8-K 1 wfm02004.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 26, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-01 45-0469868 Pooling and Servicing Agreement) (Commission 45-0469870 (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 August 26, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-4 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 2002-4 Trust, relating to the August 26, 2002 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 2002-4 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 9/3/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the August 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 WFMBS Series: 2002-4 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 I-A-PO 94978KAB2 SEQ 0.00000% ~~481~~464,~~809~~881.1724 0.00 161,~~927~~963.9328 I-A-1 94978KAA4 SEQ 6.00000% ~~275~~268,~~170~~556,~~987~~432.4251 1,~~375~~342,~~710~~404.5652 613,~~614~~974,~~554~~246.9144 II-A-PO 94978KAU0 PO 0.00000% 1,~~758~~750,~~776~~047.6109 0.00 858,~~729~~019.5277 II-A-1 94978KAC0 SEQ 6.00000% ~~116~~112,~~679~~941,~~988~~863.2726 ~~583~~564,~~343~~562.4371 37,~~738~~598,~~125~~569.0128 II-A-2 94978KAD8 SEQ 6.50000% 133,002,000.00 720,~~357~~240.7247 0.00 II-A-3 94978KAE6 SEQ 6.50000% 3,370,000.00 18,~~252~~249.4043 0.00 II-A-4 94978KAF3 SEQ 6.50000% 3,040,000.00 16,~~465~~462.0739 0.00 II-A-5 94978KAG1 SEQ 6.50000% 2,900,000.00 15,~~706~~704.8126 0.00 II-A-6 94978KAH9 SEQ 6.50000% 690,000.00 3,~~737~~736.1453 0.00 II-A-7 94978KAJ5 SEQ 6.50000% 23,~~696~~110,~~420~~731.5614 ~~128~~125,~~343~~150.1863 ~~585~~1,~~689~~190,543.4384 II-A-8 94978KAK2 SEQ 6.50000% 2524,~~077~~986,~~982~~097.1419 135,~~825~~306.9122 9192,~~884~~367.9557 II-A-9 94978KAL0 SEQ 6.50000% 1617,~~965~~056,~~017~~902.8681 9192,~~884~~367.9557 (9192,~~884~~367.9557) II-A-10 94978KAM8 SEQ 6.50000% 100,000,000.00 541,~~614~~526.2005 0.00 II-A-11 94978KAN6 SEQ 6.25000% ~~316~~306,~~906~~753,~~581~~714.9176 1,~~650~~597,~~395~~260.2483 1020,~~152~~637,~~867~~957.1533 II-A-12 94978KAP1 SEQ 6.50000% ~~116~~112,~~679~~941,~~988~~863.2726 ~~631~~611,~~955~~609.3861 37,~~738~~598,~~125~~569.0128 II-A-13 94978KAQ9 SEQ 2.~~41000~~40688% 6866,~~783~~579,~~319~~680.8116 ~~138~~133,~~126~~506.4542 24,~~203~~479,~~639~~386.6599 II-A-14 94978KAR7 SEQ 6.~~09000~~09312% 0.00 ~~349~~337,~~041~~977.5422 0.00 II-A-R 94978KAS5 RES 6.50000% 0.00 0.00 0.00 II-A-LR 94978KAT3 RES 6.50000% 0.00 0.00 0.00 B-1 94978KAV8 SUB 6.~~38568~~38591% 17,~~428~~402,~~561~~987.0307 92,~~735~~587.2617 25,~~573~~121.9669 B-2 94978KAW6 SUB 6.~~38568~~38591% 5,~~163~~155,~~540~~963.0730 27,~~474~~430.5770 7,~~576~~442.7778 B-3 94978KAX4 SUB 6.~~38568~~38591% 4,~~518~~511,~~221~~591.6681 24,~~040~~002.9152 6,~~629~~512.8561 B-4 94978KAY2 SUB 6.~~38568~~38591% 1,~~936~~934,~~948~~105.0283 10,~~306~~289.2781 2,~~842~~791.2094 B-5 94978KAZ9 SUB 6.~~38568~~38591% 1,~~290~~288,~~636~~742.8299 6,~~867~~856.3236 1,~~893~~860.8334 B-6 94978KBA3 SUB 6.~~38568~~38591% 1,~~937~~934,~~168~~325.3987 10,~~307~~290.4498 2,~~841~~789.3514 Totals 1,~~237~~210,~~477~~371,~~948~~930.0129 6,~~572~~427,~~491~~522.7540 2755,~~106~~585,~~016~~774.5771

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 ~~464~~462,~~881~~917.2495 161,~~927~~963.9328 0.00 I-A-1 0.00 ~~268~~254,~~556~~582,~~432~~186.5108 715,~~990~~316,~~265~~650.4796 0.00 II-A-PO 0.00 1,~~750~~692,~~047~~027.0932 858,~~729~~019.5277 0.00 II-A-1 0.00 ~~112~~105,~~941~~343,~~863~~293.2698 48,~~321~~163,~~468~~131.4499 0.00 II-A-2 0.00 133,002,000.00 720,~~357~~240.7247 0.00 II-A-3 0.00 3,370,000.00 18,~~252~~249.4043 0.00 II-A-4 0.00 3,040,000.00 16,~~465~~462.0739 0.00 II-A-5 0.00 2,900,000.00 15,~~706~~704.8126 0.00 II-A-6 0.00 690,000.00 3,~~737~~736.1453 0.00 II-A-7 0.00 2321,~~110~~920,~~731~~187.1430 ~~714~~1,~~032~~315,694.6147 0.00 II-A-8 0.00 24,~~986~~893,~~097~~729.1962 227,~~710~~673.8679 0.00 II-A-9 0.00 17,~~056~~149,~~902~~270.8138 0.00 0.00 II-A-10 0.00 100,000,000.00 541,~~614~~526.2005 0.00 II-A-11 0.00 ~~306~~286,~~753~~115,~~714~~757.7643 1122,~~803~~235,~~262~~218.3916 0.00 II-A-12 0.00 ~~112~~105,~~941~~343,~~863~~293.2698 48,~~370~~210,~~080~~178.3989 0.00 II-A-13 0.00 6662,~~579~~100,~~680~~293.1617 24,~~341~~612,~~766~~893.1041 0.00 II-A-14 0.00 0.00 ~~349~~337,~~041~~977.5422 0.00 II-A-R 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 B-1 0.00 17,~~402~~377,~~987~~865.0738 ~~118~~117,~~309~~708.2286 0.00 B-2 0.00 5,~~155~~148,~~963~~520.3053 3534,~~051~~873.3448 0.00 B-3 0.00 4,~~511~~505,~~591~~079.8120 30,~~670~~515.7613 0.00 B-4 0.00 1,~~934~~931,~~105~~313.8389 13,~~148~~081.4775 0.00 B-5 0.00 1,~~288~~286,~~742~~882.9965 8,~~761~~716.1570 0.00 B-6 13.1811 1,~~934~~931,~~325~~533.8761 13,~~148~~080.79 12 15.1021 Totals 13.1811 1,~~210~~154,~~371~~786,~~930~~152.2947 3362,~~678~~013,~~508~~297.3211 1215.1021 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) I-A-PO 492,500.31 ~~481~~464,~~809~~881.1724 1,~~703~~713.3422 ~~15,224~~250.5906 0.00 0.00 I-A-1 292,203,000.00 ~~275~~268,~~170~~556,~~987~~432.4251 ~~956~~916,~~098~~805.9463 513,~~658~~057,~~455~~440.9780 0.00 0.00 II-A-PO 1,893,276.93 1,~~758~~750,~~776~~047.6109 1,~~584~~545.0456 756,~~145~~474.4821 0.00 0.00 II-A-1 125,000,000.00 ~~116~~112,~~679~~941,~~988~~863.2726 ~~148~~143,~~187~~036.3080 37,~~589~~455,~~937~~532.7149 0.00 0.00 II-A-2 133,002,000.00 133,002,000.00 0.00 0.00 0.00 0.00 II-A-3 3,370,000.00 3,370,000.00 0.00 0.00 0.00 0.00 II-A-4 3,040,000.00 3,040,000.00 0.00 0.00 0.00 0.00 II-A-5 2,900,000.00 2,900,000.00 0.00 0.00 0.00 0.00 II-A-6 690,000.00 690,000.00 0.00 0.00 0.00 0.00 II-A-7 25,000,000.00 23,~~696~~110,~~420~~731.5614 2322,~~217~~411.9901 ~~562~~1,~~471~~168,132.4483 0.00 0.00 II-A-8 25,530,000.00 2524,~~077~~986,~~982~~097.1419 31,~~642~~738.5274 8890,~~242~~628.4383 0.00 0.00 II-A-9 16,513,000.00 1617,~~965~~056,~~017~~902.8681 0.00 0.00 (9192,~~884~~367.9557) 0.00 II-A-10 100,000,000.00 100,000,000.00 0.00 0.00 0.00 0.00 II-A-11 339,504,000.00 ~~316~~306,~~906~~753,~~581~~714.9176 ~~402~~388,~~481~~492.4552 920,~~750~~249,~~385~~464.7081 0.00 0.00 II-A-12 125,000,000.00 ~~116~~112,~~679~~941,~~988~~863.2726 ~~148~~143,~~187~~036.3080 37,~~589~~455,~~937~~532.7149 0.00 0.00 II-A-13 73,688,000.00 6866,~~783~~579,~~319~~680.8116 8784,~~357~~320.0176 24,~~116~~395,~~282~~066.6422 0.00 0.00 II-A-14 0.00 0.00 0.00 0.00 0.00 0.00 II-A-R 50.00 0.00 0.00 0.00 0.00 0.00 II-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 17,555,000.00 17,~~428~~402,~~561~~987.0307 25,~~573~~121.9669 0.00 0.00 0.00 B-2 5,201,000.00 5,~~163~~155,~~540~~963.0730 7,~~576~~442.7778 0.00 0.00 0.00 B-3 4,551,000.00 4,~~518~~511,~~221~~591.6681 6,~~629~~512.8561 0.00 0.00 0.00 B-4 1,951,000.00 1,~~936~~934,~~948~~105.0283 2,~~842~~791.2094 0.00 0.00 0.00 B-5 1,300,000.00 1,~~290~~288,~~636~~742.8299 1,~~893~~860.8334 0.00 0.00 0.00 B-6 1,951,222.04 1,~~937~~934,~~168~~325.3987 2,~~841~~789.3514 0.00 0.00 13.1811 Totals 1,300,335,099.28 1,~~237~~210,~~477~~371,~~948~~930.0129 1,~~819~~749,~~817~~619.8554 2553,~~378~~928,~~083~~522.6774 (9192,~~884~~367.9557) 13.1811 (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 I-A-PO 161,~~927~~963.9328 ~~464~~462,~~881~~917.2495 0.~~94392071~~93993433 161,~~927~~963.9328 I-A-1 613,~~614~~974,~~554~~246.9144 ~~268~~254,~~556~~582,~~432~~186.5108 0.~~91907486~~87125110 613,~~614~~974,~~554~~246.9144 II-A-PO 858,~~729~~019.5277 1,~~750~~692,~~047~~027.0932 0.~~92434818~~89370303 858,~~729~~019.5277 II-A-1 37,~~738~~598,~~125~~569.0128 ~~112~~105,~~941~~343,~~863~~293.2698 0.~~90353491~~84274635 37,~~738~~598,~~125~~569.0128 II-A-2 0.00 133,002,000.00 1.00000000 0.00 II-A-3 0.00 3,370,000.00 1.00000000 0.00 II-A-4 0.00 3,040,000.00 1.00000000 0.00 II-A-5 0.00 2,900,000.00 1.00000000 0.00 II-A-6 0.00 690,000.00 1.00000000 0.00 II-A-7 ~~585~~1,~~689~~190,543.4384 2321,~~110~~920,~~731~~187.1430 0.~~92442925~~87680749 ~~585~~1,~~689~~190,543.4384 II-A-8 9192,~~884~~367.9557 24,~~986~~893,~~097~~729.1962 0.~~97869554~~97507754 9192,~~884~~367.9557 II-A-9 (9192,~~884~~367.9557) 17,~~056~~149,~~902~~270.8138 1.~~03293786~~03853148 (9192,~~884~~367.9557) II-A-10 0.00 100,000,000.00 1.00000000 0.00 II-A-11 1020,~~152~~637,~~867~~957.1533 ~~306~~286,~~753~~115,~~714~~757.7643 0.~~90353491~~84274635 1020,~~152~~637,~~867~~957.1533 II-A-12 37,~~738~~598,~~125~~569.0128 ~~112~~105,~~941~~343,~~863~~293.2698 0.~~90353491~~84274635 37,~~738~~598,~~125~~569.0128 II-A-13 24,~~203~~479,~~639~~386.6599 6662,~~579~~100,~~680~~293.1617 0.~~90353491~~84274635 24,~~203~~479,~~639~~386.6599 II-A-14 0.00 0.00 0.00000000 0.00 II-A-R 0.00 0.00 0.00000000 0.00 II-A-LR 0.00 0.00 0.00000000 0.00 B-1 25,~~573~~121.9669 17,~~402~~377,~~987~~865.0738 0.~~99134076~~98990973 25,~~573~~121.9669 B-2 7,~~576~~442.7778 5,~~155~~148,~~963~~520.3053 0.~~99134076~~98990973 7,~~576~~442.7778 B-3 6,~~629~~512.8561 4,~~511~~505,~~591~~079.8120 0.~~99134076~~98990973 6,~~629~~512.8561 B-4 2,~~842~~791.2094 1,~~934~~931,~~105~~313.8389 0.~~99134076~~98990973 2,~~842~~791.2094 B-5 1,~~893~~860.8334 1,~~288~~286,~~742~~882.9965 0.~~99134076~~98990973 1,~~893~~860.8334 B-6 2,~~842~~792.5325 1,~~934~~931,~~325~~533.8761 0.~~99134072~~98990969 2,~~841~~789.3514 Totals 2755,~~106~~585,~~017~~777.7582 1,~~210~~154,~~371~~786,~~930~~152.2947 0.~~93081540~~88806812 2755,~~106~~585,~~016~~774.5771

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-PO 492,500.31 ~~978~~943.~~29211519~~92070535 3.~~45855620~~47861710 300.~~91285364~~50773572 0.00000000 I-A-1 292,203,000.00 ~~941~~919.~~71171213~~07486408 3.~~27203670~~13756406 1944.~~36481135~~68619692 0.00000000 II-A-PO 1,893,276.93 ~~928~~924.~~95898224~~34818291 0.~~83666577~~81634122 329.~~77413356~~82881643 0.00000000 II-A-1 125,000,000.00 ~~933~~903.~~43990616~~53490608 1.~~18549840~~14429440 2859.~~71950168~~64425992 0.00000000 II-A-2 133,002,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 3,370,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 3,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 2,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 690,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 25,000,000.00 ~~947~~924.~~85682240~~42924560 0.~~92871960~~89644040 2246.~~49885760~~72531320 0.00000000 II-A-8 25,530,000.00 ~~982~~978.~~29463925~~69554211 0.~~14267607~~06810576 3.~~45642107~~54989542 0.00000000 II-A-9 16,513,000.00 ~~1027~~1032.~~37345485~~93785563 0.00000000 0.00000000 (5.~~56440078~~59362745) II-A-10 100,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 339,504,000.00 ~~933~~903.~~43990619~~53490610 1.~~18549840~~14429438 2859.~~71950168~~64425989 0.00000000 II-A-12 125,000,000.00 ~~933~~903.~~43990616~~53490608 1.~~18549840~~14429440 2859.~~71950168~~64425992 0.00000000 II-A-13 73,688,000.00 ~~933~~903.~~43990623~~53490609 1.~~18549845~~14429432 2859.~~71950168~~64425985 0.00000000 II-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,555,000.00 ~~992~~991.~~79755226~~34076161 1.~~45679066~~43102763 0.00000000 0.00000000 B-2 5,201,000.00 ~~992~~991.~~79755239~~34076139 1.~~45679100~~43102865 0.00000000 0.00000000 B-3 4,551,000.00 ~~992~~991.~~79755219~~34076247 1.~~45678972~~43102835 0.00000000 0.00000000 B-4 1,951,000.00 ~~992~~991.~~79754997~~34076371 1.~~45679139~~43103024 0.00000000 0.00000000 B-5 1,300,000.00 ~~992~~991.~~79755385~~34076154 1.~~45679231~~43103077 0.00000000 0.00000000 B-6 1,951,222.04 ~~992~~991.~~79751371~~34072409 1.~~45618999~~42943240 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 I-A-PO 0.00000000 343.~~37140984~~98635282 ~~943~~939.~~92070535~~93433222 0.~~94392071~~93993433 343.~~37140984~~98635282 I-A-1 0.00000000 2247.~~63684805~~82376102 ~~919~~871.~~07486408~~25110310 0.~~91907486~~87125110 2247.~~63684805~~82376102 II-A-PO 0.00000000 430.~~61079933~~64515765 ~~924~~893.~~34818291~~70302526 0.~~92434818~~89370303 430.~~61079933~~64515765 II-A-1 0.00000000 2960.~~90500008~~78855424 ~~903~~842.~~53490608~~74635184 0.~~90353491~~84274635 2960.~~90500008~~78855424 II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 2347.~~42757720~~62175360 ~~924~~876.~~42924560~~80749200 0.~~92442925~~87680749 2347.~~42757720~~62175360 II-A-8 0.00000000 3.~~59909714~~61800118 ~~978~~975.~~69554211~~07754093 0.~~97869554~~97507754 3.~~59909714~~61800118 II-A-9 0.00000000 (5.~~56440078~~59362745) 1,~~032~~038.~~93785563~~53148307 1.~~03293786~~03853148 (5.~~56440078~~59362745) II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 2960.~~90500009~~78855427 ~~903~~842.~~53490610~~74635183 0.~~90353491~~84274635 2960.~~90500009~~78855427 II-A-12 0.00000000 2960.~~90500008~~78855424 ~~903~~842.~~53490608~~74635184 0.~~90353491~~84274635 2960.~~90500008~~78855424 II-A-13 0.00000000 2960.~~90500014~~78855431 ~~903~~842.~~53490609~~74635178 0.~~90353491~~84274635 2960.~~90500014~~78855431 II-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~45679066~~43102763 ~~991~~989.~~34076161~~90973398 0.~~99134076~~98990973 1.~~45679066~~43102763 B-2 0.00000000 1.~~45679100~~43102865 ~~991~~989.~~34076139~~90973467 0.~~99134076~~98990973 1.~~45679100~~43102865 B-3 0.00000000 1.~~45678972~~43102835 ~~991~~989.~~34076247~~90973412 0.~~99134076~~98990973 1.~~45678972~~43102835 B-4 0.00000000 1.~~45679139~~43103024 ~~991~~989.~~34076371~~90973347 0.~~99134076~~98990973 1.~~45679139~~43103024 B-5 0.00000000 1.~~45679231~~43103077 ~~991~~989.~~34076154~~90973077 0.~~99134076~~98990973 1.~~45679231~~43103077 B-6 0.~~00060475~~00159387 1.~~45679474~~43102627 ~~991~~989.~~34072409~~90969270 0.~~99134072~~98990969 1.~~45618999~~42943240 (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 I-A-PO 492,500.31 0.00000% ~~481~~464,~~809~~881.1724 0.00 0.00 0.00 I-A-1 292,203,000.00 6.00000% ~~275~~268,~~170~~556,~~987~~432.4251 1,~~375~~342,~~854~~782.9416 0.00 0.00 II-A-PO 1,893,276.93 0.00000% 1,~~758~~750,~~776~~047.6109 0.00 0.00 0.00 II-A-1 125,000,000.00 6.00000% ~~116~~112,~~679~~941,~~988~~863.2726 ~~583~~564,~~399~~709.9432 0.00 0.00 II-A-2 133,002,000.00 6.50000% 133,002,000.00 720,427.50 0.00 0.00 II-A-3 3,370,000.00 6.50000% 3,370,000.00 18,254.17 0.00 0.00 II-A-4 3,040,000.00 6.50000% 3,040,000.00 16,466.67 0.00 0.00 II-A-5 2,900,000.00 6.50000% 2,900,000.00 15,708.33 0.00 0.00 II-A-6 690,000.00 6.50000% 690,000.00 3,737.50 0.00 0.00 II-A-7 25,000,000.00 6.50000% 23,~~696~~110,~~420~~731.5614 ~~128~~125,~~355~~183.6113 0.00 0.00 II-A-8 25,530,000.00 6.50000% 2524,~~077~~986,~~982~~097.1419 135,~~839~~341.0736 0.00 0.00 II-A-9 16,513,000.00 6.50000% 1617,~~965~~056,~~017~~902.8681 9192,~~893~~391.8556 0.00 0.00 II-A-10 100,000,000.00 6.50000% 100,000,000.00 541,666.67 0.00 0.00 II-A-11 339,504,000.00 6.25000% ~~316~~306,~~906~~753,~~581~~714.9176 1,~~650~~597,~~555~~675.1160 0.00 0.00 II-A-12 125,000,000.00 6.50000% ~~116~~112,~~679~~941,~~988~~863.2726 ~~632~~611,~~016~~768.6043 0.00 0.00 II-A-13 73,688,000.00 2.~~41000~~40688% 6866,~~783~~579,~~319~~680.8116 ~~138~~133,~~139~~541.8308 0.00 0.00 II-A-14 0.00 6.~~09000~~09312% 6866,~~783~~579,~~319~~680.8116 ~~349~~338,~~075~~064.3598 0.00 0.00 II-A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 II-A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 B-1 17,555,000.00 6.~~38568~~38591% 17,~~428~~402,~~561~~987.0307 92,~~744~~611.4065 0.00 0.00 B-2 5,201,000.00 6.~~38568~~38591% 5,~~163~~155,~~540~~963.0730 27,~~477~~437.2895 0.00 0.00 B-3 4,551,000.00 6.~~38568~~38591% 4,~~518~~511,~~221~~591.6681 24,~~043~~008.2886 0.00 0.00 B-4 1,951,000.00 6.~~38568~~38591% 1,~~936~~934,~~948~~105.0283 10,~~307~~292.2853 0.00 0.00 B-5 1,300,000.00 6.~~38568~~38591% 1,~~290~~288,~~636~~742.8299 6,~~868~~858.0017 0.00 0.00 B-6 1,951,222.04 6.~~38568~~38591% 1,~~937~~934,~~168~~325.3987 10,~~308~~293.4570 0.00 0.00 Totals 1,300,335,099.28 6,~~573~~429,~~139~~221.8332 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 I-A-PO 0.00 0.00 0.00 0.00 ~~464~~462,~~881~~917.2495 I-A-1 ~~144~~377.3764 0.00 1,~~375~~342,~~710~~404.5652 0.00 ~~268~~254,~~556~~582,~~432~~186.5108 II-A-PO 0.00 0.00 0.00 0.00 1,~~750~~692,~~047~~027.0932 II-A-1 56146.5160 0.00 ~~583~~564,~~343~~562.4371 0.00 ~~112~~105,~~941~~343,~~863~~293.2698 II-A-2 69187.7803 0.00 720,~~357~~240.7247 0.00 133,002,000.00 II-A-3 14.7774 0.00 18,~~252~~249.4043 0.00 3,370,000.00 II-A-4 14.5927 0.00 16,~~465~~462.0739 0.00 3,040,000.00 II-A-5 14.5208 0.00 15,~~706~~704.8126 0.00 2,900,000.00 II-A-6 0.3697 0.00 3,~~737~~736.1453 0.00 690,000.00 II-A-7 1232.4350 0.00 ~~128~~125,~~343~~150.1863 0.00 2321,~~110~~920,~~731~~187.1430 II-A-8 1335.1614 0.00 135,~~825~~306.9122 0.00 24,~~986~~893,~~097~~729.1962 II-A-9 823.9099 0.00 9192,~~884~~367.9557 0.00 17,~~056~~149,~~902~~270.8138 II-A-10 52140.4762 0.00 541,~~614~~526.2005 0.00 100,000,000.00 II-A-11 ~~159~~414.8876 0.00 1,~~650~~597,~~395~~260.2483 0.00 ~~306~~286,~~753~~115,~~714~~757.7643 II-A-12 61158.2282 0.00 ~~631~~611,~~955~~609.3861 0.00 ~~112~~105,~~941~~343,~~863~~293.2698 II-A-13 1334.3867 0.00 ~~138~~133,~~126~~506.4542 0.00 6662,~~579~~100,~~680~~293.1617 II-A-14 3387.8176 0.00 ~~349~~337,~~041~~977.5422 0.00 6662,~~579~~100,~~680~~293.1617 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 0.00 B-1 924.1447 0.00 92,~~735~~587.2617 0.00 17,~~402~~377,~~987~~865.0738 B-2 27.7125 0.00 27,~~474~~430.5770 0.00 5,~~155~~148,~~963~~520.3053 B-3 26.3734 0.00 24,~~040~~002.9152 0.00 4,~~511~~505,~~591~~079.8120 B-4 12.0272 0.00 10,~~306~~289.2781 0.00 1,~~934~~931,~~105~~313.8389 B-5 01.6881 0.00 6,~~867~~856.3236 0.00 1,~~288~~286,~~742~~882.9965 B-6 12.0272 0.00 10,~~307~~290.4498 0.00 1,~~934~~931,~~325~~533.8761 Totals ~~648~~1,698.0990 0.00 6,~~572~~427,~~491~~522.7540 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 I-A-PO 492,500.31 0.00000% ~~978~~943.~~29211519~~92070535 0.00000000 0.00000000 0.00000000 I-A-1 292,203,000.00 6.00000% ~~941~~919.~~71171213~~07486408 4.~~70855857~~59537431 0.00000000 0.00000000 II-A-PO 1,893,276.93 0.00000% ~~928~~924.~~95898224~~34818291 0.00000000 0.00000000 0.00000000 II-A-1 125,000,000.00 6.00000% ~~933~~903.~~43990616~~53490608 4.~~66719952~~51767456 0.00000000 0.00000000 II-A-2 133,002,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 II-A-3 3,370,000.00 6.50000% 1000.00000000 5.41666766 0.00000000 0.00000000 II-A-4 3,040,000.00 6.50000% 1000.00000000 5.41666776 0.00000000 0.00000000 II-A-5 2,900,000.00 6.50000% 1000.00000000 5.41666552 0.00000000 0.00000000 II-A-6 690,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 II-A-7 25,000,000.00 6.50000% ~~947~~924.~~85682240~~42924560 5.~~13422440~~00732520 0.00000000 0.00000000 II-A-8 25,530,000.00 6.50000% ~~982~~978.~~29463925~~69554211 5.~~32076263~~30126753 0.00000000 0.00000000 II-A-9 16,513,000.00 6.50000% ~~1027~~1032.~~37345485~~93785563 5.~~56493974~~59508024 0.00000000 0.00000000 II-A-10 100,000,000.00 6.50000% 1000.00000000 5.41666670 0.00000000 0.00000000 II-A-11 339,504,000.00 6.25000% ~~933~~903.~~43990619~~53490610 4.~~86166617~~70591098 0.00000000 0.00000000 II-A-12 125,000,000.00 6.50000% ~~933~~903.~~43990616~~53490608 54.~~05613280~~89414744 0.00000000 0.00000000 II-A-13 73,688,000.00 2.~~41000~~40688% ~~933~~903.~~43990623~~53490609 1.~~87465842~~81225003 0.00000000 0.00000000 II-A-14 0.00 6.~~09000~~09312% ~~933~~903.~~43990623~~53490609 4.~~73720755~~58778879 0.00000000 0.00000000 II-A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,555,000.00 6.~~38568~~38591% ~~992~~991.~~79755226~~34076161 5.~~28307605~~27551410 0.00000000 0.00000000 B-2 5,201,000.00 6.~~38568~~38591% ~~992~~991.~~79755239~~34076139 5.~~28307633~~27551432 0.00000000 0.00000000 B-3 4,551,000.00 6.~~38568~~38591% ~~992~~991.~~79755219~~34076247 5.~~28307625~~27551307 0.00000000 0.00000000 B-4 1,951,000.00 6.~~38568~~38591% ~~992~~991.~~79754997~~34076371 5.~~28307535~~27551512 0.00000000 0.00000000 B-5 1,300,000.00 6.~~38568~~38591% ~~992~~991.~~79755385~~34076154 5.~~28307692~~27551538 0.00000000 0.00000000 B-6 1,951,222.04 6.~~38568~~38591% ~~992~~991.~~79751371~~34072409 5.~~28307378~~27551442 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 I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~943~~939.~~92070535~~93433222 I-A-1 0.~~00049407~~00129239 0.00000000 4.~~70806446~~59408192 0.00000000 ~~919~~871.~~07486408~~25110310 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~924~~893.~~34818291~~70302526 II-A-1 0.~~00045208~~00117280 0.00000000 4.~~66674744~~51650168 0.00000000 ~~903~~842.~~53490608~~74635184 II-A-2 0.~~00052465~~00140622 0.00000000 5.~~41614201~~41526045 0.00000000 1000.00000000 II-A-3 0.~~00052522~~00140653 0.00000000 5.~~41614243~~41526113 0.00000000 1000.00000000 II-A-4 0.~~00052303~~00140461 0.00000000 5.~~41614145~~41525987 0.00000000 1000.00000000 II-A-5 0.~~00052414~~00140690 0.00000000 5.~~41614138~~41526207 0.00000000 1000.00000000 II-A-6 0.~~00052174~~00140580 0.00000000 5.~~41614493~~41526087 0.00000000 1000.00000000 II-A-7 0.~~00049720~~00130000 0.00000000 5.~~13372720~~00602520 0.00000000 ~~924~~876.~~42924560~~80749200 II-A-8 0.~~00051547~~00137642 0.00000000 5.~~32024716~~29989111 0.00000000 ~~978~~975.~~69554211~~07754093 II-A-9 0.~~00053897~~00145279 0.00000000 5.~~56440078~~59362745 0.00000000 ~~1032~~1038.~~93785563~~53148307 II-A-10 0.~~00052470~~00140620 0.00000000 5.~~41614200~~41526050 0.00000000 1000.00000000 II-A-11 0.~~00047092~~00122166 0.00000000 4.~~86119527~~70468928 0.00000000 ~~903~~842.~~53490610~~74635183 II-A-12 0.~~00048976~~00127056 0.00000000 54.~~05564304~~89287688 0.00000000 ~~903~~842.~~53490608~~74635184 II-A-13 0.~~00018158~~00047050 0.00000000 1.~~87447685~~81177967 0.00000000 ~~903~~842.~~53490609~~74635178 II-A-14 0.~~00045883~~00119097 0.00000000 4.~~73674872~~58659782 0.00000000 ~~903~~842.~~53490609~~74635178 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.~~00052065~~00139390 0.00000000 5.~~28255540~~27411962 0.00000000 ~~991~~989.~~34076161~~90973398 B-2 0.~~00052105~~00139396 0.00000000 5.~~28255528~~27412036 0.00000000 ~~991~~989.~~34076139~~90973467 B-3 0.~~00052076~~00139310 0.00000000 5.~~28255548~~27411997 0.00000000 ~~991~~989.~~34076247~~90973412 B-4 0.~~00052281~~00139416 0.00000000 5.~~28255766~~27412096 0.00000000 ~~991~~989.~~34076371~~90973347 B-5 0.~~00052308~~00139231 0.00000000 5.~~28255385~~27412308 0.00000000 ~~991~~989.~~34076154~~90973077 B-6 0.~~00052275~~00139400 0.00000000 5.~~28255616~~27412042 0.00000000 ~~991~~989.~~34072409~~90969270 (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 059,508.0054 Deposits Payments of Interest and Principal 3461,~~683~~840,~~934~~448.5268 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0365,950.0018 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3462,~~683~~206,~~934~~398.5286 Withdrawals Reimbursement for Servicer Advances ~~676,050~~0.5200 Payment of Service Fee ~~269~~252,~~867~~610.1731 Payment of Interest and Principal 3362,~~678~~013,~~508~~297.2909 Total Withdrawals (Pool Distribution Amount) 3462,~~624~~265,~~425~~907.9840 Ending Balance ~~59,508~~0.5400

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1527,~~008~~126.3005 Servicing Fee Support 1425,~~360~~427.2115 Non-Supported Prepayment/Curtailment Interest Shortfall ~~648~~1,698.0990

SERVICING FEES Gross Servicing Fee ~~266~~260,~~697~~895.2013 Master Servicing Fee 17,~~530~~142.1834 Supported Prepayment/Curtailment Interest Shortfall 1425,~~360~~427.2115 Net Servicing Fee ~~269~~252,~~867~~610.1731

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 3 0 0 0 3 ~~988~~900,~~698~~557.0923 0.00 0.00 0.00 ~~988~~900,~~698~~557.0923 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~525,480~~0.8100 0.00 ~~525,480~~0.8100 120 Days 0 0 01 0 01 0.00 0.00 0525,480.0081 0.00 0525,480.0081 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 3 0 1 0 4 ~~988~~900,~~698~~557.0923 0.00 525,480.81 0.00 1,~~514~~426,~~178~~038.9004 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.~~111524~~116234% 0.000000% 0.000000% 0.000000% 0.~~111524~~116234% 0.~~080560~~075822% 0.000000% 0.000000% 0.000000% 0.~~080560~~075822% 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.~~037175~~000000% 0.000000% 0.~~037175~~000000% 0.000000% 0.000000% 0.~~042816~~000000% 0.000000% 0.~~042816~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~038745% 0.000000% 0.~~000000~~038745% 0.000000% 0.000000% 0.~~000000~~044243% 0.000000% 0.~~000000~~044243% 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.~~111524~~116234% 0.000000% 0.~~037175~~038745% 0.000000% 0.~~148699~~154979% 0.~~080560~~075822% 0.000000% 0.~~042816~~044243% 0.000000% 0.~~123376~~120065%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~282~~281,~~291~~303.1747 0.00 0.00 0.00 ~~282~~281,~~291~~303.1747 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~282~~281,~~291~~303.1747 0.00 0.00 0.00 ~~282~~281,~~291~~303.1747 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~163934~~171527% 0.000000% 0.000000% 0.000000% 0.~~163934~~171527% 0.~~101709~~106079% 0.000000% 0.000000% 0.000000% 0.~~101709~~106079% 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.~~163934~~171527% 0.000000% 0.000000% 0.000000% 0.~~163934~~171527% 0.~~101709~~106079% 0.000000% 0.000000% 0.000000% 0.~~101709~~106079% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 2 0 0 0 2 ~~706~~619,~~406~~253.9276 0.00 0.00 0.00 ~~706~~619,~~406~~253.9276 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~525,480~~0.8100 0.00 ~~525,480~~0.8100 120 Days 0 0 01 0 01 0.00 0.00 0525,480.0081 0.00 0525,480.0081 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 2 0 1 0 3 ~~706~~619,~~406~~253.9276 0.00 525,480.81 0.00 1,~~231~~144,~~887~~734.7357 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~096154~~100100% 0.000000% 0.000000% 0.000000% 0.~~096154~~100100% 0.~~075554~~069119% 0.000000% 0.000000% 0.000000% 0.~~075554~~069119% 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.~~048077~~000000% 0.000000% 0.~~048077~~000000% 0.000000% 0.000000% 0.~~056203~~000000% 0.000000% 0.~~056203~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~050050% 0.000000% 0.~~000000~~050050% 0.000000% 0.000000% 0.~~000000~~058652% 0.000000% 0.~~000000~~058652% 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.~~096154~~100100% 0.000000% 0.~~048077~~050050% 0.000000% 0.~~144231~~150150% 0.~~075554~~069119% 0.000000% 0.~~056203~~058652% 0.000000% 0.~~131757~~127771%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~772~~1,~~090~~100,120.8459

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class II-A-1 1,173,441,822.35 90.24149413% 1,~~095~~047,~~680~~750,~~019~~831.91 90.~~52424239~~73115649% 9.~~348277~~139375% 0.000000% Class II-A-2 1,040,439,822.35 80.01320759% ~~962~~914,~~678~~748,~~019~~831.9417 79.~~53571922~~21369937% 11.~~008669~~538990% 0.000000% Class II-A-3 1,037,069,822.35 79.75404362% ~~959~~911,~~308~~378,~~019~~831.9417 7978.~~25729240~~92187044% 0.~~278937~~292375% 0.000000% Class II-A-4 1,034,029,822.35 79.52025773% ~~956~~908,~~268~~338,~~019~~831.9417 7978.~~00612993~~65861824% 0.~~251623~~263744% 0.000000% Class II-A-5 1,031,129,822.35 79.29723830% ~~953~~905,~~368~~438,~~019~~831.9417 78.~~76653416~~40748949% 0.~~240035~~251598% 0.000000% Class II-A-6 1,030,439,822.35 79.24417505% ~~952~~904,~~678~~748,~~019~~831.9417 78.~~70952689~~34773817% 0.~~057112~~059863% 0.000000% Class II-A-7 1,005,439,822.35 77.32159371% ~~929~~882,~~567~~828,~~288~~643.8087 76.~~80013602~~44953500% 1.~~912891~~901752% 0.000000% Class II-A-8 979,909,822.35 75.35825364% ~~904~~857,~~581~~934,~~191~~914.6125 74.~~73580384~~29383461% 2.~~068117~~159731% 0.000000% Class II-A-9 963,396,822.35 74.08835022% ~~887~~840,~~524~~785,~~288~~643.8087 7372.~~32657562~~80877434% 1.~~411812~~487837% 0.000000% Class II-A-10 863,396,822.35 66.39802485% ~~787~~740,~~524~~785,~~288~~643.8087 6564.~~06465237~~14916236% 8.~~277070~~675802% 0.000000% Class II-A-11 523,892,822.35 40.28906261% ~~480~~454,~~770~~669,~~574~~886.0444 39.~~72089587~~37264795% 2524.~~390220~~822836% 0.000000% Class II-A-12 398,892,822.35 30.67615591% ~~367~~349,~~828~~326,~~710~~592.7846 30.~~38972580~~25032745% 9.~~348277~~139375% 0.000000% Class II-A-13 325,204,822.35 25.00930895% ~~301~~287,~~249~~226,~~030~~299.6229 24.~~88896372~~87268302% 5.~~510847~~387698% 0.000000% Class II-A-14 325,204,822.35 25.00930895% ~~301~~287,~~249~~226,~~030~~299.6229 24.~~88896372~~87268302% 0.000000% 0.000000% Class II-A-R 325,204,772.35 25.00930510% ~~301~~287,~~249~~226,~~030~~299.6229 24.~~88896372~~87268302% 0.000000% 0.000000% Class II-A-LR 325,204,722.35 25.00930126% ~~301~~287,~~249~~226,~~030~~299.6229 24.~~88896372~~87268302% 0.000000% 0.000000% Class I-A-1 32,509,222.04 2.50006495% 32,~~227~~181,~~716~~195.8726 2.~~66262924~~78676664% 22.~~228604~~087046% 0.000000% Class B-1 14,954,222.04 1.15002833% 14,~~824~~803,~~729~~329.8088 1.~~22480780~~28191093% 1.~~440457~~507669% 0.000000% Class B-2 9,753,222.04 0.75005451% 9,~~668~~654,~~766~~809.5035 0.~~79882607~~83606903% 0.~~426763~~446675% 0.000000% Class B-3 5,202,222.04 0.40006780% 5,~~157~~149,~~174~~730.6915 0.~~42608182~~44594665% 0.~~373428~~390852% 0.000000% Class B-4 3,251,222.04 0.25002955% 3,~~223~~218,~~068~~416.8626 0.~~26628748~~27870236% 0.~~160087~~167557% 0.000000% Class B-5 1,951,222.04 0.15005532% 1,~~934~~931,~~325~~533.8761 0.~~15981252~~16726332% 0.~~106670~~111647% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~160106~~167576% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~841875~~839938% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~310~~309 Beginning Scheduled Collateral Loan Count 2,~~745~~690 Number Of Loans Paid In Full 55109 Ending Scheduled Collateral Loan Count 2,~~690~~581 Beginning Scheduled Collateral Balance 1,~~237~~210,~~477~~371,~~948~~930.0229 Ending Scheduled Collateral Balance 1,~~210~~154,~~371~~786,~~930~~152.2948 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 1,~~227~~187,~~288~~725,~~418~~783.1120 Ending Scheduled Balance For Wells Fargo Serviced 1,~~123~~073,~~635~~088,~~064~~686.6566 Ending Scheduled Balance For Other Servicers 8681,~~736~~697,~~865~~465.6482 Monthly P &I Constant 8,~~711~~534,~~134~~053.7048 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3361,~~434~~736,~~392~~991.3062 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~835~~788,~~859~~300,~~254~~655.3257 Ending scheduled Balance For discounted Loans ~~374~~366,~~512~~485,~~675~~496.9791 Scheduled Principal 1,~~816~~747,~~176~~883.4990 Unscheduled Principal 2553,~~289~~837,~~841~~893.2491 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,~~178~~123,~~774~~675,~~188~~319.5831 Greater Than 80%, less than or equal to 85% 7,~~813~~803,~~749~~981.4285 Greater than 85%, less than or equal to 95% 23,~~880~~466,~~865~~671.1363 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~564834~~563373 6.~~924024~~921753 6.~~841875~~839938 Weighted Average Net Rate 5.~~989810~~989982 6.~~487610~~487864 6.~~373759~~374202 Weighted Average Maturity ~~172~~171 ~~351~~350 ~~310~~309 Beginning Loan Count ~~623~~610 2,~~122~~080 2,~~745~~690 Loans Paid In Full 1327 4282 55109 Ending Loan Count ~~610~~583 21,~~080~~998 2,~~690~~581 Beginning Scheduled Balance ~~283~~276,~~031~~374,~~913~~791.1107 ~~954~~933,~~446~~997,~~034~~139.9122 1,~~237~~210,~~477~~371,~~948~~930.0229 Ending scheduled Balance ~~276~~262,~~374~~373,~~791~~477.0784 ~~933~~892,~~997~~412,~~139~~674.2264 1,~~210~~154,~~371~~786,~~930~~152.2948 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 2,~~479~~430,~~513~~670.6276 6,~~231~~103,~~621~~382.0871 8,~~711~~534,~~134~~053.7048 Scheduled Principal ~~983~~943,~~441~~622.4837 ~~832~~804,~~735~~261.0153 1,~~816~~747,~~176~~883.4990 Unscheduled Principal 513,~~673~~057,~~680~~690.5686 1940,~~616~~780,~~160~~203.6805 2553,~~289~~837,~~841~~893.2491 Scheduled Interest 1,~~475~~440,~~650~~419.7374 5,~~381~~265,~~115~~189.6738 6,~~856~~705,~~766~~609.4013 Servicing Fees 5957,~~002~~593.4704 ~~207~~203,~~694~~302.7309 ~~266~~260,~~697~~895.2013 Master Servicing Fees 43,~~009~~913.2945 13,~~520~~228.8988 17,~~530~~142.1834 Trustee Fee 0.00 0.00 0.00 FRY Amount 7270,~~602~~489.1392 ~~125~~121,~~885~~108.5646 ~~198~~191,~~487~~598.6838 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~340~~308,~~036~~423.8534 54,~~034~~927,~~014~~549.4895 6,~~374~~235,~~051~~973.3328 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO ASSET SECURITIES CORP MORT BA SEC 2002-4 TRUST