8-K 1 mst02005.txt OCTOBER 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): October 25, 2002 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-11 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 October 25, 2002 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2002-5 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-5 Trust, relating to the October 25, 2002 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2002-5 Trust By: Wells Fargo Bank Minnesota, N. A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 11/8/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-5 Trust, relating to the October 25, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 89/3130/02 ~~Distribution Date: 9~~10/25/02 Distribution Date: MASTR Series: 2002-5 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 55265KGU7 SEN 6.00000% 2019,~~000~~927,~~000~~386.0030 ~~100~~99,~~000~~636.0093 72500,~~613~~254.7094 A-R 55265KGV5 SEQ 6.00000% 500.00 0.5002 500.00 A-LR 55265KGW3 SEQ 6.00000% 500.00 0.2500 500.00 2-A1 55265KGX1 SEN 6.00000% 7170,~~350~~228,~~000~~591.0067 ~~356~~351,~~750~~142.0096 13,~~121~~102,~~408~~892.3312 3-A1 55265KGY9 SEN 6.00000% ~~233~~230,~~970~~730,~~000~~287.0016 1,~~169~~153,~~850~~651.0044 35,~~239~~657,~~712~~087.8426 3-A2 55265KGZ6 SEN 5.75000% 23,~~755~~426,~~000~~071.0060 ~~113~~112,~~826~~249.0493 ~~328~~574,~~928~~364.4070 3-A3 55265KHA0 IO 6.00000% 0.00 4,~~948~~880.9543 0.00 15-AX 55265KHB8 IO 6.00000% 0.00 62,~~888~~057.2811 0.00 15-PO 55265KHC6 PO 0.00000% ~~770~~767,~~363~~269.0028 0.00 32,~~093~~909.7247 4-A1 55265KHD4 SEN 6.50000% ~~151~~149,~~299~~254,~~000~~057.0065 ~~819~~808,~~536~~459.2548 24,~~044~~757,~~942~~492.3560 5-A1 55265KHE2 SEN 4.50000% 64,~~962~~849,~~563~~635.0006 243,~~609~~186.6113 ~~112~~209,~~927~~560.9416 5-A2 55265KHF9 SEN 2.~~25000~~21375% 50,~~526~~438,~~437~~604.0016 9493,~~737~~048.0772 87162,~~832~~991.8423 5-A3 55265KHG7 IO 6.~~25000~~28625% 0.00 ~~263~~264,~~158~~224.5373 0.00 5-A4 55265KHH5 SEN 6.25000% 1,~~980~~861,~~000~~436.0056 109,~~312~~694.5098 ~~118~~224,~~563~~374.4463 5-A5 55265KHJ1 SEN 6.25000% 6,306,000.00 32,843.75 0.00 5-A6 55265KHK8 SEN 6.25000% 909,000.00 4,734.38 0.00 5-A7 55265KHL6 SEN 6.25000% 13,125,000.00 68,359.38 0.00 5-A8 55265KHM4 SEN 3.70000% 1312,~~457~~651,~~639~~788.0053 4139,~~494~~009.3968 ~~805~~1,~~850~~525,026.4764 5-A9 55265KHN2 SEN 13.21429% 3,~~768~~542,~~139~~500.0086 4139,~~494~~009.3968 ~~225~~427,~~638~~007.1447 5-A10 55265KHP7 SEN 10.00000% 2,~~153~~024,~~222~~285.0094 1716,~~943~~869.5205 ~~128~~244,~~936~~004.0624 5-A11 55265KHQ5 SEN 3.~~34000~~37000% 1514,~~781~~836,~~250~~260.0048 4341,~~924~~665.4816 ~~944~~1,~~989~~788,339.5245 5-A12 55265KHR3 SEN 9.~~16000~~13000% 2,~~500~~350,~~000~~298.0069 1917,~~083~~881.3386 ~~149~~283,~~701~~301.3130 5-A13 55265KHS1 SEN 16.~~64285~~53571% 3,~~718~~496,~~750~~069.0030 5148,~~575~~174.5098 ~~222~~421,~~680~~410.7068 5-A14 55265KHT9 SEN 6.25000% 2,844,000.00 14,812.50 0.00 5-A15 55265KHU6 SEN 6.25000% 6,739,000.00 35,098.96 0.00 5-A16 55265KHV4 SEN 6.25000% 2,772,000.00 14,437.50 0.00 5-A17 55265KHW2 SEN 6.25000% 3,645,000.00 18,984.38 0.00 5-A18 55265KHX0 SEQ 6.25000% 2,096,000.00 10,916.67 0.00 5-A19 55265KHY8 SEQ 5.50000% 5049,~~448~~702,~~000~~533.0004 ~~231~~227,~~220~~803.0028 ~~745~~1,~~466~~408,788.9615 5-A20 55265KHZ5 SEQ 2.~~50000~~46375% 16,~~816~~567,~~000~~511.0001 3534,~~033~~015.3317 ~~248~~469,~~488~~596.9905 5-A21 55265KJA8 IO 6.~~00000~~03625% 0.00 8483,~~080~~338.0003 0.00 5-A22 55265KJB6 SEQ 6.25000% 36,232,000.00 188,708.33 0.00 5-A23 55265KJC4 SEQ 6.25000% 7978,~~956~~533,~~000~~729.0078 ~~416~~409,~~437~~029.5084 12,~~422~~687,~~270~~815.2223 5-A24 55265KJD2 SEQ 5.50000% 5251,~~653~~716,~~000~~399.0094 ~~241~~237,~~326~~033.2550 ~~936~~1,~~600~~769,992.0668 5-A25 55265KJE0 SEQ 2.~~40000~~36375% 17,~~551~~238,~~000~~799.0098 3533,~~102~~956.0084 ~~312~~589,~~200~~997.0256 5-A26 55265KJF7 IO 6.~~10000~~13625% 0.00 8988,~~217~~151.5832 0.00 5-A27 55265KJG5 LOCK 6.25000% 52,000,000.00 270,833.33 0.00 30-AX 55265KJH3 IO 6.50000% 0.00 ~~180~~177,~~434~~181.3485 0.00 30-PO 55265KJJ9 PO 0.00000% ~~888~~887,~~195~~318.0056 0.00 ~~876~~929.4430 15-B1 55265KJN0 SUB 6.00000% 2,~~662~~653,~~000~~008.0024 13,~~310~~265.0004 89,~~991~~095.7677 15-B2 55265KJP5 SUB 6.00000% ~~888~~885,000.0050 4,~~440~~425.00 23,~~999~~034.5020 15-B3 55265KJQ3 SUB 6.00000% ~~532~~530,~~000~~203.00 2,~~660~~651.0001 1,~~797~~817.0079 15-B4 55265KJR1 SUB 6.00000% ~~355~~353,~~000~~800.0087 1,~~775~~769.00 1,~~199~~213.1300 15-B5 55265KJS9 SUB 6.00000% ~~355~~353,~~000~~800.0087 1,~~775~~769.00 1,~~199~~213.1300 15-B6 55265KJT7 SUB 6.00000% ~~355~~354,~~621~~420.6138 1,~~778~~772.1110 1,~~201~~215.2312 30-B1 55265KJK6 SUB 6.~~30790~~30791% 10,~~130~~121,~~000~~322.0076 53,~~249~~203.1969 8,~~677~~774.2469 30-B2 55265KJL4 SUB 6.~~30790~~30791% 3,~~376~~373,~~000~~108.0016 17,~~746~~731.2306 2,~~891~~924.8432 30-B3 55265KJM2 SUB 6.~~30790~~30791% 2,~~702~~699,~~000~~685.0050 14,~~203~~191.2915 2,~~314~~340.5049 30-B4 55265KJU4 SUB 6.~~30790~~30791% 1,~~689~~687,~~000~~553.0022 8,~~878~~870.3778 1,~~446~~463.7803 30-B5 55265KJV2 SUB 6.~~30790~~30791% 1,~~014~~013,~~000~~131.0042 5,~~330~~325.1862 ~~868~~878.5834 30-B6 55265KJW0 SUB 6.~~30790~~30791% 1,~~350~~349,~~847~~690.6553 7,~~100~~094.8478 1,~~157~~170.12 Totals 1,~~030~~017,~~382~~073,~~127~~561.2600 5,~~559~~487,~~959~~150.9851 1326,~~308~~843,~~566~~275.2673

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 19,~~927~~427,~~386~~131.3036 ~~172~~599,~~613~~891.7087 0.00 A-R 0.00 0.00 500.5002 0.00 A-LR 0.00 0.00 500.2500 0.00 2-A1 0.00 7067,~~228~~125,~~591~~699.6755 13,~~478~~454,~~158~~035.3308 0.00 3-A1 0.00 ~~230~~225,~~730~~073,~~287~~199.1691 46,~~409~~810,~~562~~738.8470 0.00 3-A2 0.00 2322,~~426~~851,~~071~~706.6090 ~~442~~686,~~754~~614.4463 0.00 3-A3 0.00 0.00 4,~~948~~880.9543 0.00 15-AX 0.00 0.00 62,~~888~~057.2811 0.00 15-PO 0.00 ~~767~~764,~~269~~359.2881 32,~~093~~909.7247 0.00 4-A1 0.00 ~~149~~144,~~254~~496,~~057~~565.6506 25,~~864~~565,~~478~~952.6008 0.00 5-A1 0.00 64,~~849~~640,~~635~~074.0690 ~~356~~452,~~537~~746.5529 0.00 5-A2 0.00 50,~~438~~275,~~604~~612.1693 ~~182~~256,~~569~~039.9195 0.00 5-A3 0.00 0.00 ~~263~~264,~~158~~224.5373 0.00 5-A4 0.00 1,~~861~~637,~~436~~061.5693 ~~128~~234,~~875~~069.9461 0.00 5-A5 0.00 6,306,000.00 32,843.75 0.00 5-A6 0.00 909,000.00 4,734.38 0.00 5-A7 0.00 13,125,000.00 68,359.38 0.00 5-A8 0.00 1211,~~651~~126,~~788~~761.5389 ~~847~~1,~~344~~564,036.8632 0.00 5-A9 0.00 3,~~542~~115,~~500~~493.8639 ~~267~~466,~~132~~017.5315 0.00 5-A10 0.00 21,~~024~~780,~~285~~281.9470 ~~146~~260,~~879~~873.5829 0.00 5-A11 0.00 1413,~~836~~047,~~260~~921.4804 ~~988~~1,~~914~~830,004.0061 0.00 5-A12 0.00 2,~~350~~066,~~298~~997.6939 ~~168~~301,~~784~~183.6416 0.00 5-A13 0.00 3,~~496~~074,~~069~~658.3062 ~~274~~469,~~256~~585.2066 0.00 5-A14 0.00 2,844,000.00 14,812.50 0.00 5-A15 0.00 6,739,000.00 35,098.96 0.00 5-A16 0.00 2,772,000.00 14,437.50 0.00 5-A17 0.00 3,645,000.00 18,984.38 0.00 5-A18 0.00 2,096,000.00 10,916.67 0.00 5-A19 0.00 4948,~~702~~293,~~533~~744.0490 ~~976~~1,~~686~~636,591.9643 0.00 5-A20 0.00 16,~~567~~097,~~511~~914.0197 ~~283~~503,~~522~~611.3222 0.00 5-A21 0.00 0.00 8483,~~080~~338.0003 0.00 5-A22 0.00 36,232,000.00 188,708.33 0.00 5-A23 0.00 7875,~~533~~845,~~729~~914.7855 13,~~838~~096,~~707~~845.7207 0.00 5-A24 0.00 5149,~~716~~946,~~399~~407.9426 12,~~177~~007,~~926~~026.3118 0.00 5-A25 0.00 1716,~~238~~648,~~799~~802.9842 ~~347~~623,~~302~~954.0240 0.00 5-A26 0.00 0.00 8988,~~217~~151.5832 0.00 5-A27 0.00 52,000,000.00 270,833.33 0.00 30-AX 0.00 0.00 ~~180~~177,~~434~~181.3485 0.00 30-PO 0.00 ~~887~~886,~~318~~389.5626 ~~876~~929.4430 0.00 15-B1 0.00 2,~~653~~643,~~008~~912.2448 22,~~301~~360.7681 0.00 15-B2 0.00 ~~885~~881,~~000~~966.5030 7,~~439~~459.5020 0.00 15-B3 0.00 ~~530~~528,~~203~~385.0021 4,~~457~~468.0080 0.00 15-B4 0.00 ~~353~~352,~~800~~587.8788 2,~~974~~982.1300 0.00 15-B5 0.00 ~~353~~352,~~800~~587.8788 2,~~974~~982.1300 0.00 15-B6 0.00 ~~354~~353,~~420~~205.3826 2,~~979~~987.3422 0.00 30-B1 0.00 10,~~121~~112,~~322~~548.7607 61,~~926~~978.4338 0.00 30-B2 0.00 3,~~373~~370,~~108~~183.1684 20,~~638~~655.0738 0.00 30-B3 0.00 2,~~699~~697,~~685~~345.5000 16,~~517~~531.7964 0.00 30-B4 0.00 1,~~687~~686,~~553~~090.2220 10,~~325~~333.1581 0.00 30-B5 0.00 1,~~013~~012,~~131~~253.4208 6,~~198~~203.7696 0.00 30-B6 0.00 1,~~349~~348,~~690~~520.5341 8,~~257~~264.9690 0.00 Totals 0.00 1990,~~017~~230,~~073,561~~285.0035 1832,~~868~~330,~~526~~426.24 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 20,000,000.00 2019,~~000~~927,~~000~~386.0030 66,~~488~~968.3557 6433,~~125~~286.3537 0.00 0.00 A-R 50.00 500.00 450.7800 40.2200 0.00 0.00 A-LR 50.00 500.00 450.7800 40.2200 0.00 0.00 2-A1 71,350,000.00 7170,~~350~~228,~~000~~591.0067 239,~~390~~643.4674 ~~882~~2,~~017~~863,248.8738 0.00 0.00 3-A1 233,970,000.00 ~~233~~230,~~970~~730,~~000~~287.0016 ~~798~~797,~~983~~562.6538 24,~~440~~859,~~729~~524.1987 0.00 0.00 3-A2 23,755,000.00 23,~~755~~426,~~000~~071.0060 8180,~~120~~976.9060 ~~247~~493,~~807~~388.5110 0.00 0.00 3-A3 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-PO 770,363.00 ~~770~~767,~~363~~269.0028 2,~~710~~726.8049 ~~382~~182.9398 0.00 0.00 4-A1 151,299,000.00 ~~151~~149,~~299~~254,~~000~~057.0065 ~~129~~128,~~024~~287.8459 14,~~915~~629,~~917~~205.5101 0.00 0.00 5-A1 64,962,563.00 64,~~962~~849,~~563~~635.0006 7,~~538~~405.6707 ~~105~~202,~~389~~155.2709 0.00 0.00 5-A2 50,526,437.00 50,~~526~~438,~~437~~604.0016 5,~~863~~759.4150 81157,~~969~~231.4373 0.00 0.00 5-A3 0.00 0.00 0.00 0.00 0.00 0.00 5-A4 1,980,000.00 1,~~980~~861,~~000~~436.0056 7,~~914~~928.8856 ~~110~~216,~~648~~446.5607 0.00 0.00 5-A5 6,306,000.00 6,306,000.00 0.00 0.00 0.00 0.00 5-A6 909,000.00 909,000.00 0.00 0.00 0.00 0.00 5-A7 13,125,000.00 13,125,000.00 0.00 0.00 0.00 0.00 5-A8 13,457,639.00 1312,~~457~~651,~~639~~788.0053 53,~~795~~888.7472 ~~752~~1,~~054~~471,137.7492 0.00 0.00 5-A9 3,768,139.00 3,~~768~~542,~~139~~500.0086 15,~~062~~088.8184 ~~210~~411,~~575~~918.3363 0.00 0.00 5-A10 2,153,222.00 2,~~153~~024,~~222~~285.0094 8,~~607~~622.3219 ~~120~~235,~~328~~382.7404 0.00 0.00 5-A11 15,781,250.00 1514,~~781~~836,~~250~~260.0048 63,~~084~~193.1721 ~~881~~1,~~905~~725,146.3524 0.00 0.00 5-A12 2,500,000.00 2,~~500~~350,~~000~~298.0069 910,~~993~~010.5381 ~~139~~273,~~707~~290.7849 0.00 0.00 5-A13 3,718,750.00 3,~~718~~496,~~750~~069.0030 14,~~865~~891.3807 ~~207~~406,~~815~~519.3261 0.00 0.00 5-A14 2,844,000.00 2,844,000.00 0.00 0.00 0.00 0.00 5-A15 6,739,000.00 6,739,000.00 0.00 0.00 0.00 0.00 5-A16 2,772,000.00 2,772,000.00 0.00 0.00 0.00 0.00 5-A17 3,645,000.00 3,645,000.00 0.00 0.00 0.00 0.00 5-A18 2,096,000.00 2,096,000.00 0.00 0.00 0.00 0.00 5-A19 50,448,000.00 5049,~~448~~702,~~000~~533.0004 49,~~764~~781.7529 ~~695~~1,~~702~~359,006.2186 0.00 0.00 5-A20 16,816,000.00 16,~~816~~567,~~000~~511.0001 16,~~588~~593.2576 ~~231~~453,~~900~~002.7429 0.00 0.00 5-A21 0.00 0.00 0.00 0.00 0.00 0.00 5-A22 36,232,000.00 36,232,000.00 0.00 0.00 0.00 0.00 5-A23 79,956,000.00 7978,~~956~~533,~~000~~729.0078 94,~~945~~977.7531 12,~~327~~592,~~324~~837.4792 0.00 0.00 5-A24 52,653,000.00 5251,~~653~~716,~~000~~399.0094 62,~~524~~544.1290 ~~874~~1,~~075~~707,447.9378 0.00 0.00 5-A25 17,551,000.00 17,~~551~~238,~~000~~799.0098 20,~~841~~848.3730 ~~291~~569,~~358~~149.6426 0.00 0.00 5-A26 0.00 0.00 0.00 0.00 0.00 0.00 5-A27 52,000,000.00 52,000,000.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-PO 888,195.00 ~~888~~887,~~195~~318.0056 ~~826~~831.5323 4998.9108 0.00 0.00 15-B1 2,662,000.00 2,~~662~~653,~~000~~008.0024 89,~~991~~095.7677 0.00 0.00 0.00 15-B2 888,000.00 ~~888~~885,000.0050 23,~~999~~034.5020 0.00 0.00 0.00 15-B3 532,000.00 ~~532~~530,~~000~~203.00 1,~~797~~817.0079 0.00 0.00 0.00 15-B4 355,000.00 ~~355~~353,~~000~~800.0087 1,~~199~~213.1300 0.00 0.00 0.00 15-B5 355,000.00 ~~355~~353,~~000~~800.0087 1,~~199~~213.1300 0.00 0.00 0.00 15-B6 355,621.61 ~~355~~354,~~621~~420.6138 1,~~201~~215.2312 0.00 0.00 0.00 30-B1 10,130,000.00 10,~~130~~121,~~000~~322.0076 8,~~677~~774.2469 0.00 0.00 0.00 30-B2 3,376,000.00 3,~~376~~373,~~000~~108.0016 2,~~891~~924.8432 0.00 0.00 0.00 30-B3 2,702,000.00 2,~~702~~699,~~000~~685.0050 2,~~314~~340.5049 0.00 0.00 0.00 30-B4 1,689,000.00 1,~~689~~687,~~000~~553.0022 1,~~446~~463.7803 0.00 0.00 0.00 30-B5 1,014,000.00 1,~~014~~013,~~000~~131.0042 ~~868~~878.5834 0.00 0.00 0.00 30-B6 1,350,847.65 1,~~350~~349,~~847~~690.6553 1,~~157~~170.12 0.00 0.00 0.00 Totals 1,030,382,127.26 1,~~030~~017,~~382~~073,~~127~~561.2600 1,~~784~~783,~~771~~670.0500 1125,~~523~~059,~~795~~605.2272 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 72500,~~613~~254.7094 19,~~927~~427,~~386~~131.3036 0.~~99636932~~97135657 72500,~~613~~254.7094 A-R 500.00 0.00 0.00000000 500.00 A-LR 500.00 0.00 0.00000000 500.00 2-A1 13,~~121~~102,~~408~~892.3312 7067,~~228~~125,~~591~~699.6755 0.~~98428299~~94079467 13,~~121~~102,~~408~~892.3312 3-A1 35,~~239~~657,~~712~~087.8426 ~~230~~225,~~730~~073,~~287~~199.1691 0.~~98615330~~96197461 35,~~239~~657,~~712~~087.8426 3-A2 ~~328~~574,~~928~~364.4070 2322,~~426~~851,~~071~~706.6090 0.~~98615330~~96197461 ~~328~~574,~~928~~364.4070 3-A3 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 15-PO 32,~~093~~909.7247 ~~767~~764,~~269~~359.2881 0.~~99598408~~99220732 32,~~093~~909.7247 4-A1 24,~~044~~757,~~942~~492.3560 ~~149~~144,~~254~~496,~~057~~565.6506 0.~~98648410~~95503979 24,~~044~~757,~~942~~492.3560 5-A1 ~~112~~209,~~927~~560.9416 64,~~849~~640,~~635~~074.0690 0.~~99826165~~99503579 ~~112~~209,~~927~~560.9416 5-A2 87162,~~832~~991.8423 50,~~438~~275,~~604~~612.1693 0.~~99826165~~99503579 87162,~~832~~991.8423 5-A3 0.00 0.00 0.00000000 0.00 5-A4 ~~118~~224,~~563~~374.4463 1,~~861~~637,~~436~~061.5693 0.~~94011947~~82679895 ~~118~~224,~~563~~374.4463 5-A5 0.00 6,306,000.00 1.00000000 0.00 5-A6 0.00 909,000.00 1.00000000 0.00 5-A7 0.00 13,125,000.00 1.00000000 0.00 5-A8 ~~805~~1,~~850~~525,026.4764 1211,~~651~~126,~~788~~761.5389 0.~~94011948~~82679896 ~~805~~1,~~850~~525,026.4764 5-A9 ~~225~~427,~~638~~007.1447 3,~~542~~115,~~500~~493.8639 0.~~94011948~~82679896 ~~225~~427,~~638~~007.1447 5-A10 ~~128~~244,~~936~~004.0624 21,~~024~~780,~~285~~281.9470 0.~~94011948~~82679896 ~~128~~244,~~936~~004.0624 5-A11 ~~944~~1,~~989~~788,339.5245 1413,~~836~~047,~~260~~921.4804 0.~~94011948~~82679896 ~~944~~1,~~989~~788,339.5245 5-A12 ~~149~~283,~~701~~301.3130 2,~~350~~066,~~298~~997.6939 0.~~94011948~~82679896 ~~149~~283,~~701~~301.3130 5-A13 ~~222~~421,~~680~~410.7068 3,~~496~~074,~~069~~658.3062 0.~~94011948~~82679896 ~~222~~421,~~680~~410.7068 5-A14 0.00 2,844,000.00 1.00000000 0.00 5-A15 0.00 6,739,000.00 1.00000000 0.00 5-A16 0.00 2,772,000.00 1.00000000 0.00 5-A17 0.00 3,645,000.00 1.00000000 0.00 5-A18 0.00 2,096,000.00 1.00000000 0.00 5-A19 ~~745~~1,~~466~~408,788.9615 4948,~~702~~293,~~533~~744.0490 0.~~98522306~~95729751 ~~745~~1,~~466~~408,788.9615 5-A20 ~~248~~469,~~488~~596.9905 16,~~567~~097,~~511~~914.0197 0.~~98522306~~95729751 ~~248~~469,~~488~~596.9905 5-A21 0.00 0.00 0.00000000 0.00 5-A22 0.00 36,232,000.00 1.00000000 0.00 5-A23 12,~~422~~687,~~270~~815.2223 7875,~~533~~845,~~729~~914.7855 0.~~98221184~~94859566 12,~~422~~687,~~270~~815.2223 5-A24 ~~936~~1,~~600~~769,992.0668 5149,~~716~~946,~~399~~407.9426 0.~~98221184~~94859566 ~~936~~1,~~600~~769,992.0668 5-A25 ~~312~~589,~~200~~997.0256 1716,~~238~~648,~~799~~802.9842 0.~~98221184~~94859566 ~~312~~589,~~200~~997.0256 5-A26 0.00 0.00 0.00000000 0.00 5-A27 0.00 52,000,000.00 1.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 30-PO ~~876~~929.4430 ~~887~~886,~~318~~389.5626 0.~~99901323~~99796696 ~~876~~929.4430 15-B1 89,~~991~~095.7677 2,~~653~~643,~~008~~912.2448 0.~~99662218~~99320529 89,~~991~~095.7677 15-B2 23,~~999~~034.5020 ~~885~~881,~~000~~966.5030 0.~~99662218~~99320529 23,~~999~~034.5020 15-B3 1,~~797~~817.0079 ~~530~~528,~~203~~385.0021 0.~~99662218~~99320528 1,~~797~~817.0079 15-B4 1,~~199~~213.1300 ~~353~~352,~~800~~587.8788 0.~~99662217~~99320530 1,~~199~~213.1300 15-B5 1,~~199~~213.1300 ~~353~~352,~~800~~587.8788 0.~~99662217~~99320530 1,~~199~~213.1300 15-B6 1,~~201~~215.2312 ~~354~~353,~~420~~205.3826 0.~~99662217~~99320528 1,~~201~~215.2312 30-B1 8,~~677~~774.2469 10,~~121~~112,~~322~~548.7607 0.~~99914341~~99827720 8,~~677~~774.2469 30-B2 2,~~891~~924.8432 3,~~373~~370,~~108~~183.1684 0.~~99914341~~99827720 2,~~891~~924.8432 30-B3 2,~~314~~340.5049 2,~~699~~697,~~685~~345.5000 0.~~99914341~~99827720 2,~~314~~340.5049 30-B4 1,~~446~~463.7803 1,~~687~~686,~~553~~090.2220 0.~~99914341~~99827721 1,~~446~~463.7803 30-B5 ~~868~~878.5834 1,~~013~~012,~~131~~253.4208 0.~~99914341~~99827720 ~~868~~878.5834 30-B6 1,~~157~~170.12 1,~~349~~348,~~690~~520.5341 0.~~99914341~~99827720 1,~~157~~170.12 Totals 1326,~~308~~843,~~566~~275.2673 1990,~~017~~230,~~073,561~~285.0035 0.~~98708385~~96103209 1326,~~308~~843,~~566~~275.2673

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 20,000,000.00 ~~1000~~996.~~00000000~~36931500 3.~~32441750~~34842850 021.~~30626750~~66431850 0.00000000 A-R 50.00 ~~1000~~0.00000000 ~~915~~0.~~60000000~~00000000 840.~~40000000~~00000000 0.00000000 A-LR 50.00 ~~1000~~0.00000000 ~~915~~0.~~60000000~~00000000 840.~~40000000~~00000000 0.00000000 2-A1 71,350,000.00 ~~1000~~984.~~00000000~~28299467 3.~~35515711~~35870694 1240.~~36184821~~12961990 0.00000000 3-A1 233,970,000.00 ~~1000~~986.~~00000000~~15329812 3.~~41489785~~40882327 1020.~~43180403~~76986310 0.00000000 3-A2 23,755,000.00 ~~1000~~986.~~00000000~~15329825 3.~~41489792~~40882341 1020.~~43180425~~76986319 0.00000000 3-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 770,363.00 ~~1000~~995.~~00000000~~98407504 3.~~51886059~~53922761 0.~~49707735~~23752439 0.00000000 4-A1 151,299,000.00 ~~1000~~986.~~00000000~~48409871 0.~~85278052~~84790772 1230.~~66312077~~59640189 0.00000000 5-A1 64,962,563.00 ~~1000~~998.~~00000000~~26164587 0.~~11604638~~11398981 13.~~62230776~~11187060 0.00000000 5-A2 50,526,437.00 ~~1000~~998.~~00000000~~26164588 0.~~11604638~~11398983 13.~~62230774~~11187052 0.00000000 5-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 1,980,000.00 ~~1000~~940.~~00000000~~11947475 34.~~99741414~~00432323 55109.~~88311111~~31619697 0.00000000 5-A5 6,306,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A6 909,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A7 13,125,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A8 13,457,639.00 ~~1000~~940.~~00000000~~11947638 34.~~99741292~~00432201 55109.~~88311144~~31619729 0.00000000 5-A9 3,768,139.00 ~~1000~~940.~~00000000~~11947542 34.~~99741358~~00432150 55109.~~88311100~~31619826 0.00000000 5-A10 2,153,222.00 ~~1000~~940.~~00000000~~11947677 34.~~99741411~~00432004 55109.~~88310913~~31619684 0.00000000 5-A11 15,781,250.00 ~~1000~~940.~~00000000~~11947596 34.~~99741275~~00432222 55109.~~88311129~~31619739 0.00000000 5-A12 2,500,000.00 ~~1000~~940.~~00000000~~11947600 34.~~99741200~~00432400 55109.~~88311200~~31619600 0.00000000 5-A13 3,718,750.00 ~~1000~~940.~~00000000~~11947563 34.~~99741311~~00432134 55109.~~88311126~~31619765 0.00000000 5-A14 2,844,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A15 6,739,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A16 2,772,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A17 3,645,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A18 2,096,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A19 50,448,000.00 ~~1000~~985.~~00000000~~22306216 0.~~98645635~~98678421 1326.~~79048149~~93876586 0.00000000 5-A20 16,816,000.00 ~~1000~~985.~~00000000~~22306196 0.~~98645635~~98678402 1326.~~79048168~~93876606 0.00000000 5-A21 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A22 36,232,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A23 79,956,000.00 ~~1000~~982.~~00000000~~21183876 1.~~18747499~~18786970 1632.~~60068625~~42830957 0.00000000 5-A24 52,653,000.00 ~~1000~~982.~~00000000~~21183864 1.~~18747498~~18786964 1632.~~60068619~~42830950 0.00000000 5-A25 17,551,000.00 ~~1000~~982.~~00000000~~21183864 1.~~18747479~~18786964 1632.~~60068600~~42830950 0.00000000 5-A26 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A27 52,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 888,195.00 ~~1000~~999.~~00000000~~01323471 0.~~93057268~~93586431 0.~~05619262~~11042620 0.00000000 15-B1 2,662,000.00 ~~1000~~996.~~00000000~~62217881 3.~~37782119~~41689331 0.00000000 0.00000000 15-B2 888,000.00 ~~1000~~996.~~00000000~~62218468 3.~~37781532~~41689189 0.00000000 0.00000000 15-B3 532,000.00 ~~1000~~996.~~00000000~~62218045 3.~~37781955~~41689850 0.00000000 0.00000000 15-B4 355,000.00 ~~1000~~996.~~00000000~~62216901 3.~~37783099~~41690141 0.00000000 0.00000000 15-B5 355,000.00 ~~1000~~996.~~00000000~~62216901 3.~~37783099~~41690141 0.00000000 0.00000000 15-B6 355,621.61 ~~1000~~996.~~00000000~~62216815 3.~~37783185~~41689022 0.00000000 0.00000000 30-B1 10,130,000.00 ~~1000~~999.~~00000000~~14341165 0.~~85658835~~86620829 0.00000000 0.00000000 30-B2 3,376,000.00 ~~1000~~999.~~00000000~~14341232 0.~~85658768~~86620853 0.00000000 0.00000000 30-B3 2,702,000.00 ~~1000~~999.~~00000000~~14341229 0.~~85658771~~86620651 0.00000000 0.00000000 30-B4 1,689,000.00 ~~1000~~999.~~00000000~~14341030 0.~~85658970~~86621078 0.00000000 0.00000000 30-B5 1,014,000.00 ~~1000~~999.~~00000000~~14341223 0.~~85658777~~86621302 0.00000000 0.00000000 30-B6 1,350,847.65 ~~1000~~999.~~00000000~~14341192 0.~~85658808~~86621167 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 325.~~63068500~~01274700 ~~996~~971.~~36931500~~35656800 0.~~99636932~~97135657 325.~~63068500~~01274700 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 2-A1 0.00000000 1543.~~71700533~~48832684 ~~984~~940.~~28299467~~79466783 0.~~98428299~~94079467 1543.~~71700533~~48832684 3-A1 0.00000000 1324.~~84670188~~17868641 ~~986~~961.~~15329812~~97461175 0.~~98615330~~96197461 1324.~~84670188~~17868641 3-A2 0.00000000 1324.~~84670175~~17868659 ~~986~~961.~~15329825~~97461166 0.~~98615330~~96197461 1324.~~84670175~~17868659 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-PO 0.00000000 43.~~01592496~~77675200 ~~995~~992.~~98407504~~20732304 0.~~99598408~~99220732 43.~~01592496~~77675200 4-A1 0.00000000 1331.~~51590129~~44430961 ~~986~~955.~~48409871~~03978916 0.~~98648410~~95503979 1331.~~51590129~~44430961 5-A1 0.00000000 13.~~73835413~~22586041 ~~998~~995.~~26164587~~03578546 0.~~99826165~~99503579 13.~~73835413~~22586041 5-A2 0.00000000 13.~~73835412~~22586036 ~~998~~995.~~26164588~~03578552 0.~~99826165~~99503579 13.~~73835412~~22586036 5-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 0.00000000 59113.~~88052525~~32052020 ~~940~~826.~~11947475~~79895455 0.~~94011947~~82679895 59113.~~88052525~~32052020 5-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A8 0.00000000 59113.~~88052362~~32051930 ~~940~~826.~~11947638~~79895708 0.~~94011948~~82679896 59113.~~88052362~~32051930 5-A9 0.00000000 59113.~~88052458~~32051976 ~~940~~826.~~11947542~~79895566 0.~~94011948~~82679896 59113.~~88052458~~32051976 5-A10 0.00000000 59113.~~88052323~~32052153 ~~940~~826.~~11947677~~79895524 0.~~94011948~~82679896 59113.~~88052323~~32052153 5-A11 0.00000000 59113.~~88052404~~32051960 ~~940~~826.~~11947596~~79895699 0.~~94011948~~82679896 59113.~~88052404~~32051960 5-A12 0.00000000 59113.~~88052400~~32052000 ~~940~~826.~~11947600~~79895600 0.~~94011948~~82679896 59113.~~88052400~~32052000 5-A13 0.00000000 59113.~~88052437~~32051899 ~~940~~826.~~11947563~~79895664 0.~~94011948~~82679896 59113.~~88052437~~32051899 5-A14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A19 0.00000000 1427.~~77693784~~92555007 ~~985~~957.~~22306216~~29751229 0.~~98522306~~95729751 1427.~~77693784~~92555007 5-A20 0.00000000 1427.~~77693804~~92555007 ~~985~~957.~~22306196~~29751249 0.~~98522306~~95729751 1427.~~77693804~~92555007 5-A21 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A23 0.00000000 1733.~~78816124~~61617927 ~~982~~948.~~21183876~~59565949 0.~~98221184~~94859566 1733.~~78816124~~61617927 5-A24 0.00000000 1733.~~78816136~~61617914 ~~982~~948.~~21183864~~59565951 0.~~98221184~~94859566 1733.~~78816136~~61617914 5-A25 0.00000000 1733.~~78816136~~61617914 ~~982~~948.~~21183864~~59565951 0.~~98221184~~94859566 1733.~~78816136~~61617914 5-A26 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A27 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-PO 0.00000000 01.~~98676529~~04627925 ~~999~~997.~~01323471~~96695545 0.~~99901323~~99796696 01.~~98676529~~04627925 15-B1 0.00000000 3.~~37782119~~41689331 ~~996~~993.~~62217881~~20528926 0.~~99662218~~99320529 3.~~37782119~~41689331 15-B2 0.00000000 3.~~37781532~~41689189 ~~996~~993.~~62218468~~20529279 0.~~99662218~~99320529 3.~~37781532~~41689189 15-B3 0.00000000 3.~~37781955~~41689850 ~~996~~993.~~62218045~~20528195 0.~~99662218~~99320528 3.~~37781955~~41689850 15-B4 0.00000000 3.~~37783099~~41690141 ~~996~~993.~~62216901~~20529577 0.~~99662217~~99320530 3.~~37783099~~41690141 15-B5 0.00000000 3.~~37783099~~41690141 ~~996~~993.~~62216901~~20529577 0.~~99662217~~99320530 3.~~37783099~~41690141 15-B6 0.00000000 3.~~37783185~~41689022 ~~996~~993.~~62216815~~20527794 0.~~99662217~~99320528 3.~~37783185~~41689022 30-B1 0.00000000 0.~~85658835~~86620829 ~~999~~998.~~14341165~~27720336 0.~~99914341~~99827720 0.~~85658835~~86620829 30-B2 0.00000000 0.~~85658768~~86620853 ~~999~~998.~~14341232~~27720379 0.~~99914341~~99827720 0.~~85658768~~86620853 30-B3 0.00000000 0.~~85658771~~86620651 ~~999~~998.~~14341229~~27720207 0.~~99914341~~99827720 0.~~85658771~~86620651 30-B4 0.00000000 0.~~85658970~~86621078 ~~999~~998.~~14341030~~27720545 0.~~99914341~~99827721 0.~~85658970~~86621078 30-B5 0.00000000 0.~~85658777~~86621302 ~~999~~998.~~14341223~~27719921 0.~~99914341~~99827720 0.~~85658777~~86621302 30-B6 0.00000000 0.~~85658808~~86621167 ~~999~~998.~~14341192~~27720025 0.~~99914341~~99827720 0.~~85658808~~86621167 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 20,000,000.00 6.00000% 2019,~~000~~927,~~000~~386.0030 ~~100~~99,~~000~~636.0093 0.00 0.00 A-R 50.00 6.00000% 500.00 0.2500 0.00 0.00 A-LR 50.00 6.00000% 500.00 0.2500 0.00 0.00 2-A1 71,350,000.00 6.00000% 7170,~~350~~228,~~000~~591.0067 ~~356~~351,~~750~~142.0096 0.00 0.00 3-A1 233,970,000.00 6.00000% ~~233~~230,~~970~~730,~~000~~287.0016 1,~~169~~153,~~850~~651.0044 0.00 0.00 3-A2 23,755,000.00 5.75000% 23,~~755~~426,~~000~~071.0060 ~~113~~112,~~826~~249.0493 0.00 0.00 3-A3 0.00 6.00000% ~~989~~976,~~791~~086.0032 4,~~948~~880.9543 0.00 0.00 15-AX 0.00 6.00000% 12,~~577~~411,~~655~~422.4198 62,~~888~~057.2811 0.00 0.00 15-PO 770,363.00 0.00000% ~~770~~767,~~363~~269.0028 0.00 0.00 0.00 4-A1 151,299,000.00 6.50000% ~~151~~149,~~299~~254,~~000~~057.0065 ~~819~~808,~~536~~459.2548 0.00 0.00 5-A1 64,962,563.00 4.50000% 64,~~962~~849,~~563~~635.0006 243,~~609~~186.6113 0.00 0.00 5-A2 50,526,437.00 2.~~25000~~21375% 50,~~526~~438,~~437~~604.0016 9493,~~737~~048.0772 0.00 0.00 5-A3 0.00 6.~~25000~~28625% 50,~~526~~438,~~437~~604.0016 ~~263~~264,~~158~~224.5373 0.00 0.00 5-A4 1,980,000.00 6.25000% 1,~~980~~861,~~000~~436.0056 109,~~312~~694.5098 0.00 0.00 5-A5 6,306,000.00 6.25000% 6,306,000.00 32,843.75 0.00 0.00 5-A6 909,000.00 6.25000% 909,000.00 4,734.38 0.00 0.00 5-A7 13,125,000.00 6.25000% 13,125,000.00 68,359.38 0.00 0.00 5-A8 13,457,639.00 3.70000% 1312,~~457~~651,~~639~~788.0053 4139,~~494~~009.3968 0.00 0.00 5-A9 3,768,139.00 13.21429% 3,~~768~~542,~~139~~500.0086 4139,~~494~~009.3968 0.00 0.00 5-A10 2,153,222.00 10.00000% 2,~~153~~024,~~222~~285.0094 1716,~~943~~869.5205 0.00 0.00 5-A11 15,781,250.00 3.~~34000~~37000% 1514,~~781~~836,~~250~~260.0048 4341,~~924~~665.4816 0.00 0.00 5-A12 2,500,000.00 9.~~16000~~13000% 2,~~500~~350,~~000~~298.0069 1917,~~083~~881.3386 0.00 0.00 5-A13 3,718,750.00 16.~~64285~~53571% 3,~~718~~496,~~750~~069.0030 5148,~~575~~174.5098 0.00 0.00 5-A14 2,844,000.00 6.25000% 2,844,000.00 14,812.50 0.00 0.00 5-A15 6,739,000.00 6.25000% 6,739,000.00 35,098.96 0.00 0.00 5-A16 2,772,000.00 6.25000% 2,772,000.00 14,437.50 0.00 0.00 5-A17 3,645,000.00 6.25000% 3,645,000.00 18,984.38 0.00 0.00 5-A18 2,096,000.00 6.25000% 2,096,000.00 10,916.67 0.00 0.00 5-A19 50,448,000.00 5.50000% 5049,~~448~~702,~~000~~533.0004 ~~231~~227,~~220~~803.0028 0.00 0.00 5-A20 16,816,000.00 2.~~50000~~46375% 16,~~816~~567,~~000~~511.0001 3534,~~033~~015.3317 0.00 0.00 5-A21 0.00 6.~~00000~~03625% 16,~~816~~567,~~000~~511.0001 8483,~~080~~338.0003 0.00 0.00 5-A22 36,232,000.00 6.25000% 36,232,000.00 188,708.33 0.00 0.00 5-A23 79,956,000.00 6.25000% 7978,~~956~~533,~~000~~729.0078 ~~416~~409,~~437~~029.5084 0.00 0.00 5-A24 52,653,000.00 5.50000% 5251,~~653~~716,~~000~~399.0094 ~~241~~237,~~326~~033.2550 0.00 0.00 5-A25 17,551,000.00 2.~~40000~~36375% 17,~~551~~238,~~000~~799.0098 3533,~~102~~956.0084 0.00 0.00 5-A26 0.00 6.~~10000~~13625% 17,~~551~~238,~~000~~799.0098 8988,~~217~~151.5832 0.00 0.00 5-A27 52,000,000.00 6.25000% 52,000,000.00 270,833.33 0.00 0.00 30-AX 0.00 6.50000% 3332,~~310~~710,~~954~~494.51 ~~180~~177,~~434~~181.3485 0.00 0.00 30-PO 888,195.00 0.00000% ~~888~~887,~~195~~318.0056 0.00 0.00 0.00 15-B1 2,662,000.00 6.00000% 2,~~662~~653,~~000~~008.0024 13,~~310~~265.0004 0.00 0.00 15-B2 888,000.00 6.00000% ~~888~~885,000.0050 4,~~440~~425.00 0.00 0.00 15-B3 532,000.00 6.00000% ~~532~~530,~~000~~203.00 2,~~660~~651.0001 0.00 0.00 15-B4 355,000.00 6.00000% ~~355~~353,~~000~~800.0087 1,~~775~~769.00 0.00 0.00 15-B5 355,000.00 6.00000% ~~355~~353,~~000~~800.0087 1,~~775~~769.00 0.00 0.00 15-B6 355,621.61 6.00000% ~~355~~354,~~621~~420.6138 1,~~778~~772.1110 0.00 0.00 30-B1 10,130,000.00 6.~~30790~~30791% 10,~~130~~121,~~000~~322.0076 53,~~249~~203.1969 0.00 0.00 30-B2 3,376,000.00 6.~~30790~~30791% 3,~~376~~373,~~000~~108.0016 17,~~746~~731.2306 0.00 0.00 30-B3 2,702,000.00 6.~~30790~~30791% 2,~~702~~699,~~000~~685.0050 14,~~203~~191.2915 0.00 0.00 30-B4 1,689,000.00 6.~~30790~~30791% 1,~~689~~687,~~000~~553.0022 8,~~878~~870.3778 0.00 0.00 30-B5 1,014,000.00 6.~~30790~~30791% 1,~~014~~013,~~000~~131.0042 5,~~330~~325.1862 0.00 0.00 30-B6 1,350,847.65 6.~~30790~~30791% 1,~~350~~349,~~847~~690.6553 7,~~100~~094.8478 0.00 0.00 Totals 1,030,382,127.26 5,~~559~~487,~~959~~150.7349 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 0.00 0.00 ~~100~~99,~~000~~636.0093 0.00 19,~~927~~427,~~386~~131.3036 A-R 0.00 0.00 0.5002 0.00 0.00 A-LR 0.00 0.00 0.2500 0.00 0.00 2-A1 0.00 0.00 ~~356~~351,~~750~~142.0096 0.00 7067,~~228~~125,~~591~~699.6755 3-A1 0.00 0.00 1,~~169~~153,~~850~~651.0044 0.00 ~~230~~225,~~730~~073,~~287~~199.1691 3-A2 0.00 0.00 ~~113~~112,~~826~~249.0493 0.00 2322,~~426~~851,~~071~~706.6090 3-A3 0.00 0.00 4,~~948~~880.9543 0.00 ~~976~~952,~~086~~154.3245 15-AX 0.00 0.00 62,~~888~~057.2811 0.00 1211,~~405~~978,~~285~~377.3913 15-PO 0.00 0.00 0.00 0.00 ~~767~~764,~~269~~359.2881 4-A1 0.00 0.00 ~~819~~808,~~536~~459.2548 0.00 ~~149~~144,~~254~~496,~~057~~565.6506 5-A1 0.00 0.00 243,~~609~~186.6113 0.00 64,~~849~~640,~~635~~074.0690 5-A2 0.00 0.00 9493,~~737~~048.0772 0.00 50,~~438~~275,~~604~~612.1693 5-A3 0.00 0.00 ~~263~~264,~~158~~224.5373 0.00 50,~~438~~275,~~604~~612.1693 5-A4 0.00 0.00 109,~~312~~694.5098 0.00 1,~~861~~637,~~436~~061.5693 5-A5 0.00 0.00 32,843.75 0.00 6,306,000.00 5-A6 0.00 0.00 4,734.38 0.00 909,000.00 5-A7 0.00 0.00 68,359.38 0.00 13,125,000.00 5-A8 0.00 0.00 4139,~~494~~009.3968 0.00 1211,~~651~~126,~~788~~761.5389 5-A9 0.00 0.00 4139,~~494~~009.3968 0.00 3,~~542~~115,~~500~~493.8639 5-A10 0.00 0.00 1716,~~943~~869.5205 0.00 21,~~024~~780,~~285~~281.9470 5-A11 0.00 0.00 4341,~~924~~665.4816 0.00 1413,~~836~~047,~~260~~921.4804 5-A12 0.00 0.00 1917,~~083~~881.3386 0.00 2,~~350~~066,~~298~~997.6939 5-A13 0.00 0.00 5148,~~575~~174.5098 0.00 3,~~496~~074,~~069~~658.3062 5-A14 0.00 0.00 14,812.50 0.00 2,844,000.00 5-A15 0.00 0.00 35,098.96 0.00 6,739,000.00 5-A16 0.00 0.00 14,437.50 0.00 2,772,000.00 5-A17 0.00 0.00 18,984.38 0.00 3,645,000.00 5-A18 0.00 0.00 10,916.67 0.00 2,096,000.00 5-A19 0.00 0.00 ~~231~~227,~~220~~803.0028 0.00 4948,~~702~~293,~~533~~744.0490 5-A20 0.00 0.00 3534,~~033~~015.3317 0.00 16,~~567~~097,~~511~~914.0197 5-A21 0.00 0.00 8483,~~080~~338.0003 0.00 16,~~567~~097,~~511~~914.0197 5-A22 0.00 0.00 188,708.33 0.00 36,232,000.00 5-A23 0.00 0.00 ~~416~~409,~~437~~029.5084 0.00 7875,~~533~~845,~~729~~914.7855 5-A24 0.00 0.00 ~~241~~237,~~326~~033.2550 0.00 5149,~~716~~946,~~399~~407.9426 5-A25 0.00 0.00 3533,~~102~~956.0084 0.00 1716,~~238~~648,~~799~~802.9842 5-A26 0.00 0.00 8988,~~217~~151.5832 0.00 1716,~~238~~648,~~799~~802.9842 5-A27 0.00 0.00 270,833.33 0.00 52,000,000.00 30-AX 0.00 0.00 ~~180~~177,~~434~~181.3485 0.00 3231,~~666~~692,~~359~~964.8953 30-PO 0.00 0.00 0.00 0.00 ~~887~~886,~~318~~389.5626 15-B1 0.00 0.00 13,~~310~~265.0004 0.00 2,~~653~~643,~~008~~912.2448 15-B2 0.00 0.00 4,~~440~~425.00 0.00 ~~885~~881,~~000~~966.5030 15-B3 0.00 0.00 2,~~660~~651.0001 0.00 ~~530~~528,~~203~~385.0021 15-B4 0.00 0.00 1,~~775~~769.00 0.00 ~~353~~352,~~800~~587.8788 15-B5 0.00 0.00 1,~~775~~769.00 0.00 ~~353~~352,~~800~~587.8788 15-B6 0.00 0.00 1,~~778~~772.1110 0.00 ~~354~~353,~~420~~205.3826 30-B1 0.00 0.00 53,~~249~~203.1969 0.00 10,~~121~~112,~~322~~548.7607 30-B2 0.00 0.00 17,~~746~~731.2306 0.00 3,~~373~~370,~~108~~183.1684 30-B3 0.00 0.00 14,~~203~~191.2915 0.00 2,~~699~~697,~~685~~345.5000 30-B4 0.00 0.00 8,~~878~~870.3778 0.00 1,~~687~~686,~~553~~090.2220 30-B5 0.00 0.00 5,~~330~~325.1862 0.00 1,~~013~~012,~~131~~253.4208 30-B6 0.00 0.00 7,~~100~~094.8478 0.00 1,~~349~~348,~~690~~520.5341 Totals 0.00 0.00 5,~~559~~487,~~959~~150.9851 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 20,000,000.00 6.00000% ~~1000~~996.~~00000000~~36931500 54.~~00000000~~98184650 0.00000000 0.00000000 A-R 50.00 6.00000% ~~1000~~0.00000000 50.00000000 0.00000000 0.00000000 A-LR 50.00 6.00000% ~~1000~~0.00000000 50.00000000 0.00000000 0.00000000 2-A1 71,350,000.00 6.00000% ~~1000~~984.~~00000000~~28299467 54.~~00000000~~92141500 0.00000000 0.00000000 3-A1 233,970,000.00 6.00000% ~~1000~~986.~~00000000~~15329812 54.~~00000000~~93076651 0.00000000 0.00000000 3-A2 23,755,000.00 5.75000% ~~1000~~986.~~00000000~~15329825 4.~~79166660~~72531804 0.00000000 0.00000000 3-A3 0.00 6.00000% ~~1000~~986.~~00000000~~15396584 4.~~99999495~~93076821 0.00000000 0.00000000 15-AX 0.00 6.00000% ~~999~~986.~~51067375~~30065307 4.~~99755360~~93150288 0.00000000 0.00000000 15-PO 770,363.00 0.00000% ~~1000~~995.~~00000000~~98407504 0.00000000 0.00000000 0.00000000 4-A1 151,299,000.00 6.50000% ~~1000~~986.~~00000000~~48409871 5.~~41666667~~34345554 0.00000000 0.00000000 5-A1 64,962,563.00 4.50000% ~~1000~~998.~~00000000~~26164587 3.~~74999998~~74348115 0.00000000 0.00000000 5-A2 50,526,437.00 2.~~25000~~21375% ~~1000~~998.~~00000000~~26164588 1.~~87500001~~84158483 0.00000000 0.00000000 5-A3 0.00 6.~~25000~~28625% ~~1000~~998.~~00000000~~26164588 5.~~20833341~~22943524 0.00000000 0.00000000 5-A4 1,980,000.00 6.25000% ~~1000~~940.~~00000000~~11947475 54.~~20833333~~89645455 0.00000000 0.00000000 5-A5 6,306,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A6 909,000.00 6.25000% 1000.00000000 5.20833883 0.00000000 0.00000000 5-A7 13,125,000.00 6.25000% 1000.00000000 5.20833371 0.00000000 0.00000000 5-A8 13,457,639.00 3.70000% ~~1000~~940.~~00000000~~11947638 32.~~08333356~~89870162 0.00000000 0.00000000 5-A9 3,768,139.00 13.21429% ~~1000~~940.~~00000000~~11947542 1110.~~01190535~~35250557 0.00000000 0.00000000 5-A10 2,153,222.00 10.00000% ~~1000~~940.~~00000000~~11947677 87.~~33333488~~83432921 0.00000000 0.00000000 5-A11 15,781,250.00 3.~~34000~~37000% ~~1000~~940.~~00000000~~11947596 2.~~78333339~~64016855 0.00000000 0.00000000 5-A12 2,500,000.00 9.~~16000~~13000% ~~1000~~940.~~00000000~~11947600 7.~~63333200~~15274400 0.00000000 0.00000000 5-A13 3,718,750.00 16.~~64285~~53571% ~~1000~~940.~~00000000~~11947563 1312.~~86904202~~95461647 0.00000000 0.00000000 5-A14 2,844,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A15 6,739,000.00 6.25000% 1000.00000000 5.20833358 0.00000000 0.00000000 5-A16 2,772,000.00 6.25000% 1000.00000000 5.20833333 0.00000000 0.00000000 5-A17 3,645,000.00 6.25000% 1000.00000000 5.20833471 0.00000000 0.00000000 5-A18 2,096,000.00 6.25000% 1000.00000000 5.20833492 0.00000000 0.00000000 5-A19 50,448,000.00 5.50000% ~~1000~~985.~~00000000~~22306216 4.~~58333333~~51560577 0.00000000 0.00000000 5-A20 16,816,000.00 2.~~50000~~46375% ~~1000~~985.~~00000000~~22306196 2.~~08333314~~02278604 0.00000000 0.00000000 5-A21 0.00 6.~~00000~~03625% ~~1000~~985.~~00000000~~22306196 54.~~00000000~~95587714 0.00000000 0.00000000 5-A22 36,232,000.00 6.25000% 1000.00000000 5.20833324 0.00000000 0.00000000 5-A23 79,956,000.00 6.25000% ~~1000~~982.~~00000000~~21183876 5.~~20833333~~11568663 0.00000000 0.00000000 5-A24 52,653,000.00 5.50000% ~~1000~~982.~~00000000~~21183864 4.~~58333333~~50180427 0.00000000 0.00000000 5-A25 17,551,000.00 2.~~40000~~36375% ~~1000~~982.~~00000000~~21183864 21.~~00000000~~93475244 0.00000000 0.00000000 5-A26 0.00 6.~~10000~~13625% ~~1000~~982.~~00000000~~21183864 5.~~08333314~~02258105 0.00000000 0.00000000 5-A27 52,000,000.00 6.25000% 1000.00000000 5.20833327 0.00000000 0.00000000 30-AX 0.00 6.50000% ~~998~~980.~~54121565~~54160960 5.~~40876501~~31126719 0.00000000 0.00000000 30-PO 888,195.00 0.00000% ~~1000~~999.~~00000000~~01323471 0.00000000 0.00000000 0.00000000 15-B1 2,662,000.00 6.00000% ~~1000~~996.~~00000000~~62217881 54.~~00000000~~98311044 0.00000000 0.00000000 15-B2 888,000.00 6.00000% ~~1000~~996.~~00000000~~62218468 54.~~00000000~~98310811 0.00000000 0.00000000 15-B3 532,000.00 6.00000% ~~1000~~996.~~00000000~~62218045 54.~~00000000~~98310150 0.00000000 0.00000000 15-B4 355,000.00 6.00000% ~~1000~~996.~~00000000~~62216901 54.~~00000000~~98309859 0.00000000 0.00000000 15-B5 355,000.00 6.00000% ~~1000~~996.~~00000000~~62216901 54.~~00000000~~98309859 0.00000000 0.00000000 15-B6 355,621.61 6.00000% ~~1000~~996.~~00000000~~62216815 54.~~00000548~~98310550 0.00000000 0.00000000 30-B1 10,130,000.00 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341165 5.~~25658342~~25209181 0.00000000 0.00000000 30-B2 3,376,000.00 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341232 5.~~25658472~~25209123 0.00000000 0.00000000 30-B3 2,702,000.00 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341229 5.~~25658401~~25209104 0.00000000 0.00000000 30-B4 1,689,000.00 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341030 5.~~25658378~~25208999 0.00000000 0.00000000 30-B5 1,014,000.00 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341223 5.~~25658777~~25209073 0.00000000 0.00000000 30-B6 1,350,847.65 6.~~30790~~30791% ~~1000~~999.~~00000000~~14341192 5.~~25658093~~25209486 0.00000000 0.00000000

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.00000000 0.00000000 54.~~00000000~~98184650 0.00000000 ~~996~~971.~~36931500~~35656800 A-R 0.00000000 0.00000000 100.~~00000000~~40000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 50.00000000 0.00000000 0.00000000 2-A1 0.00000000 0.00000000 54.~~00000000~~92141500 0.00000000 ~~984~~940.~~28299467~~79466783 3-A1 0.00000000 0.00000000 54.~~00000000~~93076651 0.00000000 ~~986~~961.~~15329812~~97461175 3-A2 0.00000000 0.00000000 4.~~79166660~~72531804 0.00000000 ~~986~~961.~~15329825~~97461166 3-A3 0.00000000 0.00000000 4.~~99999495~~93076821 0.00000000 ~~986~~961.~~15396584~~97525538 15-AX 0.00000000 0.00000000 4.~~99755360~~93150288 0.00000000 ~~985~~951.~~81291616~~88772513 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~992.~~98407504~~20732304 4-A1 0.00000000 0.00000000 5.~~41666667~~34345554 0.00000000 ~~986~~955.~~48409871~~03978916 5-A1 0.00000000 0.00000000 3.~~74999998~~74348115 0.00000000 ~~998~~995.~~26164587~~03578546 5-A2 0.00000000 0.00000000 1.~~87500001~~84158483 0.00000000 ~~998~~995.~~26164588~~03578552 5-A3 0.00000000 0.00000000 5.~~20833341~~22943524 0.00000000 ~~998~~995.~~26164588~~03578552 5-A4 0.00000000 0.00000000 54.~~20833333~~89645455 0.00000000 ~~940~~826.~~11947475~~79895455 5-A5 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 5-A6 0.00000000 0.00000000 5.20833883 0.00000000 1000.00000000 5-A7 0.00000000 0.00000000 5.20833371 0.00000000 1000.00000000 5-A8 0.00000000 0.00000000 32.~~08333356~~89870162 0.00000000 ~~940~~826.~~11947638~~79895708 5-A9 0.00000000 0.00000000 1110.~~01190535~~35250557 0.00000000 ~~940~~826.~~11947542~~79895566 5-A10 0.00000000 0.00000000 87.~~33333488~~83432921 0.00000000 ~~940~~826.~~11947677~~79895524 5-A11 0.00000000 0.00000000 2.~~78333339~~64016855 0.00000000 ~~940~~826.~~11947596~~79895699 5-A12 0.00000000 0.00000000 7.~~63333200~~15274400 0.00000000 ~~940~~826.~~11947600~~79895600 5-A13 0.00000000 0.00000000 1312.~~86904202~~95461647 0.00000000 ~~940~~826.~~11947563~~79895664 5-A14 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 5-A15 0.00000000 0.00000000 5.20833358 0.00000000 1000.00000000 5-A16 0.00000000 0.00000000 5.20833333 0.00000000 1000.00000000 5-A17 0.00000000 0.00000000 5.20833471 0.00000000 1000.00000000 5-A18 0.00000000 0.00000000 5.20833492 0.00000000 1000.00000000 5-A19 0.00000000 0.00000000 4.~~58333333~~51560577 0.00000000 ~~985~~957.~~22306216~~29751229 5-A20 0.00000000 0.00000000 2.~~08333314~~02278604 0.00000000 ~~985~~957.~~22306196~~29751249 5-A21 0.00000000 0.00000000 54.~~00000000~~95587714 0.00000000 ~~985~~957.~~22306196~~29751249 5-A22 0.00000000 0.00000000 5.20833324 0.00000000 1000.00000000 5-A23 0.00000000 0.00000000 5.~~20833333~~11568663 0.00000000 ~~982~~948.~~21183876~~59565949 5-A24 0.00000000 0.00000000 4.~~58333333~~50180427 0.00000000 ~~982~~948.~~21183864~~59565951 5-A25 0.00000000 0.00000000 21.~~00000000~~93475244 0.00000000 ~~982~~948.~~21183864~~59565951 5-A26 0.00000000 0.00000000 5.~~08333314~~02258105 0.00000000 ~~982~~948.~~21183864~~59565951 5-A27 0.00000000 0.00000000 5.20833327 0.00000000 1000.00000000 30-AX 0.00000000 0.00000000 5.~~40876501~~31126719 0.00000000 ~~979~~950.~~21861428~~03976304 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~999~~997.~~01323471~~96695545 15-B1 0.00000000 0.00000000 54.~~00000000~~98311044 0.00000000 ~~996~~993.~~62217881~~20528926 15-B2 0.00000000 0.00000000 54.~~00000000~~98310811 0.00000000 ~~996~~993.~~62218468~~20529279 15-B3 0.00000000 0.00000000 54.~~00000000~~98310150 0.00000000 ~~996~~993.~~62218045~~20528195 15-B4 0.00000000 0.00000000 54.~~00000000~~98309859 0.00000000 ~~996~~993.~~62216901~~20529577 15-B5 0.00000000 0.00000000 54.~~00000000~~98309859 0.00000000 ~~996~~993.~~62216901~~20529577 15-B6 0.00000000 0.00000000 54.~~00000548~~98310550 0.00000000 ~~996~~993.~~62216815~~20527794 30-B1 0.00000000 0.00000000 5.~~25658342~~25209181 0.00000000 ~~999~~998.~~14341165~~27720336 30-B2 0.00000000 0.00000000 5.~~25658472~~25209123 0.00000000 ~~999~~998.~~14341232~~27720379 30-B3 0.00000000 0.00000000 5.~~25658401~~25209104 0.00000000 ~~999~~998.~~14341229~~27720207 30-B4 0.00000000 0.00000000 5.~~25658378~~25208999 0.00000000 ~~999~~998.~~14341030~~27720545 30-B5 0.00000000 0.00000000 5.~~25658777~~25209073 0.00000000 ~~999~~998.~~14341223~~27719921 30-B6 0.00000000 0.00000000 5.~~25658093~~25209486 0.00000000 ~~999~~998.~~14341192~~27720025 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-AX-A 06.00000% 759,037.29 747,328.13 0.00 0.00 ~~761,349~~98.~~51 757,542.76 99.49999968~~15835174% 15-AX-B 06.00000% ~~0.00 0.00~~ 2,~~194~~171,~~901~~522.9880 2,~~183~~063,~~927~~837.47 99 0.~~50000000~~00 0.00 94.02870874% 15-AX-C 06.00000% ~~0.00 0.00~~ 9,~~621~~480,~~403~~862.9290 9,~~573~~167,~~296~~211.9001 990.~~50000000~~00 0.00 95.27934890% 15-PO-A 0.00000% 0.00 0.00 79,~~881~~598.0016 79,~~598~~308.1640 99.~~64592331~~28318374% 15-PO-B 0.00000% 0.00 0.00 23,~~988~~794.0024 23,~~794~~655.2403 9998.~~19226280~~61193097% 15-PO-C 0.00000% 0.00 0.00 ~~666,494.00~~ 663,876.88 661,396.37 99.~~60733030~~23515741% 30-AX-A 06.~~00000~~50000% ~~0.00 0.00~~ 3,~~315~~223,~~505~~805.9028 3,~~297~~053,~~546~~883.9125 990.~~45833334~~00 0.00 92.10911825% 30-AX-B 06.~~00000~~50000% ~~0.00 0.00~~ 29,~~995~~486,~~448~~689.6123 2928,~~832~~639,~~973~~081.2628 990.~~45833332~~00 0.00 95.47808953% 30-PO-A 0.00000% 0.00 0.00 464,~~665~~229.0083 ~~464~~463,~~229~~789.8360 99.~~90634758~~81160621% 30-PO-B 0.00000% 0.00 0.00 423,~~530~~088.0073 ~~423~~422,~~088~~599.7366 99.~~89581139~~78033669%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1932,~~034~~429,~~613~~263.1705 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 54118,~~435~~300.9748 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1932,~~089~~547,~~049~~563.1453 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~220~~217,~~522~~137.9029 Payment of Interest and Principal 1832,~~868~~330,~~526~~426.24 Total Withdrawals (Pool Distribution Amount) 1932,~~089~~547,~~049~~563.1453 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~220~~216,~~228~~867.5155 Master Servicing Fee ~~294~~269.3974 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~220~~217,~~522~~137.9029

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 1334 0 0 0 1334 715,~~545~~775,~~951~~941.2125 0.00 0.00 0.00 715,~~545~~775,~~951~~941.2125 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 01 0 0 0 01 0339,255.0019 0.00 0.00 0.00 0339,255.0019 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 1335 0 0 0 1335 716,~~545~~115,~~951~~196.2144 0.00 0.00 0.00 716,~~545~~115,~~951~~196.2144 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.~~588235~~576263% 0.000000% 0.000000% 0.000000% 01.~~588235~~576263% 01.~~741049~~591143% 0.000000% 0.000000% 0.000000% 01.~~741049~~591143% 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~~046361% 0.000000% 0.000000% 0.000000% 0.~~000000~~046361% 0.~~000000~~034217% 0.000000% 0.000000% 0.000000% 0.~~000000~~034217% 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.~~588235~~622624% 0.000000% 0.000000% 0.000000% 01.~~588235~~622624% 01.~~741049~~625360% 0.000000% 0.000000% 0.000000% 01.~~741049~~625360%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,291,364.0041 0.00 0.00 0.00 01,291,364.0041 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 02 0 0 0 02 01,291,364.0041 0.00 0.00 0.00 01,291,364.0041 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 05.~~000000~~263158% 0.000000% 0.000000% 0.000000% 05.~~000000~~263158% 06.~~000000~~563604% 0.000000% 0.000000% 0.000000% 06.~~000000~~563604% 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 05.~~000000~~263158% 0.000000% 0.000000% 0.000000% 05.~~000000~~263158% 06.~~000000~~563604% 0.000000% 0.000000% 0.000000% 06.~~000000~~563604% 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 20 0 0 0 20 ~~915,000~~0.00 0.00 0.00 0.00 ~~915,000~~0.00 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 20 0 0 0 20 ~~915,000~~0.00 0.00 0.00 0.00 ~~915,000~~0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~438849~~000000% 0.000000% 0.000000% 0.000000% 10.~~438849~~000000% 10.~~245226~~000000% 0.000000% 0.000000% 0.000000% 10.~~245226~~000000% 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 10.~~438849~~000000% 0.000000% 0.000000% 0.000000% 10.~~438849~~000000% 10.~~245226~~000000% 0.000000% 0.000000% 0.000000% 10.~~245226~~000000% 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 310 0 0 0 310 25,~~125~~080,~~000~~816.0007 0.00 0.00 0.00 25,~~125~~080,~~000~~816.0007 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 01 0 0 0 01 0339,255.0019 0.00 0.00 0.00 0339,255.0019 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 311 0 0 0 311 25,~~125~~420,~~000~~071.0026 0.00 0.00 0.00 25,~~125~~420,~~000~~071.0026 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~573614~~949318% 0.000000% 0.000000% 0.000000% 01.~~573614~~949318% 02.~~825787~~023393% 0.000000% 0.000000% 0.000000% 02.~~825787~~023393% 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~~194932% 0.000000% 0.000000% 0.000000% 0.~~000000~~194932% 0.~~000000~~135106% 0.000000% 0.000000% 0.000000% 0.~~000000~~135106% 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 02.~~573614~~144250% 0.000000% 0.000000% 0.000000% 02.~~573614~~144250% 02.~~825787~~158498% 0.000000% 0.000000% 0.000000% 02.~~825787~~158498% 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 54 0 0 0 54 21,~~913~~874,~~400~~251.0023 0.00 0.00 0.00 21,~~913~~874,~~400~~251.0023 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 54 0 0 0 54 21,~~913~~874,~~400~~251.0023 0.00 0.00 0.00 21,~~913~~874,~~400~~251.0023 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~461988~~204819% 0.000000% 0.000000% 0.000000% 1.~~461988~~204819% 1.~~885650~~251560% 0.000000% 0.000000% 0.000000% 1.~~885650~~251560% 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.~~461988~~204819% 0.000000% 0.000000% 0.000000% 1.~~461988~~204819% 1.~~885650~~251560% 0.000000% 0.000000% 0.000000% 1.~~885650~~251560% 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 318 0 0 0 318 17,~~592~~529,~~551~~509.2154 0.00 0.00 0.00 17,~~592~~529,~~551~~509.2154 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 318 0 0 0 318 17,~~592~~529,~~551~~509.2154 0.00 0.00 0.00 17,~~592~~529,~~551~~509.2154 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~257069~~580334% 0.000000% 0.000000% 0.000000% 01.~~257069~~580334% 01.~~310561~~504159% 0.000000% 0.000000% 0.000000% 01.~~310561~~504159% 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.~~257069~~580334% 0.000000% 0.000000% 0.000000% 01.~~257069~~580334% 01.~~310561~~504159% 0.000000% 0.000000% 0.000000% 01.~~310561~~504159%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 54118,~~435~~300.9748

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~732046~~730236% Weighted Average Pass-Through Rate 6.~~475221~~474045% Weighted Average Maturity(Stepdown Calculation ) ~~287~~286 Beginning Scheduled Collateral Loan Count 2,~~232~~210 Number Of Loans Paid In Full 2253 Ending Scheduled Collateral Loan Count 2,~~210~~157 Beginning Scheduled Collateral Balance 1,~~030~~017,~~382~~073,~~127~~562.2637 Ending Scheduled Collateral Balance 1990,~~017~~230,~~073,562~~286.3768 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2002 1991,~~018~~484,~~279,045~~636.3854 Monthly P &I Constant 7,~~565~~487,~~254~~957.1147 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1832,~~697~~159,~~565~~379.8133 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1918,~~277~~778,~~130~~832.0110 Scheduled Principal 1,~~784~~783,~~771~~669.0498 Unscheduled Principal 1125,~~523~~059,~~795~~605.2071

Miscellaneous Reporting Group 1 Senior % 99.~~453447~~453280% Group 1 Junior % 0.~~546553~~546720% Group 2 Senior % 95.~~917613~~868460% Group 2 Junior % 4.~~082387~~131540% Group 3 Senior % 99.~~229590~~221504% Group 3 Junior % 0.~~770410~~778496% Group 4 Senior % 96.~~991058~~953610% Group 4 Junior % 3.~~008942~~046390% Group 5 Senior % 96.~~997517~~962154% Group 5 Junior % 3.~~002483~~037846% Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~454173~~454307 6.~~425982~~426801 6.~~480521~~478992 Weighted Average Net Rate 6.~~202517~~202650 6.~~175049~~175853 6.~~206483~~206135 Weighted Average Maturity ~~173~~172 ~~175~~174 ~~144~~143 Beginning Loan Count 39 ~~140~~139 ~~528~~523 Loans Paid In Full 0 1 54 10 Ending Loan Count 3938 ~~139~~135 ~~523~~513 Beginning Scheduled Balance 20,~~189~~116,~~893~~530.0078 7473,~~410~~278,~~743~~952.0002 ~~260~~256,~~392~~814,~~449~~357.0065 Ending scheduled Balance 2019,~~116~~615,~~530~~617.7894 7370,~~278~~165,~~952~~593.02 ~~256~~250,~~814~~573,~~357~~532.6514 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 175,819.5350 ~~648~~642,~~130~~513.6505 2,~~295~~274,~~514~~372.8915 Scheduled Principal 67,~~228~~620.6495 ~~249~~250,~~662~~055.2237 ~~889~~887,~~282~~790.5933 Unscheduled Principal 6433,~~133~~291.7989 ~~882~~2,~~128~~863,303.6663 25,~~688~~353,~~808~~035.8318 Scheduled Interest 108,~~590~~198.8955 ~~398~~392,~~468~~457.4368 1,~~406~~386,~~232~~581.3082 Servicing Fees 4,~~234~~218.1072 15,~~560~~324.1329 5958,~~464~~394.6261 Master Servicing Fees 0.00 0.00 30.7968 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 ~~104~~103,~~356~~979.7983 ~~382~~377,~~908~~133.3039 1,~~346~~328,~~736~~156.8953 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.~~202517~~202650 6.~~175049~~175853 6.~~206341~~205992

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~868811~~866167 6.~~871721~~869409 6.~~732046~~730236 Weighted Average Net Rate 6.~~618624~~616167 6.~~621168~~619409 6.~~475564~~474363 Weighted Average Maturity ~~358~~357 ~~358~~357 ~~287~~286 Beginning Loan Count ~~345~~342 1,~~180~~167 2,~~232~~210 Loans Paid In Full 310 1328 2253 Ending Loan Count ~~342~~332 1,~~167~~139 2,~~210~~157 Beginning Scheduled Balance ~~156~~154,~~457~~408,~~396~~015.0050 ~~518~~512,~~931~~455,~~648~~706.0042 1,~~030~~017,~~382~~073,~~129~~562.0037 Ending scheduled Balance ~~154~~149,~~408~~646,~~015~~051.5074 ~~512~~500,~~455~~229,~~706~~491.4284 1990,~~017~~230,~~073,562~~286.3768 Record Date 0809/3130/2002 0809/3130/2002 0809/3130/2002 Principal And Interest Constant 1,~~029~~016,~~014~~237.7122 3,~~416~~379,~~774~~015.3355 7,~~565~~487,~~254~~957.1147 Scheduled Principal ~~133~~132,~~451~~744.1550 445,~~146~~458.4483 1,~~784~~783,~~771~~669.0498 Unscheduled Principal 14,~~915~~629,~~929~~219.0926 611,~~030~~780,~~794~~755.8375 1125,~~523~~059,~~795~~605.2071 Scheduled Interest ~~895~~883,~~563~~492.5672 2,~~971~~933,~~627~~556.8972 5,~~780~~704,~~483~~287.0749 Servicing Fees 32,~~619~~168.6334 ~~108~~106,~~350~~761.0359 ~~220~~216,~~228~~867.5155 Master Servicing Fees 240.3300 239.2706 ~~294~~269.3974 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 ~~862~~851,~~919~~324.6038 2,~~863~~826,~~038~~556.5907 5,~~559~~487,~~960~~150.1720 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.~~618438~~616167 6.~~620614~~618850 6.~~475221~~474045

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