8-K 1 mst02002.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 2002-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-04 Pooling and Servicing Agreement) (Commission Pending (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-2 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-2 Trust, relating to the 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 2002-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 1/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-2 Trust, relating to the December 26, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: ~~10/31/02~~ 11/2530/02 Distribution Date: 12/26/02 MASTR Series: 2002-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1A1 55265KCY3 SEQ 6.00000% ~~258~~236,~~939~~137,~~729~~490.8060 1,~~294~~180,~~698~~687.6545 2216,~~802~~918,~~239~~799.1915 1AX 55265KCZ0 IO 0.~~28522~~28526% 0.00 5550,~~567~~349.7534 0.00 1PO 55265KDA4 PO 0.00000% 1,~~376~~330,~~925~~277.4173 0.00 4637,~~647~~022.6852 2A1 55265KDB2 SEQ 6.50000% 7060,~~652~~246,~~903~~468.8336 ~~382~~326,~~703~~335.2304 107,~~406~~280,~~435~~324.4798 2A2 55265KDC0 SEQ 6.50000% 9,982,000.00 54,069.17 0.00 2A3 55265KDD8 SEQ 6.50000% 8,000,000.00 43,333.33 0.00 2A4 55265KDE6 SEQ 6.50000% 2,000,000.00 10,833.33 0.00 2A5 55265KDF3 SEQ 6.50000% 11,863,000.00 64,257.92 0.00 2A6 55265KEA3 SEQ 6.50000% ~~129~~116,~~604~~445,~~187~~697.6693 ~~702~~630,~~022~~747.6853 139,~~158~~205,~~489~~657.7457 2AX 55265KDG1 IO 0.~~25361~~23758% 0.00 4134,~~782~~483.4653 0.00 2PO 55265KDH9 PO 0.00000% 1,~~199~~198,~~438~~070.4164 0.00 168,~~367~~369.7711 3A1 55265KDJ5 SEQ 7.25000% 2221,~~322~~920,~~005~~354.1315 ~~134~~132,~~862~~435.1147 ~~401~~1,~~650~~075,702.9878 3AX 55265KDK2 IO 0.~~41306~~41567% 0.00 6,~~334~~236.1384 0.00 3PO 55265KDL0 PO 0.00000% 256,~~950~~633.4037 0.00 ~~317~~9,930.0453 AR 55265KDM8 SEQ 6.50000% 0.00 0.00 0.00 B1 55265KDN6 SUB 6.~~23700~~23735% 6,~~369~~354,~~939~~815.4510 33,~~107~~030.7599 15,~~124~~273.3520 B2 55265KDP1 SUB 6.~~23700~~23735% 2,~~315~~310,~~982~~484.9403 12,~~037~~009.3241 5,~~498~~553.9103 B3 55265KDQ9 SUB 6.~~23700~~23735% 1,~~447~~444,~~982~~544.5253 7,~~525~~508.8944 3,~~437~~471.9983 B4 55265KDU0 SUB 6.~~23700~~23735% 1,~~157~~155,~~991~~242.4701 6,~~018~~004.6671 2,~~749~~776.4651 B5 55265KDV8 SUB 6.~~23700~~23735% ~~578~~577,~~995~~621.7301 3,~~009~~002.3335 1,~~374~~388.7326 B6 55265KDW6 SUB 6.~~23700~~23735% ~~869~~867,~~297~~233.49 4,~~518~~507.1770 2,~~064~~084.0031 3B1 55265KDR7 SUB 7.25000% 1,~~121~~120,~~759~~834.5039 6,~~777~~771.3071 ~~925~~934.1262 3B2 55265KDS5 SUB 7.25000% 435,~~963~~603.3278 2,~~633~~631.9577 ~~359~~363.5423 3B3 55265KDT3 SUB 7.25000% 233,~~907~~714.2636 1,~~413~~412.1902 ~~192~~194.9088 3B4 55265KDX4 SUB 7.25000% ~~187~~186,~~125~~971.8149 1,~~130~~129.5562 ~~154~~155.3291 3B5 55265KDY2 SUB 7.25000% 93,~~562~~485.9074 ~~565~~564.2881 77.1695 3B6 55265KDZ9 SUB 7.25000% 109,~~777~~686.1764 ~~663~~662.2469 9091.5246 Totals ~~531~~484,~~119~~270,~~426~~229.2035 2,~~869~~613,~~865~~005.3917 4634,~~849~~628,~~196~~171.8783

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1A1 0.00 ~~236~~219,~~137~~218,~~490~~691.6045 2418,~~096~~099,~~937~~486.8460 0.00 1AX 0.00 0.00 5550,~~567~~349.7534 0.00 1PO 0.00 1,~~330~~293,~~277~~255.7321 4637,~~647~~022.6852 0.00 2A1 0.00 6052,~~246~~966,~~468~~143.3638 107,~~789~~606,~~138~~660.7002 0.00 2A2 0.00 9,982,000.00 54,069.17 0.00 2A3 0.00 8,000,000.00 43,333.33 0.00 2A4 0.00 2,000,000.00 10,833.33 0.00 2A5 0.00 11,863,000.00 64,257.92 0.00 2A6 0.00 ~~116~~107,~~445~~240,~~697~~040.9336 139,~~860~~836,~~512~~405.4210 0.00 2AX 0.00 0.00 4134,~~782~~483.4653 0.00 2PO 0.00 1,~~198~~129,~~070~~701.6453 168,~~367~~369.7711 0.00 3A1 0.00 2120,~~920~~844,~~354~~651.1537 ~~536~~1,~~513~~208,138.0925 0.00 3AX 0.00 0.00 6,~~334~~236.1384 0.00 3PO 0.00 ~~256~~246,~~633~~702.3784 ~~317~~9,930.0453 0.00 AR 0.00 0.00 0.00 0.00 B1 0.00 6,~~354~~339,~~815~~541.1090 48,~~232~~304.1019 0.00 B2 0.00 2,~~310~~304,~~484~~931.0300 17,~~536~~562.2344 0.00 B3 0.00 1,~~444~~441,~~544~~072.5370 10,~~963~~980.8827 0.00 B4 0.00 1,~~155~~152,~~242~~465.0150 8,~~768~~781.1222 0.00 B5 0.00 ~~577~~576,~~621~~232.0175 4,~~384~~390.0661 0.00 B6 0.00 ~~867~~865,~~233~~149.4917 6,~~582~~592.1701 0.00 3B1 0.00 1,~~120~~119,~~834~~899.3977 7,~~702~~706.4233 0.00 3B2 0.00 435,~~603~~240.7855 2,~~993~~995.4900 0.00 3B3 0.00 233,~~714~~519.3647 1,606.0990 0.00 3B4 0.00 186,~~971~~815.4958 1,~~284~~285.8753 0.00 3B5 0.00 93,~~485~~407.7479 642.4476 0.00 3B6 0.00 109,~~686~~595.6418 ~~753~~754.7615 0.00 Totals 0.00 ~~484~~449,~~270~~642,~~229~~057.3550 4937,~~719~~241,~~062~~177.2600 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1A1 302,850,000.00 ~~258~~236,~~939~~137,~~729~~490.8060 ~~957~~883,~~583~~812.1177 2116,~~844~~034,~~656~~986.0838 0.00 0.00 1AX 0.00 0.00 0.00 0.00 0.00 0.00 1PO 1,443,593.00 1,~~376~~330,~~925~~277.4173 5,~~483~~305.8922 4131,~~163~~717.8031 0.00 0.00 2A1 86,783,000.00 7060,~~652~~246,~~903~~468.8336 9284,~~794~~836.7898 107,~~313~~195,~~640~~488.6900 0.00 0.00 2A2 9,982,000.00 9,982,000.00 0.00 0.00 0.00 0.00 2A3 8,000,000.00 8,000,000.00 0.00 0.00 0.00 0.00 2A4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 2A5 11,863,000.00 11,863,000.00 0.00 0.00 0.00 0.00 2A6 150,000,000.00 ~~129~~116,~~604~~445,~~187~~697.6693 ~~117~~107,~~335~~272.0171 139,~~041~~098,~~154~~384.7386 0.00 0.00 2AX 0.00 0.00 0.00 0.00 0.00 0.00 2PO 1,229,433.00 1,~~199~~198,~~438~~070.4164 1,~~203~~211.2827 ~~164~~67,157.4984 0.00 0.00 3A1 28,833,000.00 2221,~~322~~920,~~005~~354.1315 18,~~409~~278.0446 ~~383~~1,~~241~~057,424.9432 0.00 0.00 3AX 0.00 0.00 0.00 0.00 0.00 0.00 3PO 288,873.00 256,~~950~~633.4037 ~~296~~298.3126 209,632.7327 0.00 0.00 AR 100.00 0.00 0.00 0.00 0.00 0.00 B1 6,458,000.00 6,~~369~~354,~~939~~815.4510 15,~~124~~273.3520 0.00 0.00 0.00 B2 2,348,000.00 2,~~315~~310,~~982~~484.9403 5,~~498~~553.9103 0.00 0.00 0.00 B3 1,468,000.00 1,~~447~~444,~~982~~544.5253 3,~~437~~471.9983 0.00 0.00 0.00 B4 1,174,000.00 1,~~157~~155,~~991~~242.4701 2,~~749~~776.4651 0.00 0.00 0.00 B5 587,000.00 ~~578~~577,~~995~~621.7301 1,~~374~~388.7326 0.00 0.00 0.00 B6 881,315.00 ~~869~~867,~~297~~233.49 2,~~064~~084.0031 0.00 0.00 0.00 3B1 1,127,000.00 1,~~121~~120,~~759~~834.5039 ~~925~~934.1262 0.00 0.00 0.00 3B2 438,000.00 435,~~963~~603.3278 ~~359~~363.5423 0.00 0.00 0.00 3B3 235,000.00 233,~~907~~714.2636 ~~192~~194.9088 0.00 0.00 0.00 3B4 188,000.00 ~~187~~186,~~125~~971.8149 ~~154~~155.3291 0.00 0.00 0.00 3B5 94,000.00 93,~~562~~485.9074 77.1695 0.00 0.00 0.00 3B6 110,290.00 109,~~777~~686.1764 9091.5246 0.00 0.00 0.00 Totals 618,381,604.00 ~~531~~484,~~119~~270,~~426~~229.2035 1,~~225~~133,~~154~~380.4286 4533,~~624~~494,~~042~~790.4698 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1A1 2216,~~802~~918,~~239~~799.1915 ~~236~~219,~~137~~218,~~490~~691.6045 0.~~77971765~~72385237 2216,~~802~~918,~~239~~799.1915 1AX 0.00 0.00 0.00000000 0.00 1PO 4637,~~647~~022.6852 1,~~330~~293,~~277~~255.7321 0.~~92150470~~89585860 4637,~~647~~022.6852 2A1 107,~~406~~280,~~435~~324.4798 6052,~~246~~966,~~468~~143.3638 0.~~69421970~~61032856 107,~~406~~280,~~435~~324.4798 2A2 0.00 9,982,000.00 1.00000000 0.00 2A3 0.00 8,000,000.00 1.00000000 0.00 2A4 0.00 2,000,000.00 1.00000000 0.00 2A5 0.00 11,863,000.00 1.00000000 0.00 2A6 139,~~158~~205,~~489~~657.7457 ~~116~~107,~~445~~240,~~697~~040.9336 0.~~77630465~~71493360 139,~~158~~205,~~489~~657.7457 2AX 0.00 0.00 0.00000000 0.00 2PO 168,~~367~~369.7711 1,~~198~~129,~~070~~701.6453 0.~~97449039~~91888011 168,~~367~~369.7711 3A1 ~~401~~1,~~650~~075,702.9878 2120,~~920~~844,~~354~~651.1537 0.~~76025229~~72294424 ~~401~~1,~~650~~075,702.9878 3AX 0.00 0.00 0.00000000 0.00 3PO ~~317~~9,930.0453 ~~256~~246,~~633~~702.3784 0.~~88839514~~85401834 ~~317~~9,930.0453 AR 0.00 0.00 0.00000000 0.00 B1 15,~~124~~273.3520 6,~~354~~339,~~815~~541.1090 0.~~98402216~~98165715 15,~~124~~273.3520 B2 5,~~498~~553.9103 2,~~310~~304,~~484~~931.0300 0.~~98402216~~98165716 5,~~498~~553.9103 B3 3,~~437~~471.9983 1,~~444~~441,~~544~~072.5370 0.~~98402216~~98165715 3,~~437~~471.9983 B4 2,~~749~~776.4651 1,~~155~~152,~~242~~465.0150 0.~~98402216~~98165716 2,~~749~~776.4651 B5 1,~~374~~388.7326 ~~577~~576,~~621~~232.0175 0.~~98402216~~98165716 1,~~374~~388.7326 B6 2,~~064~~084.0031 ~~867~~865,~~233~~149.4917 0.~~98402216~~98165715 2,~~064~~084.0031 3B1 ~~925~~934.1262 1,~~120~~119,~~834~~899.3977 0.~~99452918~~99369988 ~~925~~934.1262 3B2 ~~359~~363.5423 435,~~603~~240.7855 0.~~99452918~~99369989 ~~359~~363.5423 3B3 ~~192~~194.9088 233,~~714~~519.3647 0.~~99452919~~99369987 ~~192~~194.9088 3B4 ~~154~~155.3291 186,~~971~~815.4958 0.~~99452920~~99369989 ~~154~~155.3291 3B5 77.1695 93,~~485~~407.7479 0.~~99452915~~99369989 77.1695 3B6 9091.5246 109,~~686~~595.6418 0.~~99452933~~99370006 9091.5246 Totals 4634,~~849~~628,~~196~~171.8783 ~~484~~449,~~270~~642,~~229~~057.3550 0.~~78312522~~72712716 4634,~~849~~628,~~196~~171.8783

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1A1 302,850,000.00 ~~855~~779.~~00983919~~71765098 32.~~16190560~~91831854 7252.~~13028258~~94695849 0.00000000 1AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1PO 1,443,593.00 ~~953~~921.~~81829227~~50469696 3.~~79877846~~67501089 2821.~~51482378~~97108880 0.00000000 2A1 86,783,000.00 ~~814~~694.~~13299644~~21970155 10.~~06927371~~97757602 ~~118~~82.~~84402118~~91356602 0.00000000 2A2 9,982,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A3 8,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A5 11,863,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2A6 150,000,000.00 ~~864~~776.~~02791773~~30465287 0.~~78223340~~71515140 8660.~~94103153~~65589907 0.00000000 2AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2PO 1,229,433.00 ~~975~~974.~~60290801~~49038703 0.~~97872759~~98522652 054.~~13379338~~62505073 0.00000000 3A1 28,833,000.00 ~~774~~760.~~18253841~~25228558 0.~~63847120~~63394236 1336.~~29178164~~67409982 0.00000000 3AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3PO 288,873.00 ~~889~~888.~~49261440~~39514250 1.~~02574488~~03249525 033.~~07176164~~34430701 0.00000000 AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 B1 6,458,000.00 ~~986~~984.~~36411428~~02215856 2.~~34195571~~36500465 0.00000000 0.00000000 B2 2,348,000.00 ~~986~~984.~~36411414~~02215928 2.~~34195486~~36500426 0.00000000 0.00000000 B3 1,468,000.00 ~~986~~984.~~36411444~~02215940 2.~~34195504~~36500681 0.00000000 0.00000000 B4 1,174,000.00 ~~986~~984.~~36411414~~02215503 2.~~34195911~~36500000 0.00000000 0.00000000 B5 587,000.00 ~~986~~984.~~36410562~~02216354 2.~~34195911~~36500852 0.00000000 0.00000000 B6 881,315.00 ~~986~~984.~~36411499~~02216007 2.~~34195492~~36500003 0.00000000 0.00000000 3B1 1,127,000.00 ~~995~~994.~~35004437~~52918367 0.~~82086957~~82929902 0.00000000 0.00000000 3B2 438,000.00 ~~995~~994.~~35004566~~52917808 0.~~82086758~~82929224 0.00000000 0.00000000 3B3 235,000.00 ~~995~~994.~~35004255~~52919149 0.~~82085106~~82927660 0.00000000 0.00000000 3B4 188,000.00 ~~995~~994.~~35005319~~52920213 0.~~82085106~~82930851 0.00000000 0.00000000 3B5 94,000.00 ~~995~~994.~~35000000~~52914894 0.~~82085106~~82925532 0.00000000 0.00000000 3B6 110,290.00 ~~995~~994.~~35016774~~52933176 0.~~82074531~~82926829 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1A1 0.00000000 7555.~~29218818~~86527703 ~~779~~723.~~71765098~~85237395 0.~~77971765~~72385237 7555.~~29218818~~86527703 1AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1PO 0.00000000 3225.~~31359531~~64609277 ~~921~~895.~~50469696~~85860419 0.~~92150470~~89585860 3225.~~31359531~~64609277 2A1 0.00000000 ~~119~~83.~~91329488~~89114204 ~~694~~610.~~21970155~~32855951 0.~~69421970~~61032856 ~~119~~83.~~91329488~~89114204 2A2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2A6 0.00000000 8761.~~72326493~~37105047 ~~776~~714.~~30465287~~93360240 0.~~77630465~~71493360 8761.~~72326493~~37105047 2AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2PO 0.00000000 155.~~11252098~~61027726 ~~974~~918.~~49038703~~88010977 0.~~97449039~~91888011 155.~~11252098~~61027726 3A1 0.00000000 1337.~~93025284~~30804217 ~~760~~722.~~25228558~~94424340 0.~~76025229~~72294424 1337.~~93025284~~30804217 3AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3PO 0.00000000 134.~~09750652~~37680226 ~~888~~854.~~39514250~~01834024 0.~~88839514~~85401834 134.~~09750652~~37680226 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 2.~~34195571~~36500465 ~~984~~981.~~02215856~~65715392 0.~~98402216~~98165715 2.~~34195571~~36500465 B2 0.00000000 2.~~34195486~~36500426 ~~984~~981.~~02215928~~65715503 0.~~98402216~~98165716 2.~~34195486~~36500426 B3 0.00000000 2.~~34195504~~36500681 ~~984~~981.~~02215940~~65715259 0.~~98402216~~98165715 2.~~34195504~~36500681 B4 0.00000000 2.~~34195911~~36500000 ~~984~~981.~~02215503~~65715503 0.~~98402216~~98165716 2.~~34195911~~36500000 B5 0.00000000 2.~~34195911~~36500852 ~~984~~981.~~02216354~~65715503 0.~~98402216~~98165716 2.~~34195911~~36500852 B6 0.00000000 2.~~34195492~~36500003 ~~984~~981.~~02216007~~65714869 0.~~98402216~~98165715 2.~~34195492~~36500003 3B1 0.00000000 0.~~82086957~~82929902 ~~994~~993.~~52918367~~69988465 0.~~99452918~~99369988 0.~~82086957~~82929902 3B2 0.00000000 0.~~82086758~~82929224 ~~994~~993.~~52917808~~69988584 0.~~99452918~~99369989 0.~~82086758~~82929224 3B3 0.00000000 0.~~82085106~~82927660 ~~994~~993.~~52919149~~69987234 0.~~99452919~~99369987 0.~~82085106~~82927660 3B4 0.00000000 0.~~82085106~~82930851 ~~994~~993.~~52920213~~69989362 0.~~99452920~~99369989 0.~~82085106~~82930851 3B5 0.00000000 0.~~82085106~~82925532 ~~994~~993.~~52914894~~69989362 0.~~99452915~~99369989 0.~~82085106~~82925532 3B6 0.00000000 0.~~82074531~~82926829 ~~994~~993.~~52933176~~70006347 0.~~99452933~~99370006 0.~~82074531~~82926829 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1A1 302,850,000.00 6.00000% ~~258~~236,~~939~~137,~~729~~490.8060 1,~~294~~180,~~698~~687.6545 0.00 0.00 1AX 0.00 0.~~28522~~28526% ~~233~~211,~~786~~803,~~916~~702.0647 5550,~~567~~349.7534 0.00 0.00 1PO 1,443,593.00 0.00000% 1,~~376~~330,~~925~~277.4173 0.00 0.00 0.00 2A1 86,783,000.00 6.50000% 7060,~~652~~246,~~903~~468.8336 ~~382~~326,~~703~~335.2304 0.00 0.00 2A2 9,982,000.00 6.50000% 9,982,000.00 54,069.17 0.00 0.00 2A3 8,000,000.00 6.50000% 8,000,000.00 43,333.33 0.00 0.00 2A4 2,000,000.00 6.50000% 2,000,000.00 10,833.33 0.00 0.00 2A5 11,863,000.00 6.50000% 11,863,000.00 64,257.92 0.00 0.00 2A6 150,000,000.00 6.50000% ~~129~~116,~~604~~445,~~187~~697.6693 ~~702~~630,~~022~~747.6853 0.00 0.00 2AX 0.00 0.~~25361~~23758% ~~197~~174,~~700~~177,~~371~~559.69 41 34,~~782~~483.4653 0.00 0.00 2PO 1,229,433.00 0.00000% 1,~~199~~198,~~438~~070.4164 0.00 0.00 0.00 3A1 28,833,000.00 7.25000% 2221,~~322~~920,~~005~~354.1315 ~~134~~132,~~862~~435.1147 0.00 0.00 3AX 0.00 0.~~41306~~41567% 18,~~401~~005,~~561~~133.3023 6,~~334~~236.1384 0.00 0.00 3PO 288,873.00 0.00000% 256,~~950~~633.4037 0.00 0.00 0.00 AR 100.00 6.50000% 0.00 0.00 0.00 0.00 B1 6,458,000.00 6.~~23700~~23735% 6,~~369~~354,~~939~~815.4510 33,~~107~~030.7599 0.00 0.00 B2 2,348,000.00 6.~~23700~~23735% 2,~~315~~310,~~982~~484.9403 12,~~037~~009.3241 0.00 0.00 B3 1,468,000.00 6.~~23700~~23735% 1,~~447~~444,~~982~~544.5253 7,~~525~~508.8944 0.00 0.00 B4 1,174,000.00 6.~~23700~~23735% 1,~~157~~155,~~991~~242.4701 6,~~018~~004.6671 0.00 0.00 B5 587,000.00 6.~~23700~~23735% ~~578~~577,~~995~~621.7301 3,~~009~~002.3335 0.00 0.00 B6 881,315.00 6.~~23700~~23735% ~~869~~867,~~297~~233.49 4,~~518~~507.1770 0.00 0.00 3B1 1,127,000.00 7.25000% 1,~~121~~120,~~759~~834.5039 6,~~777~~771.3071 0.00 0.00 3B2 438,000.00 7.25000% 435,~~963~~603.3278 2,~~633~~631.9577 0.00 0.00 3B3 235,000.00 7.25000% 233,~~907~~714.2636 1,~~413~~412.1902 0.00 0.00 3B4 188,000.00 7.25000% ~~187~~186,~~125~~971.8149 1,~~130~~129.5562 0.00 0.00 3B5 94,000.00 7.25000% 93,~~562~~485.9074 ~~565~~564.2881 0.00 0.00 3B6 110,290.00 7.25000% 109,~~777~~686.1764 ~~663~~662.2469 0.00 0.00 Totals 618,381,604.00 2,~~869~~613,~~865~~005.3917 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1A1 0.00 0.00 1,~~294~~180,~~698~~687.6545 0.00 ~~236~~219,~~137~~218,~~490~~691.6045 1AX 0.00 0.00 5550,~~567~~349.7534 0.00 ~~211~~196,~~803~~456,~~702~~012.4752 1PO 0.00 0.00 0.00 0.00 1,~~330~~293,~~277~~255.7321 2A1 0.00 0.00 ~~382~~326,~~703~~335.2304 0.00 6052,~~246~~966,~~468~~143.3638 2A2 0.00 0.00 54,069.17 0.00 9,982,000.00 2A3 0.00 0.00 43,333.33 0.00 8,000,000.00 2A4 0.00 0.00 10,833.33 0.00 2,000,000.00 2A5 0.00 0.00 64,257.92 0.00 11,863,000.00 2A6 0.00 0.00 ~~702~~630,~~022~~747.6853 0.00 ~~116~~107,~~445~~240,~~697~~040.9336 2AX 0.00 0.00 4134,~~782~~483.4653 0.00 ~~174~~160,~~177~~852,~~559~~765.4199 2PO 0.00 0.00 0.00 0.00 1,~~198~~129,~~070~~701.6453 3A1 0.00 0.00 ~~134~~132,~~862~~435.1147 0.00 2120,~~920~~844,~~354~~651.1537 3AX 0.00 0.00 6,~~334~~236.1384 0.00 1817,~~005~~300,~~133~~579.2362 3PO 0.00 0.00 0.00 0.00 ~~256~~246,~~633~~702.3784 AR 0.00 0.00 0.00 0.00 0.00 B1 0.00 0.00 33,~~107~~030.7599 0.00 6,~~354~~339,~~815~~541.1090 B2 0.00 0.00 12,~~037~~009.3241 0.00 2,~~310~~304,~~484~~931.0300 B3 0.00 0.00 7,~~525~~508.8944 0.00 1,~~444~~441,~~544~~072.5370 B4 0.00 0.00 6,~~018~~004.6671 0.00 1,~~155~~152,~~242~~465.0150 B5 0.00 0.00 3,~~009~~002.3335 0.00 ~~577~~576,~~621~~232.0175 B6 0.00 0.00 4,~~518~~507.1770 0.00 ~~867~~865,~~233~~149.4917 3B1 0.00 0.00 6,~~777~~771.3071 0.00 1,~~120~~119,~~834~~899.3977 3B2 0.00 0.00 2,~~633~~631.9577 0.00 435,~~603~~240.7855 3B3 0.00 0.00 1,~~413~~412.1902 0.00 233,~~714~~519.3647 3B4 0.00 0.00 1,~~130~~129.5562 0.00 186,~~971~~815.4958 3B5 0.00 0.00 ~~565~~564.2881 0.00 93,~~485~~407.7479 3B6 0.00 0.00 ~~663~~662.2469 0.00 109,~~686~~595.6418 Totals 0.00 0.00 2,~~869~~613,~~865~~005.3917 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1A1 302,850,000.00 6.00000% ~~855~~779.~~00983919~~71765098 43.~~27504920~~89858825 0.00000000 0.00000000 1AX 0.00 0.~~28522~~28526% ~~846~~767.~~61594448~~00781478 0.~~20122830~~18233079 0.00000000 0.00000000 1PO 1,443,593.00 0.00000% ~~953~~921.~~81829227~~50469696 0.00000000 0.00000000 0.00000000 2A1 86,783,000.00 6.50000% ~~814~~694.~~13299644~~21970155 43.~~40988707~~76035675 0.00000000 0.00000000 2A2 9,982,000.00 6.50000% 1000.00000000 5.41666700 0.00000000 0.00000000 2A3 8,000,000.00 6.50000% 1000.00000000 5.41666625 0.00000000 0.00000000 2A4 2,000,000.00 6.50000% 1000.00000000 5.41666500 0.00000000 0.00000000 2A5 11,863,000.00 6.50000% 1000.00000000 5.41666695 0.00000000 0.00000000 2A6 150,000,000.00 6.50000% ~~864~~776.~~02791773~~30465287 4.~~68015120~~20498353 0.00000000 0.00000000 2AX 0.00 0.~~25361~~23758% ~~846~~746.~~88942528~~12471350 0.~~17898360~~14771716 0.00000000 0.00000000 2PO 1,229,433.00 0.00000% ~~975~~974.~~60290801~~49038703 0.00000000 0.00000000 0.00000000 3A1 28,833,000.00 7.25000% ~~774~~760.~~18253841~~25228558 4.~~67735269~~59319079 0.00000000 0.00000000 3AX 0.00 0.~~41306~~41567% ~~750~~734.~~97528926~~79689658 0.~~25849845~~25452801 0.00000000 0.00000000 3PO 288,873.00 0.00000% ~~889~~888.~~49261440~~39514250 0.00000000 0.00000000 0.00000000 AR 100.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 B1 6,458,000.00 6.~~23700~~23735% ~~986~~984.~~36411428~~02215856 5.~~12662589~~11473986 0.00000000 0.00000000 B2 2,348,000.00 6.~~23700~~23735% ~~986~~984.~~36411414~~02215928 5.~~12662692~~11474020 0.00000000 0.00000000 B3 1,468,000.00 6.~~23700~~23735% ~~986~~984.~~36411444~~02215940 5.~~12662807~~11474114 0.00000000 0.00000000 B4 1,174,000.00 6.~~23700~~23735% ~~986~~984.~~36411414~~02215503 5.~~12662692~~11474446 0.00000000 0.00000000 B5 587,000.00 6.~~23700~~23735% ~~986~~984.~~36410562~~02216354 5.~~12662692~~11473595 0.00000000 0.00000000 B6 881,315.00 6.~~23700~~23735% ~~986~~984.~~36411499~~02216007 5.~~12662328~~11474331 0.00000000 0.00000000 3B1 1,127,000.00 7.25000% ~~995~~994.~~35004437~~52918367 6.~~01357587~~00861579 0.00000000 0.00000000 3B2 438,000.00 7.25000% ~~995~~994.~~35004566~~52917808 6.~~01358447~~00860731 0.00000000 0.00000000 3B3 235,000.00 7.25000% ~~995~~994.~~35004255~~52919149 6.~~01357447~~00859574 0.00000000 0.00000000 3B4 188,000.00 7.25000% ~~995~~994.~~35005319~~52920213 6.~~01356383~~00861702 0.00000000 0.00000000 3B5 94,000.00 7.25000% ~~995~~994.~~35000000~~52914894 6.~~01361702~~00861702 0.00000000 0.00000000 3B6 110,290.00 7.25000% ~~995~~994.~~35016774~~52933176 6.~~01360051~~00861365 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1A1 0.00000000 0.00000000 43.~~27504920~~89858825 0.00000000 ~~779~~723.~~71765098~~85237395 1AX 0.00000000 0.00000000 0.~~20122830~~18233079 0.00000000 ~~767~~711.~~00781478~~42900292 1PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~921~~895.~~50469696~~85860419 2A1 0.00000000 0.00000000 43.~~40988707~~76035675 0.00000000 ~~694~~610.~~21970155~~32855951 2A2 0.00000000 0.00000000 5.41666700 0.00000000 1000.00000000 2A3 0.00000000 0.00000000 5.41666625 0.00000000 1000.00000000 2A4 0.00000000 0.00000000 5.41666500 0.00000000 1000.00000000 2A5 0.00000000 0.00000000 5.41666695 0.00000000 1000.00000000 2A6 0.00000000 0.00000000 4.~~68015120~~20498353 0.00000000 ~~776~~714.~~30465287~~93360240 2AX 0.00000000 0.00000000 0.~~17898360~~14771716 0.00000000 ~~746~~689.~~12471350~~04527280 2PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~974~~918.~~49038703~~88010977 3A1 0.00000000 0.00000000 4.~~67735269~~59319079 0.00000000 ~~760~~722.~~25228558~~94424340 3AX 0.00000000 0.00000000 0.~~25849845~~25452801 0.00000000 ~~734~~706.~~79689658~~04377382 3PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~888~~854.~~39514250~~01834024 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B1 0.00000000 0.00000000 5.~~12662589~~11473986 0.00000000 ~~984~~981.~~02215856~~65715392 B2 0.00000000 0.00000000 5.~~12662692~~11474020 0.00000000 ~~984~~981.~~02215928~~65715503 B3 0.00000000 0.00000000 5.~~12662807~~11474114 0.00000000 ~~984~~981.~~02215940~~65715259 B4 0.00000000 0.00000000 5.~~12662692~~11474446 0.00000000 ~~984~~981.~~02215503~~65715503 B5 0.00000000 0.00000000 5.~~12662692~~11473595 0.00000000 ~~984~~981.~~02216354~~65715503 B6 0.00000000 0.00000000 5.~~12662328~~11474331 0.00000000 ~~984~~981.~~02216007~~65714869 3B1 0.00000000 0.00000000 6.~~01357587~~00861579 0.00000000 ~~994~~993.~~52918367~~69988465 3B2 0.00000000 0.00000000 6.~~01358447~~00860731 0.00000000 ~~994~~993.~~52917808~~69988584 3B3 0.00000000 0.00000000 6.~~01357447~~00859574 0.00000000 ~~994~~993.~~52919149~~69987234 3B4 0.00000000 0.00000000 6.~~01356383~~00861702 0.00000000 ~~994~~993.~~52920213~~69989362 3B5 0.00000000 0.00000000 6.~~01361702~~00861702 0.00000000 ~~994~~993.~~52914894~~69989362 3B6 0.00000000 0.00000000 6.~~01360051~~00861365 0.00000000 ~~994~~993.~~52933176~~70006347 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4937,~~815~~320,~~746~~696.4053 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3137,~~278~~885.9824 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 4937,~~847~~358,~~025~~581.3877 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~127~~117,~~963~~404.1277 Payment of Interest and Principal 4937,~~719~~241,~~062~~177.2600 Total Withdrawals (Pool Distribution Amount) 4937,~~847~~358,~~025~~581.3877 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~127~~117,~~963~~404.1277 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~127~~117,~~963~~404.1277

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 1216 0 0 0 1216 34,~~809~~794,~~218~~816.4916 0.00 0.00 0.00 34,~~809~~794,~~218~~816.4916 60 Days 23 0 0 0 23 ~~493~~412,~~705~~040.0832 0.00 0.00 0.00 ~~493~~412,~~705~~040.0832 90 Days 01 0 0 0 01 0101,388.0023 0.00 0.00 0.00 0101,388.0023 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 1420 0 0 0 1420 45,~~302~~308,~~923~~244.5771 0.00 0.00 0.00 45,~~302~~308,~~923~~244.5771 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 01.~~931677~~328904% 0.000000% 0.000000% 0.000000% 01.~~931677~~328904% 01.~~785144~~064388% 0.000000% 0.000000% 0.000000% 01.~~785144~~064388% 60 Days 0.~~155280~~249169% 0.000000% 0.000000% 0.000000% 0.~~155280~~249169% 0.~~101761~~091468% 0.000000% 0.000000% 0.000000% 0.~~101761~~091468% 90 Days 0.~~000000~~083056% 0.000000% 0.000000% 0.000000% 0.~~000000~~083056% 0.~~000000~~022507% 0.000000% 0.000000% 0.000000% 0.~~000000~~022507% 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.~~086957~~661130% 0.000000% 0.000000% 0.000000% 1.~~086957~~661130% 01.~~886905~~178363% 0.000000% 0.000000% 0.000000% 01.~~886905~~178363%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 24 0 0 0 24 ~~861~~1,~~117~~155,421.4081 0.00 0.00 0.00 ~~861~~1,~~117~~155,421.4081 60 Days 10 0 0 0 10 ~~392,316~~0.8500 0.00 0.00 0.00 ~~392,316~~0.8500 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 34 0 0 0 34 1,~~253~~155,~~434~~421.2581 0.00 0.00 0.00 1,~~253~~155,~~434~~421.2581 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~349650~~749064% 0.000000% 0.000000% 0.000000% 0.~~349650~~749064% 0.~~351682~~507155% 0.000000% 0.000000% 0.000000% 0.~~351682~~507155% 60 Days 0.~~174825~~000000% 0.000000% 0.000000% 0.000000% 0.~~174825~~000000% 0.~~160223~~000000% 0.000000% 0.000000% 0.000000% 0.~~160223~~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.~~524476~~749064% 0.000000% 0.000000% 0.000000% 0.~~524476~~749064% 0.~~511905~~507155% 0.000000% 0.000000% 0.000000% 0.~~511905~~507155% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 7 0 0 0 7 2,~~536~~683,~~060~~901.7714 0.00 0.00 0.00 2,~~536~~683,~~060~~901.7714 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 7 0 0 0 7 2,~~536~~683,~~060~~901.7714 0.00 0.00 0.00 2,~~536~~683,~~060~~901.7714 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~328273~~434426% 0.000000% 0.000000% 0.000000% 1.~~328273~~434426% 1.~~174480~~346225% 0.000000% 0.000000% 0.000000% 1.~~174480~~346225% 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.~~328273~~434426% 0.000000% 0.000000% 0.000000% 1.~~328273~~434426% 1.~~174480~~346225% 0.000000% 0.000000% 0.000000% 1.~~174480~~346225% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 35 0 0 0 35 ~~412~~955,~~040~~493.3221 0.00 0.00 0.00 ~~412~~955,~~040~~493.3221 60 Days 13 0 0 0 13 ~~101~~412,~~388~~040.2332 0.00 0.00 0.00 ~~101~~412,~~388~~040.2332 90 Days 01 0 0 0 01 0101,388.0023 0.00 0.00 0.00 0101,388.0023 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 49 0 0 0 49 ~~513~~1,~~428~~468,921.5576 0.00 0.00 0.00 ~~513~~1,~~428~~468,921.5576 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~587302~~747253% 0.000000% 0.000000% 0.000000% 12.~~587302~~747253% 14.~~690463~~103153% 0.000000% 0.000000% 0.000000% 14.~~690463~~103153% 60 Days 01.~~529101~~648352% 0.000000% 0.000000% 0.000000% 01.~~529101~~648352% 01.~~415962~~769416% 0.000000% 0.000000% 0.000000% 01.~~415962~~769416% 90 Days 0.~~000000~~549451% 0.000000% 0.000000% 0.000000% 0.~~000000~~549451% 0.~~000000~~435389% 0.000000% 0.000000% 0.000000% 0.~~000000~~435389% 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 24.~~116402~~945055% 0.000000% 0.000000% 0.000000% 24.~~116402~~945055% 26.~~106425~~307958% 0.000000% 0.000000% 0.000000% 26.~~106425~~307958%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3137,~~278~~885.9824

COLLATERAL STATEMENT Collateral Description Fixed 30 Year Weighted Average Gross Coupon 6.~~773230~~765834% Weighted Average Pass-Through Rate 6.~~484113~~474910% Weighted Average Maturity(Stepdown Calculation ) ~~259~~258 Beginning Scheduled Collateral Loan Count 1,~~395~~288 Number Of Loans Paid In Full ~~107~~84 Ending Scheduled Collateral Loan Count 1,~~288~~204 Beginning Scheduled Collateral Balance ~~531~~484,~~119~~270,~~427~~230.2132 Ending Scheduled Collateral Balance ~~484~~449,~~270~~642,~~230~~058.3248 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2002 ~~485~~450,~~161~~476,~~632~~143.6080 Monthly P &I Constant 43,~~222~~863,~~982~~790.9389 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4937,~~559~~014,~~280~~253.1443 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~484~~449,~~270~~642,~~230~~058.3248 Scheduled Principal 1,~~225~~133,~~154~~380.4386 Unscheduled Principal 4533,~~624~~494,~~042~~790.4698

Miscellaneous Reporting Senior Prepayment Percentage Group 1 100.000000% Senior Prepayment Percentage Group 2 100.000000% Senior Prepayment Percentage Group 3 100.000000% Senior Percentage Group 1 97.~~477284~~250329% Senior Percentage Group 2 97.~~464183~~188173% Senior Percentage Group 3 9190.~~094982~~953374% Junior Percentage Group 1 2.~~522716~~749671% Junior Percentage Group 2 2.~~535817~~811827% Junior Percentage Group 3 89.~~905018~~046626%

Group Level Collateral Statement Group 1 2 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~472983~~469346 6.~~964559~~944178 8.~~161656~~157821 Weighted Average Net Rate 6.~~218786~~214781 6.~~676914~~655689 7.~~481733~~480883 Weighted Average Maturity ~~170~~169 ~~350~~349 ~~344~~343 Beginning Loan Count ~~624~~572 ~~580~~527 ~~191~~189 Loans Paid In Full 5238 5339 27 Ending Loan Count ~~572~~534 ~~527~~488 ~~189~~182 Beginning Scheduled Balance ~~267~~244,~~018~~144,~~026~~357.6851 ~~239~~215,~~340~~768,~~348~~588.5341 24,~~761~~357,~~052~~284.0040 Ending scheduled Balance ~~244~~227,~~144~~163,~~357~~546.5177 ~~215~~199,~~768~~208,~~588~~678.4168 2423,~~357~~269,~~284~~833.4003 Record Date 1011/3130/2002 1011/3130/2002 1011/3130/2002 Principal And Interest Constant 2,~~428~~230,~~185~~318.1593 1,~~605~~447,~~883~~491.5288 ~~188~~185,~~914~~980.2608 Scheduled Principal ~~987~~914,~~849~~107.2905 ~~216~~198,~~800~~879.2103 20,~~504~~394.9378 Unscheduled Principal 2116,~~885~~066,~~819~~703.8869 2316,~~354~~361,~~959~~030.9170 ~~383~~1,~~262~~067,056.6759 Scheduled Interest 1,~~440~~316,~~335~~211.8688 1,~~389~~248,~~083~~612.3185 ~~168~~165,~~409~~585.3330 Servicing Fees 5651,~~562~~792.5611 5751,~~370~~872.8736 1413,~~029~~740.6930 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~383~~264,~~773~~419.3077 1,~~331~~196,~~712~~740.4449 ~~154~~151,~~379~~845.6400 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.~~218786~~214781 6.~~676914~~655689 7.~~481733~~480882

Group Level Collateral Statement Group Total Collateral Description Fixed 30 Year Weighted Average Coupon Rate 6.~~773230~~765834 Weighted Average Net Rate 6.~~484113~~474910 Weighted Average Maturity ~~259~~258 Beginning Loan Count 1,~~395~~288 Loans Paid In Full ~~107~~84 Ending Loan Count 1,~~288~~204 Beginning Scheduled Balance ~~531~~484,~~119~~270,~~427~~230.2132 Ending scheduled Balance ~~484~~449,~~270~~642,~~230~~058.3248 Record Date 1011/3130/2002 Principal And Interest Constant 43,~~222~~863,~~982~~790.9389 Scheduled Principal 1,~~225~~133,~~154~~380.4386 Unscheduled Principal 4533,~~624~~494,~~042~~790.4698 Scheduled Interest 2,~~997~~730,~~828~~410.5003 Servicing Fees ~~127~~117,~~963~~404.1277 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~869~~613,~~865~~005.3826 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.~~484113~~474910

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