8-K 1 wfm02002.txt AUGUST 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): August 26, 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. 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 August 26, 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 August 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 2002-2 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 9/3/02 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 August 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 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,~~589~~586,~~853~~070.8374 0.00 39,~~783~~273.0932 I-A-1 94978AAA6 SEQ 6.50000% ~~119~~114,~~927~~895,~~381~~120.6472 ~~648~~622,~~849~~266.0093 58,~~032~~802,~~260~~921.9237 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~337~~486.0261 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 3,~~995~~999.3348 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% ~~108~~104,~~594~~568,~~705~~896.3258 ~~542~~522,~~340~~775.2589 47,~~025~~042,~~808~~337.7410 I-A-6 94978AAF5 SEQ 6.50000% 10,~~659~~598,~~275~~218.6679 57,~~670~~399.4049 61,~~056~~450.8783 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~246~~296.65 0.00 I-A-8 94978AAH1 SEQ 6.50000% 11,~~285~~346,~~200~~257.3421 61,~~056~~450.8783 (61,~~056~~450.8783) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~650~~866.1135 0.00 I-A-10 94978AAK4 SEQ 2.~~39000~~38688% 2726,~~148~~142,~~676~~224.3314 5451,~~008~~991.0581 1,~~006~~760,~~452~~584.1827 I-A-11 94978AAL2 SEQ 6.~~11000~~11312% 0.00 ~~138~~133,~~070~~157.7999 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,~~115~~123.5293 0.00 I-AR 94978AAP3 RES 6.50000% 0.00 0.00 0.00 I-ALR 94978AAQ1 RES 6.50000% 0.00 0.00 0.00 II-A-1 94978AAR9 SEQ 6.50000% 9291,~~558~~960,~~882~~822.8745 ~~500~~498,~~775~~055.8777 ~~598~~5,~~060~~471,629.4266 B-1 94978AAT5 SUB 6.50000% 8,~~474~~467,~~687~~344.0134 45,~~851~~858.0276 7,~~342~~168.6705 B-2 94978AAU2 SUB 6.50000% 2,~~243~~241,~~387~~443.3664 12,~~137~~139.5156 1,~~943~~897.7250 B-3 94978AAV0 SUB 6.50000% 1,~~994~~992,~~454~~725.0197 10,~~790~~792.6952 1,~~728~~686.0495 B-4 94978AAW8 SUB 6.50000% 747,~~795~~147.7988 4,~~045~~046.8452 ~~647~~632.9150 B-5 94978AAX6 SUB 6.50000% 747,~~795~~147.7988 4,~~045~~046.8452 ~~647~~632.9150 B-6 94978AAY4 SUB 6.50000% 747,~~822~~174.4754 4,~~045~~046.9866 ~~637~~631.8939 Totals ~~482~~471,~~380~~701,~~342~~018.4288 2,~~600~~545,~~366~~135.0760 1023,~~679~~099,~~313~~394.4961

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~586~~576,~~070~~797.7442 39,~~783~~273.0932 0.00 I-A-1 0.00 ~~114~~106,~~895~~092,~~120~~199.7235 59,~~681~~425,~~109~~188.9230 0.00 I-A-2 0.00 26,677,950.00 144,~~337~~486.0261 0.00 I-A-3 0.00 0.00 3,~~995~~999.3348 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 ~~104~~97,~~568~~526,~~896~~559.5848 47,~~568~~565,~~148~~112.99 0.00 I-A-6 0.00 10,~~598~~536,~~218~~767.7996 118,~~727~~850.2732 0.00 I-A-7 0.00 8,917,474.00 48,~~246~~296.65 0.00 I-A-8 0.00 11,~~346~~407,~~257~~708.2104 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~650~~866.1135 0.00 I-A-10 0.00 2624,~~142~~381,~~224~~639.1487 1,~~060~~812,~~460~~576.2308 0.00 I-A-11 0.00 0.00 ~~138~~133,~~070~~157.7999 0.00 I-A-12 0.00 1,500,000.00 8,~~115~~123.5293 0.00 I-AR 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 0.00 0.00 II-A-1 0.00 9186,~~960~~489,~~822~~192.4579 15,~~098~~969,~~836~~685.2943 0.00 B-1 0.00 8,~~467~~460,~~344~~176.3429 53,~~193~~026.6981 0.00 B-2 0.00 2,~~241~~239,~~443~~546.6414 14,~~081~~037.2306 0.00 B-3 0.00 1,~~992~~991,~~725~~039.9702 12,~~518~~479.7347 0.00 B-4 0.00 ~~747~~746,~~147~~515.8838 4,~~693~~679.7502 0.00 B-5 0.00 ~~747~~746,~~147~~515.8838 4,~~693~~679.7502 0.00 B-6 101.0413 ~~747~~746,~~174~~542.5402 4,~~683~~678.8705 1112.8295 Totals 101.0413 ~~471~~448,~~701~~601,~~018~~623.8814 1325,~~279~~644,~~679~~530.5621 1112.8295 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,~~589~~586,~~853~~070.8374 1,~~475~~477.3536 27,~~307~~795.7496 0.00 0.00 I-A-1 127,025,000.00 ~~119~~114,~~927~~895,~~381~~120.6472 ~~160~~153,~~874~~773.0621 48,~~871~~649,~~386~~148.8616 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 ~~108~~104,~~594~~568,~~705~~896.3258 ~~128~~123,~~699~~018.2557 36,~~897~~919,~~109~~318.4953 0.00 0.00 I-A-6 10,960,000.00 10,~~659~~598,~~275~~218.6679 1,~~951~~073.9045 5960,~~104~~377.9738 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 11,~~285~~346,~~200~~257.3421 0.00 0.00 (61,~~056~~450.8783) 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 2726,~~148~~142,~~676~~224.3314 3230,~~174~~754.8164 ~~974~~1,~~277~~729,829.3763 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 0.00 0.00 0.00 0.00 0.00 I-ALR 50.00 0.00 0.00 0.00 0.00 0.00 II-A-1 96,538,000.00 9291,~~558~~960,~~882~~822.8745 8177,~~851~~779.2324 ~~516~~5,~~209~~393,850.1942 0.00 0.00 B-1 8,511,000.00 8,~~474~~467,~~687~~344.0134 7,~~342~~168.6705 0.00 0.00 0.00 B-2 2,253,000.00 2,~~243~~241,~~387~~443.3664 1,~~943~~897.7250 0.00 0.00 0.00 B-3 2,003,000.00 1,~~994~~992,~~454~~725.0197 1,~~728~~686.0495 0.00 0.00 0.00 B-4 751,000.00 747,~~795~~147.7988 ~~647~~632.9150 0.00 0.00 0.00 B-5 751,000.00 747,~~795~~147.7988 ~~647~~632.9150 0.00 0.00 0.00 B-6 751,026.80 747,~~822~~174.4754 ~~637~~631.8939 0.00 0.00 101.0413 Totals 500,662,812.49 ~~482~~471,~~380~~701,~~342~~018.4288 ~~419~~400,~~974~~525.7436 1022,~~320~~760,~~395~~320.6208 (61,~~056~~450.8783) 101.0413 (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 39,~~783~~273.0932 1,~~586~~576,~~070~~797.7442 0.~~97079485~~96511888 39,~~783~~273.0932 I-A-1 58,~~032~~802,~~260~~921.9237 ~~114~~106,~~895~~092,~~120~~199.7235 0.~~90450794~~83520724 58,~~032~~802,~~260~~921.9237 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 47,~~025~~042,~~808~~337.7410 ~~104~~97,~~568~~526,~~896~~559.5848 0.~~91508125~~85345384 47,~~025~~042,~~808~~337.7410 I-A-6 61,~~056~~450.8783 10,~~598~~536,~~218~~767.7996 0.~~96699077~~96138394 61,~~056~~450.8783 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (61,~~056~~450.8783) 11,~~346~~407,~~257~~708.2104 1.~~03293568~~03853002 (61,~~056~~450.8783) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 1,~~006~~760,~~452~~584.1827 2624,~~142~~381,~~224~~639.1487 0.~~91508125~~85345384 1,~~006~~760,~~452~~584.1827 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 0.00 0.00 0.00000000 0.00 I-ALR 0.00 0.00 0.00000000 0.00 II-A-1 ~~598~~5,~~060~~471,629.4266 9186,~~960~~489,~~822~~192.4579 0.~~95258678~~89590827 ~~598~~5,~~060~~471,629.4266 B-1 7,~~342~~168.6705 8,~~467~~460,~~344~~176.3429 0.~~99487068~~99402847 7,~~342~~168.6705 B-2 1,~~943~~897.7250 2,~~241~~239,~~443~~546.6414 0.~~99487068~~99402847 1,~~943~~897.7250 B-3 1,~~728~~686.0495 1,~~992~~991,~~725~~039.9702 0.~~99487068~~99402847 1,~~728~~686.0495 B-4 ~~647~~632.9150 ~~747~~746,~~147~~515.8838 0.~~99487068~~99402847 ~~647~~632.9150 B-5 ~~647~~632.9150 ~~747~~746,~~147~~515.8838 0.~~99487068~~99402847 ~~647~~632.9150 B-6 ~~647~~632.9352 ~~747~~746,~~174~~542.5402 0.~~99487068~~99402847 ~~637~~631.8939 Totals 1023,~~679~~099,~~323~~395.5374 ~~471~~448,~~701~~601,~~018~~623.8814 0.~~94215310~~89601547 1023,~~679~~099,~~313~~394.4961

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 ~~973~~970.~~11039002~~79485376 0.~~90302541~~90425569 14.~~41251084~~77171519 0.00000000 I-A-1 127,025,000.00 ~~944~~904.~~12424043~~50793718 1.~~26647558~~21057438 3868.~~34982767~~09012525 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 ~~950~~915.~~31105670~~08124926 1.~~12624570~~07653414 3460.~~10356174~~55087939 0.00000000 I-A-6 10,960,000.00 ~~972~~966.~~56164781~~99076551 0.~~17809307~~09794252 5.~~39278923~~50888504 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1027~~1032.~~37721308~~93568214 0.00000000 0.00000000 (5.~~55846906~~59433422) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~950~~915.~~31105670~~08124908 1.~~12624562~~07653405 3460.~~10356165~~55087930 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 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 96,538,000.00 ~~958~~952.~~78185657~~58677878 0.~~84786540~~80568522 555.~~34721239~~87282127 0.00000000 B-1 8,511,000.00 ~~995~~994.~~73340501~~87067795 0.~~86272706~~84221008 0.00000000 0.00000000 B-2 2,253,000.00 ~~995~~994.~~73340435~~87067909 0.~~86272526~~84221039 0.00000000 0.00000000 B-3 2,003,000.00 ~~995~~994.~~73340489~~87067898 0.~~86272591~~84221168 0.00000000 0.00000000 B-4 751,000.00 ~~995~~994.~~73340879~~87067909 0.~~86272969~~84221039 0.00000000 0.00000000 B-5 751,000.00 ~~995~~994.~~73340879~~87067909 0.~~86272969~~84221039 0.00000000 0.00000000 B-6 751,026.80 ~~995~~994.~~73340126~~87067572 0.~~84935717~~84070236 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 25.~~31553626~~67597088 ~~970~~965.~~79485376~~11888288 0.~~97079485~~96511888 25.~~31553626~~67597088 I-A-1 0.00000000 3969.~~61630325~~30069963 ~~904~~835.~~50793718~~20723755 0.~~90450794~~83520724 3969.~~61630325~~30069963 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 3561.~~22980744~~62741352 ~~915~~853.~~08124926~~45383573 0.~~91508125~~85345384 3561.~~22980744~~62741352 I-A-6 0.00000000 5.~~57088230~~60682755 ~~966~~961.~~99076551~~38393796 0.~~96699077~~96138394 5.~~57088230~~60682755 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~55846906~~59433422) 1,~~032~~038.~~93568214~~53001636 1.~~03293568~~03853002 (5.~~55846906~~59433422) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 3561.~~22980727~~62741335 ~~915~~853.~~08124908~~45383573 0.~~91508125~~85345384 3561.~~22980727~~62741335 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 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 656.~~19507779~~67850649 ~~952~~895.~~58677878~~90827229 0.~~95258678~~89590827 656.~~19507779~~67850649 B-1 0.00000000 0.~~86272706~~84221008 994.~~87067795~~02846787 0.~~99487068~~99402847 0.~~86272706~~84221008 B-2 0.00000000 0.~~86272526~~84221039 994.~~87067909~~02846871 0.~~99487068~~99402847 0.~~86272526~~84221039 B-3 0.00000000 0.~~86272591~~84221168 994.~~87067898~~02846730 0.~~99487068~~99402847 0.~~86272591~~84221168 B-4 0.00000000 0.~~86272969~~84221039 994.~~87067909~~02846871 0.~~99487068~~99402847 0.~~86272969~~84221039 B-5 0.00000000 0.~~86272969~~84221039 994.~~87067909~~02846871 0.~~99487068~~99402847 0.~~86272969~~84221039 B-6 0.~~01336836~~00150461 0.~~86272554~~84220696 994.~~87067572~~02846876 0.~~99487068~~99402847 0.~~84935717~~84070236 (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,~~589~~586,~~853~~070.8374 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% ~~119~~114,~~927~~895,~~381~~120.6472 ~~649~~622,~~606~~348.6557 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% ~~108~~104,~~594~~568,~~705~~896.3258 ~~542~~522,~~973~~844.5348 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~659~~598,~~275~~218.6679 57,~~737~~407.7402 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% 11,~~285~~346,~~200~~257.3421 61,~~128~~458.1789 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.~~39000~~38688% 2726,~~148~~142,~~676~~224.3314 5451,~~071~~998.1163 0.00 0.00 I-A-11 0.00 6.~~11000~~11312% 2726,~~148~~142,~~676~~224.3314 ~~138~~133,~~232~~175.0146 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% 0.00 0.00 0.00 0.00 I-ALR 50.00 6.50000% 0.00 0.00 0.00 0.00 II-A-1 96,538,000.00 6.50000% 9291,~~558~~960,~~882~~822.8745 ~~501~~498,~~360~~121.6212 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~474~~467,~~687~~344.0134 45,~~904~~864.5578 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~243~~241,~~387~~443.3664 12,~~151~~141.6815 0.00 0.00 B-3 2,003,000.00 6.50000% 1,~~994~~992,~~454~~725.0197 10,~~803~~793.2993 0.00 0.00 B-4 751,000.00 6.50000% 747,~~795~~147.7988 4,~~050~~047.5605 0.00 0.00 B-5 751,000.00 6.50000% 747,~~795~~147.7988 4,~~050~~047.5605 0.00 0.00 B-6 751,026.80 6.50000% 747,~~822~~174.4754 4,~~050~~047.7120 0.00 0.00 Totals 500,662,812.49 2,~~603~~545,~~281~~455.8095 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,~~586~~576,~~070~~797.7442 I-A-1 ~~757~~81.6564 0.00 ~~648~~622,~~849~~266.0093 0.00 ~~114~~106,~~895~~092,~~120~~199.7235 I-A-2 ~~168~~18.5496 0.00 144,~~337~~486.0261 0.00 26,677,950.00 I-A-3 40.6752 0.00 3,~~995~~999.3348 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 ~~633~~68.2859 0.00 ~~542~~522,~~340~~775.2589 0.00 ~~104~~97,~~568~~526,~~896~~559.5848 I-A-6 677.3453 0.00 57,~~670~~399.4049 0.00 10,~~598~~536,~~218~~767.7996 I-A-7 566.34 0.00 48,~~246~~296.65 0.00 8,917,474.00 I-A-8 718.3006 0.00 61,~~056~~450.8783 0.00 11,~~346~~407,~~257~~708.2104 I-A-9 ~~243~~27.6440 0.00 208,~~650~~866.1135 0.00 38,565,000.00 I-A-10 636.0682 0.00 5451,~~008~~991.0581 0.00 2624,~~142~~381,~~224~~639.1487 I-A-11 ~~161~~17.2247 0.00 ~~138~~133,~~070~~157.7999 0.00 2624,~~142~~381,~~224~~639.1487 I-A-12 91.4807 0.00 8,~~115~~123.5293 0.00 1,500,000.00 I-AR 0.00 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 0.00 0.00 0.00 II-A-1 ~~584~~65.7535 0.00 ~~500~~498,~~775~~055.8777 0.00 9186,~~960~~489,~~822~~192.4579 B-1 536.5402 0.00 45,~~851~~858.0276 0.00 8,~~467~~460,~~344~~176.3429 B-2 141.1759 0.00 12,~~137~~139.5156 0.00 2,~~241~~239,~~443~~546.6414 B-3 121.6042 0.00 10,~~790~~792.6952 0.00 1,~~992~~991,~~725~~039.9702 B-4 40.7253 0.00 4,~~045~~046.8452 0.00 ~~747~~746,~~147~~515.8838 B-5 40.7253 0.00 4,~~045~~046.8452 0.00 ~~747~~746,~~147~~515.8838 B-6 40.7253 0.00 4,~~045~~046.9866 0.00 ~~747~~746,~~174~~542.5402 Totals ~~2,915~~320.7437 0.00 2,~~600~~545,~~366~~135.0760 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% ~~973~~970.~~11039002~~79485376 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~944~~904.~~12424043~~50793718 54.~~11400630~~89941799 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% ~~950~~915.~~31105670~~08124926 4.~~75155531~~57540622 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~972~~966.~~56164781~~99076551 5.~~26804197~~23786679 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% ~~1027~~1032.~~37721308~~93568214 5.~~56496004~~59506799 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.~~39000~~38688% ~~950~~915.~~31105670~~08124908 1.~~89270273~~82015773 0.00000000 0.00000000 I-A-11 0.00 6.~~11000~~11312% ~~950~~915.~~31105670~~08124908 4.~~83866712~~66166787 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% 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 96,538,000.00 6.50000% ~~958~~952.~~78185657~~58677878 5.~~19340177~~15984504 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% ~~995~~994.~~73340501~~87067795 5.~~39355540~~38888262 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% ~~995~~994.~~73340435~~87067909 5.~~39355526~~38888149 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% ~~995~~994.~~73340489~~87067898 5.~~39355467~~38888168 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~995~~994.~~73340879~~87067909 5.~~39355526~~38888149 0.00000000 0.00000000 B-5 751,000.00 6.50000% ~~995~~994.~~73340879~~87067909 5.~~39355526~~38888149 0.00000000 0.00000000 B-6 751,026.80 6.50000% ~~995~~994.~~73340126~~87067572 5.~~39356252~~38888892 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 ~~970~~965.~~79485376~~11888288 I-A-1 0.~~00596457~~00064271 0.00000000 54.~~10804172~~89877528 0.00000000 ~~904~~835.~~50793718~~20723755 I-A-2 0.~~00631758~~00071070 0.00000000 5.~~41034900~~41595625 0.00000000 1000.00000000 I-A-3 0.~~00632396~~00070417 0.00000000 5.~~41034270~~41596249 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00554183~~00060023 0.00000000 4.~~74601349~~57480599 0.00000000 ~~915~~853.~~08124926~~45383573 I-A-6 0.~~00614416~~00068704 0.00000000 5.~~26189781~~23717974 0.00000000 ~~966~~961.~~99076551~~38393796 I-A-7 0.~~00631793~~00071096 0.00000000 5.~~41034939~~41595636 0.00000000 1000.00000000 I-A-8 0.~~00649098~~00073376 0.00000000 5.~~55846906~~59433422 0.00000000 ~~1032~~1038.~~93568214~~53001636 I-A-9 0.~~00631765~~00071049 0.00000000 5.~~41034902~~41595618 0.00000000 1000.00000000 I-A-10 0.~~00220735~~00023873 0.00000000 1.~~89049538~~81991900 0.00000000 ~~915~~853.~~08124908~~45383573 I-A-11 0.~~00564334~~00061152 0.00000000 4.~~83302378~~66105635 0.00000000 ~~915~~853.~~08124908~~45383573 I-A-12 0.~~00632000~~00071333 0.00000000 5.~~41034667~~41595333 0.00000000 1000.00000000 I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.~~00605720~~00067694 0.00000000 5.~~18734457~~15916810 0.00000000 ~~952~~895.~~58677878~~90827229 B-1 0.~~00629068~~00070732 0.00000000 5.~~38726589~~38817530 0.00000000 994.~~87067795~~02846787 B-2 0.~~00628939~~00070573 0.00000000 5.~~38726587~~38817577 0.00000000 994.~~87067909~~02846871 B-3 0.~~00629056~~00070894 0.00000000 5.~~38726410~~38817773 0.00000000 994.~~87067898~~02846730 B-4 0.~~00628495~~00070573 0.00000000 5.~~38727031~~38817577 0.00000000 994.~~87067909~~02846871 B-5 0.~~00628495~~00070573 0.00000000 5.~~38727031~~38817577 0.00000000 994.~~87067909~~02846871 B-6 0.~~00628473~~00070570 0.00000000 5.~~38726448~~38816990 0.00000000 994.~~87067572~~02846876 (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,~~126~~123,~~740~~486.5499 1,~~123~~117,~~486~~529.9931 9695.~~27032118~~75981436% II-A-PO 0.00000% 0.00 0.00 ~~463,113.28~~ 462,583.75 99459,268.~~10253567~~11 98.39220304%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 029,941.0066 Deposits Payments of Interest and Principal 1325,~~664~~505,~~117~~352.7074 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0204,781.0040 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1325,~~664~~710,~~117~~134.7014 Withdrawals Reimbursement for Servicer Advances ~~253,010~~0.6000 Payment of Service Fee ~~100~~94,~~607~~559.5728 Payment of Interest and Principal 1325,~~280~~645,~~557~~516.8751 Total Withdrawals (Pool Distribution Amount) 1325,~~634~~740,~~176~~075.0479 Ending Balance ~~29,941~~0.6600

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1011,~~053~~073.1370 Servicing Fee Support 710,~~015~~739.7064 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,037~~334.4306

SERVICING FEES Gross Servicing Fee ~~100~~98,~~792~~616.8649 Master Servicing Fee 6,~~830~~682.4043 Supported Prepayment/Curtailment Interest Shortfall 710,~~015~~739.7064 Net Servicing Fee ~~100~~94,~~607~~559.5728

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 ~~998~~999.8387 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 4,~~978~~857.9425 ~~121~~13.69 0.00 4,~~857~~843.2556

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 20 0 0 0 20 ~~1,467,516~~0.0200 0.00 0.00 0.00 ~~1,467,516~~0.0200 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~1,467,516~~0.0200 0.00 0.00 0.00 ~~1,467,516~~0.0200 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.~~192678~~000000% 0.000000% 0.000000% 0.000000% 0.~~192678~~000000% 0.~~307725~~000000% 0.000000% 0.000000% 0.000000% 0.~~307725~~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.~~192678~~000000% 0.000000% 0.000000% 0.000000% 0.~~192678~~000000% 0.~~307725~~000000% 0.000000% 0.000000% 0.000000% 0.~~307725~~000000%

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 20 0 0 0 20 ~~1,467,516~~0.0200 0.00 0.00 0.00 ~~1,467,516~~0.0200 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~1,467,516~~0.0200 0.00 0.00 0.00 ~~1,467,516~~0.0200 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~240964~~000000% 0.000000% 0.000000% 0.000000% 0.~~240964~~000000% 0.~~389647~~000000% 0.000000% 0.000000% 0.000000% 0.~~389647~~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.~~240964~~000000% 0.000000% 0.000000% 0.000000% 0.~~240964~~000000% 0.~~389647~~000000% 0.000000% 0.000000% 0.000000% 0.~~389647~~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 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~117~~324,~~609~~950.6362

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~470~~447,~~114~~024,~~948~~825.1472 99.~~66375508~~64850831% 96.~~832107~~671806% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~355~~340,~~219~~932,~~827~~626.4237 75.~~30613953~~99897298% 2423.~~357616~~649535% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~328~~314,~~541~~254,~~877~~676.4237 6970.~~65044897~~05205959% 5.~~655691~~946913% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~308~~294,~~541~~254,~~877~~676.4237 65.~~41047508~~59376097% 4.~~239974~~458299% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~308~~294,~~541~~254,~~877~~676.4237 65.~~41047508~~59376097% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~203~~196,~~972~~728,~~980~~116.8489 43.~~24200557~~85363466% 2221.~~168470~~740126% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~193~~186,~~374~~191,~~762~~348.0593 4041.~~99519702~~50483175% 2.~~246809~~348803% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~184~~177,~~457~~273,~~288~~874.0593 39.~~10470418~~51699365% 1.~~890493~~987838% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~173~~165,~~111~~866,~~030~~166.8489 36.~~69931247~~97404520% 2.~~405392~~542948% 0.000000% Class I-A-9 141,626,326.80 28.28776639% ~~134~~127,~~546~~301,~~030~~166.8489 28.~~52358283~~37733087% 8.~~175730~~596714% 0.000000% Class I-A-10 113,058,126.80 22.58169051% ~~108~~102,~~403~~919,~~806~~527.7002 22.~~98146545~~94229929% 5.~~542117~~435032% 0.000000% Class I-A-11 113,058,126.80 22.58169051% ~~108~~102,~~403~~919,~~806~~527.7002 22.~~98146545~~94229929% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% ~~106~~101,~~903~~419,~~806~~527.7002 22.~~66346741~~60792690% 0.~~317998~~334372% 0.000000% Class I-AR 111,558,076.80 22.28207768% ~~106~~101,~~903~~419,~~806~~527.7002 22.~~66346741~~60792690% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% ~~106~~101,~~903~~419,~~806~~527.7002 22.~~66346741~~60792690% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 14,~~942~~930,~~984~~334.2523 3.~~16789315~~32819443% 19.~~495574~~279732% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~475~~470,~~639~~157.9194 1.~~37282720~~44229481% 1.~~795066~~885900% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~234~~230,~~196~~611.2780 0.~~89764408~~94306654% 0.~~475183~~499228% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~241~~239,~~470~~572.3078 0.~~47518878~~49923421% 0.~~422455~~443832% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~494~~493,~~322~~057.4240 0.~~31679440~~33282479% 0.~~158394~~166409% 0.000000% Class B-5 751,026.80 0.15000651% ~~747~~746,~~174~~542.5402 0.~~15840003~~16641536% 0.~~158394~~166409% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~158400~~166415% 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.~~913201~~908609% Weighted Average Net Coupon 6.~~478620~~478518% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~352~~351 Beginning Scheduled Collateral Loan Count 1,~~057~~038 Number Of Loans Paid In Full 1946 Ending Scheduled Collateral Loan Count ~~1,038~~992 Beginning Scheduled Collateral Balance ~~482~~471,~~380~~701,~~342~~018.4187 Ending Scheduled Collateral Balance ~~471~~448,~~701~~601,~~018~~623.8714 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~476~~463,~~891~~356,~~980~~055.8930 Ending Scheduled Balance For Wells Fargo Serviced ~~469~~446,~~085~~613,~~013~~001.7816 Ending Scheduled Balance For Other Servicers 21,~~616~~988,~~005~~621.0998 Monthly P &I Constant 3,~~136~~071,~~929~~757.7559 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1325,~~189~~552,~~635~~260.8152 Ending Scheduled Balance for Premium Loans ~~301~~281,~~205~~192,~~472~~462.5386 Ending scheduled Balance For discounted Loans ~~170~~167,~~495~~409,~~546~~160.3428 Scheduled Principal ~~418~~399,~~032~~453.8802 Unscheduled Principal 1022,~~261~~699,~~290~~942.6671 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~459~~436,~~226~~167,~~703~~128.8070 Greater Than 80%, less than or equal to 85% 3,~~960~~957,~~887~~824.5463 Greater than 85%, less than or equal to 95% 8,~~510~~504,~~814~~843.8804 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.~~931727~~926341 6.~~838694~~838676 6.~~913201~~908609 Weighted Average Net Rate 6.~~481100~~481021 6.468646 6.~~478620~~478518 Weighted Average Maturity ~~352~~351 ~~353~~ 352 351 Beginning Loan Count ~~848~~830 ~~209~~208 1,~~057~~038 Loans Paid In Full 1834 112 1946 Ending Loan Count ~~830~~796 ~~208~~196 ~~1,038~~992 Beginning Scheduled Balance ~~386~~376,~~370~~292,~~981~~890.9110 9695,~~009~~408,~~360~~128.5077 ~~482~~471,~~380~~701,~~342~~018.4187 Ending scheduled Balance ~~376~~358,~~292~~670,~~890~~964.10 9589,~~408~~930,~~128~~659.7704 ~~471~~448,~~701~~601,~~018~~623.8714 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 2,~~512~~450,~~586~~646.6515 ~~624~~621,~~343~~111.1044 3,~~136~~071,~~929~~757.7559 Scheduled Principal ~~333~~318,~~107~~717.9315 8480,~~924~~735.9587 ~~418~~399,~~032~~453.8802 Unscheduled Principal 917,~~744~~303,~~983~~208.8885 ~~516~~5,~~306~~396,733.7886 1022,~~261~~699,~~290~~942.6671 Scheduled Interest 2,~~171~~116,~~674~~289.9067 ~~538~~535,~~983~~612.4432 2,~~710~~651,~~658~~901.3499 Servicing Fees 8078,~~708~~656.1496 2019,~~084~~959.7253 ~~100~~98,~~792~~616.8649 Master Servicing Fees 5,~~470~~330.2881 1,~~360~~351.1261 6,~~830~~682.4043 Trustee Fee 0.00 0.00 0.00 FRY Amount 5855,~~824~~654.7262 8,~~161~~108.6971 6663,~~986~~763.4132 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 21,~~026~~976,~~671~~647.7527 ~~509~~506,~~376~~192.9147 2,~~536~~482,~~048~~839.6674 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