8-K 1 mst02006.txt DECEMBER 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): December 26, 2002 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98155.01 56-2302817 Pooling and Servicing Agreement) (Commission 56-2302806 (State or other File Number) 56-2302802 jurisdiction of Incorporation) IRS EIN 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 December 26, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-6 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 2002-6 Trust, relating to the December 26, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-6 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: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-6 Trust, relating to the December 26, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 1011/3130/02 Distribution Date: 1112/2526/02 MASTR Series: 2002-6 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-A1 55265KJX8 SEQ 5.75000% ~~106~~104,~~724~~006,~~267~~158.4783 ~~511~~496,~~387~~983.1139 210,~~718~~512,~~108~~178.6465 2-A1 55265KJZ3 SEQ 5.75000% ~~221~~209,~~863~~907,~~968~~289.4605 1,~~063~~003,~~098~~039.1826 1118,~~956~~369,~~679~~250.4126 3-A1 55265KKA6 SEQ 6.25000% ~~144~~141,~~452~~577,~~451~~419.0153 ~~752~~735,~~356~~458.5294 26,~~875~~390,~~031~~101.4932 3-A2 55265KKB4 SEQ 6.25000% 1,~~494~~465,~~851~~099.1720 7,~~785~~610.6882 2966,~~751~~127.9630 3-A3 55265KKC2 SEQ 6.25000% 4948,~~828~~836,~~372~~640.2006 ~~259~~253,~~522~~694.7701 ~~991~~2,~~732~~204,243.1430 A-LR SEQ 0.00000% 0.00 0.00 0.00 A-MR SEQ 0.00000% 0.00 0.00 0.00 A-UR 55265KJY6 SEQ 6.25000% 0.00 40.1700 0.00 4-A1 55265KKD0 SEQ 6.00000% 19,~~948~~272,~~993~~769.3242 9996,~~744~~119.9719 ~~676~~627,~~223~~146.9023 4-A2 55265KKE8 SEQ 5.37500% 3938,~~887~~395,~~435~~106.5516 ~~178~~171,~~662~~541.4745 1,~~492~~384,~~329~~022.3900 4-A3 55265KKF3 SEQ 6.00000% 8,845,000.00 44,~~225~~112.0072 0.00 4-A4 55265KKG3 SEQ 5.75000% 14,500,000.00 69,479.17 0.00 4-A5 55265KKH1 SEQ 6.00000% 8884,~~758~~065,~~963~~307.7196 ~~443~~419,~~794~~259.8239 4,~~693~~353,~~655~~008.7570 4-A6 55265KKJ7 SEQ 6.00000% 11,533,000.00 57,~~665~~518.0060 0.00 4-A7 55265KKK4 SEQ 2.~~53000~~08000% 9,~~971~~598,~~858~~776.8954 2116,~~024~~595.0064 ~~373~~346,~~082~~005.3550 4-A8 55265KKL2 SEQ 56.~~97000~~42000% 0.00 4951,~~610~~223.0008 0.00 4-A9 55265KKM0 SEQ 5.93000% 0.00 2,~~175~~169.0048 0.00 4-A10 55265KKN8 SEQ 6.00000% 20,000,000.00 ~~100~~99,~~000~~746.0011 0.00 5-A1 55265KKP3 SEQ 6.00000% 7574,~~749~~885,~~738~~798.3462 ~~378~~373,~~748~~416.6925 ~~863~~2,~~939~~592,272.7265 6-A1 55265KKQ1 SEQ 6.50000% 3433,~~635~~164,~~071~~333.1175 ~~187~~179,~~606~~196.6411 1457,~~470,737~~013.3604 7-A1 55265KKR9 SEQ 4.00000% 67,~~706~~499,~~155~~590.5811 ~~225~~224,~~687~~418.1961 ~~206~~236,~~565~~303.4763 7-A2 55265KKS7 SEQ 21.~~28000~~83000% 67,~~706~~499,~~155~~590.5811 ~~128~~102,~~641~~671.7051 ~~206~~236,~~565~~303.4763 7-A3 55265KKT5 SEQ 6.~~22000~~67000% 0.00 ~~350~~374,~~943~~218.5703 0.00 7-A4 55265KKU2 SEQ 6.25000% 2825,~~469~~171,~~730~~669.1633 ~~148~~130,~~279~~764.8447 36,~~298~~819,~~060~~988.8386 7-A5 55265KKV0 SEQ 6.25000% 5,417,000.00 28,~~213~~140.5481 0.00 7-A6 55265KKW8 SEQ 6.25000% 7,150,000.00 37,~~239~~143.58 0.00 7-A7 55265KKX6 SEQ 6.25000% 2,~~901~~565,000.00 1513,~~109~~324.3894 ~~336~~695,000.00 7-A8 55265KKY4 SEQ 6.25000% 5,000,000.00 2625,~~041~~974.6753 0.00 7-A9 55265KKZ1 SEQ 6.25000% 2119,~~845~~519,~~670~~830.4201 ~~113~~101,~~779~~403.5370 24,~~325~~809,~~840~~566.4146 7-A10 55265KLA5 SEQ 6.25000% 1,979,000.00 10,~~307~~280.2972 0.00 7-A11 55265KLB3 SEQ 6.25000% 6,444,000.00 33,~~562~~475.5098 0.00 7-A12 55265KLC1 SEQ 6.25000% 1,052,000.00 5,~~479~~465.1704 0.00 7-A13 55265KLD9 SEQ 6.25000% 28,000,000.00 145,~~833~~457.3339 0.00 7-A14 55265KLE7 SEQ 2.~~73000~~28000% 65,~~974~~570,~~013~~332.9895 1510,~~865~~556.8835 12,~~403~~902,~~681~~648.0351 7-A15 55265KLF4 SEQ 0.45000% 0.00 2,~~615~~083.2649 0.00 7-A16 55265KLG2 SEQ 32.~~18000~~73000% 11,928,500.00 3127,~~610~~067.5238 0.00 7-A17 55265KLH0 SEQ 1718.~~21429~~82143% 54,~~292~~899,~~703~~673.9123 7576,~~925~~650.1093 ~~393~~812,~~030~~741.6958 15-PO 55265KLJ6 PO 0.00000% ~~975~~971,~~215~~578.0690 0.00 3,~~636~~602.1639 30-PO 55265KLK3 PO 0.00000% 1,~~187~~185,~~310~~914.9774 0.00 119,~~396~~141.2319 A-X1 55265KLL1 IO 5.75000% 0.00 8781,~~087~~218.4901 0.00 A-X2 55265KLM9 IO 6.00000% 0.00 ~~181~~173,~~512~~980.3523 0.00 A-X3 55265KLN7 IO 6.00000% 0.00 1312,~~076~~872.8838 0.00 A-X4 55265KLP2 IO 6.50000% 0.00 87,~~236~~708.9010 0.00 B-1 55265KLQ0 SUB 6.~~12378~~12392% 14,~~461~~443,~~624~~136.1031 73,~~799~~506.8045 18,~~487~~634.8070 B-2 55265KLR8 SUB 6.~~12378~~12392% 5,~~210~~203,~~379~~718.3538 26,~~589~~483.3364 6,~~660~~713.9790 B-3 55265KLS6 SUB 6.~~12378~~12392% 4,~~048~~043,~~855~~679.2618 20,~~661~~579.9178 5,~~176~~217.0720 B-4 55265KLT4 SUB 6.~~12378~~12392% 1,~~734~~732,~~795~~577.6588 8,~~852~~817.9273 2,~~217~~235.7739 B-5 55265KLU1 SUB 6.~~12378~~12392% 1,~~734~~732,~~795~~577.6588 8,~~852~~817.9273 2,~~217~~235.7739 B-6 55265KLV9 SUB 6.~~12378~~12392% 1,~~734~~732,~~903~~685.5261 8,~~853~~818.4728 2,~~217~~235.9153 MBIA SEQ 0.07000% 0.00 845.83 0.00 Totals 1,~~147~~110,~~147~~794,~~780~~753.427 65,~~060~~849,~~395~~909.0423 3663,~~353~~873,~~026~~937.6931

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~104~~93,~~006~~493,~~158~~980.8318 311,~~229~~009,~~495~~162.7504 0.00 2-A1 0.00 ~~209~~191,~~907~~538,~~289~~038.0579 1319,~~019~~372,~~777~~289.5952 0.00 3-A1 0.00 ~~141~~135,~~577~~187,~~419~~318.5321 37,~~627~~125,~~388~~560.0126 0.00 3-A2 0.00 1,~~465~~398,~~099~~971.2090 3773,~~537~~738.6412 0.00 3-A3 0.00 4846,~~836~~632,~~640~~396.0676 12,~~251~~457,~~254~~937.9131 0.00 A-LR 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 40.1700 0.00 4-A1 0.00 1918,~~272~~645,~~769~~623.4219 ~~775~~723,~~968~~265.8742 0.00 4-A2 0.00 3837,~~395~~011,~~106~~084.16 1,~~670~~555,~~991~~563.8645 0.00 4-A3 0.00 8,845,000.00 44,~~225~~112.0072 0.00 4-A4 0.00 14,500,000.00 69,479.17 0.00 4-A5 0.00 8479,~~065~~712,~~307~~299.9626 54,~~137~~772,~~450~~268.5709 0.00 4-A6 0.00 11,533,000.00 57,~~665~~518.0060 0.00 4-A7 0.00 9,~~598~~252,~~776~~771.5404 ~~394~~362,~~106~~601.3514 0.00 4-A8 0.00 0.00 4951,~~610~~223.0008 0.00 4-A9 0.00 0.00 2,~~175~~169.0048 0.00 4-A10 0.00 20,000,000.00 ~~100~~99,~~000~~746.0011 0.00 5-A1 0.00 7472,~~885~~293,~~798~~525.6297 12,~~242~~965,688.4190 0.00 6-A1 0.00 3332,~~164~~707,~~333~~320.7571 1636,~~658,344~~209.0015 0.00 7-A1 0.00 67,~~499~~263,~~590~~286.1148 ~~432~~460,~~252~~722.6624 0.00 7-A2 0.00 67,~~499~~263,~~590~~286.1148 ~~335~~338,~~207~~975.1714 0.00 7-A3 0.00 0.00 ~~350~~374,~~943~~218.5703 0.00 7-A4 0.00 2518,~~171~~351,~~669~~680.3347 36,~~446~~950,~~340~~753.6733 0.00 7-A5 0.00 5,417,000.00 28,~~213~~140.5481 0.00 7-A6 0.00 7,150,000.00 37,~~239~~143.58 0.00 7-A7 0.00 21,~~565~~870,000.00 ~~351~~708,~~109~~324.3894 0.00 7-A8 0.00 5,000,000.00 2625,~~041~~974.6753 0.00 7-A9 0.00 1914,~~519~~710,~~830~~263.0154 24,~~439~~910,~~619~~970.9416 0.00 7-A10 0.00 1,979,000.00 10,~~307~~280.2972 0.00 7-A11 0.00 6,444,000.00 33,~~562~~475.5098 0.00 7-A12 0.00 1,052,000.00 5,~~479~~465.1704 0.00 7-A13 0.00 28,000,000.00 145,~~833~~457.3339 0.00 7-A14 0.00 52,~~570~~667,~~332~~684.9544 12,~~419~~913,~~546~~204.9186 0.00 7-A15 0.00 0.00 2,~~615~~083.2649 0.00 7-A16 0.00 11,928,500.00 3127,~~610~~067.5238 0.00 7-A17 0.00 4,~~899~~086,~~673~~931.2364 ~~468~~889,~~955~~392.7951 0.00 15-PO 0.00 ~~971~~967,~~578~~976.9050 3,~~636~~602.1639 0.00 30-PO 0.00 1,~~185~~166,~~914~~773.7456 119,~~396~~141.2319 0.00 A-X1 0.00 0.00 8781,~~087~~218.4901 0.00 A-X2 0.00 0.00 ~~181~~173,~~512~~980.3523 0.00 A-X3 0.00 0.00 1312,~~076~~872.8838 0.00 A-X4 0.00 0.00 87,~~236~~708.9010 0.00 B-1 0.00 14,~~443~~424,~~136~~501.3161 92,~~287~~141.6015 0.00 B-2 0.00 5,~~203~~197,~~718~~004.3848 33,~~250~~197.3054 0.00 B-3 0.00 4,~~043~~038,~~679~~461.1898 25,~~837~~796.98 0.00 B-4 0.00 1,~~732~~730,~~577~~342.8849 11,~~070~~053.6912 0.00 B-5 0.00 1,~~732~~730,~~577~~342.8849 11,~~070~~053.6912 0.00 B-6 0.00 1,~~732~~730,~~685~~450.6108 11,~~071~~053.3881 0.00 MBIA 0.00 0.00 845.83 0.00 Totals 0.00 1,~~110~~046,~~794~~920,~~753~~816.7441 4269,~~413~~723,~~421~~846.7354 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-A1 108,000,000.00 ~~106~~104,~~724~~006,~~267~~158.4783 ~~367~~362,~~651~~566.1808 210,~~350~~149,~~457~~612.4657 0.00 0.00 2-A1 227,000,000.00 ~~221~~209,~~863~~907,~~968~~289.4605 ~~767~~735,~~452~~696.9252 1117,~~189~~633,~~226~~553.4974 0.00 0.00 3-A1 144,950,000.00 ~~144~~141,~~452~~577,~~451~~419.0153 ~~129~~127,~~029~~406.3096 26,~~746~~262,~~002~~694.1936 0.00 0.00 3-A2 1,500,000.00 1,~~494~~465,~~851~~099.1720 1,~~335~~318.2546 2864,~~416~~808.7284 0.00 0.00 3-A3 50,000,000.00 4948,~~828~~836,~~372~~640.2006 4443,~~508~~948.2159 ~~947~~2,~~223~~160,294.9371 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 100.00 0.00 0.00 0.00 0.00 0.00 4-A1 20,000,000.00 19,~~948~~272,~~993~~769.3242 1716,~~431~~979.3519 ~~658~~610,~~792~~167.5503 0.00 0.00 4-A2 40,000,000.00 3938,~~887~~395,~~435~~106.5516 3837,~~468~~470.4965 1,~~453~~346,~~860~~551.9035 0.00 0.00 4-A3 8,845,000.00 8,845,000.00 0.00 0.00 0.00 0.00 4-A4 14,500,000.00 14,500,000.00 0.00 0.00 0.00 0.00 4-A5 89,113,000.00 8884,~~758~~065,~~963~~307.7196 ~~120~~117,~~990~~852.6323 4,~~572~~235,~~665~~156.1247 0.00 0.00 4-A6 11,533,000.00 11,533,000.00 0.00 0.00 0.00 0.00 4-A7 10,000,000.00 9,~~971~~598,~~858~~776.8954 9,~~617~~367.1266 ~~363~~336,~~465~~637.2284 0.00 0.00 4-A8 0.00 0.00 0.00 0.00 0.00 0.00 4-A9 0.00 0.00 0.00 0.00 0.00 0.00 4-A10 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 5-A1 76,020,000.00 7574,~~749~~885,~~738~~798.3462 260,~~383~~140.9411 ~~603~~2,~~555~~332,132.7854 0.00 0.00 6-A1 35,000,000.00 3433,~~635~~164,~~071~~333.1175 2928,~~268~~216.4826 1428,~~441,468~~796.8879 0.00 0.00 7-A1 67,866,000.00 67,~~706~~499,~~155~~590.5811 63,~~015~~331.7145 ~~200~~232,~~549~~972.7618 0.00 0.00 7-A2 67,866,000.00 67,~~706~~499,~~155~~590.5811 63,~~015~~331.7145 ~~200~~232,~~549~~972.7618 0.00 0.00 7-A3 0.00 0.00 0.00 0.00 0.00 0.00 7-A4 29,433,000.00 2825,~~469~~171,~~730~~669.1633 96,~~047~~149.8633 36,~~202~~723,~~012~~839.9753 0.00 0.00 7-A5 5,417,000.00 5,417,000.00 0.00 0.00 0.00 0.00 7-A6 7,150,000.00 7,150,000.00 0.00 0.00 0.00 0.00 7-A7 3,000,000.00 2,~~901~~565,000.00 9,~~785~~798.1722 ~~326~~685,~~214~~201.8378 0.00 0.00 7-A8 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 7-A9 22,525,000.00 2119,~~845~~519,~~670~~830.4201 67,~~734~~806.3506 24,~~258~~741,~~106~~760.0640 0.00 0.00 7-A10 1,979,000.00 1,979,000.00 0.00 0.00 0.00 0.00 7-A11 6,444,000.00 6,444,000.00 0.00 0.00 0.00 0.00 7-A12 1,052,000.00 1,052,000.00 0.00 0.00 0.00 0.00 7-A13 28,000,000.00 28,000,000.00 0.00 0.00 0.00 0.00 7-A14 7,384,000.00 65,~~974~~570,~~013~~332.9895 40,~~878~~922.7402 12,~~362~~861,~~802~~726.2949 0.00 0.00 7-A15 0.00 0.00 0.00 0.00 0.00 0.00 7-A16 11,928,500.00 11,928,500.00 0.00 0.00 0.00 0.00 7-A17 5,407,500.00 54,~~292~~899,~~703~~673.9123 11,~~446~~458.0517 ~~381~~801,~~584~~283.6442 0.00 0.00 15-PO 978,702.00 ~~975~~971,~~215~~578.0690 3,~~442~~460.5331 ~~193~~142.6308 0.00 0.00 30-PO 1,188,486.00 1,~~187~~185,~~310~~914.9774 1,~~124~~131.6196 ~~271~~18,009.6223 0.00 0.00 A-X1 0.00 0.00 0.00 0.00 0.00 0.00 A-X2 0.00 0.00 0.00 0.00 0.00 0.00 A-X3 0.00 0.00 0.00 0.00 0.00 0.00 A-X4 0.00 0.00 0.00 0.00 0.00 0.00 B-1 14,480,000.00 14,~~461~~443,~~624~~136.1031 18,~~487~~634.8070 0.00 0.00 0.00 B-2 5,217,000.00 5,~~210~~203,~~379~~718.3538 6,~~660~~713.9790 0.00 0.00 0.00 B-3 4,054,000.00 4,~~048~~043,~~855~~679.2618 5,~~176~~217.0720 0.00 0.00 0.00 B-4 1,737,000.00 1,~~734~~732,~~795~~577.6588 2,~~217~~235.7739 0.00 0.00 0.00 B-5 1,737,000.00 1,~~734~~732,~~795~~577.6588 2,~~217~~235.7739 0.00 0.00 0.00 B-6 1,737,108.00 1,~~734~~732,~~903~~685.5261 2,~~217~~235.9153 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,158,042,396.00 1,~~147~~110,~~147~~794,~~780~~753.4274 2,~~065~~015,~~605~~623.8979 3461,~~287~~858,~~420~~313.8053 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 1-A1 210,~~718~~512,~~108~~178.6465 ~~104~~93,~~006~~493,~~158~~980.8318 0.~~96301999~~86568500 210,~~718~~512,~~108~~178.6465 2-A1 1118,~~956~~369,~~679~~250.4126 ~~209~~191,~~907~~538,~~289~~038.0579 0.~~92470171~~84377991 1118,~~956~~369,~~679~~250.4126 3-A1 26,~~875~~390,~~031~~101.4932 ~~141~~135,~~577~~187,~~419~~318.5321 0.~~97673280~~93264794 26,~~875~~390,~~031~~101.4932 3-A2 2966,~~751~~127.9630 1,~~465~~398,~~099~~971.2090 0.~~97673280~~93264793 2966,~~751~~127.9630 3-A3 ~~991~~2,~~732~~204,243.1430 4846,~~836~~632,~~640~~396.0676 0.~~97673280~~93264794 ~~991~~2,~~732~~204,243.1430 A-LR 0.00 0.00 0.00000000 0.00 A-MR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 4-A1 ~~676~~627,~~223~~146.9023 1918,~~272~~645,~~769~~623.4219 0.~~96363847~~93228116 ~~676~~627,~~223~~146.9023 4-A2 1,~~492~~384,~~329~~022.3900 3837,~~395~~011,~~106~~084.16 0.~~95987765~~92527710 1,~~492~~384,~~329~~022.3900 4-A3 0.00 8,845,000.00 1.00000000 0.00 4-A4 0.00 14,500,000.00 1.00000000 0.00 4-A5 4,~~693~~353,~~655~~008.7570 8479,~~065~~712,~~307~~299.9626 0.~~94335628~~89450809 4,~~693~~353,~~655~~008.7570 4-A6 0.00 11,533,000.00 1.00000000 0.00 4-A7 ~~373~~346,~~082~~005.3550 9,~~598~~252,~~776~~771.5404 0.~~95987765~~92527710 ~~373~~346,~~082~~005.3550 4-A8 0.00 0.00 0.00000000 0.00 4-A9 0.00 0.00 0.00000000 0.00 4-A10 0.00 20,000,000.00 1.00000000 0.00 5-A1 ~~863~~2,~~939~~592,272.7265 7472,~~885~~293,~~798~~525.6297 0.~~98508022~~95098035 ~~863~~2,~~939~~592,272.7265 6-A1 1457,~~470,737~~013.3604 3332,~~164~~707,~~333~~320.7571 0.~~94755239~~93449488 1457,~~470,737~~013.3604 7-A1 ~~206~~236,~~565~~303.4763 67,~~499~~263,~~590~~286.1148 0.~~99460098~~99111907 ~~206~~236,~~565~~303.4763 7-A2 ~~206~~236,~~565~~303.4763 67,~~499~~263,~~590~~286.1148 0.~~99460098~~99111907 ~~206~~236,~~565~~303.4763 7-A3 0.00 0.00 0.00000000 0.00 7-A4 36,~~298~~819,~~060~~988.8386 2518,~~171~~351,~~669~~680.3347 0.~~85521929~~62350696 36,~~298~~819,~~060~~988.8386 7-A5 0.00 5,417,000.00 1.00000000 0.00 7-A6 0.00 7,150,000.00 1.00000000 0.00 7-A7 ~~336~~695,000.00 21,~~565~~870,000.00 0.~~85500000~~62333333 ~~336~~695,000.00 7-A8 0.00 5,000,000.00 1.00000000 0.00 7-A9 24,~~325~~809,~~840~~566.4146 1914,~~519~~710,~~830~~263.0154 0.~~86658513~~65306386 24,~~325~~809,~~840~~566.4146 7-A10 0.00 1,979,000.00 1.00000000 0.00 7-A11 0.00 6,444,000.00 1.00000000 0.00 7-A12 0.00 1,052,000.00 1.00000000 0.00 7-A13 0.00 28,000,000.00 1.00000000 0.00 7-A14 12,~~403~~902,~~681~~648.0351 52,~~570~~667,~~332~~684.9544 0.~~75437879~~36127904 12,~~403~~902,~~681~~648.0351 7-A15 0.00 0.00 0.00000000 0.00 7-A16 0.00 11,928,500.00 1.00000000 0.00 7-A17 ~~393~~812,~~030~~741.6958 4,~~899~~086,~~673~~931.2364 0.~~90608844~~75578948 ~~393~~812,~~030~~741.6958 15-PO 3,~~636~~602.1639 ~~971~~967,~~578~~976.9050 0.~~99272189~~98904110 3,~~636~~602.1639 30-PO 119,~~396~~141.2319 1,~~185~~166,~~914~~773.7456 0.~~99783652~~98173101 119,~~396~~141.2319 A-X1 0.00 0.00 0.00000000 0.00 A-X2 0.00 0.00 0.00000000 0.00 A-X3 0.00 0.00 0.00000000 0.00 A-X4 0.00 0.00 0.00000000 0.00 B-1 18,~~487~~634.8070 14,~~443~~424,~~136~~501.3161 0.~~99745417~~99616724 18,~~487~~634.8070 B-2 6,~~660~~713.9790 5,~~203~~197,~~718~~004.3848 0.~~99745417~~99616724 6,~~660~~713.9790 B-3 5,~~176~~217.0720 4,~~043~~038,~~679~~461.1898 0.~~99745416~~99616724 5,~~176~~217.0720 B-4 2,~~217~~235.7739 1,~~732~~730,~~577~~342.8849 0.~~99745416~~99616724 2,~~217~~235.7739 B-5 2,~~217~~235.7739 1,~~732~~730,~~577~~342.8849 0.~~99745416~~99616724 2,~~217~~235.7739 B-6 2,~~217~~235.9153 1,~~732~~730,~~685~~450.6108 0.~~99745417~~99616724 2,~~217~~235.9153 MBIA 0.00 0.00 0.00000000 0.00 MBIA 0.00 0.00 0.00000000 0.00 Totals 3663,~~353~~873,~~026~~937.6931 1,~~110~~046,~~794~~920,~~753~~816.7441 0.~~95920042~~90404360 3663,~~353~~873,~~026~~937.6931

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 108,000,000.00 ~~988~~963.~~18766176~~01998917 3.~~40417759~~35709333 2193.~~76349500~~97789417 0.00000000 2-A1 227,000,000.00 ~~977~~924.~~37431040~~70171388 3.~~38084987~~24095383 4977.~~29174665~~68085348 0.00000000 3-A1 144,950,000.00 ~~996~~976.~~56744402~~73280117 0.~~89016419~~87897178 1843.~~94447872~~20589417 0.00000000 3-A2 1,500,000.00 ~~996~~976.~~56744667~~73280000 0.~~89016667~~87897333 1843.~~94448000~~20589333 0.00000000 3-A3 50,000,000.00 ~~996~~976.~~56744400~~73280120 0.~~89016420~~87897180 1843.~~94447860~~20589420 0.00000000 A-LR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 20,000,000.00 ~~997~~963.~~44966600~~63847100 0.~~87156750~~84895950 3230.~~93962750~~50835150 0.00000000 4-A2 40,000,000.00 ~~997~~959.~~18588875~~87765400 0.~~96171225~~93676625 3633.~~34652250~~66378375 0.00000000 4-A3 8,845,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A4 14,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A5 89,113,000.00 ~~996~~943.~~02710839~~35627754 1.~~35772143~~32250323 5147.~~31310942~~52568615 0.00000000 4-A6 11,533,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A7 10,000,000.00 ~~997~~959.~~18588900~~87765400 0.~~96171200~~93676600 3633.~~34652200~~66378400 0.00000000 4-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A10 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A1 76,020,000.00 ~~996~~985.~~44486109~~08022389 3.~~42520310~~42199566 730.~~93943410~~67788135 0.00000000 6-A1 35,000,000.00 ~~989~~947.~~57346029~~55239286 0.~~83624229~~80617886 4112.~~18482514~~25133686 0.00000000 7-A1 67,866,000.00 ~~997~~994.~~64470545~~60098002 0.~~08864100~~04908865 23.~~95508443~~43282616 0.00000000 7-A2 67,866,000.00 ~~997~~994.~~64470545~~60098002 0.~~08864100~~04908865 23.~~95508443~~43282616 0.00000000 7-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A4 29,433,000.00 ~~967~~855.~~27245473~~21928889 3.~~26327116~~26671865 ~~108~~228.~~78989468~~44560629 0.00000000 7-A5 5,417,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A6 7,150,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A7 3,000,000.00 ~~967~~855.00000000 3.~~26172333~~26607333 ~~108~~228.~~73827667~~40059333 0.00000000 7-A8 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A9 22,525,000.00 ~~969~~866.~~84108413~~58512808 3.~~00707436~~01025794 ~~100~~210.~~24888169~~51100555 0.00000000 7-A10 1,979,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A11 6,444,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A12 1,052,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A13 28,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A14 7,384,000.00 ~~944~~754.~~47643283~~37878521 5.~~53612405~~54198537 ~~184~~387.~~56152356~~55775867 0.00000000 7-A15 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A16 11,928,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A17 5,407,500.00 ~~978~~906.~~77094961~~08843828 2.~~11669903~~11894036 70148.~~56581415~~18001294 0.00000000 15-PO 978,702.00 ~~996~~992.~~43717904~~72189083 3.~~51744453~~53561145 0.~~19784367~~14517187 0.00000000 30-PO 1,188,486.00 ~~999~~997.~~01132197~~83652479 0.~~94625431~~95243865 015.~~22854287~~15308552 0.00000000 A-X1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 14,480,000.00 ~~998~~997.~~73094613~~45416506 1.~~27678177~~28692680 0.00000000 0.00000000 B-2 5,217,000.00 ~~998~~997.~~73094690~~45416523 1.~~27678168~~28692735 0.00000000 0.00000000 B-3 4,054,000.00 ~~998~~997.~~73094721~~45416379 1.~~27678096~~28692649 0.00000000 0.00000000 B-4 1,737,000.00 ~~998~~997.~~73094416~~45416235 1.~~27678181~~28692573 0.00000000 0.00000000 B-5 1,737,000.00 ~~998~~997.~~73094416~~45416235 1.~~27678181~~28692573 0.00000000 0.00000000 B-6 1,737,108.00 ~~998~~997.~~73094822~~45416520 1.~~27678302~~28692632 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 2597.~~16767259~~33498750 ~~963~~865.~~01998917~~68500167 0.~~96301999~~86568500 2597.~~16767259~~33498750 2-A1 0.00000000 5280.~~67259652~~92180731 ~~924~~843.~~70171388~~77990656 0.~~92470171~~84377991 5280.~~67259652~~92180731 3-A1 0.00000000 1944.~~83464291~~08486595 ~~976~~932.~~73280117~~64793522 0.~~97673280~~93264794 1944.~~83464291~~08486595 3-A2 0.00000000 1944.~~83464000~~08486667 ~~976~~932.~~73280000~~64793333 0.~~97673280~~93264793 1944.~~83464000~~08486667 3-A3 0.00000000 1944.~~83464280~~08486600 ~~976~~932.~~73280120~~64793520 0.~~97673280~~93264794 1944.~~83464280~~08486600 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 3331.~~81119500~~35731150 ~~963~~932.~~63847100~~28115950 0.~~96363847~~93228116 3331.~~81119500~~35731150 4-A2 0.00000000 3734.~~30823475~~60055000 ~~959~~925.~~87765400~~27710400 0.~~95987765~~92527710 3734.~~30823475~~60055000 4-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A5 0.00000000 5248.~~67083086~~84818938 ~~943~~894.~~35627754~~50808816 0.~~94335628~~89450809 5248.~~67083086~~84818938 4-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A7 0.00000000 3734.~~30823500~~60055000 ~~959~~925.~~87765400~~27710400 0.~~95987765~~92527710 3734.~~30823500~~60055000 4-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A1 0.00000000 1134.~~36463720~~09987701 ~~985~~950.~~08022389~~98034688 0.~~98508022~~95098035 1134.~~36463720~~09987701 6-A1 0.00000000 4213.~~02106743~~05751543 ~~947~~934.~~55239286~~49487743 0.~~94755239~~93449488 4213.~~02106743~~05751543 7-A1 0.00000000 3.~~04372543~~48191480 ~~994~~991.~~60098002~~11906522 0.~~99460098~~99111907 3.~~04372543~~48191480 7-A2 0.00000000 3.~~04372543~~48191480 ~~994~~991.~~60098002~~11906522 0.~~99460098~~99111907 3.~~04372543~~48191480 7-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A4 0.00000000 ~~112~~231.~~05316583~~71232494 ~~855~~623.~~21928889~~50696395 0.~~85521929~~62350696 ~~112~~231.~~05316583~~71232494 7-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A7 0.00000000 ~~112~~231.~~00000000~~66666667 ~~855~~623.~~00000000~~33333333 0.~~85500000~~62333333 ~~112~~231.~~00000000~~66666667 7-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A9 0.00000000 ~~103~~213.~~25595605~~52126349 ~~866~~653.~~58512808~~06386415 0.~~86658513~~65306386 ~~103~~213.~~25595605~~52126349 7-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A14 0.00000000 ~~190~~393.~~09764762~~09974404 ~~754~~361.~~37878521~~27904117 0.~~75437879~~36127904 ~~190~~393.~~09764762~~09974404 7-A15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A17 0.00000000 72150.~~68251318~~29895146 ~~906~~755.~~08843828~~78948497 0.~~90608844~~75578948 72150.~~68251318~~29895146 15-PO 0.00000000 3.~~71528821~~68078332 ~~992~~989.~~72189083~~04109729 0.~~99272189~~98904110 3.~~71528821~~68078332 30-PO 0.00000000 116.~~17479718~~10552417 ~~997~~981.~~83652479~~73100903 0.~~99783652~~98173101 116.~~17479718~~10552417 A-X1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~27678177~~28692680 ~~997~~996.~~45416506~~16723826 0.~~99745417~~99616724 1.~~27678177~~28692680 B-2 0.00000000 1.~~27678168~~28692735 ~~997~~996.~~45416523~~16723788 0.~~99745417~~99616724 1.~~27678168~~28692735 B-3 0.00000000 1.~~27678096~~28692649 ~~997~~996.~~45416379~~16723730 0.~~99745416~~99616724 1.~~27678096~~28692649 B-4 0.00000000 1.~~27678181~~28692573 ~~997~~996.~~45416235~~16723661 0.~~99745416~~99616724 1.~~27678181~~28692573 B-5 0.00000000 1.~~27678181~~28692573 ~~997~~996.~~45416235~~16723661 0.~~99745416~~99616724 1.~~27678181~~28692573 B-6 0.00000000 1.~~27678302~~28692632 ~~997~~996.~~45416520~~16723888 0.~~99745417~~99616724 1.~~27678302~~28692632 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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-A1 108,000,000.00 5.75000% ~~106~~104,~~724~~006,~~267~~158.4783 ~~511~~498,~~387~~362.1184 0.00 0.00 2-A1 227,000,000.00 5.75000% ~~221~~209,~~863~~907,~~968~~289.4605 1,~~063~~005,~~098~~805.1876 0.00 0.00 3-A1 144,950,000.00 6.25000% ~~144~~141,~~452~~577,~~451~~419.0153 ~~752~~737,~~356~~382.5239 0.00 0.00 3-A2 1,500,000.00 6.25000% 1,~~494~~465,~~851~~099.1720 7,~~785~~630.6873 0.00 0.00 3-A3 50,000,000.00 6.25000% 4948,~~828~~836,~~372~~640.2006 ~~259~~254,~~522~~357.7750 0.00 0.00 A-LR 0.00 0.00000% 0.00 0.00 0.00 0.00 A-MR 0.00 0.00000% 0.00 0.00 0.00 0.00 A-UR 100.00 6.25000% 0.00 0.00 0.00 0.00 4-A1 20,000,000.00 6.00000% 19,~~948~~272,~~993~~769.3242 9996,~~744~~363.9785 0.00 0.00 4-A2 40,000,000.00 5.37500% 3938,~~887~~395,~~435~~106.5516 ~~178~~171,~~662~~978.4708 0.00 0.00 4-A3 8,845,000.00 6.00000% 8,845,000.00 44,225.00 0.00 0.00 4-A4 14,500,000.00 5.75000% 14,500,000.00 69,479.17 0.00 0.00 4-A5 89,113,000.00 6.00000% 8884,~~758~~065,~~963~~307.7196 ~~443~~420,~~794~~326.8254 0.00 0.00 4-A6 11,533,000.00 6.00000% 11,533,000.00 57,665.00 0.00 0.00 4-A7 10,000,000.00 2.~~53000~~08000% 9,~~971~~598,~~858~~776.8954 2116,~~024~~637.0088 0.00 0.00 4-A8 0.00 56.~~97000~~42000% 9,~~971~~598,~~858~~776.8954 4951,~~610~~353.0045 0.00 0.00 4-A9 0.00 5.93000% 440,134.91 2,175.00 0.00 0.00 4-A10 20,000,000.00 6.00000% 20,000,000.00 100,000.00 0.00 0.00 5-A1 76,020,000.00 6.00000% 7574,~~749~~885,~~738~~798.3462 ~~378~~374,~~748~~428.6999 0.00 0.00 6-A1 35,000,000.00 6.50000% 3433,~~635~~164,~~071~~333.1175 ~~187~~179,~~606~~640.6414 0.00 0.00 7-A1 67,866,000.00 4.00000% 67,~~706~~499,~~155~~590.5811 ~~225~~224,~~687~~998.1963 0.00 0.00 7-A2 67,866,000.00 21.~~28000~~83000% 67,~~706~~499,~~155~~590.5811 ~~128~~102,~~641~~936.7087 0.00 0.00 7-A3 0.00 6.~~22000~~67000% 67,~~706~~499,~~155~~590.5811 ~~350~~375,~~943~~185.5722 0.00 0.00 7-A4 29,433,000.00 6.25000% 2825,~~469~~171,~~730~~669.1633 ~~148~~131,~~279~~102.8444 0.00 0.00 7-A5 5,417,000.00 6.25000% 5,417,000.00 28,213.54 0.00 0.00 7-A6 7,150,000.00 6.25000% 7,150,000.00 37,239.58 0.00 0.00 7-A7 3,000,000.00 6.25000% 2,~~901~~565,000.00 1513,~~109~~359.38 0.00 0.00 7-A8 5,000,000.00 6.25000% 5,000,000.00 26,041.67 0.00 0.00 7-A9 22,525,000.00 6.25000% 2119,~~845~~519,~~670~~830.4201 ~~113~~101,~~779~~665.5378 0.00 0.00 7-A10 1,979,000.00 6.25000% 1,979,000.00 10,307.29 0.00 0.00 7-A11 6,444,000.00 6.25000% 6,444,000.00 33,562.50 0.00 0.00 7-A12 1,052,000.00 6.25000% 1,052,000.00 5,479.17 0.00 0.00 7-A13 28,000,000.00 6.25000% 28,000,000.00 145,833.33 0.00 0.00 7-A14 7,384,000.00 2.~~73000~~28000% 65,~~974~~570,~~013~~332.9895 1510,~~865~~583.8863 0.00 0.00 7-A15 0.00 0.45000% 65,~~974~~570,~~013~~332.9895 2,~~615~~088.2687 0.00 0.00 7-A16 11,928,500.00 32.~~18000~~73000% 11,928,500.00 3127,~~610~~137.5334 0.00 0.00 7-A17 5,407,500.00 1718.~~21429~~82143% 54,~~292~~899,~~703~~673.9123 7576,~~925~~849.1004 0.00 0.00 15-PO 978,702.00 0.00000% ~~975~~971,~~215~~578.0690 0.00 0.00 0.00 30-PO 1,188,486.00 0.00000% 1,~~187~~185,~~310~~914.9774 0.00 0.00 0.00 A-X1 0.00 5.75000% 1816,~~174~~996,~~779~~685.9189 8781,~~087~~442.4945 0.00 0.00 A-X2 0.00 6.00000% 3634,~~302~~885,~~469~~366.8114 ~~181~~174,~~512~~426.3583 0.00 0.00 A-X3 0.00 6.00000% 2,~~615~~581,~~376~~459.9701 1312,~~076~~907.8830 0.00 0.00 A-X4 0.00 6.50000% 1,~~520~~426,~~658~~560.0054 87,~~236~~727.9020 0.00 0.00 B-1 14,480,000.00 6.~~12378~~12392% 14,~~461~~443,~~624~~136.1031 73,~~799~~707.8022 0.00 0.00 B-2 5,217,000.00 6.~~12378~~12392% 5,~~210~~203,~~379~~718.3538 26,~~589~~555.3398 0.00 0.00 B-3 4,054,000.00 6.~~12378~~12392% 4,~~048~~043,~~855~~679.2618 20,~~661~~635.9199 0.00 0.00 B-4 1,737,000.00 6.~~12378~~12392% 1,~~734~~732,~~795~~577.6588 8,~~852~~841.9281 0.00 0.00 B-5 1,737,000.00 6.~~12378~~12392% 1,~~734~~732,~~795~~577.6588 8,~~852~~841.9281 0.00 0.00 B-6 1,737,108.00 6.~~12378~~12392% 1,~~734~~732,~~903~~685.5261 8,~~853~~842.4736 0.00 0.00 MBIA 0.00 0.07000% 14,500,000.00 845.83 0.00 0.00 Totals 1,158,042,396.00 65,~~060~~865,~~390~~171.8838 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-A1 01,379.0045 0.00 ~~511~~496,~~387~~983.1139 0.00 ~~104~~93,~~006~~493,~~158~~980.8318 2-A1 02,766.0050 0.00 1,~~063~~003,~~098~~039.1826 0.00 ~~209~~191,~~907~~538,~~289~~038.0579 3-A1 01,923.0046 0.00 ~~752~~735,~~356~~458.5294 0.00 ~~141~~135,~~577~~187,~~419~~318.5321 3-A2 019.0090 0.00 7,~~785~~610.6882 0.00 1,~~465~~398,~~099~~971.2090 3-A3 0663.0049 0.00 ~~259~~253,~~522~~694.7701 0.00 4846,~~836~~632,~~640~~396.0676 A-LR 0.00 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 40.1700 0.00 0.00 4-A1 0244.0065 0.00 9996,~~744~~119.9719 0.00 1918,~~272~~645,~~769~~623.4219 4-A2 0436.0063 0.00 ~~178~~171,~~662~~541.4745 0.00 3837,~~395~~011,~~106~~084.16 4-A3 0112.0028 0.00 44,~~225~~112.0072 0.00 8,845,000.00 4-A4 0.00 0.00 69,479.17 0.00 14,500,000.00 4-A5 01,067.0015 0.00 ~~443~~419,~~794~~259.8239 0.00 8479,~~065~~712,~~307~~299.9626 4-A6 0146.0040 0.00 57,~~665~~518.0060 0.00 11,533,000.00 4-A7 042.0024 0.00 2116,~~024~~595.0064 0.00 9,~~598~~252,~~776~~771.5404 4-A8 0130.0038 0.00 4951,~~610~~223.0008 0.00 9,~~598~~252,~~776~~771.5404 4-A9 05.0052 0.00 2,~~175~~169.0048 0.00 440,134.91 4-A10 0253.0089 0.00 ~~100~~99,~~000~~746.0011 0.00 20,000,000.00 5-A1 01,012.0075 0.00 ~~378~~373,~~748~~416.6925 0.00 7472,~~885~~293,~~798~~525.6297 6-A1 0444.0003 0.00 ~~187~~179,~~606~~196.6411 0.00 3332,~~164~~707,~~333~~320.7571 7-A1 0580.0003 0.00 ~~225~~224,~~687~~418.1961 0.00 67,~~499~~263,~~590~~286.1148 7-A2 0265.0036 0.00 ~~128~~102,~~641~~671.7051 0.00 67,~~499~~263,~~590~~286.1148 7-A3 0967.0019 0.00 ~~350~~374,~~943~~218.5703 0.00 67,~~499~~263,~~590~~286.1148 7-A4 0337.0097 0.00 ~~148~~130,~~279~~764.8447 0.00 2518,~~171~~351,~~669~~680.3347 7-A5 072.0073 0.00 28,~~213~~140.5481 0.00 5,417,000.00 7-A6 096.00 0.00 37,~~239~~143.58 0.00 7,150,000.00 7-A7 034.0044 0.00 1513,~~109~~324.3894 0.00 21,~~565~~870,000.00 7-A8 067.0013 0.00 2625,~~041~~974.6753 0.00 5,000,000.00 7-A9 0262.0008 0.00 ~~113~~101,~~779~~403.5370 0.00 1914,~~519~~710,~~830~~263.0154 7-A10 026.0057 0.00 10,~~307~~280.2972 0.00 1,979,000.00 7-A11 086.0052 0.00 33,~~562~~475.5098 0.00 6,444,000.00 7-A12 014.0012 0.00 5,~~479~~465.1704 0.00 1,052,000.00 7-A13 0375.0094 0.00 145,~~833~~457.3339 0.00 28,000,000.00 7-A14 027.0028 0.00 1510,~~865~~556.8835 0.00 52,~~570~~667,~~332~~684.9544 7-A15 05.0038 0.00 2,~~615~~083.2649 0.00 52,~~570~~667,~~332~~684.9544 7-A16 069.0096 0.00 3127,~~610~~067.5238 0.00 11,928,500.00 7-A17 0198.0011 0.00 7576,~~925~~650.1093 0.00 4,~~899~~086,~~673~~931.2364 15-PO 0.00 0.00 0.00 0.00 ~~971~~967,~~578~~976.9050 30-PO 0.00 0.00 0.00 0.00 1,~~185~~166,~~914~~773.7456 A-X1 0224.0044 0.00 8781,~~087~~218.4901 0.00 1615,~~996~~081,~~685~~411.8996 A-X2 0446.0060 0.00 ~~181~~173,~~512~~980.3523 0.00 3433,~~885~~259,~~366~~457.1449 A-X3 034.0091 0.00 1312,~~076~~872.8838 0.00 2,~~581~~444,~~459~~786.0113 A-X4 019.0010 0.00 87,~~236~~708.9010 0.00 1,~~426~~400,~~560~~751.5485 B-1 0200.0077 0.00 73,~~799~~506.8045 0.00 14,~~443~~424,~~136~~501.3161 B-2 072.0033 0.00 26,~~589~~483.3364 0.00 5,~~203~~197,~~718~~004.3848 B-3 056.0021 0.00 20,~~661~~579.9178 0.00 4,~~043~~038,~~679~~461.1898 B-4 024.0008 0.00 8,~~852~~817.9273 0.00 1,~~732~~730,~~577~~342.8849 B-5 024.0008 0.00 8,~~852~~817.9273 0.00 1,~~732~~730,~~577~~342.8849 B-6 024.0009 0.00 8,~~853~~818.4728 0.00 1,~~732~~730,~~685~~450.6108 MBIA 0.00 0.00 845.83 0.00 14,500,000.00 Totals 015,262.0014 0.00 65,~~060~~849,~~395~~909.0423 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-A1 108,000,000.00 5.75000% ~~988~~963.~~18766176~~01998917 4.~~73506583~~61447074 0.00000000 0.00000000 2-A1 227,000,000.00 5.75000% ~~977~~924.~~37431040~~70171388 4.~~68325189~~43086238 0.00000000 0.00000000 3-A1 144,950,000.00 6.25000% ~~996~~976.~~56744402~~73280117 5.~~19045547~~08714998 0.00000000 0.00000000 3-A2 1,500,000.00 6.25000% ~~996~~976.~~56744667~~73280000 5.~~19045333~~08715333 0.00000000 0.00000000 3-A3 50,000,000.00 6.25000% ~~996~~976.~~56744400~~73280120 5.~~19045540~~08715000 0.00000000 0.00000000 A-LR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 100.00 6.25000% 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 20,000,000.00 6.00000% ~~997~~963.~~44966600~~63847100 4.~~98724850~~81819250 0.00000000 0.00000000 4-A2 40,000,000.00 5.37500% ~~997~~959.~~18588875~~87765400 4.~~46656175~~29945200 0.00000000 0.00000000 4-A3 8,845,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 4-A4 14,500,000.00 5.75000% 1000.00000000 4.79166690 0.00000000 0.00000000 4-A5 89,113,000.00 6.00000% ~~996~~943.~~02710839~~35627754 4.~~98013556~~71678139 0.00000000 0.00000000 4-A6 11,533,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 4-A7 10,000,000.00 2.~~53000~~08000% ~~997~~959.~~18588900~~87765400 21.~~10240000~~66378800 0.00000000 0.00000000 4-A8 0.00 56.~~97000~~42000% ~~997~~959.~~18588900~~87765400 45.~~96100000~~13534500 0.00000000 0.00000000 4-A9 0.00 5.93000% 1000.00206755 4.94167685 0.00000000 0.00000000 4-A10 20,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 5-A1 76,020,000.00 6.00000% ~~996~~985.~~44486109~~08022389 4.~~98222428~~92540108 0.00000000 0.00000000 6-A1 35,000,000.00 6.50000% ~~989~~947.~~57346029~~55239286 5.~~36018971~~13257543 0.00000000 0.00000000 7-A1 67,866,000.00 4.00000% ~~997~~994.~~64470545~~60098002 3.~~32548242~~31533655 0.00000000 0.00000000 7-A2 67,866,000.00 21.~~28000~~83000% ~~997~~994.~~64470545~~60098002 1.~~89552501~~51676642 0.00000000 0.00000000 7-A3 0.00 6.~~22000~~67000% ~~997~~994.~~64470545~~60098002 5.~~17112501~~52832376 0.00000000 0.00000000 7-A4 29,433,000.00 6.25000% ~~967~~855.~~27245473~~21928889 54.~~03787721~~45426698 0.00000000 0.00000000 7-A5 5,417,000.00 6.25000% 1000.00000000 5.20833303 0.00000000 0.00000000 7-A6 7,150,000.00 6.25000% 1000.00000000 5.20833287 0.00000000 0.00000000 7-A7 3,000,000.00 6.25000% ~~967~~855.00000000 54.~~03646000~~45312667 0.00000000 0.00000000 7-A8 5,000,000.00 6.25000% 1000.00000000 5.20833400 0.00000000 0.00000000 7-A9 22,525,000.00 6.25000% ~~969~~866.~~84108413~~58512808 54.~~05125549~~51346415 0.00000000 0.00000000 7-A10 1,979,000.00 6.25000% 1000.00000000 5.20833249 0.00000000 0.00000000 7-A11 6,444,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 7-A12 1,052,000.00 6.25000% 1000.00000000 5.20833650 0.00000000 0.00000000 7-A13 28,000,000.00 6.25000% 1000.00000000 5.20833321 0.00000000 0.00000000 7-A14 7,384,000.00 2.~~73000~~28000% ~~944~~754.~~47643283~~37878521 21.~~14868364~~43331934 0.00000000 0.00000000 7-A15 0.00 0.45000% ~~944~~754.~~47643283~~37878521 0.~~35417931~~28289139 0.00000000 0.00000000 7-A16 11,928,500.00 32.~~18000~~73000% 1000.00000000 2.~~65000042~~27500021 0.00000000 0.00000000 7-A17 5,407,500.00 1718.~~21429~~82143% ~~978~~906.~~77094961~~08843828 14.~~04070273~~21156542 0.00000000 0.00000000 15-PO 978,702.00 0.00000% ~~996~~992.~~43717904~~72189083 0.00000000 0.00000000 0.00000000 30-PO 1,188,486.00 0.00000% ~~999~~997.~~01132197~~83652479 0.00000000 0.00000000 0.00000000 A-X1 0.00 5.75000% ~~976~~913.~~54773595~~24765454 4.~~67929139~~37597817 0.00000000 0.00000000 A-X2 0.00 6.00000% ~~992~~953.~~24106095~~50792636 4.~~96120533~~76753961 0.00000000 0.00000000 A-X3 0.00 6.00000% ~~787~~777.~~76485943~~54859718 3.~~93882284~~88774448 0.00000000 0.00000000 A-X4 0.00 6.50000% ~~458~~429.~~02993195~~68729791 2.~~48099622~~32747198 0.00000000 0.00000000 B-1 14,480,000.00 6.~~12378~~12392% ~~998~~997.~~73094613~~45416506 5.~~09667127~~09027762 0.00000000 0.00000000 B-2 5,217,000.00 6.~~12378~~12392% ~~998~~997.~~73094690~~45416523 5.~~09667050~~09027794 0.00000000 0.00000000 B-3 4,054,000.00 6.~~12378~~12392% ~~998~~997.~~73094721~~45416379 5.~~09667242~~09027874 0.00000000 0.00000000 B-4 1,737,000.00 6.~~12378~~12392% ~~998~~997.~~73094416~~45416235 5.~~09667242~~09027634 0.00000000 0.00000000 B-5 1,737,000.00 6.~~12378~~12392% ~~998~~997.~~73094416~~45416235 5.~~09667242~~09027634 0.00000000 0.00000000 B-6 1,737,108.00 6.~~12378~~12392% ~~998~~997.~~73094822~~45416520 5.~~09667217~~09027648 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833310 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-A1 0.~~00000000~~01277269 0.00000000 4.~~73506583~~60169806 0.00000000 ~~963~~865.~~01998917~~68500167 2-A1 0.~~00000000~~01218722 0.00000000 4.~~68325189~~41867515 0.00000000 ~~924~~843.~~70171388~~77990656 3-A1 0.~~00000000~~01326982 0.00000000 5.~~19045547~~07388023 0.00000000 ~~976~~932.~~73280117~~64793522 3-A2 0.~~00000000~~01326667 0.00000000 5.~~19045333~~07388000 0.00000000 ~~976~~932.~~73280000~~64793333 3-A3 0.~~00000000~~01326980 0.00000000 5.~~19045540~~07388020 0.00000000 ~~976~~932.~~73280120~~64793520 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 410.~~70000000~~00000000 0.00000000 0.00000000 4-A1 0.~~00000000~~01223250 0.00000000 4.~~98724850~~80595950 0.00000000 ~~963~~932.~~63847100~~28115950 4-A2 0.~~00000000~~01091575 0.00000000 4.~~46656175~~28853625 0.00000000 ~~959~~925.~~87765400~~27710400 4-A3 0.~~00000000~~01269418 0.00000000 54.~~00000000~~98730582 0.00000000 1000.00000000 4-A4 0.00000000 0.00000000 4.79166690 0.00000000 1000.00000000 4-A5 0.~~00000000~~01197524 0.00000000 4.~~98013556~~70480615 0.00000000 ~~943~~894.~~35627754~~50808816 4-A6 0.~~00000000~~01269401 0.00000000 54.~~00000000~~98730599 0.00000000 1000.00000000 4-A7 0.~~00000000~~00422400 0.00000000 21.~~10240000~~65956400 0.00000000 ~~959~~925.~~87765400~~27710400 4-A8 0.~~00000000~~01303800 0.00000000 45.~~96100000~~12230800 0.00000000 ~~959~~925.~~87765400~~27710400 4-A9 0.~~00000000~~01254164 0.00000000 4.~~94167685~~92913522 0.00000000 1000.00206755 4-A10 0.~~00000000~~01269450 0.00000000 54.~~00000000~~98730550 0.00000000 1000.00000000 5-A1 0.~~00000000~~01332215 0.00000000 4.~~98222428~~91207906 0.00000000 ~~985~~950.~~08022389~~98034688 6-A1 0.~~00000000~~01268657 0.00000000 5.~~36018971~~11988886 0.00000000 ~~947~~934.~~55239286~~49487743 7-A1 0.~~00000000~~00854669 0.00000000 3.~~32548242~~30679000 0.00000000 ~~994~~991.~~60098002~~11906522 7-A2 0.~~00000000~~00391006 0.00000000 1.~~89552501~~51285636 0.00000000 ~~994~~991.~~60098002~~11906522 7-A3 0.~~00000000~~01425147 0.00000000 5.~~17112501~~51407229 0.00000000 ~~994~~991.~~60098002~~11906522 7-A4 0.~~00000000~~01148269 0.00000000 54.~~03787721~~44278429 0.00000000 ~~855~~623.~~21928889~~50696395 7-A5 0.~~00000000~~01342625 0.00000000 5.~~20833303~~19490677 0.00000000 1000.00000000 7-A6 0.~~00000000~~01342657 0.00000000 5.~~20833287~~19490629 0.00000000 1000.00000000 7-A7 0.~~00000000~~01148000 0.00000000 54.~~03646000~~44164667 0.00000000 ~~855~~623.~~00000000~~33333333 7-A8 0.~~00000000~~01342600 0.00000000 5.~~20833400~~19490600 0.00000000 1000.00000000 7-A9 0.~~00000000~~01163507 0.00000000 54.~~05125549~~50182908 0.00000000 ~~866~~653.~~58512808~~06386415 7-A10 0.~~00000000~~01342597 0.00000000 5.~~20833249~~19490652 0.00000000 1000.00000000 7-A11 0.~~00000000~~01342644 0.00000000 5.~~20833333~~19490689 0.00000000 1000.00000000 7-A12 0.~~00000000~~01342205 0.00000000 5.~~20833650~~19490494 0.00000000 1000.00000000 7-A13 0.~~00000000~~01342643 0.00000000 5.~~20833321~~19490679 0.00000000 1000.00000000 7-A14 0.~~00000000~~00369447 0.00000000 21.~~14868364~~42962486 0.00000000 ~~754~~361.~~37878521~~27904117 7-A15 0.~~00000000~~00072860 0.00000000 0.~~35417931~~28216278 0.00000000 ~~754~~361.~~37878521~~27904117 7-A16 0.~~00000000~~00586495 0.00000000 2.~~64999958~~26913526 0.00000000 1000.00000000 7-A17 0.~~00000000~~03663615 0.00000000 14.~~04070273~~17492926 0.00000000 ~~906~~755.~~08843828~~78948497 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~989.~~72189083~~04109729 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~981.~~83652479~~73100903 A-X1 0.~~00000000~~01205937 0.00000000 4.~~67929139~~36391880 0.00000000 ~~913~~810.~~24765454~~33821468 A-X2 0.~~00000000~~01220674 0.00000000 4.~~96120533~~75533287 0.00000000 ~~953~~909.~~50792636~~06760777 A-X3 0.~~00000000~~01051507 0.00000000 3.~~93882284~~87722640 0.00000000 ~~777~~736.~~54859718~~38202986 A-X4 0.~~00000000~~00575302 0.00000000 2.~~48099622~~32171897 0.00000000 ~~429~~421.~~68729791~~91358908 B-1 0.~~00000000~~01386533 0.00000000 5.~~09667127~~07641229 0.00000000 ~~997~~996.~~45416506~~16723826 B-2 0.~~00000000~~01386429 0.00000000 5.~~09667050~~07641173 0.00000000 ~~997~~996.~~45416523~~16723788 B-3 0.~~00000000~~01386532 0.00000000 5.~~09667242~~07641342 0.00000000 ~~997~~996.~~45416379~~16723730 B-4 0.~~00000000~~01386298 0.00000000 5.~~09667242~~07641336 0.00000000 ~~997~~996.~~45416235~~16723661 B-5 0.~~00000000~~01386298 0.00000000 5.~~09667242~~07641336 0.00000000 ~~997~~996.~~45416235~~16723661 B-6 0.~~00000000~~01386788 0.00000000 5.~~09667217~~07641436 0.00000000 ~~997~~996.~~45416520~~16723888 MBIA 0.00000000 0.00000000 0.05833310 0.00000000 1000.00000000 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-POA 0.00000% 0.00 0.00 127,~~787~~312.1638 ~~127~~126,~~312~~837.3802 9998.~~25807709~~88746648% 15-POB 0.00000% 0.00 0.00 ~~363,640.68~~ 362,269.56 99360,946.~~27097252~~25 98.90835229% 15-POC 0.00000% 0.00 0.00 ~~483,787.22~~ 481,996.95 99480,193.~~27682963~~23 98.90531773% 30-POA 0.00000% 0.00 0.00 412,~~947~~427.11 ~~412~~404,~~427~~653.1120 9997.~~76972947~~88915257% 30-POB 0.00000% 0.00 0.00 46,~~389~~342.9799 46,~~342~~297.9950 99.~~80185205~~70388715% 30-POC 0.00000% 0.00 0.00 152,~~790~~650.6044 152,~~650~~502.4435 99.~~81719741~~72036226% 30-POD 0.00000% 0.00 0.00 ~~575,183.28~~ 574,494.20 99563,320.~~78327098~~51 97.84252495% AX-1A 5.75000% 5,~~327~~132,~~252~~129.7545 54,~~132~~585,~~129~~650.4589 0.00 0.00 9585.~~30307079~~15502496% AX-1B 5.75000% ~~12,847,527.16~~ 11,864,556.45 10,495,761.07 0.00 0.00 8979.~~70499336~~35586814% AX-2A 6.00000% 5,~~147~~069,~~260~~560.7533 54,~~069~~793,~~560~~092.3381 0.00 0.00 9892.~~01297383~~66785472% AX-2B 6.00000% ~~20,407,401.38~~ 19,645,886.60 18,994,464.51 0.00 0.00 9592.~~83012926~~65257539% AX-3C 6.00000% 10,~~747~~169,~~807~~919.6820 109,~~169~~471,~~919~~900.2017 0.00 0.00 9386.~~18861158~~79255051%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4269,~~409~~882,~~412~~933.5630 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~246~~75,~~069~~317.4687 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 4269,~~655~~958,~~482~~251.0217 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~242~~234,~~060~~404.2963 Payment of Interest and Principal 4269,~~413~~723,~~421~~846.7354 Total Withdrawals (Pool Distribution Amount) 4269,~~655~~958,~~482~~251.0217 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 015,440.0051 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 015,440.0051

SERVICING FEES Gross Servicing Fee ~~239~~231,~~159~~539.3881 Master Servicing Fee 2,~~900~~864.9182 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~242~~234,~~060~~404.2963

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Reserve Fund 5,000.00 0178.0055 0.00 54,~~000~~821.0045 Reserve Fund 999.99 0.00 0.00 999.99 Reserve Fund 999.99 0.00 0.00 999.99 Reserve Fund ~~182~~247.6344 793.82 752.55 ~~817~~206.3617 ~~247.44~~ Reserve Fund 999.99 0.00 0.00 999.99

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 7823 0 0 0 7823 359,~~862~~668,~~504~~838.8145 0.00 0.00 0.00 359,~~862~~668,~~504~~838.8145 60 Days 23 0 0 0 23 ~~929~~1,~~190~~032,354.9437 0.00 0.00 0.00 ~~929~~1,~~190~~032,354.9437 90 Days 01 0 0 0 01 0529,190.0094 0.00 0.00 0.00 0529,190.0094 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 8027 0 0 0 8027 3611,~~791~~230,~~695~~383.7576 0.00 0.00 0.00 3611,~~791~~230,~~695~~383.7576 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 31.~~259507~~014557% 0.000000% 0.000000% 0.000000% 31.~~259507~~014557% 30.~~223970~~922208% 0.000000% 0.000000% 0.000000% 30.~~223970~~922208% 60 Days 0.~~083577~~132333% 0.000000% 0.000000% 0.000000% 0.~~083577~~132333% 0.~~083532~~098465% 0.000000% 0.000000% 0.000000% 0.~~083532~~098465% 90 Days 0.~~000000~~044111% 0.000000% 0.000000% 0.000000% 0.~~000000~~044111% 0.~~000000~~050474% 0.000000% 0.000000% 0.000000% 0.~~000000~~050474% 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 31.~~343084~~191001% 0.000000% 0.000000% 0.000000% 31.~~343084~~191001% 31.~~307502~~071147% 0.000000% 0.000000% 0.000000% 31.~~307502~~071147%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 1 0 0 0 1 ~~667~~510,~~792~~803.7586 0.00 0.00 0.00 ~~667~~510,~~792~~803.7586 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~667~~510,~~792~~803.7586 0.00 0.00 0.00 ~~667~~510,~~792~~803.7586 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~462963~~507614% 0.000000% 0.000000% 0.000000% 0.~~462963~~507614% 0.~~617746~~523553% 0.000000% 0.000000% 0.000000% 0.~~617746~~523553% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~462963~~507614% 0.000000% 0.000000% 0.000000% 0.~~462963~~507614% 0.~~617746~~523553% 0.000000% 0.000000% 0.000000% 0.~~617746~~523553% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 102 0 0 0 102 5807,~~536,818~~146.0362 0.00 0.00 0.00 5807,~~536,818~~146.0362 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 102 0 0 0 102 5807,~~536,818~~146.0362 0.00 0.00 0.00 5807,~~536,818~~146.0362 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~272727~~495050% 0.000000% 0.000000% 0.000000% 20.~~272727~~495050% 20.~~617303~~417841% 0.000000% 0.000000% 0.000000% 20.~~617303~~417841% 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 20.~~272727~~495050% 0.000000% 0.000000% 0.000000% 20.~~272727~~495050% 20.~~617303~~417841% 0.000000% 0.000000% 0.000000% 20.~~617303~~417841% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 87 0 0 0 87 43,~~264~~089,~~049~~720.9725 0.00 0.00 0.00 43,~~264~~089,~~049~~720.9725 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 87 0 0 0 87 43,~~264~~089,~~049~~720.9725 0.00 0.00 0.00 43,~~264~~089,~~049~~720.9725 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~960784~~781170% 0.000000% 0.000000% 0.000000% 1.~~960784~~781170% 21.~~142006~~622867% 0.000000% 0.000000% 0.000000% 21.~~142006~~622867% 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.~~960784~~781170% 0.000000% 0.000000% 0.000000% 1.~~960784~~781170% 21.~~142006~~622867% 0.000000% 0.000000% 0.000000% 21.~~142006~~622867% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 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 335 0 0 0 335 132,~~512~~194,~~884~~690.7404 0.00 0.00 0.00 132,~~512~~194,~~884~~690.7404 60 Days 12 0 0 0 12 ~~400~~709,~~000~~161.0063 0.00 0.00 0.00 ~~400~~709,~~000~~161.0063 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 347 0 0 0 347 132,~~912~~903,~~884~~851.7467 0.00 0.00 0.00 132,~~912~~903,~~884~~851.7467 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 61.~~818182~~066098% 0.000000% 0.000000% 0.000000% 61.~~818182~~066098% 61.~~329503~~061445% 0.000000% 0.000000% 0.000000% 61.~~329503~~061445% 60 Days 0.~~206612~~426439% 0.000000% 0.000000% 0.000000% 0.~~206612~~426439% 0.~~187362~~342980% 0.000000% 0.000000% 0.000000% 0.~~187362~~342980% 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 71.~~024793~~492537% 0.000000% 0.000000% 0.000000% 71.~~024793~~492537% 61.~~516865~~404425% 0.000000% 0.000000% 0.000000% 61.~~516865~~404425% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 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 21 0 0 0 2 1 344,~~105,498~~358.3377 0.00 0.00 0.00 1344,~~105,498~~358.3377 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 21 0 0 0 2 1 344,~~105,498~~358.3377 0.00 0.00 0.00 1344,~~105,498~~358.3377 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~315789~~675676% 0.000000% 0.000000% 0.000000% 10.~~315789~~675676% 10.~~462458~~471820% 0.000000% 0.000000% 0.000000% 10.~~462458~~471820% 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.~~315789~~675676% 0.000000% 0.000000% 0.000000% 10.~~315789~~675676% 10.~~462458~~471820% 0.000000% 0.000000% 0.000000% 10.~~462458~~471820% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 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 41 0 0 0 4 1 384,~~627,249~~723.3980 0.00 0.00 0.00 1384,~~627,249~~723.3980 60 Days 1 0 0 0 1 ~~529~~323,~~190~~192.9474 0.00 0.00 0.00 ~~529~~323,~~190~~192.9474 90 Days 01 0 0 0 01 0529,190.0094 0.00 0.00 0.00 0529,190.0094 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,~~156~~237,~~440~~107.3348 0.00 0.00 0.00 21,~~156~~237,~~440~~107.3348 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 51.~~063291~~282051% 0.000000% 0.000000% 0.000000% 51.~~063291~~282051% 41.~~691563~~123993% 0.000000% 0.000000% 0.000000% 41.~~691563~~123993% 60 Days 1.~~265823~~282051% 0.000000% 0.000000% 0.000000% 1.~~265823~~282051% 10.~~525723~~944226% 0.000000% 0.000000% 0.000000% 10.~~525723~~944226% 90 Days 01.~~000000~~282051% 0.000000% 0.000000% 0.000000% 01.~~000000~~282051% 01.~~000000~~546062% 0.000000% 0.000000% 0.000000% 01.~~000000~~546062% 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 63.~~329114~~846154% 0.000000% 0.000000% 0.000000% 63.~~329114~~846154% 63.~~217286~~614280% 0.000000% 0.000000% 0.000000% 63.~~217286~~614280% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 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 206 0 0 0 206 92,~~148~~337,~~211~~395.6011 0.00 0.00 0.00 92,~~148~~337,~~211~~395.6011 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 206 0 0 0 206 92,~~148~~337,~~211~~395.6011 0.00 0.00 0.00 92,~~148~~337,~~211~~395.6011 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 31.~~257329~~038062% 0.000000% 0.000000% 0.000000% 31.~~257329~~038062% 30.~~389633~~922615% 0.000000% 0.000000% 0.000000% 30.~~389633~~922615% 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 31.~~257329~~038062% 0.000000% 0.000000% 0.000000% 31.~~257329~~038062% 30.~~389633~~922615% 0.000000% 0.000000% 0.000000% 30.~~389633~~922615%

OTHER INFORMATION Current Period Class A Insufficient Funds 64(41.8127) Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~246~~75,~~069~~317.4687

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 1,158,042,296.000 99.99999136% 1,~~110~~046,~~794~~920,~~753~~816.4 99.~~99993190~~99992380% 97.~~199571~~034165% 100.000000% Class 1-A-1 1,050,042,296.000 90.67390794% 1953,~~006~~426,~~788,594~~836.23 9091.~~63671807~~06955319% 98.~~399728~~966939% 0.000000% Class 2-A-1 823,042,296.00 71.07186221% ~~796~~761,~~881~~888,~~305~~797.8644 7172.~~73969453~~77419696% 18.~~970717~~370273% 0.000000% Class 3-A-1 678,092,296.00 58.55504931% ~~655~~626,~~303~~701,~~886~~479.3323 5859.~~99410650~~86135645% 12.~~795293~~965717% 0.000000% Class 3-A-2 676,592,296.00 58.42552037% ~~653~~625,~~838~~302,~~787~~507.1333 5859.~~86221011~~72772927% 0.~~132411~~134174% 0.000000% Class 3-A-3 626,592,296.00 54.10788916% ~~605~~578,~~002~~670,~~147~~110.0757 5455.~~46566371~~27348970% 4.~~413692~~472479% 0.000000% Class 4-A-1 606,592,296.00 52.38083667% ~~585~~560,~~729~~024,~~377~~487.6538 5253.~~73062164~~49249455% 1.~~741808~~788288% 0.000000% Class 4-A-2 566,592,296.00 48.92673169% ~~547~~523,~~334~~013,~~271~~403.4922 49.~~27408028~~95726482% 3.~~470021~~549706% 0.000000% Class 4-A-3 557,747,296.00 48.16294273% ~~538~~514,~~489~~168,~~271~~403.4922 4849.~~47780411~~11240692% 0.~~799381~~848317% 0.000000% Class B-1 14,482,108.00 1.25056803% 14,~~445~~426,~~238~~601.9352 1.~~30044088~~37800207% 1.~~305322~~383443% 0.000000% Class B-2 9,265,108.00 0.80006639% 9,~~241~~229,~~520~~597.5504 0.~~83197316~~88159390% 0.~~470295~~498441% 0.000000% Class B-3 5,211,108.00 0.44999285% 5,~~197~~191,~~841~~135.3706 0.~~46793864~~49584754% 0.~~365454~~387326% 0.000000% Class B-4 3,474,108.00 0.29999834% 3,~~465~~460,~~263~~792.4957 0.~~31196232~~33056845% 0.~~156585~~165956% 0.000000% Class B-5 1,737,108.00 0.15000383% 1,~~732~~730,~~685~~450.6108 0.~~15598601~~16528936% 0.~~156585~~165956% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.~~156594~~165966% 0.000000% Class MBIA 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.00863526% 100,000.00 0.~~00900256~~00955181% Fraud 23,160,847.00 1.99999992% 23,160,847.00 2.~~08506847~~21228091% Special Hazard 11,580,424.00 1.00000000% 11,580,424.00 1.~~04253428~~10614050% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.~~592822~~589418% Weighted Average Pass-Through Rate 6.~~339609~~336189% Weighted Average Maturity(Stepdown Calculation ) ~~291~~290 Beginning Scheduled Collateral Loan Count 2,~~461~~393 Number Of Loans Paid In Full 68126 Ending Scheduled Collateral Loan Count 2,~~393~~267 Beginning Scheduled Collateral Balance 1,~~147~~110,~~148~~795,~~601~~510.6819 Ending Scheduled Collateral Balance 1,~~110~~046,~~795~~921,~~510~~614.1914 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 1,~~112~~048,~~371~~444,~~010~~762.9061 Monthly P &I Constant 8,~~368~~115,~~061~~203.1043 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 4269,~~218~~508,~~764~~924.1626 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~110~~046,~~795~~921,~~510~~614.1914 Scheduled Principal 2,~~065~~015,~~605~~623.8779 Unscheduled Principal 3461,~~287~~858,~~485~~272.6226

Miscellaneous Reporting Group 1 Senior % 96.~~655218~~582212% Group 1 Junior % 3.~~344782~~417788% Group 2 Senior % 99.~~674878~~657607% Group 2 Junior % 0.~~325122~~342393% Group 3 Senior % 96.~~724576~~663166% Group 3 Junior % 3.~~275424~~336834% Group 4 Senior % 96.~~792210~~686193% Group 4 Junior % 3.~~207790~~313807% Group 5 Senior % 99.~~943264~~942807% Group 5 Junior % 0.~~056736~~057193% Group 6 Senior % 96.~~259118~~102860% Group 6 Junior % 3.~~740882~~897140% Group 7 Senior % 96.~~603888~~503811% Group 7 Junior % 3.~~396112~~496189% Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~270449~~266920 6.~~323236~~314546 6.~~639547~~639957 Weighted Average Net Rate 6.~~020449~~016920 6.~~072321~~063841 6.~~389547~~389957 Weighted Average Maturity ~~177~~176 ~~175~~174 ~~357~~356 Beginning Loan Count ~~221~~216 ~~459~~440 ~~416~~408 Loans Paid In Full 5 19 836 15 Ending Loan Count ~~216~~197 ~~440~~404 ~~408~~393 Beginning Scheduled Balance ~~110~~107,~~545~~813,~~278~~972.8879 ~~222~~210,~~951~~990,~~290~~737.9007 ~~202~~198,~~818~~915,~~254~~296.0566 Ending scheduled Balance ~~107~~97,~~813~~288,~~972~~488.7953 ~~210~~192,~~990~~617,~~737~~635.0787 ~~198~~190,~~915~~241,~~296~~090.6609 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant ~~958~~938,~~475~~911.8740 1,~~946~~849,~~060~~783.9603 1,~~303~~279,~~368~~684.5263 Scheduled Principal ~~380~~375,~~835~~860.3812 ~~771~~739,~~249~~524.5305 ~~181~~179,~~184~~027.1005 Unscheduled Principal 210,~~350~~149,~~470~~624.7114 1117,~~189~~633,~~304~~577.3015 38,~~721~~495,~~773~~179.2952 Scheduled Interest ~~577~~563,~~640~~051.4928 1,~~174~~110,~~811~~258.4398 1,~~122~~100,~~184~~657.4258 Servicing Fees 2322,~~030~~461.2725 4644,~~618~~080.2144 4241,~~253~~440.7969 Master Servicing Fees 0.00 66.4715 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 ~~554~~540,~~610~~590.2203 1,~~128~~066,~~126~~112.7539 1,~~079~~059,~~930~~216.6389 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.~~020449~~016920 6.~~071964~~063465 6.~~389547~~389957

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.~~809573~~807015 6.~~417673~~417042 76.~~000343~~993350 Weighted Average Net Rate 6.~~559573~~557015 6.~~167673~~167042 6.~~750343~~743350 Weighted Average Maturity ~~356~~355 ~~176~~175 ~~355~~354 Beginning Loan Count ~~499~~484 ~~153~~152 8279 Loans Paid In Full 15 4 1 3 Ending Loan Count ~~484~~469 ~~152~~148 7978 Beginning Scheduled Balance ~~220~~213,~~565~~323,~~430~~911.8139 7675,~~276~~410,~~527~~650.8202 3634,~~133~~661,~~871~~856.4751 Ending scheduled Balance ~~213~~206,~~323~~607,~~911~~456.3994 7572,~~410~~816,~~650~~424.0278 34,~~661~~203,~~856~~551.5115 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~444~~398,~~364~~024.2132 ~~670~~665,~~150~~246.9966 ~~241~~231,~~337~~503.3246 Scheduled Principal ~~192~~187,~~733~~941.9076 ~~262~~261,~~219~~985.4560 3029,~~546~~501.0839 Unscheduled Principal 76,~~048~~528,~~785~~512.5269 ~~603~~2,~~658~~332,239.3564 1428,~~441,468~~803.8897 Scheduled Interest 1,~~251~~210,~~630~~082.3156 ~~407~~403,~~931~~261.5406 ~~210~~202,~~791~~002.2407 Servicing Fees 4544,~~951~~442.1552 15,~~890~~710.9854 7,~~527~~221.8921 Master Servicing Fees 1,~~046~~022.9584 0.00 128.9180 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,~~204~~164,~~632~~617.2120 ~~392~~387,~~040~~550.5652 ~~203~~194,~~134~~652.4406 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.~~553877~~551261 6.~~167673~~167042 6.~~746062~~738891

Group Level Collateral Statement Group Group 7 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.~~726311~~720281 6.~~592822~~589418 Weighted Average Net Rate 6.~~476311~~470281 6.~~342644~~339284 Weighted Average Maturity ~~356~~355.00 ~~291~~290.00 Record Date 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 1,~~804~~752,~~303~~049.2393 8,~~368~~115,~~061~~203.1043 Beginning Loan Count ~~631~~614 2,~~461~~393 Loans Paid In Full 1736 68126 Ending Loan Count ~~614~~578 2,~~393~~267 Beginning Scheduled Balance ~~277~~269,~~857~~679,~~947~~085.75 1,~~147~~110,~~148~~795,~~601~~510.6819 Ending Scheduled Balance ~~269~~253,~~679~~146,~~085~~966.7578 1,~~110~~046,~~795~~921,~~510~~614.1914 Scheduled Principal ~~246~~241,~~837~~783.4382 2,~~065~~015,~~605~~623.8779 Unscheduled Principal 716,~~932~~290,~~024~~335.5715 3461,~~287~~858,~~485~~272.6226 Scheduled Interest 1,~~557~~510,~~465~~266.8011 6,~~302~~099,~~455~~579.2364 Servicing Fee 5756,~~887~~183.0916 ~~239~~231,~~159~~539.3881 Master Servicing Fee 1,~~658~~647.5803 2,~~900~~864.9182 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,~~497~~452,~~920~~435.1392 65,~~060~~865,~~394~~175.9401 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.~~469148~~462952 6.~~339609~~336189

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERT SER 2002-6