8-K 1 wfm0200d.txt NOVEMBER 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): November 25, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-D Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-22 Pooling and Servicing Agreement) (Commission 13-3224016 (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 November 25, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-D 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-D Trust, relating to the November 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-D Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 12/10/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-D Trust, relating to the November 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 910/3031/02 Distribution Date: 1011/25/02 WFMBS Series: 2002-D Contact: Customer Service - SecuritiesLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 846-8130 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-A-I 94979HAA0 SEQ 5.50000% 76,~~492~~988,~~258~~346.6439 3432,~~338~~029.0792 ~~503~~748,~~912~~610.2557 I-A-2 94979HAB8 SEQ 5.~~77724~~77208% 2927,~~969~~953,~~034~~385.57 ~~144~~134,~~275~~457.9072 2,~~015~~994,~~649~~442.0027 I-A-3 94979HAC6 SEQ 5.02000% 4643,~~826~~677,~~616~~164.5295 ~~195~~182,~~883~~716.0714 34,~~149~~678,~~451~~816.5605 I-A-4 94979HAD4 SEQ 5.~~77724~~77208% 2,~~303~~148,~~869~~916.5352 1110,~~091~~336.2144 ~~154~~230,~~953~~197.0275 I-A-5 94979HAE2 SEQ 5.25000% 7467,~~899~~911,~~833~~767.2615 ~~327~~297,~~672~~113.9398 610,~~988~~381,~~066~~450.1263 I-A-6 94979HAF9 SEQ 5.~~77724~~77208% 29,000,000.00 139,~~610~~492.8001 0.00 I-A-7 94979HAG7 IO 0.~~59610~~59207% 0.00 6458,~~186~~504.1888 0.00 I-A-R 94979HAH5 RES 5.~~77724~~76485% 0.00 0.00 0.00 I-A-LR 94979HAJ1 RES 5.~~77724~~76485% 0.00 1227.2925 0.00 II-A-1 94979HAK8 SEQ 5.65000% 9384,~~447~~570,~~526~~660.0999 ~~439~~398,~~963~~186.5286 89,~~876~~448,~~865~~238.1103 II-A-2 94979HAL6 SEQ 0.00000% 1,~~257~~252,~~213~~788.2920 0.00 41,~~425~~146.1066 II-A-3 94979HAM4 SEQ 5.65000% 8173,~~098~~394,~~435~~648.5214 ~~381~~345,~~822~~566.3447 78,~~703~~199,~~787~~653.3837 II-A-4 94979HAN2 IO 0.~~53548~~53600% 0.00 6861,~~765~~620.2710 0.00 B-1 94979HAP7 SUB 5.~~71723~~71450% 5,~~847~~843,~~063~~193.2822 27,~~856~~825.3179 3,~~870~~690.0668 B-2 94979HAQ5 SUB 5.~~71723~~71450% 2,~~207~~206,~~513~~052.7261 10,~~516~~505.9441 1,~~461~~393.1139 B-3 94979HAR3 SUB 5.~~71723~~71450% 1,~~610~~609,~~915~~849.4016 7,~~674~~666.6524 1,~~066~~016.2381 B-4 94979HAS1 SUB 5.~~71723~~71450% ~~805~~804,~~457~~924.7058 3,~~837~~833.3212 ~~533~~508.1241 B-5 94979HAT9 SUB 5.~~71723~~71450% 616,~~584~~176.8676 2,~~937~~934.5129 ~~408~~389.1119 B-6 94979HAU6 SUB 5.~~71723~~71450% ~~812~~811,~~404~~866.5079 3,~~870~~866.4218 ~~537~~512.7279 Totals ~~378~~348,~~194~~789,~~726~~741.8803 1,~~864~~716,~~303~~882.7380 2936,~~404~~690,~~985~~066.8960

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-I 0.00 6,~~988~~239,~~346~~735.3982 ~~538~~780,~~250~~640.3249 0.00 I-A-2 0.00 2724,~~953~~958,~~385~~943.5730 23,~~159~~128,~~924~~899.9099 0.00 I-A-3 0.00 4338,~~677~~998,~~164~~348.9590 34,~~345~~861,~~334~~532.6319 0.00 I-A-4 0.00 21,~~148~~918,~~916~~718.5277 ~~166~~240,~~044~~534.2319 0.00 I-A-5 0.00 6757,~~911~~530,~~767~~316.1551 710,~~315~~678,~~739~~564.0561 0.00 I-A-6 0.00 29,000,000.00 139,~~610~~492.8001 0.00 I-A-7 0.00 0.00 6458,~~186~~504.1888 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 1227.2925 0.00 II-A-1 0.00 8475,~~570~~122,~~660~~422.9996 9,~~316~~846,~~828~~424.6389 0.00 II-A-2 0.00 1,~~252~~251,~~788~~641.2053 41,~~425~~146.1066 0.00 II-A-3 0.00 7365,~~394~~194,~~648~~994.1477 8,~~085~~545,~~609~~219.7284 0.00 II-A-4 0.00 0.00 6861,~~765~~620.2710 0.00 B-1 0.00 5,~~843~~839,~~193~~502.2254 31,~~726~~516.3747 0.00 B-2 0.00 2,~~206~~204,~~052~~659.6122 11,~~978~~898.0580 0.00 B-3 0.00 1,~~609~~608,~~849~~832.1635 8,~~740~~683.8805 0.00 B-4 0.00 804,~~924~~416.5818 4,~~370~~341.4453 0.00 B-5 0.00 ~~616~~615,~~176~~787.7657 3,~~345~~323.6248 0.00 B-6 0.00 811,~~866~~354.7900 4,~~408~~378.1497 4.16 Totals 0.00 ~~348~~312,~~789~~099,~~741~~674.0342 3138,~~269~~406,~~289~~949.6240 4.16 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-I 8,000,000.00 76,~~492~~988,~~258~~346.6439 4,~~709~~081.0945 ~~499~~744,~~203~~529.1612 0.00 0.00 I-A-2 32,000,000.00 2927,~~969~~953,~~034~~385.57 1816,~~836~~325.3680 12,~~996~~978,~~812~~116.6447 0.00 0.00 I-A-3 50,000,000.00 4643,~~826~~677,~~616~~164.5295 2925,~~431~~509.8207 34,~~120~~653,~~019~~306.7498 0.00 0.00 I-A-4 2,460,000.00 2,~~303~~148,~~869~~916.5352 1,~~448~~255.05 ~~153~~228,~~504~~942.9770 0.00 0.00 I-A-5 81,941,000.00 7467,~~899~~911,~~833~~767.2615 6556,~~303~~600.9103 610,~~922~~324,~~762~~850.2160 0.00 0.00 I-A-6 29,000,000.00 29,000,000.00 0.00 0.00 0.00 0.00 I-A-7 0.00 0.00 0.00 0.00 0.00 0.00 I-A-R 50.00 0.00 0.00 0.00 0.00 0.00 I-A-LR 50.00 0.00 0.00 0.00 0.00 0.00 II-A-1 100,000,000.00 9384,~~447~~570,~~526~~660.0999 6557,~~342~~924.3950 89,~~811~~390,~~522~~313.7252 0.00 0.00 II-A-2 1,263,624.33 1,~~257~~252,~~213~~788.2920 1,~~112~~118.3458 ~~3,312~~28.7509 0.00 0.00 II-A-3 86,785,000.00 8173,~~098~~394,~~435~~648.5214 5650,~~707~~269.3978 78,~~647~~149,~~079~~383.9959 0.00 0.00 II-A-4 0.00 0.00 0.00 0.00 0.00 0.00 B-1 5,851,000.00 5,~~847~~843,~~063~~193.2822 3,~~870~~690.0668 0.00 0.00 0.00 B-2 2,209,000.00 2,~~207~~206,~~513~~052.7261 1,~~461~~393.1139 0.00 0.00 0.00 B-3 1,612,000.00 1,~~610~~609,~~915~~849.4016 1,~~066~~016.2381 0.00 0.00 0.00 B-4 806,000.00 ~~805~~804,~~457~~924.7058 ~~533~~508.1241 0.00 0.00 0.00 B-5 617,000.00 616,~~584~~176.8676 ~~408~~389.1119 0.00 0.00 0.00 B-6 812,951.48 ~~812~~811,~~404~~866.5079 ~~537~~512.7279 0.00 0.00 0.00 Totals 403,357,675.81 ~~378~~348,~~194~~789,~~726~~741.8803 ~~250~~220,~~767~~595.7053 2936,~~154~~469,~~218~~471.1807 0.00 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 I-A-I ~~503~~748,~~912~~610.2557 6,~~988~~239,~~346~~735.3982 0.~~87354330~~77996698 ~~503~~748,~~912~~610.2557 I-A-2 2,~~015~~994,~~649~~442.00 27 24,~~953~~958,~~385~~943.5730 0.~~87354330~~77996698 2,~~015~~994,~~649~~442.0027 I-A-3 34,~~149~~678,~~451~~816.5605 4338,~~677~~998,~~164~~348.9590 0.~~87354330~~77996698 34,~~149~~678,~~451~~816.5605 I-A-4 ~~154~~230,~~953~~197.0275 21,~~148~~918,~~916~~718.5277 0.~~87354330~~77996698 ~~154~~230,~~953~~197.0275 I-A-5 610,~~988~~381,~~066~~450.1263 6757,~~911~~530,~~767~~316.1551 0.~~82878861~~70209439 610,~~988~~381,~~066~~450.1263 I-A-6 0.00 29,000,000.00 1.00000000 0.00 I-A-7 0.00 0.00 0.00000000 0.00 I-A-R 0.00 0.00 0.00000000 0.00 I-A-LR 0.00 0.00 0.00000000 0.00 II-A-1 89,~~876~~448,~~865~~238.1103 8475,~~570~~122,~~660~~422.9996 0.~~84570661~~75122423 89,~~876~~448,~~865~~238.1103 II-A-2 41,~~425~~146.1066 1,~~252~~251,~~788~~641.2053 0.~~99142456~~99051712 41,~~425~~146.1066 II-A-3 78,~~703~~199,~~787~~653.3837 7365,~~394~~194,~~648~~994.1477 0.~~84570661~~75122423 78,~~703~~199,~~787~~653.3837 II-A-4 0.00 0.00 0.00000000 0.00 B-1 3,~~870~~690.0668 5,~~843~~839,~~193~~502.2254 0.~~99866574~~99803496 3,~~870~~690.0668 B-2 1,~~461~~393.1139 2,~~206~~204,~~052~~659.6122 0.~~99866574~~99803496 1,~~461~~393.1139 B-3 1,~~066~~016.2381 1,~~609~~608,~~849~~832.1635 0.~~99866573~~99803496 1,~~066~~016.2381 B-4 ~~533~~508.1241 804,~~924~~416.5818 0.~~99866573~~99803496 ~~533~~508.1241 B-5 ~~408~~389.1119 ~~616~~615,~~176~~787.7657 0.~~99866574~~99803496 ~~408~~389.1119 B-6 ~~537~~512.7279 811,~~866~~354.7900 0.~~99866574~~99803496 ~~537~~512.7279 Totals 2936,~~404~~690,~~985~~066.8960 ~~348~~312,~~789~~099,~~741~~674.0342 0.~~86471576~~77375415 2936,~~404~~690,~~985~~066.8960

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-I 8,000,000.00 ~~936~~873.~~53233000~~54329875 0.~~58863625~~51018125 6293.~~40039500~~06614000 0.00000000 I-A-2 32,000,000.00 ~~936~~873.~~53233031~~54329906 0.~~58863625~~51018125 6293.~~40039500~~06613969 0.00000000 I-A-3 50,000,000.00 ~~936~~873.~~53233040~~54329900 0.~~58863640~~51018140 6293.~~40039480~~06613960 0.00000000 I-A-4 2,460,000.00 ~~936~~873.~~53232927~~54330081 0.~~58863821~~51018293 6293.~~40039431~~06613821 0.00000000 I-A-5 81,941,000.00 ~~914~~828.~~07028545~~78860583 0.~~79696257~~69074127 84126.~~48471717~~00347323 0.00000000 I-A-6 29,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 100,000,000.00 ~~934~~845.~~47526090~~70660990 0.~~65342390~~57924500 8893.~~11522720~~90313520 0.00000000 II-A-2 1,263,624.33 ~~994~~991.~~92646679~~42456366 0.~~88027745~~88521562 20.~~62162569~~02222971 0.00000000 II-A-3 86,785,000.00 ~~934~~845.~~47526093~~70660990 0.~~65342386~~57924503 8893.~~11522717~~90313522 0.00000000 II-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 5,851,000.00 ~~999~~998.~~32717142~~66573577 0.~~66143565~~63077764 0.00000000 0.00000000 B-2 2,209,000.00 ~~999~~998.~~32717067~~66573563 0.~~66143504~~63077863 0.00000000 0.00000000 B-3 1,612,000.00 ~~999~~998.~~32717122~~66573201 0.~~66143300~~63077543 0.00000000 0.00000000 B-4 806,000.00 ~~999~~998.~~32717122~~66573201 0.~~66143921~~63078164 0.00000000 0.00000000 B-5 617,000.00 ~~999~~998.~~32716370~~66573744 0.~~66144246~~63077796 0.00000000 0.00000000 B-6 812,951.48 ~~999~~998.~~32716772~~66573833 0.~~66144169~~63077565 0.00000000 0.00000000 (2) Per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-I 0.00000000 6293.~~98903125~~57632125 ~~873~~779.~~54329875~~96697750 0.~~87354330~~77996698 6293.~~98903125~~57632125 I-A-2 0.00000000 6293.~~98903125~~57632094 ~~873~~779.~~54329906~~96697813 0.~~87354330~~77996698 6293.~~98903125~~57632094 I-A-3 0.00000000 6293.~~98903120~~57632100 ~~873~~779.~~54329900~~96697800 0.~~87354330~~77996698 6293.~~98903120~~57632100 I-A-4 0.00000000 6293.~~98903252~~57632114 ~~873~~779.~~54330081~~96697967 0.~~87354330~~77996698 6293.~~98903252~~57632114 I-A-5 0.00000000 85126.~~28167975~~69421450 ~~828~~702.~~78860583~~09439121 0.~~82878861~~70209439 85126.~~28167975~~69421450 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 8894.~~76865110~~48238030 ~~845~~751.~~70660990~~22422960 0.~~84570661~~75122423 8894.~~76865110~~48238030 II-A-2 0.00000000 30.~~50191105~~90743742 ~~991~~990.~~42456366~~51711833 0.~~99142456~~99051712 30.~~50191105~~90743742 II-A-3 0.00000000 8894.~~76865103~~48238025 ~~845~~751.~~70660990~~22422965 0.~~84570661~~75122423 8894.~~76865103~~48238025 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~66143565~~63077764 998.~~66573577~~03495813 0.~~99866574~~99803496 0.~~66143565~~63077764 B-2 0.00000000 0.~~66143504~~63077863 998.~~66573563~~03495699 0.~~99866574~~99803496 0.~~66143504~~63077863 B-3 0.00000000 0.~~66143300~~63077543 998.~~66573201~~03495658 0.~~99866573~~99803496 0.~~66143300~~63077543 B-4 0.00000000 0.~~66143921~~63078164 998.~~66573201~~03496278 0.~~99866573~~99803496 0.~~66143921~~63078164 B-5 0.00000000 0.~~66144246~~63077796 998.~~66573744~~03495948 0.~~99866574~~99803496 0.~~66144246~~63077796 B-6 0.00000000 0.~~66144169~~63077565 998.~~66573833~~03496268 0.~~99866574~~99803496 0.~~66144169~~63077565 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-I 8,000,000.00 5.50000% 76,~~492~~988,~~258~~346.6439 3432,~~339~~029.5292 0.00 0.00 I-A-2 32,000,000.00 5.~~77724~~77208% 2927,~~969~~953,~~034~~385.57 ~~144~~134,~~281~~457.9972 0.00 0.00 I-A-3 50,000,000.00 5.02000% 4643,~~826~~677,~~616~~164.5295 ~~195~~182,~~891~~716.3514 0.00 0.00 I-A-4 2,460,000.00 5.~~77724~~77208% 2,~~303~~148,~~869~~916.5352 1110,~~091~~336.6844 0.00 0.00 I-A-5 81,941,000.00 5.25000% 7467,~~899~~911,~~833~~767.2615 ~~327~~297,~~686~~113.7798 0.00 0.00 I-A-6 29,000,000.00 5.~~77724~~77208% 29,000,000.00 139,~~616~~492.7001 0.00 0.00 I-A-7 0.00 0.~~59610~~59207% ~~129~~118,~~218~~577,~~708~~278.4249 6458,~~188~~504.8988 0.00 0.00 I-A-R 50.00 5.~~77724~~76485% 0.00 0.00 0.00 0.00 I-A-LR 50.00 5.~~77724~~76485% 0.00 0.00 0.00 0.00 II-A-1 100,000,000.00 5.65000% 9384,~~447~~570,~~526~~660.0999 ~~439~~398,~~982~~186.1086 0.00 0.00 II-A-2 1,263,624.33 0.00000% 1,~~257~~252,~~213~~788.2920 0.00 0.00 0.00 II-A-3 86,785,000.00 5.65000% 8173,~~098~~394,~~435~~648.5214 ~~381~~345,~~838~~566.47 0.00 0.00 II-A-4 0.00 0.~~53548~~53600% ~~154~~137,~~107~~955,~~247~~454.4110 6861,~~768~~620.1810 0.00 0.00 B-1 5,851,000.00 5.~~71723~~71450% 5,~~847~~843,~~063~~193.2822 27,~~857~~825.4979 0.00 0.00 B-2 2,209,000.00 5.~~71723~~71450% 2,~~207~~206,~~513~~052.7261 10,~~517~~505.3841 0.00 0.00 B-3 1,612,000.00 5.~~71723~~71450% 1,~~610~~609,~~915~~849.4016 7,~~674~~666.9724 0.00 0.00 B-4 806,000.00 5.~~71723~~71450% ~~805~~804,~~457~~924.7058 3,~~837~~833.4912 0.00 0.00 B-5 617,000.00 5.~~71723~~71450% 616,~~584~~176.8676 2,~~937~~934.6329 0.00 0.00 B-6 812,951.48 5.~~71723~~71450% ~~812~~811,~~404~~866.5079 3,~~870~~866.5818 0.00 0.00 Totals 403,357,675.81 1,~~864~~716,~~381~~655.1955 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-A-I 10.4500 0.00 3432,~~338~~029.0792 0.00 6,~~988~~239,~~346~~735.3982 I-A-2 60.0900 0.00 ~~144~~134,~~275~~457.9072 0.00 2724,~~953~~958,~~385~~943.5730 I-A-3 80.2700 0.00 ~~195~~182,~~883~~716.0714 0.00 4338,~~677~~998,~~164~~348.9590 I-A-4 0.4700 0.00 1110,~~091~~336.2144 0.00 21,~~148~~918,~~916~~718.5277 I-A-5 130.8400 0.00 ~~327~~297,~~672~~113.9398 0.00 6757,~~911~~530,~~767~~316.1551 I-A-6 50.9000 0.00 139,~~610~~492.8001 0.00 29,000,000.00 I-A-7 20.7100 0.00 6458,~~186~~504.1888 0.00 ~~118~~102,~~577~~768,~~278~~401.4924 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 1227.2925 0.00 0.00 II-A-1 180.5800 0.00 ~~439~~398,~~963~~186.5286 0.00 8475,~~570~~122,~~660~~422.9996 II-A-2 0.00 0.00 0.00 0.00 1,~~252~~251,~~788~~641.2053 II-A-3 160.1200 0.00 ~~381~~345,~~822~~566.3447 0.00 7365,~~394~~194,~~648~~994.1477 II-A-4 20.9000 0.00 6861,~~765~~620.2710 0.00 ~~137~~120,~~959~~331,~~215~~169.8056 B-1 10.1800 0.00 27,~~856~~825.3179 0.00 5,~~843~~839,~~193~~502.2254 B-2 0.4400 0.00 10,~~516~~505.9441 0.00 2,~~206~~204,~~052~~659.6122 B-3 0.3200 0.00 7,~~674~~666.6524 0.00 1,~~609~~608,~~849~~832.1635 B-4 0.1600 0.00 3,~~837~~833.3212 0.00 804,~~924~~416.5818 B-5 0.1200 0.00 2,~~937~~934.5129 0.00 ~~616~~615,~~176~~787.7657 B-6 0.1600 0.00 3,~~870~~866.4218 0.00 811,~~866~~354.7900 Totals 780.7100 0.00 1,~~864~~716,~~303~~882.7380 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-I 8,000,000.00 5.50000% ~~936~~873.~~53233000~~54329875 4.~~29244000~~00374000 0.00000000 0.00000000 I-A-2 32,000,000.00 5.~~77724~~77208% ~~936~~873.~~53233031~~54329906 4.~~50881219~~20180375 0.00000000 0.00000000 I-A-3 50,000,000.00 5.02000% ~~936~~873.~~53233040~~54329900 3.~~91782700~~65432280 0.00000000 0.00000000 I-A-4 2,460,000.00 5.~~77724~~77208% ~~936~~873.~~53232927~~54330081 4.~~50881301~~20180488 0.00000000 0.00000000 I-A-5 81,941,000.00 5.25000% ~~914~~828.~~07028545~~78860583 3.~~99905749~~62595013 0.00000000 0.00000000 I-A-6 29,000,000.00 5.~~77724~~77208% 1000.00000000 4.~~81436897~~81006931 0.00000000 0.00000000 I-A-7 0.00 0.~~59610~~59207% ~~923~~847.~~37991311~~33765294 0.~~45868537~~41806819 0.00000000 0.00000000 I-A-R 50.00 5.~~77724~~76485% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 5.~~77724~~76485% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 100,000,000.00 5.65000% ~~934~~845.~~47526090~~70660990 43.~~39982100~~98186860 0.00000000 0.00000000 II-A-2 1,263,624.33 0.00000% ~~994~~991.~~92646679~~42456366 0.00000000 0.00000000 0.00000000 II-A-3 86,785,000.00 5.65000% ~~934~~845.~~47526093~~70660990 43.~~39982105~~98186864 0.00000000 0.00000000 II-A-4 0.00 0.~~53548~~53600% ~~929~~831.~~39330310~~98472052 0.~~41472862~~37161982 0.00000000 0.00000000 B-1 5,851,000.00 5.~~71723~~71450% ~~999~~998.~~32717142~~66573577 4.~~76115023~~75573235 0.00000000 0.00000000 B-2 2,209,000.00 5.~~71723~~71450% ~~999~~998.~~32717067~~66573563 4.~~76114984~~75573110 0.00000000 0.00000000 B-3 1,612,000.00 5.~~71723~~71450% ~~999~~998.~~32717122~~66573201 4.~~76114764~~75573201 0.00000000 0.00000000 B-4 806,000.00 5.~~71723~~71450% ~~999~~998.~~32717122~~66573201 4.~~76115385~~75573201 0.00000000 0.00000000 B-5 617,000.00 5.~~71723~~71450% ~~999~~998.~~32716370~~66573744 4.~~76115073~~75573744 0.00000000 0.00000000 B-6 812,951.48 5.~~71723~~71450% ~~999~~998.~~32716772~~66573833 4.~~76114515~~75573278 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-A-I 0.~~00018125~~00000000 0.00000000 4.~~29225875~~00374000 0.00000000 ~~873~~779.~~54329875~~96697750 I-A-2 0.~~00019031~~00000000 0.00000000 4.~~50862187~~20180375 0.00000000 ~~873~~779.~~54329906~~96697813 I-A-3 0.~~00016540~~00000000 0.00000000 3.~~91766140~~65432280 0.00000000 ~~873~~779.~~54329900~~96697800 I-A-4 0.~~00019106~~00000000 0.00000000 4.~~50862195~~20180488 0.00000000 ~~873~~779.~~54330081~~96697967 I-A-5 0.~~00016890~~00000000 0.00000000 3.~~99888859~~62595013 0.00000000 ~~828~~702.~~78860583~~09439121 I-A-6 0.~~00020345~~00000000 0.00000000 4.~~81416552~~81006931 0.00000000 1000.00000000 I-A-7 0.~~00001937~~00000000 0.00000000 0.~~45866601~~41806819 0.00000000 ~~847~~734.~~33765294~~36949314 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 254545.~~80000000~~00000000 0.00000000 0.00000000 II-A-1 0.~~00018580~~00000000 0.00000000 43.~~39963520~~98186860 0.00000000 ~~845~~751.~~70660990~~22422960 II-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~991~~990.~~42456366~~51711833 II-A-3 0.~~00018575~~00000000 0.00000000 43.~~39963519~~98186864 0.00000000 ~~845~~751.~~70660990~~22422965 II-A-4 0.~~00001749~~00000000 0.00000000 0.~~41471107~~37161982 0.00000000 ~~832~~725.~~00740667~~69580616 B-1 0.~~00020167~~00000000 0.00000000 4.~~76094856~~75573235 0.00000000 998.~~66573577~~03495813 B-2 0.~~00019919~~00000000 0.00000000 4.~~76095066~~75573110 0.00000000 998.~~66573563~~03495699 B-3 0.~~00019851~~00000000 0.00000000 4.~~76094913~~75573201 0.00000000 998.~~66573201~~03495658 B-4 0.~~00019851~~00000000 0.00000000 4.~~76094293~~75573201 0.00000000 998.~~66573201~~03496278 B-5 0.~~00019449~~00000000 0.00000000 4.~~76095624~~75573744 0.00000000 998.~~66573744~~03495948 B-6 0.~~00019681~~00000000 0.00000000 4.~~76094834~~75573278 0.00000000 998.~~66573833~~03496268 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3138,~~336~~253,~~802~~228.9882 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 62315,~~460~~459.8668 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3138,~~399~~568,~~263~~688.8450 Withdrawals Reimbursement for Servicer Advances 1762,~~807~~460.3786 Payment of Service Fee ~~112~~99,~~166~~278.8622 Payment of Interest and Principal 3138,~~269~~406,~~289~~949.6240 Total Withdrawals (Pool Distribution Amount) 3138,~~399~~568,~~263~~688.8548 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1114,~~452~~658.5552 Servicing Fee Support 1114,~~373~~658.8452 Non-Supported Prepayment/Curtailment Interest Shortfall 780.7100

SERVICING FEES Gross Servicing Fee ~~118~~108,~~183~~995.0762 Master Servicing Fee 54,~~357~~941.6312 Supported Prepayment/Curtailment Interest Shortfall 1114,~~373~~658.8452 Net Servicing Fee ~~112~~99,~~166~~278.8622

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 13 0 0 0 13 ~~243~~1,~~000~~365,753.0082 0.00 0.00 0.00 ~~243~~1,~~000~~365,753.0082 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 13 0 0 0 13 ~~243~~1,~~000~~365,753.0082 0.00 0.00 0.00 ~~243~~1,~~000~~365,753.0082 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.~~133511~~442478% 0.000000% 0.000000% 0.000000% 0.~~133511~~442478% 0.~~065698~~412776% 0.000000% 0.000000% 0.000000% 0.~~065698~~412776% 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.~~133511~~442478% 0.000000% 0.000000% 0.000000% 0.~~133511~~442478% 0.~~065698~~412776% 0.000000% 0.000000% 0.000000% 0.~~065698~~412776%

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 12 0 0 0 12 ~~243~~816,~~000~~800.0025 0.00 0.00 0.00 ~~243~~816,~~000~~800.0025 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 12 0 0 0 12 ~~243~~816,~~000~~800.0025 0.00 0.00 0.00 ~~243~~816,~~000~~800.0025 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~256410~~566572% 0.000000% 0.000000% 0.000000% 0.~~256410~~566572% 0.~~131747~~490692% 0.000000% 0.000000% 0.000000% 0.~~131747~~490692% 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.~~256410~~566572% 0.000000% 0.000000% 0.000000% 0.~~256410~~566572% 0.~~131747~~490692% 0.000000% 0.000000% 0.000000% 0.~~131747~~490692% 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 01 0 0 0 01 0548,953.0057 0.00 0.00 0.00 0548,953.0057 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 01 0 0 0 01 0548,953.0057 0.00 0.00 0.00 0548,953.0057 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~307692% 0.000000% 0.000000% 0.000000% 0.~~000000~~307692% 0.~~000000~~369997% 0.000000% 0.000000% 0.000000% 0.~~000000~~369997% 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~~307692% 0.000000% 0.000000% 0.000000% 0.~~000000~~307692% 0.~~000000~~369997% 0.000000% 0.000000% 0.000000% 0.~~000000~~369997%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~135~~375,~~307~~675.5862

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~307517~~298944% Weighted Average Net Coupon 5.~~915517~~906944% Weighted Average Pass-Through Rate 5.~~915517~~906944% Weighted Average Maturity(Stepdown Calculation ) ~~357~~356 Beginning Scheduled Collateral Loan Count ~~806~~749 Number Of Loans Paid In Full 5771 Ending Scheduled Collateral Loan Count ~~749~~678 Beginning Scheduled Collateral Balance ~~378~~348,~~194~~789,~~726~~741.8902 Ending Scheduled Collateral Balance ~~348~~312,~~789~~099,~~741~~674.0242 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~369~~330,~~875~~870,~~343~~503.2826 Monthly P &I Constant 2,~~261~~083,~~636~~068.3599 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Ending Scheduled Balance for Premium Loans ~~280~~244,~~014~~848,~~367~~791.5462 Ending scheduled Balance For discounted Loans 6867,~~775~~250,~~373~~882.4880 Scheduled Principal ~~250~~220,~~767~~595.6953 Unscheduled Principal 2936,~~154~~469,~~218~~471.1807 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~338~~302,~~873~~217,~~737~~565.9748 Greater Than 80%, less than or equal to 85% 1,795,~~967~~140.7732 Greater than 85%, less than or equal to 95% 8,~~126~~123,~~780~~167.98 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Mixed ARM Mixed ARM Mixed ARM Weighted Average Coupon Rate 6.~~169251~~165681 6.~~457490~~447682 6.~~307517~~298944 Weighted Average Net Rate 5.~~777251~~773681 6.~~065490~~055682 5.~~915517~~906944 Weighted Average Maturity ~~357~~ 356 ~~357~~355 356 Beginning Loan Count ~~415~~390 ~~391~~359 ~~806~~749 Loans Paid In Full 2537 3234 5771 Ending Loan Count ~~390~~353 ~~359~~325 ~~749~~678 Beginning Scheduled Balance ~~196~~183,~~778~~962,~~744~~761.9436 ~~181~~164,~~415~~826,~~981~~979.9566 ~~378~~348,~~194~~789,~~726~~741.8902 Ending scheduled Balance ~~183~~164,~~962~~925,~~761~~574.3648 ~~164~~147,~~826~~174,~~979~~099.6694 ~~348~~312,~~789~~099,~~741~~674.0242 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1,~~145~~069,~~144~~596.6088 1,~~116~~013,~~491~~472.7511 2,~~261~~083,~~636~~068.3599 Scheduled Principal ~~123~~107,~~680~~441.8601 ~~127~~113,~~086~~154.8352 ~~250~~220,~~767~~595.6953 Unscheduled Principal 1218,~~692~~929,~~302~~745.7287 1617,~~461~~539,~~915~~725.4620 2936,~~154~~469,~~218~~471.1807 Scheduled Interest 1945,~~011,620~~213.3610 ~~976~~885,~~224~~606.0846 1,~~987~~830,~~844~~819.4456 Servicing Fees 6157,~~491~~488.6936 5651,~~691~~507.3826 ~~118~~108,~~183~~995.0762 Master Servicing Fees 2,~~787~~606.6213 2,~~570~~335.0100 54,~~357~~941.6313 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 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 ~~947~~885,~~341~~118.0561 ~~916~~831,~~962~~764.6921 1,~~864~~716,~~303~~882.7481 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 ASSET SEC CORP MORGAGE ASSET SEC 2002-D TRUST