8-K 1 mo706201-8k.txt CURRENT REPORT 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) September 27, 2002 ------------------------------- MORTGAGE ASSET SECURITIZATION TRANSACTIONS, INC. (as depositor under the Pooling and Servicing Agreement, relating to the MASTR Asset Securitization Trust 2002-6 Mortgage Pass-Through Certificates, Series 2002-6) MORTGAGE ASSET SECURITIZATION TRANSACTIONS, INC. -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Delaware 333-98155-01 06-1204982 -------------------------------------------------------------------------------- (State or other (Commission (IRS Employer jurisdiction of File Number) Identification No.) incorporation) 1285 Avenue of the Americas, New York, New York 10019 -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code (212) 713-2000 ---------------------------- -------------------------------------------------------------------------------- (Former name or former address, if changed since last report) ITEM 5. Other Events ------------ On September 27, 2002 (the "Closing Date"), Mortgage Asset Securitization Transactions, Inc. (the "Company") issued the Company's MASTR Asset Securitization Trust 2002-6 Mortgage Pass-Through Certificates, Series 2002-6, Class 1-A-1, Class 2-A-1, Class 3-A-1, Class 3-A-2, Class 3-A-3, Class A-R, Class 4-A-1, Class 4-A-2, Class 4-A-3, Class 4-A-4, Class 4-A-5, Class 4-A-6, Class 4-A-7, Class 4-A-8, Class 4-A-9, Class 4-A-10, Class 5-A-1, Class 6-A-1, Class 7-A-1, Class 7-A-2, Class 7-A-3, Class 7-A-4, Class 7-A-5, Class 7-A-6, Class 7-A-7, Class 7-A-8, Class 7-A-9, Class 7-A-10, Class 7-A-11, Class 7-A-12, Class 7-A-13, Class 7-A-14, Class 7-A-15, Class 7-A-16, Class 7-A-17, Class 15-PO, Class 30-PO, Class A-X-1, Class A-X-2, Class A-X-3, Class A-X-4, Class B-1, Class B-2 and Class B-3 certificates (the "Offered Certificates"), having an aggregate original principal balance of $1,152,831,291. The Offered Certificates were issued pursuant to a Pooling and Servicing Agreement, dated as of September 1, 2002, among the Company, as depositor, Wells Fargo Bank Minnesota, N.A., as master servicer, Bank One, N.A., as trustee and UBS Warburg Real Estate Securities Inc., as transferor. The Offered Certificates, together with the Company's MASTR Asset Securitization Trust 2002-6 Mortgage Pass-Through Certificates, Series 2002-6, Class B-4, Class B-5 and Class B-6 certificates represent, in the aggregate, the entire beneficial ownership interest in a separate trust fund, the property of which is, as of the Closing Date, primarily comprised of a pool of closed-end, fixed-rate loans which are secured by first lien mortgages or deeds of trust on residential one- to four-family properties. ITEM 7. Financial Statements and Exhibits --------------------------------- (c) Exhibits Item 601(a) of Regulation S-K Exhibit No. Description ----------- ----------- 4 Pooling and Servicing Agreement, dated as of September 1, 2002, among Mortgage Asset Securitization Transactions, Inc., Wells Fargo Bank Minnesota, N.A., Bank One, N.A. and UBS Warburg Real Estate Securities Inc. 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. MORTGAGE ASSET SECURITIZATION TRANSACTIONS, INC. October 7, 2002 By: /s/ Craig Eckes ---------------------------------- Name: Craig Eckes Title: Director By: /s/ Peter Ma ---------------------------------- Name: Peter Ma Title: Director INDEX TO EXHIBITS ----------------- Paper (P) or Exhibit No. Description Electronic (E) ----------- ----------- -------------- 4 Pooling and Servicing Agreement, E dated as of September 1, 2002, among Mortgage Asset Securitization Transactions, Inc., Wells Fargo Bank Minnesota, N.A., Bank One, N.A. and UBS Warburg Real Estate Securities Inc.

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 11/30/02 Distribution Date: 12/26/02 MASTR Series: 2002-6 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 55265KJX8 SEQ 5.75000% 104,006,158.83 496,983.39 10,512,178.65 2-A1 55265KJZ3 SEQ 5.75000% 209,907,289.05 1,003,039.26 18,369,250.26 3-A1 55265KKA6 SEQ 6.25000% 141,577,419.53 735,458.94 6,390,101.32 3-A2 55265KKB4 SEQ 6.25000% 1,465,099.20 7,610.82 66,127.30 3-A3 55265KKC2 SEQ 6.25000% 48,836,640.06 253,694.01 2,204,243.30 A-LR SEQ 0.00000% 0.00 0.00 0.00 A-MR SEQ 0.00000% 0.00 0.00 0.00 A-UR 55265KJY6 SEQ 6.25000% 0.00 0.00 0.00 4-A1 55265KKD0 SEQ 6.00000% 19,272,769.42 96,119.19 627,146.23 4-A2 55265KKE8 SEQ 5.37500% 38,395,106.16 171,541.45 1,384,022.00 4-A3 55265KKF3 SEQ 6.00000% 8,845,000.00 44,112.72 0.00 4-A4 55265KKG3 SEQ 5.75000% 14,500,000.00 69,479.17 0.00 4-A5 55265KKH1 SEQ 6.00000% 84,065,307.96 419,259.39 4,353,008.70 4-A6 55265KKJ7 SEQ 6.00000% 11,533,000.00 57,518.60 0.00 4-A7 55265KKK4 SEQ 2.08000% 9,598,776.54 16,595.64 346,005.50 4-A8 55265KKL2 SEQ 6.42000% 0.00 51,223.08 0.00 4-A9 55265KKM0 SEQ 5.93000% 0.00 2,169.48 0.00 4-A10 55265KKN8 SEQ 6.00000% 20,000,000.00 99,746.11 0.00 5-A1 55265KKP3 SEQ 6.00000% 74,885,798.62 373,416.25 2,592,272.65 6-A1 55265KKQ1 SEQ 6.50000% 33,164,333.75 179,196.11 457,013.04 7-A1 55265KKR9 SEQ 4.00000% 67,499,590.11 224,418.61 236,303.63 7-A2 55265KKS7 SEQ 1.83000% 67,499,590.11 102,671.51 236,303.63 7-A3 55265KKT5 SEQ 6.67000% 0.00 374,218.03 0.00 7-A4 55265KKU2 SEQ 6.25000% 25,171,669.33 130,764.47 6,819,988.86 7-A5 55265KKV0 SEQ 6.25000% 5,417,000.00 28,140.81 0.00 7-A6 55265KKW8 SEQ 6.25000% 7,150,000.00 37,143.58 0.00 7-A7 55265KKX6 SEQ 6.25000% 2,565,000.00 13,324.94 695,000.00 7-A8 55265KKY4 SEQ 6.25000% 5,000,000.00 25,974.53 0.00 7-A9 55265KKZ1 SEQ 6.25000% 19,519,830.01 101,403.70 4,809,566.46 7-A10 55265KLA5 SEQ 6.25000% 1,979,000.00 10,280.72 0.00 7-A11 55265KLB3 SEQ 6.25000% 6,444,000.00 33,475.98 0.00 7-A12 55265KLC1 SEQ 6.25000% 1,052,000.00 5,465.04 0.00 7-A13 55265KLD9 SEQ 6.25000% 28,000,000.00 145,457.39 0.00 7-A14 55265KLE7 SEQ 2.28000% 5,570,332.95 10,556.35 2,902,648.51 7-A15 55265KLF4 SEQ 0.45000% 0.00 2,083.49 0.00 7-A16 55265KLG2 SEQ 2.73000% 11,928,500.00 27,067.38 0.00 7-A17 55265KLH0 SEQ 18.82143% 4,899,673.23 76,650.93 812,741.58 15-PO 55265KLJ6 PO 0.00000% 971,578.90 0.00 3,602.39 30-PO 55265KLK3 PO 0.00000% 1,185,914.74 0.00 19,141.19 A-X1 55265KLL1 IO 5.75000% 0.00 81,218.01 0.00 A-X2 55265KLM9 IO 6.00000% 0.00 173,980.23 0.00 A-X3 55265KLN7 IO 6.00000% 0.00 12,872.38 0.00 A-X4 55265KLP2 IO 6.50000% 0.00 7,708.10 0.00 B-1 55265KLQ0 SUB 6.12392% 14,443,136.31 73,506.45 18,634.70 B-2 55265KLR8 SUB 6.12392% 5,203,718.38 26,483.64 6,713.90 B-3 55265KLS6 SUB 6.12392% 4,043,679.18 20,579.78 5,217.20 B-4 55265KLT4 SUB 6.12392% 1,732,577.88 8,817.73 2,235.39 B-5 55265KLU1 SUB 6.12392% 1,732,577.88 8,817.73 2,235.39 B-6 55265KLV9 SUB 6.12392% 1,732,685.61 8,818.28 2,235.53 MBIA SEQ 0.07000% 0.00 845.83 0.00 Totals 1,110,794,753.7 5,849,909.23 63,873,937.31

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 93,493,980.18 11,009,162.04 0.00 2-A1 0.00 191,538,038.79 19,372,289.52 0.00 3-A1 0.00 135,187,318.21 7,125,560.26 0.00 3-A2 0.00 1,398,971.90 73,738.12 0.00 3-A3 0.00 46,632,396.76 2,457,937.31 0.00 A-LR 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 4-A1 0.00 18,645,623.19 723,265.42 0.00 4-A2 0.00 37,011,084.16 1,555,563.45 0.00 4-A3 0.00 8,845,000.00 44,112.72 0.00 4-A4 0.00 14,500,000.00 69,479.17 0.00 4-A5 0.00 79,712,299.26 4,772,268.09 0.00 4-A6 0.00 11,533,000.00 57,518.60 0.00 4-A7 0.00 9,252,771.04 362,601.14 0.00 4-A8 0.00 0.00 51,223.08 0.00 4-A9 0.00 0.00 2,169.48 0.00 4-A10 0.00 20,000,000.00 99,746.11 0.00 5-A1 0.00 72,293,525.97 2,965,688.90 0.00 6-A1 0.00 32,707,320.71 636,209.15 0.00 7-A1 0.00 67,263,286.48 460,722.24 0.00 7-A2 0.00 67,263,286.48 338,975.14 0.00 7-A3 0.00 0.00 374,218.03 0.00 7-A4 0.00 18,351,680.47 6,950,753.33 0.00 7-A5 0.00 5,417,000.00 28,140.81 0.00 7-A6 0.00 7,150,000.00 37,143.58 0.00 7-A7 0.00 1,870,000.00 708,324.94 0.00 7-A8 0.00 5,000,000.00 25,974.53 0.00 7-A9 0.00 14,710,263.54 4,910,970.16 0.00 7-A10 0.00 1,979,000.00 10,280.72 0.00 7-A11 0.00 6,444,000.00 33,475.98 0.00 7-A12 0.00 1,052,000.00 5,465.04 0.00 7-A13 0.00 28,000,000.00 145,457.39 0.00 7-A14 0.00 2,667,684.44 2,913,204.86 0.00 7-A15 0.00 0.00 2,083.49 0.00 7-A16 0.00 11,928,500.00 27,067.38 0.00 7-A17 0.00 4,086,931.64 889,392.51 0.00 15-PO 0.00 967,976.50 3,602.39 0.00 30-PO 0.00 1,166,773.56 19,141.19 0.00 A-X1 0.00 0.00 81,218.01 0.00 A-X2 0.00 0.00 173,980.23 0.00 A-X3 0.00 0.00 12,872.38 0.00 A-X4 0.00 0.00 7,708.10 0.00 B-1 0.00 14,424,501.61 92,141.15 0.00 B-2 0.00 5,197,004.48 33,197.54 0.00 B-3 0.00 4,038,461.98 25,796.98 0.00 B-4 0.00 1,730,342.49 11,053.12 0.00 B-5 0.00 1,730,342.49 11,053.12 0.00 B-6 0.00 1,730,450.08 11,053.81 0.00 MBIA 0.00 0.00 845.83 0.00 Totals 0.00 1,046,920,816.41 69,723,846.54 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 108,000,000.00 104,006,158.83 362,566.08 10,149,612.57 0.00 0.00 2-A1 227,000,000.00 209,907,289.05 735,696.52 17,633,553.74 0.00 0.00 3-A1 144,950,000.00 141,577,419.53 127,406.96 6,262,694.36 0.00 0.00 3-A2 1,500,000.00 1,465,099.20 1,318.46 64,808.84 0.00 0.00 3-A3 50,000,000.00 48,836,640.06 43,948.59 2,160,294.71 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 0.00 0.00 A-UR 100.00 0.00 0.00 0.00 0.00 0.00 4-A1 20,000,000.00 19,272,769.42 16,979.19 610,167.03 0.00 0.00 4-A2 40,000,000.00 38,395,106.16 37,470.65 1,346,551.35 0.00 0.00 4-A3 8,845,000.00 8,845,000.00 0.00 0.00 0.00 0.00 4-A4 14,500,000.00 14,500,000.00 0.00 0.00 0.00 0.00 4-A5 89,113,000.00 84,065,307.96 117,852.23 4,235,156.47 0.00 0.00 4-A6 11,533,000.00 11,533,000.00 0.00 0.00 0.00 0.00 4-A7 10,000,000.00 9,598,776.54 9,367.66 336,637.84 0.00 0.00 4-A8 0.00 0.00 0.00 0.00 0.00 0.00 4-A9 0.00 0.00 0.00 0.00 0.00 0.00 4-A10 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 5-A1 76,020,000.00 74,885,798.62 260,140.11 2,332,132.54 0.00 0.00 6-A1 35,000,000.00 33,164,333.75 28,216.26 428,796.79 0.00 0.00 7-A1 67,866,000.00 67,499,590.11 3,331.45 232,972.18 0.00 0.00 7-A2 67,866,000.00 67,499,590.11 3,331.45 232,972.18 0.00 0.00 7-A3 0.00 0.00 0.00 0.00 0.00 0.00 7-A4 29,433,000.00 25,171,669.33 96,149.33 6,723,839.53 0.00 0.00 7-A5 5,417,000.00 5,417,000.00 0.00 0.00 0.00 0.00 7-A6 7,150,000.00 7,150,000.00 0.00 0.00 0.00 0.00 7-A7 3,000,000.00 2,565,000.00 9,798.22 685,201.78 0.00 0.00 7-A8 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 7-A9 22,525,000.00 19,519,830.01 67,806.06 4,741,760.40 0.00 0.00 7-A10 1,979,000.00 1,979,000.00 0.00 0.00 0.00 0.00 7-A11 6,444,000.00 6,444,000.00 0.00 0.00 0.00 0.00 7-A12 1,052,000.00 1,052,000.00 0.00 0.00 0.00 0.00 7-A13 28,000,000.00 28,000,000.00 0.00 0.00 0.00 0.00 7-A14 7,384,000.00 5,570,332.95 40,922.02 2,861,726.49 0.00 0.00 7-A15 0.00 0.00 0.00 0.00 0.00 0.00 7-A16 11,928,500.00 11,928,500.00 0.00 0.00 0.00 0.00 7-A17 5,407,500.00 4,899,673.23 11,458.17 801,283.42 0.00 0.00 15-PO 978,702.00 971,578.90 3,460.31 142.08 0.00 0.00 30-PO 1,188,486.00 1,185,914.74 1,131.96 18,009.23 0.00 0.00 A-X1 0.00 0.00 0.00 0.00 0.00 0.00 A-X2 0.00 0.00 0.00 0.00 0.00 0.00 A-X3 0.00 0.00 0.00 0.00 0.00 0.00 A-X4 0.00 0.00 0.00 0.00 0.00 0.00 B-1 14,480,000.00 14,443,136.31 18,634.70 0.00 0.00 0.00 B-2 5,217,000.00 5,203,718.38 6,713.90 0.00 0.00 0.00 B-3 4,054,000.00 4,043,679.18 5,217.20 0.00 0.00 0.00 B-4 1,737,000.00 1,732,577.88 2,235.39 0.00 0.00 0.00 B-5 1,737,000.00 1,732,577.88 2,235.39 0.00 0.00 0.00 B-6 1,737,108.00 1,732,685.61 2,235.53 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,158,042,396.00 1,110,794,753.74 2,015,623.79 61,858,313.53 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 10,512,178.65 93,493,980.18 0.86568500 10,512,178.65 2-A1 18,369,250.26 191,538,038.79 0.84377991 18,369,250.26 3-A1 6,390,101.32 135,187,318.21 0.93264794 6,390,101.32 3-A2 66,127.30 1,398,971.90 0.93264793 66,127.30 3-A3 2,204,243.30 46,632,396.76 0.93264794 2,204,243.30 A-LR 0.00 0.00 0.00000000 0.00 A-MR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 4-A1 627,146.23 18,645,623.19 0.93228116 627,146.23 4-A2 1,384,022.00 37,011,084.16 0.92527710 1,384,022.00 4-A3 0.00 8,845,000.00 1.00000000 0.00 4-A4 0.00 14,500,000.00 1.00000000 0.00 4-A5 4,353,008.70 79,712,299.26 0.89450809 4,353,008.70 4-A6 0.00 11,533,000.00 1.00000000 0.00 4-A7 346,005.50 9,252,771.04 0.92527710 346,005.50 4-A8 0.00 0.00 0.00000000 0.00 4-A9 0.00 0.00 0.00000000 0.00 4-A10 0.00 20,000,000.00 1.00000000 0.00 5-A1 2,592,272.65 72,293,525.97 0.95098035 2,592,272.65 6-A1 457,013.04 32,707,320.71 0.93449488 457,013.04 7-A1 236,303.63 67,263,286.48 0.99111907 236,303.63 7-A2 236,303.63 67,263,286.48 0.99111907 236,303.63 7-A3 0.00 0.00 0.00000000 0.00 7-A4 6,819,988.86 18,351,680.47 0.62350696 6,819,988.86 7-A5 0.00 5,417,000.00 1.00000000 0.00 7-A6 0.00 7,150,000.00 1.00000000 0.00 7-A7 695,000.00 1,870,000.00 0.62333333 695,000.00 7-A8 0.00 5,000,000.00 1.00000000 0.00 7-A9 4,809,566.46 14,710,263.54 0.65306386 4,809,566.46 7-A10 0.00 1,979,000.00 1.00000000 0.00 7-A11 0.00 6,444,000.00 1.00000000 0.00 7-A12 0.00 1,052,000.00 1.00000000 0.00 7-A13 0.00 28,000,000.00 1.00000000 0.00 7-A14 2,902,648.51 2,667,684.44 0.36127904 2,902,648.51 7-A15 0.00 0.00 0.00000000 0.00 7-A16 0.00 11,928,500.00 1.00000000 0.00 7-A17 812,741.58 4,086,931.64 0.75578948 812,741.58 15-PO 3,602.39 967,976.50 0.98904110 3,602.39 30-PO 19,141.19 1,166,773.56 0.98173101 19,141.19 A-X1 0.00 0.00 0.00000000 0.00 A-X2 0.00 0.00 0.00000000 0.00 A-X3 0.00 0.00 0.00000000 0.00 A-X4 0.00 0.00 0.00000000 0.00 B-1 18,634.70 14,424,501.61 0.99616724 18,634.70 B-2 6,713.90 5,197,004.48 0.99616724 6,713.90 B-3 5,217.20 4,038,461.98 0.99616724 5,217.20 B-4 2,235.39 1,730,342.49 0.99616724 2,235.39 B-5 2,235.39 1,730,342.49 0.99616724 2,235.39 B-6 2,235.53 1,730,450.08 0.99616724 2,235.53 MBIA 0.00 0.00 0.00000000 0.00 MBIA 0.00 0.00 0.00000000 0.00 Totals 63,873,937.31 1,046,920,816.41 0.90404360 63,873,937.31

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 108,000,000.00 963.01998917 3.35709333 93.97789417 0.00000000 2-A1 227,000,000.00 924.70171388 3.24095383 77.68085348 0.00000000 3-A1 144,950,000.00 976.73280117 0.87897178 43.20589417 0.00000000 3-A2 1,500,000.00 976.73280000 0.87897333 43.20589333 0.00000000 3-A3 50,000,000.00 976.73280120 0.87897180 43.20589420 0.00000000 A-LR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 20,000,000.00 963.63847100 0.84895950 30.50835150 0.00000000 4-A2 40,000,000.00 959.87765400 0.93676625 33.66378375 0.00000000 4-A3 8,845,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A4 14,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A5 89,113,000.00 943.35627754 1.32250323 47.52568615 0.00000000 4-A6 11,533,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A7 10,000,000.00 959.87765400 0.93676600 33.66378400 0.00000000 4-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A9 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A10 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A1 76,020,000.00 985.08022389 3.42199566 30.67788135 0.00000000 6-A1 35,000,000.00 947.55239286 0.80617886 12.25133686 0.00000000 7-A1 67,866,000.00 994.60098002 0.04908865 3.43282616 0.00000000 7-A2 67,866,000.00 994.60098002 0.04908865 3.43282616 0.00000000 7-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A4 29,433,000.00 855.21928889 3.26671865 228.44560629 0.00000000 7-A5 5,417,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A6 7,150,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A7 3,000,000.00 855.00000000 3.26607333 228.40059333 0.00000000 7-A8 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A9 22,525,000.00 866.58512808 3.01025794 210.51100555 0.00000000 7-A10 1,979,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A11 6,444,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A12 1,052,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A13 28,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A14 7,384,000.00 754.37878521 5.54198537 387.55775867 0.00000000 7-A15 0.00 0.00000000 0.00000000 0.00000000 0.00000000 7-A16 11,928,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A17 5,407,500.00 906.08843828 2.11894036 148.18001294 0.00000000 15-PO 978,702.00 992.72189083 3.53561145 0.14517187 0.00000000 30-PO 1,188,486.00 997.83652479 0.95243865 15.15308552 0.00000000 A-X1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-X4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 14,480,000.00 997.45416506 1.28692680 0.00000000 0.00000000 B-2 5,217,000.00 997.45416523 1.28692735 0.00000000 0.00000000 B-3 4,054,000.00 997.45416379 1.28692649 0.00000000 0.00000000 B-4 1,737,000.00 997.45416235 1.28692573 0.00000000 0.00000000 B-5 1,737,000.00 997.45416235 1.28692573 0.00000000 0.00000000 B-6 1,737,108.00 997.45416520 1.28692632 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 97.33498750 865.68500167 0.86568500 97.33498750 2-A1 0.00000000 80.92180731 843.77990656 0.84377991 80.92180731 3-A1 0.00000000 44.08486595 932.64793522 0.93264794 44.08486595 3-A2 0.00000000 44.08486667 932.64793333 0.93264793 44.08486667 3-A3 0.00000000 44.08486600 932.64793520 0.93264794 44.08486600 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.00000000 31.35731150 932.28115950 0.93228116 31.35731150 4-A2 0.00000000 34.60055000 925.27710400 0.92527710 34.60055000 4-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A5 0.00000000 48.84818938 894.50808816 0.89450809 48.84818938 4-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A7 0.00000000 34.60055000 925.27710400 0.92527710 34.60055000 4-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A1 0.00000000 34.09987701 950.98034688 0.95098035 34.09987701 6-A1 0.00000000 13.05751543 934.49487743 0.93449488 13.05751543 7-A1 0.00000000 3.48191480 991.11906522 0.99111907 3.48191480 7-A2 0.00000000 3.48191480 991.11906522 0.99111907 3.48191480 7-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A4 0.00000000 231.71232494 623.50696395 0.62350696 231.71232494 7-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A7 0.00000000 231.66666667 623.33333333 0.62333333 231.66666667 7-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A9 0.00000000 213.52126349 653.06386415 0.65306386 213.52126349 7-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A14 0.00000000 393.09974404 361.27904117 0.36127904 393.09974404 7-A15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 7-A16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A17 0.00000000 150.29895146 755.78948497 0.75578948 150.29895146 15-PO 0.00000000 3.68078332 989.04109729 0.98904110 3.68078332 30-PO 0.00000000 16.10552417 981.73100903 0.98173101 16.10552417 A-X1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-X4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.28692680 996.16723826 0.99616724 1.28692680 B-2 0.00000000 1.28692735 996.16723788 0.99616724 1.28692735 B-3 0.00000000 1.28692649 996.16723730 0.99616724 1.28692649 B-4 0.00000000 1.28692573 996.16723661 0.99616724 1.28692573 B-5 0.00000000 1.28692573 996.16723661 0.99616724 1.28692573 B-6 0.00000000 1.28692632 996.16723888 0.99616724 1.28692632 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 108,000,000.00 5.75000% 104,006,158.83 498,362.84 0.00 0.00 2-A1 227,000,000.00 5.75000% 209,907,289.05 1,005,805.76 0.00 0.00 3-A1 144,950,000.00 6.25000% 141,577,419.53 737,382.39 0.00 0.00 3-A2 1,500,000.00 6.25000% 1,465,099.20 7,630.73 0.00 0.00 3-A3 50,000,000.00 6.25000% 48,836,640.06 254,357.50 0.00 0.00 A-LR 0.00 0.00000% 0.00 0.00 0.00 0.00 A-MR 0.00 0.00000% 0.00 0.00 0.00 0.00 A-UR 100.00 6.25000% 0.00 0.00 0.00 0.00 4-A1 20,000,000.00 6.00000% 19,272,769.42 96,363.85 0.00 0.00 4-A2 40,000,000.00 5.37500% 38,395,106.16 171,978.08 0.00 0.00 4-A3 8,845,000.00 6.00000% 8,845,000.00 44,225.00 0.00 0.00 4-A4 14,500,000.00 5.75000% 14,500,000.00 69,479.17 0.00 0.00 4-A5 89,113,000.00 6.00000% 84,065,307.96 420,326.54 0.00 0.00 4-A6 11,533,000.00 6.00000% 11,533,000.00 57,665.00 0.00 0.00 4-A7 10,000,000.00 2.08000% 9,598,776.54 16,637.88 0.00 0.00 4-A8 0.00 6.42000% 9,598,776.54 51,353.45 0.00 0.00 4-A9 0.00 5.93000% 440,134.91 2,175.00 0.00 0.00 4-A10 20,000,000.00 6.00000% 20,000,000.00 100,000.00 0.00 0.00 5-A1 76,020,000.00 6.00000% 74,885,798.62 374,428.99 0.00 0.00 6-A1 35,000,000.00 6.50000% 33,164,333.75 179,640.14 0.00 0.00 7-A1 67,866,000.00 4.00000% 67,499,590.11 224,998.63 0.00 0.00 7-A2 67,866,000.00 1.83000% 67,499,590.11 102,936.87 0.00 0.00 7-A3 0.00 6.67000% 67,499,590.11 375,185.22 0.00 0.00 7-A4 29,433,000.00 6.25000% 25,171,669.33 131,102.44 0.00 0.00 7-A5 5,417,000.00 6.25000% 5,417,000.00 28,213.54 0.00 0.00 7-A6 7,150,000.00 6.25000% 7,150,000.00 37,239.58 0.00 0.00 7-A7 3,000,000.00 6.25000% 2,565,000.00 13,359.38 0.00 0.00 7-A8 5,000,000.00 6.25000% 5,000,000.00 26,041.67 0.00 0.00 7-A9 22,525,000.00 6.25000% 19,519,830.01 101,665.78 0.00 0.00 7-A10 1,979,000.00 6.25000% 1,979,000.00 10,307.29 0.00 0.00 7-A11 6,444,000.00 6.25000% 6,444,000.00 33,562.50 0.00 0.00 7-A12 1,052,000.00 6.25000% 1,052,000.00 5,479.17 0.00 0.00 7-A13 28,000,000.00 6.25000% 28,000,000.00 145,833.33 0.00 0.00 7-A14 7,384,000.00 2.28000% 5,570,332.95 10,583.63 0.00 0.00 7-A15 0.00 0.45000% 5,570,332.95 2,088.87 0.00 0.00 7-A16 11,928,500.00 2.73000% 11,928,500.00 27,137.34 0.00 0.00 7-A17 5,407,500.00 18.82143% 4,899,673.23 76,849.04 0.00 0.00 15-PO 978,702.00 0.00000% 971,578.90 0.00 0.00 0.00 30-PO 1,188,486.00 0.00000% 1,185,914.74 0.00 0.00 0.00 A-X1 0.00 5.75000% 16,996,685.89 81,442.45 0.00 0.00 A-X2 0.00 6.00000% 34,885,366.14 174,426.83 0.00 0.00 A-X3 0.00 6.00000% 2,581,459.01 12,907.30 0.00 0.00 A-X4 0.00 6.50000% 1,426,560.54 7,727.20 0.00 0.00 B-1 14,480,000.00 6.12392% 14,443,136.31 73,707.22 0.00 0.00 B-2 5,217,000.00 6.12392% 5,203,718.38 26,555.98 0.00 0.00 B-3 4,054,000.00 6.12392% 4,043,679.18 20,635.99 0.00 0.00 B-4 1,737,000.00 6.12392% 1,732,577.88 8,841.81 0.00 0.00 B-5 1,737,000.00 6.12392% 1,732,577.88 8,841.81 0.00 0.00 B-6 1,737,108.00 6.12392% 1,732,685.61 8,842.36 0.00 0.00 MBIA 0.00 0.07000% 14,500,000.00 845.83 0.00 0.00 Totals 1,158,042,396.00 5,865,171.38 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 1,379.45 0.00 496,983.39 0.00 93,493,980.18 2-A1 2,766.50 0.00 1,003,039.26 0.00 191,538,038.79 3-A1 1,923.46 0.00 735,458.94 0.00 135,187,318.21 3-A2 19.90 0.00 7,610.82 0.00 1,398,971.90 3-A3 663.49 0.00 253,694.01 0.00 46,632,396.76 A-LR 0.00 0.00 0.00 0.00 0.00 A-MR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 4-A1 244.65 0.00 96,119.19 0.00 18,645,623.19 4-A2 436.63 0.00 171,541.45 0.00 37,011,084.16 4-A3 112.28 0.00 44,112.72 0.00 8,845,000.00 4-A4 0.00 0.00 69,479.17 0.00 14,500,000.00 4-A5 1,067.15 0.00 419,259.39 0.00 79,712,299.26 4-A6 146.40 0.00 57,518.60 0.00 11,533,000.00 4-A7 42.24 0.00 16,595.64 0.00 9,252,771.04 4-A8 130.38 0.00 51,223.08 0.00 9,252,771.04 4-A9 5.52 0.00 2,169.48 0.00 440,134.91 4-A10 253.89 0.00 99,746.11 0.00 20,000,000.00 5-A1 1,012.75 0.00 373,416.25 0.00 72,293,525.97 6-A1 444.03 0.00 179,196.11 0.00 32,707,320.71 7-A1 580.03 0.00 224,418.61 0.00 67,263,286.48 7-A2 265.36 0.00 102,671.51 0.00 67,263,286.48 7-A3 967.19 0.00 374,218.03 0.00 67,263,286.48 7-A4 337.97 0.00 130,764.47 0.00 18,351,680.47 7-A5 72.73 0.00 28,140.81 0.00 5,417,000.00 7-A6 96.00 0.00 37,143.58 0.00 7,150,000.00 7-A7 34.44 0.00 13,324.94 0.00 1,870,000.00 7-A8 67.13 0.00 25,974.53 0.00 5,000,000.00 7-A9 262.08 0.00 101,403.70 0.00 14,710,263.54 7-A10 26.57 0.00 10,280.72 0.00 1,979,000.00 7-A11 86.52 0.00 33,475.98 0.00 6,444,000.00 7-A12 14.12 0.00 5,465.04 0.00 1,052,000.00 7-A13 375.94 0.00 145,457.39 0.00 28,000,000.00 7-A14 27.28 0.00 10,556.35 0.00 2,667,684.44 7-A15 5.38 0.00 2,083.49 0.00 2,667,684.44 7-A16 69.96 0.00 27,067.38 0.00 11,928,500.00 7-A17 198.11 0.00 76,650.93 0.00 4,086,931.64 15-PO 0.00 0.00 0.00 0.00 967,976.50 30-PO 0.00 0.00 0.00 0.00 1,166,773.56 A-X1 224.44 0.00 81,218.01 0.00 15,081,411.96 A-X2 446.60 0.00 173,980.23 0.00 33,259,457.49 A-X3 34.91 0.00 12,872.38 0.00 2,444,786.13 A-X4 19.10 0.00 7,708.10 0.00 1,400,751.85 B-1 200.77 0.00 73,506.45 0.00 14,424,501.61 B-2 72.33 0.00 26,483.64 0.00 5,197,004.48 B-3 56.21 0.00 20,579.78 0.00 4,038,461.98 B-4 24.08 0.00 8,817.73 0.00 1,730,342.49 B-5 24.08 0.00 8,817.73 0.00 1,730,342.49 B-6 24.09 0.00 8,818.28 0.00 1,730,450.08 MBIA 0.00 0.00 845.83 0.00 14,500,000.00 Totals 15,262.14 0.00 5,849,909.23 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 108,000,000.00 5.75000% 963.01998917 4.61447074 0.00000000 0.00000000 2-A1 227,000,000.00 5.75000% 924.70171388 4.43086238 0.00000000 0.00000000 3-A1 144,950,000.00 6.25000% 976.73280117 5.08714998 0.00000000 0.00000000 3-A2 1,500,000.00 6.25000% 976.73280000 5.08715333 0.00000000 0.00000000 3-A3 50,000,000.00 6.25000% 976.73280120 5.08715000 0.00000000 0.00000000 A-LR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 100.00 6.25000% 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 20,000,000.00 6.00000% 963.63847100 4.81819250 0.00000000 0.00000000 4-A2 40,000,000.00 5.37500% 959.87765400 4.29945200 0.00000000 0.00000000 4-A3 8,845,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 4-A4 14,500,000.00 5.75000% 1000.00000000 4.79166690 0.00000000 0.00000000 4-A5 89,113,000.00 6.00000% 943.35627754 4.71678139 0.00000000 0.00000000 4-A6 11,533,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 4-A7 10,000,000.00 2.08000% 959.87765400 1.66378800 0.00000000 0.00000000 4-A8 0.00 6.42000% 959.87765400 5.13534500 0.00000000 0.00000000 4-A9 0.00 5.93000% 1000.00206755 4.94167685 0.00000000 0.00000000 4-A10 20,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 5-A1 76,020,000.00 6.00000% 985.08022389 4.92540108 0.00000000 0.00000000 6-A1 35,000,000.00 6.50000% 947.55239286 5.13257543 0.00000000 0.00000000 7-A1 67,866,000.00 4.00000% 994.60098002 3.31533655 0.00000000 0.00000000 7-A2 67,866,000.00 1.83000% 994.60098002 1.51676642 0.00000000 0.00000000 7-A3 0.00 6.67000% 994.60098002 5.52832376 0.00000000 0.00000000 7-A4 29,433,000.00 6.25000% 855.21928889 4.45426698 0.00000000 0.00000000 7-A5 5,417,000.00 6.25000% 1000.00000000 5.20833303 0.00000000 0.00000000 7-A6 7,150,000.00 6.25000% 1000.00000000 5.20833287 0.00000000 0.00000000 7-A7 3,000,000.00 6.25000% 855.00000000 4.45312667 0.00000000 0.00000000 7-A8 5,000,000.00 6.25000% 1000.00000000 5.20833400 0.00000000 0.00000000 7-A9 22,525,000.00 6.25000% 866.58512808 4.51346415 0.00000000 0.00000000 7-A10 1,979,000.00 6.25000% 1000.00000000 5.20833249 0.00000000 0.00000000 7-A11 6,444,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 7-A12 1,052,000.00 6.25000% 1000.00000000 5.20833650 0.00000000 0.00000000 7-A13 28,000,000.00 6.25000% 1000.00000000 5.20833321 0.00000000 0.00000000 7-A14 7,384,000.00 2.28000% 754.37878521 1.43331934 0.00000000 0.00000000 7-A15 0.00 0.45000% 754.37878521 0.28289139 0.00000000 0.00000000 7-A16 11,928,500.00 2.73000% 1000.00000000 2.27500021 0.00000000 0.00000000 7-A17 5,407,500.00 18.82143% 906.08843828 14.21156542 0.00000000 0.00000000 15-PO 978,702.00 0.00000% 992.72189083 0.00000000 0.00000000 0.00000000 30-PO 1,188,486.00 0.00000% 997.83652479 0.00000000 0.00000000 0.00000000 A-X1 0.00 5.75000% 913.24765454 4.37597817 0.00000000 0.00000000 A-X2 0.00 6.00000% 953.50792636 4.76753961 0.00000000 0.00000000 A-X3 0.00 6.00000% 777.54859718 3.88774448 0.00000000 0.00000000 A-X4 0.00 6.50000% 429.68729791 2.32747198 0.00000000 0.00000000 B-1 14,480,000.00 6.12392% 997.45416506 5.09027762 0.00000000 0.00000000 B-2 5,217,000.00 6.12392% 997.45416523 5.09027794 0.00000000 0.00000000 B-3 4,054,000.00 6.12392% 997.45416379 5.09027874 0.00000000 0.00000000 B-4 1,737,000.00 6.12392% 997.45416235 5.09027634 0.00000000 0.00000000 B-5 1,737,000.00 6.12392% 997.45416235 5.09027634 0.00000000 0.00000000 B-6 1,737,108.00 6.12392% 997.45416520 5.09027648 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833310 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.01277269 0.00000000 4.60169806 0.00000000 865.68500167 2-A1 0.01218722 0.00000000 4.41867515 0.00000000 843.77990656 3-A1 0.01326982 0.00000000 5.07388023 0.00000000 932.64793522 3-A2 0.01326667 0.00000000 5.07388000 0.00000000 932.64793333 3-A3 0.01326980 0.00000000 5.07388020 0.00000000 932.64793520 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-MR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A1 0.01223250 0.00000000 4.80595950 0.00000000 932.28115950 4-A2 0.01091575 0.00000000 4.28853625 0.00000000 925.27710400 4-A3 0.01269418 0.00000000 4.98730582 0.00000000 1000.00000000 4-A4 0.00000000 0.00000000 4.79166690 0.00000000 1000.00000000 4-A5 0.01197524 0.00000000 4.70480615 0.00000000 894.50808816 4-A6 0.01269401 0.00000000 4.98730599 0.00000000 1000.00000000 4-A7 0.00422400 0.00000000 1.65956400 0.00000000 925.27710400 4-A8 0.01303800 0.00000000 5.12230800 0.00000000 925.27710400 4-A9 0.01254164 0.00000000 4.92913522 0.00000000 1000.00206755 4-A10 0.01269450 0.00000000 4.98730550 0.00000000 1000.00000000 5-A1 0.01332215 0.00000000 4.91207906 0.00000000 950.98034688 6-A1 0.01268657 0.00000000 5.11988886 0.00000000 934.49487743 7-A1 0.00854669 0.00000000 3.30679000 0.00000000 991.11906522 7-A2 0.00391006 0.00000000 1.51285636 0.00000000 991.11906522 7-A3 0.01425147 0.00000000 5.51407229 0.00000000 991.11906522 7-A4 0.01148269 0.00000000 4.44278429 0.00000000 623.50696395 7-A5 0.01342625 0.00000000 5.19490677 0.00000000 1000.00000000 7-A6 0.01342657 0.00000000 5.19490629 0.00000000 1000.00000000 7-A7 0.01148000 0.00000000 4.44164667 0.00000000 623.33333333 7-A8 0.01342600 0.00000000 5.19490600 0.00000000 1000.00000000 7-A9 0.01163507 0.00000000 4.50182908 0.00000000 653.06386415 7-A10 0.01342597 0.00000000 5.19490652 0.00000000 1000.00000000 7-A11 0.01342644 0.00000000 5.19490689 0.00000000 1000.00000000 7-A12 0.01342205 0.00000000 5.19490494 0.00000000 1000.00000000 7-A13 0.01342643 0.00000000 5.19490679 0.00000000 1000.00000000 7-A14 0.00369447 0.00000000 1.42962486 0.00000000 361.27904117 7-A15 0.00072860 0.00000000 0.28216278 0.00000000 361.27904117 7-A16 0.00586495 0.00000000 2.26913526 0.00000000 1000.00000000 7-A17 0.03663615 0.00000000 14.17492926 0.00000000 755.78948497 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 989.04109729 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 981.73100903 A-X1 0.01205937 0.00000000 4.36391880 0.00000000 810.33821468 A-X2 0.01220674 0.00000000 4.75533287 0.00000000 909.06760777 A-X3 0.01051507 0.00000000 3.87722640 0.00000000 736.38202986 A-X4 0.00575302 0.00000000 2.32171897 0.00000000 421.91358908 B-1 0.01386533 0.00000000 5.07641229 0.00000000 996.16723826 B-2 0.01386429 0.00000000 5.07641173 0.00000000 996.16723788 B-3 0.01386532 0.00000000 5.07641342 0.00000000 996.16723730 B-4 0.01386298 0.00000000 5.07641336 0.00000000 996.16723661 B-5 0.01386298 0.00000000 5.07641336 0.00000000 996.16723661 B-6 0.01386788 0.00000000 5.07641436 0.00000000 996.16723888 MBIA 0.00000000 0.00000000 0.05833310 0.00000000 1000.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-POA 0.00000% 0.00 0.00 127,312.38 126,837.02 98.88746648% 15-POB 0.00000% 0.00 0.00 362,269.56 360,946.25 98.90835229% 15-POC 0.00000% 0.00 0.00 481,996.95 480,193.23 98.90531773% 30-POA 0.00000% 0.00 0.00 412,427.11 404,653.20 97.88915257% 30-POB 0.00000% 0.00 0.00 46,342.99 46,297.50 99.70388715% 30-POC 0.00000% 0.00 0.00 152,650.44 152,502.35 99.72036226% 30-POD 0.00000% 0.00 0.00 574,494.20 563,320.51 97.84252495% AX-1A 5.75000% 5,132,129.45 4,585,650.89 0.00 0.00 85.15502496% AX-1B 5.75000% 11,864,556.45 10,495,761.07 0.00 0.00 79.35586814% AX-2A 6.00000% 5,069,560.33 4,793,092.81 0.00 0.00 92.66785472% AX-2B 6.00000% 19,645,886.60 18,994,464.51 0.00 0.00 92.65257539% AX-3C 6.00000% 10,169,919.20 9,471,900.17 0.00 0.00 86.79255051%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 69,882,933.30 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 75,317.87 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 69,958,251.17 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 234,404.63 Payment of Interest and Principal 69,723,846.54 Total Withdrawals (Pool Distribution Amount) 69,958,251.17 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 15,440.51 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 15,440.51

SERVICING FEES Gross Servicing Fee 231,539.81 Master Servicing Fee 2,864.82 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 234,404.63

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Financial Guaranty 0.00 0.00 0.00 0.00 Reserve Fund 5,000.00 178.55 0.00 4,821.45 Reserve Fund 999.99 0.00 0.00 999.99 Reserve Fund 999.99 0.00 0.00 999.99 Reserve Fund 247.44 793.82 752.55 206.17 Reserve Fund 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 23 0 0 0 23 9,668,838.45 0.00 0.00 0.00 9,668,838.45 60 Days 3 0 0 0 3 1,032,354.37 0.00 0.00 0.00 1,032,354.37 90 Days 1 0 0 0 1 529,190.94 0.00 0.00 0.00 529,190.94 120 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 27 0 0 0 27 11,230,383.76 0.00 0.00 0.00 11,230,383.76 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 1.014557% 0.000000% 0.000000% 0.000000% 1.014557% 0.922208% 0.000000% 0.000000% 0.000000% 0.922208% 60 Days 0.132333% 0.000000% 0.000000% 0.000000% 0.132333% 0.098465% 0.000000% 0.000000% 0.000000% 0.098465% 90 Days 0.044111% 0.000000% 0.000000% 0.000000% 0.044111% 0.050474% 0.000000% 0.000000% 0.000000% 0.050474% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.191001% 0.000000% 0.000000% 0.000000% 1.191001% 1.071147% 0.000000% 0.000000% 0.000000% 1.071147%

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 1 510,803.86 0.00 0.00 0.00 510,803.86 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 1 510,803.86 0.00 0.00 0.00 510,803.86 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.507614% 0.000000% 0.000000% 0.000000% 0.507614% 0.523553% 0.000000% 0.000000% 0.000000% 0.523553% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.507614% 0.000000% 0.000000% 0.000000% 0.507614% 0.523553% 0.000000% 0.000000% 0.000000% 0.523553% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 807,146.62 0.00 0.00 0.00 807,146.62 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 2 0 0 0 2 807,146.62 0.00 0.00 0.00 807,146.62 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.495050% 0.000000% 0.000000% 0.000000% 0.495050% 0.417841% 0.000000% 0.000000% 0.000000% 0.417841% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.495050% 0.000000% 0.000000% 0.000000% 0.495050% 0.417841% 0.000000% 0.000000% 0.000000% 0.417841% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 7 0 0 0 7 3,089,720.25 0.00 0.00 0.00 3,089,720.25 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 3,089,720.25 0.00 0.00 0.00 3,089,720.25 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.781170% 0.000000% 0.000000% 0.000000% 1.781170% 1.622867% 0.000000% 0.000000% 0.000000% 1.622867% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.781170% 0.000000% 0.000000% 0.000000% 1.781170% 1.622867% 0.000000% 0.000000% 0.000000% 1.622867% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 5 0 0 0 5 2,194,690.04 0.00 0.00 0.00 2,194,690.04 60 Days 2 0 0 0 2 709,161.63 0.00 0.00 0.00 709,161.63 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 2,903,851.67 0.00 0.00 0.00 2,903,851.67 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.066098% 0.000000% 0.000000% 0.000000% 1.066098% 1.061445% 0.000000% 0.000000% 0.000000% 1.061445% 60 Days 0.426439% 0.000000% 0.000000% 0.000000% 0.426439% 0.342980% 0.000000% 0.000000% 0.000000% 0.342980% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.492537% 0.000000% 0.000000% 0.000000% 1.492537% 1.404425% 0.000000% 0.000000% 0.000000% 1.404425% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 344,358.77 0.00 0.00 0.00 344,358.77 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 1 344,358.77 0.00 0.00 0.00 344,358.77 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.675676% 0.000000% 0.000000% 0.000000% 0.675676% 0.471820% 0.000000% 0.000000% 0.000000% 0.471820% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.675676% 0.000000% 0.000000% 0.000000% 0.675676% 0.471820% 0.000000% 0.000000% 0.000000% 0.471820% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 384,723.80 0.00 0.00 0.00 384,723.80 60 Days 1 0 0 0 1 323,192.74 0.00 0.00 0.00 323,192.74 90 Days 1 0 0 0 1 529,190.94 0.00 0.00 0.00 529,190.94 120 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 3 0 0 0 3 1,237,107.48 0.00 0.00 0.00 1,237,107.48 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 1.123993% 0.000000% 0.000000% 0.000000% 1.123993% 60 Days 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 0.944226% 0.000000% 0.000000% 0.000000% 0.944226% 90 Days 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 1.546062% 0.000000% 0.000000% 0.000000% 1.546062% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.846154% 0.000000% 0.000000% 0.000000% 3.846154% 3.614280% 0.000000% 0.000000% 0.000000% 3.614280% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 2,337,395.11 0.00 0.00 0.00 2,337,395.11 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 6 0 0 0 6 2,337,395.11 0.00 0.00 0.00 2,337,395.11 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.038062% 0.000000% 0.000000% 0.000000% 1.038062% 0.922615% 0.000000% 0.000000% 0.000000% 0.922615% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.038062% 0.000000% 0.000000% 0.000000% 1.038062% 0.922615% 0.000000% 0.000000% 0.000000% 0.922615%

OTHER INFORMATION Current Period Class A Insufficient Funds (41.27) Principal Balance of Contaminated Properties 0.00 Periodic Advance 75,317.87

SUBORDINATION LEVEL/CLASS PERCENTAGE AND PREPAYMENT PERCENTAGE Current Original $ Original % Current $ Current % Class% Prepayment% Class A 1,158,042,296.00 99.99999136% 1,046,920,816.4 99.99992380% 97.034165% 100.000000% Class 1-A-1 1,050,042,296.00 90.67390794% 953,426,836.23 91.06955319% 8.966939% 0.000000% Class 2-A-1 823,042,296.00 71.07186221% 761,888,797.44 72.77419696% 18.370273% 0.000000% Class 3-A-1 678,092,296.00 58.55504931% 626,701,479.23 59.86135645% 12.965717% 0.000000% Class 3-A-2 676,592,296.00 58.42552037% 625,302,507.33 59.72772927% 0.134174% 0.000000% Class 3-A-3 626,592,296.00 54.10788916% 578,670,110.57 55.27348970% 4.472479% 0.000000% Class 4-A-1 606,592,296.00 52.38083667% 560,024,487.38 53.49249455% 1.788288% 0.000000% Class 4-A-2 566,592,296.00 48.92673169% 523,013,403.22 49.95726482% 3.549706% 0.000000% Class 4-A-3 557,747,296.00 48.16294273% 514,168,403.22 49.11240692% 0.848317% 0.000000% Class B-1 14,482,108.00 1.25056803% 14,426,601.52 1.37800207% 1.383443% 0.000000% Class B-2 9,265,108.00 0.80006639% 9,229,597.04 0.88159390% 0.498441% 0.000000% Class B-3 5,211,108.00 0.44999285% 5,191,135.06 0.49584754% 0.387326% 0.000000% Class B-4 3,474,108.00 0.29999834% 3,460,792.57 0.33056845% 0.165956% 0.000000% Class B-5 1,737,108.00 0.15000383% 1,730,450.08 0.16528936% 0.165956% 0.000000% Class B-6 0.00 0.00000000% 0.00 0.00000000% 0.165966% 0.000000% Class MBIA 0.00 0.00000000% 0.00 0.00000000% 0.000000% 0.000000% Please Refer to the Prospectus Supplement for a Full Description of Loss Exposure

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 100,000.00 0.00863526% 100,000.00 0.00955181% Fraud 23,160,847.00 1.99999992% 23,160,847.00 2.21228091% Special Hazard 11,580,424.00 1.00000000% 11,580,424.00 1.10614050% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed & Arm Weighted Average Gross Coupon 6.589418% Weighted Average Pass-Through Rate 6.336189% Weighted Average Maturity(Stepdown Calculation ) 290 Beginning Scheduled Collateral Loan Count 2,393 Number Of Loans Paid In Full 126 Ending Scheduled Collateral Loan Count 2,267 Beginning Scheduled Collateral Balance 1,110,795,510.19 Ending Scheduled Collateral Balance 1,046,921,614.14 Ending Actual Collateral Balance at 30-Nov-2002 1,048,444,762.61 Monthly P &I Constant 8,115,203.43 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 69,508,924.26 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,046,921,614.14 Scheduled Principal 2,015,623.79 Unscheduled Principal 61,858,272.26

Miscellaneous Reporting Group 1 Senior % 96.582212% Group 1 Junior % 3.417788% Group 2 Senior % 99.657607% Group 2 Junior % 0.342393% Group 3 Senior % 96.663166% Group 3 Junior % 3.336834% Group 4 Senior % 96.686193% Group 4 Junior % 3.313807% Group 5 Senior % 99.942807% Group 5 Junior % 0.057193% Group 6 Senior % 96.102860% Group 6 Junior % 3.897140% Group 7 Senior % 96.503811% Group 7 Junior % 3.496189% Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.266920 6.314546 6.639957 Weighted Average Net Rate 6.016920 6.063841 6.389957 Weighted Average Maturity 176 174 356 Beginning Loan Count 216 440 408 Loans Paid In Full 19 36 15 Ending Loan Count 197 404 393 Beginning Scheduled Balance 107,813,972.79 210,990,737.07 198,915,296.66 Ending scheduled Balance 97,288,488.53 192,617,635.87 190,241,090.09 Record Date 11/30/2002 11/30/2002 11/30/2002 Principal And Interest Constant 938,911.40 1,849,783.03 1,279,684.63 Scheduled Principal 375,860.12 739,524.05 179,027.05 Unscheduled Principal 10,149,624.14 17,633,577.15 8,495,179.52 Scheduled Interest 563,051.28 1,110,258.98 1,100,657.58 Servicing Fees 22,461.25 44,080.44 41,440.69 Master Servicing Fees 0.00 66.15 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 540,590.03 1,066,112.39 1,059,216.89 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 6.016920 6.063465 6.389957

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15/30 & ARM Fixed 15/30 & ARM Fixed 15/30 & ARM Weighted Average Coupon Rate 6.807015 6.417042 6.993350 Weighted Average Net Rate 6.557015 6.167042 6.743350 Weighted Average Maturity 355 175 354 Beginning Loan Count 484 152 79 Loans Paid In Full 15 4 1 Ending Loan Count 469 148 78 Beginning Scheduled Balance 213,323,911.39 75,410,650.02 34,661,856.51 Ending scheduled Balance 206,607,456.94 72,816,424.78 34,203,551.15 Record Date 11/30/2002 11/30/2002 11/30/2002 Principal And Interest Constant 1,398,024.32 665,246.66 231,503.46 Scheduled Principal 187,941.76 261,985.60 29,501.39 Unscheduled Principal 6,528,512.69 2,332,239.64 428,803.97 Scheduled Interest 1,210,082.56 403,261.06 202,002.07 Servicing Fees 44,442.52 15,710.54 7,221.21 Master Servicing Fees 1,022.84 0.00 128.80 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 1,164,617.20 387,550.52 194,652.06 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 6.551261 6.167042 6.738891

Group Level Collateral Statement Group Group 7 Total Collateral Description Fixed 15/30 & ARM Mixed Fixed & Arm Weighted Average Coupon Rate 6.720281 6.589418 Weighted Average Net Rate 6.470281 6.339284 Weighted Average Maturity 355.00 290.00 Record Date 11/30/2002 11/30/2002 Principal And Interest Constant 1,752,049.93 8,115,203.43 Beginning Loan Count 614 2,393 Loans Paid In Full 36 126 Ending Loan Count 578 2,267 Beginning Scheduled Balance 269,679,085.75 1,110,795,510.19 Ending Scheduled Balance 253,146,966.78 1,046,921,614.14 Scheduled Principal 241,783.82 2,015,623.79 Unscheduled Principal 16,290,335.15 61,858,272.26 Scheduled Interest 1,510,266.11 6,099,579.64 Servicing Fee 56,183.16 231,539.81 Master Servicing Fee 1,647.03 2,864.82 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 0.00 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest 1,452,435.92 5,865,175.01 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 6.462952 6.336189

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