CDMC Mortgage Pass-Through Certificates  Series
2002-4
Distribution
Date:                                 11/25/2002

Record Date:    10/31/2002

Distribution
Summary

DISTRIBUTION IN
DOLLARS

                                      Prior         Pass-                                                                                  Current
                Original              Principal     Through       Interest   Principal   Total          Deferred               Realized    Principal
Class           Balance               Balance       Rate          DistributedDistributed Distributed    Interest               Loss        Balance
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)

A1              100,000,000.00        96,265,986.26 6.500000%     521,440.76 2,864,095.793,385,536.55   0.00                   0.00        93,401,890.47

A2              9,780,000.00          9,186,481.99  2.380000%     18,219.86  432,806.38  451,026.24     0.00                   0.00        8,753,675.61

A4              14,724,705.00         14,724,705.00 6.500000%     79,758.82  0.00        79,758.82      0.00                   0.00        14,724,705.00

A5              39,120,000.00         36,745,927.95 6.000000%     183,729.64 1,731,225.541,914,955.18   0.00                   0.00        35,014,702.41

A6              10,000,000.00         10,218,433.45 6.500000%     0.00       0.00        0.00           55,349.85              0.00        10,273,783.30

P               938,517.00            933,308.03    0.000000%     0.00       8,816.33    8,816.33       0.00                   0.00        924,491.70

B1              2,699,432.00          2,690,044.92  6.500000%     14,571.08  2,370.59    16,941.67      0.00                   0.00        2,687,674.33

B2              1,079,773.00          1,076,018.29  6.500000%     5,828.43   948.24      6,776.67       0.00                   0.00        1,075,070.05

B3              629,868.00            627,677.76    6.500000%     3,399.92   553.14      3,953.06       0.00                   0.00        627,124.62

B4              359,924.00            358,672.43    6.500000%     1,942.81   316.08      2,258.89       0.00                   0.00        358,356.35

B5              269,944.00            269,005.32    6.500000%     1,457.11   237.06      1,694.17       0.00                   0.00        268,768.26

B6              359,925.61            358,674.35    6.500000%     1,942.82   316.08      2,258.90       0.00                   0.00        358,358.27

RI              50.00                 0.00          6.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

RII             50.00                 0.00          6.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

Totals          179,962,188.61        173,454,935.75                         832,291.25  5,041,685.23   5,873,976.48           55,349.85   0.00            167,841,473.84

Notional Classes

A3              9,780,000.00          9,186,481.99  6.120000%     46,851.06  0.00        46,851.06      0.00                   0.00        8,753,675.61

X               7,085,722.00          6,651,506.84  6.500000%     36,029.26  0.00        36,029.26      0.00                   0.00        6,265,361.31

Totals          16,865,722.00         15,837,988.83                          82,880.32   0.00           82,880.32              5,873,976.480.00            0.00

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

                                      Prior                                                                                    Current
                                      Principal     Interest      Principal  Total       Deferred       Realized               Principal
                                                    Distributed
Class           CUSIP                 Balance       (5/2 x 1000)  DistributedDistributed Interest       Loss                   Balance
                                      (3/2 x 1000)                (6/2 x     (7/2 x 1000)(8/2 x 1000)   (9/2 x 1000)           (10/2 x
                                                                  1000)                                                        1000)

A1              15132EAR9             962.659863    5.214408      28.640958  33.855366   0.000000       0.000000               934.018905

A2              15132EAS7             939.313087    1.862971      44.254231  46.117202   0.000000       0.000000               895.058856

A4              15132EAU2             1,000.000000  5.416667      0.000000   5.416667    0.000000       0.000000               1,000.000000

A5              15132EAV0             939.313087    4.696565      44.254232  48.950797   0.000000       0.000000               895.058855

A6              15132EAW8             1,027.378330  0.000000      0.000000   0.000000    5.534985       0.000000               1,027.378330

P               15132EAX6             994.449786    0.000000      9.393895   9.393895    0.000000       0.000000               985.055891

B1              15132EBB3             996.522572    5.397832      0.878181   6.276013    0.000000       0.000000               995.644391

B2              15132EBC1             996.522686    5.397829      0.878185   6.276014    0.000000       0.000000               995.644501

B3              15132EBD9             996.522700    5.397829      0.878184   6.276013    0.000000       0.000000               995.644516

B4              15132EBE7             996.522683    5.397834      0.878185   6.276019    0.000000       0.000000               995.644497

B5              15132EBF4             996.522686    5.397823      0.878182   6.276005    0.000000       0.000000               995.644504

B6              15132EBG2             996.523559    5.397838      0.878181   6.276019    0.000000       0.000000               995.645378

RI              15132EAZ1             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

RII             15132EBA5             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

A3              15132EAT5             939.313087    4.790497      0.000000   4.790497    0.000000       0.000000               895.058856

X               15132EAY4             938.719701    5.084769      0.000000   5.084769    0.000000       0.000000               884.223416

Interest
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                Prior                 Pass-         Optimal       Prior      Non-Recov                                                     Current
                Principal             Through       Accrued       Unpaid     Interest    Interest       Deferred               Interest    Unpaid
                                                                                                                               Distributed
Class           Balance               Rate          Interest      Interest   Shortfall   Due            Interest               (9)         Interest
(1)             (2)                   (3)           (4)           (5)        (6)         (7)=(4)+(5)-(6)(8)                                (10)=(7)-(8)-(9)

A1              96,265,986.26         6.500000%     521,440.76    0.00       0.00        521,440.76     0.00                   521,440.76  0.00

A2              9,186,481.99          2.380000%     18,219.86     0.00       0.00        18,219.86      0.00                   18,219.86   0.00

A4              14,724,705.00         6.500000%     79,758.82     0.00       0.00        79,758.82      0.00                   79,758.82   0.00

A5              36,745,927.95         6.000000%     183,729.64    0.00       0.00        183,729.64     0.00                   183,729.64  0.00

A6              10,218,433.45         6.500000%     55,349.85     0.00       0.00        55,349.85      55,349.85              0.00        0.00

P               933,308.03            0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

B1              2,690,044.92          6.500000%     14,571.08     0.00       0.00        14,571.08      0.00                   14,571.08   0.00

B2              1,076,018.29          6.500000%     5,828.43      0.00       0.00        5,828.43       0.00                   5,828.43    0.00

B3              627,677.76            6.500000%     3,399.92      0.00       0.00        3,399.92       0.00                   3,399.92    0.00

B4              358,672.43            6.500000%     1,942.81      0.00       0.00        1,942.81       0.00                   1,942.81    0.00

B5              269,005.32            6.500000%     1,457.11      0.00       0.00        1,457.11       0.00                   1,457.11    0.00

B6              358,674.35            6.500000%     1,942.82      0.00       0.00        1,942.82       0.00                   1,942.82    0.00

RI              0.00                  6.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

RII             0.00                  6.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

  Totals        173,454,935.75                                    887,641.10 0.00        0.00           887,641.10             55,349.85   832,291.25      0.00

Notional Classes

A3              9,186,481.99          6.120000%     46,851.06     0.00       0.00        46,851.06      0.00                   46,851.06   0.00

X               6,651,506.84          6.500000%     36,029.26     0.00       0.00        36,029.26      0.00                   36,029.26   0.00

  Totals        15,837,988.83                                     82,880.32  0.00        0.00           82,880.32              5,873,976.4882,880.32       0.00

Principal
Distribution
Detail

DISTRIBUTION IN
DOLLARS

                                      Prior                                  Current     Current        Current                Cumulative
                Original              Principal     Principal     Accreted   Realized    Principal      Principal              Realized
Class           Balance               Balance       Distribution  Principal  Losses      Recoveries     Balance                Losses
(1)             (2)                   (3)           (4)           (5)        (6)         (7)            (8)=(3)-(4)+(5)-(6)+(7)(9)

A1              100,000,000.00        96,265,986.26 2,864,095.79  0.00       0.00        0.00           93,401,890.47          0.00

A2              9,780,000.00          9,186,481.99  432,806.38    0.00       0.00        0.00           8,753,675.61           0.00

A4              14,724,705.00         14,724,705.00 0.00          0.00       0.00        0.00           14,724,705.00          0.00

A5              39,120,000.00         36,745,927.95 1,731,225.54  0.00       0.00        0.00           35,014,702.41          0.00

A6              10,000,000.00         10,218,433.45 0.00          55,349.85  0.00        0.00           10,273,783.30          0.00

P               938,517.00            933,308.03    8,816.33      0.00       0.00        0.00           924,491.70             0.00

B1              2,699,432.00          2,690,044.92  2,370.59      0.00       0.00        0.00           2,687,674.33           0.00

B2              1,079,773.00          1,076,018.29  948.24        0.00       0.00        0.00           1,075,070.05           0.00

B3              629,868.00            627,677.76    553.14        0.00       0.00        0.00           627,124.62             0.00

B4              359,924.00            358,672.43    316.08        0.00       0.00        0.00           358,356.35             0.00

B5              269,944.00            269,005.32    237.06        0.00       0.00        0.00           268,768.26             0.00

B6              359,925.61            358,674.35    316.08        0.00       0.00        0.00           358,358.27             0.00

RI              50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

RII             50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

  Totals        179,332,219.00        173,454,935.755,041,685.23  828,891.32 5,041,132.090.00           168,468,600.37         0.00

Collateral
Summary

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       179,962,187.67        173,454,935.75168,468,600.37
Balance

Loan Count      429                   417           406

Weighted Average
Coupon Rate     6.985904%             6.978205%     N/A
(WAC)

Net Weighted
Average Coupon  6.723404%             6.714282%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in355                   351           350
months)

AVAILABLE
PRINCIPAL       AVAILABLE INTEREST

Scheduled
Interest        1,008,670.20
Curtailments    21,399.80
Less:           Servicing Fees        36,136.39
Trustee Fees    1,806.78
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses
Primary Mortgage
Insurance       205.61
TOTAL AVAILABLE
PRINCIPAL       37,560.00
TOTAL AVAILABLE
INTEREST        970,521.42
Current Realized
Losses          0.00
Cumulative
Realized Losses 0.00

Delinquency
Information

                1 Month               2 Months      3+ Months     Totals

Delinquency

Scheduled
Principal       0.00                  0.00          0.00          0.00
Balance
Percentage of
Total Pool      0.0000%               0.0000%       0.0000%       0.0000%
Balance
Number of Loans 0                     0             0             0

Percentage of
Total Loans     0.0000%               0.0000%       0.0000%       0.0000%

Bankruptcy

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Foreclosure

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

REO

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Total

Scheduled
Principal                             0.00          0.00          0.00       0.00
Balance
Percentage of Total Pool Balance      0.0000%       0.0000%       0.0000%    0.0000%

Number of Loans                       0             0             0          0
Percentage of
Total Loans                           0.0000%       0.0000%       0.0000%    0.0000%

Principal and
Interest        84,455.61
Advances

Credit
Enhancement

SUBORDINATION
LEVELS

                Original              Prior         Current

Aggregate
Certificate
Principal       179,023,671.61        172,521,627.72167,544,108.67
Balance

Senior Principal
Balance         173,624,805.00        167,141,534.65162,168,756.79
Senior
Percentage      96.984272%            96.881496%    96.791680%
Senior Credit
Support         3.015728%             3.118504%     3.208320%

Class B1
Principal       2,699,432.00          2,690,044.92  2,687,674.33
Balance
Class B1
Percentage      1.507863%             1.559251%     1.604159%
Class B1 Credit
Support         1.507865%             1.559253%     1.604161%

Class B2
Principal       1,079,773.00          1,076,018.29  1,075,070.05
Balance
Class B2
Percentage      0.603145%             0.623701%     0.641664%
Class B2 Credit
Support         0.904719%             0.935552%     0.962497%

Class B3
Principal       629,868.00            627,677.76    627,124.62
Balance
Class B3
Percentage      0.351835%             0.363826%     0.374304%
Class B3 Credit
Support         0.552884%             0.571727%     0.588193%

Class B4
Principal       359,924.00            358,672.43    358,356.35
Balance
Class B4
Percentage      0.201048%             0.207900%     0.213888%
Class B4 Credit
Support         0.351836%             0.363827%     0.374305%

Class B5
Principal       269,944.00            269,005.32    268,768.26
Balance
Class B5
Percentage      0.150787%             0.155926%     0.160416%
Class B5 Credit
Support         0.201049%             0.207901%     0.213889%

Class B6
Principal       359,925.61            358,674.35    358,358.27
Balance
Class B6
Percentage      0.201049%             0.207901%     0.213889%
Class B6 Credit
Support         0.000000%             0.000000%     0.000000%

Other
Information

Trigger
Information

Has the
Accretion
Termination DateNo
Been Reached?

Has the Credit
Support
Depletion Date  No
Been Reached?

Bankruptcy
Amount          119,390.00
Fraud Loss
Amount          3,599,243.75
Special Hazard
Amount          1,986,044.00

CONTACT
INFORMATION     CONTENTS

Distribution
Summary         2
Depositor       Cendant Mortgage
                Capital LLC
Distribution
Summary         2
(Factors)

Mt. Laurel, NJ
08054
Interest
Distribution    2
Underwriter     Credit Suisse First
                Boston Corporation
11 Madison
Avenue
Principal
Distribution    2
New York, NY
10010

Collateral
Summary         2
3000 Leadenhall
Road

Delinquency
Information     2

Trustee         Citibank, N.A.
Credit
Enhancement     2

New York, NY
10005
Other
Information     2

Deal Contact:   Kristen Driscoll      Citibank, N.A.
kristen.driscoll@citigroup.com        Agency and
                                      Trust
Tel: (212)                            111 Wall
657-2186                              Street, 14th
                                      Floor, Zone 3
Fax: (212)                            New York, NY
657-4009                              10005

Page 1 of 1      Reports Available at (c) Copyright
                www.sf.citidirect.com 2002 Citibank

CENDANT MORTGAGE CAPITAL CDMC MORT PASS THR CERT SER 2002-4 8-K