8-K 1 wfm02003.txt OCTOBER 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): October 25, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-05 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On October 25, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-3 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 2002-3 Trust, relating to the October 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 2002-3 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/31/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-3 Trust, relating to the October 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: WFMBS Series: 2002-3 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 94978FAV9 PO 0.00000% 1,~~983~~949,~~694~~073.5163 0.00 3430,~~620~~507.8812 A-1 94978FAA5 SEQ 5.50000% 40,~~432~~108,~~729~~131.2342 ~~185~~183,~~278~~816.5217 ~~324~~351,~~597~~843.8222 A-2 94978FAB3 SEQ 2.~~21000~~21375% 26,~~955~~738,~~152~~754.8228 49,~~632~~324.1801 ~~216~~234,~~398~~562.5415 A-3 94978FAC1 SEQ 5.~~79000~~78625% 0.00 ~~130~~128,~~031~~921.8398 0.00 A-4 94978FAD9 SEQ 6.50000% 21,~~691~~809,~~738~~210.0274 ~~117~~118,~~472~~125.7202 (~~117~~118,~~472~~125.7202) A-5 94978FAE7 SEQ 6.50000% 31,822,100.00 172,~~334~~357.2274 0.00 A-6 94978FAF4 SEQ 2.~~46000~~46375% 5245,~~364~~560,~~254~~209.8824 ~~107~~93,~~324~~534.6231 610,~~804~~150,~~045~~350.6452 A-7 94978FAG2 SEQ 19.~~63000~~61781% 1614,~~112~~018,~~078~~525.4292 ~~263~~229,~~512~~161.4843 23,~~093~~123,~~552~~184.5178 A-8 94978FAH0 SEQ 5.50000% 2,~~893~~472,~~043~~603.11 13 11,~~257~~331.0598 ~~420~~452,~~439~~775.9832 A-9 94978FAJ6 SEQ 5.50000% 71,743,000.00 328,~~754~~799.3825 0.00 A-10 94978FAK3 SEQ 6.50000% 8,134,000.00 44,~~050~~056.0911 0.00 A-11 94978FAL1 SEQ 6.50000% 38,882,000.00 210,~~567~~596.4721 0.00 A-12 94978FAM9 SEQ 6.50000% 7,124,000.00 38,~~580~~585.3965 0.00 A-13 94978FAN7 SEQ 2.~~56000~~56375% 43,~~497~~004,~~835~~989.2750 9291,~~776~~871.2799 ~~492~~543,~~845~~517.7812 A-14 94978FAP2 SEQ 5.~~94000~~93625% 0.00 76,~~158~~115.8140 0.00 A-15 94978FAQ0 SEQ 2.~~21000~~21375% 35,871,500.00 66,~~049~~170.7485 0.00 A-16 94978FAR8 SEQ 6.~~29000~~28625% 0.00 187,~~987~~901.7330 0.00 A-17 94978FAS6 SEQ 19.~~30500~~29281% 12,~~938~~851,~~865~~903.7698 ~~208~~206,~~111~~610.1413 8697,~~961~~578.7830 A-18 94978FAT4 SEQ 3.~~45000~~45375% 3222,~~527~~897,~~477~~814.1046 9365,~~497~~898.2420 914,~~629~~506,~~662~~054.6492 A-19 94978FAU1 SEQ 19.~~71667~~70042% 75,~~506~~284,~~340~~111.8703 ~~123~~86,~~307~~743.9630 23,~~222~~347,~~229~~551.8414 A-R 94978FAW7 RES 6.50000% 0.00 0.00 0.00 A-LR 94978FAX5 RES 6.50000% 0.00 0.00 0.00 B-1 94978FAY3 SUB 6.50000% 7,~~717~~710,~~200~~437.9464 41,~~792~~761.9097 6,~~763~~655.3082 B-2 94978FAZ0 SUB 6.50000% 2,~~488~~486,~~842~~660.0786 13,~~478~~468.4548 2,~~181~~146.2054 B-3 94978FBA4 SUB 6.50000% 1,~~991~~989,~~471~~726.5524 10,~~784~~776.9294 1,~~745~~717.3157 B-4 94978FBB2 SUB 6.50000% ~~747~~746,~~050~~395.5281 4,~~045~~042.6970 ~~654~~644.7130 B-5 94978FBC0 SUB 6.50000% ~~995~~994,~~735~~863.7712 5,~~392~~388.4647 ~~872~~858.6679 B-6 94978FBD8 SUB 6.50000% ~~747~~746,~~394~~739.5857 4,~~047~~044.5556 ~~655~~644.0160 Totals ~~467~~444,~~167~~946,~~505~~750.4257 2,~~519~~399,~~226~~404.8115 2232,~~220~~732,~~754~~467.8819

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~949~~918,~~073~~566.6350 3430,~~620~~507.8812 0.00 A-1 0.00 4039,~~108~~756,~~131~~288.4219 ~~509~~535,~~876~~659.3439 0.00 A-2 0.00 26,~~738~~504,~~754~~192.2813 ~~266~~283,~~030~~886.7216 0.00 A-3 0.00 0.00 ~~130~~128,~~031~~921.8398 0.00 A-4 0.00 21,~~809~~927,~~210~~335.7476 0.00 0.00 A-5 0.00 31,822,100.00 172,~~334~~357.2274 0.00 A-6 0.00 4535,~~560~~409,~~209~~858.2471 610,~~911~~243,~~370~~884.2683 0.00 A-7 0.00 1410,~~018~~895,~~525~~341.9214 23,~~357~~352,~~064~~346.9921 0.00 A-8 0.00 2,~~472~~019,~~603~~827.1381 ~~433~~464,~~697~~107.0330 0.00 A-9 0.00 71,743,000.00 328,~~754~~799.3825 0.00 A-10 0.00 8,134,000.00 44,~~050~~056.0911 0.00 A-11 0.00 38,882,000.00 210,~~567~~596.4721 0.00 A-12 0.00 7,124,000.00 38,~~580~~585.3965 0.00 A-13 0.00 4342,~~004~~461,~~989~~472.5037 ~~585~~635,~~622~~389.0511 0.00 A-14 0.00 0.00 76,~~158~~115.8140 0.00 A-15 0.00 35,871,500.00 66,~~049~~170.7485 0.00 A-16 0.00 0.00 187,~~987~~901.7330 0.00 A-17 0.00 12,~~851~~754,~~903~~325.9868 ~~295~~304,~~072~~188.9243 0.00 A-18 0.00 228,~~897~~391,~~814~~759.4653 914,~~723~~571,~~159~~953.8812 0.00 A-19 0.00 51,~~284~~936,~~111~~559.0389 23,~~345~~434,~~537~~294.8044 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 7,~~710~~703,~~437~~781.6482 48,~~556~~417.2079 0.00 B-2 0.00 2,~~486~~484,~~660~~514.8632 15,~~659~~615.6502 0.00 B-3 0.00 1,~~989~~988,~~726~~008.2466 12,~~530~~494.2351 0.00 B-4 0.00 ~~746~~745,~~395~~751.8150 4,~~700~~687.4000 0.00 B-5 0.00 994,~~863~~004.1233 6,~~265~~247.1226 0.00 B-6 0.00 746,~~739~~094.5797 4,~~702~~689.5616 0.00 Totals 0.00 ~~444~~412,~~946~~214,~~750~~283.5731 2435,~~739~~131,~~981~~871.6934 0.00 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 2,062,577.09 1,~~983~~949,~~694~~073.5163 1,~~901~~887.0426 3228,~~719~~619.8486 0.00 0.00 A-1 41,801,400.00 40,~~432~~108,~~729~~131.2342 53,~~779~~979.7158 ~~318~~347,~~818~~863.1164 0.00 0.00 A-2 27,867,600.00 26,~~955~~738,~~152~~754.8228 32,~~853~~653.1405 ~~212~~231,~~545~~909.4010 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 0.00 A-4 21,000,000.00 21,~~691~~809,~~738~~210.0274 0.00 0.00 (~~117~~118,~~472~~125.7202) 0.00 A-5 31,822,100.00 31,822,100.00 0.00 0.00 0.00 0.00 A-6 61,811,100.00 5245,~~364~~560,~~254~~209.8824 ~~121~~114,~~151~~807.17 610,~~682~~035,~~894~~543.4736 0.00 0.00 A-7 19,018,800.00 1614,~~112~~018,~~078~~525.4292 3735,~~277~~325.28 23,~~056~~087,~~275~~859.2249 0.00 0.00 A-8 3,281,000.00 2,~~893~~472,~~043~~603.1113 75,~~486~~121.2519 ~~412~~447,~~953~~654.7313 0.00 0.00 A-9 71,743,000.00 71,743,000.00 0.00 0.00 0.00 0.00 A-10 8,134,000.00 8,134,000.00 0.00 0.00 0.00 0.00 A-11 38,882,000.00 38,882,000.00 0.00 0.00 0.00 0.00 A-12 7,124,000.00 7,124,000.00 0.00 0.00 0.00 0.00 A-13 46,311,100.00 43,~~497~~004,~~835~~989.2750 86,~~775~~147.4954 ~~484~~537,~~070~~369.2959 0.00 0.00 A-14 0.00 0.00 0.00 0.00 0.00 0.00 A-15 35,871,500.00 35,871,500.00 0.00 0.00 0.00 0.00 A-16 0.00 0.00 0.00 0.00 0.00 0.00 A-17 13,744,800.00 12,~~938~~851,~~865~~903.7698 1,~~548~~103.4267 8596,~~413~~474.3662 0.00 0.00 A-18 44,891,925.00 3222,~~527~~897,~~477~~814.1046 ~~171~~164,~~463~~073.4106 914,~~458~~341,~~199~~981.2386 0.00 0.00 A-19 10,359,675.00 75,~~506~~284,~~340~~111.8703 3937,~~568~~863.4801 23,~~182~~309,~~661~~688.3612 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 7,758,000.00 7,~~717~~710,~~200~~437.9464 6,~~763~~655.3082 0.00 0.00 0.00 B-2 2,502,000.00 2,~~488~~486,~~842~~660.0786 2,~~181~~146.2054 0.00 0.00 0.00 B-3 2,002,000.00 1,~~991~~989,~~471~~726.5524 1,~~745~~717.3157 0.00 0.00 0.00 B-4 751,000.00 ~~747~~746,~~050~~395.5281 ~~654~~644.7130 0.00 0.00 0.00 B-5 1,001,000.00 ~~995~~994,~~735~~863.7712 ~~872~~858.6679 0.00 0.00 0.00 B-6 751,345.88 ~~747~~746,~~394~~739.5857 ~~655~~644.0160 0.00 0.00 0.00 Totals 500,492,022.97 ~~467~~444,~~167~~946,~~505~~750.4257 ~~411~~385,~~676~~628.5843 2132,~~926~~464,~~551~~963.0177 (~~117~~118,~~472~~125.7202) 0.00 (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 3430,~~620~~507.8812 1,~~949~~918,~~073~~566.6350 0.~~94497008~~93017929 3430,~~620~~507.8812 A-1 ~~324~~351,~~597~~843.8222 4039,~~108~~756,~~131~~288.4219 0.~~95949254~~95107552 ~~324~~351,~~597~~843.8222 A-2 ~~216~~234,~~398~~562.5415 26,~~738~~504,~~754~~192.2813 0.~~95949254~~95107552 ~~216~~234,~~398~~562.5415 A-3 0.00 0.00 0.00000000 0.00 A-4 (~~117~~118,~~472~~125.7202) 21,~~809~~927,~~210~~335.7476 1.~~03853384~~04415885 (~~117~~118,~~472~~125.7202) A-5 0.00 31,822,100.00 1.00000000 0.00 A-6 610,~~804~~150,~~045~~350.6452 4535,~~560~~409,~~209~~858.2471 0.~~73708782~~57287217 610,~~804~~150,~~045~~350.6452 A-7 23,~~093~~123,~~552~~184.5178 1410,~~018~~895,~~525~~341.9214 0.~~73708782~~57287217 23,~~093~~123,~~552~~184.5178 A-8 ~~420~~452,~~439~~775.9832 2,~~472~~019,~~603~~827.1381 0.~~75361266~~61561347 ~~420~~452,~~439~~775.9832 A-9 0.00 71,743,000.00 1.00000000 0.00 A-10 0.00 8,134,000.00 1.00000000 0.00 A-11 0.00 38,882,000.00 1.00000000 0.00 A-12 0.00 7,124,000.00 1.00000000 0.00 A-13 ~~492~~543,~~845~~517.7812 4342,~~004~~461,~~989~~472.5037 0.~~92861084~~91687462 ~~492~~543,~~845~~517.7812 A-14 0.00 0.00 0.00000000 0.00 A-15 0.00 35,871,500.00 1.00000000 0.00 A-16 0.00 0.00 0.00000000 0.00 A-17 8697,~~961~~578.7830 12,~~851~~754,~~903~~325.9868 0.~~93503754~~92793825 8697,~~961~~578.7830 A-18 914,~~629~~506,~~662~~054.6492 228,~~897~~391,~~814~~759.4653 0.~~51006533~~18693249 914,~~629~~506,~~662~~054.6492 A-19 23,~~222~~347,~~229~~551.8414 51,~~284~~936,~~111~~559.0389 0.~~51006533~~18693249 23,~~222~~347,~~229~~551.8414 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~763~~655.3082 7,~~710~~703,~~437~~781.6482 0.~~99386925~~99301132 6,~~763~~655.3082 B-2 2,~~181~~146.2054 2,~~486~~484,~~660~~514.8632 0.~~99386925~~99301132 2,~~181~~146.2054 B-3 1,~~745~~717.3157 1,~~989~~988,~~726~~008.2466 0.~~99386925~~99301132 1,~~745~~717.3157 B-4 ~~654~~644.7130 ~~746~~745,~~395~~751.8150 0.~~99386925~~99301132 ~~654~~644.7130 B-5 ~~872~~858.6679 994,~~863~~004.1233 0.~~99386925~~99301132 ~~872~~858.6679 B-6 ~~655~~644.0160 746,~~739~~094.5797 0.~~99386925~~99301133 ~~655~~644.0160 Totals 2232,~~220~~732,~~754~~467.8819 ~~444~~412,~~946~~214,~~750~~283.5731 0.~~88901867~~82361809 2232,~~220~~732,~~754~~467.8819

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 2,062,577.09 ~~961~~944.~~75533008~~97007625 0.~~92168191~~91500095 1513.~~86357192~~87577712 0.00000000 A-1 41,801,400.00 ~~967~~959.~~25777677~~49253901 0.~~13826594~~09520207 78.~~62697206~~32181793 0.00000000 A-2 27,867,600.00 ~~967~~959.~~25777677~~49253901 0.~~13826594~~09520195 78.~~62697182~~32181817 0.00000000 A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-4 21,000,000.00 ~~1032~~1038.~~93990571~~53384476 0.00000000 0.00000000 (5.~~59393905~~62500095) A-5 31,822,100.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 61,811,100.00 ~~847~~737.~~16587927~~08782468 1.~~96002288~~85738759 ~~108~~162.~~11803171~~35827157 0.00000000 A-7 19,018,800.00 ~~847~~737.~~16587902~~08782468 1.~~96002271~~85738743 ~~108~~162.~~11803163~~35827129 0.00000000 A-8 3,281,000.00 ~~881~~753.~~75651021~~61265773 21.~~28169765~~56086254 ~~125~~136.~~86215483~~43832063 0.00000000 A-9 71,743,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-10 8,134,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 38,882,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-12 7,124,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 46,311,100.00 ~~939~~928.~~25290632~~61084060 0.~~18948999~~13274442 1011.~~45257595~~60347282 0.00000000 A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-15 35,871,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-16 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-17 13,744,800.00 ~~941~~935.~~36442582~~03754002 0.~~11265497~~08029728 67.~~21423084~~01899045 0.00000000 A-18 44,891,925.00 ~~724~~510.~~57300728~~06532823 3.~~81947110~~65484572 ~~210~~319.~~68820796~~47798763 0.00000000 A-19 10,359,675.00 ~~724~~510.~~57300736~~06532830 3.~~81947117~~65484535 ~~210~~319.~~68820788~~47798749 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,758,000.00 ~~994~~993.~~74103377~~86924981 0.~~87178396~~85792988 0.00000000 0.00000000 B-2 2,502,000.00 ~~994~~993.~~74103517~~86924860 0.~~87178257~~85792966 0.00000000 0.00000000 B-3 2,002,000.00 ~~994~~993.~~74103397~~86925075 0.~~87178322~~85792707 0.00000000 0.00000000 B-4 751,000.00 ~~994~~993.~~74103862~~86925433 0.~~87178429~~85792277 0.00000000 0.00000000 B-5 1,001,000.00 ~~994~~993.~~74102897~~86925075 0.~~87178821~~85793207 0.00000000 0.00000000 B-6 751,345.88 ~~994~~993.~~74103724~~86925500 0.~~87178225~~85792711 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 1614.~~78525383~~79077807 ~~944~~930.~~97007625~~17929332 0.~~94497008~~93017929 1614.~~78525383~~79077807 A-1 0.00000000 78.~~76523801~~41702000 ~~959~~951.~~49253901~~07551876 0.~~95949254~~95107552 78.~~76523801~~41702000 A-2 0.00000000 78.~~76523777~~41702012 ~~959~~951.~~49253901~~07551888 0.~~95949254~~95107552 78.~~76523777~~41702012 A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-4 0.00000000 (5.~~59393905~~62500095) 1,~~038~~044.~~53384476~~15884571 1.~~03853384~~04415885 (5.~~59393905~~62500095) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 ~~110~~164.~~07805459~~21565900 ~~737~~572.~~08782468~~87216552 0.~~73708782~~57287217 ~~110~~164.~~07805459~~21565900 A-7 0.00000000 ~~110~~164.~~07805487~~21565924 ~~737~~572.~~08782468~~87216544 0.~~73708782~~57287217 ~~110~~164.~~07805487~~21565924 A-8 0.00000000 ~~128~~137.~~14385248~~99918318 ~~753~~615.~~61265773~~61347455 0.~~75361266~~61561347 ~~128~~137.~~14385248~~99918318 A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 1011.~~64206594~~73621702 ~~928~~916.~~61084060~~87462336 0.~~92861084~~91687462 1011.~~64206594~~73621702 A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-16 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-17 0.00000000 67.~~32688580~~09928846 ~~935~~927.~~03754002~~93825156 0.~~93503754~~92793825 67.~~32688580~~09928846 A-18 0.00000000 ~~214~~323.~~50767905~~13283335 ~~510~~186.~~06532823~~93249465 0.~~51006533~~18693249 ~~214~~323.~~50767905~~13283335 A-19 0.00000000 ~~214~~323.~~50767905~~13283380 ~~510~~186.~~06532830~~93249450 0.~~51006533~~18693249 ~~214~~323.~~50767905~~13283380 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~87178396~~85792988 993.~~86924981~~01131993 0.~~99386925~~99301132 0.~~87178396~~85792988 B-2 0.00000000 0.~~87178257~~85792966 993.~~86924860~~01131894 0.~~99386925~~99301132 0.~~87178257~~85792966 B-3 0.00000000 0.~~87178322~~85792707 993.~~86925075~~01131868 0.~~99386925~~99301132 0.~~87178322~~85792707 B-4 0.00000000 0.~~87178429~~85792277 993.~~86925433~~01131824 0.~~99386925~~99301132 0.~~87178429~~85792277 B-5 0.00000000 0.~~87178821~~85793207 993.~~86925075~~01131868 0.~~99386925~~99301132 0.~~87178821~~85793207 B-6 0.00000000 0.~~87178225~~85792711 993.~~86925500~~01132789 0.~~99386925~~99301133 0.~~87178225~~85792711 (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 2,062,577.09 0.00000% 1,~~983~~949,~~694~~073.5163 0.00 0.00 0.00 A-1 41,801,400.00 5.50000% 40,~~432~~108,~~729~~131.2342 ~~185~~183,~~316~~828.6894 0.00 0.00 A-2 27,867,600.00 2.~~21000~~21375% 26,~~955~~738,~~152~~754.8228 49,~~642~~327.4143 0.00 0.00 A-3 0.00 5.~~79000~~78625% 26,~~955~~738,~~152~~754.8228 ~~130~~128,~~058~~930.6193 0.00 0.00 A-4 21,000,000.00 6.50000% 21,~~691~~809,~~738~~210.0274 ~~117~~118,~~496~~133.9122 0.00 0.00 A-5 31,822,100.00 6.50000% 31,822,100.00 172,369.71 0.00 0.00 A-6 61,811,100.00 2.~~46000~~46375% 5245,~~364~~560,~~254~~209.8824 ~~107~~93,~~346~~540.7280 0.00 0.00 A-7 19,018,800.00 19.~~63000~~61781% 1614,~~112~~018,~~078~~525.4292 ~~263~~229,~~566~~177.7534 0.00 0.00 A-8 3,281,000.00 5.50000% 2,~~893~~472,~~043~~603.11 13 11,~~259~~332.7876 0.00 0.00 A-9 71,743,000.00 5.50000% 71,743,000.00 328,822.08 0.00 0.00 A-10 8,134,000.00 6.50000% 8,134,000.00 44,059.17 0.00 0.00 A-11 38,882,000.00 6.50000% 38,882,000.00 210,610.83 0.00 0.00 A-12 7,124,000.00 6.50000% 7,124,000.00 38,588.33 0.00 0.00 A-13 46,311,100.00 2.~~56000~~56375% 43,~~497~~004,~~835~~989.2750 9291,~~795~~878.3837 0.00 0.00 A-14 0.00 5.~~94000~~93625% 1,~~446~~236,~~521~~301.5557 76,~~160~~115.2883 0.00 0.00 A-15 35,871,500.00 2.~~21000~~21375% 35,871,500.00 66,~~063~~175.3544 0.00 0.00 A-16 0.00 6.~~29000~~28625% 35,871,500.00 ~~188~~187,~~026~~914.4535 0.00 0.00 A-17 13,744,800.00 19.~~30500~~29281% 12,~~938~~851,~~865~~903.7698 ~~208~~206,~~154~~624.0048 0.00 0.00 A-18 44,891,925.00 3.~~45000~~45375% 3222,~~527~~897,~~477~~814.1046 9365,~~516~~902.5077 0.00 0.00 A-19 10,359,675.00 19.~~71667~~70042% 75,~~506~~284,~~340~~111.8703 ~~123~~86,~~333~~749.3532 0.00 0.00 A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 B-1 7,758,000.00 6.50000% 7,~~717~~710,~~200~~437.9464 41,~~801~~764.5187 0.00 0.00 B-2 2,502,000.00 6.50000% 2,~~488~~486,~~842~~660.0786 13,~~481~~469.2341 0.00 0.00 B-3 2,002,000.00 6.50000% 1,~~991~~989,~~471~~726.5524 10,~~787~~777.1468 0.00 0.00 B-4 751,000.00 6.50000% ~~747~~746,~~050~~395.5281 4,~~046~~042.5298 0.00 0.00 B-5 1,001,000.00 6.50000% ~~995~~994,~~735~~863.7712 5,~~393~~388.5784 0.00 0.00 B-6 751,345.88 6.50000% ~~747~~746,~~394~~739.5857 4,~~048~~044.3984 0.00 0.00 Totals 500,492,022.97 2,~~519~~399,~~745~~570.6572 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,~~949~~918,~~073~~566.6350 A-1 3812.1676 0.00 ~~185~~183,~~278~~816.5217 0.00 4039,~~108~~756,~~131~~288.4219 A-2 103.2243 0.00 49,~~632~~324.1801 0.00 26,~~738~~504,~~754~~192.2813 A-3 268.7895 0.00 ~~130~~128,~~031~~921.8398 0.00 26,~~738~~504,~~754~~192.2813 A-4 248.1920 0.00 ~~117~~118,~~472~~125.7202 0.00 21,~~809~~927,~~210~~335.7476 A-5 3511.4997 0.00 172,~~334~~357.2274 0.00 31,822,100.00 A-6 226.1050 0.00 ~~107~~93,~~324~~534.6231 0.00 4535,~~560~~409,~~209~~858.2471 A-7 5415.2791 0.00 ~~263~~229,~~512~~161.4843 0.00 1410,~~018~~895,~~525~~341.9214 A-8 20.7379 0.00 1311,~~257~~331.0598 0.00 2,~~472~~019,~~603~~827.1381 A-9 6722.7183 0.00 328,~~754~~799.3825 0.00 71,743,000.00 A-10 93.0706 0.00 44,~~050~~056.0911 0.00 8,134,000.00 A-11 4314.3762 0.00 210,~~567~~596.4721 0.00 38,882,000.00 A-12 72.9568 0.00 38,~~580~~585.3965 0.00 7,124,000.00 A-13 196.1138 0.00 9291,~~776~~871.2799 0.00 4342,~~004~~461,~~989~~472.5037 A-14 10.4742 0.00 76,~~158~~115.8140 0.00 1,~~236~~009,~~301~~913.5791 A-15 134.60 0.00 66,~~049~~170.7485 0.00 35,871,500.00 A-16 3813.7205 0.00 187,~~987~~901.7330 0.00 35,871,500.00 A-17 4214.8635 0.00 ~~208~~206,~~111~~610.1413 0.00 12,~~851~~754,~~903~~325.9868 A-18 194.2658 0.00 9365,~~497~~898.2420 0.00 228,~~897~~391,~~814~~759.4653 A-19 256.4002 0.00 ~~123~~86,~~307~~743.9630 0.00 51,~~284~~936,~~111~~559.0389 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 82.6190 0.00 41,~~792~~761.9097 0.00 7,~~710~~703,~~437~~781.6482 B-2 20.7894 0.00 13,~~478~~468.4548 0.00 2,~~486~~484,~~660~~514.8632 B-3 20.2275 0.00 10,~~784~~776.9294 0.00 1,~~989~~988,~~726~~008.2466 B-4 0.8328 0.00 4,~~045~~042.6970 0.00 ~~746~~745,~~395~~751.8150 B-5 10.1137 0.00 5,~~392~~388.4647 0.00 994,~~863~~004.1233 B-6 0.8328 0.00 4,~~047~~044.5556 0.00 746,~~739~~094.5797 Totals ~~518~~166.8462 0.00 2,~~519~~399,~~226~~404.8115 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 2,062,577.09 0.00000% ~~961~~944.~~75533008~~97007625 0.00000000 0.00000000 0.00000000 A-1 41,801,400.00 5.50000% ~~967~~959.~~25777677~~49253901 4.~~43326491~~39767424 0.00000000 0.00000000 A-2 27,867,600.00 2.~~21000~~21375% ~~967~~959.~~25777677~~49253901 1.~~78136653~~77006380 0.00000000 0.00000000 A-3 0.00 5.~~79000~~78625% ~~967~~959.~~25777677~~49253901 4.~~66701869~~62655306 0.00000000 0.00000000 A-4 21,000,000.00 6.50000% ~~1032~~1038.~~93990571~~53384476 5.~~59509095~~62539143 0.00000000 0.00000000 A-5 31,822,100.00 6.50000% 1000.00000000 5.41666672 0.00000000 0.00000000 A-6 61,811,100.00 2.~~46000~~46375% ~~847~~737.~~16587927~~08782468 1.~~73669001~~51333337 0.00000000 0.00000000 A-7 19,018,800.00 19.~~63000~~61781% ~~847~~737.~~16587902~~08782468 1312.~~85822186~~05004206 0.00000000 0.00000000 A-8 3,281,000.00 5.50000% ~~881~~753.~~75651021~~61265773 43.~~04138372~~45405669 0.00000000 0.00000000 A-9 71,743,000.00 5.50000% 1000.00000000 4.58333329 0.00000000 0.00000000 A-10 8,134,000.00 6.50000% 1000.00000000 5.41666708 0.00000000 0.00000000 A-11 38,882,000.00 6.50000% 1000.00000000 5.41666658 0.00000000 0.00000000 A-12 7,124,000.00 6.50000% 1000.00000000 5.41666620 0.00000000 0.00000000 A-13 46,311,100.00 2.~~56000~~56375% ~~939~~928.~~25290632~~61084060 21.~~00373949~~98393841 0.00000000 0.00000000 A-14 0.00 5.~~94000~~93625% ~~881~~753.~~75650716~~61266077 43.~~36469369~~72802804 0.00000000 0.00000000 A-15 35,871,500.00 2.~~21000~~21375% 1000.00000000 1.~~84166678~~84479155 0.00000000 0.00000000 A-16 0.00 6.~~29000~~28625% 1000.00000000 5.~~24166678~~23854174 0.00000000 0.00000000 A-17 13,744,800.00 19.~~30500~~29281% ~~941~~935.~~36442582~~03754002 15.~~14419999~~03292009 0.00000000 0.00000000 A-18 44,891,925.00 3.~~45000~~45375% ~~724~~510.~~57300728~~06532823 21.~~08314747~~46803172 0.00000000 0.00000000 A-19 10,359,675.00 19.~~71667~~70042% ~~724~~510.~~57300736~~06532830 118.~~90513699~~37374918 0.00000000 0.00000000 A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,758,000.00 6.50000% ~~994~~993.~~74103377~~86924981 5.~~38818123~~38345837 0.00000000 0.00000000 B-2 2,502,000.00 6.50000% ~~994~~993.~~74103517~~86924860 5.~~38818145~~38345723 0.00000000 0.00000000 B-3 2,002,000.00 6.50000% ~~994~~993.~~74103397~~86925075 5.~~38818182~~38345654 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~994~~993.~~74103862~~86925433 5.~~38817577~~38346205 0.00000000 0.00000000 B-5 1,001,000.00 6.50000% ~~994~~993.~~74102897~~86925075 5.~~38818182~~38345654 0.00000000 0.00000000 B-6 751,345.88 6.50000% ~~994~~993.~~74103724~~86925500 5.~~38818420~~38345935 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 ~~944~~930.~~97007625~~17929332 A-1 0.~~00091289~~00030525 0.00000000 4.~~43235203~~39736875 0.00000000 ~~959~~951.~~49253901~~07551876 A-2 0.~~00036673~~00012308 0.00000000 1.~~78099944~~76994108 0.00000000 ~~959~~951.~~49253901~~07551888 A-3 0.~~00096097~~00032116 0.00000000 4.~~66605772~~62623190 0.00000000 ~~959~~951.~~49253901~~07551888 A-4 0.~~00115190~~00039048 0.00000000 5.~~59393905~~62500095 0.00000000 ~~1038~~1044.~~53384476~~15884571 A-5 0.~~00111526~~00037615 0.00000000 5.~~41555146~~41629057 0.00000000 1000.00000000 A-6 0.~~00035754~~00010516 0.00000000 1.~~73633247~~51322837 0.00000000 ~~737~~572.~~08782468~~87216552 A-7 0.~~00285349~~00083654 0.00000000 1312.~~85536837~~04920552 0.00000000 ~~737~~572.~~08782468~~87216544 A-8 0.~~00083206~~00024078 0.00000000 43.~~04055166~~45381896 0.00000000 ~~753~~615.~~61265773~~61347455 A-9 0.~~00094379~~00031822 0.00000000 4.~~58238964~~58301507 0.00000000 1000.00000000 A-10 0.~~00111507~~00037620 0.00000000 5.~~41555077~~41629088 0.00000000 1000.00000000 A-11 0.~~00111543~~00037601 0.00000000 5.~~41555141~~41629057 0.00000000 1000.00000000 A-12 0.~~00111595~~00037619 0.00000000 5.~~41555166~~41629001 0.00000000 1000.00000000 A-13 0.~~00041264~~00013776 0.00000000 21.~~00332685~~98380064 0.00000000 ~~928~~916.~~61084060~~87462336 A-14 0.~~00089607~~00025602 0.00000000 43.~~36379762~~72776593 0.00000000 ~~753~~615.~~61266077~~61347760 A-15 0.~~00037913~~00012824 0.00000000 1.~~84128737~~84466359 0.00000000 1000.00000000 A-16 0.~~00107941~~00036380 0.00000000 5.~~24058737~~23817794 0.00000000 1000.00000000 A-17 0.~~00311827~~00104403 0.00000000 15.~~14108172~~03187605 0.00000000 ~~935~~927.~~03754002~~93825156 A-18 0.~~00042903~~00010202 0.00000000 21.~~08271844~~46792992 0.00000000 ~~510~~186.~~06532823~~93249465 A-19 0.~~00245181~~00058110 0.00000000 118.~~90268614~~37316808 0.00000000 ~~510~~186.~~06532830~~93249450 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.~~00110982~~00037381 0.00000000 5.~~38707141~~38308456 0.00000000 993.~~86924981~~01131993 B-2 0.~~00111111~~00037570 0.00000000 5.~~38707034~~38308553 0.00000000 993.~~86924860~~01131894 B-3 0.~~00110889~~00037463 0.00000000 5.~~38707293~~38308691 0.00000000 993.~~86925075~~01131868 B-4 0.~~00110519~~00037284 0.00000000 5.~~38707057~~38308921 0.00000000 993.~~86925433~~01131824 B-5 0.~~00110889~~00036963 0.00000000 5.~~38707293~~38308691 0.00000000 993.~~86925075~~01131868 B-6 0.~~00110468~~00037266 0.00000000 5.~~38706621~~38308668 0.00000000 993.~~86925500~~01132789 (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 A5-1 6.50000% 0.00 0.00 13,419,000.00 13,419,000.00 100.00000000% A5-2 6.50000% 0.00 0.00 18,403,100.00 18,403,100.00 100.00000000% A6-1 2.~~46000~~46375% 0.00 0.00 11,~~323~~233,~~123~~291.8778 11,~~233~~142,~~291~~960.7889 94.~~77891496~~01676403% A6-2 2.~~46000~~46375% 0.00 0.00 ~~41,041,131.01~~ 34,326,917.45 6824,266,897.~~71017725~~83 48.57362603% A7-1 19.~~63000~~61781% 0.00 0.00 3,~~484~~456,~~038~~397.1147 3,~~456~~428,~~397~~603.4735 94.~~77891494~~01676401% A7-2 19.~~63000~~61781% 0.00 0.00 ~~12,628,040.31~~ 10,562,128.45 687,466,737.~~71017727~~79 48.57362601% A13-1 2.~~56000~~56375% 0.00 0.00 1,~~446~~236,~~521~~301.5557 1,~~236~~009,~~301~~913.5791 7561.~~36126608~~56134776% A13-2 2.~~56000~~56375% 0.00 0.00 4241,~~051~~768,~~313~~687.7293 41,~~768~~451,~~687~~558.9347 9392.~~50375399~~79382518%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2435,~~953~~194,~~693~~169.0998 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2952,~~911~~659.9244 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2435,~~983~~246,~~605~~829.0142 Withdrawals Reimbursement for Servicer Advances ~~157~~29,~~696~~911.6892 Payment of Service Fee 85,~~926~~046.6516 Payment of Interest and Principal 2435,~~739~~131,~~981~~871.6833 Total Withdrawals (Pool Distribution Amount) 2435,~~983~~246,~~605~~829.0141 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1814,~~775~~379.8079 Servicing Fee Support 1814,~~256~~213.9617 Non-Supported Prepayment/Curtailment Interest Shortfall ~~518~~166.8462

SERVICING FEES Gross Servicing Fee 9792,~~566~~956.8609 Master Servicing Fee 6,~~616~~303.7523 Supported Prepayment/Curtailment Interest Shortfall 1814,~~256~~213.9617 Net Servicing Fee 85,~~926~~046.6516

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 1 0 0 1 486,~~799~~388.3348 0.00 0.00 486,~~799~~388.3348 30 Days 10 0 0 0 10 ~~397,775~~0.7100 0.00 0.00 0.00 ~~397,775~~0.7100 60 Days 01 0 0 0 01 0397,775.0071 0.00 0.00 0.00 0397,775.0071 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 1 1 0 0 2 397,775.71 486,~~799~~388.3348 0.00 0.00 884,~~575~~164.0419 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.~~102145~~109409% 0.000000% 0.000000% 0.~~102145~~109409% 0.~~107389~~111503% 0.000000% 0.000000% 0.~~107389~~111503% 30 Days 0.~~102145~~000000% 0.000000% 0.000000% 0.000000% 0.~~102145~~000000% 0.~~087750~~000000% 0.000000% 0.000000% 0.000000% 0.~~087750~~000000% 60 Days 0.~~000000~~109409% 0.000000% 0.000000% 0.000000% 0.~~000000~~109409% 0.~~000000~~091189% 0.000000% 0.000000% 0.000000% 0.~~000000~~091189% 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.~~102145~~109409% 0.~~102145~~109409% 0.000000% 0.000000% 0.~~204290~~218818% 0.~~087750~~091189% 0.~~107389~~111503% 0.000000% 0.000000% 0.~~195139~~202692%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~216~~208,~~226~~254.3703

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 14,765,345.88 2.95016608% 14,~~674~~662,~~823~~155.2460 3.~~29810774~~55692566% 96.~~687381~~426442% 100.000000% Class B-1 7,007,345.88 1.40009142% 6,~~964~~958,~~385~~373.6078 1.~~56521777~~68804771% 1.~~740514~~877617% 0.000000% Class B-2 4,505,345.88 0.90018335% 4,~~477~~473,~~724~~859.7446 1.~~00635070~~08532374% 0.~~561326~~605542% 0.000000% Class B-3 2,503,345.88 0.50017698% 2,~~487~~485,~~998~~850.5080 0.~~55916770~~60304820% 0.~~449150~~484531% 0.000000% Class B-4 1,752,345.88 0.35012464% 1,~~741~~740,~~602~~099.6930 0.~~39141823~~42213464% 0.~~168488~~181760% 0.000000% Class B-5 751,345.88 0.15012145% 746,~~739~~094.5797 0.~~16782673~~18099687% 0.~~224575~~242265% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~168565~~181843% 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.~~886609~~880868% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count ~~1,020~~979 Number Of Loans Paid In Full 4165 Ending Scheduled Collateral Loan Count ~~979~~914 Beginning Scheduled Collateral Balance ~~467~~444,~~167~~946,~~505~~750.4154 Ending Scheduled Collateral Balance ~~444~~412,~~946~~214,~~750~~283.5434 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 ~~453~~436,~~304~~209,~~399~~754.2300 Ending Scheduled Balance For Wells Fargo Serviced ~~432~~401,~~376~~938,~~536~~114.1253 Ending Scheduled Balance For Other Servicers 1210,~~570~~276,~~214~~168.4281 Monthly P &I Constant 32,~~051~~910,~~717~~757.0374 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2435,~~613~~009,~~449~~374.0954 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~264~~239,~~523~~158,~~492~~361.87 Ending scheduled Balance For discounted Loans ~~180~~173,~~423~~055,~~257~~921.6747 Scheduled Principal ~~409~~384,~~584~~292.9037 Unscheduled Principal 2132,~~811~~348,~~169~~174.9783 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~427~~396,~~538~~378,~~179~~580.3359 Greater Than 80%, less than or equal to 85% 43,~~604~~755,~~223~~406.9791 Greater than 85%, less than or equal to 95% 12,~~818~~095,~~123~~352.1652 Greater than 95% 0.00

Filing Compare · WELLS FARGO MORTGAGE BACKED SECURITIES SERIES 2002-3