8-K 1 wfm02002.txt MARCH 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): March 25, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-01 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 11000 Broken Land Parkway Columbia, MD 21044 (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 March 25, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-2 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 2002-2 Trust, relating to the March 25, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-2 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 4/2/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-2 Trust, relating to the March 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 12/3128/02 Distribution Date: 23/25/02 WFMBS Series: 2002-2 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 A-PO 94978AAS7 PO 0.00000% 1,~~633~~611,~~785~~423.6912 0.00 2215,~~362~~557.5768 I-A-1 94978AAA6 SEQ 6.50000% ~~127~~125,~~025~~581,~~000~~478.0032 ~~687~~680,~~928~~233.6401 1,~~443~~641,~~521~~095.6829 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~479~~505.6456 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 34,~~999~~000.2800 0.00 I-A-4 94978AAD0 SEQ 6.20000% 20,000,000.00 103,333.33 0.00 I-A-5 94978AAE8 SEQ 6.00000% ~~114~~113,~~272~~117,~~800~~982.0066 ~~571~~565,~~261~~589.4991 1,~~154~~312,~~817~~876.3423 I-A-6 94978AAF5 SEQ 6.50000% 10,~~960~~900,~~000~~511.0043 59,~~356~~044.0244 59,~~488~~821.5747 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~294~~302.3298 0.00 I-A-8 94978AAH1 SEQ 6.50000% 1011,~~984~~043,~~476~~964.0057 59,~~488~~821.5747 (59,~~488~~821.5747) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~856~~893.2775 0.00 I-A-10 94978AAK4 SEQ 2.~~30000~~40000% 28,~~568~~279,~~200~~495.0066 5456,~~745~~558.8999 ~~288~~328,~~704~~219.3406 I-A-11 94978AAL2 SEQ 6.~~20000~~10000% 0.00 ~~147~~143,~~575~~754.8910 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,~~123~~125.5400 0.00 I-AR 94978AAP3 RES 6.50000% 500.00 0.2700 500.00 I-ALR 94978AAQ1 RES 6.50000% 500.00 095.2718 500.00 II-A-1 94978AAR9 SEQ 6.50000% 9695,~~538~~772,~~000~~122.0004 ~~522~~518,~~820~~765.3566 ~~765~~2,~~877~~195,473.9652 B-1 94978AAT5 SUB 6.50000% 8,~~511~~503,~~000~~846.0063 46,~~092~~062.9850 7,~~153~~187.3723 B-2 94978AAU2 SUB 6.50000% 2,~~253~~251,~~000~~106.0039 12,~~201~~193.5649 1,~~893~~902.6158 B-3 94978AAV0 SUB 6.50000% 2,~~003~~001,~~000~~316.0051 10,~~847~~840.6446 1,~~683~~691.4946 B-4 94978AAW8 SUB 6.50000% ~~751~~750,~~000~~368.0080 4,~~067~~064.1950 ~~631~~634.2019 B-5 94978AAX6 SUB 6.50000% ~~751~~750,~~000~~368.0080 4,~~067~~064.1950 ~~631~~634.2019 B-6 94978AAY4 SUB 6.50000% ~~751~~750,~~026~~395.8057 4,~~067~~064.3364 ~~629~~634.6421 Totals ~~500~~496,~~662~~974,~~812~~804.4950 2,~~701~~682,~~607~~313.6647 35,~~688~~505,~~006~~905.4064

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~611~~595,~~423~~865.1244 2215,~~362~~557.5768 0.00 I-A-1 0.00 ~~125~~123,~~581~~940,~~478~~383.3203 2,~~131~~321,~~450~~328.3230 0.00 I-A-2 0.00 26,677,950.00 144,~~479~~505.6456 0.00 I-A-3 0.00 0.00 34,~~999~~000.2800 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 ~~113~~111,~~117~~805,~~982~~106.6643 1,~~726~~878,~~078~~466.8314 0.00 I-A-6 0.00 10,~~900~~840,~~511~~689.4395 118,~~844~~865.5991 0.00 I-A-7 0.00 8,917,474.00 48,~~294~~302.3298 0.00 I-A-8 0.00 11,~~043~~103,~~964~~786.5705 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~856~~893.2775 0.00 I-A-10 0.00 2827,~~279~~951,~~495~~276.6661 ~~343~~384,~~450~~778.2305 0.00 I-A-11 0.00 0.00 ~~147~~143,~~575~~754.8910 0.00 I-A-12 0.00 1,500,000.00 8,~~123~~125.5400 0.00 I-AR 0.00 0.00 500.2700 0.00 I-ALR 0.00 0.00 5095.2718 0.00 II-A-1 0.00 9593,~~772~~576,~~122~~648.0452 12,~~288~~714,~~698~~239.3118 0.00 B-1 0.00 8,~~503~~496,~~846~~659.6340 53,~~246~~249.3573 0.00 B-2 0.00 2,~~251~~249,~~106~~203.3981 14,~~095~~096.1707 0.00 B-3 0.00 21,~~001~~999,~~316~~625.5105 12,531.1392 0.00 B-4 0.00 ~~750~~749,~~368~~734.8060 4,698.3969 0.00 B-5 0.00 ~~750~~749,~~368~~734.8060 4,698.3969 0.00 B-6 10.5900 ~~750~~749,~~395~~761.5736 4,~~696~~698.9785 1.59 Totals 10.5900 ~~496~~491,~~974~~468,~~804~~898.5085 68,~~389~~188,~~614~~219.0611 1.59 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) A-PO 1,633,785.69 1,~~633~~611,~~785~~423.6912 1,~~443~~440.5117 2014,~~919~~117.0551 0.00 0.00 I-A-1 127,025,000.00 ~~127~~125,~~025~~581,~~000~~478.0032 162,~~544~~679.1380 1,~~280~~478,~~977~~415.5449 0.00 0.00 I-A-2 26,677,950.00 26,677,950.00 0.00 0.00 0.00 0.00 I-A-3 0.00 0.00 0.00 0.00 0.00 0.00 I-A-4 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 I-A-5 114,272,800.00 ~~114~~113,~~272~~117,~~800~~982.0066 130,~~035~~143.3184 1,~~024~~182,~~782~~732.0339 0.00 0.00 I-A-6 10,960,000.00 10,~~960~~900,~~000~~511.0043 65,~~698~~930.5603 5253,~~790~~891.0144 0.00 0.00 I-A-7 8,917,474.00 8,917,474.00 0.00 0.00 0.00 0.00 I-A-8 10,984,476.00 1011,~~984~~043,~~476~~964.0057 0.00 0.00 (59,~~488~~821.5747) 0.00 I-A-9 38,565,000.00 38,565,000.00 0.00 0.00 0.00 0.00 I-A-10 28,568,200.00 28,~~568~~279,~~200~~495.0066 32,~~508~~535.8396 ~~256~~295,~~195~~683.5110 0.00 0.00 I-A-11 0.00 0.00 0.00 0.00 0.00 0.00 I-A-12 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 I-AR 50.00 500.00 50.6300 440.3700 0.00 0.00 I-ALR 50.00 500.00 50.6300 440.3700 0.00 0.00 II-A-1 96,538,000.00 9695,~~538~~772,~~000~~122.0004 8180,~~701~~625.7243 ~~684~~2,~~176~~114,848.2409 0.00 0.00 B-1 8,511,000.00 8,~~511~~503,~~000~~846.0063 7,~~153~~187.3723 0.00 0.00 0.00 B-2 2,253,000.00 2,~~253~~251,~~000~~106.0039 1,~~893~~902.6158 0.00 0.00 0.00 B-3 2,003,000.00 2,~~003~~001,~~000~~316.0051 1,~~683~~691.4946 0.00 0.00 0.00 B-4 751,000.00 ~~751~~750,~~000~~368.0080 ~~631~~634.2019 0.00 0.00 0.00 B-5 751,000.00 ~~751~~750,~~000~~368.0080 ~~631~~634.2019 0.00 0.00 0.00 B-6 751,026.80 ~~751~~750,~~026~~395.8057 ~~629~~634.6421 0.00 0.00 10.5900 Totals 500,662,812.49 ~~500~~496,~~662~~974,~~812~~804.4950 ~~427~~426,~~565~~039.8309 35,~~319~~139,~~929~~688.1202 (59,~~488~~821.5747) 10.5900 (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 A-PO 2215,~~362~~557.5768 1,~~611~~595,~~423~~865.1244 0.~~98631242~~97678995 2215,~~362~~557.5768 I-A-1 1,~~443~~641,~~521~~095.6829 ~~125~~123,~~581~~940,~~478~~383.3203 0.~~98863592~~97571646 1,~~443~~641,~~521~~095.6829 I-A-2 0.00 26,677,950.00 1.00000000 0.00 I-A-3 0.00 0.00 0.00000000 0.00 I-A-4 0.00 20,000,000.00 1.00000000 0.00 I-A-5 1,~~154~~312,~~817~~876.3423 ~~113~~111,~~117~~805,~~982~~106.6643 0.~~98989421~~97840524 1,~~154~~312,~~817~~876.3423 I-A-6 59,~~488~~821.5747 10,~~900~~840,~~511~~689.4395 0.~~99457221~~98911405 59,~~488~~821.5747 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (59,~~488~~821.5747) 11,~~043~~103,~~964~~786.5705 1.~~00541569~~01086170 (59,~~488~~821.5747) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 ~~288~~328,~~704~~219.3406 2827,~~279~~951,~~495~~276.6661 0.~~98989421~~97840524 ~~288~~328,~~704~~219.3406 I-A-11 0.00 0.00 0.00000000 0.00 I-A-12 0.00 1,500,000.00 1.00000000 0.00 I-AR 500.00 0.00 0.00000000 500.00 I-ALR 500.00 0.00 0.00000000 500.00 II-A-1 ~~765~~2,~~877~~195,473.9652 9593,~~772~~576,~~122~~648.0452 0.~~99206656~~96932450 ~~765~~2,~~877~~195,473.9652 B-1 7,~~153~~187.3723 8,~~503~~496,~~846~~659.6340 0.~~99915951~~99831505 7,~~153~~187.3723 B-2 1,~~893~~902.6158 2,~~251~~249,~~106~~203.3981 0.~~99915952~~99831505 1,~~893~~902.6158 B-3 1,~~683~~691.4946 21,~~001~~999,~~316~~625.5105 0.~~99915952~~99831505 1,~~683~~691.4946 B-4 ~~631~~634.2019 ~~750~~749,~~368~~734.8060 0.~~99915952~~99831505 ~~631~~634.2019 B-5 ~~631~~634.2019 ~~750~~749,~~368~~734.8060 0.~~99915952~~99831505 ~~631~~634.2019 B-6 ~~631~~634.2321 ~~750~~749,~~395~~761.5736 0.~~99915951~~99831505 ~~629~~634.6421 Totals 35,~~688~~505,~~007~~905.9964 ~~496~~491,~~974~~468,~~804~~898.5085 0.~~99263375~~98163652 35,~~688~~505,~~006~~905.4064

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 1,633,785.69 ~~1000~~986.~~00000000~~31242143 0.~~88353693~~88149260 128.~~80403552~~64098032 0.00000000 I-A-1 127,025,000.00 ~~1000~~988.~~00000000~~63592458 1.~~27962315~~28069120 1011.~~08445219~~63877575 0.00000000 I-A-2 26,677,950.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-4 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 114,272,800.00 ~~1000~~989.~~00000000~~89420632 1.~~13793755~~13888729 810.~~96785613~~35007797 0.00000000 I-A-6 10,960,000.00 ~~1000~~994.~~00000000~~57221077 0.~~61118248~~54106113 4.~~81660675~~91710219 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1000~~1005.~~00000000~~41569484 0.00000000 0.00000000 (5.~~41569484~~44600125) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~1000~~989.~~00000000~~89420615 1.~~13793764~~13888729 810.~~96785622~~35007806 0.00000000 I-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-AR 50.00 ~~1000~~0.00000000 ~~112~~0.~~60000000~~00000000 ~~887~~0.~~40000000~~00000000 0.00000000 I-ALR 50.00 ~~1000~~0.00000000 ~~112~~0.~~60000000~~00000000 ~~887~~0.~~40000000~~00000000 0.00000000 II-A-1 96,538,000.00 ~~1000~~992.~~00000000~~06656488 0.~~84631668~~83516781 721.~~08711844~~90689770 0.00000000 B-1 8,511,000.00 ~~1000~~999.~~00000000~~15951475 0.~~84048525~~84446364 0.00000000 0.00000000 B-2 2,253,000.00 ~~1000~~999.~~00000000~~15951620 0.~~84048380~~84446516 0.00000000 0.00000000 B-3 2,003,000.00 ~~1000~~999.~~00000000~~15951573 0.~~84048427~~84446331 0.00000000 0.00000000 B-4 751,000.00 ~~1000~~999.~~00000000~~15952064 0.~~84047936~~84446072 0.00000000 0.00000000 B-5 751,000.00 ~~1000~~999.~~00000000~~15952064 0.~~84047936~~84446072 0.00000000 0.00000000 B-6 751,026.80 ~~1000~~999.~~00000000~~15951069 0.~~83837221~~84445722 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 A-PO 0.00000000 139.~~68757857~~52247293 ~~986~~976.~~31242143~~78994850 0.~~98631242~~97678995 139.~~68757857~~52247293 I-A-1 0.00000000 1112.~~36407542~~91946696 ~~988~~975.~~63592458~~71645763 0.~~98863592~~97571646 1112.~~36407542~~91946696 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 1011.~~10579368~~48896527 ~~989~~978.~~89420632~~40524105 0.~~98989421~~97840524 1011.~~10579368~~48896527 I-A-6 0.00000000 5.~~42778923~~45816332 ~~994~~989.~~57221077~~11404653 0.~~99457221~~98911405 5.~~42778923~~45816332 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~41569484~~44600125) 1,~~005~~010.~~41569484~~86169700 1.~~00541569~~01086170 (5.~~41569484~~44600125) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 1011.~~10579385~~48896535 ~~989~~978.~~89420615~~40524114 0.~~98989421~~97840524 1011.~~10579385~~48896535 I-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 I-ALR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 II-A-1 0.00000000 722.~~93343512~~74206551 ~~992~~969.~~06656488~~32449937 0.~~99206656~~96932450 722.~~93343512~~74206551 B-1 0.00000000 0.~~84048525~~84446364 ~~999~~998.~~15951475~~31505111 0.~~99915951~~99831505 0.~~84048525~~84446364 B-2 0.00000000 0.~~84048380~~84446516 ~~999~~998.~~15951620~~31505104 0.~~99915952~~99831505 0.~~84048380~~84446516 B-3 0.00000000 0.~~84048427~~84446331 ~~999~~998.~~15951573~~31505242 0.~~99915952~~99831505 0.~~84048427~~84446331 B-4 0.00000000 0.~~84047936~~84446072 ~~999~~998.~~15952064~~31504660 0.~~99915952~~99831505 0.~~84047936~~84446072 B-5 0.00000000 0.~~84047936~~84446072 ~~999~~998.~~15952064~~31504660 0.~~99915952~~99831505 0.~~84047936~~84446072 B-6 0.~~00211710~~00000000 0.~~84048931~~84445722 ~~999~~998.~~15951069~~31505347 0.~~99915951~~99831505 0.~~83837221~~84445722 (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 A-PO 1,633,785.69 0.00000% 1,~~633~~611,~~785~~423.6912 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% ~~127~~125,~~025~~581,~~000~~478.0032 ~~688~~680,~~052~~233.0801 0.00 0.00 I-A-2 26,677,950.00 6.50000% 26,677,950.00 144,505.56 0.00 0.00 I-A-3 0.00 6.50000% 738,461.54 4,000.00 0.00 0.00 I-A-4 20,000,000.00 6.20000% 20,000,000.00 103,333.33 0.00 0.00 I-A-5 114,272,800.00 6.00000% ~~114~~113,~~272~~117,~~800~~982.0066 ~~571~~565,~~364~~589.0091 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~960~~900,~~000~~511.0043 59,~~366~~044.6744 0.00 0.00 I-A-7 8,917,474.00 6.50000% 8,917,474.00 48,302.98 0.00 0.00 I-A-8 10,984,476.00 6.50000% 1011,~~984~~043,~~476~~964.0057 59,~~499~~821.2547 0.00 0.00 I-A-9 38,565,000.00 6.50000% 38,565,000.00 208,893.75 0.00 0.00 I-A-10 28,568,200.00 2.~~30000~~40000% 28,~~568~~279,~~200~~495.0066 5456,~~755~~558.7299 0.00 0.00 I-A-11 0.00 6.~~20000~~10000% 28,~~568~~279,~~200~~495.0066 ~~147~~143,~~602~~754.3710 0.00 0.00 I-A-12 1,500,000.00 6.50000% 1,500,000.00 8,125.00 0.00 0.00 I-AR 50.00 6.50000% 500.00 0.2700 0.00 0.00 I-ALR 50.00 6.50000% 500.00 0.2700 0.00 0.00 II-A-1 96,538,000.00 6.50000% 9695,~~538~~772,~~000~~122.0004 ~~522~~518,~~914~~765.1766 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~511~~503,~~000~~846.0063 46,~~101~~062.2550 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~253~~251,~~000~~106.0039 12,~~203~~193.7549 0.00 0.00 B-3 2,003,000.00 6.50000% 2,~~003~~001,~~000~~316.0051 10,~~849~~840.5846 0.00 0.00 B-4 751,000.00 6.50000% ~~751~~750,~~000~~368.0080 4,~~067~~064.9250 0.00 0.00 B-5 751,000.00 6.50000% ~~751~~750,~~000~~368.0080 4,~~067~~064.9250 0.00 0.00 B-6 751,026.80 6.50000% ~~751~~750,~~026~~395.8057 4,~~068~~064.0664 0.00 0.00 Totals 500,662,812.49 2,~~702~~682,~~073~~218.9029 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 A-PO 0.00 0.00 0.00 0.00 1,~~611~~595,~~423~~865.1244 I-A-1 ~~123~~0.4400 0.00 ~~687~~680,~~928~~233.6401 0.00 ~~125~~123,~~581~~940,~~478~~383.3203 I-A-2 250.9300 0.00 144,~~479~~505.6456 0.00 26,677,950.00 I-A-3 0.7200 0.00 34,~~999~~000.2800 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 ~~102~~0.5100 0.00 ~~571~~565,~~261~~589.4991 0.00 ~~113~~111,~~117~~805,~~982~~106.6643 I-A-6 100.6500 0.00 59,~~356~~044.0244 0.00 10,~~900~~840,~~511~~689.4395 I-A-7 80.6700 0.00 48,~~294~~302.3298 0.00 8,917,474.00 I-A-8 100.6700 0.00 59,~~488~~821.5747 0.00 11,~~043~~103,~~964~~786.5705 I-A-9 370.4800 0.00 208,~~856~~893.2775 0.00 38,565,000.00 I-A-10 90.8200 0.00 5456,~~745~~558.8999 0.00 2827,~~279~~951,~~495~~276.6661 I-A-11 260.4800 0.00 ~~147~~143,~~575~~754.8910 0.00 2827,~~279~~951,~~495~~276.6661 I-A-12 10.4600 0.00 8,~~123~~125.5400 0.00 1,500,000.00 I-AR 0.00 0.00 0.2700 0.00 0.00 I-ALR 0.00 0.00 095.2718 0.00 0.00 II-A-1 930.8200 0.00 ~~522~~518,~~820~~765.3566 0.00 9593,~~772~~576,~~122~~648.0452 B-1 80.2700 0.00 46,~~092~~062.9850 0.00 8,~~503~~496,~~846~~659.6340 B-2 20.1900 0.00 12,~~201~~193.5649 0.00 2,~~251~~249,~~106~~203.3981 B-3 10.9500 0.00 10,~~847~~840.6446 0.00 21,~~001~~999,~~316~~625.5105 B-4 0.7300 0.00 4,~~067~~064.1950 0.00 ~~750~~749,~~368~~734.8060 B-5 0.7300 0.00 4,~~067~~064.1950 0.00 ~~750~~749,~~368~~734.8060 B-6 0.7300 0.00 4,~~067~~064.3364 0.00 ~~750~~749,~~395~~761.5736 Totals ~~466~~0.2500 0.00 2,~~701~~682,~~607~~313.6647 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 A-PO 1,633,785.69 0.00000% ~~1000~~986.~~00000000~~31242143 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~1000~~988.~~00000000~~63592458 5.~~41666664~~35511128 0.00000000 0.00000000 I-A-2 26,677,950.00 6.50000% 1000.00000000 5.41666657 0.00000000 0.00000000 I-A-3 0.00 6.50000% 1000.00000000 5.41666666 0.00000000 0.00000000 I-A-4 20,000,000.00 6.20000% 1000.00000000 5.16666650 0.00000000 0.00000000 I-A-5 114,272,800.00 6.00000% ~~1000~~989.~~00000000~~89420632 54.~~00000000~~94947100 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~1000~~994.~~00000000~~57221077 5.~~41666697~~38726642 0.00000000 0.00000000 I-A-7 8,917,474.00 6.50000% 1000.00000000 5.41666620 0.00000000 0.00000000 I-A-8 10,984,476.00 6.50000% ~~1000~~1005.~~00000000~~41569484 5.~~41666712~~44600125 0.00000000 0.00000000 I-A-9 38,565,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-A-10 28,568,200.00 2.~~30000~~40000% ~~1000~~989.~~00000000~~89420615 1.~~91666678~~97978837 0.00000000 0.00000000 I-A-11 0.00 6.~~20000~~10000% ~~1000~~989.~~00000000~~89420615 5.~~16666678~~03196211 0.00000000 0.00000000 I-A-12 1,500,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-AR 50.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 I-ALR 50.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 II-A-1 96,538,000.00 6.50000% ~~1000~~992.~~00000000~~06656488 5.~~41666670~~37369388 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% ~~1000~~999.~~00000000~~15951475 5.~~41666667~~41211374 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% ~~1000~~999.~~00000000~~15951620 5.~~41666667~~41211274 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% ~~1000~~999.~~00000000~~15951573 5.~~41666500~~41211183 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~1000~~999.~~00000000~~15952064 5.~~41667111~~41211718 0.00000000 0.00000000 B-5 751,000.00 6.50000% ~~1000~~999.~~00000000~~15952064 5.~~41667111~~41211718 0.00000000 0.00000000 B-6 751,026.80 6.50000% ~~1000~~999.~~00000000~~15951069 5.~~41666423~~41211046 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 A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~986~~976.~~31242143~~78994850 I-A-1 0.~~00097178~~00000000 0.00000000 5.~~41569486~~35511128 0.00000000 ~~988~~975.~~63592458~~71645763 I-A-2 0.~~00097196~~00000000 0.00000000 5.~~41569498~~41666657 0.00000000 1000.00000000 I-A-3 0.~~00097500~~00000000 0.00000000 5.~~41569166~~41666666 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00089706~~00000000 0.00000000 4.~~99910294~~94947100 0.00000000 ~~989~~978.~~89420632~~40524105 I-A-6 0.~~00097172~~00000000 0.00000000 5.~~41569526~~38726642 0.00000000 ~~994~~989.~~57221077~~11404653 I-A-7 0.~~00097225~~00000000 0.00000000 5.~~41569507~~41666620 0.00000000 1000.00000000 I-A-8 0.~~00097137~~00000000 0.00000000 5.~~41569484~~44600125 0.00000000 ~~1005~~1010.~~41569484~~86169700 I-A-9 0.~~00097187~~00000000 0.00000000 5.~~41569480~~41666667 0.00000000 1000.00000000 I-A-10 0.~~00034374~~00000000 0.00000000 1.~~91632269~~97978837 0.00000000 ~~989~~978.~~89420615~~40524114 I-A-11 0.~~00092690~~00000000 0.00000000 5.~~16573988~~03196211 0.00000000 ~~989~~978.~~89420615~~40524114 I-A-12 0.~~00097333~~00000000 0.00000000 5.~~41569333~~41666667 0.00000000 1000.00000000 I-AR 0.00000000 0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 51903.~~40000000~~60000000 0.00000000 0.00000000 II-A-1 0.~~00097185~~00000000 0.00000000 5.~~41569486~~37369388 0.00000000 ~~992~~969.~~06656488~~32449937 B-1 0.~~00097168~~00000000 0.00000000 5.~~41569498~~41211374 0.00000000 ~~999~~998.~~15951475~~31505111 B-2 0.~~00097204~~00000000 0.00000000 5.~~41569463~~41211274 0.00000000 ~~999~~998.~~15951620~~31505104 B-3 0.~~00097354~~00000000 0.00000000 5.~~41569646~~41211183 0.00000000 ~~999~~998.~~15951573~~31505242 B-4 0.~~00097204~~00000000 0.00000000 5.~~41569907~~41211718 0.00000000 ~~999~~998.~~15952064~~31504660 B-5 0.~~00097204~~00000000 0.00000000 5.~~41569907~~41211718 0.00000000 ~~999~~998.~~15952064~~31504660 B-6 0.~~00097200~~00000000 0.00000000 5.~~41569222~~41211046 0.00000000 ~~999~~998.~~15951069~~31505347 (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-A-PO 0.00000% 0.00 0.00 1,~~167~~145,~~012~~259.8297 1,~~145~~130,~~259~~267.97 98 96.~~13602305~~85137649% II-A-PO 0.00000% 0.00 0.00 466,~~772~~163.8715 ~~466~~465,~~163~~597.1546 99.~~86937544~~74818374%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 67,~~194~~924,~~793~~814.4937 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0339,331.0030 Other Amounts (Servicer Advances) ~~305~~337,~~787~~584.3893 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 68,~~500~~601,~~580~~730.8760 Withdrawals Reimbursement for Servicer Advances 0305,787.0038 Payment of Service Fee ~~109~~106,~~985~~724.5410 Payment of Interest and Principal 68,~~390~~189,~~595~~219.3314 Total Withdrawals (Pool Distribution Amount) 68,~~500~~601,~~580~~730.8762 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 24,~~283~~200.6918 Servicing Fee Support 14,~~798~~200.7218 Non-Supported Prepayment/Curtailment Interest Shortfall ~~484~~0.9700

SERVICING FEES Gross Servicing Fee ~~104~~103,~~692~~883.8179 Master Servicing Fee 7,~~091~~040.4548 Supported Prepayment/Curtailment Interest Shortfall 14,~~798~~200.7218 Net Servicing Fee ~~109~~106,~~985~~724.5410

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 ~~999~~1,000.8200 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 54,~~000~~981.0028 180.7200 0.00 4,981.28

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4 0 0 0 4 12,~~779~~082,~~436~~541.4661 0.00 0.00 0.00 12,~~779~~082,~~436~~541.4661 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 12,~~779~~082,~~436~~541.4661 0.00 0.00 0.00 12,~~779~~082,~~436~~541.4661 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.~~369344~~372439% 0.000000% 0.000000% 0.000000% 0.~~369344~~372439% 0.~~359007~~423842% 0.000000% 0.000000% 0.000000% 0.~~359007~~423842% 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.~~369344~~372439% 0.000000% 0.000000% 0.000000% 0.~~369344~~372439% 0.~~359007~~423842% 0.000000% 0.000000% 0.000000% 0.~~359007~~423842%

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 42 0 0 0 42 1936,~~779,436~~513.4605 0.00 0.00 0.00 1936,~~779,436~~513.4605 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 42 0 0 0 42 1936,~~779,436~~513.4605 0.00 0.00 0.00 1936,~~779,436~~513.4605 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~460299~~231750% 0.000000% 0.000000% 0.000000% 0.~~460299~~231750% 0.~~446285~~237209% 0.000000% 0.000000% 0.000000% 0.~~446285~~237209% 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.~~460299~~231750% 0.000000% 0.000000% 0.000000% 0.~~460299~~231750% 0.~~446285~~237209% 0.000000% 0.000000% 0.000000% 0.~~446285~~237209% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,146,028.0056 0.00 0.00 0.00 01,146,028.0056 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 02 0 0 0 02 01,146,028.0056 0.00 0.00 0.00 01,146,028.0056 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~947867% 0.000000% 0.000000% 0.000000% 0.~~000000~~947867% 01.~~000000~~180923% 0.000000% 0.000000% 0.000000% 01.~~000000~~180923% 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~~947867% 0.000000% 0.000000% 0.000000% 0.~~000000~~947867% 01.~~000000~~180923% 0.000000% 0.000000% 0.000000% 01.~~000000~~180923%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~415~~438,~~154~~481.0438

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~495~~489,~~363~~873,~~381~~033.3841 99.~~67575356~~67528658% 96.~~980249~~948999% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~369~~365,~~781~~932,~~903~~650.0638 74.~~40656945~~45692926% 25.~~269184~~218357% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~343~~339,~~103~~254,~~953~~700.0638 69.~~03850053~~02872210% 5.~~368069~~428207% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~323~~319,~~103~~254,~~953~~700.0638 6564.~~01415165~~95928860% 4.~~024349~~069433% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~323~~319,~~103~~254,~~953~~700.0638 6564.~~01415165~~95928860% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~209~~207,~~985~~449,~~970~~593.4095 42.~~25284028~~21011633% 22.~~761311~~749172% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~199~~196,~~085~~608,~~458~~904.9700 40.~~05946723~~00434299% 2.~~193373~~205773% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~190~~187,~~167~~691,~~984~~430.9700 38.~~26511591~~18988962% 1.~~794351~~814453% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~179~~176,~~124~~587,~~020~~643.4095 3635.~~04287758~~93058368% 2.~~222238~~259306% 0.000000% Class I-A-9 141,626,326.80 28.28776639% ~~140~~138,~~559~~022,~~020~~643.4095 28.~~28292685~~08369854% 7.~~759951~~846885% 0.000000% Class I-A-10 113,058,126.80 22.58169051% ~~112~~110,~~279~~071,~~524~~367.7434 22.~~59259901~~39640547% 5.~~690328~~687293% 0.000000% Class I-A-11 113,058,126.80 22.58169051% ~~112~~110,~~279~~071,~~524~~367.7434 22.~~59259901~~39640547% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% ~~110~~108,~~779~~571,~~524~~367.7434 22.~~29077284~~09119796% 0.~~301826~~305208% 0.000000% Class I-AR 111,558,076.80 22.28207768% ~~110~~108,~~779~~571,~~524~~367.7434 22.~~29077284~~09119796% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% ~~110~~108,~~779~~571,~~524~~367.7434 22.~~29077284~~09119796% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 1514,~~007~~994,~~402~~718.7082 3.~~01975122~~05100055% 19.~~271022~~040197% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~503~~498,~~556~~059.0742 1.~~30862893~~32217103% 1.~~711122~~728830% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~252~~248,~~449~~855.6861 0.~~85566706~~86452177% 0.~~452962~~457649% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~251~~249,~~133~~230.1756 0.~~45296726~~45765471% 0.~~402700~~406867% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~500~~499,~~764~~495.3796 0.~~30197997~~30510495% 0.~~150987~~152550% 0.000000% Class B-5 751,026.80 0.15000651% ~~750~~749,~~395~~761.5736 0.~~15099268~~15255520% 0.~~150987~~152550% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~150993~~152555% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~924297~~920494% Weighted Average Net Coupon 6.~~478786~~479146% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count 1,~~089~~083 Number Of Loans Paid In Full 69 Ending Scheduled Collateral Loan Count 1,~~083~~074 Beginning Scheduled Collateral Balance ~~500~~496,~~662~~974,~~812~~804.4950 Ending Scheduled Collateral Balance ~~496~~491,~~974~~468,~~804~~898.5086 Ending Actual Collateral Balance at 3128-~~Jan~~Feb-2002 ~~495~~491,~~655~~348,~~709~~502.26 Ending Scheduled Balance For Wells Fargo Serviced ~~494~~488,~~346~~842,~~255~~732.8006 Ending Scheduled Balance For Other Servicers 2,~~628~~626,~~548~~166.7080 Monthly P &I Constant 3,~~237~~218,~~520~~317.7780 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 68,~~297~~095,~~099~~150.3000 Ending Scheduled Balance for Premium Loans ~~324~~319,~~067~~107,~~496~~929.1232 Ending scheduled Balance For discounted Loans 172,~~907~~360,~~308~~969.3854 Scheduled Principal 420,~~868~~109.8706 Unscheduled Principal 35,~~267~~085,~~139~~796.1258 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~483~~478,~~788~~295,~~983~~159.7389 Greater Than 80%, less than or equal to 85% 4,~~334~~331,~~699~~612.0837 Greater than 85%, less than or equal to 95% 8,~~894~~887,~~132~~791.1047 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.~~942167~~938248 6.~~852699~~849335 6.~~924297~~920494 Weighted Average Net Rate 6.~~481063~~481551 6.~~469663~~469508 6.~~478786~~479146 Weighted Average Maturity ~~357~~356 ~~358~~ 357 356 Beginning Loan Count ~~874~~869 ~~215~~214 1,~~089~~083 Loans Paid In Full 56 13 69 Ending Loan Count ~~869~~863 ~~214~~211 1,~~083~~074 Beginning Scheduled Balance ~~400~~397,~~657~~738,~~778~~796.0067 ~~100~~99,~~005~~236,~~035~~007.0083 ~~500~~496,~~662~~974,~~813~~804.0050 Ending scheduled Balance ~~397~~394,~~738~~431,~~796~~453.6786 9997,~~236~~037,~~007~~445.8300 ~~496~~491,~~974~~468,~~804~~898.5086 Record Date 0102/3128/2002 0102/3128/2002 0102/3128/2002 Principal And Interest Constant 2,~~590~~575,~~976~~925.4501 ~~646~~642,~~544~~392.3279 3,~~237~~218,~~520~~317.7780 Scheduled Principal 336,~~209~~538.4479 8483,~~659~~570.4327 420,~~868~~109.8706 Unscheduled Principal 2,~~582~~970,~~771~~804.7002 ~~684~~2,~~367~~114,992.4256 35,~~267~~085,~~139~~796.1258 Scheduled Interest 2,~~252~~237,~~984~~071.3510 ~~561~~557,~~387~~166.2566 2,~~814~~794,~~371~~237.6076 Servicing Fees 83,~~779~~126.3656 20,~~913~~757.4624 ~~104~~103,~~692~~883.8179 Master Servicing Fees 5,~~675~~634.0065 1,~~416~~405.4583 7,~~091~~040.4548 Trustee Fee 0.00 0.00 0.00 FRY Amount 6462,~~473~~610.1890 9,~~584~~247.9812 7471,~~058~~858.1502 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 2,~~099~~085,~~056~~698.8299 ~~529~~525,~~472~~756.3747 2,~~628~~611,~~529~~455.1846 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 2002-2 TRUST