-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, EdRLCoCwakhLztADjpo5HqE5Qv1Hwxsu0L5NCHJawTLVowcbcevitLpHkQh0Y8PR ojcpgLOnavixPboJYWigfw== 0001056404-02-001592.txt : 20021210 0001056404-02-001592.hdr.sgml : 20021210 20021210103956 ACCESSION NUMBER: 0001056404-02-001592 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20021125 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20021210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WELLS FARGO ASSET SECURITIES CORP MORT BK SEC 2002-15 TRUST CENTRAL INDEX KEY: 0001178746 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-74308-19 FILM NUMBER: 02853036 BUSINESS ADDRESS: STREET 1: C/O WELLS FARGO & CO STREET 2: 9062 OLD ANNAPOLIS RD CITY: COLUMBIA STATE: MD ZIP: 21045-1951 BUSINESS PHONE: 4108842000 MAIL ADDRESS: STREET 1: C/O WELLS FARGO & CO STREET 2: 9062 OLD ANNAPOLIS RD CITY: COLUMBIA STATE: MD ZIP: 21045-1951 8-K 1 wfm02015.txt NOVEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): November 25, 2002 WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-15 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-74308-19 51-0422908 Pooling and Servicing Agreement) (Commission 51-0422904 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On November 25, 2002 a distribution was made to holders of WELLS FARGO ASSET SECURITIES CORPORATION, Mortgage Pass-Through Certificates, Series 2002-15 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 2002-15 Trust, relating to the November 25, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. WELLS FARGO ASSET SECURITIES CORPORATION Mortgage Pass-Through Certificates, Series 2002-15 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 12/10/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-15 Trust, relating to the November 25, 2002 distribution. EX-99.1
Wells Fargo Asset Securities Corporation Mortgage Pass-Through Certificates Record Date: 10/31/02 Distribution Date: 11/25/02 WFMBS Series: 2002-15 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 94979AAJ6 PO 0.00000% 1,129,184.00 0.00 24,671.17 A-1 94979AAA5 SEQ 5.50000% 156,939,500.10 719,306.04 24,862,800.69 A-2 94979AAB3 SEQ 2.38000% 78,469,750.05 155,631.67 12,431,400.34 A-3 94979AAC1 SEQ 6.12000% 0.00 400,195.73 0.00 A-4 94979AAD9 SEQ 6.50000% 20,173,253.26 109,271.79 110,103.21 A-5 94979AAE7 SEQ 6.50000% 22,351,000.00 121,067.92 0.00 A-6 94979AAF4 SEQ 6.50000% 20,082,825.78 108,781.97 (108,781.97) A-7 94979AAG2 SEQ 6.50000% 243,920.96 1,321.24 (1,321.24) A-8 94979AAH0 SEQ 6.50000% 40,600,000.00 219,916.67 0.00 A-R 94979AAK3 RES 6.50000% 0.00 0.00 0.00 A-LR 94979AAL1 RES 6.50000% 0.00 46.35 0.00 B-1 94979AAM9 SUB 6.50000% 5,195,078.47 28,140.01 4,102.66 B-2 94979AAN7 SUB 6.50000% 2,197,534.16 11,903.31 1,735.44 B-3 94979AAP2 SUB 6.50000% 1,599,022.81 8,661.37 1,262.78 B-4 94979AAQ0 SUB 6.50000% 599,508.86 3,247.34 473.44 B-5 94979AAR8 SUB 6.50000% 799,012.65 4,327.99 631.00 B-6 94979AAS6 SUB 6.50000% 599,830.65 3,249.08 473.70 Totals 350,979,421.75 1,895,068.48 37,327,551.22
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses A-PO 0.00 1,104,512.83 24,671.17 0.00 A-1 0.00 132,076,699.41 25,582,106.73 0.00 A-2 0.00 66,038,349.71 12,587,032.01 0.00 A-3 0.00 0.00 400,195.73 0.00 A-4 0.00 20,063,150.04 219,375.00 0.00 A-5 0.00 22,351,000.00 121,067.92 0.00 A-6 0.00 20,191,607.76 0.00 0.00 A-7 0.00 245,242.20 0.00 0.00 A-8 0.00 40,600,000.00 219,916.67 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 46.35 0.00 B-1 0.00 5,190,975.82 32,242.67 0.00 B-2 0.00 2,195,798.72 13,638.75 0.00 B-3 0.00 1,597,760.03 9,924.15 0.00 B-4 0.00 599,035.42 3,720.78 0.00 B-5 0.00 798,381.65 4,958.99 0.00 B-6 0.00 599,356.95 3,722.78 0.00 Totals 0.00 313,651,870.54 39,222,619.70 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 1,158,123.54 1,129,184.00 1,030.53 23,640.64 0.00 0.00 A-1 190,000,000.00 156,939,500.10 178,403.10 24,684,397.59 0.00 0.00 A-2 95,000,000.00 78,469,750.05 89,201.55 12,342,198.79 0.00 0.00 A-3 0.00 0.00 0.00 0.00 0.00 0.00 A-4 20,500,000.00 20,173,253.26 790.05 109,313.17 0.00 0.00 A-5 22,351,000.00 22,351,000.00 0.00 0.00 0.00 0.00 A-6 19,760,000.00 20,082,825.78 0.00 0.00 (108,781.97) 0.00 A-7 240,000.00 243,920.96 0.00 0.00 (1,321.24) 0.00 A-8 40,600,000.00 40,600,000.00 0.00 0.00 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 5,208,000.00 5,195,078.47 4,102.66 0.00 0.00 0.00 B-2 2,203,000.00 2,197,534.16 1,735.44 0.00 0.00 0.00 B-3 1,603,000.00 1,599,022.81 1,262.78 0.00 0.00 0.00 B-4 601,000.00 599,508.86 473.44 0.00 0.00 0.00 B-5 801,000.00 799,012.65 631.00 0.00 0.00 0.00 B-6 601,322.58 599,830.65 473.70 0.00 0.00 0.00 Totals 400,626,546.12 350,979,421.75 278,104.25 37,159,550.19 (110,103.21) 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 24,671.17 1,104,512.83 0.95370899 24,671.17 A-1 24,862,800.69 132,076,699.41 0.69514052 24,862,800.69 A-2 12,431,400.34 66,038,349.71 0.69514052 12,431,400.34 A-3 0.00 0.00 0.00000000 0.00 A-4 110,103.21 20,063,150.04 0.97869025 110,103.21 A-5 0.00 22,351,000.00 1.00000000 0.00 A-6 (108,781.97) 20,191,607.76 1.02184250 (108,781.97) A-7 (1,321.24) 245,242.20 1.02184250 (1,321.24) A-8 0.00 40,600,000.00 1.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 4,102.66 5,190,975.82 0.99673115 4,102.66 B-2 1,735.44 2,195,798.72 0.99673115 1,735.44 B-3 1,262.78 1,597,760.03 0.99673115 1,262.78 B-4 473.44 599,035.42 0.99673115 473.44 B-5 631.00 798,381.65 0.99673115 631.00 B-6 473.70 599,356.95 0.99673116 473.70 Totals 37,327,551.22 313,651,870.54 0.78290336 37,327,551.22
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion A-PO 1,158,123.54 975.01169867 0.88982735 20.41288272 0.00000000 A-1 190,000,000.00 825.99736895 0.93896368 129.91788205 0.00000000 A-2 95,000,000.00 825.99736895 0.93896368 129.91788200 0.00000000 A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-4 20,500,000.00 984.06113463 0.03853902 5.33234976 0.00000000 A-5 22,351,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 19,760,000.00 1016.33733704 0.00000000 0.00000000 (5.50516043) A-7 240,000.00 1016.33733333 0.00000000 0.00000000 (5.50516667) A-8 40,600,000.00 1000.00000000 0.00000000 0.00000000 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 5,208,000.00 997.51890745 0.78776114 0.00000000 0.00000000 B-2 2,203,000.00 997.51891058 0.78776214 0.00000000 0.00000000 B-3 1,603,000.00 997.51890830 0.78776045 0.00000000 0.00000000 B-4 601,000.00 997.51890183 0.78775374 0.00000000 0.00000000 B-5 801,000.00 997.51891386 0.78776529 0.00000000 0.00000000 B-6 601,322.58 997.51891905 0.78776353 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 21.30271007 953.70898859 0.95370899 21.30271007 A-1 0.00000000 130.85684574 695.14052321 0.69514052 130.85684574 A-2 0.00000000 130.85684568 695.14052326 0.69514052 130.85684568 A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-4 0.00000000 5.37088829 978.69024585 0.97869025 5.37088829 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 (5.50516043) 1,021.84249798 1.02184250 (5.50516043) A-7 0.00000000 (5.50516667) 1,021.84250000 1.02184250 (5.50516667) A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 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 0.78776114 996.73114823 0.99673115 0.78776114 B-2 0.00000000 0.78776214 996.73114843 0.99673115 0.78776214 B-3 0.00000000 0.78776045 996.73114785 0.99673115 0.78776045 B-4 0.00000000 0.78775374 996.73114809 0.99673115 0.78775374 B-5 0.00000000 0.78776529 996.73114856 0.99673115 0.78776529 B-6 0.00000000 0.78776353 996.73115551 0.99673116 0.78776353 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall A-PO 1,158,123.54 0.00000% 1,129,184.00 0.00 0.00 0.00 A-1 190,000,000.00 5.50000% 156,939,500.10 719,306.04 0.00 0.00 A-2 95,000,000.00 2.38000% 78,469,750.05 155,631.67 0.00 0.00 A-3 0.00 6.12000% 78,469,750.05 400,195.73 0.00 0.00 A-4 20,500,000.00 6.50000% 20,173,253.26 109,271.79 0.00 0.00 A-5 22,351,000.00 6.50000% 22,351,000.00 121,067.92 0.00 0.00 A-6 19,760,000.00 6.50000% 20,082,825.78 108,781.97 0.00 0.00 A-7 240,000.00 6.50000% 243,920.96 1,321.24 0.00 0.00 A-8 40,600,000.00 6.50000% 40,600,000.00 219,916.67 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 5,208,000.00 6.50000% 5,195,078.47 28,140.01 0.00 0.00 B-2 2,203,000.00 6.50000% 2,197,534.16 11,903.31 0.00 0.00 B-3 1,603,000.00 6.50000% 1,599,022.81 8,661.37 0.00 0.00 B-4 601,000.00 6.50000% 599,508.86 3,247.34 0.00 0.00 B-5 801,000.00 6.50000% 799,012.65 4,327.99 0.00 0.00 B-6 601,322.58 6.50000% 599,830.65 3,249.08 0.00 0.00 Totals 400,626,546.12 1,895,022.13 0.00 0.00
Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance A-PO 0.00 0.00 0.00 0.00 1,104,512.83 A-1 0.00 0.00 719,306.04 0.00 132,076,699.41 A-2 0.00 0.00 155,631.67 0.00 66,038,349.71 A-3 0.00 0.00 400,195.73 0.00 66,038,349.71 A-4 0.00 0.00 109,271.79 0.00 20,063,150.04 A-5 0.00 0.00 121,067.92 0.00 22,351,000.00 A-6 0.00 0.00 108,781.97 0.00 20,191,607.76 A-7 0.00 0.00 1,321.24 0.00 245,242.20 A-8 0.00 0.00 219,916.67 0.00 40,600,000.00 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 46.35 0.00 0.00 B-1 0.00 0.00 28,140.01 0.00 5,190,975.82 B-2 0.00 0.00 11,903.31 0.00 2,195,798.72 B-3 0.00 0.00 8,661.37 0.00 1,597,760.03 B-4 0.00 0.00 3,247.34 0.00 599,035.42 B-5 0.00 0.00 4,327.99 0.00 798,381.65 B-6 0.00 0.00 3,249.08 0.00 599,356.95 Totals 0.00 0.00 1,895,068.48 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall A-PO 1,158,123.54 0.00000% 975.01169867 0.00000000 0.00000000 0.00000000 A-1 190,000,000.00 5.50000% 825.99736895 3.78582126 0.00000000 0.00000000 A-2 95,000,000.00 2.38000% 825.99736895 1.63822811 0.00000000 0.00000000 A-3 0.00 6.12000% 825.99736895 4.21258663 0.00000000 0.00000000 A-4 20,500,000.00 6.50000% 984.06113463 5.33033122 0.00000000 0.00000000 A-5 22,351,000.00 6.50000% 1000.00000000 5.41666682 0.00000000 0.00000000 A-6 19,760,000.00 6.50000% 1016.33733704 5.50516043 0.00000000 0.00000000 A-7 240,000.00 6.50000% 1016.33733333 5.50516667 0.00000000 0.00000000 A-8 40,600,000.00 6.50000% 1000.00000000 5.41666675 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 5,208,000.00 6.50000% 997.51890745 5.40322773 0.00000000 0.00000000 B-2 2,203,000.00 6.50000% 997.51891058 5.40322742 0.00000000 0.00000000 B-3 1,603,000.00 6.50000% 997.51890830 5.40322520 0.00000000 0.00000000 B-4 601,000.00 6.50000% 997.51890183 5.40322795 0.00000000 0.00000000 B-5 801,000.00 6.50000% 997.51891386 5.40323346 0.00000000 0.00000000 B-6 601,322.58 6.50000% 997.51891905 5.40322301 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 953.70898859 A-1 0.00000000 0.00000000 3.78582126 0.00000000 695.14052321 A-2 0.00000000 0.00000000 1.63822811 0.00000000 695.14052326 A-3 0.00000000 0.00000000 4.21258663 0.00000000 695.14052326 A-4 0.00000000 0.00000000 5.33033122 0.00000000 978.69024585 A-5 0.00000000 0.00000000 5.41666682 0.00000000 1000.00000000 A-6 0.00000000 0.00000000 5.50516043 0.00000000 1021.84249798 A-7 0.00000000 0.00000000 5.50516667 0.00000000 1021.84250000 A-8 0.00000000 0.00000000 5.41666675 0.00000000 1000.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 927.00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 5.40322773 0.00000000 996.73114823 B-2 0.00000000 0.00000000 5.40322742 0.00000000 996.73114843 B-3 0.00000000 0.00000000 5.40322520 0.00000000 996.73114785 B-4 0.00000000 0.00000000 5.40322795 0.00000000 996.73114809 B-5 0.00000000 0.00000000 5.40323346 0.00000000 996.73114856 B-6 0.00000000 0.00000000 5.40322301 0.00000000 996.73115551 (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 39,086,763.24 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 202,201.96 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 39,288,965.20 Withdrawals Reimbursement for Servicer Advances 9,413.42 Payment of Service Fee 56,932.10 Payment of Interest and Principal 39,222,619.68 Total Withdrawals (Pool Distribution Amount) 39,288,965.20 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 21,270.82 Servicing Fee Support 21,270.82 Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
SERVICING FEES Gross Servicing Fee 73,230.72 Master Servicing Fee 4,972.21 Supported Prepayment/Curtailment Interest Shortfall 21,270.82 Net Servicing Fee 56,932.10
LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 372,900.86 0.00 0.00 0.00 372,900.86 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 1 0 0 0 1 372,900.86 0.00 0.00 0.00 372,900.86 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.146843% 0.000000% 0.000000% 0.000000% 0.146843% 0.111392% 0.000000% 0.000000% 0.000000% 0.111392% 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 0.146843% 0.000000% 0.000000% 0.000000% 0.146843% 0.111392% 0.000000% 0.000000% 0.000000% 0.111392%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 421,555.25
SUBORDINATION LEVEL/CREDIT ENHANCEMENT/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 11,017,322.58 2.75002310% 10,981,308.59 3.50111369% 96.486514% 100.000000% Class B-1 5,809,322.58 1.45005932% 5,790,332.77 1.84610178% 1.660861% 0.000000% Class B-2 3,606,322.58 0.90017065% 3,594,534.05 1.14602666% 0.702549% 0.000000% Class B-3 2,003,322.58 0.50004739% 1,996,774.02 0.63662111% 0.511206% 0.000000% Class B-4 1,402,322.58 0.35003237% 1,397,738.60 0.44563375% 0.191662% 0.000000% Class B-5 601,322.58 0.15009554% 599,356.95 0.19108987% 0.255443% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.191765% 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 6.891512% Weighted Average Pass-Through Rate 6.500000% Weighted Average Maturity(Stepdown Calculation) 354 Beginning Scheduled Collateral Loan Count 755 Number Of Loans Paid In Full 74 Ending Scheduled Collateral Loan Count 681 Beginning Scheduled Collateral Balance 350,979,421.74 Ending Scheduled Collateral Balance 313,651,870.53 Ending Actual Collateral Balance at 31-Oct-2002 334,765,291.15 Ending Scheduled Balance For Wells Fargo Serviced 280,799,364.49 Ending Scheduled Balance For Other Servicers 32,852,506.04 Monthly P&I Constant 2,280,912.82 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 39,129,694.07 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 201,753,444.11 Ending scheduled Balance For discounted Loans 111,898,426.42 Scheduled Principal 277,314.19 Unscheduled Principal 37,050,237.02 Unpaid Principal Balance Of Outstanding Mortgage Loans With Original LTV: Less Than Or Equal To 80% 305,911,508.02 Greater Than 80%, less than or equal to 85% 704,432.39 Greater than 85%, less than or equal to 95% 7,087,903.69 Greater than 95% 0.00
-----END PRIVACY-ENHANCED MESSAGE-----