##### 



Wachovia Asset Securitization Inc.Mortgage Pass-Through Certificates 2002-1[WACHOVIA LOGO]
        
        2002 Annual Statement To Certificateholder




Original
        
        Beginning
        
        
        
        
        
        
        
        EndingCertificate
        
        Certificate
        
        
        
        
        
        Total
        
        CertificateClass
        
        Cusip
        
        Balance
        
        Balance
        
        Interest
        
        Principal
        
        Distribution
        
        Balance1-A-1
        
        
        929757AA0
        
        
        
        122,000,000.00
        
        
        
        122,000,000.00
        
        
        
        1,767,269.55
        
        
        
        28,436,024.89
        
        
        
        30,203,294.44
        
        
        
        93,563,975.11Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        14.48581598
        
        
        
        233.08217123
        
        
        
        247.56798721
        
        
        
        766.917828771-A-2
        
        
        929757AD4
        
        
        
        469,719,720.00
        
        
        
        469,719,720.00
        
        
        
        7,318,412.61
        
        
        
        108,647,156.36
        
        
        
        115,965,568.97
        
        
        
        361,072,563.64Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.58038187
        
        
        
        231.30209726
        
        
        
        246.88247913
        
        
        
        768.697902741-A-LR
        
        
        929757AR3
        
        
        
        50.00
        
        
        
        50.00
        
        
        
        0.00
        
        
        
        50.00
        
        
        
        50.00
        
        
        
        0.00Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        0.00000000
        
        
        
        1000.00000000
        
        
        
        1000.00000000
        
        
        
        0.000000001-A-R
        
        
        929757AQ5
        
        
        
        50.00
        
        
        
        50.00
        
        
        
        0.00
        
        
        
        50.00
        
        
        
        50.00
        
        
        
        0.00Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        0.00000000
        
        
        
        1000.00000000
        
        
        
        1000.00000000
        
        
        
        0.000000002-A-1
        
        
        929757AB8
        
        
        
        235,000,000.00
        
        
        
        235,000,000.00
        
        
        
        3,405,970.87
        
        
        
        49,966,126.30
        
        
        
        53,372,097.17
        
        
        
        185,033,873.70Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        14.49349306
        
        
        
        212.62181404
        
        
        
        227.11530711
        
        
        
        787.378185962-A-2
        
        
        929757AE2
        
        
        
        1,158,150,741.00
        
        
        
        1,158,150,741.00
        
        
        
        18,975,718.04
        
        
        
        245,323,357.61
        
        
        
        264,299,075.65
        
        
        
        912,827,383.39Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        16.38449760
        
        
        
        211.82333951
        
        
        
        228.20783711
        
        
        
        788.176660493-A-1
        
        
        929757AC6
        
        
        
        42,458,000.00
        
        
        
        42,458,000.00
        
        
        
        633,497.42
        
        
        
        8,935,442.39
        
        
        
        9,568,939.81
        
        
        
        33,522,557.61Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        14.92056668
        
        
        
        210.45368105
        
        
        
        225.37424773
        
        
        
        789.54631895B-1
        
        
        929757AF9
        
        
        
        29,413,000.00
        
        
        
        29,413,000.00
        
        
        
        456,994.10
        
        
        
        253,599.04
        
        
        
        710,593.14
        
        
        
        29,159,400.96Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53714684
        
        
        
        8.62200524
        
        
        
        24.15915208
        
        
        
        991.37799476B-2
        
        
        929757AG7
        
        
        
        14,705,000.00
        
        
        
        14,705,000.00
        
        
        
        228,470.90
        
        
        
        126,786.59
        
        
        
        355,257.49
        
        
        
        14,578,213.41Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53695342
        
        
        
        8.62200544
        
        
        
        24.15895886
        
        
        
        991.37799456B-3
        
        
        929757AH5
        
        
        
        11,554,000.00
        
        
        
        11,554,000.00
        
        
        
        179,510.71
        
        
        
        99,618.65
        
        
        
        279,129.36
        
        
        
        991.37799463Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53667215
        
        
        
        8.62200537
        
        
        
        24.15867751
        
        
        
        11,454,381.35Totals
        
        
        
        
        
        
        2,083,000,561.00
        
        
        
        2,083,000,561.00
        
        
        
        32,965,844.20
        
        
        
        441,788,211.83
        
        
        
        474,754,056.03
        
        
        
        1,641,212,349.1715.82613314
        
        
        
        212.09221932
        
        
        
        227.91835246
        
        
        
        787.90778068




Wachovia Bank, National Association
        
        Rob AshbaughStructured Finance Trust Services
        
        Vice President401 South Tryon Street, 12th Floor
        
        Phone: 704-383-9568Charlotte, North Carolina 28288-1179
        
        Fax: 704-383-6039






---



##### 



Wachovia Asset Securitization Inc.Mortgage Pass-Through Certificates 2002-1[WACHOVIA LOGO]
        
        2002 Annual Statement To Certificateholder




Original
        
        Beginning
        
        
        
        
        
        
        
        EndingCertificate
        
        Certificate
        
        
        
        
        
        Total
        
        CertificateClass
        
        Cusip
        
        Balance
        
        Balance
        
        Interest
        
        Principal
        
        Distribution
        
        BalanceB-4
        
        
        929757AJ1
        
        
        
        7,353,000.00
        
        
        
        7,353,000.00
        
        
        
        114,246.01
        
        
        
        63,397.61
        
        
        
        177,643.62
        
        
        
        7,289,602.39Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53733306
        
        
        
        8.62200598
        
        
        
        24.15933905
        
        
        
        991.37799402B-5
        
        
        929757AK8
        
        
        
        5,253,000.00
        
        
        
        5,253,000.00
        
        
        
        81,615.92
        
        
        
        45,291.39
        
        
        
        126,907.31
        
        
        
        5,207,708.61Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53701123
        
        
        
        8.62200457
        
        
        
        24.15901580
        
        
        
        991.37799543B-6
        
        
        929757AL6
        
        
        
        5,252,170.00
        
        
        
        5,252,170.00
        
        
        
        81,604.24
        
        
        
        45,166.04
        
        
        
        126,770.28
        
        
        
        5,207,003.96Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        15.53724270
        
        
        
        8.59950078
        
        
        
        24.13674348
        
        
        
        991.40049922Totals
        
        
        
        
        
        
        
        
        
        
        17,858,170.00
        
        
        
        277,466.17
        
        
        
        153,855.04
        
        
        
        431,321.21
        
        
        
        17,704,314.96Components:1-A-2A
        
        
        
        
        
        
        464,475,000.00
        
        
        
        464,475,000.00
        
        
        
        6,728,288.47
        
        
        
        108,260,841.47
        
        
        
        114,989,129.94
        
        
        
        356,214,158.53Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        14.48579250
        
        
        
        233.08217120
        
        
        
        247.56796370
        
        
        
        766.917828801-A-2B
        
        
        
        
        
        
        5,244,720.00
        
        
        
        5,244,720.00
        
        
        
        0.00
        
        
        
        386,314.89
        
        
        
        386,314.89
        
        
        
        4,858,405.11Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        0.00000000
        
        
        
        73.65786734
        
        
        
        73.65786734
        
        
        
        926.342132661-A-2C
        
        
        
        
        
        
        469,024,101.08
        
        
        
        469,024,101.08
        
        
        
        590,124.13
        
        
        
        0.00
        
        
        
        590,124.13
        
        
        
        349,602,815.58Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        1.25819575
        
        
        
        0.00000000
        
        
        
        1.25819575
        
        
        
        745.38347768Totals
        
        
        
        
        
        
        
        
        
        
        938,743,821.08
        
        
        
        7,318,412.60
        
        
        
        108,647,156.36
        
        
        
        115,965,568.96
        
        
        
        710,675,379.222-A-2A
        
        
        
        
        
        
        1,151,094,000.00
        
        
        
        1,151,094,000.00
        
        
        
        16,683,364.45
        
        
        
        244,747,694.43
        
        
        
        261,431,058.88
        
        
        
        906,346,305.57Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        14.49348572
        
        
        
        212.62181406
        
        
        
        227.11529978
        
        
        
        787.378185942-A-2B
        
        
        
        
        
        
        6,445,413.00
        
        
        
        6,445,413.00
        
        
        
        0.00
        
        
        
        457,083.30
        
        
        
        494,224,839.22
        
        
        
        5,988,329.70Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        0.00000000
        
        
        
        70.91606077
        
        
        
        76678.53700298
        
        
        
        929.083939232-A-2C
        
        
        
        
        
        
        1,258,217,059.75
        
        
        
        1,258,217,059.75
        
        
        
        2,241,826.92
        
        
        
        0.00
        
        
        
        2,241,826.92
        
        
        
        972,219,698.35Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        1.78174895
        
        
        
        0.00000000
        
        
        
        1.78174895
        
        
        
        772.696325183-A-2A
        
        
        
        
        
        
        611,328.00
        
        
        
        611,328.00
        
        
        
        0.00
        
        
        
        118,579.88
        
        
        
        118,579.88
        
        
        
        492,748.12Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        0.00000000
        
        
        
        193.97096158
        
        
        
        193.97096158
        
        
        
        806.029038423-A-2B
        
        
        
        
        
        
        30,606,021.38
        
        
        
        30,606,021.38
        
        
        
        50,526.67
        
        
        
        0.00
        
        
        
        971,618,431.41
        
        
        
        23,902,924.39Factors
per
Thousand
        
        
        
        
        
        
        
        
        
        
        
        
        
        
        1.65087351
        
        
        
        0.00000000
        
        
        
        31745.98943608
        
        
        
        780.98763943Totals
        
        
        
        
        
        
        
        
        
        
        2,446,973,822.13
        
        
        
        18,975,718.04
        
        
        
        245,323,357.61
        
        
        
        1,729,634,736.31
        
        
        
        1,908,950,006.13




Wachovia Bank, National Association
        
        Rob AshbaughStructured Finance Trust Services
        
        Vice President401 South Tryon Street, 12th Floor
        
        Phone: 704-383-9568Charlotte, North Carolina 28288-1179
        
        Fax: 704-383-6039






---



##### 



Wachovia Asset Securitization Inc.Mortgage Pass-Through Certificates 2002-1[WACHOVIA LOGO]
        
        2002 Annual Statement To Certificateholder




Schedule of RemittancePool 1 Aggregate Amount Received
        
        
        147,280,503.77Pool 2 Aggregate Amount Received
        
        
        319,356,069.24Pool 3 Aggregate Amount Received
        
        
        9,832,783.68Pool 1 Beginning Stated Principal Balance
        
        
        613,181,313.59Pool 1 Ending Stated Principal Balance
        
        
        475,693,816.09Pool 2 Beginning Stated Principal Balance
        
        
        1,443,046,126.96Pool 2 Ending Stated Principal Balance
        
        
        1,147,687,165.71Pool 3 Beginning Stated Principal Balance
        
        
        44,631,291.00Pool 3 Ending Stated Principal Balance
        
        
        35,535,682.33


FeesMaster ServicerPool 1
        
        
        28,603.65Pool 2
        
        
        67,347.50Pool 3
        
        
        2,062.17ServicerPool 1
        
        
        328,941.92Pool 2
        
        
        774,496.16Pool 3
        
        
        23,714.93Certificate AdministratorPool 1
        
        
        8,581.95Pool 2
        
        
        20,205.11Pool 3
        
        
        619.50


Wachovia Bank, National Association
        
        Rob AshbaughStructured Finance Trust Services
        
        Vice President401 South Tryon Street, 12th Floor
        
        Phone: 704-383-9568Charlotte, North Carolina 28288-1179
        
        Fax: 704-383-6039