8-K 1 wfm0300g.txt DECEMBER 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): December 26, 2003 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-G Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98129-21 Pending Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2003-G Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-G Trust, relating to the December 26, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2003-G Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-G Trust, relating to the December 26, 2003 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 WFMBS Series: 2003-G Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 94979WAA7 SEQ 4.10000% ~~318~~309,~~565~~224,~~698~~344.7845 1,~~088~~056,~~429~~498.9741 53,~~950~~433,~~452~~175.9125 A-IO 94979WAB5 SEQ 0.~~80254~~79951% 0.00 ~~213~~206,~~050~~019.1331 0.00 A-R 94979WAC3 SEQ 4.~~90027~~89794% 0.00 0.00 0.00 A-LR 94979WAD1 SEQ 4.~~90027~~89794% 0.00 0.00 0.00 B-1 94979WAE9 SUB 4.~~90254~~89951% 5,~~275~~263,~~461~~190.1766 21,~~552~~488.5684 6,~~096~~211.8655 B-2 94979WAF6 SUB 4.~~90254~~89951% 1,~~695~~691,~~363~~420.5824 6,~~926~~905.3082 1,~~959~~996.3419 B-3 94979WAG4 SUB 4.~~90254~~89951% ~~942~~940,~~865~~672.3428 3,~~852~~840.0263 1,~~089~~110.6717 B-4 94979WAH2 SUB 4.~~90254~~89951% ~~565~~563,~~121~~806.1975 2,~~308~~301.7794 ~~653~~665.1140 B-5 94979WAJ8 SUB 4.~~90254~~89951% ~~376~~375,~~747~~871.4616 1,~~539~~534.1863 ~~435~~443.4160 B-6 94979WAK5 SUB 4.~~90254~~89951% ~~565~~564,~~682~~366.1843 2,~~311~~304.0623 ~~653~~666.7606 Totals ~~327~~318,~~986~~623,~~939~~671.7097 1,~~339~~300,~~969~~893.9981 53,~~961~~444,~~341~~268.0622

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~312~~305,~~615~~791,~~245~~169.8620 74,~~038~~489,~~882~~673.8866 0.00 A-IO 0.00 0.00 ~~213~~206,~~050~~019.1331 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 5,~~269~~256,~~364~~979.3111 27,~~649~~700.4239 0.00 B-2 0.00 1,~~693~~689,~~404~~424.2504 8,~~885~~902.6401 0.00 B-3 0.00 ~~941~~939,~~775~~562.6711 4,~~941~~950.6980 0.00 B-4 0.00 ~~564~~563,~~468~~141.0835 2,~~961~~967.8834 0.00 B-5 0.00 ~~376~~375,~~312~~427.0657 1,~~974~~978.5923 0.00 B-6 0.00 ~~565~~563,~~028~~700.4237 2,~~964~~970.8229 0.00 Totals 0.00 ~~322~~315,~~025~~179,~~598~~403.6575 74,~~301~~745,~~311~~162.0503 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-1 368,643,000.00 ~~318~~309,~~565~~224,~~698~~344.7845 ~~368~~364,~~167~~942.0674 53,~~582~~068,~~285~~232.8551 0.00 0.00 A-IO 0.00 0.00 0.00 0.00 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 5,293,000.00 5,~~275~~263,~~461~~190.1766 6,~~096~~211.8655 0.00 0.00 0.00 B-2 1,701,000.00 1,~~695~~691,~~363~~420.5824 1,~~959~~996.3419 0.00 0.00 0.00 B-3 946,000.00 ~~942~~940,~~865~~672.3428 1,~~089~~110.6717 0.00 0.00 0.00 B-4 567,000.00 ~~565~~563,~~121~~806.1975 ~~653~~665.1140 0.00 0.00 0.00 B-5 378,000.00 ~~376~~375,~~747~~871.4616 ~~435~~443.4160 0.00 0.00 0.00 B-6 567,562.85 ~~565~~564,~~682~~366.1843 ~~653~~666.7606 0.00 0.00 0.00 Totals 378,095,662.85 ~~327~~318,~~986~~623,~~939~~671.7097 ~~379~~376,~~055~~035.2171 53,~~582~~068,~~285~~232.8551 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 53,~~950~~433,~~452~~175.9125 ~~312~~305,~~615~~791,~~245~~169.8620 0.~~84801623~~82950488 53,~~950~~433,~~452~~175.9125 A-IO 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~096~~211.8655 5,~~269~~256,~~364~~979.3111 0.~~99553454~~99319462 6,~~096~~211.8655 B-2 1,~~959~~996.3419 1,~~693~~689,~~404~~424.2504 0.~~99553454~~99319461 1,~~959~~996.3419 B-3 1,~~089~~110.6717 ~~941~~939,~~775~~562.6711 0.~~99553453~~99319462 1,~~089~~110.6717 B-4 ~~653~~665.1140 ~~564~~563,~~468~~141.0835 0.~~99553453~~99319462 ~~653~~665.1140 B-5 ~~435~~443.4160 ~~376~~375,~~312~~427.0657 0.~~99553455~~99319463 ~~435~~443.4160 B-6 ~~653~~666.7606 ~~565~~563,~~028~~700.4237 0.~~99553454~~99319462 ~~653~~666.7606 Totals 53,~~961~~444,~~341~~268.0622 ~~322~~315,~~025~~179,~~598~~403.6575 0.~~85170403~~83359698 53,~~961~~444,~~341~~268.0622

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 368,643,000.00 ~~864~~838.~~15773195~~81789279 0.~~99870894~~98996248 158.~~14279628~~32304563 0.00000000 A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 5,293,000.00 ~~996~~994.~~68641035~~36815794 1.~~15187228~~17354053 0.00000000 0.00000000 B-2 1,701,000.00 ~~996~~994.~~68640800~~36815991 1.~~15187537~~17353909 0.00000000 0.00000000 B-3 946,000.00 ~~996~~994.~~68640592~~36816068 1.~~15187104~~17354123 0.00000000 0.00000000 B-4 567,000.00 ~~996~~994.~~68640212~~36816578 1.~~15186949~~17354497 0.00000000 0.00000000 B-5 378,000.00 ~~996~~994.~~68640212~~36814815 1.~~15187831~~17354497 0.00000000 0.00000000 B-6 567,562.85 ~~996~~994.~~68641103~~36816557 1.~~15187243~~17354404 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 169.~~14150522~~31300811 ~~848~~829.~~01622670~~50488467 0.~~84801623~~82950488 169.~~14150522~~31300811 A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~15187228~~17354053 ~~995~~993.~~53453807~~19461742 0.~~99553454~~99319462 1.~~15187228~~17354053 B-2 0.00000000 1.~~15187537~~17353909 ~~995~~993.~~53453851~~19461493 0.~~99553454~~99319461 1.~~15187537~~17353909 B-3 0.00000000 1.~~15187104~~17354123 ~~995~~993.~~53453488~~19461945 0.~~99553453~~99319462 1.~~15187104~~17354123 B-4 0.00000000 1.~~15186949~~17354497 ~~995~~993.~~53453263~~19462081 0.~~99553453~~99319462 1.~~15186949~~17354497 B-5 0.00000000 1.~~15187831~~17354497 ~~995~~993.~~53455026~~19462963 0.~~99553455~~99319463 1.~~15187831~~17354497 B-6 0.00000000 1.~~15187243~~17354404 ~~995~~993.~~53453860~~19462153 0.~~99553454~~99319462 1.~~15187243~~17354404 (3) Amount Does Not Include Excess Special Hazard, 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-1 368,643,000.00 4.10000% ~~318~~309,~~565~~224,~~698~~344.7845 1,~~088~~056,~~432~~516.8051 0.00 0.00 A-IO 0.00 0.~~80254~~79951% ~~318~~309,~~565~~224,~~698~~344.7845 ~~213~~206,~~050~~022.6884 0.00 0.00 A-R 50.00 4.~~90027~~89794% 0.00 0.00 0.00 0.00 A-LR 50.00 4.~~90027~~89794% 0.00 0.00 0.00 0.00 B-1 5,293,000.00 4.~~90254~~89951% 5,~~275~~263,~~461~~190.1766 21,~~552~~489.6221 0.00 0.00 B-2 1,701,000.00 4.~~90254~~89951% 1,~~695~~691,~~363~~420.5824 6,~~926~~905.3294 0.00 0.00 B-3 946,000.00 4.~~90254~~89951% ~~942~~940,~~865~~672.3428 3,~~852~~840.0369 0.00 0.00 B-4 567,000.00 4.~~90254~~89951% ~~565~~563,~~121~~806.1975 2,~~308~~301.7798 0.00 0.00 B-5 378,000.00 4.~~90254~~89951% ~~376~~375,~~747~~871.4616 1,~~539~~534.1865 0.00 0.00 B-6 567,562.85 4.~~90254~~89951% ~~565~~564,~~682~~366.1843 2,~~311~~304.0626 0.00 0.00 Totals 378,095,662.85 1,~~339~~300,~~973~~916.4608 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-1 218.8410 0.00 1,~~088~~056,~~429~~498.9741 0.00 ~~312~~305,~~615~~791,~~245~~169.8620 A-IO 03.5653 0.00 ~~213~~206,~~050~~019.1331 0.00 ~~312~~305,~~615~~791,~~245~~169.8620 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 0.0637 0.00 21,~~552~~488.5684 0.00 5,~~269~~256,~~364~~979.3111 B-2 0.0212 0.00 6,~~926~~905.3082 0.00 1,~~693~~689,~~404~~424.2504 B-3 0.0107 0.00 3,~~852~~840.0263 0.00 ~~941~~939,~~775~~562.6711 B-4 0.0104 0.00 2,~~308~~301.7794 0.00 ~~564~~563,~~468~~141.0835 B-5 0.0003 0.00 1,~~539~~534.1863 0.00 ~~376~~375,~~312~~427.0657 B-6 0.0104 0.00 2,~~311~~304.0623 0.00 ~~565~~563,~~028~~700.4237 Totals 322.5130 0.00 1,~~339~~300,~~969~~893.9981 0.00 (4) Amount Does Not Include Excess Special Hazard, 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-1 368,643,000.00 4.10000% ~~864~~838.~~15773195~~81789279 2.~~95253891~~86596113 0.00000000 0.00000000 A-IO 0.00 0.~~80254~~79951% ~~864~~838.~~15773195~~81789279 0.~~57793225~~55886817 0.00000000 0.00000000 A-R 50.00 4.~~90027~~89794% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 4.~~90027~~89794% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 5,293,000.00 4.~~90254~~89951% ~~996~~994.~~68641035~~36815794 4.~~07191007~~05993010 0.00000000 0.00000000 B-2 1,701,000.00 4.~~90254~~89951% ~~996~~994.~~68640800~~36815991 4.~~07191064~~05992945 0.00000000 0.00000000 B-3 946,000.00 4.~~90254~~89951% ~~996~~994.~~68640592~~36816068 4.~~07191332~~05992600 0.00000000 0.00000000 B-4 567,000.00 4.~~90254~~89951% ~~996~~994.~~68640212~~36816578 4.~~07190476~~05992945 0.00000000 0.00000000 B-5 378,000.00 4.~~90254~~89951% ~~996~~994.~~68640212~~36814815 4.~~07190476~~05992063 0.00000000 0.00000000 B-6 567,562.85 4.~~90254~~89951% ~~996~~994.~~68641103~~36816557 4.~~07190146~~05992041 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.~~00000770~~00004910 0.00000000 2.~~95253123~~86591203 0.00000000 ~~848~~829.~~01622670~~50488467 A-IO 0.~~00000152~~00000958 0.00000000 0.~~57793076~~55885860 0.00000000 ~~848~~829.~~01622670~~50488467 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.~~00001134~~00006990 0.00000000 4.~~07189873~~05986019 0.00000000 ~~995~~993.~~53453807~~19461742 B-2 0.~~00001176~~00007055 0.00000000 4.~~07189888~~05985891 0.00000000 ~~995~~993.~~53453851~~19461493 B-3 0.~~00001057~~00007400 0.00000000 4.~~07190275~~05986258 0.00000000 ~~995~~993.~~53453488~~19461945 B-4 0.~~00001764~~00007055 0.00000000 4.~~07190476~~05985891 0.00000000 ~~995~~993.~~53453263~~19462081 B-5 0.~~00000000~~00007937 0.00000000 4.~~07190476~~05986772 0.00000000 ~~995~~993.~~53455026~~19462963 B-6 0.~~00001762~~00007048 0.00000000 4.~~07190146~~05986755 0.00000000 ~~995~~993.~~53453860~~19462153 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~14,016~~0.5700 Deposits Payments of Interest and Principal 75,~~420~~019,~~647~~374.3177 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 75,~~420~~019,~~647~~374.3177 Withdrawals Reimbursement for Servicer Advances 0151,212.0015 Payment of Service Fee ~~100~~101,~~572~~800.8937 Payment of Interest and Principal 74,~~301~~745,~~311~~162.0402 Total Withdrawals (Pool Distribution Amount) 74,~~401~~998,~~883~~174.9354 Ending Balance 3221,~~779~~200.9423

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~4,659~~445.3722 Servicing Fee Support ~~4,655~~422.8692 Non-Supported Prepayment/Curtailment Interest Shortfall 322.5130

SERVICING FEES Gross Servicing Fee ~~102~~99,~~495~~568.5414 Master Servicing Fee 2,~~733~~655.2215 Supported Prepayment/Curtailment Interest Shortfall ~~4,655~~422.8692 Net Servicing Fee ~~100~~101,~~572~~800.8937

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~625,026~~0.7100 0.00 0.00 0.00 ~~625,026~~0.7100 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~372,628~~0.6700 0.00 0.00 0.00 ~~372,628~~0.6700 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 20 0 0 0 20 ~~997,655~~0.3800 0.00 0.00 0.00 ~~997,655~~0.3800 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.~~162338~~000000% 0.000000% 0.000000% 0.000000% 0.~~162338~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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.~~162338~~000000% 0.000000% 0.000000% 0.000000% 0.~~162338~~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.~~324675~~000000% 0.000000% 0.000000% 0.000000% 0.~~324675~~000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4068,~~187~~467.5984

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 9,452,562.85 2.50004530% 9,~~410~~388,~~352~~234.7955 2.~~92223750~~97869545% 97.~~077763~~021305% 100.000000% Class B-1 4,159,562.85 1.10013503% 4,~~140~~131,~~988~~255.4844 1.~~28591904~~31076314% 1.~~636318~~667932% 0.000000% Class B-2 2,458,562.85 0.65024889% 2,~~447~~441,~~584~~831.2340 0.~~76005890~~77474333% 0.~~525860~~536020% 0.000000% Class B-3 1,512,562.85 0.40004766% 1,~~505~~502,~~808~~269.5629 0.~~46760524~~47663942% 0.~~292454~~298104% 0.000000% Class B-4 945,562.85 0.25008561% ~~941~~939,~~340~~127.4894 0.~~29231852~~29796615% 0.~~175287~~178673% 0.000000% Class B-5 567,562.85 0.15011091% ~~565~~563,~~028~~700.4237 0.~~17546072~~17885064% 0.~~116858~~119116% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~175461~~178851% 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.~~287543~~284511% Weighted Average Net Coupon 4.~~902543~~899511% Weighted Average Pass-Through Rate 4.~~902543~~899511% Weighted Average Maturity(Stepdown Calculation ) ~~356~~354 Beginning Scheduled Collateral Loan Count ~~627~~611 Number Of Loans Paid In Full 115 Ending Scheduled Collateral Loan Count ~~616~~606 Beginning Scheduled Collateral Balance ~~327~~318,~~986~~623,~~939~~671.7196 Ending Scheduled Collateral Balance ~~322~~315,~~025~~179,~~598~~403.6574 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 02,687,973.0073 Monthly P &I Constant 1,~~830~~782,~~489~~800.2425 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 74,~~251~~695,~~936~~714.4060 Ending Scheduled Balance for Premium Loans ~~322~~315,~~025~~179,~~598~~403.6574 Scheduled Principal ~~379~~376,~~055~~035.2171 Unscheduled Principal 53,~~582~~068,~~285~~232.8551 Unpaid Principal Balance Of Outstanding Mortgage Loans With Or Less Than Or Equal To 80% ~~319~~312,~~441~~604,~~929~~941.0126 Greater Than 80%, less than or equal to 85% ~~709~~707,~~220~~240.1655 Greater than 85%, less than or equal to 95% 1,~~866~~861,~~229~~327.2264 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SECURITES CORP 2003-G