8-K 1 wfm02008.txt DECEMBER 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): December 26, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-10 Pooling and Servicing Agreement) (Commission Pending (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 December 26, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-8 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 2002-8 Trust, relating to the December 26, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-8 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-8 Trust, relating to the December 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 WFMBS Series: 2002-8 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 A-P 94978TBH9 PO 0.00000% 1,~~965~~857,~~053~~538.1121 0.00 ~~107~~72,~~514~~682.9037 A-1 94978TAA5 SEQ 6.50000% 1,~~900~~562,~~670~~697.6039 108,~~295~~464.2836 ~~337~~265,~~973~~128.2138 A-2 94978TAB3 SEQ 6.50000% 5,000,000.00 27,~~083~~082.3052 0.00 A-3 94978TAC1 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-4 94978TAD9 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-5 94978TAE7 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-6 94978TAF4 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-7 94978TAG2 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-8 94978TAH0 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-9 94978TAJ6 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-10 94978TAK3 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-11 94978TAL1 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-12 94978TAM9 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-13 94978TAN7 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-14 94978TAP2 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-15 94978TAQ0 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-16 94978TAR8 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-17 94978TAS6 SEQ 6.50000% 400,000.00 2,166.6660 0.00 A-18 94978TAT4 SEQ 6.50000% 4,000,000.00 21,666.6402 0.00 A-19 94978TAU1 SEQ 6.50000% 25,030,000.00 135,~~578~~575.9810 0.00 A-20 94978TAV9 SEQ 21.~~38000~~93000% 2319,~~299~~156,~~180~~169.4770 4630,~~209~~808.9858 43,~~143~~250,~~010~~049.7768 A-21 94978TAW7 SEQ 6.~~12000~~57000% 0.00 ~~118~~104,~~825~~876.6689 0.00 A-22 94978TAX5 SEQ 6.25000% ~~186~~153,~~393~~249,~~443~~357.7759 ~~970~~798,~~797~~149.8482 3326,~~144~~000,~~086~~397.1842 A-23 94978TAY3 SEQ 6.50000% 29,416,000.00 159,~~336~~331.4589 0.00 A-24 94978TAZ0 SEQ 6.50000% 39,000,000.00 211,~~249~~243.7167 0.00 A-25 94978TBA4 SEQ 6.50000% 1,000,000.00 5,416.6650 0.00 A-R 94978TBB2 RES 6.50000% 0.00 0.00 0.00 A-LR 94978TBC0 RES 6.50000% 0.00 0.00 0.00 I-B-1 94978TBJ5 SUB 6.50000% 5,~~575~~571,~~692~~264.6126 30,~~201~~176.6378 4,~~428~~532.3449 I-B-2 94978TBK2 SUB 6.50000% 2,~~189~~188,~~882~~142.1287 11,~~861~~852.8509 1,~~739~~780.2516 I-B-3 94978TBL0 SUB 6.50000% 1,~~592~~591,~~912~~647.8977 8,~~628~~621.2717 1,~~265~~294.1388 I-B-4 94978TBQ9 SUB 6.50000% 597,~~964~~489.1826 3,~~238~~236.9730 ~~474~~486.9209 I-B-5 94978TBR7 SUB 6.50000% 795,~~958~~326.9780 4,~~311~~307.4489 ~~632~~647.1704 I-B-6 94978TBS5 SUB 6.50000% ~~598~~597,~~165~~690.8577 3,~~240~~237.0639 ~~475~~486.0709 II-A-1 94978TBD8 SEQ 6.00000% ~~210~~191,~~831~~306,~~694~~134.0051 1955,~~054,069~~507.8905 1918,~~525~~879,~~559~~710.4970 II-A-2 94978TBE6 SEQ 6.00000% 5749,~~177~~219,~~037~~989.2299 ~~285~~245,~~861~~836.1659 7,~~957~~693,~~047~~851.2322 II-A-3 94978TBF3 SEQ 6.00000% 18,741,000.00 93,~~697~~604.1372 0.00 II-A-4 94978TBG1 SEQ 6.00000% 10,000,000.00 49,~~995~~946.8049 0.00 II-B-1 94978TBM8 SUB 6.00000% 2,~~062~~055,~~467~~670.2754 10,~~311~~267.4735 6,~~796~~839.7365 II-B-2 94978TBN6 SUB 6.00000% ~~858~~855,~~299~~471.9245 4,~~291~~272.1478 2,~~828~~846.4733 II-B-3 94978TBP1 SUB 6.00000% ~~515~~513,~~371~~673.8749 2,~~576~~565.6462 1,~~698~~709.3810 II-B-4 94978TBT3 SUB 6.00000% ~~343~~342,~~907~~774.8452 1,~~719~~712.3904 1,~~133~~140.3348 II-B-5 94978TBU0 SUB 6.00000% ~~171~~170,~~464~~898.0398 ~~857~~853.2558 ~~565~~568.0562 II-B-6 94978TBV8 SUB 6.00000% ~~344~~343,~~489~~353.2499 1,~~722~~714.3093 1,~~134~~137.87 Totals ~~635~~570,~~400~~162,~~655~~292.9609 32,~~305~~962,~~544~~827.7912 6556,~~238~~185,~~363~~288.4957

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 1,~~857~~784,~~538~~855.2184 ~~107~~72,~~514~~682.9037 0.00 A-1 0.00 1,~~562~~297,~~697~~569.3902 ~~348~~273,~~268~~592.4974 0.00 A-2 0.00 5,000,000.00 27,~~083~~082.3052 0.00 A-3 0.00 400,000.00 2,166.6660 0.00 A-4 0.00 400,000.00 2,166.6660 0.00 A-5 0.00 400,000.00 2,166.6660 0.00 A-6 0.00 400,000.00 2,166.6660 0.00 A-7 0.00 400,000.00 2,166.6660 0.00 A-8 0.00 400,000.00 2,166.6660 0.00 A-9 0.00 400,000.00 2,166.6660 0.00 A-10 0.00 400,000.00 2,166.6660 0.00 A-11 0.00 400,000.00 2,166.6660 0.00 A-12 0.00 400,000.00 2,166.6660 0.00 A-13 0.00 400,000.00 2,166.6660 0.00 A-14 0.00 400,000.00 2,166.6660 0.00 A-15 0.00 400,000.00 2,166.6660 0.00 A-16 0.00 400,000.00 2,166.6660 0.00 A-17 0.00 400,000.00 2,166.6660 0.00 A-18 0.00 4,000,000.00 21,666.6402 0.00 A-19 0.00 25,030,000.00 135,~~578~~575.9810 0.00 A-20 0.00 1915,~~156~~906,~~169~~120.7002 43,~~189~~280,~~220~~858.7526 0.00 A-21 0.00 0.00 ~~118~~104,~~825~~876.6689 0.00 A-22 0.00 ~~153~~127,~~249~~248,~~357~~960.5917 3426,~~114~~798,~~884~~547.0224 0.00 A-23 0.00 29,416,000.00 159,~~336~~331.4589 0.00 A-24 0.00 39,000,000.00 211,~~249~~243.7167 0.00 A-25 0.00 1,000,000.00 5,416.6650 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 I-B-1 0.00 5,~~571~~566,~~264~~731.2677 34,~~629~~709.9727 0.00 I-B-2 0.00 2,~~188~~186,~~142~~362.8771 13,~~601~~632.1025 0.00 I-B-3 0.00 1,~~591~~590,~~647~~352.7788 9,~~893~~916.4005 0.00 I-B-4 0.00 597,~~489~~003.2618 3,~~713~~722.8939 0.00 I-B-5 0.00 ~~795~~794,~~326~~679.8077 4,~~943~~954.6193 0.00 I-B-6 0.0116 597,~~690~~204.7752 3,~~715~~723.1348 0.7187 II-A-1 0.00 ~~191~~172,~~306~~426,~~134~~423.5181 2019,~~579~~835,~~629~~217.3875 0.00 II-A-2 0.00 4941,~~219~~526,~~989~~138.9977 87,~~242~~939,~~908~~687.3981 0.00 II-A-3 0.00 18,741,000.00 93,~~697~~604.1372 0.00 II-A-4 0.00 10,000,000.00 49,~~995~~946.8049 0.00 II-B-1 0.00 2,~~055~~048,~~670~~830.5489 17,~~108~~107.2000 0.00 II-B-2 0.00 ~~855~~852,~~471~~625.4511 7,119.6111 0.00 II-B-3 0.00 ~~513~~511,~~673~~964.4939 4,~~275~~274.0272 0.00 II-B-4 0.00 ~~342~~341,~~774~~634.5203 2,852.7252 0.00 II-B-5 0.00 170,~~898~~330.9836 1,422.3020 0.00 II-B-6 04.3854 ~~343~~342,~~353~~211.9958 2,~~857~~852.1780 48.2478 Totals 04.3970 ~~570~~513,~~162~~976,~~292~~998.0982 6859,~~543~~148,~~908~~115.2869 49.9565 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) A-P 2,029,841.50 1,~~965~~857,~~053~~538.1121 4,~~133~~040.5183 ~~103~~68,~~381~~641.3954 0.00 0.00 A-1 2,500,000.00 1,~~900~~562,~~670~~697.6039 2,~~290~~071.3714 ~~335~~263,~~682~~057.8423 0.00 0.00 A-2 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 A-3 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-4 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-5 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-6 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-7 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-8 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-9 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-10 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-11 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-12 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-13 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-14 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-15 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-16 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-17 400,000.00 400,000.00 0.00 0.00 0.00 0.00 A-18 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 A-19 25,030,000.00 25,030,000.00 0.00 0.00 0.00 0.00 A-20 30,646,000.00 2319,~~299~~156,~~180~~169.4770 2825,~~076~~388.2789 43,~~114~~224,~~934~~660.5079 0.00 0.00 A-21 0.00 0.00 0.00 0.00 0.00 0.00 A-22 245,168,000.00 ~~186~~153,~~393~~249,~~443~~357.7759 ~~224~~203,~~610~~111.1708 3225,~~919~~797,~~476~~286.0134 0.00 0.00 A-23 29,416,000.00 29,416,000.00 0.00 0.00 0.00 0.00 A-24 39,000,000.00 39,000,000.00 0.00 0.00 0.00 0.00 A-25 1,000,000.00 1,000,000.00 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 5,604,000.00 5,~~575~~571,~~692~~264.6126 4,~~428~~532.3449 0.00 0.00 0.00 I-B-2 2,201,000.00 2,~~189~~188,~~882~~142.1287 1,~~739~~780.2516 0.00 0.00 0.00 I-B-3 1,601,000.00 1,~~592~~591,~~912~~647.8977 1,~~265~~294.1388 0.00 0.00 0.00 I-B-4 601,000.00 597,~~964~~489.1826 ~~474~~486.9209 0.00 0.00 0.00 I-B-5 800,000.00 795,~~958~~326.9780 ~~632~~647.1704 0.00 0.00 0.00 I-B-6 601,202.69 ~~598~~597,~~165~~690.8577 ~~475~~486.0709 0.00 0.00 0.0116 II-A-1 245,387,000.00 ~~210~~191,~~831~~306,~~694~~134.0051 ~~694~~636,~~782~~515.7378 18,~~830~~243,~~776~~194.7691 0.00 0.00 II-A-2 71,259,000.00 5749,~~177~~219,~~037~~989.2299 ~~283~~259,~~137~~392.5563 7,~~673~~434,~~909~~458.6960 0.00 0.00 II-A-3 18,741,000.00 18,741,000.00 0.00 0.00 0.00 0.00 II-A-4 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 II-B-1 2,105,000.00 2,~~062~~055,~~467~~670.2754 6,~~796~~839.7365 0.00 0.00 0.00 II-B-2 876,000.00 ~~858~~855,~~299~~471.9245 2,~~828~~846.4733 0.00 0.00 0.00 II-B-3 526,000.00 ~~515~~513,~~371~~673.8749 1,~~698~~709.3810 0.00 0.00 0.00 II-B-4 351,000.00 ~~343~~342,~~907~~774.8452 1,~~133~~140.3348 0.00 0.00 0.00 II-B-5 175,000.00 ~~171~~170,~~464~~898.0398 ~~565~~568.0562 0.00 0.00 0.00 II-B-6 351,593.38 ~~344~~343,~~489~~353.2499 1,~~134~~137.87 0.00 0.00 04.3854 Totals 750,969,737.57 ~~635~~570,~~400~~162,~~655~~292.9609 1,~~260~~153,~~202~~989.3115 6355,~~978~~031,~~161~~299.1941 0.00 04.3970 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution A-P ~~107~~72,~~514~~682.9037 1,~~857~~784,~~538~~855.2184 0.~~91511490~~87930799 ~~107~~72,~~514~~682.9037 A-1 ~~337~~265,~~973~~128.2138 1,~~562~~297,~~697~~569.3902 0.~~62507896~~51902761 ~~337~~265,~~973~~128.2138 A-2 0.00 5,000,000.00 1.00000000 0.00 A-3 0.00 400,000.00 1.00000000 0.00 A-4 0.00 400,000.00 1.00000000 0.00 A-5 0.00 400,000.00 1.00000000 0.00 A-6 0.00 400,000.00 1.00000000 0.00 A-7 0.00 400,000.00 1.00000000 0.00 A-8 0.00 400,000.00 1.00000000 0.00 A-9 0.00 400,000.00 1.00000000 0.00 A-10 0.00 400,000.00 1.00000000 0.00 A-11 0.00 400,000.00 1.00000000 0.00 A-12 0.00 400,000.00 1.00000000 0.00 A-13 0.00 400,000.00 1.00000000 0.00 A-14 0.00 400,000.00 1.00000000 0.00 A-15 0.00 400,000.00 1.00000000 0.00 A-16 0.00 400,000.00 1.00000000 0.00 A-17 0.00 400,000.00 1.00000000 0.00 A-18 0.00 4,000,000.00 1.00000000 0.00 A-19 0.00 25,030,000.00 1.00000000 0.00 A-20 43,~~143~~250,~~010~~049.7768 1915,~~156~~906,~~169~~120.7002 0.~~62507896~~51902761 43,~~143~~250,~~010~~049.7768 A-21 0.00 0.00 0.00000000 0.00 A-22 3326,~~144~~000,~~086~~397.1842 ~~153~~127,~~249~~248,~~357~~960.5917 0.~~62507896~~51902761 3326,~~144~~000,~~086~~397.1842 A-23 0.00 29,416,000.00 1.00000000 0.00 A-24 0.00 39,000,000.00 1.00000000 0.00 A-25 0.00 1,000,000.00 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 4,~~428~~532.3449 5,~~571~~566,~~264~~731.2677 0.~~99415850~~99334971 4,~~428~~532.3449 I-B-2 1,~~739~~780.2516 2,~~188~~186,~~142~~362.8771 0.~~99415851~~99334971 1,~~739~~780.2516 I-B-3 1,~~265~~294.1388 1,~~591~~590,~~647~~352.7788 0.~~99415851~~99334971 1,~~265~~294.1388 I-B-4 ~~474~~486.9209 597,~~489~~003.2618 0.~~99415850~~99334972 ~~474~~486.9209 I-B-5 ~~632~~647.1704 ~~795~~794,~~326~~679.8077 0.~~99415850~~99334971 ~~632~~647.1704 I-B-6 ~~475~~486.0825 597,~~690~~204.7752 0.~~99415851~~99334971 ~~475~~486.0709 II-A-1 1918,~~525~~879,~~559~~710.4970 ~~191~~172,~~306~~426,~~134~~423.5181 0.~~77960990~~70267139 1918,~~525~~879,~~559~~710.4970 II-A-2 7,~~957~~693,~~047~~851.2322 4941,~~219~~526,~~989~~138.9977 0.~~69071963~~58274939 7,~~957~~693,~~047~~851.2322 II-A-3 0.00 18,741,000.00 1.00000000 0.00 II-A-4 0.00 10,000,000.00 1.00000000 0.00 II-B-1 6,~~796~~839.7365 2,~~055~~048,~~670~~830.5489 0.~~97656558~~97331634 6,~~796~~839.7365 II-B-2 2,~~828~~846.4733 ~~855~~852,~~471~~625.4511 0.~~97656558~~97331634 2,~~828~~846.4733 II-B-3 1,~~698~~709.3810 ~~513~~511,~~673~~964.4939 0.~~97656557~~97331633 1,~~698~~709.3810 II-B-4 1,~~133~~140.3348 ~~342~~341,~~774~~634.5203 0.~~97656558~~97331632 1,~~133~~140.3348 II-B-5 ~~565~~568.0562 170,~~898~~330.9836 0.~~97656560~~97331634 ~~565~~568.0562 II-B-6 1,~~135~~142.2541 ~~343~~342,~~353~~211.9958 0.~~97656557~~97331633 1,~~134~~137.87 Totals 6556,~~238~~185,~~363~~293.8827 ~~570~~513,~~162~~976,~~292~~998.0982 0.~~75923471~~68441772 6556,~~238~~185,~~363~~288.4957

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-P 2,029,841.50 ~~968~~915.~~08204483~~11490429 21.~~03637082~~99071208 5033.~~93076972~~81620683 0.00000000 A-1 2,500,000.00 ~~760~~625.~~26824000~~07895600 0.~~91614800~~82845600 ~~134~~105.~~27313600~~22289200 0.00000000 A-2 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-3 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-9 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-10 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-12 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-14 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-15 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-16 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-17 400,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-18 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-19 25,030,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-20 30,646,000.00 ~~760~~625.~~26823957~~07895647 0.~~91614795~~82845689 ~~134~~105.~~27313516~~22289336 0.00000000 A-21 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-22 245,168,000.00 ~~760~~625.~~26823962~~07895643 0.~~91614799~~82845673 ~~134~~105.~~27313520~~22289344 0.00000000 A-23 29,416,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-24 39,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-25 1,000,000.00 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 5,604,000.00 994.~~94871699~~15850464 0.~~79021056~~80879550 0.00000000 0.00000000 I-B-2 2,201,000.00 994.~~94871422~~15850522 0.~~79020900~~80879600 0.00000000 0.00000000 I-B-3 1,601,000.00 994.~~94871330~~15850718 0.~~79021237~~80879450 0.00000000 0.00000000 I-B-4 601,000.00 994.~~94871880~~15850250 0.~~79021631~~80880200 0.00000000 0.00000000 I-B-5 800,000.00 994.~~94871250~~15850000 0.~~79021250~~80880000 0.00000000 0.00000000 I-B-6 601,202.69 994.~~94872520~~15850917 0.~~79019939~~80852932 0.00000000 0.00000000 II-A-1 245,387,000.00 ~~859~~779.~~18037223~~60989991 2.~~83137546~~59392625 7674.~~73909686~~34458594 0.00000000 II-A-2 71,259,000.00 ~~802~~690.~~38337922~~71962826 3.~~97335845~~64013851 ~~107~~104.~~69039265~~33010006 0.00000000 II-A-3 18,741,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 2,105,000.00 ~~979~~976.~~79442755~~56557720 3.~~22885036~~24923990 0.00000000 0.00000000 II-B-2 876,000.00 ~~979~~976.~~79442922~~56558219 3.~~22884703~~24923516 0.00000000 0.00000000 II-B-3 526,000.00 ~~979~~976.~~79442966~~56557034 3.~~22885932~~24923954 0.00000000 0.00000000 II-B-4 351,000.00 ~~979~~976.~~79441595~~56558405 3.~~22886040~~24923077 0.00000000 0.00000000 II-B-5 175,000.00 ~~979~~976.~~79445714~~56560000 3.~~22885714~~24925714 0.00000000 0.00000000 II-B-6 351,593.38 ~~979~~976.~~79444323~~56557129 3.~~22779115~~23632373 0.00000000 0.00000000 (2) Per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution A-P 0.00000000 5235.~~96714054~~80691891 ~~915~~879.~~11490429~~30798538 0.~~91511490~~87930799 5235.~~96714054~~80691891 A-1 0.00000000 ~~135~~106.~~18928400~~05135200 ~~625~~519.~~07895600~~02760800 0.~~62507896~~51902761 ~~135~~106.~~18928400~~05135200 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-20 0.00000000 ~~135~~106.~~18928310~~05135026 ~~625~~519.~~07895647~~02760621 0.~~62507896~~51902761 ~~135~~106.~~18928310~~05135026 A-21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-22 0.00000000 ~~135~~106.~~18928319~~05135018 ~~625~~519.~~07895643~~02760625 0.~~62507896~~51902761 ~~135~~106.~~18928319~~05135018 A-23 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-25 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.~~79021056~~80879550 ~~994~~993.~~15850464~~34970914 0.~~99415850~~99334971 0.~~79021056~~80879550 I-B-2 0.00000000 0.~~79020900~~80879600 ~~994~~993.~~15850522~~34970922 0.~~99415851~~99334971 0.~~79020900~~80879600 I-B-3 0.00000000 0.~~79021237~~80879450 ~~994~~993.~~15850718~~34970643 0.~~99415851~~99334971 0.~~79021237~~80879450 I-B-4 0.00000000 0.~~79021631~~80880200 ~~994~~993.~~15850250~~34971714 0.~~99415850~~99334972 0.~~79021631~~80880200 I-B-5 0.00000000 0.~~79021250~~80880000 ~~994~~993.~~15850000~~34971250 0.~~99415850~~99334971 0.~~79021250~~80880000 I-B-6 0.~~00001663~~00026613 0.~~79021603~~80879545 ~~994~~993.~~15850917~~34971372 0.~~99415851~~99334971 0.~~79019939~~80852932 II-A-1 0.00000000 7976.~~57047232~~93851223 ~~779~~702.~~60989991~~67138769 0.~~77960990~~70267139 7976.~~57047232~~93851223 II-A-2 0.00000000 ~~111~~107.~~66375096~~97023843 ~~690~~582.~~71962826~~74938983 0.~~69071963~~58274939 ~~111~~107.~~66375096~~97023843 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-B-1 0.00000000 3.~~22885036~~24923990 ~~976~~973.~~56557720~~31633729 0.~~97656558~~97331634 3.~~22885036~~24923990 II-B-2 0.00000000 3.~~22884703~~24923516 ~~976~~973.~~56558219~~31633562 0.~~97656558~~97331634 3.~~22884703~~24923516 II-B-3 0.00000000 3.~~22885932~~24923954 ~~976~~973.~~56557034~~31633080 0.~~97656557~~97331633 3.~~22885932~~24923954 II-B-4 0.00000000 3.~~22886040~~24923077 ~~976~~973.~~56558405~~31632479 0.~~97656558~~97331632 3.~~22886040~~24923077 II-B-5 0.00000000 3.~~22885714~~24925714 ~~976~~973.~~56560000~~31634286 0.~~97656560~~97331634 3.~~22885714~~24925714 II-B-6 0.~~00108079~~01291264 3.~~22887194~~24923638 ~~976~~973.~~56557129~~31633491 0.~~97656557~~97331633 3.~~22779115~~23632373 (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 A-P 2,029,841.50 0.00000% 1,~~965~~857,~~053~~538.1121 0.00 0.00 0.00 A-1 2,500,000.00 6.50000% 1,~~900~~562,~~670~~697.6039 108,~~295~~464.3061 0.00 0.00 A-2 5,000,000.00 6.50000% 5,000,000.00 27,083.33 0.00 0.00 A-3 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-4 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-5 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-6 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-7 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-8 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-9 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-10 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-11 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-12 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-13 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-14 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-15 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-16 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-17 400,000.00 6.50000% 400,000.00 2,166.67 0.00 0.00 A-18 4,000,000.00 6.50000% 4,000,000.00 21,666.67 0.00 0.00 A-19 25,030,000.00 6.50000% 25,030,000.00 135,579.17 0.00 0.00 A-20 30,646,000.00 21.~~38000~~93000% 2319,~~299~~156,~~180~~169.4770 4630,~~210~~809.0451 0.00 0.00 A-21 0.00 6.~~12000~~57000% 2319,~~299~~156,~~180~~169.4770 ~~118~~104,~~825~~880.8203 0.00 0.00 A-22 245,168,000.00 6.25000% ~~186~~153,~~393~~249,~~443~~357.7759 ~~970~~798,~~799~~173.1974 0.00 0.00 A-23 29,416,000.00 6.50000% 29,416,000.00 159,336.67 0.00 0.00 A-24 39,000,000.00 6.50000% 39,000,000.00 211,250.00 0.00 0.00 A-25 1,000,000.00 6.50000% 1,000,000.00 5,416.67 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 5,604,000.00 6.50000% 5,~~575~~571,~~692~~264.6126 30,~~201~~177.6768 0.00 0.00 I-B-2 2,201,000.00 6.50000% 2,~~189~~188,~~882~~142.1287 11,~~861~~852.8644 0.00 0.00 I-B-3 1,601,000.00 6.50000% 1,~~592~~591,~~912~~647.8977 8,~~628~~621.2843 0.00 0.00 I-B-4 601,000.00 6.50000% 597,~~964~~489.1826 3,~~238~~236.9740 0.00 0.00 I-B-5 800,000.00 6.50000% 795,~~958~~326.9780 4,~~311~~308.4402 0.00 0.00 I-B-6 601,202.69 6.50000% ~~598~~597,~~165~~690.8577 3,~~240~~237.0749 0.00 0.00 II-A-1 245,387,000.00 6.00000% ~~210~~191,~~831~~306,~~694~~134.0051 1956,~~054,158~~530.4767 0.00 0.00 II-A-2 71,259,000.00 6.00000% 5749,~~177~~219,~~037~~989.2299 ~~285~~246,~~885~~099.1995 0.00 0.00 II-A-3 18,741,000.00 6.00000% 18,741,000.00 93,705.00 0.00 0.00 II-A-4 10,000,000.00 6.00000% 10,000,000.00 50,000.00 0.00 0.00 II-B-1 2,105,000.00 6.00000% 2,~~062~~055,~~467~~670.2754 10,~~312~~278.3435 0.00 0.00 II-B-2 876,000.00 6.00000% ~~858~~855,~~299~~471.9245 4,~~291~~277.5036 0.00 0.00 II-B-3 526,000.00 6.00000% ~~515~~513,~~371~~673.8749 2,~~576~~568.8637 0.00 0.00 II-B-4 351,000.00 6.00000% ~~343~~342,~~907~~774.8452 1,~~719~~713.5487 0.00 0.00 II-B-5 175,000.00 6.00000% ~~171~~170,~~464~~898.0398 ~~857~~854.3249 0.00 0.00 II-B-6 351,593.38 6.00000% ~~344~~343,~~489~~353.2499 1,~~722~~716.4577 0.00 0.00 Totals 750,969,737.57 32,~~305~~964,~~673~~338.8774 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-P 0.00 0.00 0.00 0.00 1,~~857~~784,~~538~~855.2184 A-1 0.0125 0.00 108,~~295~~464.2836 0.00 1,~~562~~297,~~697~~569.3902 A-2 0.0481 0.00 27,~~083~~082.3052 0.00 5,000,000.00 A-3 0.0006 0.00 2,166.6660 0.00 400,000.00 A-4 0.0006 0.00 2,166.6660 0.00 400,000.00 A-5 0.0006 0.00 2,166.6660 0.00 400,000.00 A-6 0.0006 0.00 2,166.6660 0.00 400,000.00 A-7 0.0006 0.00 2,166.6660 0.00 400,000.00 A-8 0.0006 0.00 2,166.6660 0.00 400,000.00 A-9 0.0006 0.00 2,166.6660 0.00 400,000.00 A-10 0.0006 0.00 2,166.6660 0.00 400,000.00 A-11 0.0006 0.00 2,166.6660 0.00 400,000.00 A-12 0.0006 0.00 2,166.6660 0.00 400,000.00 A-13 0.0006 0.00 2,166.6660 0.00 400,000.00 A-14 0.0006 0.00 2,166.6660 0.00 400,000.00 A-15 0.0006 0.00 2,166.6660 0.00 400,000.00 A-16 0.0006 0.00 2,166.6660 0.00 400,000.00 A-17 0.0006 0.00 2,166.6660 0.00 400,000.00 A-18 0.0365 0.00 21,666.6402 0.00 4,000,000.00 A-19 04.1906 0.00 135,~~578~~575.9810 0.00 25,030,000.00 A-20 0.0692 0.00 4630,~~209~~808.9858 0.00 1915,~~156~~906,~~169~~120.7002 A-21 03.1614 0.00 ~~118~~104,~~825~~876.6689 0.00 1915,~~156~~906,~~169~~120.7002 A-22 123.3592 0.00 ~~970~~798,~~797~~149.8482 0.00 ~~153~~127,~~249~~248,~~357~~960.5917 A-23 04.2278 0.00 159,~~336~~331.4589 0.00 29,416,000.00 A-24 06.2933 0.00 211,~~249~~243.7167 0.00 39,000,000.00 A-25 0.0116 0.00 5,416.6650 0.00 1,000,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 I-B-1 0.0490 0.00 30,~~201~~176.6378 0.00 5,~~571~~566,~~264~~731.2677 I-B-2 0.0236 0.00 11,~~861~~852.8509 0.00 2,~~188~~186,~~142~~362.8771 I-B-3 0.0126 0.00 8,~~628~~621.2717 0.00 1,~~591~~590,~~647~~352.7788 I-B-4 0.0010 0.00 3,~~238~~236.9730 0.00 597,~~489~~003.2618 I-B-5 0.0113 0.00 4,~~311~~307.4489 0.00 ~~795~~794,~~326~~679.8077 I-B-6 0.0010 0.00 3,~~240~~237.0639 0.00 597,~~690~~204.7752 II-A-1 881,023.5863 0.00 1955,~~054,069~~507.8905 0.00 ~~191~~172,~~306~~426,~~134~~423.5181 II-A-2 24263.0236 0.00 ~~285~~245,~~861~~836.1659 0.00 4941,~~219~~526,~~989~~138.9977 II-A-3 7100.8728 0.00 93,~~697~~604.1372 0.00 18,741,000.00 II-A-4 453.2051 0.00 49,~~995~~946.8049 0.00 10,000,000.00 II-B-1 011.8700 0.00 10,~~311~~267.4735 0.00 2,~~055~~048,~~670~~830.5489 II-B-2 04.3658 0.00 4,~~291~~272.1478 0.00 ~~855~~852,~~471~~625.4511 II-B-3 02.2275 0.00 2,~~576~~565.6462 0.00 ~~513~~511,~~673~~964.4939 II-B-4 01.1483 0.00 1,~~719~~712.3904 0.00 ~~342~~341,~~774~~634.5203 II-B-5 0.0791 0.00 ~~857~~853.2558 0.00 170,~~898~~330.9836 II-B-6 01.1484 0.00 1,~~722~~714.3093 0.00 ~~343~~342,~~353~~211.9958 Totals ~~128~~1,511.9146 0.00 32,~~305~~962,~~544~~827.7912 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 A-P 2,029,841.50 0.00000% ~~968~~915.~~08204483~~11490429 0.00000000 0.00000000 0.00000000 A-1 2,500,000.00 6.50000% ~~760~~625.~~26824000~~07895600 43.~~11812000~~38584400 0.00000000 0.00000000 A-2 5,000,000.00 6.50000% 1000.00000000 5.41666600 0.00000000 0.00000000 A-3 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-4 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-5 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-6 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-7 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-8 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-9 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-10 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-11 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-12 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-13 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-14 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-15 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-16 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-17 400,000.00 6.50000% 1000.00000000 5.41667500 0.00000000 0.00000000 A-18 4,000,000.00 6.50000% 1000.00000000 5.41666750 0.00000000 0.00000000 A-19 25,030,000.00 6.50000% 1000.00000000 5.41666680 0.00000000 0.00000000 A-20 30,646,000.00 21.~~38000~~93000% ~~760~~625.~~26823957~~07895647 1.~~50786530~~00533544 0.00000000 0.00000000 A-21 0.00 6.~~12000~~57000% ~~760~~625.~~26823957~~07895647 3.~~87736801~~42230732 0.00000000 0.00000000 A-22 245,168,000.00 6.25000% ~~760~~625.~~26823962~~07895643 3.~~95973043~~25561958 0.00000000 0.00000000 A-23 29,416,000.00 6.50000% 1000.00000000 5.41666678 0.00000000 0.00000000 A-24 39,000,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 A-25 1,000,000.00 6.50000% 1000.00000000 5.41667000 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 5,604,000.00 6.50000% 994.~~94871699~~15850464 5.~~38930585~~38502498 0.00000000 0.00000000 I-B-2 2,201,000.00 6.50000% 994.~~94871422~~15850522 5.~~38930486~~38502499 0.00000000 0.00000000 I-B-3 1,601,000.00 6.50000% 994.~~94871330~~15850718 5.~~38930668~~38502811 0.00000000 0.00000000 I-B-4 601,000.00 6.50000% 994.~~94871880~~15850250 5.~~38930116~~38502496 0.00000000 0.00000000 I-B-5 800,000.00 6.50000% 994.~~94871250~~15850000 5.~~38930000~~38502500 0.00000000 0.00000000 I-B-6 601,202.69 6.50000% 994.~~94872520~~15850917 5.~~38931388~~38502248 0.00000000 0.00000000 II-A-1 245,387,000.00 6.00000% ~~859~~779.~~18037223~~60989991 43.~~29590186~~89804949 0.00000000 0.00000000 II-A-2 71,259,000.00 6.00000% ~~802~~690.~~38337922~~71962826 43.~~01191695~~45359814 0.00000000 0.00000000 II-A-3 18,741,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-A-4 10,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-B-1 2,105,000.00 6.00000% ~~979~~976.~~79442755~~56557720 4.~~89897387~~88282660 0.00000000 0.00000000 II-B-2 876,000.00 6.00000% ~~979~~976.~~79442922~~56558219 4.~~89897260~~88283105 0.00000000 0.00000000 II-B-3 526,000.00 6.00000% ~~979~~976.~~79442966~~56557034 4.~~89897338~~88283270 0.00000000 0.00000000 II-B-4 351,000.00 6.00000% ~~979~~976.~~79441595~~56558405 4.~~89897436~~88282051 0.00000000 0.00000000 II-B-5 175,000.00 6.00000% ~~979~~976.~~79445714~~56560000 4.~~89897143~~88280000 0.00000000 0.00000000 II-B-6 351,593.38 6.00000% ~~979~~976.~~79444323~~56557129 4.~~89898302~~88282800 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance A-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~915~~879.~~11490429~~30798538 A-1 0.~~00000400~~00010000 0.00000000 43.~~11811200~~38574400 0.00000000 ~~625~~519.~~07895600~~02760800 A-2 0.~~00000800~~00016200 0.00000000 5.~~41666000~~41650400 0.00000000 1000.00000000 A-3 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-4 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-5 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-6 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-7 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-8 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-9 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-10 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-11 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-12 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-13 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-14 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-15 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-16 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-17 0.~~00000000~~00015000 0.00000000 5.~~41665000~~41650000 0.00000000 1000.00000000 A-18 0.~~00000750~~00016250 0.00000000 5.~~41666000~~41650500 0.00000000 1000.00000000 A-19 0.~~00000759~~00016221 0.00000000 5.~~41665921~~41650419 0.00000000 1000.00000000 A-20 0.~~00000196~~00003002 0.00000000 1.~~50786334~~00530510 0.00000000 ~~625~~519.~~07895647~~02760621 A-21 0.~~00000522~~00010246 0.00000000 3.~~87736279~~42220486 0.00000000 ~~625~~519.~~07895647~~02760621 A-22 0.~~00000551~~00009757 0.00000000 3.~~95972492~~25552201 0.00000000 ~~625~~519.~~07895643~~02760625 A-23 0.~~00000748~~00016250 0.00000000 5.~~41665930~~41650428 0.00000000 1000.00000000 A-24 0.~~00000744~~00016231 0.00000000 5.~~41665923~~41650436 0.00000000 1000.00000000 A-25 0.~~00001000~~00016000 0.00000000 5.~~41666000~~41650000 0.00000000 1000.00000000 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.~~00000714~~00016060 0.00000000 5.~~38929872~~38486438 0.00000000 ~~994~~993.~~15850464~~34970914 I-B-2 0.~~00000909~~00016356 0.00000000 5.~~38930032~~38486597 0.00000000 ~~994~~993.~~15850522~~34970922 I-B-3 0.~~00000625~~00016240 0.00000000 5.~~38930044~~38486571 0.00000000 ~~994~~993.~~15850718~~34970643 I-B-4 0.~~00000000~~00016639 0.00000000 5.~~38930116~~38485857 0.00000000 ~~994~~993.~~15850250~~34971714 I-B-5 0.~~00001250~~00016250 0.00000000 5.~~38930000~~38486250 0.00000000 ~~994~~993.~~15850000~~34971250 I-B-6 0.~~00000000~~00016633 0.00000000 5.~~38929724~~38485615 0.00000000 ~~994~~993.~~15850917~~34971372 II-A-1 0.~~00036098~~00417149 0.00000000 43.~~29554088~~89387804 0.00000000 ~~779~~702.~~60989991~~67138769 II-A-2 0.~~00033708~~00369581 0.00000000 43.~~01157973~~44990233 0.00000000 ~~690~~582.~~71962826~~74938983 II-A-3 0.~~00041993~~00535084 0.00000000 4.~~99958007~~99464916 0.00000000 1000.00000000 II-A-4 0.~~00042000~~00535100 0.00000000 4.~~99958000~~99464900 0.00000000 1000.00000000 II-B-1 0.~~00041330~~00522565 0.00000000 4.~~89856057~~87760095 0.00000000 ~~976~~973.~~56557720~~31633729 II-B-2 0.~~00041096~~00522831 0.00000000 4.~~89856164~~87760274 0.00000000 ~~976~~973.~~56558219~~31633562 II-B-3 0.~~00041825~~00522814 0.00000000 4.~~89855513~~87760456 0.00000000 ~~976~~973.~~56557034~~31633080 II-B-4 0.~~00039886~~00521368 0.00000000 4.~~89854701~~87760684 0.00000000 ~~976~~973.~~56558405~~31632479 II-B-5 0.~~00040000~~00520000 0.00000000 4.~~89857143~~87760000 0.00000000 ~~976~~973.~~56560000~~31634286 II-B-6 0.~~00039819~~00523332 0.00000000 4.~~89855639~~87759468 0.00000000 ~~976~~973.~~56557129~~31633491 (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 AP-1 0.00000% 0.00 0.00 1,~~069,476.67 1,~~008,895.97 91960,067.~~41957157~~29 86.99503511% AP-2 0.00000% 0.00 0.00 ~~895,576.44~~ 848,642.24 91824,788.~~62100761~~55 89.04571851%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~38,137~~0.4400 Deposits Payments of Interest and Principal 6859,~~069~~767,~~849~~800.0102 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~535~~4,~~019~~348.8007 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 6859,~~604~~772,~~868~~148.8109 Withdrawals Reimbursement for Servicer Advances 0535,019.0080 Payment of Service Fee 9989,~~097~~012.9358 Payment of Interest and Principal 6859,~~543~~148,~~908~~115.3170 Total Withdrawals (Pool Distribution Amount) 6859,~~643~~772,~~006~~148.2408 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 4239,~~400~~284.6031 Servicing Fee Support 4237,~~271~~772.6985 Non-Supported Prepayment/Curtailment Interest Shortfall ~~128~~1,511.9146

SERVICING FEES Gross Servicing Fee ~~132~~118,~~368~~712.5695 Master Servicing Fee 98,~~001~~072.0648 Supported Prepayment/Curtailment Interest Shortfall 4237,~~271~~772.6985 Net Servicing Fee 9989,~~097~~012.9358

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 4 0 0 0 4 21,~~084~~917,~~775~~815.7252 0.00 0.00 0.00 21,~~084~~917,~~775~~815.7252 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 4 0 0 0 4 21,~~084~~917,~~775~~815.7252 0.00 0.00 0.00 21,~~084~~917,~~775~~815.7252 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.~~317460~~347524% 0.000000% 0.000000% 0.000000% 0.~~317460~~347524% 0.~~347275~~349739% 0.000000% 0.000000% 0.000000% 0.~~347275~~349739% 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.~~317460~~347524% 0.000000% 0.000000% 0.000000% 0.~~317460~~347524% 0.~~347275~~349739% 0.000000% 0.000000% 0.000000% 0.~~347275~~349739%

Delinquency Status By Groups

~~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 43 0 0 0 43 21,~~084~~558,~~775~~843.7235 0.00 0.00 0.00 21,~~084~~558,~~775~~843.7235 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 43 0 0 0 43 21,~~084~~558,~~775~~843.7235 0.00 0.00 0.00 21,~~084~~558,~~775~~843.7235 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~618238~~510204% 0.000000% 0.000000% 0.000000% 0.~~618238~~510204% 0.~~695372~~573235% 0.000000% 0.000000% 0.000000% 0.~~695372~~573235% 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.~~618238~~510204% 0.000000% 0.000000% 0.000000% 0.~~618238~~510204% 0.~~695372~~573235% 0.000000% 0.000000% 0.000000% 0.~~695372~~573235% 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 01 0 0 0 01 0358,972.0017 0.00 0.00 0.00 0358,972.0017 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 01 0 0 0 01 0358,972.0017 0.00 0.00 0.00 0358,972.0017 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~177620% 0.000000% 0.000000% 0.000000% 0.~~000000~~177620% 0.~~000000~~143316% 0.000000% 0.000000% 0.000000% 0.~~000000~~143316% 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~~177620% 0.000000% 0.000000% 0.000000% 0.~~000000~~177620% 0.~~000000~~143316% 0.000000% 0.000000% 0.000000% 0.~~000000~~143316%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~788~~282,~~403~~348.1609

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~742832~~735981% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 1,~~385~~260 Number Of Loans Paid In Full ~~125~~109 Ending Scheduled Collateral Loan Count 1,~~260~~151 Beginning Scheduled Collateral Balance ~~635~~570,~~400~~162,~~655~~292.9709 Ending Scheduled Collateral Balance ~~570~~513,~~162~~976,~~292~~998.0983 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~600~~548,~~324~~355,~~639~~723.2224 Ending Scheduled Balance For Wells Fargo Serviced ~~558~~504,~~077~~287,~~495~~938.9648 Ending Scheduled Balance For Other Servicers 129,~~084~~689,~~796~~060.1335 Monthly P &I Constant 4,~~832~~358,~~127~~558.2718 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 6858,~~222~~897,~~873~~951.5609 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~421~~374,~~080~~984,~~163~~359.3562 Ending scheduled Balance For discounted Loans ~~149~~138,~~082~~992,~~128~~639.7421 Scheduled Principal 1,~~260~~153,~~202~~993.6985 Unscheduled Principal 6355,~~978~~031,~~161~~299.1941 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~556~~500,~~506~~942,~~060~~024.5934 Greater Than 80%, less than or equal to 85% 4,~~803~~184,~~017~~676.3221 Greater than 85%, less than or equal to 95% 8,~~993~~840,~~083~~980.2200 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average Coupon Rate 6.~~967053~~964573 6.~~495179~~489333 6.~~742832~~735981 Weighted Average Net Rate 6.~~479154~~478269 5.~~982321~~981812 6.~~243073~~239471 Weighted Average Maturity ~~349~~348 ~~171~~170 ~~349~~348 Beginning Loan Count ~~719~~647 ~~666~~613 1,~~385~~260 Loans Paid In Full 7259 5350 ~~125~~109 Ending Loan Count ~~647~~588 ~~613~~563 1,~~260~~151 Beginning Scheduled Balance ~~333~~295,~~459~~764,~~348~~682.1438 ~~301~~274,~~941~~397,~~307~~609.8371 ~~635~~570,~~400~~162,~~655~~292.9709 Ending scheduled Balance ~~295~~266,~~764~~191,~~682~~051.3832 ~~274~~247,~~397~~785,~~609~~947.7151 ~~570~~513,~~162~~976,~~292~~998.0983 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 21,~~171~~928,~~432~~380.4316 2,~~660~~430,~~694~~178.8302 4,~~832~~358,~~127~~558.2718 Scheduled Principal ~~264~~240,~~968~~735.0651 ~~995~~913,~~234~~258.6334 1,~~260~~153,~~202~~993.6985 Unscheduled Principal 3729,~~429~~332,~~697~~895.7055 2625,~~548~~698,~~463~~403.4986 6355,~~978~~031,~~161~~299.1941 Scheduled Interest 1,~~874~~662,~~639~~348.1698 1,~~572~~427,~~276~~260.7578 3,~~446~~089,~~915~~609.9276 Servicing Fees 6961,~~470~~611.6667 6257,~~897~~101.9029 ~~132~~118,~~368~~712.5695 Master Servicing Fees 4,~~724~~189.0159 43,~~277~~882.0689 98,~~001~~072.0648 Trustee Fee 0.00 0.00 0.00 FRY Amount 6154,~~383~~046.9279 6154,~~855~~936.7815 ~~123~~108,~~239~~982.7094 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,~~739~~542,~~060~~500.5893 1,~~443~~311,~~246~~340.0145 32,~~182~~853,~~306~~841.5938 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 2002-8 TRUST