8-K 1 wfm02004.txt NOVEMBER 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): November 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 November 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 November 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: 12/3/02 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 November 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: ~~9/30/02~~ 10/2531/02 Distribution Date: 11/25/02 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% ~~460~~431,~~867~~212.6783 0.00 295,~~654~~195.8476 I-A-1 94978KAA4 SEQ 6.00000% ~~234~~211,~~327~~504,~~740~~919.9282 1,~~171~~056,~~638~~984.7035 2223,~~822~~667,~~821~~646.1014 II-A-PO 94978KAU0 PO 0.00000% 1,~~641~~583,~~133~~524.1375 0.00 57128,~~608~~522.3807 II-A-1 94978KAC0 SEQ 6.00000% 9484,~~535~~571,~~607~~262.6484 ~~472~~422,~~678~~656.0491 916,~~964~~061,~~344~~600.8068 II-A-2 94978KAD8 SEQ 6.50000% 133,002,000.00 720,~~427~~087.5077 0.00 II-A-3 94978KAE6 SEQ 6.50000% 3,370,000.00 18,~~254~~245.1756 0.00 II-A-4 94978KAF3 SEQ 6.50000% 3,040,000.00 16,~~466~~458.6790 0.00 II-A-5 94978KAG1 SEQ 6.50000% 2,900,000.00 15,~~708~~700.3393 0.00 II-A-6 94978KAH9 SEQ 6.50000% 690,000.00 3,~~737~~735.5074 0.00 II-A-7 94978KAJ5 SEQ 6.50000% 2018,~~226~~665,~~839~~625.0146 ~~109~~101,~~562~~057.0479 12,~~561~~516,~~213~~531.5459 II-A-8 94978KAK2 SEQ 6.50000% 24,~~800~~707,~~857~~462.1420 ~~134~~133,~~337~~768.98 93,~~394~~856.9455 II-A-9 94978KAL0 SEQ 6.50000% 17,~~242~~335,~~142~~537.8680 93,~~394~~856.9455 (93,~~394~~856.9455) II-A-10 94978KAM8 SEQ 6.50000% 100,000,000.00 541,~~666~~411.6724 0.00 II-A-11 94978KAN6 SEQ 6.25000% ~~256~~229,~~761~~698,~~735~~256.5016 1,~~337~~195,~~300~~780.7193 2743,~~063~~623,~~479~~821.3441 II-A-12 94978KAP1 SEQ 6.50000% 9484,~~535~~571,~~607~~262.6484 ~~512~~457,~~067~~878.8732 916,~~964~~061,~~344~~600.8068 II-A-13 94978KAQ9 SEQ 2.~~38375~~40000% 5549,~~729~~855,~~118~~097.8573 ~~110~~99,~~703~~663.5718 59,~~874~~468,~~021~~377.1285 II-A-14 94978KAR7 SEQ 6.~~11625~~10000% 0.00 ~~284~~253,~~044~~310.3557 0.00 II-A-R 94978KAS5 RES 6.50000% 0.00 0.00 0.00 II-A-LR 94978KAT3 RES 6.50000% 0.00 ~~363~~0.1200 0.00 B-1 94978KAV8 SUB 6.~~38636~~38658% 17,~~353~~328,~~153~~435.3886 92,~~352~~180.9024 24,~~717~~021.5271 B-2 94978KAW6 SUB 6.~~38636~~38658% 5,~~141~~133,~~199~~876.1310 27,~~361~~310.2914 7,~~323~~116.0388 B-3 94978KAX4 SUB 6.~~38636~~38658% 4,~~498~~492,~~672~~264.8097 23,~~941~~897.7902 6,~~407~~227.8344 B-4 94978KAY2 SUB 6.~~38636~~38658% 1,~~928~~925,~~567~~820.4947 10,~~263~~244.7758 2,~~747~~669.0269 B-5 94978KAZ9 SUB 6.~~38636~~38658% 1,~~285~~283,~~052~~222.6625 6,~~839~~826.0122 1,~~830~~778.4188 B-6 94978KBA3 SUB 6.~~38636~~38658% 1,~~928~~926,~~786~~039.9057 10,~~264~~245.9475 2,~~747~~664.3384 Totals 1998,~~075~~015,~~399,082~~821.7265 5,~~713~~301,~~375~~301.8667 77111,~~383~~577,~~261~~775.066

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 ~~431~~426,~~212~~017.8307 295,~~654~~195.8476 0.00 I-A-1 0.00 ~~211~~187,~~504~~837,~~919~~273.8268 2324,~~994~~724,~~459~~630.8049 0.00 II-A-PO 0.00 1,~~583~~455,~~524~~002.7568 57128,~~608~~522.3807 0.00 II-A-1 0.00 8468,~~571~~509,~~262~~662.8416 1016,~~437~~484,~~022~~257.8459 0.00 II-A-2 0.00 133,002,000.00 720,~~427~~087.5077 0.00 II-A-3 0.00 3,370,000.00 18,~~254~~245.1756 0.00 II-A-4 0.00 3,040,000.00 16,~~466~~458.6790 0.00 II-A-5 0.00 2,900,000.00 15,~~708~~700.3393 0.00 II-A-6 0.00 690,000.00 3,~~737~~735.5074 0.00 II-A-7 0.00 1816,~~665~~149,~~625~~093.4687 12,~~670~~617,~~775~~589.5838 0.00 II-A-8 0.00 24,~~707~~613,~~462~~605.2065 227,~~732~~625.9253 0.00 II-A-9 0.00 17,~~335~~429,~~537~~394.8035 0.00 0.00 II-A-10 0.00 100,000,000.00 541,~~666~~411.6724 0.00 II-A-11 0.00 ~~229~~186,~~698~~074,~~256~~434.1674 2844,~~400~~819,~~780~~602.0534 0.00 II-A-12 0.00 8468,~~571~~509,~~262~~662.8416 1016,~~476~~519,~~412~~479.6700 0.00 II-A-13 0.00 4940,~~855~~386,~~097~~719.7388 59,~~984~~568,~~724~~041.6903 0.00 II-A-14 0.00 0.00 ~~284~~253,~~044~~310.3557 0.00 II-A-R 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 ~~363~~0.1200 0.00 B-1 0.00 17,~~328~~304,~~435~~414.8615 ~~117~~116,~~070~~201.4295 0.00 B-2 0.00 5,~~133~~126,~~876~~759.1021 34,~~684~~427.3202 0.00 B-3 0.00 4,~~492~~486,~~264~~037.9753 30,~~349~~124.6246 0.00 B-4 0.00 1,~~925~~923,~~820~~150.4778 1312,~~010~~914.7927 0.00 B-5 0.00 1,~~283~~281,~~222~~443.2537 8,~~669~~605.4210 0.00 B-6 05.0015 1,~~926~~923,~~039~~369.5758 1312,~~012~~910.2759 1722.6580 Totals 05.0015 ~~998~~886,~~015~~438,~~821~~040.6586 83116,~~096~~879,~~636~~077.9229 1722.6580 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 ~~460~~431,~~867~~212.6783 1,~~631~~628.2206 283,~~023~~567.6269 0.00 0.00 I-A-1 292,203,000.00 ~~234~~211,~~327~~504,~~740~~919.9282 ~~781~~699,~~986~~004.4736 22,~~040~~968,~~834~~641.6378 0.00 0.00 II-A-PO 1,893,276.93 1,~~641~~583,~~133~~524.1375 1,~~480~~371.9804 ~~56,~~127,151.4003 0.00 0.00 II-A-1 125,000,000.00 9484,~~535~~571,~~607~~262.6484 ~~127~~113,~~295~~411.1501 915,~~837~~948,~~049~~189.66 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 2018,~~226~~665,~~839~~625.0146 1917,~~944~~769.6024 12,~~541~~498,~~268~~762.9436 0.00 0.00 II-A-8 25,530,000.00 24,~~800~~707,~~857~~462.1420 ~~1,193~~662.1372 9293,~~201~~193.8183 0.00 0.00 II-A-9 16,513,000.00 17,~~242~~335,~~142~~537.8680 0.00 0.00 (93,~~394~~856.9455) 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 ~~256~~229,~~761~~698,~~735~~256.5016 ~~345~~308,~~737~~027.6994 2643,~~717~~315,~~741~~793.6547 0.00 0.00 II-A-12 125,000,000.00 9484,~~535~~571,~~607~~262.6484 ~~127~~113,~~295~~411.1501 915,~~837~~948,~~049~~189.66 0.00 0.00 II-A-13 73,688,000.00 5549,~~729~~855,~~118~~097.8573 7566,~~041~~856.0025 59,~~798~~401,~~980~~521.1260 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,~~353~~328,~~153~~435.3886 24,~~717~~021.5271 0.00 0.00 0.00 B-2 5,201,000.00 5,~~141~~133,~~199~~876.1310 7,~~323~~116.0388 0.00 0.00 0.00 B-3 4,551,000.00 4,~~498~~492,~~672~~264.8097 6,~~407~~227.8344 0.00 0.00 0.00 B-4 1,951,000.00 1,~~928~~925,~~567~~820.4947 2,~~747~~669.0269 0.00 0.00 0.00 B-5 1,300,000.00 1,~~285~~283,~~052~~222.6625 1,~~830~~778.4188 0.00 0.00 0.00 B-6 1,951,222.04 1,~~928~~926,~~786~~039.9057 2,~~747~~664.3384 0.00 0.00 05.0015 Totals 1,300,335,099.28 1998,~~075~~015,~~399,082~~821.7265 1,~~527~~366,~~378~~621.5307 75110,~~949~~305,~~277~~011.4908 (93,~~394~~856.9455) 05.0015 (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 295,~~654~~195.8476 ~~431~~426,~~212~~017.8307 0.~~87555849~~86500873 295,~~654~~195.8476 I-A-1 2223,~~822~~667,~~821~~646.1014 ~~211~~187,~~504~~837,~~919~~273.8268 0.~~72382871~~64283143 2223,~~822~~667,~~821~~646.1014 II-A-PO 57128,~~608~~522.3807 1,~~583~~455,~~524~~002.7568 0.~~83639362~~76851023 57128,~~608~~522.3807 II-A-1 916,~~964~~061,~~344~~600.8068 8468,~~571~~509,~~262~~662.8416 0.~~67657010~~54807730 916,~~964~~061,~~344~~600.8068 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 12,~~561~~516,~~213~~531.5459 1816,~~665~~149,~~625~~093.4687 0.~~74662502~~64596375 12,~~561~~516,~~213~~531.5459 II-A-8 93,~~394~~856.9455 24,~~707~~613,~~462~~605.2065 0.~~96778152~~96410520 93,~~394~~856.9455 II-A-9 (93,~~394~~856.9455) 17,~~335~~429,~~537~~394.8035 1.~~04981153~~05549533 (93,~~394~~856.9455) II-A-10 0.00 100,000,000.00 1.00000000 0.00 II-A-11 2743,~~063~~623,~~479~~821.3441 ~~229~~186,~~698~~074,~~256~~434.1674 0.~~67657010~~54807730 2743,~~063~~623,~~479~~821.3441 II-A-12 916,~~964~~061,~~344~~600.8068 8468,~~571~~509,~~262~~662.8416 0.~~67657010~~54807730 916,~~964~~061,~~344~~600.8068 II-A-13 59,~~874~~468,~~021~~377.1285 4940,~~855~~386,~~097~~719.7388 0.~~67657010~~54807730 59,~~874~~468,~~021~~377.1285 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,~~717~~021.5271 17,~~328~~304,~~435~~414.8615 0.~~98709404~~98572567 24,~~717~~021.5271 B-2 7,~~323~~116.0388 5,~~133~~126,~~876~~759.1021 0.~~98709404~~98572567 7,~~323~~116.0388 B-3 6,~~407~~227.8344 4,~~492~~486,~~264~~037.9753 0.~~98709404~~98572567 6,~~407~~227.8344 B-4 2,~~747~~669.0269 1,~~925~~923,~~820~~150.4778 0.~~98709404~~98572567 2,~~747~~669.0269 B-5 1,~~830~~778.4188 1,~~283~~281,~~222~~443.2537 0.~~98709404~~98572567 1,~~830~~778.4188 B-6 2,~~747~~669.3399 1,~~926~~923,~~039~~369.5758 0.~~98709400~~98572563 2,~~747~~664.3384 Totals 77111,~~383~~577,~~261~~780.0677 ~~998~~886,~~015~~438,~~821~~040.6586 0.~~76750664~~68169970 77111,~~383~~577,~~261~~775.0662

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 ~~935~~875.~~77132977~~55849457 3.~~31211974~~30570350 567.~~90071545~~24403605 0.00000000 I-A-1 292,203,000.00 ~~801~~723.~~93475399~~82870751 2.~~67617536~~39218749 7578.~~42987112~~60508544 0.00000000 II-A-PO 1,893,276.93 ~~866~~836.~~82149029~~39362256 0.~~78223105~~72416242 2967.~~64563668~~15923486 0.00000000 II-A-1 125,000,000.00 ~~756~~676.~~28486112~~57010272 10.~~01836120~~90728808 78127.~~69639728~~58551728 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 ~~809~~746.~~07356040~~62501840 0.~~79778400~~71076960 6199.~~65075760~~95049440 0.00000000 II-A-8 25,530,000.00 ~~971~~967.~~43976263~~78151978 0.~~04673443~~02595848 3.~~61150842~~65036545 0.00000000 II-A-9 16,513,000.00 ~~1044~~1049.~~15568703~~81153031 0.00000000 0.00000000 (5.~~65584327~~68379761) II-A-10 100,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 339,504,000.00 ~~756~~676.~~28486115~~57010274 10.~~01836117~~90728810 78127.~~69639724~~58551731 0.00000000 II-A-12 125,000,000.00 ~~756~~676.~~28486112~~57010272 10.~~01836120~~90728808 78127.~~69639728~~58551728 0.00000000 II-A-13 73,688,000.00 ~~756~~676.~~28486117~~57010273 10.~~01836120~~90728816 78127.~~69639724~~58551732 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 ~~988~~987.~~50204386~~09403931 1.~~40800456~~36836856 0.00000000 0.00000000 B-2 5,201,000.00 ~~988~~987.~~50204384~~09403961 1.~~40800423~~36836762 0.00000000 0.00000000 B-3 4,551,000.00 ~~988~~987.~~50204351~~09403867 1.~~40800483~~36836739 0.00000000 0.00000000 B-4 1,951,000.00 ~~988~~987.~~50204511~~09403895 1.~~40800615~~36837007 0.00000000 0.00000000 B-5 1,300,000.00 ~~988~~987.~~50204615~~09403846 1.~~40800769~~36836923 0.00000000 0.00000000 B-6 1,951,222.04 ~~988~~987.~~50200565~~09400084 1.~~40800480~~36572873 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 6010.~~21283520~~54975986 ~~875~~865.~~55849457~~00873472 0.~~87555849~~86500873 6010.~~21283520~~54975986 I-A-1 0.00000000 7880.~~10604648~~99727292 ~~723~~642.~~82870751~~83143458 0.~~72382871~~64283143 7880.~~10604648~~99727292 II-A-PO 0.00000000 3067.~~42786773~~88339728 ~~836~~768.~~39362256~~51022528 0.~~83639362~~76851023 3067.~~42786773~~88339728 II-A-1 0.00000000 79128.~~71475840~~49280544 ~~676~~548.~~57010272~~07729728 0.~~67657010~~54807730 79128.~~71475840~~49280544 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 62100.~~44854160~~66126360 ~~746~~645.~~62501840~~96375480 0.~~74662502~~64596375 62100.~~44854160~~66126360 II-A-8 0.00000000 3.~~65824285~~67632393 ~~967~~964.~~78151978~~10519585 0.~~96778152~~96410520 3.~~65824285~~67632393 II-A-9 0.00000000 (5.~~65584327~~68379761) 1,~~049~~055.~~81153031~~49532792 1.~~04981153~~05549533 (5.~~65584327~~68379761) II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 79128.~~71475841~~49280542 ~~676~~548.~~57010274~~07729729 0.~~67657010~~54807730 79128.~~71475841~~49280542 II-A-12 0.00000000 79128.~~71475840~~49280544 ~~676~~548.~~57010272~~07729728 0.~~67657010~~54807730 79128.~~71475840~~49280544 II-A-13 0.00000000 79128.~~71475844~~49280548 ~~676~~548.~~57010273~~07729725 0.~~67657010~~54807730 79128.~~71475844~~49280548 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.~~40800456~~36836856 ~~987~~985.~~09403931~~72567075 0.~~98709404~~98572567 1.~~40800456~~36836856 B-2 0.00000000 1.~~40800423~~36836762 ~~987~~985.~~09403961~~72567006 0.~~98709404~~98572567 1.~~40800423~~36836762 B-3 0.00000000 1.~~40800483~~36836739 ~~987~~985.~~09403867~~72567128 0.~~98709404~~98572567 1.~~40800483~~36836739 B-4 0.00000000 1.~~40800615~~36837007 ~~987~~985.~~09403895~~72566889 0.~~98709404~~98572567 1.~~40800615~~36837007 B-5 0.00000000 1.~~40800769~~36836923 ~~987~~985.~~09403846~~72566923 0.~~98709404~~98572567 1.~~40800769~~36836923 B-6 0.~~00000000~~00263937 1.~~40800480~~36836810 ~~987~~985.~~09400084~~72563274 0.~~98709400~~98572563 1.~~40800480~~36572873 (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% ~~460~~431,~~867~~212.6783 0.00 0.00 0.00 I-A-1 292,203,000.00 6.00000% ~~234~~211,~~327~~504,~~740~~919.9282 1,~~171~~057,~~638~~524.7060 0.00 0.00 II-A-PO 1,893,276.93 0.00000% 1,~~641~~583,~~133~~524.1375 0.00 0.00 0.00 II-A-1 125,000,000.00 6.00000% 9484,~~535~~571,~~607~~262.6484 ~~472~~422,~~678~~856.0431 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% 2018,~~226~~665,~~839~~625.0146 ~~109~~101,~~562~~105.0447 0.00 0.00 II-A-8 25,530,000.00 6.50000% 24,~~800~~707,~~857~~462.1420 ~~134~~133,~~337~~832.9809 0.00 0.00 II-A-9 16,513,000.00 6.50000% 17,~~242~~335,~~142~~537.8680 93,~~394~~900.9483 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% ~~256~~229,~~761~~698,~~735~~256.5016 1,~~337~~196,~~300~~345.7108 0.00 0.00 II-A-12 125,000,000.00 6.50000% 9484,~~535~~571,~~607~~262.6484 ~~512~~458,~~067~~094.8734 0.00 0.00 II-A-13 73,688,000.00 2.~~38375~~40000% 5549,~~729~~855,~~118~~097.8573 ~~110~~99,~~703~~710.5720 0.00 0.00 II-A-14 0.00 6.~~11625~~10000% 5549,~~729~~855,~~118~~097.8573 ~~284~~253,~~044~~430.3508 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.~~38636~~38658% 17,~~353~~328,~~153~~435.3886 92,~~352~~224.9050 0.00 0.00 B-2 5,201,000.00 6.~~38636~~38658% 5,~~141~~133,~~199~~876.1310 27,~~361~~323.2925 0.00 0.00 B-3 4,551,000.00 6.~~38636~~38658% 4,~~498~~492,~~672~~264.8097 23,~~941~~908.7950 0.00 0.00 B-4 1,951,000.00 6.~~38636~~38658% 1,~~928~~925,~~567~~820.4947 10,~~263~~249.7750 0.00 0.00 B-5 1,300,000.00 6.~~38636~~38658% 1,~~285~~283,~~052~~222.6625 6,~~839~~829.0150 0.00 0.00 B-6 1,951,222.04 6.~~38636~~38658% 1,~~928~~926,~~786~~039.9057 10,~~264~~250.9467 0.00 0.00 Totals 1,300,335,099.28 5,~~713~~303,~~012~~845.7476 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 ~~431~~426,~~212~~017.8307 I-A-1 0540.0024 0.00 1,~~171~~056,~~638~~984.7035 0.00 ~~211~~187,~~504~~837,~~919~~273.8268 II-A-PO 0.00 0.00 0.00 0.00 1,~~583~~455,~~524~~002.7568 II-A-1 0199.0040 0.00 ~~472~~422,~~678~~656.0491 0.00 8468,~~571~~509,~~262~~662.8416 II-A-2 0339.0073 0.00 720,~~427~~087.5077 0.00 133,002,000.00 II-A-3 08.0061 0.00 18,~~254~~245.1756 0.00 3,370,000.00 II-A-4 07.0077 0.00 16,~~466~~458.6790 0.00 3,040,000.00 II-A-5 07.0041 0.00 15,~~708~~700.3393 0.00 2,900,000.00 II-A-6 01.0076 0.00 3,~~737~~735.5074 0.00 690,000.00 II-A-7 047.0068 0.00 ~~109~~101,~~562~~057.0479 0.00 1816,~~665~~149,~~625~~093.4687 II-A-8 063.0011 0.00 ~~134~~133,~~337~~768.98 0.00 24,~~707~~613,~~462~~605.2065 II-A-9 044.0028 0.00 93,~~394~~856.9455 0.00 17,~~335~~429,~~537~~394.8035 II-A-10 0255.0043 0.00 541,~~666~~411.6724 0.00 100,000,000.00 II-A-11 0564.0015 0.00 1,~~337~~195,~~300~~780.7193 0.00 ~~229~~186,~~698~~074,~~256~~434.1674 II-A-12 0216.0002 0.00 ~~512~~457,~~067~~878.8732 0.00 8468,~~571~~509,~~262~~662.8416 II-A-13 047.0002 0.00 ~~110~~99,~~703~~663.5718 0.00 4940,~~855~~386,~~097~~719.7388 II-A-14 0119.0051 0.00 ~~284~~253,~~044~~310.3557 0.00 4940,~~855~~386,~~097~~719.7388 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 ~~363~~0.1200 0.00 0.00 B-1 044.0026 0.00 92,~~352~~180.9024 0.00 17,~~328~~304,~~435~~414.8615 B-2 013.0011 0.00 27,~~361~~310.2914 0.00 5,~~133~~126,~~876~~759.1021 B-3 011.0047 0.00 23,~~941~~897.7902 0.00 4,~~492~~486,~~264~~037.9753 B-4 04.0092 0.00 10,~~263~~244.7758 0.00 1,~~925~~923,~~820~~150.4778 B-5 03.0028 0.00 6,~~839~~826.0122 0.00 1,~~283~~281,~~222~~443.2537 B-6 04.0092 0.00 10,~~264~~245.9475 0.00 1,~~926~~923,~~039~~369.5758 Totals 02,544.0008 0.00 5,~~713~~301,~~375~~301.8667 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% ~~935~~875.~~77132977~~55849457 0.00000000 0.00000000 0.00000000 I-A-1 292,203,000.00 6.00000% ~~801~~723.~~93475399~~82870751 43.~~00967375~~61914354 0.00000000 0.00000000 II-A-PO 1,893,276.93 0.00000% ~~866~~836.~~82149029~~39362256 0.00000000 0.00000000 0.00000000 II-A-1 125,000,000.00 6.00000% ~~756~~676.~~28486112~~57010272 3.~~78142432~~38285048 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% ~~809~~746.~~07356040~~62501840 4.~~38248160~~04421880 0.00000000 0.00000000 II-A-8 25,530,000.00 6.50000% ~~971~~967.~~43976263~~78151978 5.~~26196553~~24215002 0.00000000 0.00000000 II-A-9 16,513,000.00 6.50000% ~~1044~~1049.~~15568703~~81153031 5.~~65584327~~68647914 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% ~~756~~676.~~28486115~~57010274 3.~~93898366~~52380261 0.00000000 0.00000000 II-A-12 125,000,000.00 6.50000% ~~756~~676.~~28486112~~57010272 43.~~09654296~~66475472 0.00000000 0.00000000 II-A-13 73,688,000.00 2.~~38375~~40000% ~~756~~676.~~28486117~~57010273 1.~~50232833~~35314027 0.00000000 0.00000000 II-A-14 0.00 6.~~11625~~10000% ~~756~~676.~~28486117~~57010273 3.~~85468937~~43923135 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.~~38636~~38658% ~~988~~987.~~50204386~~09403931 5.~~26077471~~25346055 0.00000000 0.00000000 B-2 5,201,000.00 6.~~38636~~38658% ~~988~~987.~~50204384~~09403961 5.~~26077485~~25346087 0.00000000 0.00000000 B-3 4,551,000.00 6.~~38636~~38658% ~~988~~987.~~50204351~~09403867 5.~~26077565~~25346078 0.00000000 0.00000000 B-4 1,951,000.00 6.~~38636~~38658% ~~988~~987.~~50204511~~09403895 5.~~26077396~~25345976 0.00000000 0.00000000 B-5 1,300,000.00 6.~~38636~~38658% ~~988~~987.~~50204615~~09403846 5.~~26077692~~25346154 0.00000000 0.00000000 B-6 1,951,222.04 6.~~38636~~38658% ~~988~~987.~~50200565~~09400084 5.~~26077493~~25346157 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 ~~875~~865.~~55849457~~00873472 I-A-1 0.~~00000000~~00184885 0.00000000 43.~~00967375~~61729465 0.00000000 ~~723~~642.~~82870751~~83143458 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~836~~768.~~39362256~~51022528 II-A-1 0.~~00000000~~00159520 0.00000000 3.~~78142432~~38125528 0.00000000 ~~676~~548.~~57010272~~07729728 II-A-2 0.~~00000000~~00255432 0.00000000 5.~~41666667~~41411234 0.00000000 1000.00000000 II-A-3 0.~~00000000~~00255490 0.00000000 5.~~41666766~~41411276 0.00000000 1000.00000000 II-A-4 0.~~00000000~~00255592 0.00000000 5.~~41666776~~41411184 0.00000000 1000.00000000 II-A-5 0.~~00000000~~00255517 0.00000000 5.~~41666552~~41411379 0.00000000 1000.00000000 II-A-6 0.~~00000000~~00255072 0.00000000 5.~~41666667~~41411594 0.00000000 1000.00000000 II-A-7 0.~~00000000~~00190720 0.00000000 4.~~38248160~~04231160 0.00000000 ~~746~~645.~~62501840~~96375480 II-A-8 0.~~00000000~~00247199 0.00000000 5.~~26196553~~23967803 0.00000000 ~~967~~964.~~78151978~~10519585 II-A-9 0.~~00000000~~00268152 0.00000000 5.~~65584327~~68379761 0.00000000 ~~1049~~1055.~~81153031~~49532792 II-A-10 0.~~00000000~~00255430 0.00000000 5.~~41666670~~41411240 0.00000000 1000.00000000 II-A-11 0.~~00000000~~00166169 0.00000000 3.~~93898366~~52214092 0.00000000 ~~676~~548.~~57010274~~07729729 II-A-12 0.~~00000000~~00172816 0.00000000 43.~~09654296~~66302656 0.00000000 ~~676~~548.~~57010272~~07729728 II-A-13 0.~~00000000~~00063810 0.00000000 1.~~50232833~~35250217 0.00000000 ~~676~~548.~~57010273~~07729725 II-A-14 0.~~00000000~~00162184 0.00000000 3.~~85468937~~43760952 0.00000000 ~~676~~548.~~57010273~~07729725 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 ~~7262~~0.~~40000000~~00000000 0.00000000 0.00000000 B-1 0.~~00000000~~00252122 0.00000000 5.~~26077471~~25093933 0.00000000 ~~987~~985.~~09403931~~72567075 B-2 0.~~00000000~~00252067 0.00000000 5.~~26077485~~25094020 0.00000000 ~~987~~985.~~09403961~~72567006 B-3 0.~~00000000~~00252033 0.00000000 5.~~26077565~~25093826 0.00000000 ~~987~~985.~~09403867~~72567128 B-4 0.~~00000000~~00252178 0.00000000 5.~~26077396~~25093798 0.00000000 ~~987~~985.~~09403895~~72566889 B-5 0.~~00000000~~00252308 0.00000000 5.~~26077692~~25093846 0.00000000 ~~987~~985.~~09403846~~72566923 B-6 0.~~00000000~~00252150 0.00000000 5.~~26077493~~25094007 0.00000000 ~~987~~985.~~09400084~~72563274 (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 83116,~~186~~440,~~115~~784.5103 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~170~~776,~~782~~200.3905 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 83117,~~356~~216,~~897~~984.9008 Withdrawals Reimbursement for Servicer Advances 64170,~~574~~782.7039 Payment of Service Fee ~~195~~167,~~686~~124.2938 Payment of Interest and Principal 83116,~~096~~879,~~636~~077.9129 Total Withdrawals (Pool Distribution Amount) 83117,~~356~~216,~~897~~984.9006 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 5165,~~676~~147.1318 Servicing Fee Support 5162,~~676~~603.1310 Non-Supported Prepayment/Curtailment Interest Shortfall 02,544.0008

SERVICING FEES Gross Servicing Fee ~~232~~215,~~128~~589.1675 Master Servicing Fee 1514,~~234~~137.2673 Supported Prepayment/Curtailment Interest Shortfall 5162,~~676~~603.1310 Net Servicing Fee ~~195~~167,~~686~~124.2938

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 38 0 0 0 38 13,~~061~~155,~~506~~267.0870 0.00 0.00 0.00 13,~~061~~155,~~506~~267.0870 60 Days 1 0 0 0 1 ~~406~~285,~~433~~622.6199 0.00 0.00 0.00 ~~406~~285,~~433~~622.6199 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 49 0 0 0 49 13,~~467~~440,~~939~~890.69 0.00 0.00 0.00 13,~~467~~440,~~939~~890.69 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% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~132159~~393120% 0.000000% 0.000000% 0.000000% 0.~~132159~~393120% 0.~~102039~~334101% 0.000000% 0.000000% 0.000000% 0.~~102039~~334101% 60 Days 0.~~044053~~049140% 0.000000% 0.000000% 0.000000% 0.~~044053~~049140% 0.~~039069~~030244% 0.000000% 0.000000% 0.000000% 0.~~039069~~030244% 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.~~176211~~442260% 0.000000% 0.000000% 0.000000% 0.~~176211~~442260% 0.~~141108~~364345% 0.000000% 0.000000% 0.000000% 0.~~141108~~364345%

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 10 0 0 0 10 ~~279,311~~0.6900 0.00 0.00 0.00 ~~279,311~~0.6900 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 10 0 0 0 10 ~~279,311~~0.6900 0.00 0.00 0.00 ~~279,311~~0.6900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~200000~~000000% 0.000000% 0.000000% 0.000000% 0.~~200000~~000000% 0.~~125930~~000000% 0.000000% 0.000000% 0.000000% 0.~~125930~~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.~~200000~~000000% 0.000000% 0.000000% 0.000000% 0.~~200000~~000000% 0.~~125930~~000000% 0.000000% 0.000000% 0.000000% 0.~~125930~~000000% 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 28 0 0 0 28 ~~782~~3,~~194~~155,267.3970 0.00 0.00 0.00 ~~782~~3,~~194~~155,267.3970 60 Days 1 0 0 0 1 ~~406~~285,~~433~~622.6199 0.00 0.00 0.00 ~~406~~285,~~433~~622.6199 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 39 0 0 0 39 13,~~188~~440,~~628~~890.0069 0.00 0.00 0.00 13,~~188~~440,~~628~~890.0069 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~112994~~504732% 0.000000% 0.000000% 0.000000% 0.~~112994~~504732% 0.~~099745~~450960% 0.000000% 0.000000% 0.000000% 0.~~099745~~450960% 60 Days 0.~~056497~~063091% 0.000000% 0.000000% 0.000000% 0.~~056497~~063091% 0.~~051828~~040822% 0.000000% 0.000000% 0.000000% 0.~~051828~~040822% 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.~~169492~~567823% 0.000000% 0.000000% 0.000000% 0.~~169492~~567823% 0.~~151573~~491782% 0.000000% 0.000000% 0.000000% 0.~~151573~~491782%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~739~~1,~~182~~355,442.8755

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% ~~911~~816,~~861~~473,~~034~~376.0602 9192.~~36739261~~10721318% 87.~~491081~~745081% 0.000000% Class II-A-2 1,040,439,822.35 80.01320759% ~~778~~683,~~859~~471,~~034~~376.0602 7877.~~04075017~~10311883% 1315.~~353600~~036001% 0.000000% Class II-A-3 1,037,069,822.35 79.75404362% ~~775~~680,~~489~~101,~~034~~376.0602 7776.~~70308018~~72294561% 0.~~338353~~380982% 0.000000% Class II-A-4 1,034,029,822.35 79.52025773% ~~772~~677,~~449~~061,~~034~~376.0602 7776.~~39847579~~38000004% 0.~~305221~~343675% 0.000000% Class II-A-5 1,031,129,822.35 79.29723830% ~~769~~674,~~549~~161,~~034~~376.0602 7776.~~10789923~~05284802% 0.~~291164~~327848% 0.000000% Class II-A-6 1,030,439,822.35 79.24417505% ~~768~~673,~~859~~471,~~034~~376.0602 7775.~~03876205~~97500840% 0.~~069277~~078005% 0.000000% Class II-A-7 1,005,439,822.35 77.32159371% ~~750~~657,~~193~~322,~~408~~282.6015 7574.~~16848855~~15321228% 1.~~874057~~825670% 0.000000% Class II-A-8 979,909,822.35 75.35825364% ~~725~~632,~~485~~708,~~946~~676.4050 7271.~~69283018~~37652575% 2.~~480666~~782591% 0.000000% Class II-A-9 963,396,822.35 74.08835022% ~~708~~615,~~150~~279,~~408~~282.6015 7069.~~95582988~~41029759% 1.~~740514~~970409% 0.000000% Class II-A-10 863,396,822.35 66.39802485% ~~608~~515,~~150~~279,~~408~~282.6015 6058.~~93594865~~12919329% 1011.~~040150~~305094% 0.000000% Class II-A-11 523,892,822.35 40.28906261% ~~378~~329,~~452~~204,~~152~~847.4441 37.~~92045619~~13794222% 2321.~~062049~~035889% 0.000000% Class II-A-12 398,892,822.35 30.67615591% ~~293~~260,~~880~~695,~~889~~185.6025 29.~~44651610~~40929577% 87.~~491081~~745081% 0.000000% Class II-A-13 325,204,822.35 25.00930895% ~~244~~220,~~025~~308,~~791~~465.8737 24.~~45109452~~85322777% 54.~~005526~~565757% 0.000000% Class II-A-14 325,204,822.35 25.00930895% ~~244~~220,~~025~~308,~~791~~465.8737 24.~~45109452~~85322777% 0.000000% 0.000000% Class II-A-R 325,204,772.35 25.00930510% ~~244~~220,~~025~~308,~~791~~465.8737 24.~~45109452~~85322777% 0.000000% 0.000000% Class II-A-LR 325,204,722.35 25.00930126% ~~244~~220,~~025~~308,~~791~~465.8737 24.~~45109452~~85322777% 0.000000% 0.000000% Class I-A-1 32,509,222.04 2.50006495% 32,~~089~~045,~~659~~174.2262 3.~~21534574~~61504957% 21.~~235411~~235180% 0.000000% Class B-1 14,954,222.04 1.15002833% 14,~~761~~740,~~223~~760.3647 1.~~47905705~~66292056% 1.~~739801~~956280% 0.000000% Class B-2 9,753,222.04 0.75005451% 9,~~627~~614,~~347~~001.26 01.~~96464876~~08456551% 0.~~515449~~579585% 0.000000% Class B-3 5,202,222.04 0.40006780% 5,~~135~~127,~~082~~963.2973 0.~~51452915~~57849094% 0.~~451030~~507151% 0.000000% Class B-4 3,251,222.04 0.25002955% 3,~~209~~204,~~261~~812.8295 0.~~32156422~~36153829% 0.~~193355~~217414% 0.000000% Class B-5 1,951,222.04 0.15005532% 1,~~926~~923,~~039~~369.5758 0.~~19298688~~21697733% 0.~~128837~~144868% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~193377~~217439% 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.~~831356~~827017% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~307~~306 Beginning Scheduled Collateral Loan Count 2,~~430~~270 Number Of Loans Paid In Full ~~160~~235 Ending Scheduled Collateral Loan Count 2,~~270~~035 Beginning Scheduled Collateral Balance 1998,~~075~~015,~~399,082~~821.7065 Ending Scheduled Collateral Balance ~~998~~886,~~015~~438,~~821~~040.6589 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 1944,~~040~~405,~~294,552~~695.3125 Ending Scheduled Balance For Wells Fargo Serviced ~~925~~819,~~052~~769,~~377~~817.9656 Ending Scheduled Balance For Other Servicers 7266,~~963~~668,~~443~~223.6933 Monthly P &I Constant 7,~~615~~066,~~057~~246.8162 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 82116,~~792~~532,~~213~~638.7618 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~661~~582,~~883~~842,690.7604 Ending scheduled Balance For discounted Loans ~~336~~303,~~132~~595,~~130~~350.8985 Scheduled Principal 1,~~526~~365,~~185~~963.3851 Unscheduled Principal 75110,~~857~~211,~~075~~817.6725 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~969~~859,~~060~~643,~~845~~246.3353 Greater Than 80%, less than or equal to 85% 76,~~443~~489,~~986~~139.4427 Greater than 85%, less than or equal to 95% 2120,~~613~~545,~~451~~188.0982 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.~~549270~~546694 6.~~913300~~905927 6.~~831356~~827017 Weighted Average Net Rate 5.~~988678~~988459 6.~~488086~~483719 6.~~375667~~374929 Weighted Average Maturity ~~169~~168 ~~348~~347 ~~307~~306 Beginning Loan Count ~~546~~500 1,~~884~~770 2,~~430~~270 Loans Paid In Full 4650 ~~114~~185 ~~160~~235 Ending Loan Count ~~500~~450 1,~~770~~585 2,~~270~~035 Beginning Scheduled Balance ~~242~~219,~~092~~215,~~350~~501.8322 ~~833~~778,~~306~~800,~~731~~320.8743 1998,~~075~~015,~~399,082~~821.7065 Ending scheduled Balance ~~219~~195,~~215~~518,~~501~~601.2268 ~~778~~690,~~800~~919,~~320~~439.4321 ~~998~~886,~~015~~438,~~821~~040.6589 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 21,~~149~~953,~~756~~929.2105 5,~~465~~112,~~301~~317.6156 7,~~615~~066,~~057~~246.8162 Scheduled Principal ~~807~~724,~~991~~690.3607 ~~718~~641,~~194~~273.0244 1,~~526~~365,~~185~~963.3851 Unscheduled Principal 22,~~068~~972,~~858~~209.2547 5387,~~788~~239,~~217~~607.4278 75110,~~857~~211,~~075~~817.6725 Scheduled Interest 1,~~261~~142,~~958~~777.0259 4,~~698~~388,~~850~~539.31 5,~~960~~531,~~808~~316.3291 Servicing Fees 5045,~~472~~711.7734 ~~181~~169,~~655~~878.3941 ~~232~~215,~~128~~589.1675 Master Servicing Fees 3,~~429~~105.3053 11,~~804~~032.9720 1514,~~234~~137.2673 Trustee Fee 0.00 0.00 0.00 FRY Amount 5953,~~182~~160.2644 ~~101~~93,~~812~~082.6837 ~~160~~146,~~994~~242.9481 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,~~148~~040,~~873~~800.6929 4,~~403~~114,~~577~~546.2733 5,~~552~~155,~~450~~346.9662 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