593~~650,~~328~~529.1440 6028,~~131~~432,~~325~~488.2895 0.~~89365442~~42255546 417,~~593~~650,~~328~~529.1440 A-2 0.00 50,717,000.00 1.00000000 0.00 A-3 0.00 77,207,000.00 1.00000000 0.00 A-4 0.00 57,694,000.00 1.00000000 0.00 A-5 16,~~695~~515,~~701~~980.9042 9079,~~722~~020,~~366~~224.1339 0.~~97170608~~84636717 16,~~695~~515,~~701~~980.9042 A-6 15,~~362~~234,~~170~~335.0384 7263,~~877~~477,~~955~~537.7470 0.~~97170608~~84636717 15,~~362~~234,~~170~~335.0384 A-7 1973,~~070~~280.3870 1888,~~020,291~~685.3853 0.~~97170608~~84636717 1973,~~070~~280.3870 A-8 0.00 0.00 0.00000000 0.00 A-9 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 ALR 0.00 0.00 0.00000000 0.00 B-1 87,~~225~~877.4793 7,~~152~~136,~~552~~698.3490 0.~~99770572~~99549434 87,~~225~~877.4793 B-2 2,~~243~~148.1033 1,~~950~~946,~~514~~191.6943 0.~~99770572~~99549434 2,~~243~~148.1033 B-3 1,~~246~~193.0439 1,~~083~~081,~~508~~106.4285 0.~~99770573~~99549434 1,~~246~~193.0439 B-4 ~~997~~954.0693 ~~867~~865,~~006~~084.2758 0.~~99770572~~99549434 ~~997~~954.0693 B-5 ~~499~~478.1002 ~~434~~433,~~001~~040.9904 0.~~99770572~~99549434 ~~499~~478.1002 B-6 ~~747~~716.8626 ~~650~~648,~~310~~869.9555 0.~~99770573~~99549434 ~~747~~716.8626 Totals 729,~~684~~487,~~229~~495.0822 ~~422~~369,~~507~~547,~~833~~927.1992 0.~~97243397~~85054271 729,~~684~~487,~~229~~495.0822

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 67,287,000.00 ~~961~~684.~~91914382~~87253630 43.~~27370012~~79692630 63258.~~99101892~~52015426 0.00000000 A-2 50,717,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 77,207,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 57,694,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 93,364,000.00 ~~989~~916.~~86834358~~15831380 1.~~13704533~~01019665 1768.~~02522171~~78094790 0.00000000 A-6 75,000,000.00 ~~989~~916.~~86834360~~15831373 1.~~13704533~~01019667 1768.~~02522173~~78094787 0.00000000 A-7 1,050,000.00 ~~989~~916.~~86834286~~15831429 1.~~13704762~~01020000 1768.~~02521905~~78095238 0.00000000 A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 25.00 0.00000000 0.00000000 0.00000000 0.00000000 ALR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,169,000.00 ~~998~~996.~~85309109~~59322500 1.~~14736644~~09888827 0.00000000 0.00000000 B-2 1,955,000.00 ~~998~~996.~~85308951~~59322251 1.~~14736573~~09889003 0.00000000 0.00000000 B-3 1,086,000.00 ~~998~~996.~~85309392~~59322284 1.~~14736648~~09888582 0.00000000 0.00000000 B-4 869,000.00 ~~998~~996.~~85309551~~59322209 1.~~14736479~~09888377 0.00000000 0.00000000 B-5 435,000.00 ~~998~~996.~~85308046~~59321839 1.~~14735632~~09889655 0.00000000 0.00000000 B-6 651,806.37 ~~998~~996.~~85309498~~59322139 1.~~14736528~~09888463 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 68262.~~26471889~~31708057 ~~893~~422.~~65442478~~55545573 0.~~89365442~~42255546 68262.~~26471889~~31708057 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 1869.~~16226704~~79114455 ~~971~~846.~~70607654~~36716925 0.~~97170608~~84636717 1869.~~16226704~~79114455 A-6 0.00000000 1869.~~16226707~~79114453 ~~971~~846.~~70607653~~36716933 0.~~97170608~~84636717 1869.~~16226707~~79114453 A-7 0.00000000 1869.~~16226667~~79114286 ~~971~~846.~~70607619~~36717143 0.~~97170608~~84636717 1869.~~16226667~~79114286 A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~14736644~~09888827 ~~997~~995.~~70572465~~49433673 0.~~99770572~~99549434 1.~~14736644~~09888827 B-2 0.00000000 1.~~14736573~~09889003 ~~997~~995.~~70572379~~49433760 0.~~99770572~~99549434 1.~~14736573~~09889003 B-3 0.00000000 1.~~14736648~~09888582 ~~997~~995.~~70572744~~49433702 0.~~99770573~~99549434 1.~~14736648~~09888582 B-4 0.00000000 1.~~14736479~~09888377 ~~997~~995.~~70571922~~49433832 0.~~99770572~~99549434 1.~~14736479~~09888377 B-5 0.00000000 1.~~14735632~~09889655 ~~997~~995.~~70572414~~49434483 0.~~99770572~~99549434 1.~~14735632~~09889655 B-6 0.00000000 1.~~14736528~~09888463 ~~997~~995.~~70572969~~49433676 0.~~99770573~~99549434 1.~~14736528~~09888463 (3) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~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 67,287,000.00 2.45500% 6446,~~724~~083,~~653~~018.4335 ~~132~~94,~~415~~278.8518 0.00 0.00 A-2 50,717,000.00 3.60800% 50,717,000.00 152,489.11 0.00 0.00 A-3 77,207,000.00 4.19500% 77,207,000.00 269,902.80 0.00 0.00 A-4 57,694,000.00 4.17100% 57,694,000.00 200,534.73 0.00 0.00 A-5 93,364,000.00 4.~~87139~~86508% 9285,~~418~~536,~~068~~204.0381 ~~375~~346,~~170~~783.1671 0.00 0.00 A-6 75,000,000.00 4.~~62739~~62108% 7468,~~240~~711,~~125~~873.7753 ~~286~~264,~~281~~602.5154 0.00 0.00 A-7 1,050,000.00 4.~~87139~~86508% 1961,~~039,361~~966.7623 43,~~219~~900.2804 0.00 0.00 A-8 0.00 1.~~25071~~15061% ~~250~~231,~~342~~701,~~653~~018.4335 ~~260~~222,~~920~~165.8311 0.00 0.00 A-9 0.00 0.24400% 7468,~~240~~711,~~125~~873.7753 1513,~~095~~971.4941 0.00 0.00 A-R 25.00 4.~~86877~~85978% 0.00 0.00 0.00 0.00 ALR 25.00 4.~~86877~~85978% 0.00 0.00 0.00 0.00 B-1 7,169,000.00 4.~~87139~~86508% 7,~~160~~144,~~777~~576.8183 2928,~~069~~965.1078 0.00 0.00 B-2 1,955,000.00 4.~~87139~~86508% 1,~~952~~948,~~757~~339.7975 7,~~927~~899.2002 0.00 0.00 B-3 1,086,000.00 4.~~87139~~86508% 1,~~084~~082,~~754~~300.4624 4,~~403~~387.5590 0.00 0.00 B-4 869,000.00 4.~~87139~~86508% ~~868~~866,~~003~~039.3451 3,~~523~~511.6513 0.00 0.00 B-5 435,000.00 4.~~87139~~86508% ~~434~~433,~~501~~518.0905 1,~~763~~757.8558 0.00 0.00 B-6 651,806.37 4.~~87139~~86508% ~~651~~649,~~058~~585.81 2,~~642~~633.9757 0.00 0.00 Totals 434,484,856.37 1,~~746~~617,~~360~~782.0861 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-1 161.6617 0.00 ~~132~~94,~~399~~277.1900 0.00 6028,~~131~~432,~~325~~488.2895 A-2 191.1990 0.00 152,~~469~~487.9321 0.00 50,717,000.00 A-3 333.9636 0.00 269,~~868~~899.8544 0.00 77,207,000.00 A-4 252.2350 0.00 200,~~509~~532.5023 0.00 57,694,000.00 A-5 474.2032 0.00 ~~375~~346,~~122~~779.9639 0.00 9079,~~722~~020,~~366~~224.1339 A-6 363.0230 0.00 ~~286~~264,~~245~~599.4924 0.00 7263,~~877~~477,~~955~~537.7470 A-7 0.5305 0.00 43,~~218~~899.7599 0.00 1888,~~020,291~~685.3853 A-8 322.8377 0.00 ~~260~~222,~~888~~162.0134 0.00 ~~245~~214,~~749~~050,~~325~~488.2895 A-9 10.9017 0.00 1513,~~093~~971.5924 0.00 7263,~~877~~477,~~955~~537.7470 A-R 0.00 0.00 0.00 0.00 0.00 ALR 0.00 0.00 0.00 0.00 0.00 B-1 30.6636 0.00 2928,~~065~~965.4442 0.00 7,~~152~~136,~~552~~698.3490 B-2 10.0010 0.00 7,~~926~~898.2093 0.00 1,~~950~~946,~~514~~191.6943 B-3 0.5505 0.00 4,~~403~~387.0084 0.00 1,~~083~~081,~~508~~106.4285 B-4 0.4404 0.00 3,~~523~~511.2108 0.00 ~~867~~865,~~006~~084.2758 B-5 0.2202 0.00 1,~~763~~757.6356 0.00 ~~434~~433,~~001~~040.9904 B-6 0.3303 0.00 2,~~642~~633.6354 0.00 ~~650~~648,~~310~~869.9555 Totals ~~219~~20.7214 0.00 1,~~746~~617,~~140~~762.3845 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~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 67,287,000.00 2.45500% ~~961~~684.~~91914382~~87253630 1.~~96792620~~40113514 0.00000000 0.00000000 A-2 50,717,000.00 3.60800% 1000.00000000 3.00666660 0.00000000 0.00000000 A-3 77,207,000.00 4.19500% 1000.00000000 3.49583328 0.00000000 0.00000000 A-4 57,694,000.00 4.17100% 1000.00000000 3.47583336 0.00000000 0.00000000 A-5 93,364,000.00 4.~~87139~~86508% ~~989~~916.~~86834358~~15831380 43.~~01835997~~71431933 0.00000000 0.00000000 A-6 75,000,000.00 4.~~62739~~62108% ~~989~~916.~~86834360~~15831373 3.~~81708680~~52803387 0.00000000 0.00000000 A-7 1,050,000.00 4.~~87139~~86508% ~~989~~916.~~86834286~~15831429 43.~~01836190~~71432381 0.00000000 0.00000000 A-8 0.00 1.~~25071~~15061% ~~989~~916.~~86834357~~15831379 10.~~03169502~~87845282 0.00000000 0.00000000 A-9 0.00 0.24400% ~~989~~916.~~86834360~~15831373 0.~~20127320~~18628547 0.00000000 0.00000000 A-R 25.00 4.~~86877~~85978% 0.00000000 0.00000000 0.00000000 0.00000000 ALR 25.00 4.~~86877~~85978% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,169,000.00 4.~~87139~~86508% ~~998~~996.~~85309109~~59322500 4.~~05483331~~04042126 0.00000000 0.00000000 B-2 1,955,000.00 4.~~87139~~86508% ~~998~~996.~~85308951~~59322251 4.~~05483376~~04041944 0.00000000 0.00000000 B-3 1,086,000.00 4.~~87139~~86508% ~~998~~996.~~85309392~~59322284 4.~~05483425~~04042357 0.00000000 0.00000000 B-4 869,000.00 4.~~87139~~86508% ~~998~~996.~~85309551~~59322209 4.~~05483314~~04042578 0.00000000 0.00000000 B-5 435,000.00 4.~~87139~~86508% ~~998~~996.~~85308046~~59321839 4.~~05482759~~04041379 0.00000000 0.00000000 B-6 651,806.37 4.~~87139~~86508% ~~998~~996.~~85309498~~59322139 4.~~05483917~~04041771 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.~~00024760~~00001739 0.00000000 1.~~96767860~~40111760 0.00000000 ~~893~~422.~~65442478~~55545573 A-2 0.~~00037837~~00003746 0.00000000 3.~~00628842~~00662914 0.00000000 1000.00000000 A-3 0.~~00043986~~00004352 0.00000000 3.~~49539355~~49578976 0.00000000 1000.00000000 A-4 0.~~00043731~~00004333 0.00000000 3.~~47539606~~47579003 0.00000000 1000.00000000 A-5 0.~~00050555~~00004627 0.00000000 43.~~01785442~~71427306 0.00000000 ~~971~~846.~~70607654~~36716925 A-6 0.~~00048027~~00004400 0.00000000 3.~~81660653~~52798987 0.00000000 ~~971~~846.~~70607653~~36716933 A-7 0.~~00050476~~00004762 0.00000000 43.~~01785714~~71427619 0.00000000 ~~971~~846.~~70607619~~36717143 A-8 0.~~00012981~~00001095 0.00000000 10.~~03156525~~87844187 0.00000000 ~~971~~846.~~70607651~~36716929 A-9 0.~~00002533~~00000227 0.00000000 0.~~20124787~~18628320 0.00000000 ~~971~~846.~~70607653~~36716933 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.~~00051053~~00005022 0.00000000 4.~~05432278~~04037104 0.00000000 ~~997~~995.~~70572465~~49433673 B-2 0.~~00051151~~00005115 0.00000000 4.~~05432225~~04037340 0.00000000 ~~997~~995.~~70572379~~49433760 B-3 0.~~00050645~~00004604 0.00000000 4.~~05432781~~04036832 0.00000000 ~~997~~995.~~70572744~~49433702 B-4 0.~~00050633~~00004603 0.00000000 4.~~05432681~~04036824 0.00000000 ~~997~~995.~~70571922~~49433832 B-5 0.~~00050575~~00004598 0.00000000 4.~~05432184~~04036782 0.00000000 ~~997~~995.~~70572414~~49434483 B-6 0.~~00050629~~00004603 0.00000000 4.~~05431754~~04037168 0.00000000 ~~997~~995.~~70572969~~49433676 (6) Amount Does Not Include Excess Special Hazard, ~~Bankruptcy~~Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 027,573.0065 Deposits Payments of Interest and Principal 931,~~535~~164,~~631~~789.9815 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~274~~28,~~751~~036.1936 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 931,~~810~~192,~~383~~825.1751 Withdrawals Reimbursement for Servicer Advances ~~244,089~~0.8800 Payment of Service Fee ~~135~~115,~~923~~141.8449 Payment of Interest and Principal 931,~~430~~105,~~369~~257.4566 Total Withdrawals (Pool Distribution Amount) 931,~~810~~220,~~383~~399.1715 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 212,~~297~~891.4292 Servicing Fee Support 212,~~077~~871.7078 Non-Supported Prepayment/Curtailment Interest Shortfall ~~219~~20.7214

SERVICING FEES Gross Servicing Fee ~~134~~124,~~417~~688.0925 Master Servicing Fee 3,~~584~~325.4602 Supported Prepayment/Curtailment Interest Shortfall 212,~~077~~871.7078 Net Servicing Fee ~~135~~115,~~923~~141.8449

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 2 1 745,~~235,593~~253.2050 0.00 0.00 0.00 1745,~~235,593~~253.2050 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 2 1 745,~~235,593~~253.2050 0.00 0.00 0.00 1745,~~235,593~~253.2050 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.~~226757~~128866% 0.000000% 0.000000% 0.000000% 0.~~226757~~128866% 1510.~~619590~~032459% 0.000000% 0.000000% 0.000000% 1510.~~619590~~032459% 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.~~226757~~128866% 0.000000% 0.000000% 0.000000% 0.~~226757~~128866% 1510.~~619590~~032459% 0.000000% 0.000000% 0.000000% 1510.~~619590~~032459%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~323~~115,~~574~~328.6956

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 12,165,806.37 2.80005303% 12,~~137~~110,~~894~~991.6635 23.~~87282121~~27724510% 9796.~~127179~~722755% 100.000000% Class B-1 4,996,806.37 1.15005306% 4,~~985~~974,~~342~~292.3245 1.~~17994080~~34604799% 1.~~692880~~931197% 0.000000% Class B-2 3,041,806.37 0.70009491% 3,~~034~~028,~~827~~101.6302 0.~~71828908~~81940685% 0.~~461652~~526641% 0.000000% Class B-3 1,955,806.37 0.45014374% 1,~~951~~946,~~319~~994.2117 0.~~46184214~~52685836% 0.~~256447~~292548% 0.000000% Class B-4 1,086,806.37 0.25013677% 1,~~084~~081,~~312~~909.9459 0.~~25663736~~29276570% 0.~~205205~~234093% 0.000000% Class B-5 651,806.37 0.15001820% ~~650~~648,~~310~~869.9555 0.~~15391690~~17558468% 0.~~102720~~117181% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~153917~~175585% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description 5/1 CMT ARM Weighted Average Gross Coupon 5.~~256424~~250422% Weighted Average Net Coupon 4.~~871424~~865422% Weighted Average Pass-Through Rate 4.~~871424~~865422% Weighted Average Maturity (Stepdown Calculation ) ~~357~~355 Beginning Scheduled Collateral Loan Count ~~897~~836 Number Of Loans Paid In Full 1560 Ending Scheduled Collateral Loan Count ~~882~~776 Beginning Scheduled Collateral Balance ~~430~~399,~~192~~035,~~062~~423.2712 Ending Scheduled Collateral Balance ~~422~~369,~~507~~547,~~833~~927.1991 Ending Actual Collateral Balance at 2830-~~Feb~~Apr-2003 7,~~910~~428,~~535~~423.6642 Monthly P &I Constant 2,~~386~~219,~~272~~646.6344 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 931,~~367~~042,~~300~~753.2298 Ending Scheduled Balance for Premium Loans ~~422~~369,~~507~~547,~~833~~927.1991 Scheduled Principal ~~494~~439,~~154~~994.4909 Unscheduled Principal 729,~~190~~047,~~074~~501.5912 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~415~~362,~~103~~109,~~578~~222.9968 Greater Than 80%, less than or equal to 85% 423,~~863~~380.88 Greater than 85%, less than or equal to 95% 7,~~037~~020,~~594~~245.9166 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PA THR CERT SERIES 2003-C