8-K 1 wfm02007.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 2002-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-09 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 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 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 2002-7 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 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 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: 2002-7 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% 4,~~955~~852,~~975~~870.2864 0.00 ~~103~~172,~~104~~234.6448 I-A-1 94978QAA1 SEQ 5.40000% ~~162~~161,~~761~~644,~~662~~419.8871 ~~732~~727,~~187~~343.7157 1,~~117~~194,~~243~~155.1790 I-A-2 94978QAB9 SEQ 5.40000% 9,~~665~~411,~~085~~762.8133 4342,~~478~~349.65 ~~253~~270,~~323~~762.4866 I-A-3 94978QAC7 SEQ 5.40000% 25,000,000.00 112,~~463~~491.1729 0.00 I-A-4 94978QAD5 SEQ 21.~~18000~~73000% ~~108~~107,~~584~~830,~~710~~899.9430 ~~197~~155,~~197~~444.6518 ~~753~~805,~~811~~705.6419 I-A-5 94978QAE3 SEQ 6.~~32000~~77000% 0.00 ~~571~~608,~~692~~298.2689 0.00 I-A-6 94978QAF0 SEQ 6.50000% 14,600,000.00 79,~~057~~077.4421 0.00 I-A-7 94978QAG8 SEQ 6.50000% ~~22,430,391~~0.2300 ~~121,458~~0.1800 ~~22,430,391~~0.2300 I-A-8 94978QAH6 SEQ 6.50000% 5142,~~500~~799,~~000~~502.0082 ~~278~~231,~~867~~812.0169 826,~~700~~779,~~497~~201.1831 I-A-9 94978QAJ2 SEQ 6.50000% 29,~~078~~236,~~952~~411.0245 ~~157~~158,~~459~~351.4363 (~~157~~158,~~459~~351.4363) I-A-10 94978QAK9 SEQ 6.50000% 242,~~779~~294,~~501~~384.2782 ~~134~~12,~~178~~426.3696 222,~~485~~294,~~116~~384.4582 I-A-11 94978QAL7 SEQ 6.50000% 0.00 0.00 0.00 I-A-12 94978QAM5 SEQ 6.50000% 50,000,000.00 270,~~744~~812.6737 017,030,982.0092 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,~~562~~657.2287 0.00 I-A-15 94978QBP7 SEQ 6.50000% 773,000.00 4,~~185~~186.7176 0.00 A-R 94978QAQ6 RES 6.50000% 0.00 0.00 0.00 A-LR 94978QAR4 RES 6.50000% 0.00 80.0800 0.00 I-B-1 94978QAZ6 SUB 6.50000% 10,~~649~~640,~~076~~100.6718 57,~~663~~629.6241 89,~~976~~091.4800 I-B-2 94978QBA0 SUB 6.50000% 4,~~259~~255,~~034~~444.3021 23,~~062~~048.2254 3,~~590~~635.0989 I-B-3 94978QBB8 SUB 6.50000% 2,~~484~~482,~~850~~756.8225 13,~~455~~447.2022 2,~~094~~121.5729 I-B-4 94978QBH5 SUB 6.50000% 1,~~419~~418,~~346~~150.7937 7,~~685~~681.6105 1,~~196~~211.4268 I-B-5 94978QBJ1 SUB 6.50000% 1,~~065~~064,~~504~~605.0388 5,~~769~~766.5917 ~~898~~909.1561 I-B-6 94978QBK8 SUB 6.50000% 1,~~420~~419,~~636~~439.6649 7,~~692~~688.6004 1,~~190~~210.2587 II-A-1 94978QAS2 SEQ 5.87500% ~~105~~101,~~043~~737,~~944~~189.8828 ~~514~~498,~~277~~088.6519 34,~~306~~038,~~755~~296.6035 II-A-2 94978QAT0 SEQ 6.25000% 5250,~~521~~868,~~971~~593.5174 ~~273~~264,~~551~~940.9352 12,~~653~~019,~~377~~148.7714 II-A-3 94978QAU7 SEQ 6.50000% 4,615,384.00 2524,~~000~~999.0099 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~~499.0096 0.00 II-A-6 94978QAX1 SEQ 6.00000% 23,451,000.00 117,~~255~~254.0097 0.00 II-B-1 94978QBC6 SUB 6.00000% 2,~~795~~792,~~550~~881.6882 13,~~977~~964.7541 2,~~668~~669.8637 II-B-2 94978QBD4 SUB 6.00000% 1,~~281~~280,~~542~~318.4296 6,~~407~~401.7159 1,223.4770 II-B-3 94978QBE2 SUB 6.00000% ~~815~~814,~~617~~838.3165 4,~~078~~074.0919 778.6680 II-B-4 94978QBL6 SUB 6.00000% ~~582~~581,~~158~~602.0325 2,~~910~~908.7901 555.7888 II-B-5 94978QBM4 SUB 6.00000% 349,~~692~~358.2035 1,~~748~~746.4679 333.8491 II-B-6 94978QBN2 SUB 6.00000% ~~466~~465,~~366~~920.0278 2,~~331~~329.8360 445.2332 Totals ~~817~~757,~~885~~215,~~571~~451.7528 43,~~309~~984,~~908~~721.5972 6054,~~670~~470,~~113~~707.5346

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-AP 0.00 4,~~852~~680,~~870~~636.6417 ~~103~~172,~~104~~234.6448 0.00 I-A-1 0.00 ~~161~~160,~~644~~450,~~419~~263.7180 1,~~849~~921,~~430~~499.8847 0.00 I-A-2 0.00 9,~~411~~140,~~762~~999.3368 ~~296~~313,~~802~~112.1331 0.00 I-A-3 0.00 25,000,000.00 112,~~463~~491.1729 0.00 I-A-4 0.00 107,~~830~~025,~~899~~194.3012 ~~951~~961,~~009~~149.2937 0.00 I-A-5 0.00 0.00 ~~571~~608,~~692~~298.2689 0.00 I-A-6 0.00 14,600,000.00 79,~~057~~077.4421 0.00 I-A-7 0.00 0.00 ~~22,551,849~~0.4100 0.00 I-A-8 0.00 4216,~~799~~020,~~502~~301.8251 827,~~979~~011,~~364~~014.1900 0.00 I-A-9 0.00 29,~~236~~394,~~411~~763.4509 0.00 0.00 I-A-10 0.00 ~~2,294,384~~0.8200 222,~~619~~306,~~294~~811.8178 0.00 I-A-11 0.00 0.00 0.00 0.00 I-A-12 0.00 5032,~~000~~969,~~000~~017.0008 ~~270~~17,~~744~~301,795.6729 0.00 I-A-13 0.00 0.00 0.00 0.00 I-A-14 0.00 70,650,000.00 382,~~562~~657.2287 0.00 I-A-15 0.00 773,000.00 4,~~185~~186.7176 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 80.0800 0.00 I-B-1 0.00 10,~~640~~631,~~100~~009.18 66,~~640~~720.1041 0.00 I-B-2 0.00 4,~~255~~251,~~444~~808.2132 26,~~652~~684.3143 0.00 I-B-3 0.00 2,~~482~~480,~~756~~634.2596 15,~~549~~568.7751 0.00 I-B-4 0.00 1,~~418~~416,~~150~~938.3769 8,~~882~~892.0373 0.00 I-B-5 0.00 1,~~064~~063,~~605~~696.8827 6,~~667~~675.7478 0.00 I-B-6 61.9260 1,~~419~~418,~~439~~227.4903 8,~~882~~898.8591 2425.3999 II-A-1 0.00 ~~101~~97,~~737~~698,~~189~~892.2894 34,~~821~~536,~~033~~384.2554 0.00 II-A-2 0.00 5048,~~868~~849,~~593~~445.7460 12,~~926~~284,~~929~~088.7066 0.00 II-A-3 0.00 4,615,384.00 2524,~~000~~999.0099 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~~499.0096 0.00 II-A-6 0.00 23,451,000.00 117,~~255~~254.0097 0.00 II-B-1 0.00 2,~~792~~790,~~881~~212.8244 16,~~646~~633.6178 0.00 II-B-2 0.00 1,~~280~~279,~~318~~095.9626 7,~~631~~625.1829 0.00 II-B-3 0.00 814,~~838~~059.6585 4,~~856~~852.7599 0.00 II-B-4 0.00 581,~~602~~046.2537 3,~~466~~463.5789 0.00 II-B-5 0.00 349,~~358~~024.3544 2,~~082~~080.3070 0.00 II-B-6 0.00 465,~~920~~475.7847 2,~~777~~774.0692 0.63 Totals 61.9260 ~~757~~702,~~215~~744,~~451~~742.2827 6458,~~980~~455,~~022~~429.1218 2526.0262 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 4,~~955~~852,~~975~~870.2864 4,~~983~~854.7024 98167,~~120~~380.9423 0.00 0.00 I-A-1 168,391,871.00 ~~162~~161,~~761~~644,~~662~~419.8871 910,~~654~~881.7464 1,~~107~~183,~~588~~274.4326 0.00 0.00 I-A-2 10,941,678.00 9,~~665~~411,~~085~~762.8133 2,~~189~~467.1130 ~~251~~268,~~134~~295.3635 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 ~~108~~107,~~584~~830,~~710~~899.9430 67,~~514~~341.1292 ~~747~~798,~~297~~363.5127 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 ~~22,430,391~~0.2300 ~~193,833~~0.9600 ~~22,236,557~~0.2600 0.00 0.00 I-A-8 51,500,000.00 5142,~~500~~799,~~000~~502.0082 75244,~~186~~023.0216 826,~~625~~535,~~311~~178.1615 0.00 0.00 I-A-9 28,000,000.00 29,~~078~~236,~~952~~411.0245 0.00 0.00 (~~157~~158,~~459~~351.4363) 0.00 I-A-10 51,000,000.00 242,~~779~~294,~~501~~384.2782 ~~194~~20,~~306~~907.8738 222,~~290~~273,~~809~~477.5843 0.00 0.00 I-A-11 14,179,000.00 0.00 0.00 0.00 0.00 0.00 I-A-12 50,000,000.00 50,000,000.00 0155,193.0036 016,875,789.0055 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,~~649~~640,~~076~~100.6718 89,~~976~~091.4800 0.00 0.00 0.00 I-B-2 4,285,000.00 4,~~259~~255,~~034~~444.3021 3,~~590~~635.0989 0.00 0.00 0.00 I-B-3 2,500,000.00 2,~~484~~482,~~850~~756.8225 2,~~094~~121.5729 0.00 0.00 0.00 I-B-4 1,428,000.00 1,~~419~~418,~~346~~150.7937 1,~~196~~211.4268 0.00 0.00 0.00 I-B-5 1,072,000.00 1,~~065~~064,~~504~~605.0388 ~~898~~909.1561 0.00 0.00 0.00 I-B-6 1,429,295.85 1,~~420~~419,~~636~~439.6649 1,~~190~~210.2587 0.00 0.00 61.9260 II-A-1 112,751,334.00 ~~105~~101,~~043~~737,~~944~~189.8828 ~~137~~134,~~166~~163.8167 3,~~169~~904,~~588~~132.7968 0.00 0.00 II-A-2 56,375,666.00 5250,~~521~~868,~~971~~593.5174 6867,~~583~~081.4083 1,~~584~~952,~~794~~066.3730 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,~~795~~792,~~550~~881.6882 2,~~668~~669.8637 0.00 0.00 0.00 II-B-2 1,290,000.00 1,~~281~~280,~~542~~318.4296 1,223.4770 0.00 0.00 0.00 II-B-3 821,000.00 ~~815~~814,~~617~~838.3165 778.6680 0.00 0.00 0.00 II-B-4 586,000.00 ~~582~~581,~~158~~602.0325 555.7888 0.00 0.00 0.00 II-B-5 352,000.00 349,~~692~~358.2035 333.8491 0.00 0.00 0.00 II-B-6 469,443.81 ~~466~~465,~~366~~920.0278 445.2332 0.00 0.00 0.00 Totals 948,741,054.96 ~~817~~757,~~885~~215,~~571~~451.7528 ~~716~~671,~~370~~101.5382 6053,~~111~~957,~~202~~957.4022 (~~157~~158,~~459~~351.4363) 61.9260 (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 ~~103~~172,~~104~~234.6448 4,~~852~~680,~~870~~636.6417 0.~~92590561~~89304406 ~~103~~172,~~104~~234.6448 I-A-1 1,~~117~~194,~~243~~155.1790 ~~161~~160,~~644~~450,~~419~~263.7180 0.~~95993007~~95283854 1,~~117~~194,~~243~~155.1790 I-A-2 ~~253~~270,~~323~~762.4866 9,~~411~~140,~~762~~999.3368 0.~~86017541~~83542942 ~~253~~270,~~323~~762.4866 I-A-3 0.00 25,000,000.00 1.00000000 0.00 I-A-4 ~~753~~805,~~811~~705.6419 107,~~830~~025,~~899~~194.3012 0.~~95949091~~95232166 ~~753~~805,~~811~~705.6419 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 ~~22,430,391~~0.2300 0.00 0.00000000 ~~22,430,391~~0.2300 I-A-8 826,~~700~~779,~~497~~201.1831 4216,~~799~~020,~~502~~301.8251 0.~~83105831~~31107382 826,~~700~~779,~~497~~201.1831 I-A-9 (~~157~~158,~~459~~351.4363) 29,~~236~~394,~~411~~763.4509 1.~~04415755~~04981297 (~~157~~158,~~459~~351.4363) I-A-10 ~~22,485,116.45~~ 2,294,384.82 0.~~04498794~~00 220.00000000 2,~~485~~294,~~116~~384.4582 I-A-11 0.00 0.00 0.00000000 0.00 I-A-12 017,030,982.0092 5032,~~000~~969,~~000~~017.0008 10.~~00000000~~65938034 017,030,982.0092 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 89,~~976~~091.4800 10,~~640~~631,~~100~~009.18 0.~~99310250~~99225398 89,~~976~~091.4800 I-B-2 3,~~590~~635.0989 4,~~255~~251,~~444~~808.2132 0.~~99310250~~99225398 3,~~590~~635.0989 I-B-3 2,~~094~~121.5729 2,~~482~~480,~~756~~634.2596 0.~~99310250~~99225398 2,~~094~~121.5729 I-B-4 1,~~196~~211.4268 1,~~418~~416,~~150~~938.3769 0.~~99310250~~99225398 1,~~196~~211.4268 I-B-5 ~~898~~909.1561 1,~~064~~063,~~605~~696.8827 0.~~99310250~~99225398 ~~898~~909.1561 I-B-6 1,~~197~~212.1747 1,~~419~~418,~~439~~227.4903 0.~~99310404~~99225575 1,~~190~~210.2587 II-A-1 34,~~306~~038,~~755~~296.6035 ~~101~~97,~~737~~698,~~189~~892.2894 0.~~90231473~~86649878 34,~~306~~038,~~755~~296.6035 II-A-2 12,~~653~~019,~~377~~148.7714 5048,~~868~~849,~~593~~445.7460 0.~~90231473~~86649878 12,~~653~~019,~~377~~148.7714 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,~~668~~669.8637 2,~~792~~790,~~881~~212.8244 0.~~99249532~~99154671 2,~~668~~669.8637 II-B-2 1,223.4770 1,~~280~~279,~~318~~095.9626 0.~~99249532~~99154671 1,223.4770 II-B-3 778.6680 814,~~838~~059.6585 0.~~99249531~~99154671 778.6680 II-B-4 555.7888 581,~~602~~046.2537 0.~~99249531~~99154671 555.7888 II-B-5 333.8491 349,~~358~~024.3544 0.~~99249531~~99154670 333.8491 II-B-6 445.2332 465,~~920~~475.7847 0.~~99249531~~99154672 445.2332 Totals 6054,~~670~~470,~~120~~709.4506 ~~757~~702,~~215~~744,~~451~~742.2827 0.~~79812658~~74071290 6054,~~670~~470,~~113~~707.5346

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 ~~945~~925.~~57750375~~90560819 0.~~95086725~~92616688 1831.~~72102831~~93538529 0.00000000 I-A-1 168,391,871.00 ~~966~~959.~~56484611~~93006521 0.~~05733495~~06462093 67.~~57744595~~02690844 0.00000000 I-A-2 10,941,678.00 ~~883~~860.~~32756731~~17540728 0.~~20007078~~22549558 2224.~~95208834~~52049402 0.00000000 I-A-3 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 112,383,451.00 ~~966~~959.~~19840354~~49090672 0.~~05796334~~06532919 67.~~64953339~~10392200 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 ~~283~~0.~~35511913~~00000000 20.~~44863517~~00000000 ~~280~~0.~~90648383~~00000000 0.00000000 I-A-8 51,500,000.00 ~~1000~~831.~~00000000~~05830718 14.~~45992272~~73831379 ~~167~~515.~~48177010~~24617767 0.00000000 I-A-9 28,000,000.00 ~~1038~~1044.~~53400071~~15755179 0.00000000 0.00000000 (5.~~62355107~~65541536) I-A-10 51,000,000.00 ~~485~~44.~~87257392~~98793765 30.~~80993863~~40994863 ~~437~~44.~~07469765~~57798882 0.00000000 I-A-11 14,179,000.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 50,000,000.00 1000.00000000 03.~~00000000~~10386720 0337.~~00000000~~51579100 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 10,714,000.00 993.~~94032761~~10249953 0.~~83782714~~84851596 0.00000000 0.00000000 I-B-2 4,285,000.00 993.~~94032672~~10249942 0.~~83782730~~84851575 0.00000000 0.00000000 I-B-3 2,500,000.00 993.~~94032800~~10250000 0.~~83782800~~84851600 0.00000000 0.00000000 I-B-4 1,428,000.00 993.~~94032913~~10250000 0.~~83782913~~84851541 0.00000000 0.00000000 I-B-5 1,072,000.00 993.~~94032649~~10250000 0.~~83782649~~84851679 0.00000000 0.00000000 I-B-6 1,429,295.85 993.~~94163916~~10404490 0.~~83275272~~84717940 0.00000000 0.00000000 II-A-1 112,751,334.00 ~~931~~902.~~64259041~~31472809 1.~~21654268~~18990761 2834.~~11131964~~62604425 0.00000000 II-A-2 56,375,666.00 ~~931~~902.~~64259044~~31472813 1.~~21654261~~18990754 2834.~~11131970~~62604415 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 ~~993~~992.~~44373845~~49531628 0.~~94842217~~94860341 0.00000000 0.00000000 II-B-2 1,290,000.00 ~~993~~992.~~44373643~~49531783 0.~~94842636~~94860465 0.00000000 0.00000000 II-B-3 821,000.00 ~~993~~992.~~44373934~~49531060 0.~~94842875~~94859927 0.00000000 0.00000000 II-B-4 586,000.00 ~~993~~992.~~44373720~~49530717 0.~~94843003~~94860068 0.00000000 0.00000000 II-B-5 352,000.00 ~~993~~992.~~44375000~~49531250 0.~~94840909~~94860795 0.00000000 0.00000000 II-B-6 469,443.81 ~~993~~992.~~44375209~~49531057 0.~~94842022~~94861193 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 1932.~~67189556~~86155408 ~~925~~893.~~90560819~~04405602 0.~~92590561~~89304406 1932.~~67189556~~86155408 I-A-1 0.00000000 67.~~63478090~~09152938 ~~959~~952.~~93006521~~83853577 0.~~95993007~~95283854 67.~~63478090~~09152938 I-A-2 0.00000000 2324.~~15216003~~74599051 ~~860~~835.~~17540728~~42941768 0.~~86017541~~83542942 2324.~~15216003~~74599051 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 67.~~70749682~~16925119 ~~959~~952.~~49090672~~32165561 0.~~95949091~~95232166 67.~~70749682~~16925119 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 ~~283~~0.~~35511913~~00000000 0.00000000 0.00000000 ~~283~~0.~~35511913~~00000000 I-A-8 0.00000000 ~~168~~519.~~94169282~~98449146 ~~831~~311.~~05830718~~07381573 0.~~83105831~~31107382 ~~168~~519.~~94169282~~98449146 I-A-9 0.00000000 (5.~~62355107~~65541536) 1,~~044~~049.~~15755179~~81296750 1.~~04415755~~04981297 (5.~~62355107~~65541536) I-A-10 0.00000000 ~~440.88463627~~ 44.98793765 0.~~04498794~~00000000 ~~440~~0.~~88463627~~00000000 44.98793765 I-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 0.00000000 0340.~~00000000~~61965840 ~~1,000~~659.~~00000000~~38034160 10.~~00000000~~65938034 0340.~~00000000~~61965840 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.~~83782714~~84851596 ~~993~~992.~~10249953~~25398357 0.~~99310250~~99225398 0.~~83782714~~84851596 I-B-2 0.00000000 0.~~83782730~~84851575 ~~993~~992.~~10249942~~25398366 0.~~99310250~~99225398 0.~~83782730~~84851575 I-B-3 0.00000000 0.~~83782800~~84851600 ~~993~~992.~~10250000~~25398400 0.~~99310250~~99225398 0.~~83782800~~84851600 I-B-4 0.00000000 0.~~83782913~~84851541 ~~993~~992.~~10250000~~25398459 0.~~99310250~~99225398 0.~~83782913~~84851541 I-B-5 0.00000000 0.~~83782649~~84851679 ~~993~~992.~~10250000~~25398321 0.~~99310250~~99225398 0.~~83782649~~84851679 I-B-6 0.~~00484154~~00111943 0.~~83759426~~84829883 ~~993~~992.~~10404490~~25575307 0.~~99310404~~99225575 0.~~83275272~~84717940 II-A-1 0.00000000 2935.~~32786232~~81595185 ~~902~~866.~~31472809~~49877632 0.~~90231473~~86649878 2935.~~32786232~~81595185 II-A-2 0.00000000 2935.~~32786231~~81595187 ~~902~~866.~~31472813~~49877626 0.~~90231473~~86649878 2935.~~32786231~~81595187 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.~~94842217~~94860341 ~~992~~991.~~49531628~~54670931 0.~~99249532~~99154671 0.~~94842217~~94860341 II-B-2 0.00000000 0.~~94842636~~94860465 ~~992~~991.~~49531783~~54671318 0.~~99249532~~99154671 0.~~94842636~~94860465 II-B-3 0.00000000 0.~~94842875~~94859927 ~~992~~991.~~49531060~~54671133 0.~~99249531~~99154671 0.~~94842875~~94859927 II-B-4 0.00000000 0.~~94843003~~94860068 ~~992~~991.~~49530717~~54670648 0.~~99249531~~99154671 0.~~94843003~~94860068 II-B-5 0.00000000 0.~~94840909~~94860795 ~~992~~991.~~49531250~~54670455 0.~~99249531~~99154670 0.~~94840909~~94860795 II-B-6 0.00000000 0.~~94842022~~94861193 ~~992~~991.~~49531057~~54671994 0.~~99249531~~99154672 0.~~94842022~~94861193 (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% 4,~~955~~852,~~975~~870.2864 0.00 0.00 0.00 I-A-1 168,391,871.00 5.40000% ~~162~~161,~~761~~644,~~662~~419.8871 ~~732~~727,~~427~~399.4889 0.00 0.00 I-A-2 10,941,678.00 5.40000% 9,~~665~~411,~~085~~762.8133 4342,~~492~~352.8993 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 21.~~18000~~73000% ~~108~~107,~~584~~830,~~710~~899.9430 ~~197~~155,~~262~~456.2221 0.00 0.00 I-A-5 0.00 6.~~32000~~77000% ~~108~~107,~~584~~830,~~710~~899.9430 ~~571~~608,~~879~~345.4899 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% ~~22,430,391~~0.2300 ~~121,497~~0.9500 0.00 0.00 I-A-8 51,500,000.00 6.50000% 5142,~~500~~799,~~000~~502.0082 ~~278~~231,~~958~~830.3364 0.00 0.00 I-A-9 28,000,000.00 6.50000% 29,~~078~~236,~~952~~411.0245 ~~157~~158,~~510~~363.9990 0.00 0.00 I-A-10 51,000,000.00 6.50000% 242,~~779~~294,~~501~~384.2782 ~~134~~12,~~222~~427.3092 0.00 0.00 I-A-11 14,179,000.00 6.50000% 0.00 0.00 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,~~649~~640,~~076~~100.6718 57,~~682~~633.5088 0.00 0.00 I-B-2 4,285,000.00 6.50000% 4,~~259~~255,~~034~~444.3021 23,~~069~~050.7732 0.00 0.00 I-B-3 2,500,000.00 6.50000% 2,~~484~~482,~~850~~756.8225 13,~~459~~448.6126 0.00 0.00 I-B-4 1,428,000.00 6.50000% 1,~~419~~418,~~346~~150.7937 7,~~688~~681.1365 0.00 0.00 I-B-5 1,072,000.00 6.50000% 1,~~065~~064,~~504~~605.0388 5,~~771~~766.4862 0.00 0.00 I-B-6 1,429,295.85 6.50000% 1,~~420~~419,~~636~~439.6649 7,~~695~~688.1263 0.00 0.00 II-A-1 112,751,334.00 5.87500% ~~105~~101,~~043~~737,~~944~~189.8828 ~~514~~498,~~277~~088.6532 0.00 0.00 II-A-2 56,375,666.00 6.25000% 5250,~~521~~868,~~971~~593.5174 ~~273~~264,~~551~~940.9359 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,~~795~~792,~~550~~881.6882 13,~~977~~964.7541 0.00 0.00 II-B-2 1,290,000.00 6.00000% 1,~~281~~280,~~542~~318.4296 6,~~407~~401.7159 0.00 0.00 II-B-3 821,000.00 6.00000% ~~815~~814,~~617~~838.3165 4,~~078~~074.0919 0.00 0.00 II-B-4 586,000.00 6.00000% ~~582~~581,~~158~~602.0325 2,~~910~~908.7901 0.00 0.00 II-B-5 352,000.00 6.00000% 349,~~692~~358.2035 1,~~748~~746.4679 0.00 0.00 II-B-6 469,443.81 6.00000% ~~466~~465,~~366~~920.0278 2,~~331~~329.8360 0.00 0.00 Totals 948,741,054.96 43,~~310~~984,~~948~~946.7058 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 4,~~852~~680,~~870~~636.6417 I-A-1 ~~239~~56.7732 0.00 ~~732~~727,~~187~~343.7157 0.00 ~~161~~160,~~644~~450,~~419~~263.7180 I-A-2 143.2428 0.00 4342,~~478~~349.65 0.00 9,~~411~~140,~~762~~999.3368 I-A-3 368.8371 0.00 112,~~463~~491.1729 0.00 25,000,000.00 I-A-4 6412.5804 0.00 ~~197~~155,~~197~~444.6518 0.00 107,~~830~~025,~~899~~194.3012 I-A-5 ~~187~~47.2110 0.00 ~~571~~608,~~692~~298.2689 0.00 107,~~830~~025,~~899~~194.3012 I-A-6 256.8912 0.00 79,~~057~~077.4421 0.00 14,600,000.00 I-A-7 390.7700 0.00 ~~121,458~~0.1800 0.00 0.00 I-A-8 9117.3295 0.00 ~~278~~231,~~867~~812.0169 0.00 4216,~~799~~020,~~502~~301.8251 I-A-9 5112.5626 0.00 ~~157~~158,~~459~~351.4363 0.00 29,~~236~~394,~~411~~763.4509 I-A-10 430.9496 0.00 ~~134~~12,~~178~~426.3696 0.00 ~~2,294,384~~0.8200 I-A-11 0.00 0.00 0.00 0.00 0.00 I-A-12 8820.6697 0.00 270,~~744~~812.6737 0.00 5032,~~000~~969,~~000~~017.0008 I-A-13 0.00 0.00 0.00 0.00 0.00 I-A-14 ~~125~~29.2863 0.00 382,~~562~~657.2287 0.00 70,650,000.00 I-A-15 10.3732 0.00 4,~~185~~186.7176 0.00 773,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 80.0800 0.00 0.00 I-B-1 184.8846 0.00 57,~~663~~629.6241 0.00 10,~~640~~631,~~100~~009.18 I-B-2 71.5578 0.00 23,~~062~~048.2254 0.00 4,~~255~~251,~~444~~808.2132 I-B-3 41.4104 0.00 13,~~455~~447.2022 0.00 2,~~482~~480,~~756~~634.2596 I-B-4 20.5259 0.00 7,~~685~~681.6105 0.00 1,~~418~~416,~~150~~938.3769 I-B-5 10.8945 0.00 5,~~769~~766.5917 0.00 1,~~064~~063,~~605~~696.8827 I-B-6 20.5260 0.00 7,~~692~~688.6004 0.00 1,~~419~~418,~~439~~227.4903 II-A-1 0.0013 0.00 ~~514~~498,~~277~~088.6519 0.00 ~~101~~97,~~737~~698,~~189~~892.2894 II-A-2 0.0007 0.00 ~~273~~264,~~551~~940.9352 0.00 5048,~~868~~849,~~593~~445.7460 II-A-3 0.0001 0.00 2524,~~000~~999.0099 0.00 4,615,384.00 II-A-4 0.00 0.00 0.00 0.00 384,616.00 II-A-5 0.0004 0.00 147,~~500~~499.0096 0.00 29,500,000.00 II-A-6 0.0003 0.00 117,~~255~~254.0097 0.00 23,451,000.00 II-B-1 0.00 0.00 13,~~977~~964.7541 0.00 2,~~792~~790,~~881~~212.8244 II-B-2 0.00 0.00 6,~~407~~401.7159 0.00 1,~~280~~279,~~318~~095.9626 II-B-3 0.00 0.00 4,~~078~~074.0919 0.00 814,~~838~~059.6585 II-B-4 0.00 0.00 2,~~910~~908.7901 0.00 581,~~602~~046.2537 II-B-5 0.00 0.00 1,~~748~~746.4679 0.00 349,~~358~~024.3544 II-B-6 0.00 0.00 2,~~331~~329.8360 0.00 465,~~920~~475.7847 Totals ~~1,048~~224.1986 0.00 43,~~309~~984,~~908~~721.5972 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% ~~945~~925.~~57750375~~90560819 0.00000000 0.00000000 0.00000000 I-A-1 168,391,871.00 5.40000% ~~966~~959.~~56484611~~93006521 4.~~34954179~~31968530 0.00000000 0.00000000 I-A-2 10,941,678.00 5.40000% ~~883~~860.~~32756731~~17540728 3.~~97497441~~87078929 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 21.~~18000~~73000% ~~966~~959.~~19840354~~49090672 1.~~75526039~~38326603 0.00000000 0.00000000 I-A-5 0.00 6.~~32000~~77000% ~~966~~959.~~19840354~~49090672 5.~~08864495~~41312786 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% ~~283~~0.~~35511913~~00000000 10.~~53484020~~00000000 0.00000000 0.00000000 I-A-8 51,500,000.00 6.50000% ~~1000~~831.~~00000000~~05830718 54.~~41666660~~50156583 0.00000000 0.00000000 I-A-9 28,000,000.00 6.50000% ~~1038~~1044.~~53400071~~15755179 5.~~62539250~~65585357 0.00000000 0.00000000 I-A-10 51,000,000.00 6.50000% ~~485~~44.~~87257392~~98793765 20.~~63180980~~24368471 0.00000000 0.00000000 I-A-11 14,179,000.00 6.50000% 0.00000000 0.00000000 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% 993.~~94032761~~10249953 5.~~38384357~~37930558 0.00000000 0.00000000 I-B-2 4,285,000.00 6.50000% 993.~~94032672~~10249942 5.~~38384364~~37930455 0.00000000 0.00000000 I-B-3 2,500,000.00 6.50000% 993.~~94032800~~10250000 5.~~38384400~~37930400 0.00000000 0.00000000 I-B-4 1,428,000.00 6.50000% 993.~~94032913~~10250000 5.~~38384454~~37930672 0.00000000 0.00000000 I-B-5 1,072,000.00 6.50000% 993.~~94032649~~10250000 5.~~38384328~~37930970 0.00000000 0.00000000 I-B-6 1,429,295.85 6.50000% 993.~~94163916~~10404490 5.~~38385387~~37931318 0.00000000 0.00000000 II-A-1 112,751,334.00 5.87500% ~~931~~902.~~64259041~~31472809 4.~~56116688~~41758250 0.00000000 0.00000000 II-A-2 56,375,666.00 6.25000% ~~931~~902.~~64259044~~31472813 4.~~85230507~~69955583 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% ~~993~~992.~~44373845~~49531628 4.~~96721748~~96247690 0.00000000 0.00000000 II-B-2 1,290,000.00 6.00000% ~~993~~992.~~44373643~~49531783 4.~~96721705~~96247287 0.00000000 0.00000000 II-B-3 821,000.00 6.00000% ~~993~~992.~~44373934~~49531060 4.~~96722290~~96247259 0.00000000 0.00000000 II-B-4 586,000.00 6.00000% ~~993~~992.~~44373720~~49530717 4.~~96721843~~96247440 0.00000000 0.00000000 II-B-5 352,000.00 6.00000% ~~993~~992.~~44375000~~49531250 4.~~96721591~~96247159 0.00000000 0.00000000 II-B-6 469,443.81 6.00000% ~~993~~992.~~44375209~~49531057 4.~~96721855~~96246825 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 ~~925~~893.~~90560819~~04405602 I-A-1 0.~~00142388~~00033446 0.00000000 4.~~34811791~~31935084 0.00000000 ~~959~~952.~~93006521~~83853577 I-A-2 0.~~00130145~~00029977 0.00000000 3.~~97367296~~87048952 0.00000000 ~~860~~835.~~17540728~~42941768 I-A-3 0.~~00147320~~00034840 0.00000000 4.~~49852680~~49965160 0.00000000 1000.00000000 I-A-4 0.~~00057464~~00010713 0.00000000 1.~~75468584~~38315898 0.00000000 ~~959~~952.~~49090672~~32165561 I-A-5 0.~~00166581~~00041910 0.00000000 5.~~08697904~~41270876 0.00000000 ~~959~~952.~~49090672~~32165561 I-A-6 0.~~00177329~~00041918 0.00000000 5.~~41489315~~41624726 0.00000000 1000.00000000 I-A-7 0.~~00050240~~00000000 0.00000000 10.~~53433780~~00000000 0.00000000 0.00000000 I-A-8 0.~~00177320~~00034854 0.00000000 54.~~41489340~~50121728 0.00000000 ~~831~~311.~~05830718~~07381573 I-A-9 0.~~00184143~~00043786 0.00000000 5.~~62355107~~65541536 0.00000000 ~~1044~~1049.~~15755179~~81296750 I-A-10 0.~~00086157~~00001882 0.00000000 20.~~63094824~~24366588 0.00000000 440.~~98793765~~00000000 I-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 0.~~00177320~~00041940 0.00000000 5.~~41489340~~41624740 0.00000000 ~~1000~~659.~~00000000~~38034160 I-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-14 0.~~00177325~~00041939 0.00000000 5.~~41489342~~41624728 0.00000000 1000.00000000 I-A-15 0.~~00177232~~00041397 0.00000000 5.~~41489004~~41624838 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~161~~0.~~60000000~~00000000 0.00000000 0.00000000 I-B-1 0.~~00176218~~00041628 0.00000000 5.~~38208139~~37888837 0.00000000 ~~993~~992.~~10249953~~25398357 I-B-2 0.~~00176196~~00041540 0.00000000 5.~~38208168~~37888915 0.00000000 ~~993~~992.~~10249942~~25398366 I-B-3 0.~~00176400~~00041600 0.00000000 5.~~38208000~~37888800 0.00000000 ~~993~~992.~~10250000~~25398400 I-B-4 0.~~00176471~~00041317 0.00000000 5.~~38207983~~37888655 0.00000000 ~~993~~992.~~10250000~~25398459 I-B-5 0.~~00176306~~00041978 0.00000000 5.~~38208022~~37888993 0.00000000 ~~993~~992.~~10250000~~25398321 I-B-6 0.~~00176311~~00041979 0.00000000 5.~~38209077~~37890039 0.00000000 ~~993~~992.~~10404490~~25575307 II-A-1 0.~~00000000~~00000115 0.00000000 4.~~56116688~~41758135 0.00000000 ~~902~~866.~~31472809~~49877632 II-A-2 0.~~00000000~~00000124 0.00000000 4.~~85230507~~69955459 0.00000000 ~~902~~866.~~31472813~~49877626 II-A-3 0.~~00000000~~00000217 0.00000000 5.~~41666739~~41666522 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 II-A-5 0.~~00000000~~00000136 0.00000000 54.~~00000000~~99999864 0.00000000 1000.00000000 II-A-6 0.~~00000000~~00000128 0.00000000 54.~~00000000~~99999872 0.00000000 1000.00000000 II-B-1 0.00000000 0.00000000 4.~~96721748~~96247690 0.00000000 ~~992~~991.~~49531628~~54670931 II-B-2 0.00000000 0.00000000 4.~~96721705~~96247287 0.00000000 ~~992~~991.~~49531783~~54671318 II-B-3 0.00000000 0.00000000 4.~~96722290~~96247259 0.00000000 ~~992~~991.~~49531060~~54671133 II-B-4 0.00000000 0.00000000 4.~~96721843~~96247440 0.00000000 ~~992~~991.~~49530717~~54670648 II-B-5 0.00000000 0.00000000 4.~~96721591~~96247159 0.00000000 ~~992~~991.~~49531250~~54670455 II-B-6 0.00000000 0.00000000 4.~~96721855~~96246825 0.00000000 ~~992~~991.~~49531057~~54671994 (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 3,~~900~~805,~~196~~737.6741 3,~~805~~645,~~737~~092.4109 9188.~~89853120~~01936998% I-AP-2 0.00000% 0.00 0.00 1,~~055~~047,~~778~~133.6123 1,~~047~~035,~~133~~544.2307 9594.~~19594296~~14236068%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6459,~~668~~009,~~608~~929.3798 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~477~~45,~~867~~864.7534 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 6559,~~146~~055,~~476~~794.1232 Withdrawals Reimbursement for Servicer Advances 18477,~~870~~867.7075 Payment of Service Fee ~~147~~122,~~583~~497.3041 Payment of Interest and Principal 6458,~~980~~455,~~022~~429.0918 Total Withdrawals (Pool Distribution Amount) 6559,~~146~~055,~~476~~794.0934 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 3748,~~943~~641.9337 Servicing Fee Support 3648,~~895~~416.7451 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,048~~224.1986

SERVICING FEES Gross Servicing Fee ~~172~~160,~~894~~187.8908 Master Servicing Fee 1110,~~584~~726.1584 Supported Prepayment/Curtailment Interest Shortfall 3648,~~895~~416.7451 Net Servicing Fee ~~147~~122,~~583~~497.3041

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 1 0 0 1 ~~311~~310,~~223~~656.1207 0.00 0.00 ~~311~~310,~~223~~656.1207 30 Days 1011 0 0 0 1011 45,~~486~~382,~~988~~060.0416 0.00 0.00 0.00 45,~~486~~382,~~988~~060.0416 60 Days 02 0 0 0 02 0758,803.0052 0.00 0.00 0.00 0758,803.0052 90 Days 0 0 10 0 10 0.00 0.00 ~~615,677~~0.9000 0.00 ~~615,677~~0.9000 120 Days 0 0 01 0 01 0.00 0.00 0615,677.0090 0.00 0615,677.0090 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 1 1 0.00 0.00 0.00 399,672.12 399,672.12 Totals 1013 1 1 1 1316 46,~~486~~140,~~988~~863.0468 ~~311~~310,~~223~~656.1207 615,677.90 399,672.12 57,~~813~~466,~~561~~869.1877 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.~~056561~~060901% 0.000000% 0.000000% 0.~~056561~~060901% 0.~~039211~~042267% 0.000000% 0.000000% 0.~~039211~~042267% 30 Days 0.~~565611~~669915% 0.000000% 0.000000% 0.000000% 0.~~565611~~669915% 0.~~565321~~732273% 0.000000% 0.000000% 0.000000% 0.~~565321~~732273% 60 Days 0.~~000000~~121803% 0.000000% 0.000000% 0.000000% 0.~~000000~~121803% 0.~~000000~~103241% 0.000000% 0.000000% 0.000000% 0.~~000000~~103241% 90 Days 0.000000% 0.000000% 0.~~056561~~000000% 0.000000% 0.~~056561~~000000% 0.000000% 0.000000% 0.~~077570~~000000% 0.000000% 0.~~077570~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~060901% 0.000000% 0.~~000000~~060901% 0.000000% 0.000000% 0.~~000000~~083768% 0.000000% 0.~~000000~~083768% 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.~~056561~~060901% 0.~~056561~~060901% 0.000000% 0.000000% 0.000000% 0.~~050355~~054379% 0.~~050355~~054379% Totals 0.~~565611~~791717% 0.~~056561~~060901% 0.~~056561~~060901% 0.~~056561~~060901% 0.~~735294~~974421% 0.~~565321~~835514% 0.~~039211~~042267% 0.~~077570~~083768% 0.~~050355~~054379% 01.~~732458~~015928%

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 8 0 0 0 8 3,~~731~~960,~~164~~815.4979 0.00 0.00 0.00 3,~~731~~960,~~164~~815.4979 60 Days 01 0 0 0 01 0404,994.0080 0.00 0.00 0.00 0404,994.0080 90 Days 0 0 10 0 10 0.00 0.00 ~~615,677~~0.9000 0.00 ~~615,677~~0.9000 120 Days 0 0 01 0 01 0.00 0.00 0615,677.0090 0.00 0615,677.0090 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 1 1 0.00 0.00 0.00 399,672.12 399,672.12 Totals 89 0 1 1 1011 34,~~731~~365,~~164~~810.4959 0.00 615,677.90 399,672.12 45,~~746~~381,~~514~~160.5161 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~632411~~693842% 0.000000% 0.000000% 0.000000% 0.~~632411~~693842% 0.~~665859~~771017% 0.000000% 0.000000% 0.000000% 0.~~665859~~771017% 60 Days 0.~~000000~~086730% 0.000000% 0.000000% 0.000000% 0.~~000000~~086730% 0.~~000000~~078837% 0.000000% 0.000000% 0.000000% 0.~~000000~~078837% 90 Days 0.000000% 0.000000% 0.~~079051~~000000% 0.000000% 0.~~079051~~000000% 0.000000% 0.000000% 0.~~109873~~000000% 0.000000% 0.~~109873~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~086730% 0.000000% 0.~~000000~~086730% 0.000000% 0.000000% 0.~~000000~~119849% 0.000000% 0.~~000000~~119849% 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.~~079051~~086730% 0.~~079051~~086730% 0.000000% 0.000000% 0.000000% 0.~~071325~~077801% 0.~~071325~~077801% Totals 0.~~632411~~780572% 0.000000% 0.~~079051~~086730% 0.~~079051~~086730% 0.~~790514~~954033% 0.~~665859~~849854% 0.000000% 0.~~109873~~119849% 0.~~071325~~077801% 01.~~847057~~047503% 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 1 0 0 1 ~~311~~310,~~223~~656.1207 0.00 0.00 ~~311~~310,~~223~~656.1207 30 Days 23 0 0 0 23 ~~755~~1,~~823~~421,244.5537 0.00 0.00 0.00 ~~755~~1,~~823~~421,244.5537 60 Days 01 0 0 0 01 0353,808.0072 0.00 0.00 0.00 0353,808.0072 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 24 1 0 0 35 ~~755~~1,~~823~~775,053.5509 ~~311~~310,~~223~~656.1207 0.00 0.00 12,~~067~~085,~~046~~709.6716 0-29 Days 0.~~198807~~204499% 0.000000% 0.000000% 0.~~198807~~204499% 0.~~142318~~145851% 0.000000% 0.000000% 0.~~142318~~145851% 30 Days 0.~~397614~~613497% 0.000000% 0.000000% 0.000000% 0.~~397614~~613497% 0.~~345628~~667266% 0.000000% 0.000000% 0.000000% 0.~~345628~~667266% 60 Days 0.~~000000~~204499% 0.000000% 0.000000% 0.000000% 0.~~000000~~204499% 0.~~000000~~166111% 0.000000% 0.000000% 0.000000% 0.~~000000~~166111% 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.~~397614~~817996% 0.~~198807~~204499% 0.000000% 0.000000% 01.~~596421~~022495% 0.~~345628~~833377% 0.~~142318~~145851% 0.000000% 0.000000% 0.~~487946~~979228%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 1,~~832~~375,~~626~~148.5413

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~806866~~792938% Weighted Average Pass-Through Rate 0.000000% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count 1,~~901~~768 Number Of Loans Paid In Full ~~133~~126 Ending Scheduled Collateral Loan Count 1,~~768~~642 Beginning Scheduled Collateral Balance ~~817~~757,~~885~~215,~~571~~451.7330 Ending Scheduled Collateral Balance ~~757~~702,~~215~~744,~~451~~742.3026 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~793~~734,~~706~~980,~~035~~491.3229 Ending Scheduled Balance For Wells Fargo Serviced ~~519~~484,~~260~~491,~~990~~163.8039 Ending Scheduled Balance For Other Servicers ~~237~~218,~~954~~253,~~460~~578.5087 Monthly P &I Constant 54,~~254~~865,~~216~~159.1854 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 6457,~~604~~940,~~079~~303.8878 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~495~~454,~~856~~109,~~551~~060.3453 Ending scheduled Balance For discounted Loans ~~261~~248,~~358~~635,~~899~~681.9673 Scheduled Principal ~~715~~669,~~017~~660.0980 Unscheduled Principal 5953,~~955~~801,~~103~~048.3424 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~685~~633,~~673~~067,~~015~~194.7013 Greater Than 80%, less than or equal to 85% 11,~~909~~411,~~395~~078.5857 Greater than 85%, less than or equal to 95% 5958,~~877~~441,~~238~~066.3492 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.~~919639~~911244 6.~~505866~~500118 6.~~806866~~792938 Weighted Average Net Rate 6.~~457479~~454183 5.~~971602~~971165 6.~~325054~~315190 Weighted Average Maturity 347 348 ~~349~~348 ~~349~~ Beginning Loan Count 1,~~388~~265 ~~513~~503 1,~~901~~768 Loans Paid In Full ~~123~~112 1014 ~~133~~126 Ending Loan Count 1,~~265~~153 ~~503~~489 1,~~768~~642 Beginning Scheduled Balance ~~595~~539,~~021~~326,~~950~~614.0823 ~~222~~217,~~863~~888,~~621~~837.6507 ~~817~~757,~~885~~215,~~571~~451.7330 Ending scheduled Balance ~~539~~490,~~326~~930,~~614~~945.2382 ~~217~~211,~~888~~813,~~837~~796.0744 ~~757~~702,~~215~~744,~~451~~742.3026 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 3,~~878~~518,~~319~~246.8961 1,~~375~~346,~~896~~912.2993 54,~~254~~865,~~216~~159.1854 Scheduled Principal ~~502~~461,~~091~~250.5384 ~~212~~208,~~925~~409.5696 ~~715~~669,~~017~~660.0980 Unscheduled Principal 5547,~~193~~934,~~244~~417.3257 45,~~761~~866,~~859~~630.0267 5953,~~955~~801,~~103~~048.3424 Scheduled Interest 3,~~335~~023,~~865~~049.7797 1,~~158~~132,~~635~~688.9147 4,~~494~~155,~~501~~738.6844 Servicing Fees ~~126~~114,~~464~~793.7759 4645,~~430~~393.1149 ~~172~~160,~~894~~187.8908 Master Servicing Fees 87,~~426~~640.9108 3,~~157~~086.2576 1110,~~584~~726.1584 Trustee Fee 0.00 0.00 0.00 FRY Amount 9482,~~201~~976.2977 4947,~~636~~563.4875 ~~143~~130,~~837~~540.7652 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 32,~~106~~817,~~772~~639.8153 1,~~059~~036,~~412~~644.0747 43,~~166~~854,~~184~~284.8800 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