8-K 1 wfm02003.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 2002-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-05 Pooling and Servicing Agreement) (Commission (State or other File Number) Pending jurisdiction IRS EIN 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 2002-3 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 2002-3 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 2002-3 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 2002-3 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: 2002-3 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 94978FAV9 PO 0.00000% 2,~~052~~025,~~499~~151.0792 0.00 217,~~164~~457.2821 A-1 94978FAA5 SEQ 5.50000% 4140,~~456~~999,~~087~~635.4085 ~~190~~187,~~007~~915.0700 ~~214~~269,~~372~~697.9402 A-2 94978FAB3 SEQ 2.~~25000~~24000% 27,~~637~~333,~~391~~090.6056 51,~~820~~021.1177 ~~142~~179,~~915~~798.2902 A-3 94978FAC1 SEQ 5.~~75000~~76000% 0.00 ~~132~~131,~~429~~198.1783 0.00 A-4 94978FAD9 SEQ 6.50000% 21,~~228~~458,~~068~~662.7331 ~~114~~116,~~985~~234.3742 (~~114~~116,~~985~~234.3742) A-5 94978FAE7 SEQ 6.50000% 31,822,100.00 172,369.71 0.00 A-6 94978FAF4 SEQ 2.~~50000~~49000% 6159,~~128~~227,~~154~~282.1463 ~~127~~122,~~350~~896.3261 ~~657~~1,~~392~~201,336.7460 A-7 94978FAG2 SEQ 19.~~50000~~53250% 18,~~808~~223,~~662~~779.8127 ~~305~~296,~~640~~629.7797 ~~202~~369,~~274~~642.6903 A-8 94978FAH0 SEQ 5.50000% 3,281,000.00 15,037.92 0.00 A-9 94978FAJ6 SEQ 5.50000% 71,743,000.00 328,822.08 0.00 A-10 94978FAK3 SEQ 6.50000% 8,134,000.00 44,059.17 0.00 A-11 94978FAL1 SEQ 6.50000% 38,882,000.00 210,610.83 0.00 A-12 94978FAM9 SEQ 6.50000% 7,124,000.00 38,588.33 0.00 A-13 94978FAN7 SEQ 2.~~60000~~59000% 4544,~~581~~559,~~999~~977.5291 9896,~~761~~175.0029 ~~474~~620,~~478~~350.5705 A-14 94978FAP2 SEQ 5.~~90000~~91000% 0.00 8,~~065~~079.7946 0.00 A-15 94978FAQ0 SEQ 2.~~25000~~24000% 35,871,500.00 6766,~~259~~960.0613 0.00 A-16 94978FAR8 SEQ 6.~~25000~~26000% 0.00 ~~186~~187,~~830~~129.7366 0.00 A-17 94978FAS6 SEQ 19.~~17500~~20750% 13,~~520~~205,~~461~~993.3920 ~~216~~211,~~045~~378.7143 ~~145~~190,~~993~~876.4194 A-18 94978FAT4 SEQ 3.~~49000~~48000% 4441,~~276~~983,~~722~~920.3659 ~~128~~121,~~771~~753.4737 ~~730~~1,~~393~~474,179.3213 A-19 94978FAU1 SEQ 19.~~54333~~58667% 109,~~217~~688,~~705~~597.1606 ~~166~~158,~~406~~139.6843 ~~168~~340,~~552~~195.3018 A-R 94978FAW7 RES 6.50000% 0.00 0.00 0.00 A-LR 94978FAX5 RES 6.50000% 0.00 610.7346 0.00 B-1 94978FAY3 SUB 6.50000% 7,~~744~~730,~~494~~842.3116 41,~~949~~875.3440 6,~~814~~886.0558 B-2 94978FAZ0 SUB 6.50000% 2,~~497~~493,~~644~~241.3444 13,~~528~~505.9106 2,~~197~~220.5796 B-3 94978FBA4 SUB 6.50000% 1,~~998~~994,~~514~~991.7775 10,~~825~~806.2921 1,~~758~~777.4112 B-4 94978FBB2 SUB 6.50000% ~~749~~748,~~692~~371.6003 4,~~060~~053.8368 ~~659~~666.6264 B-5 94978FBC0 SUB 6.50000% ~~999~~997,~~257~~495.3988 5,~~412~~403.6410 ~~879~~888.2056 B-6 94978FBD8 SUB 6.50000% ~~750~~748,~~037~~715.8870 4,~~062~~055.7154 ~~659~~666.9395 Totals ~~497~~490,~~504~~277,~~993~~349.4726 2,~~683~~644,~~707~~709.7486 24,~~636~~560,~~520~~404.9557

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 2,~~050~~007,~~334~~694.7971 217,~~164~~457.2821 0.00 A-1 0.00 4140,~~241~~729,~~714~~938.4682 ~~404~~457,~~380~~612.0102 0.00 A-2 0.00 27,~~494~~153,~~476~~292.3155 ~~194~~230,~~735~~819.4079 0.00 A-3 0.00 0.00 ~~132~~131,~~429~~198.1783 0.00 A-4 0.00 21,~~343~~574,~~054~~896.1073 0.00 0.00 A-5 0.00 31,822,100.00 172,369.71 0.00 A-6 0.00 6058,~~470~~025,~~761~~946.3903 ~~784~~1,~~743~~324,233.0621 0.00 A-7 0.00 1817,~~606~~854,~~388~~137.1224 ~~507~~666,~~915~~272.4600 0.00 A-8 0.00 3,281,000.00 15,037.92 0.00 A-9 0.00 71,743,000.00 328,822.08 0.00 A-10 0.00 8,134,000.00 44,059.17 0.00 A-11 0.00 38,882,000.00 210,610.83 0.00 A-12 0.00 7,124,000.00 38,588.33 0.00 A-13 0.00 4543,~~107~~939,~~520~~627.9586 ~~573~~716,~~239~~525.5734 0.00 A-14 0.00 0.00 8,~~065~~079.7946 0.00 A-15 0.00 35,871,500.00 6766,~~259~~960.0613 0.00 A-16 0.00 0.00 ~~186~~187,~~830~~129.7366 0.00 A-17 0.00 13,~~374~~015,~~467~~116.9826 ~~362~~402,~~039~~255.1237 0.00 A-18 0.00 4340,~~546~~509,~~329~~741.0446 ~~859~~1,~~164~~595,932.7950 0.00 A-19 0.00 109,~~049~~348,~~152~~401.8688 ~~334~~498,~~958~~334.9861 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 610.7346 0.00 B-1 0.00 7,~~737~~723,~~680~~955.2658 48,~~763~~761.3998 0.00 B-2 0.00 2,~~495~~491,~~446~~020.7748 15,726.4802 0.00 B-3 0.00 1,~~996~~993,~~756~~214.3763 12,583.7033 0.00 B-4 0.00 ~~749~~747,~~032~~704.9839 4,720.4532 0.00 B-5 0.00 ~~998~~996,~~378~~607.1831 6,291.8466 0.00 B-6 0.00 ~~749~~748,~~377~~048.9675 4,722.6449 0.00 Totals 0.00 ~~494~~485,~~868~~716,~~472~~944.5268 57,~~320~~205,~~228~~114.6943 0.00 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 2,062,577.09 2,~~052~~025,~~499~~151.0792 1,~~937~~928.7816 ~~226~~15,529.5006 0.00 0.00 A-1 41,801,400.00 4140,~~456~~999,~~087~~635.4085 3425,~~588~~114.8954 ~~179~~244,~~784~~582.0548 0.00 0.00 A-2 27,867,600.00 27,~~637~~333,~~391~~090.6056 2316,~~059~~743.2603 ~~119~~163,~~856~~054.0399 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 0.00 A-4 21,000,000.00 21,~~228~~458,~~068~~662.7331 0.00 0.00 (~~114~~116,~~985~~234.3742) 0.00 A-5 31,822,100.00 31,822,100.00 0.00 0.00 0.00 0.00 A-6 61,811,100.00 6159,~~128~~227,~~154~~282.1463 ~~106~~111,~~069~~870.7603 ~~551~~1,~~322~~089,466.9857 0.00 0.00 A-7 19,018,800.00 18,~~808~~223,~~662~~779.8127 3234,~~636~~421.8555 ~~169~~335,~~637~~220.8448 0.00 0.00 A-8 3,281,000.00 3,281,000.00 0.00 0.00 0.00 0.00 A-9 71,743,000.00 71,743,000.00 0.00 0.00 0.00 0.00 A-10 8,134,000.00 8,134,000.00 0.00 0.00 0.00 0.00 A-11 38,882,000.00 38,882,000.00 0.00 0.00 0.00 0.00 A-12 7,124,000.00 7,124,000.00 0.00 0.00 0.00 0.00 A-13 46,311,100.00 4544,~~581~~559,~~999~~977.5291 7657,~~556~~767.7181 ~~397~~562,~~921~~582.8625 0.00 0.00 A-14 0.00 0.00 0.00 0.00 0.00 0.00 A-15 35,871,500.00 35,871,500.00 0.00 0.00 0.00 0.00 A-16 0.00 0.00 0.00 0.00 0.00 0.00 A-17 13,744,800.00 13,~~520~~205,~~461~~993.3920 2317,~~555~~774.9171 ~~122~~173,~~437~~102.5023 0.00 0.00 A-18 44,891,925.00 4441,~~276~~983,~~722~~920.3659 ~~117~~137,~~848~~277.3448 ~~612~~1,~~544~~336,901.9864 0.00 0.00 A-19 10,359,675.00 109,~~217~~688,~~705~~597.1606 2731,~~195~~679.7742 ~~141~~308,~~356~~515.5376 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 B-1 7,758,000.00 7,~~744~~730,~~494~~842.3116 6,~~814~~886.0558 0.00 0.00 0.00 B-2 2,502,000.00 2,~~497~~493,~~644~~241.3444 2,~~197~~220.5796 0.00 0.00 0.00 B-3 2,002,000.00 1,~~998~~994,~~514~~991.7775 1,~~758~~777.4112 0.00 0.00 0.00 B-4 751,000.00 ~~749~~748,~~692~~371.6003 ~~659~~666.6264 0.00 0.00 0.00 B-5 1,001,000.00 ~~999~~997,~~257~~495.3988 ~~879~~888.2056 0.00 0.00 0.00 B-6 751,345.88 ~~750~~748,~~037~~715.8870 ~~659~~666.9395 0.00 0.00 0.00 Totals 500,492,022.97 ~~497~~490,~~504~~277,~~993~~349.4726 ~~456~~447,~~418~~683.0554 24,~~295~~228,~~088~~955.2746 (~~114~~116,~~985~~234.3742) 0.00 (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 217,~~164~~457.2821 2,~~050~~007,~~334~~694.7971 0.~~99406456~~97339136 217,~~164~~457.2821 A-1 ~~214~~269,~~372~~697.9402 4140,~~241~~729,~~714~~938.4682 0.~~98661084~~97436782 ~~214~~269,~~372~~697.9402 A-2 ~~142~~179,~~915~~798.2902 27,~~494~~153,~~476~~292.3155 0.~~98661084~~97436782 ~~142~~179,~~915~~798.2902 A-3 0.00 0.00 0.00000000 0.00 A-4 (~~114~~116,~~985~~234.3742) 21,~~343~~574,~~054~~896.1073 1.~~01633591~~02737603 (~~114~~116,~~985~~234.3742) A-5 0.00 31,822,100.00 1.00000000 0.00 A-6 ~~657~~1,~~392~~201,336.74 60 58,~~470~~025,~~761~~946.3903 0.~~97831557~~93876255 ~~657~~1,~~392~~201,336.7460 A-7 ~~202~~369,~~274~~642.6903 1817,~~606~~854,~~388~~137.1224 0.~~97831557~~93876255 ~~202~~369,~~274~~642.6903 A-8 0.00 3,281,000.00 1.00000000 0.00 A-9 0.00 71,743,000.00 1.00000000 0.00 A-10 0.00 8,134,000.00 1.00000000 0.00 A-11 0.00 38,882,000.00 1.00000000 0.00 A-12 0.00 7,124,000.00 1.00000000 0.00 A-13 ~~474~~620,~~478~~350.5705 4543,~~107~~939,~~520~~627.9586 0.~~97401100~~94879258 ~~474~~620,~~478~~350.5705 A-14 0.00 0.00 0.00000000 0.00 A-15 0.00 35,871,500.00 1.00000000 0.00 A-16 0.00 0.00 0.00000000 0.00 A-17 ~~145~~190,~~993~~876.4194 13,~~374~~015,~~467~~116.9826 0.~~97305657~~94691201 ~~145~~190,~~993~~876.4194 A-18 ~~730~~1,~~393~~474,179.3213 4340,~~546~~509,~~329~~741.0446 0.~~97002588~~90238370 ~~730~~1,~~393~~474,179.3213 A-19 ~~168~~340,~~552~~195.3018 109,~~049~~348,~~152~~401.8688 0.~~97002588~~90238370 ~~168~~340,~~552~~195.3018 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 6,~~814~~886.0558 7,~~737~~723,~~680~~955.2658 0.~~99738080~~99561170 6,~~814~~886.0558 B-2 2,~~197~~220.5796 2,~~495~~491,~~446~~020.7748 0.~~99738080~~99561170 2,~~197~~220.5796 B-3 1,~~758~~777.4112 1,~~996~~993,~~756~~214.3763 0.~~99738080~~99561170 1,~~758~~777.4112 B-4 ~~659~~666.6264 ~~749~~747,~~032~~704.9839 0.~~99738080~~99561170 ~~659~~666.6264 B-5 ~~879~~888.2056 ~~998~~996,~~378~~607.1831 0.~~99738080~~99561170 ~~879~~888.2056 B-6 ~~659~~666.9395 ~~749~~748,~~377~~048.9675 0.~~99738081~~99561170 ~~659~~666.9395 Totals 24,~~636~~560,~~520~~404.9557 ~~494~~485,~~868~~716,~~472~~944.5268 0.~~98876396~~97047889 24,~~636~~560,~~520~~404.9557

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 2,062,577.09 ~~995~~981.~~11386990~~85514123 0.~~93949458~~93483051 07.~~10981408~~52895980 0.00000000 A-1 41,801,400.00 ~~991~~980.~~73920969~~81968188 0.~~82745769~~60080619 45.~~30090978~~85105953 0.00000000 A-2 27,867,600.00 ~~991~~980.~~73920969~~81968164 0.~~82745769~~60080631 45.~~30090966~~85105965 0.00000000 A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-4 21,000,000.00 ~~1010~~1021.~~86041571~~84106238 0.00000000 0.00000000 (5.~~47549381~~53497238) A-5 31,822,100.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 61,811,100.00 ~~988~~958.~~95108063~~19816554 1.~~71603094~~80986959 817.~~91948178~~62574311 0.00000000 A-7 19,018,800.00 ~~988~~958.~~95108051~~19816550 1.~~71603098~~80986971 817.~~91948178~~62574295 0.00000000 A-8 3,281,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-9 71,743,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-10 8,134,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 38,882,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-12 7,124,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-13 46,311,100.00 ~~984~~962.~~25646379~~18785367 1.~~65309634~~24738583 812.~~59236468~~14789219 0.00000000 A-14 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-15 35,871,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-16 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-17 13,744,800.00 ~~983~~960.~~67829215~~79922589 1.~~71380522~~29319524 812.~~90791427~~59401592 0.00000000 A-18 44,891,925.00 ~~986~~935.~~29591758~~22210487 23.~~62515675~~05795485 1329.~~64488112~~78044804 0.00000000 A-19 10,359,675.00 ~~986~~935.~~29591758~~22210494 23.~~62515668~~05795500 1329.~~64488075~~78044775 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,758,000.00 ~~998~~996.~~25912735~~49937613 0.~~87832560~~88767466 0.00000000 0.00000000 B-2 2,502,000.00 ~~998~~996.~~25912870~~49937650 0.~~87832534~~88767386 0.00000000 0.00000000 B-3 2,002,000.00 ~~998~~996.~~25912587~~49937562 0.~~87832667~~88767233 0.00000000 0.00000000 B-4 751,000.00 ~~998~~996.~~25912117~~49937417 0.~~87832224~~88766977 0.00000000 0.00000000 B-5 1,001,000.00 ~~998~~996.~~25913087~~49938062 0.~~87832168~~88767233 0.00000000 0.00000000 B-6 751,345.88 ~~998~~996.~~25912401~~49937523 0.~~87833050~~88767373 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 18.~~04930866~~46378547 ~~994~~973.~~06456124~~39135576 0.~~99406456~~97339136 18.~~04930866~~46378547 A-1 0.00000000 56.~~12836747~~45186573 ~~986~~974.~~61084222~~36781591 0.~~98661084~~97436782 56.~~12836747~~45186573 A-2 0.00000000 56.~~12836735~~45186597 ~~986~~974.~~61084234~~36781603 0.~~98661084~~97436782 56.~~12836735~~45186597 A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-4 0.00000000 (5.~~47549381~~53497238) 1,~~016~~027.~~33590952~~37603476 1.~~01633591~~02737603 (5.~~47549381~~53497238) A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 1019.~~63551272~~43561270 ~~978~~938.~~31556775~~76255284 0.~~97831557~~93876255 1019.~~63551272~~43561270 A-7 0.00000000 1019.~~63551276~~43561266 ~~978~~938.~~31556775~~76255284 0.~~97831557~~93876255 1019.~~63551276~~43561266 A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-13 0.00000000 1013.~~24546102~~39527781 ~~974~~948.~~01100276~~79257586 0.~~97401100~~94879258 1013.~~24546102~~39527781 A-14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-16 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-17 0.00000000 1013.~~62171949~~88721116 ~~973~~946.~~05657267~~91201473 0.~~97305657~~94691201 1013.~~62171949~~88721116 A-18 0.00000000 1632.~~27003787~~83840312 ~~970~~902.~~02587971~~38370175 0.~~97002588~~90238370 1632.~~27003787~~83840312 A-19 0.00000000 1632.~~27003743~~83840275 ~~970~~902.~~02588016~~38370219 0.~~97002588~~90238370 1632.~~27003743~~83840275 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~87832560~~88767466 ~~997~~995.~~38080175~~61170147 0.~~99738080~~99561170 0.~~87832560~~88767466 B-2 0.00000000 0.~~87832534~~88767386 ~~997~~995.~~38080336~~61170264 0.~~99738080~~99561170 0.~~87832534~~88767386 B-3 0.00000000 0.~~87832667~~88767233 ~~997~~995.~~38080420~~61170330 0.~~99738080~~99561170 0.~~87832667~~88767233 B-4 0.00000000 0.~~87832224~~88766977 ~~997~~995.~~38079893~~61170439 0.~~99738080~~99561170 0.~~87832224~~88766977 B-5 0.00000000 0.~~87832168~~88767233 ~~997~~995.~~38079920~~61169830 0.~~99738080~~99561170 0.~~87832168~~88767233 B-6 0.00000000 0.~~87833050~~88767373 ~~997~~995.~~38080683~~61170150 0.~~99738081~~99561170 0.~~87833050~~88767373 (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 2,062,577.09 0.00000% 2,~~052~~025,~~499~~151.0792 0.00 0.00 0.00 A-1 41,801,400.00 5.50000% 4140,~~456~~999,~~087~~635.4085 ~~190~~187,~~007~~915.0700 0.00 0.00 A-2 27,867,600.00 2.~~25000~~24000% 27,~~637~~333,~~391~~090.6056 51,~~820~~021.1177 0.00 0.00 A-3 0.00 5.~~75000~~76000% 27,~~637~~333,~~391~~090.6056 ~~132~~131,~~429~~198.1783 0.00 0.00 A-4 21,000,000.00 6.50000% 21,~~228~~458,~~068~~662.7331 ~~114~~116,~~985~~234.3742 0.00 0.00 A-5 31,822,100.00 6.50000% 31,822,100.00 172,369.71 0.00 0.00 A-6 61,811,100.00 2.~~50000~~49000% 6159,~~128~~227,~~154~~282.1463 ~~127~~122,~~350~~896.3261 0.00 0.00 A-7 19,018,800.00 19.~~50000~~53250% 18,~~808~~223,~~662~~779.8127 ~~305~~296,~~640~~629.7797 0.00 0.00 A-8 3,281,000.00 5.50000% 3,281,000.00 15,037.92 0.00 0.00 A-9 71,743,000.00 5.50000% 71,743,000.00 328,822.08 0.00 0.00 A-10 8,134,000.00 6.50000% 8,134,000.00 44,059.17 0.00 0.00 A-11 38,882,000.00 6.50000% 38,882,000.00 210,610.83 0.00 0.00 A-12 7,124,000.00 6.50000% 7,124,000.00 38,588.33 0.00 0.00 A-13 46,311,100.00 2.~~60000~~59000% 4544,~~581~~559,~~999~~977.5291 9896,~~761~~175.0029 0.00 0.00 A-14 0.00 5.~~90000~~91000% 1,640,500.00 8,~~065~~079.7946 0.00 0.00 A-15 35,871,500.00 2.~~25000~~24000% 35,871,500.00 6766,~~259~~960.0613 0.00 0.00 A-16 0.00 6.~~25000~~26000% 35,871,500.00 ~~186~~187,~~830~~129.7366 0.00 0.00 A-17 13,744,800.00 19.~~17500~~20750% 13,~~520~~205,~~461~~993.3920 ~~216~~211,~~045~~378.7143 0.00 0.00 A-18 44,891,925.00 3.~~49000~~48000% 4441,~~276~~983,~~722~~920.3659 ~~128~~121,~~771~~753.4737 0.00 0.00 A-19 10,359,675.00 19.~~54333~~58667% 109,~~217~~688,~~705~~597.1606 ~~166~~158,~~406~~139.6843 0.00 0.00 A-R 50.00 6.50000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.50000% 0.00 0.00 0.00 0.00 B-1 7,758,000.00 6.50000% 7,~~744~~730,~~494~~842.3116 41,~~949~~875.3440 0.00 0.00 B-2 2,502,000.00 6.50000% 2,~~497~~493,~~644~~241.3444 13,~~528~~505.9106 0.00 0.00 B-3 2,002,000.00 6.50000% 1,~~998~~994,~~514~~991.7775 10,~~825~~806.2921 0.00 0.00 B-4 751,000.00 6.50000% ~~749~~748,~~692~~371.6003 4,~~060~~053.8368 0.00 0.00 B-5 1,001,000.00 6.50000% ~~999~~997,~~257~~495.3988 5,~~412~~403.6410 0.00 0.00 B-6 751,345.88 6.50000% ~~750~~748,~~037~~715.8870 4,~~062~~055.7154 0.00 0.00 Totals 500,492,022.97 2,~~683~~644,~~701~~699.0140 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 2,~~050~~007,~~334~~694.7971 A-1 0.00 0.00 ~~190~~187,~~007~~915.0700 0.00 4140,~~241~~729,~~714~~938.4682 A-2 0.00 0.00 51,~~820~~021.1177 0.00 27,~~494~~153,~~476~~292.3155 A-3 0.00 0.00 ~~132~~131,~~429~~198.1783 0.00 27,~~494~~153,~~476~~292.3155 A-4 0.00 0.00 ~~114~~116,~~985~~234.3742 0.00 21,~~343~~574,~~054~~896.1073 A-5 0.00 0.00 172,369.71 0.00 31,822,100.00 A-6 0.00 0.00 ~~127~~122,~~350~~896.3261 0.00 6058,~~470~~025,~~761~~946.3903 A-7 0.00 0.00 ~~305~~296,~~640~~629.7797 0.00 1817,~~606~~854,~~388~~137.1224 A-8 0.00 0.00 15,037.92 0.00 3,281,000.00 A-9 0.00 0.00 328,822.08 0.00 71,743,000.00 A-10 0.00 0.00 44,059.17 0.00 8,134,000.00 A-11 0.00 0.00 210,610.83 0.00 38,882,000.00 A-12 0.00 0.00 38,588.33 0.00 7,124,000.00 A-13 0.00 0.00 9896,~~761~~175.0029 0.00 4543,~~107~~939,~~520~~627.9586 A-14 0.00 0.00 8,~~065~~079.7946 0.00 1,640,500.00 A-15 0.00 0.00 6766,~~259~~960.0613 0.00 35,871,500.00 A-16 0.00 0.00 ~~186~~187,~~830~~129.7366 0.00 35,871,500.00 A-17 0.00 0.00 ~~216~~211,~~045~~378.7143 0.00 13,~~374~~015,~~467~~116.9826 A-18 0.00 0.00 ~~128~~121,~~771~~753.4737 0.00 4340,~~546~~509,~~329~~741.0446 A-19 0.00 0.00 ~~166~~158,~~406~~139.6843 0.00 109,~~049~~348,~~152~~401.8688 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 610.7346 0.00 0.00 B-1 0.00 0.00 41,~~949~~875.3440 0.00 7,~~737~~723,~~680~~955.2658 B-2 0.00 0.00 13,~~528~~505.9106 0.00 2,~~495~~491,~~446~~020.7748 B-3 0.00 0.00 10,~~825~~806.2921 0.00 1,~~996~~993,~~756~~214.3763 B-4 0.00 0.00 4,~~060~~053.8368 0.00 ~~749~~747,~~032~~704.9839 B-5 0.00 0.00 5,~~412~~403.6410 0.00 ~~998~~996,~~378~~607.1831 B-6 0.00 0.00 4,~~062~~055.7154 0.00 ~~749~~748,~~377~~048.9675 Totals 0.00 0.00 2,~~683~~644,~~707~~709.7486 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 2,062,577.09 0.00000% ~~995~~981.~~11386990~~85514123 0.00000000 0.00000000 0.00000000 A-1 41,801,400.00 5.50000% ~~991~~980.~~73920969~~81968188 4.~~54547144~~49542360 0.00000000 0.00000000 A-2 27,867,600.00 2.~~25000~~24000% ~~991~~980.~~73920969~~81968164 1.~~85951105~~83086344 0.00000000 0.00000000 A-3 0.00 5.~~75000~~76000% ~~991~~980.~~73920969~~81968164 4.~~75208378~~70793430 0.00000000 0.00000000 A-4 21,000,000.00 6.50000% ~~1010~~1021.~~86041571~~84106238 5.~~47549381~~53497238 0.00000000 0.00000000 A-5 31,822,100.00 6.50000% 1000.00000000 5.41666672 0.00000000 0.00000000 A-6 61,811,100.00 2.~~50000~~49000% ~~988~~958.~~95108063~~19816554 21.~~06031473~~98826117 0.00000000 0.00000000 A-7 19,018,800.00 19.~~50000~~53250% ~~988~~958.~~95108051~~19816550 1615.~~07045502~~59667119 0.00000000 0.00000000 A-8 3,281,000.00 5.50000% 1000.00000000 4.58333435 0.00000000 0.00000000 A-9 71,743,000.00 5.50000% 1000.00000000 4.58333329 0.00000000 0.00000000 A-10 8,134,000.00 6.50000% 1000.00000000 5.41666708 0.00000000 0.00000000 A-11 38,882,000.00 6.50000% 1000.00000000 5.41666658 0.00000000 0.00000000 A-12 7,124,000.00 6.50000% 1000.00000000 5.41666620 0.00000000 0.00000000 A-13 46,311,100.00 2.~~60000~~59000% ~~984~~962.~~25646379~~18785367 2.~~13255569~~07672221 0.00000000 0.00000000 A-14 0.00 5.~~90000~~91000% 1000.00000000 4.~~91666565~~92499848 0.00000000 0.00000000 A-15 35,871,500.00 2.~~25000~~24000% 1000.00000000 1.~~87499993~~86666657 0.00000000 0.00000000 A-16 0.00 6.~~25000~~26000% 1000.00000000 5.~~20833336~~21666671 0.00000000 0.00000000 A-17 13,744,800.00 19.~~17500~~20750% ~~983~~960.~~67829215~~79922589 15.~~71835967~~37879271 0.00000000 0.00000000 A-18 44,891,925.00 3.~~49000~~48000% ~~986~~935.~~29591758~~22210487 2.~~86847735~~71214411 0.00000000 0.00000000 A-19 10,359,675.00 19.~~54333~~58667% ~~986~~935.~~29591758~~22210494 1615.~~06292475~~26490262 0.00000000 0.00000000 A-R 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B-1 7,758,000.00 6.50000% ~~998~~996.~~25912735~~49937613 5.~~40723640~~39770559 0.00000000 0.00000000 B-2 2,502,000.00 6.50000% ~~998~~996.~~25912870~~49937650 5.~~40723821~~39770584 0.00000000 0.00000000 B-3 2,002,000.00 6.50000% ~~998~~996.~~25912587~~49937562 5.~~40723776~~39770729 0.00000000 0.00000000 B-4 751,000.00 6.50000% ~~998~~996.~~25912117~~49937417 5.~~40723036~~39770972 0.00000000 0.00000000 B-5 1,001,000.00 6.50000% ~~998~~996.~~25913087~~49938062 5.~~40723277~~39770230 0.00000000 0.00000000 B-6 751,345.88 6.50000% ~~998~~996.~~25912401~~49937523 5.~~40724333~~39770046 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 ~~994~~973.~~06456124~~39135576 A-1 0.00000000 0.00000000 4.~~54547144~~49542360 0.00000000 ~~986~~974.~~61084222~~36781591 A-2 0.00000000 0.00000000 1.~~85951105~~83086344 0.00000000 ~~986~~974.~~61084234~~36781603 A-3 0.00000000 0.00000000 4.~~75208378~~70793430 0.00000000 ~~986~~974.~~61084234~~36781603 A-4 0.00000000 0.00000000 5.~~47549381~~53497238 0.00000000 ~~1016~~1027.~~33590952~~37603476 A-5 0.00000000 0.00000000 5.41666672 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 21.~~06031473~~98826117 0.00000000 ~~978~~938.~~31556775~~76255284 A-7 0.00000000 0.00000000 1615.~~07045502~~59667119 0.00000000 ~~978~~938.~~31556775~~76255284 A-8 0.00000000 0.00000000 4.58333435 0.00000000 1000.00000000 A-9 0.00000000 0.00000000 4.58333329 0.00000000 1000.00000000 A-10 0.00000000 0.00000000 5.41666708 0.00000000 1000.00000000 A-11 0.00000000 0.00000000 5.41666658 0.00000000 1000.00000000 A-12 0.00000000 0.00000000 5.41666620 0.00000000 1000.00000000 A-13 0.00000000 0.00000000 2.~~13255569~~07672221 0.00000000 ~~974~~948.~~01100276~~79257586 A-14 0.00000000 0.00000000 4.~~91666565~~92499848 0.00000000 1000.00000000 A-15 0.00000000 0.00000000 1.~~87499993~~86666657 0.00000000 1000.00000000 A-16 0.00000000 0.00000000 5.~~20833336~~21666671 0.00000000 1000.00000000 A-17 0.00000000 0.00000000 15.~~71835967~~37879271 0.00000000 ~~973~~946.~~05657267~~91201473 A-18 0.00000000 0.00000000 2.~~86847735~~71214411 0.00000000 ~~970~~902.~~02587971~~38370175 A-19 0.00000000 0.00000000 1615.~~06292475~~26490262 0.00000000 ~~970~~902.~~02588016~~38370219 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 ~~134~~209.~~60000000~~20000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 5.~~40723640~~39770559 0.00000000 ~~997~~995.~~38080175~~61170147 B-2 0.00000000 0.00000000 5.~~40723821~~39770584 0.00000000 ~~997~~995.~~38080336~~61170264 B-3 0.00000000 0.00000000 5.~~40723776~~39770729 0.00000000 ~~997~~995.~~38080420~~61170330 B-4 0.00000000 0.00000000 5.~~40723036~~39770972 0.00000000 ~~997~~995.~~38079893~~61170439 B-5 0.00000000 0.00000000 5.~~40723277~~39770230 0.00000000 ~~997~~995.~~38079920~~61169830 B-6 0.00000000 0.00000000 5.~~40724333~~39770046 0.00000000 ~~997~~995.~~38080683~~61170150 (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 A5-1 6.50000% 0.00 0.00 13,419,000.00 13,419,000.00 100.00000000% A5-2 6.50000% 0.00 0.00 18,403,100.00 18,403,100.00 100.00000000% A6-1 2.~~50000~~49000% 0.00 0.00 11,~~677~~501,~~694~~358.5023 11,~~589~~412,~~764~~473.5109 9796.~~78659065~~29072561% A6-2 2.~~50000~~49000% 0.00 0.00 4947,~~450~~725,~~459~~924.6440 4846,~~880~~613,~~996~~472.8994 9793.~~84222440~~30345471% A7-1 19.~~50000~~53250% 0.00 0.00 3,~~593~~538,~~136~~879.7746 3,~~566~~511,~~081~~530.3918 9796.~~78659071~~29072557% A7-2 19.~~50000~~53250% 0.00 0.00 1514,~~215~~684,~~526~~899.0482 1514,~~040~~342,~~306~~607.7306 9793.~~84222437~~30345472% A13-1 2.~~60000~~59000% 0.00 0.00 1,640,500.00 1,640,500.00 100.00000000% A13-2 2.~~60000~~59000% 0.00 0.00 4342,~~941~~919,~~499~~477.5291 4342,~~467~~299,~~020~~127.9586 9794.~~30565730~~69120151%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance ~~54,117~~0.9700 Deposits Payments of Interest and Principal 57,~~454~~589,~~715~~344.6749 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 57,~~454~~589,~~715~~344.6749 Withdrawals Reimbursement for Servicer Advances 0260,924.0043 Payment of Service Fee ~~108~~107,~~933~~043.9781 Payment of Interest and Principal 57,~~320~~205,~~228~~114.7044 Total Withdrawals (Pool Distribution Amount) 57,~~429~~573,~~162~~082.6768 Ending Balance 7916,~~670~~261.9781

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 2,~~023~~303.4695 Servicing Fee Support 2,~~023~~303.4695 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00

SERVICING FEES Gross Servicing Fee ~~103~~102,~~909~~402.4623 Master Servicing Fee 76,~~047~~945.9753 Supported Prepayment/Curtailment Interest Shortfall 2,~~023~~303.4695 Net Servicing Fee ~~108~~107,~~933~~043.9781

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 1 0 0 1 ~~488~~487,~~418~~613.6176 0.00 0.00 ~~488~~487,~~418~~613.6176 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 1 0 0 1 0.00 ~~488~~487,~~418~~613.6176 0.00 0.00 ~~488~~487,~~418~~613.6176 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.~~093371~~094967% 0.000000% 0.000000% 0.~~093371~~094967% 0.~~098280~~099780% 0.000000% 0.000000% 0.~~098280~~099780% 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.~~093371~~094967% 0.000000% 0.000000% 0.~~093371~~094967% 0.000000% 0.~~098280~~099780% 0.000000% 0.000000% 0.~~098280~~099780%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~163~~185,~~523~~211.6038

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 14,765,345.88 2.95016608% 14,~~726~~700,~~672~~551.5214 23.~~97587608~~02656749% 9796.~~011743~~960870% 100.000000% Class B-1 7,007,345.88 1.40009142% 6,~~988~~976,~~992~~595.2656 1.~~41229289~~43635005% 1.~~570088~~596818% 0.000000% Class B-2 4,505,345.88 0.90018335% 4,~~493~~485,~~545~~575.4908 0.~~90802824~~92349570% 0.~~506363~~514983% 0.000000% Class B-3 2,503,345.88 0.50017698% 2,~~496~~492,~~789~~360.1245 0.~~50453590~~51313022% 0.~~405171~~412069% 0.000000% Class B-4 1,752,345.88 0.35012464% 1,~~747~~744,~~756~~656.1406 0.~~35317589~~35919193% 0.~~151990~~154577% 0.000000% Class B-5 751,345.88 0.15012145% ~~749~~748,~~377~~048.9675 0.~~15142972~~15400919% 0.~~202586~~206034% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~152060~~154648% 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.~~899438~~894360% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation ) ~~353~~351 Beginning Scheduled Collateral Loan Count 1,~~075~~062 Number Of Loans Paid In Full 49 Ending Scheduled Collateral Loan Count 1,~~071~~053 Beginning Scheduled Collateral Balance ~~497~~490,~~504~~277,~~993~~349.4926 Ending Scheduled Collateral Balance ~~494~~485,~~868~~716,~~472~~944.5368 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 ~~496~~488,~~964~~688,~~809~~681.7955 Ending Scheduled Balance For Wells Fargo Serviced ~~481~~471,~~061~~940,~~152~~517.1758 Ending Scheduled Balance For Other Servicers 13,~~807~~776,~~320~~427.3610 Monthly P &I Constant 3,~~233~~194,~~600~~677.1593 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 57,~~225~~094,~~249~~840.1896 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~304~~297,~~440~~301,~~436~~849.4616 Ending scheduled Balance For discounted Loans ~~190~~188,~~428~~415,~~036~~095.0752 Scheduled Principal ~~437~~436,~~865~~859.2763 Unscheduled Principal 24,~~198~~123,~~655~~544.6995 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~476~~467,~~299~~907,~~519~~183.8558 Greater Than 80%, less than or equal to 85% 4,~~619~~612,~~859~~467.0923 Greater than 85%, less than or equal to 95% 13,~~947~~204,~~976~~765.1112 Greater than 95% 0.00

Filing Compare · WELLS FARGO MORTGAGE BACKED SECURITIES SERIES 2002-3