8-K 1 mst02002.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 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-04 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 July 25, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-2 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 2002-2 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. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-2 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: 8/5/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-2 Trust, relating to the July 25, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 46/30/02 Distribution Date: 57/2825/02 MASTR Series: 2002-2 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 1A1 55265KCY3 SEQ 6.00000% ~~302~~296,~~850~~757,~~000~~691.0062 1,~~514~~483,~~250~~788.0046 24,~~920~~023,~~189~~684.2933 1AX 55265KCZ0 IO 0.~~30185~~30063% 0.00 6967,~~460~~719.8036 0.00 1PO 55265KDA4 PO 0.00000% 1,~~443~~429,~~593~~694.0092 0.00 67,~~981~~047.5495 2A1 55265KDB2 SEQ 6.50000% 8684,~~783~~836,~~000~~232.0035 ~~470~~459,~~074~~529.5859 ~~687~~1,~~989~~385,463.6335 2A2 55265KDC0 SEQ 6.50000% 9,982,000.00 54,069.17 0.00 2A3 55265KDD8 SEQ 6.50000% 8,000,000.00 43,333.33 0.00 2A4 55265KDE6 SEQ 6.50000% 2,000,000.00 10,833.33 0.00 2A5 55265KDF3 SEQ 6.50000% 11,863,000.00 64,257.92 0.00 2A6 55265KEA3 SEQ 6.50000% ~~150~~147,~~000~~538,~~000~~396.0009 ~~812~~799,~~500~~166.0031 ~~869~~1,~~933~~751,858.2877 2AX 55265KDG1 IO 0.~~29199~~28644% 0.00 5654,~~803~~819.2220 0.00 2PO 55265KDH9 PO 0.00000% 1,~~229~~204,~~433~~860.0087 0.00 1,~~745~~292.5237 3A1 55265KDJ5 SEQ 7.25000% 2827,~~833~~981,~~000~~499.0008 ~~174~~169,~~199~~054.3889 231,~~673~~160,097.3440 3AX 55265KDK2 IO 0.~~44131~~44003% 0.00 98,~~011~~756.3411 0.00 3PO 55265KDL0 PO 0.00000% ~~288~~263,~~873~~923.0005 0.00 ~~313~~1,232.1345 AR 55265KDM8 SEQ 6.50000% ~~100~~0.00 0.5400 ~~100~~0.00 B1 55265KDN6 SUB 6.~~23505~~23565% 6,~~458~~429,~~000~~124.0020 33,~~554~~408.9614 14,~~381~~630.6297 B2 55265KDP1 SUB 6.~~23505~~23565% 2,~~348~~337,~~000~~501.0033 12,~~199~~146.9153 5,~~228~~319.8753 B3 55265KDQ9 SUB 6.~~23505~~23565% 1,~~468~~461,~~000~~436.0010 7,~~627~~594.5417 3,~~269~~325.1684 B4 55265KDU0 SUB 6.~~23505~~23565% 1,~~174~~168,~~000~~750.0067 6,~~099~~073.9627 2,~~614~~659.4477 B5 55265KDV8 SUB 6.~~23505~~23565% ~~587~~584,~~000~~375.0033 3,~~049~~036.9863 1,~~307~~329.2288 B6 55265KDW6 SUB 6.~~23505~~23565% ~~881~~877,~~315~~374.0036 4,~~579~~559.2017 1,~~962~~996.6467 3B1 55265KDR7 SUB 7.25000% 1,~~127~~125,~~000~~299.0053 6,~~808~~798.9668 ~~848~~864.1703 3B2 55265KDS5 SUB 7.25000% ~~438~~437,~~000~~339.0013 2,~~646~~642.2526 ~~329~~335.6480 3B3 55265KDT3 SUB 7.25000% ~~235~~234,~~000~~645.0042 1,~~419~~417.7965 ~~176~~180.8617 3B4 55265KDX4 SUB 7.25000% ~~188~~187,~~000~~716.0034 1,~~135~~134.8312 ~~141~~144.4913 3B5 55265KDY2 SUB 7.25000% 9493,~~000~~858.0017 567.9206 7072.7407 3B6 55265KDZ9 SUB 7.25000% 110,~~290~~123.0059 ~~666~~665.3433 8384.0056 Totals ~~618~~606,~~381~~904,~~604~~842.0015 3,~~359~~295,~~150~~370.2568 48,~~541~~361,~~339~~620.5804

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~299~~292,~~929~~734,~~810~~007.7130 45,~~434~~507,~~439~~472.2979 0.00 1AX 0.00 0.00 6967,~~460~~719.8036 0.00 1PO 0.00 1,~~436~~422,~~611~~646.4696 67,~~981~~047.5495 0.00 2A1 0.00 8683,~~095~~450,~~010~~769.3700 1,~~158~~844,~~064~~992.2194 0.00 2A2 0.00 9,982,000.00 54,069.17 0.00 2A3 0.00 8,000,000.00 43,333.33 0.00 2A4 0.00 2,000,000.00 10,833.33 0.00 2A5 0.00 11,863,000.00 64,257.92 0.00 2A6 0.00 ~~149~~145,~~130~~786,~~066~~537.7232 12,~~682~~551,~~433~~025.2808 0.00 2AX 0.00 0.00 5654,~~803~~819.2220 0.00 2PO 0.00 1,~~227~~203,~~687~~568.4850 1,~~745~~292.5237 0.00 3A1 0.00 2826,~~809~~821,~~326~~401.6668 ~~197~~1,~~872~~329,152.7229 0.00 3AX 0.00 0.00 98,~~011~~756.3411 0.00 3PO 0.00 ~~288~~262,~~559~~690.8760 ~~313~~1,232.1345 0.00 AR 0.00 0.00 ~~100~~0.5400 0.00 B1 0.00 6,~~443~~414,~~618~~493.3822 4748,~~936~~039.5811 0.00 B2 0.00 2,~~342~~332,~~771~~181.1380 17,~~428~~466.7806 0.00 B3 0.00 1,~~464~~458,~~730~~110.8426 10,~~896~~920.7001 0.00 B4 0.00 1,~~171~~166,~~385~~090.5690 8,~~714~~733.4004 0.00 B5 0.00 ~~585~~583,~~692~~045.7845 4,~~357~~366.2051 0.00 B6 0.00 ~~879~~875,~~352~~377.3669 6,~~541~~555.84 0.00 3B1 0.00 1,~~126~~124,~~151~~435.8351 7,~~657~~662.1371 0.00 3B2 0.00 437,~~670~~003.3633 2,~~975~~978.8906 0.00 3B3 0.00 234,~~823~~465.1426 1,~~596~~597.6582 0.00 3B4 0.00 187,~~858~~572.5121 1,~~277~~278.3225 0.00 3B5 0.00 93,~~929~~786.2610 ~~638~~639.6613 0.00 3B6 0.00 110,~~207~~039.0003 749.3489 0.00 Totals 0.00 ~~613~~598,~~840~~543,~~264~~222.4212 711,~~900~~656,~~489~~990.8372 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) 1A1 302,850,000.00 ~~302~~296,~~850~~757,~~000~~691.0062 1,~~043~~046,~~578~~935.7893 12,~~876~~976,~~610~~748.5240 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 1PO 1,443,593.00 1,~~443~~429,~~593~~694.0092 5,~~309~~377.0915 1,~~672~~670.4480 0.00 0.00 2A1 86,783,000.00 8684,~~783~~836,~~000~~232.0035 101,~~114~~635.3241 ~~586~~1,~~875~~283,827.3194 0.00 0.00 2A2 9,982,000.00 9,982,000.00 0.00 0.00 0.00 0.00 2A3 8,000,000.00 8,000,000.00 0.00 0.00 0.00 0.00 2A4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 2A5 11,863,000.00 11,863,000.00 0.00 0.00 0.00 0.00 2A6 150,000,000.00 ~~150~~147,~~000~~538,~~000~~396.0009 ~~127~~128,~~854~~513.7160 ~~742~~1,~~078~~623,345.5717 0.00 0.00 2AX 0.00 0.00 0.00 0.00 0.00 0.00 2PO 1,229,433.00 1,~~229~~204,~~433~~860.0087 1,~~177~~173.89 ~~567~~118.6347 0.00 0.00 3A1 28,833,000.00 2827,~~833~~981,~~000~~499.0008 21,~~699~~484.5877 1,~~973~~138,612.7664 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 3PO 288,873.00 ~~288~~263,~~873~~923.0005 ~~298~~286.1654 14945.9791 0.00 0.00 AR 100.00 ~~100~~0.00 140.7000 850.3000 0.00 0.00 B1 6,458,000.00 6,~~458~~429,~~000~~124.0020 14,~~381~~630.6297 0.00 0.00 0.00 B2 2,348,000.00 2,~~348~~337,~~000~~501.0033 5,~~228~~319.8753 0.00 0.00 0.00 B3 1,468,000.00 1,~~468~~461,~~000~~436.0010 3,~~269~~325.1684 0.00 0.00 0.00 B4 1,174,000.00 1,~~174~~168,~~000~~750.0067 2,~~614~~659.4477 0.00 0.00 0.00 B5 587,000.00 ~~587~~584,~~000~~375.0033 1,~~307~~329.2288 0.00 0.00 0.00 B6 881,315.00 ~~881~~877,~~315~~374.0036 1,~~962~~996.6467 0.00 0.00 0.00 3B1 1,127,000.00 1,~~127~~125,~~000~~299.0053 ~~848~~864.1703 0.00 0.00 0.00 3B2 438,000.00 ~~438~~437,~~000~~339.0013 ~~329~~335.6480 0.00 0.00 0.00 3B3 235,000.00 ~~235~~234,~~000~~645.0042 ~~176~~180.8617 0.00 0.00 0.00 3B4 188,000.00 ~~188~~187,~~000~~716.0034 ~~141~~144.4913 0.00 0.00 0.00 3B5 94,000.00 9493,~~000~~858.0017 7072.7407 0.00 0.00 0.00 3B6 110,290.00 110,~~290~~123.0059 8384.0056 0.00 0.00 0.00 Totals 618,381,604.00 ~~618~~606,~~381~~904,~~604~~842.0015 1,~~331~~336,~~461~~350.0871 37,~~209~~025,~~878~~269.5033 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 1A1 24,~~920~~023,~~189~~684.2933 ~~299~~292,~~929~~734,~~810~~007.7130 0.~~99035764~~96659735 24,~~920~~023,~~189~~684.2933 1AX 0.00 0.00 0.00000000 0.00 1PO 67,~~981~~047.5495 1,~~436~~422,~~611~~646.4696 0.~~99516378~~98549034 67,~~981~~047.5495 2A1 ~~687~~1,~~989~~385,463.6335 8683,~~095~~450,~~010~~769.3700 0.~~99207230~~96160272 ~~687~~1,~~989~~385,463.6335 2A2 0.00 9,982,000.00 1.00000000 0.00 2A3 0.00 8,000,000.00 1.00000000 0.00 2A4 0.00 2,000,000.00 1.00000000 0.00 2A5 0.00 11,863,000.00 1.00000000 0.00 2A6 ~~869~~1,~~933~~751,858.2877 ~~149~~145,~~130~~786,~~066~~537.7232 0.~~99420044~~97191025 ~~869~~1,~~933~~751,858.2877 2AX 0.00 0.00 0.00000000 0.00 2PO 1,~~745~~292.5237 1,~~227~~203,~~687~~568.4850 0.~~99858022~~97896225 1,~~745~~292.5237 3A1 231,~~673~~160,097.3440 2826,~~809~~821,~~326~~401.6668 0.~~99917895~~93023278 231,~~673~~160,097.3440 3AX 0.00 0.00 0.00000000 0.00 3PO ~~313~~1,232.1345 ~~288~~262,~~559~~690.8760 0.~~99891603~~90936363 ~~313~~1,232.1345 AR ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 B1 14,~~381~~630.6297 6,~~443~~414,~~618~~493.3822 0.~~99777305~~99326312 14,~~381~~630.6297 B2 5,~~228~~319.8753 2,~~342~~332,~~771~~181.1380 0.~~99777305~~99326312 5,~~228~~319.8753 B3 3,~~269~~325.1684 1,~~464~~458,~~730~~110.8426 0.~~99777305~~99326312 3,~~269~~325.1684 B4 2,~~614~~659.4477 1,~~171~~166,~~385~~090.5690 0.~~99777305~~99326312 2,~~614~~659.4477 B5 1,~~307~~329.2288 ~~585~~583,~~692~~045.7845 0.~~99777305~~99326312 1,~~307~~329.2288 B6 1,~~962~~996.6467 ~~879~~875,~~352~~377.3669 0.~~99777306~~99326312 1,~~962~~996.6467 3B1 ~~848~~864.1703 1,~~126~~124,~~151~~435.8351 0.~~99924741~~99772450 ~~848~~864.1703 3B2 ~~329~~335.6480 437,~~670~~003.3633 0.~~99924740~~99772450 ~~329~~335.6480 3B3 ~~176~~180.8617 234,~~823~~465.1426 0.~~99924740~~99772451 ~~176~~180.8617 3B4 ~~141~~144.4913 187,~~858~~572.5121 0.~~99924739~~99772452 ~~141~~144.4913 3B5 7072.7407 93,~~929~~786.2610 0.~~99924745~~99772447 7072.7407 3B6 8384.0056 110,~~207~~039.0003 0.~~99924744~~99772445 8384.0056 Totals 48,~~541~~361,~~339~~620.5804 ~~613~~598,~~840~~543,~~264~~222.4212 0.~~99265609~~96791887 48,~~541~~361,~~339~~620.5804

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 302,850,000.00 ~~1000~~979.~~00000000~~88341298 3.~~44586026~~45694545 69.~~19650163~~82911805 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1PO 1,443,593.00 ~~1000~~990.~~00000000~~37257731 3.~~67769170~~72483796 1.~~15852598~~15738993 0.00000000 2A1 86,783,000.00 ~~1000~~977.~~00000000~~56740779 1.~~16513972~~17114423 614.~~76256075~~79354182 0.00000000 2A2 9,982,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A3 8,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A5 11,863,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A6 150,000,000.00 ~~1000~~983.~~00000000~~58930727 0.~~85236473~~85675733 410.~~94719047~~82230113 0.00000000 2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2PO 1,229,433.00 ~~1000~~980.~~00000000~~01344522 0.~~95807580~~95482226 0.~~46170064~~09636149 0.00000000 3A1 28,833,000.00 ~~1000~~970.~~00000000~~46783477 0.~~75259529~~74514515 039.~~06845490~~48991225 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3PO 288,873.00 ~~1000~~913.~~00000000~~63003811 10.~~03214908~~99192379 03.~~05182208~~27448394 0.00000000 AR 100.00 ~~1000~~0.00000000 ~~147~~0.00000000 ~~853~~0.00000000 0.00000000 B1 6,458,000.00 ~~1000~~995.~~00000000~~52867761 2.~~22694642~~26555745 0.00000000 0.00000000 B2 2,348,000.00 ~~1000~~995.~~00000000~~52867547 2.~~22694634~~26555792 0.00000000 0.00000000 B3 1,468,000.00 ~~1000~~995.~~00000000~~52867847 2.~~22694823~~26555858 0.00000000 0.00000000 B4 1,174,000.00 ~~1000~~995.~~00000000~~52867973 2.~~22695060~~26556218 0.00000000 0.00000000 B5 587,000.00 ~~1000~~995.~~00000000~~52867121 2.~~22695060~~26555366 0.00000000 0.00000000 B6 881,315.00 ~~1000~~995.~~00000000~~52868157 2.~~22694496~~26555772 0.00000000 0.00000000 3B1 1,127,000.00 ~~1000~~998.~~00000000~~49115350 0.~~75259095~~76666371 0.00000000 0.00000000 3B2 438,000.00 ~~1000~~998.~~00000000~~49116438 0.~~75260274~~76666667 0.00000000 0.00000000 3B3 235,000.00 ~~1000~~998.~~00000000~~49114894 0.~~75259574~~76668085 0.00000000 0.00000000 3B4 188,000.00 ~~1000~~998.~~00000000~~49117021 0.~~75260638~~76664894 0.00000000 0.00000000 3B5 94,000.00 ~~1000~~998.~~00000000~~49117021 0.~~75255319~~76670213 0.00000000 0.00000000 3B6 110,290.00 ~~1000~~998.~~00000000~~49115967 0.~~75256143~~76670596 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 913.~~64236186~~28606350 ~~990~~966.~~35763814~~59734951 0.~~99035764~~96659735 913.~~64236186~~28606350 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1PO 0.00000000 4.~~83622461~~88222789 ~~995~~985.~~16377539~~49034250 0.~~99516378~~98549034 4.~~83622461~~88222789 2A1 0.00000000 715.~~92770047~~96468606 ~~992~~961.~~07229953~~60272173 0.~~99207230~~96160272 715.~~92770047~~96468606 2A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A6 0.00000000 511.~~79955520~~67905847 ~~994~~971.~~20044480~~91024880 0.~~99420044~~97191025 511.~~79955520~~67905847 2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2PO 0.00000000 1.~~41977643~~05119189 ~~998~~978.~~58022357~~96225333 0.~~99858022~~97896225 1.~~41977643~~05119189 3A1 0.00000000 040.~~82105019~~23505705 ~~999~~930.~~17894981~~23277772 0.~~99917895~~93023278 040.~~82105019~~23505705 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3PO 0.00000000 14.~~08397116~~26640773 ~~998~~909.~~91602884~~36363038 0.~~99891603~~90936363 14.~~08397116~~26640773 AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 B1 0.00000000 2.~~22694642~~26555745 ~~997~~993.~~77305358~~26311861 0.~~99777305~~99326312 2.~~22694642~~26555745 B2 0.00000000 2.~~22694634~~26555792 ~~997~~993.~~77305366~~26311755 0.~~99777305~~99326312 2.~~22694634~~26555792 B3 0.00000000 2.~~22694823~~26555858 ~~997~~993.~~77305177~~26311989 0.~~99777305~~99326312 2.~~22694823~~26555858 B4 0.00000000 2.~~22695060~~26556218 ~~997~~993.~~77304940~~26311755 0.~~99777305~~99326312 2.~~22695060~~26556218 B5 0.00000000 2.~~22695060~~26555366 ~~997~~993.~~77304940~~26311755 0.~~99777305~~99326312 2.~~22695060~~26555366 B6 0.00000000 2.~~22694496~~26555772 ~~997~~993.~~77305504~~26312385 0.~~99777306~~99326312 2.~~22694496~~26555772 3B1 0.00000000 0.~~75259095~~76666371 ~~999~~997.~~24740905~~72449867 0.~~99924741~~99772450 0.~~75259095~~76666371 3B2 0.00000000 0.~~75260274~~76666667 ~~999~~997.~~24739726~~72449772 0.~~99924740~~99772450 0.~~75260274~~76666667 3B3 0.00000000 0.~~75259574~~76668085 ~~999~~997.~~24740426~~72451064 0.~~99924740~~99772451 0.~~75259574~~76668085 3B4 0.00000000 0.~~75260638~~76664894 ~~999~~997.~~24739362~~72452128 0.~~99924739~~99772452 0.~~75260638~~76664894 3B5 0.00000000 0.~~75255319~~76670213 ~~999~~997.~~24744681~~72446809 0.~~99924745~~99772447 0.~~75255319~~76670213 3B6 0.00000000 0.~~75256143~~76670596 ~~999~~997.~~24743857~~72445371 0.~~99924744~~99772445 0.~~75256143~~76670596 (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 1A1 302,850,000.00 6.00000% ~~302~~296,~~850~~757,~~000~~691.0062 1,~~514~~483,~~250~~788.0046 0.00 0.00 1AX 0.00 0.~~30185~~30063% ~~276~~270,~~142~~305,~~822~~926.0063 6967,~~460~~719.8036 0.00 0.00 1PO 1,443,593.00 0.00000% 1,~~443~~429,~~593~~694.0092 0.00 0.00 0.00 2A1 86,783,000.00 6.50000% 8684,~~783~~836,~~000~~232.0035 ~~470~~459,~~074~~529.5859 0.00 0.00 2A2 9,982,000.00 6.50000% 9,982,000.00 54,069.17 0.00 0.00 2A3 8,000,000.00 6.50000% 8,000,000.00 43,333.33 0.00 0.00 2A4 2,000,000.00 6.50000% 2,000,000.00 10,833.33 0.00 0.00 2A5 11,863,000.00 6.50000% 11,863,000.00 64,257.92 0.00 0.00 2A6 150,000,000.00 6.50000% ~~150~~147,~~000~~538,~~000~~396.0009 ~~812~~799,~~500~~166.0031 0.00 0.00 2AX 0.00 0.~~29199~~28644% ~~233~~229,~~442~~661,~~957~~092.0001 5654,~~803~~819.2220 0.00 0.00 2PO 1,229,433.00 0.00000% 1,~~229~~204,~~433~~860.0087 0.00 0.00 0.00 3A1 28,833,000.00 7.25000% 2827,~~833~~981,~~000~~499.0008 ~~174~~169,~~199~~054.3889 0.00 0.00 3AX 0.00 0.~~44131~~44003% 2423,~~503~~878,~~551~~822.0085 98,~~011~~756.3411 0.00 0.00 3PO 288,873.00 0.00000% ~~288~~263,~~873~~923.0005 0.00 0.00 0.00 AR 100.00 6.50000% ~~100~~0.00 0.5400 0.00 0.00 B1 6,458,000.00 6.~~23505~~23565% 6,~~458~~429,~~000~~124.0020 33,~~554~~408.9614 0.00 0.00 B2 2,348,000.00 6.~~23505~~23565% 2,~~348~~337,~~000~~501.0033 12,~~199~~146.9153 0.00 0.00 B3 1,468,000.00 6.~~23505~~23565% 1,~~468~~461,~~000~~436.0010 7,~~627~~594.5417 0.00 0.00 B4 1,174,000.00 6.~~23505~~23565% 1,~~174~~168,~~000~~750.0067 6,~~099~~073.9627 0.00 0.00 B5 587,000.00 6.~~23505~~23565% ~~587~~584,~~000~~375.0033 3,~~049~~036.9863 0.00 0.00 B6 881,315.00 6.~~23505~~23565% ~~881~~877,~~315~~374.0036 4,~~579~~559.2017 0.00 0.00 3B1 1,127,000.00 7.25000% 1,~~127~~125,~~000~~299.0053 6,~~808~~798.9668 0.00 0.00 3B2 438,000.00 7.25000% ~~438~~437,~~000~~339.0013 2,~~646~~642.2526 0.00 0.00 3B3 235,000.00 7.25000% ~~235~~234,~~000~~645.0042 1,~~419~~417.7965 0.00 0.00 3B4 188,000.00 7.25000% ~~188~~187,~~000~~716.0034 1,~~135~~134.8312 0.00 0.00 3B5 94,000.00 7.25000% 9493,~~000~~858.0017 567.9206 0.00 0.00 3B6 110,290.00 7.25000% 110,~~290~~123.0059 ~~666~~665.3433 0.00 0.00 Totals 618,381,604.00 3,~~359~~295,~~150~~370.2568 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 1A1 0.00 0.00 1,~~514~~483,~~250~~788.0046 0.00 ~~299~~292,~~929~~734,~~810~~007.7130 1AX 0.00 0.00 6967,~~460~~719.8036 0.00 ~~273~~266,~~350~~409,~~122~~284.8319 1PO 0.00 0.00 0.00 0.00 1,~~436~~422,~~611~~646.4696 2A1 0.00 0.00 ~~470~~459,~~074~~529.5859 0.00 8683,~~095~~450,~~010~~769.3700 2A2 0.00 0.00 54,069.17 0.00 9,982,000.00 2A3 0.00 0.00 43,333.33 0.00 8,000,000.00 2A4 0.00 0.00 10,833.33 0.00 2,000,000.00 2A5 0.00 0.00 64,257.92 0.00 11,863,000.00 2A6 0.00 0.00 ~~812~~799,~~500~~166.0031 0.00 ~~149~~145,~~130~~786,~~066~~537.7232 2AX 0.00 0.00 5654,~~803~~819.2220 0.00 ~~231~~226,~~935~~562,~~296~~516.6639 2PO 0.00 0.00 0.00 0.00 1,~~227~~203,~~687~~568.4850 3A1 0.00 0.00 ~~174~~169,~~199~~054.3889 0.00 2826,~~809~~821,~~326~~401.6668 3AX 0.00 0.00 98,~~011~~756.3411 0.00 2422,~~484~~740,~~948~~576.2306 3PO 0.00 0.00 0.00 0.00 ~~288~~262,~~559~~690.8760 AR 0.00 0.00 0.5400 0.00 0.00 B1 0.00 0.00 33,~~554~~408.9614 0.00 6,~~443~~414,~~618~~493.3822 B2 0.00 0.00 12,~~199~~146.9153 0.00 2,~~342~~332,~~771~~181.1380 B3 0.00 0.00 7,~~627~~594.5417 0.00 1,~~464~~458,~~730~~110.8426 B4 0.00 0.00 6,~~099~~073.9627 0.00 1,~~171~~166,~~385~~090.5690 B5 0.00 0.00 3,~~049~~036.9863 0.00 ~~585~~583,~~692~~045.7845 B6 0.00 0.00 4,~~579~~559.2017 0.00 ~~879~~875,~~352~~377.3669 3B1 0.00 0.00 6,~~808~~798.9668 0.00 1,~~126~~124,~~151~~435.8351 3B2 0.00 0.00 2,~~646~~642.2526 0.00 437,~~670~~003.3633 3B3 0.00 0.00 1,~~419~~417.7965 0.00 234,~~823~~465.1426 3B4 0.00 0.00 1,~~135~~134.8312 0.00 187,~~858~~572.5121 3B5 0.00 0.00 567.9206 0.00 93,~~929~~786.2610 3B6 0.00 0.00 ~~666~~665.3433 0.00 110,~~207~~039.0003 Totals 0.00 0.00 3,~~359~~295,~~150~~370.2568 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 1A1 302,850,000.00 6.00000% ~~1000~~979.~~00000000~~88341298 54.~~00000000~~89941707 0.00000000 0.00000000 1AX 0.00 0.~~30185~~30063% ~~1000~~978.~~00000000~~86276628 0.~~25153940~~24523310 0.00000000 0.00000000 1PO 1,443,593.00 0.00000% ~~1000~~990.~~00000000~~37257731 0.00000000 0.00000000 0.00000000 2A1 86,783,000.00 6.50000% ~~1000~~977.~~00000000~~56740779 5.~~41666663~~29515677 0.00000000 0.00000000 2A2 9,982,000.00 6.50000% 1000.00000000 5.41666700 0.00000000 0.00000000 2A3 8,000,000.00 6.50000% 1000.00000000 5.41666625 0.00000000 0.00000000 2A4 2,000,000.00 6.50000% 1000.00000000 5.41666500 0.00000000 0.00000000 2A5 11,863,000.00 6.50000% 1000.00000000 5.41666695 0.00000000 0.00000000 2A6 150,000,000.00 6.50000% ~~1000~~983.~~00000000~~58930727 5.~~41666667~~32777540 0.00000000 0.00000000 2AX 0.00 0.~~29199~~28644% ~~1000~~983.~~00000000~~79961838 0.~~24332805~~23482910 0.00000000 0.00000000 2PO 1,229,433.00 0.00000% ~~1000~~980.~~00000000~~01344522 0.00000000 0.00000000 0.00000000 3A1 28,833,000.00 7.25000% ~~1000~~970.~~00000000~~46783477 65.~~04166684~~86324316 0.00000000 0.00000000 3AX 0.00 0.~~44131~~44003% ~~1000~~974.~~00000000~~50458711 0.~~36775649~~35734045 0.00000000 0.00000000 3PO 288,873.00 0.00000% ~~1000~~913.~~00000000~~63003811 0.00000000 0.00000000 0.00000000 AR 100.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 B1 6,458,000.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52867761 5.~~19587488~~17314029 0.00000000 0.00000000 B2 2,348,000.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52867547 5.~~19587308~~17313884 0.00000000 0.00000000 B3 1,468,000.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52867847 5.~~19587193~~17314033 0.00000000 0.00000000 B4 1,174,000.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52867973 5.~~19587734~~17314310 0.00000000 0.00000000 B5 587,000.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52867121 5.~~19587734~~17313458 0.00000000 0.00000000 B6 881,315.00 6.~~23505~~23565% ~~1000~~995.~~00000000~~52868157 5.~~19587208~~17314468 0.00000000 0.00000000 3B1 1,127,000.00 7.25000% ~~1000~~998.~~00000000~~49115350 6.~~04166815~~03254658 0.00000000 0.00000000 3B2 438,000.00 7.25000% ~~1000~~998.~~00000000~~49116438 6.~~04166667~~03255708 0.00000000 0.00000000 3B3 235,000.00 7.25000% ~~1000~~998.~~00000000~~49114894 6.~~04165957~~03255319 0.00000000 0.00000000 3B4 188,000.00 7.25000% ~~1000~~998.~~00000000~~49117021 6.~~04164894~~03255319 0.00000000 0.00000000 3B5 94,000.00 7.25000% ~~1000~~998.~~00000000~~49117021 6.~~04170213~~03255319 0.00000000 0.00000000 3B6 110,290.00 7.25000% ~~1000~~998.~~00000000~~49115967 6.~~04170822~~03255055 0.00000000 0.00000000 (5) All classes are per $1,000 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 1A1 0.00000000 0.00000000 54.~~00000000~~89941707 0.00000000 ~~990~~966.~~35763814~~59734951 1AX 0.00000000 0.00000000 0.~~25153940~~24523310 0.00000000 ~~989~~964.~~88675806~~75179858 1PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~985.~~16377539~~49034250 2A1 0.00000000 0.00000000 5.~~41666663~~29515677 0.00000000 ~~992~~961.~~07229953~~60272173 2A2 0.00000000 0.00000000 5.41666700 0.00000000 1000.00000000 2A3 0.00000000 0.00000000 5.41666625 0.00000000 1000.00000000 2A4 0.00000000 0.00000000 5.41666500 0.00000000 1000.00000000 2A5 0.00000000 0.00000000 5.41666695 0.00000000 1000.00000000 2A6 0.00000000 0.00000000 5.~~41666667~~32777540 0.00000000 ~~994~~971.~~20044480~~91024880 2AX 0.00000000 0.00000000 0.~~24332805~~23482910 0.00000000 ~~993~~970.~~54163279~~52624462 2PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~978.~~58022357~~96225333 3A1 0.00000000 0.00000000 65.~~04166684~~86324316 0.00000000 ~~999~~930.~~17894981~~23277772 3AX 0.00000000 0.00000000 0.~~36775649~~35734045 0.00000000 ~~999~~928.~~24081330~~05226720 3PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~909.~~91602884~~36363038 AR 0.00000000 0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 B1 0.00000000 0.00000000 5.~~19587488~~17314029 0.00000000 ~~997~~993.~~77305358~~26311861 B2 0.00000000 0.00000000 5.~~19587308~~17313884 0.00000000 ~~997~~993.~~77305366~~26311755 B3 0.00000000 0.00000000 5.~~19587193~~17314033 0.00000000 ~~997~~993.~~77305177~~26311989 B4 0.00000000 0.00000000 5.~~19587734~~17314310 0.00000000 ~~997~~993.~~77304940~~26311755 B5 0.00000000 0.00000000 5.~~19587734~~17313458 0.00000000 ~~997~~993.~~77304940~~26311755 B6 0.00000000 0.00000000 5.~~19587208~~17314468 0.00000000 ~~997~~993.~~77305504~~26312385 3B1 0.00000000 0.00000000 6.~~04166815~~03254658 0.00000000 ~~999~~997.~~24740905~~72449867 3B2 0.00000000 0.00000000 6.~~04166667~~03255708 0.00000000 ~~999~~997.~~24739726~~72449772 3B3 0.00000000 0.00000000 6.~~04165957~~03255319 0.00000000 ~~999~~997.~~24740426~~72451064 3B4 0.00000000 0.00000000 6.~~04164894~~03255319 0.00000000 ~~999~~997.~~24739362~~72452128 3B5 0.00000000 0.00000000 6.~~04170213~~03255319 0.00000000 ~~999~~997.~~24744681~~72446809 3B6 0.00000000 0.00000000 6.~~04170822~~03255055 0.00000000 ~~999~~997.~~24743857~~72445371 (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 711,~~977~~750,~~347~~749.0231 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7454,~~700~~086.7199 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 811,~~052~~804,~~047~~836.7330 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~151~~147,~~557~~845.9058 Payment of Interest and Principal 711,~~900~~656,~~489~~990.8372 Total Withdrawals (Pool Distribution Amount) 811,~~052~~804,~~047~~836.7330 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~151~~147,~~557~~845.9058 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~151~~147,~~557~~845.9058

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 ~~358~~307,~~370~~030.7614 0.00 0.00 ~~358~~307,~~370~~030.7614 30 Days 2017 0 0 0 2017 85,~~736~~950,~~355~~965.3079 0.00 0.00 0.00 85,~~736~~950,~~355~~965.3079 60 Days 4 0 1 0 0 41 ~~896,115.95~~ 0.00 101,642.14 0.00 0.00 ~~896~~101,~~115~~642.9514 90 Days 12 0 0 0 12 50322,~~324~~334.5732 0.00 0.00 0.00 50322,~~324~~334.5732 120 Days 0 1 01 0 2 0.00 ~~1 265~~224,~~501~~759.1163 050,298.0094 0.00 ~~0.00 265~~275,~~501~~058.1157 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 01 0 01 0.00 0.00 0265,500.00 0.00 0265,500.00 Totals 2619 13 02 0 2724 96,~~948~~273,~~296~~300.9311 ~~358~~633,~~370~~431.7691 0315,798.0094 0.00 107,~~306~~222,~~667~~530.6996 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.~~062854~~064144% 0.000000% 0.000000% 0.~~062854~~064144% 0.~~058285~~051205% 0.000000% 0.000000% 0.~~058285~~051205% 30 Days 1.~~257071~~090443% 0.000000% 0.000000% 0.000000% 1.~~257071~~090443% 10.~~420877~~992471% 0.000000% 0.000000% 0.000000% 10.~~420877~~992471% 60 Days 0.~~251414~~000000% 0.~~000000~~064144% 0.000000% 0.000000% 0.~~251414~~064144% 0.~~145744~~000000% 0.~~000000~~016951% 0.000000% 0.000000% 0.~~145744~~016951% 90 Days 0.~~062854~~128287% 0.000000% 0.000000% 0.000000% 0.~~062854~~128287% 0.~~008185~~053757% 0.000000% 0.000000% 0.000000% 0.~~008185~~053757% 120 Days 0.~~062854~~000000% 0.~~000000~~064144% 0.~~000000~~064144% 0.000000% 0.~~062854~~128287% 0.~~043181~~000000% 0.~~000000~~037484% 0.~~000000~~008389% 0.000000% 0.~~043181~~045873% 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~~064144% 0.000000% 0.~~000000~~064144% 0.000000% 0.000000% 0.~~000000~~044279% 0.000000% 0.~~000000~~044279% Totals 1.~~634192~~218730% 0.~~062854~~192431% 0.~~000000~~128287% 0.000000% 1.~~697046~~539448% 1.~~617986~~046228% 0.~~058285~~105640% 0.~~000000~~052667% 0.000000% 1.~~676272~~204536%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 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 9 0 0 0 9 43,~~458~~995,~~797~~182.5044 0.00 0.00 0.00 43,~~458~~995,~~797~~182.5044 60 Days 10 0 0 0 10 ~~348,828~~0.1000 0.00 0.00 0.00 ~~348,828~~0.1000 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 109 0 0 0 109 43,~~807~~995,~~625~~182.6044 0.00 0.00 0.00 43,~~807~~995,~~625~~182.6044 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~282051~~298701% 0.000000% 0.000000% 0.000000% 1.~~282051~~298701% 1.~~442999~~323865% 0.000000% 0.000000% 0.000000% 1.~~442999~~323865% 60 Days 0.~~142450~~000000% 0.000000% 0.000000% 0.000000% 0.~~142450~~000000% 0.~~112891~~000000% 0.000000% 0.000000% 0.000000% 0.~~112891~~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 1.~~424501~~298701% 0.000000% 0.000000% 0.000000% 1.~~424501~~298701% 1.~~555890~~323865% 0.000000% 0.000000% 0.000000% 1.~~555890~~323865% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 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 ~~358~~307,~~370~~030.7614 0.00 0.00 ~~358~~307,~~370~~030.7614 30 Days 92 0 0 0 92 4971,~~074,106~~573.0411 0.00 0.00 0.00 4971,~~074,106~~573.0411 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 92 1 0 0 103 4971,~~074,106~~573.0411 ~~358~~307,~~370~~030.7614 0.00 0.00 41,~~432~~278,~~476~~603.8025 0-29 Days 0.~~151057~~153846% 0.000000% 0.000000% 0.~~151057~~153846% 0.~~130529~~114335% 0.000000% 0.000000% 0.~~130529~~114335% 30 Days 10.~~359517~~307692% 0.000000% 0.000000% 0.000000% 10.~~359517~~307692% 10.~~483903~~361803% 0.000000% 0.000000% 0.000000% 10.~~483903~~361803% 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 10.~~359517~~307692% 0.~~151057~~153846% 0.000000% 0.000000% 10.~~510574~~461538% 10.~~483903~~361803% 0.~~130529~~114335% 0.000000% 0.000000% 10.~~614432~~476138% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 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 26 0 0 0 26 ~~203~~984,~~451~~210.7624 0.00 0.00 0.00 ~~203~~984,~~451~~210.7624 60 Days 3 0 1 0 0 31 ~~547,287.85~~ 0.00 101,642.14 0.00 0.00 ~~547~~101,~~287~~642.8514 90 Days 12 0 0 0 12 50322,~~324~~334.5732 0.00 0.00 0.00 50322,~~324~~334.5732 120 Days 0 1 01 0 2 0.00 ~~1 265~~224,~~501~~759.1163 050,298.0094 0.00 ~~0.00 265~~275,~~501~~058.1157 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 01 0 01 0.00 0.00 0265,500.00 0.00 0265,500.00 Totals 78 02 02 0 712 1,~~066~~306,~~565~~544.2956 0326,401.0077 0315,798.0094 0.00 1,~~066~~948,~~565~~745.2927 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~881057~~777778% 0.000000% 0.000000% 0.000000% 02.~~881057~~777778% 03.~~649839~~359858% 0.000000% 0.000000% 0.000000% 03.~~649839~~359858% 60 Days 10.~~321586~~000000% 0.~~000000~~462963% 0.000000% 0.000000% 10.~~321586~~462963% 10.~~748074~~000000% 0.~~000000~~346982% 0.000000% 0.000000% 10.~~748074~~346982% 90 Days 0.~~440529~~925926% 0.000000% 0.000000% 0.000000% 0.~~440529~~925926% 01.~~160740~~100372% 0.000000% 0.000000% 0.000000% 01.~~160740~~100372% 120 Days 0.~~440529~~000000% 0.~~000000~~462963% 0.~~000000~~462963% 0.000000% 0.~~440529~~925926% 0.~~848028~~000000% 0.~~000000~~767276% 0.~~000000~~171709% 0.000000% 0.~~848028~~938984% 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~~462963% 0.000000% 0.~~000000~~462963% 0.000000% 0.000000% 0.~~000000~~906353% 0.000000% 0.~~000000~~906353% Totals 3.~~083700~~703704% 0.~~000000~~925926% 0.~~000000~~925926% 0.000000% 35.~~083700~~555556% 34.~~406682~~460230% 01.~~000000~~114257% 01.~~000000~~078062% 0.000000% 36.~~406682~~652550%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 7454,~~700~~086.7199

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~812701~~808085% Weighted Average Pass-Through Rate 6.~~518596~~515757% Weighted Average Maturity(Stepdown Calculation ) ~~265~~263 Beginning Scheduled Collateral Loan Count 1,~~598~~577 Number Of Loans Paid In Full 718 Ending Scheduled Collateral Loan Count 1,~~591~~559 Beginning Scheduled Collateral Balance ~~618~~606,~~381~~904,~~604~~843.0015 Ending Scheduled Collateral Balance ~~613~~598,~~840~~543,~~265~~223.4312 Ending Actual Collateral Balance at 30-~~Apr~~Jun-2002 ~~614~~599,~~856~~611,~~692~~156.1696 Monthly P &I Constant 4,~~842~~779,~~168~~566.7994 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 711,~~780~~536,~~679~~431.1653 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~613~~598,~~840~~543,~~265~~223.4312 Scheduled Principal 1,~~331~~336,~~461~~350.0769 Unscheduled Principal 37,~~209~~025,~~878~~269.5134

~~Current $ Current %~~ Fraud Group 1 & 2 $5,870,674.00 ~~1.007752%~~ Fraud Group 3 $626,283.00 ~~2.001638%~~ Special ~~Haz~~Hazard Group 1 & 2 $5,870,674.00 ~~1.007752%~~ Special ~~Haz~~Hazard Group 3 $577,376.00 ~~1.845328%~~ Bankruptcy Group 1 & 2 $111,261.00 ~~0.019099%~~ Bankruptcy Group 3 $100,000.00 ~~0.319606%~~

Miscellaneous Reporting Senior Prepayment Percentage Gr 100.000000% Senior Prepayment Percentage Gr 100.000000% Senior Prepayment Percentage Gr 100.000000% Senior Percentage Group 1 97.~~789550~~760442% Senior Percentage Group 2 97.~~790070~~757787% Senior Percentage Group 3 92.~~933863~~744623% Junior Percentage Group 1 2.~~210450~~239558% Junior Percentage Group 2 2.~~209930~~242213% Junior Percentage Group 3 7.~~066137~~255377%

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~496378~~494720 7.~~010448~~004426 8.~~213236~~196905 Weighted Average Net Rate 6.~~240058~~238324 6.~~718073~~713461 7.~~528448~~532369 Weighted Average Maturity ~~176~~174 ~~356~~354 ~~350~~348 Beginning Loan Count ~~706~~699 ~~665~~655 ~~227~~223 Loans Paid In Full 46 35 07 Ending Loan Count ~~702~~693 ~~662~~650 ~~227~~216 Beginning Scheduled Balance ~~311~~304,~~139~~985,~~259~~699.4468 ~~275~~271,~~928~~484,~~182~~738.0665 3130,~~314~~434,~~163~~404.5182 Ending scheduled Balance ~~308~~300,~~188~~930,~~499~~983.4053 ~~274~~268,~~363~~340,~~238~~845.8937 3129,~~288~~271,~~527~~394.1422 Record Date 0406/30/2002 0406/30/2002 0406/30/2002 Principal And Interest Constant 2,~~756~~726,~~875~~960.7199 1,~~847~~821,~~319~~263.9497 ~~237~~231,~~973~~341.1498 Scheduled Principal 1,~~072~~076,~~477~~296.0895 ~~235~~236,~~336~~601.3569 23,~~647~~452.6405 Unscheduled Principal 12,~~878~~978,~~282~~419.9620 12,~~329~~907,~~606~~291.8259 1,~~988~~139,558.7355 Scheduled Interest 1,~~684~~650,~~398~~664.6304 1,~~611~~584,~~983~~662.5928 ~~214~~207,~~325~~889.5093 Servicing Fees 6665,~~459~~164.3850 6765,~~228~~827.9018 1716,~~869~~853.6290 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~617~~585,~~939~~499.2554 1,~~544~~518,~~754~~835.6910 ~~196~~191,~~455~~036.8803 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing ~~Fee~~FeePass-Through Rate 0.00 0.00 0.00 ~~Pass-Through Rate~~ 6.~~240058~~238324 6.~~718073~~713461 7.~~528448~~532369

Group Level Collateral Statement Group Total Collateral Description Fixed 30 Year Weighted Average Coupon Rate 6.~~812701~~808085 Weighted Average Net Rate 6.~~518596~~515757 Weighted Average Maturity ~~265~~263 Beginning Loan Count 1,~~598~~577 Loans Paid In Full 718 Ending Loan Count 1,~~591~~559 Beginning Scheduled Balance ~~618~~606,~~381~~904,~~605~~843.0115 Ending scheduled Balance ~~613~~598,~~840~~543,~~265~~223.4312 Record Date 0406/30/2002 Principal And Interest Constant 4,~~842~~779,~~168~~566.7994 Scheduled Principal 1,~~331~~336,~~461~~350.0769 Unscheduled Principal 37,~~209~~025,~~878~~269.5134 Scheduled Interest 3,~~510~~443,~~707~~216.7225 Servicing Fees ~~151~~147,~~557~~845.9058 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 3,~~359~~295,~~149~~370.8267 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing ~~Fee 0.00 Pass~~FeePass-Through Rate 0.00 6.~~518596~~515757

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PAS THR CERTS SER 2002 2