8-K 1 wfm02007.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 2002-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-09 Pooling and Servicing Agreement) (Commission 45-0469868 (State or other File Number) 45-0469870 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 Former name or former address, if changed since last report) ITEM 5. Other Events On July 25, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-7 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-7 Trust, relating to the 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 2002-7 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 7/31/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-7 Trust, relating to the 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: 2002-7 Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-AP 94978QAY9 PO 0.00000% 5,~~233~~191,~~228~~086.9275 0.00 1610,~~634~~976.9582 I-A-1 94978QAA1 SEQ 5.40000% ~~167~~166,~~824~~451,~~654~~965.0590 ~~754~~748,~~974~~933.6005 ~~646~~804,~~722~~947.5939 I-A-2 94978QAB9 SEQ 5.40000% 10,~~813~~501,~~067~~824.3533 4847,~~643~~251.5885 ~~146~~182,~~637~~513.7460 I-A-3 94978QAC7 SEQ 5.40000% 25,000,000.00 112,~~464~~484.7986 0.00 I-A-4 94978QAD5 SEQ 2.~~20000~~19000% ~~112~~111,~~000~~074,~~745~~583.8371 ~~205~~202,~~270~~683.4484 ~~436~~543,~~348~~103.1753 I-A-5 94978QAE3 SEQ 6.~~30000~~31000% 0.00 ~~587~~583,~~819~~988.9059 0.00 I-A-6 94978QAF0 SEQ 6.50000% 14,600,000.00 79,~~058~~072.5869 0.00 I-A-7 94978QAG8 SEQ 6.50000% 7876,~~624~~900,~~529~~922.3045 ~~425~~416,~~749~~490.5961 ~~640~~5,~~508~~794,046.4951 I-A-8 94978QAH6 SEQ 6.50000% 51,500,000.00 278,~~871~~920.0380 0.00 I-A-9 94978QAJ2 SEQ 6.50000% 28,~~151~~457,~~658~~396.3857 ~~152~~154,~~440~~123.4349 (~~152~~154,~~440~~123.4349) I-A-10 94978QAK9 SEQ 6.50000% 5049,~~644~~705,~~575~~746.1096 ~~274~~269,~~238~~203.9323 ~~431~~582,~~496~~775.5777 I-A-11 94978QAL7 SEQ 6.50000% 14,~~255~~165,~~798~~341.7223 7776,~~194~~718.7461 ~~(77~~3,~~194~~511,518.~~74)~~28 I-A-12 94978QAM5 SEQ 6.50000% 50,000,000.00 270,~~748~~796.5889 0.00 I-A-13 94978QAN3 SEQ 6.50000% ~~7,810,229~~0.2400 ~~42,292~~0.1700 ~~2,971,864~~0.3000 I-A-14 94978QAP8 SEQ 6.50000% 70,650,000.00 382,~~567~~636.7400 0.00 I-A-15 94978QBP7 SEQ 6.50000% 773,000.00 4,~~185~~186.7752 0.00 A-R 94978QAQ6 RES 6.50000% 0.00 0.00 0.00 A-LR 94978QAR4 RES 6.50000% 0.00 80.7100 0.00 I-B-1 94978QAZ6 SUB 6.50000% 10,~~704~~686,~~816~~180.2767 57,~~966~~875.2869 9,~~299~~366.6043 I-B-2 94978QBA0 SUB 6.50000% 4,~~281~~273,~~327~~873.0283 23,~~183~~147.2603 3,~~719~~746.3205 I-B-3 94978QBB8 SUB 6.50000% 2,~~497~~493,~~857~~508.0765 13,~~525~~504.8269 2,~~169~~185.9656 I-B-4 94978QBH5 SUB 6.50000% 1,~~426~~424,~~775~~292.9614 7,~~725~~713.9588 1,~~239~~248.4839 I-B-5 94978QBJ1 SUB 6.50000% 1,~~071~~069,~~081~~216.1151 5,~~799~~790.8781 ~~930~~937.4817 I-B-6 94978QBK8 SUB 6.50000% 1,~~428~~425,~~070~~584.7366 7,~~732~~720.9688 1,~~233~~246.6019 II-A-1 94978QAS2 SEQ 5.87500% ~~111~~110,~~982~~598,~~736~~715.9225 ~~548~~541,~~248~~464.8230 ~~381~~1,~~433~~025,251.8345 II-A-2 94978QAT0 SEQ 6.25000% 55,~~991~~299,~~367~~356.4764 ~~291~~288,~~621~~012.7192 ~~190~~512,~~716~~625.9172 II-A-3 94978QAU7 SEQ 6.50000% 4,615,384.00 2524,~~000~~999.0060 0.00 II-A-4 94978QAV5 SEQ 0.00000% 384,616.00 0.00 0.00 II-A-5 94978QAW3 SEQ 6.00000% 29,500,000.00 147,~~500~~497.0066 0.00 II-A-6 94978QAX1 SEQ 6.00000% 23,451,000.00 117,~~255~~253.0014 0.00 II-B-1 94978QBC6 SUB 6.00000% 2,~~811~~806,~~409~~176.1774 14,~~057~~030.0566 2,~~613~~637.1585 II-B-2 94978QBD4 SUB 6.00000% 1,~~288~~286,~~812~~413.3165 6,~~444~~431.0697 1,~~197~~209.9225 II-B-3 94978QBE2 SUB 6.00000% ~~820~~818,~~244~~717.1152 4,~~101~~093.2252 ~~762~~769.4061 II-B-4 94978QBL6 SUB 6.00000% ~~585~~584,~~460~~370.4785 2,~~927~~921.3081 ~~544~~549.1732 II-B-5 94978QBM4 SUB 6.00000% 351,~~675~~021.9240 1,~~758~~755.3808 ~~326~~329.8897 II-B-6 94978QBN2 SUB 6.00000% ~~469~~468,~~011~~138.6070 2,~~345~~340.0666 ~~435~~439.9497 Totals ~~941~~926,~~543~~508,~~133~~435.0211 4,~~973~~894,~~722~~045.3233 512,~~657~~838,~~201~~301.2834

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-AP 0.00 5,~~216~~180,~~593~~109.9793 1610,~~634~~976.9582 0.00 I-A-1 0.00 ~~167~~165,~~177~~647,~~931~~018.4650 1,~~401~~553,~~697~~880.1944 0.00 I-A-2 0.00 10,~~666~~319,~~429~~310.6173 ~~195~~229,~~281~~765.3245 0.00 I-A-3 0.00 25,000,000.00 112,~~464~~484.7986 0.00 I-A-4 0.00 ~~111~~110,~~564~~531,~~397~~480.6618 ~~641~~745,~~618~~787.6137 0.00 I-A-5 0.00 0.00 ~~587~~583,~~819~~988.9059 0.00 I-A-6 0.00 14,600,000.00 79,~~058~~072.5869 0.00 I-A-7 0.00 7771,~~984~~106,~~020~~875.8194 16,~~066~~210,~~258~~537.0812 0.00 I-A-8 0.00 51,500,000.00 278,~~871~~920.0380 0.00 I-A-9 0.00 28,~~304~~611,~~098~~520.8106 0.00 0.00 I-A-10 0.00 5049,~~213~~122,~~078~~971.5319 ~~705~~851,~~735~~979.5000 0.00 I-A-11 0.00 1410,~~332~~653,~~993~~822.4695 03,588,236.0089 0.00 I-A-12 0.00 50,000,000.00 270,~~748~~796.5889 0.00 I-A-13 0.00 ~~4,838,364~~0.9400 ~~3,014,156~~0.4700 0.00 I-A-14 0.00 70,650,000.00 382,~~567~~636.7400 0.00 I-A-15 0.00 773,000.00 4,~~185~~186.7752 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 80.7100 0.00 I-B-1 0.00 10,~~695~~676,~~516~~814.6724 67,~~265~~242.8812 0.00 I-B-2 0.00 4,~~277~~270,~~607~~127.7078 26,~~902~~893.5808 0.00 I-B-3 0.00 2,~~495~~491,~~687~~323.1109 15,~~695~~690.7825 0.00 I-B-4 0.00 1,~~425~~423,~~536~~043.4875 8,~~965~~962.4327 0.00 I-B-5 0.00 1,~~070~~068,~~150~~279.6334 6,~~730~~727.3598 0.00 I-B-6 72.0199 1,~~426~~424,~~830~~335.1249 8,~~966~~967.5607 813.2356 II-A-1 0.00 ~~111~~109,~~601~~573,~~303~~463.0980 ~~929~~1,~~682~~566,715.6575 0.00 II-A-2 0.00 5554,~~800~~786,~~650~~730.5693 ~~482~~800,~~338~~638.6264 0.00 II-A-3 0.00 4,615,384.00 2524,~~000~~999.0060 0.00 II-A-4 0.00 384,616.00 0.00 0.00 II-A-5 0.00 29,500,000.00 147,~~500~~497.0066 0.00 II-A-6 0.00 23,451,000.00 117,~~255~~253.0014 0.00 II-B-1 0.00 2,~~808~~803,~~796~~538.0389 16,~~670~~668.2051 0.00 II-B-2 0.00 1,~~287~~285,~~614~~204.3840 7,641.9822 0.00 II-B-3 0.00 ~~819~~817,~~481~~947.7191 4,863.6213 0.00 II-B-4 0.00 ~~584~~583,~~916~~821.3053 3,471.4713 0.00 II-B-5 0.00 ~~351~~350,~~349~~691.0443 2,085.2605 0.00 II-B-6 0.0008 ~~468~~467,~~575~~698.6664 2,~~781~~780.0063 0.5563 Totals 73.0107 ~~935~~913,~~885~~670,~~924~~130.7370 1017,~~630~~732,~~923~~346.6067 814.7819 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-AP 5,241,215.30 5,~~233~~191,~~228~~086.9275 5,~~058~~114.7853 115,~~576~~862.1729 0.00 0.00 I-A-1 168,391,871.00 ~~167~~166,~~824~~451,~~654~~965.0590 7641,~~037~~949.8773 ~~570~~762,~~684~~997.7266 0.00 0.00 I-A-2 10,941,678.00 10,~~813~~501,~~067~~824.3533 179,~~240~~511.8167 ~~129~~173,~~396~~001.93 0.00 0.00 I-A-3 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 I-A-4 112,383,451.00 ~~112~~111,~~000~~074,~~745~~583.8371 5128,303.2777 ~~385~~514,~~044~~799.9076 0.00 0.00 I-A-5 0.00 0.00 0.00 0.00 0.00 0.00 I-A-6 14,600,000.00 14,600,000.00 0.00 0.00 0.00 0.00 I-A-7 79,160,000.00 7876,~~624~~900,~~529~~922.3045 75301,~~307~~956.2502 ~~565~~5,~~201~~492,090.2449 0.00 0.00 I-A-8 51,500,000.00 51,500,000.00 0.00 0.00 0.00 0.00 I-A-9 28,000,000.00 28,~~151~~457,~~658~~396.3857 0.00 0.00 (~~152~~154,~~440~~123.4349) 0.00 I-A-10 51,000,000.00 5049,~~644~~705,~~575~~746.1096 5030,~~732~~371.8529 ~~380~~552,~~763~~404.7248 0.00 0.00 I-A-11 14,179,000.00 14,~~255~~165,~~798~~341.7223 0187,000.0052 03,401,236.0036 (7776,~~194~~718.7461) 0.00 I-A-12 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 I-A-13 12,082,000.00 ~~7,810,229~~0.2400 ~~354,386~~0.9300 ~~2,659,769~~0.5400 ~~(42,292~~0.~~17)~~00 0.00 I-A-14 70,650,000.00 70,650,000.00 0.00 0.00 0.00 0.00 I-A-15 773,000.00 773,000.00 0.00 0.00 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 I-B-1 10,714,000.00 10,~~704~~686,~~816~~180.2767 9,~~299~~366.6043 0.00 0.00 0.00 I-B-2 4,285,000.00 4,~~281~~273,~~327~~873.0283 3,~~719~~746.3205 0.00 0.00 0.00 I-B-3 2,500,000.00 2,~~497~~493,~~857~~508.0765 2,~~169~~185.9656 0.00 0.00 0.00 I-B-4 1,428,000.00 1,~~426~~424,~~775~~292.9614 1,~~239~~248.4839 0.00 0.00 0.00 I-B-5 1,072,000.00 1,~~071~~069,~~081~~216.1151 ~~930~~937.4817 0.00 0.00 0.00 I-B-6 1,429,295.85 1,~~428~~425,~~070~~584.7366 1,~~233~~246.6019 0.00 0.00 72.0199 II-A-1 112,751,334.00 ~~111~~110,~~982~~598,~~736~~715.9225 ~~139~~140,~~995~~281.1820 ~~241~~884,~~438~~970.6625 0.00 0.00 II-A-2 56,375,666.00 55,~~991~~299,~~367~~356.4764 6970,~~997~~140.5960 ~~120~~442,~~719~~485.3312 0.00 0.00 II-A-3 4,615,384.00 4,615,384.00 0.00 0.00 0.00 0.00 II-A-4 384,616.00 384,616.00 0.00 0.00 0.00 0.00 II-A-5 29,500,000.00 29,500,000.00 0.00 0.00 0.00 0.00 II-A-6 23,451,000.00 23,451,000.00 0.00 0.00 0.00 0.00 II-B-1 2,814,000.00 2,~~811~~806,~~409~~176.1774 2,~~613~~637.1585 0.00 0.00 0.00 II-B-2 1,290,000.00 1,~~288~~286,~~812~~413.3165 1,~~197~~209.9225 0.00 0.00 0.00 II-B-3 821,000.00 ~~820~~818,~~244~~717.1152 ~~762~~769.4061 0.00 0.00 0.00 II-B-4 586,000.00 ~~585~~584,~~460~~370.4785 ~~544~~549.1732 0.00 0.00 0.00 II-B-5 352,000.00 351,~~675~~021.9240 ~~326~~329.8897 0.00 0.00 0.00 II-B-6 469,443.81 ~~469~~468,~~011~~138.6070 ~~435~~439.9497 0.00 0.00 0.0008 Totals 948,741,054.96 ~~941~~926,~~543~~508,~~133~~435.0211 ~~864~~839,~~533~~295.4309 512,~~064~~229,~~595~~848.2134 (~~271~~230,~~927~~842.3410) 73.0107 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-AP 1610,~~634~~976.9582 5,~~216~~180,~~593~~109.9793 0.~~99530236~~98834137 1610,~~634~~976.9582 I-A-1 ~~646~~804,~~722~~947.5939 ~~167~~165,~~177~~647,~~931~~018.4650 0.~~99279098~~98369961 ~~646~~804,~~722~~947.5939 I-A-2 ~~146~~182,~~637~~513.7460 10,~~666~~319,~~429~~310.6173 0.~~97484404~~94311958 ~~146~~182,~~637~~513.7460 I-A-3 0.00 25,000,000.00 1.00000000 0.00 I-A-4 ~~436~~543,~~348~~103.1753 ~~111~~110,~~564~~531,~~397~~480.6618 0.~~99271198~~98352097 ~~436~~543,~~348~~103.1753 I-A-5 0.00 0.00 0.00000000 0.00 I-A-6 0.00 14,600,000.00 1.00000000 0.00 I-A-7 ~~640~~5,~~508~~794,046.4951 7771,~~984~~106,~~020~~875.8194 0.~~98514428~~89826776 ~~640~~5,~~508~~794,046.4951 I-A-8 0.00 51,500,000.00 1.00000000 0.00 I-A-9 (~~152~~154,~~440~~123.4349) 28,~~304~~611,~~098~~520.8106 1.~~01086067~~02184000 (~~152~~154,~~440~~123.4349) I-A-10 ~~431~~582,~~496~~775.5777 5049,~~213~~122,~~078~~971.5319 0.~~98457017~~96319551 ~~431~~582,~~496~~775.5777 I-A-11 ~~(77~~3,~~194~~511,518.~~74)~~28 1410,~~332~~653,~~993~~822.4695 10.~~01086067~~75138042 ~~(77~~3,~~194~~511,518.~~74)~~28 I-A-12 0.00 50,000,000.00 1.00000000 0.00 I-A-13 ~~2,971,864~~0.3000 ~~4,838,364~~0.9400 0.~~40046060~~00000000 ~~2,971,864~~0.3000 I-A-14 0.00 70,650,000.00 1.00000000 0.00 I-A-15 0.00 773,000.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 I-B-1 9,~~299~~366.6043 10,~~695~~676,~~516~~814.6724 0.~~99827484~~99652924 9,~~299~~366.6043 I-B-2 3,~~719~~746.3205 4,~~277~~270,~~607~~127.7078 0.~~99827484~~99652924 3,~~719~~746.3205 I-B-3 2,~~169~~185.9656 2,~~495~~491,~~687~~323.1109 0.~~99827484~~99652924 2,~~169~~185.9656 I-B-4 1,~~239~~248.4839 1,~~425~~423,~~536~~043.4875 0.~~99827485~~99652924 1,~~239~~248.4839 I-B-5 ~~930~~937.4817 1,~~070~~068,~~150~~279.6334 0.~~99827484~~99652924 ~~930~~937.4817 I-B-6 1,~~240~~249.6118 1,~~426~~424,~~830~~335.1249 0.~~99827486~~99652951 1,~~233~~246.6019 II-A-1 ~~381~~1,~~433~~025,251.8345 ~~111~~109,~~601~~573,~~303~~463.0980 0.~~98980029~~97181523 ~~381~~1,~~433~~025,251.8345 II-A-2 ~~190~~512,~~716~~625.9172 5554,~~800~~786,~~650~~730.5693 0.~~98980029~~97181523 ~~190~~512,~~716~~625.9172 II-A-3 0.00 4,615,384.00 1.00000000 0.00 II-A-4 0.00 384,616.00 1.00000000 0.00 II-A-5 0.00 29,500,000.00 1.00000000 0.00 II-A-6 0.00 23,451,000.00 1.00000000 0.00 II-B-1 2,~~613~~637.1585 2,~~808~~803,~~796~~538.0389 0.~~99815069~~99628248 2,~~613~~637.1585 II-B-2 1,~~197~~209.9225 1,~~287~~285,~~614~~204.3840 0.~~99815068~~99628248 1,~~197~~209.9225 II-B-3 ~~762~~769.4061 ~~819~~817,~~481~~947.7191 0.~~99815068~~99628247 ~~762~~769.4061 II-B-4 ~~544~~549.1732 ~~584~~583,~~916~~821.3053 0.~~99815068~~99628247 ~~544~~549.1732 II-B-5 ~~326~~329.8897 ~~351~~350,~~349~~691.0443 0.~~99815068~~99628247 ~~326~~329.8897 II-B-6 ~~435~~440.9405 ~~468~~467,~~575~~698.6664 0.~~99815068~~99628247 ~~435~~439.9497 Totals 512,~~657~~838,~~208~~304.2941 ~~935~~913,~~885~~670,~~924~~130.7370 0.~~98645033~~96303425 512,~~657~~838,~~201~~301.2834

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-AP 5,241,215.30 ~~998~~990.~~47623508~~43570105 0.~~96519218~~97582902 21.~~20868049~~11849822 0.00000000 I-A-1 168,391,871.00 ~~996~~988.~~63156572~~47981741 0.~~45155309~~24911969 34.~~38902773~~53108369 0.00000000 I-A-2 10,941,678.00 ~~988~~959.~~24580197~~80016319 10.~~57570073~~86930633 1115.~~82605904~~81127959 0.00000000 I-A-3 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 112,383,451.00 ~~996~~988.~~59464835~~35355848 0.~~45650200~~25184998 34.~~42617082~~58074348 0.00000000 I-A-5 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 14,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 79,160,000.00 ~~993~~971.~~23558994~~46188037 03.~~95132959~~81450253 769.~~13998535~~37961710 0.00000000 I-A-8 51,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 28,000,000.00 ~~1005~~1016.~~41637071~~33559179 0.00000000 0.00000000 (5.~~44430107~~50441036) I-A-10 51,000,000.00 ~~993~~974.~~03088431~~62248941 0.~~99476176~~59551549 710.~~46595529~~83146039 0.00000000 I-A-11 14,179,000.00 ~~1005~~999.~~41637069~~03669018 013.~~00000000~~18855491 0239.~~00000000~~87843713 (5.~~44430073~~41072078) I-A-12 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 12,082,000.00 ~~646~~0.~~43512995~~00000000 290.~~33181013~~00000000 ~~220~~0.~~14315014~~00000000 (30.~~50042791)~~00000000 I-A-14 70,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 773,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 10,714,000.00 ~~999~~997.~~14282901~~40345996 0.~~86798581~~87422345 0.00000000 0.00000000 I-B-2 4,285,000.00 ~~999~~997.~~14282847~~40346091 0.~~86798600~~87422404 0.00000000 0.00000000 I-B-3 2,500,000.00 ~~999~~997.~~14282800~~40346000 0.~~86798400~~87422400 0.00000000 0.00000000 I-B-4 1,428,000.00 ~~999~~997.~~14282913~~40345938 0.~~86798319~~87422269 0.00000000 0.00000000 I-B-5 1,072,000.00 ~~999~~997.~~14282649~~40346082 0.~~86798507~~87422575 0.00000000 0.00000000 I-B-6 1,429,295.85 ~~999~~997.~~14285066~~40348368 0.~~86308234~~87189087 0.00000000 0.00000000 II-A-1 112,751,334.00 ~~993~~980.~~18325511~~90826358 1.~~24162770~~24416444 27.~~14133750~~84886722 0.00000000 II-A-2 56,375,666.00 ~~993~~980.~~18325517~~90826351 1.~~24162773~~24416446 27.~~14133754~~84886728 0.00000000 II-A-3 4,615,384.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 384,616.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 29,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 23,451,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-B-1 2,814,000.00 ~~999~~997.~~07930704~~21987918 0.~~92862473~~93740227 0.00000000 0.00000000 II-B-2 1,290,000.00 ~~999~~997.~~07931008~~21988372 0.~~92862016~~93740310 0.00000000 0.00000000 II-B-3 821,000.00 ~~999~~997.~~07930572~~21987820 0.~~92862363~~93740560 0.00000000 0.00000000 II-B-4 586,000.00 ~~999~~997.~~07930034~~21988055 0.~~92861775~~93740614 0.00000000 0.00000000 II-B-5 352,000.00 ~~999~~997.~~07931818~~21988636 0.~~92863636~~93741477 0.00000000 0.00000000 II-B-6 469,443.81 ~~999~~997.~~07931473~~21988027 0.~~92863084~~93721547 0.00000000 0.00000000 (2) per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-AP 0.00000000 32.~~17387267~~09432725 ~~995~~988.~~30236241~~34137380 0.~~99530236~~98834137 32.~~17387267~~09432725 I-A-1 0.00000000 34.~~84058082~~78020337 ~~992~~983.~~79098490~~69961398 0.~~99279098~~98369961 34.~~84058082~~78020337 I-A-2 0.00000000 1316.~~40175977~~68058592 ~~974~~943.~~84404220~~11957727 0.~~97484404~~94311958 1316.~~40175977~~68058592 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 34.~~88267281~~83259346 ~~992~~983.~~71197554~~52096502 0.~~99271198~~98352097 34.~~88267281~~83259346 I-A-5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 873.~~09131493~~19411963 ~~985~~898.~~14427501~~26776074 0.~~98514428~~89826776 873.~~09131493~~19411963 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 (5.~~44430107~~50441036) 1,~~010~~021.~~86067179~~84000214 1.~~01086067~~02184000 (5.~~44430107~~50441036) I-A-10 0.00000000 811.~~46071706~~42697588 ~~984~~963.~~57016725~~19551353 0.~~98457017~~96319551 811.~~46071706~~42697588 I-A-11 0.00000000 (5247.~~44430073)~~65627195 ~~1,010~~751.~~86067142~~38041822 10.~~01086067~~75138042 (5247.~~44430073)~~65627195 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 ~~245~~0.~~97453236~~00000000 ~~400~~0.~~46059758~~00000000 0.~~40046060~~00000000 ~~245~~0.~~97453236~~00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 0.00000000 0.~~86798581~~87422345 ~~998~~996.~~27484320~~52923651 0.~~99827484~~99652924 0.~~86798581~~87422345 I-B-2 0.00000000 0.~~86798600~~87422404 ~~998~~996.~~27484247~~52923687 0.~~99827484~~99652924 0.~~86798600~~87422404 I-B-3 0.00000000 0.~~86798400~~87422400 ~~998~~996.~~27484400~~52923600 0.~~99827484~~99652924 0.~~86798400~~87422400 I-B-4 0.00000000 0.~~86798319~~87422269 ~~998~~996.~~27484594~~52923669 0.~~99827485~~99652924 0.~~86798319~~87422269 I-B-5 0.00000000 0.~~86798507~~87422575 ~~998~~996.~~27484142~~52923507 0.~~99827484~~99652924 0.~~86798507~~87422575 I-B-6 0.~~00490451~~00209194 0.~~86798685~~87398281 ~~998~~996.~~27486381~~52950787 0.~~99827486~~99652951 0.~~86308234~~87189087 II-A-1 0.00000000 39.~~38296512~~09303166 ~~989~~971.~~80028999~~81523192 0.~~98980029~~97181523 39.~~38296512~~09303166 II-A-2 0.00000000 39.~~38296509~~09303173 ~~989~~971.~~80029008~~81523195 0.~~98980029~~97181523 39.~~38296509~~09303173 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-B-1 0.00000000 0.~~92862473~~93740227 ~~998~~996.~~15068586~~28247690 0.~~99815069~~99628248 0.~~92862473~~93740227 II-B-2 0.00000000 0.~~92862016~~93740310 ~~998~~996.~~15068217~~28248062 0.~~99815068~~99628248 0.~~92862016~~93740310 II-B-3 0.00000000 0.~~92862363~~93740560 ~~998~~996.~~15068210~~28247259 0.~~99815068~~99628247 0.~~92862363~~93740560 II-B-4 0.00000000 0.~~92861775~~93740614 ~~998~~996.~~15068259~~28247440 0.~~99815068~~99628247 0.~~92861775~~93740614 II-B-5 0.00000000 0.~~92863636~~93741477 ~~998~~996.~~15068182~~28247159 0.~~99815068~~99628247 0.~~92863636~~93741477 II-B-6 0.~~00000000~~00017041 0.~~92863084~~93738588 ~~998~~996.~~15068389~~28247308 0.~~99815068~~99628247 0.~~92863084~~93721547 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-AP 5,241,215.30 0.00000% 5,~~233~~191,~~228~~086.9275 0.00 0.00 0.00 I-A-1 168,391,871.00 5.40000% ~~167~~166,~~824~~451,~~654~~965.0590 ~~755~~749,~~210~~033.9485 0.00 0.00 I-A-2 10,941,678.00 5.40000% 10,~~813~~501,~~067~~824.3533 4847,~~658~~258.8021 0.00 0.00 I-A-3 25,000,000.00 5.40000% 25,000,000.00 112,500.00 0.00 0.00 I-A-4 112,383,451.00 2.~~20000~~19000% ~~112~~111,~~000~~074,~~745~~583.8371 ~~205~~202,~~334~~711.7012 0.00 0.00 I-A-5 0.00 6.~~30000~~31000% ~~112~~111,~~000~~074,~~745~~583.8371 ~~588~~584,~~003~~067.9219 0.00 0.00 I-A-6 14,600,000.00 6.50000% 14,600,000.00 79,083.33 0.00 0.00 I-A-7 79,160,000.00 6.50000% 7876,~~624~~900,~~529~~922.3045 ~~425~~416,~~882~~546.8766 0.00 0.00 I-A-8 51,500,000.00 6.50000% 51,500,000.00 278,958.33 0.00 0.00 I-A-9 28,000,000.00 6.50000% 28,~~151~~457,~~658~~396.3857 ~~152~~154,~~488~~144.1523 0.00 0.00 I-A-10 51,000,000.00 6.50000% 5049,~~644~~705,~~575~~746.1096 ~~274~~269,~~324~~239.7846 0.00 0.00 I-A-11 14,179,000.00 6.50000% 14,~~255~~165,~~798~~341.7223 7776,~~218~~728.9193 0.00 0.00 I-A-12 50,000,000.00 6.50000% 50,000,000.00 270,833.33 0.00 0.00 I-A-13 12,082,000.00 6.50000% ~~7,810,229~~0.2400 ~~42,305~~0.4100 0.00 0.00 I-A-14 70,650,000.00 6.50000% 70,650,000.00 382,687.50 0.00 0.00 I-A-15 773,000.00 6.50000% 773,000.00 4,187.08 0.00 0.00 A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 I-B-1 10,714,000.00 6.50000% 10,~~704~~686,~~816~~180.2767 57,~~984~~883.4248 0.00 0.00 I-B-2 4,285,000.00 6.50000% 4,~~281~~273,~~327~~873.0283 23,~~190~~150.5215 0.00 0.00 I-B-3 2,500,000.00 6.50000% 2,~~497~~493,~~857~~508.0765 13,~~530~~506.0651 0.00 0.00 I-B-4 1,428,000.00 6.50000% 1,~~426~~424,~~775~~292.9614 7,~~728~~714.3792 0.00 0.00 I-B-5 1,072,000.00 6.50000% 1,~~071~~069,~~081~~216.1151 5,~~801~~791.6959 0.00 0.00 I-B-6 1,429,295.85 6.50000% 1,~~428~~425,~~070~~584.7366 7,~~735~~721.3892 0.00 0.00 II-A-1 112,751,334.00 5.87500% ~~111~~110,~~982~~598,~~736~~715.9225 ~~548~~541,~~248~~472.8288 0.00 0.00 II-A-2 56,375,666.00 6.25000% 55,~~991~~299,~~367~~356.4764 ~~291~~288,~~621~~017.7148 0.00 0.00 II-A-3 4,615,384.00 6.50000% 4,615,384.00 25,000.00 0.00 0.00 II-A-4 384,616.00 0.00000% 384,616.00 0.00 0.00 0.00 II-A-5 29,500,000.00 6.00000% 29,500,000.00 147,500.00 0.00 0.00 II-A-6 23,451,000.00 6.00000% 23,451,000.00 117,255.00 0.00 0.00 II-B-1 2,814,000.00 6.00000% 2,~~811~~806,~~409~~176.1774 14,~~057~~030.0588 0.00 0.00 II-B-2 1,290,000.00 6.00000% 1,~~288~~286,~~812~~413.3165 6,~~444~~432.0607 0.00 0.00 II-B-3 821,000.00 6.00000% ~~820~~818,~~244~~717.1152 4,~~101~~093.2259 0.00 0.00 II-B-4 586,000.00 6.00000% ~~585~~584,~~460~~370.4785 2,~~927~~921.3085 0.00 0.00 II-B-5 352,000.00 6.00000% 351,~~675~~021.9240 1,~~758~~755.3811 0.00 0.00 II-B-6 469,443.81 6.00000% ~~469~~468,~~011~~138.6070 2,~~345~~340.0669 0.00 0.00 Totals 948,741,054.96 4,~~974~~894,~~907~~567.0934 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-AP 0.00 0.00 0.00 0.00 5,~~216~~180,~~593~~109.9793 I-A-1 ~~236~~100.3479 0.00 ~~754~~748,~~974~~933.6005 0.00 ~~167~~165,~~177~~647,~~931~~018.4650 I-A-2 156.2336 0.00 4847,~~643~~251.5885 0.00 10,~~666~~319,~~429~~310.6173 I-A-3 3515.2114 0.00 112,~~464~~484.7986 0.00 25,000,000.00 I-A-4 6427.2628 0.00 ~~205~~202,~~270~~683.4484 0.00 ~~111~~110,~~564~~531,~~397~~480.6618 I-A-5 ~~184~~78.0160 0.00 ~~587~~583,~~819~~988.9059 0.00 ~~111~~110,~~564~~531,~~397~~480.6618 I-A-6 2410.7564 0.00 79,~~058~~072.5869 0.00 14,600,000.00 I-A-7 ~~133~~56.2805 0.00 ~~425~~416,~~749~~490.5961 0.00 7771,~~984~~106,~~020~~875.8194 I-A-8 8737.3054 0.00 278,~~871~~920.0380 0.00 51,500,000.00 I-A-9 4720.7274 0.00 ~~152~~154,~~440~~123.4349 0.00 28,~~304~~611,~~098~~520.8106 I-A-10 8536.8523 0.00 ~~274~~269,~~238~~203.9323 0.00 5049,~~213~~122,~~078~~971.5319 I-A-11 2410.1733 0.00 7776,~~194~~718.7461 0.00 1410,~~332~~653,~~993~~822.4695 I-A-12 8436.7644 0.00 270,~~748~~796.5889 0.00 50,000,000.00 I-A-13 130.2400 0.00 ~~42,292~~0.1700 0.00 ~~4,838,364~~0.9400 I-A-14 ~~119~~51.7650 0.00 382,~~567~~636.7400 0.00 70,650,000.00 I-A-15 10.3156 0.00 4,~~185~~186.7752 0.00 773,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 80.7100 0.00 0.00 I-B-1 187.1579 0.00 57,~~966~~875.2869 0.00 10,~~695~~676,~~516~~814.6724 I-B-2 73.2612 0.00 23,~~183~~147.2603 0.00 4,~~277~~270,~~607~~127.7078 I-B-3 41.2382 0.00 13,~~525~~504.8269 0.00 2,~~495~~491,~~687~~323.1109 I-B-4 21.4204 0.00 7,~~725~~713.9588 0.00 1,~~425~~423,~~536~~043.4875 I-B-5 10.8278 0.00 5,~~799~~790.8781 0.00 1,~~070~~068,~~150~~279.6334 I-B-6 21.4204 0.00 7,~~732~~720.9688 0.00 1,~~426~~424,~~830~~335.1249 II-A-1 08.0058 0.00 ~~548~~541,~~248~~464.8230 0.00 ~~111~~109,~~601~~573,~~303~~463.0980 II-A-2 04.0056 0.00 ~~291~~288,~~621~~012.7192 0.00 5554,~~800~~786,~~650~~730.5693 II-A-3 0.0040 0.00 2524,~~000~~999.0060 0.00 4,615,384.00 II-A-4 0.00 0.00 0.00 0.00 384,616.00 II-A-5 02.0034 0.00 147,~~500~~497.0066 0.00 29,500,000.00 II-A-6 01.0086 0.00 117,~~255~~253.0014 0.00 23,451,000.00 II-B-1 0.0022 0.00 14,~~057~~030.0566 0.00 2,~~808~~803,~~796~~538.0389 II-B-2 0.0010 0.00 6,~~444~~431.0697 0.00 1,~~287~~285,~~614~~204.3840 II-B-3 0.0006 0.00 4,~~101~~093.2252 0.00 ~~819~~817,~~481~~947.7191 II-B-4 0.0005 0.00 2,~~927~~921.3081 0.00 ~~584~~583,~~916~~821.3053 II-B-5 0.0003 0.00 1,~~758~~755.3808 0.00 ~~351~~350,~~349~~691.0443 II-B-6 0.0004 0.00 2,~~345~~340.0666 0.00 ~~468~~467,~~575~~698.6664 Totals ~~1,193~~522.4903 0.00 4,~~973~~894,~~722~~045.3233 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-AP 5,241,215.30 0.00000% ~~998~~990.~~47623508~~43570105 0.00000000 0.00000000 0.00000000 I-A-1 168,391,871.00 5.40000% ~~996~~988.~~63156572~~47981741 4.~~48484203~~44815920 0.00000000 0.00000000 I-A-2 10,941,678.00 5.40000% ~~988~~959.~~24580197~~80016319 4.~~44710583~~31910078 0.00000000 0.00000000 I-A-3 25,000,000.00 5.40000% 1000.00000000 4.50000000 0.00000000 0.00000000 I-A-4 112,383,451.00 2.~~20000~~19000% ~~996~~988.~~59464835~~35355848 1.~~82709018~~80374529 0.00000000 0.00000000 I-A-5 0.00 6.~~30000~~31000% ~~996~~988.~~59464835~~35355848 5.~~23212194~~19709250 0.00000000 0.00000000 I-A-6 14,600,000.00 6.50000% 1000.00000000 5.41666644 0.00000000 0.00000000 I-A-7 79,160,000.00 6.50000% ~~993~~971.~~23558994~~46188037 5.~~38002615~~26208514 0.00000000 0.00000000 I-A-8 51,500,000.00 6.50000% 1000.00000000 5.41666660 0.00000000 0.00000000 I-A-9 28,000,000.00 6.50000% ~~1005~~1016.~~41637071~~33559179 5.~~44600536~~50515107 0.00000000 0.00000000 I-A-10 51,000,000.00 6.50000% ~~993~~974.~~03088431~~62248941 5.~~37891725~~27920510 0.00000000 0.00000000 I-A-11 14,179,000.00 6.50000% ~~1005~~999.~~41637069~~03669018 5.~~44600536~~41144862 0.00000000 0.00000000 I-A-12 50,000,000.00 6.50000% 1000.00000000 5.41666660 0.00000000 0.00000000 I-A-13 12,082,000.00 6.50000% ~~646~~0.~~43512995~~00000000 30.~~50152375~~00000000 0.00000000 0.00000000 I-A-14 70,650,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-A-15 773,000.00 6.50000% 1000.00000000 5.41666235 0.00000000 0.00000000 A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 I-B-1 10,714,000.00 6.50000% ~~999~~997.~~14282901~~40345996 5.~~41202352~~40260220 0.00000000 0.00000000 I-B-2 4,285,000.00 6.50000% ~~999~~997.~~14282847~~40346091 5.~~41202334~~40260210 0.00000000 0.00000000 I-B-3 2,500,000.00 6.50000% ~~999~~997.~~14282800~~40346000 5.~~41202400~~40260400 0.00000000 0.00000000 I-B-4 1,428,000.00 6.50000% ~~999~~997.~~14282913~~40345938 5.~~41202381~~40260504 0.00000000 0.00000000 I-B-5 1,072,000.00 6.50000% ~~999~~997.~~14282649~~40346082 5.~~41202425~~40260261 0.00000000 0.00000000 I-B-6 1,429,295.85 6.50000% ~~999~~997.~~14285066~~40348368 5.~~41202159~~40260437 0.00000000 0.00000000 II-A-1 112,751,334.00 5.87500% ~~993~~980.~~18325511~~90826358 4.~~86245972~~80236340 0.00000000 0.00000000 II-A-2 56,375,666.00 6.25000% ~~993~~980.~~18325517~~90826351 5.~~17282953~~10889716 0.00000000 0.00000000 II-A-3 4,615,384.00 6.50000% 1000.00000000 5.41666739 0.00000000 0.00000000 II-A-4 384,616.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 29,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-A-6 23,451,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-B-1 2,814,000.00 6.00000% ~~999~~997.~~07930704~~21987918 4.~~99539801~~98609808 0.00000000 0.00000000 II-B-2 1,290,000.00 6.00000% ~~999~~997.~~07931008~~21988372 4.~~99539535~~98610078 0.00000000 0.00000000 II-B-3 821,000.00 6.00000% ~~999~~997.~~07930572~~21987820 4.~~99539586~~98610231 0.00000000 0.00000000 II-B-4 586,000.00 6.00000% ~~999~~997.~~07930034~~21988055 4.~~99539249~~98609215 0.00000000 0.00000000 II-B-5 352,000.00 6.00000% ~~999~~997.~~07931818~~21988636 4.~~99539773~~98610795 0.00000000 0.00000000 II-B-6 469,443.81 6.00000% ~~999~~997.~~07931473~~21988027 4.~~99540083~~98609195 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~988.~~30236241~~34137380 I-A-1 0.~~00140351~~00059854 0.00000000 4.~~48343851~~44756060 0.00000000 ~~992~~983.~~79098490~~69961398 I-A-2 0.~~00139193~~00058126 0.00000000 4.~~44571482~~31851952 0.00000000 ~~974~~943.~~84404220~~11957727 I-A-3 0.~~00140840~~00060560 0.00000000 4.~~49859160~~49939440 0.00000000 1000.00000000 I-A-4 0.~~00057179~~00024274 0.00000000 1.~~82651839~~80350255 0.00000000 ~~992~~983.~~71197554~~52096502 I-A-5 0.~~00163734~~00069939 0.00000000 5.~~23048451~~19639311 0.00000000 ~~992~~983.~~71197554~~52096502 I-A-6 0.~~00169521~~00072877 0.00000000 5.~~41497123~~41593767 0.00000000 1000.00000000 I-A-7 0.~~00168368~~00070806 0.00000000 5.~~37834247~~26137708 0.00000000 ~~985~~898.~~14427501~~26776074 I-A-8 0.~~00169515~~00072893 0.00000000 5.~~41497146~~41593786 0.00000000 1000.00000000 I-A-9 0.~~00170429~~00074071 0.00000000 5.~~44430107~~50441036 0.00000000 ~~1010~~1021.~~86067179~~84000214 I-A-10 0.~~00168333~~00071039 0.00000000 5.~~37723392~~27849471 0.00000000 ~~984~~963.~~57016725~~19551353 I-A-11 0.~~00170463~~00072854 0.00000000 5.~~44430073~~41072078 0.00000000 ~~1010~~751.~~86067142~~38041822 I-A-12 0.~~00169520~~00072880 0.00000000 5.~~41497160~~41593780 0.00000000 1000.00000000 I-A-13 0.~~00109585~~00000000 0.00000000 30.~~50042791~~00000000 0.00000000 ~~400~~0.~~46059758~~00000000 I-A-14 0.~~00169512~~00072895 0.00000000 5.~~41497155~~41593772 0.00000000 1000.00000000 I-A-15 0.~~00169470~~00072445 0.00000000 5.~~41496766~~41593790 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~174~~0.~~20000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00169405~~00072709 0.00000000 5.~~41033041~~40187512 0.00000000 ~~998~~996.~~27484320~~52923651 I-B-2 0.~~00169428~~00072812 0.00000000 5.~~41032905~~40187398 0.00000000 ~~998~~996.~~27484247~~52923687 I-B-3 0.~~00169200~~00072800 0.00000000 5.~~41032800~~40187600 0.00000000 ~~998~~996.~~27484400~~52923600 I-B-4 0.~~00169468~~00072829 0.00000000 5.~~41032913~~40187675 0.00000000 ~~998~~996.~~27484594~~52923669 I-B-5 0.~~00169776~~00072761 0.00000000 5.~~41032649~~40187500 0.00000000 ~~998~~996.~~27484142~~52923507 I-B-6 0.~~00169314~~00072763 0.00000000 5.~~41032845~~40187674 0.00000000 ~~998~~996.~~27486381~~52950787 II-A-1 0.~~00000000~~00007610 0.00000000 4.~~86245972~~80228731 0.00000000 ~~989~~971.~~80028999~~81523192 II-A-2 0.~~00000000~~00008089 0.00000000 5.~~17282953~~10881628 0.00000000 ~~989~~971.~~80029008~~81523195 II-A-3 0.~~00000000~~00008667 0.00000000 5.~~41666739~~41658072 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-A-5 0.~~00000000~~00007932 0.00000000 54.~~00000000~~99992068 0.00000000 1000.00000000 II-A-6 0.~~00000000~~00007931 0.00000000 54.~~00000000~~99992069 0.00000000 1000.00000000 II-B-1 0.~~00000000~~00007818 0.00000000 4.~~99539801~~98601990 0.00000000 ~~998~~996.~~15068586~~28247690 II-B-2 0.~~00000000~~00007752 0.00000000 4.~~99539535~~98602326 0.00000000 ~~998~~996.~~15068217~~28248062 II-B-3 0.~~00000000~~00007308 0.00000000 4.~~99539586~~98601705 0.00000000 ~~998~~996.~~15068210~~28247259 II-B-4 0.~~00000000~~00008532 0.00000000 4.~~99539249~~98602389 0.00000000 ~~998~~996.~~15068259~~28247440 II-B-5 0.~~00000000~~00008523 0.00000000 4.~~99539773~~98602273 0.00000000 ~~998~~996.~~15068182~~28247159 II-B-6 0.~~00000000~~00008521 0.00000000 4.~~99540083~~98602804 0.00000000 ~~998~~996.~~15068389~~28247308 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage I-AP-1 0.00000% 0.00 0.00 4,~~134~~096,~~628~~022.6612 4,~~119~~086,~~228~~416.7976 9998.~~46852205~~67619797% I-AP-2 0.00000% 0.00 0.00 1,~~098~~095,~~600~~064.2663 1,~~097~~093,~~365~~693.1816 99.~~76258043~~42875338%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~44,752~~0.4900 Deposits Payments of Interest and Principal 1018,~~872~~145,~~289~~237.6521 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 1018,~~872~~145,~~289~~237.6521 Withdrawals Reimbursement for Servicer Advances 0177,338.0051 Payment of Service Fee ~~203~~200,~~484~~977.1345 Payment of Interest and Principal 1017,~~630~~732,~~923~~346.6167 Total Withdrawals (Pool Distribution Amount) 1018,~~834~~110,~~407~~662.7463 Ending Balance 8234,~~634~~574.4058

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 108,~~490~~767.5719 Servicing Fee Support 98,~~297~~245.0816 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,193~~522.4903

SERVICING FEES Gross Servicing Fee ~~199~~196,~~442~~097.8172 Master Servicing Fee 13,~~338~~124.4089 Supported Prepayment/Curtailment Interest Shortfall 98,~~297~~245.0816 Net Servicing Fee ~~203~~200,~~484~~977.1345

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 86 01 0 0 87 32,~~942~~639,~~238~~918.0681 0312,685.0067 0.00 0.00 32,~~942~~952,~~238~~604.0648 60 Days 01 0 0 0 01 0399,672.0012 0.00 0.00 0.00 0399,672.0012 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 01 0 0 0 01 0350,837.0095 0.00 0.00 0.00 0350,837.0095 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 8 01 0 0 89 3,~~942~~390,~~238~~428.0688 0312,685.0067 0.00 0.00 3,~~942~~703,~~238~~114.0655 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.~~372439~~285171% 0.~~000000~~047529% 0.000000% 0.000000% 0.~~372439~~332700% 0.~~419294~~286279% 0.~~000000~~033908% 0.000000% 0.000000% 0.~~419294~~320188% 60 Days 0.~~000000~~047529% 0.000000% 0.000000% 0.000000% 0.~~000000~~047529% 0.~~000000~~043341% 0.000000% 0.000000% 0.000000% 0.~~000000~~043341% 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~~047529% 0.000000% 0.000000% 0.000000% 0.~~000000~~047529% 0.~~000000~~038046% 0.000000% 0.000000% 0.000000% 0.~~000000~~038046% 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.~~372439~~380228% 0.~~000000~~047529% 0.000000% 0.000000% 0.~~372439~~427757% 0.~~419294~~367666% 0.~~000000~~033908% 0.000000% 0.000000% 0.~~419294~~401575%

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 85 0 0 0 85 32,~~942~~056,~~238~~952.0616 0.00 0.00 0.00 32,~~942~~056,~~238~~952.0616 60 Days 01 0 0 0 01 0399,672.0012 0.00 0.00 0.00 0399,672.0012 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 01 0 0 0 01 0350,837.0095 0.00 0.00 0.00 0350,837.0095 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 87 0 0 0 87 32,~~942~~807,~~238~~462.0623 0.00 0.00 0.00 32,~~942~~807,~~238~~462.0623 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~494438~~316857% 0.000000% 0.000000% 0.000000% 0.~~494438~~316857% 0.~~557630~~297642% 0.000000% 0.000000% 0.000000% 0.~~557630~~297642% 60 Days 0.~~000000~~063371% 0.000000% 0.000000% 0.000000% 0.~~000000~~063371% 0.~~000000~~057833% 0.000000% 0.000000% 0.000000% 0.~~000000~~057833% 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~~063371% 0.000000% 0.000000% 0.000000% 0.~~000000~~063371% 0.~~000000~~050766% 0.000000% 0.000000% 0.000000% 0.~~000000~~050766% 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.~~494438~~443599% 0.000000% 0.000000% 0.000000% 0.~~494438~~443599% 0.~~557630~~406241% 0.000000% 0.000000% 0.000000% 0.~~557630~~406241% 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 01 0 0 02 0582,966.0065 0312,685.0067 0.00 0.00 0895,652.0032 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 01 0 0 02 0582,966.0065 0312,685.0067 0.00 0.00 0895,652.0032 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~190114% 0.~~000000~~190114% 0.000000% 0.000000% 0.~~000000~~380228% 0.~~000000~~253786% 0.~~000000~~136123% 0.000000% 0.000000% 0.~~000000~~389909% 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~~190114% 0.~~000000~~190114% 0.000000% 0.000000% 0.~~000000~~380228% 0.~~000000~~253786% 0.~~000000~~136123% 0.000000% 0.000000% 0.~~000000~~389909%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1,~~782~~805,~~276~~510.9027

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~839683~~834512% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~355~~353 Beginning Scheduled Collateral Loan Count 2,~~160~~129 Number Of Loans Paid In Full 1225 Ending Scheduled Collateral Loan Count 2,~~148~~104 Beginning Scheduled Collateral Balance ~~941~~926,~~543~~508,~~133~~435.0212 Ending Scheduled Collateral Balance ~~935~~913,~~885~~670,~~924~~130.7470 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 ~~940~~922,~~208~~148,~~307~~029.9426 Ending Scheduled Balance For Wells Fargo Serviced ~~618~~608,~~245~~819,~~653~~015.6974 Ending Scheduled Balance For Other Servicers ~~317~~304,~~640~~851,~~271~~114.0596 Monthly P &I Constant 65,~~022~~937,~~273~~456.9510 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 1017,~~426~~538,~~762~~906.0750 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~642~~623,~~581~~156,~~927~~921.3254 Ending scheduled Balance For discounted Loans ~~293~~290,~~303~~513,~~997~~209.4216 Scheduled Principal ~~832~~827,~~568~~268.8022 Unscheduled Principal 412,~~824~~011,~~639~~036.4820 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~857~~836,~~941~~304,~~786~~057.7609 Greater Than 80%, less than or equal to 85% 13,~~113~~088,~~024~~684.8401 Greater than 85%, less than or equal to 95% 6564,~~042~~500,~~905~~857.9245 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~948959~~943243 6.~~508046~~507641 6.~~839683~~834512 Weighted Average Net Rate 6.~~462082~~461719 5.~~971801~~971595 6.~~340570~~339379 Weighted Average Maturity ~~354~~352 ~~355~~353 ~~355~~353 Beginning Loan Count 1,~~629~~601 ~~531~~528 2,~~160~~129 Loans Paid In Full 1123 12 1225 Ending Loan Count 1,~~618~~578 ~~530~~526 2,~~148~~104 Beginning Scheduled Balance ~~708~~695,~~192~~249,~~814~~459.7874 ~~233~~231,~~350~~258,~~318~~975.2438 ~~941~~926,~~543~~508,~~133~~435.0212 Ending scheduled Balance ~~703~~683,~~114~~956,~~872~~340.7800 ~~232~~229,~~771~~713,~~051~~790.9670 ~~935~~913,~~885~~670,~~924~~130.7470 Record Date 0406/30/2002 0406/30/2002 0406/30/2002 Principal And Interest Constant 4,~~591~~516,~~734~~497.9040 1,~~430~~420,~~539~~958.0570 65,~~022~~937,~~273~~456.9510 Scheduled Principal ~~615~~609,~~537~~734.35 217,~~031~~533.4587 ~~832~~827,~~568~~268.8022 Unscheduled Principal 410,~~462~~683,~~404~~385.6539 ~~362~~1,~~234~~327,650.8381 412,~~824~~011,~~639~~036.4820 Scheduled Interest 3,~~974~~901,~~479~~299.0426 1,~~213~~202,~~187~~255.8450 5,~~187~~103,~~666~~554.8976 Servicing Fees ~~150~~147,~~828~~919.1959 48,~~614~~178.6213 ~~199~~196,~~442~~097.8172 Master Servicing Fees 109,~~032~~848.6078 3,~~305~~276.7911 13,~~338~~124.4089 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~126~~121,~~471~~197.7166 5251,~~356~~848.9545 ~~178~~173,~~828~~046.6611 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 3,~~687~~622,~~146~~333.5423 1,~~108~~098,~~910~~952.4881 4,~~796~~721,~~057~~286.0204 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO MORTGAGE BACKED SECURITIES 2002 7 TRUST