8-K 1 wfm02003.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 2002-3 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 December 26, 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 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 2002-3 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/6/03 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 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: 2002-3 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,~~918~~811,~~566~~504.5062 0.00 ~~107~~65,~~061~~424.8923 A-1 94978FAA5 SEQ 5.50000% 39,~~756~~377,~~288~~360.1980 ~~182~~180,~~138~~479.1157 ~~378~~405,~~927~~832.4007 A-2 94978FAB3 SEQ 21.~~23000~~78000% 26,~~504~~251,~~192~~573.1386 4938,~~232~~939.4883 ~~252~~270,~~618~~554.2671 A-3 94978FAC1 SEQ 56.~~77000~~22000% 0.00 ~~127~~136,~~386~~070.2966 0.00 A-4 94978FAD9 SEQ 6.50000% 2122,~~927~~046,~~335~~057.7685 ~~118~~119,~~722~~416.0915 (~~118~~119,~~722~~416.0915) A-5 94978FAE7 SEQ 6.50000% 31,822,100.00 172,~~295~~369.7271 0.00 A-6 94978FAF4 SEQ 2.~~48000~~03000% 3522,~~409~~947,~~858~~348.7191 7338,~~148~~819.9627 128,~~462~~370,~~509~~946.8000 A-7 94978FAG2 SEQ 1921.~~56500~~02750% 107,~~895~~060,~~341~~722.1474 ~~177~~123,~~563~~724.2146 32,~~834~~575,~~618~~675.4069 A-8 94978FAH0 SEQ 5.50000% 21,~~019~~534,~~827~~881.8172 97,~~253~~034.5787 ~~484~~516,~~946~~935.0948 A-9 94978FAJ6 SEQ 5.50000% 71,743,000.00 328,~~680~~822.9408 0.00 A-10 94978FAK3 SEQ 6.50000% 8,134,000.00 44,~~040~~059.2617 0.00 A-11 94978FAL1 SEQ 6.50000% 38,882,000.00 210,~~520~~610.4383 0.00 A-12 94978FAM9 SEQ 6.50000% 7,124,000.00 38,~~571~~588.7733 0.00 A-13 94978FAN7 SEQ 2.~~58000~~13000% 4232,~~461~~949,~~472~~125.3751 9158,~~252~~484.9870 911,~~512~~794,~~346~~796.8674 A-14 94978FAP2 SEQ 56.~~92000~~37000% 0.00 4,~~980~~073.1083 0.00 A-15 94978FAQ0 SEQ 21.~~23000~~78000% 35,871,500.00 6653,~~632~~209.5939 0.00 A-16 94978FAR8 SEQ 6.~~27000~~72000% 0.00 ~~187~~200,~~348~~880.1440 0.00 A-17 94978FAS6 SEQ 1920.~~24000~~70250% 129,~~754~~902,~~325~~056.6881 ~~204~~170,~~406~~831.5811 23,~~852~~549,~~268~~639.8769 A-18 94978FAT4 SEQ 3.~~47000~~02000% ~~8,391,759~~0.5300 ~~24,255~~0.7600 ~~8,391,759~~0.5300 A-19 94978FAU1 SEQ 1921.~~63000~~58000% ~~1,936,559~~0.8900 ~~31,665~~0.2900 ~~1,936,559~~0.8900 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,~~703~~697,~~781~~224.8200 41,~~710~~693.9130 6,~~557~~761.8230 B-2 94978FAZ0 SUB 6.50000% 2,~~484~~482,~~514~~399.3239 13,~~452~~446.0133 2,~~114~~180.9356 B-3 94978FBA4 SUB 6.50000% 1,~~988~~986,~~008~~316.6638 10,~~763~~759.7621 1,~~692~~744.2980 B-4 94978FBB2 SUB 6.50000% 745,~~751~~116.5068 4,~~037~~036.7505 ~~634~~654.8252 B-5 94978FBC0 SUB 6.50000% ~~994~~993,~~004~~158.3319 5,~~381~~379.8861 ~~846~~872.1440 B-6 94978FBD8 SUB 6.50000% ~~746~~745,~~094~~459.9786 4,~~039~~037.6191 ~~635~~654.1182 Totals ~~412~~372,~~214~~106,~~283~~907.3132 2,~~221~~005,~~481~~766.1977 4027,~~107~~443,~~376~~256.0186

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~811~~746,~~504~~080.6239 ~~107~~65,~~061~~424.8923 0.00 A-1 0.00 3938,~~377~~971,~~360~~528.8073 ~~561~~586,~~065~~311.5164 0.00 A-2 0.00 2625,~~251~~981,~~573~~019.8615 ~~301~~309,~~850~~494.7454 0.00 A-3 0.00 0.00 ~~127~~136,~~386~~070.2966 0.00 A-4 0.00 22,~~046~~165,~~057~~474.8500 0.00 0.00 A-5 0.00 31,822,100.00 172,~~295~~369.7271 0.00 A-6 0.00 2214,~~947~~576,~~348~~402.91 128,~~535~~409,~~658~~765.7627 0.00 A-7 0.00 74,~~060~~485,~~722~~047.7405 42,~~012~~699,~~181~~400.6115 0.00 A-8 0.00 1,~~534~~017,~~881~~946.7224 ~~494~~523,~~199~~970.6635 0.00 A-9 0.00 71,743,000.00 328,~~680~~822.9408 0.00 A-10 0.00 8,134,000.00 44,~~040~~059.2617 0.00 A-11 0.00 38,882,000.00 210,~~520~~610.4383 0.00 A-12 0.00 7,124,000.00 38,~~571~~588.7733 0.00 A-13 0.00 3221,~~949~~154,~~125~~328.5177 911,~~603~~853,~~599~~281.8444 0.00 A-14 0.00 0.00 4,~~980~~073.1083 0.00 A-15 0.00 35,871,500.00 6653,~~632~~209.5939 0.00 A-16 0.00 0.00 ~~187~~200,~~348~~880.1440 0.00 A-17 0.00 96,~~902~~352,~~056~~417.8112 3,~~056~~720,~~675~~470.4580 0.00 A-18 0.00 0.00 ~~8,416,015~~0.2900 0.00 A-19 0.00 0.00 ~~1,968,225~~0.1800 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,~~697~~690,~~224~~462.0070 48,~~268~~454.7360 0.00 B-2 0.00 2,~~482~~480,~~399~~218.3983 15,~~566~~626.9489 0.00 B-3 0.00 1,~~986~~984,~~316~~571.3858 12,~~456~~504.0501 0.00 B-4 0.00 ~~745~~744,~~116~~462.6817 4,~~672~~690.57 0.00 B-5 0.00 ~~993~~992,~~158~~285.1979 6,~~228~~252.0201 0.00 B-6 0.00 ~~745~~744,~~459~~805.8604 4,~~674~~692.7273 0.00 Totals 0.00 ~~372~~344,~~106~~663,~~907~~650.3247 4229,~~328~~449,~~857~~023.2063 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,~~918~~811,~~566~~504.5062 1,~~799~~747.4213 ~~105~~63,~~262~~677.4709 0.00 0.00 A-1 41,801,400.00 39,~~756~~377,~~288~~360.1980 34,~~191~~633.3703 ~~375~~401,~~736~~199.0304 0.00 0.00 A-2 27,867,600.00 26,~~504~~251,~~192~~573.1386 23,~~127~~088.5869 ~~250~~267,~~490~~466.6902 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 0.00 A-4 21,000,000.00 2122,~~927~~046,~~335~~057.7685 0.00 0.00 (~~118~~119,~~722~~416.0915) 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 3522,~~409~~947,~~858~~348.7191 ~~104~~95,~~960~~563.5782 128,~~357~~275,~~549~~382.2319 0.00 0.00 A-7 19,018,800.00 107,~~895~~060,~~341~~722.1474 3229,~~295~~404.5625 32,~~802~~546,~~322~~271.8444 0.00 0.00 A-8 3,281,000.00 21,~~019~~534,~~827~~881.8172 45,~~084~~901.2740 ~~480~~511,~~861~~034.8208 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 4232,~~461~~949,~~472~~125.3751 80134,~~113~~650.9994 911,~~432~~660,~~232~~145.8780 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 13,744,800.00 129,~~754~~902,~~325~~056.6881 2440,~~022~~523.1115 23,~~828~~509,~~246~~116.7654 0.00 0.00 A-18 44,891,925.00 ~~8,391,759~~0.5300 ~~70,676~~0.2800 ~~8,321,083~~0.2500 0.00 0.00 A-19 10,359,675.00 ~~1,936,559~~0.8900 ~~16,309~~0.9100 ~~1,920,249~~0.9800 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,~~703~~697,~~781~~224.8200 6,~~557~~761.8230 0.00 0.00 0.00 B-2 2,502,000.00 2,~~484~~482,~~514~~399.3239 2,~~114~~180.9356 0.00 0.00 0.00 B-3 2,002,000.00 1,~~988~~986,~~008~~316.6638 1,~~692~~744.2980 0.00 0.00 0.00 B-4 751,000.00 745,~~751~~116.5068 ~~634~~654.8252 0.00 0.00 0.00 B-5 1,001,000.00 ~~994~~993,~~004~~158.3319 ~~846~~872.1440 0.00 0.00 0.00 B-6 751,345.88 ~~746~~745,~~094~~459.9786 ~~635~~654.1182 0.00 0.00 0.00 Totals 500,492,022.97 ~~412~~372,~~214~~106,~~283~~907.3132 ~~352~~328,~~062~~380.1781 3927,~~874~~234,~~035~~292.9420 (~~118~~119,~~722~~416.0915) 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 ~~107~~65,~~061~~424.8923 1,~~811~~746,~~504~~080.6239 0.~~87827244~~84655279 ~~107~~65,~~061~~424.8923 A-1 ~~378~~405,~~927~~832.4007 3938,~~377~~971,~~360~~528.8073 0.~~94201057~~93230200 ~~378~~405,~~927~~832.4007 A-2 ~~252~~270,~~618~~554.2671 2625,~~251~~981,~~573~~019.8615 0.~~94201057~~93230200 ~~252~~270,~~618~~554.2671 A-3 0.00 0.00 0.00000000 0.00 A-4 (~~118~~119,~~722~~416.0915) 22,~~046~~165,~~057~~474.8500 1.~~04981228~~05549876 (~~118~~119,~~722~~416.0915) A-5 0.00 31,822,100.00 1.00000000 0.00 A-6 128,~~462~~370,~~509~~946.8000 2214,~~947~~576,~~348~~402.91 0.~~37124964~~23582177 128,~~462~~370,~~509~~946.8000 A-7 32,~~834~~575,~~618~~675.4069 74,~~060~~485,~~722~~047.7405 0.~~37124964~~23582177 32,~~834~~575,~~618~~675.4069 A-8 ~~484~~516,~~946~~935.0948 1,~~534~~017,~~881~~946.7224 0.~~46780912~~31025487 ~~484~~516,~~946~~935.0948 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-13 911,~~512~~794,~~346~~796.8674 3221,~~949~~154,~~125~~328.5177 0.~~71147361~~45678744 911,~~512~~794,~~346~~796.8674 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 23,~~852~~549,~~268~~639.8769 96,~~902~~352,~~056~~417.8112 0.~~72042204~~46216876 23,~~852~~549,~~268~~639.8769 A-18 ~~8,391,759~~0.5300 0.00 0.00000000 ~~8,391,759~~0.5300 A-19 ~~1,936,559~~0.8900 0.00 0.00000000 ~~1,936,559~~0.8900 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~557~~761.8230 7,~~697~~690,~~224~~462.0070 0.~~99216602~~99129450 6,~~557~~761.8230 B-2 2,~~114~~180.9356 2,~~482~~480,~~399~~218.3983 0.~~99216602~~99129450 2,~~114~~180.9356 B-3 1,~~692~~744.2980 1,~~986~~984,~~316~~571.3858 0.~~99216602~~99129450 1,~~692~~744.2980 B-4 ~~634~~654.8252 ~~745~~744,~~116~~462.6817 0.~~99216602~~99129450 ~~634~~654.8252 B-5 ~~846~~872.1440 ~~993~~992,~~158~~285.1979 0.~~99216602~~99129450 ~~846~~872.1440 B-6 ~~635~~654.1182 ~~745~~744,~~459~~805.8604 0.~~99216603~~99129450 ~~635~~654.1182 Totals 4027,~~107~~443,~~376~~256.0186 ~~372~~344,~~106~~663,~~907~~650.3247 0.~~74348219~~68864964 4027,~~107~~443,~~376~~256.0186

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 ~~930~~878.~~17929332~~27244314 0.~~87241345~~84706167 5130.~~03444158~~87258668 0.00000000 A-1 41,801,400.00 ~~951~~942.~~07551876~~01057381 0.~~07634601~~11083433 89.~~98859919~~59774170 0.00000000 A-2 27,867,600.00 ~~951~~942.~~07551888~~01057357 0.~~07634601~~11083445 89.~~98859931~~59774146 0.00000000 A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-4 21,000,000.00 ~~1044~~1049.~~15884571~~81227857 0.00000000 0.00000000 (5.~~65343286~~68648333) A-5 31,822,100.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 61,811,100.00 ~~572~~371.~~87216552~~24964464 1.~~69808610~~54606244 ~~199~~133.~~92443477~~88181395 0.00000000 A-7 19,018,800.00 ~~572~~371.~~87216544~~24964456 1.~~69808610~~54606232 ~~199~~133.~~92443477~~88181378 0.00000000 A-8 3,281,000.00 ~~615~~467.~~61347455~~80911917 1.~~24482475~~79865895 ~~146~~155.~~55953063~~75558671 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 ~~916~~711.~~87462336~~47361021 12.~~72990903~~90753059 ~~203~~251.~~67110412~~77864054 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 ~~927~~720.~~93825156~~42203670 12.~~74772350~~94825316 ~~205~~255.~~76849136~~30502736 0.00000000 A-18 44,891,925.00 ~~186~~0.~~93249465~~00000000 10.~~57436510~~00000000 ~~185~~0.~~35812955~~00000000 0.00000000 A-19 10,359,675.00 ~~186~~0.~~93249450~~00000000 10.~~57436503~~00000000 ~~185~~0.~~35812948~~00000000 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 ~~993~~992.~~01131993~~16602217 0.~~84529776~~87152617 0.00000000 0.00000000 B-2 2,502,000.00 ~~993~~992.~~01131894~~16602318 0.~~84529576~~87152678 0.00000000 0.00000000 B-3 2,002,000.00 ~~993~~992.~~01131868~~16602398 0.~~84529970~~87152847 0.00000000 0.00000000 B-4 751,000.00 ~~993~~992.~~01131824~~16601864 0.~~84529960~~87153129 0.00000000 0.00000000 B-5 1,001,000.00 ~~993~~992.~~01131868~~16602398 0.~~84529471~~87152847 0.00000000 0.00000000 B-6 751,345.88 ~~993~~992.~~01132789~~16603144 0.~~84529644~~87152937 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 5131.~~90685503~~71965320 ~~878~~846.~~27244314~~55278994 0.~~87827244~~84655279 5131.~~90685503~~71965320 A-1 0.00000000 9.~~06494519~~70857603 ~~942~~932.~~01057381~~30199778 0.~~94201057~~93230200 9.~~06494519~~70857603 A-2 0.00000000 9.~~06494495~~70857591 ~~942~~932.~~01057357~~30199766 0.~~94201057~~93230200 9.~~06494495~~70857591 A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-4 0.00000000 (5.~~65343286~~68648333) 1,~~049~~055.~~81227857~~49876190 1.~~04981228~~05549876 (5.~~65343286~~68648333) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 ~~201~~135.~~62252087~~42787622 ~~371~~235.~~24964464~~82176842 0.~~37124964~~23582177 ~~201~~135.~~62252087~~42787622 A-7 0.00000000 ~~201~~135.~~62252087~~42787610 ~~371~~235.~~24964456~~82176846 0.~~37124964~~23582177 ~~201~~135.~~62252087~~42787610 A-8 0.00000000 ~~147~~157.~~80435538~~55424566 ~~467~~310.~~80911917~~25487351 0.~~46780912~~31025487 ~~147~~157.~~80435538~~55424566 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 ~~205~~254.~~40101315~~68617113 ~~711~~456.~~47361021~~78743908 0.~~71147361~~45678744 ~~205~~254.~~40101315~~68617113 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 ~~207~~258.~~51621486~~25328051 ~~720~~462.~~42203670~~16875618 0.~~72042204~~46216876 ~~207~~258.~~51621486~~25328051 A-18 0.00000000 ~~186~~0.~~93249465~~00000000 0.00000000 0.00000000 ~~186~~0.~~93249465~~00000000 A-19 0.00000000 ~~186~~0.~~93249450~~00000000 0.00000000 0.00000000 ~~186~~0.~~93249450~~00000000 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.~~84529776~~87152617 ~~992~~991.~~16602217~~29449600 0.~~99216602~~99129450 0.~~84529776~~87152617 B-2 0.00000000 0.~~84529576~~87152678 ~~992~~991.~~16602318~~29449640 0.~~99216602~~99129450 0.~~84529576~~87152678 B-3 0.00000000 0.~~84529970~~87152847 ~~992~~991.~~16602398~~29449550 0.~~99216602~~99129450 0.~~84529970~~87152847 B-4 0.00000000 0.~~84529960~~87153129 ~~992~~991.~~16601864~~29450067 0.~~99216602~~99129450 0.~~84529960~~87153129 B-5 0.00000000 0.~~84529471~~87152847 ~~992~~991.~~16602398~~29449550 0.~~99216602~~99129450 0.~~84529471~~87152847 B-6 0.00000000 0.~~84529644~~87152937 ~~992~~991.~~16603144~~29450207 0.~~99216603~~99129450 0.~~84529644~~87152937 (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,~~918~~811,~~566~~504.5062 0.00 0.00 0.00 A-1 41,801,400.00 5.50000% 39,~~756~~377,~~288~~360.1980 ~~182~~180,~~216~~479.3257 0.00 0.00 A-2 27,867,600.00 21.~~23000~~78000% 26,~~504~~251,~~192~~573.1386 4938,~~253~~939.6283 0.00 0.00 A-3 0.00 56.~~77000~~22000% 26,~~504~~251,~~192~~573.1386 ~~127~~136,~~440~~070.9966 0.00 0.00 A-4 21,000,000.00 6.50000% 2122,~~927~~046,~~335~~057.7685 ~~118~~119,~~773~~416.0715 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.~~48000~~03000% 3522,~~409~~947,~~858~~348.7191 7338,~~180~~819.3727 0.00 0.00 A-7 19,018,800.00 1921.~~56500~~02750% 107,~~895~~060,~~341~~722.1474 ~~177~~123,~~639~~724.46 0.00 0.00 A-8 3,281,000.00 5.50000% 21,~~019~~534,~~827~~881.8172 97,~~257~~034.5487 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.~~58000~~13000% 4232,~~461~~949,~~472~~125.3751 9158,~~292~~484.1770 0.00 0.00 A-14 0.00 56.~~92000~~37000% 1767,~~009,913~~440.9186 4,~~982~~073.2483 0.00 0.00 A-15 35,871,500.00 21.~~23000~~78000% 35,871,500.00 6653,~~661~~209.2039 0.00 0.00 A-16 0.00 6.~~27000~~72000% 35,871,500.00 ~~187~~200,~~428~~880.5940 0.00 0.00 A-17 13,744,800.00 1920.~~24000~~70250% 129,~~754~~902,~~325~~056.6881 ~~204~~170,~~494~~831.3611 0.00 0.00 A-18 44,891,925.00 3.~~47000~~02000% ~~8,391,759~~0.5300 ~~24,266~~0.1700 0.00 0.00 A-19 10,359,675.00 1921.~~63000~~58000% ~~1,936,559~~0.8900 ~~31,678~~0.8900 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,~~703~~697,~~781~~224.8200 41,~~728~~693.8230 0.00 0.00 B-2 2,502,000.00 6.50000% 2,~~484~~482,~~514~~399.3239 13,~~457~~446.7933 0.00 0.00 B-3 2,002,000.00 6.50000% 1,~~988~~986,~~008~~316.6638 10,~~768~~759.3821 0.00 0.00 B-4 751,000.00 6.50000% 745,~~751~~116.5068 4,~~039~~036.4905 0.00 0.00 B-5 1,001,000.00 6.50000% ~~994~~993,~~004~~158.3319 5,~~384~~379.1961 0.00 0.00 B-6 751,345.88 6.50000% ~~746~~745,~~094~~459.9786 4,~~041~~037.3591 0.00 0.00 Totals 500,492,022.97 2,~~222~~005,~~435~~766.1377 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,~~811~~746,~~504~~080.6239 A-1 780.2100 0.00 ~~182~~180,~~138~~479.1157 0.00 3938,~~377~~971,~~360~~528.8073 A-2 210.1400 0.00 4938,~~232~~939.4883 0.00 2625,~~251~~981,~~573~~019.8615 A-3 540.7000 0.00 ~~127~~136,~~386~~070.2966 0.00 2625,~~251~~981,~~573~~019.8615 A-4 500.9800 0.00 ~~118~~119,~~722~~416.0915 0.00 22,~~046~~165,~~057~~474.8500 A-5 730.9900 0.00 172,~~295~~369.7271 0.00 31,822,100.00 A-6 310.4100 0.00 7338,~~148~~819.9627 0.00 2214,~~947~~576,~~348~~402.91 A-7 760.2500 0.00 ~~177~~123,~~563~~724.2146 0.00 74,~~060~~485,~~722~~047.7405 A-8 30.9700 0.00 97,~~253~~034.5787 0.00 1,~~534~~017,~~881~~946.7224 A-9 ~~141~~0.1400 0.00 328,~~680~~822.9408 0.00 71,743,000.00 A-10 180.9100 0.00 44,~~040~~059.2617 0.00 8,134,000.00 A-11 900.4000 0.00 210,~~520~~610.4383 0.00 38,882,000.00 A-12 160.5600 0.00 38,~~571~~588.7733 0.00 7,124,000.00 A-13 390.1900 0.00 9158,~~252~~484.9870 0.00 3221,~~949~~154,~~125~~328.5177 A-14 20.1400 0.00 4,~~980~~073.1083 0.00 ~~767~~508,~~440~~973.8612 A-15 280.6100 0.00 6653,~~632~~209.5939 0.00 35,871,500.00 A-16 800.4500 0.00 ~~187~~200,~~348~~880.1440 0.00 35,871,500.00 A-17 870.7800 0.00 ~~204~~170,~~406~~831.5811 0.00 96,~~902~~352,~~056~~417.8112 A-18 100.4200 0.00 ~~24,255~~0.7600 0.00 0.00 A-19 130.6000 0.00 ~~31,665~~0.2900 0.00 0.00 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-1 170.9100 0.00 41,~~710~~693.9130 0.00 7,~~697~~690,~~224~~462.0070 B-2 50.7800 0.00 13,~~452~~446.0133 0.00 2,~~482~~480,~~399~~218.3983 B-3 40.6200 0.00 10,~~763~~759.7621 0.00 1,~~986~~984,~~316~~571.3858 B-4 10.7300 0.00 4,~~037~~036.7505 0.00 ~~745~~744,~~116~~462.6817 B-5 20.3100 0.00 5,~~381~~379.8861 0.00 ~~993~~992,~~158~~285.1979 B-6 10.7300 0.00 4,~~039~~037.6191 0.00 ~~745~~744,~~459~~805.8604 Totals ~~953~~0.9300 0.00 2,~~221~~005,~~481~~766.1977 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% ~~930~~878.~~17929332~~27244314 0.00000000 0.00000000 0.00000000 A-1 41,801,400.00 5.50000% ~~951~~942.~~07551876~~01057381 4.~~35909611~~31754846 0.00000000 0.00000000 A-2 27,867,600.00 21.~~23000~~78000% ~~951~~942.~~07551888~~01057357 1.~~76741521~~39731552 0.00000000 0.00000000 A-3 0.00 56.~~77000~~22000% ~~951~~942.~~07551888~~01057357 4.~~57308810~~88275488 0.00000000 0.00000000 A-4 21,000,000.00 6.50000% ~~1044~~1049.~~15884571~~81227857 5.~~65586048~~68648333 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.~~48000~~03000% ~~572~~371.~~87216552~~24964464 10.~~18393573~~62803073 0.00000000 0.00000000 A-7 19,018,800.00 1921.~~56500~~02750% ~~572~~371.~~87216544~~24964456 96.~~34020338~~50537679 0.00000000 0.00000000 A-8 3,281,000.00 5.50000% ~~615~~467.~~61347455~~80911917 2.~~82156050~~14412374 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.~~58000~~13000% ~~916~~711.~~87462336~~47361021 1.~~97128054~~26286571 0.00000000 0.00000000 A-14 0.00 56.~~92000~~37000% ~~615~~467.~~61347760~~80911917 32.~~03702530~~48328558 0.00000000 0.00000000 A-15 35,871,500.00 21.~~23000~~78000% 1000.00000000 1.~~85833322~~48333329 0.00000000 0.00000000 A-16 0.00 6.~~27000~~72000% 1000.00000000 5.~~22500007~~60000000 0.00000000 0.00000000 A-17 13,744,800.00 1920.~~24000~~70250% ~~927~~720.~~93825156~~42203670 1412.~~87794366~~42878107 0.00000000 0.00000000 A-18 44,891,925.00 3.~~47000~~02000% ~~186~~0.~~93249465~~00000000 0.~~54054643~~00000000 0.00000000 0.00000000 A-19 10,359,675.00 1921.~~63000~~58000% ~~186~~0.~~93249450~~00000000 30.~~05790384~~00000000 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% ~~993~~992.~~01131993~~16602217 5.~~37881155~~37423305 0.00000000 0.00000000 B-2 2,502,000.00 6.50000% ~~993~~992.~~01131894~~16602318 5.~~37881295~~37423261 0.00000000 0.00000000 B-3 2,002,000.00 6.50000% ~~993~~992.~~01131868~~16602398 5.~~37881119~~37423077 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~993~~992.~~01131824~~16601864 5.~~37881491~~37423435 0.00000000 0.00000000 B-5 1,001,000.00 6.50000% ~~993~~992.~~01131868~~16602398 5.~~37881119~~37423576 0.00000000 0.00000000 B-6 751,345.88 6.50000% ~~993~~992.~~01132789~~16603144 5.~~37881435~~37423590 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 ~~878~~846.~~27244314~~55278994 A-1 0.~~00187099~~00000000 0.00000000 4.~~35722512~~31754846 0.00000000 ~~942~~932.~~01057381~~30199778 A-2 0.~~00075859~~00000000 0.00000000 1.~~76665662~~39731552 0.00000000 ~~942~~932.~~01057357~~30199766 A-3 0.~~00196285~~00000000 0.00000000 4.~~57112525~~88275488 0.00000000 ~~942~~932.~~01057357~~30199766 A-4 0.~~00242762~~00000000 0.00000000 5.~~65343286~~68648333 0.00000000 ~~1049~~1055.~~81227857~~49876190 A-5 0.~~00232511~~00000000 0.00000000 5.~~41434161~~41666672 0.00000000 1000.00000000 A-6 0.~~00050816~~00000000 0.00000000 10.~~18342757~~62803073 0.00000000 ~~371~~235.~~24964464~~82176842 A-7 0.~~00400919~~00000000 0.00000000 96.~~33619419~~50537679 0.00000000 ~~371~~235.~~24964456~~82176846 A-8 0.~~00121000~~00000000 0.00000000 2.~~82035050~~14412374 0.00000000 ~~467~~310.~~80911917~~25487351 A-9 0.~~00196730~~00000000 0.00000000 4.~~58136599~~58333329 0.00000000 1000.00000000 A-10 0.~~00232481~~00000000 0.00000000 5.~~41434227~~41666708 0.00000000 1000.00000000 A-11 0.~~00232498~~00000000 0.00000000 5.~~41434160~~41666658 0.00000000 1000.00000000 A-12 0.~~00232454~~00000000 0.00000000 5.~~41434166~~41666620 0.00000000 1000.00000000 A-13 0.~~00084623~~00000000 0.00000000 1.~~97043430~~26286571 0.00000000 ~~711~~456.~~47361021~~78743908 A-14 0.~~00130448~~00000000 0.00000000 32.~~03572082~~48328558 0.00000000 ~~467~~310.~~80911917~~25487351 A-15 0.~~00079757~~00000000 0.00000000 1.~~85753565~~48333329 0.00000000 1000.00000000 A-16 0.~~00224273~~00000000 0.00000000 5.~~22275734~~60000000 0.00000000 1000.00000000 A-17 0.~~00638642~~00000000 0.00000000 1412.~~87155724~~42878107 0.00000000 ~~720~~462.~~42203670~~16875618 A-18 0.~~00023211~~00000000 0.00000000 0.~~54031454~~00000000 0.00000000 0.00000000 A-19 0.~~00131278~~00000000 0.00000000 30.~~05659106~~00000000 0.00000000 0.00000000 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.~~00230858~~00000000 0.00000000 5.~~37650296~~37423305 0.00000000 ~~992~~991.~~16602217~~29449600 B-2 0.~~00231015~~00000000 0.00000000 5.~~37650280~~37423261 0.00000000 ~~992~~991.~~16602318~~29449640 B-3 0.~~00230769~~00000000 0.00000000 5.~~37650350~~37423077 0.00000000 ~~992~~991.~~16602398~~29449550 B-4 0.~~00230360~~00000000 0.00000000 5.~~37649800~~37423435 0.00000000 ~~992~~991.~~16601864~~29450067 B-5 0.~~00230769~~00000000 0.00000000 5.~~37650350~~37423576 0.00000000 ~~992~~991.~~16602398~~29449550 B-6 0.~~00230253~~00000000 0.00000000 5.~~37649850~~37423590 0.00000000 ~~992~~991.~~16603144~~29450207 (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.~~48000~~03000% 0.00 0.00 11,~~142~~052,~~960~~173.8941 1110,~~052~~960,~~173~~855.4118 9392.~~25076071~~48027928% A6-2 2.~~48000~~03000% 0.00 0.00 ~~24,266,897.83~~ 11,895,175.50 233,615,547.~~80987510~~73 7.23702982% A7-1 1921.~~56500~~02750% 0.00 0.00 3,~~428~~400,~~603~~668.3574 3,~~400~~372,~~668~~570.7482 9392.~~25076067~~48027915% A7-2 1921.~~56500~~02750% 0.00 0.00 ~~7,466,737.79~~ 3,660,054.00 231,112,476.~~80987510~~22 7.23702979% A13-1 2.~~58000~~13000% 0.00 0.00 ~~1,009,913.91~~ 767,440.86 46508,973.~~78091192~~12 31.02548735% A13-2 2.~~58000~~13000% 0.00 0.00 4132,~~451~~181,~~558~~684.4765 3220,~~181~~645,~~684~~355.65 7246.~~04220371~~21687564%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4229,~~042~~861,~~489~~446.5684 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~407~~49,~~162~~095.6326 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 4229,~~449~~910,~~652~~542.1910 Withdrawals Reimbursement for Servicer Advances 52407,~~659~~162.4463 Payment of Service Fee 6854,~~135~~108.5592 Payment of Interest and Principal 4229,~~328~~449,~~857~~270.2155 Total Withdrawals (Pool Distribution Amount) 4229,~~449~~910,~~652~~542.2010 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2428,~~664~~765.2885 Servicing Fee Support 2328,~~710~~765.3585 Non-Supported Prepayment/Curtailment Interest Shortfall ~~953~~0.9300

SERVICING FEES Gross Servicing Fee 8677,~~008~~603.4909 Master Servicing Fee 5,~~837~~271.4068 Supported Prepayment/Curtailment Interest Shortfall 2328,~~710~~765.3585 Net Servicing Fee 6854,~~135~~108.5592

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 1 485,~~975~~559.1945 0.00 0.00 485,~~975~~559.1945 30 Days 12 0 0 0 12 ~~373~~937,~~228~~090.7150 0.00 0.00 0.00 ~~373~~937,~~228~~090.7150 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 10 0 10 0.00 0.00 ~~397,775~~0.7100 0.00 ~~397,775~~0.7100 120 Days 0 0 01 0 01 0.00 0.00 0397,775.0071 0.00 0397,775.0071 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 1 1 0 34 ~~373~~937,~~228~~090.7150 485,~~975~~559.1945 397,775.71 0.00 1,~~256~~820,~~979~~425.6166 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.~~119904~~129366% 0.000000% 0.000000% 0.~~119904~~129366% 0.~~124117~~136484% 0.000000% 0.000000% 0.~~124117~~136484% 30 Days 0.~~119904~~258732% 0.000000% 0.000000% 0.000000% 0.~~119904~~258732% 0.~~095321~~263403% 0.000000% 0.000000% 0.000000% 0.~~095321~~263403% 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.~~119904~~000000% 0.000000% 0.~~119904~~000000% 0.000000% 0.000000% 0.~~101591~~000000% 0.000000% 0.~~101591~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~129366% 0.000000% 0.~~000000~~129366% 0.000000% 0.000000% 0.~~000000~~111809% 0.000000% 0.~~000000~~111809% 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.~~119904~~258732% 0.~~119904~~129366% 0.~~119904~~129366% 0.000000% 0.~~359712~~517464% 0.~~095321~~263403% 0.~~124117~~136484% 0.~~101591~~111809% 0.000000% 0.~~321029~~511695%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~546~~195,~~250~~739.3897

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 14,765,345.88 2.95016608% 14,~~649~~636,~~674~~806.5011 34.~~93695312~~24669271% 9695.~~043787~~731684% 100.000000% Class B-1 7,007,345.88 1.40009142% 6,~~952~~946,~~450~~343.5041 12.~~86840136~~01539774% 2.~~078671~~242656% 0.000000% Class B-2 4,505,345.88 0.90018335% 4,~~470~~466,~~051~~124.1158 1.~~20128141~~29579217% 0.~~670384~~723270% 0.000000% Class B-3 2,503,345.88 0.50017698% 2,~~483~~481,~~734~~553.7300 0.~~66747880~~71999266% 0.~~536414~~578731% 0.000000% Class B-4 1,752,345.88 0.35012464% 1,~~738~~737,~~618~~090.0583 0.~~46723617~~50399595% 0.~~201222~~217097% 0.000000% Class B-5 751,345.88 0.15012145% ~~745~~744,~~459~~805.8604 0.~~20033486~~21609620% 0.~~268207~~289366% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~201315~~217197% 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.~~871079~~869078% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~347~~346 Beginning Scheduled Collateral Loan Count ~~914~~834 Number Of Loans Paid In Full 8061 Ending Scheduled Collateral Loan Count ~~834~~773 Beginning Scheduled Collateral Balance ~~412~~372,~~214~~106,~~283~~907.3432 Ending Scheduled Collateral Balance ~~372~~344,~~106~~663,~~907~~650.3246 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~391~~355,~~547~~763,~~596~~512.4552 Ending Scheduled Balance For Wells Fargo Serviced ~~363~~337,~~150~~040,~~801~~965.4899 Ending Scheduled Balance For Other Servicers 87,~~956~~622,~~105~~684.8447 Monthly P &I Constant 2,~~700~~441,~~675~~795.0500 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4229,~~130~~291,~~848~~378.1360 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~217~~197,~~140~~473,~~781~~660.0292 Ending scheduled Balance For discounted Loans ~~154~~147,~~966~~189,~~126~~989.3054 Scheduled Principal ~~351~~327,~~062~~017.2854 Unscheduled Principal 3927,~~756~~116,~~313~~239.7432 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~356~~329,~~719~~575,~~143~~665.9160 Greater Than 80%, less than or equal to 85% 3,~~752~~748,~~794~~319.6783 Greater than 85%, less than or equal to 95% 11,~~698~~352,~~810~~445.1298 Greater than 95% 0.00

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