8-K 1 wfm02002.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 2002-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-01 Pooling and Servicing Agreement) (Commission Pending (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 2002-2 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 2002-2 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 2002-2 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 2002-2 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: 2002-2 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 94978AAS7 PO 0.00000% 1,~~512~~452,~~509~~708.6091 0.00 5955,~~800~~391.6940 I-A-1 94978AAA6 SEQ 6.50000% 8569,~~774~~197,~~119~~160.2844 ~~464~~374,~~561~~705.8019 16,~~576~~957,~~958~~297.8408 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~490~~462.6309 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 3,~~999~~998.5980 0.00 I-A-4 94978AAD0 SEQ 6.20000% 20,000,000.00 103,333.33 0.00 I-A-5 94978AAE8 SEQ 6.00000% 8168,~~272~~010,~~095~~528.4335 ~~406~~339,~~318~~950.4934 13,~~261~~565,~~567~~837.0866 I-A-6 94978AAF5 SEQ 6.50000% 10,~~412~~350,~~875~~419.8750 56,~~397~~047.2591 62,~~456~~782.3825 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~297~~288.9945 0.00 I-A-8 94978AAH1 SEQ 6.50000% 11,~~531~~594,~~600~~056.1350 62,~~456~~782.3825 (62,~~456~~782.3825) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~872~~830.1691 0.00 I-A-10 94978AAK4 SEQ 21.~~38000~~93000% 2017,~~318~~002,~~023~~632.8609 4027,~~293~~337.2567 3,~~315,~~391,459.7742 I-A-11 94978AAL2 SEQ 6.~~12000~~57000% 0.00 ~~103~~93,~~611~~061.2141 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,~~124~~122.1656 0.00 I-AR 94978AAP3 RES 6.50000% 0.00 0.00 0.00 I-ALR 94978AAQ1 RES 6.50000% 0.00 0.00 0.00 II-A-1 94978AAR9 SEQ 6.50000% 7259,~~983~~630,~~244~~104.8924 ~~395~~322,~~285~~899.0623 137,~~353~~813,~~140~~596.6575 B-1 94978AAT5 SUB 6.50000% 8,~~445~~439,~~872~~079.2135 45,~~743~~697.7593 6,~~792~~847.8659 B-2 94978AAU2 SUB 6.50000% 2,~~235~~233,~~759~~961.6244 12,~~109~~096.1198 1,~~798~~812.1867 B-3 94978AAV0 SUB 6.50000% 1,~~987~~986,~~672~~074.6601 10,~~765~~754.4566 1,~~598~~611.6553 B-4 94978AAW8 SUB 6.50000% ~~745~~744,~~253~~653.2181 4,~~036~~032.3733 ~~599~~604.3922 B-5 94978AAX6 SUB 6.50000% ~~745~~744,~~253~~653.2181 4,~~036~~032.3733 ~~599~~604.3922 B-6 94978AAY4 SUB 6.50000% ~~745~~744,~~279~~680.8039 4,~~036~~032.5247 ~~598~~601.5788 Totals ~~394~~347,~~369~~791,~~983~~136.7784 21,~~126~~874,~~768~~466.8784 4641,~~578~~795,~~846~~664.0742

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~452~~397,~~708~~317.9152 5955,~~800~~391.6940 0.00 I-A-1 0.00 6952,~~197~~239,~~160~~863.4436 17,~~041~~332,~~520~~002.6427 0.00 I-A-2 0.00 26,677,950.00 144,~~490~~462.6309 0.00 I-A-3 0.00 0.00 3,~~999~~998.5980 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 6854,~~010~~444,~~528~~690.3569 13,~~667~~905,~~885~~788.5700 0.00 I-A-6 0.00 10,~~350~~287,~~419~~637.5025 118,~~853~~830.6316 0.00 I-A-7 0.00 8,917,474.00 48,~~297~~288.9945 0.00 I-A-8 0.00 11,~~594~~656,~~056~~838.5075 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~872~~830.1691 0.00 I-A-10 0.00 1713,~~002~~611,~~632~~172.0967 3,~~355~~418,~~685~~797.0209 0.00 I-A-11 0.00 0.00 ~~103~~93,~~611~~061.2141 0.00 I-A-12 0.00 1,500,000.00 8,~~124~~122.1656 0.00 I-AR 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 0.00 0.00 II-A-1 0.00 5951,~~630~~816,~~104~~507.2449 138,~~748~~136,~~425~~495.7198 0.00 B-1 0.00 8,~~439~~432,~~079~~231.3576 52,~~536~~545.6152 0.00 B-2 0.00 2,~~233~~232,~~961~~148.4477 13,~~907~~909.2965 0.00 B-3 0.00 1,~~986~~984,~~074~~462.0149 12,~~364~~366.1019 0.00 B-4 0.00 744,~~653~~049.8159 4,~~635~~636.7655 0.00 B-5 0.00 744,~~653~~049.8159 4,~~635~~636.7655 0.00 B-6 02.8537 744,~~680~~076.3914 4,~~635~~634.0935 1719.3572 Totals 02.8537 ~~347~~305,~~791~~995,~~136~~470.8407 4843,~~705~~670,~~614~~131.9426 1719.3572 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 1,633,785.69 1,~~512~~452,~~509~~708.6091 1,~~394~~352.2677 5854,~~406~~038.4362 0.00 0.00 I-A-1 127,025,000.00 8569,~~774~~197,~~119~~160.2844 ~~124~~110,~~290~~197.5811 16,~~452~~847,~~668~~099.2697 0.00 0.00 I-A-2 26,677,950.00 26,677,950.00 0.00 0.00 0.00 0.00 I-A-3 0.00 0.00 0.00 0.00 0.00 0.00 I-A-4 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 I-A-5 114,272,800.00 8168,~~272~~010,~~095~~528.4335 9988,~~432~~157.4768 13,~~162~~477,~~134~~679.6198 0.00 0.00 I-A-6 10,960,000.00 10,~~412~~350,~~875~~419.8750 ~~468~~407.2899 6162,~~988~~374.0926 0.00 0.00 I-A-7 8,917,474.00 8,917,474.00 0.00 0.00 0.00 0.00 I-A-8 10,984,476.00 11,~~531~~594,~~600~~056.1350 0.00 0.00 (62,~~456~~782.3825) 0.00 I-A-9 38,565,000.00 38,565,000.00 0.00 0.00 0.00 0.00 I-A-10 28,568,200.00 2017,~~318~~002,~~023~~632.8609 2422,~~858~~039.1242 3,~~290~~369,~~533~~419.6599 0.00 0.00 I-A-11 0.00 0.00 0.00 0.00 0.00 0.00 I-A-12 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 I-AR 50.00 0.00 0.00 0.00 0.00 0.00 I-ALR 50.00 0.00 0.00 0.00 0.00 0.00 II-A-1 96,538,000.00 7259,~~983~~630,~~244~~104.8924 5548,~~534~~525.9680 137,~~297~~765,~~605~~070.6995 0.00 0.00 B-1 8,511,000.00 8,~~445~~439,~~872~~079.2135 6,~~792~~847.8659 0.00 0.00 0.00 B-2 2,253,000.00 2,~~235~~233,~~759~~961.6244 1,~~798~~812.1867 0.00 0.00 0.00 B-3 2,003,000.00 1,~~987~~986,~~672~~074.6601 1,~~598~~611.6553 0.00 0.00 0.00 B-4 751,000.00 ~~745~~744,~~253~~653.2181 ~~599~~604.3922 0.00 0.00 0.00 B-5 751,000.00 ~~745~~744,~~253~~653.2181 ~~599~~604.3922 0.00 0.00 0.00 B-6 751,026.80 ~~745~~744,~~279~~680.8039 ~~598~~601.5788 0.00 0.00 02.8537 Totals 500,662,812.49 ~~394~~347,~~369~~791,~~983~~136.7784 ~~317~~282,~~965~~762.7188 4641,~~323~~575,~~336~~683.7377 (62,~~456~~782.3825) 02.8537 (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 5955,~~800~~391.6940 1,~~452~~397,~~708~~317.9152 0.~~88916736~~85526365 5955,~~800~~391.6940 I-A-1 16,~~576~~957,~~958~~297.8408 6952,~~197~~239,~~160~~863.4436 0.~~54475230~~41125655 16,~~576~~957,~~958~~297.8408 I-A-2 0.00 26,677,950.00 1.00000000 0.00 I-A-3 0.00 0.00 0.00000000 0.00 I-A-4 0.00 20,000,000.00 1.00000000 0.00 I-A-5 13,~~261~~565,~~567~~837.0866 6854,~~010~~444,~~528~~690.3569 0.~~59515938~~47644488 13,~~261~~565,~~567~~837.0866 I-A-6 62,~~456~~782.3825 10,~~350~~287,~~419~~637.5025 0.~~94438134~~93865303 62,~~456~~782.3825 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (62,~~456~~782.3825) 11,~~594~~656,~~056~~838.5075 1.~~05549473~~06121027 (62,~~456~~782.3825) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 3,~~315,~~391,459.7742 1713,~~002~~611,~~632~~172.0967 0.~~59515938~~47644488 3,~~315,~~391,459.7742 I-A-11 0.00 0.00 0.00000000 0.00 I-A-12 0.00 1,500,000.00 1.00000000 0.00 I-AR 0.00 0.00 0.00000000 0.00 I-ALR 0.00 0.00 0.00000000 0.00 II-A-1 137,~~353~~813,~~140~~596.6575 5951,~~630~~816,~~104~~507.2449 0.~~61768531~~53674727 137,~~353~~813,~~140~~596.6575 B-1 6,~~792~~847.8659 8,~~439~~432,~~079~~231.3576 0.~~99154968~~99074513 6,~~792~~847.8659 B-2 1,~~798~~812.1867 2,~~233~~232,~~961~~148.4477 0.~~99154968~~99074513 1,~~798~~812.1867 B-3 1,~~598~~611.6553 1,~~986~~984,~~074~~462.0149 0.~~99154968~~99074513 1,~~598~~611.6553 B-4 ~~599~~604.3922 744,~~653~~049.8159 0.~~99154968~~99074513 ~~599~~604.3922 B-5 ~~599~~604.3922 744,~~653~~049.8159 0.~~99154968~~99074513 ~~599~~604.3922 B-6 ~~599~~604.4225 744,~~680~~076.3914 0.~~99154969~~99074512 ~~598~~601.5788 Totals 4641,~~578~~795,~~846~~666.9279 ~~347~~305,~~791~~995,~~136~~470.8407 0.~~69466141~~61118074 4641,~~578~~795,~~846~~664.0742

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 1,633,785.69 ~~925~~889.~~76989091~~16736074 0.~~85339222~~82799721 3533.~~74913794~~07570897 0.00000000 I-A-1 127,025,000.00 ~~675~~544.~~25384200~~75229632 0.~~97847337~~86752301 ~~129~~132.~~52307231~~62822255 0.00000000 I-A-2 26,677,950.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-4 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 114,272,800.00 ~~711~~595.~~21120188~~15937607 0.~~87013244~~77146688 ~~115~~117.~~18169337~~94302739 0.00000000 I-A-6 10,960,000.00 ~~950~~944.~~07991515~~38134124 0.~~04272628~~03722536 5.~~65584763~~69108212 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1049~~1055.~~80885115~~49472729 0.00000000 0.00000000 (5.~~68587705~~71554346) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~711~~595.~~21120197~~15937616 0.~~87013252~~77146688 ~~115~~117.~~18169328~~94302721 0.00000000 I-A-11 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 96,538,000.00 ~~756~~617.~~00535426~~68530775 0.~~57526528~~50266009 ~~137~~80.~~74478123~~43538244 0.00000000 B-1 8,511,000.00 ~~992~~991.~~34780989~~54968276 0.~~79812713~~80455763 0.00000000 0.00000000 B-2 2,253,000.00 ~~992~~991.~~34781181~~54968486 0.~~79812694~~80455837 0.00000000 0.00000000 B-3 2,003,000.00 ~~992~~991.~~34780829~~54968048 0.~~79812781~~80455816 0.00000000 0.00000000 B-4 751,000.00 ~~992~~991.~~34781625~~54968043 0.~~79812250~~80455393 0.00000000 0.00000000 B-5 751,000.00 ~~992~~991.~~34781625~~54968043 0.~~79812250~~80455393 0.00000000 0.00000000 B-6 751,026.80 ~~992~~991.~~34780969~~54968904 0.~~79700218~~80140948 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 3633.~~60253016~~90371230 ~~889~~855.~~16736074~~26365456 0.~~88916736~~85526365 3633.~~60253016~~90371230 I-A-1 0.00000000 ~~130~~133.~~50154568~~49574556 ~~544~~411.~~75229632~~25655076 0.~~54475230~~41125655 ~~130~~133.~~50154568~~49574556 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 ~~116~~118.~~05182581~~71449426 ~~595~~476.~~15937607~~44488181 0.~~59515938~~47644488 ~~116~~118.~~05182581~~71449426 I-A-6 0.00000000 5.~~69857482~~72830748 ~~944~~938.~~38134124~~65303376 0.~~94438134~~93865303 5.~~69857482~~72830748 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~68587705~~71554346) 1,~~055~~061.~~49472729~~21027075 1.~~05549473~~06121027 (5.~~68587705~~71554346) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 ~~116~~118.~~05182581~~71449444 ~~595~~476.~~15937616~~44488172 0.~~59515938~~47644488 ~~116~~118.~~05182581~~71449444 I-A-11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.00000000 ~~138~~80.~~32004651~~93804253 ~~617~~536.~~68530775~~74726522 0.~~61768531~~53674727 ~~138~~80.~~32004651~~93804253 B-1 0.00000000 0.~~79812713~~80455763 ~~991~~990.~~54968276~~74512513 0.~~99154968~~99074513 0.~~79812713~~80455763 B-2 0.00000000 0.~~79812694~~80455837 ~~991~~990.~~54968486~~74512650 0.~~99154968~~99074513 0.~~79812694~~80455837 B-3 0.00000000 0.~~79812781~~80455816 ~~991~~990.~~54968048~~74512731 0.~~99154968~~99074513 0.~~79812781~~80455816 B-4 0.00000000 0.~~79812250~~80455393 ~~991~~990.~~54968043~~74512650 0.~~99154968~~99074513 0.~~79812250~~80455393 B-5 0.00000000 0.~~79812250~~80455393 ~~991~~990.~~54968043~~74512650 0.~~99154968~~99074513 0.~~79812250~~80455393 B-6 0.~~00113178~~00315568 0.~~79813397~~80456516 ~~991~~990.~~54968904~~74512388 0.~~99154969~~99074512 0.~~79700218~~80140948 (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 1,633,785.69 0.00000% 1,~~512~~452,~~509~~708.6091 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% 8569,~~774~~197,~~119~~160.2844 ~~464~~374,~~609~~817.8195 0.00 0.00 I-A-2 26,677,950.00 6.50000% 26,677,950.00 144,505.56 0.00 0.00 I-A-3 0.00 6.50000% 738,461.54 4,000.00 0.00 0.00 I-A-4 20,000,000.00 6.20000% 20,000,000.00 103,333.33 0.00 0.00 I-A-5 114,272,800.00 6.00000% 8168,~~272~~010,~~095~~528.4335 ~~406~~340,~~360~~052.4864 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~412~~350,~~875~~419.8750 56,~~403~~064.0877 0.00 0.00 I-A-7 8,917,474.00 6.50000% 8,917,474.00 48,302.98 0.00 0.00 I-A-8 10,984,476.00 6.50000% 11,~~531~~594,~~600~~056.1350 62,~~462~~801.8314 0.00 0.00 I-A-9 38,565,000.00 6.50000% 38,565,000.00 208,893.75 0.00 0.00 I-A-10 28,568,200.00 21.~~38000~~93000% 2017,~~318~~002,~~023~~632.8609 4027,~~297~~345.4190 0.00 0.00 I-A-11 0.00 6.~~12000~~57000% 2017,~~318~~002,~~023~~632.8609 ~~103~~93,~~621~~089.9241 0.00 0.00 I-A-12 1,500,000.00 6.50000% 1,500,000.00 8,125.00 0.00 0.00 I-AR 50.00 6.50000% 0.00 0.00 0.00 0.00 I-ALR 50.00 6.50000% 0.00 0.00 0.00 0.00 II-A-1 96,538,000.00 6.50000% 7259,~~983~~630,~~244~~104.8924 ~~395~~322,~~325~~996.9140 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~445~~439,~~872~~079.2135 45,~~748~~711.4768 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~235~~233,~~759~~961.6244 12,~~110~~100.3662 0.00 0.00 B-3 2,003,000.00 6.50000% 1,~~987~~986,~~672~~074.6601 10,~~766~~757.5690 0.00 0.00 B-4 751,000.00 6.50000% ~~745~~744,~~253~~653.2181 4,~~036~~033.7954 0.00 0.00 B-5 751,000.00 6.50000% ~~745~~744,~~253~~653.2181 4,~~036~~033.7954 0.00 0.00 B-6 751,026.80 6.50000% ~~745~~744,~~279~~680.8039 4,~~036~~033.9369 0.00 0.00 Totals 500,662,812.49 21,~~126~~874,~~977~~999.9680 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,~~452~~397,~~708~~317.9152 I-A-1 48112.0176 0.00 ~~464~~374,~~561~~705.8019 0.00 6952,~~197~~239,~~160~~863.4436 I-A-2 1443.9347 0.00 144,~~490~~462.6309 0.00 26,677,950.00 I-A-3 01.4120 0.00 3,~~999~~998.5980 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 41102.9930 0.00 ~~406~~339,~~318~~950.4934 0.00 6854,~~010~~444,~~528~~690.3569 I-A-6 516.8387 0.00 56,~~397~~047.2591 0.00 10,~~350~~287,~~419~~637.5025 I-A-7 414.9953 0.00 48,~~297~~288.9945 0.00 8,917,474.00 I-A-8 618.4589 0.00 62,~~456~~782.3825 0.00 11,~~594~~656,~~056~~838.5075 I-A-9 2162.5984 0.00 208,~~872~~830.1691 0.00 38,565,000.00 I-A-10 48.1623 0.00 4027,~~293~~337.2567 0.00 1713,~~002~~611,~~632~~172.0967 I-A-11 1028.7100 0.00 ~~103~~93,~~611~~061.2141 0.00 1713,~~002~~611,~~632~~172.0967 I-A-12 02.8444 0.00 8,~~124~~122.1656 0.00 1,500,000.00 I-AR 0.00 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 0.00 0.00 0.00 II-A-1 4097.8517 0.00 ~~395~~322,~~285~~899.0623 0.00 5951,~~630~~816,~~104~~507.2449 B-1 413.7375 0.00 45,~~743~~697.7593 0.00 8,~~439~~432,~~079~~231.3576 B-2 13.2564 0.00 12,~~109~~096.1198 0.00 2,~~233~~232,~~961~~148.4477 B-3 13.1124 0.00 10,~~765~~754.4566 0.00 1,~~986~~984,~~074~~462.0149 B-4 01.4221 0.00 4,~~036~~032.3733 0.00 744,~~653~~049.8159 B-5 01.4221 0.00 4,~~036~~032.3733 0.00 744,~~653~~049.8159 B-6 01.4221 0.00 4,~~036~~032.5247 0.00 744,~~680~~076.3914 Totals ~~209~~532.1196 0.00 21,~~126~~874,~~768~~466.8784 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 1,633,785.69 0.00000% ~~925~~889.~~76989091~~16736074 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~675~~544.~~25384200~~75229632 32.~~65762496~~95074159 0.00000000 0.00000000 I-A-2 26,677,950.00 6.50000% 1000.00000000 5.41666657 0.00000000 0.00000000 I-A-3 0.00 6.50000% 1000.00000000 5.41666666 0.00000000 0.00000000 I-A-4 20,000,000.00 6.20000% 1000.00000000 5.16666650 0.00000000 0.00000000 I-A-5 114,272,800.00 6.00000% ~~711~~595.~~21120188~~15937607 32.~~55605603~~97579687 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~950~~944.~~07991515~~38134124 5.~~14626642~~11539872 0.00000000 0.00000000 I-A-7 8,917,474.00 6.50000% 1000.00000000 5.41666620 0.00000000 0.00000000 I-A-8 10,984,476.00 6.50000% ~~1049~~1055.~~80885115~~49472729 5.~~68646424~~71726316 0.00000000 0.00000000 I-A-9 38,565,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-A-10 28,568,200.00 21.~~38000~~93000% ~~711~~595.~~21120197~~15937616 10.~~41056874~~95721467 0.00000000 0.00000000 I-A-11 0.00 6.~~12000~~57000% ~~711~~595.~~21120197~~15937616 3.~~62717707~~25849756 0.00000000 0.00000000 I-A-12 1,500,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 I-AR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 96,538,000.00 6.50000% ~~756~~617.~~00535426~~68530775 43.~~09502900~~34579544 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% ~~992~~991.~~34780989~~54968276 5.~~37521678~~37089414 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% ~~992~~991.~~34781181~~54968486 5.~~37521527~~37089214 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% ~~992~~991.~~34780829~~54968048 5.~~37521717~~37089366 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~992~~991.~~34781625~~54968043 5.~~37521971~~37089214 0.00000000 0.00000000 B-5 751,000.00 6.50000% ~~992~~991.~~34781625~~54968043 5.~~37521971~~37089214 0.00000000 0.00000000 B-6 751,026.80 6.50000% ~~992~~991.~~34780969~~54968904 5.~~37521431~~37090021 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 ~~889~~855.~~16736074~~26365456 I-A-1 0.~~00037796~~00088770 0.00000000 32.~~65724700~~94985389 0.00000000 ~~544~~411.~~75229632~~25655076 I-A-2 0.~~00055964~~00162944 0.00000000 5.~~41610693~~41503714 0.00000000 1000.00000000 I-A-3 0.~~00055521~~00162500 0.00000000 5.~~41611145~~41504166 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00036745~~00089523 0.00000000 32.~~55568858~~97490164 0.00000000 ~~595~~476.~~15937607~~44488181 I-A-6 0.~~00053193~~00153923 0.00000000 5.~~14573449~~11386040 0.00000000 ~~944~~938.~~38134124~~65303376 I-A-7 0.~~00055958~~00162939 0.00000000 5.~~41610662~~41503681 0.00000000 1000.00000000 I-A-8 0.~~00058719~~00171970 0.00000000 5.~~68587705~~71554346 0.00000000 ~~1055~~1061.~~49472729~~21027075 I-A-9 0.~~00055983~~00162946 0.00000000 5.~~41610683~~41503721 0.00000000 1000.00000000 I-A-10 0.~~00014562~~00028808 0.00000000 10.~~41042313~~95692658 0.00000000 ~~595~~476.~~15937616~~44488172 I-A-11 0.~~00037489~~00098011 0.00000000 3.~~62680218~~25751745 0.00000000 ~~595~~476.~~15937616~~44488172 I-A-12 0.~~00056000~~00162667 0.00000000 5.~~41610667~~41504000 0.00000000 1000.00000000 I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-1 0.~~00042315~~00100655 0.00000000 43.~~09460585~~34478889 0.00000000 ~~617~~536.~~68530775~~74726522 B-1 0.~~00055575~~00161556 0.00000000 5.~~37466220~~36927858 0.00000000 ~~991~~990.~~54968276~~74512513 B-2 0.~~00055482~~00161562 0.00000000 5.~~37466045~~36927652 0.00000000 ~~991~~990.~~54968486~~74512650 B-3 0.~~00055417~~00161757 0.00000000 5.~~37466301~~36927609 0.00000000 ~~991~~990.~~54968048~~74512731 B-4 0.~~00055925~~00161119 0.00000000 5.~~37466045~~36928096 0.00000000 ~~991~~990.~~54968043~~74512650 B-5 0.~~00055925~~00161119 0.00000000 5.~~37466045~~36928096 0.00000000 ~~991~~990.~~54968043~~74512650 B-6 0.~~00055923~~00161113 0.00000000 5.~~37466839~~36927577 0.00000000 ~~991~~990.~~54968904~~74512388 (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 I-A-PO 0.00000% 0.00 0.00 1,~~076~~054,~~494~~220.4180 1,~~054~~030,~~220~~456.8033 9088.~~33498021~~29862983% II-A-PO 0.00000% 0.00 0.00 ~~436,015.19~~ 398,488.11 85366,861.~~37088070~~18 78.59522341%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4843,~~523~~980,~~616~~420.7242 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~304~~31,~~017~~154.6650 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 4844,~~827~~011,~~634~~574.3892 Withdrawals Reimbursement for Servicer Advances 62304,~~290~~017.8066 Payment of Service Fee 5836,~~739~~457.4241 Payment of Interest and Principal 4843,~~706~~671,~~604~~099.1686 Total Withdrawals (Pool Distribution Amount) 4844,~~827~~011,~~634~~574.3893 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2941,~~375~~549.4267 Servicing Fee Support 2940,~~155~~985.5332 Non-Supported Prepayment/Curtailment Interest Shortfall ~~219~~564.8935

SERVICING FEES Gross Servicing Fee 8272,~~308~~517.1217 Master Servicing Fee 54,~~586~~925.8356 Supported Prepayment/Curtailment Interest Shortfall 2940,~~155~~985.5332 Net Servicing Fee 5836,~~739~~457.4241

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 1,000.00 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 4,~~799~~788.6991 1031.7839 0.00 4,~~788~~757.9152

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 21 0 0 0 21 ~~699~~320,~~331~~560.9711 0.00 0.00 0.00 ~~699~~320,~~331~~560.9711 60 Days 01 0 0 0 01 0350,085.0073 0.00 0.00 0.00 0350,085.0073 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 ~~699~~670,~~331~~645.9784 0.00 0.00 0.00 ~~699~~670,~~331~~645.9784 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.~~255754~~143062% 0.000000% 0.000000% 0.000000% 0.~~255754~~143062% 0.~~189639~~099365% 0.000000% 0.000000% 0.000000% 0.~~189639~~099365% 60 Days 0.~~000000~~143062% 0.000000% 0.000000% 0.000000% 0.~~000000~~143062% 0.~~000000~~108517% 0.000000% 0.000000% 0.000000% 0.~~000000~~108517% 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.~~255754~~286123% 0.000000% 0.000000% 0.000000% 0.~~255754~~286123% 0.~~189639~~207882% 0.000000% 0.000000% 0.000000% 0.~~189639~~207882%

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 ~~699~~320,~~331~~560.9711 0.00 0.00 0.00 ~~699~~320,~~331~~560.9711 60 Days 01 0 0 0 01 0350,085.0073 0.00 0.00 0.00 0350,085.0073 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 ~~699~~670,~~331~~645.9784 0.00 0.00 0.00 ~~699~~670,~~331~~645.9784 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~312989~~174825% 0.000000% 0.000000% 0.000000% 0.~~312989~~174825% 0.~~244306~~125336% 0.000000% 0.000000% 0.000000% 0.~~244306~~125336% 60 Days 0.~~000000~~174825% 0.000000% 0.000000% 0.000000% 0.~~000000~~174825% 0.~~000000~~136880% 0.000000% 0.000000% 0.000000% 0.~~000000~~136880% 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.~~312989~~349650% 0.000000% 0.000000% 0.000000% 0.~~312989~~349650% 0.~~244306~~262215% 0.000000% 0.000000% 0.000000% 0.~~244306~~262215% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~392~~116,~~809~~586.9583

SUBORDINATION LEVEL/ CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~346~~304,~~338~~598,~~427~~152.9355 99.~~58230422~~54335353% 95.~~717803~~136850% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~277~~252,~~141~~358,~~267~~289.4919 7982.~~68612139~~47125003% 1917.~~896183~~072104% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~250~~225,~~463~~680,~~317~~339.4919 7273.~~01544000~~75283665% 78.~~670681~~718413% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~230~~205,~~463~~680,~~317~~339.4919 6667.~~26486218~~21679218% 56.~~750578~~536044% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~230~~205,~~463~~680,~~317~~339.4919 6667.~~26486218~~21679218% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~162~~151,~~452~~235,~~789~~648.1450 4649.~~70987036~~42414620% 1917.~~554992~~792646% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~152~~140,~~102~~948,~~369~~011.6425 4346.~~73382572~~06212348% 23.~~976045~~362023% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~143~~132,~~184~~030,~~895~~537.6425 4143.~~16979430~~14787314% 2.~~564031~~914250% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~131~~120,~~590~~373,~~839~~698.1450 3739.~~83616809~~33839232% 3.~~333626~~809481% 0.000000% Class I-A-9 141,626,326.80 28.28776639% 9381,~~025~~808,~~839~~698.1450 26.~~74761640~~73526457% 1112.~~088552~~603128% 0.000000% Class I-A-10 113,058,126.80 22.58169051% 7668,~~023~~197,~~207~~525.0583 2122.~~85886844~~28710308% 4.~~888748~~448161% 0.000000% Class I-A-11 113,058,126.80 22.58169051% 7668,~~023~~197,~~207~~525.0583 2122.~~85886844~~28710308% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% 7466,~~523~~697,~~207~~525.0583 21.~~42757510~~79689974% 0.~~431293~~490203% 0.000000% Class I-AR 111,558,076.80 22.28207768% 7466,~~523~~697,~~207~~525.0583 21.~~42757510~~79689974% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% 7466,~~523~~697,~~207~~525.0583 21.~~42757510~~79689974% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 14,~~893~~881,~~102~~018.8134 4.~~28219734~~86314988% 1716.~~145378~~933750% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~454~~448,~~023~~786.4658 12.~~85571821~~10747779% 2.~~426479~~755672% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~220~~216,~~062~~637.0281 1.~~21338975~~37800661% 0.~~642328~~729471% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~233~~232,~~988~~175.0132 0.~~64233610~~72947986% 0.~~571054~~648527% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~489~~488,~~334~~125.2073 0.~~42822661~~48632280% 0.~~214109~~243157% 0.000000% Class B-5 751,026.80 0.15000651% 744,~~680~~076.3914 0.~~21411713~~24316574% 0.~~214109~~243157% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~214117~~243166% 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.~~889452~~887057% Weighted Average Net Coupon 6.~~475372~~472847% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~348~~347 Beginning Scheduled Collateral Loan Count ~~879~~782 Number Of Loans Paid In Full 9783 Ending Scheduled Collateral Loan Count ~~782~~699 Beginning Scheduled Collateral Balance ~~394~~347,~~369~~791,~~983~~136.7684 Ending Scheduled Collateral Balance ~~347~~305,~~791~~995,~~136~~470.8406 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~368~~322,~~770~~609,~~611~~464.2974 Ending Scheduled Balance For Wells Fargo Serviced ~~346~~305,~~810~~015,~~696~~869.1124 Ending Scheduled Balance For Other Servicers ~~980~~979,~~440~~600.7382 Monthly P &I Constant 2,~~575~~273,~~569~~095.1830 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4843,~~614~~578,~~101~~911.1114 Ending Scheduled Balance for Premium Loans ~~208~~178,~~391~~991,~~437~~689.9639 Ending scheduled Balance For discounted Loans ~~139~~127,~~399~~003,~~698~~780.8867 Scheduled Principal ~~317~~282,~~498~~357.2826 Unscheduled Principal 4641,~~261~~513,~~348~~309.6452 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~338~~297,~~318~~824,~~806~~205.2153 Greater Than 80%, less than or equal to 85% 2,~~846~~527,~~758~~879.7078 Greater than 85%, less than or equal to 95% 65,~~667~~647,~~827~~918.3485 Greater than 95% 0.00

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~907094~~904367 6.~~816024~~808843 6.~~889452~~887057 Weighted Average Net Rate 6.~~478305~~475936 6.~~463167~~458888 6.~~475372~~472847 Weighted Average Maturity ~~348~~347 ~~349~~ 348 347 Beginning Loan Count ~~709~~639 ~~170~~143 ~~879~~782 Loans Paid In Full 7067 2716 9783 Ending Loan Count ~~639~~572 ~~143~~127 ~~782~~699 Beginning Scheduled Balance ~~317~~284,~~973~~787,~~534~~620.1337 7663,~~396~~003,~~449~~516.6347 ~~394~~347,~~369~~791,~~983~~136.7684 Ending scheduled Balance ~~284~~250,~~787~~839,~~620~~598.3720 6355,~~003~~155,~~516~~871.4786 ~~347~~305,~~791~~995,~~136~~470.8406 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 21,~~076~~861,~~504~~321.7376 ~~499~~411,~~064~~773.4554 2,~~575~~273,~~569~~095.1830 Scheduled Principal ~~259~~231,~~312~~052.1964 5851,~~186~~304.0962 ~~317~~282,~~498~~357.2826 Unscheduled Principal 3233,~~926~~716,~~601~~969.5753 137,~~334~~796,~~747~~339.0799 4641,~~261~~513,~~348~~309.6452 Scheduled Interest 1,~~787~~599,~~392~~664.3044 ~~428~~353,~~549~~211.4436 21,~~215~~952,~~941~~875.7480 Servicing Fees 6659,~~309~~308.6090 1513,~~998~~208.5227 8272,~~308~~517.1217 Master Servicing Fees 4,~~504~~033.5501 ~~1,082~~892.2855 54,~~586~~925.8356 Trustee Fee 0.00 0.00 0.00 FRY Amount 4238,~~803~~297.6006 54,~~383~~272.3584 4842,~~186~~569.9591 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 1,~~673~~498,~~774~~025.5547 ~~406~~334,~~085~~837.2970 21,~~079~~832,~~859~~863.8417 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 MORTGAGE BACKED SECURITIES 2002-2 TRUST