8-K 1 mst02002.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 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 November 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 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. 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: 12/4/02 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 November 25, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 910/3031/02 1011/25/02 Distribution Date: 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% ~~272~~258,~~670~~939,~~986~~729.5480 1,~~363~~294,~~354~~698.9365 1322,~~731~~802,~~256~~239.7419 1AX 55265KCZ0 IO 0.~~29183~~28522% 0.00 6055,~~082~~567.0875 0.00 1PO 55265KDA4 PO 0.00000% 1,~~398~~376,~~612~~925.2041 0.00 2146,~~686~~647.7968 2A1 55265KDB2 SEQ 6.50000% 7570,~~817~~652,~~334~~903.3683 ~~410~~382,~~677~~703.23 510,~~164~~406,~~430~~435.5347 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% ~~136~~129,~~134~~604,~~387~~187.7866 ~~737~~702,~~394~~022.6068 613,~~530~~158,~~200~~489.1274 2AX 55265KDG1 IO 0.~~25801~~25361% 0.00 4541,~~013~~782.8146 0.00 2PO 55265KDH9 PO 0.00000% 1,~~200~~199,~~704~~438.9741 0.00 1,~~266~~367.5677 3A1 55265KDJ5 SEQ 7.25000% 2422,~~551~~322,~~863~~005.9613 ~~148~~134,~~334~~862.1811 2401,~~229,858~~650.8398 3AX 55265KDK2 IO 0.~~42736~~41306% 0.00 76,~~345~~334.8313 0.00 3PO 55265KDL0 PO 0.00000% ~~257~~256,~~259~~950.2640 0.00 ~~308~~317.8604 AR 55265KDM8 SEQ 6.50000% 0.00 0.00 0.00 B1 55265KDN6 SUB 6.~~23666~~23700% 6,~~384~~369,~~914~~939.6545 33,~~183~~107.7675 1415,~~975~~124.2035 B2 55265KDP1 SUB 6.~~23666~~23700% 2,~~321~~315,~~427~~982.6294 12,~~064~~037.9532 5,~~444~~498.6891 B3 55265KDQ9 SUB 6.~~23666~~23700% 1,~~451~~447,~~386~~982.6152 7,~~543~~525.1789 3,~~404~~437.0999 B4 55265KDU0 SUB 6.~~23666~~23700% 1,~~160~~157,~~713~~991.8147 6,~~032~~018.4866 2,~~722~~749.3446 B5 55265KDV8 SUB 6.~~23666~~23700% ~~580~~578,~~356~~995.9173 3,~~016~~009.2433 1,~~361~~374.1773 B6 55265KDW6 SUB 6.~~23666~~23700% ~~871~~869,~~341~~297.1449 4,~~528~~518.5517 2,~~043~~064.6500 3B1 55265KDR7 SUB 7.25000% 1,~~122~~121,~~665~~759.2050 6,~~782~~777.7730 ~~905~~925.6912 3B2 55265KDS5 SUB 7.25000% ~~436~~435,~~315~~963.3132 2,~~636~~633.0795 ~~351~~359.9954 3B3 55265KDT3 SUB 7.25000% ~~234~~233,~~096~~907.1126 1,~~414~~413.3319 ~~188~~192.8590 3B4 55265KDX4 SUB 7.25000% 187,~~276~~125.8981 1,~~131~~130.4655 ~~151~~154.0832 3B5 55265KDY2 SUB 7.25000% 93,~~638~~562.4590 565.7328 7577.5416 3B6 55265KDZ9 SUB 7.25000% 109,~~865~~777.7917 663.7724 8890.6252 Totals ~~558~~531,~~830~~119,~~147~~426.5620 32,~~024~~869,~~259~~865.6939 2746,~~710~~849,~~721~~196.3387

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~258~~236,~~939~~137,~~729~~490.8060 1524,~~094~~096,~~611~~937.6784 0.00 1AX 0.00 0.00 6055,~~082~~567.0875 0.00 1PO 0.00 1,~~376~~330,~~925~~277.4173 2146,~~686~~647.7968 0.00 2A1 0.00 7060,~~652~~246,~~903~~468.8336 510,~~575~~789,~~107~~138.7670 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 ~~129~~116,~~604~~445,~~187~~697.6693 713,~~267~~860,~~594~~512.7242 0.00 2AX 0.00 0.00 4541,~~013~~782.8146 0.00 2PO 0.00 1,~~199~~198,~~438~~070.4164 1,~~266~~367.5677 0.00 3A1 0.00 2221,~~322~~920,~~005~~354.1315 2536,~~378,193~~513.0109 0.00 3AX 0.00 0.00 76,~~345~~334.8313 0.00 3PO 0.00 256,~~950~~633.4037 ~~308~~317.8604 0.00 AR 0.00 0.00 0.00 0.00 B1 0.00 6,~~369~~354,~~939~~815.4510 48,~~158~~232.9610 0.00 B2 0.00 2,~~315~~310,~~982~~484.9403 17,~~509~~536.6323 0.00 B3 0.00 1,~~447~~444,~~982~~544.5253 10,~~947~~963.2688 0.00 B4 0.00 1,~~157~~155,~~991~~242.4701 8,~~754~~768.8212 0.00 B5 0.00 ~~578~~577,~~995~~621.7301 4,~~377~~384.4106 0.00 B6 0.00 ~~869~~867,~~297~~233.49 6,~~572~~582.2017 0.00 3B1 0.00 1,~~121~~120,~~759~~834.5039 7,~~688~~702.4642 0.00 3B2 0.00 435,~~963~~603.3278 2,~~988~~993.0649 0.00 3B3 0.00 233,~~907~~714.2636 1,~~603~~606.1809 0.00 3B4 0.00 ~~187~~186,~~125~~971.8149 1,~~282~~284.5487 0.00 3B5 0.00 93,~~562~~485.9074 ~~641~~642.2744 0.00 3B6 0.00 109,~~777~~686.1764 ~~752~~753.3976 0.00 Totals 0.00 ~~531~~484,~~119~~270,~~426~~229.2035 3049,~~734~~719,~~981~~062.0226 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 ~~272~~258,~~670~~939,~~986~~729.5480 ~~993~~957,~~661~~583.0211 1221,~~737~~844,~~595~~656.7208 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 1PO 1,443,593.00 1,~~398~~376,~~612~~925.2041 5,~~449~~483.7489 1641,~~237~~163.0580 0.00 0.00 2A1 86,783,000.00 7570,~~817~~652,~~334~~903.3683 9692,~~913~~794.9678 510,~~067~~313,~~516~~640.5769 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 ~~136~~129,~~134~~604,~~387~~187.7866 ~~122~~117,~~543~~335.5301 613,~~407~~041,~~656~~154.5873 0.00 0.00 2AX 0.00 0.00 0.00 0.00 0.00 0.00 2PO 1,229,433.00 1,~~200~~199,~~704~~438.9741 1,~~196~~203.4128 70164.1549 0.00 0.00 3A1 28,833,000.00 2422,~~551~~322,~~863~~005.9613 1918,~~806~~409.8104 2383,~~210,052~~241.0294 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 3PO 288,873.00 ~~257~~256,~~259~~950.2640 ~~294~~296.4131 1420.4573 0.00 0.00 AR 100.00 0.00 0.00 0.00 0.00 0.00 B1 6,458,000.00 6,~~384~~369,~~914~~939.6545 1415,~~975~~124.2035 0.00 0.00 0.00 B2 2,348,000.00 2,~~321~~315,~~427~~982.6294 5,~~444~~498.6891 0.00 0.00 0.00 B3 1,468,000.00 1,~~451~~447,~~386~~982.6152 3,~~404~~437.0999 0.00 0.00 0.00 B4 1,174,000.00 1,~~160~~157,~~713~~991.8147 2,~~722~~749.3446 0.00 0.00 0.00 B5 587,000.00 ~~580~~578,~~356~~995.9173 1,~~361~~374.1773 0.00 0.00 0.00 B6 881,315.00 ~~871~~869,~~341~~297.1449 2,~~043~~064.6500 0.00 0.00 0.00 3B1 1,127,000.00 1,~~122~~121,~~665~~759.2050 ~~905~~925.6912 0.00 0.00 0.00 3B2 438,000.00 ~~436~~435,~~315~~963.3132 ~~351~~359.9954 0.00 0.00 0.00 3B3 235,000.00 ~~234~~233,~~096~~907.1126 ~~188~~192.8590 0.00 0.00 0.00 3B4 188,000.00 187,~~276~~125.8981 ~~151~~154.0832 0.00 0.00 0.00 3B5 94,000.00 93,~~638~~562.4590 7577.5416 0.00 0.00 0.00 3B6 110,290.00 109,~~865~~777.7917 8890.6252 0.00 0.00 0.00 Totals 618,381,604.00 ~~558~~531,~~830~~119,~~147~~426.5620 1,~~271~~225,~~578~~154.7842 2645,~~439~~624,~~142~~042.5446 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 1322,~~731~~802,~~256~~239.7419 ~~258~~236,~~939~~137,~~729~~490.8060 0.~~85500984~~77971765 1322,~~731~~802,~~256~~239.7419 1AX 0.00 0.00 0.00000000 0.00 1PO 2146,~~686~~647.7968 1,~~376~~330,~~925~~277.4173 0.~~95381829~~92150470 2146,~~686~~647.7968 2A1 510,~~164~~406,~~430~~435.5347 7060,~~652~~246,~~903~~468.8336 0.~~81413300~~69421970 510,~~164~~406,~~430~~435.5347 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 613,~~530~~158,~~200~~489.1274 ~~129~~116,~~604~~445,~~187~~697.6693 0.~~86402792~~77630465 613,~~530~~158,~~200~~489.1274 2AX 0.00 0.00 0.00000000 0.00 2PO 1,~~266~~367.5677 1,~~199~~198,~~438~~070.4164 0.~~97560291~~97449039 1,~~266~~367.5677 3A1 2401,~~229,858~~650.8398 2221,~~322~~920,~~005~~354.1315 0.~~77418254~~76025229 2401,~~229,858~~650.8398 3AX 0.00 0.00 0.00000000 0.00 3PO ~~308~~317.8604 256,~~950~~633.4037 0.~~88949261~~88839514 ~~308~~317.8604 AR 0.00 0.00 0.00000000 0.00 B1 1415,~~975~~124.2035 6,~~369~~354,~~939~~815.4510 0.~~98636411~~98402216 1415,~~975~~124.2035 B2 5,~~444~~498.6891 2,~~315~~310,~~982~~484.9403 0.~~98636411~~98402216 5,~~444~~498.6891 B3 3,~~404~~437.0999 1,~~447~~444,~~982~~544.5253 0.~~98636411~~98402216 3,~~404~~437.0999 B4 2,~~722~~749.3446 1,~~157~~155,~~991~~242.4701 0.~~98636411~~98402216 2,~~722~~749.3446 B5 1,~~361~~374.1773 ~~578~~577,~~995~~621.7301 0.~~98636411~~98402216 1,~~361~~374.1773 B6 2,~~043~~064.6500 ~~869~~867,~~297~~233.49 0.~~98636411~~98402216 2,~~043~~064.6500 3B1 ~~905~~925.6912 1,~~121~~120,~~759~~834.5039 0.~~99535004~~99452918 ~~905~~925.6912 3B2 ~~351~~359.9954 435,~~963~~603.3278 0.~~99535005~~99452918 ~~351~~359.9954 3B3 ~~188~~192.8590 233,~~907~~714.2636 0.~~99535004~~99452919 ~~188~~192.8590 3B4 ~~151~~154.0832 ~~187~~186,~~125~~971.8149 0.~~99535005~~99452920 ~~151~~154.0832 3B5 7577.5416 93,~~562~~485.9074 0.~~99535000~~99452915 7577.5416 3B6 8890.6252 109,~~777~~686.1764 0.~~99535017~~99452933 8890.6252 Totals 2746,~~710~~849,~~721~~196.3387 ~~531~~484,~~119~~270,~~426~~229.2035 0.~~85888620~~78312522 2746,~~710~~849,~~721~~196.3387

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 302,850,000.00 ~~900~~855.~~34996381~~00983919 3.~~28103358~~16190560 4272.~~05909104~~13028258 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1PO 1,443,593.00 ~~968~~953.~~84107917~~81829227 3.~~77512221~~79877846 1128.~~24766468~~51482378 0.00000000 2A1 86,783,000.00 ~~873~~814.~~64269915~~13299644 1.~~11673899~~06927371 58118.~~39296371~~84402118 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 ~~907~~864.~~56258520~~02791773 0.~~81695687~~78223340 4286.~~71771053~~94103153 0.00000000 2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2PO 1,229,433.00 ~~976~~975.~~63310648~~60290801 0.~~97313965~~97872759 0.~~05705882~~13379338 0.00000000 3A1 28,833,000.00 ~~851~~774.~~51957687~~18253841 0.~~68694933~~63847120 7613.~~65008913~~29178164 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3PO 288,873.00 ~~890~~889.~~56180398~~49261440 1.~~01916759~~02574488 0.~~05002198~~07176164 0.00000000 AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 6,458,000.00 ~~988~~986.~~68297461~~36411428 2.~~31886033~~34195571 0.00000000 0.00000000 B2 2,348,000.00 ~~988~~986.~~68297274~~36411414 2.~~31885860~~34195486 0.00000000 0.00000000 B3 1,468,000.00 ~~988~~986.~~68297684~~36411444 2.~~31886240~~34195504 0.00000000 0.00000000 B4 1,174,000.00 ~~988~~986.~~68297274~~36411414 2.~~31885860~~34195911 0.00000000 0.00000000 B5 587,000.00 ~~988~~986.~~68298126~~36410562 2.~~31885860~~34195911 0.00000000 0.00000000 B6 881,315.00 ~~988~~986.~~68297941~~36411499 2.~~31886442~~34195492 0.00000000 0.00000000 3B1 1,127,000.00 ~~996~~995.~~15368234~~35004437 0.~~80362910~~82086957 0.00000000 0.00000000 3B2 438,000.00 ~~996~~995.~~15367580~~35004566 0.~~80363014~~82086758 0.00000000 0.00000000 3B3 235,000.00 ~~996~~995.~~15365957~~35004255 0.~~80361702~~82085106 0.00000000 0.00000000 3B4 188,000.00 ~~996~~995.~~15367021~~35005319 0.~~80361702~~82085106 0.00000000 0.00000000 3B5 94,000.00 ~~996~~995.~~15372340~~35000000 0.~~80361702~~82085106 0.00000000 0.00000000 3B6 110,290.00 ~~996~~995.~~15368574~~35016774 0.~~80351800~~82074531 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 4575.~~34012462~~29218818 ~~855~~779.~~00983919~~71765098 0.~~85500984~~77971765 4575.~~34012462~~29218818 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1PO 0.00000000 1532.~~02278689~~31359531 ~~953~~921.~~81829227~~50469696 0.~~95381829~~92150470 1532.~~02278689~~31359531 2A1 0.00000000 59119.~~50970271~~91329488 ~~814~~694.~~13299644~~21970155 0.~~81413300~~69421970 59119.~~50970271~~91329488 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 4387.~~53466747~~72326493 ~~864~~776.~~02791773~~30465287 0.~~86402792~~77630465 4387.~~53466747~~72326493 2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2PO 0.00000000 1.~~03019847~~11252098 ~~975~~974.~~60290801~~49038703 0.~~97560291~~97449039 1.~~03019847~~11252098 3A1 0.00000000 7713.~~33703846~~93025284 ~~774~~760.~~18253841~~25228558 0.~~77418254~~76025229 7713.~~33703846~~93025284 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3PO 0.00000000 1.~~06918957~~09750652 ~~889~~888.~~49261440~~39514250 0.~~88949261~~88839514 1.~~06918957~~09750652 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 2.~~31886033~~34195571 ~~986~~984.~~36411428~~02215856 0.~~98636411~~98402216 2.~~31886033~~34195571 B2 0.00000000 2.~~31885860~~34195486 ~~986~~984.~~36411414~~02215928 0.~~98636411~~98402216 2.~~31885860~~34195486 B3 0.00000000 2.~~31886240~~34195504 ~~986~~984.~~36411444~~02215940 0.~~98636411~~98402216 2.~~31886240~~34195504 B4 0.00000000 2.~~31885860~~34195911 ~~986~~984.~~36411414~~02215503 0.~~98636411~~98402216 2.~~31885860~~34195911 B5 0.00000000 2.~~31885860~~34195911 ~~986~~984.~~36410562~~02216354 0.~~98636411~~98402216 2.~~31885860~~34195911 B6 0.00000000 2.~~31886442~~34195492 ~~986~~984.~~36411499~~02216007 0.~~98636411~~98402216 2.~~31886442~~34195492 3B1 0.00000000 0.~~80362910~~82086957 ~~995~~994.~~35004437~~52918367 0.~~99535004~~99452918 0.~~80362910~~82086957 3B2 0.00000000 0.~~80363014~~82086758 ~~995~~994.~~35004566~~52917808 0.~~99535005~~99452918 0.~~80363014~~82086758 3B3 0.00000000 0.~~80361702~~82085106 ~~995~~994.~~35004255~~52919149 0.~~99535004~~99452919 0.~~80361702~~82085106 3B4 0.00000000 0.~~80361702~~82085106 ~~995~~994.~~35005319~~52920213 0.~~99535005~~99452920 0.~~80361702~~82085106 3B5 0.00000000 0.~~80361702~~82085106 ~~995~~994.~~35000000~~52914894 0.~~99535000~~99452915 0.~~80361702~~82085106 3B6 0.00000000 0.~~80351800~~82074531 ~~995~~994.~~35016774~~52933176 0.~~99535017~~99452933 0.~~80351800~~82074531 (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% ~~272~~258,~~670~~939,~~986~~729.5480 1,~~363~~294,~~354~~698.9365 0.00 0.00 1AX 0.00 0.~~29183~~28522% ~~247~~233,~~054~~786,~~784~~916.9006 6055,~~082~~567.0875 0.00 0.00 1PO 1,443,593.00 0.00000% 1,~~398~~376,~~612~~925.2041 0.00 0.00 0.00 2A1 86,783,000.00 6.50000% 7570,~~817~~652,~~334~~903.3683 ~~410~~382,~~677~~703.23 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% ~~136~~129,~~134~~604,~~387~~187.7866 ~~737~~702,~~394~~022.6068 0.00 0.00 2AX 0.00 0.~~25801~~25361% ~~209~~197,~~357~~700,~~828~~371.3369 4541,~~013~~782.8146 0.00 0.00 2PO 1,229,433.00 0.00000% 1,~~200~~199,~~704~~438.9741 0.00 0.00 0.00 3A1 28,833,000.00 7.25000% 2422,~~551~~322,~~863~~005.9613 ~~148~~134,~~334~~862.1811 0.00 0.00 3AX 0.00 0.~~42736~~41306% 2018,~~626~~401,~~447~~561.0030 76,~~345~~334.8313 0.00 0.00 3PO 288,873.00 0.00000% ~~257~~256,~~259~~950.2640 0.00 0.00 0.00 AR 100.00 6.50000% 0.00 0.00 0.00 0.00 B1 6,458,000.00 6.~~23666~~23700% 6,~~384~~369,~~914~~939.6545 33,~~183~~107.7675 0.00 0.00 B2 2,348,000.00 6.~~23666~~23700% 2,~~321~~315,~~427~~982.6294 12,~~064~~037.9532 0.00 0.00 B3 1,468,000.00 6.~~23666~~23700% 1,~~451~~447,~~386~~982.6152 7,~~543~~525.1789 0.00 0.00 B4 1,174,000.00 6.~~23666~~23700% 1,~~160~~157,~~713~~991.8147 6,~~032~~018.4866 0.00 0.00 B5 587,000.00 6.~~23666~~23700% ~~580~~578,~~356~~995.9173 3,~~016~~009.2433 0.00 0.00 B6 881,315.00 6.~~23666~~23700% ~~871~~869,~~341~~297.1449 4,~~528~~518.5517 0.00 0.00 3B1 1,127,000.00 7.25000% 1,~~122~~121,~~665~~759.2050 6,~~782~~777.7730 0.00 0.00 3B2 438,000.00 7.25000% ~~436~~435,~~315~~963.3132 2,~~636~~633.0795 0.00 0.00 3B3 235,000.00 7.25000% ~~234~~233,~~096~~907.1126 1,~~414~~413.3319 0.00 0.00 3B4 188,000.00 7.25000% 187,~~276~~125.8981 1,~~131~~130.4655 0.00 0.00 3B5 94,000.00 7.25000% 93,~~638~~562.4590 565.7328 0.00 0.00 3B6 110,290.00 7.25000% 109,~~865~~777.7917 663.7724 0.00 0.00 Totals 618,381,604.00 32,~~024~~869,~~259~~865.6939 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,~~363~~294,~~354~~698.9365 0.00 ~~258~~236,~~939~~137,~~729~~490.8060 1AX 0.00 0.00 6055,~~082~~567.0875 0.00 ~~233~~211,~~786~~803,~~916~~702.0647 1PO 0.00 0.00 0.00 0.00 1,~~376~~330,~~925~~277.4173 2A1 0.00 0.00 ~~410~~382,~~677~~703.23 0.00 7060,~~652~~246,~~903~~468.8336 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 ~~737~~702,~~394~~022.6068 0.00 ~~129~~116,~~604~~445,~~187~~697.6693 2AX 0.00 0.00 4541,~~013~~782.8146 0.00 ~~197~~174,~~700~~177,~~371~~559.6941 2PO 0.00 0.00 0.00 0.00 1,~~199~~198,~~438~~070.4164 3A1 0.00 0.00 ~~148~~134,~~334~~862.1811 0.00 2221,~~322~~920,~~005~~354.1315 3AX 0.00 0.00 76,~~345~~334.8313 0.00 18,~~401~~005,~~561~~133.3023 3PO 0.00 0.00 0.00 0.00 256,~~950~~633.4037 AR 0.00 0.00 0.00 0.00 0.00 B1 0.00 0.00 33,~~183~~107.7675 0.00 6,~~369~~354,~~939~~815.4510 B2 0.00 0.00 12,~~064~~037.9532 0.00 2,~~315~~310,~~982~~484.9403 B3 0.00 0.00 7,~~543~~525.1789 0.00 1,~~447~~444,~~982~~544.5253 B4 0.00 0.00 6,~~032~~018.4866 0.00 1,~~157~~155,~~991~~242.4701 B5 0.00 0.00 3,~~016~~009.2433 0.00 ~~578~~577,~~995~~621.7301 B6 0.00 0.00 4,~~528~~518.5517 0.00 ~~869~~867,~~297~~233.49 3B1 0.00 0.00 6,~~782~~777.7730 0.00 1,~~121~~120,~~759~~834.5039 3B2 0.00 0.00 2,~~636~~633.0795 0.00 435,~~963~~603.3278 3B3 0.00 0.00 1,~~414~~413.3319 0.00 233,~~907~~714.2636 3B4 0.00 0.00 1,~~131~~130.4655 0.00 ~~187~~186,~~125~~971.8149 3B5 0.00 0.00 565.7328 0.00 93,~~562~~485.9074 3B6 0.00 0.00 663.7724 0.00 109,~~777~~686.1764 Totals 0.00 0.00 32,~~024~~869,~~259~~865.6939 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% ~~900~~855.~~34996381~~00983919 4.~~50174981~~27504920 0.00000000 0.00000000 1AX 0.00 0.~~29183~~28522% ~~894~~846.~~66307004~~61594448 0.~~21757611~~20122830 0.00000000 0.00000000 1PO 1,443,593.00 0.00000% ~~968~~953.~~84107917~~81829227 0.00000000 0.00000000 0.00000000 2A1 86,783,000.00 6.50000% ~~873~~814.~~64269915~~13299644 4.~~73223131~~40988707 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% ~~907~~864.~~56258520~~02791773 4.~~91596400~~68015120 0.00000000 0.00000000 2AX 0.00 0.~~25801~~25361% ~~896~~846.~~82649252~~88942528 0.~~19282574~~17898360 0.00000000 0.00000000 2PO 1,229,433.00 0.00000% ~~976~~975.~~63310648~~60290801 0.00000000 0.00000000 0.00000000 3A1 28,833,000.00 7.25000% ~~851~~774.~~51957687~~18253841 54.~~14459751~~67735269 0.00000000 0.00000000 3AX 0.00 0.~~42736~~41306% ~~841~~750.~~77379026~~97528926 0.~~29978635~~25849845 0.00000000 0.00000000 3PO 288,873.00 0.00000% ~~890~~889.~~56180398~~49261440 0.00000000 0.00000000 0.00000000 AR 100.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B1 6,458,000.00 6.~~23666~~23700% ~~988~~986.~~68297461~~36411428 5.~~13839579~~12662589 0.00000000 0.00000000 B2 2,348,000.00 6.~~23666~~23700% ~~988~~986.~~68297274~~36411414 5.~~13839438~~12662692 0.00000000 0.00000000 B3 1,468,000.00 6.~~23666~~23700% ~~988~~986.~~68297684~~36411444 5.~~13839918~~12662807 0.00000000 0.00000000 B4 1,174,000.00 6.~~23666~~23700% ~~988~~986.~~68297274~~36411414 5.~~13839864~~12662692 0.00000000 0.00000000 B5 587,000.00 6.~~23666~~23700% ~~988~~986.~~68298126~~36410562 5.~~13839864~~12662692 0.00000000 0.00000000 B6 881,315.00 6.~~23666~~23700% ~~988~~986.~~68297941~~36411499 5.~~13840114~~12662328 0.00000000 0.00000000 3B1 1,127,000.00 7.25000% ~~996~~995.~~15368234~~35004437 6.~~01842946~~01357587 0.00000000 0.00000000 3B2 438,000.00 7.25000% ~~996~~995.~~15367580~~35004566 6.~~01842466~~01358447 0.00000000 0.00000000 3B3 235,000.00 7.25000% ~~996~~995.~~15365957~~35004255 6.~~01842553~~01357447 0.00000000 0.00000000 3B4 188,000.00 7.25000% ~~996~~995.~~15367021~~35005319 6.~~01840426~~01356383 0.00000000 0.00000000 3B5 94,000.00 7.25000% ~~996~~995.~~15372340~~35000000 6.~~01840426~~01361702 0.00000000 0.00000000 3B6 110,290.00 7.25000% ~~996~~995.~~15368574~~35016774 6.~~01840602~~01360051 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 4.~~50174981~~27504920 0.00000000 ~~855~~779.~~00983919~~71765098 1AX 0.00000000 0.00000000 0.~~21757611~~20122830 0.00000000 ~~846~~767.~~61594448~~00781478 1PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~953~~921.~~81829227~~50469696 2A1 0.00000000 0.00000000 4.~~73223131~~40988707 0.00000000 ~~814~~694.~~13299644~~21970155 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 4.~~91596400~~68015120 0.00000000 ~~864~~776.~~02791773~~30465287 2AX 0.00000000 0.00000000 0.~~19282574~~17898360 0.00000000 ~~846~~746.~~88942528~~12471350 2PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~975~~974.~~60290801~~49038703 3A1 0.00000000 0.00000000 54.~~14459751~~67735269 0.00000000 ~~774~~760.~~18253841~~25228558 3AX 0.00000000 0.00000000 0.~~29978635~~25849845 0.00000000 ~~750~~734.~~97528926~~79689658 3PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~889~~888.~~49261440~~39514250 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.00000000 5.~~13839579~~12662589 0.00000000 ~~986~~984.~~36411428~~02215856 B2 0.00000000 0.00000000 5.~~13839438~~12662692 0.00000000 ~~986~~984.~~36411414~~02215928 B3 0.00000000 0.00000000 5.~~13839918~~12662807 0.00000000 ~~986~~984.~~36411444~~02215940 B4 0.00000000 0.00000000 5.~~13839864~~12662692 0.00000000 ~~986~~984.~~36411414~~02215503 B5 0.00000000 0.00000000 5.~~13839864~~12662692 0.00000000 ~~986~~984.~~36410562~~02216354 B6 0.00000000 0.00000000 5.~~13840114~~12662328 0.00000000 ~~986~~984.~~36411499~~02216007 3B1 0.00000000 0.00000000 6.~~01842946~~01357587 0.00000000 ~~995~~994.~~35004437~~52918367 3B2 0.00000000 0.00000000 6.~~01842466~~01358447 0.00000000 ~~995~~994.~~35004566~~52917808 3B3 0.00000000 0.00000000 6.~~01842553~~01357447 0.00000000 ~~995~~994.~~35004255~~52919149 3B4 0.00000000 0.00000000 6.~~01840426~~01356383 0.00000000 ~~995~~994.~~35005319~~52920213 3B5 0.00000000 0.00000000 6.~~01840426~~01361702 0.00000000 ~~995~~994.~~35000000~~52914894 3B6 0.00000000 0.00000000 6.~~01840602~~01360051 0.00000000 ~~995~~994.~~35016774~~52933176 (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 3049,~~822~~815,~~597~~746.9840 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4731,~~067~~278.7398 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 3049,~~869~~847,~~665~~025.7138 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~134~~127,~~684~~963.6912 Payment of Interest and Principal 3049,~~734~~719,~~981~~062.0226 Total Withdrawals (Pool Distribution Amount) 3049,~~869~~847,~~665~~025.7138 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~134~~127,~~684~~963.6912 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~134~~127,~~684~~963.6912

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 1612 0 0 0 1612 63,~~034~~809,~~672~~218.4049 0.00 0.00 0.00 63,~~034~~809,~~672~~218.4049 60 Days 2 0 1 0 0 12 493,705.08 0.00 ~~101,452.39~~ 0.00 0.00 ~~101~~493,~~452~~705.3908 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 10 0 10 0.00 0.00 ~~256,054~~0.0300 0.00 ~~256,054~~0.0300 Totals 1614 10 10 0 1814 64,~~034~~302,~~672~~923.4057 ~~101,452~~0.3900 ~~256,054~~0.0300 0.00 64,~~392~~302,~~178~~923.8257 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 10.~~146953~~931677% 0.000000% 0.000000% 0.000000% 10.~~146953~~931677% 10.~~134145~~785144% 0.000000% 0.000000% 0.000000% 10.~~134145~~785144% 60 Days 0.~~000000~~155280% 0.~~071685~~000000% 0.000000% 0.000000% 0.~~071685~~155280% 0.~~000000~~101761% 0.~~019067~~000000% 0.000000% 0.000000% 0.~~019067~~101761% 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.~~071685~~000000% 0.000000% 0.~~071685~~000000% 0.000000% 0.000000% 0.~~048122~~000000% 0.000000% 0.~~048122~~000000% Totals 1.~~146953~~086957% 0.~~071685~~000000% 0.~~071685~~000000% 0.000000% 1.~~290323~~086957% 10.~~134145~~886905% 0.~~019067~~000000% 0.~~048122~~000000% 0.000000% 10.~~201334~~886905%

Delinquency Status By Groups

~~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 52 0 0 0 5 2 861,~~005,628~~117.4240 0.00 0.00 0.00 2861,~~005,628~~117.4240 60 Days 01 0 0 0 01 0392,316.0085 0.00 0.00 0.00 0392,316.0085 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 53 0 0 0 53 21,~~005~~253,~~628~~434.4225 0.00 0.00 0.00 21,~~005~~253,~~628~~434.4225 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~801282~~349650% 0.000000% 0.000000% 0.000000% 0.~~801282~~349650% 0.~~748944~~351682% 0.000000% 0.000000% 0.000000% 0.~~748944~~351682% 60 Days 0.~~000000~~174825% 0.000000% 0.000000% 0.000000% 0.~~000000~~174825% 0.~~000000~~160223% 0.000000% 0.000000% 0.000000% 0.~~000000~~160223% 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.~~801282~~524476% 0.000000% 0.000000% 0.000000% 0.~~801282~~524476% 0.~~748944~~511905% 0.000000% 0.000000% 0.000000% 0.~~748944~~511905% 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 7 0 0 0 7 32,~~338~~536,~~016~~060.0477 0.00 0.00 0.00 32,~~338~~536,~~016~~060.0477 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 7 0 0 0 7 32,~~338~~536,~~016~~060.0477 0.00 0.00 0.00 32,~~338~~536,~~016~~060.0477 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~206897~~328273% 0.000000% 0.000000% 0.000000% 1.~~206897~~328273% 1.~~393639~~174480% 0.000000% 0.000000% 0.000000% 1.~~393639~~174480% 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 1.~~206897~~328273% 0.000000% 0.000000% 0.000000% 1.~~206897~~328273% 1.~~393639~~174480% 0.000000% 0.000000% 0.000000% 1.~~393639~~174480% 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 43 0 0 0 43 ~~691~~412,~~027~~040.9432 0.00 0.00 0.00 ~~691~~412,~~027~~040.9432 60 Days 0 1 0 0 1 0~~.00~~ 1 101,~~452~~388.3923 0.00 0.00 0.00 101,~~452~~388.3923 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 10 0 10 0.00 0.00 ~~256,054~~0.0300 0.00 ~~256,054~~0.0300 Totals 4 10 10 0 64 ~~691~~513,~~027~~428.9455 ~~101,452~~0.3900 ~~256,054~~0.0300 0.00 1513,~~048,534~~428.3655 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~094241~~587302% 0.000000% 0.000000% 0.000000% 21.~~094241~~587302% 21.~~788874~~690463% 0.000000% 0.000000% 0.000000% 21.~~788874~~690463% 60 Days 0.~~000000~~529101% 0.~~523560~~000000% 0.000000% 0.000000% 0.~~523560~~529101% 0.~~000000~~415962% 0.~~409445~~000000% 0.000000% 0.000000% 0.~~409445~~415962% 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.~~523560~~000000% 0.000000% 0.~~523560~~000000% 0.000000% 0.000000% 10.~~033391~~000000% 0.000000% 10.~~033391~~000000% Totals 2.~~094241~~116402% 0.~~523560~~000000% 0.~~523560~~000000% 0.000000% 32.~~141361~~116402% 2.~~788874~~106425% 0.~~409445~~000000% 10.~~033391~~000000% 0.000000% 42.~~231710~~106425%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4731,~~067~~278.7398

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~783337~~773230% Weighted Average Pass-Through Rate 6.~~494123~~484113% Weighted Average Maturity(Stepdown Calculation ) ~~260~~259 Beginning Scheduled Collateral Loan Count 1,~~463~~395 Number Of Loans Paid In Full 68107 Ending Scheduled Collateral Loan Count 1,~~395~~288 Beginning Scheduled Collateral Balance ~~558~~531,~~830~~119,~~148~~427.5521 Ending Scheduled Collateral Balance ~~531~~484,~~119~~270,~~427~~230.2132 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~532~~485,~~090~~161,~~237~~632.0260 Monthly P &I Constant 4,~~430~~222,~~523~~982.2193 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 3049,~~600~~559,~~442~~280.6214 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~531~~484,~~119~~270,~~427~~230.2132 Scheduled Principal 1,~~271~~225,~~578~~154.8143 Unscheduled Principal 2645,~~439~~624,~~142~~042.5346

Miscellaneous Reporting Senior Prepayment Percentage Group 1 100.000000% Senior Prepayment Percentage Group 2 100.000000% Senior Prepayment Percentage Group 3 100.000000% Senior Percentage Group 1 97.~~592714~~477284% Senior Percentage Group 2 97.~~580757~~464183% Senior Percentage Group 3 91.~~831691~~094982% Junior Percentage Group 1 2.~~407286~~522716% Junior Percentage Group 2 2.~~419243~~535817% Junior Percentage Group 3 8.~~168309~~905018%

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~481958~~472983 6.~~971823~~964559 8.~~165480~~161656 Weighted Average Net Rate 6.~~226880~~218786 6.~~684081~~676914 7.~~507468~~481733 Weighted Average Maturity ~~171~~170 ~~351~~350 ~~345~~344 Beginning Loan Count ~~652~~624 ~~609~~580 ~~202~~191 Loans Paid In Full 2852 2953 112 Ending Loan Count ~~624~~572 ~~580~~527 ~~191~~189 Beginning Scheduled Balance ~~280~~267,~~795~~018,~~480~~026.5068 ~~251~~239,~~041~~340,~~686~~348.5753 2624,~~992~~761,~~981~~052.4800 Ending scheduled Balance ~~267~~244,~~018~~144,~~026~~357.6851 ~~239~~215,~~340~~768,~~348~~588.5341 24,~~761~~357,~~052~~284.0040 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 2,~~540~~428,~~374~~185.8015 1,~~684~~605,~~609~~883.8652 ~~205~~188,~~538~~914.5526 Scheduled Principal 1987,~~023,621~~849.0629 ~~226~~216,~~094~~800.74 21 20,~~863~~504.0193 Unscheduled Principal 1221,~~753~~885,~~832~~819.7688 1123,~~475~~354,~~243~~959.3091 2383,~~210,066~~262.4767 Scheduled Interest 1,~~516~~440,~~753~~335.7486 1,~~458~~389,~~515~~083.1231 ~~183~~168,~~675~~409.5433 Servicing Fees 5956,~~687~~562.2956 6057,~~195~~370.9987 14,~~801~~029.4169 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,~~457~~383,~~066~~773.4530 1,~~398~~331,~~319~~712.1344 ~~168~~154,~~874~~379.1364 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.~~226880~~218786 6.~~684081~~676914 7.~~507468~~481733

Group Level Collateral Statement Group Total Collateral Description Fixed 30 Year Weighted Average Coupon Rate 6.~~783337~~773230 Weighted Average Net Rate 6.~~494123~~484113 Weighted Average Maturity ~~260~~259 Beginning Loan Count 1,~~463~~395 Loans Paid In Full 68107 Ending Loan Count 1,~~395~~288 Beginning Scheduled Balance ~~558~~531,~~830~~119,~~148~~427.5521 Ending scheduled Balance ~~531~~484,~~119~~270,~~427~~230.2132 Record Date 0910/3031/2002 Principal And Interest Constant 4,~~430~~222,~~523~~982.2193 Scheduled Principal 1,~~271~~225,~~578~~154.8143 Unscheduled Principal 2645,~~439~~624,~~142~~042.5346 Scheduled Interest 32,~~158~~997,~~944~~828.4050 Servicing Fees ~~134~~127,~~684~~963.6912 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 32,~~024~~869,~~259~~865.7138 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-Through Rate 6.~~494123~~484113

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