8-K 1 wfm02004.txt JULY 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): July 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 July 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 July 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: 7/31/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the July 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 46/30/02 Distribution Date: 57/2825/02 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% ~~485~~481,~~730~~809.5017 0.00 116,~~790~~927.5693 I-A-1 94978KAA4 SEQ 6.00000% ~~283~~275,~~012~~170,~~528~~987.1842 1,~~413~~375,~~973~~710.3856 26,~~296~~614,~~741~~554.6991 II-A-PO 94978KAU0 PO 0.00000% 1,~~765~~758,~~910~~776.4361 0.00 28,~~043~~729.6352 II-A-1 94978KAC0 SEQ 6.00000% ~~120~~116,~~759~~679,~~692~~988.9727 ~~603~~583,~~369~~343.4443 13,~~125~~738,~~014~~125.6001 II-A-2 94978KAD8 SEQ 6.50000% 133,002,000.00 ~~719~~720,~~915~~357.6072 0.00 II-A-3 94978KAE6 SEQ 6.50000% 3,370,000.00 18,~~241~~252.2040 0.00 II-A-4 94978KAF3 SEQ 6.50000% 3,040,000.00 16,~~454~~465.9707 0.00 II-A-5 94978KAG1 SEQ 6.50000% 2,900,000.00 15,~~697~~706.1781 0.00 II-A-6 94978KAH9 SEQ 6.50000% 690,000.00 3,~~734~~737.8414 0.00 II-A-7 94978KAJ5 SEQ 6.50000% 2423,~~335~~696,~~628~~420.6956 ~~131~~128,~~724~~343.3318 ~~176~~585,~~267~~689.2943 II-A-8 94978KAK2 SEQ 6.50000% 25,~~260~~077,~~223~~982.0214 ~~136~~135,~~728~~825.9991 9091,~~842~~884.1195 II-A-9 94978KAL0 SEQ 6.50000% 16,~~782~~965,~~776~~017.9886 9091,~~842~~884.1195 (9091,~~842~~884.1195) II-A-10 94978KAM8 SEQ 6.50000% 100,000,000.00 541,~~281~~614.7920 0.00 II-A-11 94978KAN6 SEQ 6.25000% ~~327~~316,~~987~~906,~~190~~581.4291 1,~~707~~650,~~052~~395.8124 310,~~055~~152,~~575~~867.6415 II-A-12 94978KAP1 SEQ 6.50000% ~~120~~116,~~759~~679,~~692~~988.9727 ~~653~~631,~~650~~955.2238 13,~~125~~738,~~014~~125.6001 II-A-13 94978KAQ9 SEQ 2.~~42000~~41000% 7168,~~188~~783,~~322~~319.0481 ~~143~~138,~~461~~126.1145 ~~663~~2,~~200~~203,639.6065 II-A-14 94978KAR7 SEQ 6.~~08000~~09000% 0.00 ~~360~~349,~~431~~041.2154 0.00 II-A-R 94978KAS5 RES 6.50000% 0.00 0.00 0.00 II-A-LR 94978KAT3 RES 6.50000% 0.00 0.00 0.00 B-1 94978KAV8 SUB 6.~~38523~~38568% 17,~~479~~428,~~705~~561.0203 92,~~942~~735.6126 25,~~637~~573.0396 B-2 94978KAW6 SUB 6.~~38523~~38568% 5,~~178~~163,~~692~~540.4407 27,~~536~~474.0057 7,~~595~~576.4577 B-3 94978KAX4 SUB 6.~~38523~~38568% 4,~~531~~518,~~480~~221.3566 24,~~094~~040.6691 6,~~646~~629.2085 B-4 94978KAY2 SUB 6.~~38523~~38568% 1,~~942~~936,~~631~~948.9802 10,~~329~~306.3127 2,~~849~~842.2120 B-5 94978KAZ9 SUB 6.~~38523~~38568% 1,~~294~~290,~~424~~636.1882 6,~~882~~867.6832 1,~~898~~893.5083 B-6 94978KBA3 SUB 6.~~38523~~38568% 1,~~942~~937,~~853~~168.0839 10,~~330~~307.4944 2,~~840~~841.8735 Totals 1,~~267~~237,~~709~~477,~~483~~948.2501 6,~~728~~572,~~674~~491.9275 827,~~493~~106,~~115~~016.8757

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 ~~483~~464,~~939~~881.9424 116,~~790~~927.5693 0.00 I-A-1 0.00 ~~280~~268,~~715~~556,~~786~~432.4951 37,~~710~~990,~~715~~265.0747 0.00 II-A-PO 0.00 1,~~763~~750,~~866~~047.8009 28,~~043~~729.6352 0.00 II-A-1 0.00 ~~119~~112,~~634~~941,~~678~~863.3726 14,~~728~~321,~~384~~468.0444 0.00 II-A-2 0.00 133,002,000.00 ~~719~~720,~~915~~357.6072 0.00 II-A-3 0.00 3,370,000.00 18,~~241~~252.2040 0.00 II-A-4 0.00 3,040,000.00 16,~~454~~465.9707 0.00 II-A-5 0.00 2,900,000.00 15,~~697~~706.1781 0.00 II-A-6 0.00 690,000.00 3,~~734~~737.8414 0.00 II-A-7 0.00 2423,~~159~~110,~~361~~731.4114 ~~307~~714,~~991~~032.6261 0.00 II-A-8 0.00 2524,~~169~~986,~~380~~097.9119 227,~~571~~710.1086 0.00 II-A-9 0.00 1617,~~873~~056,~~619~~902.0981 0.00 0.00 II-A-10 0.00 100,000,000.00 541,~~281~~614.7920 0.00 II-A-11 0.00 ~~324~~306,~~931~~753,~~614~~714.7776 411,~~762~~803,~~628~~262.4539 0.00 II-A-12 0.00 ~~119~~112,~~634~~941,~~678~~863.3726 14,~~778~~370,~~664~~080.8239 0.00 II-A-13 0.00 7066,~~525~~579,~~121~~680.4416 ~~806~~2,~~661~~341,766.7110 0.00 II-A-14 0.00 0.00 ~~360~~349,~~431~~041.2154 0.00 II-A-R 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 B-1 0.00 17,~~454~~402,~~067~~987.9907 118,~~579~~309.6422 0.00 B-2 0.00 5,~~171~~155,~~096~~963.9930 35,~~131~~051.4534 0.00 B-3 0.00 4,~~524~~511,~~834~~591.1581 30,~~740~~670.8676 0.00 B-4 0.00 1,~~939~~934,~~782~~105.7883 13,~~178~~148.5247 0.00 B-5 0.00 1,~~292~~288,~~525~~742.6899 8,~~781~~761.1815 0.00 B-6 81.6718 1,~~940~~934,~~003~~325.5487 13,~~171~~148.3679 1012.8410 Totals 81.6718 1,~~259~~210,~~216~~371,~~358~~930.7229 1533,~~221~~678,~~790~~508.7932 1012.8410 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 ~~485~~481,~~730~~809.5017 1,~~737~~703.6734 5215,224.8959 0.00 0.00 I-A-1 292,203,000.00 ~~283~~275,~~012~~170,~~528~~987.1842 ~~979~~956,~~847~~098.5794 15,~~316~~658,~~894~~455.1297 0.00 0.00 II-A-PO 1,893,276.93 1,~~765~~758,~~910~~776.4361 1,~~574~~584.1104 ~~469~~7,145.5248 0.00 0.00 II-A-1 125,000,000.00 ~~120~~116,~~759~~679,~~692~~988.9727 ~~151~~148,~~694~~187.1230 ~~973~~3,~~320~~589,937.4871 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 2423,~~335~~696,~~628~~420.6956 23,~~767~~217.4399 ~~152~~562,~~499~~471.8544 0.00 0.00 II-A-8 25,530,000.00 25,~~260~~077,~~223~~982.0214 123,~~248~~642.9252 7888,~~593~~242.1943 0.00 0.00 II-A-9 16,513,000.00 16,~~782~~965,~~776~~017.9886 0.00 0.00 (9091,~~842~~884.1195) 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 ~~327~~316,~~987~~906,~~190~~581.4291 ~~412~~402,~~006~~481.0845 29,~~643~~750,~~569~~385.5670 0.00 0.00 II-A-12 125,000,000.00 ~~120~~116,~~759~~679,~~692~~988.9727 ~~151~~148,~~694~~187.1230 ~~973~~3,~~320~~589,937.4871 0.00 0.00 II-A-13 73,688,000.00 7168,~~188~~783,~~322~~319.0481 8987,~~424~~357.2901 ~~573~~2,~~776~~116,282.3264 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,~~479~~428,~~705~~561.0203 25,~~637~~573.0396 0.00 0.00 0.00 B-2 5,201,000.00 5,~~178~~163,~~692~~540.4407 7,~~595~~576.4577 0.00 0.00 0.00 B-3 4,551,000.00 4,~~531~~518,~~480~~221.3566 6,~~646~~629.2085 0.00 0.00 0.00 B-4 1,951,000.00 1,~~942~~936,~~631~~948.9802 2,~~849~~842.2120 0.00 0.00 0.00 B-5 1,300,000.00 1,~~294~~290,~~424~~636.1882 1,~~898~~893.5083 0.00 0.00 0.00 B-6 1,951,222.04 1,~~942~~937,~~853~~168.0839 2,~~840~~841.8735 0.00 0.00 81.6718 Totals 1,300,335,099.28 1,~~267~~237,~~709~~477,~~483~~948.2501 1,~~871~~819,~~461~~817.5785 625,~~712~~378,~~496~~083.4167 (9091,~~842~~884.1195) 81.6718 (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 116,~~790~~927.5693 ~~483~~464,~~939~~881.9424 0.~~98261855~~94392071 116,~~790~~927.5693 I-A-1 26,~~296~~614,~~741~~554.6991 ~~280~~268,~~715~~556,~~786~~432.4951 0.~~96068756~~91907486 26,~~296~~614,~~741~~554.6991 II-A-PO 28,~~043~~729.6352 1,~~763~~750,~~866~~047.8009 0.~~93164754~~92434818 28,~~043~~729.6352 II-A-1 13,~~125~~738,~~014~~125.6001 ~~119~~112,~~634~~941,~~678~~863.3726 0.~~95707743~~90353491 13,~~125~~738,~~014~~125.6001 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 ~~176~~585,~~267~~689.2943 2423,~~159~~110,~~361~~731.4114 0.~~96637446~~92442925 ~~176~~585,~~267~~689.2943 II-A-8 9091,~~842~~884.1195 2524,~~169~~986,~~380~~097.9119 0.~~98587469~~97869554 9091,~~842~~884.1195 II-A-9 (9091,~~842~~884.1195) 1617,~~873~~056,~~619~~902.0981 1.~~02183850~~03293786 (9091,~~842~~884.1195) II-A-10 0.00 100,000,000.00 1.00000000 0.00 II-A-11 310,~~055~~152,~~575~~867.6415 ~~324~~306,~~931~~753,~~614~~714.7776 0.~~95707743~~90353491 310,~~055~~152,~~575~~867.6415 II-A-12 13,~~125~~738,~~014~~125.6001 ~~119~~112,~~634~~941,~~678~~863.3726 0.~~95707743~~90353491 13,~~125~~738,~~014~~125.6001 II-A-13 ~~663~~2,~~200~~203,639.6065 7066,~~525~~579,~~121~~680.4416 0.~~95707743~~90353491 ~~663~~2,~~200~~203,639.6065 II-A-14 0.00 0.00 0.00000000 0.00 II-A-R 0.00 0.00 0.00000000 0.00 II-A-LR 0.00 0.00 0.00000000 0.00 B-1 25,~~637~~573.0396 17,~~454~~402,~~067~~987.9907 0.~~99425053~~99134076 25,~~637~~573.0396 B-2 7,~~595~~576.4577 5,~~171~~155,~~096~~963.9930 0.~~99425053~~99134076 7,~~595~~576.4577 B-3 6,~~646~~629.2085 4,~~524~~511,~~834~~591.1581 0.~~99425053~~99134076 6,~~646~~629.2085 B-4 2,~~849~~842.2120 1,~~939~~934,~~782~~105.7883 0.~~99425053~~99134076 2,~~849~~842.2120 B-5 1,~~898~~893.5083 1,~~292~~288,~~525~~742.6899 0.~~99425052~~99134076 1,~~898~~893.5083 B-6 2,~~849~~842.5453 1,~~940~~934,~~003~~325.5487 0.~~99425053~~99134072 2,~~840~~841.8735 Totals 827,~~493~~106,~~124~~017.5475 1,~~259~~210,~~216~~371,~~358~~930.7229 0.~~96837835~~93081540 827,~~493~~106,~~115~~016.8757

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 ~~986~~978.~~25420155~~29211519 3.~~52826174~~45855620 030.~~10739080~~91285364 0.00000000 I-A-1 292,203,000.00 ~~968~~941.~~54764729~~71171213 3.~~35331112~~27203670 419.~~50677823~~36481135 0.00000000 II-A-PO 1,893,276.93 ~~932~~928.~~72695717~~95898224 0.~~83142090~~83666577 03.~~24799330~~77413356 0.00000000 II-A-1 125,000,000.00 ~~966~~933.~~07754376~~43990616 1.~~21355296~~18549840 728.~~78656384~~71950168 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 ~~973~~947.~~42514760~~85682240 0.~~95069720~~92871960 622.~~09999400~~49885760 0.00000000 II-A-8 25,530,000.00 ~~989~~982.~~43294242~~29463925 0.~~47978535~~14267607 3.~~07846416~~45642107 0.00000000 II-A-9 16,513,000.00 ~~1016~~1027.~~33724823~~37345485 0.00000000 0.00000000 (5.~~50124811~~56440078) II-A-10 100,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 339,504,000.00 ~~966~~933.~~07754377~~43990619 1.~~21355295~~18549840 728.~~78656381~~71950168 0.00000000 II-A-12 125,000,000.00 ~~966~~933.~~07754376~~43990616 1.~~21355296~~18549840 728.~~78656384~~71950168 0.00000000 II-A-13 73,688,000.00 ~~966~~933.~~07754370~~43990623 1.~~21355295~~18549845 728.~~78656389~~71950168 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 ~~995~~992.~~71090971~~79755226 1.~~46038337~~45679066 0.00000000 0.00000000 B-2 5,201,000.00 ~~995~~992.~~71090944~~79755239 1.~~46038262~~45679100 0.00000000 0.00000000 B-3 4,551,000.00 ~~995~~992.~~71090969~~79755219 1.~~46038233~~45678972 0.00000000 0.00000000 B-4 1,951,000.00 ~~995~~992.~~71090723~~79754997 1.~~46038442~~45679139 0.00000000 0.00000000 B-5 1,300,000.00 ~~995~~992.~~71090769~~79755385 1.~~46038462~~45679231 0.00000000 0.00000000 B-6 1,951,222.04 ~~995~~992.~~71091356~~79751371 1.~~45594399~~45618999 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 334.~~63565253~~37140984 ~~982~~943.~~61854901~~92070535 0.~~98261855~~94392071 334.~~63565253~~37140984 I-A-1 0.00000000 722.~~86008936~~63684805 ~~960~~919.~~68755793~~07486408 0.~~96068756~~91907486 722.~~86008936~~63684805 II-A-PO 0.00000000 14.~~07941420~~61079933 ~~931~~924.~~64754297~~34818291 0.~~93164754~~92434818 14.~~07941420~~61079933 II-A-1 0.00000000 929.~~00011680~~90500008 ~~957~~903.~~07742696~~53490608 0.~~95707743~~90353491 929.~~00011680~~90500008 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 723.~~05069160~~42757720 ~~966~~924.~~37445640~~42924560 0.~~96637446~~92442925 723.~~05069160~~42757720 II-A-8 0.00000000 3.~~55824951~~59909714 ~~985~~978.~~87469291~~69554211 0.~~98587469~~97869554 3.~~55824951~~59909714 II-A-9 0.00000000 (5.~~50124811~~56440078) 1,~~021~~032.~~83849634~~93785563 1.~~02183850~~03293786 (5.~~50124811~~56440078) II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 929.~~00011676~~90500009 ~~957~~903.~~07742698~~53490610 0.~~95707743~~90353491 929.~~00011676~~90500009 II-A-12 0.00000000 929.~~00011680~~90500008 ~~957~~903.~~07742696~~53490608 0.~~95707743~~90353491 929.~~00011680~~90500008 II-A-13 0.00000000 929.~~00011671~~90500014 ~~957~~903.~~07742699~~53490609 0.~~95707743~~90353491 929.~~00011671~~90500014 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.~~46038337~~45679066 ~~994~~991.~~25052635~~34076161 0.~~99425053~~99134076 1.~~46038337~~45679066 B-2 0.00000000 1.~~46038262~~45679100 ~~994~~991.~~25052682~~34076139 0.~~99425053~~99134076 1.~~46038262~~45679100 B-3 0.00000000 1.~~46038233~~45678972 ~~994~~991.~~25052736~~34076247 0.~~99425053~~99134076 1.~~46038233~~45678972 B-4 0.00000000 1.~~46038442~~45679139 ~~994~~991.~~25052793~~34076371 0.~~99425053~~99134076 1.~~46038442~~45679139 B-5 0.00000000 1.~~46038462~~45679231 ~~994~~991.~~25052308~~34076154 0.~~99425052~~99134076 1.~~46038462~~45679231 B-6 0.~~00444337~~00060475 1.~~46038736~~45679474 ~~994~~991.~~25052620~~34072409 0.~~99425053~~99134072 1.~~45594399~~45618999 (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% ~~485~~481,~~730~~809.5017 0.00 0.00 0.00 I-A-1 292,203,000.00 6.00000% ~~283~~275,~~012~~170,~~528~~987.1842 1,~~415~~375,~~062~~854.6494 0.00 0.00 II-A-PO 1,893,276.93 0.00000% 1,~~765~~758,~~910~~776.4361 0.00 0.00 0.00 II-A-1 125,000,000.00 6.00000% ~~120~~116,~~759~~679,~~692~~988.9727 ~~603~~583,~~798~~399.4694 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% 2423,~~335~~696,~~628~~420.6956 ~~131~~128,~~817~~355.9961 0.00 0.00 II-A-8 25,530,000.00 6.50000% 25,~~260~~077,~~223~~982.0214 ~~136~~135,~~826~~839.2107 0.00 0.00 II-A-9 16,513,000.00 6.50000% 16,~~782~~965,~~776~~017.9886 9091,~~906~~893.7185 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% ~~327~~316,~~987~~906,~~190~~581.4291 1,~~708~~650,~~266~~555.6211 0.00 0.00 II-A-12 125,000,000.00 6.50000% ~~120~~116,~~759~~679,~~692~~988.9727 ~~654~~632,~~115~~016.0060 0.00 0.00 II-A-13 73,688,000.00 2.~~42000~~41000% 7168,~~188~~783,~~322~~319.0481 ~~143~~138,~~563~~139.1283 0.00 0.00 II-A-14 0.00 6.~~08000~~09000% 7168,~~188~~783,~~322~~319.0481 ~~360~~349,~~687~~075.5035 0.00 0.00 II-A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 II-A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 B-1 17,555,000.00 6.~~38523~~38568% 17,~~479~~428,~~705~~561.0203 9392,~~009~~744.8940 0.00 0.00 B-2 5,201,000.00 6.~~38523~~38568% 5,~~178~~163,~~692~~540.4407 27,~~555~~477.9328 0.00 0.00 B-3 4,551,000.00 6.~~38523~~38568% 4,~~531~~518,~~480~~221.3566 24,~~112~~043.1128 0.00 0.00 B-4 1,951,000.00 6.~~38523~~38568% 1,~~942~~936,~~631~~948.9802 10,~~336~~307.7928 0.00 0.00 B-5 1,300,000.00 6.~~38523~~38568% 1,~~294~~290,~~424~~636.1882 6,~~887~~868.6600 0.00 0.00 B-6 1,951,222.04 6.~~38523~~38568% 1,~~942~~937,~~853~~168.0839 10,~~337~~308.9645 0.00 0.00 Totals 1,300,335,099.28 6,~~733~~573,~~545~~139.4383 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 ~~483~~464,~~939~~881.9424 I-A-1 ~~1,089~~144.2637 0.00 1,~~413~~375,~~973~~710.3856 0.00 ~~280~~268,~~715~~556,~~786~~432.4951 II-A-PO 0.00 0.00 0.00 0.00 1,~~763~~750,~~866~~047.8009 II-A-1 ~~429~~56.0351 0.00 ~~603~~583,~~369~~343.4443 0.00 ~~119~~112,~~634~~941,~~678~~863.3726 II-A-2 ~~511~~69.9078 0.00 ~~719~~720,~~915~~357.6072 0.00 133,002,000.00 II-A-3 121.9777 0.00 18,~~241~~252.2040 0.00 3,370,000.00 II-A-4 111.7059 0.00 16,~~454~~465.9707 0.00 3,040,000.00 II-A-5 111.1652 0.00 15,~~697~~706.1781 0.00 2,900,000.00 II-A-6 20.6636 0.00 3,~~734~~737.8414 0.00 690,000.00 II-A-7 9312.6643 0.00 ~~131~~128,~~724~~343.3318 0.00 2423,~~159~~110,~~361~~731.4114 II-A-8 9713.2216 0.00 ~~136~~135,~~728~~825.9991 0.00 2524,~~169~~986,~~380~~097.9119 II-A-9 648.5990 0.00 9091,~~842~~884.1195 0.00 1617,~~873~~056,~~619~~902.0981 II-A-10 ~~384~~52.8847 0.00 541,~~281~~614.7920 0.00 100,000,000.00 II-A-11 ~~1,213~~159.8188 0.00 1,~~707~~650,~~052~~395.8124 0.00 ~~324~~306,~~931~~753,~~614~~714.7776 II-A-12 ~~464~~61.7822 0.00 ~~653~~631,~~650~~955.2238 0.00 ~~119~~112,~~634~~941,~~678~~863.3726 II-A-13 ~~102~~13.0138 0.00 ~~143~~138,~~461~~126.1145 0.00 7066,~~525~~579,~~121~~680.4416 II-A-14 ~~256~~33.2981 0.00 ~~360~~349,~~431~~041.2154 0.00 7066,~~525~~579,~~121~~680.4416 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 0.00 B-1 679.2814 0.00 92,~~942~~735.6126 0.00 17,~~454~~402,~~067~~987.9907 B-2 192.9371 0.00 27,~~536~~474.0057 0.00 5,~~171~~155,~~096~~963.9930 B-3 172.4437 0.00 24,~~094~~040.6691 0.00 4,~~524~~511,~~834~~591.1581 B-4 71.4802 0.00 10,~~329~~306.3127 0.00 1,~~939~~934,~~782~~105.7883 B-5 40.9868 0.00 6,~~882~~867.6832 0.00 1,~~292~~288,~~525~~742.6899 B-6 71.4802 0.00 10,~~330~~307.4944 0.00 1,~~940~~934,~~003~~325.5487 Totals ~~4,870~~648.5109 0.00 6,~~728~~572,~~674~~491.9275 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% ~~986~~978.~~25420155~~29211519 0.00000000 0.00000000 0.00000000 I-A-1 292,203,000.00 6.00000% ~~968~~941.~~54764729~~71171213 4.~~84273823~~70855857 0.00000000 0.00000000 II-A-PO 1,893,276.93 0.00000% ~~932~~928.~~72695717~~95898224 0.00000000 0.00000000 0.00000000 II-A-1 125,000,000.00 6.00000% ~~966~~933.~~07754376~~43990616 4.~~83038768~~66719952 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% ~~973~~947.~~42514760~~85682240 5.~~27271960~~13422440 0.00000000 0.00000000 II-A-8 25,530,000.00 6.50000% ~~989~~982.~~43294242~~29463925 5.~~35942852~~32076263 0.00000000 0.00000000 II-A-9 16,513,000.00 6.50000% ~~1016~~1027.~~33724823~~37345485 5.~~50516018~~56493974 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% ~~966~~933.~~07754377~~43990619 54.~~03165388~~86166617 0.00000000 0.00000000 II-A-12 125,000,000.00 6.50000% ~~966~~933.~~07754376~~43990616 5.~~23292000~~05613280 0.00000000 0.00000000 II-A-13 73,688,000.00 2.~~42000~~41000% ~~966~~933.~~07754370~~43990623 1.~~94825643~~87465842 0.00000000 0.00000000 II-A-14 0.00 6.~~08000~~09000% ~~966~~933.~~07754370~~43990623 4.~~89479291~~73720755 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.~~38523~~38568% ~~995~~992.~~71090971~~79755226 5.~~29819937~~28307605 0.00000000 0.00000000 B-2 5,201,000.00 6.~~38523~~38568% ~~995~~992.~~71090944~~79755239 5.~~29819842~~28307633 0.00000000 0.00000000 B-3 4,551,000.00 6.~~38523~~38568% ~~995~~992.~~71090969~~79755219 5.~~29820040~~28307625 0.00000000 0.00000000 B-4 1,951,000.00 6.~~38523~~38568% ~~995~~992.~~71090723~~79754997 5.~~29820092~~28307535 0.00000000 0.00000000 B-5 1,300,000.00 6.~~38523~~38568% ~~995~~992.~~71090769~~79755385 5.~~29820000~~28307692 0.00000000 0.00000000 B-6 1,951,222.04 6.~~38523~~38568% ~~995~~992.~~71091356~~79751371 5.~~29819764~~28307378 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 ~~982~~943.~~61854901~~92070535 I-A-1 0.~~00372775~~00049407 0.00000000 4.~~83901048~~70806446 0.00000000 ~~960~~919.~~68755793~~07486408 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~931~~924.~~64754297~~34818291 II-A-1 0.~~00343224~~00045208 0.00000000 4.~~82695552~~66674744 0.00000000 ~~957~~903.~~07742696~~53490608 II-A-2 0.~~00384881~~00052465 0.00000000 5.~~41281785~~41614201 0.00000000 1000.00000000 II-A-3 0.~~00384866~~00052522 0.00000000 5.~~41281899~~41614243 0.00000000 1000.00000000 II-A-4 0.~~00384868~~00052303 0.00000000 5.~~41281908~~41614145 0.00000000 1000.00000000 II-A-5 0.~~00384828~~00052414 0.00000000 5.~~41281724~~41614138 0.00000000 1000.00000000 II-A-6 0.~~00385507~~00052174 0.00000000 5.~~41281159~~41614493 0.00000000 1000.00000000 II-A-7 0.~~00374640~~00049720 0.00000000 5.~~26897320~~13372720 0.00000000 ~~966~~924.~~37445640~~42924560 II-A-8 0.~~00380807~~00051547 0.00000000 5.~~35562045~~32024716 0.00000000 ~~985~~978.~~87469291~~69554211 II-A-9 0.~~00391146~~00053897 0.00000000 5.~~50124811~~56440078 0.00000000 ~~1021~~1032.~~83849634~~93785563 II-A-10 0.~~00384880~~00052470 0.00000000 5.~~41281790~~41614200 0.00000000 1000.00000000 II-A-11 0.~~00357525~~00047092 0.00000000 54.~~02807864~~86119527 0.00000000 ~~957~~903.~~07742698~~53490610 II-A-12 0.~~00371824~~00048976 0.00000000 5.~~22920176~~05564304 0.00000000 ~~957~~903.~~07742696~~53490608 II-A-13 0.~~00138435~~00018158 0.00000000 1.~~94687208~~87447685 0.00000000 ~~957~~903.~~07742699~~53490609 II-A-14 0.~~00347804~~00045883 0.00000000 4.~~89131487~~73674872 0.00000000 ~~957~~903.~~07742699~~53490609 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.~~00383253~~00052065 0.00000000 5.~~29436685~~28255540 0.00000000 ~~994~~991.~~25052635~~34076161 B-2 0.~~00383196~~00052105 0.00000000 5.~~29436647~~28255528 0.00000000 ~~994~~991.~~25052682~~34076139 B-3 0.~~00383212~~00052076 0.00000000 5.~~29436607~~28255548 0.00000000 ~~994~~991.~~25052736~~34076247 B-4 0.~~00383393~~00052281 0.00000000 5.~~29436699~~28255766 0.00000000 ~~994~~991.~~25052793~~34076371 B-5 0.~~00383077~~00052308 0.00000000 5.~~29436923~~28255385 0.00000000 ~~994~~991.~~25052308~~34076154 B-6 0.~~00383350~~00052275 0.00000000 5.~~29436927~~28255616 0.00000000 ~~994~~991.~~25052620~~34072409 (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 ~~150,321~~0.3400 Deposits Payments of Interest and Principal 1534,~~536~~683,~~101~~934.0152 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1534,~~536~~683,~~101~~934.0152 Withdrawals Reimbursement for Servicer Advances 0676,050.0052 Payment of Service Fee ~~289~~269,~~417~~867.6817 Payment of Interest and Principal 1533,~~221~~678,~~790~~508.7729 Total Withdrawals (Pool Distribution Amount) 1534,~~511~~624,~~208~~425.4598 Ending Balance ~~175~~59,~~213~~508.9054

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 615,~~457~~008.7330 Servicing Fee Support 114,~~587~~360.2221 Non-Supported Prepayment/Curtailment Interest Shortfall ~~4,870~~648.5109

SERVICING FEES Gross Servicing Fee ~~273~~266,~~051~~697.7820 Master Servicing Fee 17,~~953~~530.1218 Supported Prepayment/Curtailment Interest Shortfall 114,~~587~~360.2221 Net Servicing Fee ~~289~~269,~~417~~867.6817

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3 0 0 0 3 1988,~~446,841~~698.9009 0.00 0.00 0.00 1988,~~446,841~~698.9009 60 Days 10 0 0 0 10 ~~399,058~~0.2000 0.00 0.00 0.00 ~~399,058~~0.2000 90 Days 1 0 0 1 0 1 ~~379,375.22~~ 0.00 0.00 525,480.81 0.00 ~~379~~525,~~375~~480.2281 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 53 0 01 0 54 2988,~~225,275~~698.3209 0.00 0525,480.0081 0.00 21,~~225~~514,~~275~~178.3290 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.~~107836~~111524% 0.000000% 0.000000% 0.000000% 0.~~107836~~111524% 0.~~114399~~080560% 0.000000% 0.000000% 0.000000% 0.~~114399~~080560% 60 Days 0.~~035945~~000000% 0.000000% 0.000000% 0.000000% 0.~~035945~~000000% 0.~~031553~~000000% 0.000000% 0.000000% 0.000000% 0.~~031553~~000000% 90 Days 0.~~035945~~000000% 0.000000% 0.~~000000~~037175% 0.000000% 0.~~035945~~037175% 0.~~029997~~000000% 0.000000% 0.~~000000~~042816% 0.000000% 0.~~029997~~042816% 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.~~179727~~111524% 0.000000% 0.~~000000~~037175% 0.000000% 0.~~179727~~148699% 0.~~175949~~080560% 0.000000% 0.~~000000~~042816% 0.000000% 0.~~175949~~123376%

Delinquency Status By ~~Group~~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 21 0 0 0 21 ~~921~~282,~~361~~291.0917 0.00 0.00 0.00 ~~921~~282,~~361~~291.0917 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 21 0 0 0 21 ~~921~~282,~~361~~291.0917 0.00 0.00 0.00 ~~921~~282,~~361~~291.0917 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~316957~~163934% 0.000000% 0.000000% 0.000000% 0.~~316957~~163934% 0.~~318665~~101709% 0.000000% 0.000000% 0.000000% 0.~~318665~~101709% 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.~~316957~~163934% 0.000000% 0.000000% 0.000000% 0.~~316957~~163934% 0.~~318665~~101709% 0.000000% 0.000000% 0.000000% 0.~~318665~~101709% 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 12 0 0 0 12 ~~525~~706,~~480~~406.8192 0.00 0.00 0.00 ~~525~~706,~~480~~406.8192 60 Days 10 0 0 0 10 ~~399,058~~0.2000 0.00 0.00 0.00 ~~399,058~~0.2000 90 Days 1 0 0 1 0 1 ~~379,375.22~~ 0.00 0.00 525,480.81 0.00 ~~379~~525,~~375~~480.2281 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 32 0 01 0 3 1706,~~303,914~~406.2392 0.00 0525,480.0081 0.00 1,~~303~~231,~~914~~887.2373 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~046490~~096154% 0.000000% 0.000000% 0.000000% 0.~~046490~~096154% 0.~~054072~~075554% 0.000000% 0.000000% 0.000000% 0.~~054072~~075554% 60 Days 0.~~046490~~000000% 0.000000% 0.000000% 0.000000% 0.~~046490~~000000% 0.~~041063~~000000% 0.000000% 0.000000% 0.000000% 0.~~041063~~000000% 90 Days 0.~~046490~~000000% 0.000000% 0.~~000000~~048077% 0.000000% 0.~~046490~~048077% 0.~~039038~~000000% 0.000000% 0.~~000000~~056203% 0.000000% 0.~~039038~~056203% 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.~~139470~~096154% 0.000000% 0.~~000000~~048077% 0.000000% 0.~~139470~~144231% 0.~~134173~~075554% 0.000000% 0.~~000000~~056203% 0.000000% 0.~~134173~~131757%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~737~~772,~~343~~090.8384

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class II-A-1 1,173,441,822.35 90.24149413% 1,~~137~~095,~~817~~680,~~813~~019.559 90.~~35919885~~52424239% 9.~~517715~~348277% 0.000000% Class II-A-2 1,040,439,822.35 80.01320759% 1962,~~004~~678,~~815,813~~019.5594 79.~~79691549~~53571922% 1011.~~581172~~008669% 0.000000% Class II-A-3 1,037,069,822.35 79.75404362% 1959,~~001~~308,~~445,813~~019.5594 79.~~52928872~~25729240% 0.~~268105~~278937% 0.000000% Class II-A-4 1,034,029,822.35 79.52025773% ~~998~~956,~~405~~268,~~813~~019.5594 79.~~28786873~~00612993% 0.~~241852~~251623% 0.000000% Class II-A-5 1,031,129,822.35 79.29723830% ~~995~~953,~~505~~368,~~813~~019.5594 7978.~~05756677~~76653416% 0.~~230714~~240035% 0.000000% Class II-A-6 1,030,439,822.35 79.24417505% ~~994~~952,~~815~~678,~~813~~019.5594 7978.~~00277078~~70952689% 0.~~054894~~057112% 0.000000% Class II-A-7 1,005,439,822.35 77.32159371% ~~970~~929,~~656~~567,~~452~~288.1480 7776.~~08416790~~80013602% 1.~~922034~~912891% 0.000000% Class II-A-8 979,909,822.35 75.35825364% ~~945~~904,~~487~~581,~~071~~191.2361 7574.~~08535485~~73580384% 2.~~002387~~068117% 0.000000% Class II-A-9 963,396,822.35 74.08835022% ~~928~~887,~~613~~524,~~452~~288.1480 73.~~74534533~~32657562% 1.~~342406~~411812% 0.000000% Class II-A-10 863,396,822.35 66.39802485% ~~828~~787,~~613~~524,~~452~~288.1480 65.~~80389831~~06465237% 78.~~955649~~277070% 0.000000% Class II-A-11 523,892,822.35 40.28906261% ~~503~~480,~~681~~770,~~837~~574.3704 39.~~99962627~~72089587% 25.~~850417~~390220% 0.000000% Class II-A-12 398,892,822.35 30.67615591% ~~384~~367,~~047~~828,~~159~~710.0078 30.~~49890167~~38972580% 9.~~517715~~348277% 0.000000% Class II-A-13 325,204,822.35 25.00930895% ~~313~~301,~~522~~249,~~037~~030.5662 24.~~89818651~~88896372% 5.~~610731~~510847% 0.000000% Class II-A-14 325,204,822.35 25.00930895% ~~313~~301,~~522~~249,~~037~~030.5662 24.~~89818651~~88896372% 0.000000% 0.000000% Class II-A-R 325,204,772.35 25.00930510% ~~313~~301,~~522~~249,~~037~~030.5662 24.~~89818651~~88896372% 0.000000% 0.000000% Class II-A-LR 325,204,722.35 25.00930126% ~~313~~301,~~522~~249,~~037~~030.5662 24.~~89818651~~88896372% 0.000000% 0.000000% Class I-A-1 32,509,222.04 2.50006495% 32,~~322~~227,~~311~~716.1387 2.~~56685921~~66262924% 22.~~332761~~228604% 0.000000% Class B-1 14,954,222.04 1.15002833% 14,~~868~~824,~~243~~729.1480 1.~~18075365~~22480780% 1.~~388584~~440457% 0.000000% Class B-2 9,753,222.04 0.75005451% 9,~~697~~668,~~146~~766.1550 0.~~77009372~~79882607% 0.~~411394~~426763% 0.000000% Class B-3 5,202,222.04 0.40006780% 5,~~172~~157,~~312~~174.0069 0.~~41075642~~42608182% 0.~~359980~~373428% 0.000000% Class B-4 3,251,222.04 0.25002955% 3,~~232~~223,~~529~~068.2286 0.~~25670960~~26628748% 0.~~154322~~160087% 0.000000% Class B-5 1,951,222.04 0.15005532% 1,~~940~~934,~~003~~325.5487 0.~~15406435~~15981252% 0.~~102829~~106670% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~154340~~160106% 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.~~846939~~841875% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~312~~310 Beginning Scheduled Collateral Loan Count 2,~~793~~745 Number Of Loans Paid In Full 1155 Ending Scheduled Collateral Loan Count 2,~~782~~690 Beginning Scheduled Collateral Balance 1,~~267~~237,~~709~~477,~~483~~948.2602 Ending Scheduled Collateral Balance 1,~~259~~210,~~216~~371,~~358~~930.7329 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 1,~~264~~227,~~728~~288,~~788~~418.5611 Ending Scheduled Balance For Wells Fargo Serviced 1,~~168~~123,~~285~~635,~~429~~064.6765 Ending Scheduled Balance For Other Servicers 9086,~~930~~736,~~929~~865.0664 Monthly P &I Constant 8,~~888~~711,~~358~~134.5770 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1533,~~003~~434,~~119~~392.5130 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~879~~835,~~504~~859,~~551~~254.8432 Ending scheduled Balance For discounted Loans ~~379~~374,~~711~~512,~~806~~675.8997 Scheduled Principal 1,~~859~~816,~~221~~176.3149 Unscheduled Principal 625,~~633~~289,~~903~~841.2224 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 1,~~226~~178,~~704~~774,~~174~~188.3258 Greater Than 80%, less than or equal to 85% 87,~~304~~813,~~976~~749.1442 Greater than 85%, less than or equal to 95% 2423,~~295~~880,~~995~~865.6613 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.~~567650~~564834 6.~~930160~~924024 6.~~846939~~841875 Weighted Average Net Rate 5.~~990474~~989810 6.~~488250~~487610 6.~~373976~~373759 Weighted Average Maturity ~~174~~172 ~~353~~351 ~~312~~310 Beginning Loan Count ~~633~~623 2,~~160~~122 2,~~793~~745 Loans Paid In Full 213 942 1155 Ending Loan Count ~~631~~610 2,~~151~~080 2,~~782~~690 Beginning Scheduled Balance ~~290~~283,~~928~~031,~~678~~913.0711 ~~976~~954,~~780~~446,~~805~~034.1991 1,~~267~~237,~~709~~477,~~483~~948.2602 Ending scheduled Balance ~~288~~276,~~604~~374,~~420~~791.1807 ~~970~~933,~~611~~997,~~938~~139.5522 1,~~259~~210,~~216~~371,~~358~~930.7329 Record Date 0406/30/2002 0406/30/2002 0406/30/2002 Principal And Interest Constant 2,~~528~~479,~~078~~513.8662 6,~~360~~231,~~279~~621.7108 8,~~888~~711,~~358~~134.5770 Scheduled Principal 1983,~~007,310~~441.8848 ~~851~~832,~~910~~735.4301 1,~~859~~816,~~221~~176.3149 Unscheduled Principal 15,~~316~~673,~~947~~680.0156 519,~~316~~616,~~956~~160.2168 625,~~633~~289,~~903~~841.2224 Scheduled Interest 1,~~517~~475,~~157~~650.2073 5,~~505~~381,~~186~~115.0267 76,~~022~~856,~~343~~766.2240 Servicing Fees 6059,~~704~~002.8147 ~~212~~207,~~346~~694.9673 ~~273~~266,~~051~~697.7820 Master Servicing Fees 4,~~121~~009.4829 13,~~831~~520.6489 17,~~953~~530.1218 Trustee Fee 0.00 0.00 0.00 FRY Amount 7572,~~104~~602.4413 ~~133~~125,~~371~~885.1756 ~~208~~198,~~475~~487.6168 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,~~377~~340,~~226~~036.4685 5,~~145~~034,~~636~~014.2548 6,~~522~~374,~~862~~051.7133 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