8-K 1 mst02003.txt AUGUST 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): August 26, 2002 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-07 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 August 26, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-3 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 2002-3 Trust, relating to the August 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 2002-3 Trust By: Wells Fargo Bank, N. A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/28/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-3 Trust, relating to the August 26, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 67/3031/02 Distribution Date: 78/2526/02 MASTR Series: 2002-3 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-A-1 55265KEB1 SEQ 6.00000% ~~264~~263,~~859~~259,~~000~~160.0081 1,~~324~~316,~~294~~295.9880 16,~~599~~644,~~839~~937.1980 1-A-X 55265KEC9 IO 6.00000% 0.00 6766,~~366~~998.0027 0.00 1-PO 55265KED7 PO 0.00000% ~~496~~494,~~514~~736.0068 0.00 1,~~777~~807.3228 2-A-1 55265KEE5 SEQ 4.75000% 14,~~399~~375,~~000~~264.0057 56,~~996~~902.0409 2331,~~735~~740.4315 2-A-2 55265KEF2 SEQ 5.75000% 2423,~~430~~941,~~000~~599.0082 ~~117~~114,~~060~~720.4117 ~~488~~2,~~400~~178,874.18 2-A-3 55265KEG0 SEQ 5.75000% 2019,~~124~~950,~~000~~359.0024 9695,~~427~~595.5047 ~~173~~732,~~640~~113.7613 2-A-4 55265KEH8 SEQ 5.00000% 24,~~123~~013,~~000~~338.0099 100,~~512~~055.5058 ~~109~~124,~~661~~040.0105 2-A-5 55265KEJ4 SEQ 2.~~40000~~38688% 3635,~~009~~698,~~000~~294.0086 6771,~~216~~006.8029 1,310,~~705~~011.1402 2-A-6 55265KEK1 IO 6.~~10000~~11312% 0.00 ~~170~~181,~~842~~856.7063 0.00 2-A-7 55265KEL9 SEQ 2.~~35000~~33688% 11,~~815~~776,~~000~~461.0039 2122,~~595~~933.1948 3845,~~538~~370.6198 2-A-8 55265KEM7 IO 6.~~15000~~16312% 0.00 5660,~~515~~483.0812 0.00 2-A-9 55265KEN5 SEQ 5.75000% ~~750~~753,~~000~~593.0075 3,~~593~~610.7597 (3,~~593~~610.7597) 2-A-10 55265KEP0 SEQ 5.75000% ~~383~~384,~~000~~835.0021 1,~~835~~844.2100 (1384,835.21) 2-A-11 55265KEQ8 SEQ 6.50000% 21,339,000.00 115,586.25 0.00 2-A-12 55265KER6 SEQ 2.~~45000~~43688% 15,~~625~~512,~~000~~278.0039 2931,~~774~~501.3130 ~~112~~475,~~721~~262.6166 2-A-13 55265KES4 IO 6.~~05000~~06312% 0.00 7378,~~524~~377.3034 0.00 2-A-14 55265KET2 SEQ 5.87500% 5049,~~000~~639,~~000~~290.0085 ~~244~~243,~~791~~025.6669 ~~360~~1,~~709~~520,840.1550 2-A-15 55265KEU9 SEQ 6.50000% 10,000,000.00 54,166.67 0.00 2-A-16 55265KEV7 SEQ 6.50000% 26,160,000.00 141,700.00 0.00 2-A-X 55265KEW5 IO 6.50000% 0.00 63,~~952~~377.6494 0.00 2-PO 55265KEX3 PO 0.00000% ~~536~~535,~~442~~837.0078 0.00 ~~604~~599.2246 A-R 55265KEY1 SEQ 6.50000% 500.00 ~~29,965~~0.8400 500.00 A-LR 55265KEZ8 SEQ 6.50000% 500.00 0.2700 500.00 B-1 55265KFA2 SUB 6.~~24500~~24567% 5,~~331~~319,~~000~~619.0099 27,~~743~~687.4116 11,~~380~~446.0198 B-2 55265KFB0 SUB 6.~~24500~~24567% 2,~~666~~660,~~000~~308.0093 13,~~874~~846.3118 5,~~691~~724.0756 B-3 55265KFC8 SUB 6.~~24500~~24567% 1,~~599~~595,~~000~~586.0064 8,~~321~~304.4659 3,~~413~~433.3645 B-4 55265KFD6 SUB 6.~~24500~~24567% ~~799~~797,~~000~~294.0039 4,~~158~~149.1370 1,~~705~~715.6165 B-5 55265KFE4 SUB 6.~~24500~~24567% ~~800~~798,~~000~~292.0025 4,~~163~~154.3389 1,~~707~~717.7580 B-6 55265KFF1 SUB 6.~~24500~~24567% ~~799~~798,~~959~~251.1044 4,~~163~~154.1268 1,~~707~~717.6671 Totals ~~533~~529,~~044~~803,~~015~~405.1098 2,~~900~~882,~~141~~334.8626 313,~~240~~472,~~609~~577.1260

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~263~~256,~~259~~614,~~160~~223.8101 27,~~924~~961,~~134~~233.1760 0.00 1-A-X 0.00 0.00 6766,~~366~~998.0027 0.00 1-PO 0.00 ~~494~~492,~~736~~929.6840 1,~~777~~807.3228 0.00 2-A-1 0.00 14,~~375~~343,~~264~~524.5742 8088,~~731~~642.4724 0.00 2-A-2 0.00 2321,~~941~~762,~~599~~725.8264 ~~605~~2,~~460~~293,594.5935 0.00 2-A-3 0.00 19,~~950~~218,~~359~~246.2410 ~~270~~827,~~068~~708.2660 0.00 2-A-4 0.00 2423,~~013~~889,~~338~~298.9994 ~~210~~224,~~173~~095.5163 0.00 2-A-5 0.00 3534,~~698~~388,~~294~~283.8684 ~~377~~1,~~921~~381,017.9431 0.00 2-A-6 0.00 0.00 ~~170~~181,~~842~~856.7063 0.00 2-A-7 0.00 11,~~776~~731,~~461~~090.3941 6068,~~133~~304.8046 0.00 2-A-8 0.00 0.00 5660,~~515~~483.0812 0.00 2-A-9 0.00 ~~753~~757,~~593~~204.7572 0.00 0.00 2-A-10 0.00 ~~384~~0.00 386,~~835~~679.21 0.00 ~~0.00~~ 2-A-11 0.00 21,339,000.00 115,586.25 0.00 2-A-12 0.00 15,~~512~~037,~~278~~015.3973 ~~142~~506,~~495~~763.9296 0.00 2-A-13 0.00 0.00 7378,~~524~~377.3034 0.00 2-A-14 0.00 4948,~~639~~118,~~290~~450.8535 ~~605~~1,~~500~~763,866.8119 0.00 2-A-15 0.00 10,000,000.00 54,166.67 0.00 2-A-16 0.00 26,160,000.00 141,700.00 0.00 2-A-X 0.00 0.00 63,~~952~~377.6494 0.00 2-PO 0.00 535,~~837~~238.7832 ~~604~~599.2246 0.00 A-R 0.00 0.00 ~~30,015~~0.8400 0.00 A-LR 0.00 0.00 500.2700 0.00 B-1 0.00 5,~~319~~308,~~619~~173.9901 39,~~123~~134.4214 0.00 B-2 0.00 2,~~660~~654,~~308~~584.9336 19,~~565~~570.3874 0.00 B-3 0.00 1,~~595~~592,~~586~~153.6419 11,~~734~~738.8204 0.00 B-4 0.00 ~~797~~795,~~294~~578.3973 5,~~863~~865.7435 0.00 B-5 0.00 ~~798~~796,~~292~~574.2545 5,~~871~~872.0869 0.00 B-6 0.00 ~~798~~796,~~251~~533.4473 5,~~870~~872.7839 0.00 Totals 0.00 ~~529~~516,~~803~~330,~~405~~828.9835 616,~~140~~354,~~750~~911.9886 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-A-1 264,859,000.00 ~~264~~263,~~859~~259,~~000~~160.0081 ~~893~~895,~~144~~710.1506 ~~706~~5,~~695~~749,227.0474 0.00 0.00 1-A-X 0.00 0.00 0.00 0.00 0.00 0.00 1-PO 496,514.00 ~~496~~494,~~514~~736.0068 1,~~754~~763.3429 2243.9799 0.00 0.00 2-A-1 14,399,000.00 14,~~399~~375,~~000~~264.0057 31,~~193~~014.2355 2030,~~542~~725.2060 0.00 0.00 2-A-2 24,430,000.00 2423,~~430~~941,~~000~~599.0082 6569,~~706~~645.4991 ~~422~~2,~~693~~109,228.7027 0.00 0.00 2-A-3 20,124,000.00 2019,~~124~~950,~~000~~359.0024 23,~~360~~401.6139 ~~150~~708,~~280~~711.1674 0.00 0.00 2-A-4 24,123,000.00 24,~~123~~013,~~000~~338.0099 143,~~753~~964.1584 94120,~~907~~075.8621 0.00 0.00 2-A-5 36,009,000.00 3635,~~009~~698,~~000~~294.0086 41,~~800~~873.4442 1,268,~~904~~137.7060 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 11,815,000.00 11,~~815~~776,~~000~~461.0039 51,~~184~~450.7625 3343,~~353~~920.8673 0.00 0.00 2-A-8 0.00 0.00 0.00 0.00 0.00 0.00 2-A-9 750,000.00 ~~750~~753,~~000~~593.0075 0.00 0.00 (3,~~593~~610.7597) 0.00 2-A-10 383,000.00 ~~383~~384,~~000~~835.0021 012,359.0088 0374,319.0033 (1,~~835~~844.2100) 0.00 2-A-11 21,339,000.00 21,339,000.00 0.00 0.00 0.00 0.00 2-A-12 15,625,000.00 15,~~625~~512,~~000~~278.0039 15,~~164~~191.9038 97460,~~556~~071.7128 0.00 0.00 2-A-13 0.00 0.00 0.00 0.00 0.00 0.00 2-A-14 50,000,000.00 5049,~~000~~639,~~000~~290.0085 48,~~527~~612.6941 ~~312~~1,~~181~~472,228.4609 0.00 0.00 2-A-15 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 2-A-16 26,160,000.00 26,160,000.00 0.00 0.00 0.00 0.00 2-A-X 0.00 0.00 0.00 0.00 0.00 0.00 2-PO 536,442.00 ~~536~~535,~~442~~837.0078 ~~543~~546.2854 6052.9492 0.00 0.00 A-R 50.00 500.00 60.7300 430.2700 0.00 0.00 A-LR 50.00 500.00 60.7300 430.2700 0.00 0.00 B-1 5,331,000.00 5,~~331~~319,~~000~~619.0099 11,~~380~~446.0198 0.00 0.00 0.00 B-2 2,666,000.00 2,~~666~~660,~~000~~308.0093 5,~~691~~724.0756 0.00 0.00 0.00 B-3 1,599,000.00 1,~~599~~595,~~000~~586.0064 3,~~413~~433.3645 0.00 0.00 0.00 B-4 799,000.00 ~~799~~797,~~000~~294.0039 1,~~705~~715.6165 0.00 0.00 0.00 B-5 800,000.00 ~~800~~798,~~000~~292.0025 1,~~707~~717.7580 0.00 0.00 0.00 B-6 799,959.10 ~~799~~798,~~959~~251.1044 1,~~707~~717.6671 0.00 0.00 0.00 Totals 533,044,015.10 ~~533~~529,~~044~~803,~~015~~405.1098 1,~~138~~141,~~751~~290.9607 212,~~107~~336,~~286~~742.1450 (5,~~428~~454.9697) 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-A-1 16,~~599~~644,~~839~~937.1980 ~~263~~256,~~259~~614,~~160~~223.8101 0.~~99395966~~96887107 16,~~599~~644,~~839~~937.1980 1-A-X 0.00 0.00 0.00000000 0.00 1-PO 1,~~777~~807.3228 ~~494~~492,~~736~~929.6840 0.~~99642040~~99278047 1,~~777~~807.3228 2-A-1 2331,~~735~~740.4315 14,~~375~~343,~~264~~524.5742 0.~~99835159~~99614726 2331,~~735~~740.4315 2-A-2 ~~488~~2,~~400~~178,874.18 2321,~~941~~762,~~599~~725.8264 0.~~98000818~~89081972 ~~488~~2,~~400~~178,874.18 2-A-3 ~~173~~732,~~640~~113.7613 19,~~950~~218,~~359~~246.2410 0.~~99137146~~95499136 ~~173~~732,~~640~~113.7613 2-A-4 ~~109~~124,~~661~~040.0105 2423,~~013~~889,~~338~~298.9994 0.~~99545409~~99031211 ~~109~~124,~~661~~040.0105 2-A-5 1,310,~~705~~011.1402 3534,~~698~~388,~~294~~283.8684 0.~~99137146~~95499136 1,310,~~705~~011.1402 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 3845,~~538~~370.6198 11,~~776~~731,~~461~~090.3941 0.~~99673816~~99289805 3845,~~538~~370.6198 2-A-8 0.00 0.00 0.00000000 0.00 2-A-9 (3,~~593~~610.7597) ~~753~~757,~~593~~204.7572 1.~~00479167~~00960629 (3,~~593~~610.7597) 2-A-10 (1384,835.21) ~~384,835~~0.2100 10.~~00479167~~00000000 (1384,835.21) 2-A-11 0.00 21,339,000.00 1.00000000 0.00 2-A-12 ~~112~~475,~~721~~262.6166 15,~~512~~037,~~278~~015.3973 0.~~99278582~~96236901 ~~112~~475,~~721~~262.6166 2-A-13 0.00 0.00 0.00000000 0.00 2-A-14 ~~360~~1,~~709~~520,840.1550 4948,~~639~~118,~~290~~450.8535 0.~~99278582~~96236901 ~~360~~1,~~709~~520,840.1550 2-A-15 0.00 10,000,000.00 1.00000000 0.00 2-A-16 0.00 26,160,000.00 1.00000000 0.00 2-A-X 0.00 0.00 0.00000000 0.00 2-PO ~~604~~599.2246 535,~~837~~238.7832 0.~~99887365~~99775618 ~~604~~599.2246 A-R 500.00 0.00 0.00000000 500.00 A-LR 500.00 0.00 0.00000000 500.00 B-1 11,~~380~~446.0198 5,~~319~~308,~~619~~173.9901 0.~~99786531~~99571807 11,~~380~~446.0198 B-2 5,~~691~~724.0756 2,~~660~~654,~~308~~584.9336 0.~~99786532~~99571806 5,~~691~~724.0756 B-3 3,~~413~~433.3645 1,~~595~~592,~~586~~153.6419 0.~~99786532~~99571807 3,~~413~~433.3645 B-4 1,~~705~~715.6165 ~~797~~795,~~294~~578.3973 0.~~99786532~~99571806 1,~~705~~715.6165 B-5 1,~~707~~717.7580 ~~798~~796,~~292~~574.2545 0.~~99786531~~99571806 1,~~707~~717.7580 B-6 1,~~707~~717.6671 ~~798~~796,~~251~~533.4473 0.~~99786532~~99571807 1,~~707~~717.6671 Totals 313,~~240~~472,~~609~~577.1260 ~~529~~516,~~803~~330,~~405~~828.9835 0.~~99392056~~96864577 313,~~240~~472,~~609~~577.1260

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 264,859,000.00 ~~1000~~993.~~00000000~~95965706 3.~~37214952~~38183735 221.~~66819342~~70674865 0.00000000 1-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 1-PO 496,514.00 ~~1000~~996.~~00000000~~42040305 3.~~53331427~~55133994 0.~~04626254~~08859770 0.00000000 2-A-1 14,399,000.00 ~~1000~~998.~~00000000~~35159178 0.~~22176748~~07045975 12.~~42664074~~13387041 0.00000000 2-A-2 24,430,000.00 ~~1000~~980.~~00000000~~00817929 2.~~68958207~~85083545 1786.~~30223905~~33762874 0.00000000 2-A-3 20,124,000.00 ~~1000~~991.~~00000000~~37145895 1.~~16083333~~16285977 735.~~46770821~~21724011 0.00000000 2-A-4 24,123,000.00 ~~1000~~995.~~00000000~~45408904 0.~~61158023~~16435933 34.~~93433072~~97762343 0.00000000 2-A-5 36,009,000.00 ~~1000~~991.~~00000000~~37145880 1.~~16083313~~16285984 735.~~46770807~~21724013 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 11,815,000.00 ~~1000~~996.~~00000000~~73816251 0.~~43882861~~12274651 23.~~82300973~~71737029 0.00000000 2-A-8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 750,000.00 ~~1000~~1004.~~00000000~~79166667 0.00000000 0.00000000 (4.~~79166667~~81462667) 2-A-10 383,000.00 ~~1000~~1004.~~00000000~~79167102 032.~~00000000~~27122715 0977.~~00000000~~33506527 (4.~~79167102~~81462141) 2-A-11 21,339,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-12 15,625,000.00 ~~1000~~992.~~00000000~~78581696 0.~~97055360~~97224832 629.~~24362944~~44456192 0.00000000 2-A-13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-14 50,000,000.00 ~~1000~~992.~~00000000~~78581700 0.~~97055380~~97224820 629.~~24362920~~44456180 0.00000000 2-A-15 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-16 26,160,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-PO 536,442.00 ~~1000~~998.~~00000000~~87365270 1.~~01274695~~01882403 0.~~11360035~~09864999 0.00000000 A-R 50.00 ~~1000~~0.00000000 ~~134~~0.~~60000000~~00000000 ~~865~~0.~~40000000~~00000000 0.00000000 A-LR 50.00 ~~1000~~0.00000000 ~~134~~0.~~60000000~~00000000 ~~865~~0.~~40000000~~00000000 0.00000000 B-1 5,331,000.00 ~~1000~~997.~~00000000~~86531420 2.~~13468580~~14724817 0.00000000 0.00000000 B-2 2,666,000.00 ~~1000~~997.~~00000000~~86531508 2.~~13468492~~14724681 0.00000000 0.00000000 B-3 1,599,000.00 ~~1000~~997.~~00000000~~86531582 2.~~13468418~~14724828 0.00000000 0.00000000 B-4 799,000.00 ~~1000~~997.~~00000000~~86531915 2.~~13468085~~14724656 0.00000000 0.00000000 B-5 800,000.00 ~~1000~~997.~~00000000~~86531250 2.~~13468750~~14725000 0.00000000 0.00000000 B-6 799,959.10 ~~1000~~997.~~00000000~~86531586 2.~~13468414~~14724728 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 1-A-1 0.00000000 625.~~04034294~~08858600 ~~993~~968.~~95965706~~87107106 0.~~99395966~~96887107 625.~~04034294~~08858600 1-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1-PO 0.00000000 3.~~57959695~~63993765 ~~996~~992.~~42040305~~78046540 0.~~99642040~~99278047 3.~~57959695~~63993765 2-A-1 0.00000000 12.~~64840822~~20433016 ~~998~~996.~~35159178~~14726162 0.~~99835159~~99614726 12.~~64840822~~20433016 2-A-2 0.00000000 1989.~~99182071~~18846418 ~~980~~890.~~00817929~~81971510 0.~~98000818~~89081972 1989.~~99182071~~18846418 2-A-3 0.00000000 836.~~62854105~~38009988 ~~991~~954.~~37145895~~99135858 0.~~99137146~~95499136 836.~~62854105~~38009988 2-A-4 0.00000000 45.~~54591096~~14198276 ~~995~~990.~~45408904~~31210629 0.~~99545409~~99031211 45.~~54591096~~14198276 2-A-5 0.00000000 836.~~62854120~~38009998 ~~991~~954.~~37145880~~99135883 0.~~99137146~~95499136 836.~~62854120~~38009998 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 3.~~26183749~~84011680 ~~996~~992.~~73816251~~89804570 0.~~99673816~~99289805 3.~~26183749~~84011680 2-A-8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-9 0.00000000 (4.~~79166667~~81462667) 1,~~004~~009.~~79166667~~60629333 1.~~00479167~~00960629 (4.~~79166667~~81462667) 2-A-10 0.00000000 ~~(4.79167102)~~ 1,004.79167102 10.~~00479167~~00000000 (40.00000000 1,004.79167102) 2-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-12 0.00000000 730.~~21418304~~41681024 ~~992~~962.~~78581696~~36900672 0.~~99278582~~96236901 730.~~21418304~~41681024 2-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-14 0.00000000 730.~~21418300~~41681000 ~~992~~962.~~78581700~~36900700 0.~~99278582~~96236901 730.~~21418300~~41681000 2-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-PO 0.00000000 1.~~12634730~~11747402 ~~998~~997.~~87365270~~75617867 0.~~99887365~~99775618 1.~~12634730~~11747402 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 A-LR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 B-1 0.00000000 2.~~13468580~~14724817 ~~997~~995.~~86531420~~71806603 0.~~99786531~~99571807 2.~~13468580~~14724817 B-2 0.00000000 2.~~13468492~~14724681 ~~997~~995.~~86531508~~71806452 0.~~99786532~~99571806 2.~~13468492~~14724681 B-3 0.00000000 2.~~13468418~~14724828 ~~997~~995.~~86531582~~71806754 0.~~99786532~~99571807 2.~~13468418~~14724828 B-4 0.00000000 2.~~13468085~~14724656 ~~997~~995.~~86531915~~71806008 0.~~99786532~~99571806 2.~~13468085~~14724656 B-5 0.00000000 2.~~13468750~~14725000 ~~997~~995.~~86531250~~71806250 0.~~99786531~~99571806 2.~~13468750~~14725000 B-6 0.00000000 2.~~13468414~~14724728 ~~997~~995.~~86531586~~71806859 0.~~99786532~~99571807 2.~~13468414~~14724728 (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-A-1 264,859,000.00 6.00000% ~~264~~263,~~859~~259,~~000~~160.0081 1,~~324~~316,295.0080 0.00 0.00 1-A-X 0.00 6.00000% 13,~~473~~399,~~201~~654.0076 6766,~~366~~998.0127 0.00 0.00 1-PO 496,514.00 0.00000% ~~496~~494,~~514~~736.0068 0.00 0.00 0.00 2-A-1 14,399,000.00 4.75000% 14,~~399~~375,~~000~~264.0057 56,~~996~~902.0409 0.00 0.00 2-A-2 24,430,000.00 5.75000% 2423,~~430~~941,~~000~~599.0082 ~~117~~114,~~060~~720.4217 0.00 0.00 2-A-3 20,124,000.00 5.75000% 2019,~~124~~950,~~000~~359.0024 9695,~~427~~595.5047 0.00 0.00 2-A-4 24,123,000.00 5.00000% 24,~~123~~013,~~000~~338.0099 100,~~512~~055.5058 0.00 0.00 2-A-5 36,009,000.00 2.~~40000~~38688% 3635,~~009~~698,~~000~~294.0086 6771,~~216~~006.8029 0.00 0.00 2-A-6 0.00 6.~~10000~~11312% 3635,~~009~~698,~~000~~294.0086 ~~170~~181,~~842~~856.7063 0.00 0.00 2-A-7 11,815,000.00 2.~~35000~~33688% 11,~~815~~776,~~000~~461.0039 2122,~~595~~933.1948 0.00 0.00 2-A-8 0.00 6.~~15000~~16312% 11,~~815~~776,~~000~~461.0039 5660,~~515~~483.0812 0.00 0.00 2-A-9 750,000.00 5.75000% ~~750~~753,~~000~~593.0075 3,~~593~~610.7597 0.00 0.00 2-A-10 383,000.00 5.75000% ~~383~~384,~~000~~835.0021 1,~~835~~844.2100 0.00 0.00 2-A-11 21,339,000.00 6.50000% 21,339,000.00 115,586.25 0.00 0.00 2-A-12 15,625,000.00 2.~~45000~~43688% 15,~~625~~512,~~000~~278.0039 2931,~~774~~501.3130 0.00 0.00 2-A-13 0.00 6.~~05000~~06312% 15,~~625~~512,~~000~~278.0039 7378,~~524~~377.3134 0.00 0.00 2-A-14 50,000,000.00 5.87500% 5049,~~000~~639,~~000~~290.0085 ~~244~~243,~~791~~025.6769 0.00 0.00 2-A-15 10,000,000.00 6.50000% 10,000,000.00 54,166.67 0.00 0.00 2-A-16 26,160,000.00 6.50000% 26,160,000.00 141,700.00 0.00 0.00 2-A-X 0.00 6.50000% 11,~~806~~700,~~642~~542.0014 63,~~952~~377.6494 0.00 0.00 2-PO 536,442.00 0.00000% ~~536~~535,~~442~~837.0078 0.00 0.00 0.00 A-R 50.00 6.50000% 500.00 0.2700 0.00 0.00 A-LR 50.00 6.50000% 500.00 0.2700 0.00 0.00 B-1 5,331,000.00 6.~~24500~~24567% 5,~~331~~319,~~000~~619.0099 27,~~743~~687.4116 0.00 0.00 B-2 2,666,000.00 6.~~24500~~24567% 2,~~666~~660,~~000~~308.0093 13,~~874~~846.3118 0.00 0.00 B-3 1,599,000.00 6.~~24500~~24567% 1,~~599~~595,~~000~~586.0064 8,~~321~~304.4659 0.00 0.00 B-4 799,000.00 6.~~24500~~24567% ~~799~~797,~~000~~294.0039 4,~~158~~149.1370 0.00 0.00 B-5 800,000.00 6.~~24500~~24567% ~~800~~798,~~000~~292.0025 4,~~163~~154.3389 0.00 0.00 B-6 799,959.10 6.~~24500~~24567% ~~799~~798,~~959~~251.1044 4,~~163~~154.1268 0.00 0.00 Totals 533,044,015.10 2,~~870~~882,~~176~~334.3526 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-A-1 0.00 0.00 1,~~324~~316,~~294~~295.9880 0.00 ~~263~~256,~~259~~614,~~160~~223.8101 1-A-X 0.00 0.00 6766,~~366~~998.0027 0.00 1312,~~390~~991,~~497~~411.0177 1-PO 0.00 0.00 0.00 0.00 ~~494~~492,~~736~~929.6840 2-A-1 0.00 0.00 56,~~996~~902.0409 0.00 14,~~375~~343,~~264~~524.5742 2-A-2 0.00 0.00 ~~117~~114,~~060~~720.4117 0.00 2321,~~941~~762,~~599~~725.8264 2-A-3 0.00 0.00 9695,~~427~~595.5047 0.00 19,~~950~~218,~~359~~246.2410 2-A-4 0.00 0.00 100,~~512~~055.5058 0.00 2423,~~013~~889,~~338~~298.9994 2-A-5 0.00 0.00 6771,~~216~~006.8029 0.00 3534,~~698~~388,~~294~~283.8684 2-A-6 0.00 0.00 ~~170~~181,~~842~~856.7063 0.00 3534,~~698~~388,~~294~~283.8684 2-A-7 0.00 0.00 2122,~~595~~933.1948 0.00 11,~~776~~731,~~461~~090.3941 2-A-8 0.00 0.00 5660,~~515~~483.0812 0.00 11,~~776~~731,~~461~~090.3941 2-A-9 0.00 0.00 3,~~593~~610.7597 0.00 ~~753~~757,~~593~~204.7572 2-A-10 0.00 0.00 1,~~835~~844.2100 0.00 ~~384,835~~0.2100 2-A-11 0.00 0.00 115,586.25 0.00 21,339,000.00 2-A-12 0.00 0.00 2931,~~774~~501.3130 0.00 15,~~512~~037,~~278~~015.3973 2-A-13 0.00 0.00 7378,~~524~~377.3034 0.00 15,~~512~~037,~~278~~015.3973 2-A-14 0.00 0.00 ~~244~~243,~~791~~025.6669 0.00 4948,~~639~~118,~~290~~450.8535 2-A-15 0.00 0.00 54,166.67 0.00 10,000,000.00 2-A-16 0.00 0.00 141,700.00 0.00 26,160,000.00 2-A-X 0.00 0.00 63,~~952~~377.6494 0.00 11,~~729~~307,~~847~~354.5367 2-PO 0.00 0.00 0.00 0.00 535,~~837~~238.7832 A-R 0.00 0.00 ~~29,965~~0.8400 0.00 0.00 A-LR 0.00 0.00 0.2700 0.00 0.00 B-1 0.00 0.00 27,~~743~~687.4116 0.00 5,~~319~~308,~~619~~173.9901 B-2 0.00 0.00 13,~~874~~846.3118 0.00 2,~~660~~654,~~308~~584.9336 B-3 0.00 0.00 8,~~321~~304.4659 0.00 1,~~595~~592,~~586~~153.6419 B-4 0.00 0.00 4,~~158~~149.1370 0.00 ~~797~~795,~~294~~578.3973 B-5 0.00 0.00 4,~~163~~154.3389 0.00 ~~798~~796,~~292~~574.2545 B-6 0.00 0.00 4,~~163~~154.1268 0.00 ~~798~~796,~~251~~533.4473 Totals 0.00 0.00 2,~~900~~882,~~141~~334.8626 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-A-1 264,859,000.00 6.00000% ~~1000~~993.~~00000000~~95965706 54.~~00000000~~96979827 0.00000000 0.00000000 1-A-X 0.00 6.00000% ~~1000~~994.~~00000000~~54129423 54.~~00000037~~97270619 0.00000000 0.00000000 1-PO 496,514.00 0.00000% ~~1000~~996.~~00000000~~42040305 0.00000000 0.00000000 0.00000000 2-A-1 14,399,000.00 4.75000% ~~1000~~998.~~00000000~~35159178 3.~~95833322~~95180846 0.00000000 0.00000000 2-A-2 24,430,000.00 5.75000% ~~1000~~980.~~00000000~~00817929 4.~~79166680~~69587270 0.00000000 0.00000000 2-A-3 20,124,000.00 5.75000% ~~1000~~991.~~00000000~~37145895 4.~~79166667~~75032151 0.00000000 0.00000000 2-A-4 24,123,000.00 5.00000% ~~1000~~995.~~00000000~~45408904 4.~~16666667~~14772541 0.00000000 0.00000000 2-A-5 36,009,000.00 2.~~40000~~38688% ~~1000~~991.~~00000000~~37145880 1.~~86666667~~97190397 0.00000000 0.00000000 2-A-6 0.00 6.~~10000~~11312% ~~1000~~991.~~00000000~~37145880 45.~~74444444~~05031048 0.00000000 0.00000000 2-A-7 11,815,000.00 2.~~35000~~33688% ~~1000~~996.~~00000000~~73816251 1.~~82777740~~94104782 0.00000000 0.00000000 2-A-8 0.00 6.~~15000~~16312% ~~1000~~996.~~00000000~~73816251 45.~~78333305~~11918070 0.00000000 0.00000000 2-A-9 750,000.00 5.75000% ~~1000~~1004.~~00000000~~79166667 4.~~79166667~~81462667 0.00000000 0.00000000 2-A-10 383,000.00 5.75000% ~~1000~~1004.~~00000000~~79167102 4.~~79167102~~81462141 0.00000000 0.00000000 2-A-11 21,339,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 2-A-12 15,625,000.00 2.~~45000~~43688% ~~1000~~992.~~00000000~~78581696 12.~~90555584~~01608320 0.00000000 0.00000000 2-A-13 0.00 6.~~05000~~06312% ~~1000~~992.~~00000000~~78581696 45.~~70555584~~01614976 0.00000000 0.00000000 2-A-14 50,000,000.00 5.87500% ~~1000~~992.~~00000000~~78581700 4.~~89583340~~86051380 0.00000000 0.00000000 2-A-15 10,000,000.00 6.50000% 1000.00000000 5.41666700 0.00000000 0.00000000 2-A-16 26,160,000.00 6.50000% 1000.00000000 5.41666667 0.00000000 0.00000000 2-A-X 0.00 6.50000% ~~1000~~991.~~00000000~~01354475 5.~~41666631~~36799032 0.00000000 0.00000000 2-PO 536,442.00 0.00000% ~~1000~~998.~~00000000~~87365270 0.00000000 0.00000000 0.00000000 A-R 50.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 A-LR 50.00 6.50000% ~~1000~~0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 B-1 5,331,000.00 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531420 5.~~20416620~~19361471 0.00000000 0.00000000 B-2 2,666,000.00 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531508 5.~~20416729~~19361590 0.00000000 0.00000000 B-3 1,599,000.00 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531582 5.~~20416510~~19361476 0.00000000 0.00000000 B-4 799,000.00 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531915 5.~~20416771~~19361702 0.00000000 0.00000000 B-5 800,000.00 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531250 5.~~20416250~~19361250 0.00000000 0.00000000 B-6 799,959.10 6.~~24500~~24567% ~~1000~~997.~~00000000~~86531586 5.~~20416606~~19361552 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-A-1 0.00000000 0.00000000 4.~~99999992~~96979827 0.00000000 ~~993~~968.~~95965706~~87107106 1-A-X 0.00000000 0.00000000 4.~~99999963~~97270619 0.00000000 ~~993~~964.~~86159310~~24092315 1-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~992.~~42040305~~78046540 2-A-1 0.00000000 0.00000000 3.~~95833322~~95180846 0.00000000 ~~998~~996.~~35159178~~14726162 2-A-2 0.00000000 0.00000000 4.~~79166639~~69587270 0.00000000 ~~980~~890.~~00817929~~81971510 2-A-3 0.00000000 0.00000000 4.~~79166667~~75032151 0.00000000 ~~991~~954.~~37145895~~99135858 2-A-4 0.00000000 0.00000000 4.~~16666667~~14772541 0.00000000 ~~995~~990.~~45408904~~31210629 2-A-5 0.00000000 0.00000000 1.~~86666667~~97190397 0.00000000 ~~991~~954.~~37145880~~99135883 2-A-6 0.00000000 0.00000000 45.~~74444444~~05031048 0.00000000 ~~991~~954.~~37145880~~99135883 2-A-7 0.00000000 0.00000000 1.~~82777740~~94104782 0.00000000 ~~996~~992.~~73816251~~89804570 2-A-8 0.00000000 0.00000000 45.~~78333305~~11918070 0.00000000 ~~996~~992.~~73816251~~89804570 2-A-9 0.00000000 0.00000000 4.~~79166667~~81462667 0.00000000 ~~1004~~1009.~~79166667~~60629333 2-A-10 0.00000000 0.00000000 4.~~79167102~~81462141 0.00000000 ~~1004~~0.~~79167102~~00000000 2-A-11 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 2-A-12 0.00000000 0.00000000 12.~~90555584~~01608320 0.00000000 ~~992~~962.~~78581696~~36900672 2-A-13 0.00000000 0.00000000 45.~~70555520~~01614976 0.00000000 ~~992~~962.~~78581696~~36900672 2-A-14 0.00000000 0.00000000 4.~~89583320~~86051380 0.00000000 ~~992~~962.~~78581700~~36900700 2-A-15 0.00000000 0.00000000 5.41666700 0.00000000 1000.00000000 2-A-16 0.00000000 0.00000000 5.41666667 0.00000000 1000.00000000 2-A-X 0.00000000 0.00000000 5.~~41666631~~36799032 0.00000000 ~~993~~957.~~49565524~~71131792 2-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~997.~~87365270~~75617867 A-R 0.00000000 0.00000000 ~~599316~~0.~~80000000~~00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 50.~~40000000~~00000000 0.00000000 0.00000000 B-1 0.00000000 0.00000000 5.~~20416620~~19361471 0.00000000 ~~997~~995.~~86531420~~71806603 B-2 0.00000000 0.00000000 5.~~20416729~~19361590 0.00000000 ~~997~~995.~~86531508~~71806452 B-3 0.00000000 0.00000000 5.~~20416510~~19361476 0.00000000 ~~997~~995.~~86531582~~71806754 B-4 0.00000000 0.00000000 5.~~20416771~~19361702 0.00000000 ~~997~~995.~~86531915~~71806008 B-5 0.00000000 0.00000000 5.~~20416250~~19361250 0.00000000 ~~997~~995.~~86531250~~71806250 B-6 0.00000000 0.00000000 5.~~20416606~~19361552 0.00000000 ~~997~~995.~~86531586~~71806859 (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 616,~~244~~419,~~202~~905.5577 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 845,~~049~~831.3928 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 616,~~252~~465,~~251~~737.9405 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~111~~110,~~500~~825.9619 Payment of Interest and Principal 616,~~140~~354,~~750~~911.9886 Total Withdrawals (Pool Distribution Amount) 616,~~252~~465,~~251~~737.9405 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~111~~110,~~500~~825.9619 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~111~~110,~~500~~825.9619

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 312 0 0 0 312 16,~~152~~013,~~758~~628.4180 0.00 0.00 0.00 16,~~152~~013,~~758~~628.4180 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 312 0 0 0 312 16,~~152~~013,~~758~~628.4180 0.00 0.00 0.00 16,~~152~~013,~~758~~628.4180 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.~~252101~~030043% 0.000000% 0.000000% 0.000000% 01.~~252101~~030043% 01.~~217220~~162804% 0.000000% 0.000000% 0.000000% 01.~~217220~~162804% 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 01.~~252101~~030043% 0.000000% 0.000000% 0.000000% 01.~~252101~~030043% 01.~~217220~~162804% 0.000000% 0.000000% 0.000000% 01.~~217220~~162804%

Delinquency Status By Groups

~~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 16 0 0 0 16 ~~337~~3,~~507~~133,573.8535 0.00 0.00 0.00 ~~337~~3,~~507~~133,573.8535 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 16 0 0 0 16 ~~337~~3,~~507~~133,573.8535 0.00 0.00 0.00 ~~337~~3,~~507~~133,573.8535 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~165837~~011804% 0.000000% 0.000000% 0.000000% 01.~~165837~~011804% 01.~~124753~~187689% 0.000000% 0.000000% 0.000000% 01.~~124753~~187689% 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 01.~~165837~~011804% 0.000000% 0.000000% 0.000000% 01.~~165837~~011804% 01.~~124753~~187689% 0.000000% 0.000000% 0.000000% 01.~~124753~~187689% 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 26 0 0 0 26 ~~815~~2,~~250~~880,055.5645 0.00 0.00 0.00 ~~815~~2,~~250~~880,055.5645 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 26 0 0 0 26 ~~815~~2,~~250~~880,055.5645 0.00 0.00 0.00 ~~815~~2,~~250~~880,055.5645 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~340716~~048951% 0.000000% 0.000000% 0.000000% 01.~~340716~~048951% 01.~~313381~~136887% 0.000000% 0.000000% 0.000000% 01.~~313381~~136887% 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 01.~~340716~~048951% 0.000000% 0.000000% 0.000000% 01.~~340716~~048951% 01.~~313381~~136887% 0.000000% 0.000000% 0.000000% 01.~~313381~~136887%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 845,~~049~~831.3928

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 107,295.00 0.02012873% 107,295.00 0.~~02025185~~02078028% Fraud 10,660,800.00 1.99998494% 10,660,800.00 2.~~01221809~~06472273% Special Hazard 5,330,440.00 0.99999997% 5,330,440.00 1.~~00611660~~03236911% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~779874~~779480% Weighted Average Pass-Through Rate 6.~~528861~~528461% Weighted Average Maturity(Stepdown Calculation ) ~~265~~264 Beginning Scheduled Collateral Loan Count 1,~~195~~190 Number Of Loans Paid In Full 525 Ending Scheduled Collateral Loan Count 1,~~190~~165 Beginning Scheduled Collateral Balance ~~533~~529,~~044~~803,~~015~~406.1048 Ending Scheduled Collateral Balance ~~529~~516,~~803~~330,~~406~~828.4889 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2002 ~~530~~517,~~687~~166,~~653~~078.9602 Monthly P &I Constant 4,~~149~~134,~~664~~275.4015 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 616,~~020~~264,~~374~~451.7477 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~529~~516,~~803~~330,~~406~~828.4889 Scheduled Principal 1,~~138~~141,~~021~~115.5869 Unscheduled Principal 212,~~102~~331,~~587~~461.5690

Group I Senior Percentage 97.~~74551098~~73959581% Group I Junior Percentage 2.~~25448902~~26040419% Group II Senior Percentage 97.~~74519352~~73306179% Group II Junior Percentage 2.~~25480648~~26693821% Group I Senior Prepayment Percentage 100% Group II Senior Prepayment Percentage 100%

Group Level Collateral Statement Group 1 2 Total Collateral Description Fixed 15 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~538805~~538943 7.~~030053~~029159 6.~~779874~~779480 Weighted Average Net Rate 6.~~286815~~286944 6.~~780053~~779159 6.~~528861~~528461 Weighted Average Maturity ~~177~~176 ~~357~~356 ~~265~~264 Beginning Loan Count ~~604~~603 ~~591~~587 1,~~195~~190 Loans Paid In Full 110 415 525 Ending Loan Count ~~603~~593 ~~587~~572 1,~~190~~165 Beginning Scheduled Balance ~~271~~269,~~464~~842,~~457~~239.0073 ~~261~~259,~~579~~961,~~559~~166.0075 ~~533~~529,~~044~~803,~~016~~406.0048 Ending scheduled Balance ~~269~~263,~~842~~174,~~239~~779.7374 ~~259~~253,~~961~~156,~~166~~049.7515 ~~529~~516,~~803~~330,~~406~~828.4889 Record Date 0607/3031/2002 0607/3031/2002 0607/3031/2002 Principal And Interest Constant 2,~~394~~388,~~709~~590.7368 1,~~754~~745,~~954~~684.6747 4,~~149~~134,~~664~~275.4015 Scheduled Principal ~~915~~918,~~498~~188.7626 222,~~522~~927.8243 1,~~138~~141,~~021~~115.5869 Unscheduled Principal ~~706~~5,~~718~~749,271.0173 16,~~395~~582,~~869~~190.5517 212,~~102~~331,~~587~~461.5690 Scheduled Interest 1,~~479~~470,~~210~~402.9742 1,~~532~~522,~~431~~757.8504 32,~~011~~993,~~642~~159.8246 Servicing Fees 5756,~~005~~666.2261 54,~~495~~158.7458 ~~111~~110,~~500~~825.9619 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,~~422~~413,~~205~~735.7581 1,~~477~~468,~~936~~598.1146 2,~~900~~882,~~141~~334.8627 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 ~~FeePass-Through~~Fee ~~Rate~~ 0.00 0.00 0.00 Pass-Through Rate 6.~~286815~~286944 6.~~780053~~779159 6.~~528861~~528461

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERT SER 2002-3