8-K 1 mst02003.txt OCTOBER 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): October 25, 2002 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-07 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 October 25, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, 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 October 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 2002-3 Trust By: Wells Fargo Bank, N. A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 11/8/02 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 October 25, 2002 distribution.

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: MASTR Series: 2002-3 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 1-A-1 55265KEB1 SEQ 6.00000% ~~256~~247,~~614~~537,~~223~~444.0119 1,~~283~~237,~~071~~687.1222 915,~~076~~386,~~778~~853.8237 1-A-X 55265KEC9 IO 6.00000% 0.00 6461,~~957~~841.0682 0.00 1-PO 55265KED7 PO 0.00000% ~~492~~491,~~929~~039.4014 0.00 12,~~890~~082.2625 2-A-1 55265KEE5 SEQ 4.75000% 14,~~343~~303,~~524~~992.4234 56,~~776~~619.4597 392,~~532~~321,683.0881 2-A-2 55265KEF2 SEQ 5.75000% 2116,~~762~~866,~~725~~724.6457 ~~104~~80,~~279~~819.7372 41,~~896~~417,~~001~~203.0722 2-A-3 55265KEG0 SEQ 5.75000% 1917,~~218~~860,~~246~~145.1007 9285,~~087~~579.4386 1,~~358~~265,~~101~~632.0446 2-A-4 55265KEH8 SEQ 5.00000% 23,~~889~~751,~~298~~048.9427 9998,~~538~~962.7570 ~~138~~152,~~250~~420.6738 2-A-5 55265KEJ4 SEQ 2.~~36000~~36375% 3431,~~388~~958,~~283~~157.8461 6762,~~630~~950.2991 2,~~430~~264,~~126~~667.2302 2-A-6 55265KEK1 IO 6.~~14000~~13625% 0.00 ~~175~~163,~~953~~419.3937 0.00 2-A-7 55265KEL9 SEQ 2.~~31000~~31375% 11,~~731~~679,~~090~~010.4138 22,~~582~~518.3559 52885,~~080~~817.0385 2-A-8 55265KEM7 IO 6.~~19000~~18625% 0.00 60,~~512~~207.8773 0.00 2-A-9 55265KEN5 SEQ 5.75000% ~~757~~760,~~204~~832.7299 3,~~628~~645.2766 (3,~~628~~645.2766) 2-A-10 55265KEP0 SEQ 5.75000% 0.00 0.00 0.00 2-A-11 55265KEQ8 SEQ 6.50000% 21,339,000.00 115,586.25 0.00 2-A-12 55265KER6 SEQ 2.~~41000~~41375% 1514,~~037~~155,~~015~~383.7327 3028,~~199~~472.3496 ~~881~~821,~~632~~605.4704 2-A-13 55265KES4 IO 6.~~09000~~08625% 0.00 7671,~~312~~794.8533 0.00 2-A-14 55265KET2 SEQ 5.87500% 4845,~~118~~297,~~450~~226.3546 ~~235~~221,~~579~~767.9167 2,~~821~~629,~~223~~136.8914 2-A-15 55265KEU9 SEQ 6.50000% 10,000,000.00 54,166.67 0.00 2-A-16 55265KEV7 SEQ 6.50000% 26,160,000.00 141,700.00 0.00 2-A-X 55265KEW5 IO 6.50000% 0.00 6158,~~248~~194.1760 0.00 2-PO 55265KEX3 PO 0.00000% ~~535~~534,~~238~~579.3221 0.00 ~~659~~24,360.1114 A-R 55265KEY1 SEQ 6.50000% 0.00 0.00 0.00 A-LR 55265KEZ8 SEQ 6.50000% 0.00 0.00 0.00 B-1 55265KFA2 SUB 6.~~24599~~24632% 5,~~308~~296,~~173~~605.0152 27,~~628~~570.9922 11,~~567~~645.4910 B-2 55265KFB0 SUB 6.~~24599~~24632% 2,~~654~~648,~~584~~799.3654 13,~~817~~787.0970 5,~~784~~823.8364 B-3 55265KFC8 SUB 6.~~24599~~24632% 1,~~592~~588,~~153~~683.1959 8,~~287~~269.1451 3,~~469~~492.5988 B-4 55265KFD6 SUB 6.~~24599~~24632% ~~795~~793,~~578~~845.7302 4,~~140~~132.9817 1,~~733~~745.7135 B-5 55265KFE4 SUB 6.~~24599~~24632% ~~796~~794,~~574~~838.4557 4,~~146~~137.1634 1,~~735~~747.8853 B-6 55265KFF1 SUB 6.~~24599~~24632% ~~796~~794,~~533~~797.7394 4,~~145~~137.9513 1,~~735~~747.7944 Totals ~~516~~494,~~330~~612,~~828~~153.3568 2,~~807~~687,~~977~~970.2110 2127,~~718~~194,~~674~~017.6996

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~247~~232,~~537~~150,~~444~~590.1982 1016,~~359~~624,~~849~~540.9459 0.00 1-A-X 0.00 0.00 6461,~~957~~841.0682 0.00 1-PO 0.00 ~~491~~488,~~039~~956.1489 12,~~890~~082.2625 0.00 2-A-1 0.00 1411,~~303~~982,~~992~~308.3453 962,~~308~~378,303.5378 0.00 2-A-2 0.00 1615,~~866~~449,~~724~~521.5735 51,~~000~~498,~~280~~022.8094 0.00 2-A-3 0.00 1716,~~860~~594,~~145~~512.0761 1,~~450~~351,~~188~~212.4732 0.00 2-A-4 0.00 23,~~751~~598,~~048~~627.2789 ~~237~~251,~~789~~383.4208 0.00 2-A-5 0.00 3129,~~958~~693,~~157~~490.6158 2,~~497~~327,~~756~~617.5293 0.00 2-A-6 0.00 0.00 ~~175~~163,~~953~~419.3937 0.00 2-A-7 0.00 1110,~~679~~793,~~010~~192.3853 74908,~~662~~336.3844 0.00 2-A-8 0.00 0.00 60,~~512~~207.8773 0.00 2-A-9 0.00 ~~760~~764,~~832~~478.9965 0.00 0.00 2-A-10 0.00 0.00 0.00 0.00 2-A-11 0.00 21,339,000.00 115,586.25 0.00 2-A-12 0.00 1413,~~155~~333,~~383~~778.2722 ~~911~~850,~~831~~078.8100 0.00 2-A-13 0.00 0.00 7671,~~312~~794.8533 0.00 2-A-14 0.00 4542,~~297~~668,~~226~~090.4632 32,~~056~~850,~~803~~903.8081 0.00 2-A-15 0.00 10,000,000.00 54,166.67 0.00 2-A-16 0.00 26,160,000.00 141,700.00 0.00 2-A-X 0.00 0.00 6158,~~248~~194.1760 0.00 2-PO 0.00 ~~534~~510,~~579~~219.2107 ~~659~~24,360.1114 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 B-1 0.00 5,~~296~~284,~~605~~960.5242 39,~~196~~215.4832 0.00 B-2 0.00 2,~~648~~642,~~799~~975.5489 19,~~601~~611.9234 0.00 B-3 0.00 1,~~588~~585,~~683~~190.5972 11,~~756~~762.7339 0.00 B-4 0.00 ~~793~~792,~~845~~099.0268 5,~~874~~877.6952 0.00 B-5 0.00 ~~794~~793,~~838~~091.5704 5,~~882~~884.0487 0.00 B-6 0.00 ~~794~~793,~~797~~050.9450 5,~~881~~884.7457 0.00 Totals 0.00 ~~494~~467,~~612~~418,~~153~~135.6871 2429,~~526~~881,~~651~~988.9006 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) 1-A-1 264,859,000.00 ~~256~~247,~~614~~537,~~223~~444.0119 ~~887~~864,~~992~~978.9946 814,~~188~~521,~~785~~874.8391 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 1-PO 496,514.00 ~~492~~491,~~929~~039.4014 1,~~772~~781.3990 ~~117~~300.8735 0.00 0.00 2-A-1 14,399,000.00 14,~~343~~303,~~524~~992.4234 ~~662~~39,958.1099 382,~~869~~281,724.9882 0.00 0.00 2-A-2 24,430,000.00 2116,~~762~~866,~~725~~724.6457 8224,~~000~~391.0678 41,~~814~~392,~~001~~811.0144 0.00 0.00 2-A-3 20,124,000.00 1917,~~218~~860,~~246~~145.1007 2221,~~745~~783.9807 1,~~335~~243,~~355~~849.0539 0.00 0.00 2-A-4 24,123,000.00 23,~~889~~751,~~298~~048.9427 2,~~315~~623.4734 ~~135~~149,~~935~~797.2004 0.00 0.00 2-A-5 36,009,000.00 3431,~~388~~958,~~283~~157.8461 4038,~~700~~977.66 2,~~389~~225,~~425~~689.5736 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 11,815,000.00 11,~~731~~679,~~090~~010.4138 ~~872~~15,246.2600 51870,~~207~~571.7785 0.00 0.00 2-A-8 0.00 0.00 0.00 0.00 0.00 0.00 2-A-9 750,000.00 ~~757~~760,~~204~~832.7299 0.00 0.00 (3,~~628~~645.2766) 0.00 2-A-10 383,000.00 0.00 0.00 0.00 0.00 0.00 2-A-11 21,339,000.00 21,339,000.00 0.00 0.00 0.00 0.00 2-A-12 15,625,000.00 1514,~~037~~155,~~015~~383.7327 14,~~765~~140.9182 ~~866~~807,~~866~~464.5623 0.00 0.00 2-A-13 0.00 0.00 0.00 0.00 0.00 0.00 2-A-14 50,000,000.00 4845,~~118~~297,~~450~~226.3546 4745,250.9162 2,~~773~~583,~~972~~885.9853 0.00 0.00 2-A-15 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 2-A-16 26,160,000.00 26,160,000.00 0.00 0.00 0.00 0.00 2-A-X 0.00 0.00 0.00 0.00 0.00 0.00 2-PO 536,442.00 ~~535~~534,~~238~~579.3221 ~~549~~553.7835 ~~109~~23,806.3380 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 5,331,000.00 5,~~308~~296,~~173~~605.0152 11,~~567~~645.4910 0.00 0.00 0.00 B-2 2,666,000.00 2,~~654~~648,~~584~~799.3654 5,~~784~~823.8364 0.00 0.00 0.00 B-3 1,599,000.00 1,~~592~~588,~~153~~683.1959 3,~~469~~492.5988 0.00 0.00 0.00 B-4 799,000.00 ~~795~~793,~~578~~845.7302 1,~~733~~745.7135 0.00 0.00 0.00 B-5 800,000.00 ~~796~~794,~~574~~838.4557 1,~~735~~747.8853 0.00 0.00 0.00 B-6 799,959.10 ~~796~~794,~~533~~797.7394 1,~~735~~747.7944 0.00 0.00 0.00 Totals 533,044,015.10 ~~516~~494,~~330~~612,~~828~~153.3568 1,~~127~~095,~~655~~887.8093 2026,~~594~~101,~~647~~775.1572 (3,~~628~~645.2766) 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 1-A-1 915,~~076~~386,~~778~~853.8237 ~~247~~232,~~537~~150,~~444~~590.1982 0.~~93460084~~87650633 915,~~076~~386,~~778~~853.8237 1-A-X 0.00 0.00 0.00000000 0.00 1-PO 12,~~890~~082.2625 ~~491~~488,~~039~~956.1489 0.~~98897340~~98477966 12,~~890~~082.2625 2-A-1 392,~~532~~321,683.0881 1411,~~303~~982,~~992~~308.3453 0.~~99340179~~83216255 392,~~532~~321,683.0881 2-A-2 41,~~896~~417,~~001~~203.0722 1615,~~866~~449,~~724~~521.5735 0.~~69041034~~63239956 41,~~896~~417,~~001~~203.0722 2-A-3 1,~~358~~265,~~101~~632.0446 1716,~~860~~594,~~145~~512.0761 0.~~88750472~~82461303 1,~~358~~265,~~101~~632.0446 2-A-4 ~~138~~152,~~250~~420.6738 23,~~751~~598,~~048~~627.2789 0.~~98458103~~97826257 ~~138~~152,~~250~~420.6738 2-A-5 2,~~430~~264,~~126~~667.2302 3129,~~958~~693,~~157~~490.6158 0.~~88750472~~82461303 2,~~430~~264,~~126~~667.2302 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 52885,~~080~~817.0385 1110,~~679~~793,~~010~~192.3853 0.~~98849009~~91351608 52885,~~080~~817.0385 2-A-8 0.00 0.00 0.00000000 0.00 2-A-9 (3,~~628~~645.2766) ~~760~~764,~~832~~478.9965 1.~~01444399~~01930487 (3,~~628~~645.2766) 2-A-10 0.00 0.00 0.00000000 0.00 2-A-11 0.00 21,339,000.00 1.00000000 0.00 2-A-12 ~~881~~821,~~632~~605.4704 1413,~~155~~333,~~383~~778.2722 0.~~90594453~~85336181 ~~881~~821,~~632~~605.4704 2-A-13 0.00 0.00 0.00000000 0.00 2-A-14 2,~~821~~629,~~223~~136.8914 4542,~~297~~668,~~226~~090.4632 0.~~90594453~~85336181 2,~~821~~629,~~223~~136.8914 2-A-15 0.00 10,000,000.00 1.00000000 0.00 2-A-16 0.00 26,160,000.00 1.00000000 0.00 2-A-X 0.00 0.00 0.00000000 0.00 2-PO ~~659~~24,360.1114 ~~534~~510,~~579~~219.2107 0.~~99652751~~95111693 ~~659~~24,360.1114 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 B-1 11,~~567~~645.4910 5,~~296~~284,~~605~~960.5242 0.~~99354821~~99136380 11,~~567~~645.4910 B-2 5,~~784~~823.8364 2,~~648~~642,~~799~~975.5489 0.~~99354821~~99136380 5,~~784~~823.8364 B-3 3,~~469~~492.5988 1,~~588~~585,~~683~~190.5972 0.~~99354821~~99136380 3,~~469~~492.5988 B-4 1,~~733~~745.7135 ~~793~~792,~~845~~099.0268 0.~~99354821~~99136380 1,~~733~~745.7135 B-5 1,~~735~~747.8853 ~~794~~793,~~838~~091.5704 0.~~99354821~~99136380 1,~~735~~747.8853 B-6 1,~~735~~747.7944 ~~794~~793,~~797~~050.9450 0.~~99354822~~99136381 1,~~735~~747.7944 Totals 2127,~~718~~194,~~674~~017.6996 ~~494~~467,~~612~~418,~~153~~135.6871 0.~~92790115~~87688469 2127,~~718~~194,~~674~~017.6996

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 264,859,000.00 ~~968~~934.~~87107106~~60084116 3.~~35270083~~26580732 3054.~~91752906~~82870097 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-PO 496,514.00 ~~992~~988.~~78046540~~97340256 3.~~56966772~~58882126 0.~~23739512~~60491748 0.00000000 2-A-1 14,399,000.00 ~~996~~993.~~14726162~~40178762 02.~~04598236~~77512258 2158.~~69949163~~46411695 0.00000000 2-A-2 24,430,000.00 ~~890~~690.~~81971510~~41033852 30.~~35653131~~99843553 ~~197~~57.~~05284527~~01233893 0.00000000 2-A-3 20,124,000.00 ~~954~~887.~~99135858~~50472421 1.~~13029119~~08244236 6661.~~35634317~~80925214 0.00000000 2-A-4 24,123,000.00 ~~990~~984.~~31210629~~58103345 0.~~09598599~~10874850 56.~~63508685~~20971853 0.00000000 2-A-5 36,009,000.00 ~~954~~887.~~99135883~~50472410 1.~~13029132~~08244217 6661.~~35634341~~80925213 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 11,815,000.00 ~~992~~988.~~89804570~~49008718 01.~~07382649~~29039357 473.~~33413204~~68360982 0.00000000 2-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 750,000.00 ~~1009~~1014.~~60629333~~44398667 0.00000000 0.00000000 (4.~~83769333~~86088000) 2-A-10 383,000.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-11 21,339,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-12 15,625,000.00 ~~962~~905.~~36900672~~94452928 0.~~94501824~~90501248 5551.~~47945984~~67771072 0.00000000 2-A-13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-14 50,000,000.00 ~~962~~905.~~36900700~~94452920 0.~~94501820~~90501240 5551.~~47945960~~67771060 0.00000000 2-A-15 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-16 26,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-PO 536,442.00 ~~997~~996.~~75617867~~52750903 1.~~02486382~~03151878 044.~~20380582~~37907546 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 5,331,000.00 ~~995~~993.~~71806603~~54821234 2.~~16985369~~18441193 0.00000000 0.00000000 B-2 2,666,000.00 ~~995~~993.~~71806452~~54821455 2.~~16985371~~18441110 0.00000000 0.00000000 B-3 1,599,000.00 ~~995~~993.~~71806754~~54821138 2.~~16984991~~18441526 0.00000000 0.00000000 B-4 799,000.00 ~~995~~993.~~71806008~~54821026 2.~~16984981~~18441802 0.00000000 0.00000000 B-5 800,000.00 ~~995~~993.~~71806250~~54821250 2.~~16985000~~18441250 0.00000000 0.00000000 B-6 799,959.10 ~~995~~993.~~71806859~~54822015 2.~~16984843~~18441168 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 1-A-1 0.00000000 3458.~~27022990~~09450829 ~~934~~876.~~60084116~~50633288 0.~~93460084~~87650633 3458.~~27022990~~09450829 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-PO 0.00000000 34.~~80706284~~19373875 ~~988~~984.~~97340256~~77966382 0.~~98897340~~98477966 34.~~80706284~~19373875 2-A-1 0.00000000 2161.~~74547399~~23923953 ~~993~~832.~~40178762~~16254809 0.~~99340179~~83216255 2161.~~74547399~~23923953 2-A-2 0.00000000 ~~200~~58.~~40937659~~01077446 ~~690~~632.~~41033852~~39956406 0.~~69041034~~63239956 ~~200~~58.~~40937659~~01077446 2-A-3 0.00000000 6762.~~48663486~~89169449 ~~887~~824.~~50472421~~61302972 0.~~88750472~~82461303 6762.~~48663486~~89169449 2-A-4 0.00000000 56.~~73107284~~31846702 ~~984~~978.~~58103345~~26256643 0.~~98458103~~97826257 56.~~73107284~~31846702 2-A-5 0.00000000 6762.~~48663473~~89169430 ~~887~~824.~~50472410~~61302952 0.~~88750472~~82461303 6762.~~48663473~~89169430 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 474.~~40795853~~97400339 ~~988~~913.~~49008718~~51608379 0.~~98849009~~91351608 474.~~40795853~~97400339 2-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 0.00000000 (4.~~83769333~~86088000) 1,~~014~~019.~~44398667~~30486667 1.~~01444399~~01930487 (4.~~83769333~~86088000) 2-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-12 0.00000000 5652.~~42447808~~58272256 ~~905~~853.~~94452928~~36180608 0.~~90594453~~85336181 5652.~~42447808~~58272256 2-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-14 0.00000000 5652.~~42447780~~58272280 ~~905~~853.~~94452920~~36180640 0.~~90594453~~85336181 5652.~~42447780~~58272280 2-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-PO 0.00000000 145.~~22866964~~41057561 ~~996~~951.~~52750903~~11693342 0.~~99652751~~95111693 145.~~22866964~~41057561 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 2.~~16985369~~18441193 ~~993~~991.~~54821234~~36380041 0.~~99354821~~99136380 2.~~16985369~~18441193 B-2 0.00000000 2.~~16985371~~18441110 ~~993~~991.~~54821455~~36379970 0.~~99354821~~99136380 2.~~16985371~~18441110 B-3 0.00000000 2.~~16984991~~18441526 ~~993~~991.~~54821138~~36380238 0.~~99354821~~99136380 2.~~16984991~~18441526 B-4 0.00000000 2.~~16984981~~18441802 ~~993~~991.~~54821026~~36380476 0.~~99354821~~99136380 2.~~16984981~~18441802 B-5 0.00000000 2.~~16985000~~18441250 ~~993~~991.~~54821250~~36380000 0.~~99354821~~99136380 2.~~16985000~~18441250 B-6 0.00000000 2.~~16984843~~18441168 ~~993~~991.~~54822015~~36380847 0.~~99354822~~99136381 2.~~16984843~~18441168 (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 1-A-1 264,859,000.00 6.00000% ~~256~~247,~~614~~537,~~223~~444.0119 1,~~283~~237,~~071~~687.1222 0.00 0.00 1-A-X 0.00 6.00000% 12,~~991~~368,~~411~~363.7746 6461,~~957~~841.0682 0.00 0.00 1-PO 496,514.00 0.00000% ~~492~~491,~~929~~039.4014 0.00 0.00 0.00 2-A-1 14,399,000.00 4.75000% 14,~~343~~303,~~524~~992.4234 56,~~776~~619.4597 0.00 0.00 2-A-2 24,430,000.00 5.75000% 2116,~~762~~866,~~725~~724.6457 ~~104~~80,~~279~~819.7372 0.00 0.00 2-A-3 20,124,000.00 5.75000% 1917,~~218~~860,~~246~~145.1007 9285,~~087~~579.4386 0.00 0.00 2-A-4 24,123,000.00 5.00000% 23,~~889~~751,~~298~~048.9427 9998,~~538~~962.7570 0.00 0.00 2-A-5 36,009,000.00 2.~~36000~~36375% 3431,~~388~~958,~~283~~157.8461 6762,~~630~~950.2991 0.00 0.00 2-A-6 0.00 6.~~14000~~13625% 3431,~~388~~958,~~283~~157.8461 ~~175~~163,~~953~~419.3937 0.00 0.00 2-A-7 11,815,000.00 2.~~31000~~31375% 11,~~731~~679,~~090~~010.4138 22,~~582~~518.3559 0.00 0.00 2-A-8 0.00 6.~~19000~~18625% 11,~~731~~679,~~090~~010.4138 60,~~512~~207.8773 0.00 0.00 2-A-9 750,000.00 5.75000% ~~757~~760,~~204~~832.7299 3,~~628~~645.2766 0.00 0.00 2-A-10 383,000.00 5.75000% 0.00 0.00 0.00 0.00 2-A-11 21,339,000.00 6.50000% 21,339,000.00 115,586.25 0.00 0.00 2-A-12 15,625,000.00 2.~~41000~~41375% 1514,~~037~~155,~~015~~383.7327 3028,~~199~~472.3496 0.00 0.00 2-A-13 0.00 6.~~09000~~08625% 1514,~~037~~155,~~015~~383.7327 7671,~~312~~794.8533 0.00 0.00 2-A-14 50,000,000.00 5.87500% 4845,~~118~~297,~~450~~226.3546 ~~235~~221,~~579~~767.9167 0.00 0.00 2-A-15 10,000,000.00 6.50000% 10,000,000.00 54,166.67 0.00 0.00 2-A-16 26,160,000.00 6.50000% 26,160,000.00 141,700.00 0.00 0.00 2-A-X 0.00 6.50000% 1110,~~307~~743,~~354~~619.6708 6158,~~248~~194.1760 0.00 0.00 2-PO 536,442.00 0.00000% ~~535~~534,~~238~~579.3221 0.00 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 5,331,000.00 6.~~24599~~24632% 5,~~308~~296,~~173~~605.0152 27,~~628~~570.9922 0.00 0.00 B-2 2,666,000.00 6.~~24599~~24632% 2,~~654~~648,~~584~~799.3654 13,~~817~~787.0970 0.00 0.00 B-3 1,599,000.00 6.~~24599~~24632% 1,~~592~~588,~~153~~683.1959 8,~~287~~269.1451 0.00 0.00 B-4 799,000.00 6.~~24599~~24632% ~~795~~793,~~578~~845.7302 4,~~140~~132.9817 0.00 0.00 B-5 800,000.00 6.~~24599~~24632% ~~796~~794,~~574~~838.4557 4,~~146~~137.1634 0.00 0.00 B-6 799,959.10 6.~~24599~~24632% ~~796~~794,~~533~~797.7394 4,~~145~~137.9513 0.00 0.00 Totals 533,044,015.10 2,~~807~~687,~~977~~970.2110 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 1-A-1 0.00 0.00 1,~~283~~237,~~071~~687.1222 0.00 ~~247~~232,~~537~~150,~~444~~590.1982 1-A-X 0.00 0.00 6461,~~957~~841.0682 0.00 1211,~~368~~319,~~363~~830.4665 1-PO 0.00 0.00 0.00 0.00 ~~491~~488,~~039~~956.1489 2-A-1 0.00 0.00 56,~~776~~619.4597 0.00 1411,~~303~~982,~~992~~308.3453 2-A-2 0.00 0.00 ~~104~~80,~~279~~819.7372 0.00 1615,~~866~~449,~~724~~521.5735 2-A-3 0.00 0.00 9285,~~087~~579.4386 0.00 1716,~~860~~594,~~145~~512.0761 2-A-4 0.00 0.00 9998,~~538~~962.7570 0.00 23,~~751~~598,~~048~~627.2789 2-A-5 0.00 0.00 6762,~~630~~950.2991 0.00 3129,~~958~~693,~~157~~490.6158 2-A-6 0.00 0.00 ~~175~~163,~~953~~419.3937 0.00 3129,~~958~~693,~~157~~490.6158 2-A-7 0.00 0.00 22,~~582~~518.3559 0.00 1110,~~679~~793,~~010~~192.3853 2-A-8 0.00 0.00 60,~~512~~207.8773 0.00 1110,~~679~~793,~~010~~192.3853 2-A-9 0.00 0.00 3,~~628~~645.2766 0.00 ~~760~~764,~~832~~478.9965 2-A-10 0.00 0.00 0.00 0.00 0.00 2-A-11 0.00 0.00 115,586.25 0.00 21,339,000.00 2-A-12 0.00 0.00 3028,~~199~~472.3496 0.00 1413,~~155~~333,~~383~~778.2722 2-A-13 0.00 0.00 7671,~~312~~794.8533 0.00 1413,~~155~~333,~~383~~778.2722 2-A-14 0.00 0.00 ~~235~~221,~~579~~767.9167 0.00 4542,~~297~~668,~~226~~090.4632 2-A-15 0.00 0.00 54,166.67 0.00 10,000,000.00 2-A-16 0.00 0.00 141,700.00 0.00 26,160,000.00 2-A-X 0.00 0.00 6158,~~248~~194.1760 0.00 10,~~743~~187,~~619~~627.0898 2-PO 0.00 0.00 0.00 0.00 ~~534~~510,~~579~~219.2107 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 B-1 0.00 0.00 27,~~628~~570.9922 0.00 5,~~296~~284,~~605~~960.5242 B-2 0.00 0.00 13,~~817~~787.0970 0.00 2,~~648~~642,~~799~~975.5489 B-3 0.00 0.00 8,~~287~~269.1451 0.00 1,~~588~~585,~~683~~190.5972 B-4 0.00 0.00 4,~~140~~132.9817 0.00 ~~793~~792,~~845~~099.0268 B-5 0.00 0.00 4,~~146~~137.1634 0.00 ~~794~~793,~~838~~091.5704 B-6 0.00 0.00 4,~~145~~137.9513 0.00 ~~794~~793,~~797~~050.9450 Totals 0.00 0.00 2,~~807~~687,~~977~~970.2110 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 1-A-1 264,859,000.00 6.00000% ~~968~~934.~~87107106~~60084116 4.~~84435537~~67300420 0.00000000 0.00000000 1-A-X 0.00 6.00000% ~~964~~917.~~24092315~~99739795 4.~~82120470~~58998719 0.00000000 0.00000000 1-PO 496,514.00 0.00000% ~~992~~988.~~78046540~~97340256 0.00000000 0.00000000 0.00000000 2-A-1 14,399,000.00 4.75000% ~~996~~993.~~14726162~~40178762 3.~~94308285~~93221543 0.00000000 0.00000000 2-A-2 24,430,000.00 5.75000% ~~890~~690.~~81971510~~41033852 43.~~26851126~~30821613 0.00000000 0.00000000 2-A-3 20,124,000.00 5.75000% ~~954~~887.~~99135858~~50472421 4.~~57600030~~25262671 0.00000000 0.00000000 2-A-4 24,123,000.00 5.00000% ~~990~~984.~~31210629~~58103345 4.~~12630063~~10242093 0.00000000 0.00000000 2-A-5 36,009,000.00 2.~~36000~~36375% ~~954~~887.~~99135883~~50472410 1.~~87814963~~74819934 0.00000000 0.00000000 2-A-6 0.00 6.~~14000~~13625% ~~954~~887.~~99135883~~50472410 4.~~88637257~~53829237 0.00000000 0.00000000 2-A-7 11,815,000.00 2.~~31000~~31375% ~~992~~988.~~89804570~~49008718 1.~~91132882~~90593229 0.00000000 0.00000000 2-A-8 0.00 6.~~19000~~18625% ~~992~~988.~~89804570~~49008718 5.~~12169869~~09587220 0.00000000 0.00000000 2-A-9 750,000.00 5.75000% ~~1009~~1014.~~60629333~~44398667 4.~~83769333~~86088000 0.00000000 0.00000000 2-A-10 383,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-11 21,339,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 2-A-12 15,625,000.00 2.~~41000~~41375% ~~962~~905.~~36900672~~94452928 1.~~93275776~~82226944 0.00000000 0.00000000 2-A-13 0.00 6.~~09000~~08625% ~~962~~905.~~36900672~~94452928 4.~~88402240~~59483712 0.00000000 0.00000000 2-A-14 50,000,000.00 5.87500% ~~962~~905.~~36900700~~94452920 4.~~71159820~~43535340 0.00000000 0.00000000 2-A-15 10,000,000.00 6.50000% 1000.00000000 5.41666700 0.00000000 0.00000000 2-A-16 26,160,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 2-A-X 0.00 6.50000% ~~957~~909.~~71131792~~96399145 54.~~18760288~~92897134 0.00000000 0.00000000 2-PO 536,442.00 0.00000% ~~997~~996.~~75617867~~52750903 0.00000000 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 5,331,000.00 6.~~24599~~24632% ~~995~~993.~~71806603~~54821234 5.~~18270306~~17167886 0.00000000 0.00000000 B-2 2,666,000.00 6.~~24599~~24632% ~~995~~993.~~71806452~~54821455 5.~~18270443~~17168042 0.00000000 0.00000000 B-3 1,599,000.00 6.~~24599~~24632% ~~995~~993.~~71806754~~54821138 5.~~18270169~~17167605 0.00000000 0.00000000 B-4 799,000.00 6.~~24599~~24632% ~~995~~993.~~71806008~~54821026 5.~~18270338~~17167710 0.00000000 0.00000000 B-5 800,000.00 6.~~24599~~24632% ~~995~~993.~~71806250~~54821250 5.~~18270000~~17167500 0.00000000 0.00000000 B-6 799,959.10 6.~~24599~~24632% ~~995~~993.~~71806859~~54822015 5.~~18270247~~17167690 0.00000000 0.00000000 (5) Per $1 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 1-A-1 0.00000000 0.00000000 4.~~84435537~~67300420 0.00000000 ~~934~~876.~~60084116~~50633288 1-A-X 0.00000000 0.00000000 4.~~82120470~~58998719 0.00000000 ~~917~~840.~~99739795~~17381244 1-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~984.~~97340256~~77966382 2-A-1 0.00000000 0.00000000 3.~~94308285~~93221543 0.00000000 ~~993~~832.~~40178762~~16254809 2-A-2 0.00000000 0.00000000 43.~~26851126~~30821613 0.00000000 ~~690~~632.~~41033852~~39956406 2-A-3 0.00000000 0.00000000 4.~~57600030~~25262671 0.00000000 ~~887~~824.~~50472421~~61302972 2-A-4 0.00000000 0.00000000 4.~~12630063~~10242093 0.00000000 ~~984~~978.~~58103345~~26256643 2-A-5 0.00000000 0.00000000 1.~~87814963~~74819934 0.00000000 ~~887~~824.~~50472410~~61302952 2-A-6 0.00000000 0.00000000 4.~~88637257~~53829237 0.00000000 ~~887~~824.~~50472410~~61302952 2-A-7 0.00000000 0.00000000 1.~~91132882~~90593229 0.00000000 ~~988~~913.~~49008718~~51608379 2-A-8 0.00000000 0.00000000 5.~~12169869~~09587220 0.00000000 ~~988~~913.~~49008718~~51608379 2-A-9 0.00000000 0.00000000 4.~~83769333~~86088000 0.00000000 ~~1014~~1019.~~44398667~~30486667 2-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-11 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 2-A-12 0.00000000 0.00000000 1.~~93275776~~82226944 0.00000000 ~~905~~853.~~94452928~~36180608 2-A-13 0.00000000 0.00000000 4.~~88402240~~59483712 0.00000000 ~~905~~853.~~94452928~~36180608 2-A-14 0.00000000 0.00000000 4.~~71159820~~43535340 0.00000000 ~~905~~853.~~94452920~~36180640 2-A-15 0.00000000 0.00000000 5.41666700 0.00000000 1000.00000000 2-A-16 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 2-A-X 0.00000000 0.00000000 54.~~18760288~~92897134 0.00000000 ~~909~~862.~~96399145~~87260849 2-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~951.~~52750903~~11693342 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 0.00000000 5.~~18270306~~17167886 0.00000000 ~~993~~991.~~54821234~~36380041 B-2 0.00000000 0.00000000 5.~~18270443~~17168042 0.00000000 ~~993~~991.~~54821455~~36379970 B-3 0.00000000 0.00000000 5.~~18270169~~17167605 0.00000000 ~~993~~991.~~54821138~~36380238 B-4 0.00000000 0.00000000 5.~~18270338~~17167710 0.00000000 ~~993~~991.~~54821026~~36380476 B-5 0.00000000 0.00000000 5.~~18270000~~17167500 0.00000000 ~~993~~991.~~54821250~~36380000 B-6 0.00000000 0.00000000 5.~~18270247~~17167690 0.00000000 ~~993~~991.~~54822015~~36380847 (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 2429,~~594~~964,~~298~~704.2284 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4020,~~370~~773.4879 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 2429,~~634~~985,~~668~~478.7063 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~108~~103,~~016~~490.8057 Payment of Interest and Principal 2429,~~526~~881,~~651~~988.9006 Total Withdrawals (Pool Distribution Amount) 2429,~~634~~985,~~668~~478.7063 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~108~~103,~~016~~490.8057 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~108~~103,~~016~~490.8057

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 115 0 0 0 115 42,~~583~~064,~~786~~043.9889 0.00 0.00 0.00 42,~~583~~064,~~786~~043.9889 60 Days 10 0 0 0 10 ~~476,000~~0.00 0.00 0.00 0.00 ~~476,000~~0.00 90 Days 1 0 0 0 1 ~~337~~476,~~507~~000.8500 0.00 0.00 0.00 ~~337~~476,~~507~~000.8500 120 Days 01 0 0 0 01 0337,507.0085 0.00 0.00 0.00 0337,507.0085 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 137 0 0 0 137 52,~~397~~877,~~294~~551.8374 0.00 0.00 0.00 52,~~397~~877,~~294~~551.8374 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.~~979519~~468604% 0.000000% 0.000000% 0.000000% 0.~~979519~~468604% 0.~~925211~~440830% 0.000000% 0.000000% 0.000000% 0.~~925211~~440830% 60 Days 0.~~089047~~000000% 0.000000% 0.000000% 0.000000% 0.~~089047~~000000% 0.~~096078~~000000% 0.000000% 0.000000% 0.000000% 0.~~096078~~000000% 90 Days 0.~~089047~~093721% 0.000000% 0.000000% 0.000000% 0.~~089047~~093721% 0.~~068124~~101662% 0.000000% 0.000000% 0.000000% 0.~~068124~~101662% 120 Days 0.~~000000~~093721% 0.000000% 0.000000% 0.000000% 0.~~000000~~093721% 0.~~000000~~072084% 0.000000% 0.000000% 0.000000% 0.~~000000~~072084% 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.~~157614~~656045% 0.000000% 0.000000% 0.000000% 10.~~157614~~656045% 10.~~089413~~614576% 0.000000% 0.000000% 0.000000% 10.~~089413~~614576%

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 51 0 0 0 51 2592,~~008,844~~196.9163 0.00 0.00 0.00 2592,~~008,844~~196.9163 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~337,507~~0.8500 0.00 0.00 0.00 ~~337,507~~0.8500 120 Days 01 0 0 0 01 0337,507.0085 0.00 0.00 0.00 0337,507.0085 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 62 0 0 0 6 2 929,~~346,352~~704.7648 0.00 0.00 0.00 2929,~~346,352~~704.7648 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~868056~~182482% 0.000000% 0.000000% 0.000000% 0.~~868056~~182482% 0.~~788586~~247457% 0.000000% 0.000000% 0.000000% 0.~~788586~~247457% 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.~~173611~~000000% 0.000000% 0.000000% 0.000000% 0.~~173611~~000000% 0.~~132491~~000000% 0.000000% 0.000000% 0.000000% 0.~~132491~~000000% 120 Days 0.~~000000~~182482% 0.000000% 0.000000% 0.000000% 0.~~000000~~182482% 0.~~000000~~141032% 0.000000% 0.000000% 0.000000% 0.~~000000~~141032% 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.~~041667~~364964% 0.000000% 0.000000% 0.000000% 10.~~041667~~364964% 0.~~921077~~388489% 0.000000% 0.000000% 0.000000% 0.~~921077~~388489% 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 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 64 0 0 0 64 21,~~574~~471,~~942~~847.0726 0.00 0.00 0.00 21,~~574~~471,~~942~~847.0726 60 Days 10 0 0 0 10 ~~476,000~~0.00 0.00 0.00 0.00 ~~476,000~~0.00 90 Days 01 0 0 0 01 0476,000.00 0.00 0.00 0.00 0476,000.00 120 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 75 0 0 0 75 31,~~050~~947,~~942~~847.0726 0.00 0.00 0.00 31,~~050~~947,~~942~~847.0726 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~098901~~770713% 0.000000% 0.000000% 0.000000% 10.~~098901~~770713% 10.~~070676~~642996% 0.000000% 0.000000% 0.000000% 10.~~070676~~642996% 60 Days 0.~~183150~~000000% 0.000000% 0.000000% 0.000000% 0.~~183150~~000000% 0.~~197924~~000000% 0.000000% 0.000000% 0.000000% 0.~~197924~~000000% 90 Days 0.~~000000~~192678% 0.000000% 0.000000% 0.000000% 0.~~000000~~192678% 0.~~000000~~207947% 0.000000% 0.000000% 0.000000% 0.~~000000~~207947% 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.~~282051~~963391% 0.000000% 0.000000% 0.000000% 10.~~282051~~963391% 10.~~268600~~850943% 0.000000% 0.000000% 0.000000% 10.~~268600~~850943%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4020,~~370~~773.4879

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 107,295.00 0.02012873% 107,295.00 0.~~02169275~~02295482% Fraud 10,660,800.00 1.99998494% 10,660,800.00 2.~~15538577~~28078441% Special Hazard 5,330,440.00 0.99999997% 5,330,440.00 1.~~07770097~~14040076% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~777037~~772484% Weighted Average Pass-Through Rate 6.~~525996~~521401% Weighted Average Maturity(Stepdown Calculation ) ~~264~~263 Beginning Scheduled Collateral Loan Count 1,~~165~~123 Number Of Loans Paid In Full 4256 Ending Scheduled Collateral Loan Count 1,~~123~~067 Beginning Scheduled Collateral Balance ~~516~~494,~~330~~612,~~828~~154.8920 Ending Scheduled Collateral Balance ~~494~~467,~~612~~418,~~154~~136.2023 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 ~~495~~468,~~431~~217,~~343~~534.8070 Monthly P &I Constant 43,~~043~~887,~~589~~286.2400 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2429,~~435~~767,~~908~~309.9268 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~494~~467,~~420~~418,~~408~~136.5723 Scheduled Principal 1,~~127~~095,~~595~~825.0517 Unscheduled Principal 2026,~~591~~098,~~079~~192.6480

Group I Senior Percentage 97.~~69012312~~61553213% Group I Junior Percentage 2.~~30987688~~38446787% Group II Senior Percentage 97.~~67399580~~55380012% Group II Junior Percentage 2.~~32600420~~44619988% Group I Senior Prepayment Percentage 100% Group II Senior Prepayment Percentage 100%

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~536990~~532593 7.~~026584~~025877 6.~~777037~~772484 Weighted Average Net Rate 6.~~284948~~280485 6.~~776584~~775877 6.~~525996~~521401 Weighted Average Maturity ~~175~~174 ~~355~~354 ~~264~~263 Beginning Loan Count ~~593~~576 ~~572~~546 1,~~165~~122 Loans Paid In Full 1728 2627 4355 Ending Loan Count ~~576~~548 ~~546~~519 1,~~122~~067 Beginning Scheduled Balance ~~263~~254,~~174~~075,~~779~~114.7412 ~~253~~240,~~156~~537,~~049~~040.1508 ~~516~~494,~~330~~612,~~828~~154.8920 Ending scheduled Balance ~~254~~238,~~075~~665,~~114~~049.1255 ~~240~~228,~~537~~753,~~040~~086.0868 ~~494~~467,~~612~~418,~~154~~136.2023 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 2,~~344~~271,~~404~~030.3235 1,~~698~~616,~~951~~255.65 43,~~043~~887,~~355~~286.9700 Scheduled Principal ~~910~~887,~~761~~889.9231 ~~216~~207,~~833~~935.1386 1,~~127~~095,~~595~~825.0517 Unscheduled Principal 814,~~188~~522,~~903~~175.7026 1211,~~402~~576,~~175~~017.9454 2026,~~591~~098,~~079~~192.6480 Scheduled Interest 1,~~433~~383,~~642~~141.4004 1,~~482~~408,~~351~~319.79 2,~~915~~791,~~994~~460.1983 Servicing Fees 5553,~~275~~378.9869 5250,~~740~~111.8288 ~~108~~103,~~016~~490.8057 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,~~378~~329,~~366~~762.4233 1,~~429~~358,~~610~~207.9577 2,~~807~~687,~~977~~970.3710 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 0.00 0.00 0.00 Pass-Through Rate 6.~~284947~~280484 6.~~776584~~775877 6.~~525996~~521401

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERT SER 2002-3