8-K 1 wfm02002.txt NOVEMBER 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): November 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 November 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 November 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: 12/3/02 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 November 25, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: ~~9/30/02~~ 10/2531/02 Distribution Date: 11/25/02 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,~~542~~512,~~847~~509.1660 0.00 3059,~~337~~800.5669 I-A-1 94978AAA6 SEQ 6.50000% 9685,~~815~~774,~~696~~119.4328 ~~524~~464,~~303~~561.9980 1116,~~041~~576,~~577~~958.1584 I-A-2 94978AAB4 SEQ 6.50000% 26,677,950.00 144,~~474~~490.0563 0.00 I-A-3 94978AAC2 SEQ 6.50000% 0.00 3,999.1359 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% 9081,~~105~~272,~~357~~095.1543 ~~450~~406,~~428~~318.5449 813,~~833,~~261,567.7208 I-A-6 94978AAF5 SEQ 6.50000% 10,~~474~~412,~~988~~875.7287 56,~~727~~397.1525 62,~~112~~456.8438 I-A-7 94978AAG3 SEQ 6.50000% 8,917,474.00 48,~~292~~297.4599 0.00 I-A-8 94978AAH1 SEQ 6.50000% 11,~~469~~531,~~487~~600.2813 62,~~112~~456.8438 (62,~~112~~456.8438) I-A-9 94978AAJ7 SEQ 6.50000% 38,565,000.00 208,~~848~~872.1916 0.00 I-A-10 94978AAK4 SEQ 2.~~36375~~38000% 2220,~~526~~318,~~339~~023.2986 4440,~~362~~293.5225 23,~~208,~~315,391.4377 I-A-11 94978AAL2 SEQ 6.~~13625~~12000% 0.00 ~~115~~103,~~164~~611.2521 0.00 I-A-12 94978AAM0 SEQ 6.50000% 1,500,000.00 8,~~123~~124.2316 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% 8072,~~843~~983,~~354~~244.8289 ~~437~~395,~~806~~285.0106 713,~~860~~353,~~109~~140.9465 B-1 94978AAT5 SUB 6.50000% 8,~~452~~445,~~986~~872.5921 45,~~777~~743.0375 76,~~114~~792.3886 B-2 94978AAU2 SUB 6.50000% 2,~~237~~235,~~642~~759.9162 12,~~117~~109.9211 1,~~883~~798.2918 B-3 94978AAV0 SUB 6.50000% 1,~~989~~987,~~346~~672.9866 10,~~773~~765.2845 1,~~674~~598.3265 B-4 94978AAW8 SUB 6.50000% 745,~~880~~253.9721 4,~~039~~036.3137 ~~627~~599.7639 B-5 94978AAX6 SUB 6.50000% 745,~~880~~253.9721 4,~~039~~036.3137 ~~627~~599.7639 B-6 94978AAY4 SUB 6.50000% 745,~~907~~279.5980 4,~~039~~036.4552 ~~625~~598.9657 Totals ~~424~~394,~~356~~369,~~140~~983.8677 2,~~288~~126,~~761~~768.9887 2946,~~986~~578,~~155~~846.2707

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,~~512~~452,~~509~~708.6091 3059,~~337~~800.5669 0.00 I-A-1 0.00 8569,~~774~~197,~~119~~160.2844 1117,~~565~~041,~~881~~520.1464 0.00 I-A-2 0.00 26,677,950.00 144,~~474~~490.0563 0.00 I-A-3 0.00 0.00 3,999.1359 0.00 I-A-4 0.00 20,000,000.00 103,333.33 0.00 I-A-5 0.00 8168,~~272~~010,~~095~~528.4335 913,~~283~~667,~~690~~885.2657 0.00 I-A-6 0.00 10,~~412~~350,~~875~~419.8750 118,~~839~~853.9963 0.00 I-A-7 0.00 8,917,474.00 48,~~292~~297.4599 0.00 I-A-8 0.00 11,~~531~~594,~~600~~056.1350 0.00 0.00 I-A-9 0.00 38,565,000.00 208,~~848~~872.1916 0.00 I-A-10 0.00 2017,~~318~~002,~~023~~632.8609 23,~~252~~355,~~677~~685.9502 0.00 I-A-11 0.00 0.00 ~~115~~103,~~164~~611.2521 0.00 I-A-12 0.00 1,500,000.00 8,~~123~~124.2316 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 7259,~~983~~630,~~244~~104.8924 813,~~297~~748,~~915~~425.9571 0.00 B-1 0.00 8,~~445~~439,~~872~~079.2135 52,~~891~~536.4161 0.00 B-2 0.00 2,~~235~~233,~~759~~961.6244 1413,~~001~~907.2129 0.00 B-3 0.00 1,~~987~~986,~~672~~074.6601 12,~~447~~364.6010 0.00 B-4 0.00 ~~745~~744,~~253~~653.2181 4,~~667~~635.0776 0.00 B-5 0.00 ~~745~~744,~~253~~653.2181 4,~~667~~635.0776 0.00 B-6 10.8285 ~~745~~744,~~279~~680.8039 4,~~665~~635.4109 1617.5035 Totals 10.8285 ~~394~~347,~~369~~791,~~983~~136.7784 3248,~~274~~705,~~917~~614.2594 1617.5035 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,~~542~~512,~~847~~509.1660 1,~~440~~394.1426 2858,~~897~~406.4243 0.00 0.00 I-A-1 127,025,000.00 9685,~~815~~774,~~696~~119.4328 ~~138~~124,~~089~~290.8358 1016,~~903~~452,~~487~~668.3226 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 9081,~~105~~272,~~357~~095.1543 ~~110~~99,~~471~~432.8647 813,~~722~~162,~~789~~134.8661 0.00 0.00 I-A-6 10,960,000.00 10,~~474~~412,~~988~~875.7287 ~~776~~468.8028 61,~~336~~988.0409 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,~~469~~531,~~487~~600.2813 0.00 0.00 (62,~~112~~456.8438) 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 2220,~~526~~318,~~339~~023.2986 2724,~~617~~858.9712 23,~~180~~290,~~697~~533.4665 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 8072,~~843~~983,~~354~~244.8289 6755,~~131~~534.0096 713,~~792~~297,~~978~~605.9469 0.00 0.00 B-1 8,511,000.00 8,~~452~~445,~~986~~872.5921 76,~~114~~792.3886 0.00 0.00 0.00 B-2 2,253,000.00 2,~~237~~235,~~642~~759.9162 1,~~883~~798.2918 0.00 0.00 0.00 B-3 2,003,000.00 1,~~989~~987,~~346~~672.9866 1,~~674~~598.3265 0.00 0.00 0.00 B-4 751,000.00 745,~~880~~253.9721 ~~627~~599.7639 0.00 0.00 0.00 B-5 751,000.00 745,~~880~~253.9721 ~~627~~599.7639 0.00 0.00 0.00 B-6 751,026.80 745,~~907~~279.5980 ~~625~~598.9657 0.00 0.00 10.8285 Totals 500,662,812.49 ~~424~~394,~~356~~369,~~140~~983.8677 ~~358~~317,~~081~~965.0771 2946,~~690~~323,~~187~~336.0473 (62,~~112~~456.8438) 10.8285 (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 3059,~~337~~800.5669 1,~~512~~452,~~509~~708.6091 0.~~92576989~~88916736 3059,~~337~~800.5669 I-A-1 1116,~~041~~576,~~577~~958.1584 8569,~~774~~197,~~119~~160.2844 0.~~67525384~~54475230 1116,~~041~~576,~~577~~958.1584 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-5 813,~~833,~~261,567.7208 8168,~~272~~010,~~095~~528.4335 0.~~71121120~~59515938 813,~~833,~~261,567.7208 I-A-6 62,~~112~~456.8438 10,~~412~~350,~~875~~419.8750 0.~~95007992~~94438134 62,~~112~~456.8438 I-A-7 0.00 8,917,474.00 1.00000000 0.00 I-A-8 (62,~~112~~456.8438) 11,~~531~~594,~~600~~056.1350 1.~~04980885~~05549473 (62,~~112~~456.8438) I-A-9 0.00 38,565,000.00 1.00000000 0.00 I-A-10 23,~~208,~~315,391.4377 2017,~~318~~002,~~023~~632.8609 0.~~71121120~~59515938 23,~~208,~~315,391.4377 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-1 713,~~860~~353,~~109~~140.9465 7259,~~983~~630,~~244~~104.8924 0.~~75600535~~61768531 713,~~860~~353,~~109~~140.9465 B-1 76,~~114~~792.3886 8,~~445~~439,~~872~~079.2135 0.~~99234781~~99154968 76,~~114~~792.3886 B-2 1,~~883~~798.2918 2,~~235~~233,~~759~~961.6244 0.~~99234781~~99154968 1,~~883~~798.2918 B-3 1,~~674~~598.3265 1,~~987~~986,~~672~~074.6601 0.~~99234781~~99154968 1,~~674~~598.3265 B-4 ~~627~~599.7639 ~~745~~744,~~253~~653.2181 0.~~99234782~~99154968 ~~627~~599.7639 B-5 ~~627~~599.7639 ~~745~~744,~~253~~653.2181 0.~~99234782~~99154968 ~~627~~599.7639 B-6 ~~627~~599.7842 ~~745~~744,~~279~~680.8039 0.~~99234781~~99154969 ~~625~~598.9657 Totals 2946,~~986~~578,~~157~~846.0992 ~~394~~347,~~369~~791,~~983~~136.7784 0.~~78769578~~69466141 2946,~~986~~578,~~155~~846.2707

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 ~~944~~925.~~33876453~~76989091 0.~~88147424~~85339222 1735.~~68739938~~74913794 0.00000000 I-A-1 127,025,000.00 ~~762~~675.~~17828325~~25384200 10.~~08710750~~97847337 85129.~~83733375~~52307231 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 ~~788~~711.~~51097680~~21120188 0.~~96673802~~87013244 76115.~~33303691~~18169337 0.00000000 I-A-6 10,960,000.00 ~~955~~950.~~74714599~~07991515 0.~~07087591~~04272628 5.~~59635401~~65584763 0.00000000 I-A-7 8,917,474.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 10,984,476.00 ~~1044~~1049.~~15424823~~80885115 0.00000000 0.00000000 (5.~~65460200~~68587705) I-A-9 38,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 28,568,200.00 ~~788~~711.~~51097689~~21120197 0.~~96673819~~87013252 76115.~~33303673~~18169328 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 ~~837~~756.~~42520893~~00535426 0.~~69538420~~57526528 80137.~~72447057~~74478123 0.00000000 B-1 8,511,000.00 ~~993~~992.~~18371402~~34780989 0.~~83590412~~79812713 0.00000000 0.00000000 B-2 2,253,000.00 ~~993~~992.~~18371505~~34781181 0.~~83590324~~79812694 0.00000000 0.00000000 B-3 2,003,000.00 ~~993~~992.~~18371443~~34780829 0.~~83590614~~79812781 0.00000000 0.00000000 B-4 751,000.00 ~~993~~992.~~18371505~~34781625 0.~~83589880~~79812250 0.00000000 0.00000000 B-5 751,000.00 ~~993~~992.~~18371505~~34781625 0.~~83589880~~79812250 0.00000000 0.00000000 B-6 751,026.80 ~~993~~992.~~18371861~~34780969 0.~~83347225~~79700218 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 1836.~~56887362~~60253016 ~~925~~889.~~76989091~~16736074 0.~~92576989~~88916736 1836.~~56887362~~60253016 I-A-1 0.00000000 86130.~~92444125~~50154568 ~~675~~544.~~25384200~~75229632 0.~~67525384~~54475230 86130.~~92444125~~50154568 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 77116.~~29977492~~05182581 ~~711~~595.~~21120188~~15937607 0.~~71121120~~59515938 77116.~~29977492~~05182581 I-A-6 0.00000000 5.~~66722993~~69857482 ~~950~~944.~~07991515~~38134124 0.~~95007992~~94438134 5.~~66722993~~69857482 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 (5.~~65460200~~68587705) 1,~~049~~055.~~80885115~~49472729 1.~~04980885~~05549473 (5.~~65460200~~68587705) I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 77116.~~29977492~~05182581 ~~711~~595.~~21120197~~15937616 0.~~71121120~~59515938 77116.~~29977492~~05182581 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 81138.~~41985477~~32004651 ~~756~~617.~~00535426~~68530775 0.~~75600535~~61768531 81138.~~41985477~~32004651 B-1 0.00000000 0.~~83590412~~79812713 ~~992~~991.~~34780989~~54968276 0.~~99234781~~99154968 0.~~83590412~~79812713 B-2 0.00000000 0.~~83590324~~79812694 ~~992~~991.~~34781181~~54968486 0.~~99234781~~99154968 0.~~83590324~~79812694 B-3 0.00000000 0.~~83590614~~79812781 ~~992~~991.~~34780829~~54968048 0.~~99234781~~99154968 0.~~83590614~~79812781 B-4 0.00000000 0.~~83589880~~79812250 ~~992~~991.~~34781625~~54968043 0.~~99234782~~99154968 0.~~83589880~~79812250 B-5 0.00000000 0.~~83589880~~79812250 ~~992~~991.~~34781625~~54968043 0.~~99234782~~99154968 0.~~83589880~~79812250 B-6 0.~~00242335~~00113178 0.~~83589560~~79813397 ~~992~~991.~~34780969~~54968904 0.~~99234781~~99154969 0.~~83347225~~79700218 (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,~~542~~512,~~847~~509.1660 0.00 0.00 0.00 I-A-1 127,025,000.00 6.50000% 9685,~~815~~774,~~696~~119.4328 ~~524~~464,~~418~~609.3681 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% 9081,~~105~~272,~~357~~095.1543 ~~450~~406,~~526~~360.7948 0.00 0.00 I-A-6 10,960,000.00 6.50000% 10,~~474~~412,~~988~~875.7287 56,~~739~~403.5208 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,~~469~~531,~~487~~600.2813 62,~~126~~462.3983 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.~~36375~~38000% 2220,~~526~~318,~~339~~023.2986 4440,~~372~~297.2041 0.00 0.00 I-A-11 0.00 6.~~13625~~12000% 2220,~~526~~318,~~339~~023.2986 ~~115~~103,~~189~~621.3792 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% 8072,~~843~~983,~~354~~244.8289 ~~437~~395,~~901~~325.5191 0.00 0.00 B-1 8,511,000.00 6.50000% 8,~~452~~445,~~986~~872.5921 45,~~787~~748.0147 0.00 0.00 B-2 2,253,000.00 6.50000% 2,~~237~~235,~~642~~759.9162 12,~~120~~110.5736 0.00 0.00 B-3 2,003,000.00 6.50000% 1,~~989~~987,~~346~~672.9866 10,~~775~~766.6356 0.00 0.00 B-4 751,000.00 6.50000% 745,~~880~~253.9721 4,~~040~~036.1979 0.00 0.00 B-5 751,000.00 6.50000% 745,~~880~~253.9721 4,~~040~~036.1979 0.00 0.00 B-6 751,026.80 6.50000% 745,~~907~~279.5980 4,~~040~~036.3393 0.00 0.00 Totals 500,662,812.49 2,~~289~~126,~~238~~977.6896 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,~~512~~452,~~509~~708.6091 I-A-1 ~~114~~48.3601 0.00 ~~524~~464,~~303~~561.9980 0.00 8569,~~774~~197,~~119~~160.2844 I-A-2 3114.5193 0.00 144,~~474~~490.0563 0.00 26,677,950.00 I-A-3 0.8741 0.00 3,999.1359 0.00 738,461.54 I-A-4 0.00 0.00 103,333.33 0.00 20,000,000.00 I-A-5 9841.2599 0.00 ~~450~~406,~~428~~318.5449 0.00 8168,~~272~~010,~~095~~528.4335 I-A-6 125.3783 0.00 56,~~727~~397.1525 0.00 10,~~412~~350,~~875~~419.8750 I-A-7 104.5399 0.00 48,~~292~~297.4599 0.00 8,917,474.00 I-A-8 136.5545 0.00 62,~~112~~456.8438 0.00 11,~~531~~594,~~600~~056.1350 I-A-9 4521.5659 0.00 208,~~848~~872.1916 0.00 38,565,000.00 I-A-10 94.6816 0.00 4440,~~362~~293.5225 0.00 2017,~~318~~002,~~023~~632.8609 I-A-11 2510.1271 0.00 ~~115~~103,~~164~~611.2521 0.00 2017,~~318~~002,~~023~~632.8609 I-A-12 10.7784 0.00 8,~~123~~124.2316 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 9540.5085 0.00 ~~437~~395,~~806~~285.0106 0.00 7259,~~983~~630,~~244~~104.8924 B-1 94.9973 0.00 45,~~777~~743.0375 0.00 8,~~445~~439,~~872~~079.2135 B-2 21.6425 0.00 12,~~117~~109.9211 0.00 2,~~235~~233,~~759~~961.6244 B-3 21.3511 0.00 10,~~773~~765.2845 0.00 1,~~987~~986,~~672~~074.6601 B-4 0.8842 0.00 4,~~039~~036.3137 0.00 ~~745~~744,~~253~~653.2181 B-5 0.8842 0.00 4,~~039~~036.3137 0.00 ~~745~~744,~~253~~653.2181 B-6 0.8842 0.00 4,~~039~~036.4552 0.00 ~~745~~744,~~279~~680.8039 Totals ~~476~~209.6911 0.00 2,~~288~~126,~~761~~768.9887 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% ~~944~~925.~~33876453~~76989091 0.00000000 0.00000000 0.00000000 I-A-1 127,025,000.00 6.50000% ~~762~~675.~~17828325~~25384200 43.~~12846574~~65762496 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% ~~788~~711.~~51097680~~21120188 3.~~94255492~~55605603 0.00000000 0.00000000 I-A-6 10,960,000.00 6.50000% ~~955~~950.~~74714599~~07991515 5.~~17696350~~14626642 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% ~~1044~~1049.~~15424823~~80885115 5.~~65583556~~68646424 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.~~36375~~38000% ~~788~~711.~~51097689~~21120197 1.~~55320251~~41056874 0.00000000 0.00000000 I-A-11 0.00 6.~~13625~~12000% ~~788~~711.~~51097689~~21120197 43.~~03208358~~62717707 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% ~~837~~756.~~42520893~~00535426 4.~~53605326~~09502900 0.00000000 0.00000000 B-1 8,511,000.00 6.50000% ~~993~~992.~~18371402~~34780989 5.~~37974504~~37521678 0.00000000 0.00000000 B-2 2,253,000.00 6.50000% ~~993~~992.~~18371505~~34781181 5.~~37974700~~37521527 0.00000000 0.00000000 B-3 2,003,000.00 6.50000% ~~993~~992.~~18371443~~34780829 5.~~37974538~~37521717 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~993~~992.~~18371505~~34781625 5.~~37974700~~37521971 0.00000000 0.00000000 B-5 751,000.00 6.50000% ~~993~~992.~~18371505~~34781625 5.~~37974700~~37521971 0.00000000 0.00000000 B-6 751,026.80 6.50000% ~~993~~992.~~18371861~~34780969 5.~~37974144~~37521431 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 ~~925~~889.~~76989091~~16736074 I-A-1 0.~~00090030~~00037796 0.00000000 43.~~12756536~~65724700 0.00000000 ~~675~~544.~~25384200~~75229632 I-A-2 0.~~00118113~~00055964 0.00000000 5.~~41548545~~41610693 0.00000000 1000.00000000 I-A-3 0.~~00117812~~00055521 0.00000000 5.~~41548853~~41611145 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 5.16666650 0.00000000 1000.00000000 I-A-5 0.~~00085978~~00036745 0.00000000 3.~~94169514~~55568858 0.00000000 ~~711~~595.~~21120188~~15937607 I-A-6 0.~~00112865~~00053193 0.00000000 5.~~17583485~~14573449 0.00000000 ~~950~~944.~~07991515~~38134124 I-A-7 0.~~00118083~~00055958 0.00000000 5.~~41548537~~41610662 0.00000000 1000.00000000 I-A-8 0.~~00123356~~00058719 0.00000000 5.~~65460200~~68587705 0.00000000 ~~1049~~1055.~~80885115~~49472729 I-A-9 0.~~00118138~~00055983 0.00000000 5.~~41548528~~41610683 0.00000000 1000.00000000 I-A-10 0.~~00033884~~00014562 0.00000000 1.~~55286367~~41042313 0.00000000 ~~711~~595.~~21120197~~15937616 I-A-11 0.~~00087930~~00037489 0.00000000 43.~~03120428~~62680218 0.00000000 ~~711~~595.~~21120197~~15937616 I-A-12 0.~~00118000~~00056000 0.00000000 5.~~41548667~~41610667 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.~~00098925~~00042315 0.00000000 4.~~53506402~~09460585 0.00000000 ~~756~~617.~~00535426~~68530775 B-1 0.~~00117378~~00055575 0.00000000 5.~~37857244~~37466220 0.00000000 ~~992~~991.~~34780989~~54968276 B-2 0.~~00117177~~00055482 0.00000000 5.~~37857079~~37466045 0.00000000 ~~992~~991.~~34781181~~54968486 B-3 0.~~00117324~~00055417 0.00000000 5.~~37857214~~37466301 0.00000000 ~~992~~991.~~34780829~~54968048 B-4 0.~~00117177~~00055925 0.00000000 5.~~37857523~~37466045 0.00000000 ~~992~~991.~~34781625~~54968043 B-5 0.~~00117177~~00055925 0.00000000 5.~~37857523~~37466045 0.00000000 ~~992~~991.~~34781625~~54968043 B-6 0.~~00117173~~00055923 0.00000000 5.~~37856971~~37466839 0.00000000 ~~992~~991.~~34780969~~54968904 (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,~~088~~076,~~022~~494.6741 1,~~076~~054,~~494~~220.4180 9290.~~24358049~~33498021% II-A-PO 0.00000% 0.00 0.00 ~~454,824.49~~ 436,015.19 93398,488.~~41056818~~11 85.37088070%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3248,~~316~~523,~~351~~616.9872 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 62304,~~290~~017.8066 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3248,~~378~~827,~~642~~634.7838 Withdrawals Reimbursement for Servicer Advances 2662,~~338~~290.4080 Payment of Service Fee 7658,~~409~~739.9142 Payment of Interest and Principal 3248,~~275~~706,~~894~~604.4916 Total Withdrawals (Pool Distribution Amount) 3248,~~378~~827,~~642~~634.8038 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1829,~~656~~375.1242 Servicing Fee Support 1829,~~156~~155.6853 Non-Supported Prepayment/Curtailment Interest Shortfall ~~499~~219.4489

SERVICING FEES Gross Servicing Fee 8882,~~554~~308.9812 Master Servicing Fee 65,~~011~~586.6183 Supported Prepayment/Curtailment Interest Shortfall 1829,~~156~~155.6853 Net Servicing Fee 7658,~~409~~739.9142

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 ~~999~~1,000.7800 0.00 A-4 Rounding Account 999.99 0.00 0.00 999.99 A-4 Reserve Fund 4,~~822~~799.4469 2210.7578 0.00 4,~~799~~788.6991

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 1699,~~382,398~~331.1797 0.00 0.00 0.00 1699,~~382,398~~331.1797 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 1699,~~382,398~~331.1797 0.00 0.00 0.00 1699,~~382,398~~331.1797 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.~~227531~~255754% 0.000000% 0.000000% 0.000000% 0.~~227531~~255754% 0.~~337630~~189639% 0.000000% 0.000000% 0.000000% 0.~~337630~~189639% 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.~~227531~~255754% 0.000000% 0.000000% 0.000000% 0.~~227531~~255754% 0.~~337630~~189639% 0.000000% 0.000000% 0.000000% 0.~~337630~~189639%

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 1699,~~382,398~~331.1797 0.00 0.00 0.00 1699,~~382,398~~331.1797 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 1699,~~382,398~~331.1797 0.00 0.00 0.00 1699,~~382,398~~331.1797 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~282087~~312989% 0.000000% 0.000000% 0.000000% 0.~~282087~~312989% 0.~~432387~~244306% 0.000000% 0.000000% 0.000000% 0.~~432387~~244306% 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.~~282087~~312989% 0.000000% 0.000000% 0.000000% 0.~~282087~~312989% 0.~~432387~~244306% 0.000000% 0.000000% 0.000000% 0.~~432387~~244306% 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 ~~173~~392,~~267~~809.2395

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 499,029,026.80 99.67367545% ~~392~~346,~~857~~338,~~474~~427.1793 99.~~61647447~~58230422% 9695.~~220531~~717803% 100.000000% Class I-A-1 372,004,026.80 74.30230836% ~~307~~277,~~083~~141,~~354~~267.8949 7779.~~86681734~~68612139% 2119.~~749657~~896183% 0.000000% Class I-A-2 345,326,076.80 68.97378199% ~~280~~250,~~405~~463,~~404~~317.8949 7172.~~10211640~~01544000% 67.~~764701~~670681% 0.000000% Class I-A-4 325,326,076.80 64.97907747% ~~260~~230,~~405~~463,~~404~~317.8949 66.~~03073652~~26486218% 5.~~071380~~750578% 0.000000% Class I-A-3 325,326,076.80 64.97907747% ~~260~~230,~~405~~463,~~404~~317.8949 66.~~03073652~~26486218% 0.000000% 0.000000% Class I-A-5 211,053,276.80 42.15477394% ~~179~~162,~~133~~452,~~309~~789.4614 4546.~~42265305~~70987036% 2019.~~608083~~554992% 0.000000% Class I-A-6 200,093,276.80 39.96567586% ~~168~~152,~~720~~102,~~433~~369.5964 4243.~~78227059~~73382572% 2.~~640382~~976045% 0.000000% Class I-A-7 191,175,802.80 38.18454218% ~~159~~143,~~802~~184,~~959~~895.5964 4041.~~52107568~~16979430% 2.~~261195~~564031% 0.000000% Class I-A-8 180,191,326.80 35.99055538% ~~148~~131,~~271~~590,~~359~~839.4614 37.~~59701944~~83616809% 23.~~924056~~333626% 0.000000% Class I-A-9 141,626,326.80 28.28776639% ~~109~~93,~~706~~025,~~359~~839.4614 2726.~~81813119~~74761640% 911.~~778888~~088552% 0.000000% Class I-A-10 113,058,126.80 22.58169051% 8976,~~388~~023,~~335~~207.6005 2221.~~66611032~~85886844% 54.~~152021~~888748% 0.000000% Class I-A-11 113,058,126.80 22.58169051% 8976,~~388~~023,~~335~~207.6005 2221.~~66611032~~85886844% 0.000000% 0.000000% Class I-A-12 111,558,126.80 22.28208767% 8774,~~888~~523,~~335~~207.6005 2221.~~28575683~~42757510% 0.~~380353~~431293% 0.000000% Class I-AR 111,558,076.80 22.28207768% 8774,~~888~~523,~~335~~207.6005 2221.~~28575683~~42757510% 0.000000% 0.000000% Class I-ALR 111,558,026.80 22.28206769% 8774,~~888~~523,~~335~~207.6005 2221.~~28575683~~42757510% 0.000000% 0.000000% Class II-A-1 15,020,026.80 3.00002845% 14,~~905~~893,~~090~~102.7181 34.~~77946886~~28219734% 1817.~~506288~~145378% 0.000000% Class B-1 6,509,026.80 1.30008194% 6,~~459~~454,~~218~~023.5046 1.~~63785754~~85571821% 2.~~141611~~426479% 0.000000% Class B-2 4,256,026.80 0.85007847% 4,~~223~~220,~~458~~062.8802 1.~~07093822~~21338975% 0.~~566919~~642328% 0.000000% Class B-3 2,253,026.80 0.45000882% 2,~~235~~233,~~786~~988.2201 0.~~56692606~~64233610% 0.~~504012~~571054% 0.000000% Class B-4 1,502,026.80 0.30000766% 1,~~490~~489,~~533~~334.0120 0.~~37795296~~42822661% 0.~~188973~~214109% 0.000000% Class B-5 751,026.80 0.15000651% ~~745~~744,~~279~~680.8039 0.~~18897985~~21411713% 0.~~188973~~214109% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~188980~~214117% 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.~~894141~~889452% Weighted Average Net Coupon 6.~~476428~~475372% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~349~~348 Beginning Scheduled Collateral Loan Count ~~942~~879 Number Of Loans Paid In Full 6397 Ending Scheduled Collateral Loan Count ~~879~~782 Beginning Scheduled Collateral Balance ~~424~~394,~~356~~369,~~140~~983.8676 Ending Scheduled Collateral Balance ~~394~~347,~~369~~791,~~983~~136.7684 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~409~~368,~~441~~770,~~605~~611.3229 Ending Scheduled Balance For Wells Fargo Serviced ~~393~~346,~~070~~810,~~641~~696.2311 Ending Scheduled Balance For Other Servicers 1980,~~299,342~~440.5373 Monthly P &I Constant 2,~~768~~575,~~680~~569.4118 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3248,~~183~~614,~~036~~101.5511 Ending Scheduled Balance for Premium Loans ~~240~~208,~~506~~391,~~712~~437.4996 Ending scheduled Balance For discounted Loans ~~153~~139,~~863~~399,~~271~~698.2788 Scheduled Principal ~~357~~317,~~306~~498.1028 Unscheduled Principal 2946,~~628~~261,~~851~~348.0064 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~383~~338,~~457~~318,~~216~~806.4021 Greater Than 80%, less than or equal to 85% 32,~~533~~846,~~239~~758.1070 Greater than 85%, less than or equal to 95% 76,~~388~~667,~~132~~827.6634 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.~~912493~~907094 6.~~820084~~816024 6.~~894141~~889452 Weighted Average Net Rate 6.~~479269~~478305 6.~~464966~~463167 6.~~476428~~475372 Weighted Average Maturity ~~349~~348 ~~350~~ 349 348 Beginning Loan Count ~~756~~709 ~~186~~170 ~~942~~879 Loans Paid In Full 4770 1627 6397 Ending Loan Count ~~709~~639 ~~170~~143 ~~879~~782 Beginning Scheduled Balance ~~340~~317,~~078~~973,~~297~~534.7313 8476,~~277~~396,~~843~~449.1363 ~~424~~394,~~356~~369,~~140~~983.8676 Ending scheduled Balance ~~317~~284,~~973~~787,~~534~~620.1337 7663,~~396~~003,~~449~~516.6347 ~~394~~347,~~369~~791,~~983~~136.7684 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 2,~~218~~076,~~813~~504.7473 ~~549~~499,~~866~~064.6745 2,~~768~~575,~~680~~569.4118 Scheduled Principal ~~287~~259,~~282~~312.7919 7058,~~023~~186.3109 ~~357~~317,~~306~~498.1028 Unscheduled Principal 2132,~~817~~926,~~480~~601.8157 713,~~811~~334,~~370~~747.1907 2946,~~628~~261,~~851~~348.0064 Scheduled Interest 1,~~911~~787,~~930~~392.2430 ~~472~~428,~~856~~549.0244 2,~~384~~215,~~786~~941.2674 Servicing Fees 7066,~~915~~309.2660 1715,~~639~~998.7252 8882,~~554~~308.9812 Master Servicing Fees 4,~~817~~504.7355 1,~~193~~082.8828 65,~~011~~586.6183 Trustee Fee 0.00 0.00 0.00 FRY Amount 4742,~~040~~803.9260 65,~~105~~383.6535 5348,~~146~~186.5695 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,~~789~~673,~~156~~774.3355 ~~447~~406,~~916~~085.7829 2,~~237~~079,~~073~~859.1184 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