8-K 1 mst02005.txt NOVEMBER 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): November 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 November 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 November 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: 12/3/02 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 November 25, 2002 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: ~~9/30/02~~ 10/2531/02 Distribution Date: 11/25/02 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% 19,~~927~~427,~~386~~131.3036 9997,~~636~~135.9366 ~~500~~2,~~254~~265,644.9429 A-R 55265KGV5 SEQ 6.00000% 0.00 0.0200 0.00 A-LR 55265KGW3 SEQ 6.00000% 0.00 0.00 0.00 2-A1 55265KGX1 SEN 6.00000% 7067,~~228~~125,~~591~~699.6755 ~~351~~335,~~142~~628.9650 35,~~102~~476,~~892~~458.1236 3-A1 55265KGY9 SEN 6.00000% ~~230~~225,~~730~~073,~~287~~199.1691 1,~~153~~125,~~651~~366.4400 520,~~657~~243,~~087~~893.2636 3-A2 55265KGZ6 SEN 5.75000% 2322,~~426~~851,~~071~~706.6090 ~~112~~109,~~249~~497.9376 ~~574~~2,055,364.7073 3-A3 55265KHA0 IO 6.00000% 0.00 4,~~880~~760.4377 0.00 15-AX 55265KHB8 IO 6.00000% 0.00 6257,~~057~~486.1115 0.00 15-PO 55265KHC6 PO 0.00000% ~~767~~764,~~269~~359.2881 0.00 215,~~909~~468.4725 4-A1 55265KHD4 SEN 6.50000% ~~149~~144,~~254~~496,~~057~~565.6506 ~~808~~782,~~459~~689.4873 415,~~757~~215,~~492~~653.6086 5-A1 55265KHE2 SEN 4.50000% 64,~~849~~640,~~635~~074.0690 ~~243~~242,~~186~~400.1328 ~~209~~236,~~560~~359.1619 5-A2 55265KHF9 SEN 2.~~21375~~23000% 50,~~438~~275,~~604~~612.1693 93,~~048~~428.7285 ~~162~~183,~~991~~834.2392 5-A3 55265KHG7 IO 6.~~28625~~27000% 0.00 ~~264~~262,~~224~~690.7308 0.00 5-A4 55265KHH5 SEN 6.25000% 1,~~861~~637,~~436~~061.5693 98,~~694~~526.9836 ~~224~~1,~~374~~080,313.6357 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% 1211,~~651~~126,~~788~~761.5389 3934,~~009~~307.6852 17,~~525~~342,~~026~~661.6460 5-A9 55265KHN2 SEN 13.21429% 3,~~542~~115,~~500~~493.86 39 34,~~009~~307.6852 ~~427~~2,~~007~~055,945.4729 5-A10 55265KHP7 SEN 10.00000% 21,~~024~~780,~~285~~281.9470 1614,~~869~~835.0568 ~~244~~1,~~004~~174,825.2473 5-A11 55265KHQ5 SEN 3.37000% 1413,~~836~~047,~~260~~921.4804 4136,~~665~~642.1691 18,~~788~~610,~~339~~453.4577 5-A12 55265KHR3 SEN 9.13000% 2,~~350~~066,~~298~~997.6939 1715,~~881~~726.8641 ~~283~~1,~~301~~364,032.3028 5-A13 55265KHS1 SEN 16.53571% 3,~~496~~074,~~069~~658.3062 4842,~~174~~368.9805 ~~421~~2,~~410~~028,998.6802 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% 4948,~~702~~293,~~533~~744.0490 ~~227~~221,~~803~~346.2833 16,~~408~~416,~~788~~929.1540 5-A20 55265KHZ5 SEQ 2.~~46375~~48000% 16,~~567~~097,~~511~~914.0197 3433,~~015~~269.1702 ~~469~~2,~~596~~138,976.0547 5-A21 55265KJA8 IO 6.~~03625~~02000% 0.00 8380,~~338~~757.0387 0.00 5-A22 55265KJB6 SEQ 6.25000% 36,232,000.00 188,708.33 0.00 5-A23 55265KJC4 SEQ 6.25000% 7875,~~533~~845,~~729~~914.7855 ~~409~~395,~~029~~030.8480 212,~~687~~242,~~815~~806.2338 5-A24 55265KJD2 SEQ 5.50000% 5149,~~716~~946,~~399~~407.9426 ~~237~~228,~~033~~921.5003 18,~~769~~062,~~992~~190.6826 5-A25 55265KJE0 SEQ 2.~~36375~~38000% 1716,~~238~~648,~~799~~802.9842 33,~~956~~020.8412 ~~589~~2,~~997~~687,396.5675 5-A26 55265KJF7 IO 6.~~13625~~12000% 0.00 8884,~~151~~908.3289 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 ~~177~~171,~~181~~670.8522 0.00 30-PO 55265KJJ9 PO 0.00000% ~~887~~886,~~318~~389.5626 0.00 ~~929~~8,432.3025 15-B1 55265KJN0 SUB 6.00000% 2,~~653~~643,~~008~~912.2448 13,~~265~~219.0456 9,~~095~~161.7794 15-B2 55265KJP5 SUB 6.00000% ~~885~~881,~~000~~966.5030 4,~~425~~409.0083 3,~~034~~056.2027 15-B3 55265KJQ3 SUB 6.00000% ~~530~~528,~~203~~385.0021 2,~~651~~641.0193 1,~~817~~831.7901 15-B4 55265KJR1 SUB 6.00000% ~~353~~352,~~800~~587.8788 1,~~769~~762.0094 1,~~213~~221.0082 15-B5 55265KJS9 SUB 6.00000% ~~353~~352,~~800~~587.8788 1,~~769~~762.0094 1,~~213~~221.0082 15-B6 55265KJT7 SUB 6.00000% ~~354~~353,~~420~~205.3826 1,~~772~~766.1003 1,~~215~~223.1296 30-B1 55265KJK6 SUB 6.30791% 10,~~121~~112,~~322~~548.7607 53,~~203~~157.6957 8,~~774~~843.6900 30-B2 55265KJL4 SUB 6.30791% 3,~~373~~370,~~108~~183.1684 17,~~731~~715.0669 2,~~924~~947.3209 30-B3 55265KJM2 SUB 6.30791% 2,~~699~~697,~~685~~345.5000 14,~~191~~178.1585 2,~~340~~358.4972 30-B4 55265KJU4 SUB 6.30791% 1,~~687~~686,~~553~~090.2220 8,~~870~~863.7809 1,~~463~~474.0342 30-B5 55265KJV2 SUB 6.30791% 1,~~013~~012,~~131~~253.4208 5,~~325~~321.6200 ~~878~~885.3417 30-B6 55265KJW0 SUB 6.30791% 1,~~349~~348,~~690~~520.5341 7,~~094~~088.7863 1,~~170~~179.1223 Totals 1990,~~017~~230,~~073,561~~285.0035 5,~~487~~338,~~150~~339.5175 26100,~~843~~942,~~275~~043.731

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 1917,~~427~~161,~~131~~487.3607 ~~599~~2,~~891~~362,779.8795 0.00 A-R 0.00 0.00 0.0200 0.00 A-LR 0.00 0.00 0.00 0.00 2-A1 0.00 6761,~~125~~649,~~699~~241.5519 35,~~454~~812,~~035~~086.0886 0.00 3-A1 0.00 ~~225~~204,~~073~~829,~~199~~306.9155 621,~~810~~369,~~738~~259.7036 0.00 3-A2 0.00 2220,~~851~~796,~~706~~342.9017 ~~686~~2,~~614~~164,862.6349 0.00 3-A3 0.00 0.00 4,~~880~~760.4377 0.00 15-AX 0.00 0.00 6257,~~057~~486.1115 0.00 15-PO 0.00 ~~764~~748,~~359~~891.8155 215,~~909~~468.4725 0.00 4-A1 0.00 ~~144~~129,~~496~~280,~~565~~911.0620 515,~~565~~998,~~952~~343.0859 0.00 5-A1 0.00 64,~~640~~403,~~074~~715.9071 ~~452~~478,~~746~~759.2947 0.00 5-A2 0.00 50,~~275~~091,~~612~~778.9301 ~~256~~277,~~039~~263.9577 0.00 5-A3 0.00 0.00 ~~264~~262,~~224~~690.7308 0.00 5-A4 0.00 556,748.37 1,~~637~~088,~~061~~839.93 ~~234,069.61~~ 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 0.00 113,~~126~~784,~~761~~100.8928 17,~~564~~376,~~036~~969.3212 0.00 5-A9 0.00 31,~~115~~059,~~493~~548.3910 ~~466~~2,~~017~~090,252.1581 0.00 5-A10 0.00 1605,~~780,281~~455.7098 ~~260~~1,~~873~~189,661.2941 0.00 5-A11 0.00 134,~~047~~437,~~921~~467.0427 18,~~830~~647,~~004~~096.6168 0.00 5-A12 0.00 2702,~~066,997~~965.3911 ~~301~~1,~~183~~379,758.1669 0.00 5-A13 0.00 31,~~074~~045,~~658~~660.6260 ~~469~~2,~~585~~071,366.6607 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 4841,~~293~~876,~~744~~815.9050 16,~~636~~638,~~591~~275.4373 0.00 5-A20 0.00 1613,~~097~~958,~~914~~938.9750 ~~503~~2,~~611~~172,245.2249 0.00 5-A21 0.00 0.00 8380,~~338~~757.0387 0.00 5-A22 0.00 36,232,000.00 188,708.33 0.00 5-A23 0.00 7563,~~845~~603,~~914~~108.5517 312,~~096~~637,~~845~~837.0718 0.00 5-A24 0.00 4941,~~946~~884,~~407~~217.2600 28,~~007~~291,~~026~~111.1829 0.00 5-A25 0.00 1613,~~648~~961,~~802~~405.4267 ~~623~~2,~~954~~720,416.4087 0.00 5-A26 0.00 0.00 8884,~~151~~908.3289 0.00 5-A27 0.00 52,000,000.00 270,833.33 0.00 30-AX 0.00 0.00 ~~177~~171,~~181~~670.8522 0.00 30-PO 0.00 ~~886~~877,~~389~~957.2601 ~~929~~8,432.3025 0.00 15-B1 0.00 2,~~643~~634,~~912~~750.4854 22,~~360~~381.8150 0.00 15-B2 0.00 ~~881~~878,~~966~~910.3002 7,~~459~~466.2010 0.00 15-B3 0.00 ~~528~~526,~~385~~554.2120 4,~~468~~472.8094 0.00 15-B4 0.00 ~~352~~351,~~587~~366.8806 2,~~982~~984.0076 0.00 15-B5 0.00 ~~352~~351,~~587~~366.8806 2,~~982~~984.0076 0.00 15-B6 0.00 ~~353~~351,~~205~~981.2630 2,~~987~~989.2299 0.00 30-B1 0.00 10,~~112~~103,~~548~~705.0706 6162,~~978~~000.3857 0.00 30-B2 0.00 3,~~370~~367,~~183~~236.8475 20,~~655~~662.3878 0.00 30-B3 0.00 2,~~697~~694,~~345~~986.0029 16,~~531~~537.6457 0.00 30-B4 0.00 1,~~686~~684,~~090~~615.2078 10,~~333~~337.8151 0.00 30-B5 0.00 1,~~012~~011,~~253~~367.0891 6,~~203~~206.9617 0.00 30-B6 0.00 1,~~348~~347,~~520~~341.4119 8,~~264~~267.9086 0.00 Totals 0.00 ~~990~~889,~~230~~288,~~285~~242.3517 32106,~~330~~280,~~426~~382.2493 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 19,~~927~~427,~~386~~131.3036 6665,~~968~~974.5780 ~~433~~2,~~286~~199,669.3749 0.00 0.00 A-R 50.00 0.00 0.00 0.00 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 2-A1 71,350,000.00 7067,~~228~~125,~~591~~699.6755 ~~239~~231,~~643~~384.7450 25,~~863~~245,~~248~~073.3887 0.00 0.00 3-A1 233,970,000.00 ~~230~~225,~~730~~073,~~287~~199.1691 ~~797~~787,~~562~~255.3855 419,~~859~~456,~~524~~637.8781 0.00 0.00 3-A2 23,755,000.00 2322,~~426~~851,~~071~~706.6090 8079,~~976~~930.6014 ~~493~~1,~~388~~975,434.1059 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 ~~767~~764,~~269~~359.2881 2,~~726~~742.4925 ~~182~~12,726.9801 0.00 0.00 4-A1 151,299,000.00 ~~149~~144,~~254~~496,~~057~~565.6506 ~~128~~125,~~287~~216.5937 415,~~629~~090,~~205~~437.0149 0.00 0.00 5-A1 64,962,563.00 64,~~849~~640,~~635~~074.0690 71,~~405~~804.0726 ~~202~~234,~~155~~554.0993 0.00 0.00 5-A2 50,526,437.00 50,~~438~~275,~~604~~612.1693 51,~~759~~403.5031 ~~157~~182,~~231~~431.7361 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,~~861~~637,~~436~~061.5693 78,~~928~~246.5663 ~~216~~1,~~446~~072,066.0793 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 1211,~~651~~126,~~788~~761.5389 5356,~~888~~050.7261 17,~~471~~286,~~137~~610.9299 0.00 0.00 5-A9 3,768,139.00 3,~~542~~115,~~500~~493.8639 15,~~088~~694.8417 ~~411~~2,~~918~~040,251.6312 0.00 0.00 5-A10 2,153,222.00 21,~~024~~780,~~285~~281.9470 8,~~622~~968.1910 ~~235~~1,~~382~~165,857.0463 0.00 0.00 5-A11 15,781,250.00 1413,~~836~~047,~~260~~921.4804 6365,~~193~~728.2137 18,~~725~~544,~~146~~725.2439 0.00 0.00 5-A12 2,500,000.00 2,~~350~~066,~~298~~997.6939 10,~~010~~412.8142 ~~273~~1,~~290~~353,619.4986 0.00 0.00 5-A13 3,718,750.00 3,~~496~~074,~~069~~658.3062 1415,~~891~~488.0747 ~~406~~2,~~519~~013,509.6155 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 4948,~~702~~293,~~533~~744.0490 4948,~~781~~983.2998 16,~~359~~367,~~006~~945.8641 0.00 0.00 5-A20 16,816,000.00 16,~~567~~097,~~511~~914.0197 16,~~593~~327.7699 ~~453~~2,~~002~~122,648.2947 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 7875,~~533~~845,~~729~~914.7855 9493,~~977~~456.3114 212,~~592~~149,~~837~~350.9224 0.00 0.00 5-A24 52,653,000.00 5149,~~716~~946,~~399~~407.9426 6261,~~544~~543.9017 18,~~707~~000,~~447~~647.7808 0.00 0.00 5-A25 17,551,000.00 1716,~~238~~648,~~799~~802.9842 20,~~848~~514.3039 ~~569~~2,~~149~~666,882.2636 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 ~~887~~886,~~318~~389.5626 ~~831~~836.2320 987,596.0805 0.00 0.00 15-B1 2,662,000.00 2,~~653~~643,~~008~~912.2448 9,~~095~~161.7794 0.00 0.00 0.00 15-B2 888,000.00 ~~885~~881,~~000~~966.5030 3,~~034~~056.2027 0.00 0.00 0.00 15-B3 532,000.00 ~~530~~528,~~203~~385.0021 1,~~817~~831.7901 0.00 0.00 0.00 15-B4 355,000.00 ~~353~~352,~~800~~587.8788 1,~~213~~221.0082 0.00 0.00 0.00 15-B5 355,000.00 ~~353~~352,~~800~~587.8788 1,~~213~~221.0082 0.00 0.00 0.00 15-B6 355,621.61 ~~354~~353,~~420~~205.3826 1,~~215~~223.1296 0.00 0.00 0.00 30-B1 10,130,000.00 10,~~121~~112,~~322~~548.7607 8,~~774~~843.6900 0.00 0.00 0.00 30-B2 3,376,000.00 3,~~373~~370,~~108~~183.1684 2,~~924~~947.3209 0.00 0.00 0.00 30-B3 2,702,000.00 2,~~699~~697,~~685~~345.5000 2,~~340~~358.4972 0.00 0.00 0.00 30-B4 1,689,000.00 1,~~687~~686,~~553~~090.2220 1,~~463~~474.0342 0.00 0.00 0.00 30-B5 1,014,000.00 1,~~013~~012,~~131~~253.4208 ~~878~~885.3417 0.00 0.00 0.00 30-B6 1,350,847.65 1,~~349~~348,~~690~~520.5341 1,~~170~~179.1223 0.00 0.00 0.00 Totals 1,030,382,127.26 1990,~~017~~230,~~073,561~~285.0035 1,~~783~~753,~~670~~366.0027 2599,~~059~~188,~~605~~676.7288 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 ~~500~~2,~~254~~265,644.9429 1917,~~427~~161,~~131~~487.3607 0.~~97135657~~85807435 ~~500~~2,~~254~~265,644.9429 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 2-A1 35,~~102~~476,~~892~~458.1236 6761,~~125~~649,~~699~~241.5519 0.~~94079467~~86403982 35,~~102~~476,~~892~~458.1236 3-A1 520,~~657~~243,~~087~~893.2636 ~~225~~204,~~073~~829,~~199~~306.9155 0.~~96197461~~87545115 520,~~657~~243,~~087~~893.2636 3-A2 ~~574~~2,055,364.7073 2220,~~851~~796,~~706~~342.9017 0.~~96197461~~87545115 ~~574~~2,055,364.7073 3-A3 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 15-PO 215,~~909~~468.4725 ~~764~~748,~~359~~891.8155 0.~~99220732~~97212814 215,~~909~~468.4725 4-A1 415,~~757~~215,~~492~~653.6086 ~~144~~129,~~496~~280,~~565~~911.0620 0.~~95503979~~85447301 415,~~757~~215,~~492~~653.6086 5-A1 ~~209~~236,~~560~~359.1619 64,~~640~~403,~~074~~715.9071 0.~~99503579~~99139739 ~~209~~236,~~560~~359.1619 5-A2 ~~162~~183,~~991~~834.2392 50,~~275~~091,~~612~~778.9301 0.~~99503579~~99139739 ~~162~~183,~~991~~834.2392 5-A3 0.00 0.00 0.00000000 0.00 5-A4 ~~224~~1,~~374~~080,313.6357 1556,~~637,061~~748.9337 0.~~82679895~~28118605 ~~224~~1,~~374~~080,313.6357 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 17,~~525~~342,~~026~~661.6460 113,~~126~~784,~~761~~100.8928 0.~~82679896~~28118604 17,~~525~~342,~~026~~661.6460 5-A9 ~~427~~2,~~007~~055,945.4729 31,~~115~~059,~~493~~548.3910 0.~~82679896~~28118604 ~~427~~2,~~007~~055,945.4729 5-A10 ~~244~~1,~~004~~174,825.2473 1605,~~780,281~~455.7098 0.~~82679896~~28118605 ~~244~~1,~~004~~174,825.2473 5-A11 18,~~788~~610,~~339~~453.4577 134,~~047~~437,~~921~~467.0427 0.~~82679896~~28118604 18,~~788~~610,~~339~~453.4577 5-A12 ~~283~~1,~~301~~364,032.3028 2702,~~066,997~~965.3911 0.~~82679896~~28118604 ~~283~~1,~~301~~364,032.3028 5-A13 ~~421~~2,~~410~~028,998.6802 31,~~074~~045,~~658~~660.6260 0.~~82679896~~28118604 ~~421~~2,~~410~~028,998.6802 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 16,~~408~~416,~~788~~929.1540 4841,~~293~~876,~~744~~815.9050 0.~~95729751~~83009863 16,~~408~~416,~~788~~929.1540 5-A20 ~~469~~2,~~596~~138,976.0547 1613,~~097~~958,~~914~~938.9750 0.~~95729751~~83009863 ~~469~~2,~~596~~138,976.0547 5-A21 0.00 0.00 0.00000000 0.00 5-A22 0.00 36,232,000.00 1.00000000 0.00 5-A23 212,~~687~~242,~~815~~806.2338 7563,~~845~~603,~~914~~108.5517 0.~~94859566~~79547636 212,~~687~~242,~~815~~806.2338 5-A24 18,~~769~~062,~~992~~190.6826 4941,~~946~~884,~~407~~217.2600 0.~~94859566~~79547636 18,~~769~~062,~~992~~190.6826 5-A25 ~~589~~2,~~997~~687,396.5675 1613,~~648~~961,~~802~~405.4267 0.~~94859566~~79547636 ~~589~~2,~~997~~687,396.5675 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 ~~929~~8,432.3025 ~~886~~877,~~389~~957.2601 0.~~99796696~~98847326 ~~929~~8,432.3025 15-B1 9,~~095~~161.7794 2,~~643~~634,~~912~~750.4854 0.~~99320529~~98976354 9,~~095~~161.7794 15-B2 3,~~034~~056.2027 ~~881~~878,~~966~~910.3002 0.~~99320529~~98976354 3,~~034~~056.2027 15-B3 1,~~817~~831.7901 ~~528~~526,~~385~~554.2120 0.~~99320528~~98976353 1,~~817~~831.7901 15-B4 1,~~213~~221.0082 ~~352~~351,~~587~~366.8806 0.~~99320530~~98976355 1,~~213~~221.0082 15-B5 1,~~213~~221.0082 ~~352~~351,~~587~~366.8806 0.~~99320530~~98976355 1,~~213~~221.0082 15-B6 1,~~215~~223.1296 ~~353~~351,~~205~~981.2630 0.~~99320528~~98976353 1,~~215~~223.1296 30-B1 8,~~774~~843.6900 10,~~112~~103,~~548~~705.0706 0.~~99827720~~99740425 8,~~774~~843.6900 30-B2 2,~~924~~947.3209 3,~~370~~367,~~183~~236.8475 0.~~99827720~~99740425 2,~~924~~947.3209 30-B3 2,~~340~~358.4972 2,~~697~~694,~~345~~986.0029 0.~~99827720~~99740425 2,~~340~~358.4972 30-B4 1,~~463~~474.0342 1,~~686~~684,~~090~~615.2078 0.~~99827721~~99740425 1,~~463~~474.0342 30-B5 ~~878~~885.3417 1,~~012~~011,~~253~~367.0891 0.~~99827720~~99740425 ~~878~~885.3417 30-B6 1,~~170~~179.1223 1,~~348~~347,~~520~~341.4119 0.~~99827720~~99740425 1,~~170~~179.1223 Totals 26100,~~843~~942,~~275~~043.7318 ~~990~~889,~~230~~288,~~285~~242.3517 0.~~96103209~~86306645 26100,~~843~~942,~~275~~043.7318

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 ~~996~~971.~~36931500~~35656800 3.~~34842850~~29874000 21109.~~66431850~~98347450 0.00000000 A-R 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,350,000.00 ~~984~~940.~~28299467~~79466783 3.~~35870694~~24295025 4073.~~12961990~~51189727 0.00000000 3-A1 233,970,000.00 ~~986~~961.~~15329812~~97461175 3.~~40882327~~36477134 2083.~~76986310~~15868620 0.00000000 3-A2 23,755,000.00 ~~986~~961.~~15329825~~97461166 3.~~40882341~~36477121 2083.~~76986319~~15868617 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 ~~995~~992.~~98407504~~20732304 3.~~53922761~~55968550 016.~~23752439~~51949795 0.00000000 4-A1 151,299,000.00 ~~986~~955.~~48409871~~03978916 0.~~84790772~~82760871 3099.~~59640189~~73917534 0.00000000 5-A1 64,962,563.00 ~~998~~995.~~26164587~~03578546 0.~~11398981~~02777384 3.~~11187060~~61061693 0.00000000 5-A2 50,526,437.00 ~~998~~995.~~26164588~~03578552 0.~~11398983~~02777378 3.~~11187052~~61061695 0.00000000 5-A3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 1,980,000.00 ~~940~~826.~~11947475~~79895455 4.~~00432323~~16496465 ~~109~~541.~~31619697~~44794444 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 ~~940~~826.~~11947638~~79895708 4.~~00432201~~16496608 ~~109~~541.~~31619729~~44794566 0.00000000 5-A9 3,768,139.00 ~~940~~826.~~11947542~~79895566 4.~~00432150~~16496578 ~~109~~541.~~31619826~~44794552 0.00000000 5-A10 2,153,222.00 ~~940~~826.~~11947677~~79895524 4.~~00432004~~16496766 ~~109~~541.~~31619684~~44794638 0.00000000 5-A11 15,781,250.00 ~~940~~826.~~11947596~~79895699 4.~~00432222~~16496602 ~~109~~541.~~31619739~~44794550 0.00000000 5-A12 2,500,000.00 ~~940~~826.~~11947600~~79895600 4.~~00432400~~16496800 ~~109~~541.~~31619600~~44794400 0.00000000 5-A13 3,718,750.00 ~~940~~826.~~11947563~~79895664 4.~~00432134~~16496672 ~~109~~541.~~31619765~~44794622 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 ~~985~~957.~~22306216~~29751229 0.~~98678421~~97097962 26126.~~93876586~~22790616 0.00000000 5-A20 16,816,000.00 ~~985~~957.~~22306196~~29751249 0.~~98678402~~97097942 26126.~~93876606~~22790616 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 ~~982~~948.~~21183876~~59565949 1.~~18786970~~16884461 32151.~~42830957~~95045075 0.00000000 5-A24 52,653,000.00 ~~982~~948.~~21183864~~59565951 1.~~18786964~~16884451 32151.~~42830950~~95045069 0.00000000 5-A25 17,551,000.00 ~~982~~948.~~21183864~~59565951 1.~~18786964~~16884451 32151.~~42830950~~95045069 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 ~~999~~997.~~01323471~~96695545 0.~~93586431~~94145993 08.~~11042620~~55223234 0.00000000 15-B1 2,662,000.00 ~~996~~993.~~62217881~~20528926 3.~~41689331~~44175056 0.00000000 0.00000000 15-B2 888,000.00 ~~996~~993.~~62218468~~20529279 3.~~41689189~~44174550 0.00000000 0.00000000 15-B3 532,000.00 ~~996~~993.~~62218045~~20528195 3.~~41689850~~44174812 0.00000000 0.00000000 15-B4 355,000.00 ~~996~~993.~~62216901~~20529577 3.~~41690141~~44174648 0.00000000 0.00000000 15-B5 355,000.00 ~~996~~993.~~62216901~~20529577 3.~~41690141~~44174648 0.00000000 0.00000000 15-B6 355,621.61 ~~996~~993.~~62216815~~20527794 3.~~41689022~~44174810 0.00000000 0.00000000 30-B1 10,130,000.00 ~~999~~998.~~14341165~~27720336 0.~~86620829~~87295163 0.00000000 0.00000000 30-B2 3,376,000.00 ~~999~~998.~~14341232~~27720379 0.~~86620853~~87295320 0.00000000 0.00000000 30-B3 2,702,000.00 ~~999~~998.~~14341229~~27720207 0.~~86620651~~87295337 0.00000000 0.00000000 30-B4 1,689,000.00 ~~999~~998.~~14341030~~27720545 0.~~86621078~~87295441 0.00000000 0.00000000 30-B5 1,014,000.00 ~~999~~998.~~14341223~~27719921 0.~~86621302~~87294872 0.00000000 0.00000000 30-B6 1,350,847.65 ~~999~~998.~~14341192~~27720025 0.~~86621167~~87295558 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 25113.~~01274700~~28221450 ~~971~~858.~~35656800~~07435350 0.~~97135657~~85807435 25113.~~01274700~~28221450 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 4376.~~48832684~~75484737 ~~940~~864.~~79466783~~03982046 0.~~94079467~~86403982 4376.~~48832684~~75484737 3-A1 0.00000000 2486.~~17868641~~52345754 ~~961~~875.~~97461175~~45115421 0.~~96197461~~87545115 2486.~~17868641~~52345754 3-A2 0.00000000 2486.~~17868659~~52345738 ~~961~~875.~~97461166~~45115428 0.~~96197461~~87545115 2486.~~17868659~~52345738 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 320.~~77675200~~07917047 ~~992~~972.~~20732304~~12813959 0.~~99220732~~97212814 320.~~77675200~~07917047 4-A1 0.00000000 31100.~~44430961~~56678405 ~~955~~854.~~03978916~~47300511 0.~~95503979~~85447301 31100.~~44430961~~56678405 5-A1 0.00000000 3.~~22586041~~63839078 ~~995~~991.~~03578546~~39739468 0.~~99503579~~99139739 3.~~22586041~~63839078 5-A2 0.00000000 3.~~22586036~~63839073 ~~995~~991.~~03578552~~39739479 0.~~99503579~~99139739 3.~~22586036~~63839073 5-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A4 0.00000000 ~~113~~545.~~32052020~~61291414 ~~826~~281.~~79895455~~18604545 0.~~82679895~~28118605 ~~113~~545.~~32052020~~61291414 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 ~~113~~545.~~32051930~~61291174 ~~826~~281.~~79895708~~18604460 0.~~82679896~~28118604 ~~113~~545.~~32051930~~61291174 5-A9 0.00000000 ~~113~~545.~~32051976~~61291131 ~~826~~281.~~79895566~~18604436 0.~~82679896~~28118604 ~~113~~545.~~32051976~~61291131 5-A10 0.00000000 ~~113~~545.~~32052153~~61291404 ~~826~~281.~~79895524~~18604584 0.~~82679896~~28118605 ~~113~~545.~~32052153~~61291404 5-A11 0.00000000 ~~113~~545.~~32051960~~61291216 ~~826~~281.~~79895699~~18604483 0.~~82679896~~28118604 ~~113~~545.~~32051960~~61291216 5-A12 0.00000000 ~~113~~545.~~32052000~~61291200 ~~826~~281.~~79895600~~18604400 0.~~82679896~~28118604 ~~113~~545.~~32052000~~61291200 5-A13 0.00000000 ~~113~~545.~~32051899~~61291294 ~~826~~281.~~79895664~~18604370 0.~~82679896~~28118604 ~~113~~545.~~32051899~~61291294 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 27127.~~92555007~~19888598 ~~957~~830.~~29751229~~09862631 0.~~95729751~~83009863 27127.~~92555007~~19888598 5-A20 0.00000000 27127.~~92555007~~19888618 ~~957~~830.~~29751249~~09862631 0.~~95729751~~83009863 27127.~~92555007~~19888618 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 33153.~~61617927~~11929536 ~~948~~795.~~59565949~~47636413 0.~~94859566~~79547636 33153.~~61617927~~11929536 5-A24 0.00000000 33153.~~61617914~~11929539 ~~948~~795.~~59565951~~47636412 0.~~94859566~~79547636 33153.~~61617914~~11929539 5-A25 0.00000000 33153.~~61617914~~11929520 ~~948~~795.~~59565951~~47636431 0.~~94859566~~79547636 33153.~~61617914~~11929520 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 19.~~04627925~~49369226 ~~997~~988.~~96695545~~47326319 0.~~99796696~~98847326 19.~~04627925~~49369226 15-B1 0.00000000 3.~~41689331~~44175056 ~~993~~989.~~20528926~~76353869 0.~~99320529~~98976354 3.~~41689331~~44175056 15-B2 0.00000000 3.~~41689189~~44174550 ~~993~~989.~~20529279~~76353604 0.~~99320529~~98976354 3.~~41689189~~44174550 15-B3 0.00000000 3.~~41689850~~44174812 ~~993~~989.~~20528195~~76353383 0.~~99320528~~98976353 3.~~41689850~~44174812 15-B4 0.00000000 3.~~41690141~~44174648 ~~993~~989.~~20529577~~76354930 0.~~99320530~~98976355 3.~~41690141~~44174648 15-B5 0.00000000 3.~~41690141~~44174648 ~~993~~989.~~20529577~~76354930 0.~~99320530~~98976355 3.~~41690141~~44174648 15-B6 0.00000000 3.~~41689022~~44174810 ~~993~~989.~~20527794~~76352984 0.~~99320528~~98976353 3.~~41689022~~44174810 30-B1 0.00000000 0.~~86620829~~87295163 ~~998~~997.~~27720336~~40425074 0.~~99827720~~99740425 0.~~86620829~~87295163 30-B2 0.00000000 0.~~86620853~~87295320 ~~998~~997.~~27720379~~40425059 0.~~99827720~~99740425 0.~~86620853~~87295320 30-B3 0.00000000 0.~~86620651~~87295337 ~~998~~997.~~27720207~~40425241 0.~~99827720~~99740425 0.~~86620651~~87295337 30-B4 0.00000000 0.~~86621078~~87295441 ~~998~~997.~~27720545~~40425104 0.~~99827721~~99740425 0.~~86621078~~87295441 30-B5 0.00000000 0.~~86621302~~87294872 ~~998~~997.~~27719921~~40425049 0.~~99827720~~99740425 0.~~86621302~~87294872 30-B6 0.00000000 0.~~86621167~~87295558 ~~998~~997.~~27720025~~40425206 0.~~99827720~~99740425 0.~~86621167~~87295558 (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% 19,~~927~~427,~~386~~131.3036 9997,~~636~~135.9366 0.00 0.00 A-R 50.00 6.00000% 0.00 0.00 0.00 0.00 A-LR 50.00 6.00000% 0.00 0.00 0.00 0.00 2-A1 71,350,000.00 6.00000% 7067,~~228~~125,~~591~~699.6755 ~~351~~335,~~142~~628.9650 0.00 0.00 3-A1 233,970,000.00 6.00000% ~~230~~225,~~730~~073,~~287~~199.1691 1,~~153~~125,~~651~~366.4400 0.00 0.00 3-A2 23,755,000.00 5.75000% 2322,~~426~~851,~~071~~706.6090 ~~112~~109,~~249~~497.9376 0.00 0.00 3-A3 0.00 6.00000% ~~976~~952,~~086~~154.3245 4,~~880~~760.4377 0.00 0.00 15-AX 0.00 6.00000% 1211,~~411~~497,~~422~~229.9809 6257,~~057~~486.1115 0.00 0.00 15-PO 770,363.00 0.00000% ~~767~~764,~~269~~359.2881 0.00 0.00 0.00 4-A1 151,299,000.00 6.50000% ~~149~~144,~~254~~496,~~057~~565.6506 ~~808~~782,~~459~~689.4873 0.00 0.00 5-A1 64,962,563.00 4.50000% 64,~~849~~640,~~635~~074.0690 ~~243~~242,~~186~~400.1328 0.00 0.00 5-A2 50,526,437.00 2.~~21375~~23000% 50,~~438~~275,~~604~~612.1693 93,~~048~~428.7285 0.00 0.00 5-A3 0.00 6.~~28625~~27000% 50,~~438~~275,~~604~~612.1693 ~~264~~262,~~224~~690.7308 0.00 0.00 5-A4 1,980,000.00 6.25000% 1,~~861~~637,~~436~~061.5693 98,~~694~~526.9836 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% 1211,~~651~~126,~~788~~761.5389 3934,~~009~~307.6852 0.00 0.00 5-A9 3,768,139.00 13.21429% 3,~~542~~115,~~500~~493.86 39 34,~~009~~307.6852 0.00 0.00 5-A10 2,153,222.00 10.00000% 21,~~024~~780,~~285~~281.9470 1614,~~869~~835.0568 0.00 0.00 5-A11 15,781,250.00 3.37000% 1413,~~836~~047,~~260~~921.4804 4136,~~665~~642.1691 0.00 0.00 5-A12 2,500,000.00 9.13000% 2,~~350~~066,~~298~~997.6939 1715,~~881~~726.8641 0.00 0.00 5-A13 3,718,750.00 16.53571% 3,~~496~~074,~~069~~658.3062 4842,~~174~~368.9805 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% 4948,~~702~~293,~~533~~744.0490 ~~227~~221,~~803~~346.2833 0.00 0.00 5-A20 16,816,000.00 2.~~46375~~48000% 16,~~567~~097,~~511~~914.0197 3433,~~015~~269.1702 0.00 0.00 5-A21 0.00 6.~~03625~~02000% 16,~~567~~097,~~511~~914.0197 8380,~~338~~757.0387 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% 7875,~~533~~845,~~729~~914.7855 ~~409~~395,~~029~~030.8480 0.00 0.00 5-A24 52,653,000.00 5.50000% 5149,~~716~~946,~~399~~407.9426 ~~237~~228,~~033~~921.5003 0.00 0.00 5-A25 17,551,000.00 2.~~36375~~38000% 1716,~~238~~648,~~799~~802.9842 33,~~956~~020.8412 0.00 0.00 5-A26 0.00 6.~~13625~~12000% 1716,~~238~~648,~~799~~802.9842 8884,~~151~~908.3289 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% 3231,~~710~~692,~~494~~964.5153 ~~177~~171,~~181~~670.8522 0.00 0.00 30-PO 888,195.00 0.00000% ~~887~~886,~~318~~389.5626 0.00 0.00 0.00 15-B1 2,662,000.00 6.00000% 2,~~653~~643,~~008~~912.2448 13,~~265~~219.0456 0.00 0.00 15-B2 888,000.00 6.00000% ~~885~~881,~~000~~966.5030 4,~~425~~409.0083 0.00 0.00 15-B3 532,000.00 6.00000% ~~530~~528,~~203~~385.0021 2,~~651~~641.0193 0.00 0.00 15-B4 355,000.00 6.00000% ~~353~~352,~~800~~587.8788 1,~~769~~762.0094 0.00 0.00 15-B5 355,000.00 6.00000% ~~353~~352,~~800~~587.8788 1,~~769~~762.0094 0.00 0.00 15-B6 355,621.61 6.00000% ~~354~~353,~~420~~205.3826 1,~~772~~766.1003 0.00 0.00 30-B1 10,130,000.00 6.30791% 10,~~121~~112,~~322~~548.7607 53,~~203~~157.6957 0.00 0.00 30-B2 3,376,000.00 6.30791% 3,~~373~~370,~~108~~183.1684 17,~~731~~715.0669 0.00 0.00 30-B3 2,702,000.00 6.30791% 2,~~699~~697,~~685~~345.5000 14,~~191~~178.1585 0.00 0.00 30-B4 1,689,000.00 6.30791% 1,~~687~~686,~~553~~090.2220 8,~~870~~863.7809 0.00 0.00 30-B5 1,014,000.00 6.30791% 1,~~013~~012,~~131~~253.4208 5,~~325~~321.6200 0.00 0.00 30-B6 1,350,847.65 6.30791% 1,~~349~~348,~~690~~520.5341 7,~~094~~088.7863 0.00 0.00 Totals 1,030,382,127.26 5,~~487~~338,~~150~~339.4975 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 9997,~~636~~135.9366 0.00 1917,~~427~~161,~~131~~487.3607 A-R 0.00 0.00 0.0200 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 2-A1 0.00 0.00 ~~351~~335,~~142~~628.9650 0.00 6761,~~125~~649,~~699~~241.5519 3-A1 0.00 0.00 1,~~153~~125,~~651~~366.4400 0.00 ~~225~~204,~~073~~829,~~199~~306.9155 3-A2 0.00 0.00 ~~112~~109,~~249~~497.9376 0.00 2220,~~851~~796,~~706~~342.9017 3-A3 0.00 0.00 4,~~880~~760.4377 0.00 ~~952~~866,~~154~~514.4526 15-AX 0.00 0.00 6257,~~057~~486.1115 0.00 1110,~~978~~385,~~377~~361.1398 15-PO 0.00 0.00 0.00 0.00 ~~764~~748,~~359~~891.8155 4-A1 0.00 0.00 ~~808~~782,~~459~~689.4873 0.00 ~~144~~129,~~496~~280,~~565~~911.0620 5-A1 0.00 0.00 ~~243~~242,~~186~~400.1328 0.00 64,~~640~~403,~~074~~715.9071 5-A2 0.00 0.00 93,~~048~~428.7285 0.00 50,~~275~~091,~~612~~778.9301 5-A3 0.00 0.00 ~~264~~262,~~224~~690.7308 0.00 50,~~275~~091,~~612~~778.9301 5-A4 0.00 0.00 98,~~694~~526.9836 0.00 1556,~~637,061~~748.9337 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 3934,~~009~~307.6852 0.00 113,~~126~~784,~~761~~100.8928 5-A9 0.00 0.00 3934,~~009~~307.6852 0.00 31,~~115~~059,~~493~~548.3910 5-A10 0.00 0.00 1614,~~869~~835.0568 0.00 1605,~~780,281~~455.7098 5-A11 0.00 0.00 4136,~~665~~642.1691 0.00 134,~~047~~437,~~921~~467.0427 5-A12 0.00 0.00 1715,~~881~~726.8641 0.00 2702,~~066,997~~965.3911 5-A13 0.00 0.00 4842,~~174~~368.9805 0.00 31,~~074~~045,~~658~~660.6260 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 ~~227~~221,~~803~~346.2833 0.00 4841,~~293~~876,~~744~~815.9050 5-A20 0.00 0.00 3433,~~015~~269.1702 0.00 1613,~~097~~958,~~914~~938.9750 5-A21 0.00 0.00 8380,~~338~~757.0387 0.00 1613,~~097~~958,~~914~~938.9750 5-A22 0.00 0.00 188,708.33 0.00 36,232,000.00 5-A23 0.00 0.00 ~~409~~395,~~029~~030.8480 0.00 7563,~~845~~603,~~914~~108.5517 5-A24 0.00 0.00 ~~237~~228,~~033~~921.5003 0.00 4941,~~946~~884,~~407~~217.2600 5-A25 0.00 0.00 33,~~956~~020.8412 0.00 1613,~~648~~961,~~802~~405.4267 5-A26 0.00 0.00 8884,~~151~~908.3289 0.00 1613,~~648~~961,~~802~~405.4267 5-A27 0.00 0.00 270,833.33 0.00 52,000,000.00 30-AX 0.00 0.00 ~~177~~171,~~181~~670.8522 0.00 3127,~~692~~311,~~964~~677.5390 30-PO 0.00 0.00 0.00 0.00 ~~886~~877,~~389~~957.2601 15-B1 0.00 0.00 13,~~265~~219.0456 0.00 2,~~643~~634,~~912~~750.4854 15-B2 0.00 0.00 4,~~425~~409.0083 0.00 ~~881~~878,~~966~~910.3002 15-B3 0.00 0.00 2,~~651~~641.0193 0.00 ~~528~~526,~~385~~554.2120 15-B4 0.00 0.00 1,~~769~~762.0094 0.00 ~~352~~351,~~587~~366.8806 15-B5 0.00 0.00 1,~~769~~762.0094 0.00 ~~352~~351,~~587~~366.8806 15-B6 0.00 0.00 1,~~772~~766.1003 0.00 ~~353~~351,~~205~~981.2630 30-B1 0.00 0.00 53,~~203~~157.6957 0.00 10,~~112~~103,~~548~~705.0706 30-B2 0.00 0.00 17,~~731~~715.0669 0.00 3,~~370~~367,~~183~~236.8475 30-B3 0.00 0.00 14,~~191~~178.1585 0.00 2,~~697~~694,~~345~~986.0029 30-B4 0.00 0.00 8,~~870~~863.7809 0.00 1,~~686~~684,~~090~~615.2078 30-B5 0.00 0.00 5,~~325~~321.6200 0.00 1,~~012~~011,~~253~~367.0891 30-B6 0.00 0.00 7,~~094~~088.7863 0.00 1,~~348~~347,~~520~~341.4119 Totals 0.00 0.00 5,~~487~~338,~~150~~339.5175 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% ~~996~~971.~~36931500~~35656800 4.~~98184650~~85678300 0.00000000 0.00000000 A-R 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 50.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 71,350,000.00 6.00000% ~~984~~940.~~28299467~~79466783 4.~~92141500~~70397337 0.00000000 0.00000000 3-A1 233,970,000.00 6.00000% ~~986~~961.~~15329812~~97461175 4.~~93076651~~80987306 0.00000000 0.00000000 3-A2 23,755,000.00 5.75000% ~~986~~961.~~15329825~~97461166 4.~~72531804~~60946159 0.00000000 0.00000000 3-A3 0.00 6.00000% ~~986~~961.~~15396584~~97525538 4.~~93076821~~80987400 0.00000000 0.00000000 15-AX 0.00 6.00000% ~~986~~913.~~30065307~~65225230 4.~~93150288~~56826162 0.00000000 0.00000000 15-PO 770,363.00 0.00000% ~~995~~992.~~98407504~~20732304 0.00000000 0.00000000 0.00000000 4-A1 151,299,000.00 6.50000% ~~986~~955.~~48409871~~03978916 5.~~34345554~~17313221 0.00000000 0.00000000 5-A1 64,962,563.00 4.50000% ~~998~~995.~~26164587~~03578546 3.~~74348115~~73138418 0.00000000 0.00000000 5-A2 50,526,437.00 2.~~21375~~23000% ~~998~~995.~~26164588~~03578552 1.~~84158483~~84910822 0.00000000 0.00000000 5-A3 0.00 6.~~28625~~27000% ~~998~~995.~~26164588~~03578552 5.~~22943524~~19906203 0.00000000 0.00000000 5-A4 1,980,000.00 6.25000% ~~940~~826.~~11947475~~79895455 4.~~89645455~~30624242 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% ~~940~~826.~~11947638~~79895708 2.~~89870162~~54929709 0.00000000 0.00000000 5-A9 3,768,139.00 13.21429% ~~940~~826.~~11947542~~79895566 109.~~35250557~~10463229 0.00000000 0.00000000 5-A10 2,153,222.00 10.00000% ~~940~~826.~~11947677~~79895524 76.~~83432921~~88999091 0.00000000 0.00000000 5-A11 15,781,250.00 3.37000% ~~940~~826.~~11947596~~79895699 2.~~64016855~~32192697 0.00000000 0.00000000 5-A12 2,500,000.00 9.13000% ~~940~~826.~~11947600~~79895600 76.~~15274400~~29056400 0.00000000 0.00000000 5-A13 3,718,750.00 16.53571% ~~940~~826.~~11947563~~79895664 1211.~~95461647~~39308908 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% ~~985~~957.~~22306216~~29751229 4.~~51560577~~38761358 0.00000000 0.00000000 5-A20 16,816,000.00 2.~~46375~~48000% ~~985~~957.~~22306196~~29751249 21.~~02278604~~97841461 0.00000000 0.00000000 5-A21 0.00 6.~~03625~~02000% ~~985~~957.~~22306196~~29751249 4.~~95587714~~80244232 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% ~~982~~948.~~21183876~~59565949 54.~~11568663~~94060233 0.00000000 0.00000000 5-A24 52,653,000.00 5.50000% ~~982~~948.~~21183864~~59565951 4.~~50180427~~34773004 0.00000000 0.00000000 5-A25 17,551,000.00 2.~~36375~~38000% ~~982~~948.~~21183864~~59565951 1.~~93475244~~88138112 0.00000000 0.00000000 5-A26 0.00 6.~~13625~~12000% ~~982~~948.~~21183864~~59565951 54.~~02258105~~83783773 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% ~~980~~950.~~54160960~~03976304 5.~~31126719~~14604858 0.00000000 0.00000000 30-PO 888,195.00 0.00000% ~~999~~997.~~01323471~~96695545 0.00000000 0.00000000 0.00000000 15-B1 2,662,000.00 6.00000% ~~996~~993.~~62217881~~20528926 4.~~98311044~~96602554 0.00000000 0.00000000 15-B2 888,000.00 6.00000% ~~996~~993.~~62218468~~20529279 4.~~98310811~~96602477 0.00000000 0.00000000 15-B3 532,000.00 6.00000% ~~996~~993.~~62218045~~20528195 4.~~98310150~~96603383 0.00000000 0.00000000 15-B4 355,000.00 6.00000% ~~996~~993.~~62216901~~20529577 4.~~98309859~~96602817 0.00000000 0.00000000 15-B5 355,000.00 6.00000% ~~996~~993.~~62216901~~20529577 4.~~98309859~~96602817 0.00000000 0.00000000 15-B6 355,621.61 6.00000% ~~996~~993.~~62216815~~20527794 4.~~98310550~~96603679 0.00000000 0.00000000 30-B1 10,130,000.00 6.30791% ~~999~~998.~~14341165~~27720336 5.~~25209181~~24753899 0.00000000 0.00000000 30-B2 3,376,000.00 6.30791% ~~999~~998.~~14341232~~27720379 5.~~25209123~~24753851 0.00000000 0.00000000 30-B3 2,702,000.00 6.30791% ~~999~~998.~~14341229~~27720207 5.~~25209104~~24753886 0.00000000 0.00000000 30-B4 1,689,000.00 6.30791% ~~999~~998.~~14341030~~27720545 5.~~25208999~~24753700 0.00000000 0.00000000 30-B5 1,014,000.00 6.30791% ~~999~~998.~~14341223~~27719921 5.~~25209073~~24753452 0.00000000 0.00000000 30-B6 1,350,847.65 6.30791% ~~999~~998.~~14341192~~27720025 5.~~25209486~~24754216 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 4.~~98184650~~85678300 0.00000000 ~~971~~858.~~35656800~~07435350 A-R 0.00000000 0.00000000 0.~~40000000~~00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 0.00000000 4.~~92141500~~70397337 0.00000000 ~~940~~864.~~79466783~~03982046 3-A1 0.00000000 0.00000000 4.~~93076651~~80987306 0.00000000 ~~961~~875.~~97461175~~45115421 3-A2 0.00000000 0.00000000 4.~~72531804~~60946159 0.00000000 ~~961~~875.~~97461166~~45115428 3-A3 0.00000000 0.00000000 4.~~93076821~~80987400 0.00000000 ~~961~~875.~~97525538~~45174688 15-AX 0.00000000 0.00000000 4.~~93150288~~56826162 0.00000000 ~~951~~825.~~88772513~~29532027 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~972.~~20732304~~12813959 4-A1 0.00000000 0.00000000 5.~~34345554~~17313221 0.00000000 ~~955~~854.~~03978916~~47300511 5-A1 0.00000000 0.00000000 3.~~74348115~~73138418 0.00000000 ~~995~~991.~~03578546~~39739468 5-A2 0.00000000 0.00000000 1.~~84158483~~84910822 0.00000000 ~~995~~991.~~03578552~~39739479 5-A3 0.00000000 0.00000000 5.~~22943524~~19906203 0.00000000 ~~995~~991.~~03578552~~39739479 5-A4 0.00000000 0.00000000 4.~~89645455~~30624242 0.00000000 ~~826~~281.~~79895455~~18604545 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 2.~~89870162~~54929709 0.00000000 ~~826~~281.~~79895708~~18604460 5-A9 0.00000000 0.00000000 109.~~35250557~~10463229 0.00000000 ~~826~~281.~~79895566~~18604436 5-A10 0.00000000 0.00000000 76.~~83432921~~88999091 0.00000000 ~~826~~281.~~79895524~~18604584 5-A11 0.00000000 0.00000000 2.~~64016855~~32192697 0.00000000 ~~826~~281.~~79895699~~18604483 5-A12 0.00000000 0.00000000 76.~~15274400~~29056400 0.00000000 ~~826~~281.~~79895600~~18604400 5-A13 0.00000000 0.00000000 1211.~~95461647~~39308908 0.00000000 ~~826~~281.~~79895664~~18604370 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.~~51560577~~38761358 0.00000000 ~~957~~830.~~29751229~~09862631 5-A20 0.00000000 0.00000000 21.~~02278604~~97841461 0.00000000 ~~957~~830.~~29751249~~09862631 5-A21 0.00000000 0.00000000 4.~~95587714~~80244232 0.00000000 ~~957~~830.~~29751249~~09862631 5-A22 0.00000000 0.00000000 5.20833324 0.00000000 1000.00000000 5-A23 0.00000000 0.00000000 54.~~11568663~~94060233 0.00000000 ~~948~~795.~~59565949~~47636413 5-A24 0.00000000 0.00000000 4.~~50180427~~34773004 0.00000000 ~~948~~795.~~59565951~~47636412 5-A25 0.00000000 0.00000000 1.~~93475244~~88138112 0.00000000 ~~948~~795.~~59565951~~47636431 5-A26 0.00000000 0.00000000 54.~~02258105~~83783773 0.00000000 ~~948~~795.~~59565951~~47636431 5-A27 0.00000000 0.00000000 5.20833327 0.00000000 1000.00000000 30-AX 0.00000000 0.00000000 5.~~31126719~~14604858 0.00000000 ~~950~~818.~~03976304~~70473101 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~988.~~96695545~~47326319 15-B1 0.00000000 0.00000000 4.~~98311044~~96602554 0.00000000 ~~993~~989.~~20528926~~76353869 15-B2 0.00000000 0.00000000 4.~~98310811~~96602477 0.00000000 ~~993~~989.~~20529279~~76353604 15-B3 0.00000000 0.00000000 4.~~98310150~~96603383 0.00000000 ~~993~~989.~~20528195~~76353383 15-B4 0.00000000 0.00000000 4.~~98309859~~96602817 0.00000000 ~~993~~989.~~20529577~~76354930 15-B5 0.00000000 0.00000000 4.~~98309859~~96602817 0.00000000 ~~993~~989.~~20529577~~76354930 15-B6 0.00000000 0.00000000 4.~~98310550~~96603679 0.00000000 ~~993~~989.~~20527794~~76352984 30-B1 0.00000000 0.00000000 5.~~25209181~~24753899 0.00000000 ~~998~~997.~~27720336~~40425074 30-B2 0.00000000 0.00000000 5.~~25209123~~24753851 0.00000000 ~~998~~997.~~27720379~~40425059 30-B3 0.00000000 0.00000000 5.~~25209104~~24753886 0.00000000 ~~998~~997.~~27720207~~40425241 30-B4 0.00000000 0.00000000 5.~~25208999~~24753700 0.00000000 ~~998~~997.~~27720545~~40425104 30-B5 0.00000000 0.00000000 5.~~25209073~~24753452 0.00000000 ~~998~~997.~~27719921~~40425049 30-B6 0.00000000 0.00000000 5.~~25209486~~24754216 0.00000000 ~~998~~997.~~27720025~~40425206 (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 6.00000% ~~759,037.29~~ 747,328.13 654,723.41 0.00 0.00 9885.~~15835174~~99511806% 15-AX-B 6.00000% 2,~~171~~063,~~522~~837.8099 21,~~063~~831,~~837~~326.9939 0.00 0.00 9483.~~02870874~~43545209% 15-AX-C 6.00000% 98,~~480~~686,~~862~~062.9097 97,~~167~~899,~~211~~312.0118 0.00 0.00 9582.~~27934890~~10145053% 15-PO-A 0.00000% 0.00 0.00 79,~~598~~308.1640 7978,~~308~~933.4087 9998.~~28318374~~81432381% 15-PO-B 0.00000% 0.00 0.00 23,~~794~~655.2403 23,~~655~~542.0381 98.~~61193097~~14411372% 15-PO-C 0.00000% 0.00 0.00 ~~663,876.88~~ 661,396.37 99646,414.~~23515741~~88 96.98735172% 30-AX-A 6.50000% 3,~~223~~053,~~805~~883.2825 32,~~053~~598,~~883~~462.2585 0.00 0.00 9278.~~10911825~~37304256% 30-AX-B 6.50000% ~~29,486,689.23~~ 28,639,081.28 24,713,215.05 0.00 0.00 9582.~~47808953~~38988312% 30-PO-A 0.00000% 0.00 0.00 ~~464,229.83~~ 463,789.60 99455,840.~~81160621~~62 98.10091571% 30-PO-B 0.00000% 0.00 0.00 ~~423~~422,~~088~~599.7366 422,~~599~~116.6639 99.~~78033669~~66623144%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 32106,~~429~~436,~~263~~273.0574 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~118~~55,~~300~~557.4873 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 32106,~~547~~491,~~563~~831.5347 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~217~~211,~~137~~448.2954 Payment of Interest and Principal 32106,~~330~~280,~~426~~382.2493 Total Withdrawals (Pool Distribution Amount) 32106,~~547~~491,~~563~~831.5347 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~216~~211,~~867~~179.5509 Master Servicing Fee 269.7445 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~217~~211,~~137~~448.2954

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 3414 0 0 0 3414 156,~~775~~313,~~941~~275.2511 0.00 0.00 0.00 156,~~775~~313,~~941~~275.2511 60 Days 02 0 0 0 02 0727,489.0050 0.00 0.00 0.00 0727,489.0050 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 0 0 1 ~~339~~442,~~255~~506.1982 0.00 0.00 0.00 ~~339~~442,~~255~~506.1982 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 3517 0 0 0 3517 167,~~115~~483,~~196~~271.4443 0.00 0.00 0.00 167,~~115~~483,~~196~~271.4443 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 10.~~576263~~712831% 0.000000% 0.000000% 0.000000% 10.~~576263~~712831% 10.~~591143~~709050% 0.000000% 0.000000% 0.000000% 10.~~591143~~709050% 60 Days 0.~~000000~~101833% 0.000000% 0.000000% 0.000000% 0.~~000000~~101833% 0.~~000000~~081705% 0.000000% 0.000000% 0.000000% 0.~~000000~~081705% 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.~~046361~~050916% 0.000000% 0.000000% 0.000000% 0.~~046361~~050916% 0.~~034217~~049698% 0.000000% 0.000000% 0.000000% 0.~~034217~~049698% 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.~~622624~~865580% 0.000000% 0.000000% 0.000000% 10.~~622624~~865580% 10.~~625360~~840453% 0.000000% 0.000000% 0.000000% 10.~~625360~~840453%

Delinquency Status By Groups

~~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 21 0 0 0 2 1 541,~~291,364~~572.4183 0.00 0.00 0.00 1541,~~291,364~~572.4183 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 21 0 0 0 2 1 541,~~291,364~~572.4183 0.00 0.00 0.00 1541,~~291,364~~572.4183 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 52.~~263158~~857143% 0.000000% 0.000000% 0.000000% 52.~~263158~~857143% 63.~~563604~~111949% 0.000000% 0.000000% 0.000000% 63.~~563604~~111949% 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 52.~~263158~~857143% 0.000000% 0.000000% 0.000000% 52.~~263158~~857143% 63.~~563604~~111949% 0.000000% 0.000000% 0.000000% 63.~~563604~~111949% 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 01 0 0 0 01 0461,894.0086 0.00 0.00 0.00 0461,894.0086 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 01 0 0 0 01 0461,894.0086 0.00 0.00 0.00 0461,894.0086 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 0.~~000000~~712364% 0.000000% 0.000000% 0.000000% 0.~~000000~~712364% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~000000~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 0.~~000000~~712364% 0.000000% 0.000000% 0.000000% 0.~~000000~~712364% 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 103 0 0 0 103 51,~~080~~370,~~816~~811.0798 0.00 0.00 0.00 51,~~080~~370,~~816~~811.0798 60 Days 02 0 0 0 02 0727,489.0050 0.00 0.00 0.00 0727,489.0050 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 1 0 0 0 1 ~~339~~442,~~255~~506.1982 0.00 0.00 0.00 ~~339~~442,~~255~~506.1982 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 116 0 0 0 116 52,~~420~~540,~~071~~808.2630 0.00 0.00 0.00 52,~~420~~540,~~071~~808.2630 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~949318~~631579% 0.000000% 0.000000% 0.000000% 10.~~949318~~631579% 20.~~023393~~599308% 0.000000% 0.000000% 0.000000% 20.~~023393~~599308% 60 Days 0.~~000000~~421053% 0.000000% 0.000000% 0.000000% 0.~~000000~~421053% 0.~~000000~~318052% 0.000000% 0.000000% 0.000000% 0.~~000000~~318052% 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.~~194932~~210526% 0.000000% 0.000000% 0.000000% 0.~~194932~~210526% 0.~~135106~~193460% 0.000000% 0.000000% 0.000000% 0.~~135106~~193460% 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 21.~~144250~~263158% 0.000000% 0.000000% 0.000000% 21.~~144250~~263158% 21.~~158498~~110820% 0.000000% 0.000000% 0.000000% 21.~~158498~~110820% 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 42 0 0 0 42 1,~~874~~038,~~251~~114.2355 0.00 0.00 0.00 1,~~874~~038,~~251~~114.2355 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 42 0 0 0 42 1,~~874~~038,~~251~~114.2355 0.00 0.00 0.00 1,~~874~~038,~~251~~114.2355 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~204819~~657895% 0.000000% 0.000000% 0.000000% 10.~~204819~~657895% 10.~~251560~~771763% 0.000000% 0.000000% 0.000000% 10.~~251560~~771763% 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.~~204819~~657895% 0.000000% 0.000000% 0.000000% 10.~~204819~~657895% 10.~~251560~~771763% 0.000000% 0.000000% 0.000000% 10.~~251560~~771763% 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 187 0 0 0 18 7 2,~~529~~900,~~509~~880.5489 0.00 0.00 0.00 72,~~529~~900,~~509~~880.5489 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 187 0 0 0 18 7 2,~~529~~900,~~509~~880.5489 0.00 0.00 0.00 72,~~529~~900,~~509~~880.5489 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~580334~~683594% 0.000000% 0.000000% 0.000000% 10.~~580334~~683594% 10.~~504159~~652033% 0.000000% 0.000000% 0.000000% 10.~~504159~~652033% 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.~~580334~~683594% 0.000000% 0.000000% 0.000000% 10.~~580334~~683594% 10.~~504159~~652033% 0.000000% 0.000000% 0.000000% 10.~~504159~~652033%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~118~~55,~~300~~557.4873

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~730236~~725448% Weighted Average Pass-Through Rate 6.~~474045~~469206% Weighted Average Maturity(Stepdown Calculation ) 286 Beginning Scheduled Collateral Loan Count 2,~~210~~157 Number Of Loans Paid In Full 53193 Ending Scheduled Collateral Loan Count 21,~~157~~964 Beginning Scheduled Collateral Balance 1990,~~017~~230,~~073,562~~286.3768 Ending Scheduled Collateral Balance ~~990~~889,~~230~~288,~~286~~243.6853 Ending Actual Collateral Balance at 3031-~~Sep~~Oct-2002 ~~991~~890,~~484~~385,~~636~~551.5409 Monthly P &I Constant 7,~~487~~303,~~957~~151.4764 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 32106,~~159~~089,~~379~~189.3388 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1816,~~778~~515,~~832~~077.1062 Scheduled Principal 1,~~783~~753,~~669~~366.9827 Unscheduled Principal 2599,~~059~~188,~~605~~676.7188

Miscellaneous Reporting Group 1 Senior % 99.~~453280~~441154% Group 1 Junior % 0.~~546720~~558846% Group 2 Senior % 95.~~868460~~699807% Group 2 Junior % 4.~~131540~~300193% Group 3 Senior % 99.~~221504~~205044% Group 3 Junior % 0.~~778496~~794956% Group 4 Senior % 96.~~953610~~859079% Group 4 Junior % 3.~~046390~~140921% Group 5 Senior % 96.~~962154~~890550% Group 5 Junior % 3.~~037846~~109450% 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.~~454307~~456027 6.~~426801~~425448 6.~~478992~~465251 Weighted Average Net Rate 6.~~202650~~204335 6.~~175853~~174460 6.~~206135~~192284 Weighted Average Maturity ~~172~~171 ~~174~~173 ~~143~~142 Beginning Loan Count 3938 ~~139~~135 ~~523~~513 Loans Paid In Full 13 49 1038 Ending Loan Count 3835 ~~135~~126 ~~513~~475 Beginning Scheduled Balance 2019,~~116~~615,~~530~~617.7894 7370,~~278~~165,~~952~~593.02 ~~256~~250,~~814~~573,~~357~~532.6514 Ending scheduled Balance 1917,~~615~~349,~~617~~228.9435 7064,~~165~~678,~~593~~625.0236 ~~250~~228,~~573~~252,~~532~~343.1457 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant ~~175~~172,~~819~~163.5072 ~~642~~617,~~513~~570.0573 2,~~274~~226,~~372~~523.1582 Scheduled Principal 6766,~~620~~631.9525 ~~250~~241,~~055~~866.3724 ~~887~~876,~~790~~506.3357 Unscheduled Principal ~~433~~2,~~291~~199,758.8934 25,~~863~~245,~~303~~101.6342 521,~~353~~444,~~035~~682.1800 Scheduled Interest ~~108~~105,~~198~~532.5547 ~~392~~375,~~457~~704.6849 1,~~386~~350,~~581~~017.8225 Servicing Fees 4,~~218~~114.7225 1514,~~324~~675.2964 5856,~~394~~998.6146 Master Servicing Fees 0.00 0.00 30.6859 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 ~~103~~101,~~979~~418.8322 ~~377~~361,~~133~~028.3985 1,~~328~~292,~~156~~988.5320 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.~~202650~~204335 6.~~175853~~174460 6.~~205992~~192138

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.~~866167~~862503 6.~~869409~~867430 6.~~730236~~725448 Weighted Average Net Rate 6.~~616167~~612503 6.~~619409~~617430 6.~~474363~~469533 Weighted Average Maturity ~~357~~356 ~~357~~356 286 Beginning Loan Count ~~342~~332 1,~~167~~139 2,~~210~~157 Loans Paid In Full 10 28 53115 193 Ending Loan Count ~~332~~304 1,~~139~~024 21,~~157~~964 Beginning Scheduled Balance ~~154~~149,~~408~~646,~~015~~051.5074 ~~512~~500,~~455~~229,~~706~~491.4284 1990,~~017~~230,~~073,562~~286.3768 Ending scheduled Balance ~~149~~134,~~646~~418,~~051~~388.7442 ~~500~~444,~~229~~589,~~491~~657.8483 ~~990~~889,~~230~~288,~~286~~243.6853 Record Date 0910/3031/2002 0910/3031/2002 0910/3031/2002 Principal And Interest Constant 1985,~~016,237~~493.2294 3,~~379~~301,~~015~~399.5543 7,~~487~~303,~~957~~151.4764 Scheduled Principal ~~132~~129,~~744~~705.5024 ~~445~~438,~~458~~656.8397 1,~~783~~753,~~669~~366.9827 Unscheduled Principal 415,~~629~~097,~~219~~958.2608 1155,~~780~~201,~~755~~177.7504 2599,~~059~~188,~~605~~676.7188 Scheduled Interest ~~883~~855,~~492~~788.7270 2,~~933~~862,~~556~~742.7246 5,~~704~~549,~~287~~785.4937 Servicing Fees 3231,~~168~~176.3426 ~~106~~104,~~761~~214.5948 ~~216~~211,~~867~~179.5509 Master Servicing Fees 0.00 ~~239~~238.0686 269.7445 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 ~~851~~824,~~324~~612.3844 2,~~826~~758,~~556~~289.0712 5,~~487~~338,~~150~~336.2083 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.~~616167~~612503 6.~~618850~~616857 6.~~474045~~469206

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