8-K 1 wfm02007.txt SEPTEMBER 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): September 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 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 September 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 September 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: 9/26/02 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 September 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 78/31/02 Distribution Date: 89/2625/02 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,~~180~~170,~~109~~091.9305 0.00 10136,~~018~~284.8826 I-A-1 94978QAA1 SEQ 5.40000% ~~165~~164,~~647~~763,~~018~~401.5059 ~~745~~741,~~377~~400.4496 ~~883~~961,~~616~~923.9122 I-A-2 94978QAB9 SEQ 5.40000% 10,~~319~~118,~~310~~959.7362 4645,~~434~~533.7721 ~~200~~218,~~351~~106.1127 I-A-3 94978QAC7 SEQ 5.40000% 25,000,000.00 112,494.8579 0.00 I-A-4 94978QAD5 SEQ 2.~~18688~~16000% ~~110~~109,~~531~~935,~~480~~297.1879 ~~201~~197,~~423~~874.3437 ~~596~~649,~~182~~016.3920 I-A-5 94978QAE3 SEQ 6.~~31312~~34000% 0.00 ~~581~~580,~~472~~797.1192 0.00 I-A-6 94978QAF0 SEQ 6.50000% 14,600,000.00 79,079.7167 0.00 I-A-7 94978QAG8 SEQ 6.50000% 7164,~~106~~081,~~875~~067.9437 ~~385~~347,~~144~~089.6070 715,~~025~~578,~~808~~445.5742 I-A-8 94978QAH6 SEQ 6.50000% 51,500,000.00 278,945.5541 0.00 I-A-9 94978QAJ2 SEQ 6.50000% 28,~~611~~766,~~520~~492.0602 ~~154~~155,~~971~~811.9728 (~~154~~155,~~971~~811.9728) I-A-10 94978QAK9 SEQ 6.50000% 4948,~~122~~465,~~971~~296.1964 ~~266~~262,~~070~~508.5720 ~~657~~4,~~674~~872,415.5569 I-A-11 94978QAL7 SEQ 6.50000% 106,~~653~~323,~~822~~623.9550 5734,~~705~~251.5637 46,~~330~~323,~~199~~623.4550 I-A-12 94978QAM5 SEQ 6.50000% 50,000,000.00 270,820.9379 0.00 I-A-13 94978QAN3 SEQ 6.50000% 0.00 0.00 0.00 I-A-14 94978QAP8 SEQ 6.50000% 70,650,000.00 382,669.9777 0.00 I-A-15 94978QBP7 SEQ 6.50000% 773,000.00 4,186.89 0.00 A-R 94978QAQ6 RES 6.50000% 0.00 0.00 0.00 A-LR 94978QAR4 RES 6.50000% 0.00 114.7570 0.00 I-B-1 94978QAZ6 SUB 6.50000% 10,~~676~~667,~~814~~412.2488 57,~~830~~779.0914 9,~~401~~265.3659 I-B-2 94978QBA0 SUB 6.50000% 4,~~270~~266,~~127~~367.7876 23,~~128~~108.8042 3,~~760~~705.0272 I-B-3 94978QBB8 SUB 6.50000% 2,~~491~~489,~~323~~129.0938 13,~~494~~482.0516 2,~~193~~162.7103 I-B-4 94978QBH5 SUB 6.50000% 1,~~423~~421,~~043~~790.7570 7,~~707~~701.8001 1,~~253~~234.0595 I-B-5 94978QBJ1 SUB 6.50000% 1,~~068~~067,~~279~~338.3468 5,~~786~~781.2515 ~~940~~927.6608 I-B-6 94978QBK8 SUB 6.50000% 1,~~424~~423,~~335~~081.4980 7,~~714~~708.8000 1,~~252~~234.6753 II-A-1 94978QAS2 SEQ 5.87500% 109,~~573~~222,~~463~~978.8061 ~~536~~534,~~453~~737.4250 ~~350~~2,~~485~~050,765.1904 II-A-2 94978QAT0 SEQ 6.25000% 54,~~786~~611,~~730~~488.9334 ~~285~~284,~~347~~434.5684 ~~175~~1,~~242~~025,382.5950 II-A-3 94978QAU7 SEQ 6.50000% 4,615,384.00 25,000.00 0.00 II-A-4 94978QAV5 SEQ 0.00000% 384,616.00 0.00 0.00 II-A-5 94978QAW3 SEQ 6.00000% 29,500,000.00 147,500.00 0.00 II-A-6 94978QAX1 SEQ 6.00000% 23,451,000.00 117,255.00 0.00 II-B-1 94978QBC6 SUB 6.00000% 2,~~803~~800,~~538~~872.8986 14,~~017~~004.6936 2,~~666~~653.0402 II-B-2 94978QBD4 SUB 6.00000% 1,~~285~~283,~~204~~982.4023 6,~~426~~419.0291 1,~~222~~216.1720 II-B-3 94978QBE2 SUB 6.00000% 817,~~947~~170.9108 4,~~089~~085.7485 ~~777~~774.8303 II-B-4 94978QBL6 SUB 6.00000% 583,~~821~~266.5334 2,~~919~~916.1133 ~~555~~552.1948 II-B-5 94978QBM4 SUB 6.00000% 350,~~691~~357.4394 1,~~753~~751.4679 ~~333~~331.4986 II-B-6 94978QBN2 SUB 6.00000% 467,~~698~~253.6488 2,~~338~~336.4927 ~~444~~442.7659 Totals ~~913~~899,~~670~~570,~~130~~721.7006 4,~~825~~749,~~562~~480.2976 1431,~~099~~684,~~408~~650.6290

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-AP 0.00 5,~~170~~033,~~091~~806.0578 10136,~~018~~284.8826 0.00 I-A-1 0.00 ~~164~~163,~~763~~801,~~401~~478.5937 1,~~628~~703,~~994~~324.3518 0.00 I-A-2 0.00 109,~~118~~900,~~959~~853.6235 ~~246~~263,~~785~~639.8848 0.00 I-A-3 0.00 25,000,000.00 112,494.8579 0.00 I-A-4 0.00 109,~~935~~286,~~297~~281.7959 ~~797~~846,~~605~~890.7357 0.00 I-A-5 0.00 0.00 ~~581~~580,~~472~~797.1192 0.00 I-A-6 0.00 14,600,000.00 79,079.7167 0.00 I-A-7 0.00 6448,~~081~~502,~~067~~621.3795 715,~~410~~925,~~953~~535.1712 0.00 I-A-8 0.00 51,500,000.00 278,945.5541 0.00 I-A-9 0.00 28,~~766~~922,~~492~~303.0230 0.00 0.00 I-A-10 0.00 4843,~~465~~592,~~296~~880.6495 ~~923~~5,~~745~~134,923.1289 0.00 I-A-11 0.00 ~~6,323,623~~0.5000 46,~~387~~357,~~905~~874.0187 0.00 I-A-12 0.00 50,000,000.00 270,820.9379 0.00 I-A-13 0.00 0.00 0.00 0.00 I-A-14 0.00 70,650,000.00 382,669.9777 0.00 I-A-15 0.00 773,000.00 4,186.89 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 114.7570 0.00 I-B-1 0.00 10,~~667~~658,~~412~~147.8829 67,~~231~~044.4573 0.00 I-B-2 0.00 4,~~266~~262,~~367~~662.7604 26,~~888~~814.8214 0.00 I-B-3 0.00 2,~~489~~486,~~129~~967.3835 15,~~687~~644.7619 0.00 I-B-4 0.00 1,~~421~~420,~~790~~555.7075 8,~~960~~935.8596 0.00 I-B-5 0.00 1,~~067~~066,~~338~~411.6860 6,~~726~~708.9123 0.00 I-B-6 1.0200 1,~~423~~421,~~081~~846.8027 8,~~967~~942.4753 1415.58 II-A-1 0.00 ~~109~~107,~~222~~172,~~978~~213.6157 ~~886~~2,~~938~~585,502.6154 0.00 II-A-2 0.00 5453,~~611~~586,~~488~~105.3483 ~~460~~1,~~590~~309,817.1534 0.00 II-A-3 0.00 4,615,384.00 25,000.00 0.00 II-A-4 0.00 384,616.00 0.00 0.00 II-A-5 0.00 29,500,000.00 147,500.00 0.00 II-A-6 0.00 23,451,000.00 117,255.00 0.00 II-B-1 0.00 2,~~800~~798,~~872~~219.8684 16,~~683~~657.7338 0.00 II-B-2 0.00 1,~~283~~282,~~982~~766.2302 7,~~648~~636.1911 0.00 II-B-3 0.00 ~~817~~816,~~170~~396.0805 4,~~867~~859.5788 0.00 II-B-4 0.00 ~~583~~582,~~266~~713.3487 3,~~474~~468.3081 0.00 II-B-5 0.00 350,~~357~~026.9408 2,~~086~~083.9565 0.00 II-B-6 0.00 ~~467~~466,~~253~~811.8830 2,~~783~~778.2586 0.63 Totals 1.0200 ~~899~~867,~~570~~886,~~721~~069.0615 1836,~~924~~434,~~970~~131.9166 1516.21 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,~~180~~170,~~109~~091.9305 5,~~149~~060.3127 4131,~~869~~223.5699 0.00 0.00 I-A-1 168,391,871.00 ~~165~~164,~~647~~763,~~018~~401.5059 3718,~~844~~943.0012 ~~845~~942,~~772~~980.9110 0.00 0.00 I-A-2 10,941,678.00 10,~~319~~118,~~310~~959.7362 84,~~580~~295.7416 ~~191~~213,~~770~~811.3711 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 ~~110~~109,~~531~~935,~~480~~297.1879 2512,~~533~~781.6105 ~~570~~636,~~648~~235.7915 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 7164,~~106~~081,~~875~~067.9437 ~~300~~306,~~904~~785.9874 615,~~724~~271,~~903~~659.5968 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,~~611~~766,~~520~~492.0602 0.00 0.00 (~~154~~155,~~971~~811.9728) 0.00 I-A-10 51,000,000.00 4948,~~122~~465,~~971~~296.1964 2895,~~167~~952.2330 ~~629~~4,~~507~~776,463.3239 0.00 0.00 I-A-11 14,179,000.00 106,~~653~~323,~~822~~623.9550 ~~187~~125,~~927~~205.4839 46,~~199~~232,~~977~~669.5448 (5734,~~705~~251.5637) 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 0.00 0.00 0.00 0.00 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,~~676~~667,~~814~~412.2488 9,~~401~~265.3659 0.00 0.00 0.00 I-B-2 4,285,000.00 4,~~270~~266,~~127~~367.7876 3,~~760~~705.0272 0.00 0.00 0.00 I-B-3 2,500,000.00 2,~~491~~489,~~323~~129.0938 2,~~193~~162.7103 0.00 0.00 0.00 I-B-4 1,428,000.00 1,~~423~~421,~~043~~790.7570 1,~~253~~234.0595 0.00 0.00 0.00 I-B-5 1,072,000.00 1,~~068~~067,~~279~~338.3468 ~~940~~927.6608 0.00 0.00 0.00 I-B-6 1,429,295.85 1,~~424~~423,~~335~~081.4980 1,~~252~~234.6753 0.00 0.00 1.0200 II-A-1 112,751,334.00 109,~~573~~222,~~463~~978.8061 140,~~938~~051.4395 ~~209~~1,~~546~~910,713.7609 0.00 0.00 II-A-2 56,375,666.00 54,~~786~~611,~~730~~488.9334 70,~~469~~025.2197 ~~104~~955,~~773~~356.3853 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,~~803~~800,~~538~~872.8986 2,~~666~~653.0402 0.00 0.00 0.00 II-B-2 1,290,000.00 1,~~285~~283,~~204~~982.4023 1,~~222~~216.1720 0.00 0.00 0.00 II-B-3 821,000.00 817,~~947~~170.9108 ~~777~~774.8303 0.00 0.00 0.00 II-B-4 586,000.00 583,~~821~~266.5334 ~~555~~552.1948 0.00 0.00 0.00 II-B-5 352,000.00 350,~~691~~357.4394 ~~333~~331.4986 0.00 0.00 0.00 II-B-6 469,443.81 467,~~698~~253.6488 ~~444~~442.7659 0.00 0.00 0.00 Totals 948,741,054.96 ~~913~~899,~~670~~570,~~130~~721.7006 ~~830~~803,~~315~~601.9403 1331,~~481~~071,~~770~~112.2252 (~~212~~190,~~677~~062.5365) 1.0200 (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 10136,~~018~~284.8826 5,~~170~~033,~~091~~806.0578 0.~~98642982~~96042740 10136,~~018~~284.8826 I-A-1 ~~883~~961,~~616~~923.9122 ~~164~~163,~~763~~801,~~401~~478.5937 0.~~97845223~~97273982 ~~883~~961,~~616~~923.9122 I-A-2 ~~200~~218,~~351~~106.1127 109,~~118~~900,~~959~~853.6235 0.~~92480876~~90487523 ~~200~~218,~~351~~106.1127 I-A-3 0.00 25,000,000.00 1.00000000 0.00 I-A-4 ~~596~~649,~~182~~016.3920 109,~~935~~286,~~297~~281.7959 0.~~97821607~~97244105 ~~596~~649,~~182~~016.3920 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-7 715,~~025~~578,~~808~~445.5742 6448,~~081~~502,~~067~~621.3795 0.~~80951323~~61271630 715,~~025~~578,~~808~~445.5742 I-A-8 0.00 51,500,000.00 1.00000000 0.00 I-A-9 (~~154~~155,~~971~~811.9728) 28,~~766~~922,~~492~~303.0230 1.~~02737471~~03293940 (~~154~~155,~~971~~811.9728) I-A-10 ~~657~~4,~~674~~872,415.5569 4843,~~465~~592,~~296~~880.6495 0.~~95029993~~85476237 ~~657~~4,~~674~~872,415.5569 I-A-11 ~~4,330,199.45~~ 6,323,623.50 0.~~44598515~~00 40.00000000 6,~~330~~323,~~199~~623.4550 I-A-12 0.00 50,000,000.00 1.00000000 0.00 I-A-13 0.00 0.00 0.00000000 0.00 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,~~401~~265.3659 10,~~667~~658,~~412~~147.8829 0.~~99565175~~99478694 9,~~401~~265.3659 I-B-2 3,~~760~~705.0272 4,~~266~~262,~~367~~662.7604 0.~~99565175~~99478694 3,~~760~~705.0272 I-B-3 2,~~193~~162.7103 2,~~489~~486,~~129~~967.3835 0.~~99565175~~99478694 2,~~193~~162.7103 I-B-4 1,~~253~~234.0595 1,~~421~~420,~~790~~555.7075 0.~~99565175~~99478694 1,~~253~~234.0595 I-B-5 ~~940~~927.6608 1,~~067~~066,~~338~~411.6860 0.~~99565175~~99478694 ~~940~~927.6608 I-B-6 1,~~253~~235.6953 1,~~423~~421,~~081~~846.8027 0.~~99565237~~99478794 1,~~252~~234.6753 II-A-1 ~~350~~2,~~485~~050,765.1904 ~~109~~107,~~222~~172,~~978~~213.6157 0.~~96870675~~95051836 ~~350~~2,~~485~~050,765.1904 II-A-2 ~~175~~1,~~242~~025,382.5950 5453,~~611~~586,~~488~~105.3483 0.~~96870675~~95051836 ~~175~~1,~~242~~025,382.5950 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,~~666~~653.0402 2,~~800~~798,~~872~~219.8684 0.~~99533506~~99439227 2,~~666~~653.0402 II-B-2 1,~~222~~216.1720 1,~~283~~282,~~982~~766.2302 0.~~99533506~~99439226 1,~~222~~216.1720 II-B-3 ~~777~~774.8303 ~~817~~816,~~170~~396.0805 0.~~99533505~~99439227 ~~777~~774.8303 II-B-4 ~~555~~552.1948 ~~583~~582,~~266~~713.3487 0.~~99533505~~99439227 ~~555~~552.1948 II-B-5 ~~333~~331.4986 350,~~357~~026.9408 0.~~99533506~~99439227 ~~333~~331.4986 II-B-6 ~~444~~442.7659 ~~467~~466,~~253~~811.8830 0.~~99533505~~99439228 ~~444~~442.7659 Totals 1431,~~099~~684,~~409~~651.6490 ~~899~~867,~~570~~886,~~721~~069.0615 0.~~94817307~~91477655 1431,~~099~~684,~~408~~650.6290

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 ~~988~~986.~~34137380~~42981715 0.~~98246489~~96547646 025.~~92908986~~03693943 0.00000000 I-A-1 168,391,871.00 ~~983~~978.~~69961398~~45222938 0.~~22473769~~11249427 5.~~02264691~~59991462 0.00000000 I-A-2 10,941,678.00 ~~943~~924.~~11957727~~80875602 0.~~78422523~~39255039 1719.~~52659601~~54097991 0.00000000 I-A-3 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 112,383,451.00 ~~983~~978.~~52096502~~21607018 0.~~22720080~~11372715 5.~~07769413~~66128860 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 ~~898~~809.~~26776074~~51323105 3.~~80122511~~87551465 84192.~~95330457~~92142092 0.00000000 I-A-8 51,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9 28,000,000.00 ~~1021~~1027.~~84000214~~37471500 0.00000000 0.00000000 (5.~~53471321~~56468857) I-A-10 51,000,000.00 ~~963~~950.~~19551353~~29993412 01.~~55229863~~88141765 1293.~~34328078~~65614490 0.00000000 I-A-11 14,179,000.00 ~~751~~445.~~38041822~~98515410 138.~~25393046~~83033994 ~~296~~439.~~21112490~~57045490 (42.~~06979054~~41564074) I-A-12 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-13 12,082,000.00 0.00000000 0.00000000 0.00000000 0.00000000 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 ~~996~~995.~~52923651~~65175285 0.~~87748367~~86481146 0.00000000 0.00000000 I-B-2 4,285,000.00 ~~996~~995.~~52923687~~65175263 0.~~87748425~~86481214 0.00000000 0.00000000 I-B-3 2,500,000.00 ~~996~~995.~~52923600~~65175200 0.~~87748400~~86481200 0.00000000 0.00000000 I-B-4 1,428,000.00 ~~996~~995.~~52923669~~65175070 0.~~87748599~~86481092 0.00000000 0.00000000 I-B-5 1,072,000.00 ~~996~~995.~~52923507~~65175373 0.~~87748134~~86481343 0.00000000 0.00000000 I-B-6 1,429,295.85 ~~996~~995.~~52950787~~65236966 0.~~87642457~~86373301 0.00000000 0.00000000 II-A-1 112,751,334.00 ~~971~~968.~~81523192~~70675260 1.~~24999346~~24213120 116.~~85848586~~94625706 0.00000000 II-A-2 56,375,666.00 ~~971~~968.~~81523195~~70675266 1.~~24999339~~24213114 116.~~85848589~~94625710 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 ~~996~~995.~~28247690~~33506041 0.~~94742004~~94279318 0.00000000 0.00000000 II-B-2 1,290,000.00 ~~996~~995.~~28248062~~33506202 0.~~94741860~~94279070 0.00000000 0.00000000 II-B-3 821,000.00 ~~996~~995.~~28247259~~33505481 0.~~94741778~~94278928 0.00000000 0.00000000 II-B-4 586,000.00 ~~996~~995.~~28247440~~33505119 0.~~94742321~~94279863 0.00000000 0.00000000 II-B-5 352,000.00 ~~996~~995.~~28247159~~33505682 0.~~94741477~~94278409 0.00000000 0.00000000 II-B-6 469,443.81 ~~996~~995.~~28247308~~33505405 0.~~94741903~~94279654 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 126.~~91155666~~00241589 ~~986~~960.~~42981715~~42739935 0.~~98642982~~96042740 126.~~91155666~~00241589 I-A-1 0.00000000 5.~~24738460~~71240888 ~~978~~972.~~45222938~~73982050 0.~~97845223~~97273982 5.~~24738460~~71240888 I-A-2 0.00000000 1819.~~31082125~~93353030 ~~924~~904.~~80875602~~87522572 0.~~92480876~~90487523 1819.~~31082125~~93353030 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 5.~~30489485~~77501575 ~~978~~972.~~21607018~~44105442 0.~~97821607~~97244105 5.~~30489485~~77501575 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 88196.~~75452969~~79693557 ~~809~~612.~~51323105~~71629548 0.~~80951323~~61271630 88196.~~75452969~~79693557 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 (5.~~53471321~~56468857) 1,~~027~~032.~~37471500~~93940357 1.~~02737471~~03293940 (5.~~53471321~~56468857) I-A-10 0.00000000 1295.~~89557941~~53756255 ~~950~~854.~~29993412~~76237157 0.~~95029993~~85476237 1295.~~89557941~~53756255 I-A-11 0.00000000 ~~305.39526412~~ 445.98515410 0.~~44598515~~00000000 ~~305~~0.~~39526412~~00000000 445.98515410 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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.~~87748367~~86481146 ~~995~~994.~~65175285~~78694139 0.~~99565175~~99478694 0.~~87748367~~86481146 I-B-2 0.00000000 0.~~87748425~~86481214 ~~995~~994.~~65175263~~78694049 0.~~99565175~~99478694 0.~~87748425~~86481214 I-B-3 0.00000000 0.~~87748400~~86481200 ~~995~~994.~~65175200~~78694000 0.~~99565175~~99478694 0.~~87748400~~86481200 I-B-4 0.00000000 0.~~87748599~~86481092 ~~995~~994.~~65175070~~78693978 0.~~99565175~~99478694 0.~~87748599~~86481092 I-B-5 0.00000000 0.~~87748134~~86481343 ~~995~~994.~~65175373~~78694030 0.~~99565175~~99478694 0.~~87748134~~86481343 I-B-6 0.~~00071364~~00069965 0.~~87713821~~86443265 ~~995~~994.~~65236966~~78793701 0.~~99565237~~99478794 0.~~87642457~~86373301 II-A-1 0.00000000 318.~~10847932~~18838826 ~~968~~950.~~70675260~~51836433 0.~~96870675~~95051836 318.~~10847932~~18838826 II-A-2 0.00000000 318.~~10847929~~18838823 ~~968~~950.~~70675266~~51836425 0.~~96870675~~95051836 318.~~10847929~~18838823 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.~~94742004~~94279318 ~~995~~994.~~33506041~~39226724 0.~~99533506~~99439227 0.~~94742004~~94279318 II-B-2 0.00000000 0.~~94741860~~94279070 ~~995~~994.~~33506202~~39226357 0.~~99533506~~99439226 0.~~94741860~~94279070 II-B-3 0.00000000 0.~~94741778~~94278928 ~~995~~994.~~33505481~~39226553 0.~~99533505~~99439227 0.~~94741778~~94278928 II-B-4 0.00000000 0.~~94742321~~94279863 ~~995~~994.~~33505119~~39226962 0.~~99533505~~99439227 0.~~94742321~~94279863 II-B-5 0.00000000 0.~~94741477~~94278409 ~~995~~994.~~33505682~~39227273 0.~~99533506~~99439227 0.~~94741477~~94278409 II-B-6 0.00000000 0.~~94741903~~94279654 ~~995~~994.~~33505405~~39227881 0.~~99533505~~99439228 0.~~94741903~~94279654 (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,~~180~~170,~~109~~091.9305 0.00 0.00 0.00 I-A-1 168,391,871.00 5.40000% ~~165~~164,~~647~~763,~~018~~401.5059 ~~745~~741,~~411~~435.5831 0.00 0.00 I-A-2 10,941,678.00 5.40000% 10,~~319~~118,~~310~~959.7362 4645,~~436~~535.9032 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.~~18688~~16000% ~~110~~109,~~531~~935,~~480~~297.1879 ~~201~~197,~~432~~883.5754 0.00 0.00 I-A-5 0.00 6.~~31312~~34000% ~~110~~109,~~531~~935,~~480~~297.1879 ~~581~~580,~~498~~824.7582 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% 7164,~~106~~081,~~875~~067.9437 ~~385~~347,~~162~~105.2478 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,~~611~~766,~~520~~492.0602 ~~154~~155,~~979~~818.0750 0.00 0.00 I-A-10 51,000,000.00 6.50000% 4948,~~122~~465,~~971~~296.1964 ~~266~~262,~~082~~520.7636 0.00 0.00 I-A-11 14,179,000.00 6.50000% 106,~~653~~323,~~822~~623.9550 5734,~~708~~252.2196 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% 0.00 0.00 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,~~676~~667,~~814~~412.2488 57,~~832~~781.7482 0.00 0.00 I-B-2 4,285,000.00 6.50000% 4,~~270~~266,~~127~~367.7876 23,~~129~~109.8649 0.00 0.00 I-B-3 2,500,000.00 6.50000% 2,~~491~~489,~~323~~129.0938 13,~~494~~482.6778 0.00 0.00 I-B-4 1,428,000.00 6.50000% 1,~~423~~421,~~043~~790.7570 7,~~708~~701.1537 0.00 0.00 I-B-5 1,072,000.00 6.50000% 1,~~068~~067,~~279~~338.3468 5,~~786~~781.5142 0.00 0.00 I-B-6 1,429,295.85 6.50000% 1,~~424~~423,~~335~~081.4980 7,~~715~~708.1536 0.00 0.00 II-A-1 112,751,334.00 5.87500% 109,~~573~~222,~~463~~978.8061 ~~536~~534,~~453~~737.4250 0.00 0.00 II-A-2 56,375,666.00 6.25000% 54,~~786~~611,~~730~~488.9334 ~~285~~284,~~347~~434.5684 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,~~803~~800,~~538~~872.8986 14,~~017~~004.6936 0.00 0.00 II-B-2 1,290,000.00 6.00000% 1,~~285~~283,~~204~~982.4023 6,~~426~~419.0291 0.00 0.00 II-B-3 821,000.00 6.00000% 817,~~947~~170.9108 4,~~089~~085.7485 0.00 0.00 II-B-4 586,000.00 6.00000% 583,~~821~~266.5334 2,~~919~~916.1133 0.00 0.00 II-B-5 352,000.00 6.00000% 350,~~691~~357.4394 1,~~753~~751.4679 0.00 0.00 II-B-6 469,443.81 6.00000% 467,~~698~~253.6488 2,~~338~~336.4927 0.00 0.00 Totals 948,741,054.96 4,~~825~~749,~~729~~633.2225 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,~~170~~033,~~091~~806.0578 I-A-1 34.1534 0.00 ~~745~~741,~~377~~400.4496 0.00 ~~164~~163,~~763~~801,~~401~~478.5937 I-A-2 2.1311 0.00 4645,~~434~~533.7721 0.00 109,~~118~~900,~~959~~853.6235 I-A-3 5.1521 0.00 112,494.8579 0.00 25,000,000.00 I-A-4 9.2317 0.00 ~~201~~197,~~423~~874.3437 0.00 109,~~935~~286,~~297~~281.7959 I-A-5 26.6490 0.00 ~~581~~580,~~472~~797.1192 0.00 109,~~935~~286,~~297~~281.7959 I-A-6 3.6266 0.00 79,079.7167 0.00 14,600,000.00 I-A-7 1716.6408 0.00 ~~385~~347,~~144~~089.6070 0.00 6448,~~081~~502,~~067~~621.3795 I-A-8 12.7892 0.00 278,945.5541 0.00 51,500,000.00 I-A-9 7.1022 0.00 ~~154~~155,~~971~~811.9728 0.00 28,~~766~~922,~~492~~303.0230 I-A-10 12.1916 0.00 ~~266~~262,~~070~~508.5720 0.00 4843,~~465~~592,~~296~~880.6495 I-A-11 21.6459 0.00 5734,~~705~~251.5637 0.00 ~~6,323,623~~0.5000 I-A-12 12.4155 0.00 270,820.9379 0.00 50,000,000.00 I-A-13 0.00 0.00 0.00 0.00 0.00 I-A-14 17.5373 0.00 382,669.9777 0.00 70,650,000.00 I-A-15 0.19 0.00 4,186.89 0.00 773,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 114.7570 0.00 0.00 I-B-1 2.6568 0.00 57,~~830~~779.0914 0.00 10,~~667~~658,~~412~~147.8829 I-B-2 1.0607 0.00 23,~~128~~108.8042 0.00 4,~~266~~262,~~367~~662.7604 I-B-3 0.62 0.00 13,~~494~~482.0516 0.00 2,~~489~~486,~~129~~967.3835 I-B-4 0.3536 0.00 7,~~707~~701.8001 0.00 1,~~421~~420,~~790~~555.7075 I-B-5 0.27 0.00 5,~~786~~781.2515 0.00 1,~~067~~066,~~338~~411.6860 I-B-6 0.3536 0.00 7,~~714~~708.8000 0.00 1,~~423~~421,~~081~~846.8027 II-A-1 0.00 0.00 ~~536~~534,~~453~~737.4250 0.00 ~~109~~107,~~222~~172,~~978~~213.6157 II-A-2 0.00 0.00 ~~285~~284,~~347~~434.5684 0.00 5453,~~611~~586,~~488~~105.3483 II-A-3 0.00 0.00 25,000.00 0.00 4,615,384.00 II-A-4 0.00 0.00 0.00 0.00 384,616.00 II-A-5 0.00 0.00 147,500.00 0.00 29,500,000.00 II-A-6 0.00 0.00 117,255.00 0.00 23,451,000.00 II-B-1 0.00 0.00 14,~~017~~004.6936 0.00 2,~~800~~798,~~872~~219.8684 II-B-2 0.00 0.00 6,~~426~~419.0291 0.00 1,~~283~~282,~~982~~766.2302 II-B-3 0.00 0.00 4,~~089~~085.7485 0.00 ~~817~~816,~~170~~396.0805 II-B-4 0.00 0.00 2,~~919~~916.1133 0.00 ~~583~~582,~~266~~713.3487 II-B-5 0.00 0.00 1,~~753~~751.4679 0.00 350,~~357~~026.9408 II-B-6 0.00 0.00 2,~~338~~336.4927 0.00 ~~467~~466,~~253~~811.8830 Totals ~~168~~167.7019 0.00 4,~~825~~749,~~562~~480.2976 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% ~~988~~986.~~34137380~~42981715 0.00000000 0.00000000 0.00000000 I-A-1 168,391,871.00 5.40000% ~~983~~978.~~69961398~~45222938 4.~~42664824~~40303505 0.00000000 0.00000000 I-A-2 10,941,678.00 5.40000% ~~943~~924.~~11957727~~80875602 4.~~24403825~~16163956 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.~~18688~~16000% ~~983~~978.~~52096502~~21607018 1.~~79236861~~76078896 0.00000000 0.00000000 I-A-5 0.00 6.~~31312~~34000% ~~983~~978.~~52096502~~21607018 5.~~17423824~~16824154 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% ~~898~~809.~~26776074~~51323105 4.~~86561698~~38486331 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% ~~1021~~1027.~~84000214~~37471500 5.~~53496679~~56494643 0.00000000 0.00000000 I-A-10 51,000,000.00 6.50000% ~~963~~950.~~19551353~~29993412 5.~~21730902~~14745804 0.00000000 0.00000000 I-A-11 14,179,000.00 6.50000% ~~751~~445.~~38041822~~98515410 42.~~06997743~~41575287 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% 0.00000000 0.00000000 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% ~~996~~995.~~52923651~~65175285 5.~~39786634~~39311368 0.00000000 0.00000000 I-B-2 4,285,000.00 6.50000% ~~996~~995.~~52923687~~65175263 5.~~39786698~~39311319 0.00000000 0.00000000 I-B-3 2,500,000.00 6.50000% ~~996~~995.~~52923600~~65175200 5.~~39786800~~39311200 0.00000000 0.00000000 I-B-4 1,428,000.00 6.50000% ~~996~~995.~~52923669~~65175070 5.~~39786415~~39311625 0.00000000 0.00000000 I-B-5 1,072,000.00 6.50000% ~~996~~995.~~52923507~~65175373 5.~~39786381~~39311567 0.00000000 0.00000000 I-B-6 1,429,295.85 6.50000% ~~996~~995.~~52950787~~65236966 5.~~39786777~~39311718 0.00000000 0.00000000 II-A-1 112,751,334.00 5.87500% ~~971~~968.~~81523192~~70675260 4.~~75784544~~74262681 0.00000000 0.00000000 II-A-2 56,375,666.00 6.25000% ~~971~~968.~~81523195~~70675266 5.~~06153772~~04534776 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% ~~996~~995.~~28247690~~33506041 4.~~98141080~~97667377 0.00000000 0.00000000 II-B-2 1,290,000.00 6.00000% ~~996~~995.~~28248062~~33506202 4.~~98141085~~97667442 0.00000000 0.00000000 II-B-3 821,000.00 6.00000% ~~996~~995.~~28247259~~33505481 4.~~98141291~~97667479 0.00000000 0.00000000 II-B-4 586,000.00 6.00000% ~~996~~995.~~28247440~~33505119 4.~~98141638~~97667235 0.00000000 0.00000000 II-B-5 352,000.00 6.00000% ~~996~~995.~~28247159~~33505682 4.~~98142045~~97667614 0.00000000 0.00000000 II-B-6 469,443.81 6.00000% ~~996~~995.~~28247308~~33505405 4.~~98140555~~97667655 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 ~~986~~960.~~42981715~~42739935 I-A-1 0.~~00020280~~00020393 0.00000000 4.~~42644550~~40283106 0.00000000 ~~978~~972.~~45222938~~73982050 I-A-2 0.~~00019467~~00019284 0.00000000 4.~~24384359~~16144672 0.00000000 ~~924~~904.~~80875602~~87522572 I-A-3 0.~~00020600~~00020840 0.00000000 4.~~49979400~~49979160 0.00000000 1000.00000000 I-A-4 0.~~00008213~~00008160 0.00000000 1.~~79228648~~76070737 0.00000000 ~~978~~972.~~21607018~~44105442 I-A-5 0.~~00023705~~00023936 0.00000000 5.~~17400120~~16800218 0.00000000 ~~978~~972.~~21607018~~44105442 I-A-6 0.~~00024795~~00025068 0.00000000 5.~~41641849~~41641575 0.00000000 1000.00000000 I-A-7 0.~~00022284~~00020313 0.00000000 4.~~86539414~~38466018 0.00000000 ~~809~~612.~~51323105~~71629548 I-A-8 0.~~00024816~~00025087 0.00000000 5.~~41641845~~41641573 0.00000000 1000.00000000 I-A-9 0.~~00025357~~00025786 0.00000000 5.~~53471321~~56468857 0.00000000 ~~1027~~1032.~~37471500~~93940357 I-A-10 0.~~00023902~~00023843 0.00000000 5.~~21707000~~14721961 0.00000000 ~~950~~854.~~29993412~~76237157 I-A-11 0.~~00018619~~00011214 0.00000000 42.~~06979054~~41564074 0.00000000 ~~445~~0.~~98515410~~00000000 I-A-12 0.~~00024820~~00025100 0.00000000 5.~~41641860~~41641580 0.00000000 1000.00000000 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 0.~~00024812~~00025096 0.00000000 5.~~41641854~~41641571 0.00000000 1000.00000000 I-A-15 0.00024580 0.00000000 5.41641656 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 35294.00000000 0.00000000 0.00000000 I-B-1 0.~~00024734~~00025014 0.00000000 5.~~39761900~~39286354 0.00000000 ~~995~~994.~~65175285~~78694139 I-B-2 0.~~00024737~~00024971 0.00000000 5.~~39761960~~39286348 0.00000000 ~~995~~994.~~65175263~~78694049 I-B-3 0.00024800 0.00000000 5.~~39762000~~39286400 0.00000000 ~~995~~994.~~65175200~~78694000 I-B-4 0.~~00024510~~00025210 0.00000000 5.~~39761905~~39286415 0.00000000 ~~995~~994.~~65175070~~78693978 I-B-5 0.00025187 0.00000000 5.~~39762127~~39286381 0.00000000 ~~995~~994.~~65175373~~78694030 I-B-6 0.~~00024488~~00025187 0.00000000 5.~~39762289~~39286530 0.00000000 ~~995~~994.~~65236966~~78793701 II-A-1 0.00000000 0.00000000 4.~~75784544~~74262681 0.00000000 ~~968~~950.~~70675260~~51836433 II-A-2 0.00000000 0.00000000 5.~~06153772~~04534776 0.00000000 ~~968~~950.~~70675266~~51836425 II-A-3 0.00000000 0.00000000 5.41666739 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 II-A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 II-B-1 0.00000000 0.00000000 4.~~98141080~~97667377 0.00000000 ~~995~~994.~~33506041~~39226724 II-B-2 0.00000000 0.00000000 4.~~98141085~~97667442 0.00000000 ~~995~~994.~~33506202~~39226357 II-B-3 0.00000000 0.00000000 4.~~98141291~~97667479 0.00000000 ~~995~~994.~~33505481~~39226553 II-B-4 0.00000000 0.00000000 4.~~98141638~~97667235 0.00000000 ~~995~~994.~~33505119~~39226962 II-B-5 0.00000000 0.00000000 4.~~98142045~~97667614 0.00000000 ~~995~~994.~~33505682~~39227273 II-B-6 0.00000000 0.00000000 4.~~98140555~~97667655 0.00000000 ~~995~~994.~~33505405~~39227881 (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,~~086~~077,~~416~~964.7624 43,~~077~~973,~~964~~677.2431 9895.~~47209189~~95383730% I-AP-2 0.00000% 0.00 0.00 1,~~093~~092,~~693~~126.1681 1,~~092~~060,~~126~~129.8148 9996.~~28635491~~37744522%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~34,574~~0.5800 Deposits Payments of Interest and Principal 1836,~~951~~716,~~717~~653.8097 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~139~~35,589.9520 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1936,~~091~~752,~~307~~243.7517 Withdrawals Reimbursement for Servicer Advances 0139,589.0095 Payment of Service Fee ~~200~~178,~~911~~521.4552 Payment of Interest and Principal 1836,~~924~~434,~~970~~131.8870 Total Withdrawals (Pool Distribution Amount) 1936,~~125~~752,~~882~~243.3317 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 524,~~622~~878.9716 Servicing Fee Support 524,~~454~~710.2797 Non-Supported Prepayment/Curtailment Interest Shortfall ~~168~~167.7019

SERVICING FEES Gross Servicing Fee ~~193~~190,~~422~~488.5362 Master Servicing Fee 12,~~943~~743.1987 Supported Prepayment/Curtailment Interest Shortfall 524,~~454~~710.2797 Net Servicing Fee ~~200~~178,~~911~~521.4552

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 01 0 0 01 0311,504.0027 0.00 0.00 0311,504.0027 30 Days 54 10 0 0 64 21,~~137~~740,~~367~~199.5049 ~~312,411~~0.1700 0.00 0.00 21,~~449~~740,~~778~~199.6749 60 Days 10 0 0 0 10 ~~384,681~~0.9100 0.00 0.00 0.00 ~~384,681~~0.9100 90 Days 10 0 0 0 10 ~~399,672~~0.1200 0.00 0.00 0.00 ~~399,672~~0.1200 120 Days 0 0 01 0 01 0.00 0.00 0399,672.0012 0.00 0399,672.0012 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 1 01 0 86 21,~~921~~740,~~721~~199.5349 ~~312~~311,~~411~~504.1727 0399,672.0012 0.00 32,~~234~~451,~~132~~375.7088 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~~049776% 0.000000% 0.000000% 0.~~000000~~049776% 0.~~000000~~035081% 0.000000% 0.000000% 0.~~000000~~035081% 30 Days 0.~~240964~~199104% 0.~~048193~~000000% 0.000000% 0.000000% 0.~~289157~~199104% 0.~~235176~~195976% 0.~~034375~~000000% 0.000000% 0.000000% 0.~~269551~~195976% 60 Days 0.~~048193~~000000% 0.000000% 0.000000% 0.000000% 0.~~048193~~000000% 0.~~042327~~000000% 0.000000% 0.000000% 0.000000% 0.~~042327~~000000% 90 Days 0.~~048193~~000000% 0.000000% 0.000000% 0.000000% 0.~~048193~~000000% 0.~~043976~~000000% 0.000000% 0.000000% 0.000000% 0.~~043976~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~049776% 0.000000% 0.~~000000~~049776% 0.000000% 0.000000% 0.~~000000~~045010% 0.000000% 0.~~000000~~045010% 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.~~337349~~199104% 0.~~048193~~049776% 0.~~000000~~049776% 0.000000% 0.~~385542~~298656% 0.~~321479~~195976% 0.~~034375~~035081% 0.~~000000~~045010% 0.000000% 0.~~355854~~276067%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 34 0 0 0 34 1,~~077~~740,~~212~~199.49 0.00 0.00 0.00 1,~~077~~740,~~212~~199.49 60 Days 10 0 0 0 10 ~~384,681~~0.9100 0.00 0.00 0.00 ~~384,681~~0.9100 90 Days 10 0 0 0 10 ~~399,672~~0.1200 0.00 0.00 0.00 ~~399,672~~0.1200 120 Days 0 0 01 0 01 0.00 0.00 0399,672.0012 0.00 0399,672.0012 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 54 0 01 0 5 1,~~861~~740,~~566~~199.5249 0.00 0399,672.0012 0.00 12,~~861~~139,~~566~~871.5261 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~193548~~268276% 0.000000% 0.000000% 0.000000% 0.~~193548~~268276% 0.~~159193~~265554% 0.000000% 0.000000% 0.000000% 0.~~159193~~265554% 60 Days 0.~~064516~~000000% 0.000000% 0.000000% 0.000000% 0.~~064516~~000000% 0.~~056849~~000000% 0.000000% 0.000000% 0.000000% 0.~~056849~~000000% 90 Days 0.~~064516~~000000% 0.000000% 0.000000% 0.000000% 0.~~064516~~000000% 0.~~059065~~000000% 0.000000% 0.000000% 0.000000% 0.~~059065~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~067069% 0.000000% 0.~~000000~~067069% 0.000000% 0.000000% 0.~~000000~~060990% 0.000000% 0.~~000000~~060990% 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.~~322581~~268276% 0.000000% 0.~~000000~~067069% 0.000000% 0.~~322581~~335345% 0.~~275107~~265554% 0.000000% 0.~~000000~~060990% 0.000000% 0.~~275107~~326544% 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 01 0 0 01 0311,504.0027 0.00 0.00 0311,504.0027 30 Days 20 10 0 0 30 ~~1,060,155~~0.0100 ~~312,411~~0.1700 0.00 0.00 ~~1,372,566~~0.1800 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 20 1 0 0 3 1~~,060,155~~ 0.0100 ~~312~~311,~~411~~504.1727 0.00 0.00 1311,~~372,566~~504.1827 0-29 Days 0.~~000000~~193050% 0.000000% 0.000000% 0.~~000000~~193050% 0.~~000000~~137797% 0.000000% 0.000000% 0.~~000000~~137797% 30 Days 0.~~380952~~000000% 0.~~190476~~000000% 0.000000% 0.000000% 0.~~571429~~000000% 0.~~462579~~000000% 0.~~136315~~000000% 0.000000% 0.000000% 0.~~598894~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~380952~~000000% 0.~~190476~~193050% 0.000000% 0.000000% 0.~~571429~~193050% 0.~~462579~~000000% 0.~~136315~~137797% 0.000000% 0.000000% 0.~~598894~~137797%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1,~~877~~703,~~289~~106.8033

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~830596~~825319% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count 2,~~104~~075 Number Of Loans Paid In Full 2966 Ending Scheduled Collateral Loan Count 2,~~075~~009 Beginning Scheduled Collateral Balance ~~913~~899,~~670~~570,~~130~~721.7008 Ending Scheduled Collateral Balance ~~899~~867,~~570~~886,~~721~~069.0816 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2002 ~~908~~887,~~836~~965,~~175~~589.2905 Ending Scheduled Balance For Wells Fargo Serviced ~~601~~583,~~498~~588,~~287~~405.2890 Ending Scheduled Balance For Other Servicers ~~298~~284,~~072~~297,~~433~~663.8026 Monthly P &I Constant 5,~~862~~774,~~149~~508.1868 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 1835,~~733~~990,~~087~~135.5779 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~610~~585,~~544~~489,~~965~~145.3582 Ending scheduled Balance For discounted Loans ~~289~~282,~~025~~396,~~755~~923.7334 Scheduled Principal ~~821~~799,~~208~~859.7868 Unscheduled Principal 1330,~~278~~884,~~200~~792.8426 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~822~~792,~~290~~508,~~540~~405.8850 Greater Than 80%, less than or equal to 85% 1312,~~078~~747,~~625~~884.2814 Greater than 85%, less than or equal to 95% 6462,~~440~~841,~~860~~613.1761 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.~~939427~~934516 6.~~506576~~505903 6.~~830596~~825319 Weighted Average Net Rate 6.~~461281~~460509 5.~~971442~~971449 6.~~338122~~335912 Weighted Average Maturity 350 351 ~~352~~351 ~~352~~ Beginning Loan Count 1,~~578~~550 ~~526~~525 2,~~104~~075 Loans Paid In Full 2859 17 2966 Ending Loan Count 1,~~550~~491 ~~525~~518 2,~~075~~009 Beginning Scheduled Balance ~~683~~670,~~956~~390,~~340~~223.0099 229,~~713~~180,~~790~~497.7009 ~~913~~899,~~670~~570,~~130~~721.7008 Ending scheduled Balance ~~670~~641,~~390~~819,~~223~~687.9913 ~~229~~226,~~180~~066,~~497~~382.0903 ~~899~~867,~~570~~886,~~721~~069.0816 Record Date 0708/31/2002 0708/31/2002 0708/31/2002 Principal And Interest Constant 4,~~449~~363,~~079~~104.5468 1,~~413~~411,~~069~~404.6401 5,~~862~~774,~~149~~508.1868 Scheduled Principal ~~602~~582,~~618~~652.7458 ~~218~~217,~~590~~207.0410 ~~821~~799,~~208~~859.7868 Unscheduled Principal 1227,~~963~~987,~~497~~884.2730 ~~314~~2,~~703~~896,907.5796 1330,~~278~~884,~~200~~792.8426 Scheduled Interest 3,~~837~~761,~~769~~432.8454 1,~~194~~191,~~213~~450.5481 54,~~031~~952,~~983~~883.3834 Servicing Fees ~~145~~142,~~565~~742.4934 47,~~857~~746.0427 ~~193~~190,~~422~~488.5362 Master Servicing Fees 9,~~688~~497.9113 3,~~254~~246.2875 12,~~943~~743.1987 Trustee Fee 0.00 0.00 0.00 FRY Amount ~~117~~112,~~258~~566.2154 51,~~328~~079.4171 ~~168~~163,~~586~~646.6225 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,~~565~~496,~~257~~626.2352 1,~~091~~089,~~773~~378.8108 4,~~657~~586,~~031~~004.0461 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