8-K 1 wfm02002.txt JULY 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): July 25, 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 July 25, 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 July 25, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-2 Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 7/31/02 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 July 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 46/30/02 Distribution Date: 57/2825/02 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,~~594~~589,~~150~~853.1083 0.00 13,~~702~~783.7409 I-A-1 94978AAA6 SEQ 6.50000% ~~123~~119,~~416~~927,~~146~~381.3964 ~~668~~648,~~504~~849.1300 15,~~972~~032,~~987~~260.0292 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~505~~337.5602 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 43,~~000~~995.0033 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% ~~111~~108,~~385~~594,~~717~~705.1132 ~~556~~542,~~928~~340.5925 14,~~578~~025,~~389~~808.6174 I-A-6 94978AAF5 SEQ 6.50000% 10,~~780~~659,~~545~~275.7966 5857,~~394~~670.6240 6061,~~471~~056.2987 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~302~~246.9865 0.00 I-A-8 94978AAH1 SEQ 6.50000% 11,~~163~~285,~~930~~200.2134 6061,~~471~~056.2987 (6061,~~471~~056.2987) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~893~~650.7511 0.00 I-A-10 94978AAK4 SEQ 2.~~40000~~39000% 27,~~846~~148,~~429~~676.2833 5554,~~692~~008.8605 ~~394~~1,~~597~~006,452.4018 I-A-11 94978AAL2 SEQ 6.~~10000~~11000% 0.00 ~~141~~138,~~552~~070.6879 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,~~125~~115.0052 0.00 I-AR 94978AAP3 RES 6.50000% 0.00 0.00 0.00 I-ALR 94978AAQ1 RES 6.50000% 0.00 720.7900 0.00 II-A-1 94978AAR9 SEQ 6.50000% 9392,~~118~~558,~~813~~882.2487 ~~504~~500,~~393~~775.5787 ~~100~~598,~~320~~060.3342 B-1 94978AAT5 SUB 6.50000% 8,~~489~~474,~~360~~687.7401 45,~~984~~851.0402 7,~~306~~342.1767 B-2 94978AAU2 SUB 6.50000% 2,~~247~~243,~~271~~387.7436 12,~~172~~137.7251 1,~~934~~943.0672 B-3 94978AAV0 SUB 6.50000% 1,~~997~~994,~~907~~454.3601 10,~~822~~790.0069 1,~~719~~728.4504 B-4 94978AAW8 SUB 6.50000% ~~749~~747,~~090~~795.5879 4,~~057~~045.5784 ~~644~~647.6991 B-5 94978AAX6 SUB 6.50000% ~~749~~747,~~090~~795.5879 4,~~057~~045.5784 ~~644~~647.6991 B-6 94978AAY4 SUB 6.50000% ~~749~~747,~~117~~822.3147 4,~~057~~045.7298 ~~644~~637.7189 Totals ~~489~~482,~~947~~380,~~994~~342.4342 2,~~644~~600,~~322~~366.7707 410,~~060~~679,~~890~~313.8749

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~592~~586,~~447~~070.3674 13,~~702~~783.7409 0.00 I-A-1 0.00 ~~121~~114,~~443~~895,~~159~~120.3872 25,~~641~~681,~~491~~109.1592 0.00 I-A-2 0.00 26,677,950.00 144,~~505~~337.5602 0.00 I-A-3 0.00 0.00 43,~~000~~995.0033 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 ~~109~~104,~~807~~568,~~327~~896.5058 24,~~135~~568,~~318~~148.2099 0.00 I-A-6 0.00 10,~~720~~598,~~074~~218.5179 118,~~865~~727.9127 0.00 I-A-7 0.00 8,917,474.00 48,~~302~~246.9865 0.00 I-A-8 0.00 11,~~224~~346,~~401~~257.4921 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~893~~650.7511 0.00 I-A-10 0.00 2726,~~451~~142,~~831~~224.8814 ~~450~~1,~~290~~060,460.2623 0.00 I-A-11 0.00 0.00 ~~141~~138,~~552~~070.6879 0.00 I-A-12 0.00 1,500,000.00 8,~~125~~115.0052 0.00 I-AR 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 720.7900 0.00 II-A-1 0.00 9391,~~018~~960,~~492~~822.9145 ~~604~~1,~~713~~098,836.9029 0.00 B-1 0.00 8,~~482~~467,~~054~~344.5834 53,~~290~~193.2169 0.00 B-2 0.00 2,~~245~~241,~~337~~443.6864 14,~~106~~081.7823 0.00 B-3 0.00 1,~~996~~992,~~187~~725.9197 12,~~541~~518.4573 0.00 B-4 0.00 ~~748~~747,~~445~~147.8988 4,~~702~~693.2675 0.00 B-5 0.00 ~~748~~747,~~445~~147.8988 4,~~702~~693.2675 0.00 B-6 010.0004 ~~748~~747,~~472~~174.6054 4,~~702~~683.4387 111.7882 Totals 010.0004 ~~485~~471,~~887~~701,~~103~~018.5888 613,~~705~~279,~~213~~679.6456 111.7882 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,~~594~~589,~~150~~853.1083 1,~~459~~475.2435 ~~243~~2,307.5174 0.00 0.00 I-A-1 127,025,000.00 ~~123~~119,~~416~~927,~~146~~381.3964 ~~162~~160,~~956~~874.4706 14,~~810~~871,~~030~~386.5586 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 ~~111~~108,~~385~~594,~~717~~705.1132 ~~130~~128,~~365~~699.1825 13,~~448~~897,~~024~~109.4449 0.00 0.00 I-A-6 10,960,000.00 10,~~780~~659,~~545~~275.7966 41,~~994~~951.5590 5559,~~476~~104.7497 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,~~163~~285,~~930~~200.2134 0.00 0.00 (6061,~~471~~056.2987) 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 27,~~846~~148,~~429~~676.2833 32,~~591~~174.2981 ~~362~~974,~~006~~277.1137 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 9392,~~118~~558,~~813~~882.2487 81,~~458~~851.1123 18516,~~862~~209.2219 0.00 0.00 B-1 8,511,000.00 8,~~489~~474,~~360~~687.7401 7,~~306~~342.1767 0.00 0.00 0.00 B-2 2,253,000.00 2,~~247~~243,~~271~~387.7436 1,~~934~~943.0672 0.00 0.00 0.00 B-3 2,003,000.00 1,~~997~~994,~~907~~454.3601 1,~~719~~728.4504 0.00 0.00 0.00 B-4 751,000.00 ~~749~~747,~~090~~795.5879 ~~644~~647.6991 0.00 0.00 0.00 B-5 751,000.00 ~~749~~747,~~090~~795.5879 ~~644~~647.6991 0.00 0.00 0.00 B-6 751,026.80 ~~749~~747,~~117~~822.3147 ~~644~~637.7189 0.00 0.00 010.0004 Totals 500,662,812.49 ~~489~~482,~~947~~380,~~994~~342.4342 ~~426~~419,~~718~~974.6174 310,~~694~~320,~~643~~395.5762 (6061,~~471~~056.2987) 010.0004 (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 13,~~702~~783.7409 1,~~592~~586,~~447~~070.3674 0.~~97469783~~97079485 13,~~702~~783.7409 I-A-1 15,~~972~~032,~~987~~260.0292 ~~121~~114,~~443~~895,~~159~~120.3872 0.~~95605715~~90450794 15,~~972~~032,~~987~~260.0292 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 14,~~578~~025,~~389~~808.6174 ~~109~~104,~~807~~568,~~327~~896.5058 0.~~96092270~~91508125 14,~~578~~025,~~389~~808.6174 I-A-6 6061,~~471~~056.2987 10,~~720~~598,~~074~~218.5179 0.~~97810899~~96699077 6061,~~471~~056.2987 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (6061,~~471~~056.2987) 11,~~224~~346,~~401~~257.4921 1.~~02184223~~03293568 (6061,~~471~~056.2987) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 ~~394~~1,~~597~~006,452.4018 2726,~~451~~142,~~831~~224.8814 0.~~96092270~~91508125 ~~394~~1,~~597~~006,452.4018 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 ~~100~~598,~~320~~060.3342 9391,~~018~~960,~~492~~822.9145 0.~~96354278~~95258678 ~~100~~598,~~320~~060.3342 B-1 7,~~306~~342.1767 8,~~482~~467,~~054~~344.5834 0.~~99659906~~99487068 7,~~306~~342.1767 B-2 1,~~934~~943.0672 2,~~245~~241,~~337~~443.6864 0.~~99659906~~99487068 1,~~934~~943.0672 B-3 1,~~719~~728.4504 1,~~996~~992,~~187~~725.9197 0.~~99659906~~99487068 1,~~719~~728.4504 B-4 ~~644~~647.6991 ~~748~~747,~~445~~147.8988 0.~~99659905~~99487068 ~~644~~647.6991 B-5 ~~644~~647.6991 ~~748~~747,~~445~~147.8988 0.~~99659905~~99487068 ~~644~~647.6991 B-6 ~~644~~647.7193 ~~748~~747,~~472~~174.6054 0.~~99659906~~99487068 ~~644~~637.7189 Totals 410,~~060~~679,~~890~~323.8753 ~~485~~471,~~887~~701,~~103~~018.5888 0.~~97048770~~94215310 410,~~060~~679,~~890~~313.8749

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 ~~975~~973.~~74003112~~11039002 0.~~89316488~~90302541 01.~~14904648~~41251084 0.00000000 I-A-1 127,025,000.00 ~~971~~944.~~58942248~~12424043 1.~~28286928~~26647558 1438.~~24940405~~34982767 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 ~~974~~950.~~73516979~~31105670 1.~~14082424~~12624570 1234.~~67164575~~10356174 0.00000000 I-A-6 10,960,000.00 ~~983~~972.~~62644069~~56164781 0.~~45570712~~17809307 5.~~06174635~~39278923 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1016~~1027.~~33707516~~37721308 0.00000000 0.00000000 (5.~~50515928~~55846906) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~974~~950.~~73516987~~31105670 1.~~14082406~~12624562 1234.~~67164575~~10356165 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 ~~964~~958.~~58195985~~78185657 0.~~84379322~~84786540 05.~~19538648~~34721239 0.00000000 B-1 8,511,000.00 ~~997~~995.~~45749501~~73340501 0.~~85843849~~86272706 0.00000000 0.00000000 B-2 2,253,000.00 ~~997~~995.~~45749667~~73340435 0.~~85843764~~86272526 0.00000000 0.00000000 B-3 2,003,000.00 ~~997~~995.~~45749376~~73340489 0.~~85843734~~86272591 0.00000000 0.00000000 B-4 751,000.00 ~~997~~995.~~45749667~~73340879 0.~~85844208~~86272969 0.00000000 0.00000000 B-5 751,000.00 ~~997~~995.~~45749667~~73340879 0.~~85844208~~86272969 0.00000000 0.00000000 B-6 751,026.80 ~~997~~995.~~45749419~~73340126 0.~~85843807~~84935717 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 12.~~04220524~~31553626 ~~974~~970.~~69782588~~79485376 0.~~97469783~~97079485 12.~~04220524~~31553626 I-A-1 0.00000000 1539.~~53227333~~61630325 ~~956~~904.~~05714922~~50793718 0.~~95605715~~90450794 1539.~~53227333~~61630325 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 1335.~~81246990~~22980744 ~~960~~915.~~92269989~~08124926 0.~~96092270~~91508125 1335.~~81246990~~22980744 I-A-6 0.00000000 5.~~51745347~~57088230 ~~978~~966.~~10898814~~99076551 0.~~97810899~~96699077 5.~~51745347~~57088230 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~50515928~~55846906) 1,~~021~~032.~~84223353~~93568214 1.~~02184223~~03293568 (5.~~50515928~~55846906) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 1335.~~81246981~~22980727 ~~960~~915.~~92270007~~08124908 0.~~96092270~~91508125 1335.~~81246981~~22980727 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 16.~~03917970~~19507779 ~~963~~952.~~54278015~~58677878 0.~~96354278~~95258678 16.~~03917970~~19507779 B-1 0.00000000 0.~~85843849~~86272706 ~~996~~994.~~59905769~~87067795 0.~~99659906~~99487068 0.~~85843849~~86272706 B-2 0.00000000 0.~~85843764~~86272526 ~~996~~994.~~59905903~~87067909 0.~~99659906~~99487068 0.~~85843764~~86272526 B-3 0.00000000 0.~~85843734~~86272591 ~~996~~994.~~59905642~~87067898 0.~~99659906~~99487068 0.~~85843734~~86272591 B-4 0.00000000 0.~~85844208~~86272969 ~~996~~994.~~59905459~~87067909 0.~~99659905~~99487068 0.~~85844208~~86272969 B-5 0.00000000 0.~~85844208~~86272969 ~~996~~994.~~59905459~~87067909 0.~~99659905~~99487068 0.~~85844208~~86272969 B-6 0.~~00000000~~01336836 0.~~85843807~~86272554 ~~996~~994.~~59905612~~87067572 0.~~99659906~~99487068 0.~~85843807~~84935717 (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,~~594~~589,~~150~~853.1083 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% ~~123~~119,~~416~~927,~~146~~381.3964 ~~668~~649,~~504~~606.1365 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% ~~111~~108,~~385~~594,~~717~~705.1132 ~~556~~542,~~928~~973.5953 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~780~~659,~~545~~275.7966 5857,~~394~~737.6274 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,~~163~~285,~~930~~200.2134 6061,~~471~~128.2917 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 2.~~40000~~39000% 27,~~846~~148,~~429~~676.2833 5554,~~692~~071.8611 0.00 0.00 I-A-11 0.00 6.~~10000~~11000% 27,~~846~~148,~~429~~676.2833 ~~141~~138,~~552~~232.6801 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% 9392,~~118~~558,~~813~~882.2487 ~~504~~501,~~393~~360.5762 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~489~~474,~~360~~687.7401 45,~~984~~904.0455 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~247~~243,~~271~~387.7436 12,~~172~~151.7268 0.00 0.00 B-3 2,003,000.00 6.50000% 1,~~997~~994,~~907~~454.3601 10,~~822~~803.0029 0.00 0.00 B-4 751,000.00 6.50000% ~~749~~747,~~090~~795.5879 4,~~057~~050.5756 0.00 0.00 B-5 751,000.00 6.50000% ~~749~~747,~~090~~795.5879 4,~~057~~050.5756 0.00 0.00 B-6 751,026.80 6.50000% ~~749~~747,~~117~~822.3147 4,~~057~~050.7271 0.00 0.00 Totals 500,662,812.49 2,~~644~~603,~~249~~281.9880 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,~~592~~586,~~447~~070.3674 I-A-1 0757.0065 0.00 ~~668~~648,~~504~~849.1300 0.00 ~~121~~114,~~443~~895,~~159~~120.3872 I-A-2 0168.0054 0.00 144,~~505~~337.5602 0.00 26,677,950.00 I-A-3 04.0067 0.00 43,~~000~~995.0033 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 0633.0028 0.00 ~~556~~542,~~928~~340.5925 0.00 ~~109~~104,~~807~~568,~~327~~896.5058 I-A-6 067.0034 0.00 5857,~~394~~670.6240 0.00 10,~~720~~598,~~074~~218.5179 I-A-7 056.0034 0.00 48,~~302~~246.9865 0.00 8,917,474.00 I-A-8 071.0030 0.00 6061,~~471~~056.2987 0.00 11,~~224~~346,~~401~~257.4921 I-A-9 0243.0064 0.00 208,~~893~~650.7511 0.00 38,565,000.00 I-A-10 063.0006 0.00 5554,~~692~~008.8605 0.00 2726,~~451~~142,~~831~~224.8814 I-A-11 0161.0022 0.00 ~~141~~138,~~552~~070.6879 0.00 2726,~~451~~142,~~831~~224.8814 I-A-12 09.0048 0.00 8,~~125~~115.0052 0.00 1,500,000.00 I-AR 0.00 0.00 0.00 0.00 0.00 I-ALR 0.00 0.00 720.7900 0.00 0.00 II-A-1 0584.0075 0.00 ~~504~~500,~~393~~775.5787 0.00 9391,~~018~~960,~~492~~822.9145 B-1 053.0054 0.00 45,~~984~~851.0402 0.00 8,~~482~~467,~~054~~344.5834 B-2 014.0017 0.00 12,~~172~~137.7251 0.00 2,~~245~~241,~~337~~443.6864 B-3 012.0060 0.00 10,~~822~~790.0069 0.00 1,~~996~~992,~~187~~725.9197 B-4 04.0072 0.00 4,~~057~~045.5784 0.00 ~~748~~747,~~445~~147.8988 B-5 04.0072 0.00 4,~~057~~045.5784 0.00 ~~748~~747,~~445~~147.8988 B-6 04.0072 0.00 4,~~057~~045.7298 0.00 ~~748~~747,~~472~~174.6054 Totals 02,915.0074 0.00 2,~~644~~600,~~322~~366.7707 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% ~~975~~973.~~74003112~~11039002 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~971~~944.~~58942248~~12424043 5.~~26277607~~11400630 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% ~~974~~950.~~73516979~~31105670 4.~~87367589~~75155531 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~983~~972.~~62644069~~56164781 5.~~32797628~~26804197 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% ~~1016~~1027.~~33707516~~37721308 5.~~50515928~~56496004 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 2.~~40000~~39000% ~~974~~950.~~73516987~~31105670 1.~~94947039~~89270273 0.00000000 0.00000000 I-A-11 0.00 6.~~10000~~11000% ~~974~~950.~~73516987~~31105670 4.~~95490370~~83866712 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% ~~964~~958.~~58195985~~78185657 5.~~22481893~~19340177 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% ~~997~~995.~~45749501~~73340501 5.~~40289508~~39355540 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% ~~997~~995.~~45749667~~73340435 5.~~40289392~~39355526 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% ~~997~~995.~~45749376~~73340489 5.~~40289566~~39355467 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~997~~995.~~45749667~~73340879 5.~~40288948~~39355526 0.00000000 0.00000000 B-5 751,000.00 6.50000% ~~997~~995.~~45749667~~73340879 5.~~40288948~~39355526 0.00000000 0.00000000 B-6 751,026.80 6.50000% ~~997~~995.~~45749419~~73340126 5.~~40289641~~39356252 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 ~~974~~970.~~69782588~~79485376 I-A-1 0.~~00000000~~00596457 0.00000000 5.~~26277607~~10804172 0.00000000 ~~956~~904.~~05714922~~50793718 I-A-2 0.~~00000000~~00631758 0.00000000 5.~~41666657~~41034900 0.00000000 1000.00000000 I-A-3 0.~~00000000~~00632396 0.00000000 5.~~41666666~~41034270 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00000000~~00554183 0.00000000 4.~~87367589~~74601349 0.00000000 ~~960~~915.~~92269989~~08124926 I-A-6 0.~~00000000~~00614416 0.00000000 5.~~32797628~~26189781 0.00000000 ~~978~~966.~~10898814~~99076551 I-A-7 0.~~00000000~~00631793 0.00000000 5.~~41666620~~41034939 0.00000000 1000.00000000 I-A-8 0.~~00000000~~00649098 0.00000000 5.~~50515928~~55846906 0.00000000 ~~1021~~1032.~~84223353~~93568214 I-A-9 0.~~00000000~~00631765 0.00000000 5.~~41666667~~41034902 0.00000000 1000.00000000 I-A-10 0.~~00000000~~00220735 0.00000000 1.~~94947039~~89049538 0.00000000 ~~960~~915.~~92270007~~08124908 I-A-11 0.~~00000000~~00564334 0.00000000 4.~~95490370~~83302378 0.00000000 ~~960~~915.~~92270007~~08124908 I-A-12 0.~~00000000~~00632000 0.00000000 5.~~41666667~~41034667 0.00000000 1000.00000000 I-AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-ALR 0.00000000 0.00000000 ~~1455~~0.~~80000000~~00000000 0.00000000 0.00000000 II-A-1 0.~~00000000~~00605720 0.00000000 5.~~22481893~~18734457 0.00000000 ~~963~~952.~~54278015~~58677878 B-1 0.~~00000000~~00629068 0.00000000 5.~~40289508~~38726589 0.00000000 ~~996~~994.~~59905769~~87067795 B-2 0.~~00000000~~00628939 0.00000000 5.~~40289392~~38726587 0.00000000 ~~996~~994.~~59905903~~87067909 B-3 0.~~00000000~~00629056 0.00000000 5.~~40289566~~38726410 0.00000000 ~~996~~994.~~59905642~~87067898 B-4 0.~~00000000~~00628495 0.00000000 5.~~40288948~~38727031 0.00000000 ~~996~~994.~~59905459~~87067909 B-5 0.~~00000000~~00628495 0.00000000 5.~~40288948~~38727031 0.00000000 ~~996~~994.~~59905459~~87067909 B-6 0.~~00000000~~00628473 0.00000000 5.~~40289641~~38726448 0.00000000 ~~996~~994.~~59905612~~87067572 (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,~~129~~126,~~065~~740.6854 1,~~127~~123,~~872~~486.1099 96.~~64607626~~27032118% II-A-PO 0.00000% 0.00 0.00 ~~465~~463,~~084~~113.4228 ~~464~~462,~~575~~583.2675 99.~~52919072~~10253567%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~22,222~~0.4000 Deposits Payments of Interest and Principal 613,~~865~~664,~~969~~117.3570 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 613,~~865~~664,~~969~~117.3570 Withdrawals Reimbursement for Servicer Advances 0253,010.0060 Payment of Service Fee ~~107~~100,~~570~~607.0957 Payment of Interest and Principal 613,~~706~~280,~~213~~557.6587 Total Withdrawals (Pool Distribution Amount) 613,~~813~~634,~~783~~176.7404 Ending Balance 7429,~~408~~941.0166

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 110,~~790~~053.2513 Servicing Fee Support 17,~~790~~015.2570 Non-Supported Prepayment/Curtailment Interest Shortfall 03,037.0043

SERVICING FEES Gross Servicing Fee ~~102~~100,~~419~~792.4086 Master Servicing Fee 6,~~940~~830.9540 Supported Prepayment/Curtailment Interest Shortfall 17,~~790~~015.2570 Net Servicing Fee ~~107~~100,~~570~~607.0957

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 ~~1,000~~998.0083 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 4,978.94 0121.0069 0.00 4,~~978~~857.9425

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 2 0 0 0 2 ~~845~~1,~~802~~467,516.6302 0.00 0.00 0.00 ~~845~~1,~~802~~467,516.6302 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 2 0 0 0 2 ~~845~~1,~~802~~467,516.6302 0.00 0.00 0.00 ~~845~~1,~~802~~467,516.6302 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.~~187970~~192678% 0.000000% 0.000000% 0.000000% 0.~~187970~~192678% 0.~~173063~~307725% 0.000000% 0.000000% 0.000000% 0.~~173063~~307725% 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.~~187970~~192678% 0.000000% 0.000000% 0.000000% 0.~~187970~~192678% 0.~~173063~~307725% 0.000000% 0.000000% 0.000000% 0.~~173063~~307725%

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 2 0 0 0 2 ~~845~~1,~~802~~467,516.6302 0.00 0.00 0.00 ~~845~~1,~~802~~467,516.6302 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 2 0 0 0 2 ~~845~~1,~~802~~467,516.6302 0.00 0.00 0.00 ~~845~~1,~~802~~467,516.6302 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~234192~~240964% 0.000000% 0.000000% 0.000000% 0.~~234192~~240964% 0.~~217201~~389647% 0.000000% 0.000000% 0.000000% 0.~~217201~~389647% 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.~~234192~~240964% 0.000000% 0.000000% 0.000000% 0.~~234192~~240964% 0.~~217201~~389647% 0.000000% 0.000000% 0.000000% 0.~~217201~~389647% 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 77117,~~511~~609.3563

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~484~~470,~~294~~114,~~656~~948.2214 99.~~67225980~~66375508% 96.~~919255~~832107% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~362~~355,~~851~~219,~~496~~827.8442 7475.~~67814934~~30613953% 24.~~994110~~357616% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~336~~328,~~173~~541,~~546~~877.8442 69.~~18758378~~65044897% 5.~~490566~~655691% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~316~~308,~~173~~541,~~546~~877.8442 65.~~07140126~~41047508% 4.~~116183~~239974% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~316~~308,~~173~~541,~~546~~877.8442 65.~~07140126~~41047508% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~206~~203,~~366~~972,~~219~~980.3484 4243.~~47205119~~24200557% 22.~~599350~~168470% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~195~~193,~~646~~374,~~144~~762.8305 40.~~26576202~~99519702% 2.~~206289~~246809% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~186~~184,~~728~~457,~~670~~288.8305 3839.~~43046450~~10470418% 1.~~835298~~890493% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~175~~173,~~504~~111,~~269~~030.3484 36.~~12038024~~69931247% 2.~~310084~~405392% 0.000000% Class I-A-9 141,626,326.80 28.28776639% ~~136~~134,~~939~~546,~~269~~030.3484 28.~~18335130~~52358283% 78.~~937029~~175730% 0.000000% Class I-A-10 113,058,126.80 22.58169051% ~~109~~108,~~487~~403,~~437~~806.4670 22.~~53351378~~98146545% 5.~~649838~~542117% 0.000000% Class I-A-11 113,058,126.80 22.58169051% ~~109~~108,~~487~~403,~~437~~806.4670 22.~~53351378~~98146545% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% ~~107~~106,~~987~~903,~~437~~806.4670 22.~~22480010~~66346741% 0.~~308714~~317998% 0.000000% Class I-AR 111,558,076.80 22.28207768% ~~107~~106,~~987~~903,~~437~~806.4670 22.~~22480010~~66346741% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% ~~107~~106,~~987~~903,~~437~~806.4670 22.~~22480010~~66346741% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 14,~~968~~942,~~944~~984.5525 3.~~08074539~~16789315% 19.~~144055~~495574% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~486~~475,~~889~~639.9791 1.~~33506115~~37282720% 1.~~745684~~795066% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~241~~234,~~552~~196.2927 0.~~87295017~~89764408% 0.~~462111~~475183% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~245~~241,~~364~~470.3830 0.~~46211648~~47518878% 0.~~410834~~422455% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~496~~494,~~918~~322.4942 0.~~30807949~~31679440% 0.~~154037~~158394% 0.000000% Class B-5 751,026.80 0.15000651% ~~748~~747,~~472~~174.6054 0.~~15404249~~15840003% 0.~~154037~~158394% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~154042~~158400% 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.~~917517~~913201% Weighted Average Net Coupon 6.~~479030~~478620% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~354~~352 Beginning Scheduled Collateral Loan Count 1,~~071~~057 Number Of Loans Paid In Full 719 Ending Scheduled Collateral Loan Count 1,~~064~~038 Beginning Scheduled Collateral Balance ~~489~~482,~~947~~380,~~994~~342.4441 Ending Scheduled Collateral Balance ~~485~~471,~~887~~701,~~103~~018.5787 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 ~~488~~476,~~725~~891,~~839~~980.7689 Ending Scheduled Balance For Wells Fargo Serviced ~~483~~469,~~266~~085,~~654~~013.9778 Ending Scheduled Balance For Other Servicers 2,~~620~~616,~~448~~005.6009 Monthly P &I Constant 3,~~179~~136,~~361~~929.9575 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 613,~~612~~189,~~095~~635.4781 Ending Scheduled Balance for Premium Loans ~~313~~301,~~890~~205,~~258~~472.1453 Ending scheduled Balance For discounted Loans ~~171~~170,~~996~~495,~~845~~546.4334 Scheduled Principal ~~421~~418,~~724~~032.0588 Unscheduled Principal 310,~~639~~261,~~166~~290.8266 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~472~~459,~~681~~226,~~805~~703.2380 Greater Than 80%, less than or equal to 85% 43,~~324~~960,~~706~~887.0154 Greater than 85%, less than or equal to 95% 8,~~871~~510,~~207~~814.1188 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.~~936953~~931727 6.~~838348~~838694 6.~~917517~~913201 Weighted Average Net Rate 6.~~481567~~481100 6.~~468699~~468646 6.~~479030~~478620 Weighted Average Maturity ~~354~~352 ~~355~~353 ~~354~~352 Beginning Loan Count ~~861~~848 ~~210~~209 1,~~071~~057 Loans Paid In Full 718 01 719 Ending Loan Count ~~854~~830 ~~210~~208 1,~~064~~038 Beginning Scheduled Balance ~~393~~386,~~371~~370,~~488~~981.2391 96,~~576~~009,~~506~~360.2150 ~~489~~482,~~947~~380,~~994~~342.4441 Ending scheduled Balance ~~389~~376,~~414~~292,~~044~~890.7110 9695,~~473~~408,~~058~~128.8677 ~~485~~471,~~887~~701,~~103~~018.5787 Record Date 0406/30/2002 0406/30/2002 0406/30/2002 Principal And Interest Constant 2,~~552~~512,~~685~~586.6265 ~~626~~624,~~676~~343.3310 3,~~179~~136,~~361~~929.9575 Scheduled Principal ~~337~~333,~~220~~107.9293 84,~~503~~924.1395 ~~421~~418,~~724~~032.0588 Unscheduled Principal 39,~~620~~744,~~222~~983.6088 18516,~~944~~306.2278 310,~~639~~261,~~166~~290.8266 Scheduled Interest 2,~~212~~171,~~517~~674.6290 ~~542~~538,~~173~~983.2044 2,~~754~~710,~~690~~658.8234 Servicing Fees 8280,~~216~~708.3014 20,~~203~~084.0972 ~~102~~100,~~419~~792.4086 Master Servicing Fees 5,~~572~~470.7928 1,~~368~~360.1612 6,~~940~~830.9540 Trustee Fee 0.00 0.00 0.00 FRY Amount 6158,~~491~~824.4672 8,~~178~~161.22 69 66,~~669~~986.6741 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 2,~~063~~026,~~237~~671.0875 ~~512~~509,~~423~~376.7391 2,~~575~~536,~~660~~048.8066 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