8-K 1 wfm02002.txt SEPTEMBER 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): September 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. 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 September 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 September 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: 9/26/02 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 September 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 78/31/02 Distribution Date: 89/2625/02 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,~~586~~576,~~070~~797.7442 0.00 933,~~273~~950.3226 I-A-1 94978AAA6 SEQ 6.50000% ~~114~~106,~~895~~092,~~120~~199.7235 ~~622~~574,~~266~~549.9376 89,~~802~~276,~~921~~502.3792 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~486~~476.6131 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 3,999.4819 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% ~~104~~97,~~568~~526,~~896~~559.5848 ~~522~~487,~~775~~534.8910 7,~~042~~421,~~337~~202.1033 I-A-6 94978AAF5 SEQ 6.50000% 10,~~598~~536,~~218~~767.7996 57,~~399~~062.4961 61,~~450~~779.8324 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~296~~293.6521 0.00 I-A-8 94978AAH1 SEQ 6.50000% 11,~~346~~407,~~257~~708.2104 61,~~450~~779.8324 (61,~~450~~779.8324) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~866~~851.3547 0.00 I-A-10 94978AAK4 SEQ 2.~~38688~~36000% 2624,~~142~~381,~~224~~639.1487 5147,~~991~~940.8185 1,~~760~~855,~~584~~300.2758 I-A-11 94978AAL2 SEQ 6.~~11312~~14000% 0.00 ~~133~~124,~~157~~727.9947 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,123.9336 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% 9186,~~960~~489,~~822~~192.4579 ~~498~~468,~~055~~388.7730 5,~~471~~645,~~629~~837.6697 B-1 94978AAT5 SUB 6.50000% 8,~~467~~460,~~344~~176.3429 45,~~858~~816.7668 7,~~168~~189.0570 B-2 94978AAU2 SUB 6.50000% 2,~~241~~239,~~443~~546.6414 12,~~139~~128.5642 1,~~897~~903.5023 B-3 94978AAV0 SUB 6.50000% 1,~~992~~991,~~725~~039.9702 10,~~792~~782.5261 1,~~686~~692.9504 B-4 94978AAW8 SUB 6.50000% ~~747~~746,~~147~~515.8838 4,~~046~~042.5281 ~~632~~634.5041 B-5 94978AAX6 SUB 6.50000% ~~747~~746,~~147~~515.8838 4,~~046~~042.5281 ~~632~~634.5041 B-6 94978AAY4 SUB 6.50000% ~~747~~746,~~174~~542.5402 4,~~046~~042.6695 ~~631~~632.3970 Totals ~~471~~448,~~701~~601,~~018~~623.8814 2,~~545~~419,~~135~~915.6048 2324,~~099~~245,~~394~~480.6155

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~576~~542,~~797~~847.4216 933,~~273~~950.3226 0.00 I-A-1 0.00 ~~106~~96,~~092~~815,~~199~~696.3543 9,~~425~~851,~~188~~052.3068 0.00 I-A-2 0.00 26,677,950.00 144,~~486~~476.6131 0.00 I-A-3 0.00 0.00 3,999.4819 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 9790,~~526~~105,~~559~~357.4815 7,~~565~~908,~~112~~736.9943 0.00 I-A-6 0.00 10,~~536~~474,~~767~~988.9672 118,~~850~~841.3285 0.00 I-A-7 0.00 8,917,474.00 48,~~296~~293.6521 0.00 I-A-8 0.00 11,~~407~~469,~~708~~487.0428 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~866~~851.3547 0.00 I-A-10 0.00 2422,~~381~~526,~~639~~339.8729 1,~~812~~903,~~576~~241.0843 0.00 I-A-11 0.00 0.00 ~~133~~124,~~157~~727.9947 0.00 I-A-12 0.00 1,500,000.00 8,123.9336 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 8680,~~489~~843,~~192~~354.7982 56,~~969~~114,~~685~~226.4327 0.00 B-1 0.00 8,~~460~~452,~~176~~986.2959 53,~~026~~006.8138 0.00 B-2 0.00 2,~~239~~237,~~546~~642.1491 14,~~037~~031.0665 0.00 B-3 0.00 1,~~991~~989,~~039~~346.0298 12,~~479~~474.4765 0.00 B-4 0.00 ~~746~~745,~~515~~880.3897 4,~~679~~677.0222 0.00 B-5 0.00 ~~746~~745,~~515~~880.3897 4,~~679~~677.0222 0.00 B-6 1.1373 ~~746~~745,~~542~~907.0259 4,~~678~~675.0565 1214.9568 Totals 1.1373 ~~448~~424,~~601~~356,~~623~~140.1486 2526,~~644~~665,~~530~~396.2103 1214.9568 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,~~586~~576,~~070~~797.7442 1,~~477~~456.3648 732,~~795~~493.9678 0.00 0.00 I-A-1 127,025,000.00 ~~114~~106,~~895~~092,~~120~~199.7235 ~~153~~146,~~773~~853.2102 89,~~649~~129,~~148~~649.1690 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 ~~104~~97,~~568~~526,~~896~~559.5848 ~~123~~117,~~018~~482.5741 67,~~919~~303,~~318~~719.5392 0.00 0.00 I-A-6 10,960,000.00 10,~~598~~536,~~218~~767.7996 ~~1,073~~978.4501 60,~~377~~801.3824 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,~~346~~407,~~257~~708.2104 0.00 0.00 (61,~~450~~779.8324) 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 2624,~~142~~381,~~224~~639.1487 3029,~~754~~370.6460 1,~~729~~825,~~829~~929.6398 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 9186,~~960~~489,~~822~~192.4579 7773,~~779~~500.2409 5,~~393~~572,~~850~~337.4288 0.00 0.00 B-1 8,511,000.00 8,~~467~~460,~~344~~176.3429 7,~~168~~189.0570 0.00 0.00 0.00 B-2 2,253,000.00 2,~~241~~239,~~443~~546.6414 1,~~897~~903.5023 0.00 0.00 0.00 B-3 2,003,000.00 1,~~992~~991,~~725~~039.9702 1,~~686~~692.9504 0.00 0.00 0.00 B-4 751,000.00 ~~747~~746,~~147~~515.8838 ~~632~~634.5041 0.00 0.00 0.00 B-5 751,000.00 ~~747~~746,~~147~~515.8838 ~~632~~634.5041 0.00 0.00 0.00 B-6 751,026.80 ~~747~~746,~~174~~542.5402 ~~631~~632.3970 0.00 0.00 1.1373 Totals 500,662,812.49 ~~471~~448,~~701~~601,~~018~~623.8814 ~~400~~382,~~525~~327.3610 2223,~~760~~924,~~320~~932.0870 (61,~~450~~779.8324) 1.1373 (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 933,~~273~~950.3226 1,~~576~~542,~~797~~847.4216 0.~~96511888~~94433876 933,~~273~~950.3226 I-A-1 89,~~802~~276,~~921~~502.3792 ~~106~~96,~~092~~815,~~199~~696.3543 0.~~83520724~~76217828 89,~~802~~276,~~921~~502.3792 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 7,~~042~~421,~~337~~202.1033 9790,~~526~~105,~~559~~357.4815 0.~~85345384~~78851098 7,~~042~~421,~~337~~202.1033 I-A-6 61,~~450~~779.8324 10,~~536~~474,~~767~~988.9672 0.~~96138394~~95574715 61,~~450~~779.8324 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (61,~~450~~779.8324) 11,~~407~~469,~~708~~487.0428 1.~~03853002~~04415425 (61,~~450~~779.8324) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 1,~~760~~855,~~584~~300.2758 2422,~~381~~526,~~639~~339.8729 0.~~85345384~~78851098 1,~~760~~855,~~584~~300.2758 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 5,~~471~~645,~~629~~837.6697 8680,~~489~~843,~~192~~354.7982 0.~~89590827~~83742521 5,~~471~~645,~~629~~837.6697 B-1 7,~~168~~189.0570 8,~~460~~452,~~176~~986.2959 0.~~99402847~~99318371 7,~~168~~189.0570 B-2 1,~~897~~903.5023 2,~~239~~237,~~546~~642.1491 0.~~99402847~~99318372 1,~~897~~903.5023 B-3 1,~~686~~692.9504 1,~~991~~989,~~039~~346.0298 0.~~99402847~~99318371 1,~~686~~692.9504 B-4 ~~632~~634.5041 ~~746~~745,~~515~~880.3897 0.~~99402847~~99318372 ~~632~~634.5041 B-5 ~~632~~634.5041 ~~746~~745,~~515~~880.3897 0.~~99402847~~99318372 ~~632~~634.5041 B-6 ~~632~~634.5243 ~~746~~745,~~542~~907.0259 0.~~99402847~~99318372 ~~631~~632.3970 Totals 2324,~~099~~245,~~395~~482.7428 ~~448~~424,~~601~~356,~~623~~140.1486 0.~~89601547~~84758870 2324,~~099~~245,~~394~~480.6155

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 ~~970~~965.~~79485376~~11888288 0.~~90425569~~89147555 419.~~77171519~~88864280 0.00000000 I-A-1 127,025,000.00 ~~904~~835.~~50793718~~20723755 1.~~21057438~~15609541 6871.~~09012525~~87285889 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 ~~915~~853.~~08124926~~45383573 1.~~07653414~~02808726 6063.~~55087939~~91477167 0.00000000 I-A-6 10,960,000.00 ~~966~~961.~~99076551~~38393796 0.~~09794252~~08923449 5.~~50888504~~54755839 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1032~~1038.~~93568214~~53001636 0.00000000 0.00000000 (5.~~59433422~~62423187) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~915~~853.~~08124908~~45383573 1.~~07653405~~02808717 6063.~~55087930~~91477167 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 ~~952~~895.~~58677878~~90827229 0.~~80568522~~76135915 5557.~~87282127~~72170420 0.00000000 B-1 8,511,000.00 994.~~87067795~~02846787 0.~~84221008~~84475385 0.00000000 0.00000000 B-2 2,253,000.00 994.~~87067909~~02846871 0.~~84221039~~84475366 0.00000000 0.00000000 B-3 2,003,000.00 994.~~87067898~~02846730 0.~~84221168~~84475287 0.00000000 0.00000000 B-4 751,000.00 994.~~87067909~~02846871 0.~~84221039~~84475366 0.00000000 0.00000000 B-5 751,000.00 994.~~87067909~~02846871 0.~~84221039~~84475366 0.00000000 0.00000000 B-6 751,026.80 994.~~87067572~~02846876 0.~~84070236~~84244663 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 520.~~67597088~~78011835 ~~965~~944.~~11888288~~33876453 0.~~96511888~~94433876 520.~~67597088~~78011835 I-A-1 0.00000000 6973.~~30069963~~02895430 ~~835~~762.~~20723755~~17828325 0.~~83520724~~76217828 6973.~~30069963~~02895430 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 6164.~~62741352~~94285893 ~~853~~788.~~45383573~~51097680 0.~~85345384~~78851098 6164.~~62741352~~94285893 I-A-6 0.00000000 5.~~60682755~~63679197 ~~961~~955.~~38393796~~74714599 0.~~96138394~~95574715 5.~~60682755~~63679197 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~59433422~~62423187) 1,~~038~~044.~~53001636~~15424823 1.~~03853002~~04415425 (5.~~59433422~~62423187) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 6164.~~62741335~~94285884 ~~853~~788.~~45383573~~51097689 0.~~85345384~~78851098 6164.~~62741335~~94285884 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 5658.~~67850649~~48306335 ~~895~~837.~~90827229~~42520893 0.~~89590827~~83742521 5658.~~67850649~~48306335 B-1 0.00000000 0.~~84221008~~84475385 ~~994~~993.~~02846787~~18371402 0.~~99402847~~99318371 0.~~84221008~~84475385 B-2 0.00000000 0.~~84221039~~84475366 ~~994~~993.~~02846871~~18371505 0.~~99402847~~99318372 0.~~84221039~~84475366 B-3 0.00000000 0.~~84221168~~84475287 ~~994~~993.~~02846730~~18371443 0.~~99402847~~99318371 0.~~84221168~~84475287 B-4 0.00000000 0.~~84221039~~84475366 ~~994~~993.~~02846871~~18371505 0.~~99402847~~99318372 0.~~84221039~~84475366 B-5 0.00000000 0.~~84221039~~84475366 ~~994~~993.~~02846871~~18371505 0.~~99402847~~99318372 0.~~84221039~~84475366 B-6 0.~~00150461~~00230351 0.~~84220696~~84475015 ~~994~~993.~~02846876~~18371861 0.~~99402847~~99318372 0.~~84070236~~84244663 (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,~~586~~576,~~070~~797.7442 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% ~~114~~106,~~895~~092,~~120~~199.7235 ~~622~~574,~~348~~666.5708 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% ~~104~~97,~~568~~526,~~896~~559.5848 ~~522~~487,~~844~~632.4880 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~598~~536,~~218~~767.7996 57,~~407~~074.0216 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,~~346~~407,~~257~~708.2104 61,~~458~~791.8975 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.~~38688~~36000% 2624,~~142~~381,~~224~~639.1487 5147,~~998~~950.6356 0.00 0.00 I-A-11 0.00 6.~~11312~~14000% 2624,~~142~~381,~~224~~639.1487 ~~133~~124,~~175~~752.4672 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% 9186,~~960~~489,~~822~~192.4579 ~~498~~468,~~121~~483.1213 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~467~~460,~~344~~176.3429 45,~~864~~825.7895 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~241~~239,~~443~~546.6414 12,~~141~~130.1587 0.00 0.00 B-3 2,003,000.00 6.50000% 1,~~992~~991,~~725~~039.9702 10,~~793~~784.9379 0.00 0.00 B-4 751,000.00 6.50000% ~~747~~746,~~147~~515.8838 4,~~047~~043.0562 0.00 0.00 B-5 751,000.00 6.50000% ~~747~~746,~~147~~515.8838 4,~~047~~043.0562 0.00 0.00 B-6 751,026.80 6.50000% ~~747~~746,~~174~~542.5402 4,~~047~~043.2077 0.00 0.00 Totals 500,662,812.49 2,~~545~~420,~~455~~384.9544 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,~~576~~542,~~797~~847.4216 I-A-1 81116.6432 0.00 ~~622~~574,~~266~~549.9376 0.00 ~~106~~96,~~092~~815,~~199~~696.3543 I-A-2 1829.9625 0.00 144,~~486~~476.6131 0.00 26,677,950.00 I-A-3 0.5281 0.00 3,999.4819 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 6898.5970 0.00 ~~522~~487,~~775~~534.8910 0.00 9790,~~526~~105,~~559~~357.4815 I-A-6 711.5355 0.00 57,~~399~~062.4961 0.00 10,~~536~~474,~~767~~988.9672 I-A-7 69.3478 0.00 48,~~296~~293.6521 0.00 8,917,474.00 I-A-8 812.0651 0.00 61,~~450~~779.8324 0.00 11,~~407~~469,~~708~~487.0428 I-A-9 2742.4028 0.00 208,~~866~~851.3547 0.00 38,565,000.00 I-A-10 69.8271 0.00 5147,~~991~~940.8185 0.00 2422,~~381~~526,~~639~~339.8729 I-A-11 1725.4725 0.00 ~~133~~124,~~157~~727.9947 0.00 2422,~~381~~526,~~639~~339.8729 I-A-12 1.0764 0.00 8,123.9336 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 6594.3583 0.00 ~~498~~468,~~055~~388.7730 0.00 8680,~~489~~843,~~192~~354.7982 B-1 69.0228 0.00 45,~~858~~816.7668 0.00 8,~~460~~452,~~176~~986.2959 B-2 12.5946 0.00 12,~~139~~128.5642 0.00 2,~~239~~237,~~546~~642.1491 B-3 12.4218 0.00 10,~~792~~782.5261 0.00 1,~~991~~989,~~039~~346.0298 B-4 0.5382 0.00 4,~~046~~042.5281 0.00 ~~746~~745,~~515~~880.3897 B-5 0.5382 0.00 4,~~046~~042.5281 0.00 ~~746~~745,~~515~~880.3897 B-6 0.5382 0.00 4,~~046~~042.6695 0.00 ~~746~~745,~~542~~907.0259 Totals ~~320~~469.3701 0.00 2,~~545~~419,~~135~~915.6048 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% ~~970~~965.~~79485376~~11888288 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~904~~835.~~50793718~~20723755 4.~~89941799~~52403920 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% ~~915~~853.~~08124926~~45383573 4.~~57540622~~26726920 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~966~~961.~~99076551~~38393796 5.~~23786679~~20749635 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% ~~1032~~1038.~~93568214~~53001636 5.~~59506799~~62537075 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.~~38688~~36000% ~~915~~853.~~08124908~~45383573 1.~~82015773~~67845927 0.00000000 0.00000000 I-A-11 0.00 6.~~11312~~14000% ~~915~~853.~~08124908~~45383573 4.~~66166787~~36683865 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% ~~952~~895.~~58677878~~90827229 54.~~15984504~~85283650 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% 994.~~87067795~~02846787 5.~~38888262~~38432029 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% 994.~~87067909~~02846871 5.~~38888149~~38431869 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% 994.~~87067898~~02846730 5.~~38888168~~38431852 0.00000000 0.00000000 B-4 751,000.00 6.50000% 994.~~87067909~~02846871 5.~~38888149~~38431425 0.00000000 0.00000000 B-5 751,000.00 6.50000% 994.~~87067909~~02846871 5.~~38888149~~38431425 0.00000000 0.00000000 B-6 751,026.80 6.50000% 994.~~87067572~~02846876 5.~~38888892~~38432184 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 ~~965~~944.~~11888288~~33876453 I-A-1 0.~~00064271~~00091573 0.00000000 4.~~89877528~~52312348 0.00000000 ~~835~~762.~~20723755~~17828325 I-A-2 0.~~00071070~~00109641 0.00000000 5.~~41595625~~41557016 0.00000000 1000.00000000 I-A-3 0.~~00070417~~00109687 0.00000000 5.~~41596249~~41556978 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00060023~~00086372 0.00000000 4.~~57480599~~26640548 0.00000000 ~~853~~788.~~45383573~~51097680 I-A-6 0.~~00068704~~00105383 0.00000000 5.~~23717974~~20644252 0.00000000 ~~961~~955.~~38393796~~74714599 I-A-7 0.~~00071096~~00109672 0.00000000 5.~~41595636~~41557060 0.00000000 1000.00000000 I-A-8 0.~~00073376~~00113888 0.00000000 5.~~59433422~~62423187 0.00000000 ~~1038~~1044.~~53001636~~15424823 I-A-9 0.~~00071049~~00109633 0.00000000 5.~~41595618~~41557034 0.00000000 1000.00000000 I-A-10 0.~~00023873~~00033989 0.00000000 1.~~81991900~~67811938 0.00000000 ~~853~~788.~~45383573~~51097689 I-A-11 0.~~00061152~~00088385 0.00000000 4.~~66105635~~36595480 0.00000000 ~~853~~788.~~45383573~~51097689 I-A-12 0.~~00071333~~00109333 0.00000000 5.~~41595333~~41557333 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.~~00067694~~00098231 0.00000000 54.~~15916810~~85185419 0.00000000 ~~895~~837.~~90827229~~42520893 B-1 0.~~00070732~~00109035 0.00000000 5.~~38817530~~38323111 0.00000000 ~~994~~993.~~02846787~~18371402 B-2 0.~~00070573~~00109188 0.00000000 5.~~38817577~~38323125 0.00000000 ~~994~~993.~~02846871~~18371505 B-3 0.~~00070894~~00108837 0.00000000 5.~~38817773~~38323015 0.00000000 ~~994~~993.~~02846730~~18371443 B-4 0.~~00070573~~00109188 0.00000000 5.~~38817577~~38323569 0.00000000 ~~994~~993.~~02846871~~18371505 B-5 0.~~00070573~~00109188 0.00000000 5.~~38817577~~38323569 0.00000000 ~~994~~993.~~02846871~~18371505 B-6 0.~~00070570~~00109184 0.00000000 5.~~38816990~~38323000 0.00000000 ~~994~~993.~~02846876~~18371861 (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,~~123~~117,~~486~~529.9931 1,~~117~~088,~~529~~022.3167 9593.~~75981436~~23142397% II-A-PO 0.00000% 0.00 0.00 ~~462,583.75~~ 459,268.11 98454,824.~~39220304~~49 97.44021541%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~29,941~~0.6600 Deposits Payments of Interest and Principal 2526,~~505~~932,~~352~~325.7406 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~204~~26,~~781~~338.40 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2526,~~710~~958,~~134~~663.1446 Withdrawals Reimbursement for Servicer Advances 0204,781.0040 Payment of Service Fee 9487,~~559~~507.2817 Payment of Interest and Principal 2526,~~645~~666,~~516~~374.5191 Total Withdrawals (Pool Distribution Amount) 2526,~~740~~958,~~075~~663.7948 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1113,~~073~~011.7014 Servicing Fee Support 1012,~~739~~521.6401 Non-Supported Prepayment/Curtailment Interest Shortfall ~~334~~490.0613

SERVICING FEES Gross Servicing Fee 9893,~~616~~673.4903 Master Servicing Fee 6,~~682~~355.4315 Supported Prepayment/Curtailment Interest Shortfall 1012,~~739~~521.6401 Net Servicing Fee 9487,~~559~~507.2817

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 999.8780 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 4,~~857~~843.2556 1321.6912 0.00 4,~~843~~822.5644

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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 01 0 0 0 01 0350,905.0058 0.00 0.00 0.00 0350,905.0058 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 01 0 0 0 01 0350,905.0058 0.00 0.00 0.00 0350,905.0058 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.~~000000~~106157% 0.000000% 0.000000% 0.000000% 0.~~000000~~106157% 0.~~000000~~080267% 0.000000% 0.000000% 0.000000% 0.~~000000~~080267% 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~~106157% 0.000000% 0.000000% 0.000000% 0.~~000000~~106157% 0.~~000000~~080267% 0.000000% 0.000000% 0.000000% 0.~~000000~~080267%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 01 0 0 0 01 0350,905.0058 0.00 0.00 0.00 0350,905.0058 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 01 0 0 0 01 0350,905.0058 0.00 0.00 0.00 0350,905.0058 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~~132275% 0.000000% 0.000000% 0.000000% 0.~~000000~~132275% 0.~~000000~~103086% 0.000000% 0.000000% 0.000000% 0.~~000000~~103086% 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~~132275% 0.000000% 0.000000% 0.000000% 0.~~000000~~132275% 0.~~000000~~103086% 0.000000% 0.000000% 0.000000% 0.~~000000~~103086% 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 ~~324~~138,~~950~~850.6267

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~447~~422,~~024~~813,~~825~~293.7270 99.~~64850831~~63642634% 96.~~671806~~484640% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~340~~325,~~932~~997,~~626~~597.3727 7576.~~99897298~~82169901% 2322.~~649535~~814727% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~314~~299,~~254~~319,~~676~~647.3727 70.~~05205959~~53501021% 56.~~946913~~286689% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~294~~279,~~254~~319,~~676~~647.3727 65.~~59376097~~82198780% 4.~~458299~~713022% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~294~~279,~~254~~319,~~676~~647.3727 65.~~59376097~~82198780% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~196~~189,~~728~~214,~~116~~290.8912 4344.~~85363466~~58855944% 21.~~740126~~233428% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~186~~178,~~191~~739,~~348~~301.9340 4142.~~50483175~~12011662% 2.~~348803~~468443% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~177~~169,~~273~~821,~~874~~827.9340 3940.~~51699365~~01870388% 12.~~987838~~101413% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~165~~158,~~866~~352,~~166~~340.8912 3637.~~97404520~~31590635% 2.~~542948~~702798% 0.000000% Class I-A-9 141,626,326.80 28.28776639% ~~127~~119,~~301~~787,~~166~~340.8912 28.~~37733087~~22802090% 89.~~596714~~087885% 0.000000% Class I-A-10 113,058,126.80 22.58169051% ~~102~~97,~~919~~261,~~527~~000.0283 22.~~94229929~~91966381% 5.~~435032~~308357% 0.000000% Class I-A-11 113,058,126.80 22.58169051% ~~102~~97,~~919~~261,~~527~~000.0283 22.~~94229929~~91966381% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% ~~101~~95,~~419~~761,~~527~~000.0283 22.~~60792690~~56618713% 0.~~334372~~353477% 0.000000% Class I-AR 111,558,076.80 22.28207768% ~~101~~95,~~419~~761,~~527~~000.0283 22.~~60792690~~56618713% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% ~~101~~95,~~419~~761,~~527~~000.0283 22.~~60792690~~56618713% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 14,~~930~~917,~~334~~646.2301 3.~~32819443~~51535999% 19.~~279732~~050827% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~470~~464,~~157~~659.9442 1.~~44229481~~52340423% 1.~~885900~~991956% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~230~~227,~~611~~016.8051 0.~~94306654~~99610118% 0.~~499228~~527303% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~239~~237,~~572~~669.7853 0.~~49923421~~52730933% 0.~~443832~~468792% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~493~~491,~~057~~788.4056 0.~~33282479~~35154165% 0.~~166409~~175768% 0.000000% Class B-5 751,026.80 0.15000651% ~~746~~745,~~542~~907.0259 0.~~16641536~~17577396% 0.~~166409~~175768% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~166415~~175774% 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.~~908609~~899795% Weighted Average Net Coupon 6.~~478518~~477165% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~351~~350 Beginning Scheduled Collateral Loan Count ~~1,038~~992 Number Of Loans Paid In Full 4650 Ending Scheduled Collateral Loan Count ~~992~~942 Beginning Scheduled Collateral Balance ~~471~~448,~~701~~601,~~018~~623.8714 Ending Scheduled Collateral Balance ~~448~~424,~~601~~356,~~623~~140.1486 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2002 ~~463~~437,~~356~~174,~~055~~676.3066 Ending Scheduled Balance For Wells Fargo Serviced ~~446~~422,~~613~~684,~~001~~526.1602 Ending Scheduled Balance For Other Servicers 1,~~988~~671,~~621~~614.9884 Monthly P &I Constant 32,~~071~~923,~~757~~340.5943 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2526,~~552~~573,~~260~~305.5289 Ending Scheduled Balance for Premium Loans ~~281~~262,~~192~~761,~~462~~042.8676 Ending scheduled Balance For discounted Loans ~~167~~161,~~409~~595,~~160~~098.2810 Scheduled Principal ~~399~~381,~~453~~350.0283 Unscheduled Principal 2223,~~699~~864,~~942~~131.7145 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~436~~412,~~167~~328,~~128~~754.7081 Greater Than 80%, less than or equal to 85% 3,~~957~~536,~~824~~052.6308 Greater than 85%, less than or equal to 95% 8,~~504~~495,~~843~~030.0456 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.~~926341~~917451 6.~~838676~~829374 6.~~908609~~899795 Weighted Average Net Rate 6.~~481021~~479762 6.~~468646~~466804 6.~~478518~~477165 Weighted Average Maturity ~~351~~350 ~~352~~ 351 350 Beginning Loan Count ~~830~~796 ~~208~~196 ~~1,038~~992 Loans Paid In Full 3440 1210 4650 Ending Loan Count ~~796~~756 ~~196~~186 ~~992~~942 Beginning Scheduled Balance ~~376~~358,~~292~~670,~~890~~964.10 9589,~~408~~930,~~128~~659.7704 ~~471~~448,~~701~~601,~~018~~623.8714 Ending scheduled Balance ~~358~~340,~~670~~078,~~964~~297.1073 8984,~~930~~277,~~659~~843.0413 ~~448~~424,~~601~~356,~~623~~140.1486 Record Date 0708/31/2002 0708/31/2002 0708/31/2002 Principal And Interest Constant 2,~~450~~337,~~646~~294.1555 ~~621~~586,~~111~~045.4488 32,~~071~~923,~~757~~340.5943 Scheduled Principal ~~318~~304,~~717~~884.1586 8076,~~735~~465.8797 ~~399~~381,~~453~~350.0283 Unscheduled Principal 1718,~~303~~287,~~208~~781.8551 5,~~396~~576,~~733~~349.8694 2223,~~699~~864,~~942~~131.7145 Scheduled Interest 2,~~116~~016,~~289~~677.6792 ~~535~~504,~~612~~725.3217 2,~~651~~521,~~901~~403.9909 Servicing Fees 7874,~~656~~854.9685 1918,~~959~~818.5318 9893,~~616~~673.4903 Master Servicing Fees 5,~~330~~081.8114 1,~~351~~274.6101 6,~~682~~355.4315 Trustee Fee 0.00 0.00 0.00 FRY Amount 5550,~~654~~885.6224 87,~~108~~079.7141 6357,~~763~~964.3265 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~976~~885,~~647~~856.2768 ~~506~~477,~~192~~553.4758 2,~~482~~363,~~839~~410.7425 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