8-K 1 wfm0200d.txt DECEMBER 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): December 26, 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 December 26, 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 December 26, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-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: 1/6/03 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 December 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 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% 6,~~988~~239,~~346~~735.3982 3228,~~029~~595.9203 ~~748~~564,~~610~~513.5789 I-A-2 94979HAB8 SEQ 5.~~77208~~76485% 2724,~~953~~958,~~385~~943.5730 ~~134~~119,~~457~~888.7202 2,~~994~~258,~~442~~055.2757 I-A-3 94979HAC6 SEQ 5.02000% 4338,~~677~~998,~~164~~348.9590 ~~182~~163,~~716~~121.1467 43,~~678~~528,~~816~~211.0582 I-A-4 94979HAD4 SEQ 5.~~77208~~76485% 21,~~148~~918,~~916~~718.5277 109,~~336~~216.4439 ~~230~~173,~~197~~588.7502 I-A-5 94979HAE2 SEQ 5.25000% 6757,~~911~~530,~~767~~316.1551 ~~297~~251,~~113~~662.9808 107,~~381~~828,~~450~~466.6395 I-A-6 94979HAF9 SEQ 5.~~77208~~76485% 29,000,000.00 139,~~492~~298.0187 0.00 I-A-7 94979HAG7 IO 0.~~59207~~58695% 0.00 5850,~~504~~259.8890 0.00 I-A-R 94979HAH5 RES 5.~~76485~~75694% 0.00 0.00 0.00 I-A-LR 94979HAJ1 RES 5.~~76485~~75694% 0.00 ~~227~~6.2513 0.00 II-A-1 94979HAK8 SEQ 5.65000% 8475,~~570~~122,~~660~~422.9996 ~~398~~353,~~186~~654.8696 97,~~448~~204,~~238~~944.0384 II-A-2 94979HAL6 SEQ 0.00000% 1,~~252~~251,~~788~~641.2053 0.00 1,~~146~~561.6688 II-A-3 94979HAM4 SEQ 5.65000% 7365,~~394~~194,~~648~~994.1477 ~~345~~306,~~566~~919.4746 86,~~199~~252,~~653~~811.3738 II-A-4 94979HAN2 IO 0.~~53600~~53927% 0.00 6154,~~620~~061.1090 0.00 B-1 94979HAP7 SUB 5.~~71450~~71068% 5,~~843~~839,~~193~~502.2254 27,~~825~~785.7997 3,~~690~~793.6802 B-2 94979HAQ5 SUB 5.~~71450~~71068% 2,~~206~~204,~~052~~659.6122 10,~~505~~490.4138 1,~~393~~432.3902 B-3 94979HAR3 SUB 5.~~71450~~71068% 1,~~609~~608,~~849~~832.1635 7,~~666~~655.2427 1,~~016~~045.8101 B-4 94979HAS1 SUB 5.~~71450~~71068% 804,~~924~~416.5818 3,~~833~~827.1264 ~~508~~522.4150 B-5 94979HAT9 SUB 5.~~71450~~71068% ~~616~~615,~~176~~787.7657 2,~~934~~930.2909 ~~389~~399.1998 B-6 94979HAU6 SUB 5.~~71450~~71068% 811,~~866~~354.7900 3,~~866~~860.1865 ~~512~~527.7901 Totals ~~348~~312,~~789~~099,~~741~~674.0342 1,~~716~~533,~~882~~234.8041 3627,~~690~~819,~~066~~873.6089

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-I 0.00 65,~~239~~675,~~735~~221.8293 ~~780~~593,~~640~~108.4992 0.00 I-A-2 0.00 2422,~~958~~700,~~943~~887.3073 32,~~128~~377,~~899~~943.9959 0.00 I-A-3 0.00 3835,~~998~~470,~~348~~137.9008 43,~~861~~691,~~532~~333.1949 0.00 I-A-4 0.00 1,~~918~~745,~~718~~130.7774 ~~240~~182,~~534~~804.1941 0.00 I-A-5 0.00 5749,~~530~~701,~~316~~849.5156 108,~~678~~080,~~564~~129.6103 0.00 I-A-6 0.00 29,000,000.00 139,~~492~~298.0187 0.00 I-A-7 0.00 0.00 5850,~~504~~259.8890 0.00 I-A-R 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 ~~227~~6.2513 0.00 II-A-1 0.00 7567,~~122~~917,~~422~~478.9613 97,~~846~~558,~~424~~599.8980 0.00 II-A-2 0.00 1,~~251~~250,~~641~~079.5365 1,~~146~~561.6688 0.00 II-A-3 0.00 6558,~~194~~942,~~994~~183.7739 86,~~545~~559,~~219~~730.84 0.00 II-A-4 0.00 0.00 6154,~~620~~061.1090 0.00 B-1 0.00 5,~~839~~835,~~502~~709.5452 31,~~516~~578.4799 0.00 B-2 0.00 2,~~204~~203,~~659~~227.2220 11,~~898~~922.8040 0.00 B-3 0.00 1,~~608~~607,~~832~~787.3534 8,~~683~~700.0528 0.00 B-4 0.00 ~~804~~803,~~416~~893.1867 4,~~341~~350.5314 0.00 B-5 0.00 615,~~787~~387.5759 3,~~323~~330.4807 0.00 B-6 0.00 ~~811~~810,~~354~~826.0099 4,~~378~~387.9766 4.16 Totals 0.00 ~~312~~284,~~099~~279,~~674~~800.4252 3829,~~406~~353,~~949~~108.4030 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 6,~~988~~239,~~346~~735.3982 43,~~081~~736.4576 ~~744~~560,~~529~~777.1214 0.00 0.00 I-A-2 32,000,000.00 2724,~~953~~958,~~385~~943.5730 1614,~~325~~947.8002 2,~~978~~243,~~116~~108.4754 0.00 0.00 I-A-3 50,000,000.00 4338,~~677~~998,~~164~~348.9590 2523,~~509~~354.0772 43,~~653~~504,~~306~~857.9810 0.00 0.00 I-A-4 2,460,000.00 21,~~148~~918,~~916~~718.5277 1,~~255~~149.05 ~~228~~172,~~942~~438.7097 0.00 0.00 I-A-5 81,941,000.00 6757,~~911~~530,~~767~~316.1551 5651,~~600~~819.0393 107,~~324~~776,~~850~~647.6003 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 8475,~~570~~122,~~660~~422.9996 5753,~~924~~060.5070 97,~~390~~151,~~313~~884.5214 0.00 0.00 II-A-2 1,263,624.33 1,~~252~~251,~~788~~641.2053 1,~~118~~124.5875 28437.0913 0.00 0.00 II-A-3 86,785,000.00 7365,~~394~~194,~~648~~994.1477 5046,~~269~~048.7873 86,~~149~~206,~~383~~762.5965 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,~~843~~839,~~193~~502.2254 3,~~690~~793.6802 0.00 0.00 0.00 B-2 2,209,000.00 2,~~206~~204,~~052~~659.6122 1,~~393~~432.3902 0.00 0.00 0.00 B-3 1,612,000.00 1,~~609~~608,~~849~~832.1635 1,~~016~~045.8101 0.00 0.00 0.00 B-4 806,000.00 804,~~924~~416.5818 ~~508~~522.4150 0.00 0.00 0.00 B-5 617,000.00 ~~616~~615,~~176~~787.7657 ~~389~~399.1998 0.00 0.00 0.00 B-6 812,951.48 811,~~866~~354.7900 ~~512~~527.7901 0.00 0.00 0.00 Totals 403,357,675.81 ~~348~~312,~~789~~099,~~741~~674.0342 ~~220~~202,~~595~~961.5320 3627,~~469~~616,~~471~~912.0770 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 ~~748~~564,~~610~~513.5789 65,~~239~~675,~~735~~221.8293 0.~~77996698~~70940274 ~~748~~564,~~610~~513.5789 I-A-2 2,~~994~~258,~~442~~055.2757 2422,~~958~~700,~~943~~887.3073 0.~~77996698~~70940274 2,~~994~~258,~~442~~055.2757 I-A-3 43,~~678~~528,~~816~~211.0582 3835,~~998~~470,~~348~~137.9008 0.~~77996698~~70940274 43,~~678~~528,~~816~~211.0582 I-A-4 ~~230~~173,~~197~~588.7502 1,~~918~~745,~~718~~130.7774 0.~~77996698~~70940274 ~~230~~173,~~197~~588.7502 I-A-5 107,~~381~~828,~~450~~466.6395 5749,~~530~~701,~~316~~849.5156 0.~~70209439~~60655654 107,~~381~~828,~~450~~466.6395 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 97,~~448~~204,~~238~~944.0384 7567,~~122~~917,~~422~~478.9613 0.~~75122423~~67917478 97,~~448~~204,~~238~~944.0384 II-A-2 1,~~146~~561.6688 1,~~251~~250,~~641~~079.5365 0.~~99051712~~98928109 1,~~146~~561.6688 II-A-3 86,~~199~~252,~~653~~811.3738 6558,~~194~~942,~~994~~183.7739 0.~~75122423~~67917478 86,~~199~~252,~~653~~811.3738 II-A-4 0.00 0.00 0.00000000 0.00 B-1 3,~~690~~793.6802 5,~~839~~835,~~502~~709.5452 0.~~99803496~~99738669 3,~~690~~793.6802 B-2 1,~~393~~432.3902 2,~~204~~203,~~659~~227.2220 0.~~99803496~~99738669 1,~~393~~432.3902 B-3 1,~~016~~045.8101 1,~~608~~607,~~832~~787.3534 0.~~99803496~~99738669 1,~~016~~045.8101 B-4 ~~508~~522.4150 ~~804~~803,~~416~~893.1867 0.~~99803496~~99738669 ~~508~~522.4150 B-5 ~~389~~399.1998 615,~~787~~387.5759 0.~~99803496~~99738669 ~~389~~399.1998 B-6 ~~512~~527.7901 ~~811~~810,~~354~~826.0099 0.~~99803496~~99738670 ~~512~~527.7901 Totals 3627,~~690~~819,~~066~~873.6089 ~~312~~284,~~099~~279,~~674~~800.4252 0.~~77375415~~70478342 3627,~~690~~819,~~066~~873.6089

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 ~~873~~779.~~54329875~~96697750 0.~~51018125~~46709500 9370.~~06614000~~09714250 0.00000000 I-A-2 32,000,000.00 ~~873~~779.~~54329906~~96697813 0.~~51018125~~46709438 9370.~~06613969~~09714188 0.00000000 I-A-3 50,000,000.00 ~~873~~779.~~54329900~~96697800 0.~~51018140~~46709440 9370.~~06613960~~09714200 0.00000000 I-A-4 2,460,000.00 ~~873~~779.~~54330081~~96697967 0.~~51018293~~46709350 9370.~~06613821~~09714228 0.00000000 I-A-5 81,941,000.00 ~~828~~702.~~78860583~~09439121 0.~~69074127~~63240539 ~~126~~94.~~00347323~~90544453 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 ~~845~~751.~~70660990~~22422960 0.~~57924500~~53060700 9371.~~90313520~~51884140 0.00000000 II-A-2 1,263,624.33 ~~991~~990.~~42456366~~51711833 0.~~88521562~~89009840 0.~~02222971~~34593351 0.00000000 II-A-3 86,785,000.00 ~~845~~751.~~70660990~~22422965 0.~~57924503~~53060702 9371.~~90313522~~51884139 0.00000000 II-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 5,851,000.00 998.~~66573577~~03495813 0.~~63077764~~64826867 0.00000000 0.00000000 B-2 2,209,000.00 998.~~66573563~~03495699 0.~~63077863~~64826618 0.00000000 0.00000000 B-3 1,612,000.00 998.~~66573201~~03495658 0.~~63077543~~64826923 0.00000000 0.00000000 B-4 806,000.00 998.~~66573201~~03496278 0.~~63078164~~64826303 0.00000000 0.00000000 B-5 617,000.00 998.~~66573744~~03495948 0.~~63077796~~64826580 0.00000000 0.00000000 B-6 812,951.48 998.~~66573833~~03496268 0.~~63077565~~64826747 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 9370.~~57632125~~56423625 ~~779~~709.~~96697750~~40274125 0.~~77996698~~70940274 9370.~~57632125~~56423625 I-A-2 0.00000000 9370.~~57632094~~56423656 ~~779~~709.~~96697813~~40274156 0.~~77996698~~70940274 9370.~~57632094~~56423656 I-A-3 0.00000000 9370.~~57632100~~56423640 ~~779~~709.~~96697800~~40274160 0.~~77996698~~70940274 9370.~~57632100~~56423640 I-A-4 0.00000000 9370.~~57632114~~56423577 ~~779~~709.~~96697967~~40273984 0.~~77996698~~70940274 9370.~~57632114~~56423577 I-A-5 0.00000000 ~~126~~95.~~69421450~~53784979 ~~702~~606.~~09439121~~55654141 0.~~70209439~~60655654 ~~126~~95.~~69421450~~53784979 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 9472.~~48238030~~04944840 ~~751~~679.~~22422960~~17478130 0.~~75122423~~67917478 9472.~~48238030~~04944840 II-A-2 0.00000000 01.~~90743742~~23603191 ~~990~~989.~~51711833~~28108641 0.~~99051712~~98928109 01.~~90743742~~23603191 II-A-3 0.00000000 9472.~~48238025~~04944841 ~~751~~679.~~22422965~~17478124 0.~~75122423~~67917478 9472.~~48238025~~04944841 II-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~63077764~~64826867 ~~998~~997.~~03495813~~38668945 0.~~99803496~~99738669 0.~~63077764~~64826867 B-2 0.00000000 0.~~63077863~~64826618 ~~998~~997.~~03495699~~38669081 0.~~99803496~~99738669 0.~~63077863~~64826618 B-3 0.00000000 0.~~63077543~~64826923 ~~998~~997.~~03495658~~38668734 0.~~99803496~~99738669 0.~~63077543~~64826923 B-4 0.00000000 0.~~63078164~~64826303 ~~998~~997.~~03496278~~38668734 0.~~99803496~~99738669 0.~~63078164~~64826303 B-5 0.00000000 0.~~63077796~~64826580 ~~998~~997.~~03495948~~38669368 0.~~99803496~~99738669 0.~~63077796~~64826580 B-6 0.00000000 0.~~63077565~~64826747 ~~998~~997.~~03496268~~38669521 0.~~99803496~~99738670 0.~~63077565~~64826747 (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% 6,~~988~~239,~~346~~735.3982 3228,~~029~~598.9279 0.00 0.00 I-A-2 32,000,000.00 5.~~77208~~76485% 2724,~~953~~958,~~385~~943.5730 ~~134~~119,~~457~~903.7276 0.00 0.00 I-A-3 50,000,000.00 5.02000% 4338,~~677~~998,~~164~~348.9590 ~~182~~163,~~716~~143.1409 0.00 0.00 I-A-4 2,460,000.00 5.~~77208~~76485% 21,~~148~~918,~~916~~718.5277 109,~~336~~217.4460 0.00 0.00 I-A-5 81,941,000.00 5.25000% 6757,~~911~~530,~~767~~316.1551 ~~297~~251,~~113~~695.9813 0.00 0.00 I-A-6 29,000,000.00 5.~~77208~~76485% 29,000,000.00 139,~~492~~317.0116 0.00 0.00 I-A-7 0.00 0.~~59207~~58695% ~~118~~102,~~577~~768,~~278~~401.4924 5850,~~504~~266.8850 0.00 0.00 I-A-R 50.00 5.~~76485~~75694% 0.00 0.00 0.00 0.00 I-A-LR 50.00 5.~~76485~~75694% 0.00 0.00 0.00 0.00 II-A-1 100,000,000.00 5.65000% 8475,~~570~~122,~~660~~422.9996 ~~398~~353,~~186~~701.8641 0.00 0.00 II-A-2 1,263,624.33 0.00000% 1,~~252~~251,~~788~~641.2053 0.00 0.00 0.00 II-A-3 86,785,000.00 5.65000% 7365,~~394~~194,~~648~~994.1477 ~~345~~306,~~566~~959.4777 0.00 0.00 II-A-4 0.00 0.~~53600~~53927% ~~137~~120,~~955~~315,~~454~~484.1028 6154,~~620~~069.1000 0.00 0.00 B-1 5,851,000.00 5.~~71450~~71068% 5,~~843~~839,~~193~~502.2254 27,~~825~~789.7962 0.00 0.00 B-2 2,209,000.00 5.~~71450~~71068% 2,~~206~~204,~~052~~659.6122 10,~~505~~491.4176 0.00 0.00 B-3 1,612,000.00 5.~~71450~~71068% 1,~~609~~608,~~849~~832.1635 7,~~666~~656.2428 0.00 0.00 B-4 806,000.00 5.~~71450~~71068% 804,~~924~~416.5818 3,~~833~~828.1214 0.00 0.00 B-5 617,000.00 5.~~71450~~71068% ~~616~~615,~~176~~787.7657 2,~~934~~930.2947 0.00 0.00 B-6 812,951.48 5.~~71450~~71068% 811,~~866~~354.7900 3,~~866~~861.1815 0.00 0.00 Totals 403,357,675.81 1,~~716~~533,~~655~~429.5563 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 03.0076 0.00 3228,~~029~~595.9203 0.00 65,~~239~~675,~~735~~221.8293 I-A-2 015.0075 0.00 ~~134~~119,~~457~~888.7202 0.00 2422,~~958~~700,~~943~~887.3073 I-A-3 021.0042 0.00 ~~182~~163,~~716~~121.1467 0.00 3835,~~998~~470,~~348~~137.9008 I-A-4 01.0021 0.00 109,~~336~~216.4439 0.00 1,~~918~~745,~~718~~130.7774 I-A-5 033.0005 0.00 ~~297~~251,~~113~~662.9808 0.00 5749,~~530~~701,~~316~~849.5156 I-A-6 018.0030 0.00 139,~~492~~298.0187 0.00 29,000,000.00 I-A-7 06.0060 0.00 5850,~~504~~259.8890 0.00 ~~102~~90,~~768~~847,~~401~~208.2458 I-A-R 0.00 0.00 0.00 0.00 0.00 I-A-LR 0.00 0.00 ~~227~~6.2513 0.00 0.00 II-A-1 046.0045 0.00 ~~398~~353,~~186~~654.8696 0.00 7567,~~122~~917,~~422~~478.9613 II-A-2 0.00 0.00 0.00 0.00 1,~~251~~250,~~641~~079.5365 II-A-3 040.0031 0.00 ~~345~~306,~~566~~919.4746 0.00 6558,~~194~~942,~~994~~183.7739 II-A-4 07.0010 0.00 6154,~~620~~061.1090 0.00 ~~120~~106,~~331~~895,~~169~~488.5603 B-1 03.0065 0.00 27,~~825~~785.7997 0.00 5,~~839~~835,~~502~~709.5452 B-2 01.0038 0.00 10,~~505~~490.4138 0.00 2,~~204~~203,~~659~~227.2220 B-3 01.0001 0.00 7,~~666~~655.2427 0.00 1,~~608~~607,~~832~~787.3534 B-4 0.0050 0.00 3,~~833~~827.1264 0.00 ~~804~~803,~~416~~893.1867 B-5 0.0038 0.00 2,~~934~~930.2909 0.00 615,~~787~~387.5759 B-6 0.0051 0.00 3,~~866~~860.1865 0.00 ~~811~~810,~~354~~826.0099 Totals 0201.0038 0.00 1,~~716~~533,~~882~~234.8041 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% ~~873~~779.~~54329875~~96697750 43.~~00374000~~57484875 0.00000000 0.00000000 I-A-2 32,000,000.00 5.~~77208~~76485% ~~873~~779.~~54329906~~96697813 43.~~20180375~~74699250 0.00000000 0.00000000 I-A-3 50,000,000.00 5.02000% ~~873~~779.~~54329900~~96697800 3.~~65432280~~26286180 0.00000000 0.00000000 I-A-4 2,460,000.00 5.~~77208~~76485% ~~873~~779.~~54330081~~96697967 43.~~20180488~~74699187 0.00000000 0.00000000 I-A-5 81,941,000.00 5.25000% ~~828~~702.~~78860583~~09439121 3.~~62595013~~07166290 0.00000000 0.00000000 I-A-6 29,000,000.00 5.~~77208~~76485% 1000.00000000 4.~~81006931~~80404000 0.00000000 0.00000000 I-A-7 0.00 0.~~59207~~58695% ~~847~~734.~~33765294~~36949314 0.~~41806819~~35919780 0.00000000 0.00000000 I-A-R 50.00 5.~~76485~~75694% 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 50.00 5.~~76485~~75694% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 100,000,000.00 5.65000% ~~845~~751.~~70660990~~22422960 3.~~98186860~~53701410 0.00000000 0.00000000 II-A-2 1,263,624.33 0.00000% ~~991~~990.~~42456366~~51711833 0.00000000 0.00000000 0.00000000 II-A-3 86,785,000.00 5.65000% ~~845~~751.~~70660990~~22422965 3.~~98186864~~53701412 0.00000000 0.00000000 II-A-4 0.00 0.~~53600~~53927% ~~831~~725.~~98472052~~60121103 0.~~37161982~~32608049 0.00000000 0.00000000 B-1 5,851,000.00 5.~~71450~~71068% 998.~~66573577~~03495813 4.~~75573235~~74955050 0.00000000 0.00000000 B-2 2,209,000.00 5.~~71450~~71068% 998.~~66573563~~03495699 4.~~75573110~~74955183 0.00000000 0.00000000 B-3 1,612,000.00 5.~~71450~~71068% 998.~~66573201~~03495658 4.~~75573201~~74955335 0.00000000 0.00000000 B-4 806,000.00 5.~~71450~~71068% 998.~~66573201~~03496278 4.~~75573201~~74955335 0.00000000 0.00000000 B-5 617,000.00 5.~~71450~~71068% 998.~~66573744~~03495948 4.~~75573744~~74954619 0.00000000 0.00000000 B-6 812,951.48 5.~~71450~~71068% 998.~~66573833~~03496268 4.~~75573278~~74954545 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.~~00000000~~00047000 0.00000000 43.~~00374000~~57437875 0.00000000 ~~779~~709.~~96697750~~40274125 I-A-2 0.~~00000000~~00049219 0.00000000 43.~~20180375~~74650062 0.00000000 ~~779~~709.~~96697813~~40274156 I-A-3 0.~~00000000~~00042840 0.00000000 3.~~65432280~~26243340 0.00000000 ~~779~~709.~~96697800~~40274160 I-A-4 0.~~00000000~~00049187 0.00000000 43.~~20180488~~74650000 0.00000000 ~~779~~709.~~96697967~~40273984 I-A-5 0.~~00000000~~00040334 0.00000000 3.~~62595013~~07125956 0.00000000 ~~702~~606.~~09439121~~55654141 I-A-6 0.~~00000000~~00063103 0.00000000 4.~~81006931~~80340931 0.00000000 1000.00000000 I-A-7 0.~~00000000~~00004716 0.00000000 0.~~41806819~~35915064 0.00000000 ~~734~~649.~~36949314~~18221665 I-A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-LR 0.00000000 0.00000000 ~~4545~~122.~~00000000~~60000000 0.00000000 0.00000000 II-A-1 0.~~00000000~~00046450 0.00000000 3.~~98186860~~53654960 0.00000000 ~~751~~679.~~22422960~~17478130 II-A-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~989.~~51711833~~28108641 II-A-3 0.~~00000000~~00046448 0.00000000 3.~~98186864~~53654963 0.00000000 ~~751~~679.~~22422965~~17478124 II-A-4 0.~~00000000~~00004282 0.00000000 0.~~37161982~~32603767 0.00000000 ~~725~~644.~~69580616~~66760893 B-1 0.~~00000000~~00062382 0.00000000 4.~~75573235~~74892668 0.00000000 ~~998~~997.~~03495813~~38668945 B-2 0.~~00000000~~00062472 0.00000000 4.~~75573110~~74892712 0.00000000 ~~998~~997.~~03495699~~38669081 B-3 0.~~00000000~~00062655 0.00000000 4.~~75573201~~74892680 0.00000000 ~~998~~997.~~03495658~~38668734 B-4 0.~~00000000~~00062035 0.00000000 4.~~75573201~~74893300 0.00000000 ~~998~~997.~~03496278~~38668734 B-5 0.~~00000000~~00061588 0.00000000 4.~~75573744~~74893031 0.00000000 ~~998~~997.~~03495948~~38669368 B-6 0.~~00000000~~00062734 0.00000000 4.~~75573278~~74893040 0.00000000 ~~998~~997.~~03496268~~38669521 (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 3829,~~253~~662,~~228~~864.8291 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~315~~84,~~459~~550.6803 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3829,~~568~~747,~~688~~414.5094 Withdrawals Reimbursement for Servicer Advances 62315,~~460~~459.8668 Payment of Service Fee 9978,~~278~~847.2201 Payment of Interest and Principal 3829,~~406~~353,~~949~~108.4028 Total Withdrawals (Pool Distribution Amount) 3829,~~568~~747,~~688~~414.4897 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1423,~~658~~278.5229 Servicing Fee Support 1423,~~658~~076.5291 Non-Supported Prepayment/Curtailment Interest Shortfall 0201.0038

SERVICING FEES Gross Servicing Fee ~~108~~97,~~995~~503.6275 Master Servicing Fee 4,~~941~~420.1217 Supported Prepayment/Curtailment Interest Shortfall 1423,~~658~~076.5291 Net Servicing Fee 9978,~~278~~847.2201

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 31 0 0 0 3 1 314,~~365,753~~298.8207 0.00 0.00 0.00 1314,~~365,753~~298.8207 60 Days 01 0 0 0 01 0372,016.0037 0.00 0.00 0.00 0372,016.0037 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 32 0 0 0 32 1686,~~365,753~~314.8244 0.00 0.00 0.00 1686,~~365,753~~314.8244 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.~~442478~~160514% 0.000000% 0.000000% 0.000000% 0.~~442478~~160514% 0.~~412776~~106388% 0.000000% 0.000000% 0.000000% 0.~~412776~~106388% 60 Days 0.~~000000~~160514% 0.000000% 0.000000% 0.000000% 0.~~000000~~160514% 0.~~000000~~125925% 0.000000% 0.000000% 0.000000% 0.~~000000~~125925% 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.~~442478~~321027% 0.000000% 0.000000% 0.000000% 0.~~442478~~321027% 0.~~412776~~232312% 0.000000% 0.000000% 0.000000% 0.~~412776~~232312%

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 21 0 0 0 21 ~~816~~314,~~800~~298.2507 0.00 0.00 0.00 ~~816~~314,~~800~~298.2507 60 Days 01 0 0 0 01 0372,016.0037 0.00 0.00 0.00 0372,016.0037 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 2 0 0 0 2 ~~816~~686,~~800~~314.2544 0.00 0.00 0.00 ~~816~~686,~~800~~314.2544 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~566572~~308642% 0.000000% 0.000000% 0.000000% 0.~~566572~~308642% 0.~~490692~~205766% 0.000000% 0.000000% 0.000000% 0.~~490692~~205766% 60 Days 0.~~000000~~308642% 0.000000% 0.000000% 0.000000% 0.~~000000~~308642% 0.~~000000~~243553% 0.000000% 0.000000% 0.000000% 0.~~000000~~243553% 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.~~566572~~617284% 0.000000% 0.000000% 0.000000% 0.~~566572~~617284% 0.~~490692~~449319% 0.000000% 0.000000% 0.000000% 0.~~490692~~449319% 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 10 0 0 0 10 ~~548,953~~0.5700 0.00 0.00 0.00 ~~548,953~~0.5700 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 10 0 0 0 10 ~~548,953~~0.5700 0.00 0.00 0.00 ~~548,953~~0.5700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~307692~~000000% 0.000000% 0.000000% 0.000000% 0.~~307692~~000000% 0.~~369997~~000000% 0.000000% 0.000000% 0.000000% 0.~~369997~~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.~~307692~~000000% 0.000000% 0.000000% 0.000000% 0.~~307692~~000000% 0.~~369997~~000000% 0.000000% 0.000000% 0.000000% 0.~~369997~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~375~~137,~~675~~315.6241

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~298944~~288829% Weighted Average Net Coupon 5.~~906944~~896829% Weighted Average Pass-Through Rate 5.~~906944~~896829% Weighted Average Maturity(Stepdown Calculation ) ~~356~~355 Beginning Scheduled Collateral Loan Count ~~749~~678 Number Of Loans Paid In Full 7155 Ending Scheduled Collateral Loan Count ~~678~~623 Beginning Scheduled Collateral Balance ~~348~~312,~~789~~099,~~741~~674.0242 Ending Scheduled Collateral Balance ~~312~~284,~~099~~279,~~674~~800.4253 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~330~~295,~~870~~427,~~503~~266.2629 Monthly P &I Constant 21,~~083~~857,~~068~~744.9926 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 ~~244~~219,~~848~~021,~~791~~106.6204 Ending scheduled Balance For discounted Loans 6765,~~250~~258,~~882~~694.8049 Scheduled Principal ~~220~~202,~~595~~961.5320 Unscheduled Principal 3627,~~469~~616,~~471~~912.0769 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~302~~274,~~217~~717,~~565~~398.4882 Greater Than 80%, less than or equal to 85% 1,~~795~~793,~~140~~212.3247 Greater than 85%, less than or equal to 95% 87,~~123~~778,~~167~~699.9828 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.~~165681~~157010 6.~~447682~~436501 6.~~298944~~288829 Weighted Average Net Rate 5.~~773681~~765010 6.~~055682~~044501 5.~~906944~~896829 Weighted Average Maturity ~~356~~ 355 ~~356~~354 355 Beginning Loan Count ~~390~~353 ~~359~~325 ~~749~~678 Loans Paid In Full 3729 3426 7155 Ending Loan Count ~~353~~324 ~~325~~299 ~~678~~623 Beginning Scheduled Balance ~~183~~164,~~962~~925,~~761~~574.3648 ~~164~~147,~~826~~174,~~979~~099.6694 ~~348~~312,~~789~~099,~~741~~674.0242 Ending scheduled Balance ~~164~~150,~~925~~568,~~574~~977.4865 ~~147~~133,~~174~~710,~~099~~822.9488 ~~312~~284,~~099~~279,~~674~~800.4253 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1954,~~069,596~~491.8810 1903,~~013,472~~253.1116 21,~~083~~857,~~068~~744.9926 Scheduled Principal ~~107~~98,~~441~~768.0106 ~~113~~104,~~154~~193.5214 ~~220~~202,~~595~~961.5320 Unscheduled Principal 1814,~~929~~257,~~745~~828.8777 1713,~~539~~359,~~725~~083.2092 3627,~~469~~616,~~471~~912.0769 Scheduled Interest ~~945~~845,~~213~~844.1032 ~~885~~789,~~606~~313.4696 1,~~830~~635,~~819~~158.5628 Servicing Fees 5751,~~488~~517.3616 5145,~~507~~986.2659 ~~108~~97,~~995~~503.6275 Master Servicing Fees 2,~~606~~335.1345 2,~~335~~084.0073 4,~~941~~420.1317 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 ~~885~~791,~~118~~991.6172 ~~831~~741,~~764~~242.2164 1,~~716~~533,~~882~~234.8136 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