8-K 1 wfm02001.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 2002-1 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-01 52-2379794 Pooling and Servicing Agreement) (Commission 74-3040754 (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 2002-1 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 2002-1 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 2002-1 Trust By: Wells Fargo Bank Minnesota, NA, 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 2002-1 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: 2002-1 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 94978CAC8 PO 0.00000% 1,~~026~~025,~~689~~477.9673 0.00 1,~~212~~158.2333 A-1 94978CAA2 SEQ 6.00000% ~~146~~141,~~020~~595,~~313~~271.3701 ~~729~~707,~~858~~976.4736 48,~~425~~396,~~042~~038.3602 A-2 94978CAB0 SEQ 6.00000% 54,604,000.00 ~~272~~273,~~929~~020.0900 0.00 A-R 94978CAD6 RES 6.00000% 0.00 0.00 0.00 B-1 94978CAE4 SUB 6.00000% 2,~~904~~901,~~580~~792.9619 14,~~518~~508.0796 2,~~788~~749.7713 B-2 94978CAF1 SUB 6.00000% 1,~~340~~339,~~728~~441.3912 6,~~701~~697.4121 1,~~287~~268.2798 B-3 94978CAG9 SUB 6.00000% 1,~~005~~004,~~546~~580.2984 5,~~026~~022.0690 ~~965~~951.4573 B-4 94978CAH7 SUB 6.00000% ~~447~~446,~~240~~810.0261 2,~~235~~234.4605 ~~429~~423.4130 B-5 94978CAJ3 SUB 6.00000% ~~335~~334,~~182~~860.1028 1,~~675~~674.3530 ~~321~~317.8224 B-6 94978CAK0 SUB 6.00000% 447,~~540~~111.9930 2,~~236~~235.9656 ~~429~~423.7059 Totals ~~208~~203,~~131~~699,~~822~~345.08 1,~~035~~013,~~180~~369.8734 48,~~432~~403,~~477~~330.0132

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~025~~024,~~477~~319.7340 1,~~212~~158.2333 0.00 A-1 0.00 ~~141~~133,~~595~~199,~~271~~232.0198 59,~~154~~104,~~900~~014.8338 0.00 A-2 0.00 54,604,000.00 ~~272~~273,~~929~~020.0900 0.00 A-R 0.00 0.00 0.00 0.00 B-1 0.00 2,~~901~~899,~~792~~043.1906 17,~~306~~258.8409 0.00 B-2 0.00 1,~~339~~338,~~441~~172.1214 7,~~988~~966.6819 0.00 B-3 0.00 1,~~004~~003,~~580~~629.8411 5,~~991~~974.5163 0.00 B-4 0.00 446,~~810~~387.6131 2,~~664~~657.8735 0.00 B-5 0.00 334,~~860~~543.2804 1,~~997~~991.1754 0.00 B-6 0.00 ~~447~~446,~~111~~687.3071 2,~~666~~659.6615 0.00 Totals 0.00 ~~203~~195,~~699~~296,~~345~~014.0875 59,~~467~~416,~~657~~699.8866 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 1,041,073.37 1,~~026~~025,~~689~~477.9673 1,~~090~~096.9137 ~~121~~61.3295 0.00 0.00 A-1 163,161,000.00 ~~146~~141,~~020~~595,~~313~~271.3701 ~~192~~185,~~625~~877.1263 48,~~232~~210,~~417~~160.2439 0.00 0.00 A-2 54,604,000.00 54,604,000.00 0.00 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 B-1 2,929,000.00 2,~~904~~901,~~580~~792.9619 2,~~788~~749.7713 0.00 0.00 0.00 B-2 1,352,000.00 1,~~340~~339,~~728~~441.3912 1,~~287~~268.2798 0.00 0.00 0.00 B-3 1,014,000.00 1,~~005~~004,~~546~~580.2984 ~~965~~951.4573 0.00 0.00 0.00 B-4 451,000.00 ~~447~~446,~~240~~810.0261 ~~429~~423.4130 0.00 0.00 0.00 B-5 338,000.00 ~~335~~334,~~182~~860.1028 ~~321~~317.8224 0.00 0.00 0.00 B-6 451,303.50 447,~~540~~111.9930 ~~429~~423.7059 0.00 0.00 0.00 Totals 225,341,476.87 ~~208~~203,~~131~~699,~~822~~345.08 ~~199~~193,~~938~~107.4597 48,~~232~~210,~~538~~222.5634 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 A-PO 1,~~212~~158.2333 1,~~025~~024,~~477~~319.7340 0.~~98501965~~98390702 1,~~212~~158.2333 A-1 48,~~425~~396,~~042~~038.3602 ~~141~~133,~~595~~199,~~271~~232.0198 0.~~86782547~~81636686 48,~~425~~396,~~042~~038.3602 A-2 0.00 54,604,000.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 B-1 2,~~788~~749.7713 2,~~901~~899,~~792~~043.1906 0.~~99071089~~98977230 2,~~788~~749.7713 B-2 1,~~287~~268.2798 1,~~339~~338,~~441~~172.1214 0.~~99071089~~98977229 1,~~287~~268.2798 B-3 ~~965~~951.4573 1,~~004~~003,~~580~~629.8411 0.~~99071089~~98977230 ~~965~~951.4573 B-4 ~~429~~423.4130 446,~~810~~387.6131 0.~~99071089~~98977231 ~~429~~423.4130 B-5 ~~321~~317.8224 334,~~860~~543.2804 0.~~99071089~~98977231 ~~321~~317.8224 B-6 ~~429~~423.7059 ~~447~~446,~~111~~687.3071 0.~~99071091~~98977232 ~~429~~423.7059 Totals 48,~~432~~403,~~477~~330.0132 ~~203~~195,~~699~~296,~~345~~014.0875 0.~~90395851~~86666697 48,~~432~~403,~~477~~330.0132

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 1,041,073.37 ~~986~~985.~~18405733~~01965332 1.~~04787043~~05311502 0.~~11653357~~05950589 0.00000000 A-1 163,161,000.00 ~~894~~867.~~94617813~~82546693 1.~~18058311~~13922831 2550.~~94012809~~31938018 0.00000000 A-2 54,604,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,929,000.00 ~~991~~990.~~66301127~~71088767 0.~~95212359~~93858996 0.00000000 0.00000000 B-2 1,352,000.00 ~~991~~990.~~66301036~~71088757 0.~~95212278~~93859467 0.00000000 0.00000000 B-3 1,014,000.00 ~~991~~990.~~66300789~~71088757 0.~~95212032~~93858974 0.00000000 0.00000000 B-4 451,000.00 ~~991~~990.~~66301552~~71088692 0.~~95212860~~93858093 0.00000000 0.00000000 B-5 338,000.00 ~~991~~990.~~66301775~~71088757 0.~~95213018~~93857988 0.00000000 0.00000000 B-6 451,303.50 ~~991~~990.~~66301613~~71090740 0.~~95213088~~93859232 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 1.~~16440400~~11263052 ~~985~~983.~~01965332~~90702281 0.~~98501965~~98390702 1.~~16440400~~11263052 A-1 0.00000000 2751.~~12071120~~45860849 ~~867~~816.~~82546693~~36685838 0.~~86782547~~81636686 2751.~~12071120~~45860849 A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~95212359~~93858996 ~~990~~989.~~71088767~~77229771 0.~~99071089~~98977230 0.~~95212359~~93858996 B-2 0.00000000 0.~~95212278~~93859467 ~~990~~989.~~71088757~~77229290 0.~~99071089~~98977229 0.~~95212278~~93859467 B-3 0.00000000 0.~~95212032~~93858974 ~~990~~989.~~71088757~~77229783 0.~~99071089~~98977230 0.~~95212032~~93858974 B-4 0.00000000 0.~~95212860~~93858093 ~~990~~989.~~71088692~~77230599 0.~~99071089~~98977231 0.~~95212860~~93858093 B-5 0.00000000 0.~~95213018~~93857988 ~~990~~989.~~71088757~~77230769 0.~~99071089~~98977231 0.~~95213018~~93857988 B-6 0.00000000 0.~~95213088~~93859232 ~~990~~989.~~71090740~~77231508 0.~~99071091~~98977232 0.~~95213088~~93859232 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 1,041,073.37 0.00000% 1,~~026~~025,~~689~~477.9673 0.00 0.00 0.00 A-1 163,161,000.00 6.00000% ~~146~~141,~~020~~595,~~313~~271.3701 ~~730~~707,~~101~~976.5736 0.00 0.00 A-2 54,604,000.00 6.00000% 54,604,000.00 273,020.00 0.00 0.00 A-R 100.00 6.00000% 0.00 0.00 0.00 0.00 B-1 2,929,000.00 6.00000% 2,~~904~~901,~~580~~792.9619 14,~~522~~508.9096 0.00 0.00 B-2 1,352,000.00 6.00000% 1,~~340~~339,~~728~~441.3912 6,~~703~~697.6421 0.00 0.00 B-3 1,014,000.00 6.00000% 1,~~005~~004,~~546~~580.2984 5,~~027~~022.7390 0.00 0.00 B-4 451,000.00 6.00000% ~~447~~446,~~240~~810.0261 2,~~236~~234.2005 0.00 0.00 B-5 338,000.00 6.00000% ~~335~~334,~~182~~860.1028 1,~~675~~674.9130 0.00 0.00 B-6 451,303.50 6.00000% 447,~~540~~111.9930 2,~~237~~235.7056 0.00 0.00 Totals 225,341,476.87 1,~~035~~013,~~525~~369.6534 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,~~025~~024,~~477~~319.7340 A-1 ~~243~~0.1000 0.00 ~~729~~707,~~858~~976.4736 0.00 ~~141~~133,~~595~~199,~~271~~232.0198 A-2 900.9100 0.00 ~~272~~273,~~929~~020.0900 0.00 54,604,000.00 A-R 0.00 0.00 0.00 0.00 0.00 B-1 40.8400 0.00 14,~~518~~508.0796 0.00 2,~~901~~899,~~792~~043.1906 B-2 20.2300 0.00 6,~~701~~697.4121 0.00 1,~~339~~338,~~441~~172.1214 B-3 10.6700 0.00 5,~~026~~022.0690 0.00 1,~~004~~003,~~580~~629.8411 B-4 0.7400 0.00 2,~~235~~234.4605 0.00 446,~~810~~387.6131 B-5 0.5600 0.00 1,~~675~~674.3530 0.00 334,~~860~~543.2804 B-6 0.7500 0.00 2,~~236~~235.9656 0.00 ~~447~~446,~~111~~687.3071 Totals ~~344~~0.8000 0.00 1,~~035~~013,~~180~~369.8734 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 1,041,073.37 0.00000% ~~986~~985.~~18405733~~01965332 0.00000000 0.00000000 0.00000000 A-1 163,161,000.00 6.00000% ~~894~~867.~~94617813~~82546693 4.~~47473091~~33912736 0.00000000 0.00000000 A-2 54,604,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 2,929,000.00 6.00000% ~~991~~990.~~66301127~~71088767 4.~~95831342~~95355411 0.00000000 0.00000000 B-2 1,352,000.00 6.00000% ~~991~~990.~~66301036~~71088757 4.~~95831361~~95355769 0.00000000 0.00000000 B-3 1,014,000.00 6.00000% ~~991~~990.~~66300789~~71088757 4.~~95831361~~95355030 0.00000000 0.00000000 B-4 451,000.00 6.00000% ~~991~~990.~~66301552~~71088692 4.~~95831486~~95354767 0.00000000 0.00000000 B-5 338,000.00 6.00000% ~~991~~990.~~66301775~~71088757 4.~~95831361~~95355030 0.00000000 0.00000000 B-6 451,303.50 6.00000% ~~991~~990.~~66301613~~71090740 4.~~95830411~~95356229 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 ~~985~~983.~~01965332~~90702281 A-1 0.~~00148994~~00000000 0.00000000 4.~~47324097~~33912736 0.00000000 ~~867~~816.~~82546693~~36685838 A-2 0.~~00166490~~00000000 0.00000000 45.~~99833510~~00000000 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.~~00165244~~00000000 0.00000000 4.~~95666439~~95355411 0.00000000 ~~990~~989.~~71088767~~77229771 B-2 0.~~00164941~~00000000 0.00000000 4.~~95666420~~95355769 0.00000000 ~~990~~989.~~71088757~~77229290 B-3 0.~~00164694~~00000000 0.00000000 4.~~95666667~~95355030 0.00000000 ~~990~~989.~~71088757~~77229783 B-4 0.~~00164080~~00000000 0.00000000 4.~~95667406~~95354767 0.00000000 ~~990~~989.~~71088692~~77230599 B-5 0.~~00165680~~00000000 0.00000000 4.~~95665680~~95355030 0.00000000 ~~990~~989.~~71088757~~77230769 B-6 0.~~00166185~~00000000 0.00000000 4.~~95666442~~95356229 0.00000000 ~~990~~989.~~71090740~~77231508 (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 ~~28,826~~0.0800 Deposits Payments of Interest and Principal 59,~~341~~602,~~997~~862.2002 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~141,672~~0.3800 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 59,~~483~~602,~~669~~862.5802 Withdrawals Reimbursement for Servicer Advances 0141,672.0038 Payment of Service Fee 4437,~~837~~648.7454 Payment of Interest and Principal 59,~~467~~416,~~657~~699.8867 Total Withdrawals (Pool Distribution Amount) 59,~~512~~596,~~495~~020.6259 Ending Balance 06,841.0043

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 17,~~813~~674.8653 Servicing Fee Support 17,~~469~~674.0653 Non-Supported Prepayment/Curtailment Interest Shortfall ~~344~~0.8000

SERVICING FEES Gross Servicing Fee 4342,~~358~~437.4333 Master Servicing Fee 2,~~948~~885.3774 Supported Prepayment/Curtailment Interest Shortfall 17,~~469~~674.0653 Net Servicing Fee 4437,~~837~~648.7454

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 02 0 0 0 02 0695,094.0045 0.00 0.00 0.00 0695,094.0045 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 02 0 0 0 02 0695,094.0045 0.00 0.00 0.00 0695,094.0045 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~436681% 0.000000% 0.000000% 0.000000% 0.~~000000~~436681% 0.~~000000~~349389% 0.000000% 0.000000% 0.000000% 0.~~000000~~349389% 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~~436681% 0.000000% 0.000000% 0.000000% 0.~~000000~~436681% 0.~~000000~~349389% 0.000000% 0.000000% 0.000000% 0.~~000000~~349389%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~187~~48,~~382~~321.5421

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 6,535,303.50 2.90017781% 6,~~474~~468,~~596~~462.3437 3.~~17850621~~31213229% 96.~~805411~~670404% 100.000000% Class B-1 3,606,303.50 1.60037271% 3,~~572~~569,~~804~~419.1531 1.~~75395957~~82769695% 1.~~431754~~492262% 0.000000% Class B-2 2,254,303.50 1.00039439% 2,~~233~~231,~~363~~247.0317 1.~~09640167~~14249498% 0.~~660885~~688815% 0.000000% Class B-3 1,240,303.50 0.55041066% 1,~~228~~227,~~782~~618.1906 0.~~60323326~~62859350% 0.~~495664~~516611% 0.000000% Class B-4 789,303.50 0.35026996% 781,~~971~~230.5875 0.~~38388517~~40002391% 0.~~220458~~229775% 0.000000% Class B-5 451,303.50 0.20027538% ~~447~~446,~~111~~687.3071 0.~~21949570~~22872341% 0.~~165221~~172204% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~220606~~229929% 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.~~562868~~554520% Weighted Average Pass-Through Rate 6.000000% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count ~~487~~477 Number Of Loans Paid In Full 1019 Ending Scheduled Collateral Loan Count ~~477~~458 Beginning Scheduled Collateral Balance ~~208~~203,~~131~~699,~~822~~345.0908 Ending Scheduled Collateral Balance ~~203~~195,~~699~~296,~~345~~014.0875 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~206~~198,~~811~~945,~~484~~627.4850 Ending Scheduled Balance For Wells Fargo Serviced ~~202~~193,~~305~~903,~~109~~101.3812 Ending Scheduled Balance For Other Servicers 1,~~394~~392,~~235~~913.7063 Monthly P &I Constant 1,~~285~~259,~~324~~519.7375 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 59,~~428~~377,~~163~~034.9338 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~158~~150,~~887~~534,~~286~~842.0836 Ending scheduled Balance For discounted Loans 44,~~812~~761,~~059~~172.0039 Scheduled Principal ~~199~~193,~~938~~107.4599 Unscheduled Principal 48,~~232~~210,~~538~~222.5634 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~139~~133,~~218~~515,~~513~~695.9890 Greater Than 80%, less than or equal to 85% 4,~~927~~922,~~307~~188.2225 Greater than 85%, less than or equal to 95% 5956,~~575~~856,~~492~~003.1049 Greater than 95% 0.00

Filing Compare · WELLS FARGO ASSET SEC CORP MORT PASS THR CERT SERIES 2002-1