8-K 1 wfm02004.txt DECEMBER 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): December 26, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-01 45-0469868 Pooling and Servicing Agreement) (Commission 45-0469870 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-4 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the 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 2002-4 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/6/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the 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: 2002-4 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-A-PO 94978KAB2 SEQ 0.00000% ~~431~~426,~~212~~017.8307 0.00 511,~~195~~822.7604 I-A-1 94978KAA4 SEQ 6.00000% ~~211~~187,~~504~~837,~~919~~273.8268 1939,~~056,984~~150.3552 2324,~~667~~028,~~646~~048.1492 II-A-PO 94978KAU0 PO 0.00000% 1,~~583~~455,~~524~~002.7568 0.00 ~~128~~161,~~522~~772.0717 II-A-1 94978KAC0 SEQ 6.00000% 8468,~~571~~509,~~262~~662.8416 ~~422~~342,~~656~~536.9124 1614,~~061~~881,~~600~~050.6897 II-A-2 94978KAD8 SEQ 6.50000% 133,002,000.00 720,~~087~~402.7711 0.00 II-A-3 94978KAE6 SEQ 6.50000% 3,370,000.00 18,~~245~~253.5652 0.00 II-A-4 94978KAF3 SEQ 6.50000% 3,040,000.00 16,~~458~~466.9009 0.00 II-A-5 94978KAG1 SEQ 6.50000% 2,900,000.00 15,~~700~~707.9378 0.00 II-A-6 94978KAH9 SEQ 6.50000% 690,000.00 3,~~735~~737.7437 0.00 II-A-7 94978KAJ5 SEQ 6.50000% 1816,~~665~~149,~~625~~093.4687 ~~101~~87,~~057~~471.7918 2,~~516~~331,~~531~~563.5907 II-A-8 94978KAK2 SEQ 6.50000% 24,~~707~~613,~~462~~605.2065 133,~~768~~319.9800 9394,~~856~~405.5589 II-A-9 94978KAL0 SEQ 6.50000% 17,~~335~~429,~~537~~394.8035 9394,~~856~~405.5589 (9394,~~856~~405.5589) II-A-10 94978KAM8 SEQ 6.50000% 100,000,000.00 541,~~411~~647.2458 0.00 II-A-11 94978KAN6 SEQ 6.25000% ~~229~~186,~~698~~074,~~256~~434.1674 1969,~~195,780~~103.9353 4340,~~623~~417,~~821~~410.4162 II-A-12 94978KAP1 SEQ 6.50000% 8468,~~571~~509,~~262~~662.8416 ~~457~~371,~~878~~080.3293 1614,~~061~~881,~~600~~050.6897 II-A-13 94978KAQ9 SEQ 21.~~40000~~95000% 4940,~~855~~386,~~097~~719.7388 9965,~~663~~626.1811 98,~~468~~772,~~377~~439.8507 II-A-14 94978KAR7 SEQ 6.~~10000~~55000% 0.00 ~~253~~220,~~310~~436.5741 0.00 II-A-R 94978KAS5 RES 6.50000% 0.00 0.00 0.00 II-A-LR 94978KAT3 RES 6.50000% 0.00 0.00 0.00 B-1 94978KAV8 SUB 6.~~38658~~38680% 17,~~328~~304,~~435~~414.8615 92,~~180~~096.2449 2423,~~021~~864.7189 B-2 94978KAW6 SUB 6.~~38658~~38680% 5,~~133~~126,~~876~~759.1021 27,~~310~~285.1432 7,~~116~~070.8843 B-3 94978KAX4 SUB 6.~~38658~~38680% 4,~~492~~486,~~264~~037.9753 23,~~897~~875.0231 6,~~227~~186.4479 B-4 94978KAY2 SUB 6.~~38658~~38680% 1,~~925~~923,~~820~~150.4778 10,~~244~~235.5828 2,~~669~~652.6926 B-5 94978KAZ9 SUB 6.~~38658~~38680% 1,~~283~~281,~~222~~443.2537 6,~~826~~820.2202 1,~~778~~767.8827 B-6 94978KBA3 SUB 6.~~38658~~38680% 1,~~926~~923,~~039~~369.5758 10,~~245~~236.7544 2,~~664~~652.8420 Totals ~~998~~886,~~015~~438,~~821~~040.6586 54,~~301~~709,~~301~~893.6712 ~~111~~105,~~577~~529,~~775~~351.6

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-PO 0.00 ~~426~~414,~~017~~195.0703 511,~~195~~822.7604 0.00 I-A-1 0.00 ~~187~~163,~~837~~809,~~273~~224.6876 24,~~724~~967,~~630~~199.4944 0.00 II-A-PO 0.00 1,~~455~~293,~~002~~230.6851 ~~128~~161,~~522~~772.0717 0.00 II-A-1 0.00 6853,~~509~~628,~~662~~611.1620 1615,~~484~~223,~~257~~587.5921 0.00 II-A-2 0.00 133,002,000.00 720,~~087~~402.7711 0.00 II-A-3 0.00 3,370,000.00 18,~~245~~253.5652 0.00 II-A-4 0.00 3,040,000.00 16,~~458~~466.9009 0.00 II-A-5 0.00 2,900,000.00 15,~~700~~707.9378 0.00 II-A-6 0.00 690,000.00 3,~~735~~737.7437 0.00 II-A-7 0.00 1613,~~149~~817,~~093~~530.8780 2,~~617~~419,~~589~~034.3825 0.00 II-A-8 0.00 24,~~613~~519,~~605~~199.6576 227,~~625~~724.5389 0.00 II-A-9 0.00 17,~~429~~523,~~394~~800.3524 0.00 0.00 II-A-10 0.00 100,000,000.00 541,~~411~~647.2458 0.00 II-A-11 0.00 ~~186~~145,~~074~~657,~~434~~024.7412 4441,~~819~~386,~~602~~514.3415 0.00 II-A-12 0.00 6853,~~509~~628,~~662~~611.1620 1615,~~519~~252,~~479~~131.0090 0.00 II-A-13 0.00 4031,~~386~~614,~~719~~280.8881 98,~~568~~838,~~041~~065.0318 0.00 II-A-14 0.00 0.00 ~~253~~220,~~310~~436.5741 0.00 II-A-R 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 B-1 0.00 17,~~304~~280,~~414~~549.1526 ~~116~~115,~~201~~961.9538 0.00 B-2 0.00 5,~~126~~119,~~759~~688.2179 34,~~427~~355.0275 0.00 B-3 0.00 4,~~486~~479,~~037~~850.5374 30,~~124~~062.4610 0.00 B-4 0.00 1,~~923~~920,~~150~~498.7852 12,~~914~~887.2754 0.00 B-5 0.00 1,~~281~~279,~~443~~676.3711 8,~~605~~587.1029 0.00 B-6 50.1536 1,~~923~~920,~~369~~717.5802 12,~~910~~888.5964 2223.8016 Totals 50.1536 ~~886~~780,~~438~~908,~~040~~688.8687 ~~116~~110,~~879~~239,~~077~~244.2979 2223.8016 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-PO 492,500.31 ~~431~~426,~~212~~017.8307 1,~~628~~599.0612 310,~~567~~222.6993 0.00 0.00 I-A-1 292,203,000.00 ~~211~~187,~~504~~837,~~919~~273.8268 ~~699~~617,~~004~~311.3676 2223,~~968~~410,~~641~~737.7816 0.00 0.00 II-A-PO 1,893,276.93 1,~~583~~455,~~524~~002.7568 1,~~371~~222.0431 ~~127~~160,~~151~~549.0386 0.00 0.00 II-A-1 125,000,000.00 8468,~~571~~509,~~262~~662.8416 ~~113~~99,~~411~~892.0199 1514,~~948~~781,~~189~~157.6697 0.00 0.00 II-A-2 133,002,000.00 133,002,000.00 0.00 0.00 0.00 0.00 II-A-3 3,370,000.00 3,370,000.00 0.00 0.00 0.00 0.00 II-A-4 3,040,000.00 3,040,000.00 0.00 0.00 0.00 0.00 II-A-5 2,900,000.00 2,900,000.00 0.00 0.00 0.00 0.00 II-A-6 690,000.00 690,000.00 0.00 0.00 0.00 0.00 II-A-7 25,000,000.00 1816,~~665~~149,~~625~~093.4687 1715,~~769~~651.2423 2,~~498~~315,~~762~~911.3683 0.00 0.00 II-A-8 25,530,000.00 24,~~707~~613,~~462~~605.2065 ~~662~~633.72 93,~~193~~772.8317 0.00 0.00 II-A-9 16,513,000.00 17,~~335~~429,~~537~~394.8035 0.00 0.00 (9394,~~856~~405.5589) 0.00 II-A-10 100,000,000.00 100,000,000.00 0.00 0.00 0.00 0.00 II-A-11 339,504,000.00 ~~229~~186,~~698~~074,~~256~~434.1674 ~~308~~271,~~027~~312.9457 4340,~~315~~146,~~793~~098.4706 0.00 0.00 II-A-12 125,000,000.00 8468,~~571~~509,~~262~~662.8416 ~~113~~99,~~411~~892.0199 1514,~~948~~781,~~189~~157.6697 0.00 0.00 II-A-13 73,688,000.00 4940,~~855~~386,~~097~~719.7388 6658,~~856~~887.2532 98,~~401~~713,~~521~~551.6075 0.00 0.00 II-A-14 0.00 0.00 0.00 0.00 0.00 0.00 II-A-R 50.00 0.00 0.00 0.00 0.00 0.00 II-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 17,555,000.00 17,~~328~~304,~~435~~414.8615 2423,~~021~~864.7189 0.00 0.00 0.00 B-2 5,201,000.00 5,~~133~~126,~~876~~759.1021 7,~~116~~070.8843 0.00 0.00 0.00 B-3 4,551,000.00 4,~~492~~486,~~264~~037.9753 6,~~227~~186.4479 0.00 0.00 0.00 B-4 1,951,000.00 1,~~925~~923,~~820~~150.4778 2,~~669~~652.6926 0.00 0.00 0.00 B-5 1,300,000.00 1,~~283~~281,~~222~~443.2537 1,~~778~~767.8827 0.00 0.00 0.00 B-6 1,951,222.04 1,~~926~~923,~~039~~369.5758 2,~~664~~652.8420 0.00 0.00 50.1536 Totals 1,300,335,099.282 ~~998~~886,~~015~~438,~~821~~040.6586 1,~~366~~210,~~621~~597.0785 ~~110~~104,~~305~~413,~~011~~159.087 (9394,~~856~~405.5589) 50.1536 (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 511,~~195~~822.7604 ~~426~~414,~~017~~195.0703 0.~~86500873~~84100461 511,~~195~~822.7604 I-A-1 2324,~~667~~028,~~646~~048.1492 ~~187~~163,~~837~~809,~~273~~224.6876 0.~~64283143~~56060076 2324,~~667~~028,~~646~~048.1492 II-A-PO ~~128~~161,~~522~~772.0717 1,~~455~~293,~~002~~230.6851 0.~~76851023~~68306463 ~~128~~161,~~522~~772.0717 II-A-1 1614,~~061~~881,~~600~~050.6897 6853,~~509~~628,~~662~~611.1620 0.~~54807730~~42902889 1614,~~061~~881,~~600~~050.6897 II-A-2 0.00 133,002,000.00 1.00000000 0.00 II-A-3 0.00 3,370,000.00 1.00000000 0.00 II-A-4 0.00 3,040,000.00 1.00000000 0.00 II-A-5 0.00 2,900,000.00 1.00000000 0.00 II-A-6 0.00 690,000.00 1.00000000 0.00 II-A-7 2,~~516~~331,~~531~~563.5907 1613,~~149~~817,~~093~~530.8780 0.~~64596375~~55270123 2,~~516~~331,~~531~~563.5907 II-A-8 9394,~~856~~405.5589 24,~~613~~519,~~605~~199.6576 0.~~96410520~~96040735 9394,~~856~~405.5589 II-A-9 (9394,~~856~~405.5589) 17,~~429~~523,~~394~~800.3524 1.~~05549533~~06121239 (9394,~~856~~405.5589) II-A-10 0.00 100,000,000.00 1.00000000 0.00 II-A-11 4340,~~623~~417,~~821~~410.4162 ~~186~~145,~~074~~657,~~434~~024.7412 0.~~54807730~~42902889 4340,~~623~~417,~~821~~410.4162 II-A-12 1614,~~061~~881,~~600~~050.6897 6853,~~509~~628,~~662~~611.1620 0.~~54807730~~42902889 1614,~~061~~881,~~600~~050.6897 II-A-13 98,~~468~~772,~~377~~439.8507 4031,~~386~~614,~~719~~280.8881 0.~~54807730~~42902889 98,~~468~~772,~~377~~439.8507 II-A-14 0.00 0.00 0.00000000 0.00 II-A-R 0.00 0.00 0.00000000 0.00 II-A-LR 0.00 0.00 0.00000000 0.00 B-1 2423,~~021~~864.7189 17,~~304~~280,~~414~~549.1526 0.~~98572567~~98436624 2423,~~021~~864.7189 B-2 7,~~116~~070.8843 5,~~126~~119,~~759~~688.2179 0.~~98572567~~98436624 7,~~116~~070.8843 B-3 6,~~227~~186.4479 4,~~486~~479,~~037~~850.5374 0.~~98572567~~98436624 6,~~227~~186.4479 B-4 2,~~669~~652.6926 1,~~923~~920,~~150~~498.7852 0.~~98572567~~98436623 2,~~669~~652.6926 B-5 1,~~778~~767.8827 1,~~281~~279,~~443~~676.3711 0.~~98572567~~98436624 1,~~778~~767.8827 B-6 2,~~669~~652.9956 1,~~923~~920,~~369~~717.5802 0.~~98572563~~98436620 2,~~664~~652.8420 Totals ~~111~~105,~~577~~529,~~780~~352.7703 ~~886~~780,~~438~~908,~~040~~688.8687 0.~~68169970~~60054419 ~~111~~105,~~577~~529,~~775~~351.6267

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-PO 492,500.31 ~~875~~865.~~55849457~~00873472 3.~~30570350~~24694212 720.~~24403605~~75720521 0.00000000 I-A-1 292,203,000.00 ~~723~~642.~~82870751~~83143458 2.~~39218749~~11261267 7880.~~60508544~~11805888 0.00000000 II-A-PO 1,893,276.93 ~~836~~768.~~39362256~~51022528 0.~~72416242~~64560550 6784.~~15923486~~79998750 0.00000000 II-A-1 125,000,000.00 ~~676~~548.~~57010272~~07729728 0.~~90728808~~79914392 ~~127~~118.~~58551728~~24926376 0.00000000 II-A-2 133,002,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 3,370,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 3,040,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 2,900,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-6 690,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-7 25,000,000.00 ~~746~~645.~~62501840~~96375480 0.~~71076960~~62604920 9992.~~95049440~~63647320 0.00000000 II-A-8 25,530,000.00 ~~967~~964.~~78151978~~10519585 0.~~02595848~~02482256 3.~~65036545~~67301880 0.00000000 II-A-9 16,513,000.00 ~~1049~~1055.~~81153031~~49532792 0.00000000 0.00000000 (5.~~68379761~~71706474) II-A-10 100,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-11 339,504,000.00 ~~676~~548.~~57010274~~07729729 0.~~90728810~~79914396 ~~127~~118.~~58551731~~24926381 0.00000000 II-A-12 125,000,000.00 ~~676~~548.~~57010272~~07729728 0.~~90728808~~79914392 ~~127~~118.~~58551728~~24926376 0.00000000 II-A-13 73,688,000.00 ~~676~~548.~~57010273~~07729725 0.~~90728816~~79914396 ~~127~~118.~~58551732~~24926379 0.00000000 II-A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,555,000.00 ~~987~~985.~~09403931~~72567075 1.~~36836856~~35943549 0.00000000 0.00000000 B-2 5,201,000.00 ~~987~~985.~~09403961~~72567006 1.~~36836762~~35943665 0.00000000 0.00000000 B-3 4,551,000.00 ~~987~~985.~~09403867~~72567128 1.~~36836739~~35943529 0.00000000 0.00000000 B-4 1,951,000.00 ~~987~~985.~~09403895~~72566889 1.~~36837007~~35943619 0.00000000 0.00000000 B-5 1,300,000.00 ~~987~~985.~~09403846~~72566923 1.~~36836923~~35943846 0.00000000 0.00000000 B-6 1,951,222.04 ~~987~~985.~~09400084~~72563274 1.~~36572873~~35925074 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 1024.~~54975986~~00412702 ~~865~~841.~~00873472~~00460769 0.~~86500873~~84100461 1024.~~54975986~~00412702 I-A-1 0.00000000 8082.~~99727292~~23067155 ~~642~~560.~~83143458~~60076303 0.~~64283143~~56060076 8082.~~99727292~~23067155 II-A-PO 0.00000000 6785.~~88339728~~44559300 ~~768~~683.~~51022528~~06463228 0.~~76851023~~68306463 6785.~~88339728~~44559300 II-A-1 0.00000000 ~~128~~119.~~49280544~~04840776 ~~548~~429.~~07729728~~02888960 0.~~54807730~~42902889 ~~128~~119.~~49280544~~04840776 II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-7 0.00000000 ~~100~~93.~~66126360~~26252280 ~~645~~552.~~96375480~~70123200 0.~~64596375~~55270123 ~~100~~93.~~66126360~~26252280 II-A-8 0.00000000 3.~~67632393~~69784136 ~~964~~960.~~10519585~~40735448 0.~~96410520~~96040735 3.~~67632393~~69784136 II-A-9 0.00000000 (5.~~68379761~~71706474) 1,~~055~~061.~~49532792~~21239266 1.~~05549533~~06121239 (5.~~68379761~~71706474) II-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-11 0.00000000 ~~128~~119.~~49280542~~04840774 ~~548~~429.~~07729729~~02888956 0.~~54807730~~42902889 ~~128~~119.~~49280542~~04840774 II-A-12 0.00000000 ~~128~~119.~~49280544~~04840776 ~~548~~429.~~07729728~~02888960 0.~~54807730~~42902889 ~~128~~119.~~49280544~~04840776 II-A-13 0.00000000 ~~128~~119.~~49280548~~04840775 ~~548~~429.~~07729725~~02888951 0.~~54807730~~42902889 ~~128~~119.~~49280548~~04840775 II-A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~36836856~~35943549 ~~985~~984.~~72567075~~36623526 0.~~98572567~~98436624 1.~~36836856~~35943549 B-2 0.00000000 1.~~36836762~~35943665 ~~985~~984.~~72567006~~36623534 0.~~98572567~~98436624 1.~~36836762~~35943665 B-3 0.00000000 1.~~36836739~~35943529 ~~985~~984.~~72567128~~36623599 0.~~98572567~~98436624 1.~~36836739~~35943529 B-4 0.00000000 1.~~36837007~~35943619 ~~985~~984.~~72566889~~36623270 0.~~98572567~~98436623 1.~~36837007~~35943619 B-5 0.00000000 1.~~36836923~~35943846 ~~985~~984.~~72566923~~36623846 0.~~98572567~~98436624 1.~~36836923~~35943846 B-6 0.~~00263937~~00018450 1.~~36836810~~35943524 ~~985~~984.~~72563274~~36619750 0.~~98572563~~98436620 1.~~36572873~~35925074 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-PO 492,500.31 0.00000% ~~431~~426,~~212~~017.8307 0.00 0.00 0.00 I-A-1 292,203,000.00 6.00000% ~~211~~187,~~504~~837,~~919~~273.8268 1939,~~057,524~~186.6037 0.00 0.00 II-A-PO 1,893,276.93 0.00000% 1,~~583~~455,~~524~~002.7568 0.00 0.00 0.00 II-A-1 125,000,000.00 6.00000% 8468,~~571~~509,~~262~~662.8416 ~~422~~342,~~856~~548.31 0.00 0.00 II-A-2 133,002,000.00 6.50000% 133,002,000.00 720,427.50 0.00 0.00 II-A-3 3,370,000.00 6.50000% 3,370,000.00 18,254.17 0.00 0.00 II-A-4 3,040,000.00 6.50000% 3,040,000.00 16,466.67 0.00 0.00 II-A-5 2,900,000.00 6.50000% 2,900,000.00 15,708.33 0.00 0.00 II-A-6 690,000.00 6.50000% 690,000.00 3,737.50 0.00 0.00 II-A-7 25,000,000.00 6.50000% 1816,~~665~~149,~~625~~093.4687 ~~101~~87,~~105~~474.4726 0.00 0.00 II-A-8 25,530,000.00 6.50000% 24,~~707~~613,~~462~~605.2065 133,~~832~~323.0970 0.00 0.00 II-A-9 16,513,000.00 6.50000% 17,~~335~~429,~~537~~394.8035 9394,~~900~~409.8322 0.00 0.00 II-A-10 100,000,000.00 6.50000% 100,000,000.00 541,666.67 0.00 0.00 II-A-11 339,504,000.00 6.25000% ~~229~~186,~~698~~074,~~256~~434.1674 1969,~~196,345~~137.0868 0.00 0.00 II-A-12 125,000,000.00 6.50000% 8468,~~571~~509,~~262~~662.8416 ~~458~~371,094.3400 0.00 0.00 II-A-13 73,688,000.00 21.~~40000~~95000% 4940,~~855~~386,~~097~~719.7388 9965,~~710~~628.2042 0.00 0.00 II-A-14 0.00 6.~~10000~~55000% 4940,~~855~~386,~~097~~719.7388 ~~253~~220,~~430~~444.0818 0.00 0.00 II-A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 II-A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 B-1 17,555,000.00 6.~~38658~~38680% 17,~~328~~304,~~435~~414.8615 92,~~224~~099.5080 0.00 0.00 B-2 5,201,000.00 6.~~38658~~38680% 5,~~133~~126,~~876~~759.1021 27,~~323~~286.2530 0.00 0.00 B-3 4,551,000.00 6.~~38658~~38680% 4,~~492~~486,~~264~~037.9753 23,~~908~~876.5017 0.00 0.00 B-4 1,951,000.00 6.~~38658~~38680% 1,~~925~~923,~~820~~150.4778 10,~~249~~235.5064 0.00 0.00 B-5 1,300,000.00 6.~~38658~~38680% 1,~~283~~281,~~222~~443.2537 6,~~829~~820.5026 0.00 0.00 B-6 1,951,222.04 6.~~38658~~38680% 1,~~926~~923,~~039~~369.5758 10,~~250~~236.6781 0.00 0.00 Totals 1,300,335,099.282 54,~~303~~710,~~845~~061.7696 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 ~~426~~414,~~017~~195.0703 I-A-1 ~~540~~35.2485 0.00 1939,~~056,984~~150.3552 0.00 ~~187~~163,~~837~~809,~~273~~224.6876 II-A-PO 0.00 0.00 0.00 0.00 1,~~455~~293,~~002~~230.6851 II-A-1 ~~199~~12.4007 0.00 ~~422~~342,~~656~~536.9124 0.00 6853,~~509~~628,~~662~~611.1620 II-A-2 ~~339~~25.7339 0.00 720,~~087~~402.7711 0.00 133,002,000.00 II-A-3 80.6164 0.00 18,~~245~~253.5652 0.00 3,370,000.00 II-A-4 70.7758 0.00 16,~~458~~466.9009 0.00 3,040,000.00 II-A-5 70.4155 0.00 15,~~700~~707.9378 0.00 2,900,000.00 II-A-6 10.7613 0.00 3,~~735~~737.7437 0.00 690,000.00 II-A-7 473.6808 0.00 ~~101~~87,~~057~~471.7918 0.00 1613,~~149~~817,~~093~~530.8780 II-A-8 634.1170 0.00 133,~~768~~319.9800 0.00 24,~~613~~519,~~605~~199.6576 II-A-9 443.2833 0.00 9394,~~856~~405.5589 0.00 17,~~429~~523,~~394~~800.3524 II-A-10 ~~255~~19.4309 0.00 541,~~411~~647.2458 0.00 100,000,000.00 II-A-11 ~~564~~34.15 0.00 1969,~~195,780~~103.9353 0.00 ~~186~~145,~~074~~657,~~434~~024.7412 II-A-12 ~~216~~13.0208 0.00 ~~457~~371,~~878~~080.3293 0.00 6853,~~509~~628,~~662~~611.1620 II-A-13 472.0231 0.00 9965,~~663~~626.1811 0.00 4031,~~386~~614,~~719~~280.8881 II-A-14 ~~119~~7.5177 0.00 ~~253~~220,~~310~~436.5741 0.00 4031,~~386~~614,~~719~~280.8881 II-A-R 0.00 0.00 0.00 0.00 0.00 II-A-LR 0.00 0.00 0.00 0.00 0.00 B-1 443.2630 0.00 92,~~180~~096.2449 0.00 17,~~304~~280,~~414~~549.1526 B-2 130.1198 0.00 27,~~310~~285.1432 0.00 5,~~126~~119,~~759~~688.2179 B-3 110.4786 0.00 23,~~897~~875.0231 0.00 4,~~486~~479,~~037~~850.5374 B-4 40.9237 0.00 10,~~244~~235.5828 0.00 1,~~923~~920,~~150~~498.7852 B-5 30.2824 0.00 6,~~826~~820.2202 0.00 1,~~281~~279,~~443~~676.3711 B-6 40.9237 0.00 10,~~245~~236.7544 0.00 1,~~923~~920,~~369~~717.5802 Totals ~~2,544~~168.0884 0.00 54,~~301~~709,~~301~~893.6712 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-PO 492,500.31 0.00000% ~~875~~865.~~55849457~~00873472 0.00000000 0.00000000 0.00000000 I-A-1 292,203,000.00 6.00000% ~~723~~642.~~82870751~~83143458 3.~~61914354~~21415718 0.00000000 0.00000000 II-A-PO 1,893,276.93 0.00000% ~~836~~768.~~39362256~~51022528 0.00000000 0.00000000 0.00000000 II-A-1 125,000,000.00 6.00000% ~~676~~548.~~57010272~~07729728 32.~~38285048~~74038648 0.00000000 0.00000000 II-A-2 133,002,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 II-A-3 3,370,000.00 6.50000% 1000.00000000 5.41666766 0.00000000 0.00000000 II-A-4 3,040,000.00 6.50000% 1000.00000000 5.41666776 0.00000000 0.00000000 II-A-5 2,900,000.00 6.50000% 1000.00000000 5.41666552 0.00000000 0.00000000 II-A-6 690,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 II-A-7 25,000,000.00 6.50000% ~~746~~645.~~62501840~~96375480 43.~~04421880~~49897040 0.00000000 0.00000000 II-A-8 25,530,000.00 6.50000% ~~967~~964.~~78151978~~10519585 5.~~24215002~~22223658 0.00000000 0.00000000 II-A-9 16,513,000.00 6.50000% ~~1049~~1055.~~81153031~~49532792 5.~~68647914~~71726640 0.00000000 0.00000000 II-A-10 100,000,000.00 6.50000% 1000.00000000 5.41666670 0.00000000 0.00000000 II-A-11 339,504,000.00 6.25000% ~~676~~548.~~57010274~~07729729 32.~~52380261~~85456925 0.00000000 0.00000000 II-A-12 125,000,000.00 6.50000% ~~676~~548.~~57010272~~07729728 32.~~66475472~~96875200 0.00000000 0.00000000 II-A-13 73,688,000.00 21.~~40000~~95000% ~~676~~548.~~57010273~~07729725 10.~~35314027~~89062561 0.00000000 0.00000000 II-A-14 0.00 6.~~10000~~55000% ~~676~~548.~~57010273~~07729725 32.~~43923135~~99158859 0.00000000 0.00000000 II-A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 17,555,000.00 6.~~38658~~38680% ~~987~~985.~~09403931~~72567075 5.~~25346055~~24635716 0.00000000 0.00000000 B-2 5,201,000.00 6.~~38658~~38680% ~~987~~985.~~09403961~~72567006 5.~~25346087~~24635647 0.00000000 0.00000000 B-3 4,551,000.00 6.~~38658~~38680% ~~987~~985.~~09403867~~72567128 5.~~25346078~~24635684 0.00000000 0.00000000 B-4 1,951,000.00 6.~~38658~~38680% ~~987~~985.~~09403895~~72566889 5.~~25345976~~24635572 0.00000000 0.00000000 B-5 1,300,000.00 6.~~38658~~38680% ~~987~~985.~~09403846~~72566923 5.~~25346154~~24635385 0.00000000 0.00000000 B-6 1,951,222.04 6.~~38658~~38680% ~~987~~985.~~09400084~~72563274 5.~~25346157~~24635833 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 ~~865~~841.~~00873472~~00460769 I-A-1 0.~~00184885~~00012269 0.00000000 3.~~61729465~~21403449 0.00000000 ~~642~~560.~~83143458~~60076303 II-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~768~~683.~~51022528~~06463228 II-A-1 0.~~00159520~~00009656 0.00000000 32.~~38125528~~74028992 0.00000000 ~~548~~429.~~07729728~~02888960 II-A-2 0.~~00255432~~00019090 0.00000000 5.~~41411234~~41647577 0.00000000 1000.00000000 II-A-3 0.~~00255490~~00018991 0.00000000 5.~~41411276~~41647478 0.00000000 1000.00000000 II-A-4 0.~~00255592~~00019079 0.00000000 5.~~41411184~~41647697 0.00000000 1000.00000000 II-A-5 0.~~00255517~~00018966 0.00000000 5.~~41411379~~41647586 0.00000000 1000.00000000 II-A-6 0.~~00255072~~00018841 0.00000000 5.~~41411594~~41647826 0.00000000 1000.00000000 II-A-7 0.~~00190720~~00012320 0.00000000 43.~~04231160~~49884720 0.00000000 ~~645~~552.~~96375480~~70123200 II-A-8 0.~~00247199~~00018410 0.00000000 5.~~23967803~~22205249 0.00000000 ~~964~~960.~~10519585~~40735448 II-A-9 0.~~00268152~~00020166 0.00000000 5.~~68379761~~71706474 0.00000000 ~~1055~~1061.~~49532792~~21239266 II-A-10 0.~~00255430~~00019090 0.00000000 5.~~41411240~~41647580 0.00000000 1000.00000000 II-A-11 0.~~00166169~~00010059 0.00000000 32.~~52214092~~85446867 0.00000000 ~~548~~429.~~07729729~~02888956 II-A-12 0.~~00172816~~00010464 0.00000000 32.~~66302656~~96864744 0.00000000 ~~548~~429.~~07729728~~02888960 II-A-13 0.~~00063810~~00003135 0.00000000 10.~~35250217~~89059426 0.00000000 ~~548~~429.~~07729725~~02888951 II-A-14 0.~~00162184~~00010544 0.00000000 32.~~43760952~~99148315 0.00000000 ~~548~~429.~~07729725~~02888951 II-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.~~00252122~~00018798 0.00000000 5.~~25093933~~24616861 0.00000000 ~~985~~984.~~72567075~~36623526 B-2 0.~~00252067~~00018843 0.00000000 5.~~25094020~~24616804 0.00000000 ~~985~~984.~~72567006~~36623534 B-3 0.~~00252033~~00018897 0.00000000 5.~~25093826~~24616788 0.00000000 ~~985~~984.~~72567128~~36623599 B-4 0.~~00252178~~00018965 0.00000000 5.~~25093798~~24617119 0.00000000 ~~985~~984.~~72566889~~36623270 B-5 0.~~00252308~~00018462 0.00000000 5.~~25093846~~24616923 0.00000000 ~~985~~984.~~72566923~~36623846 B-6 0.~~00252150~~00018962 0.00000000 5.~~25094007~~24616870 0.00000000 ~~985~~984.~~72563274~~36619750 (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 ~~116~~110,~~440~~981,~~784~~202.0318 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~776~~141,~~200~~126.0596 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits ~~117~~111,~~216~~122,~~984~~329.0814 Withdrawals Reimbursement for Servicer Advances ~~170~~776,~~782~~200.3905 Payment of Service Fee ~~167~~106,~~124~~884.3832 Payment of Interest and Principal ~~116~~110,~~879~~239,~~077~~244.2979 Total Withdrawals (Pool Distribution Amount) ~~117~~111,~~216~~122,~~984~~329.0616 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 6597,~~147~~570.1849 Servicing Fee Support 6297,~~603~~401.1065 Non-Supported Prepayment/Curtailment Interest Shortfall ~~2,544~~168.0884

SERVICING FEES Gross Servicing Fee ~~215~~191,~~589~~728.7560 Master Servicing Fee 1412,~~137~~557.7337 Supported Prepayment/Curtailment Interest Shortfall 6297,~~603~~401.1065 Net Servicing Fee ~~167~~106,~~124~~884.3832

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 0355,912.0088 0.00 0.00 0355,912.0088 30 Days 84 0 0 0 84 32,~~155~~324,~~267~~288.7092 0.00 0.00 0.00 32,~~155~~324,~~267~~288.7092 60 Days 12 0 0 0 12 ~~285~~850,~~622~~929.9956 0.00 0.00 0.00 ~~285~~850,~~622~~929.9956 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 96 01 0 0 97 3,~~440~~175,~~890~~218.6948 0355,912.0088 0.00 0.00 3,~~440~~531,~~890~~131.6936 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~~055036% 0.000000% 0.000000% 0.~~000000~~055036% 0.~~000000~~042901% 0.000000% 0.000000% 0.~~000000~~042901% 30 Days 0.~~393120~~220143% 0.000000% 0.000000% 0.000000% 0.~~393120~~220143% 0.~~334101~~280166% 0.000000% 0.000000% 0.000000% 0.~~334101~~280166% 60 Days 0.~~049140~~110072% 0.000000% 0.000000% 0.000000% 0.~~049140~~110072% 0.~~030244~~102570% 0.000000% 0.000000% 0.000000% 0.~~030244~~102570% 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.~~442260~~330215% 0.~~000000~~055036% 0.000000% 0.000000% 0.~~442260~~385250% 0.~~364345~~382735% 0.~~000000~~042901% 0.000000% 0.000000% 0.~~364345~~425636%

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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0355,912.0088 0.00 0.00 0355,912.0088 30 Days 84 0 0 0 84 32,~~155~~324,~~267~~288.7092 0.00 0.00 0.00 32,~~155~~324,~~267~~288.7092 60 Days 12 0 0 0 12 ~~285~~850,~~622~~929.9956 0.00 0.00 0.00 ~~285~~850,~~622~~929.9956 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 96 01 0 0 97 3,~~440~~175,~~890~~218.6948 0355,912.0088 0.00 0.00 3,~~440~~531,~~890~~131.6936 0-29 Days 0.~~000000~~070721% 0.000000% 0.000000% 0.~~000000~~070721% 0.~~000000~~057303% 0.000000% 0.000000% 0.~~000000~~057303% 30 Days 0.~~504732~~282885% 0.000000% 0.000000% 0.000000% 0.~~504732~~282885% 0.~~450960~~374214% 0.000000% 0.000000% 0.000000% 0.~~450960~~374214% 60 Days 0.~~063091~~141443% 0.000000% 0.000000% 0.000000% 0.~~063091~~141443% 0.~~040822~~137001% 0.000000% 0.000000% 0.000000% 0.~~040822~~137001% 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.~~567823~~424328% 0.~~000000~~070721% 0.000000% 0.000000% 0.~~567823~~495050% 0.~~491782~~511215% 0.~~000000~~057303% 0.000000% 0.000000% 0.~~491782~~568518%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1686,~~355,442~~671.5577

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class II-A-1 1,173,441,822.353 90.24149413% ~~816~~725,~~473~~986,~~376~~847.0216 92.~~10721318~~96693167% 76.~~745081~~882511% 0.000000% Class II-A-2 1,040,439,822.353 80.01320759% ~~683~~592,~~471~~984,~~376~~847.0216 7775.~~10311883~~93523489% 1517.~~036001~~069018% 0.000000% Class II-A-3 1,037,069,822.353 79.75404362% ~~680~~589,~~101~~614,~~376~~847.0216 7675.~~72294561~~50368636% 0.~~380982~~432494% 0.000000% Class II-A-4 1,034,029,822.353 79.52025773% ~~677~~586,~~061~~574,~~376~~847.0216 7675.~~38000004~~11439628% 0.~~343675~~390143% 0.000000% Class II-A-5 1,031,129,822.353 79.29723830% 583,674,~~161,376~~847.0216 7674.~~05284802~~74303404% 0.~~327848~~372176% 0.000000% Class II-A-6 1,030,439,822.353 79.24417505% ~~673~~582,~~471~~984,~~376~~847.0216 7574.~~97500840~~65467544% 0.~~078005~~088552% 0.000000% Class II-A-7 1,005,439,822.353 77.32159371% ~~657~~569,~~322~~167,~~282~~316.1536 7472.~~15321228~~88525848% 1.~~825670~~773294% 0.000000% Class II-A-8 979,909,822.35 75.35825364% ~~632~~544,~~708~~648,~~676~~116.5060 7169.~~37652575~~74542919% 23.~~782591~~146709% 0.000000% Class II-A-9 963,396,822.35 74.08835022% ~~615~~527,~~279~~124,~~282~~316.1536 6967.~~41029759~~50140239% 12.~~970409~~248944% 0.000000% Class II-A-10 863,396,822.35 66.39802485% ~~515~~427,~~279~~124,~~282~~316.1536 5854.~~12919329~~69580790% 1112.~~305094~~833655% 0.000000% Class II-A-11 523,892,822.35 40.28906261% ~~329~~281,~~204~~467,~~847~~292.4124 3736.~~13794222~~04356005% 2118.~~035889~~693120% 0.000000% Class II-A-12 398,892,822.35 30.67615591% ~~260~~227,~~695~~838,~~185~~681.2504 29.~~40929577~~17609758% 76.~~745081~~882511% 0.000000% Class II-A-13 325,204,822.35 25.00930895% ~~220~~196,~~308~~224,~~465~~400.3723 2425.~~85322777~~12770098% 4.~~565757~~057268% 0.000000% Class II-A-14 325,204,822.35 25.00930895% ~~220~~196,~~308~~224,~~465~~400.3723 2425.~~85322777~~12770098% 0.000000% 0.000000% Class II-A-R 325,204,772.35 25.00930510% ~~220~~196,~~308~~224,~~465~~400.3723 2425.~~85322777~~12770098% 0.000000% 0.000000% Class II-A-LR 325,204,722.35 25.00930126% ~~220~~196,~~308~~224,~~465~~400.3723 2425.~~85322777~~12770098% 0.000000% 0.000000% Class I-A-1 32,509,222.04 2.50006495% 32,~~045~~000,~~174~~980.6244 34.~~61504957~~09791579% 21.~~235180~~022710% 0.000000% Class B-1 14,954,222.04 1.15002833% 14,~~740~~720,~~760~~431.4718 1.~~66292056~~88503872% 12.~~956280~~217726% 0.000000% Class B-2 9,753,222.04 0.75005451% 9,~~614~~600,~~001~~742.2639 1.~~08456551~~22943214% 0.~~579585~~657043% 0.000000% Class B-3 5,202,222.04 0.40006780% 5,~~127~~120,~~963~~891.7365 0.~~57849094~~65576062% 0.~~507151~~574929% 0.000000% Class B-4 3,251,222.04 0.25002955% 3,~~204~~200,~~812~~393.9513 0.~~36153829~~40982937% 0.~~217414~~246470% 0.000000% Class B-5 1,951,222.04 0.15005532% 1,~~923~~920,~~369~~717.5802 0.~~21697733~~24595923% 0.~~144868~~164229% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~217439~~246498% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~827017~~826074% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~306~~305 Beginning Scheduled Collateral Loan Count 2,~~270~~035 Number Of Loans Paid In Full ~~235~~218 Ending Scheduled Collateral Loan Count 21,~~035~~817 Beginning Scheduled Collateral Balance ~~998~~886,~~015~~438,~~821~~040.6589 Ending Scheduled Collateral Balance ~~886~~780,~~438~~908,~~040~~688.8986 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~944~~829,~~405~~612,~~695~~024.2564 Ending Scheduled Balance For Wells Fargo Serviced ~~819~~722,~~769~~644,~~817~~999.5608 Ending Scheduled Balance For Other Servicers 6658,~~668~~263,~~223~~689.3378 Monthly P &I Constant 76,~~066~~277,~~246~~922.6260 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount ~~116~~109,~~532~~851,~~638~~070.1858 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~582~~509,~~842~~920,~~690~~884.0441 Ending scheduled Balance For discounted Loans ~~303~~270,~~595~~987,~~350~~804.8545 Scheduled Principal 1,~~365~~209,~~963~~964.5149 Unscheduled Principal ~~110~~104,~~211~~319,~~817~~387.2554 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~859~~755,~~643~~066,~~246~~360.5387 Greater Than 80%, less than or equal to 85% 6,~~489~~477,~~139~~175.2775 Greater than 85%, less than or equal to 95% 2019,~~545~~464,~~188~~414.8211 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~546694~~540253 6.~~905927~~906953 6.~~827017~~826074 Weighted Average Net Rate 5.~~988459~~986952 6.~~483719~~486426 6.~~374929~~376263 Weighted Average Maturity ~~168~~167 ~~347~~346 ~~306~~305 Beginning Loan Count ~~500~~450 1,~~770~~585 2,~~270~~035 Loans Paid In Full 5047 ~~185~~171 ~~235~~218 Ending Loan Count ~~450~~403 1,~~585~~414 21,~~035~~817 Beginning Scheduled Balance ~~219~~195,~~215~~518,~~501~~601.2268 ~~778~~690,~~800~~919,~~320~~439.4321 ~~998~~886,~~015~~438,~~821~~040.6589 Ending scheduled Balance ~~195~~171,~~518~~454,~~601~~886.6873 ~~690~~609,~~919~~453,~~439~~802.2113 ~~886~~780,~~438~~908,~~040~~688.8986 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~953~~740,~~929~~243.0560 54,~~112~~537,~~317~~679.5600 76,~~066~~277,~~246~~922.6260 Scheduled Principal ~~724~~642,~~690~~754.0786 ~~641~~567,~~273~~209.4463 1,~~365~~209,~~963~~964.5149 Unscheduled Principal 2223,~~972~~420,~~209~~960.4709 8780,~~239~~898,~~607~~427.7845 ~~110~~104,~~211~~319,~~817~~387.2554 Scheduled Interest 1,~~142~~018,~~777~~930.5967 43,~~388~~895,~~539~~301.3197 54,~~531~~914,~~316~~232.9164 Servicing Fees 4540,~~711~~771.3446 ~~169~~150,~~878~~957.4114 ~~215~~191,~~589~~728.7560 Master Servicing Fees 32,~~105~~769.5363 119,~~032~~787.2074 1412,~~137~~557.7337 Trustee Fee 0.00 0.00 0.00 FRY Amount 5346,~~160~~602.4429 9381,~~082~~373.3732 ~~146~~127,~~242~~975.8161 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 1928,~~040,800~~787.29 43,~~114~~653,~~546~~183.3377 54,~~155~~581,~~346~~971.6206 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00

Filing Compare · WELLS FARGO ASSET SECURITIES CORP MORT BA SEC 2002-4 TRUST