WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Class	Cusip	Orig Prin Bal	Begin Prin Bal	Int Rate Accrued	Int Rate Paid	Int Dist	Prin Dist	Int Shortfall	Prin Loss	Deferred Interest	Int Reimbursed	Unscheduled Int	Prin Reimbursed	Subsequent Recoveries	Total Dist	Ending Class Bal
IA1	929227JX5	$20,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA2	929227JY3	$28,090,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA3	929227JZ0	$32,828,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA4	929227KA3	$33,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA5	929227KB1	$52,000,000.00	$43,139,824.03	6.5000000000%	6.5000000000%	$233,674.05	$5,364,631.75	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$5,598,305.80	$37,775,192.28
IA6	929227KC9	$65,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA7	929227KD7	$65,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA8	929227KE5	$60,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA9	929227KF2	$60,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA10	929227KG0	$39,758,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA11	929227KH8	$4,969,750.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA12	929227KJ4	$35,242,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA13	929227KK1	$35,000,000.00	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IIA1	929227KL9	$33,111,000.00	$3,109,832.35	6.5000000000%	6.5000000000%	$16,844.93	$405,247.75	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$422,092.67	$2,704,584.60
IIIA1	929227KM7	$120,784,000.00	$16,741,127.53	6.0000000000%	6.0000000000%	$83,705.64	$2,866,371.01	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,950,076.65	$13,874,756.52
IP	929227KN5	$2,806,046.00	$731,040.71	0.0000000000%	0.0000000000%	$0.00	$49,548.49	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$49,548.49	$681,492.22
IIP	929227KP0	$188,195.00	$50,008.36	0.0000000000%	0.0000000000%	$0.00	$53.49	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$53.49	$49,954.87
IIIP	929227KQ8	$635,611.00	$302,212.17	0.0000000000%	0.0000000000%	$0.00	$1,532.81	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,532.81	$300,679.36
IIIB1	929227KU9	$369,000.00	$339,670.80	6.0000000000%	6.0000000000%	$1,698.35	$1,500.13	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3,198.49	$338,170.67
IIIB2	929227KV7	$246,000.00	$226,447.19	6.0000000000%	6.0000000000%	$1,132.24	$1,000.09	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$2,132.32	$225,447.10
IIIB3	929227KW5	$493,000.00	$453,814.92	6.0000000000%	6.0000000000%	$2,269.07	$2,004.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4,273.31	$451,810.68
IIIB4	929227LB0	$369,000.00	$339,670.80	6.0000000000%	6.0000000000%	$1,698.35	$1,500.13	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$3,198.49	$338,170.67
IIIB5	929227LC8	$184,000.00	$169,375.12	6.0000000000%	6.0000000000%	$846.88	$748.03	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,594.91	$168,627.09
IIIB6	929227LD6	$188,205.00	$173,246.16	6.0000000000%	6.0000000000%	$866.23	$765.13	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$1,631.36	$172,481.03
CB1	929227KR6	$7,161,000.00	$7,014,674.96	6.5000000000%	6.5000000000%	$37,996.16	$7,351.24	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$45,347.39	$7,007,323.72
CB2	929227KS4	$2,813,000.00	$2,755,520.26	6.5000000000%	6.5000000000%	$14,925.73	$2,887.73	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$17,813.46	$2,752,632.53
CB3	929227KT2	$2,046,000.00	$2,004,192.84	6.5000000000%	6.5000000000%	$10,856.04	$2,100.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$12,956.40	$2,002,092.49
CB4	929227KY1	$766,000.00	$750,347.87	6.5000000000%	6.5000000000%	$4,064.38	$786.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4,850.73	$749,561.52
CB5	929227KZ8	$766,000.00	$750,347.87	6.5000000000%	6.5000000000%	$4,064.38	$786.35	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$4,850.73	$749,561.52
CB6	929227LA2	$1,029,957.00	$1,008,911.84	6.5000000000%	6.5000000000%	$5,464.94	$1,057.32	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$6,522.26	$1,007,854.52
R	929227KX3	$50.00	$0.00	0.0000000000%	0.0000000000%	$0.05	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.05	$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.

Series: WAMU.02S1

Distribution Date: 12/26/2003

Class

Cusip

Orig Prin Bal

Begin Prin Bal

Int Rate Accrued

Int Rate Paid

Int Dist

Prin Dist

Int Shortfall

Prin Loss

Deferred Interest

Int Reimbursed

Unscheduled Int

Prin Reimbursed

Subsequent Recoveries

Total Dist

Ending Class Bal

R_SYN

XXXXXXXXX

$0.00

0.0000000000%

$0.00

Total

$634,874,064.00

$80,060,265.78

$420,107.43

$8,709,872.38

$0.00

$9,129,979.81

$71,350,393.40

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Class	Orig Face	Beg Bal	Prin Loss	Prin Reimbursed	Subsequent Recoveries	Deferred Interest	Total Prin	End Cert Pct	End Cert Bal
IA1	$20,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA2	$28,090,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA3	$32,828,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA4	$33,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA5	$52,000,000.00	$43,139,824.03	$0.00	$0.00	$0.00	$0.00	$5,364,631.75	0.7264460054	$37,775,192.28
IA6	$65,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA7	$65,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA8	$60,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA9	$60,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA10	$39,758,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA11	$4,969,750.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA12	$35,242,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IA13	$35,000,000.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
IIA1	$33,111,000.00	$3,109,832.35	$0.00	$0.00	$0.00	$0.00	$405,247.75	0.0816823593	$2,704,584.60
IIIA1	$120,784,000.00	$16,741,127.53	$0.00	$0.00	$0.00	$0.00	$2,866,371.01	0.1148724709	$13,874,756.52
IP	$2,806,046.00	$731,040.71	$0.00	$0.00	$0.00	$0.00	$49,548.49	0.2428656622	$681,492.22
IIP	$188,195.00	$50,008.36	$0.00	$0.00	$0.00	$0.00	$53.49	0.2654420681	$49,954.87
IIIP	$635,611.00	$302,212.17	$0.00	$0.00	$0.00	$0.00	$1,532.81	0.4730556268	$300,679.36
IIIB1	$369,000.00	$339,670.80	$0.00	$0.00	$0.00	$0.00	$1,500.13	0.9164516802	$338,170.67
IIIB2	$246,000.00	$226,447.19	$0.00	$0.00	$0.00	$0.00	$1,000.09	0.9164516260	$225,447.10
IIIB3	$493,000.00	$453,814.92	$0.00	$0.00	$0.00	$0.00	$2,004.24	0.9164516836	$451,810.68
IIIB4	$369,000.00	$339,670.80	$0.00	$0.00	$0.00	$0.00	$1,500.13	0.9164516802	$338,170.67
IIIB5	$184,000.00	$169,375.12	$0.00	$0.00	$0.00	$0.00	$748.03	0.9164515761	$168,627.09
IIIB6	$188,205.00	$173,246.16	$0.00	$0.00	$0.00	$0.00	$765.13	0.9164529635	$172,481.03
CB1	$7,161,000.00	$7,014,674.96	$0.00	$0.00	$0.00	$0.00	$7,351.24	0.9785398296	$7,007,323.72
CB2	$2,813,000.00	$2,755,520.26	$0.00	$0.00	$0.00	$0.00	$2,887.73	0.9785398258	$2,752,632.53
CB3	$2,046,000.00	$2,004,192.84	$0.00	$0.00	$0.00	$0.00	$2,100.35	0.9785398289	$2,002,092.49
CB4	$766,000.00	$750,347.87	$0.00	$0.00	$0.00	$0.00	$786.35	0.9785398433	$749,561.52
CB5	$766,000.00	$750,347.87	$0.00	$0.00	$0.00	$0.00	$786.35	0.9785398433	$749,561.52
CB6	$1,029,957.00	$1,008,911.84	$0.00	$0.00	$0.00	$0.00	$1,057.32	0.9785403857	$1,007,854.52
R	$50.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Class	Orig Face	Beg Bal	Prin Loss	Prin Reimbursed	Subsequent Recoveries	Deferred Interest	Total Prin	End Cert Pct	End Cert Bal
R_SYN	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	0.0000000000	$0.00
Total	$634,874,064.00	$80,060,265.78	$0.00	$0.00	$0.00	$0.00	$8,709,872.38	0.1123851130	$71,350,393.40

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003
PER $1000 DENOMINATION
Class	Orig Face	Beg Bal	Prin Loss	Prin Reimbursed	Subsequent Recoveries	Deferred Interest	Total Prin	End Cert Pct	End Cert Bal
IA1	$20,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA2	$28,090,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA3	$32,828,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA4	$33,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA5	$52,000,000.00	829.61200058	0.00000000	0.00000000	0.00000000	0.00000000	103.16599519	0.7264460054	726.44600538
IA6	$65,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA7	$65,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA8	$60,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA9	$60,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA10	$39,758,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA11	$4,969,750.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA12	$35,242,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IA13	$35,000,000.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000
IIA1	$33,111,000.00	93.92142641	0.00000000	0.00000000	0.00000000	0.00000000	12.23906708	0.0816823593	81.68235934
IIIA1	$120,784,000.00	138.60385092	0.00000000	0.00000000	0.00000000	0.00000000	23.73138007	0.1148724709	114.87247086
IP	$2,806,046.00	260.52342335	0.00000000	0.00000000	0.00000000	0.00000000	17.65776113	0.2428656622	242.86566222
IIP	$188,195.00	265.72629453	0.00000000	0.00000000	0.00000000	0.00000000	0.28422647	0.2654420681	265.44206807
IIIP	$635,611.00	475.46718040	0.00000000	0.00000000	0.00000000	0.00000000	2.41155361	0.4730556268	473.05562679
IIIB1	$369,000.00	920.51707317	0.00000000	0.00000000	0.00000000	0.00000000	4.06539295	0.9164516802	916.45168022
IIIB2	$246,000.00	920.51703252	0.00000000	0.00000000	0.00000000	0.00000000	4.06540650	0.9164516260	916.45162602
IIIB3	$493,000.00	920.51707911	0.00000000	0.00000000	0.00000000	0.00000000	4.06539554	0.9164516836	916.45168357
IIIB4	$369,000.00	920.51707317	0.00000000	0.00000000	0.00000000	0.00000000	4.06539295	0.9164516802	916.45168022
IIIB5	$184,000.00	920.51695652	0.00000000	0.00000000	0.00000000	0.00000000	4.06538043	0.9164515761	916.45157609
IIIB6	$188,205.00	920.51837093	0.00000000	0.00000000	0.00000000	0.00000000	4.06540740	0.9164529635	916.45296352
CB1	$7,161,000.00	979.56639575	0.00000000	0.00000000	0.00000000	0.00000000	1.02656612	0.9785398296	978.53982963
CB2	$2,813,000.00	979.56639175	0.00000000	0.00000000	0.00000000	0.00000000	1.02656594	0.9785398258	978.53982581
CB3	$2,046,000.00	979.56639296	0.00000000	0.00000000	0.00000000	0.00000000	1.02656403	0.9785398289	978.53982893
CB4	$766,000.00	979.56640992	0.00000000	0.00000000	0.00000000	0.00000000	1.02656658	0.9785398433	978.53984334
CB5	$766,000.00	979.56640992	0.00000000	0.00000000	0.00000000	0.00000000	1.02656658	0.9785398433	978.53984334
CB6	$1,029,957.00	979.56695280	0.00000000	0.00000000	0.00000000	0.00000000	1.02656713	0.9785403857	978.54038567
R	$50.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003
PER $1000 DENOMINATION
Class	Orig Face	Beg Bal	Prin Loss	Prin Reimbursed	Subsequent Recoveries	Deferred Interest	Total Prin	End Cert Pct	End Cert Bal
R_SYN	$0.00	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.0000000000	0.00000000

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Class	Orig Face	Int Rate Accrued	Int Rate Paid	Beg Cert Prin/Not Bal	Curent Int Accrued	Int Shortfall	Unscheduled Int	Int Reimbursed	Total Int Dist
IA1	$20,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA2	$28,090,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA3	$32,828,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA4	$33,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA5	$52,000,000.00	6.5000000000%	6.5000000000%	$43,139,824.03	$233,674.05	$0.00	$0.00	$0.00	$233,674.05
IA6	$65,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA7	$65,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA8	$60,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA9	$60,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA10	$39,758,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA11	$4,969,750.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA12	$35,242,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IA13	$35,000,000.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
IIA1	$33,111,000.00	6.5000000000%	6.5000000000%	$3,109,832.35	$16,844.93	$0.00	$0.00	$0.00	$16,844.93
IIIA1	$120,784,000.00	6.0000000000%	6.0000000000%	$16,741,127.53	$83,705.64	$0.00	$0.00	$0.00	$83,705.64
IP	$2,806,046.00	0.0000000000%	0.0000000000%	$731,040.71	$0.00	$0.00	$0.00	$0.00	$0.00
IIP	$188,195.00	0.0000000000%	0.0000000000%	$50,008.36	$0.00	$0.00	$0.00	$0.00	$0.00
IIIP	$635,611.00	0.0000000000%	0.0000000000%	$302,212.17	$0.00	$0.00	$0.00	$0.00	$0.00
IIIB1	$369,000.00	6.0000000000%	6.0000000000%	$339,670.80	$1,698.35	$0.00	$0.00	$0.00	$1,698.35
IIIB2	$246,000.00	6.0000000000%	6.0000000000%	$226,447.19	$1,132.24	$0.00	$0.00	$0.00	$1,132.24
IIIB3	$493,000.00	6.0000000000%	6.0000000000%	$453,814.92	$2,269.07	$0.00	$0.00	$0.00	$2,269.07
IIIB4	$369,000.00	6.0000000000%	6.0000000000%	$339,670.80	$1,698.35	$0.00	$0.00	$0.00	$1,698.35
IIIB5	$184,000.00	6.0000000000%	6.0000000000%	$169,375.12	$846.88	$0.00	$0.00	$0.00	$846.88
IIIB6	$188,205.00	6.0000000000%	6.0000000000%	$173,246.16	$866.23	$0.00	$0.00	$0.00	$866.23
CB1	$7,161,000.00	6.5000000000%	6.5000000000%	$7,014,674.96	$37,996.16	$0.00	$0.00	$0.00	$37,996.16
CB2	$2,813,000.00	6.5000000000%	6.5000000000%	$2,755,520.26	$14,925.73	$0.00	$0.00	$0.00	$14,925.73
CB3	$2,046,000.00	6.5000000000%	6.5000000000%	$2,004,192.84	$10,856.04	$0.00	$0.00	$0.00	$10,856.04
CB4	$766,000.00	6.5000000000%	6.5000000000%	$750,347.87	$4,064.38	$0.00	$0.00	$0.00	$4,064.38
CB5	$766,000.00	6.5000000000%	6.5000000000%	$750,347.87	$4,064.38	$0.00	$0.00	$0.00	$4,064.38
CB6	$1,029,957.00	6.5000000000%	6.5000000000%	$1,008,911.84	$5,464.94	$0.00	$0.00	$0.00	$5,464.94
R	$50.00	0.0000000000%	0.0000000000%	$0.00	$0.05	$0.00	$0.00	$0.00	$0.05

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Class	Orig Face	Int Rate Accrued	Int Rate Paid	Beg Cert Prin/Not Bal	Curent Int Accrued	Int Shortfall	Unscheduled Int	Int Reimbursed	Total Int Dist
R_SYN	$0.00	0.0000000000%	0.0000000000%	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Total	$634,874,064.00			$80,060,265.78	$420,107.43	$0.00	$0.00	$0.00	$420,107.43

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003
PER $1000 DENOMINATION
Class	Orig Face	Int Rate Accrued	Int Rate Paid	Beg Cert Prin/Not Bal	Curent Int Accrued	Int Shortfall	Unscheduled Int	Int Reimbursed	Total Int Dist
IA1	$20,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA2	$28,090,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA3	$32,828,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA4	$33,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA5	$52,000,000.00	6.5000000000%	6.5000000000%	829.61200058	4.49373173	0.00000000	0.00000000	0.00000000	4.49373173
IA6	$65,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA7	$65,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA8	$60,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA9	$60,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA10	$39,758,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA11	$4,969,750.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA12	$35,242,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IA13	$35,000,000.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IIA1	$33,111,000.00	6.5000000000%	6.5000000000%	93.92142641	0.50874120	0.00000000	0.00000000	0.00000000	0.50874120
IIIA1	$120,784,000.00	6.0000000000%	6.0000000000%	138.60385092	0.69301927	0.00000000	0.00000000	0.00000000	0.69301927
IP	$2,806,046.00	0.0000000000%	0.0000000000%	260.52342335	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IIP	$188,195.00	0.0000000000%	0.0000000000%	265.72629453	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IIIP	$635,611.00	0.0000000000%	0.0000000000%	475.46718040	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
IIIB1	$369,000.00	6.0000000000%	6.0000000000%	920.51707317	4.60257453	0.00000000	0.00000000	0.00000000	4.60257453
IIIB2	$246,000.00	6.0000000000%	6.0000000000%	920.51703252	4.60260163	0.00000000	0.00000000	0.00000000	4.60260163
IIIB3	$493,000.00	6.0000000000%	6.0000000000%	920.51707911	4.60257606	0.00000000	0.00000000	0.00000000	4.60257606
IIIB4	$369,000.00	6.0000000000%	6.0000000000%	920.51707317	4.60257453	0.00000000	0.00000000	0.00000000	4.60257453
IIIB5	$184,000.00	6.0000000000%	6.0000000000%	920.51695652	4.60260870	0.00000000	0.00000000	0.00000000	4.60260870
IIIB6	$188,205.00	6.0000000000%	6.0000000000%	920.51837093	4.60258760	0.00000000	0.00000000	0.00000000	4.60258760
CB1	$7,161,000.00	6.5000000000%	6.5000000000%	979.56639575	5.30598520	0.00000000	0.00000000	0.00000000	5.30598520
CB2	$2,813,000.00	6.5000000000%	6.5000000000%	979.56639175	5.30598294	0.00000000	0.00000000	0.00000000	5.30598294
CB3	$2,046,000.00	6.5000000000%	6.5000000000%	979.56639296	5.30598240	0.00000000	0.00000000	0.00000000	5.30598240
CB4	$766,000.00	6.5000000000%	6.5000000000%	979.56640992	5.30597911	0.00000000	0.00000000	0.00000000	5.30597911
CB5	$766,000.00	6.5000000000%	6.5000000000%	979.56640992	5.30597911	0.00000000	0.00000000	0.00000000	5.30597911
CB6	$1,029,957.00	6.5000000000%	6.5000000000%	979.56695280	5.30598850	0.00000000	0.00000000	0.00000000	5.30598850
R	$50.00	0.0000000000%	0.0000000000%	0.00000000	1.00000000	0.00000000	0.00000000	0.00000000	1.00000000

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003
PER $1000 DENOMINATION
Class	Orig Face	Int Rate Accrued	Int Rate Paid	Beg Cert Prin/Not Bal	Curent Int Accrued	Int Shortfall	Unscheduled Int	Int Reimbursed	Total Int Dist
R_SYN	$0.00	0.0000000000%	0.0000000000%	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
SERIES: WAMU 02S1
WEIGHTED AVERAGE PC RATE: 6.41692%
WEIGHTED AVERAGE MATURITY: 330.96468
WEIGHTED AVERAGE LOAN AGE: 24.64051
POOL NUMBER: 1814
ISSUE DATE: 01/25/2002
CERTIFICATE BALANCE AT ISSUE: $477,328,678.67
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	136		$57,197,242.99
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$60,052.81
Unscheduled Principal Collection/Reversals		$8,139.14
Liquidations-in-full	13	$5,359,971.79
Subsequent Recoveries		$0.00
Net principal Distributed		$5,428,163.74	-$5,428,163.74

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	123		$51,769,079.25

SCHEDULED INTEREST AT MORTGAGE RATE:		$325,528.02

UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collection/Reversals		$0.00
Interest Uncollected on Liquidation		$0.00
Interest Uncollected on Non-Earning Assets		$0.00
Net Unscheduled Interest Distributed		$0.00

OTHER:
Loan Conversion Fees		$0.00
Expense Reimbursements		$0.00
Gain on Liquidations		$0.00
Hazard Insurance Premium Refunds		$0.00
Recoveries Carried Forward		$0.00
Net Other Distributions		$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$19,669.40

UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals		$0.00
Servicing Fees Uncollected on Liquidation		$0.00
Servicing Fees Uncollected/Non-Earning Assets		$0.00
Net Unscheduled Service Fees Distributed		$0.00

MISCELLANEOUS EXPENSES:		$0.00

NET FUNDS DISTRIBUTED:		$5,734,022.36

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
SERIES: WAMU 02S1
WEIGHTED AVERAGE PC RATE: 6.42105%
WEIGHTED AVERAGE MATURITY: 330.64117
WEIGHTED AVERAGE LOAN AGE: 24.19177
POOL NUMBER: 1815
ISSUE DATE: 01/25/2002
CERTIFICATE BALANCE AT ISSUE: $34,276,570.31
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	11		$4,117,458.29
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$4,240.80
Unscheduled Principal Collection/Reversals		$198,840.14
Liquidations-in-full	1	$203,206.13
Subsequent Recoveries		$0.00
Net principal Distributed		$406,287.07	-$406,287.07

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	10		$3,711,171.22

SCHEDULED INTEREST AT MORTGAGE RATE:		$23,267.19

UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collection/Reversals		$0.00
Interest Uncollected on Liquidation		$0.00
Interest Uncollected on Non-Earning Assets		$0.00
Net Unscheduled Interest Distributed		$0.00

OTHER:
Loan Conversion Fees		$0.00
Expense Reimbursements		$0.00
Gain on Liquidations		$0.00
Hazard Insurance Premium Refunds		$0.00
Recoveries Carried Forward		$0.00
Net Other Distributions		$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$1,235.17

UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals		$0.00
Servicing Fees Uncollected on Liquidation		$0.00
Servicing Fees Uncollected/Non-Earning Assets		$0.00
Net Unscheduled Service Fees Distributed		$0.00

MISCELLANEOUS EXPENSES:		$0.00

NET FUNDS DISTRIBUTED:		$428,319.09

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
SERIES: WAMU 02S1
WEIGHTED AVERAGE PC RATE: 5.90327%
WEIGHTED AVERAGE MATURITY: 150.08124
WEIGHTED AVERAGE LOAN AGE: 24.58505
POOL NUMBER: 1816
ISSUE DATE: 01/25/2002
CERTIFICATE BALANCE AT ISSUE: $123,268,816.58
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	42		$18,745,565.04
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$82,779.32
Unscheduled Principal Collection/Reversals		$6,443.77
Liquidations-in-full	6	$2,786,198.48
Subsequent Recoveries		$0.00
Net principal Distributed		$2,875,421.57	-$2,875,421.57

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	36		$15,870,143.47

SCHEDULED INTEREST AT MORTGAGE RATE:		$99,224.55

UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collection/Reversals		$0.00
Interest Uncollected on Liquidation		$0.00
Interest Uncollected on Non-Earning Assets		$0.00
Net Unscheduled Interest Distributed		$0.00

OTHER:
Loan Conversion Fees		$0.00
Expense Reimbursements		$0.00
Gain on Liquidations		$0.00
Hazard Insurance Premium Refunds		$0.00
Recoveries Carried Forward		$0.00
Net Other Distributions		$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$7,007.76

UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals		$0.00
Servicing Fees Uncollected on Liquidation		$0.00
Servicing Fees Uncollected/Non-Earning Assets		$0.00
Net Unscheduled Service Fees Distributed		$0.00

MISCELLANEOUS EXPENSES:		$0.00

NET FUNDS DISTRIBUTED:		$2,967,638.36

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
SERIES: WAMU 02S1
WEIGHTED AVERAGE PC RATE: 6.29687%
WEIGHTED AVERAGE MATURITY: 290.71477
WEIGHTED AVERAGE LOAN AGE: 24.60483
POOL NUMBER: ALL
ISSUE DATE: 01/25/2002
CERTIFICATE BALANCE AT ISSUE: $634,874,065.56
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
BALANCES FROM LAST FISCAL MONTH-END:	189		$80,060,266.32
PRINCIPAL POOL COLLECTION(S):
Scheduled Principal Collection Due Current Month		$147,072.93
Unscheduled Principal Collection/Reversals		$213,423.05
Liquidations-in-full	20	$8,349,376.40
Subsequent Recoveries		$0.00
Net principal Distributed		$8,709,872.38	-$8,709,872.38

CAPITAL LOSS (PRINCIPAL WRITTEN OFF):			$0.00

BALANCE CURRENT FISCAL MONTH-END:	169		$71,350,393.94

SCHEDULED INTEREST AT MORTGAGE RATE:		$448,019.76

UNSCHEDULED INTEREST AT MORTGAGE RATE:
Unscheduled Interest Collection/Reversals		$0.00
Interest Uncollected on Liquidation		$0.00
Interest Uncollected on Non-Earning Assets		$0.00
Net Unscheduled Interest Distributed		$0.00

OTHER:
Loan Conversion Fees		$0.00
Expense Reimbursements		$0.00
Gain on Liquidations		$0.00
Hazard Insurance Premium Refunds		$0.00
Recoveries Carried Forward		$0.00
Net Other Distributions		$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
MASTER SERVICING
MORTGAGE PASS-THROUGH CERTIFICATES
12/2003 DISTRIBUTION REPORT
	TOTAL NUMBER OF MORTAGES	CERTIFICATE ACCOUNT ACTIVITY (@ PCRATE)	CERTIFICATE BALANCE OUTSTANDING
SCHEDULED SERVICING FEE EXPENSES:		$27,912.33

UNSCHEDULED SERVICING FEES:
Unscheduled Service Fee Collections/Reversals		$0.00
Servicing Fees Uncollected on Liquidation		$0.00
Servicing Fees Uncollected/Non-Earning Assets		$0.00
Net Unscheduled Service Fees Distributed		$0.00

MISCELLANEOUS EXPENSES:		$0.00

NET FUNDS DISTRIBUTED:		$9,129,979.81

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

Distribution by Group
Pool ID		Principal		Interest		Total
Pool - 1814		$5,428,163.74		$305,858.62		$5,734,022.36
Pool - 1815		$406,287.07		$22,032.02		$428,319.09
Pool - 1816		$2,875,421.57		$92,216.79		$2,967,638.36
Aggregate		$8,709,872.38		$420,107.43		$9,129,979.81

Number of Loans and Aggregate Principal Balance By Group
Pool ID	Beg Bal	Beg Count	Paid Off / Liq Count	Rem Count	Sched Prin End Bal	Sched Prin	Prin PrePay / Liq	Unsched Prin / Rev	Total Prin
Pool - 1814	$57,197,242.99	136	13	123	$51,769,079.25	$60,052.81	$5,359,971.79	$8,139.14	$5,428,163.74
Pool - 1815	$4,117,458.29	11	1	10	$3,711,171.22	$4,240.80	$203,206.13	$198,840.14	$406,287.07
Pool - 1816	$18,745,565.04	42	6	36	$15,870,143.47	$82,779.32	$2,786,198.48	$6,443.77	$2,875,421.57
Aggregate	$80,060,266.32	189	20	169	$71,350,393.94	$147,072.93	$8,349,376.40	$213,423.05	$8,709,872.38

Delinquency Information by Group
Pool ID	1 Month Count	Sched End Balance	2 Months Count	Sched End Balance	3 Months Count	Sched End Balance	4 Months Count	Sched End Balance
Pool - 1814	2	$901,426.19	1	$497,646.56	0	$0.00	0	$0.00
Pool - 1815	0	$0.00	0	$0.00	0	$0.00	0	$0.00
Pool - 1816	1	$327,573.48	0	$0.00	0	$0.00	0	$0.00
Aggregate	3	$1,228,999.67	1	$497,646.56	0	$0.00	0	$0.00

Foreclosure and REO Information by Group
Pool ID		Foreclosure Count		Sched End Balance		REO Count		Sched End Balance
Pool - 1814		0		$0.00		0		$0.00
Pool - 1815		0		$0.00		0		$0.00
Pool - 1816		0		$0.00		0		$0.00
Aggregate		0		$0.00		0		$0.00

Aggregate Loss Amounts by Group
Pool ID			Count			Loss Amount
Group 1(1814)			0			$0.00
Group 2(1815)			0			$0.00
Group 3(1816)			0			$0.00
Aggregate			0			$0.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

INSURANCE RESERVES - Group 1(1814)
Insurance Type	Original Balance	Claims In Progress	Claims Paid	Coverage Adjustments	Coverage Remaining
MPI	$0.00	$0.00	$0.00	$0.00	$0.00
Special Hazard	$5,116,052.00	$0.00	$0.00	$0.00	$5,116,052.00
Bankruptcy Bond
Single-Units	$100,000.00	$0.00	$0.00	$0.00	$100,000.00
Multi-Units	$0.00	$0.00	$0.00	$0.00	$0.00
Mortgage Repurchase	$5,116,052.00	$0.00	$0.00	$0.00	$5,116,052.00

INSURANCE RESERVES - Group 2(1815)
Insurance Type	Original Balance	Claims In Progress	Claims Paid	Coverage Adjustments	Coverage Remaining
MPI	$0.00	$0.00	$0.00	$0.00	$0.00
Special Hazard	$5,116,052.00	$0.00	$0.00	$0.00	$5,116,052.00
Bankruptcy Bond
Single-Units	$100,000.00	$0.00	$0.00	$0.00	$100,000.00
Multi-Units	$0.00	$0.00	$0.00	$0.00	$0.00
Mortgage Repurchase	$5,116,052.00	$0.00	$0.00	$0.00	$5,116,052.00

INSURANCE RESERVES - Group 3(1816)
Insurance Type	Original Balance	Claims In Progress	Claims Paid	Coverage Adjustments	Coverage Remaining
MPI	$0.00	$0.00	$0.00	$0.00	$0.00
Special Hazard	$1,849,032.00	$0.00	$0.00	$0.00	$1,849,032.00
Bankruptcy Bond
Single-Units	$100,000.00	$0.00	$0.00	$0.00	$100,000.00
Multi-Units	$0.00	$0.00	$0.00	$0.00	$0.00
Mortgage Repurchase	$1,232,688.00	$0.00	$0.00	$0.00	$1,232,688.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

INSURANCE RESERVES - Aggregate
Insurance Type	Original Balance	Claims In Progress	Claims Paid	Coverage Adjustments	Coverage Remaining
MPI	$0.00	$0.00	$0.00	$0.00	$0.00
Special Hazard	$12,081,136.00	$0.00	$0.00	$0.00	$12,081,136.00
Bankruptcy Bond
Single-Units	$300,000.00	$0.00	$0.00	$0.00	$300,000.00
Multi-Units	$0.00	$0.00	$0.00	$0.00	$0.00
Mortgage Repurchase	$11,464,792.00	$0.00	$0.00	$0.00	$11,464,792.00

WASHINGTON MUTUAL MORTGAGE SECURITIES CORP.
Series: WAMU.02S1
Distribution Date: 12/26/2003

The Class Principal Balances of each Class of the Class CB1,CB2,CB3,CB4,CB5,CB6 Certificatesimmediately after the principal and interest distribution on 200312 are as follows:

Class			Class Principal Balance
CB1			$7,007,323.72
CB2			$2,752,632.53
CB3			$2,002,092.49
CB4			$749,561.52
CB5			$749,561.52
CB6			$1,007,854.52
Total			$14,269,026.30
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.

The Class Principal Balances of each Class of the Class CB1,CB2,CB3,CB4,CB5,CB6 Certificatesimmediately after the principal and interest distribution on 200312 are as follows:

Class			Class Principal Balance
CB1			$7,007,323.72
CB2			$2,752,632.53
CB3			$2,002,092.49
CB4			$749,561.52
CB5			$749,561.52
CB6			$1,007,854.52
Total			$14,269,026.30
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.

The Class Principal Balances of each Class of the Class IIIB1,IIIB2,IIIB3,IIIB4,IIIB5,IIIB6 Certificatesimmediately after the principal and interest distribution on 200312 are as follows:

Class			Class Principal Balance
IIIB1			$338,170.67
IIIB2			$225,447.10
IIIB3			$451,810.68
IIIB4			$338,170.67
IIIB5			$168,627.09
IIIB6			$172,481.03
Total			$1,694,707.24
Capitalized items used but not defined herein have the meanings ascribed to them in the Prospectus Supplement.

WAMU MORTGAGE PASS THROUGH CERTIFICATES 2002-S1 8-K