8-K 1 wfm0200a.txt AUGUST 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): August 26, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-A Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-07 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 August 26, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-A 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-A Trust, relating to the August 26 , 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-A Trust By: Wells Fargo Bank Minnesota, NA, as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/29/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-A Trust, relating to the August 26, 2002 distribution. EX-99.1

Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 WFMBS Series: 2002-A Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution A-1 94978NAA8 SEQ 3.40000% ~~177~~156,~~605~~768,~~525~~160.4987 ~~502~~444,~~926~~167.1461 2046,~~837~~210,~~364~~963.6216 A-2 94978NAB6 SEQ 5.90000% ~~116~~108,~~602~~788,~~072~~060.0531 ~~572~~534,~~963~~863.6998 717,~~814~~329,~~011~~111.7420 A-3 94978NAC4 SEQ 5.90000% 83,333,333.00 409,~~486~~714.5006 0.00 A-4 94978NAD2 SEQ 5.40000% 50,000,000.00 224,~~870~~995.5552 0.00 A-5 94978NAE0 SEQ 5.90000% 150,779,667.00 ~~740~~741,~~906~~318.8560 0.00 A-6 94978NAF7 SEQ 5.90000% 7,100,000.00 34,~~888~~907.2564 0.00 A-7 94978NAG5 PO 0.00000% 6,~~976~~957,~~660~~779.9112 0.00 18119,~~881~~083.7969 A-8 94978NAH3 IO 5.90000% 0.00 ~~390~~347,~~619~~426.9875 0.00 AR 94978NAK6 SEQ 5.90000% 0.00 0.00 0.00 ALR 94978NAL4 SEQ 5.90000% 0.00 662.8421 0.00 AWIO 94978NAJ9 IO 0.~~33262~~32674% 0.00 ~~124~~115,~~540~~164.8579 0.00 B-1 94978NAM2 SUB 5.90000% 9,~~915~~907,~~095~~043.4345 48,~~721~~708.1766 87,~~051~~513.9896 B-2 94978NAN0 SUB 5.90000% 3,~~198~~195,~~385~~788.7334 15,~~716~~712.3531 2,~~597~~423.3983 B-3 94978NAP5 SUB 5.90000% 2,~~238~~236,~~571~~753.0007 10,~~999~~997.9815 1,~~817~~696.9346 B-4 94978NAQ3 SUB 5.90000% 958,~~818~~039.0338 4,~~711~~710.4827 ~~778~~726.6562 B-5 94978NAR1 SUB 5.90000% 1,~~278~~277,~~756~~717.2881 6,~~283~~281.6099 ~~1,038~~969.4708 B-6 94978NAS9 SUB 5.90000% ~~962~~961,~~726~~944.3956 4,~~730~~729.6847 ~~781~~729.8258 Totals ~~610~~582,~~949~~264,~~611~~286.3191 32,~~092~~943,~~432~~701.9101 2863,~~685~~673,~~324~~217.3958

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-1 0.00 ~~156~~110,~~768~~557,~~160~~197.8771 2146,~~340~~655,~~290~~130.7677 0.00 A-2 0.00 ~~108~~91,~~788~~458,~~060~~949.3111 817,~~386~~863,975.4318 0.00 A-3 0.00 83,333,333.00 409,~~486~~714.5006 0.00 A-4 0.00 50,000,000.00 224,~~870~~995.5552 0.00 A-5 0.00 150,779,667.00 ~~740~~741,~~906~~318.8560 0.00 A-6 0.00 7,100,000.00 34,~~888~~907.2564 0.00 A-7 0.00 6,~~957~~838,~~779~~695.1243 18119,~~881~~083.7969 0.00 A-8 0.00 0.00 ~~390~~347,~~619~~426.9875 0.00 AR 0.00 0.00 0.00 0.00 ALR 0.00 0.00 662.8421 0.00 AWIO 0.00 0.00 ~~124~~115,~~540~~164.8579 0.00 B-1 0.00 9,~~907~~899,~~043~~529.4549 56,~~773~~222.1562 0.00 B-2 0.00 3,~~195~~193,~~788~~364.3451 18,~~313~~136.7414 0.00 B-3 0.00 2,~~236~~235,~~753~~056.0762 12,~~817~~693.9161 0.00 B-4 0.00 ~~958~~957,~~039~~312.3876 5,~~490~~436.1389 0.00 B-5 0.00 1,~~277~~276,~~717~~748.8173 7,~~322~~251.07 0.00 B-6 0.00 961,~~944~~214.5698 5,~~512~~459.5005 8.07 Totals 0.00 ~~582~~518,~~264~~591,~~286~~069.9134 3166,~~777~~616,~~757~~918.3059 8.07 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-1 200,000,000.00 ~~177~~156,~~605~~768,~~525~~160.4987 ~~345~~307,~~660~~106.9654 2045,~~491~~903,~~703~~856.6661 0.00 0.00 A-2 125,000,000.00 ~~116~~108,~~602~~788,~~072~~060.0531 ~~129~~115,~~622~~164.8695 717,~~684~~213,~~388~~946.8825 0.00 0.00 A-3 83,333,333.00 83,333,333.00 0.00 0.00 0.00 0.00 A-4 50,000,000.00 50,000,000.00 0.00 0.00 0.00 0.00 A-5 150,779,667.00 150,779,667.00 0.00 0.00 0.00 0.00 A-6 7,100,000.00 7,100,000.00 0.00 0.00 0.00 0.00 A-7 7,032,143.91 6,~~976~~957,~~660~~779.9112 6,~~604~~535.1316 12112,~~277~~548.6553 0.00 0.00 A-8 0.00 0.00 0.00 0.00 0.00 0.00 AR 25.00 0.00 0.00 0.00 0.00 0.00 ALR 25.00 0.00 0.00 0.00 0.00 0.00 AWIO 0.00 0.00 0.00 0.00 0.00 0.00 B-1 9,948,000.00 9,~~915~~907,~~095~~043.4345 87,~~051~~513.9896 0.00 0.00 0.00 B-2 3,209,000.00 3,~~198~~195,~~385~~788.7334 2,~~597~~423.3983 0.00 0.00 0.00 B-3 2,246,000.00 2,~~238~~236,~~571~~753.0007 1,~~817~~696.9346 0.00 0.00 0.00 B-4 962,000.00 958,~~818~~039.0338 ~~778~~726.6562 0.00 0.00 0.00 B-5 1,283,000.00 1,~~278~~277,~~756~~717.2881 ~~1,038~~969.4708 0.00 0.00 0.00 B-6 965,929.42 ~~962~~961,~~726~~944.3956 ~~781~~729.8258 0.00 0.00 0.00 Totals 641,859,123.33 ~~610~~582,~~949~~264,~~611~~286.3191 ~~496~~442,~~954~~866.1918 2863,~~188~~230,~~370~~351.1939 0.00 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-1 2046,~~837~~210,~~364~~963.6216 ~~156~~110,~~768~~557,~~160~~197.8771 0.~~78384080~~55278599 2046,~~837~~210,~~364~~963.6216 A-2 717,~~814~~329,~~011~~111.7420 ~~108~~91,~~788~~458,~~060~~949.3111 0.~~87030448~~73167159 717,~~814~~329,~~011~~111.7420 A-3 0.00 83,333,333.00 1.00000000 0.00 A-4 0.00 50,000,000.00 1.00000000 0.00 A-5 0.00 150,779,667.00 1.00000000 0.00 A-6 0.00 7,100,000.00 1.00000000 0.00 A-7 18119,~~881~~083.7969 6,~~957~~838,~~779~~695.1243 0.~~98942502~~97249082 18119,~~881~~083.7969 A-8 0.00 0.00 0.00000000 0.00 AR 0.00 0.00 0.00000000 0.00 ALR 0.00 0.00 0.00000000 0.00 AWIO 0.00 0.00 0.00000000 0.00 B-1 87,~~051~~513.9896 9,~~907~~899,~~043~~529.4549 0.~~99588294~~99512761 87,~~051~~513.9896 B-2 2,~~597~~423.3983 3,~~195~~193,~~788~~364.3451 0.~~99588294~~99512761 2,~~597~~423.3983 B-3 1,~~817~~696.9346 2,~~236~~235,~~753~~056.0762 0.~~99588293~~99512761 1,~~817~~696.9346 B-4 ~~778~~726.6562 ~~958~~957,~~039~~312.3876 0.~~99588293~~99512761 ~~778~~726.6562 B-5 ~~1,038~~969.4708 1,~~277~~276,~~717~~748.8173 0.~~99588294~~99512761 ~~1,038~~969.4708 B-6 ~~781~~729.8258 961,~~944~~214.5698 0.~~99587458~~99511927 ~~781~~729.8258 Totals 2863,~~685~~673,~~324~~217.3958 ~~582~~518,~~264~~591,~~286~~069.9134 0.~~90715278~~80795154 2863,~~685~~673,~~324~~217.3958

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-1 200,000,000.00 ~~888~~783.~~02762745~~84080435 1.~~72830480~~53553270 ~~102~~229.~~45851830~~51928305 0.00000000 A-2 125,000,000.00 ~~932~~870.~~81657640~~30448248 10.~~03698288~~92131960 61137.~~47511104~~71157000 0.00000000 A-3 83,333,333.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-4 50,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 150,779,667.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 7,100,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 7,032,143.91 ~~992~~989.~~11008752~~42501875 0.~~93913465~~92932683 116.~~74593270~~00486728 0.00000000 A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 ALR 25.00 0.00000000 0.00000000 0.00000000 0.00000000 AWIO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 9,948,000.00 ~~996~~995.~~69234318~~88293627 0.~~80940692~~75532368 0.00000000 0.00000000 B-2 3,209,000.00 ~~996~~995.~~69234341~~88293549 0.~~80940792~~75532253 0.00000000 0.00000000 B-3 2,246,000.00 ~~996~~995.~~69234194~~88293411 0.~~80940784~~75532502 0.00000000 0.00000000 B-4 962,000.00 ~~996~~995.~~69233888~~88293139 0.~~80940748~~75532225 0.00000000 0.00000000 B-5 1,283,000.00 ~~996~~995.~~69234606~~88293843 0.~~80940764~~75532346 0.00000000 0.00000000 B-6 965,929.42 ~~996~~995.~~68399167~~87458471 0.~~80939661~~75531399 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-1 0.00000000 ~~104~~231.~~18682310~~05481580 ~~783~~552.~~84080435~~78598855 0.~~78384080~~55278599 ~~104~~231.~~18682310~~05481580 A-2 0.00000000 62138.~~51209392~~63288960 ~~870~~731.~~30448248~~67159288 0.~~87030448~~73167159 62138.~~51209392~~63288960 A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 216.~~68506877~~93419411 ~~989~~972.~~42501875~~49082464 0.~~98942502~~97249082 216.~~68506877~~93419411 A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AWIO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 0.~~80940692~~75532368 995.~~88293627~~12761259 0.~~99588294~~99512761 0.~~80940692~~75532368 B-2 0.00000000 0.~~80940792~~75532253 995.~~88293549~~12761296 0.~~99588294~~99512761 0.~~80940792~~75532253 B-3 0.00000000 0.~~80940784~~75532502 995.~~88293411~~12761354 0.~~99588293~~99512761 0.~~80940784~~75532502 B-4 0.00000000 0.~~80940748~~75532225 995.~~88293139~~12760915 0.~~99588293~~99512761 0.~~80940748~~75532225 B-5 0.00000000 0.~~80940764~~75532346 995.~~88293843~~12761496 0.~~99588294~~99512761 0.~~80940764~~75532346 B-6 0.00000000 0.~~80939661~~75531399 995.~~87458471~~11927072 0.~~99587458~~99511927 0.~~80939661~~75531399 (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-1 200,000,000.00 3.40000% ~~177~~156,~~605~~768,~~525~~160.4987 ~~503~~444,~~215~~176.6646 0.00 0.00 A-2 125,000,000.00 5.90000% ~~116~~108,~~602~~788,~~072~~060.0531 ~~573~~534,~~293~~874.5263 0.00 0.00 A-3 83,333,333.00 5.90000% 83,333,333.00 409,722.22 0.00 0.00 A-4 50,000,000.00 5.40000% 50,000,000.00 225,000.00 0.00 0.00 A-5 150,779,667.00 5.90000% 150,779,667.00 741,333.36 0.00 0.00 A-6 7,100,000.00 5.90000% 7,100,000.00 34,908.33 0.00 0.00 A-7 7,032,143.91 0.00000% 6,~~976~~957,~~660~~779.9112 0.00 0.00 0.00 A-8 0.00 5.90000% 7970,~~493~~664,~~866~~474.7395 ~~390~~347,~~844~~433.8467 0.00 0.00 AR 25.00 5.90000% 0.00 0.00 0.00 0.00 ALR 25.00 5.90000% 0.00 0.00 0.00 0.00 AWIO 0.00 0.~~33262~~32674% ~~449~~422,~~565~~969,~~334~~346.5338 ~~124~~115,~~612~~167.5409 0.00 0.00 B-1 9,948,000.00 5.90000% 9,~~915~~907,~~095~~043.4345 48,~~749~~709.2263 0.00 0.00 B-2 3,209,000.00 5.90000% 3,~~198~~195,~~385~~788.7334 15,~~725~~712.4063 0.00 0.00 B-3 2,246,000.00 5.90000% 2,~~238~~236,~~571~~753.0007 1110,~~006~~997.3137 0.00 0.00 B-4 962,000.00 5.90000% 958,~~818~~039.0338 4,~~714~~710.1936 0.00 0.00 B-5 1,283,000.00 5.90000% 1,~~278~~277,~~756~~717.2881 6,~~287~~282.2211 0.00 0.00 B-6 965,929.42 5.90000% ~~962~~961,~~726~~944.3956 4,~~733~~729.4056 0.00 0.00 Totals 641,859,123.33 32,~~094~~943,~~146~~757.2142 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-1 ~~289~~8.5184 0.00 ~~502~~444,~~926~~167.1461 0.00 ~~156~~110,~~768~~557,~~160~~197.8771 A-2 ~~329~~10.8365 0.00 ~~572~~534,~~963~~863.6998 0.00 ~~108~~91,~~788~~458,~~060~~949.3111 A-3 ~~235~~8.7316 0.00 409,~~486~~714.5006 0.00 83,333,333.00 A-4 ~~129~~4.4548 0.00 224,~~870~~995.5552 0.00 50,000,000.00 A-5 ~~426~~14.5176 0.00 ~~740~~741,~~906~~318.8560 0.00 150,779,667.00 A-6 200.0870 0.00 34,~~888~~907.2564 0.00 7,100,000.00 A-7 0.00 0.00 0.00 0.00 6,~~957~~838,~~779~~695.1243 A-8 ~~224~~6.8692 0.00 ~~390~~347,~~619~~426.9875 0.00 7051,~~664~~083,~~474~~558.9535 AR 0.00 0.00 0.00 0.00 0.00 ALR 0.00 0.00 662.8421 0.00 0.00 AWIO 712.6929 0.00 ~~124~~115,~~540~~164.8579 0.00 ~~422~~364,~~973~~000,~~968~~157.5428 B-1 280.0597 0.00 48,~~721~~708.1766 0.00 9,~~907~~899,~~043~~529.4549 B-2 90.0531 0.00 15,~~716~~712.3531 0.00 3,~~195~~193,~~788~~364.3451 B-3 60.3322 0.00 10,~~999~~997.9815 0.00 2,~~236~~235,~~753~~056.0762 B-4 20.7109 0.00 4,~~711~~710.4827 0.00 ~~958~~957,~~039~~312.3876 B-5 30.6213 0.00 6,~~283~~281.6099 0.00 1,~~277~~276,~~717~~748.8173 B-6 20.7209 0.00 4,~~730~~729.6847 0.00 961,~~944~~214.5698 Totals ~~1,780~~58.1461 0.00 32,~~092~~943,~~432~~701.9101 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-1 200,000,000.00 3.40000% ~~888~~783.~~02762745~~84080435 2.~~51607830~~22088230 0.00000000 0.00000000 A-2 125,000,000.00 5.90000% ~~932~~870.~~81657640~~30448248 4.~~58634816~~27899704 0.00000000 0.00000000 A-3 83,333,333.00 5.90000% 1000.00000000 4.91666666 0.00000000 0.00000000 A-4 50,000,000.00 5.40000% 1000.00000000 4.50000000 0.00000000 0.00000000 A-5 150,779,667.00 5.90000% 1000.00000000 4.91666665 0.00000000 0.00000000 A-6 7,100,000.00 5.90000% 1000.00000000 4.91666620 0.00000000 0.00000000 A-7 7,032,143.91 0.00000% ~~992~~989.~~11008752~~42501875 0.00000000 0.00000000 0.00000000 A-8 0.00 5.90000% ~~893~~794.~~35964513~~13409942 43.~~39235154~~90449267 0.00000000 0.00000000 AR 25.00 5.90000% 0.00000000 0.00000000 0.00000000 0.00000000 ALR 25.00 5.90000% 0.00000000 0.00000000 0.00000000 0.00000000 AWIO 0.00 0.~~33262~~32674% ~~941~~885.~~41234250~~71901033 0.~~26094490~~24116566 0.00000000 0.00000000 B-1 9,948,000.00 5.90000% ~~996~~995.~~69234318~~88293627 4.~~90040410~~89642441 0.00000000 0.00000000 B-2 3,209,000.00 5.90000% ~~996~~995.~~69234341~~88293549 4.~~90040511~~89642568 0.00000000 0.00000000 B-3 2,246,000.00 5.90000% ~~996~~995.~~69234194~~88293411 4.~~90040516~~89642476 0.00000000 0.00000000 B-4 962,000.00 5.90000% ~~996~~995.~~69233888~~88293139 4.~~90040541~~89642412 0.00000000 0.00000000 B-5 1,283,000.00 5.90000% ~~996~~995.~~69234606~~88293843 4.~~90040530~~89642245 0.00000000 0.00000000 B-6 965,929.42 5.90000% ~~996~~995.~~68399167~~87458471 4.~~90035804~~89638259 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-1 0.~~00144755~~00004420 0.00000000 2.~~51463070~~22083805 0.00000000 ~~783~~552.~~84080435~~78598855 A-2 0.~~00263864~~00008520 0.00000000 4.~~58370952~~27891184 0.00000000 ~~870~~731.~~30448248~~67159288 A-3 0.~~00282876~~00009792 0.00000000 4.~~91383802~~91656874 0.00000000 1000.00000000 A-4 0.~~00258900~~00008960 0.00000000 4.~~49741100~~49991040 0.00000000 1000.00000000 A-5 0.~~00282870~~00009789 0.00000000 4.~~91383795~~91656876 0.00000000 1000.00000000 A-6 0.~~00282817~~00009859 0.00000000 4.~~91383803~~91656901 0.00000000 1000.00000000 A-7 0.00000000 0.00000000 0.00000000 0.00000000 ~~989~~972.~~42501875~~49082464 A-8 0.~~00252700~~00007777 0.00000000 43.~~38982454~~90441490 0.00000000 ~~794~~574.~~13409942~~08189382 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 ALR 0.00000000 0.00000000 ~~2673~~88.~~60000000~~40000000 0.00000000 0.00000000 AWIO 0.~~00015012~~00000480 0.00000000 0.~~26079478~~24116084 0.00000000 ~~885~~762.~~72868937~~23457285 B-1 0.~~00281966~~00009751 0.00000000 4.~~89758444~~89632690 0.00000000 995.~~88293627~~12761259 B-2 0.~~00282019~~00009660 0.00000000 4.~~89758492~~89632596 0.00000000 995.~~88293549~~12761296 B-3 0.~~00281834~~00009795 0.00000000 4.~~89758682~~89632680 0.00000000 995.~~88293411~~12761354 B-4 0.~~00281705~~00009356 0.00000000 4.~~89758836~~89633056 0.00000000 995.~~88293139~~12760915 B-5 0.~~00282151~~00010133 0.00000000 4.~~89758379~~89632892 0.00000000 995.~~88293843~~12761496 B-6 0.~~00281594~~00009317 0.00000000 4.~~89754210~~89628942 0.00000000 995.~~87458471~~11927072 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3266,~~227~~639,~~339~~438.3449 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 58186,~~460~~851.0924 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3266,~~285~~826,~~799~~289.4373 Withdrawals Reimbursement for Servicer Advances ~~320~~58,~~556~~460.0509 Payment of Service Fee ~~187~~150,~~486~~911.1206 Payment of Interest and Principal 3166,~~777~~616,~~757~~918.2859 Total Withdrawals (Pool Distribution Amount) 3266,~~285~~826,~~799~~289.4574 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1339,~~755~~349.3878 Servicing Fee Support 1139,~~975~~291.2417 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,780~~58.1461

SERVICING FEES Gross Servicing Fee ~~190~~181,~~811~~953.2566 Master Servicing Fee 8,~~650~~248.1157 Supported Prepayment/Curtailment Interest Shortfall 1139,~~975~~291.2417 Net Servicing Fee ~~187~~150,~~486~~911.1206

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 ~~710~~709,~~891~~623.4744 0.00 0.00 ~~710~~709,~~891~~623.4744 30 Days 2 0 0 0 2 ~~772~~1,~~454~~395,491.7866 0.00 0.00 0.00 ~~772~~1,~~454~~395,491.7866 60 Days 01 0 0 0 01 0415,932.0050 0.00 0.00 0.00 0415,932.0050 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 23 1 0 0 34 ~~772~~1,~~454~~811,424.7816 ~~710~~709,~~891~~623.4744 0.00 0.00 12,~~483~~521,~~346~~047.2560 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.~~082988~~091996% 0.000000% 0.000000% 0.~~082988~~091996% 0.~~118111~~128731% 0.000000% 0.000000% 0.~~118111~~128731% 30 Days 0.~~165975~~183993% 0.000000% 0.000000% 0.000000% 0.~~165975~~183993% 0.~~128340~~253153% 0.000000% 0.000000% 0.000000% 0.~~128340~~253153% 60 Days 0.~~000000~~091996% 0.000000% 0.000000% 0.000000% 0.~~000000~~091996% 0.~~000000~~075453% 0.000000% 0.000000% 0.000000% 0.~~000000~~075453% 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.~~165975~~275989% 0.~~082988~~091996% 0.000000% 0.000000% 0.~~248963~~367985% 0.~~128340~~328607% 0.~~118111~~128731% 0.000000% 0.000000% 0.~~246451~~457338%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~162~~247,~~383~~138.8602

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 441,859,123.33 68.84051457% ~~425~~408,~~496~~033,~~126~~871.0463 7378.~~07611504~~68123641% 96.~~816344~~428162% 100.000000% Class A-2 316,859,123.33 49.36583618% 316,~~708~~574,~~065~~922.7352 5461.~~39249297~~04519270% 1817.~~683622~~636044% 0.000000% Class A-3 233,525,790.33 36.38271730% 233,~~374~~241,~~732~~589.7352 4044.~~08055014~~97601283% 1416.~~311943~~069180% 0.000000% Class A-4 183,525,790.33 28.59284595% 183,~~374~~241,~~732~~589.7352 3135.~~49338441~~33450487% 89.~~587166~~641508% 0.000000% Class A-5 32,746,123.33 5.10176176% 32,~~595~~461,~~065~~922.7352 56.~~59798463~~25963769% 2529.~~895400~~074867% 0.000000% Class A-6 25,646,123.33 3.99560003% 25,~~495~~361,~~065~~922.7352 4.~~37860709~~89054356% 1.~~219378~~369094% 0.000000% Class A-7 18,613,979.42 2.90001010% 18,~~537~~523,~~286~~227.6109 3.~~18365505~~57183683% 1.~~194952~~318707% 0.000000% Class A-8 18,613,979.42 2.90001010% 18,~~537~~523,~~286~~227.6109 3.~~18365505~~57183683% 0.000000% 0.000000% Class A-R 18,613,954.42 2.90000621% 18,~~537~~523,~~286~~227.6109 3.~~18365505~~57183683% 0.000000% 0.000000% Class A-LR 18,613,929.42 2.90000231% 18,~~537~~523,~~286~~227.6109 3.~~18365505~~57183683% 0.000000% 0.000000% Class AWIO 18,613,929.42 2.90000231% 18,~~537~~523,~~286~~227.6109 3.~~18365505~~57183683% 0.000000% 0.000000% Class B-1 8,665,929.42 1.35012951% 8,~~630~~623,~~243~~697.1660 1.~~48218657~~66290898% 1.~~701468~~908928% 0.000000% Class B-2 5,456,929.42 0.85017556% 5,~~434~~430,~~454~~333.8209 01.~~93333128~~04713199% 0.~~548855~~615777% 0.000000% Class B-3 3,210,929.42 0.50025454% 3,~~197~~195,~~701~~276.7547 0.~~54918390~~61614567% 0.~~384147~~430986% 0.000000% Class B-4 2,248,929.42 0.35037742% 2,~~239~~237,~~662~~963.3771 0.~~38464704~~43154690% 0.~~164537~~184599% 0.000000% Class B-5 965,929.42 0.15048932% 961,~~944~~214.5698 0.~~16520755~~18535124% 0.~~219439~~246196% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~165208~~185351% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

COLLATERAL STATEMENT Collateral Description Mixed ARM Weighted Average Gross Coupon 6.~~469536~~458863% Weighted Average Net Coupon 6.~~077536~~066863% Weighted Average Pass-Through Rate 6.~~077536~~066863% Weighted Average Maturity(Stepdown Calculation ) ~~353~~352 Beginning Scheduled Collateral Loan Count 1,~~255~~205 Number Of Loans Paid In Full 50118 Ending Scheduled Collateral Loan Count 1,~~205~~087 Beginning Scheduled Collateral Balance ~~610~~582,~~949~~264,~~619~~295.3800 Ending Scheduled Collateral Balance ~~582~~518,~~264~~591,~~295~~077.0042 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~601~~551,~~883~~243,~~602~~766.2503 Monthly P &I Constant 3,~~816~~634,~~331~~334.4235 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3166,~~673~~511,~~188~~773.6281 Ending Scheduled Balance for Premium Loans ~~422~~364,~~973~~000,~~968~~157.5428 Ending scheduled Balance For discounted Loans ~~159~~154,~~290~~590,~~326~~920.4614 Scheduled Principal ~~496~~442,~~954~~866.19 Unscheduled Principal 2863,~~188~~230,~~370~~351.1939 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% ~~573~~509,~~279~~628,~~299~~699.2986 Greater Than 80%, less than or equal to 85% 3,~~743~~740,~~202~~046.6104 Greater than 85%, less than or equal to 95% 5,~~247~~243,~~469~~127.9982 Greater than 95% 0.00

Filing Compare · WELLS FARGO MORTGAGE BACKED SECURITIES 2002-A TRUST