8-K 1 mst02005.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 2002-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-09 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 December 26, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-5 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 2002-5 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 2002-5 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 2002-5 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: 2002-5 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 55265KGU7 SEN 6.00000% 1917,~~427~~161,~~131~~487.3607 9785,~~135~~807.6644 21,~~265~~699,~~644~~587.2931 A-R 55265KGV5 SEQ 6.00000% 0.00 0.00 0.00 A-LR 55265KGW3 SEQ 6.00000% 0.00 0.00 0.00 2-A1 55265KGX1 SEN 6.00000% 6761,~~125~~649,~~699~~241.5519 ~~335~~308,~~628~~246.5021 58,~~476~~865,~~458~~371.3635 3-A1 55265KGY9 SEN 6.00000% ~~225~~204,~~073~~829,~~199~~306.9155 1,~~125~~024,~~366~~146.0053 2014,~~243~~271,~~893~~608.3683 3-A2 55265KGZ6 SEN 5.75000% 2220,~~851~~796,~~706~~342.9017 ~~109~~99,~~497~~649.7614 21,~~055~~448,~~364~~998.7302 3-A3 55265KHA0 IO 6.00000% 0.00 4,~~760~~332.7757 0.00 15-AX 55265KHB8 IO 6.00000% 0.00 5756,~~486~~049.1534 0.00 15-PO 55265KHC6 PO 0.00000% ~~764~~748,~~359~~891.8155 0.00 1536,~~468~~602.2506 4-A1 55265KHD4 SEN 6.50000% ~~144~~129,~~496~~280,~~565~~911.0620 ~~782~~700,~~689~~271.7360 1510,~~215~~128,~~653~~390.8609 5-A1 55265KHE2 SEN 4.50000% 64,~~640~~403,~~074~~715.9071 ~~242~~241,~~400~~513.2893 ~~236~~263,~~359~~075.1971 5-A2 55265KHF9 SEN 21.~~23000~~78000% 50,~~275~~091,~~612~~778.9301 9374,~~428~~302.8580 ~~183~~204,~~834~~614.9243 5-A3 55265KHG7 IO 6.~~27000~~72000% 0.00 ~~262~~280,~~690~~513.0896 0.00 5-A4 55265KHH5 SEN 6.25000% 1556,~~637,061~~748.9337 82,~~526~~899.3673 1556,~~080,313~~748.5737 5-A5 55265KHJ1 SEN 6.25000% 6,306,000.00 32,843.75 04,236,274.0053 5-A6 55265KHK8 SEN 6.25000% 909,000.00 4,734.38 0.00 5-A7 55265KHL6 SEN 6.25000% 13,125,000.00 68,359.38 0.00 5-A8 55265KHM4 SEN 3.70000% 113,~~126~~784,~~761~~100.8928 3411,~~307~~667.5264 73,~~342~~784,~~661~~100.6028 5-A9 55265KHN2 SEN 13.21429% 31,~~115~~059,~~493~~548.3910 3411,~~307~~667.5264 21,~~055~~059,~~945~~548.2910 5-A10 55265KHP7 SEN 10.00000% 1605,~~780,281~~455.7098 145,~~835~~045.6847 1605,~~174,825~~455.7398 5-A11 55265KHQ5 SEN 3.~~37000~~29000% 134,~~047~~437,~~921~~467.0427 3612,~~642~~166.9106 84,~~610~~437,~~453~~467.7727 5-A12 55265KHR3 SEN 9.~~13000~~21000% 2702,~~066,997~~965.3911 155,~~726~~395.4126 1702,~~364,032~~965.2811 5-A13 55265KHS1 SEN 16.~~53571~~82142% 31,~~074~~045,~~658~~660.6260 4214,~~368~~657.0592 21,~~028~~045,~~998~~660.0260 5-A14 55265KHT9 SEN 6.25000% 2,844,000.00 14,812.50 0.00 5-A15 55265KHU6 SEN 6.25000% 6,739,000.00 35,098.96 0.00 5-A16 55265KHV4 SEN 6.25000% 2,772,000.00 14,437.50 0.00 5-A17 55265KHW2 SEN 6.25000% 3,645,000.00 18,984.38 0.00 5-A18 55265KHX0 SEQ 6.25000% 2,096,000.00 10,916.67 0.00 5-A19 55265KHY8 SEQ 5.50000% 4841,~~293~~876,~~744~~815.9050 ~~221~~191,~~346~~935.3340 64,~~416~~502,~~929~~967.4069 5-A20 55265KHZ5 SEQ 2.~~48000~~03000% 1613,~~097~~958,~~914~~938.9750 3323,~~269~~613.0287 21,~~138~~500,~~976~~989.4723 5-A21 55265KJA8 IO 6.~~02000~~47000% 0.00 8075,~~757~~261.8794 0.00 5-A22 55265KJB6 SEQ 6.25000% 36,232,000.00 188,708.33 0.00 5-A23 55265KJC4 SEQ 6.25000% 7563,~~845~~603,~~914~~108.5517 ~~395~~331,~~030~~266.8019 128,~~242~~591,~~806~~174.3872 5-A24 55265KJD2 SEQ 5.50000% 4941,~~946~~884,~~407~~217.2600 ~~228~~191,~~921~~969.0333 85,~~062~~657,~~190~~500.2666 5-A25 55265KJE0 SEQ 21.~~38000~~93000% 1613,~~648~~961,~~802~~405.4267 3322,~~020~~454.1259 21,~~687~~885,~~396~~833.7555 5-A26 55265KJF7 IO 6.~~12000~~57000% 0.00 8476,~~908~~438.8970 0.00 5-A27 55265KJG5 LOCK 6.25000% 52,000,000.00 270,833.33 0.00 30-AX 55265KJH3 IO 6.50000% 0.00 ~~171~~147,~~670~~938.2226 0.00 30-PO 55265KJJ9 PO 0.00000% ~~886~~877,~~389~~957.2601 0.00 831,~~432~~204.2536 15-B1 55265KJN0 SUB 6.00000% 2,~~643~~634,~~912~~750.4854 13,~~219~~173.5675 9,~~161~~285.9492 15-B2 55265KJP5 SUB 6.00000% ~~881~~878,~~966~~910.3002 4,~~409~~394.8355 3,~~056~~097.2763 15-B3 55265KJQ3 SUB 6.00000% ~~528~~526,~~385~~554.2120 2,~~641~~632.9377 1,~~831~~855.0179 15-B4 55265KJR1 SUB 6.00000% ~~352~~351,~~587~~366.8806 1,~~762~~756.9483 1,~~221~~238.8236 15-B5 55265KJS9 SUB 6.00000% ~~352~~351,~~587~~366.8806 1,~~762~~756.9483 1,~~221~~238.8236 15-B6 55265KJT7 SUB 6.00000% ~~353~~351,~~205~~981.2630 1,~~766~~759.0391 1,~~223~~240.9652 30-B1 55265KJK6 SUB 6.~~30791~~30792% 10,~~112~~103,~~548~~705.0706 53,~~157~~111.5709 8,~~843~~900.0039 30-B2 55265KJL4 SUB 6.~~30791~~30792% 3,~~370~~367,~~183~~236.8475 17,~~715~~700.6920 2,~~947~~966.0921 30-B3 55265KJM2 SUB 6.~~30791~~30792% 2,~~697~~694,~~345~~986.0029 14,~~178~~166.8545 2,~~358~~374.7202 30-B4 55265KJU4 SUB 6.~~30791~~30792% 1,~~686~~684,~~090~~615.2078 8,~~863~~855.0934 1,~~474~~483.4298 30-B5 55265KJV2 SUB 6.~~30791~~30792% 1,~~012~~011,~~253~~367.0891 5,~~321~~316.0035 ~~885~~890.1792 30-B6 55265KJW0 SUB 6.~~30791~~30792% 1,~~348~~347,~~520~~341.4119 7,~~088~~082.6343 1,~~179~~186.2388 Totals ~~990~~889,~~230~~288,~~285~~242.3517 54,~~338~~790,~~339~~647.7520 ~~100~~75,~~942~~551,~~043~~897.123

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 1715,~~161~~461,~~487~~899.0776 21,~~362~~785,~~779~~394.9575 0.00 A-R 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 2-A1 0.00 6152,~~649~~783,~~241~~869.1984 59,~~812~~173,~~086~~617.8656 0.00 3-A1 0.00 ~~204~~190,~~829~~557,~~306~~697.5573 2115,~~369~~295,~~259~~755.36 0.00 3-A2 0.00 2019,~~796~~347,~~342~~344.1714 21,~~164~~548,~~862~~647.4916 0.00 3-A3 0.00 0.00 4,~~760~~332.7757 0.00 15-AX 0.00 0.00 5756,~~486~~049.1534 0.00 15-PO 0.00 ~~748~~712,~~891~~289.5548 1536,~~468~~602.2506 0.00 4-A1 0.00 ~~129~~119,~~280~~152,~~911~~521.2011 1510,~~998~~828,~~343~~661.5969 0.00 5-A1 0.00 64,~~403~~140,~~715~~640.7101 ~~478~~504,~~759~~589.4764 0.00 5-A2 0.00 5049,~~091~~887,~~778~~163.0157 ~~277~~278,~~263~~917.7723 0.00 5-A3 0.00 0.00 ~~262~~280,~~690~~513.0896 0.00 5-A4 0.00 ~~556,748~~0.3700 1559,~~088,839~~648.9310 0.00 5-A5 0.00 62,~~306~~069,~~000~~725.0047 324,~~843~~269,118.7528 0.00 5-A6 0.00 909,000.00 4,734.38 0.00 5-A7 0.00 13,125,000.00 68,359.38 0.00 5-A8 0.00 ~~3,784,100~~0.2800 73,~~376~~795,~~969~~767.1292 0.00 5-A9 0.00 ~~1,059,548~~0.1000 21,~~090~~071,~~252~~215.8174 0.00 5-A10 0.00 ~~605,455~~0.9800 1610,~~189,661~~501.4145 0.00 5-A11 0.00 ~~4,437,467~~0.2700 84,~~647~~449,~~096~~633.6833 0.00 5-A12 0.00 ~~702,965~~0.1100 1708,~~379,758~~360.6937 0.00 5-A13 0.00 ~~1,045,660~~0.6000 21,~~071~~060,~~366~~318.0752 0.00 5-A14 0.00 2,844,000.00 14,812.50 0.00 5-A15 0.00 6,739,000.00 35,098.96 0.00 5-A16 0.00 2,772,000.00 14,437.50 0.00 5-A17 0.00 3,645,000.00 18,984.38 0.00 5-A18 0.00 2,096,000.00 10,916.67 0.00 5-A19 0.00 4137,~~876~~373,~~815~~847.5081 64,~~638~~694,~~275~~903.7309 0.00 5-A20 0.00 1312,~~958~~457,~~938~~949.5027 21,~~172~~524,~~245~~603.4910 0.00 5-A21 0.00 0.00 8075,~~757~~261.8794 0.00 5-A22 0.00 36,232,000.00 188,708.33 0.00 5-A23 0.00 6355,~~603~~011,~~108~~933.1746 128,~~637~~922,~~837~~440.1891 0.00 5-A24 0.00 4136,~~884~~226,~~217~~716.0035 85,~~291~~849,~~111~~469.2999 0.00 5-A25 0.00 1312,~~961~~075,~~405~~572.6712 21,~~720~~908,~~416~~288.8714 0.00 5-A26 0.00 0.00 8476,~~908~~438.8970 0.00 5-A27 0.00 52,000,000.00 270,833.33 0.00 30-AX 0.00 0.00 ~~171~~147,~~670~~938.2226 0.00 30-PO 0.00 ~~877~~846,~~957~~752.0165 831,~~432~~204.2536 0.00 15-B1 0.00 2,~~634~~625,~~750~~464.5462 22,~~381~~459.5067 0.00 15-B2 0.00 ~~878~~875,~~910~~812.0239 7,~~466~~492.1018 0.00 15-B3 0.00 ~~526~~524,~~554~~698.2041 4,~~472~~488.9456 0.00 15-B4 0.00 ~~351~~350,~~366~~127.0670 2,~~984~~995.7619 0.00 15-B5 0.00 ~~351~~350,~~366~~127.0670 2,~~984~~995.7619 0.00 15-B6 0.00 ~~351~~350,~~981~~740.3078 23,~~989~~000.9943 0.00 30-B1 0.00 10,~~103~~094,~~705~~804.0667 62,~~000~~011.5748 0.00 30-B2 0.00 3,~~367~~364,~~236~~270.7554 20,~~662~~666.7841 0.00 30-B3 0.00 2,~~694~~692,~~986~~612.2926 16,~~537~~540.5747 0.00 30-B4 0.00 1,~~684~~683,~~615~~131.7880 10,~~337~~339.5132 0.00 30-B5 0.00 1,~~011~~010,~~367~~476.9199 6,~~206~~207.1727 0.00 30-B6 0.00 1,~~347~~346,~~341~~154.1931 8,~~267~~269.8631 0.00 Totals 0.00 ~~889~~813,~~288~~736,~~242~~344.1794 ~~106~~80,~~280~~342,~~382~~544.9343 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 20,000,000.00 1917,~~427~~161,~~131~~487.3607 6558,~~974~~820.8062 21,~~199~~640,~~669~~766.4969 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,350,000.00 6761,~~125~~649,~~699~~241.5519 ~~231~~216,~~384~~557.5076 58,~~245~~648,~~073~~813.8759 0.00 0.00 3-A1 233,970,000.00 ~~225~~204,~~073~~829,~~199~~306.9155 ~~787~~726,~~255~~617.5546 1913,~~456~~544,~~637~~991.8166 0.00 0.00 3-A2 23,755,000.00 2220,~~851~~796,~~706~~342.9017 7973,~~930~~773.1452 1,~~975~~375,~~434~~224.5950 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 770,363.00 ~~764~~748,~~359~~891.8155 2,~~742~~711.2576 1233,~~726~~890.0130 0.00 0.00 4-A1 151,299,000.00 ~~144~~129,~~496~~280,~~565~~911.0620 ~~125~~112,~~216~~806.3791 1510,~~090~~015,~~437~~583.4918 0.00 0.00 5-A1 64,962,563.00 64,~~640~~403,~~074~~715.9071 12,~~804~~552.2606 ~~234~~260,~~554~~523.9364 0.00 0.00 5-A2 50,526,437.00 50,~~275~~091,~~612~~778.9301 1,~~403~~984.3194 ~~182~~202,~~431~~629.6150 0.00 0.00 5-A3 0.00 0.00 0.00 0.00 0.00 0.00 5-A4 1,980,000.00 1556,~~637,061~~748.9337 85,~~246~~400.6394 1551,~~072,066~~347.9343 0.00 0.00 5-A5 6,306,000.00 6,306,000.00 041,095.0054 04,195,178.0099 0.00 0.00 5-A6 909,000.00 909,000.00 0.00 0.00 0.00 0.00 5-A7 13,125,000.00 13,125,000.00 0.00 0.00 0.00 0.00 5-A8 13,457,639.00 113,~~126~~784,~~761~~100.8928 5636,~~050~~709.6106 73,~~286~~747,~~610~~391.9923 0.00 0.00 5-A9 3,768,139.00 31,~~115~~059,~~493~~548.3910 1510,~~694~~278.1754 21,~~040~~049,~~251~~269.1257 0.00 0.00 5-A10 2,153,222.00 1605,~~780,281~~455.7098 85,~~968~~873.1045 1599,~~165,857~~582.6353 0.00 0.00 5-A11 15,781,250.00 134,~~047~~437,~~921~~467.0427 6543,~~728~~047.3728 84,~~544~~394,~~725~~419.3999 0.00 0.00 5-A12 2,500,000.00 2702,~~066,997~~965.3911 106,~~412~~819.4237 1696,~~353,619~~145.8674 0.00 0.00 5-A13 3,718,750.00 31,~~074~~045,~~658~~660.6260 1510,~~488~~143.4781 21,~~013~~035,~~509~~516.5579 0.00 0.00 5-A14 2,844,000.00 2,844,000.00 0.00 0.00 0.00 0.00 5-A15 6,739,000.00 6,739,000.00 0.00 0.00 0.00 0.00 5-A16 2,772,000.00 2,772,000.00 0.00 0.00 0.00 0.00 5-A17 3,645,000.00 3,645,000.00 0.00 0.00 0.00 0.00 5-A18 2,096,000.00 2,096,000.00 0.00 0.00 0.00 0.00 5-A19 50,448,000.00 4841,~~293~~876,~~744~~815.9050 4843,~~983~~682.9869 64,~~367~~459,~~945~~285.4100 0.00 0.00 5-A20 16,816,000.00 1613,~~097~~958,~~914~~938.9750 1614,~~327~~560.9990 21,~~122~~486,~~648~~428.4733 0.00 0.00 5-A21 0.00 0.00 0.00 0.00 0.00 0.00 5-A22 36,232,000.00 36,232,000.00 0.00 0.00 0.00 0.00 5-A23 79,956,000.00 7563,~~845~~603,~~914~~108.5517 9383,~~456~~341.1485 128,~~149~~507,~~350~~832.2487 0.00 0.00 5-A24 52,653,000.00 4941,~~946~~884,~~407~~217.2600 6154,~~543~~882.1766 85,~~000~~602,~~647~~617.0899 0.00 0.00 5-A25 17,551,000.00 1613,~~648~~961,~~802~~405.4267 2018,~~514~~294.3922 21,~~666~~867,~~882~~539.3633 0.00 0.00 5-A26 0.00 0.00 0.00 0.00 0.00 0.00 5-A27 52,000,000.00 52,000,000.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-PO 888,195.00 ~~886~~877,~~389~~957.2601 ~~836~~834.2033 730,~~596~~370.0504 0.00 0.00 15-B1 2,662,000.00 2,~~643~~634,~~912~~750.4854 9,~~161~~285.9492 0.00 0.00 0.00 15-B2 888,000.00 ~~881~~878,~~966~~910.3002 3,~~056~~097.2763 0.00 0.00 0.00 15-B3 532,000.00 ~~528~~526,~~385~~554.2120 1,~~831~~855.0179 0.00 0.00 0.00 15-B4 355,000.00 ~~352~~351,~~587~~366.8806 1,~~221~~238.8236 0.00 0.00 0.00 15-B5 355,000.00 ~~352~~351,~~587~~366.8806 1,~~221~~238.8236 0.00 0.00 0.00 15-B6 355,621.61 ~~353~~351,~~205~~981.2630 1,~~223~~240.9652 0.00 0.00 0.00 30-B1 10,130,000.00 10,~~112~~103,~~548~~705.0706 8,~~843~~900.0039 0.00 0.00 0.00 30-B2 3,376,000.00 3,~~370~~367,~~183~~236.8475 2,~~947~~966.0921 0.00 0.00 0.00 30-B3 2,702,000.00 2,~~697~~694,~~345~~986.0029 2,~~358~~374.7202 0.00 0.00 0.00 30-B4 1,689,000.00 1,~~686~~684,~~090~~615.2078 1,~~474~~483.4298 0.00 0.00 0.00 30-B5 1,014,000.00 1,~~012~~011,~~253~~367.0891 ~~885~~890.1792 0.00 0.00 0.00 30-B6 1,350,847.65 1,~~348~~347,~~520~~341.4119 1,~~179~~186.2388 0.00 0.00 0.00 Totals 1,030,382,127.26 ~~990~~889,~~230~~288,~~285~~242.3517 1,~~753~~606,~~366~~548.2765 9973,~~188~~945,~~676~~348.8889 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 21,~~265~~699,~~644~~587.2931 1715,~~161~~461,~~487~~899.0776 0.~~85807435~~77309499 21,~~265~~699,~~644~~587.2931 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 2-A1 58,~~476~~865,~~458~~371.3635 6152,~~649~~783,~~241~~869.1984 0.~~86403982~~73978794 58,~~476~~865,~~458~~371.3635 3-A1 2014,~~243~~271,~~893~~608.3683 ~~204~~190,~~829~~557,~~306~~697.5573 0.~~87545115~~81445355 2014,~~243~~271,~~893~~608.3683 3-A2 21,~~055~~448,~~364~~998.7302 2019,~~796~~347,~~342~~344.1714 0.~~87545115~~81445355 21,~~055~~448,~~364~~998.7302 3-A3 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 15-PO 1536,~~468~~602.2506 ~~748~~712,~~891~~289.5548 0.~~97212814~~92461538 1536,~~468~~602.2506 4-A1 1510,~~215~~128,~~653~~390.8609 ~~129~~119,~~280~~152,~~911~~521.2011 0.~~85447301~~78753013 1510,~~215~~128,~~653~~390.8609 5-A1 ~~236~~263,~~359~~075.1971 64,~~403~~140,~~715~~640.7101 0.~~99139739~~98734774 ~~236~~263,~~359~~075.1971 5-A2 ~~183~~204,~~834~~614.9243 5049,~~091~~887,~~778~~163.0157 0.~~99139739~~98734774 ~~183~~204,~~834~~614.9243 5-A3 0.00 0.00 0.00000000 0.00 5-A4 ~~1,080,313.57~~ 556,748.37 0.~~28118605~~00 10.00000000 556,~~080,313~~748.5737 5-A5 04,236,274.0053 62,~~306~~069,~~000~~725.0047 10.~~00000000~~32821527 04,236,274.0053 5-A6 0.00 909,000.00 1.00000000 0.00 5-A7 0.00 13,125,000.00 1.00000000 0.00 5-A8 ~~7,342,661.60~~ 3,784,100.28 0.~~28118604~~00 70.00000000 3,~~342~~784,~~661~~100.6028 5-A9 ~~2,055,945.29~~ 1,059,548.10 0.~~28118604~~00 20.00000000 1,~~055~~059,~~945~~548.2910 5-A10 ~~1,174,825.73~~ 605,455.98 0.~~28118605~~00 10.00000000 605,~~174,825~~455.7398 5-A11 ~~8,610,453.77~~ 4,437,467.27 0.~~28118604~~00 80.00000000 4,~~610~~437,~~453~~467.7727 5-A12 ~~1,364,032.28~~ 702,965.11 0.~~28118604~~00 10.00000000 702,~~364,032~~965.2811 5-A13 ~~2,028,998.02~~ 1,045,660.60 0.~~28118604~~00 20.00000000 1,~~028~~045,~~998~~660.0260 5-A14 0.00 2,844,000.00 1.00000000 0.00 5-A15 0.00 6,739,000.00 1.00000000 0.00 5-A16 0.00 2,772,000.00 1.00000000 0.00 5-A17 0.00 3,645,000.00 1.00000000 0.00 5-A18 0.00 2,096,000.00 1.00000000 0.00 5-A19 64,~~416~~502,~~929~~967.4069 4137,~~876~~373,~~815~~847.5081 0.~~83009863~~74083904 64,~~416~~502,~~929~~967.4069 5-A20 21,~~138~~500,~~976~~989.4723 1312,~~958~~457,~~938~~949.5027 0.~~83009863~~74083904 21,~~138~~500,~~976~~989.4723 5-A21 0.00 0.00 0.00000000 0.00 5-A22 0.00 36,232,000.00 1.00000000 0.00 5-A23 128,~~242~~591,~~806~~174.3872 6355,~~603~~011,~~108~~933.1746 0.~~79547636~~68802758 128,~~242~~591,~~806~~174.3872 5-A24 85,~~062~~657,~~190~~500.2666 4136,~~884~~226,~~217~~716.0035 0.~~79547636~~68802758 85,~~062~~657,~~190~~500.2666 5-A25 21,~~687~~885,~~396~~833.7555 1312,~~961~~075,~~405~~572.6712 0.~~79547636~~68802758 21,~~687~~885,~~396~~833.7555 5-A26 0.00 0.00 0.00000000 0.00 5-A27 0.00 52,000,000.00 1.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 30-PO 831,~~432~~204.2536 ~~877~~846,~~957~~752.0165 0.~~98847326~~95334093 831,~~432~~204.2536 15-B1 9,~~161~~285.9492 2,~~634~~625,~~750~~464.5462 0.~~98976354~~98627521 9,~~161~~285.9492 15-B2 3,~~056~~097.2763 ~~878~~875,~~910~~812.0239 0.~~98976354~~98627521 3,~~056~~097.2763 15-B3 1,~~831~~855.0179 ~~526~~524,~~554~~698.2041 0.~~98976353~~98627521 1,~~831~~855.0179 15-B4 1,~~221~~238.8236 ~~351~~350,~~366~~127.0670 0.~~98976355~~98627521 1,~~221~~238.8236 15-B5 1,~~221~~238.8236 ~~351~~350,~~366~~127.0670 0.~~98976355~~98627521 1,~~221~~238.8236 15-B6 1,~~223~~240.9652 ~~351~~350,~~981~~740.3078 0.~~98976353~~98627522 1,~~223~~240.9652 30-B1 8,~~843~~900.0039 10,~~103~~094,~~705~~804.0667 0.~~99740425~~99652563 8,~~843~~900.0039 30-B2 2,~~947~~966.0921 3,~~367~~364,~~236~~270.7554 0.~~99740425~~99652563 2,~~947~~966.0921 30-B3 2,~~358~~374.7202 2,~~694~~692,~~986~~612.2926 0.~~99740425~~99652563 2,~~358~~374.7202 30-B4 1,~~474~~483.4298 1,~~684~~683,~~615~~131.7880 0.~~99740425~~99652564 1,~~474~~483.4298 30-B5 ~~885~~890.1792 1,~~011~~010,~~367~~476.9199 0.~~99740425~~99652563 ~~885~~890.1792 30-B6 1,~~179~~186.2388 1,~~347~~346,~~341~~154.1931 0.~~99740425~~99652563 1,~~179~~186.2388 Totals ~~100~~75,~~942~~551,~~043~~897.1823 ~~889~~813,~~288~~736,~~242~~344.1794 0.~~86306645~~78974229 ~~100~~75,~~942~~551,~~043~~897.1823

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 20,000,000.00 ~~971~~858.~~35656800~~07435350 32.~~29874000~~94103100 ~~109~~82.~~98347450~~03833450 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,350,000.00 ~~940~~864.~~79466783~~03982046 3.~~24295025~~03514730 73121.~~51189727~~21672866 0.00000000 3-A1 233,970,000.00 ~~961~~875.~~97461175~~45115421 3.~~36477134~~10560097 8357.~~15868620~~89200180 0.00000000 3-A2 23,755,000.00 ~~961~~875.~~97461166~~45115428 3.~~36477121~~10559966 8357.~~15868617~~89200168 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 770,363.00 ~~992~~972.~~20732304~~12813959 3.~~55968550~~52010675 1643.~~51949795~~99263724 0.00000000 4-A1 151,299,000.00 ~~955~~854.~~03978916~~47300511 0.~~82760871~~74558926 9966.~~73917534~~19728604 0.00000000 5-A1 64,962,563.00 ~~995~~991.~~03578546~~39739468 0.~~02777384~~03928509 34.~~61061693~~01036579 0.00000000 5-A2 50,526,437.00 ~~995~~991.~~03578552~~39739479 0.~~02777378~~03928518 34.~~61061695~~01036590 0.00000000 5-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 1,980,000.00 ~~826~~281.~~79895455~~18604545 42.~~16496465~~72774747 ~~541~~278.~~44794444~~45829798 0.00000000 5-A5 6,306,000.00 1000.00000000 06.~~00000000~~51689502 0665.~~00000000~~26783857 0.00000000 5-A6 909,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A7 13,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A8 13,457,639.00 ~~826~~281.~~79895708~~18604460 42.~~16496608~~72774890 ~~541~~278.~~44794566~~45829644 0.00000000 5-A9 3,768,139.00 ~~826~~281.~~79895566~~18604436 42.~~16496578~~72774969 ~~541~~278.~~44794552~~45829732 0.00000000 5-A10 2,153,222.00 ~~826~~281.~~79895524~~18604584 42.~~16496766~~72774939 ~~541~~278.~~44794638~~45829645 0.00000000 5-A11 15,781,250.00 ~~826~~281.~~79895699~~18604483 42.~~16496602~~72774844 ~~541~~278.~~44794550~~45829640 0.00000000 5-A12 2,500,000.00 ~~826~~281.~~79895600~~18604400 42.~~16496800~~72774800 ~~541~~278.~~44794400~~45829600 0.00000000 5-A13 3,718,750.00 ~~826~~281.~~79895664~~18604370 42.~~16496672~~72774723 ~~541~~278.~~44794622~~45829647 0.00000000 5-A14 2,844,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A15 6,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A16 2,772,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A17 3,645,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A18 2,096,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A19 50,448,000.00 ~~957~~830.~~29751229~~09862631 0.~~97097962~~86589538 ~~126~~88.~~22790616~~39369252 0.00000000 5-A20 16,816,000.00 ~~957~~830.~~29751249~~09862631 0.~~97097942~~86589558 ~~126~~88.~~22790616~~39369232 0.00000000 5-A21 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A22 36,232,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A23 79,956,000.00 ~~948~~795.~~59565949~~47636413 1.~~16884461~~04234642 ~~151~~106.~~95045075~~40643441 0.00000000 5-A24 52,653,000.00 ~~948~~795.~~59565951~~47636412 1.~~16884451~~04234631 ~~151~~106.~~95045069~~40643439 0.00000000 5-A25 17,551,000.00 ~~948~~795.~~59565951~~47636431 1.~~16884451~~04234631 ~~151~~106.~~95045069~~40643439 0.00000000 5-A26 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A27 52,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 888,195.00 ~~997~~988.~~96695545~~47326319 0.~~94145993~~93935453 834.~~55223234~~19298690 0.00000000 15-B1 2,662,000.00 ~~993~~989.~~20528926~~76353869 3.~~44175056~~48832457 0.00000000 0.00000000 15-B2 888,000.00 ~~993~~989.~~20529279~~76353604 3.~~44174550~~48832207 0.00000000 0.00000000 15-B3 532,000.00 ~~993~~989.~~20528195~~76353383 3.~~44174812~~48832707 0.00000000 0.00000000 15-B4 355,000.00 ~~993~~989.~~20529577~~76354930 3.~~44174648~~48833803 0.00000000 0.00000000 15-B5 355,000.00 ~~993~~989.~~20529577~~76354930 3.~~44174648~~48833803 0.00000000 0.00000000 15-B6 355,621.61 ~~993~~989.~~20527794~~76352984 3.~~44174810~~48831445 0.00000000 0.00000000 30-B1 10,130,000.00 ~~998~~997.~~27720336~~40425074 0.~~87295163~~87861698 0.00000000 0.00000000 30-B2 3,376,000.00 ~~998~~997.~~27720379~~40425059 0.~~87295320~~87861671 0.00000000 0.00000000 30-B3 2,702,000.00 ~~998~~997.~~27720207~~40425241 0.~~87295337~~87861584 0.00000000 0.00000000 30-B4 1,689,000.00 ~~998~~997.~~27720545~~40425104 0.~~87295441~~87861456 0.00000000 0.00000000 30-B5 1,014,000.00 ~~998~~997.~~27719921~~40425049 0.~~87294872~~87861933 0.00000000 0.00000000 30-B6 1,350,847.65 ~~998~~997.~~27720025~~40425206 0.~~87295558~~87861870 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 ~~113~~84.~~28221450~~97936550 ~~858~~773.~~07435350~~09498800 0.~~85807435~~77309499 ~~113~~84.~~28221450~~97936550 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 76124.~~75484737~~25187596 ~~864~~739.~~03982046~~78794450 0.~~86403982~~73978794 76124.~~75484737~~25187596 3-A1 0.00000000 8660.~~52345754~~99760153 ~~875~~814.~~45115421~~45355272 0.~~87545115~~81445355 8660.~~52345754~~99760153 3-A2 0.00000000 8660.~~52345738~~99760135 ~~875~~814.~~45115428~~45355252 0.~~87545115~~81445355 8660.~~52345738~~99760135 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 2047.~~07917047~~51274399 ~~972~~924.~~12813959~~61538262 0.~~97212814~~92461538 2047.~~07917047~~51274399 4-A1 0.00000000 ~~100~~66.~~56678405~~94287530 ~~854~~787.~~47300511~~53012981 0.~~85447301~~78753013 ~~100~~66.~~56678405~~94287530 5-A1 0.00000000 34.~~63839078~~04965103 ~~991~~987.~~39739468~~34774381 0.~~99139739~~98734774 34.~~63839078~~04965103 5-A2 0.00000000 34.~~63839073~~04965088 ~~991~~987.~~39739479~~34774372 0.~~99139739~~98734774 34.~~63839073~~04965088 5-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 0.00000000 ~~545.61291414~~ 281.18604545 0.~~28118605~~00000000 ~~545~~0.~~61291414~~00000000 281.18604545 5-A5 0.00000000 0671.~~00000000~~78473359 ~~1,000~~328.~~00000000~~21526641 10.~~00000000~~32821527 0671.~~00000000~~78473359 5-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A8 0.00000000 ~~545.61291174~~ 281.18604460 0.~~28118604~~00000000 ~~545~~0.~~61291174~~00000000 281.18604460 5-A9 0.00000000 ~~545.61291131~~ 281.18604436 0.~~28118604~~00000000 ~~545~~0.~~61291131~~00000000 281.18604436 5-A10 0.00000000 ~~545.61291404~~ 281.18604584 0.~~28118605~~00000000 ~~545~~0.~~61291404~~00000000 281.18604584 5-A11 0.00000000 ~~545.61291216~~ 281.18604483 0.~~28118604~~00000000 ~~545~~0.~~61291216~~00000000 281.18604483 5-A12 0.00000000 ~~545.61291200~~ 281.18604400 0.~~28118604~~00000000 ~~545~~0.~~61291200~~00000000 281.18604400 5-A13 0.00000000 ~~545.61291294~~ 281.18604370 0.~~28118604~~00000000 ~~545~~0.~~61291294~~00000000 281.18604370 5-A14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A19 0.00000000 ~~127~~89.~~19888598~~25958789 ~~830~~740.~~09862631~~83903842 0.~~83009863~~74083904 ~~127~~89.~~19888598~~25958789 5-A20 0.00000000 ~~127~~89.~~19888618~~25958789 ~~830~~740.~~09862631~~83903842 0.~~83009863~~74083904 ~~127~~89.~~19888618~~25958789 5-A21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A23 0.00000000 ~~153~~107.~~11929536~~44878083 ~~795~~688.~~47636413~~02758342 0.~~79547636~~68802758 ~~153~~107.~~11929536~~44878083 5-A24 0.00000000 ~~153~~107.~~11929539~~44878089 ~~795~~688.~~47636412~~02758342 0.~~79547636~~68802758 ~~153~~107.~~11929539~~44878089 5-A25 0.00000000 ~~153~~107.~~11929520~~44878070 ~~795~~688.~~47636431~~02758361 0.~~79547636~~68802758 ~~153~~107.~~11929520~~44878070 5-A26 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 0.00000000 935.~~49369226~~13233018 ~~988~~953.~~47326319~~34093302 0.~~98847326~~95334093 935.~~49369226~~13233018 15-B1 0.00000000 3.~~44175056~~48832457 ~~989~~986.~~76353869~~27521412 0.~~98976354~~98627521 3.~~44175056~~48832457 15-B2 0.00000000 3.~~44174550~~48832207 ~~989~~986.~~76353604~~27521396 0.~~98976354~~98627521 3.~~44174550~~48832207 15-B3 0.00000000 3.~~44174812~~48832707 ~~989~~986.~~76353383~~27520677 0.~~98976353~~98627521 3.~~44174812~~48832707 15-B4 0.00000000 3.~~44174648~~48833803 ~~989~~986.~~76354930~~27521127 0.~~98976355~~98627521 3.~~44174648~~48833803 15-B5 0.00000000 3.~~44174648~~48833803 ~~989~~986.~~76354930~~27521127 0.~~98976355~~98627521 3.~~44174648~~48833803 15-B6 0.00000000 3.~~44174810~~48831445 ~~989~~986.~~76352984~~27521539 0.~~98976353~~98627522 3.~~44174810~~48831445 30-B1 0.00000000 0.~~87295163~~87861698 ~~997~~996.~~40425074~~52563376 0.~~99740425~~99652563 0.~~87295163~~87861698 30-B2 0.00000000 0.~~87295320~~87861671 ~~997~~996.~~40425059~~52563389 0.~~99740425~~99652563 0.~~87295320~~87861671 30-B3 0.00000000 0.~~87295337~~87861584 ~~997~~996.~~40425241~~52563286 0.~~99740425~~99652563 0.~~87295337~~87861584 30-B4 0.00000000 0.~~87295441~~87861456 ~~997~~996.~~40425104~~52563647 0.~~99740425~~99652564 0.~~87295441~~87861456 30-B5 0.00000000 0.~~87294872~~87861933 ~~997~~996.~~40425049~~52563116 0.~~99740425~~99652563 0.~~87294872~~87861933 30-B6 0.00000000 0.~~87295558~~87861870 ~~997~~996.~~40425206~~52563337 0.~~99740425~~99652563 0.~~87295558~~87861870 (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 20,000,000.00 6.00000% 1917,~~427~~161,~~131~~487.3607 9785,~~135~~807.6644 0.00 0.00 A-R 50.00 6.00000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.00000% 0.00 0.00 0.00 0.00 2-A1 71,350,000.00 6.00000% 6761,~~125~~649,~~699~~241.5519 ~~335~~308,~~628~~246.5021 0.00 0.00 3-A1 233,970,000.00 6.00000% ~~225~~204,~~073~~829,~~199~~306.9155 1,~~125~~024,~~366~~146.0053 0.00 0.00 3-A2 23,755,000.00 5.75000% 2220,~~851~~796,~~706~~342.9017 ~~109~~99,~~497~~649.7614 0.00 0.00 3-A3 0.00 6.00000% ~~952~~866,~~154~~514.4526 4,~~760~~332.7757 0.00 0.00 15-AX 0.00 6.00000% 11,~~497~~209,~~229~~867.0921 5756,~~486~~049.1534 0.00 0.00 15-PO 770,363.00 0.00000% ~~764~~748,~~359~~891.8155 0.00 0.00 0.00 4-A1 151,299,000.00 6.50000% ~~144~~129,~~496~~280,~~565~~911.0620 ~~782~~700,~~689~~271.7360 0.00 0.00 5-A1 64,962,563.00 4.50000% 64,~~640~~403,~~074~~715.9071 ~~242~~241,~~400~~513.2893 0.00 0.00 5-A2 50,526,437.00 21.~~23000~~78000% 50,~~275~~091,~~612~~778.9301 9374,~~428~~302.8580 0.00 0.00 5-A3 0.00 6.~~27000~~72000% 50,~~275~~091,~~612~~778.9301 ~~262~~280,~~690~~513.0896 0.00 0.00 5-A4 1,980,000.00 6.25000% 1556,~~637,061~~748.9337 82,~~526~~899.3673 0.00 0.00 5-A5 6,306,000.00 6.25000% 6,306,000.00 32,843.75 0.00 0.00 5-A6 909,000.00 6.25000% 909,000.00 4,734.38 0.00 0.00 5-A7 13,125,000.00 6.25000% 13,125,000.00 68,359.38 0.00 0.00 5-A8 13,457,639.00 3.70000% 113,~~126~~784,~~761~~100.8928 3411,~~307~~667.5264 0.00 0.00 5-A9 3,768,139.00 13.21429% 31,~~115~~059,~~493~~548.3910 3411,~~307~~667.5264 0.00 0.00 5-A10 2,153,222.00 10.00000% 1605,~~780,281~~455.7098 145,~~835~~045.6847 0.00 0.00 5-A11 15,781,250.00 3.~~37000~~29000% 134,~~047~~437,~~921~~467.0427 3612,~~642~~166.9106 0.00 0.00 5-A12 2,500,000.00 9.~~13000~~21000% 2702,~~066,997~~965.3911 155,~~726~~395.4126 0.00 0.00 5-A13 3,718,750.00 16.~~53571~~82142% 31,~~074~~045,~~658~~660.6260 4214,~~368~~657.0592 0.00 0.00 5-A14 2,844,000.00 6.25000% 2,844,000.00 14,812.50 0.00 0.00 5-A15 6,739,000.00 6.25000% 6,739,000.00 35,098.96 0.00 0.00 5-A16 2,772,000.00 6.25000% 2,772,000.00 14,437.50 0.00 0.00 5-A17 3,645,000.00 6.25000% 3,645,000.00 18,984.38 0.00 0.00 5-A18 2,096,000.00 6.25000% 2,096,000.00 10,916.67 0.00 0.00 5-A19 50,448,000.00 5.50000% 4841,~~293~~876,~~744~~815.9050 ~~221~~191,~~346~~935.3340 0.00 0.00 5-A20 16,816,000.00 2.~~48000~~03000% 1613,~~097~~958,~~914~~938.9750 3323,~~269~~613.0287 0.00 0.00 5-A21 0.00 6.~~02000~~47000% 1613,~~097~~958,~~914~~938.9750 8075,~~757~~261.8794 0.00 0.00 5-A22 36,232,000.00 6.25000% 36,232,000.00 188,708.33 0.00 0.00 5-A23 79,956,000.00 6.25000% 7563,~~845~~603,~~914~~108.5517 ~~395~~331,~~030~~266.8019 0.00 0.00 5-A24 52,653,000.00 5.50000% 4941,~~946~~884,~~407~~217.2600 ~~228~~191,~~921~~969.0333 0.00 0.00 5-A25 17,551,000.00 21.~~38000~~93000% 1613,~~648~~961,~~802~~405.4267 3322,~~020~~454.1259 0.00 0.00 5-A26 0.00 6.~~12000~~57000% 1613,~~648~~961,~~802~~405.4267 8476,~~908~~438.8970 0.00 0.00 5-A27 52,000,000.00 6.25000% 52,000,000.00 270,833.33 0.00 0.00 30-AX 0.00 6.50000% 3127,~~692~~311,~~964~~677.5390 ~~171~~147,~~670~~938.2226 0.00 0.00 30-PO 888,195.00 0.00000% ~~886~~877,~~389~~957.2601 0.00 0.00 0.00 15-B1 2,662,000.00 6.00000% 2,~~643~~634,~~912~~750.4854 13,~~219~~173.5675 0.00 0.00 15-B2 888,000.00 6.00000% ~~881~~878,~~966~~910.3002 4,~~409~~394.8355 0.00 0.00 15-B3 532,000.00 6.00000% ~~528~~526,~~385~~554.2120 2,~~641~~632.9377 0.00 0.00 15-B4 355,000.00 6.00000% ~~352~~351,~~587~~366.8806 1,~~762~~756.9483 0.00 0.00 15-B5 355,000.00 6.00000% ~~352~~351,~~587~~366.8806 1,~~762~~756.9483 0.00 0.00 15-B6 355,621.61 6.00000% ~~353~~351,~~205~~981.2630 1,~~766~~759.0391 0.00 0.00 30-B1 10,130,000.00 6.~~30791~~30792% 10,~~112~~103,~~548~~705.0706 53,~~157~~111.5709 0.00 0.00 30-B2 3,376,000.00 6.~~30791~~30792% 3,~~370~~367,~~183~~236.8475 17,~~715~~700.6920 0.00 0.00 30-B3 2,702,000.00 6.~~30791~~30792% 2,~~697~~694,~~345~~986.0029 14,~~178~~166.8545 0.00 0.00 30-B4 1,689,000.00 6.~~30791~~30792% 1,~~686~~684,~~090~~615.2078 8,~~863~~855.0934 0.00 0.00 30-B5 1,014,000.00 6.~~30791~~30792% 1,~~012~~011,~~253~~367.0891 5,~~321~~316.0035 0.00 0.00 30-B6 1,350,847.65 6.~~30791~~30792% 1,~~348~~347,~~520~~341.4119 7,~~088~~082.6343 0.00 0.00 Totals 1,030,382,127.26 54,~~338~~790,~~339~~647.7520 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 0.00 0.00 9785,~~135~~807.6644 0.00 1715,~~161~~461,~~487~~899.0776 A-R 0.00 0.00 0.00 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 2-A1 0.00 0.00 ~~335~~308,~~628~~246.5021 0.00 6152,~~649~~783,~~241~~869.1984 3-A1 0.00 0.00 1,~~125~~024,~~366~~146.0053 0.00 ~~204~~190,~~829~~557,~~306~~697.5573 3-A2 0.00 0.00 ~~109~~99,~~497~~649.7614 0.00 2019,~~796~~347,~~342~~344.1714 3-A3 0.00 0.00 4,~~760~~332.7757 0.00 ~~866~~806,~~514~~139.2691 15-AX 0.00 0.00 5756,~~486~~049.1534 0.00 10,~~385~~359,~~361~~858.9859 15-PO 0.00 0.00 0.00 0.00 ~~748~~712,~~891~~289.5548 4-A1 0.00 0.00 ~~782~~700,~~689~~271.7360 0.00 ~~129~~119,~~280~~152,~~911~~521.2011 5-A1 0.00 0.00 ~~242~~241,~~400~~513.2893 0.00 64,~~403~~140,~~715~~640.7101 5-A2 0.00 0.00 9374,~~428~~302.8580 0.00 5049,~~091~~887,~~778~~163.0157 5-A3 0.00 0.00 ~~262~~280,~~690~~513.0896 0.00 5049,~~091~~887,~~778~~163.0157 5-A4 0.00 0.00 82,~~526~~899.3673 0.00 ~~556,748~~0.3700 5-A5 0.00 0.00 32,843.75 0.00 62,~~306~~069,~~000~~725.0047 5-A6 0.00 0.00 4,734.38 0.00 909,000.00 5-A7 0.00 0.00 68,359.38 0.00 13,125,000.00 5-A8 0.00 0.00 3411,~~307~~667.5264 0.00 ~~3,784,100~~0.2800 5-A9 0.00 0.00 3411,~~307~~667.5264 0.00 ~~1,059,548~~0.1000 5-A10 0.00 0.00 145,~~835~~045.6847 0.00 ~~605,455~~0.9800 5-A11 0.00 0.00 3612,~~642~~166.9106 0.00 ~~4,437,467~~0.2700 5-A12 0.00 0.00 155,~~726~~395.4126 0.00 ~~702,965~~0.1100 5-A13 0.00 0.00 4214,~~368~~657.0592 0.00 ~~1,045,660~~0.6000 5-A14 0.00 0.00 14,812.50 0.00 2,844,000.00 5-A15 0.00 0.00 35,098.96 0.00 6,739,000.00 5-A16 0.00 0.00 14,437.50 0.00 2,772,000.00 5-A17 0.00 0.00 18,984.38 0.00 3,645,000.00 5-A18 0.00 0.00 10,916.67 0.00 2,096,000.00 5-A19 0.00 0.00 ~~221~~191,~~346~~935.3340 0.00 4137,~~876~~373,~~815~~847.5081 5-A20 0.00 0.00 3323,~~269~~613.0287 0.00 1312,~~958~~457,~~938~~949.5027 5-A21 0.00 0.00 8075,~~757~~261.8794 0.00 1312,~~958~~457,~~938~~949.5027 5-A22 0.00 0.00 188,708.33 0.00 36,232,000.00 5-A23 0.00 0.00 ~~395~~331,~~030~~266.8019 0.00 6355,~~603~~011,~~108~~933.1746 5-A24 0.00 0.00 ~~228~~191,~~921~~969.0333 0.00 4136,~~884~~226,~~217~~716.0035 5-A25 0.00 0.00 3322,~~020~~454.1259 0.00 1312,~~961~~075,~~405~~572.6712 5-A26 0.00 0.00 8476,~~908~~438.8970 0.00 1312,~~961~~075,~~405~~572.6712 5-A27 0.00 0.00 270,833.33 0.00 52,000,000.00 30-AX 0.00 0.00 ~~171~~147,~~670~~938.2226 0.00 2724,~~311~~660,~~677~~265.9033 30-PO 0.00 0.00 0.00 0.00 ~~877~~846,~~957~~752.0165 15-B1 0.00 0.00 13,~~219~~173.5675 0.00 2,~~634~~625,~~750~~464.5462 15-B2 0.00 0.00 4,~~409~~394.8355 0.00 ~~878~~875,~~910~~812.0239 15-B3 0.00 0.00 2,~~641~~632.9377 0.00 ~~526~~524,~~554~~698.2041 15-B4 0.00 0.00 1,~~762~~756.9483 0.00 ~~351~~350,~~366~~127.0670 15-B5 0.00 0.00 1,~~762~~756.9483 0.00 ~~351~~350,~~366~~127.0670 15-B6 0.00 0.00 1,~~766~~759.0391 0.00 ~~351~~350,~~981~~740.3078 30-B1 0.00 0.00 53,~~157~~111.5709 0.00 10,~~103~~094,~~705~~804.0667 30-B2 0.00 0.00 17,~~715~~700.6920 0.00 3,~~367~~364,~~236~~270.7554 30-B3 0.00 0.00 14,~~178~~166.8545 0.00 2,~~694~~692,~~986~~612.2926 30-B4 0.00 0.00 8,~~863~~855.0934 0.00 1,~~684~~683,~~615~~131.7880 30-B5 0.00 0.00 5,~~321~~316.0035 0.00 1,~~011~~010,~~367~~476.9199 30-B6 0.00 0.00 7,~~088~~082.6343 0.00 1,~~347~~346,~~341~~154.1931 Totals 0.00 0.00 54,~~338~~790,~~339~~647.7520 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 20,000,000.00 6.00000% ~~971~~858.~~35656800~~07435350 4.~~85678300~~29037200 0.00000000 0.00000000 A-R 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,350,000.00 6.00000% ~~940~~864.~~79466783~~03982046 4.~~70397337~~32019916 0.00000000 0.00000000 3-A1 233,970,000.00 6.00000% ~~961~~875.~~97461175~~45115421 4.~~80987306~~37725576 0.00000000 0.00000000 3-A2 23,755,000.00 5.75000% ~~961~~875.~~97461166~~45115428 4.~~60946159~~19487013 0.00000000 0.00000000 3-A3 0.00 6.00000% ~~961~~875.~~97525538~~45174688 4.~~80987400~~37725742 0.00000000 0.00000000 15-AX 0.00 6.00000% ~~913~~890.~~65225230~~81641709 4.~~56826162~~45408240 0.00000000 0.00000000 15-PO 770,363.00 0.00000% ~~992~~972.~~20732304~~12813959 0.00000000 0.00000000 0.00000000 4-A1 151,299,000.00 6.50000% ~~955~~854.~~03978916~~47300511 54.~~17313221~~62839543 0.00000000 0.00000000 5-A1 64,962,563.00 4.50000% ~~995~~991.~~03578546~~39739468 3.~~73138418~~71774017 0.00000000 0.00000000 5-A2 50,526,437.00 21.~~23000~~78000% ~~995~~991.~~03578552~~39739479 1.~~84910822~~47057272 0.00000000 0.00000000 5-A3 0.00 6.~~27000~~72000% ~~995~~991.~~03578552~~39739479 5.~~19906203~~55182547 0.00000000 0.00000000 5-A4 1,980,000.00 6.25000% ~~826~~281.~~79895455~~18604545 41.~~30624242~~46451010 0.00000000 0.00000000 5-A5 6,306,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A6 909,000.00 6.25000% 1000.00000000 5.20833883 0.00000000 0.00000000 5-A7 13,125,000.00 6.25000% 1000.00000000 5.20833371 0.00000000 0.00000000 5-A8 13,457,639.00 3.70000% ~~826~~281.~~79895708~~18604460 20.~~54929709~~86699012 0.00000000 0.00000000 5-A9 3,768,139.00 13.21429% ~~826~~281.~~79895566~~18604436 93.~~10463229~~09639321 0.00000000 0.00000000 5-A10 2,153,222.00 10.00000% ~~826~~281.~~79895524~~18604584 62.~~88999091~~34321867 0.00000000 0.00000000 5-A11 15,781,250.00 3.~~37000~~29000% ~~826~~281.~~79895699~~18604483 20.~~32192697~~77091865 0.00000000 0.00000000 5-A12 2,500,000.00 9.~~13000~~21000% ~~826~~281.~~79895600~~18604400 62.~~29056400~~15810400 0.00000000 0.00000000 5-A13 3,718,750.00 16.~~53571~~82142% ~~826~~281.~~79895664~~18604370 113.~~39308908~~94162555 0.00000000 0.00000000 5-A14 2,844,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A15 6,739,000.00 6.25000% 1000.00000000 5.20833358 0.00000000 0.00000000 5-A16 2,772,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A17 3,645,000.00 6.25000% 1000.00000000 5.20833471 0.00000000 0.00000000 5-A18 2,096,000.00 6.25000% 1000.00000000 5.20833492 0.00000000 0.00000000 5-A19 50,448,000.00 5.50000% ~~957~~830.~~29751229~~09862631 43.~~38761358~~80461862 0.00000000 0.00000000 5-A20 16,816,000.00 2.~~48000~~03000% ~~957~~830.~~29751249~~09862631 1.~~97841461~~40425012 0.00000000 0.00000000 5-A21 0.00 6.~~02000~~47000% ~~957~~830.~~29751249~~09862631 4.~~80244232~~47561489 0.00000000 0.00000000 5-A22 36,232,000.00 6.25000% 1000.00000000 5.20833324 0.00000000 0.00000000 5-A23 79,956,000.00 6.25000% ~~948~~795.~~59565949~~47636413 4.~~94060233~~14310608 0.00000000 0.00000000 5-A24 52,653,000.00 5.50000% ~~948~~795.~~59565951~~47636412 43.~~34773004~~64593338 0.00000000 0.00000000 5-A25 17,551,000.00 21.~~38000~~93000% ~~948~~795.~~59565951~~47636431 1.~~88138112~~27939092 0.00000000 0.00000000 5-A26 0.00 6.~~12000~~57000% ~~948~~795.~~59565951~~47636431 4.~~83783773~~35523332 0.00000000 0.00000000 5-A27 52,000,000.00 6.25000% 1000.00000000 5.20833327 0.00000000 0.00000000 30-AX 0.00 6.50000% ~~950~~818.~~03976304~~70473101 54.~~14604858~~43465077 0.00000000 0.00000000 30-PO 888,195.00 0.00000% ~~997~~988.~~96695545~~47326319 0.00000000 0.00000000 0.00000000 15-B1 2,662,000.00 6.00000% ~~993~~989.~~20528926~~76353869 4.~~96602554~~94881668 0.00000000 0.00000000 15-B2 888,000.00 6.00000% ~~993~~989.~~20529279~~76353604 4.~~96602477~~94881757 0.00000000 0.00000000 15-B3 532,000.00 6.00000% ~~993~~989.~~20528195~~76353383 4.~~96603383~~94881579 0.00000000 0.00000000 15-B4 355,000.00 6.00000% ~~993~~989.~~20529577~~76354930 4.~~96602817~~94881690 0.00000000 0.00000000 15-B5 355,000.00 6.00000% ~~993~~989.~~20529577~~76354930 4.~~96602817~~94881690 0.00000000 0.00000000 15-B6 355,621.61 6.00000% ~~993~~989.~~20527794~~76352984 4.~~96603679~~94882749 0.00000000 0.00000000 30-B1 10,130,000.00 6.~~30791~~30792% ~~998~~997.~~27720336~~40425074 5.~~24753899~~24295064 0.00000000 0.00000000 30-B2 3,376,000.00 6.~~30791~~30792% ~~998~~997.~~27720379~~40425059 5.~~24753851~~24295024 0.00000000 0.00000000 30-B3 2,702,000.00 6.~~30791~~30792% ~~998~~997.~~27720207~~40425241 5.~~24753886~~24294967 0.00000000 0.00000000 30-B4 1,689,000.00 6.~~30791~~30792% ~~998~~997.~~27720545~~40425104 5.~~24753700~~24294849 0.00000000 0.00000000 30-B5 1,014,000.00 6.~~30791~~30792% ~~998~~997.~~27719921~~40425049 5.~~24753452~~24294872 0.00000000 0.00000000 30-B6 1,350,847.65 6.~~30791~~30792% ~~998~~997.~~27720025~~40425206 5.~~24754216~~24295245 0.00000000 0.00000000

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 0.00000000 4.~~85678300~~29037200 0.00000000 ~~858~~773.~~07435350~~09498800 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 0.00000000 4.~~70397337~~32019916 0.00000000 ~~864~~739.~~03982046~~78794450 3-A1 0.00000000 0.00000000 4.~~80987306~~37725576 0.00000000 ~~875~~814.~~45115421~~45355272 3-A2 0.00000000 0.00000000 4.~~60946159~~19487013 0.00000000 ~~875~~814.~~45115428~~45355252 3-A3 0.00000000 0.00000000 4.~~80987400~~37725742 0.00000000 ~~875~~814.~~45174688~~45467781 15-AX 0.00000000 0.00000000 4.~~56826162~~45408240 0.00000000 ~~825~~823.~~29532027~~26863805 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~972~~924.~~12813959~~61538262 4-A1 0.00000000 0.00000000 54.~~17313221~~62839543 0.00000000 ~~854~~787.~~47300511~~53012981 5-A1 0.00000000 0.00000000 3.~~73138418~~71774017 0.00000000 ~~991~~987.~~39739468~~34774381 5-A2 0.00000000 0.00000000 1.~~84910822~~47057272 0.00000000 ~~991~~987.~~39739479~~34774372 5-A3 0.00000000 0.00000000 5.~~19906203~~55182547 0.00000000 ~~991~~987.~~39739479~~34774372 5-A4 0.00000000 0.00000000 41.~~30624242~~46451010 0.00000000 ~~281~~0.~~18604545~~00000000 5-A5 0.00000000 0.00000000 5.20833333 0.00000000 ~~1000~~328.~~00000000~~21526641 5-A6 0.00000000 0.00000000 5.20833883 0.00000000 1000.00000000 5-A7 0.00000000 0.00000000 5.20833371 0.00000000 1000.00000000 5-A8 0.00000000 0.00000000 20.~~54929709~~86699012 0.00000000 ~~281~~0.~~18604460~~00000000 5-A9 0.00000000 0.00000000 93.~~10463229~~09639321 0.00000000 ~~281~~0.~~18604436~~00000000 5-A10 0.00000000 0.00000000 62.~~88999091~~34321867 0.00000000 ~~281~~0.~~18604584~~00000000 5-A11 0.00000000 0.00000000 20.~~32192697~~77091865 0.00000000 ~~281~~0.~~18604483~~00000000 5-A12 0.00000000 0.00000000 62.~~29056400~~15810400 0.00000000 ~~281~~0.~~18604400~~00000000 5-A13 0.00000000 0.00000000 113.~~39308908~~94162555 0.00000000 ~~281~~0.~~18604370~~00000000 5-A14 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 5-A15 0.00000000 0.00000000 5.20833358 0.00000000 1000.00000000 5-A16 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 5-A17 0.00000000 0.00000000 5.20833471 0.00000000 1000.00000000 5-A18 0.00000000 0.00000000 5.20833492 0.00000000 1000.00000000 5-A19 0.00000000 0.00000000 43.~~38761358~~80461862 0.00000000 ~~830~~740.~~09862631~~83903842 5-A20 0.00000000 0.00000000 1.~~97841461~~40425012 0.00000000 ~~830~~740.~~09862631~~83903842 5-A21 0.00000000 0.00000000 4.~~80244232~~47561489 0.00000000 ~~830~~740.~~09862631~~83903842 5-A22 0.00000000 0.00000000 5.20833324 0.00000000 1000.00000000 5-A23 0.00000000 0.00000000 4.~~94060233~~14310608 0.00000000 ~~795~~688.~~47636413~~02758342 5-A24 0.00000000 0.00000000 43.~~34773004~~64593338 0.00000000 ~~795~~688.~~47636412~~02758342 5-A25 0.00000000 0.00000000 1.~~88138112~~27939092 0.00000000 ~~795~~688.~~47636431~~02758361 5-A26 0.00000000 0.00000000 4.~~83783773~~35523332 0.00000000 ~~795~~688.~~47636431~~02758361 5-A27 0.00000000 0.00000000 5.20833327 0.00000000 1000.00000000 30-AX 0.00000000 0.00000000 54.~~14604858~~43465077 0.00000000 ~~818~~739.~~70473101~~22502922 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~988~~953.~~47326319~~34093302 15-B1 0.00000000 0.00000000 4.~~96602554~~94881668 0.00000000 ~~989~~986.~~76353869~~27521412 15-B2 0.00000000 0.00000000 4.~~96602477~~94881757 0.00000000 ~~989~~986.~~76353604~~27521396 15-B3 0.00000000 0.00000000 4.~~96603383~~94881579 0.00000000 ~~989~~986.~~76353383~~27520677 15-B4 0.00000000 0.00000000 4.~~96602817~~94881690 0.00000000 ~~989~~986.~~76354930~~27521127 15-B5 0.00000000 0.00000000 4.~~96602817~~94881690 0.00000000 ~~989~~986.~~76354930~~27521127 15-B6 0.00000000 0.00000000 4.~~96603679~~94882749 0.00000000 ~~989~~986.~~76352984~~27521539 30-B1 0.00000000 0.00000000 5.~~24753899~~24295064 0.00000000 ~~997~~996.~~40425074~~52563376 30-B2 0.00000000 0.00000000 5.~~24753851~~24295024 0.00000000 ~~997~~996.~~40425059~~52563389 30-B3 0.00000000 0.00000000 5.~~24753886~~24294967 0.00000000 ~~997~~996.~~40425241~~52563286 30-B4 0.00000000 0.00000000 5.~~24753700~~24294849 0.00000000 ~~997~~996.~~40425104~~52563647 30-B5 0.00000000 0.00000000 5.~~24753452~~24294872 0.00000000 ~~997~~996.~~40425049~~52563116 30-B6 0.00000000 0.00000000 5.~~24754216~~24295245 0.00000000 ~~997~~996.~~40425206~~52563337 (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-AX-A 6.00000% ~~747,328.13~~ 654,723.41 605,854.42 0.00 0.00 8579.~~99511806~~57638536% 15-AX-B 6.00000% 21,~~063~~831,~~837~~326.9939 1,~~831~~661,~~326~~909.3980 0.00 0.00 8375.~~43545209~~71681174% 15-AX-C 6.00000% 8,~~686~~723,~~062~~817.9740 78,~~899~~092,~~312~~094.1837 0.00 0.00 8284.~~10145053~~10513099% 15-PO-A 0.00000% 0.00 0.00 ~~79,308.40~~ 78,933.87 9877,810.~~81432381~~79 97.40838247% 15-PO-B 0.00000% 0.00 0.00 23,~~655~~542.0381 23,~~542~~457.8156 9897.~~14411372~~78872770% 15-PO-C 0.00000% 0.00 0.00 ~~661,396.37~~ 646,414.88 96611,020.~~98735172~~93 91.67688381% 30-AX-A 6.50000% 32,~~053~~598,~~883~~462.2585 2,~~598~~396,~~462~~392.8577 0.00 0.00 7872.~~37304256~~27834431% 30-AX-B 6.50000% ~~28,639,081.28~~ 24,713,215.05 22,263,872.57 0.00 0.00 8274.~~38988312~~22416934% 30-PO-A 0.00000% 0.00 0.00 ~~463,789.60~~ 455,840.62 98425,088.~~10091571~~23 91.48273057% 30-PO-B 0.00000% 0.00 0.00 422,~~599~~116.6639 ~~422~~421,~~116~~664.3941 99.~~66623144~~55951408%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal ~~106~~80,~~436~~478,~~273~~949.7406 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5553,~~557~~668.7306 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits ~~106~~80,~~491~~532,~~831~~617.4712 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~211~~190,~~448~~072.5469 Payment of Interest and Principal ~~106~~80,~~280~~342,~~382~~544.9343 Total Withdrawals (Pool Distribution Amount) ~~106~~80,~~491~~532,~~831~~617.4712 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~211~~189,~~179~~803.0955 Master Servicing Fee 269.4514 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~211~~190,~~448~~072.5469

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 1412 0 0 0 1412 6,~~313~~134,~~275~~447.1197 0.00 0.00 0.00 6,~~313~~134,~~275~~447.1197 60 Days 21 0 0 0 21 ~~727~~545,~~489~~203.5019 0.00 0.00 0.00 ~~727~~545,~~489~~203.5019 90 Days 01 0 0 0 01 0373,469.0045 0.00 0.00 0.00 0373,469.0045 120 Days 10 0 0 0 10 ~~442,506~~0.8200 0.00 0.00 0.00 ~~442,506~~0.8200 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 1714 0 0 0 1714 7,~~483~~053,~~271~~120.4361 0.00 0.00 0.00 7,~~483~~053,~~271~~120.4361 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~712831~~664820% 0.000000% 0.000000% 0.000000% 0.~~712831~~664820% 0.~~709050~~752870% 0.000000% 0.000000% 0.000000% 0.~~709050~~752870% 60 Days 0.~~101833~~055402% 0.000000% 0.000000% 0.000000% 0.~~101833~~055402% 0.~~081705~~066912% 0.000000% 0.000000% 0.000000% 0.~~081705~~066912% 90 Days 0.~~000000~~055402% 0.000000% 0.000000% 0.000000% 0.~~000000~~055402% 0.~~000000~~045835% 0.000000% 0.000000% 0.000000% 0.~~000000~~045835% 120 Days 0.~~050916~~000000% 0.000000% 0.000000% 0.000000% 0.~~050916~~000000% 0.~~049698~~000000% 0.000000% 0.000000% 0.000000% 0.~~049698~~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.~~865580~~775623% 0.000000% 0.000000% 0.000000% 0.~~865580~~775623% 0.~~840453~~865617% 0.000000% 0.000000% 0.000000% 0.~~840453~~865617%

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 ~~541~~392,~~572~~746.8362 0.00 0.00 0.00 ~~541~~392,~~572~~746.8362 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 ~~541~~392,~~572~~746.8362 0.00 0.00 0.00 ~~541~~392,~~572~~746.8362 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 23.~~857143~~125000% 0.000000% 0.000000% 0.000000% 23.~~857143~~125000% 32.~~111949~~502557% 0.000000% 0.000000% 0.000000% 32.~~111949~~502557% 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 23.~~857143~~125000% 0.000000% 0.000000% 0.000000% 23.~~857143~~125000% 32.~~111949~~502557% 0.000000% 0.000000% 0.000000% 32.~~111949~~502557% 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 1 0 0 0 1 ~~461~~792,~~894~~050.8651 0.00 0.00 0.00 ~~461~~792,~~894~~050.8651 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 ~~461~~792,~~894~~050.8651 0.00 0.00 0.00 ~~461~~792,~~894~~050.8651 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~793651~~909091% 0.000000% 0.000000% 0.000000% 0.~~793651~~909091% 01.~~712364~~415140% 0.000000% 0.000000% 0.000000% 01.~~712364~~415140% 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.~~793651~~909091% 0.000000% 0.000000% 0.000000% 0.~~793651~~909091% 01.~~712364~~415140% 0.000000% 0.000000% 0.000000% 01.~~712364~~415140% 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 3 0 0 0 3 12,~~370~~024,~~811~~156.9846 0.00 0.00 0.00 12,~~370~~024,~~811~~156.9846 60 Days 20 0 0 0 20 ~~727,489~~0.5000 0.00 0.00 0.00 ~~727,489~~0.5000 90 Days 01 0 0 0 01 0373,469.0045 0.00 0.00 0.00 0373,469.0045 120 Days 10 0 0 0 10 ~~442,506~~0.8200 0.00 0.00 0.00 ~~442,506~~0.8200 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 64 0 0 0 64 2,~~540~~397,~~808~~625.3091 0.00 0.00 0.00 2,~~540~~397,~~808~~625.3091 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~631579~~677201% 0.000000% 0.000000% 0.000000% 0.~~631579~~677201% 0.~~599308~~950484% 0.000000% 0.000000% 0.000000% 0.~~599308~~950484% 60 Days 0.~~421053~~000000% 0.000000% 0.000000% 0.000000% 0.~~421053~~000000% 0.~~318052~~000000% 0.000000% 0.000000% 0.000000% 0.~~318052~~000000% 90 Days 0.~~000000~~225734% 0.000000% 0.000000% 0.000000% 0.~~000000~~225734% 0.~~000000~~175370% 0.000000% 0.000000% 0.000000% 0.~~000000~~175370% 120 Days 0.~~210526~~000000% 0.000000% 0.000000% 0.000000% 0.~~210526~~000000% 0.~~193460~~000000% 0.000000% 0.000000% 0.000000% 0.~~193460~~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.~~263158~~902935% 0.000000% 0.000000% 0.000000% 10.~~263158~~902935% 1.~~110820~~125854% 0.000000% 0.000000% 0.000000% 1.~~110820~~125854% 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 21 0 0 0 2 1 358,~~038,114~~768.5526 0.00 0.00 0.00 1358,~~038,114~~768.5526 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 1 358,~~038,114~~768.5526 0.00 0.00 0.00 1358,~~038,114~~768.5526 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~657895~~352113% 0.000000% 0.000000% 0.000000% 0.~~657895~~352113% 0.~~771763~~288519% 0.000000% 0.000000% 0.000000% 0.~~771763~~288519% 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.~~657895~~352113% 0.000000% 0.000000% 0.000000% 0.~~657895~~352113% 0.~~771763~~288519% 0.000000% 0.000000% 0.000000% 0.~~771763~~288519% 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 76 0 0 0 76 2,~~900~~566,~~880~~726.8912 0.00 0.00 0.00 2,~~900~~566,~~880~~726.8912 60 Days 01 0 0 0 01 0545,203.0019 0.00 0.00 0.00 0545,203.0019 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 23,~~900~~111,~~880~~929.8931 0.00 0.00 0.00 23,~~900~~111,~~880~~929.8931 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~683594~~641026% 0.000000% 0.000000% 0.000000% 0.~~683594~~641026% 0.~~652033~~632454% 0.000000% 0.000000% 0.000000% 0.~~652033~~632454% 60 Days 0.~~000000~~106838% 0.000000% 0.000000% 0.000000% 0.~~000000~~106838% 0.~~000000~~134341% 0.000000% 0.000000% 0.000000% 0.~~000000~~134341% 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.~~683594~~747863% 0.000000% 0.000000% 0.000000% 0.~~683594~~747863% 0.~~652033~~766794% 0.000000% 0.000000% 0.000000% 0.~~652033~~766794%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5553,~~557~~668.7306

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~725448~~720949% Weighted Average Pass-Through Rate 6.~~469206~~464466% Weighted Average Maturity(Stepdown Calculation ) ~~286~~285 Beginning Scheduled Collateral Loan Count 21,~~157~~964 Number Of Loans Paid In Full ~~193~~159 Ending Scheduled Collateral Loan Count 1,~~964~~805 Beginning Scheduled Collateral Balance ~~990~~889,~~230~~288,~~286~~243.6853 Ending Scheduled Collateral Balance ~~889~~813,~~288~~736,~~243~~346.5328 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~890~~814,~~385~~808,~~551~~564.0967 Monthly P &I Constant 76,~~303~~587,~~151~~265.6460 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount ~~106~~80,~~089~~107,~~189~~272.8883 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1614,~~515~~816,~~077~~645.6232 Scheduled Principal 1,~~753~~606,~~366~~548.2737 Unscheduled Principal 9973,~~188~~945,~~676~~348.88

Miscellaneous Reporting Group 1 Senior % 99.~~441154~~369976% Group 1 Junior % 0.~~558846~~630024% Group 2 Senior % 95.~~699807~~350959% Group 2 Junior % 4.~~300193~~649041% Group 3 Senior % 99.~~205044~~130188% Group 3 Junior % 0.~~794956~~869812% Group 4 Senior % 96.~~859079~~505265% Group 4 Junior % 3.~~140921~~494735% Group 5 Senior % 96.~~890550~~504108% Group 5 Junior % 3.~~109450~~495892% 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 Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~456027~~451036 6.~~425448~~418774 6.~~465251~~485869 Weighted Average Net Rate 6.~~204335~~199130 6.~~174460~~167702 6.~~192284~~212474 Weighted Average Maturity ~~171~~170 ~~173~~172 ~~142~~141 Beginning Loan Count 3835 ~~135~~126 ~~513~~475 Loans Paid In Full 3 916 3832 Ending Loan Count 3532 ~~126~~110 ~~475~~443 Beginning Scheduled Balance 1917,~~615~~349,~~617~~228.9435 7064,~~165~~678,~~593~~625.0236 ~~250~~228,~~573~~252,~~532~~343.1457 Ending scheduled Balance 1715,~~349~~648,~~228~~145.3502 6455,~~678~~802,~~625~~610.3603 ~~228~~212,~~252~~489,~~343~~318.5707 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant ~~172~~152,~~163~~748.7219 ~~617~~573,~~570~~166.7328 2,~~226~~043,~~523~~433.8253 Scheduled Principal 6659,~~631~~481.2511 ~~241~~227,~~866~~201.2474 ~~876~~809,~~506~~754.57 Unscheduled Principal 21,~~199~~641,~~758~~602.3422 58,~~245~~648,~~101~~813.4259 2114,~~444~~953,~~682~~270.0093 Scheduled Interest ~~105~~93,~~532~~267.4708 ~~375~~345,~~704~~964.4954 1,~~350~~233,~~017~~678.2596 Servicing Fees 43,~~114~~641.2598 1413,~~675~~532.6448 5652,~~998~~002.4643 Master Servicing Fees 0.00 0.00 30.5948 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 ~~101~~89,~~418~~625.2210 ~~361~~332,~~028~~432.8506 1,~~292~~181,~~988~~646.2005 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.~~204335~~199130 6.~~174460~~167702 6.~~192138~~212314

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~862503~~853609 6.~~867430~~856023 6.~~725448~~720949 Weighted Average Net Rate 6.~~612503~~603609 6.~~617430~~606023 6.~~469533~~464829 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~286~~285 Beginning Loan Count ~~332~~304 1,~~139~~024 21,~~157~~964 Loans Paid In Full 2820 ~~115~~88 ~~193~~159 Ending Loan Count ~~304~~284 ~~1,024~~936 1,~~964~~805 Beginning Scheduled Balance ~~149~~134,~~646~~418,~~051~~388.7442 ~~500~~444,~~229~~589,~~491~~657.8483 ~~990~~889,~~230~~288,~~286~~243.6853 Ending scheduled Balance ~~134~~124,~~418~~255,~~388~~160.4288 ~~444~~405,~~589~~541,~~657~~112.8328 ~~889~~813,~~288~~736,~~243~~346.5328 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant ~~985~~885,~~493~~025.9419 32,~~301~~932,~~399~~892.4341 76,~~303~~587,~~151~~265.6460 Scheduled Principal ~~129~~117,~~705~~315.2495 ~~438~~392,~~656~~795.9700 1,~~753~~606,~~366~~548.2737 Unscheduled Principal 1510,~~097~~045,~~958~~911.0859 5538,~~201~~655,~~177~~750.0455 9973,~~188~~945,~~676~~348.88 Scheduled Interest ~~855~~767,~~788~~709.7024 2,~~862~~540,~~742~~097.4641 54,~~549~~980,~~785~~717.3723 Servicing Fees 3128,~~176~~003.2683 ~~104~~92,~~214~~622.4883 ~~211~~189,~~179~~803.0955 Master Servicing Fees 0.00 238.8666 269.4514 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 ~~824~~739,~~612~~705.4441 2,~~758~~447,~~289~~235.1292 54,~~338~~790,~~336~~644.8354 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.~~612503~~603609 6.~~616857~~605379 6.~~469206~~464466

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ASSET SEC TR 2002 5