8-K 1 wfm0300e.txt SEPTEMBER 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): September 25, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-E Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-18 54-2120421 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-E 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-E 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-E 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-E 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-E 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-1 949783AA2 SEQ 5.00000% ~~100~~86,~~236~~913,~~982~~899.3525 ~~417~~362,~~646~~134.9412 135,~~323~~498,~~083~~802.0941 A-2 949783AB0 SEQ 0.00000% 21,~~081~~895,~~942~~265.6327 0.00 ~~186~~58,~~677~~922.3631 A-3 949783AC8 SEQ 5.00000% 2622,~~390~~883,~~885~~118.6985 ~~109~~95,~~960~~344.1445 31,~~507~~447,~~766~~751.8474 A-4 949783AD6 SEQ 5.00000% 4338,~~984~~138.8153 ~~183~~158.2791 52,~~846~~412.2892 A-WIO 949783AE4 NOT 0.~~29356~~28718% 0.00 1916,~~090~~408.7199 0.00 A-R 949783AF1 SEQ 5.00000% 0.00 0.0100 0.00 B-1 949783AG9 SUB 5.00000% 2,~~402~~400,~~882~~486.6981 10,~~011~~001.8483 2,~~395~~598.8729 B-2 949783AH7 SUB 5.00000% ~~676~~675,~~559~~884.1658 2,~~818~~816.9513 ~~674~~731.5958 B-3 949783AJ3 SUB 5.00000% 525,~~880~~355.0671 2,~~191~~188.1394 ~~524~~568.3565 B-4 949783AK0 SUB 5.00000% 225,~~519~~294.7286 ~~939~~938.6571 ~~224~~243.86 B-5 949783AL8 SUB 5.00000% 224,~~521~~297.8598 ~~935~~934.4956 ~~223~~242.8778 B-6 949783AM6 SUB 5.00000% ~~226~~225,~~190~~965.9340 ~~942~~941.4550 ~~225~~244.5311 Totals ~~133~~116,~~035~~007,~~349~~707.8924 ~~564~~491,~~720~~868.5814 177,~~027~~012,~~642~~518.6465

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 8681,~~913~~415,~~899~~096.2584 135,~~740~~860,~~730~~936.0353 0.00 A-2 0.00 1,~~895~~836,~~265~~342.2796 ~~186~~58,~~677~~922.3631 0.00 A-3 0.00 2221,~~883~~435,~~118~~367.8511 31,~~617~~543,~~726~~096.9819 0.00 A-4 0.00 3835,~~138~~725.5361 62,~~029~~571.5583 0.00 A-WIO 0.00 0.00 1916,~~090~~408.7199 0.00 A-R 0.00 0.00 0.0100 0.00 B-1 0.00 2,~~400~~397,~~486~~888.8152 12,~~407~~600.7112 0.00 B-2 0.00 675,~~884~~153.5800 3,~~493~~547.5471 0.00 B-3 0.00 ~~525~~524,~~355~~787.7106 2,~~715~~757.4859 0.00 B-4 0.00 225,~~294~~051.8600 1,~~164~~182.5157 0.00 B-5 0.00 224,~~297~~055.9820 1,~~159~~177.3634 0.00 B-6 0.00 225,~~965~~721.4029 1,~~167~~185.9861 1.22 Totals 0.00 ~~116~~108,~~007~~995,~~707~~188.2459 177,~~592~~504,~~363~~386.2279 1.22 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-1 113,945,000.00 ~~100~~86,~~236~~913,~~982~~899.3525 9994,~~944~~075.5485 135,~~223~~404,~~138~~726.5556 0.00 0.00 A-2 2,250,820.51 21,~~081~~895,~~942~~265.6327 2,~~421~~360.4757 ~~184~~56,~~255~~561.9074 0.00 0.00 A-3 30,000,000.00 2622,~~390~~883,~~885~~118.6985 2624,~~313~~768.8975 31,~~481~~422,~~452~~982.9599 0.00 0.00 A-4 50,000.00 4338,~~984~~138.8153 4341.8628 52,~~802~~371.4264 0.00 0.00 A-WIO 0.00 0.00 0.00 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 2,408,000.00 2,~~402~~400,~~882~~486.6981 2,~~395~~598.8729 0.00 0.00 0.00 B-2 678,000.00 ~~676~~675,~~559~~884.1658 ~~674~~731.5958 0.00 0.00 0.00 B-3 527,000.00 525,~~880~~355.0671 ~~524~~568.3565 0.00 0.00 0.00 B-4 226,000.00 225,~~519~~294.7286 ~~224~~243.86 0.00 0.00 0.00 B-5 225,000.00 224,~~521~~297.8598 ~~223~~242.8778 0.00 0.00 0.00 B-6 226,673.86 ~~226~~225,~~190~~965.9340 ~~225~~244.5311 0.00 0.00 0.00 Totals 150,536,594.37 ~~133~~116,~~035~~007,~~349~~707.8924 ~~132~~125,~~992~~875.8372 166,~~894~~886,~~649~~642.8293 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-1 135,~~323~~498,~~083~~802.0941 8681,~~913~~415,~~899~~096.2584 0.~~76277063~~71451224 135,~~323~~498,~~083~~802.0941 A-2 ~~186~~58,~~677~~922.3631 1,~~895~~836,~~265~~342.2796 0.~~84203305~~81585491 ~~186~~58,~~677~~922.3631 A-3 31,~~507~~447,~~766~~751.8474 2221,~~883~~435,~~118~~367.8511 0.~~76277063~~71451224 31,~~507~~447,~~766~~751.8474 A-4 52,~~846~~412.2892 3835,~~138~~725.5361 0.~~76277060~~71451220 52,~~846~~412.2892 A-WIO 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 B-1 2,~~395~~598.8729 2,~~400~~397,~~486~~888.8152 0.~~99687990~~99580088 2,~~395~~598.8729 B-2 ~~674~~731.5958 675,~~884~~153.5800 0.~~99687991~~99580088 ~~674~~731.5958 B-3 ~~524~~568.3565 ~~525~~524,~~355~~787.7106 0.~~99687991~~99580087 ~~524~~568.3565 B-4 ~~224~~243.86 225,~~294~~051.8600 0.~~99687991~~99580088 ~~224~~243.86 B-5 ~~223~~242.8778 224,~~297~~055.9820 0.~~99687991~~99580089 ~~223~~242.8778 B-6 ~~225~~244.5311 225,~~965~~721.4029 0.~~99687454~~99579762 ~~225~~244.5311 Totals 177,~~027~~012,~~642~~518.6465 ~~116~~108,~~007~~995,~~707~~188.2459 0.~~77062795~~72404447 177,~~027~~012,~~642~~518.6465

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 113,945,000.00 ~~879~~762.~~69618983~~77062837 0.~~87712967~~82562508 ~~116~~47.~~04843170~~43276633 0.00000000 A-2 2,250,820.51 ~~924~~842.~~97052553~~03305487 1.~~07581657~~04875977 8125.~~86165853~~12938715 0.00000000 A-3 30,000,000.00 ~~879~~762.~~69618967~~77062833 0.~~87712967~~82562500 ~~116~~47.~~04843167~~43276633 0.00000000 A-4 50,000.00 ~~879~~762.~~69620000~~77060000 0.~~87720000~~82560000 ~~116~~47.~~04840000~~43280000 0.00000000 A-WIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,408,000.00 ~~997~~996.~~87487126~~87990449 01.~~99496262~~07902409 0.00000000 0.00000000 B-2 678,000.00 ~~997~~996.~~87486726~~87991150 01.~~99497050~~07902655 0.00000000 0.00000000 B-3 527,000.00 ~~997~~996.~~87487666~~87990512 01.~~99497154~~07903226 0.00000000 0.00000000 B-4 226,000.00 ~~997~~996.~~87486726~~87991150 01.~~99495575~~07902655 0.00000000 0.00000000 B-5 225,000.00 ~~997~~996.~~87488889~~87991111 01.~~99497778~~07902222 0.00000000 0.00000000 B-6 226,673.86 ~~997~~996.~~86949408~~87454036 01.~~99495372~~07692171 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 ~~116~~48.~~92556137~~25839142 ~~762~~714.~~77062837~~51223696 0.~~76277063~~71451224 ~~116~~48.~~92556137~~25839142 A-2 0.00000000 8226.~~93747066~~17814692 ~~842~~815.~~03305487~~85490795 0.~~84203305~~81585491 8226.~~93747066~~17814692 A-3 0.00000000 ~~116~~48.~~92556133~~25839133 ~~762~~714.~~77062833~~51223700 0.~~76277063~~71451224 ~~116~~48.~~92556133~~25839133 A-4 0.00000000 ~~116~~48.~~92560000~~25840000 ~~762~~714.~~77060000~~51220000 0.~~76277060~~71451220 ~~116~~48.~~92560000~~25840000 A-WIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 01.~~99496262~~07902409 ~~996~~995.~~87990449~~80088040 0.~~99687990~~99580088 01.~~99496262~~07902409 B-2 0.00000000 01.~~99497050~~07902655 ~~996~~995.~~87991150~~80088496 0.~~99687991~~99580088 01.~~99497050~~07902655 B-3 0.00000000 01.~~99497154~~07903226 ~~996~~995.~~87990512~~80087287 0.~~99687991~~99580087 01.~~99497154~~07903226 B-4 0.00000000 01.~~99495575~~07902655 ~~996~~995.~~87991150~~80088496 0.~~99687991~~99580088 01.~~99495575~~07902655 B-5 0.00000000 01.~~99497778~~07902222 ~~996~~995.~~87991111~~80088889 0.~~99687991~~99580089 01.~~99497778~~07902222 B-6 0.00000000 01.~~99495372~~07692171 ~~996~~995.~~87454036~~79761866 0.~~99687454~~99579762 01.~~99495372~~07692171 (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-1 113,945,000.00 5.00000% ~~100~~86,~~236~~913,~~982~~899.3525 ~~417~~362,~~654~~141.0925 0.00 0.00 A-2 2,250,820.51 0.00000% 21,~~081~~895,~~942~~265.6327 0.00 0.00 0.00 A-3 30,000,000.00 5.00000% 2622,~~390~~883,~~885~~118.6985 ~~109~~95,~~962~~346.0233 0.00 0.00 A-4 50,000.00 5.00000% 4338,~~984~~138.8153 ~~183~~158.2791 0.00 0.00 A-WIO 0.00 0.~~29356~~28718% 7868,~~040~~566,~~231~~994.2696 1916,~~091~~409.0331 0.00 0.00 A-R 100.00 5.00000% 0.00 0.00 0.00 0.00 B-1 2,408,000.00 5.00000% 2,~~402~~400,~~882~~486.6981 10,~~012~~002.0103 0.00 0.00 B-2 678,000.00 5.00000% ~~676~~675,~~559~~884.1658 2,~~819~~816.0019 0.00 0.00 B-3 527,000.00 5.00000% 525,~~880~~355.0671 2,~~191~~188.1798 0.00 0.00 B-4 226,000.00 5.00000% 225,~~519~~294.7286 ~~939~~938.6773 0.00 0.00 B-5 225,000.00 5.00000% 224,~~521~~297.8598 ~~935~~934.5157 0.00 0.00 B-6 226,673.86 5.00000% ~~226~~225,~~190~~965.9340 ~~942~~941.4652 0.00 0.00 Totals 150,536,594.37 ~~564~~491,~~730~~877.2382 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 7.1513 0.00 ~~417~~362,~~646~~134.9412 0.00 8681,~~913~~415,~~899~~096.2584 A-2 0.00 0.00 0.00 0.00 1,~~895~~836,~~265~~342.2796 A-3 1.88 0.00 ~~109~~95,~~960~~344.1445 0.00 2221,~~883~~435,~~118~~367.8511 A-4 0.00 0.00 ~~183~~158.2791 0.00 3835,~~138~~725.5361 A-WIO 0.3332 0.00 1916,~~090~~408.7199 0.00 6862,~~565~~686,~~844~~108.2427 A-R 0.00 0.00 0.0100 0.00 0.00 B-1 0.1720 0.00 10,~~011~~001.8483 0.00 2,~~400~~397,~~486~~888.8152 B-2 0.0506 0.00 2,~~818~~816.9513 0.00 675,~~884~~153.5800 B-3 0.04 0.00 2,~~191~~188.1394 0.00 ~~525~~524,~~355~~787.7106 B-4 0.02 0.00 ~~939~~938.6571 0.00 225,~~294~~051.8600 B-5 0.02 0.00 ~~935~~934.4956 0.00 224,~~297~~055.9820 B-6 0.02 0.00 ~~942~~941.4550 0.00 225,~~965~~721.4029 Totals 9.6869 0.00 ~~564~~491,~~720~~868.5814 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-1 113,945,000.00 5.00000% ~~879~~762.~~69618983~~77062837 3.~~66540076~~17821098 0.00000000 0.00000000 A-2 2,250,820.51 0.00000% ~~924~~842.~~97052553~~03305487 0.00000000 0.00000000 0.00000000 A-3 30,000,000.00 5.00000% ~~879~~762.~~69618967~~77062833 3.~~66540067~~17821100 0.00000000 0.00000000 A-4 50,000.00 5.00000% ~~879~~762.~~69620000~~77060000 3.~~66540000~~17820000 0.00000000 0.00000000 A-WIO 0.00 0.~~29356~~28718% ~~856~~752.~~65857359~~66952890 0.~~20956492~~18012730 0.00000000 0.00000000 A-R 100.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,408,000.00 5.00000% ~~997~~996.~~87487126~~87990449 4.~~15781146~~15366694 0.00000000 0.00000000 B-2 678,000.00 5.00000% ~~997~~996.~~87486726~~87991150 4.~~15781711~~15367257 0.00000000 0.00000000 B-3 527,000.00 5.00000% ~~997~~996.~~87487666~~87990512 4.~~15781784~~15366224 0.00000000 0.00000000 B-4 226,000.00 5.00000% ~~997~~996.~~87486726~~87991150 4.~~15783186~~15367257 0.00000000 0.00000000 B-5 225,000.00 5.00000% ~~997~~996.~~87488889~~87991111 4.~~15782222~~15364444 0.00000000 0.00000000 B-6 226,673.86 5.00000% ~~997~~996.~~86949408~~87454036 4.~~15777982~~15363289 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.~~00006275~~00006257 0.00000000 3.~~66533801~~17814840 0.00000000 ~~762~~714.~~77062837~~51223696 A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~842~~815.~~03305487~~85490795 A-3 0.00006267 0.00000000 3.~~66533800~~17814833 0.00000000 ~~762~~714.~~77062833~~51223700 A-4 0.00000000 0.00000000 3.~~66540000~~17820000 0.00000000 ~~762~~714.~~77060000~~51220000 A-WIO 0.~~00000362~~00000351 0.00000000 0.~~20956140~~18012379 0.00000000 ~~752~~688.~~65689729~~11421017 A-R 0.00000000 0.00000000 0.~~10000000~~00000000 0.00000000 0.00000000 B-1 0.~~00007060~~00008306 0.00000000 4.~~15774086~~15358389 0.00000000 ~~996~~995.~~87990449~~80088040 B-2 0.~~00007375~~00008850 0.00000000 4.~~15774336~~15358407 0.00000000 ~~996~~995.~~87991150~~80088496 B-3 0.00007590 0.00000000 4.~~15774194~~15358634 0.00000000 ~~996~~995.~~87990512~~80087287 B-4 0.00008850 0.00000000 4.~~15774336~~15358407 0.00000000 ~~996~~995.~~87991150~~80088496 B-5 0.00008889 0.00000000 4.~~15773333~~15360000 0.00000000 ~~996~~995.~~87991111~~80088889 B-6 0.00008823 0.00000000 4.~~15773570~~15354466 0.00000000 ~~996~~995.~~87454036~~79761866 (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 ~~9,123~~0.4500 Deposits Payments of Interest and Principal 177,~~559~~584,~~527~~425.7355 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5812,~~197~~551.7444 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 177,~~617~~596,~~725~~976.4799 Withdrawals Reimbursement for Servicer Advances 058,197.0074 Payment of Service Fee 34,~~485~~392.6847 Payment of Interest and Principal 177,~~592~~504,~~363~~386.2079 Total Withdrawals (Pool Distribution Amount) 177,~~626~~596,~~848~~977.8800 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 82,~~203~~833.6151 Servicing Fee Support 82,~~193~~823.9382 Non-Supported Prepayment/Curtailment Interest Shortfall 9.6869

SERVICING FEES Gross Servicing Fee 4136,~~571~~249.0563 Master Servicing Fee ~~1,108~~966.5666 Supported Prepayment/Curtailment Interest Shortfall 82,~~193~~823.9382 Net Servicing Fee 34,~~485~~392.6847

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7429,~~746~~021.4042

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 4,290,673.86 2.85025304% 4,~~277~~272,~~285~~656.3407 3.~~68706993~~92004096% 96.~~312929~~079958% 100.000000% Class B-1 1,882,673.86 1.25064199% 1,~~876~~874,~~798~~767.5355 1.~~61782226~~72004614% 2.~~069248~~199995% 0.000000% Class B-2 1,204,673.86 0.80025316% 1,~~200~~199,~~913~~614.9555 1.~~03520186~~10061238% 0.~~582620~~619434% 0.000000% Class B-3 677,673.86 0.45017217% ~~675~~674,~~558~~827.2449 0.~~58233910~~61913511% 0.~~452863~~481477% 0.000000% Class B-4 451,673.86 0.30004257% ~~450~~449,~~263~~776.3849 0.~~38813229~~41265719% 0.~~194207~~206478% 0.000000% Class B-5 226,673.86 0.15057725% 225,~~965~~721.4029 0.~~19478481~~20709289% 0.~~193347~~205564% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~194785~~207093% 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.~~479175~~473338% Weighted Average Net Coupon 5.~~094175~~088338% Weighted Average Pass-Through Rate 5.~~094175~~088338% Weighted Average Maturity(Stepdown Calculation ) ~~354~~353 Beginning Scheduled Collateral Loan Count ~~242~~214 Number Of Loans Paid In Full 2812 Ending Scheduled Collateral Loan Count ~~214~~202 Beginning Scheduled Collateral Balance ~~133~~116,~~035~~007,~~351~~708.1046 Ending Scheduled Collateral Balance ~~116~~108,~~007~~995,~~708~~189.4633 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2003 ~~117~~108,~~295~~936,~~343~~883.5388 Monthly P &I Constant ~~759~~662,~~377~~804.2002 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 177,~~570~~481,~~264~~945.0018 Ending Scheduled Balance for Premium Loans ~~116~~108,~~007~~995,~~708~~189.4633 Scheduled Principal ~~132~~125,~~992~~876.8220 Unscheduled Principal 166,~~894~~886,~~649~~642.8293 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~115~~108,~~629~~607,~~792~~696.43 Greater Than 80%, less than or equal to 85% 0.00 Greater than 85%, less than or equal to 95% ~~390~~389,~~069~~657.3729 Greater than 95% 0.00

Filing Compare · WELLS FARGO MORTGAGE BACK SECURITIES 2003-E