8-K 1 wfm02017.txt DECEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 26, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-17 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-21 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-17 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 2002-17 Trust, relating to the December 26, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-17 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-17 Trust, relating to the December 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 WFMBS Series: 2002-1917 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-A-PO ~~94979KAK1~~94979EAD1 PO 0.00000% 91217,~~271.21 0.00 85.26 I-A-1 94979KAA3 SEQ 6.00000%~~ 176~~,669,000~~.0035 ~~883,309.36 13,945,926.38 I-A-2 94979KAB1 SEQ 6.00000% 87,710,000.00 438,532.30 5,974,829.58 I-A-3 94979KAC9 SEQ 6.00000% 7,721,000.00 38,603.44~~ 0.00 ~~I-A-4 94979KAD7 SEQ 6.00000%~~ 1,~~948,000~~392.0063 ~~9,739.61 0.00 I-~~A-5 94979KAE5 SEQ 6.00000% 6,940,000.00 34,698.60 18,334.26 I-A-6 94979KAF2 SEQ 6.00000% 30,000,000.00 149,993.95 0.00 I-A-7 94979KAG0 SEQ 6.00000% 17,500,000.00 87,496.47 0.00 I-A-8 94979KAH8 SEQ 6.00000% 6,893,000.00 34,463.61 0.00 I-A-9 94979KAJ4 SEQ 6.00000% 3,667,000.00 18,334.26 (18,334.25) I-A-R 94979KAL9 SEQ 6.00000% 100.00 0.50 100.00 II-A-PO 94979KAU9 PO 0.00000% 14,809.34 0.00 15.00 II-A-1 ~~94979KAM7~~94979EAA7 SEQ 5.75000% ~~280~~169,~~742~~737,~~000~~233.0054 1812,~~345,165~~569.4494 712,~~732~~621,~~720~~748.0962 ~~II-~~A-2 ~~94979KAN5~~94979EAB5 SEQ 5.75000% 28164,~~244~~214,~~000~~832.0064 ~~135~~786,~~330~~132.1398 ~~0.00 II-A-4 94979KAQ8 SEQ 5.50000% 28~~12,~~920~~211,~~000~~100.0003 ~~132,550.00 0.00 II-~~A-3 ~~94979KAP0~~94979EAC3 SEQ 5.~~68000% 0.00 4,337.82 0.00 II-A-5 94979KAR6 SEQ 5.~~75000% 391,~~000~~485,~~000~~419.0063 ~~186~~7,~~867~~111.1303 04,834.0096 ~~II-~~A-6R ~~94979KAS4~~94979EAE9 ~~SEQ~~RES 5.75000% ~~10,000,000~~0.00 ~~47,914.65~~ 0.00 ~~II-A-7 94979KAT2 SEQ 5.75000% 1,000,000.00 4,791.46~~ 0.00 B-1 ~~94979KAV7~~94979EAF6 SUB 5.~~86661~~75000% 112,~~261~~377,~~000~~661.0068 5511,~~050~~382.9840 97,~~729~~739.1517 B-2 ~~94979KAW5~~94979EAG4 SUB 5.~~86661~~75000% 4793,~~129,000~~214.0008 203,~~185~~797.2029 32,~~567~~581.3387 B-3 ~~94979KAX3~~94979EAH2 SUB 5.~~86661~~75000% 3792,~~754,000~~223.0080 183,~~351~~792.9655 32,~~243~~578.3465 B-4 ~~94979KAY1~~94979EAJ8 SUB 5.~~86661~~75000% 1397,~~501,000~~102.0018 71,~~337~~901.8502 1,~~296~~292.8255 B-5 ~~94979KAZ8~~94979EAK5 SUB 5.~~86661~~75000% 1198,~~502,000~~055.0095 ~~7,342~~948.7414 ~~1,297~~644.6866 B-6 ~~94979KBA2~~94979EAL3 SUB 5.~~86661~~75000% 1396,~~501,679~~502.1490 71,~~341~~898.1715 1,~~297~~290.3860 Totals ~~750~~340,~~708~~609,~~859~~422.6975 31,~~667~~629,~~738~~533.6350 2724,~~674~~855,~~108~~203.0274

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 91215,~~185~~783.9572 ~~85.26 0.00 I-A-~~1 ~~0.00 162~~,~~723,073~~392.6263 ~~14,829,235.74~~ 0.00 I-A-~~2 0.00 81,735,170.42 6,413,361.88 0.00 I-A-3 0.00 7,721,000.00 38,603.44 0.00 I-A-4 0.00~~ 1~~,948,000.00~~ ~~9,739.61~~ 0.00 ~~I-A-5 0.00 6~~157,~~921~~115,~~665~~484.7491 5313,~~032.86 0.00 I-A-6 0.00 30~~434,~~000,000~~318.0056 ~~149,993.95~~ 0.00 I-A-72 0.00 17152,~~500~~003,~~000~~732.~~00 87,496.47 0.00 I-A-8 0.00 6,893,000.00 34,463.~~61 ~~0.00 I-A-9 0.00 3~~12,~~685~~997,~~334~~233.~~26 0.~~01 0.00 I-A-R3 0.00 ~~0.00 100.50 0.00 II-A-PO 0.00 14,794.34 15.00 0.00 II-A-~~1 ~~0.00 273~~,~~009~~480,~~279~~584.9166 911,~~077,885~~945.5399 0.00 ~~II-~~A-2R 0.00 ~~28,244,000.00 135,330.13~~ 0.00 ~~II-A-4~~ 0.00 ~~28,920,000.00 132,550.00~~ 0.00 ~~II-A-3 0.00 0.00 4,337.82 0.00 II-A-5 0.00 39,000,000.00 186,867.13 0.00 II-A-6 0.00 10,000,000.00 47,914.65 0.00 II-A-7 0.00 1,000,000.00 4,791.46 0.00~~ B-1 0.00 112,~~251~~369,~~270~~922.8552 6419,~~780~~121.1357 0.00 B-2 0.00 4790,~~125,432~~632.6721 236,~~752~~379.5316 0.00 B-3 0.00 3789,~~750,756~~645.6615 216,~~595~~371.3020 0.00 B-4 0.00 1395,~~499,703~~809.1863 83,~~634~~193.6757 0.00 B-5 0.00 1197,~~500,702~~411.3229 81,~~640~~592.4280 0.00 B-6 0.0200 1395,~~500,381~~212.7430 83,~~638~~188.5575 0.0200 Totals 0.0200 ~~723~~315,~~034~~754,~~751~~219.6600 3126,~~341~~484,~~846~~737.6524 0.0200 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-PO 91221,~~271~~445.2173 91217,~~271~~176.2135 85799.2614 0593.0049 0.00 0.00 I-A-1 ~~176~~200,~~669~~000,000.00 ~~176~~169,~~669~~737,~~000~~233.0054 ~~201~~554,~~761~~835.3240 1312,~~744~~066,~~165~~913.0623 0.00 0.00 I-A-2 87193,~~710~~493,000.00 87164,~~710~~214,~~000~~832.0064 86536,~~440~~783.2683 511,~~888~~674,~~389~~316.3321 0.00 0.00 I-A-3 ~~7,721,000.00 7,721,000.00 0.00 0.00 0.00 0.00 I-A-4~~ 1,~~948~~500,000.00 1,~~948~~485,~~000~~419.0063 0212.0054 ~~0.00 0.00 0.00 I-A-5 6~~4,~~940,000~~622.0043 ~~6,940,000.00 265.25 18,069.01~~ 0.00 0.00 I-A-6 30,000,000.00 30,000,000.00 0.00 0.00 0.00 0.00 I-A-7 17,500,000.00 17,500,000.00 0.00 0.00 0.00 0.00 I-A-8 6,893,000.00 6,893,000.00 0.00 0.00 0.00 0.00 I-A-9 3,667,000.00 3,667,000.00 0.00 0.00 (18,334.25) 0.00 I-A-R 100.00 ~~100.00 1.45 98.55~~ 0.00 0.00 ~~II-A-PO 14,809.34 14,809.34 15.00~~ 0.00 0.00 0.00 IIB-A-1 ~~280~~2,~~742~~401,000.00 ~~280,742,000.00 339,863.37 7,392,856.71 0.00 0.00 II-A-~~2 28,~~244~~377,~~000~~661.0068 28,244,000.00 0.00 0.00 0.00 0.00 II-A-4 28,920,000.00 28,920,000.00 0.00 0.00 0.00 0.00 II-A-3 0.00 0.00 0.00 0.00 0.00 0.00 II-A-5 39,000,000.00 39,000,000.00 0.00 0.00 0.00 0.00 II-A-6 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 II-A-7 1,~~000,000~~739.0017 ~~1,000,000.00~~ 0.00 0.00 0.00 ~~0.00~~ B-12 11801,~~261,~~000.00 11793,~~261,000~~214.0008 ~~9,729.15 0.00 0.00 0.00 B-~~2 4,~~129,000~~581.0087 ~~4,129,000.00 3,567.33~~ 0.00 0.00 0.00 B-3 3800,~~754,~~000.00 3792,~~754,000~~223.0080 32,~~243~~578.3465 0.00 0.00 0.00 B-4 1401,~~501,~~000.00 1397,~~501,000~~102.0018 1,~~296~~292.8255 0.00 0.00 0.00 B-5 1200,~~502,~~000.00 1198,~~502,000~~055.0095 ~~1,297~~644.6866 0.00 0.00 0.00 B-6 1400,~~501,679~~394.1483 1396,~~501,679~~502.1490 1,~~297~~290.3860 0.00 0.00 0.0200 Totals ~~750~~400,~~708~~217,~~859~~940.6956 ~~750~~340,~~708~~609,~~859~~422.6975 ~~648~~1,~~863~~108,758.6141 2723,~~043~~746,~~578~~445.6636 ~~(18,334~~0.~~25)~~00 0.0200 (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-A-PO 851,392.2663 91215,~~185~~783.9572 0.~~99906586~~97443161 851,392.2663 I-A-1 1312,~~945~~621,~~926~~748.3862 ~~162~~157,~~723~~115,~~073~~484.6291 0.~~92106184~~78557742 1312,~~945~~621,~~926~~748.3862 I-A-2 512,~~974~~211,~~829~~100.5803 81152,~~735~~003,~~170~~732.4261 0.~~93187972~~78557742 512,~~974~~211,~~829~~100.5803 I-A-3 ~~0.00 7,721,000.00 1.00000000 0.00 I-A-~~4 ~~0.00 1~~,~~948,000~~834.0096 1~~.00000000 0.00 I-A-5 18~~,~~334.26 6~~480,~~921,665~~584.7466 0.~~99735818~~98705644 184,~~334~~834.2696 I-A-6R 0.00 ~~30,000,000.00 1.00000000~~ 0.00 ~~I-A-7~~ 0.~~00 17,500,000.00 1.~~00000000 0.00 IB-~~A-8 0.00 6,893,000.00~~ 1~~.00000000~~ ~~0.00 I-A-9 (18,334.25) 3,685,334.26 1.00499980 (18,334.25) I-A-R 100.00 0.00 0.00000000 100.00 II-A-PO 15.00 14,794.34 0.99898713 15.00 II-A-1~~ 7,~~732,720~~739.0917 ~~273,009,279.91 0.97245613 7,732,720.09 II-A-~~2 ~~0.00 28~~,~~244~~369,~~000~~922.0052 ~~1.00000000~~ 0.0098705644 ~~II-A-4 0.00 28,920,000.00 1.00000000 0.00 II-A-3 0.00 0.00 0.00000000 0.00 II-A-5 0.00 39,000,000.00 1.00000000 0.00 II-A-6 0.00 10,000,000.00 1.00000000 0.00 II-A-~~7 ~~0.00 1~~,~~000,000~~739.0017 ~~1.00000000 0.00~~ B-12 92,~~729~~581.1587 11790,~~251,270~~632.8521 0.~~99913603~~98705644 ~~9,729.15 B-~~2 3,~~567~~581.3387 ~~4,125,432.67 0.99913603 3,567.33~~ B-3 32,~~243~~578.3465 3789,~~750,756~~645.6615 0.~~99913603~~98705644 32,~~243~~578.3465 B-4 1,~~296~~292.8255 1395,~~499,703~~809.1863 0.~~99913603~~98705643 1,~~296~~292.8255 B-5 ~~1,297~~644.6866 1197,~~500,702~~411.3229 0.~~99913603~~98705645 ~~1,297~~644.6866 B-6 1,~~297~~290.4060 1395,~~500,381~~212.7430 0.~~99913603~~98705645 1,~~297~~290.3860 Totals 2724,~~674~~855,~~108~~203.0474 ~~723~~315,~~034~~754,~~751~~219.6600 0.~~96313603~~78895568 2724,~~674~~855,~~108~~203.0274

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-PO 91221,~~271~~445.2173 ~~1000~~980.~~00000000~~72042301 03.~~93413903~~60873971 02.~~00000000~~68006974 0.00000000 I-A-1 ~~176~~200,~~669~~000,000.00 ~~1000~~848.~~00000000~~68616770 12.~~14203012~~77417700 7760.~~79613322~~33456615 0.00000000 I-A-2 87193,~~710~~493,000.00 ~~1000~~848.~~00000000~~68616766 02.~~98552343~~77417700 6760.~~13475465~~33456616 0.00000000 I-A-3 ~~7,721,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4~~ 1,~~948,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 6,940,000.00 1000.00000000 0.03822046 2.60360375 0.00000000 I-A-6 30,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 17,~~500,000.00 ~~1000~~990.~~00000000~~27975333 0.~~00000000~~14169333 ~~0.00000000 0.00000000 I-A-8 6,893,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-9~~ 3~~,667,000~~.0008162000 ~~1000.00000000~~ 0.00000000 ~~0.00000000 (4.99979547) I-~~A-R 100.00 ~~1000~~0.00000000 ~~14.50000000 985.50000000~~ 0.00000000 ~~II-A-PO 14,809.34 1000.00000000 1.01287431~~ 0.00000000 0.00000000 IIB-A-1 ~~280,742,000.00 1000.00000000 1.21058969 26.33327650 0.00000000 II-A-~~2 28,~~244~~401,000.00 ~~1000~~990.~~00000000~~27975010 ~~0.00000000 0.00000000 0.00000000 II-A-4 28,920,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-~~3 0.0022331112 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 39,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 B-~~1 11,261,000.00 1000.00000000 0.86396856 0.00000000 0.00000000 B-~~2 4801,~~129,~~000.00 ~~1000~~990.~~00000000~~27975031 03.~~86396948~~22330836 0.00000000 0.00000000 B-3 3800,~~754,~~000.00 ~~1000~~990.~~00000000~~27975000 03.~~86396910~~22331250 0.00000000 0.00000000 B-4 1401,~~501,~~000.00 ~~1000~~990.~~00000000~~27975062 03.~~86397069~~22331671 0.00000000 0.00000000 B-5 1200,~~502,~~000.00 ~~1000~~990.~~00000000~~27975000 03.~~86396804~~22330000 0.00000000 0.00000000 B-6 1400,~~501,679~~394.1483 ~~1000~~990.~~00000000~~27976960 03.~~86395287~~22331834 0.00000000 0.00000000 (2) Per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-PO 0.00000000 06.~~93413903~~28880945 ~~999~~974.~~06586097~~43161356 0.~~99906586~~97443161 06.~~93413903~~28880945 I-A-1 0.00000000 7863.~~93816335~~10874310 ~~921~~785.~~06183665~~57742455 0.~~92106184~~78557742 7863.~~93816335~~10874310 I-A-2 0.00000000 6863.~~12027796~~10874311 ~~931~~785.~~87972204~~57742456 0.~~93187972~~78557742 6863.~~12027796~~10874311 I-A-3 0.00000000 03.~~00000000~~22330667 ~~1,000~~987.~~00000000~~05644000 ~~1.00000000~~ 0.~~00000000~~98705644 ~~I-A-4 0~~3.~~00000000~~22330667 ~~0.00000000 1,000.00000000 1.00000000 0.00000000 I-~~A-5 0.00000000 2.64182421 997.35817579 0.99735818 2.64182421 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-9 0.00000000 (4.99979547) 1,004.99979820 1.00499980 (4.99979547) I-A-R 0.00000000 ~~1,000.00000000~~ 0.00000000 0.00000000 ~~1,000.00000000 II-A-PO~~ 0.00000000 ~~1.01287431 998.98712569~~ 0.~~99898713 1.01287431 II-A-1 0.~~00000000 ~~27.54386622 972.45613378 0.97245613 27.54386622 II~~B-~~A-2 0.00000000 0.00000000~~ 1~~,000.00000000~~ ~~1.00000000~~ 0.00000000 ~~II-A-4 0~~3.~~00000000~~22331112 0987.~~00000000~~05644315 ~~1,000.00000000 1.00000000~~ 0.~~00000000~~98705644 ~~II-A-~~3 0.~~00000000~~22331112 0.00000000 0.00000000 0.00000000 0.00000000 II-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 B-~~1 0.00000000 0.86396856 999.13603144 0.99913603 0.86396856 B-~~2 0.00000000 03.~~86396948~~22330836 ~~999~~987.~~13603052~~05644195 0.~~99913603~~98705644 03.~~86396948~~22330836 B-3 0.00000000 03.~~86396910~~22331250 ~~999~~987.~~13603090~~05643750 0.~~99913603~~98705644 03.~~86396910~~22331250 B-4 0.00000000 03.~~86397069~~22331671 ~~999~~987.~~13602931~~05643392 0.~~99913603~~98705643 03.~~86397069~~22331671 B-5 0.00000000 03.~~86396804~~22330000 ~~999~~987.~~13603196~~05645000 0.~~99913603~~98705645 03.~~86396804~~22330000 B-6 0.~~00001332~~00000000 03.~~86396619~~22331834 ~~999~~987.~~13603381~~05645125 0.~~99913603~~98705645 03.~~86395287~~22331834 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-PO 91221,~~271~~445.2173 0.00000% 91217,~~271.21 0.00 0.00 0.00 I-A-1~~ 176~~,669,000~~.0035 ~~6.00000% 176,669,000.00 883,345.00~~ 0.00 0.00 ~~I-A-2 87,710,000.00 6.00000% 87,710,000.00 438,550.00~~ 0.00 ~~0.00 I-~~A-~~3 7,721,000.00 6.00000% 7,721,000.00 38,605.00 0.00 0.00 I-A-4~~ 1~~,948,000.00~~ ~~6.00000% 1~~200,~~948,~~000~~.00 9~~,~~740.00 0.00 0.00 I-A-5 6,940,~~000.00 6.00000% 6,940,000.00 34,700.00 0.00 0.00 I-A-6 30,000,000.00 6.00000% 30,000,000.00 150,000.00 0.00 0.00 I-A-7 17,500,000.00 6.00000% 17,500,000.00 87,500.00 0.00 0.00 I-A-8 6,893,000.00 6.00000% 6,893,000.00 34,465.00 0.00 0.00 I-A-9 3,667,000.00 6.00000% 3,667,000.00 18,335.00 0.00 0.00 I-A-R 100.00 6.00000% 100.00 0.50 0.00 0.00 II-A-PO 14,809.34 0.00000% 14,809.34 0.00 0.00 0.00 II-A-1 280,742,000.00 5.75000% ~~280~~169,~~742~~737,~~000~~233.0054 1813,~~345,222~~324.0824 0.00 0.00 ~~II-~~A-2 28193,~~244~~493,000.00 5.75000% 28164,~~244~~214,~~000~~832.0064 ~~135~~786,~~335~~862.8374 0.00 0.00 ~~II-~~A-~~4 28,920,000.00 5.50000% 28,920,000.00 132,550.00 0.00 0.00 II-A-~~3 ~~0.00 5.68000% 916~~1,~~478.87 4~~500,~~338.00 0.00 0.00 II-A-5 39,~~000~~,000~~.00 5.75000% 391,~~000~~485,~~000~~419.0063 ~~186~~7,~~875~~117.0064 0.00 0.00 ~~II-~~A-6R ~~10,000,000~~100.00 5.75000% ~~10,000,000.00 47,916.67~~ 0.00 0.00 ~~II-A-7 1,000,000.00 5.75000% 1,000,000.00 4,791.67~~ 0.00 0.00 B-1 112,~~261~~401,000.00 5.~~86661~~75000% 112,~~261~~377,~~000~~661.0068 5511,~~053~~392.2696 0.00 0.00 B-2 4801,~~129,~~000.00 5.~~86661~~75000% 4793,~~129,000~~214.0008 203,~~186~~800.0382 0.00 0.00 B-3 3800,~~754,~~000.00 5.~~86661~~75000% 3792,~~754,000~~223.0080 183,~~352~~796.7207 0.00 0.00 B-4 1401,~~501,~~000.00 5.~~86661~~75000% 1397,~~501,000~~102.0018 71,~~338~~902.1578 0.00 0.00 B-5 1200,~~502,~~000.00 5.~~86661~~75000% 1198,~~502,000~~055.0095 ~~7,343~~949.0402 0.00 0.00 B-6 1400,~~501,679~~394.1483 5.~~86661~~75000% 1396,~~501,679~~502.1490 71,~~341~~899.4791 0.00 0.00 Totals ~~750~~400,~~708~~217,~~859~~940.6956 31,~~667~~631,~~884~~046.4218 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-A-PO 0.00 0.00 0.00 0.00 91215,~~185~~783.9572 I-A-1 35754.6430 0.00 ~~883~~812,~~309~~569.3694 0.00 ~~162~~157,~~723~~115,~~073~~484.6291 I-A-2 17729.7076 0.00 ~~438~~786,~~532~~132.3098 0.00 81152,~~735~~003,~~170~~732.4261 I-A-3 16.~~56 0.00 38,603.44 0.00 7,721,000.00 I-A-4 0.39 0.00 9,739.61 0.00 1,948,000.00 I-A-5 1.40 0.00 34,698.~~60 0.00 ~~6,921,665.74 I-A-6 6.05 0.00 149,993.95 0.00 30,000,000.00 I-A-~~7 ~~3.53 0.00 87~~,~~496~~111.4703 0.00 ~~17,500,000.00 I-A-8~~ 1~~.39 0.00 34~~,~~463.61 0.00 6~~480,~~893,000~~584.0066 I-A-~~9 0.74 0.00 18,334.26 0.00 3,685,334.26 I-A-~~R 0.00 0.00 0.~~50 0.~~00 0.00 ~~II-A-PO~~ 0.00 ~~0.00 0.00 0.00 14,794.34 II~~B-A-1 56.64 0.00 1,345,165.44 0.00 273,009,279.91 II-A-2 5.70 0.00 135,330.13 0.00 28,244,000.00 II-A-4 0.00 0.00 132,550.00 0.00 28,920,000.00 II-A-3 0.18 0.00 4,337.82 0.00 916,478.87 II-A-5 7.87 0.00 186,867.13 0.00 39,000,000.00 II-A-6 2.02 0.00 47,914.65 0.00 10~~,000,000~~.0057 ~~II-A-7~~ 0.~~20 0.~~00 411,~~791~~382.4640 0.00 ~~1,000,000.00 B-1~~ 2~~.27 0.00 55~~,~~050.98 0.00 11~~369,~~251,270~~922.8552 B-2 03.8352 0.00 203,~~185~~797.2029 0.00 4790,~~125,432~~632.6721 B-3 03.7652 0.00 183,~~351~~792.9655 0.00 3789,~~750,756~~645.6615 B-4 01.3076 0.00 71,~~337~~901.8502 0.00 1395,~~499,703~~809.1863 B-5 0.3088 0.00 ~~7,342~~948.7414 0.00 1197,~~500,702~~411.3229 B-6 01.3076 0.00 71,~~341~~898.1715 0.00 1395,~~500,381~~212.7430 Totals ~~145~~1,512.7767 0.00 31,~~667~~629,~~738~~533.6350 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-PO 91221,~~271~~445.2173 0.00000% ~~1000~~980.~~00000000~~72042301 0.00000000 0.00000000 0.00000000 I-A-1 ~~176~~200,~~669,~~000~~.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-2 87~~,~~710,~~000.00 ~~6.00000% 1000.00000000~~ 5.00000000 0.00000000 0.00000000 I-A-3 7,721,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-4 1,948,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-5 6,940,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-6 30,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-7 17,500,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-8 6,893,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-9 3,667,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-R 100.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 II-A-PO 14,809.34 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-1 280,742,000.00 5.75000% ~~1000~~848.~~00000000~~68616770 4.~~79166665~~06662120 0.00000000 0.00000000 ~~II-~~A-2 28193,~~244~~493,000.00 5.75000% ~~1000~~848.~~00000000~~68616766 4.~~79166655~~06662122 0.00000000 0.00000000 ~~II-~~A-~~4 28,920,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 II-A-~~3 ~~0.00 5.68000% 1000.00000000 4.73333335 0.00000000 0.00000000 II-A-5 39~~1,~~000~~500,000.00 5.75000% ~~1000~~990.~~00000000~~27975333 4.~~79166667~~74509333 0.00000000 0.00000000 ~~II-~~A-6R ~~10,000,000~~100.00 5.75000% ~~1000.00000000 4.79166700~~ 0.00000000 0.00000000 ~~II-A-7 1,000,000.00 5.75000% 1000.00000000 4.79167000~~ 0.00000000 0.00000000 B-1 112,~~261~~401,000.00 5.~~86661~~75000% ~~1000~~990.~~00000000~~27975010 4.~~88884291~~74508955 0.00000000 0.00000000 B-2 4801,~~129,~~000.00 5.~~86661~~75000% ~~1000~~990.~~00000000~~27975031 4.~~88884233~~74509363 0.00000000 0.00000000 B-3 3800,~~754,~~000.00 5.~~86661~~75000% ~~1000~~990.~~00000000~~27975000 4.~~88884390~~74508750 0.00000000 0.00000000 B-4 1401,~~501,~~000.00 5.~~86661~~75000% ~~1000~~990.~~00000000~~27975062 4.~~88884077~~74508728 0.00000000 0.00000000 B-5 1200,~~502,~~000.00 5.~~86661~~75000% ~~1000~~990.~~00000000~~27975000 4.~~88884154~~74510000 0.00000000 0.00000000 B-6 1400,~~501,679~~394.1483 5.~~86661~~75000% ~~1000~~990.~~00000000~~27976960 4.~~88884063~~74509124 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~999~~974.~~06586097~~43161356 I-A-1 0.~~00020173~~00377150 0.00000000 4.~~99979827~~06284970 0.00000000 ~~921~~785.~~06183665~~57742455 I-A-2 0.~~00020180~~00377151 0.00000000 4.~~99979820~~06284972 0.00000000 ~~931~~785.~~87972204~~57742456 I-A-3 0.~~00020205~~00440000 0.00000000 4.~~99979795~~74068667 0.00000000 ~~1000~~987.~~00000000~~05644000 I-A-4 0.00020021 0.00000000 4.99979979 0.00000000 1000.00000000 I-A-5 0.00020173 0.00000000 4.99979827 0.00000000 997.35817579 I-A-6 0.00020167 0.00000000 4.99979833 0.00000000 1000.00000000 I-A-7 0.00020171 0.00000000 4.99979829 0.00000000 1000.00000000 I-A-8 0.00020165 0.00000000 4.99979835 0.00000000 1000.00000000 I-A-9 0.00020180 0.00000000 4.99979820 0.00000000 1004.99979820 I-A-R 0.00000000 0.00000000 ~~5.00000000~~ 0.00000000 0.00000000 ~~II-A-PO~~ 0.00000000 0.00000000 0.00000000 0.00000000 998.98712569 II-A-1 0.00020175 0.00000000 4.79146490 0.00000000 972.45613378 II-A-2 0.00020181 0.00000000 4.79146474 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 II-A-3 0.00019640 0.00000000 4.73313695 0.00000000 1000.00000000 II-A-5 0.00020179 0.00000000 4.79146487 0.00000000 1000.00000000 II-A-6 0.00020200 0.00000000 4.79146500 0.00000000 1000.00000000 II-A-7 0.00020000 0.00000000 4.79146000 0.00000000 1000.00000000 B-1 0.~~00020158~~00440233 0.00000000 4.~~88864044~~74069138 0.00000000 ~~999~~987.~~13603144~~05644315 B-2 0.~~00020102~~00439451 0.00000000 4.~~88864132~~74068664 0.00000000 ~~999~~987.~~13603052~~05644195 B-3 0.~~00020245~~00440000 0.00000000 4.~~88864145~~74068750 0.00000000 ~~999~~987.~~13603090~~05643750 B-4 0.~~00019987~~00438903 0.00000000 4.~~88864091~~74069825 0.00000000 ~~999~~987.~~13602931~~05643392 B-5 0.~~00019973~~00440000 0.00000000 4.~~88864181~~74070000 0.00000000 ~~999~~987.~~13603196~~05645000 B-6 0.~~00019978~~00439566 0.00000000 4.~~88864086~~74069558 0.00000000 ~~999~~987.~~13603381~~05645125 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3126,~~086~~329,~~486~~866.5892 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0523,527.0078 Other Amounts (Servicer Advances) ~~389,117~~0.0800 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3126,~~475~~853,~~603~~394.6670 Withdrawals Reimbursement for Servicer Advances 0291,107.0051 Payment of Service Fee ~~166~~57,~~960~~137.8398 Payment of Interest and Principal 3126,~~343~~484,~~527~~737.9924 Total Withdrawals (Pool Distribution Amount) 3126,~~510~~832,~~488~~982.8273 Ending Balance 020,411.0097

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 3520,~~036~~087.5927 Servicing Fee Support 018,574.0060 Non-Supported Prepayment/Curtailment Interest Shortfall ~~151~~1,512.4267

SERVICING FEES Gross Servicing Fee ~~156~~70,~~330~~891.3693 Master Servicing Fee 104,~~630~~820.4765 Supported Prepayment/Curtailment Interest Shortfall 018,574.0060 Net Servicing Fee ~~166~~57,~~960~~137.8398

~~OTHER~~LOAN ~~ACCOUNTS~~STATUS ~~Beginning~~STRATIFICATION/CREDIT ~~Current~~ENHANCEMENT ~~Current~~STATEMENT ~~Ending~~DELINQUENCY ~~Account~~STATUS ~~Type~~DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance ~~Withdrawals~~Principal ~~Deposits~~Balance Principal Balance IIPrincipal Balance Principal Balance 0-~~A-4~~29 ~~Financial~~Days ~~Guaranty~~0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 386,~~687~~083.16 0.00 0.00 ~~II-A-4~~0.00 ~~Reserve~~386,083.16 ~~Fund~~60 ~~999~~Days 0 0 0 0 0 0.9900 0.00 0.00 ~~999~~0.9900 ~~II-A-4~~0.00 ~~Fund~~90 5Days 1 0 0 0 1 104,000.00 50.6500 0.00 40.00 104,~~994~~000.3500 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 2 0 0 0 2 490,083.16 0.00 0.00 0.00 490,083.16 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 0.145138% 0.000000% 0.000000% 0.000000% 0.145138% 0.117809% 0.000000% 0.000000% 0.000000% 0.117809% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.145138% 0.000000% 0.000000% 0.000000% 0.145138% 0.031735% 0.000000% 0.000000% 0.000000% 0.031735% 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 0.290276% 0.000000% 0.000000% 0.000000% 0.290276% 0.149544% 0.000000% 0.000000% 0.000000% 0.149544%

~~LOAN~~OTHER ~~STATUS~~INFORMATION ~~STRATIFICATION/CREDIT~~Current ~~ENHANCEMENT~~Period ~~STATEMENT~~Class ~~DELINQUENCY~~A ~~STATUS~~Insufficient ~~DELINQUENT~~Funds ~~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~~Principal ~~0.00~~Balance ~~0.00~~of 30Contaminated ~~Days~~Properties 6 0 ~~0 0 6 2,296,689~~.~~91 0.~~00 ~~0.00~~Periodic ~~0.00~~Advance 2172,~~296,689~~034.91 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 6 0 0 0 6 2,296,689.91 0.00 0.00 0.00 2,296,689.91 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 0.363416% 0.000000% 0.000000% 0.000000% 0.363416% 2.117350% 0.000000% 0.000000% 0.000000% 2.117350% 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 0.363416% 0.000000% 0.000000% 0.000000% 0.363416% 2.117350% 0.000000% 0.000000% 0.000000% 2.117350%46

~~Delinquency~~SUBORDINATION ~~Status~~LEVEL/CLASS ByPERCENTAGE ~~Groups~~AND ~~DELINQUENT~~PREPAYMENT ~~BANKRUPTCY~~PERCENTAGE ~~FORECLOSURE~~Current ~~REO~~Original ~~Total~~$ 1Original No% ofCurrent ~~Loans~~$ NoCurrent of% ~~Loans~~Class% NoPrepayment% ofClass ~~Loans~~A ~~No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 1~~5,~~421~~003,~~789~~394.9183 ~~0.00 0.00 0.00~~ 1~~,421,789~~.9125016755% 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 4 ~~0 0 0 4 1~~,~~421~~938,~~789~~633.9110 ~~0.00 0.00 0.00~~ 1~~,421,789~~.~~91 0-29 Days 0.000000~~56407509% 098.~~000000~~434855% 0100.000000% ~~0.000000%~~Class 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.522193% 0.000000% 0.000000% 0.000000% 0.522193% 0.416017% 0.000000% 0.000000% 0.000000% 0.416017% 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 0.522193% 0.000000% 0.000000% 0.000000% 0.522193% 0.416017% 0.000000% 0.000000% 0.000000% 0.416017% 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 0B-291 ~~Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days~~ 2 ~~0 0 0 2 874~~,~~900.00 0.00 0.00 0.00 874~~602,~~900~~394.0083 ~~60 Days~~ 0 ~~0 0 0 0 0~~.0065024442% 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 2 ~~0 0 0 2 874~~,~~900.00 0.00 0.00 0.00 874~~568,~~900~~710.0058 0~~-29 Days 0~~.~~000000~~81351584% 0.~~000000~~751073% 0.000000% ~~0.000000%~~Class ~~0.000000%~~B-2 01,801,394.~~000000%~~83 0.~~000000~~45010347% 01,778,078.~~000000%~~37 ~~30 Days~~ 0.~~225989~~56312102% 0.~~000000~~250566% 0.000000% ~~0.000000%~~Class ~~0.225989%~~B-3 01,001,394.~~222352%~~83 0.~~000000~~25021238% 0988,433.~~000000%~~22 0.~~000000~~31303880% 0.~~222352~~250253% ~~60 Days~~ 0.000000% ~~0.000000%~~Class ~~0.000000%~~B-4 0600,394.~~000000%~~83 0.~~000000~~15001697% 0592,623.~~000000%~~59 0.~~000000~~18768509% 0.~~000000~~125439% 0.000000% ~~0.000000%~~Class 90B-5 ~~Days 0~~400,394.~~000000%~~83 0.~~000000~~10004420% 0395,212.~~000000%~~30 0.~~000000~~12516454% 0.~~000000~~062563% 0.000000% ~~0.000000%~~Class ~~0.000000%~~B-6 0.~~000000%~~00 0.~~000000~~00000000% ~~120 Days~~ 0.~~000000%~~00 0.~~000000~~00000000% 0.~~000000~~125250% 0.000000% ~~0.000000%~~Please ~~0.000000%~~Refer ~~0.000000%~~to ~~0.000000%~~the ~~0.000000%~~Prospectus ~~0.000000%~~Supplement ~~150~~for ~~Days~~a ~~0.000000%~~Full ~~0.000000%~~Description ~~0.000000%~~of ~~0.000000%~~Loss 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 0.225989% 0.000000% 0.000000% 0.000000% 0.225989% 0.222352% 0.000000% 0.000000% 0.000000% 0.222352%Exposure

~~OTHER~~COLLATERAL ~~INFORMATION~~STATEMENT ~~Current~~Collateral ~~Period~~Description Fixed 15 Year Weighted Average Gross Coupon 6.423549% Weighted Average Pass-Through Rate 5.750000% Weighted Average Maturity (Stepdown Calculation) 174 Beginning Scheduled Collateral Loan Count 736 Number Of Loans Paid In Full 47 Ending Scheduled Collateral Loan Count 689 Beginning Scheduled Collateral Balance 340,609,422.75 Ending Scheduled Collateral Balance 315,754,219.01 Ending Actual Collateral Balance at 30-Nov-2002 327,718,628.47 Ending Scheduled Balance For Wells Fargo Serviced 311,616,904.09 Ending Scheduled Balance For Other Servicers 4,137,314.92 Monthly P &I Constant 2,894,591.33 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A ~~Insufficient~~Optimal ~~Funds~~Amount 26,444,988.26 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 301,757,021.37 Ending Scheduled Balance for Discount Loans 13,997,197.64 Scheduled Principal 1,108,758.39 Unscheduled Principal 23,746,445.35 Unpaid Principal Balance ofOf ~~Contaminated~~Outstanding ~~Properties~~Mortgage 0Loans With Original LTV: Less Than Or Equal To 80% 311,836,772.0035 ~~Periodic~~Greater ~~Advance~~Than ~~980~~80%,~~645~~ less than or equal to 85% 1,682,752.29 Greater than 85%, less than or equal to 95% 1,551,658.41 Greater than 95% 684,310.44

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 750,617,588.48 99.98784200% 722,943,565.71 99.98738844% 96.732073% 100.000000% Class I-A-1 573,948,588.48 76.45421805% 560,220,492.09 77.48182101% 22.505567% 0.000000% Class I-A-2 486,238,588.48 64.77059411% 478,485,321.67 66.17736154% 11.304459% 0.000000% Class I-A-3 478,517,588.48 63.74209952% 470,764,321.67 65.10950139% 1.067860% 0.000000% Class I-A-4 476,569,588.48 63.48261144% 468,816,321.67 64.84008142% 0.269420% 0.000000% Class I-A-5 469,629,588.48 62.55815186% 461,894,655.93 63.88277394% 0.957307% 0.000000% Class I-A-6 439,629,588.48 58.56192888% 431,894,655.93 59.73359578% 4.149178% 0.000000% Class I-A-7 422,129,588.48 56.23079880% 414,394,655.93 57.31324186% 2.420354% 0.000000% Class I-A-8 415,236,588.48 55.31259997% 407,501,655.93 56.35989902% 0.953343% 0.000000% Class I-A-9 411,569,588.48 54.82412831% 403,816,321.67 55.85019541% 0.509704% 0.000000% Class I-AR 411,569,488.48 54.82411499% 403,816,321.67 55.85019541% 0.000000% 0.000000% Class II-A-PO 411,554,679.14 54.82214228% 403,801,527.33 55.84814926% 0.002046% 0.000000% Class II-A-1 130,812,679.14 17.42522117% 130,792,247.42 18.08934455% 37.758805% 0.000000% Class II-A-2 102,568,679.14 13.66291044% 102,548,247.42 14.18303162% 3.906313% 0.000000% Class II-A-4 73,648,679.14 9.81055148% 73,628,247.42 10.18322387% 3.999808% 0.000000% Class II-A-3 73,648,679.14 9.81055148% 73,628,247.42 10.18322387% 0.000000% 0.000000% Class II-A-5 34,648,679.14 4.61546160% 34,628,247.42 4.78929226% 5.393932% 0.000000% Class II-A-6 24,648,679.14 3.28338727% 24,628,247.42 3.40623288% 1.383059% 0.000000% Class II-A-7 23,648,679.14 3.15017984% 23,628,247.42 3.26792694% 0.138306% 0.000000% Class B-1 12,387,679.14 1.65013094% 12,376,976.57 1.71180936% 1.556118% 0.000000% Class B-2 8,258,679.14 1.10011745% 8,251,543.90 1.14123752% 0.570572% 0.000000% Class B-3 4,504,679.14 0.60005674% 4,500,787.24 0.62248560% 0.518752% 0.000000% Class B-4 3,003,679.14 0.40011239% 3,001,084.06 0.41506775% 0.207418% 0.000000% Class B-5 1,501,679.14 0.20003482% 1,500,381.74 0.20751170% 0.207556% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.207512% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Ratio Strip Weighted Average Gross Coupon 0.000000% Weighted Average Net Coupon 5.866022% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) 711 Beginning Scheduled Collateral Loan Count 1,709 Number Of Loans Paid In Full 58 Ending Scheduled Collateral Loan Count 1,651 Beginning Scheduled Collateral Balance 750,708,859.69 Ending Scheduled Collateral Balance 723,034,751.65 Ending Actual Collateral Balance at 31-Oct-2002 108,470,015.75 Ending Scheduled Balance For Wells Fargo Serviced 626,821,269.53 Ending Scheduled Balance For Other Servicers 96,213,482.12 Monthly P &I Constant 4,501,118.81 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 31,207,633.07 Ending Scheduled Balance for Premium Loans 717,735,187.72 Ending scheduled Balance For discounted Loans 5,299,563.93 Scheduled Principal 648,606.89 Unscheduled Principal 27,025,501.15 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 691,431,904.47 Greater Than 80%, less than or equal to 85% 4,802,553.86 Greater than 85%, less than or equal to 95% 18,315,971.19 Greater than 95% 8,613,696.30

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Rati Fixed 30 Year Rati Fixed 30 Year Rati Weighted Average Coupon Rate 6.829182 6.651745 0.000000 Weighted Average Net Rate 5.998975 5.749789 5.866022 Weighted Average Maturity 353 357 711 Beginning Loan Count 808 901 1,709 Loans Paid In Full 42 16 58 Ending Loan Count 766 885 1,651 Beginning Scheduled Balance 350,170,166.00 400,538,693.00 750,708,859.00 Ending scheduled Balance 330,239,848.46 392,794,903.20 723,034,751.65 Record Date 10/31/2002 10/31/2002 10/31/2002 Principal And Interest Constant 2,135,630.36 2,365,488.45 4,501,118.81 Scheduled Principal 297,673.36 350,933.52 648,606.89 Unscheduled Principal 19,632,644.44 7,392,856.71 27,025,501.15 Scheduled Interest 1,828,268.00 2,008,170.56 3,836,438.56 Servicing Fees 72,890.07 83,440.29 156,330.36 Master Servicing Fees 4,956.53 5,673.94 10,630.47 Trustee Fee 0.00 0.00 0.00 FRY Amount 164,396.98 211,923.59 376,320.57 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,586,024.44 1,707,132.73 3,293,157.17 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO ASSET SECURITIES CORP MORT PAS THR CERT SE 02 19