8-K 1 wfm02007.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 2002-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-09 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN 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 2002-7 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 2002-7 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 2002-7 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 2002-7 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: 2002-7 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-AP 94978QAY9 PO 0.00000% 5,~~170~~033,~~091~~806.0578 0.00 ~~136~~77,~~284~~831.2650 I-A-1 94978QAA1 SEQ 5.40000% ~~164~~163,~~763~~801,~~401~~478.5937 ~~741~~737,~~400~~041.9693 ~~961~~1,~~923~~039,815.2249 I-A-2 94978QAB9 SEQ 5.40000% 109,~~118~~900,~~959~~853.6235 4544,~~533~~549.2193 ~~218~~235,~~106~~767.2754 I-A-3 94978QAC7 SEQ 5.40000% 25,000,000.00 112,~~494~~490.7912 0.00 I-A-4 94978QAD5 SEQ 2.~~16000~~16375% 109,~~935~~286,~~297~~281.7959 197,~~874~~039.3752 ~~649~~701,~~016~~570.2065 I-A-5 94978QAE3 SEQ 6.~~34000~~33625% 0.00 ~~580~~577,~~797~~003.9267 0.00 I-A-6 94978QAF0 SEQ 6.50000% 14,600,000.00 79,~~079~~076.6739 0.00 I-A-7 94978QAG8 SEQ 6.50000% 6448,~~081~~502,~~067~~621.3795 ~~347~~262,~~089~~699.7047 1526,~~578~~072,~~445~~230.4273 I-A-8 94978QAH6 SEQ 6.50000% 51,500,000.00 278,~~945~~933.4184 0.00 I-A-9 94978QAJ2 SEQ 6.50000% 28,~~766~~922,~~492~~303.0230 ~~155~~156,~~811~~648.2872 (~~155~~156,~~811~~648.2872) I-A-10 94978QAK9 SEQ 6.50000% 4843,~~465~~592,~~296~~880.6495 ~~262~~236,~~508~~107.2037 418,~~872~~813,~~415~~379.6968 I-A-11 94978QAL7 SEQ 6.50000% ~~6,323,623~~0.5000 ~~34,251~~0.3700 ~~6,323,623~~0.5000 I-A-12 94978QAM5 SEQ 6.50000% 50,000,000.00 270,~~820~~809.7955 0.00 I-A-13 94978QAN3 SEQ 6.50000% 0.00 0.00 0.00 I-A-14 94978QAP8 SEQ 6.50000% 70,650,000.00 382,~~669~~653.7790 0.00 I-A-15 94978QBP7 SEQ 6.50000% 773,000.00 4,186.8972 0.00 A-R 94978QAQ6 RES 6.50000% 0.00 0.00 0.00 A-LR 94978QAR4 RES 6.50000% 0.00 142.7067 0.00 I-B-1 94978QAZ6 SUB 6.50000% 10,~~667~~658,~~412~~147.8829 57,~~779~~726.1456 9,~~265~~070.5962 I-B-2 94978QBA0 SUB 6.50000% 4,~~266~~262,~~367~~662.7604 23,~~108~~087.4239 3,~~705~~627.7274 I-B-3 94978QBB8 SUB 6.50000% 2,~~489~~486,~~129~~967.3835 13,~~482~~469.1689 2,~~162~~116.0353 I-B-4 94978QBH5 SUB 6.50000% 1,~~421~~420,~~790~~555.7075 7,~~701~~694.0100 1,~~234~~208.9596 I-B-5 94978QBJ1 SUB 6.50000% 1,~~067~~066,~~338~~411.6860 5,~~781~~775.1589 ~~927~~907.0857 I-B-6 94978QBK8 SUB 6.50000% 1,~~423~~421,~~081~~846.8027 7,~~708~~700.0099 1,~~234~~207.5372 II-A-1 94978QAS2 SEQ 5.87500% ~~109~~107,~~222~~172,~~978~~213.6157 ~~534~~524,~~737~~697.5030 2,~~050~~128,~~765~~268.0469 II-A-2 94978QAT0 SEQ 6.25000% 5453,~~611~~586,~~488~~105.3483 ~~284~~279,~~434~~094.8430 1,~~025~~064,~~382~~134.5033 II-A-3 94978QAU7 SEQ 6.50000% 4,615,384.00 25,000.00 0.00 II-A-4 94978QAV5 SEQ 0.00000% 384,616.00 0.00 0.00 II-A-5 94978QAW3 SEQ 6.00000% 29,500,000.00 147,500.00 0.00 II-A-6 94978QAX1 SEQ 6.00000% 23,451,000.00 117,255.00 0.00 II-B-1 94978QBC6 SUB 6.00000% 2,~~800~~798,~~872~~219.8684 1413,~~004~~991.3610 2,~~653~~669.0216 II-B-2 94978QBD4 SUB 6.00000% 1,~~283~~282,~~982~~766.2302 6,~~419~~413.9183 1,~~216~~223.2060 II-B-3 94978QBE2 SUB 6.00000% ~~817~~816,~~170~~396.0805 4,~~085~~081.8598 ~~774~~778.0374 II-B-4 94978QBL6 SUB 6.00000% ~~583~~582,~~266~~713.3487 2,~~916~~913.3357 ~~552~~555.4884 II-B-5 94978QBM4 SUB 6.00000% 350,~~357~~026.9408 1,~~751~~750.7913 ~~331~~333.8688 II-B-6 94978QBN2 SUB 6.00000% ~~467~~466,~~253~~811.8830 2,~~336~~334.2706 ~~442~~445.5928 Totals ~~899~~867,~~570~~886,~~721~~069.0615 4,~~749~~579,~~480~~729.7679 3150,~~684~~000,~~650~~495.9053

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-AP 0.00 54,~~033~~955,~~806~~975.7828 ~~136~~77,~~284~~831.2650 0.00 I-A-1 0.00 ~~163~~162,~~801~~761,~~478~~662.3788 1,~~703~~776,~~324~~857.1842 0.00 I-A-2 bbbbb 0.00 9,~~900~~665,~~853~~085.3581 ~~263~~280,~~639~~317.4847 0.00 I-A-3 0.00 25,000,000.00 112,~~494~~490.7912 0.00 I-A-4 0.00 ~~109~~108,~~286~~584,~~281~~710.5994 ~~846~~898,~~890~~610.5717 0.00 I-A-5 0.00 0.00 ~~580~~577,~~797~~003.9267 0.00 I-A-6 0.00 14,600,000.00 79,~~079~~076.6739 0.00 I-A-7 0.00 4822,~~502~~430,~~621~~391.9523 1526,~~925~~334,~~535~~930.1220 0.00 I-A-8 0.00 51,500,000.00 278,~~945~~933.4184 0.00 I-A-9 0.00 2829,~~922~~078,~~303~~952.3002 0.00 0.00 I-A-10 0.00 4324,~~592~~779,~~880~~501.9527 519,~~134~~049,~~923~~487.8905 0.00 I-A-11 0.00 0.00 ~~6,357,874~~0.8700 0.00 I-A-12 0.00 50,000,000.00 270,~~820~~809.7955 0.00 I-A-13 0.00 0.00 0.00 0.00 I-A-14 0.00 70,650,000.00 382,~~669~~653.7790 0.00 I-A-15 0.00 773,000.00 4,186.8972 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 142.7067 0.00 I-B-1 0.00 10,~~658~~649,~~147~~076.29 67 66,~~044~~797.7318 0.00 I-B-2 0.00 4,~~262~~259,~~662~~034.0430 26,~~814~~715.1413 0.00 I-B-3 0.00 2,~~486~~484,~~967~~850.3582 15,~~644~~586.1942 0.00 I-B-4 0.00 1,~~420~~419,~~555~~346.7579 8,~~935~~902.96 0.00 I-B-5 0.00 1,~~066~~065,~~411~~504.6003 6,~~708~~683.2346 0.00 I-B-6 1.0089 1,~~421~~420,~~846~~636.2766 8,~~942~~908.5371 1517.5847 II-A-1 0.00 ~~107~~105,~~172~~043,~~213~~944.5788 2,~~585~~652,~~502~~965.5499 0.00 II-A-2 0.00 5352,~~586~~521,~~105~~971.8351 1,~~309~~343,~~817~~228.3463 0.00 II-A-3 0.00 4,615,384.00 25,000.00 0.00 II-A-4 0.00 384,616.00 0.00 0.00 II-A-5 0.00 29,500,000.00 147,500.00 0.00 II-A-6 0.00 23,451,000.00 117,255.00 0.00 II-B-1 0.00 2,~~798~~795,~~219~~550.8468 16,~~657~~660.3826 0.00 II-B-2 0.00 1,~~282~~281,~~766~~542.0242 7,~~636~~637.1143 0.00 II-B-3 0.00 ~~816~~815,~~396~~617.0531 4,~~859~~860.8872 0.00 II-B-4 0.00 582,~~713~~158.8703 3,~~468~~469.8141 0.00 II-B-5 0.00 ~~350~~349,~~026~~692.0820 2,~~083~~084.6501 0.00 II-B-6 0.00 466,~~811~~366.3002 2,~~778~~779.8634 0.63 Totals 1.0089 ~~867~~817,~~886~~885,~~069~~571.1575 3654,~~434~~580,~~131~~225.6632 1618.2110 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-AP 5,241,215.30 5,~~170~~033,~~091~~806.0578 5,~~060~~045.2709 ~~131~~72,~~223~~786.9941 0.00 0.00 I-A-1 168,391,871.00 ~~164~~163,~~763~~801,~~401~~478.5937 1811,~~943~~681.1231 ~~942~~1,~~980~~028,134.1018 0.00 0.00 I-A-2 10,941,678.00 109,~~118~~900,~~959~~853.6235 42,~~295~~648.1662 ~~213~~233,~~811~~118.1192 0.00 0.00 I-A-3 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 I-A-4 112,383,451.00 109,~~935~~286,~~297~~281.7959 127,~~781~~881.0546 ~~636~~693,~~235~~689.1519 0.00 0.00 I-A-5 0.00 0.00 0.00 0.00 0.00 0.00 I-A-6 14,600,000.00 14,600,000.00 0.00 0.00 0.00 0.00 I-A-7 79,160,000.00 6448,~~081~~502,~~067~~621.3795 ~~306~~292,~~785~~896.7410 1525,~~271~~779,~~659~~334.6862 0.00 0.00 I-A-8 51,500,000.00 51,500,000.00 0.00 0.00 0.00 0.00 I-A-9 28,000,000.00 28,~~766~~922,~~492~~303.0230 0.00 0.00 (~~155~~156,~~811~~648.2872) 0.00 I-A-10 51,000,000.00 4843,~~465~~592,~~296~~880.64 95 211,~~952~~349.3099 418,~~776~~602,~~463~~029.3969 0.00 0.00 I-A-11 14,179,000.00 ~~6,323,623~~0.5000 ~~125,205~~0.3900 ~~6,232,669~~0.4800 ~~(34,251~~0.~~37)~~00 0.00 I-A-12 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 I-A-13 12,082,000.00 0.00 0.00 0.00 0.00 0.00 I-A-14 70,650,000.00 70,650,000.00 0.00 0.00 0.00 0.00 I-A-15 773,000.00 773,000.00 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 I-B-1 10,714,000.00 10,~~667~~658,~~412~~147.8829 9,~~265~~070.5962 0.00 0.00 0.00 I-B-2 4,285,000.00 4,~~266~~262,~~367~~662.7604 3,~~705~~627.7274 0.00 0.00 0.00 I-B-3 2,500,000.00 2,~~489~~486,~~129~~967.3835 2,~~162~~116.0353 0.00 0.00 0.00 I-B-4 1,428,000.00 1,~~421~~420,~~790~~555.7075 1,~~234~~208.9596 0.00 0.00 0.00 I-B-5 1,072,000.00 1,~~067~~066,~~338~~411.6860 ~~927~~907.0857 0.00 0.00 0.00 I-B-6 1,429,295.85 1,~~423~~421,~~081~~846.8027 1,~~234~~207.5372 0.00 0.00 1.0089 II-A-1 112,751,334.00 ~~109~~107,~~222~~172,~~978~~213.6157 ~~140~~139,~~051~~081.9515 1,~~910~~989,~~713~~187.0954 0.00 0.00 II-A-2 56,375,666.00 5453,~~611~~586,~~488~~105.3483 7069,~~025~~540.9757 ~~955~~994,~~356~~593.5375 0.00 0.00 II-A-3 4,615,384.00 4,615,384.00 0.00 0.00 0.00 0.00 II-A-4 384,616.00 384,616.00 0.00 0.00 0.00 0.00 II-A-5 29,500,000.00 29,500,000.00 0.00 0.00 0.00 0.00 II-A-6 23,451,000.00 23,451,000.00 0.00 0.00 0.00 0.00 II-B-1 2,814,000.00 2,~~800~~798,~~872~~219.8684 2,~~653~~669.0216 0.00 0.00 0.00 II-B-2 1,290,000.00 1,~~283~~282,~~982~~766.2302 1,~~216~~223.2060 0.00 0.00 0.00 II-B-3 821,000.00 ~~817~~816,~~170~~396.0805 ~~774~~778.0374 0.00 0.00 0.00 II-B-4 586,000.00 ~~583~~582,~~266~~713.3487 ~~552~~555.4884 0.00 0.00 0.00 II-B-5 352,000.00 350,~~357~~026.9408 ~~331~~333.8688 0.00 0.00 0.00 II-B-6 469,443.81 ~~467~~466,~~253~~811.8830 ~~442~~445.5928 0.00 0.00 0.00 Totals 948,741,054.96 ~~899~~867,~~570~~886,~~721~~069.0615 ~~803~~764,~~601~~269.0393 3149,~~071~~392,~~112~~874.5230 (~~190~~156,~~062~~648.6572) 1.0089 (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-AP ~~136~~77,~~284~~831.2650 54,~~033~~955,~~806~~975.7828 0.~~96042740~~94557750 ~~136~~77,~~284~~831.2650 I-A-1 ~~961~~1,~~923~~039,815.2249 ~~163~~162,~~801~~761,~~478~~662.3788 0.~~97273982~~96656485 ~~961~~1,~~923~~039,815.2249 I-A-2 ~~218~~235,~~106~~767.2754 9,~~900~~665,~~853~~085.3581 0.~~90487523~~88332757 ~~218~~235,~~106~~767.2754 I-A-3 0.00 25,000,000.00 1.00000000 0.00 I-A-4 ~~649~~701,~~016~~570.2065 ~~109~~108,~~286~~584,~~281~~710.5994 0.~~97244105~~96619840 ~~649~~701,~~016~~570.2065 I-A-5 0.00 0.00 0.00000000 0.00 I-A-6 0.00 14,600,000.00 1.00000000 0.00 I-A-7 1526,~~578~~072,~~445~~230.4273 4822,~~502~~430,~~621~~391.9523 0.~~61271630~~28335512 1526,~~578~~072,~~445~~230.4273 I-A-8 0.00 51,500,000.00 1.00000000 0.00 I-A-9 (~~155~~156,~~811~~648.2872) 2829,~~922~~078,~~303~~952.3002 1.~~03293940~~03853400 (~~155~~156,~~811~~648.2872) I-A-10 418,~~872~~813,~~415~~379.6968 4324,~~592~~779,~~880~~501.9527 0.~~85476237~~48587257 418,~~872~~813,~~415~~379.6968 I-A-11 ~~6,323,623~~0.5000 0.00 0.00000000 ~~6,323,623~~0.5000 I-A-12 0.00 50,000,000.00 1.00000000 0.00 I-A-13 0.00 0.00 0.00000000 0.00 I-A-14 0.00 70,650,000.00 1.00000000 0.00 I-A-15 0.00 773,000.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 I-B-1 9,~~265~~070.5962 10,~~658~~649,~~147~~076.2967 0.~~99478694~~99394033 9,~~265~~070.5962 I-B-2 3,~~705~~627.7274 4,~~262~~259,~~662~~034.0430 0.~~99478694~~99394033 3,~~705~~627.7274 I-B-3 2,~~162~~116.0353 2,~~486~~484,~~967~~850.3582 0.~~99478694~~99394033 2,~~162~~116.0353 I-B-4 1,~~234~~208.9596 1,~~420~~419,~~555~~346.7579 0.~~99478694~~99394033 1,~~234~~208.9596 I-B-5 ~~927~~907.0857 1,~~066~~065,~~411~~504.6003 0.~~99478694~~99394033 ~~927~~907.0857 I-B-6 1,~~235~~209.5361 1,~~421~~420,~~846~~636.2766 0.~~99478794~~99394164 1,~~234~~207.5372 II-A-1 2,~~050~~128,~~765~~268.0469 ~~107~~105,~~172~~043,~~213~~944.5788 0.~~95051836~~93164259 2,~~050~~128,~~765~~268.0469 II-A-2 1,~~025~~064,~~382~~134.5033 5352,~~586~~521,~~105~~971.8351 0.~~95051836~~93164259 1,~~025~~064,~~382~~134.5033 II-A-3 0.00 4,615,384.00 1.00000000 0.00 II-A-4 0.00 384,616.00 1.00000000 0.00 II-A-5 0.00 29,500,000.00 1.00000000 0.00 II-A-6 0.00 23,451,000.00 1.00000000 0.00 II-B-1 2,~~653~~669.0216 2,~~798~~795,~~219~~550.8468 0.~~99439227~~99344374 2,~~653~~669.0216 II-B-2 1,~~216~~223.2060 1,~~282~~281,~~766~~542.0242 0.~~99439226~~99344374 1,~~216~~223.2060 II-B-3 ~~774~~778.0374 ~~816~~815,~~396~~617.0531 0.~~99439227~~99344374 ~~774~~778.0374 II-B-4 ~~552~~555.4884 582,~~713~~158.8703 0.~~99439227~~99344374 ~~552~~555.4884 II-B-5 ~~331~~333.8688 ~~350~~349,~~026~~692.0820 0.~~99439227~~99344375 ~~331~~333.8688 II-B-6 ~~442~~445.5928 466,~~811~~366.3002 0.~~99439228~~99344375 ~~442~~445.5928 Totals 3150,~~684~~000,~~651~~497.9042 ~~867~~817,~~886~~885,~~069~~571.1575 0.~~91477655~~86207461 3150,~~684~~000,~~650~~495.9053

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-AP 5,241,215.30 ~~986~~960.~~42981715~~42739935 0.~~96547646~~96258019 2513.~~03693943~~88731541 0.00000000 I-A-1 168,391,871.00 ~~978~~972.~~45222938~~73982050 0.~~11249427~~06936980 56.~~59991462~~10560459 0.00000000 I-A-2 10,941,678.00 ~~924~~904.~~80875602~~87522572 0.~~39255039~~24206708 1921.~~54097991~~30559134 0.00000000 I-A-3 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 112,383,451.00 ~~978~~972.~~21607018~~44105442 0.~~11372715~~07013008 56.~~66128860~~17252081 0.00000000 I-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 14,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 79,160,000.00 ~~809~~612.~~51323105~~71629548 3.~~87551465~~70005179 ~~192~~325.~~92142092~~66112456 0.00000000 I-A-8 51,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 28,000,000.00 ~~1027~~1032.~~37471500~~93940357 0.00000000 0.00000000 (5.~~56468857~~59459714) I-A-10 51,000,000.00 ~~950~~854.~~29993412~~76237157 14.~~88141765~~14411745 93364.~~65614490~~74568020 0.00000000 I-A-11 14,179,000.00 ~~445~~0.~~98515410~~00000000 80.~~83033994~~00000000 ~~439~~0.~~57045490~~00000000 (20.~~41564074)~~00000000 I-A-12 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 12,082,000.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 70,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 773,000.00 1000.00000000 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 I-B-1 10,714,000.00 ~~995~~994.~~65175285~~78694139 0.~~86481146~~84661378 0.00000000 0.00000000 I-B-2 4,285,000.00 ~~995~~994.~~65175263~~78694049 0.~~86481214~~84661377 0.00000000 0.00000000 I-B-3 2,500,000.00 ~~995~~994.~~65175200~~78694000 0.~~86481200~~84661200 0.00000000 0.00000000 I-B-4 1,428,000.00 ~~995~~994.~~65175070~~78693978 0.~~86481092~~84661064 0.00000000 0.00000000 I-B-5 1,072,000.00 ~~995~~994.~~65175373~~78694030 0.~~86481343~~84661381 0.00000000 0.00000000 I-B-6 1,429,295.85 ~~995~~994.~~65236966~~78793701 0.~~86373301~~84497552 0.00000000 0.00000000 II-A-1 112,751,334.00 ~~968~~950.~~70675260~~51836433 1.~~24213120~~23352110 1617.~~94625706~~64225282 0.00000000 II-A-2 56,375,666.00 ~~968~~950.~~70675266~~51836425 1.~~24213114~~23352104 1617.~~94625710~~64225278 0.00000000 II-A-3 4,615,384.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 384,616.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 29,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 23,451,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 2,814,000.00 ~~995~~994.~~33506041~~39226724 0.~~94279318~~94852878 0.00000000 0.00000000 II-B-2 1,290,000.00 ~~995~~994.~~33506202~~39226357 0.~~94279070~~94852713 0.00000000 0.00000000 II-B-3 821,000.00 ~~995~~994.~~33505481~~39226553 0.~~94278928~~94852619 0.00000000 0.00000000 II-B-4 586,000.00 ~~995~~994.~~33505119~~39226962 0.~~94279863~~94853242 0.00000000 0.00000000 II-B-5 352,000.00 ~~995~~994.~~33505682~~39227273 0.~~94278409~~94852273 0.00000000 0.00000000 II-B-6 469,443.81 ~~995~~994.~~33505405~~39227881 0.~~94279654~~94852673 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-AP 0.00000000 2614.~~00241589~~84989560 ~~960~~945.~~42739935~~57750375 0.~~96042740~~94557750 2614.~~00241589~~84989560 I-A-1 0.00000000 56.~~71240888~~17497438 ~~972~~966.~~73982050~~56484611 0.~~97273982~~96656485 56.~~71240888~~17497438 I-A-2 0.00000000 1921.~~93353030~~54765841 ~~904~~883.~~87522572~~32756731 0.~~90487523~~88332757 1921.~~93353030~~54765841 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 56.~~77501575~~24265089 ~~972~~966.~~44105442~~19840354 0.~~97244105~~96619840 56.~~77501575~~24265089 I-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 ~~196~~329.~~79693557~~36117648 ~~612~~283.~~71629548~~35511913 0.~~61271630~~28335512 ~~196~~329.~~79693557~~36117648 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 (5.~~56468857~~59459714) 1,~~032~~038.~~93940357~~53400071 1.~~03293940~~03853400 (5.~~56468857~~59459714) I-A-10 0.00000000 95368.~~53756255~~88979765 ~~854~~485.~~76237157~~87257392 0.~~85476237~~48587257 95368.~~53756255~~88979765 I-A-11 0.00000000 ~~445~~0.~~98515410~~00000000 0.00000000 0.00000000 ~~445~~0.~~98515410~~00000000 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 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 I-B-1 0.00000000 0.~~86481146~~84661378 ~~994~~993.~~78694139~~94032761 0.~~99478694~~99394033 0.~~86481146~~84661378 I-B-2 0.00000000 0.~~86481214~~84661377 ~~994~~993.~~78694049~~94032672 0.~~99478694~~99394033 0.~~86481214~~84661377 I-B-3 0.00000000 0.~~86481200~~84661200 ~~994~~993.~~78694000~~94032800 0.~~99478694~~99394033 0.~~86481200~~84661200 I-B-4 0.00000000 0.~~86481092~~84661064 ~~994~~993.~~78693978~~94032913 0.~~99478694~~99394033 0.~~86481092~~84661064 I-B-5 0.00000000 0.~~86481343~~84661381 ~~994~~993.~~78694030~~94032649 0.~~99478694~~99394033 0.~~86481343~~84661381 I-B-6 0.~~00069965~~00132233 0.~~86443265~~84629785 ~~994~~993.~~78793701~~94163916 0.~~99478794~~99394164 0.~~86373301~~84497552 II-A-1 0.00000000 18.~~18838826~~87577392 ~~950~~931.~~51836433~~64259041 0.~~95051836~~93164259 18.~~18838826~~87577392 II-A-2 0.00000000 18.~~18838823~~87577399 ~~950~~931.~~51836425~~64259044 0.~~95051836~~93164259 18.~~18838823~~87577399 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-B-1 0.00000000 0.~~94279318~~94852878 ~~994~~993.~~39226724~~44373845 0.~~99439227~~99344374 0.~~94279318~~94852878 II-B-2 0.00000000 0.~~94279070~~94852713 ~~994~~993.~~39226357~~44373643 0.~~99439226~~99344374 0.~~94279070~~94852713 II-B-3 0.00000000 0.~~94278928~~94852619 ~~994~~993.~~39226553~~44373934 0.~~99439227~~99344374 0.~~94278928~~94852619 II-B-4 0.00000000 0.~~94279863~~94853242 ~~994~~993.~~39226962~~44373720 0.~~99439227~~99344374 0.~~94279863~~94853242 II-B-5 0.00000000 0.~~94278409~~94852273 ~~994~~993.~~39227273~~44375000 0.~~99439227~~99344375 0.~~94278409~~94852273 II-B-6 0.00000000 0.~~94279654~~94852673 ~~994~~993.~~39227881~~44375209 0.~~99439228~~99344375 0.~~94279654~~94852673 (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-AP 5,241,215.30 0.00000% 5,~~170~~033,~~091~~806.0578 0.00 0.00 0.00 I-A-1 168,391,871.00 5.40000% ~~164~~163,~~763~~801,~~401~~478.5937 ~~741~~737,~~435~~106.3165 0.00 0.00 I-A-2 10,941,678.00 5.40000% 109,~~118~~900,~~959~~853.6235 4544,~~535~~553.3284 0.00 0.00 I-A-3 25,000,000.00 5.40000% 25,000,000.00 112,500.00 0.00 0.00 I-A-4 112,383,451.00 2.~~16000~~16375% 109,~~935~~286,~~297~~281.7959 197,~~883~~056.5483 0.00 0.00 I-A-5 0.00 6.~~34000~~33625% 109,~~935~~286,~~297~~281.7959 ~~580~~577,~~824~~054.8233 0.00 0.00 I-A-6 14,600,000.00 6.50000% 14,600,000.00 79,083.33 0.00 0.00 I-A-7 79,160,000.00 6.50000% 6448,~~081~~502,~~067~~621.3795 ~~347~~262,~~105~~722.7854 0.00 0.00 I-A-8 51,500,000.00 6.50000% 51,500,000.00 278,958.33 0.00 0.00 I-A-9 28,000,000.00 6.50000% 28,~~766~~922,~~492~~303.0230 ~~155~~156,~~818~~662.5048 0.00 0.00 I-A-10 51,000,000.00 6.50000% 4843,~~465~~592,~~296~~880.6495 ~~262~~236,~~520~~128.3611 0.00 0.00 I-A-11 14,179,000.00 6.50000% ~~6,323,623~~0.5000 ~~34,252~~0.9600 0.00 0.00 I-A-12 50,000,000.00 6.50000% 50,000,000.00 270,833.33 0.00 0.00 I-A-13 12,082,000.00 6.50000% 0.00 0.00 0.00 0.00 I-A-14 70,650,000.00 6.50000% 70,650,000.00 382,687.50 0.00 0.00 I-A-15 773,000.00 6.50000% 773,000.00 4,187.08 0.00 0.00 A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 I-B-1 10,714,000.00 6.50000% 10,~~667~~658,~~412~~147.8829 57,~~781~~731.8263 0.00 0.00 I-B-2 4,285,000.00 6.50000% 4,~~266~~262,~~367~~662.7604 23,~~109~~089.4942 0.00 0.00 I-B-3 2,500,000.00 6.50000% 2,~~489~~486,~~129~~967.3835 13,~~482~~471.7807 0.00 0.00 I-B-4 1,428,000.00 6.50000% 1,~~421~~420,~~790~~555.7075 7,~~701~~694.3768 0.00 0.00 I-B-5 1,072,000.00 6.50000% 1,~~067~~066,~~338~~411.6860 5,~~781~~776.4240 0.00 0.00 I-B-6 1,429,295.85 6.50000% 1,~~423~~421,~~081~~846.8027 7,~~708~~701.3667 0.00 0.00 II-A-1 112,751,334.00 5.87500% ~~109~~107,~~222~~172,~~978~~213.6157 ~~534~~524,~~737~~697.5030 0.00 0.00 II-A-2 56,375,666.00 6.25000% 5453,~~611~~586,~~488~~105.3483 ~~284~~279,~~434~~094.8430 0.00 0.00 II-A-3 4,615,384.00 6.50000% 4,615,384.00 25,000.00 0.00 0.00 II-A-4 384,616.00 0.00000% 384,616.00 0.00 0.00 0.00 II-A-5 29,500,000.00 6.00000% 29,500,000.00 147,500.00 0.00 0.00 II-A-6 23,451,000.00 6.00000% 23,451,000.00 117,255.00 0.00 0.00 II-B-1 2,814,000.00 6.00000% 2,~~800~~798,~~872~~219.8684 1413,~~004~~991.3610 0.00 0.00 II-B-2 1,290,000.00 6.00000% 1,~~283~~282,~~982~~766.2302 6,~~419~~413.9183 0.00 0.00 II-B-3 821,000.00 6.00000% ~~817~~816,~~170~~396.0805 4,~~085~~081.8598 0.00 0.00 II-B-4 586,000.00 6.00000% ~~583~~582,~~266~~713.3487 2,~~916~~913.3357 0.00 0.00 II-B-5 352,000.00 6.00000% 350,~~357~~026.9408 1,~~751~~750.7913 0.00 0.00 II-B-6 469,443.81 6.00000% ~~467~~466,~~253~~811.8830 2,~~336~~334.2706 0.00 0.00 Totals 948,741,054.96 4,~~749~~580,~~633~~030.2549 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-AP 0.00 0.00 0.00 0.00 54,~~033~~955,~~806~~975.7828 I-A-1 3464.3472 0.00 ~~741~~737,~~400~~041.9693 0.00 ~~163~~162,~~801~~761,~~478~~662.3788 I-A-2 23.1191 0.00 4544,~~533~~549.2193 0.00 9,~~900~~665,~~853~~085.3581 I-A-3 59.2188 0.00 112,~~494~~490.7912 0.00 25,000,000.00 I-A-4 9.17.30 0.00 197,~~874~~039.3752 0.00 ~~109~~108,~~286~~584,~~281~~710.5994 I-A-5 2650.9067 0.00 ~~580~~577,~~797~~003.9267 0.00 ~~109~~108,~~286~~584,~~281~~710.5994 I-A-6 36.6694 0.00 79,~~079~~076.6739 0.00 14,600,000.00 I-A-7 1623.0807 0.00 ~~347~~262,~~089~~699.7047 0.00 4822,~~502~~430,~~621~~391.9523 I-A-8 1224.9249 0.00 278,~~945~~933.4184 0.00 51,500,000.00 I-A-9 713.2276 0.00 ~~155~~156,~~811~~648.2872 0.00 2829,~~922~~078,~~303~~952.3002 I-A-10 1220.1673 0.00 ~~262~~236,~~508~~107.2037 0.00 4324,~~592~~779,~~880~~501.9527 I-A-11 10.5900 0.00 ~~34,251~~0.3700 0.00 0.00 I-A-12 1223.5578 0.00 270,~~820~~809.7955 0.00 50,000,000.00 I-A-13 0.00 0.00 0.00 0.00 0.00 I-A-14 1733.7360 0.00 382,~~669~~653.7790 0.00 70,650,000.00 I-A-15 0.1937 0.00 4,186.8972 0.00 773,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 142.7067 0.00 0.00 I-B-1 25.6807 0.00 57,~~779~~726.1456 0.00 10,~~658~~649,~~147~~076.2967 I-B-2 12.0703 0.00 23,~~108~~087.4239 0.00 4,~~262~~259,~~662~~034.0430 I-B-3 01.6218 0.00 13,~~482~~469.1689 0.00 2,~~486~~484,~~967~~850.3582 I-B-4 0.3668 0.00 7,~~701~~694.0100 0.00 1,~~420~~419,~~555~~346.7579 I-B-5 0.2751 0.00 5,~~781~~775.1589 0.00 1,~~066~~065,~~411~~504.6003 I-B-6 0.3668 0.00 7,~~708~~700.0099 0.00 1,~~421~~420,~~846~~636.2766 II-A-1 0.00 0.00 ~~534~~524,~~737~~697.5030 0.00 ~~107~~105,~~172~~043,~~213~~944.5788 II-A-2 0.00 0.00 ~~284~~279,~~434~~094.8430 0.00 5352,~~586~~521,~~105~~971.8351 II-A-3 0.00 0.00 25,000.00 0.00 4,615,384.00 II-A-4 0.00 0.00 0.00 0.00 384,616.00 II-A-5 0.00 0.00 147,500.00 0.00 29,500,000.00 II-A-6 0.00 0.00 117,255.00 0.00 23,451,000.00 II-B-1 0.00 0.00 1413,~~004~~991.3610 0.00 2,~~798~~795,~~219~~550.8468 II-B-2 0.00 0.00 6,~~419~~413.9183 0.00 1,~~282~~281,~~766~~542.0242 II-B-3 0.00 0.00 4,~~085~~081.8598 0.00 ~~816~~815,~~396~~617.0531 II-B-4 0.00 0.00 2,~~916~~913.3357 0.00 582,~~713~~158.8703 II-B-5 0.00 0.00 1,~~751~~750.7913 0.00 ~~350~~349,~~026~~692.0820 II-B-6 0.00 0.00 2,~~336~~334.2706 0.00 466,~~811~~366.3002 Totals ~~167~~303.1937 0.00 4,~~749~~579,~~480~~729.7679 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-AP 5,241,215.30 0.00000% ~~986~~960.~~42981715~~42739935 0.00000000 0.00000000 0.00000000 I-A-1 168,391,871.00 5.40000% ~~978~~972.~~45222938~~73982050 4.~~40303505~~37732918 0.00000000 0.00000000 I-A-2 10,941,678.00 5.40000% ~~924~~904.~~80875602~~87522572 4.~~16163956~~07193851 0.00000000 0.00000000 I-A-3 25,000,000.00 5.40000% 1000.00000000 4.50000000 0.00000000 0.00000000 I-A-4 112,383,451.00 2.~~16000~~16375% ~~978~~972.~~21607018~~44105442 1.~~76078896~~75343281 0.00000000 0.00000000 I-A-5 0.00 6.~~34000~~33625% ~~978~~972.~~21607018~~44105442 5.~~16824154~~13469132 0.00000000 0.00000000 I-A-6 14,600,000.00 6.50000% 1000.00000000 5.41666644 0.00000000 0.00000000 I-A-7 79,160,000.00 6.50000% ~~809~~612.~~51323105~~71629548 43.~~38486331~~31887999 0.00000000 0.00000000 I-A-8 51,500,000.00 6.50000% 1000.00000000 5.41666660 0.00000000 0.00000000 I-A-9 28,000,000.00 6.50000% ~~1027~~1032.~~37471500~~93940357 5.~~56494643~~59508857 0.00000000 0.00000000 I-A-10 51,000,000.00 6.50000% ~~950~~854.~~29993412~~76237157 54.~~14745804~~62996294 0.00000000 0.00000000 I-A-11 14,179,000.00 6.50000% ~~445~~0.~~98515410~~00000000 20.~~41575287~~00000000 0.00000000 0.00000000 I-A-12 50,000,000.00 6.50000% 1000.00000000 5.41666660 0.00000000 0.00000000 I-A-13 12,082,000.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 70,650,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-A-15 773,000.00 6.50000% 1000.00000000 5.41666235 0.00000000 0.00000000 A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 10,714,000.00 6.50000% ~~995~~994.~~65175285~~78694139 5.~~39311368~~38842916 0.00000000 0.00000000 I-B-2 4,285,000.00 6.50000% ~~995~~994.~~65175263~~78694049 5.~~39311319~~38842940 0.00000000 0.00000000 I-B-3 2,500,000.00 6.50000% ~~995~~994.~~65175200~~78694000 5.~~39311200~~38842800 0.00000000 0.00000000 I-B-4 1,428,000.00 6.50000% ~~995~~994.~~65175070~~78693978 5.~~39311625~~38843137 0.00000000 0.00000000 I-B-5 1,072,000.00 6.50000% ~~995~~994.~~65175373~~78694030 5.~~39311567~~38843284 0.00000000 0.00000000 I-B-6 1,429,295.85 6.50000% ~~995~~994.~~65236966~~78793701 5.~~39311718~~38843655 0.00000000 0.00000000 II-A-1 112,751,334.00 5.87500% ~~968~~950.~~70675260~~51836433 4.~~74262681~~65357953 0.00000000 0.00000000 II-A-2 56,375,666.00 6.25000% ~~968~~950.~~70675266~~51836425 54.~~04534776~~95061646 0.00000000 0.00000000 II-A-3 4,615,384.00 6.50000% 1000.00000000 5.41666739 0.00000000 0.00000000 II-A-4 384,616.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 29,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-A-6 23,451,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-B-1 2,814,000.00 6.00000% ~~995~~994.~~33506041~~39226724 4.~~97667377~~97196162 0.00000000 0.00000000 II-B-2 1,290,000.00 6.00000% ~~995~~994.~~33506202~~39226357 4.~~97667442~~97196124 0.00000000 0.00000000 II-B-3 821,000.00 6.00000% ~~995~~994.~~33505481~~39226553 4.~~97667479~~97196102 0.00000000 0.00000000 II-B-4 586,000.00 6.00000% ~~995~~994.~~33505119~~39226962 4.~~97667235~~97196246 0.00000000 0.00000000 II-B-5 352,000.00 6.00000% ~~995~~994.~~33505682~~39227273 4.~~97667614~~97196023 0.00000000 0.00000000 II-B-6 469,443.81 6.00000% ~~995~~994.~~33505405~~39227881 4.~~97667655~~97196885 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-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~960~~945.~~42739935~~57750375 I-A-1 0.~~00020393~~00038434 0.00000000 4.~~40283106~~37694483 0.00000000 ~~972~~966.~~73982050~~56484611 I-A-2 0.~~00019284~~00035735 0.00000000 4.~~16144672~~07158116 0.00000000 ~~904~~883.~~87522572~~32756731 I-A-3 0.~~00020840~~00039520 0.00000000 4.~~49979160~~49960480 0.00000000 1000.00000000 I-A-4 0.~~00008160~~00015394 0.00000000 1.~~76070737~~75327878 0.00000000 ~~972~~966.~~44105442~~19840354 I-A-5 0.~~00023936~~00045087 0.00000000 5.~~16800218~~13424054 0.00000000 ~~972~~966.~~44105442~~19840354 I-A-6 0.~~00025068~~00047534 0.00000000 5.~~41641575~~41619110 0.00000000 1000.00000000 I-A-7 0.~~00020313~~00029144 0.00000000 43.~~38466018~~31858855 0.00000000 ~~612~~283.~~71629548~~35511913 I-A-8 0.~~00025087~~00047553 0.00000000 5.~~41641573~~41619107 0.00000000 1000.00000000 I-A-9 0.~~00025786~~00049143 0.00000000 5.~~56468857~~59459714 0.00000000 ~~1032~~1038.~~93940357~~53400071 I-A-10 0.~~00023843~~00040647 0.00000000 54.~~14721961~~62955627 0.00000000 ~~854~~485.~~76237157~~87257392 I-A-11 0.~~00011214~~00000000 0.00000000 20.~~41564074~~00000000 0.00000000 0.00000000 I-A-12 0.~~00025100~~00047560 0.00000000 5.~~41641580~~41619100 0.00000000 1000.00000000 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 0.~~00025096~~00047558 0.00000000 5.~~41641571~~41619108 0.00000000 1000.00000000 I-A-15 0.~~00024580~~00047865 0.00000000 5.~~41641656~~41619664 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~294~~53.~~00000000~~40000000 0.00000000 0.00000000 I-B-1 0.~~00025014~~00047321 0.00000000 5.~~39286354~~38795595 0.00000000 ~~994~~993.~~78694139~~94032761 I-B-2 0.~~00024971~~00047375 0.00000000 5.~~39286348~~38795566 0.00000000 ~~994~~993.~~78694049~~94032672 I-B-3 0.~~00024800~~00047200 0.00000000 5.~~39286400~~38795600 0.00000000 ~~994~~993.~~78694000~~94032800 I-B-4 0.~~00025210~~00047619 0.00000000 5.~~39286415~~38795518 0.00000000 ~~994~~993.~~78693978~~94032913 I-B-5 0.~~00025187~~00047575 0.00000000 5.~~39286381~~38795709 0.00000000 ~~994~~993.~~78694030~~94032649 I-B-6 0.~~00025187~~00047576 0.00000000 5.~~39286530~~38796079 0.00000000 ~~994~~993.~~78793701~~94163916 II-A-1 0.00000000 0.00000000 4.~~74262681~~65357953 0.00000000 ~~950~~931.~~51836433~~64259041 II-A-2 0.00000000 0.00000000 54.~~04534776~~95061646 0.00000000 ~~950~~931.~~51836425~~64259044 II-A-3 0.00000000 0.00000000 5.41666739 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 II-A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 II-B-1 0.00000000 0.00000000 4.~~97667377~~97196162 0.00000000 ~~994~~993.~~39226724~~44373845 II-B-2 0.00000000 0.00000000 4.~~97667442~~97196124 0.00000000 ~~994~~993.~~39226357~~44373643 II-B-3 0.00000000 0.00000000 4.~~97667479~~97196102 0.00000000 ~~994~~993.~~39226553~~44373934 II-B-4 0.00000000 0.00000000 4.~~97667235~~97196246 0.00000000 ~~994~~993.~~39226962~~44373720 II-B-5 0.00000000 0.00000000 4.~~97667614~~97196023 0.00000000 ~~994~~993.~~39227273~~44375000 II-B-6 0.00000000 0.00000000 4.~~97667655~~97196885 0.00000000 ~~994~~993.~~39227881~~44375209 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage I-AP-1 0.00000% 0.00 0.00 43,~~077~~973,~~964~~677.2431 3,~~973~~900,~~677~~196.3167 9594.~~95383730~~17947345% I-AP-2 0.00000% 0.00 0.00 1,~~092~~060,~~126~~129.8148 1,~~060~~055,~~129~~778.4861 9695.~~37744522~~98190322%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3654,~~716~~761,~~653~~934.9765 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3518,~~589~~870.2070 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3654,~~752~~780,~~243~~805.1735 Withdrawals Reimbursement for Servicer Advances ~~139~~35,589.9520 Payment of Service Fee ~~178~~164,~~521~~990.5283 Payment of Interest and Principal 3654,~~434~~580,~~131~~225.7032 Total Withdrawals (Pool Distribution Amount) 3654,~~752~~780,~~243~~805.1735 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2431,~~878~~187.1660 Servicing Fee Support 2430,~~710~~884.9723 Non-Supported Prepayment/Curtailment Interest Shortfall ~~167~~303.1937

SERVICING FEES Gross Servicing Fee ~~190~~183,~~488~~580.6258 Master Servicing Fee 12,~~743~~294.8748 Supported Prepayment/Curtailment Interest Shortfall 2430,~~710~~884.9723 Net Servicing Fee ~~178~~164,~~521~~990.5283

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 1 0 0 1 311,~~504~~223.2712 0.00 0.00 311,~~504~~223.2712 30 Days 4 0 0 0 4 1,~~740~~384,~~199~~724.4964 0.00 0.00 0.00 1,~~740~~384,~~199~~724.4964 60 Days 02 0 0 0 02 0999,695.0018 0.00 0.00 0.00 0999,695.0018 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 10 0 10 0.00 0.00 ~~399,672~~0.1200 0.00 ~~399,672~~0.1200 150 Days 0 0 0 01 01 0.00 0.00 0.00 0399,672.0012 0399,672.0012 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 46 1 1 0 6 1 8 2,~~740~~384,~~199~~419.4982 311,~~504~~223.2712 0.00 399,672.12 ~~0.00 2~~3,~~451~~095,~~375~~315.8806 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.~~049776~~052604% 0.000000% 0.000000% 0.~~049776~~052604% 0.~~035081~~036261% 0.000000% 0.000000% 0.~~035081~~036261% 30 Days 0.~~199104~~210416% 0.000000% 0.000000% 0.000000% 0.~~199104~~210416% 0.~~195976~~161335% 0.000000% 0.000000% 0.000000% 0.~~195976~~161335% 60 Days 0.~~000000~~105208% 0.000000% 0.000000% 0.000000% 0.~~000000~~105208% 0.~~000000~~116475% 0.000000% 0.000000% 0.000000% 0.~~000000~~116475% 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.~~049776~~000000% 0.000000% 0.~~049776~~000000% 0.000000% 0.000000% 0.~~045010~~000000% 0.000000% 0.~~045010~~000000% 150 Days 0.000000% 0.000000% 0.000000% 0.~~000000~~052604% 0.~~000000~~052604% 0.000000% 0.000000% 0.000000% 0.~~000000~~046566% 0.~~000000~~046566% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~199104~~315623% 0.~~049776~~052604% 0.~~049776~~000000% 0.~~000000~~052604% 0.~~298656~~420831% 0.~~195976~~277811% 0.~~035081~~036261% 0.~~045010~~000000% 0.~~000000~~046566% 0.~~276067~~360638%

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 4 0 0 0 4 1,~~740~~384,~~199~~724.4964 0.00 0.00 0.00 1,~~740~~384,~~199~~724.4964 60 Days 02 0 0 0 02 0999,695.0018 0.00 0.00 0.00 0999,695.0018 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 10 0 10 0.00 0.00 ~~399,672~~0.1200 0.00 ~~399,672~~0.1200 150 Days 0 0 0 01 01 0.00 0.00 0.00 0399,672.0012 0399,672.0012 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 46 0 1 0 5 1 7 2,~~740~~384,~~199~~419.4982 0.00 0.00 399,672.12 ~~0.00~~ 2,~~139~~784,~~871~~091.6194 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~268276~~288184% 0.000000% 0.000000% 0.000000% 0.~~268276~~288184% 0.~~265554~~224583% 0.000000% 0.000000% 0.000000% 0.~~265554~~224583% 60 Days 0.~~000000~~144092% 0.000000% 0.000000% 0.000000% 0.~~000000~~144092% 0.~~000000~~162136% 0.000000% 0.000000% 0.000000% 0.~~000000~~162136% 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.~~067069~~000000% 0.000000% 0.~~067069~~000000% 0.000000% 0.000000% 0.~~060990~~000000% 0.000000% 0.~~060990~~000000% 150 Days 0.000000% 0.000000% 0.000000% 0.~~000000~~072046% 0.~~000000~~072046% 0.000000% 0.000000% 0.000000% 0.~~000000~~064821% 0.~~000000~~064821% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~268276~~432277% 0.000000% 0.~~067069~~000000% 0.~~000000~~072046% 0.~~335345~~504323% 0.~~265554~~386719% 0.000000% 0.~~060990~~000000% 0.~~000000~~064821% 0.~~326544~~451540% 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 1 0 0 1 311,~~504~~223.2712 0.00 0.00 311,~~504~~223.2712 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 1 0 0 1 0.00 311,~~504~~223.2712 0.00 0.00 311,~~504~~223.2712 0-29 Days 0.~~193050~~194932% 0.000000% 0.000000% 0.~~193050~~194932% 0.~~137797~~139651% 0.000000% 0.000000% 0.~~137797~~139651% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 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 0.000000% 0.~~193050~~194932% 0.000000% 0.000000% 0.~~193050~~194932% 0.000000% 0.~~137797~~139651% 0.000000% 0.000000% 0.~~137797~~139651%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1,~~703~~530,~~106~~546.33

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~825319~~819283% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count 2,~~075~~009 Number Of Loans Paid In Full 66108 Ending Scheduled Collateral Loan Count 21,~~009~~901 Beginning Scheduled Collateral Balance ~~899~~867,~~570~~886,~~721~~069.0816 Ending Scheduled Collateral Balance ~~867~~817,~~886~~885,~~069~~571.1673 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 ~~887~~858,~~965~~289,~~589~~522.0570 Ending Scheduled Balance For Wells Fargo Serviced ~~583~~557,~~588~~380,~~405~~240.9060 Ending Scheduled Balance For Other Servicers ~~284~~260,~~297~~505,~~663~~331.2613 Monthly P &I Constant 5,~~774~~570,~~508~~244.6822 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 3554,~~990~~253,~~135~~767.7981 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~585~~544,~~489~~441,~~145~~394.8228 Ending scheduled Balance For discounted Loans ~~282~~273,~~396~~444,~~923~~177.3445 Scheduled Principal ~~799~~762,~~859~~512.6849 Unscheduled Principal 3049,~~884~~237,~~792~~984.2694 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~792~~744,~~508~~098,~~405~~243.5078 Greater Than 80%, less than or equal to 85% 1211,~~747~~919,~~884~~440.1415 Greater than 85%, less than or equal to 95% 62,~~841~~057,~~613~~714.6124 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~934516~~929368 6.~~505903~~506761 6.~~825319~~819283 Weighted Average Net Rate 6.~~460509~~459803 5.~~971449~~971892 6.~~335912~~332707 Weighted Average Maturity 349 350 ~~351~~350 ~~351~~ Beginning Loan Count 1,~~550~~491 ~~525~~518 2,~~075~~009 Loans Paid In Full 59103 75 66108 Ending Loan Count 1,~~491~~388 ~~518~~513 21,~~009~~901 Beginning Scheduled Balance ~~670~~641,~~390~~819,~~223~~687.9913 ~~229~~226,~~180~~066,~~497~~382.0903 ~~899~~867,~~570~~886,~~721~~069.0816 Ending scheduled Balance ~~641~~595,~~819~~021,~~687~~950.1308 ~~226~~222,~~066~~863,~~382~~621.0365 ~~867~~817,~~886~~885,~~069~~571.1673 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 4,~~363~~176,~~104~~350.6823 1,~~411~~393,~~404~~893.0199 5,~~774~~570,~~508~~244.6822 Scheduled Principal ~~582~~546,~~652~~720.5801 ~~217~~215,~~207~~792.1048 ~~799~~762,~~859~~512.6849 Unscheduled Principal 2746,~~987~~251,~~884~~017.3004 2,~~896~~986,~~907~~967.9690 3049,~~884~~237,~~792~~984.2694 Scheduled Interest 3,~~761~~600,~~432~~383.5464 1,~~191~~175,~~450~~334.8186 4,~~952~~775,~~883~~718.3450 Servicing Fees ~~142~~136,~~742~~483.3448 47,~~746~~097.2710 ~~190~~183,~~488~~580.6258 Master Servicing Fees 9,~~497~~091.1388 3,~~246~~202.7560 12,~~743~~294.8748 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~112~~105,~~566~~555.5469 5150,~~079~~463.7134 ~~163~~156,~~646~~019.2503 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 3,~~496~~349,~~626~~252.5259 1,~~089~~074,~~378~~571.0882 4,~~586~~423,~~004~~824.6140 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 MORTGAGE BACKED SECURITIES 2002 7 TRUST