8-K 1 wfm02008.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 2002-8 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 July 25, 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 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 2002-8 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: 8/1/02 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 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: 2002-8 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% 2,~~029~~018,~~841~~654.5092 0.00 6,~~664~~221.3370 A-1 94978TAA5 SEQ 6.50000% 2,~~500~~449,~~000~~665.0029 13,~~540~~268.62 1537,~~119~~892.1055 A-2 94978TAB3 SEQ 6.50000% 5,000,000.00 27,~~081~~082.2551 0.00 A-3 94978TAC1 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-4 94978TAD9 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-5 94978TAE7 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-6 94978TAF4 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-7 94978TAG2 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-8 94978TAH0 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-9 94978TAJ6 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-10 94978TAK3 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-11 94978TAL1 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-12 94978TAM9 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-13 94978TAN7 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-14 94978TAP2 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-15 94978TAQ0 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-16 94978TAR8 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-17 94978TAS6 SEQ 6.50000% 400,000.00 2,166.5060 0.00 A-18 94978TAT4 SEQ 6.50000% 4,000,000.00 21,~~665~~666.0001 0.00 A-19 94978TAU1 SEQ 6.50000% 25,030,000.00 135,~~568~~575.7206 0.00 A-20 94978TAV9 SEQ 2.~~42000~~39000% 30,~~646~~028,~~000~~976.0097 6159,~~798~~805.0090 ~~185~~464,~~336~~501.0198 A-21 94978TAW7 SEQ 6.~~08000~~11000% 0.00 ~~155~~152,~~261~~892.1090 0.00 A-22 94978TAX5 SEQ 6.25000% ~~245~~240,~~168~~231,~~000~~815.0073 1,~~276~~251,~~818~~169.2543 13,~~482~~716,~~688~~015.1281 A-23 94978TAY3 SEQ 6.50000% 29,416,000.00 159,~~324~~331.3984 0.00 A-24 94978TAZ0 SEQ 6.50000% 39,000,000.00 211,~~233~~243.7259 0.00 A-25 94978TBA4 SEQ 6.50000% 1,000,000.00 5,416.2550 0.00 A-R 94978TBB2 RES 6.50000% 500.00 0.2700 500.00 A-LR 94978TBC0 RES 6.50000% 500.00 0.2700 500.00 I-B-1 94978TBJ5 SUB 6.50000% 5,~~604~~594,~~000~~466.0008 30,~~352~~302.6644 4,~~762~~783.2373 I-B-2 94978TBK2 SUB 6.50000% 2,~~201~~197,~~000~~255.0050 11,~~921~~901.1644 1,~~870~~878.3983 I-B-3 94978TBL0 SUB 6.50000% 1,~~601~~598,~~000~~276.0027 8,~~671~~657.4107 1,~~360~~366.5166 I-B-4 94978TBQ9 SUB 6.50000% ~~601~~599,~~000~~977.0054 3,~~255~~249.1778 ~~510~~513.7203 I-B-5 94978TBR7 SUB 6.50000% ~~800~~798,~~000~~638.0098 4,~~333~~325.0083 ~~679~~682.8390 I-B-6 94978TBS5 SUB 6.50000% ~~601~~600,~~202~~179.6989 3,~~256~~250.2688 ~~510~~513.4302 II-A-1 94978TBD8 SEQ 6.00000% ~~245~~241,~~387~~394,~~000~~611.0074 1,~~226~~206,~~521~~663.7455 23,~~348~~651,~~948~~944.9432 II-A-2 94978TBE6 SEQ 6.00000% 7169,~~259~~632,~~000~~023.0073 ~~356~~348,~~174~~070.9984 ~~957~~1,~~242~~488,238.6271 II-A-3 94978TBF3 SEQ 6.00000% 18,741,000.00 93,~~673~~680.4497 0.00 II-A-4 94978TBG1 SEQ 6.00000% 10,000,000.00 49,~~983~~987.1618 0.00 II-B-1 94978TBM8 SUB 6.00000% 2,~~105~~090,~~000~~803.0080 10,~~521~~451.4534 7,~~061~~133.2390 II-B-2 94978TBN6 SUB 6.00000% ~~876~~870,~~000~~092.0022 4,~~378~~349.5235 2,~~938~~968.5579 II-B-3 94978TBP1 SUB 6.00000% ~~526~~522,~~000~~452.0064 2,~~629~~611.1159 1,~~764~~782.4763 II-B-4 94978TBT3 SUB 6.00000% ~~351~~348,~~000~~632.0084 1,~~754~~742.4172 1,~~177~~189.4355 II-B-5 94978TBU0 SUB 6.00000% ~~175~~173,~~000~~819.0079 ~~874~~868.7188 ~~587~~593.0408 II-B-6 94978TBV8 SUB 6.00000% ~~351~~349,~~593~~222.3822 1,~~757~~745.3766 1,~~177~~190.8638 Totals ~~750~~739,~~969~~686,~~737~~566.5715 3,~~910~~851,~~263~~810.9088 59,~~020~~389,~~499~~411.8157

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-P 0.00 2,~~023~~012,~~177~~433.1722 6,~~664~~221.3370 0.00 A-1 0.00 2,~~484~~411,~~880~~772.9074 2851,~~659~~161.7217 0.00 A-2 0.00 5,000,000.00 27,~~081~~082.2551 0.00 A-3 0.00 400,000.00 2,166.5060 0.00 A-4 0.00 400,000.00 2,166.5060 0.00 A-5 0.00 400,000.00 2,166.5060 0.00 A-6 0.00 400,000.00 2,166.5060 0.00 A-7 0.00 400,000.00 2,166.5060 0.00 A-8 0.00 400,000.00 2,166.5060 0.00 A-9 0.00 400,000.00 2,166.5060 0.00 A-10 0.00 400,000.00 2,166.5060 0.00 A-11 0.00 400,000.00 2,166.5060 0.00 A-12 0.00 400,000.00 2,166.5060 0.00 A-13 0.00 400,000.00 2,166.5060 0.00 A-14 0.00 400,000.00 2,166.5060 0.00 A-15 0.00 400,000.00 2,166.5060 0.00 A-16 0.00 400,000.00 2,166.5060 0.00 A-17 0.00 400,000.00 2,166.5060 0.00 A-18 0.00 4,000,000.00 21,~~665~~666.0001 0.00 A-19 0.00 25,030,000.00 135,~~568~~575.7206 0.00 A-20 0.00 3029,~~460~~564,~~663~~474.99 ~~247~~524,~~134~~307.0188 0.00 A-21 0.00 0.00 ~~155~~152,~~261~~892.1090 0.00 A-22 0.00 ~~243~~236,~~685~~515,~~311~~799.8892 24,~~759~~967,~~506~~185.3724 0.00 A-23 0.00 29,416,000.00 159,~~324~~331.3984 0.00 A-24 0.00 39,000,000.00 211,~~233~~243.7259 0.00 A-25 0.00 1,000,000.00 5,416.2550 0.00 A-R 0.00 0.00 500.2700 0.00 A-LR 0.00 0.00 500.2700 0.00 I-B-1 0.00 5,~~599~~589,~~237~~682.7735 35,~~114~~086.8917 0.00 I-B-2 0.00 2,~~199~~195,~~129~~376.6167 13,~~791~~780.5527 0.00 I-B-3 0.00 1,~~599~~596,~~639~~909.4961 10,~~031~~023.9273 0.00 I-B-4 0.00 ~~600~~599,~~489~~464.2851 3,~~765~~762.8981 0.00 I-B-5 0.00 ~~799~~797,~~320~~956.1708 5,~~012~~008.8373 0.00 I-B-6 0.4618 ~~600~~599,~~691~~666.8068 3,~~766~~763.6990 0.4669 II-A-1 0.00 ~~243~~237,~~038~~742,~~051~~667.0642 34,~~575~~858,~~470~~607.6887 0.00 II-A-2 0.00 7068,~~301~~143,~~757~~785.3802 1,~~313~~836,~~417~~309.6155 0.00 II-A-3 0.00 18,741,000.00 93,~~673~~680.4497 0.00 II-A-4 0.00 10,000,000.00 49,~~983~~987.1618 0.00 II-B-1 0.00 2,~~097~~083,~~938~~669.7790 17,~~582~~585.6824 0.00 II-B-2 0.00 ~~873~~867,~~061~~123.4544 7,~~317~~318.0714 0.00 II-B-3 0.00 ~~524~~520,~~235~~670.5301 4,~~393~~394.5822 0.00 II-B-4 0.00 ~~349~~347,~~822~~443.5729 2,~~931~~932.8427 0.00 II-B-5 0.00 ~~174~~173,~~412~~226.9671 1,461.7596 0.00 II-B-6 1.5618 ~~350~~348,~~413~~030.9666 2,~~935~~936.2304 12.5674 Totals 21.0236 ~~745~~730,~~949~~297,~~235~~153.7422 813,~~930~~241,~~763~~222.7145 23.0243 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 2,~~029~~018,~~841~~654.5092 4,~~231~~281.4015 21,~~432~~940.9355 0.00 0.00 A-1 2,500,000.00 2,~~500~~449,~~000~~665.0029 2,~~959~~935.7431 1234,~~159~~957.3623 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 30,~~646~~028,~~000~~976.0097 3635,~~281~~982.7321 ~~149~~428,~~054~~519.2877 0.00 0.00 A-21 0.00 0.00 0.00 0.00 0.00 0.00 A-22 245,168,000.00 ~~245~~240,~~168~~231,~~000~~815.0073 ~~290~~287,~~253~~857.8566 13,~~192~~428,~~434~~158.2715 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 50.00 500.00 90.7900 400.2100 0.00 0.00 A-LR 50.00 500.00 90.7900 400.2100 0.00 0.00 I-B-1 5,604,000.00 5,~~604~~594,~~000~~466.0008 4,~~762~~783.2373 0.00 0.00 0.00 I-B-2 2,201,000.00 2,~~201~~197,~~000~~255.0050 1,~~870~~878.3983 0.00 0.00 0.00 I-B-3 1,601,000.00 1,~~601~~598,~~000~~276.0027 1,~~360~~366.5166 0.00 0.00 0.00 I-B-4 601,000.00 ~~601~~599,~~000~~977.0054 ~~510~~513.7203 0.00 0.00 0.00 I-B-5 800,000.00 ~~800~~798,~~000~~638.0098 ~~679~~682.8390 0.00 0.00 0.00 I-B-6 601,202.69 ~~601~~600,~~202~~179.6989 ~~510~~513.4302 0.00 0.00 0.4618 II-A-1 245,387,000.00 ~~245~~241,~~387~~394,~~000~~611.0074 823,~~152~~647.1330 12,~~525~~828,~~796~~297.8102 0.00 0.00 II-A-2 71,259,000.00 7169,~~259~~632,~~000~~023.0073 335,~~450~~652.5938 ~~621~~1,~~792~~152,586.0333 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,~~105~~090,~~000~~803.0080 7,~~061~~133.2390 0.00 0.00 0.00 II-B-2 876,000.00 ~~876~~870,~~000~~092.0022 2,~~938~~968.5579 0.00 0.00 0.00 II-B-3 526,000.00 ~~526~~522,~~000~~452.0064 1,~~764~~782.4763 0.00 0.00 0.00 II-B-4 351,000.00 ~~351~~348,~~000~~632.0084 1,~~177~~189.4355 0.00 0.00 0.00 II-B-5 175,000.00 ~~175~~173,~~000~~819.0079 ~~587~~593.0408 0.00 0.00 0.00 II-B-6 351,593.38 ~~351~~349,~~593~~222.3822 1,~~177~~190.8638 0.00 0.00 1.5618 Totals 750,969,737.57 ~~750~~739,~~969~~686,~~737~~566.5715 1,~~516~~514,~~749~~952.7151 37,~~503~~874,~~750~~459.1005 0.00 21.0236 (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 6,~~664~~221.3370 2,~~023~~012,~~177~~433.1722 0.~~99671682~~99142382 6,~~664~~221.3370 A-1 1537,~~119~~892.1055 2,~~484~~411,~~880~~772.9074 0.~~99395236~~96470910 1537,~~119~~892.1055 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 ~~185~~464,~~336~~501.0198 3029,~~460~~564,~~663~~474.99 0.~~99395236~~96470910 ~~185~~464,~~336~~501.0198 A-21 0.00 0.00 0.00000000 0.00 A-22 13,~~482~~716,~~688~~015.1281 ~~243~~236,~~685~~515,~~311~~799.8892 0.~~99395236~~96470910 13,~~482~~716,~~688~~015.1281 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 500.00 0.00 0.00000000 500.00 A-LR 500.00 0.00 0.00000000 500.00 I-B-1 4,~~762~~783.2373 5,~~599~~589,~~237~~682.7735 0.~~99915021~~99744510 4,~~762~~783.2373 I-B-2 1,~~870~~878.3983 2,~~199~~195,~~129~~376.6167 0.~~99915021~~99744510 1,~~870~~878.3983 I-B-3 1,~~360~~366.5166 1,~~599~~596,~~639~~909.4961 0.~~99915021~~99744510 1,~~360~~366.5166 I-B-4 ~~510~~513.7203 ~~600~~599,~~489~~464.2851 0.~~99915022~~99744511 ~~510~~513.7203 I-B-5 ~~679~~682.8390 ~~799~~797,~~320~~956.1708 0.~~99915021~~99744510 ~~679~~682.8390 I-B-6 ~~510~~513.8920 ~~600~~599,~~691~~666.8068 0.~~99915022~~99744510 ~~510~~513.4302 II-A-1 23,~~348~~651,~~948~~944.9432 ~~243~~237,~~038~~742,~~051~~667.0642 0.~~99042757~~96884785 23,~~348~~651,~~948~~944.9432 II-A-2 ~~957~~1,~~242~~488,238.6271 7068,~~301~~143,~~757~~785.3802 0.~~98656671~~95628321 ~~957~~1,~~242~~488,238.6271 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 7,~~061~~133.2390 2,~~097~~083,~~938~~669.7790 0.~~99664550~~98986694 7,~~061~~133.2390 II-B-2 2,~~938~~968.5579 ~~873~~867,~~061~~123.4544 0.~~99664549~~98986694 2,~~938~~968.5579 II-B-3 1,~~764~~782.4763 ~~524~~520,~~235~~670.5301 0.~~99664549~~98986694 1,~~764~~782.4763 II-B-4 1,~~177~~189.4355 ~~349~~347,~~822~~443.5729 0.~~99664550~~98986692 1,~~177~~189.4355 II-B-5 ~~587~~593.0408 ~~174~~173,~~412~~226.9671 0.~~99664549~~98986691 ~~587~~593.0408 II-B-6 1,~~179~~191.4256 ~~350~~348,~~413~~030.9666 0.~~99664550~~98986693 1,~~177~~190.8638 Totals 59,~~020~~389,~~501~~412.8393 ~~745~~730,~~949~~297,~~235~~153.7422 0.~~99331464~~97247215 59,~~020~~389,~~499~~411.8157

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 ~~1000~~994.~~00000000~~48893916 2.~~08459626~~10910556 10.~~19858127~~95601060 0.00000000 A-1 2,500,000.00 ~~1000~~979.~~00000000~~86611600 1.~~18389600~~17412400 413.~~86374400~~98289200 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 ~~1000~~979.~~00000000~~86611532 1.~~18389774~~17412419 413.~~86374339~~98289402 0.00000000 A-21 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-22 245,168,000.00 ~~1000~~979.~~00000000~~86611519 1.~~18389778~~17412411 413.~~86374351~~98289397 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 ~~1000~~0.00000000 ~~195~~0.~~80000000~~00000000 ~~804~~0.~~20000000~~00000000 0.00000000 A-LR 50.00 ~~1000~~0.00000000 ~~195~~0.~~80000000~~00000000 ~~804~~0.~~20000000~~00000000 0.00000000 I-B-1 5,604,000.00 ~~1000~~998.~~00000000~~29872948 0.~~84979122~~85362777 0.00000000 0.00000000 I-B-2 2,201,000.00 ~~1000~~998.~~00000000~~29872785 0.~~84979100~~85362562 0.00000000 0.00000000 I-B-3 1,601,000.00 ~~1000~~998.~~00000000~~29873204 0.~~84978763~~85362898 0.00000000 0.00000000 I-B-4 601,000.00 ~~1000~~998.~~00000000~~29873544 0.~~84978369~~85362729 0.00000000 0.00000000 I-B-5 800,000.00 ~~1000~~998.~~00000000~~29872500 0.~~84978750~~85362500 0.00000000 0.00000000 I-B-6 601,202.69 ~~1000~~998.~~00000000~~29874347 0.~~84901483~~85332286 0.00000000 0.00000000 II-A-1 245,387,000.00 ~~1000~~983.~~00000000~~73023730 3.~~35450586~~35652378 611.~~21792031~~52586331 0.00000000 II-A-2 71,259,000.00 ~~1000~~977.~~00000000~~16812936 4.~~70748383~~71031561 816.~~72580348~~17460714 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 ~~1000~~993.~~00000000~~25596200 3.~~35450356~~38902613 0.00000000 0.00000000 II-B-2 876,000.00 ~~1000~~993.~~00000000~~25595890 3.~~35450913~~38902968 0.00000000 0.00000000 II-B-3 526,000.00 ~~1000~~993.~~00000000~~25596958 3.~~35450570~~38903042 0.00000000 0.00000000 II-B-4 351,000.00 ~~1000~~993.~~00000000~~25595442 3.~~35450142~~38903134 0.00000000 0.00000000 II-B-5 175,000.00 ~~1000~~993.~~00000000~~25594286 3.~~35451429~~38902857 0.00000000 0.00000000 II-B-6 351,593.38 ~~1000~~993.~~00000000~~25595948 3.~~35006308~~38567239 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 3.~~28317753~~06511617 ~~996~~991.~~71682247~~42382299 0.~~99671682~~99142382 3.~~28317753~~06511617 A-1 0.00000000 615.~~04764000~~15702000 ~~993~~964.~~95236000~~70909600 0.~~99395236~~96470910 615.~~04764000~~15702000 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 615.~~04764113~~15701821 ~~993~~964.~~95235887~~70909711 0.~~99395236~~96470910 615.~~04764113~~15701821 A-21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-22 0.00000000 615.~~04764129~~15701809 ~~993~~964.~~95235871~~70909711 0.~~99395236~~96470910 615.~~04764129~~15701809 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 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 A-LR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 I-B-1 0.00000000 0.~~84979122~~85362777 ~~999~~997.~~15020878~~44510171 0.~~99915021~~99744510 0.~~84979122~~85362777 I-B-2 0.00000000 0.~~84979100~~85362562 ~~999~~997.~~15020900~~44510223 0.~~99915021~~99744510 0.~~84979100~~85362562 I-B-3 0.00000000 0.~~84978763~~85362898 ~~999~~997.~~15021237~~44510306 0.~~99915021~~99744510 0.~~84978763~~85362898 I-B-4 0.00000000 0.~~84978369~~85362729 ~~999~~997.~~15021631~~44510815 0.~~99915022~~99744511 0.~~84978369~~85362729 I-B-5 0.00000000 0.~~84978750~~85362500 ~~999~~997.~~15021250~~44510000 0.~~99915021~~99744510 0.~~84978750~~85362500 I-B-6 0.~~00076513~~00029940 0.~~84977996~~85362226 ~~999~~997.~~15022004~~44510458 0.~~99915022~~99744510 0.~~84901483~~85332286 II-A-1 0.00000000 914.~~57242617~~88238709 ~~990~~968.~~42757383~~84785021 0.~~99042757~~96884785 914.~~57242617~~88238709 II-A-2 0.00000000 1320.~~43328730~~88492275 ~~986~~956.~~56671270~~28320661 0.~~98656671~~95628321 1320.~~43328730~~88492275 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.~~35450356~~38902613 ~~996~~989.~~64549644~~86693587 0.~~99664550~~98986694 3.~~35450356~~38902613 II-B-2 0.00000000 3.~~35450913~~38902968 ~~996~~989.~~64549087~~86694064 0.~~99664549~~98986694 3.~~35450913~~38902968 II-B-3 0.00000000 3.~~35450570~~38903042 ~~996~~989.~~64549430~~86693916 0.~~99664549~~98986694 3.~~35450570~~38903042 II-B-4 0.00000000 3.~~35450142~~38903134 ~~996~~989.~~64549858~~86692308 0.~~99664550~~98986692 3.~~35450142~~38903134 II-B-5 0.00000000 3.~~35451429~~38902857 ~~996~~989.~~64548571~~86691429 0.~~99664549~~98986691 3.~~35451429~~38902857 II-B-6 0.~~00443694~~00335615 3.~~35450002~~38902854 ~~996~~989.~~64549998~~86693094 0.~~99664550~~98986693 3.~~35006308~~38567239 (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% 2,~~029~~018,~~841~~654.5092 0.00 0.00 0.00 A-1 2,500,000.00 6.50000% 2,~~500~~449,~~000~~665.0029 13,~~541~~269.6702 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 2.~~42000~~39000% 30,~~646~~028,~~000~~976.0097 6159,~~802~~807.7771 0.00 0.00 A-21 0.00 6.~~08000~~11000% 30,~~646~~028,~~000~~976.0097 ~~155~~152,~~273~~897.0754 0.00 0.00 A-22 245,168,000.00 6.25000% ~~245~~240,~~168~~231,~~000~~815.0073 1,~~276~~251,~~916~~207.6737 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% 500.00 0.2700 0.00 0.00 A-LR 50.00 6.50000% 500.00 0.2700 0.00 0.00 I-B-1 5,604,000.00 6.50000% 5,~~604~~594,~~000~~466.0008 30,~~355~~303.0036 0.00 0.00 I-B-2 2,201,000.00 6.50000% 2,~~201~~197,~~000~~255.0050 11,~~922~~901.0880 0.00 0.00 I-B-3 1,601,000.00 6.50000% 1,~~601~~598,~~000~~276.0027 8,~~672~~657.0833 0.00 0.00 I-B-4 601,000.00 6.50000% ~~601~~599,~~000~~977.0054 3,~~255~~249.4288 0.00 0.00 I-B-5 800,000.00 6.50000% ~~800~~798,~~000~~638.0098 4,~~333~~325.3396 0.00 0.00 I-B-6 601,202.69 6.50000% ~~601~~600,~~202~~179.6989 3,~~256~~250.5197 0.00 0.00 II-A-1 245,387,000.00 6.00000% ~~245~~241,~~387~~394,~~000~~611.0074 1,~~226~~206,~~935~~973.0006 0.00 0.00 II-A-2 71,259,000.00 6.00000% 7169,~~259~~632,~~000~~023.0073 ~~356~~348,~~295~~160.0012 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,~~105~~090,~~000~~803.0080 10,~~525~~454.0002 0.00 0.00 II-B-2 876,000.00 6.00000% ~~876~~870,~~000~~092.0022 4,~~380~~350.0046 0.00 0.00 II-B-3 526,000.00 6.00000% ~~526~~522,~~000~~452.0064 2,~~630~~612.0026 0.00 0.00 II-B-4 351,000.00 6.00000% ~~351~~348,~~000~~632.0084 1,~~755~~743.0016 0.00 0.00 II-B-5 175,000.00 6.00000% ~~175~~173,~~000~~819.0079 ~~875~~869.0010 0.00 0.00 II-B-6 351,593.38 6.00000% ~~351~~349,~~593~~222.3822 1,~~757~~746.9711 0.00 0.00 Totals 750,969,737.57 3,~~911~~852,~~019~~316.6779 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 2,~~023~~012,~~177~~433.1722 A-1 10.0440 0.00 13,~~540~~268.62 0.00 2,~~484~~411,~~880~~772.9074 A-2 20.0982 0.00 27,~~081~~082.2551 0.00 5,000,000.00 A-3 0.1707 0.00 2,166.5060 0.00 400,000.00 A-4 0.1707 0.00 2,166.5060 0.00 400,000.00 A-5 0.1707 0.00 2,166.5060 0.00 400,000.00 A-6 0.1707 0.00 2,166.5060 0.00 400,000.00 A-7 0.1707 0.00 2,166.5060 0.00 400,000.00 A-8 0.1707 0.00 2,166.5060 0.00 400,000.00 A-9 0.1707 0.00 2,166.5060 0.00 400,000.00 A-10 0.1707 0.00 2,166.5060 0.00 400,000.00 A-11 0.1707 0.00 2,166.5060 0.00 400,000.00 A-12 0.1707 0.00 2,166.5060 0.00 400,000.00 A-13 0.1707 0.00 2,166.5060 0.00 400,000.00 A-14 0.1707 0.00 2,166.5060 0.00 400,000.00 A-15 0.1707 0.00 2,166.5060 0.00 400,000.00 A-16 0.1707 0.00 2,166.5060 0.00 400,000.00 A-17 0.1707 0.00 2,166.5060 0.00 400,000.00 A-18 10.6766 0.00 21,~~665~~666.0001 0.00 4,000,000.00 A-19 104.4511 0.00 135,~~568~~575.7206 0.00 25,030,000.00 A-20 41.7681 0.00 6159,~~798~~805.0090 0.00 3029,~~460~~564,~~663~~474.99 A-21 114.9764 0.00 ~~155~~152,~~261~~892.1090 0.00 3029,~~460~~564,~~663~~474.99 A-22 9837.4194 0.00 1,~~276~~251,~~818~~169.2543 0.00 ~~243~~236,~~685~~515,~~311~~799.8892 A-23 124.2883 0.00 159,~~324~~331.3984 0.00 29,416,000.00 A-24 166.2841 0.00 211,~~233~~243.7259 0.00 39,000,000.00 A-25 0.4216 0.00 5,416.2550 0.00 1,000,000.00 A-R 0.00 0.00 0.2700 0.00 0.00 A-LR 0.00 0.00 0.2700 0.00 0.00 I-B-1 20.3492 0.00 30,~~352~~302.6644 0.00 5,~~599~~589,~~237~~682.7735 I-B-2 0.9236 0.00 11,~~921~~901.1644 0.00 2,~~199~~195,~~129~~376.6167 I-B-3 0.6726 0.00 8,~~671~~657.4107 0.00 1,~~599~~596,~~639~~909.4961 I-B-4 0.2510 0.00 3,~~255~~249.1778 0.00 ~~600~~599,~~489~~464.2851 I-B-5 0.3313 0.00 4,~~333~~325.0083 0.00 ~~799~~797,~~320~~956.1708 I-B-6 0.2510 0.00 3,~~256~~250.2688 0.00 ~~600~~599,~~691~~666.8068 II-A-1 ~~413~~309.2651 0.00 1,~~226~~206,~~521~~663.7455 0.00 ~~243~~237,~~038~~742,~~051~~667.0642 II-A-2 ~~120~~89.0128 0.00 ~~356~~348,~~174~~070.9984 0.00 7068,~~301~~143,~~757~~785.3802 II-A-3 3124.5603 0.00 93,~~673~~680.4497 0.00 18,741,000.00 II-A-4 1612.8482 0.00 49,~~983~~987.1618 0.00 10,000,000.00 II-B-1 32.5568 0.00 10,~~521~~451.4534 0.00 2,~~097~~083,~~938~~669.7790 II-B-2 1.4812 0.00 4,~~378~~349.5235 0.00 ~~873~~867,~~061~~123.4544 II-B-3 0.8967 0.00 2,~~629~~611.1159 0.00 ~~524~~520,~~235~~670.5301 II-B-4 0.5945 0.00 1,~~754~~742.4172 0.00 ~~349~~347,~~822~~443.5729 II-B-5 0.2922 0.00 ~~874~~868.7188 0.00 ~~174~~173,~~412~~226.9671 II-B-6 0.5945 0.00 1,~~757~~745.3766 0.00 ~~350~~348,~~413~~030.9666 Totals ~~755~~505.7493 0.00 3,~~910~~851,~~263~~810.9088 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% ~~1000~~994.~~00000000~~48893916 0.00000000 0.00000000 0.00000000 A-1 2,500,000.00 6.50000% ~~1000~~979.~~00000000~~86611600 5.~~41666800~~30760800 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 2.~~42000~~39000% ~~1000~~979.~~00000000~~86611532 21.~~01666678~~95156660 0.00000000 0.00000000 A-21 0.00 6.~~08000~~11000% ~~1000~~979.~~00000000~~86611532 54.~~06666678~~98915160 0.00000000 0.00000000 A-22 245,168,000.00 6.25000% ~~1000~~979.~~00000000~~86611519 5.~~20833335~~10346934 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% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 I-B-1 5,604,000.00 6.50000% ~~1000~~998.~~00000000~~29872948 5.~~41666667~~40745182 0.00000000 0.00000000 I-B-2 2,201,000.00 6.50000% ~~1000~~998.~~00000000~~29872785 5.~~41666515~~40745116 0.00000000 0.00000000 I-B-3 1,601,000.00 6.50000% ~~1000~~998.~~00000000~~29873204 5.~~41666458~~40745159 0.00000000 0.00000000 I-B-4 601,000.00 6.50000% ~~1000~~998.~~00000000~~29873544 5.~~41667221~~40745424 0.00000000 0.00000000 I-B-5 800,000.00 6.50000% ~~1000~~998.~~00000000~~29872500 5.~~41666250~~40745000 0.00000000 0.00000000 I-B-6 601,202.69 6.50000% ~~1000~~998.~~00000000~~29874347 5.~~41665906~~40744420 0.00000000 0.00000000 II-A-1 245,387,000.00 6.00000% ~~1000~~983.~~00000000~~73023730 54.~~00000000~~91865119 0.00000000 0.00000000 II-A-2 71,259,000.00 6.00000% ~~1000~~977.~~00000000~~16812936 54.~~00000000~~88584067 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% ~~1000~~993.~~00000000~~25596200 54.~~00000000~~96628029 0.00000000 0.00000000 II-B-2 876,000.00 6.00000% ~~1000~~993.~~00000000~~25595890 54.~~00000000~~96627854 0.00000000 0.00000000 II-B-3 526,000.00 6.00000% ~~1000~~993.~~00000000~~25596958 54.~~00000000~~96627376 0.00000000 0.00000000 II-B-4 351,000.00 6.00000% ~~1000~~993.~~00000000~~25595442 54.~~00000000~~96626781 0.00000000 0.00000000 II-B-5 175,000.00 6.00000% ~~1000~~993.~~00000000~~25594286 54.~~00000000~~96628571 0.00000000 0.00000000 II-B-6 351,593.38 6.00000% ~~1000~~993.~~00000000~~25595948 54.~~00000882~~96627667 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 ~~996~~991.~~71682247~~42382299 A-1 0.~~00041600~~00016000 0.00000000 5.~~41624800~~30744800 0.00000000 ~~993~~964.~~95236000~~70909600 A-2 0.~~00041800~~00016400 0.00000000 5.~~41625000~~41650200 0.00000000 1000.00000000 A-3 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-4 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-5 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-6 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-7 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-8 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-9 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-10 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-11 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-12 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-13 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-14 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-15 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-16 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-17 0.~~00042500~~00017500 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-18 0.~~00041750~~00016500 0.00000000 5.~~41625000~~41650250 0.00000000 1000.00000000 A-19 0.~~00041750~~00016420 0.00000000 5.~~41624930~~41650260 0.00000000 1000.00000000 A-20 0.~~00015532~~00005906 0.00000000 21.~~01651113~~95150754 0.00000000 ~~993~~964.~~95235887~~70909711 A-21 0.~~00039059~~00015141 0.00000000 54.~~06627619~~98900020 0.00000000 ~~993~~964.~~95235887~~70909711 A-22 0.~~00040140~~00015475 0.00000000 5.~~20793191~~10331458 0.00000000 ~~993~~964.~~95235871~~70909711 A-23 0.~~00041746~~00016420 0.00000000 5.~~41624932~~41650258 0.00000000 1000.00000000 A-24 0.~~00041744~~00016436 0.00000000 5.~~41624923~~41650231 0.00000000 1000.00000000 A-25 0.~~00042000~~00016000 0.00000000 5.~~41625000~~41650000 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00041756~~00016417 0.00000000 5.~~41624911~~40728765 0.00000000 ~~999~~997.~~15020878~~44510171 I-B-2 0.~~00041799~~00016356 0.00000000 5.~~41624716~~40728760 0.00000000 ~~999~~997.~~15020900~~44510223 I-B-3 0.~~00041849~~00016240 0.00000000 5.~~41624610~~40728919 0.00000000 ~~999~~997.~~15021237~~44510306 I-B-4 0.~~00041597~~00016639 0.00000000 5.~~41625624~~40728785 0.00000000 ~~999~~997.~~15021631~~44510815 I-B-5 0.~~00041250~~00016250 0.00000000 5.~~41625000~~40728750 0.00000000 ~~999~~997.~~15021250~~44510000 I-B-6 0.~~00041583~~00016633 0.00000000 5.~~41624323~~40729450 0.00000000 ~~999~~997.~~15022004~~44510458 II-A-1 0.~~00168412~~00126131 0.00000000 4.~~99831588~~91738988 0.00000000 ~~990~~968.~~42757383~~84785021 II-A-2 0.~~00168414~~00125289 0.00000000 4.~~99831586~~88458777 0.00000000 ~~986~~956.~~56671270~~28320661 II-A-3 0.~~00168401~~00128222 0.00000000 4.~~99831599~~99871778 0.00000000 1000.00000000 II-A-4 0.~~00168400~~00128200 0.00000000 4.~~99831600~~99871800 0.00000000 1000.00000000 II-B-1 0.~~00168646~~00127316 0.00000000 4.~~99831354~~96500713 0.00000000 ~~996~~989.~~64549644~~86693587 II-B-2 0.~~00168950~~00127854 0.00000000 4.~~99831050~~96501142 0.00000000 ~~996~~989.~~64549087~~86694064 II-B-3 0.~~00169202~~00127376 0.00000000 4.~~99830798~~96500000 0.00000000 ~~996~~989.~~64549430~~86693916 II-B-4 0.~~00168091~~00128205 0.00000000 4.~~99831909~~96501425 0.00000000 ~~996~~989.~~64549858~~86692308 II-B-5 0.~~00165714~~00125714 0.00000000 4.~~99834286~~96502857 0.00000000 ~~996~~989.~~64548571~~86691429 II-B-6 0.~~00167807~~00127989 0.00000000 4.~~99830230~~96499678 0.00000000 ~~996~~989.~~64549998~~86693094 (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,~~103~~101,~~588~~301.6038 1,~~102~~098,~~414~~513.4805 99.~~89360890~~54008677% AP-2 0.00000% 0.00 0.00 ~~926~~917,~~252~~353.9055 ~~920~~913,~~762~~920.6817 9998.~~40726555~~66853534%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 913,~~259~~810,~~358~~819.0200 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 913,~~259~~810,~~358~~819.0200 Withdrawals Reimbursement for Servicer Advances 0298,871.0088 Payment of Service Fee ~~164~~161,~~843~~912.3542 Payment of Interest and Principal 813,~~930~~241,~~763~~222.7343 Total Withdrawals (Pool Distribution Amount) 913,~~095~~702,~~607~~006.0873 Ending Balance ~~163~~108,~~750~~812.9427

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 23,~~969~~150.6710 Servicing Fee Support 2,~~213~~644.9317 Non-Supported Prepayment/Curtailment Interest Shortfall ~~755~~505.7493

SERVICING FEES Gross Servicing Fee ~~156~~154,~~420~~079.6720 Master Servicing Fee 10,~~636~~477.6138 Supported Prepayment/Curtailment Interest Shortfall 2,~~213~~644.9317 Net Servicing Fee ~~164~~161,~~843~~912.3542

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 73 0 0 0 7 3 1,~~975~~238,~~724~~963.6741 0.00 0.00 0.00 31,~~975~~238,~~724~~963.6741 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 01 0 0 0 01 0430,000.00 0.00 0.00 0.00 0430,000.00 120 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 74 0 0 0 74 31,~~975~~668,~~724~~963.6741 0.00 0.00 0.00 31,~~975~~668,~~724~~963.6741 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.~~441640~~192308% 0.000000% 0.000000% 0.000000% 0.~~441640~~192308% 0.~~536274~~168051% 0.000000% 0.000000% 0.000000% 0.~~536274~~168051% 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~~064103% 0.000000% 0.000000% 0.000000% 0.~~000000~~064103% 0.~~000000~~058324% 0.000000% 0.000000% 0.000000% 0.~~000000~~058324% 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.~~441640~~256410% 0.000000% 0.000000% 0.000000% 0.~~441640~~256410% 0.~~536274~~226375% 0.000000% 0.000000% 0.000000% 0.~~536274~~226375%

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 62 0 0 0 6 2 713,~~983~~198.53 0.00 0.00 0.00 713,~~005~~198.53 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 430,000.00 0.00 0.00 20.00 430,~~983~~000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 3 0 0 0 3 1,~~005~~143,198.53 0.00 0.00 0.00 1,143,198.53 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.241546% 0.000000% 0.000000% 0.000000% 0.241546% 0.182161% 0.000000% 0.000000% 0.000000% 0.182161% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.120773% 0.000000% 0.000000% 0.000000% 0.120773% 0.109828% 0.000000% 0.000000% 0.000000% 0.109828% 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 0.362319% 0.000000% 0.000000% 0.000000% 0.362319% 0.291990% 0.000000% 0.000000% 0.000000% 0.291990% 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 1 0 0 0 1 525,764.88 0.00 0.00 0.00 525,764.88 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 61 0 0 0 61 2525,~~983,005~~764.9088 0.00 0.00 0.00 2525,~~983,005~~764.9088 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~711744~~136612% 0.000000% 0.000000% 0.000000% 0.~~711744~~136612% 0.~~748398~~154708% 0.000000% 0.000000% 0.000000% 0.~~748398~~154708% 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.~~711744~~136612% 0.000000% 0.000000% 0.000000% 0.~~711744~~136612% 0.~~748398~~154708% 0.000000% 0.000000% 0.000000% 0.~~748398~~154708%

~~DELINQUENT~~OTHER ~~BANKRUPTCY~~INFORMATION ~~FORECLOSURE~~Current ~~REO~~Period ~~Total~~Class 2A NoInsufficient ofFunds ~~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~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 1 0 ~~0 0 1 992,718~~.~~77 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance ~~992~~271,~~718~~070.77 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 992,718.77 0.00 0.00 0.00 992,718.77 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.134771% 0.000000% 0.000000% 0.000000% 0.134771% 0.285814% 0.000000% 0.000000% 0.000000% 0.285814% 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 0.134771% 0.000000% 0.000000% 0.000000% 0.134771% 0.285814% 0.000000% 0.000000% 0.000000% 0.285814%75

~~OTHER~~COLLATERAL ~~INFORMATION~~STATEMENT ~~Current~~Collateral ~~Period~~Description Mixed Fixed Weighted Average Gross Coupon 6.762610% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) 353 Beginning Scheduled Collateral Loan Count 1,575 Number Of Loans Paid In Full 15 Ending Scheduled Collateral Loan Count 1,560 Beginning Scheduled Collateral Balance 739,686,566.15 Ending Scheduled Collateral Balance 730,297,153.24 Ending Actual Collateral Balance at 30-Jun-2002 737,255,850.47 Ending Scheduled Balance For Wells Fargo Serviced 711,075,783.54 Ending Scheduled Balance For Other Servicers 19,221,369.70 Monthly P &I Constant 5,546,389.33 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A ~~Insufficient~~Non-PO ~~Funds~~Optimal Amount 13,121,224.05 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 557,955,376.93 Ending scheduled Balance For discounted Loans 172,341,776.31 Scheduled Principal 1,514,953.86 Unscheduled Principal 7,874,459.05 Unpaid Principal Balance ofOf ~~Contaminated~~Outstanding ~~Properties~~Mortgage 0Loans With Original LTV: Less Than Or Equal To 80% 714,559,840.0020 ~~Periodic~~Greater ~~Advance~~Than ~~271~~80%,~~482~~ less than or equal to 85% 4,832,590.7487 Greater than 85%, less than or equal to 95% 10,878,949.24 Greater than 95% 0.00

~~COLLATERAL~~Group ~~STATEMENT~~Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 15 Year Mixed Fixed Weighted Average ~~Gross~~ Coupon Rate 6.~~764289%~~985004 6.508177 6.762610 Weighted Average ~~Pass-Through~~Net Rate 6.~~249723%~~481833 5.984201 6.249736 Weighted Average Maturity~~(Stepdown~~ ~~Calculation~~353 )175 ~~355~~353 Beginning ~~Scheduled Collateral~~ Loan Count 836 739 1,~~590~~575 ~~Number Of~~ Loans Paid In Full 58 ~~Ending~~7 ~~Scheduled~~15 ~~Collateral~~Ending Loan Count 828 732 1,~~585~~560 Beginning Scheduled ~~Collateral~~ Balance ~~750~~394,~~969~~646,~~737~~553.5762 ~~Ending~~345,040,012.53 ~~Scheduled~~739,686,566.15 ~~Collateral~~Ending scheduled Balance ~~745~~390,~~949~~415,~~235~~616.7361 ~~Ending~~339,881,536.63 ~~Actual~~730,297,153.24 ~~Collateral~~Record ~~Balance~~Date at06/30/2002 06/30~~-Apr-~~/2002 ~~741~~06/30/2002 Principal And Interest Constant 2,~~360~~559,~~381~~769.0394 ~~Ending~~2,986,619.39 5,546,389.33 Scheduled ~~Balance~~Principal ~~For~~337,543.45 ~~Wells~~1,177,410.41 ~~Fargo~~1,514,953.86 ~~Serviced~~Unscheduled ~~725~~Principal 3,~~905~~893,~~542~~393.8556 ~~Ending~~3,981,065.49 7,874,459.05 Scheduled ~~Balance~~Interest ~~For~~2,219,453.22 ~~Other~~1,796,920.61 ~~Servicers~~4,016,373.83 20Servicing Fees 82,~~043~~216.18 71,~~692~~863.8802 ~~Monthly~~154,079.20 PMaster &IServicing ~~Constant~~Fees 5,~~600~~590.70 4,~~504~~886.7769 ~~Special~~10,477.38 ~~Servicing~~Trustee Fee 0.00 ~~Prepayment~~0.00 ~~Penalties~~ 0.00 ~~Realized~~FRY ~~Loss~~ Amount 77,668.15 73,868.26 151,536.42 Special Hazard Fee 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~Other Fee 0.00 ~~Class~~0.00 A0.00 ~~Non-PO~~Pool ~~Optimal~~Insurance ~~Amount~~Fee ~~8,810,072~~0.7400 ~~Class~~0.00 AP0.00 ~~Deferred~~Spread ~~Amount~~Fee 1 0.00 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~Spread ~~for~~Fee ~~Premium~~2 ~~Loans~~0.00 ~~572,217,580~~0.1500 ~~Ending~~0.00 ~~scheduled~~Spread ~~Balance~~Fee ~~For~~3 ~~discounted~~0.00 ~~Loans~~0.00 ~~173,731,655~~0.5800 ~~Scheduled~~Net ~~Principal~~Interest 2,053,978.18 1,~~516~~646,~~751~~302.7464 ~~Unscheduled Principal~~ 3,~~503~~700,~~750~~280.1082 ~~Unpaid~~Realized ~~Principal~~Loss ~~Balance~~Amount Of0.00 ~~Outstanding~~0.00 ~~Mortgage~~0.00 ~~Loans~~Cumulative ~~With~~Realized ~~Original~~Loss ~~LTV:~~0.00 ~~Less~~0.00 ~~Than~~0.00 OrPercentage ~~Equal~~of ToCumulative ~~80%~~Losses ~~730,154,479~~0.7700 ~~Greater~~0.00 ~~Than~~0.00 ~~80%,~~Prepayment ~~less~~Penalties ~~than~~0.00 or0.00 ~~equal to 85% 4,847,465~~0.7100 ~~Greater~~Special ~~than~~Servicing ~~85%,~~Fee ~~less~~0.00 ~~than or equal to 95% 10,913,385~~0.2200 ~~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 6.988127 6.508742 6.764289 Weighted Average Net Rate 6.482096 5.984166 6.249599 Weighted Average Maturity 355 177 355 Beginning Loan Count 845 745 1,590 Loans Paid In Full 2 3 5 Ending Loan Count 843 742 1,585 Beginning Scheduled Balance 400,271,891.00 350,697,846.00 750,969,737.00 Ending scheduled Balance 398,577,779.36 347,371,456.37 745,949,235.73 Record Date 04/30/2002 04/30/2002 04/30/2002 Principal And Interest Constant 2,592,323.77 3,008,181.00 5,600,504.77 Scheduled Principal 340,229.00 1,176,522.74 1,516,751.74 Unscheduled Principal 1,353,882.93 2,149,867.17 3,503,750.10 Scheduled Interest 2,251,051.80 1,826,271.12 4,077,322.92 Servicing Fees 83,383.46 73,037.22 156,420.67 Master Servicing Fees 5,670.08 4,966.53 10,636.61 Trustee Fee 0.00 0.00 0.00 FRY Amount 79,724.90 75,250.41 154,975.31 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 2,082,273.37 1,673,016.96 3,755,290.33 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