8-K 1 wfm02004.txt OCTOBER 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): October 25, 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 October 25, 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 October 25, 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: 10/31/02 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 October 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: 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% ~~462~~460,~~917~~867.9567 0.00 229,~~050~~654.2984 I-A-1 94978KAA4 SEQ 6.00000% ~~254~~234,~~582~~327,~~186~~740.0892 1,~~272~~171,~~622~~638.8770 2022,~~254~~822,~~445~~821.1610 II-A-PO 94978KAU0 PO 0.00000% 1,~~692~~641,~~027~~133.3213 0.00 5057,~~894~~608.1938 II-A-1 94978KAC0 SEQ 6.00000% ~~105~~94,~~343~~535,~~293~~607.9864 ~~526~~472,~~606~~678.4404 109,~~807~~964,~~686~~344.3480 II-A-2 94978KAD8 SEQ 6.50000% 133,002,000.00 720,~~277~~427.0150 0.00 II-A-3 94978KAE6 SEQ 6.50000% 3,370,000.00 18,~~250~~254.3517 0.00 II-A-4 94978KAF3 SEQ 6.50000% 3,040,000.00 16,~~463~~466.2367 0.00 II-A-5 94978KAG1 SEQ 6.50000% 2,900,000.00 15,~~705~~708.0533 0.00 II-A-6 94978KAH9 SEQ 6.50000% 690,000.00 3,~~736~~737.7250 0.00 II-A-7 94978KAJ5 SEQ 6.50000% 2120,~~920~~226,~~187~~839.3001 ~~118~~109,~~709~~562.5504 1,~~693~~561,~~348~~213.3054 II-A-8 94978KAK2 SEQ 6.50000% 24,~~893~~800,~~729~~857.6214 134,~~812~~337.8798 9293,~~872~~394.4894 II-A-9 94978KAL0 SEQ 6.50000% 17,~~149~~242,~~270~~142.3886 9293,~~872~~394.4894 (9293,~~872~~394.4894) II-A-10 94978KAM8 SEQ 6.50000% 100,000,000.00 541,~~553~~666.5267 0.00 II-A-11 94978KAN6 SEQ 6.25000% ~~286~~256,~~115~~761,~~757~~735.4350 1,~~489~~337,~~874~~300.9571 2927,~~354~~063,~~021~~479.9434 II-A-12 94978KAP1 SEQ 6.50000% ~~105~~94,~~343~~535,~~293~~607.9864 ~~570~~512,~~490~~067.3187 109,~~807~~964,~~686~~344.3480 II-A-13 94978KAQ9 SEQ 2.~~38000~~38375% 6255,~~100~~729,~~293~~118.1785 ~~123~~110,~~139~~703.8557 65,~~371~~874,~~174~~021.3312 II-A-14 94978KAR7 SEQ 6.~~12000~~11625% 0.00 ~~316~~284,~~645~~044.3435 0.00 II-A-R 94978KAS5 RES 6.50000% 0.00 0.00 0.00 II-A-LR 94978KAT3 RES 6.50000% 0.00 0363.0012 0.00 B-1 94978KAV8 SUB 6.~~38614~~38636% 17,~~377~~353,~~865~~153.38 92,~~461~~352.5690 24,~~712~~717.0052 B-2 94978KAW6 SUB 6.~~38614~~38636% 5,~~148~~141,~~520~~199.5313 27,~~393~~361.4829 7,~~321~~323.4003 B-3 94978KAX4 SUB 6.~~38614~~38636% 4,~~505~~498,~~079~~672.2080 23,~~969~~941.9579 6,~~406~~407.4083 B-4 94978KAY2 SUB 6.~~38614~~38636% 1,~~931~~928,~~313~~567.8949 10,~~275~~263.8577 2,~~746~~747.4002 B-5 94978KAZ9 SUB 6.~~38614~~38636% 1,~~286~~285,~~882~~052.6566 6,~~847~~839.0501 1,830.0041 B-6 94978KBA3 SUB 6.~~38614~~38636% 1,~~931~~928,~~533~~786.6190 10,~~277~~264.0294 2,~~744~~747.2833 Totals 1,~~154~~075,~~786~~399,~~152~~082.4772 65,~~132~~713,~~985~~375.4586 7977,~~387~~383,~~067~~261.3706

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 ~~460~~431,~~867~~212.6783 229,~~050~~654.2984 0.00 I-A-1 0.00 ~~234~~211,~~327~~504,~~740~~919.9282 2123,~~527~~994,~~068~~459.0380 0.00 II-A-PO 0.00 1,~~641~~583,~~133~~524.1375 5057,~~894~~608.1938 0.00 II-A-1 0.00 9484,~~535~~571,~~607~~262.6484 1110,~~334~~437,~~292~~022.7884 0.00 II-A-2 0.00 133,002,000.00 720,~~277~~427.0150 0.00 II-A-3 0.00 3,370,000.00 18,~~250~~254.3517 0.00 II-A-4 0.00 3,040,000.00 16,~~463~~466.2367 0.00 II-A-5 0.00 2,900,000.00 15,~~705~~708.0533 0.00 II-A-6 0.00 690,000.00 3,~~736~~737.7250 0.00 II-A-7 0.00 2018,~~226~~665,~~839~~625.0146 1,~~812~~670,~~057~~775.8558 0.00 II-A-8 0.00 24,~~800~~707,~~857~~462.1420 227,~~685~~732.3592 0.00 II-A-9 0.00 17,~~242~~335,~~142~~537.8680 0.00 0.00 II-A-10 0.00 100,000,000.00 541,~~553~~666.5267 0.00 II-A-11 0.00 ~~256~~229,~~761~~698,~~735~~256.5016 3028,~~843~~400,~~896~~780.8905 0.00 II-A-12 0.00 9484,~~535~~571,~~607~~262.6484 1110,~~378~~476,~~176~~412.6567 0.00 II-A-13 0.00 5549,~~729~~855,~~118~~097.8573 65,~~494~~984,~~314~~724.1869 0.00 II-A-14 0.00 0.00 ~~316~~284,~~645~~044.3435 0.00 II-A-R 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0363.0012 0.00 B-1 0.00 17,~~353~~328,~~153~~435.3886 117,~~173~~070.5642 0.00 B-2 0.00 5,~~141~~133,~~199~~876.1310 34,~~714~~684.8832 0.00 B-3 0.00 4,~~498~~492,~~672~~264.8097 30,~~376~~349.3562 0.00 B-4 0.00 1,~~928~~925,~~567~~820.4947 13,~~022~~010.2579 0.00 B-5 0.00 1,~~285~~283,~~052~~222.6625 8,~~677~~669.0542 0.00 B-6 20.4400 1,~~928~~926,~~786~~039.9057 13,~~021~~012.3027 17.65 Totals 20.4400 1998,~~075~~015,~~399,082~~821.7265 8583,~~520~~096,~~052~~636.8292 17.65 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 ~~462~~460,~~917~~867.9567 1,~~723~~631.4922 ~~326~~28,023.7962 0.00 0.00 I-A-1 292,203,000.00 ~~254~~234,~~582~~327,~~186~~740.0892 ~~855~~781,~~681~~986.9147 1922,~~398~~040,~~763~~834.2563 0.00 0.00 II-A-PO 1,893,276.93 1,~~692~~641,~~027~~133.3213 1,~~516~~480.7898 4956,~~377~~127.4140 0.00 0.00 II-A-1 125,000,000.00 ~~105~~94,~~343~~535,~~293~~607.9864 ~~134~~127,~~782~~295.7315 109,~~672~~837,~~903~~049.6166 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 2120,~~920~~226,~~187~~839.3001 2119,~~117~~944.7660 1,~~672~~541,~~230~~268.5494 0.00 0.00 II-A-8 25,530,000.00 24,~~893~~800,~~729~~857.6214 1,~~158~~193.2113 9192,~~714~~201.2681 0.00 0.00 II-A-9 16,513,000.00 17,~~149~~242,~~270~~142.3886 0.00 0.00 (9293,~~872~~394.4894) 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 ~~286~~256,~~115~~761,~~757~~735.4350 ~~366~~345,~~074~~737.2069 2826,~~987~~717,~~947~~741.7465 0.00 0.00 II-A-12 125,000,000.00 ~~105~~94,~~343~~535,~~293~~607.9864 ~~134~~127,~~782~~295.7315 109,~~672~~837,~~903~~049.6166 0.00 0.00 II-A-13 73,688,000.00 6255,~~100~~729,~~293~~118.1785 7975,~~454~~041.9600 65,~~291~~798,~~719~~980.3712 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,~~377~~353,~~865~~153.38 24,~~712~~717.0052 0.00 0.00 0.00 B-2 5,201,000.00 5,~~148~~141,~~520~~199.5313 7,~~321~~323.4003 0.00 0.00 0.00 B-3 4,551,000.00 4,~~505~~498,~~079~~672.2080 6,~~406~~407.4083 0.00 0.00 0.00 B-4 1,951,000.00 1,~~931~~928,~~313~~567.8949 2,~~746~~747.4002 0.00 0.00 0.00 B-5 1,300,000.00 1,~~286~~285,~~882~~052.6566 1,830.0041 0.00 0.00 0.00 B-6 1,951,222.04 1,~~931~~928,~~533~~786.6190 2,~~744~~747.2833 0.00 0.00 20.4400 Totals 1,300,335,099.28 1,~~154~~075,~~786~~399,~~152~~082.4772 1,~~642~~527,~~053~~378.2553 7775,~~837~~949,~~886~~277.5849 (9293,~~872~~394.4894) 20.4400 (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 229,~~050~~654.2984 ~~460~~431,~~867~~212.6783 0.~~93577133~~87555849 229,~~050~~654.2984 I-A-1 2022,~~254~~822,~~445~~821.1610 ~~234~~211,~~327~~504,~~740~~919.9282 0.~~80193475~~72382871 2022,~~254~~822,~~445~~821.1610 II-A-PO 5057,~~894~~608.1938 1,~~641~~583,~~133~~524.1375 0.~~86682149~~83639362 5057,~~894~~608.1938 II-A-1 109,~~807~~964,~~686~~344.3480 9484,~~535~~571,~~607~~262.6484 0.~~75628486~~67657010 109,~~807~~964,~~686~~344.3480 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 1,~~693~~561,~~348~~213.3054 2018,~~226~~665,~~839~~625.0146 0.~~80907356~~74662502 1,~~693~~561,~~348~~213.3054 II-A-8 9293,~~872~~394.4894 24,~~800~~707,~~857~~462.1420 0.~~97143976~~96778152 9293,~~872~~394.4894 II-A-9 (9293,~~872~~394.4894) 17,~~242~~335,~~142~~537.8680 1.~~04415569~~04981153 (9293,~~872~~394.4894) II-A-10 0.00 100,000,000.00 1.00000000 0.00 II-A-11 2927,~~354~~063,~~021~~479.9434 ~~256~~229,~~761~~698,~~735~~256.5016 0.~~75628486~~67657010 2927,~~354~~063,~~021~~479.9434 II-A-12 109,~~807~~964,~~686~~344.3480 9484,~~535~~571,~~607~~262.6484 0.~~75628486~~67657010 109,~~807~~964,~~686~~344.3480 II-A-13 65,~~371~~874,~~174~~021.3312 5549,~~729~~855,~~118~~097.8573 0.~~75628486~~67657010 65,~~371~~874,~~174~~021.3312 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 24,~~712~~717.0052 17,~~353~~328,~~153~~435.3886 0.~~98850204~~98709404 24,~~712~~717.0052 B-2 7,~~321~~323.4003 5,~~141~~133,~~199~~876.1310 0.~~98850204~~98709404 7,~~321~~323.4003 B-3 6,~~406~~407.4083 4,~~498~~492,~~672~~264.8097 0.~~98850204~~98709404 6,~~406~~407.4083 B-4 2,~~746~~747.4002 1,~~928~~925,~~567~~820.4947 0.~~98850205~~98709404 2,~~746~~747.4002 B-5 1,830.0041 1,~~285~~283,~~052~~222.6625 0.~~98850205~~98709404 1,830.0041 B-6 2,~~746~~747.7233 1,~~928~~926,~~786~~039.9057 0.~~98850201~~98709400 2,~~744~~747.2833 Totals 7977,~~387~~383,~~069~~261.8106 1998,~~075~~015,~~399,082~~821.7265 0.~~82701688~~76750664 7977,~~387~~383,~~067~~261.3706

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 ~~939~~935.~~93433222~~77132977 3.~~49946988~~31211974 056.~~66353258~~90071545 0.00000000 I-A-1 292,203,000.00 ~~871~~801.~~25110310~~93475399 2.~~92838167~~67617536 6675.~~38796744~~42987112 0.00000000 II-A-PO 1,893,276.93 ~~893~~866.~~70302526~~82149029 0.~~80114006~~78223105 2629.~~08039491~~64563668 0.00000000 II-A-1 125,000,000.00 ~~842~~756.~~74635184~~28486112 1.~~07826184~~01836120 8578.~~38322888~~69639728 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 ~~876~~809.~~80749200~~07356040 0.~~84471040~~79778400 6661.~~88922160~~65075760 0.00000000 II-A-8 25,530,000.00 ~~975~~971.~~07754093~~43976263 0.~~04536663~~04673443 3.~~59241128~~61150842 0.00000000 II-A-9 16,513,000.00 ~~1038~~1044.~~53148307~~15568703 0.00000000 0.00000000 (5.~~62420396~~65584327) II-A-10 100,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 339,504,000.00 ~~842~~756.~~74635183~~28486115 1.~~07826182~~01836117 8578.~~38322889~~69639724 0.00000000 II-A-12 125,000,000.00 ~~842~~756.~~74635184~~28486112 1.~~07826184~~01836120 8578.~~38322888~~69639728 0.00000000 II-A-13 73,688,000.00 ~~842~~756.~~74635178~~28486117 1.~~07826186~~01836120 8578.~~38322888~~69639724 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 ~~989~~988.~~90973398~~50204386 1.~~40769012~~40800456 0.00000000 0.00000000 B-2 5,201,000.00 ~~989~~988.~~90973467~~50204384 1.~~40769083~~40800423 0.00000000 0.00000000 B-3 4,551,000.00 ~~989~~988.~~90973412~~50204351 1.~~40769062~~40800483 0.00000000 0.00000000 B-4 1,951,000.00 ~~989~~988.~~90973347~~50204511 1.~~40768836~~40800615 0.00000000 0.00000000 B-5 1,300,000.00 ~~989~~988.~~90973077~~50204615 1.~~40769231~~40800769 0.00000000 0.00000000 B-6 1,951,222.04 ~~989~~988.~~90969270~~50200565 1.~~40644168~~40800480 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 460.~~16302276~~21283520 ~~935~~875.~~77132977~~55849457 0.~~93577133~~87555849 460.~~16302276~~21283520 I-A-1 0.00000000 6978.~~31634911~~10604648 ~~801~~723.~~93475399~~82870751 0.~~80193475~~72382871 6978.~~31634911~~10604648 II-A-PO 0.00000000 2630.~~88153497~~42786773 ~~866~~836.~~82149029~~39362256 0.~~86682149~~83639362 2630.~~88153497~~42786773 II-A-1 0.00000000 8679.~~46149072~~71475840 ~~756~~676.~~28486112~~57010272 0.~~75628486~~67657010 8679.~~46149072~~71475840 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 6762.~~73393200~~44854160 ~~809~~746.~~07356040~~62501840 0.~~80907356~~74662502 6762.~~73393200~~44854160 II-A-8 0.00000000 3.~~63777830~~65824285 ~~971~~967.~~43976263~~78151978 0.~~97143976~~96778152 3.~~63777830~~65824285 II-A-9 0.00000000 (5.~~62420396~~65584327) 1,~~044~~049.~~15568703~~81153031 1.~~04415569~~04981153 (5.~~62420396~~65584327) II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 8679.~~46149070~~71475841 ~~756~~676.~~28486115~~57010274 0.~~75628486~~67657010 8679.~~46149070~~71475841 II-A-12 0.00000000 8679.~~46149072~~71475840 ~~756~~676.~~28486112~~57010272 0.~~75628486~~67657010 8679.~~46149072~~71475840 II-A-13 0.00000000 8679.~~46149074~~71475844 ~~756~~676.~~28486117~~57010273 0.~~75628486~~67657010 8679.~~46149074~~71475844 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.~~40769012~~40800456 ~~988~~987.~~50204386~~09403931 0.~~98850204~~98709404 1.~~40769012~~40800456 B-2 0.00000000 1.~~40769083~~40800423 ~~988~~987.~~50204384~~09403961 0.~~98850204~~98709404 1.~~40769083~~40800423 B-3 0.00000000 1.~~40769062~~40800483 ~~988~~987.~~50204351~~09403867 0.~~98850204~~98709404 1.~~40769062~~40800483 B-4 0.00000000 1.~~40768836~~40800615 ~~988~~987.~~50204511~~09403895 0.~~98850205~~98709404 1.~~40768836~~40800615 B-5 0.00000000 1.~~40769231~~40800769 ~~988~~987.~~50204615~~09403846 0.~~98850205~~98709404 1.~~40769231~~40800769 B-6 0.~~00125050~~00000000 1.~~40769218~~40800480 ~~988~~987.~~50200565~~09400084 0.~~98850201~~98709400 1.~~40644168~~40800480 (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% ~~462~~460,~~917~~867.9567 0.00 0.00 0.00 I-A-1 292,203,000.00 6.00000% ~~254~~234,~~582~~327,~~186~~740.0892 1,~~272~~171,~~910~~638.9370 0.00 0.00 II-A-PO 1,893,276.93 0.00000% 1,~~692~~641,~~027~~133.3213 0.00 0.00 0.00 II-A-1 125,000,000.00 6.00000% ~~105~~94,~~343~~535,~~293~~607.9864 ~~526~~472,~~716~~678.4704 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% 2120,~~920~~226,~~187~~839.3001 ~~118~~109,~~734~~562.3504 0.00 0.00 II-A-8 25,530,000.00 6.50000% 24,~~893~~800,~~729~~857.6214 134,~~841~~337.0498 0.00 0.00 II-A-9 16,513,000.00 6.50000% 17,~~149~~242,~~270~~142.3886 9293,~~891~~394.8894 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% ~~286~~256,~~115~~761,~~757~~735.4350 1,~~490~~337,~~186~~300.2471 0.00 0.00 II-A-12 125,000,000.00 6.50000% ~~105~~94,~~343~~535,~~293~~607.9864 ~~570~~512,~~609~~067.5187 0.00 0.00 II-A-13 73,688,000.00 2.~~38000~~38375% 6255,~~100~~729,~~293~~118.1785 ~~123~~110,~~165~~703.5857 0.00 0.00 II-A-14 0.00 6.~~12000~~11625% 6255,~~100~~729,~~293~~118.1785 ~~316~~284,~~711~~044.5035 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.~~38614~~38636% 17,~~377~~353,~~865~~153.38 92,~~481~~352.2290 0.00 0.00 B-2 5,201,000.00 6.~~38614~~38636% 5,~~148~~141,~~520~~199.5313 27,~~399~~361.3129 0.00 0.00 B-3 4,551,000.00 6.~~38614~~38636% 4,~~505~~498,~~079~~672.2080 23,~~975~~941.0579 0.00 0.00 B-4 1,951,000.00 6.~~38614~~38636% 1,~~931~~928,~~313~~567.8949 10,~~278~~263.0377 0.00 0.00 B-5 1,300,000.00 6.~~38614~~38636% 1,~~286~~285,~~882~~052.6566 6,~~848~~839.5101 0.00 0.00 B-6 1,951,222.04 6.~~38614~~38636% 1,~~931~~928,~~533~~786.6190 10,~~279~~264.2094 0.00 0.00 Totals 1,300,335,099.28 65,~~134~~713,~~289~~012.6674 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 ~~460~~431,~~867~~212.6783 I-A-1 ~~288~~0.0600 0.00 1,~~272~~171,~~622~~638.8770 0.00 ~~234~~211,~~327~~504,~~740~~919.9282 II-A-PO 0.00 0.00 0.00 0.00 1,~~641~~583,~~133~~524.1375 II-A-1 ~~110~~0.0300 0.00 ~~526~~472,~~606~~678.4404 0.00 9484,~~535~~571,~~607~~262.6484 II-A-2 ~~150~~0.4900 0.00 720,~~277~~427.0150 0.00 133,002,000.00 II-A-3 30.8100 0.00 18,~~250~~254.3517 0.00 3,370,000.00 II-A-4 30.4400 0.00 16,~~463~~466.2367 0.00 3,040,000.00 II-A-5 30.2800 0.00 15,~~705~~708.0533 0.00 2,900,000.00 II-A-6 0.7800 0.00 3,~~736~~737.7250 0.00 690,000.00 II-A-7 240.8000 0.00 ~~118~~109,~~709~~562.5504 0.00 2018,~~226~~665,~~839~~625.0146 II-A-8 280.1700 0.00 134,~~812~~337.8798 0.00 24,~~800~~707,~~857~~462.1420 II-A-9 190.4000 0.00 9293,~~872~~394.4894 0.00 17,~~242~~335,~~142~~537.8680 II-A-10 ~~113~~0.1500 0.00 541,~~553~~666.5267 0.00 100,000,000.00 II-A-11 ~~311~~0.2900 0.00 1,~~489~~337,~~874~~300.9571 0.00 ~~256~~229,~~761~~698,~~735~~256.5016 II-A-12 ~~119~~0.1900 0.00 ~~570~~512,~~490~~067.3187 0.00 9484,~~535~~571,~~607~~262.6484 II-A-13 250.7300 0.00 ~~123~~110,~~139~~703.8557 0.00 5549,~~729~~855,~~118~~097.8573 II-A-14 660.1600 0.00 ~~316~~284,~~645~~044.3435 0.00 5549,~~729~~855,~~118~~097.8573 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0363.0012 0.00 0.00 B-1 190.6600 0.00 92,~~461~~352.5690 0.00 17,~~353~~328,~~153~~435.3886 B-2 50.8300 0.00 27,~~393~~361.4829 0.00 5,~~141~~133,~~199~~876.1310 B-3 50.1000 0.00 23,~~969~~941.9579 0.00 4,~~498~~492,~~672~~264.8097 B-4 20.1900 0.00 10,~~275~~263.8577 0.00 1,~~928~~925,~~567~~820.4947 B-5 10.4600 0.00 6,~~847~~839.0501 0.00 1,~~285~~283,~~052~~222.6625 B-6 20.1900 0.00 10,~~277~~264.0294 0.00 1,~~928~~926,~~786~~039.9057 Totals ~~1,304~~0.2100 0.00 65,~~132~~713,~~985~~375.4586 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% ~~939~~935.~~93433222~~77132977 0.00000000 0.00000000 0.00000000 I-A-1 292,203,000.00 6.00000% ~~871~~801.~~25110310~~93475399 4.~~35625551~~00967375 0.00000000 0.00000000 II-A-PO 1,893,276.93 0.00000% ~~893~~866.~~70302526~~82149029 0.00000000 0.00000000 0.00000000 II-A-1 125,000,000.00 6.00000% ~~842~~756.~~74635184~~28486112 43.~~21373176~~78142432 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% ~~876~~809.~~80749200~~07356040 4.~~74937400~~38248160 0.00000000 0.00000000 II-A-8 25,530,000.00 6.50000% ~~975~~971.~~07754093~~43976263 5.~~28167019~~26196553 0.00000000 0.00000000 II-A-9 16,513,000.00 6.50000% ~~1038~~1044.~~53148307~~15568703 5.~~62537879~~65584327 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% ~~842~~756.~~74635183~~28486115 43.~~38930393~~93898366 0.00000000 0.00000000 II-A-12 125,000,000.00 6.50000% ~~842~~756.~~74635184~~28486112 4.~~56487608~~09654296 0.00000000 0.00000000 II-A-13 73,688,000.00 2.~~38000~~38375% ~~842~~756.~~74635178~~28486117 1.~~67144691~~50232833 0.00000000 0.00000000 II-A-14 0.00 6.~~12000~~11625% ~~842~~756.~~74635178~~28486117 43.~~29800646~~85468937 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.~~38614~~38636% ~~989~~988.~~90973398~~50204386 5.~~26808431~~26077471 0.00000000 0.00000000 B-2 5,201,000.00 6.~~38614~~38636% ~~989~~988.~~90973467~~50204384 5.~~26808498~~26077485 0.00000000 0.00000000 B-3 4,551,000.00 6.~~38614~~38636% ~~989~~988.~~90973412~~50204351 5.~~26808394~~26077565 0.00000000 0.00000000 B-4 1,951,000.00 6.~~38614~~38636% ~~989~~988.~~90973347~~50204511 5.~~26808303~~26077396 0.00000000 0.00000000 B-5 1,300,000.00 6.~~38614~~38636% ~~989~~988.~~90973077~~50204615 5.~~26808462~~26077692 0.00000000 0.00000000 B-6 1,951,222.04 6.~~38614~~38636% ~~989~~988.~~90969270~~50200565 5.~~26808318~~26077493 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 ~~935~~875.~~77132977~~55849457 I-A-1 0.~~00098582~~00000000 0.00000000 4.~~35526969~~00967375 0.00000000 ~~801~~723.~~93475399~~82870751 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~866~~836.~~82149029~~39362256 II-A-1 0.~~00088024~~00000000 0.00000000 43.~~21285152~~78142432 0.00000000 ~~756~~676.~~28486112~~57010272 II-A-2 0.~~00113149~~00000000 0.00000000 5.~~41553518~~41666667 0.00000000 1000.00000000 II-A-3 0.~~00113056~~00000000 0.00000000 5.~~41553412~~41666766 0.00000000 1000.00000000 II-A-4 0.~~00113158~~00000000 0.00000000 5.~~41553618~~41666776 0.00000000 1000.00000000 II-A-5 0.~~00113103~~00000000 0.00000000 5.~~41553448~~41666552 0.00000000 1000.00000000 II-A-6 0.~~00113043~~00000000 0.00000000 5.~~41553623~~41666667 0.00000000 1000.00000000 II-A-7 0.~~00099200~~00000000 0.00000000 4.~~74838200~~38248160 0.00000000 ~~809~~746.~~07356040~~62501840 II-A-8 0.~~00110341~~00000000 0.00000000 5.~~28056678~~26196553 0.00000000 ~~971~~967.~~43976263~~78151978 II-A-9 0.~~00117483~~00000000 0.00000000 5.~~62420396~~65584327 0.00000000 ~~1044~~1049.~~15568703~~81153031 II-A-10 0.~~00113150~~00000000 0.00000000 5.~~41553520~~41666670 0.00000000 1000.00000000 II-A-11 0.~~00091690~~00000000 0.00000000 43.~~38838703~~93898366 0.00000000 ~~756~~676.~~28486115~~57010274 II-A-12 0.~~00095352~~00000000 0.00000000 4.~~56392248~~09654296 0.00000000 ~~756~~676.~~28486112~~57010272 II-A-13 0.~~00034917~~00000000 0.00000000 1.~~67109774~~50232833 0.00000000 ~~756~~676.~~28486117~~57010273 II-A-14 0.~~00089784~~00000000 0.00000000 43.~~29710862~~85468937 0.00000000 ~~756~~676.~~28486117~~57010273 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 07262.~~00000000~~40000000 0.00000000 0.00000000 B-1 0.~~00111991~~00000000 0.00000000 5.~~26696440~~26077471 0.00000000 ~~988~~987.~~50204386~~09403931 B-2 0.~~00112094~~00000000 0.00000000 5.~~26696405~~26077485 0.00000000 ~~988~~987.~~50204384~~09403961 B-3 0.~~00112063~~00000000 0.00000000 5.~~26696330~~26077565 0.00000000 ~~988~~987.~~50204351~~09403867 B-4 0.~~00112250~~00000000 0.00000000 5.~~26696566~~26077396 0.00000000 ~~988~~987.~~50204511~~09403895 B-5 0.~~00112308~~00000000 0.00000000 5.~~26696154~~26077692 0.00000000 ~~988~~987.~~50204615~~09403846 B-6 0.~~00112237~~00000000 0.00000000 5.~~26696593~~26077493 0.00000000 ~~988~~987.~~50200565~~09400084 (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 0.00 Deposits Payments of Interest and Principal 8683,~~039~~186,~~141~~115.1451 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 64170,~~574~~782.7039 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 8683,~~103~~356,~~715~~897.8490 Withdrawals Reimbursement for Servicer Advances ~~365~~64,~~950~~574.1870 Payment of Service Fee ~~217~~195,~~712~~686.8729 Payment of Interest and Principal 8583,~~520~~096,~~052~~636.7991 Total Withdrawals (Pool Distribution Amount) 8683,~~103~~356,~~715~~897.8490 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 4851,~~919~~676.5713 Servicing Fee Support 4751,~~615~~676.3613 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,304~~0.2100

SERVICING FEES Gross Servicing Fee ~~248~~232,~~972~~128.6916 Master Servicing Fee 1615,~~355~~234.5326 Supported Prepayment/Curtailment Interest Shortfall 4751,~~615~~676.3613 Net Servicing Fee ~~217~~195,~~712~~686.8729

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 10 0 10 0.00 ~~522,976~~0.4100 0.00 ~~522,976~~0.4100 30 Days 3 0 0 0 3 ~~963~~1,~~986~~061,506.4508 0.00 0.00 0.00 ~~963~~1,~~986~~061,506.4508 60 Days 1 0 0 0 1 ~~286~~406,~~127~~433.8361 0.00 0.00 0.00 ~~286~~406,~~127~~433.8361 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 4 0 10 0 54 1,~~250~~467,~~114~~939.2869 0.00 ~~522,976~~0.4100 0.00 1,~~773~~467,~~090~~939.69 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.~~041152~~000000% 0.000000% 0.~~041152~~000000% 0.000000% 0.~~046932~~000000% 0.000000% 0.~~046932~~000000% 30 Days 0.~~123457~~132159% 0.000000% 0.000000% 0.000000% 0.~~123457~~132159% 0.~~086507~~102039% 0.000000% 0.000000% 0.000000% 0.~~086507~~102039% 60 Days 0.~~041152~~044053% 0.000000% 0.000000% 0.000000% 0.~~041152~~044053% 0.~~025677~~039069% 0.000000% 0.000000% 0.000000% 0.~~025677~~039069% 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.~~164609~~176211% 0.000000% 0.~~041152~~000000% 0.000000% 0.~~205761~~176211% 0.~~112184~~141108% 0.000000% 0.~~046932~~000000% 0.000000% 0.~~159116~~141108%

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 ~~280~~279,~~310~~311.3269 0.00 0.00 0.00 ~~280~~279,~~310~~311.3269 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 ~~280~~279,~~310~~311.3269 0.00 0.00 0.00 ~~280~~279,~~310~~311.3269 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~183150~~200000% 0.000000% 0.000000% 0.000000% 0.~~183150~~200000% 0.~~115077~~125930% 0.000000% 0.000000% 0.000000% 0.~~115077~~125930% 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.~~183150~~200000% 0.000000% 0.000000% 0.000000% 0.~~183150~~200000% 0.~~115077~~125930% 0.000000% 0.000000% 0.000000% 0.~~115077~~125930% 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 10 0 10 0.00 ~~522,976~~0.4100 0.00 ~~522,976~~0.4100 30 Days 2 0 0 0 2 ~~683~~782,~~676~~194.1339 0.00 0.00 0.00 ~~683~~782,~~676~~194.1339 60 Days 1 0 0 0 1 ~~286~~406,~~127~~433.8361 0.00 0.00 0.00 ~~286~~406,~~127~~433.8361 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 3 0 10 0 43 ~~969~~1,~~803~~188,628.9600 0.00 ~~522,976~~0.4100 0.00 1,~~492~~188,~~780~~628.3700 0-29 Days 0.000000% 0.~~053079~~000000% 0.000000% 0.~~053079~~000000% 0.000000% 0.~~062355~~000000% 0.000000% 0.~~062355~~000000% 30 Days 0.~~106157~~112994% 0.000000% 0.000000% 0.000000% 0.~~106157~~112994% 0.~~081515~~099745% 0.000000% 0.000000% 0.000000% 0.~~081515~~099745% 60 Days 0.~~053079~~056497% 0.000000% 0.000000% 0.000000% 0.~~053079~~056497% 0.~~034115~~051828% 0.000000% 0.000000% 0.000000% 0.~~034115~~051828% 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.~~159236~~169492% 0.000000% 0.~~053079~~000000% 0.000000% 0.~~212314~~169492% 0.~~115630~~151573% 0.000000% 0.~~062355~~000000% 0.000000% 0.~~177984~~151573%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~769~~739,~~011~~182.4487

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% ~~979~~911,~~222~~861,~~341~~034.9506 91.~~05664657~~36739261% 8.~~807963~~491081% 0.000000% Class II-A-2 1,040,439,822.35 80.01320759% ~~846~~778,~~220~~859,~~341~~034.9506 78.~~68895888~~04075017% 1213.~~391909~~353600% 0.000000% Class II-A-3 1,037,069,822.35 79.75404362% ~~842~~775,~~850~~489,~~341~~034.9506 7877.~~37558684~~70308018% 0.~~313986~~338353% 0.000000% Class II-A-4 1,034,029,822.35 79.52025773% ~~839~~772,~~810~~449,~~341~~034.9506 7877.~~09290109~~39847579% 0.~~283239~~305221% 0.000000% Class II-A-5 1,031,129,822.35 79.29723830% ~~836~~769,~~910~~549,~~341~~034.9506 77.~~82323376~~10789923% 0.~~270195~~291164% 0.000000% Class II-A-6 1,030,439,822.35 79.24417505% ~~836~~768,~~220~~859,~~341~~034.9506 77.~~75907153~~03876205% 0.~~064288~~069277% 0.000000% Class II-A-7 1,005,439,822.35 77.32159371% ~~815~~750,~~993~~193,~~502~~408.9460 75.~~87820336~~16848855% 1.~~884552~~874057% 0.000000% Class II-A-8 979,909,822.35 75.35825364% ~~791~~725,~~192~~485,~~645~~946.8040 7372.~~57200304~~69283018% 2.~~310717~~480666% 0.000000% Class II-A-9 963,396,822.35 74.08835022% ~~773~~708,~~950~~150,~~502~~408.9460 7170.~~96867799~~95582988% 1.~~606465~~740514% 0.000000% Class II-A-10 863,396,822.35 66.39802485% ~~673~~608,~~950~~150,~~502~~408.9460 6260.~~66980452~~93594865% 910.~~317085~~040150% 0.000000% Class II-A-11 523,892,822.35 40.28906261% ~~417~~378,~~188~~452,~~767~~152.44 3837.~~79385562~~92045619% 23.~~922709~~062049% 0.000000% Class II-A-12 398,892,822.35 30.67615591% ~~322~~293,~~653~~880,~~159~~889.8060 3029.~~00310908~~44651610% 8.~~807963~~491081% 0.000000% Class II-A-13 325,204,822.35 25.00930895% ~~266~~244,~~924~~025,~~040~~791.9587 24.~~82092883~~45109452% 5.~~192329~~005526% 0.000000% Class II-A-14 325,204,822.35 25.00930895% ~~266~~244,~~924~~025,~~040~~791.9587 24.~~82092883~~45109452% 0.000000% 0.000000% Class II-A-R 325,204,772.35 25.00930510% ~~266~~244,~~924~~025,~~040~~791.9587 24.~~82092883~~45109452% 0.000000% 0.000000% Class II-A-LR 325,204,722.35 25.00930126% ~~266~~244,~~924~~025,~~040~~791.9587 24.~~82092883~~45109452% 0.000000% 0.000000% Class I-A-1 32,509,222.04 2.50006495% 32,~~135~~089,~~432~~659.3622 23.~~98823319~~21534574% 21.~~832514~~235411% 0.000000% Class B-1 14,954,222.04 1.15002833% 14,~~782~~761,~~278~~223.9836 1.~~37458542~~47905705% 1.~~616808~~739801% 0.000000% Class B-2 9,753,222.04 0.75005451% 9,~~641~~627,~~079~~347.8526 0.~~89651182~~96464876% 0.~~479010~~515449% 0.000000% Class B-3 5,202,222.04 0.40006780% 5,~~142~~135,~~407~~082.0529 0.~~47818592~~51452915% 0.~~419145~~451030% 0.000000% Class B-4 3,251,222.04 0.25002955% 3,~~213~~209,~~839~~261.5682 0.~~29885087~~32156422% 0.~~179686~~193355% 0.000000% Class B-5 1,951,222.04 0.15005532% 1,~~928~~926,~~786~~039.9057 0.~~17935545~~19298688% 0.~~119729~~128837% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~179707~~193377% 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.~~835450~~831356% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~308~~307 Beginning Scheduled Collateral Loan Count 2,~~581~~430 Number Of Loans Paid In Full ~~151~~160 Ending Scheduled Collateral Loan Count 2,~~430~~270 Beginning Scheduled Collateral Balance 1,~~154~~075,~~786~~399,~~152~~082.4870 Ending Scheduled Collateral Balance 1998,~~075~~015,~~399,082~~821.7065 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 1,~~114~~040,~~338~~294,~~832~~552.5931 Ending Scheduled Balance For Wells Fargo Serviced ~~998~~925,~~947~~052,~~771~~377.9296 Ending Scheduled Balance For Other Servicers 7672,~~451~~963,~~310~~443.7869 Monthly P &I Constant 87,~~153~~615,~~809~~057.1481 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 8582,~~251~~792,~~390~~213.7476 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~724~~661,~~378~~883,~~560~~690.6976 Ending scheduled Balance For discounted Loans ~~351~~336,~~020~~132,~~522~~130.0189 Scheduled Principal 1,~~640~~526,~~897~~185.4638 Unscheduled Principal 7775,~~746~~857,~~172~~075.3267 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1969,~~045~~060,~~684,498~~845.7133 Greater Than 80%, less than or equal to 85% 7,~~456~~443,~~359~~986.9544 Greater than 85%, less than or equal to 95% 2221,~~369~~613,~~281~~451.0209 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.~~555677~~549270 6.~~917619~~913300 6.~~835450~~831356 Weighted Average Net Rate 5.~~989460~~988678 6.~~487832~~488086 6.~~374691~~375667 Weighted Average Maturity ~~170~~169 ~~349~~348 ~~308~~307 Beginning Loan Count ~~583~~546 1,~~998~~884 2,~~581~~430 Loans Paid In Full 3746 114 ~~151~~160 Ending Loan Count ~~546~~500 1,~~884~~770 2,~~430~~270 Beginning Scheduled Balance ~~262~~242,~~373~~092,~~477~~350.8483 ~~892~~833,~~412~~306,~~674~~731.6487 1,~~154~~075,~~786~~399,~~152~~082.4870 Ending scheduled Balance ~~242~~219,~~092~~215,~~350~~501.8322 ~~833~~778,~~306~~800,~~731~~320.8743 1998,~~075~~015,~~399,082~~821.7065 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 2,~~312~~149,~~020~~756.6221 5,~~841~~465,~~788~~301.5261 87,~~153~~615,~~809~~057.1481 Scheduled Principal ~~882~~807,~~036~~991.9736 ~~758~~718,~~860~~194.4902 1,~~640~~526,~~897~~185.4638 Unscheduled Principal 1922,~~399~~068,~~090~~858.0425 5853,~~347~~788,~~082~~217.2842 7775,~~746~~857,~~172~~075.3267 Scheduled Interest 1,~~366~~261,~~544~~958.5802 54,~~031~~698,~~812~~850.31 65,~~398~~960,~~356~~808.8932 Servicing Fees 5450,~~645~~472.7477 ~~194~~181,~~326~~655.9539 ~~248~~232,~~972~~128.6916 Master Servicing Fees 3,~~713~~429.0530 1211,~~642~~804.4897 1615,~~355~~234.5326 Trustee Fee 0.00 0.00 0.00 FRY Amount 6559,~~311~~182.1426 ~~112~~101,~~652~~812.4268 ~~177~~160,~~963~~994.5694 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,~~242~~148,~~874~~873.6569 4,~~712~~403,~~190~~577.4527 5,~~955~~552,~~065~~450.1096 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