8-K 1 wfm03002_aug.txt AUGUST 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) 02-0687025 New York (governing law of 333-98129-14 02-0687017 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On August 25, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-2 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 2003-2 Trust, relating to the August 25, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-2 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: 9/6/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the August 25, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/03 Distribution Date: 78/25/03 WFMBS Series: 2003-2 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-PO 94980JAT2 PO 0.00000% 4,~~927~~896.5619 0.00 311,560.3656 A-1 94980JAA3 SEQ 5.25000% 2722,~~798~~415,~~080~~701.8491 ~~121~~98,~~613~~068.0870 56,~~382~~954,~~378~~183.9302 A-2 94980JAB1 SEQ 5.25000% 8977,~~303~~366,~~193~~422.7791 ~~390~~338,~~690~~478.1610 1115,~~936~~422,~~770~~639.8638 A-3 94980JAC9 SEQ 5.25000% 29,451,000.00 128,~~844~~848.3912 0.00 A-4 94980JAD7 SEQ 5.25000% 33,410,000.00 146,~~164~~168.5275 0.00 A-5 94980JAE5 SEQ 3.43000% 8685,~~472~~340,~~715~~341.8347 ~~247~~243,~~160~~931.6914 1,~~132~~173,~~374~~546.3794 A-6 94980JAF2 SEQ 5.25000% 43,686,000.00 191,~~120~~126.7225 0.00 A-7 94980JAG0 SEQ 5.25000% 17,200,000.00 75,~~247~~250.8200 0.00 A-8 94980JAH8 SEQ 4.25000% 2423,~~040~~776,~~631~~199.5900 8584,~~141~~207.4437 ~~264~~274,~~432~~047.5822 A-9 94980JAJ4 SEQ 4.12000% 78,~~908~~040,~~084~~142.2446 ~~270~~267,~~909~~937.9182 ~~867~~899,~~941~~499.7872 A-10 94980JAK1 SEQ 5.25000% 44,410,000.00 194,~~288~~293.1275 0.00 A-11 94980JAL9 SEQ 5.25000% 0.00 ~~225~~222,~~482~~734.7315 0.00 A-12 94980JAM7 SEQ 5.25000% 2717,~~435~~079,~~134~~622.7607 ~~120~~74,~~025~~723.2435 1013,~~355~~550,~~512~~781.6979 A-13 94980JAN5 SEQ 5.25000% 61,~~039~~839,~~335~~201.0952 268,~~421~~046.3351 41,~~200~~839,~~133~~201.5752 A-14 94980JAP0 SEQ 5.25000% 2014,~~454~~654,~~774~~589.5451 8964,~~487~~113.0583 511,~~800~~246,~~185~~788.0345 A-15 94980JAQ8 SEQ 5.25000% ~~6,564,844~~0.6300 ~~28,720~~0.3600 ~~6,564,844~~0.6300 A-16 94980JAR6 SEQ 5.25000% 3224,~~310~~201,~~741~~824.3247 ~~141~~105,~~355~~882.4098 819,~~108~~201,~~916~~457.8579 A-17 94980JAS4 SEQ 5.25000% 1,~~017~~022.6106 4.4547 (4.4547) A-R 94980JAU9 RES 5.25000% 0.00 0.00 0.00 A-LR 94980JAV7 RES 5.25000% 0.00 051.0092 0.00 B-1 94980JAW5 SUB 5.25000% 4,~~835~~818,~~026~~621.9093 21,~~152~~081.6347 1615,~~404~~784.9752 B-2 94980JAX3 SUB 5.25000% 1,~~380~~375,~~591~~906.0073 6,~~039~~019.9159 4,~~684~~507.2710 B-3 94980JAY1 SUB 5.25000% 1,~~036~~032,~~429~~912.3884 4,~~534~~518.2599 3,~~516~~383.55 B-4 94980JAZ8 SUB 5.25000% ~~690~~687,~~295~~953.5037 3,~~019~~009.9680 2,~~342~~253.1355 B-5 94980JBA2 SUB 5.25000% ~~346~~344,~~133~~959.8947 1,~~514~~509.2920 1,~~174~~130.4100 B-6 94980JBB0 SUB 5.25000% ~~690~~688,~~815~~471.2536 3,~~022~~012.2306 2,~~343~~255.9025 Totals ~~576~~521,~~469~~825,~~773~~789.7027 2,~~521~~283,~~960~~018.6832 5470,~~643~~593,~~984~~015.4389

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 43,~~896~~335.1963 311,560.3656 0.00 A-1 0.00 2215,~~415~~461,~~701~~518.9189 57,~~503~~052,~~992~~251.0172 0.00 A-2 0.00 7761,~~366~~943,~~422~~783.9153 1215,~~327~~761,~~461~~117.0248 0.00 A-3 0.00 29,451,000.00 128,~~844~~848.3912 0.00 A-4 0.00 33,410,000.00 146,~~164~~168.5275 0.00 A-5 0.00 8584,~~340~~166,~~341~~794.4752 1,~~379~~417,~~535~~478.0608 0.00 A-6 0.00 43,686,000.00 191,~~120~~126.7225 0.00 A-7 0.00 17,200,000.00 75,~~247~~250.8200 0.00 A-8 0.00 23,~~776~~502,~~199~~151.0078 ~~349~~358,~~574~~254.0259 0.00 A-9 0.00 7877,~~040~~140,~~142~~642.4674 1,~~138~~167,~~851~~437.6954 0.00 A-10 0.00 44,410,000.00 194,~~288~~293.1275 0.00 A-11 0.00 0.00 ~~225~~222,~~482~~734.7315 0.00 A-12 0.00 173,~~079~~528,~~622~~840.0728 1013,~~475~~625,~~537~~505.9314 0.00 A-13 0.00 ~~1,839,201~~0.5200 41,~~226~~847,~~554~~248.9003 0.00 A-14 0.00 143,~~654~~407,~~589~~801.5106 511,~~889~~310,~~672~~902.0828 0.00 A-15 0.00 0.00 ~~6,593,564~~0.9900 0.00 A-16 0.00 245,~~201~~000,~~824~~366.4768 819,~~250~~307,~~272~~340.2577 0.00 A-17 0.00 1,~~022~~026.0654 0.00 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 051.0092 0.00 B-1 0.00 4,~~818~~802,~~621~~837.9341 3736,~~557~~865.6099 0.00 B-2 0.00 1,~~375~~371,~~906~~399.7363 10,~~724~~526.1869 0.00 B-3 0.00 1,~~032~~029,~~912~~529.8429 87,~~050~~902.8054 0.00 B-4 0.00 ~~687~~685,~~953~~699.3781 5,~~362~~263.0935 0.00 B-5 0.00 ~~344~~343,~~959~~829.4748 2,~~688~~639.7020 0.00 B-6 0.00 ~~688~~686,~~471~~216.3611 5,~~366~~267.1331 0.00 Totals 0.00 ~~521~~451,~~825~~232,~~789~~773.2738 5772,~~165~~876,~~945~~034.1121 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-PO 5,036.19 4,~~927~~896.5619 1812.5787 121,547.8070 0.00 0.00 A-1 40,000,000.00 2722,~~798~~415,~~080~~701.8491 ~~189~~165,~~760~~573.4796 56,~~192~~788,~~618~~609.4506 0.00 0.00 A-2 116,364,000.00 8977,~~303~~366,~~193~~422.7791 ~~420~~367,~~841~~201.2865 1115,~~515~~055,~~929~~437.5873 0.00 0.00 A-3 29,451,000.00 29,451,000.00 0.00 0.00 0.00 0.00 A-4 33,410,000.00 33,410,000.00 0.00 0.00 0.00 0.00 A-5 90,581,000.00 8685,~~472~~340,~~715~~341.8347 3927,~~922~~941.8529 1,~~092~~145,~~451~~605.5266 0.00 0.00 A-6 43,686,000.00 43,686,000.00 0.00 0.00 0.00 0.00 A-7 17,200,000.00 17,200,000.00 0.00 0.00 0.00 0.00 A-8 25,000,000.00 2423,~~040~~776,~~631~~199.5900 96,~~322~~524.8086 ~~255~~267,~~109~~522.7836 0.00 0.00 A-9 82,057,000.00 78,~~908~~040,~~084~~142.2446 3021,~~600~~416.0542 ~~837~~878,~~341~~083.7430 0.00 0.00 A-10 44,410,000.00 44,410,000.00 0.00 0.00 0.00 0.00 A-11 0.00 0.00 0.00 0.00 0.00 0.00 A-12 50,000,000.00 2717,~~435~~079,~~134~~622.7607 ~~365~~322,~~092~~634.6510 913,~~990~~228,~~420~~147.0468 0.00 0.00 A-13 15,000,000.00 61,~~039~~839,~~335~~201.0952 ~~148~~43,~~079~~790.3803 41,~~052~~795,~~054~~411.1949 0.00 0.00 A-14 33,285,000.00 2014,~~454~~654,~~774~~589.5451 ~~204~~267,~~490~~777.5972 510,~~595~~979,~~694~~010.4473 0.00 0.00 A-15 25,000,000.00 ~~6,564,844~~0.6300 ~~231,449~~0.3300 ~~6,333,395~~0.2900 0.00 0.00 A-16 45,850,000.00 3224,~~310~~201,~~741~~824.3247 ~~285~~457,~~886~~172.9552 718,~~823~~744,~~029~~285.9127 0.00 0.00 A-17 1,000.00 1,~~017~~022.6106 0.00 0.00 (4.4547) 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 4,903,000.00 4,~~835~~818,~~026~~621.9093 1615,~~404~~784.9752 0.00 0.00 0.00 B-2 1,400,000.00 1,~~380~~375,~~591~~906.0073 4,~~684~~507.2710 0.00 0.00 0.00 B-3 1,051,000.00 1,~~036~~032,~~429~~912.3884 3,~~516~~383.55 0.00 0.00 0.00 B-4 700,000.00 ~~690~~687,~~295~~953.5037 2,~~342~~253.1355 0.00 0.00 0.00 B-5 351,000.00 ~~346~~344,~~133~~959.8947 1,~~174~~130.4100 0.00 0.00 0.00 B-6 700,527.06 ~~690~~688,~~815~~471.2536 2,~~343~~255.9025 0.00 0.00 0.00 Totals 700,405,663.25 ~~576~~521,~~469~~825,~~773~~789.7027 1,~~955~~709,~~931~~359.1539 5268,~~688~~883,~~057~~660.7498 (4.4547) 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 311,560.3656 43,~~896~~335.1963 0.~~97220121~~66233204 311,560.3656 A-1 56,~~382~~954,~~378~~183.9302 2215,~~415~~461,~~701~~518.9189 0.~~56039255~~38653797 56,~~382~~954,~~378~~183.9302 A-2 1115,~~936~~422,~~770~~639.8638 7761,~~366~~943,~~422~~783.9153 0.~~66486562~~53232773 1115,~~936~~422,~~770~~639.8638 A-3 0.00 29,451,000.00 1.00000000 0.00 A-4 0.00 33,410,000.00 1.00000000 0.00 A-5 1,~~132~~173,~~374~~546.3794 8584,~~340~~166,~~341~~794.4752 0.~~94214395~~92918818 1,~~132~~173,~~374~~546.3794 A-6 0.00 43,686,000.00 1.00000000 0.00 A-7 0.00 17,200,000.00 1.00000000 0.00 A-8 ~~264~~274,~~432~~047.5822 23,~~776~~502,~~199~~151.0078 0.~~95104796~~94008607 ~~264~~274,~~432~~047.5822 A-9 ~~867~~899,~~941~~499.7872 7877,~~040~~140,~~142~~642.4674 0.~~95104796~~94008607 ~~867~~899,~~941~~499.7872 A-10 0.00 44,410,000.00 1.00000000 0.00 A-11 0.00 0.00 0.00000000 0.00 A-12 1013,~~355~~550,~~512~~781.6979 173,~~079~~528,~~622~~840.0728 0.~~34159244~~07057681 1013,~~355~~550,~~512~~781.6979 A-13 ~~4,200,133.57~~ 1,839,201.52 0.~~12261343~~00 40.00000000 1,~~200~~839,~~133~~201.5752 A-14 511,~~800~~246,~~185~~788.0345 143,~~654~~407,~~589~~801.5106 0.~~44027609~~10238249 511,~~800~~246,~~185~~788.0345 A-15 ~~6,564,844~~0.6300 0.00 0.00000000 ~~6,564,844~~0.6300 A-16 819,~~108~~201,~~916~~457.8579 245,~~201~~000,~~824~~366.4768 0.~~52784786~~10905925 819,~~108~~201,~~916~~457.8579 A-17 (4.4547) 1,~~022~~026.0654 1.~~02206000~~02654000 (4.4547) A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 1615,~~404~~784.9752 4,~~818~~802,~~621~~837.9341 0.~~98279052~~97957116 1615,~~404~~784.9752 B-2 4,~~684~~507.2710 1,~~375~~371,~~906~~399.7363 0.~~98279052~~97957116 4,~~684~~507.2710 B-3 3,~~516~~383.55 1,~~032~~029,~~912~~529.8429 0.~~98279052~~97957116 3,~~516~~383.55 B-4 2,~~342~~253.1355 ~~687~~685,~~953~~699.3781 0.~~98279053~~97957116 2,~~342~~253.1355 B-5 1,~~174~~130.4100 ~~344~~343,~~959~~829.4748 0.~~98279051~~97957117 1,~~174~~130.4100 B-6 2,~~343~~255.9025 ~~688~~686,~~471~~216.3611 0.~~98279053~~97957117 2,~~343~~255.9025 Totals 5470,~~643~~593,~~984~~015.4389 ~~521~~451,~~825~~232,~~789~~773.2738 0.~~74503365~~64424490 5470,~~643~~593,~~984~~015.4389

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 5,036.19 ~~978~~972.~~43012277~~20120766 32.~~68731124~~55550327 2307.~~54160387~~31564933 0.00000000 A-1 40,000,000.00 ~~694~~560.~~95202100~~39254775 4.~~74401175~~13934900 ~~129~~169.~~81546125~~71522650 0.00000000 A-2 116,364,000.00 ~~767~~664.~~44692319~~86561918 3.~~61659345~~15562932 98129.~~96471056~~38226367 0.00000000 A-3 29,451,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 33,410,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 90,581,000.00 ~~954~~942.~~64518862~~14395370 0.~~44074199~~30846745 12.~~06049304~~64730639 0.00000000 A-6 43,686,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 17,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 25,000,000.00 ~~961~~951.~~62526360~~04796000 0.~~37291200~~26099440 10.~~20439120~~70089440 0.00000000 A-9 82,057,000.00 ~~961~~951.~~62526341~~04796008 0.~~37291212~~26099443 10.~~20439134~~70089450 0.00000000 A-10 44,410,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-12 50,000,000.00 ~~548~~341.~~70269520~~59244140 76.~~30185300~~45268200 ~~199~~264.~~80840080~~56295360 0.00000000 A-13 15,000,000.00 ~~402~~122.~~62233933~~61343467 92.~~87195867~~91933533 ~~270~~119.~~13694600~~69409933 0.00000000 A-14 33,285,000.00 ~~614~~440.~~53431095~~27608562 68.~~14362596~~04499685 ~~168~~329.~~11459937~~84860237 0.00000000 A-15 25,000,000.00 ~~262~~0.~~59378520~~00000000 90.~~25797320~~00000000 ~~253~~0.~~33581160~~00000000 0.00000000 A-16 45,850,000.00 ~~704~~527.~~70537230~~84786194 69.~~23526609~~97104733 ~~170~~408.~~62224449~~81756314 0.00000000 A-17 1,000.00 ~~1017~~1022.~~61000000~~06000000 0.00000000 0.00000000 (4.~~45000000~~47000000) 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 4,903,000.00 ~~986~~982.~~13642668~~79052213 3.~~34590455~~21935958 0.00000000 0.00000000 B-2 1,400,000.00 ~~986~~982.~~13642857~~79052143 3.~~34590714~~21935714 0.00000000 0.00000000 B-3 1,051,000.00 ~~986~~982.~~13642245~~79052331 3.~~34590866~~21936251 0.00000000 0.00000000 B-4 700,000.00 ~~986~~982.~~13642857~~79052857 3.~~34590000~~21935714 0.00000000 0.00000000 B-5 351,000.00 ~~986~~982.~~13643875~~79051282 3.~~34589744~~21937322 0.00000000 0.00000000 B-6 700,527.06 ~~986~~982.~~13642419~~79052918 3.~~34590929~~21936172 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 6309.~~22692948~~86916697 ~~972~~662.~~20120766~~33204069 0.~~97220121~~66233204 6309.~~22692948~~86916697 A-1 0.00000000 ~~134~~173.~~55947325~~85457550 ~~560~~386.~~39254775~~53797225 0.~~56039255~~38653797 ~~134~~173.~~55947325~~85457550 A-2 0.00000000 ~~102~~132.~~58130401~~53789299 ~~664~~532.~~86561918~~32772619 0.~~66486562~~53232773 ~~102~~132.~~58130401~~53789299 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 12.~~50123503~~95577373 ~~942~~929.~~14395370~~18817986 0.~~94214395~~92918818 12.~~50123503~~95577373 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 10.~~57730320~~96188880 ~~951~~940.~~04796000~~08607120 0.~~95104796~~94008607 10.~~57730320~~96188880 A-9 0.00000000 10.~~57730334~~96188893 ~~951~~940.~~04796008~~08607115 0.~~95104796~~94008607 10.~~57730334~~96188893 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-12 0.00000000 ~~207~~271.~~11025380~~01563580 ~~341~~70.~~59244140~~57680560 0.~~34159244~~07057681 ~~207~~271.~~11025380~~01563580 A-13 0.00000000 ~~280.00890467~~ 122.61343467 0.~~12261343~~00000000 ~~280~~0.~~00890467~~00000000 122.61343467 A-14 0.00000000 ~~174~~337.~~25822533~~89359922 ~~440~~102.~~27608562~~38248641 0.~~44027609~~10238249 ~~174~~337.~~25822533~~89359922 A-15 0.00000000 ~~262~~0.~~59378520~~00000000 0.00000000 0.00000000 ~~262~~0.~~59378520~~00000000 A-16 0.00000000 ~~176~~418.~~85751036~~78861047 ~~527~~109.~~84786194~~05925147 0.~~52784786~~10905925 ~~176~~418.~~85751036~~78861047 A-17 0.00000000 (4.~~45000000~~47000000) 1,~~022~~026.~~06000000~~54000000 1.~~02206000~~02654000 (4.~~45000000~~47000000) 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 3.~~34590455~~21935958 ~~982~~979.~~79052213~~57116255 0.~~98279052~~97957116 3.~~34590455~~21935958 B-2 0.00000000 3.~~34590714~~21935714 ~~982~~979.~~79052143~~57116429 0.~~98279052~~97957116 3.~~34590714~~21935714 B-3 0.00000000 3.~~34590866~~21936251 ~~982~~979.~~79052331~~57116080 0.~~98279052~~97957116 3.~~34590866~~21936251 B-4 0.00000000 3.~~34590000~~21935714 ~~982~~979.~~79052857~~57115714 0.~~98279053~~97957116 3.~~34590000~~21935714 B-5 0.00000000 3.~~34589744~~21937322 ~~982~~979.~~79051282~~57116809 0.~~98279051~~97957117 3.~~34589744~~21937322 B-6 0.00000000 3.~~34590929~~21936172 ~~982~~979.~~79052918~~57116746 0.~~98279053~~97957117 3.~~34590929~~21936172 (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 5,036.19 0.00000% 4,~~927~~896.5619 0.00 0.00 0.00 A-1 40,000,000.00 5.25000% 2722,~~798~~415,~~080~~701.8491 ~~121~~98,~~616~~068.6070 0.00 0.00 A-2 116,364,000.00 5.25000% 8977,~~303~~366,~~193~~422.7791 ~~390~~338,~~701~~478.4710 0.00 0.00 A-3 29,451,000.00 5.25000% 29,451,000.00 128,848.13 0.00 0.00 A-4 33,410,000.00 5.25000% 33,410,000.00 146,168.75 0.00 0.00 A-5 90,581,000.00 3.43000% 8685,~~472~~340,~~715~~341.8347 ~~247~~243,~~167~~931.8514 0.00 0.00 A-6 43,686,000.00 5.25000% 43,686,000.00 191,126.25 0.00 0.00 A-7 17,200,000.00 5.25000% 17,200,000.00 75,250.00 0.00 0.00 A-8 25,000,000.00 4.25000% 2423,~~040~~776,~~631~~199.5900 8584,~~143~~207.9037 0.00 0.00 A-9 82,057,000.00 4.12000% 78,~~908~~040,~~084~~142.2446 ~~270~~267,~~917~~937.7682 0.00 0.00 A-10 44,410,000.00 5.25000% 44,410,000.00 194,293.75 0.00 0.00 A-11 0.00 5.25000% 5150,~~540~~910,~~401~~663.8313 ~~225~~222,~~489~~734.2615 0.00 0.00 A-12 50,000,000.00 5.25000% 2717,~~435~~079,~~134~~622.7607 ~~120~~74,~~028~~723.7135 0.00 0.00 A-13 15,000,000.00 5.25000% 61,~~039~~839,~~335~~201.0952 268,~~422~~046.0951 0.00 0.00 A-14 33,285,000.00 5.25000% 2014,~~454~~654,~~774~~589.5451 8964,~~489~~113.6483 0.00 0.00 A-15 25,000,000.00 5.25000% ~~6,564,844~~0.6300 ~~28,721~~0.2000 0.00 0.00 A-16 45,850,000.00 5.25000% 3224,~~310~~201,~~741~~824.3247 ~~141~~105,~~359~~882.4998 0.00 0.00 A-17 1,000.00 5.25000% 1,~~017~~022.6106 4.4547 0.00 0.00 A-R 50.00 5.25000% 0.00 0.00 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 B-1 4,903,000.00 5.25000% 4,~~835~~818,~~026~~621.9093 21,~~153~~081.2447 0.00 0.00 B-2 1,400,000.00 5.25000% 1,~~380~~375,~~591~~906.0073 6,~~040~~019.0959 0.00 0.00 B-3 1,051,000.00 5.25000% 1,~~036~~032,~~429~~912.3884 4,~~534~~518.3899 0.00 0.00 B-4 700,000.00 5.25000% ~~690~~687,~~295~~953.5037 3,~~020~~009.0480 0.00 0.00 B-5 351,000.00 5.25000% ~~346~~344,~~133~~959.8947 1,~~514~~509.3420 0.00 0.00 B-6 700,527.06 5.25000% ~~690~~688,~~815~~471.2536 3,~~022~~012.3206 0.00 0.00 Totals 700,405,663.25 2,~~522~~282,~~033~~966.7141 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 43,~~896~~335.1963 A-1 30.5200 0.00 ~~121~~98,~~613~~068.0870 0.00 2215,~~415~~461,~~701~~518.9189 A-2 110.3100 0.00 ~~390~~338,~~690~~478.1610 0.00 7761,~~366~~943,~~422~~783.9153 A-3 30.7300 0.00 128,~~844~~848.3912 0.00 29,451,000.00 A-4 40.2300 0.00 146,~~164~~168.5275 0.00 33,410,000.00 A-5 70.1600 0.00 ~~247~~243,~~160~~931.6914 0.00 8584,~~340~~166,~~341~~794.4752 A-6 50.5300 0.00 191,~~120~~126.7225 0.00 43,686,000.00 A-7 20.1800 0.00 75,~~247~~250.8200 0.00 17,200,000.00 A-8 20.4700 0.00 8584,~~141~~207.4437 0.00 23,~~776~~502,~~199~~151.0078 A-9 70.8500 0.00 ~~270~~267,~~909~~937.9182 0.00 7877,~~040~~140,~~142~~642.4674 A-10 50.6300 0.00 194,~~288~~293.1275 0.00 44,410,000.00 A-11 60.5300 0.00 ~~225~~222,~~482~~734.7315 0.00 50,~~910~~258,~~663~~027.1345 A-12 30.4800 0.00 ~~120~~74,~~025~~723.2435 0.00 173,~~079~~528,~~622~~840.0728 A-13 0.7700 0.00 268,~~421~~046.3351 0.00 ~~1,839,201~~0.5200 A-14 20.5900 0.00 8964,~~487~~113.0583 0.00 143,~~654~~407,~~589~~801.5106 A-15 0.8300 0.00 ~~28,720~~0.3600 0.00 0.00 A-16 40.0900 0.00 ~~141~~105,~~355~~882.4098 0.00 245,~~201~~000,~~824~~366.4768 A-17 0.00 0.00 4.4547 0.00 1,~~022~~026.0654 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 051.0092 0.00 0.00 B-1 0.6100 0.00 21,~~152~~081.6347 0.00 4,~~818~~802,~~621~~837.9341 B-2 0.1700 0.00 6,~~039~~019.9159 0.00 1,~~375~~371,~~906~~399.7363 B-3 0.1300 0.00 4,~~534~~518.2599 0.00 1,~~032~~029,~~912~~529.8429 B-4 0.0900 0.00 3,~~019~~009.9680 0.00 ~~687~~685,~~953~~699.3781 B-5 0.0400 0.00 1,~~514~~509.2920 0.00 ~~344~~343,~~959~~829.4748 B-6 0.0900 0.00 3,~~022~~012.2306 0.00 ~~688~~686,~~471~~216.3611 Totals 730.0300 0.00 2,~~521~~283,~~960~~018.6832 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 5,036.19 0.00000% ~~978~~972.~~43012277~~20120766 0.00000000 0.00000000 0.00000000 A-1 40,000,000.00 5.25000% ~~694~~560.~~95202100~~39254775 32.~~04041500~~45171750 0.00000000 0.00000000 A-2 116,364,000.00 5.25000% ~~767~~664.~~44692319~~86561918 32.~~35758027~~90878708 0.00000000 0.00000000 A-3 29,451,000.00 5.25000% 1000.00000000 4.37500017 0.00000000 0.00000000 A-4 33,410,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 A-5 90,581,000.00 3.43000% ~~954~~942.~~64518862~~14395370 2.~~72869421~~69296144 0.00000000 0.00000000 A-6 43,686,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 A-7 17,200,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 A-8 25,000,000.00 4.25000% ~~961~~951.~~62526360~~04796000 3.~~40575600~~36829480 0.00000000 0.00000000 A-9 82,057,000.00 4.12000% ~~961~~951.~~62526341~~04796008 3.~~30158012~~26526463 0.00000000 0.00000000 A-10 44,410,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 A-11 0.00 5.25000% ~~957~~945.~~55310803~~85338843 4.~~18929488~~13810855 0.00000000 0.00000000 A-12 50,000,000.00 5.25000% ~~548~~341.~~70269520~~59244140 21.~~40057420~~49446700 0.00000000 0.00000000 A-13 15,000,000.00 5.25000% ~~402~~122.~~62233933~~61343467 10.~~76147267~~53643400 0.00000000 0.00000000 A-14 33,285,000.00 5.25000% ~~614~~440.~~53431095~~27608562 21.~~68858765~~92620790 0.00000000 0.00000000 A-15 25,000,000.00 5.25000% ~~262~~0.~~59378520~~00000000 10.~~14884800~~00000000 0.00000000 0.00000000 A-16 45,850,000.00 5.25000% ~~704~~527.~~70537230~~84786194 32.~~08308593~~30933435 0.00000000 0.00000000 A-17 1,000.00 5.25000% ~~1017~~1022.~~61000000~~06000000 4.~~45000000~~47000000 0.00000000 0.00000000 A-R 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 4,903,000.00 5.25000% ~~986~~982.~~13642668~~79052213 4.~~31434632~~29970834 0.00000000 0.00000000 B-2 1,400,000.00 5.25000% ~~986~~982.~~13642857~~79052143 4.~~31435000~~29970714 0.00000000 0.00000000 B-3 1,051,000.00 5.25000% ~~986~~982.~~13642245~~79052331 4.~~31434824~~29970504 0.00000000 0.00000000 B-4 700,000.00 5.25000% ~~986~~982.~~13642857~~79052857 4.~~31434286~~29971429 0.00000000 0.00000000 B-5 351,000.00 5.25000% ~~986~~982.~~13643875~~79051282 4.~~31435897~~29971510 0.00000000 0.00000000 B-6 700,527.06 5.25000% ~~986~~982.~~13642419~~79052918 4.~~31435154~~29970542 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 ~~972~~662.~~20120766~~33204069 A-1 0.~~00008800~~00000000 0.00000000 32.~~04032700~~45171750 0.00000000 ~~560~~386.~~39254775~~53797225 A-2 0.~~00009720~~00000000 0.00000000 32.~~35748307~~90878708 0.00000000 ~~664~~532.~~86561918~~32772619 A-3 0.~~00012665~~00000000 0.00000000 4.~~37487318~~37499983 0.00000000 1000.00000000 A-4 0.~~00012661~~00000000 0.00000000 4.~~37487339~~37500000 0.00000000 1000.00000000 A-5 0.~~00007905~~00000000 0.00000000 2.~~72861516~~69296144 0.00000000 ~~942~~929.~~14395370~~18817986 A-6 0.~~00012659~~00000000 0.00000000 4.~~37487341~~37500000 0.00000000 1000.00000000 A-7 0.~~00012674~~00000000 0.00000000 4.~~37487326~~37500000 0.00000000 1000.00000000 A-8 0.~~00009880~~00000000 0.00000000 3.~~40565760~~36829480 0.00000000 ~~951~~940.~~04796000~~08607120 A-9 0.~~00009567~~00000000 0.00000000 3.~~30148446~~26526463 0.00000000 ~~951~~940.~~04796008~~08607115 A-10 0.~~00012677~~00000000 0.00000000 4.~~37487323~~37500000 0.00000000 1000.00000000 A-11 0.~~00012132~~00000000 0.00000000 4.~~18917357~~13810855 0.00000000 ~~945~~933.~~85338843~~72827295 A-12 0.~~00006960~~00000000 0.00000000 21.~~40050480~~49446700 0.00000000 ~~341~~70.~~59244140~~57680560 A-13 0.~~00005133~~00000000 0.00000000 10.~~76142200~~53643400 0.00000000 ~~122~~0.~~61343467~~00000000 A-14 0.~~00007781~~00000000 0.00000000 21.~~68850984~~92620790 0.00000000 ~~440~~102.~~27608562~~38248641 A-15 0.~~00003320~~00000000 0.00000000 10.~~14881440~~00000000 0.00000000 0.00000000 A-16 0.~~00008920~~00000000 0.00000000 32.~~08299673~~30933435 0.00000000 ~~527~~109.~~84786194~~05925147 A-17 0.00000000 0.00000000 4.~~45000000~~47000000 0.00000000 ~~1022~~1026.~~06000000~~54000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 01038.~~00000000~~40000000 0.00000000 0.00000000 B-1 0.~~00012441~~00000000 0.00000000 4.~~31422190~~29970834 0.00000000 ~~982~~979.~~79052213~~57116255 B-2 0.~~00012143~~00000000 0.00000000 4.~~31422143~~29970714 0.00000000 ~~982~~979.~~79052143~~57116429 B-3 0.~~00012369~~00000000 0.00000000 4.~~31422455~~29970504 0.00000000 ~~982~~979.~~79052331~~57116080 B-4 0.~~00012857~~00000000 0.00000000 4.~~31422857~~29971429 0.00000000 ~~982~~979.~~79052857~~57115714 B-5 0.~~00011396~~00000000 0.00000000 4.~~31421652~~29971510 0.00000000 ~~982~~979.~~79051282~~57116809 B-6 0.~~00012847~~00000000 0.00000000 4.~~31422307~~29970542 0.00000000 ~~982~~979.~~79052918~~57116746 (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 ~~251~~114,~~381~~951.3818 Deposits Payments of Interest and Principal 5772,~~132~~586,~~476~~316.6446 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0255,710.0012 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 5772,~~132~~842,~~476~~026.6458 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~102~~80,~~961~~943.7354 Payment of Interest and Principal 5772,~~165~~876,~~945~~034.1023 Total Withdrawals (Pool Distribution Amount) 5772,~~268~~956,~~906~~977.8377 Ending Balance ~~114,951~~0.1800

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2232,~~014~~117.7389 Servicing Fee Support 2132,~~941~~117.7089 Non-Supported Prepayment/Curtailment Interest Shortfall 730.0300

SERVICING FEES Gross Servicing Fee ~~120~~108,~~096~~710.9037 Master Servicing Fee 4,~~806~~351.5306 Supported Prepayment/Curtailment Interest Shortfall 2132,~~941~~117.7089 Net Servicing Fee ~~102~~80,~~961~~943.7354

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~196~~467,~~198~~148.7309

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 9,105,527.06 1.30003618% 8,~~948~~919,~~825~~511.7073 1.~~71490675~~97669856% 98.~~285077~~023287% 100.000000% Class B-1 4,202,527.06 0.60001329% 4,~~130~~116,~~203~~674.7732 0.~~79149093~~91231723% 01.~~923424~~064389% 0.000000% Class B-2 2,802,527.06 0.40012913% 2,~~754~~745,~~297~~274.0469 0.~~52781926~~60839435% 0.~~263674~~303925% 0.000000% Class B-3 1,751,527.06 0.25007323% 1,~~721~~715,~~384~~745.2040 0.~~32987718~~38023510% 0.~~197944~~228161% 0.000000% Class B-4 1,051,527.06 0.15013115% 1,~~033~~030,~~430~~045.8359 0.~~19804135~~22827367% 0.~~131837~~151963% 0.000000% Class B-5 700,527.06 0.10001733% ~~688~~686,~~471~~216.3611 0.~~13193510~~15207586% 0.~~066107~~076198% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~131936~~152077% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 15 Year Weighted Average Gross Coupon 5.~~831431~~830263% Weighted Average Pass-Through Rate 5.250000% Weighted Average Maturity(Stepdown Calculation ) ~~173~~172 Beginning Scheduled Collateral Loan Count 1,~~235~~128 Number Of Loans Paid In Full ~~107~~129 Ending Scheduled Collateral Loan Count ~~1,128~~999 Beginning Scheduled Collateral Balance ~~576~~521,~~469~~825,~~773~~789.7027 Ending Scheduled Collateral Balance ~~521~~451,~~825~~232,~~789~~773.2737 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2003 ~~547~~479,~~866~~451,~~519~~236.3808 Ending Scheduled Balance For Wells Fargo Serviced ~~521~~450,~~372~~781,~~476~~106.1436 Ending Scheduled Balance For Other Servicers ~~453~~451,~~313~~667.1301 Monthly P &I Constant 4,~~801~~362,~~895~~737.1246 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 5772,~~096~~805,~~236~~956.1466 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~519~~449,~~255~~481,~~288~~568.2843 Ending scheduled Balance For discounted Loans 21,~~570~~751,~~500~~204.9994 Scheduled Principal 1,~~955~~709,~~930~~359.9829 Unscheduled Principal 5268,~~688~~883,~~053~~656.4561 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~519~~449,~~711~~290,~~153~~030.5317 Greater Than 80%, less than or equal to 85% 1,~~682~~677,~~068~~177.3812 Greater than 85%, less than or equal to 95% ~~382~~381,~~556~~337.7462 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SER 2003-2