CDMC Mortgage Pass-Through Certificates  Series
2002-4
Distribution
Date:                                 10/25/2002

Record Date:    09/30/2002

Distribution
Summary

DISTRIBUTION IN
DOLLARS

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

A1              100,000,000.00        97,819,555.97 6.500000%     529,855.93 1,553,569.712,083,425.64   0.00                   0.00        96,265,986.26

A2              9,780,000.00          9,426,254.54  2.363750%     18,567.76  239,772.55  258,340.31     0.00                   0.00        9,186,481.99

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

A5              39,120,000.00         37,705,018.16 6.000000%     188,525.09 959,090.21  1,147,615.30   0.00                   0.00        36,745,927.95

A6              10,000,000.00         10,163,381.80 6.500000%     0.00       0.00        0.00           55,051.65              0.00        10,218,433.45

P               938,517.00            934,773.70    0.000000%     0.00       1,465.67    1,465.67       0.00                   0.00        933,308.03

B1              2,699,432.00          2,692,415.77  6.500000%     14,583.92  2,370.85    16,954.77      0.00                   0.00        2,690,044.92

B2              1,079,773.00          1,076,966.63  6.500000%     5,833.57   948.34      6,781.91       0.00                   0.00        1,076,018.29

B3              629,868.00            628,230.96    6.500000%     3,402.92   553.20      3,956.12       0.00                   0.00        627,677.76

B4              359,924.00            358,988.54    6.500000%     1,944.52   316.11      2,260.63       0.00                   0.00        358,672.43

B5              269,944.00            269,242.41    6.500000%     1,458.40   237.09      1,695.49       0.00                   0.00        269,005.32

B6              359,925.61            358,990.47    6.500000%     1,944.53   316.12      2,260.65       0.00                   0.00        358,674.35

RI              50.00                 0.00          6.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

RII             50.00                 0.00          6.500000%     0.00       0.00        0.00           0.00                   0.00        0.00

Totals          179,962,188.61        176,158,523.95                         845,875.46  2,758,639.85   3,604,515.31           55,051.65   0.00            ##########

Notional Classes

A3              9,780,000.00          9,426,254.54  6.136250%     48,201.55  0.00        48,201.55      0.00                   0.00        9,186,481.99

X               7,085,722.00          6,830,073.88  6.500000%     36,996.11  0.00        36,996.11      0.00                   0.00        6,651,506.84

Totals          16,865,722.00         16,256,328.42                          85,197.66   0.00           85,197.66              3,604,515.310.00            0.00

Distribution Summary (Factors)

PER $1,000 OF ORIGINAL BALANCE

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

A1              15132EAR9             978.195560    5.298559      15.535697  20.834256   0.000000       0.000000               962.659863

A2              15132EAS7             963.829708    1.898544      24.516621  26.415165   0.000000       0.000000               939.313087

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

A5              15132EAV0             963.829708    4.819149      24.516621  29.335769   0.000000       0.000000               939.313087

A6              15132EAW8             1,021.843345  0.000000      0.000000   0.000000    5.505165       0.000000               1,021.843345

P               15132EAX6             996.011473    0.000000      1.561687   1.561687    0.000000       0.000000               994.449786

B1              15132EBB3             997.400850    5.402588      0.878277   6.280866    0.000000       0.000000               996.522572

B2              15132EBC1             997.400963    5.402589      0.878277   6.280866    0.000000       0.000000               996.522686

B3              15132EBD9             997.400979    5.402592      0.878279   6.280872    0.000000       0.000000               996.522700

B4              15132EBE7             997.400951    5.402585      0.878269   6.280854    0.000000       0.000000               996.522683

B5              15132EBF4             997.400979    5.402602      0.878293   6.280895    0.000000       0.000000               996.522686

B6              15132EBG2             997.401852    5.402589      0.878293   6.280881    0.000000       0.000000               996.523559

RI              15132EAZ1             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

RII             15132EBA5             0.000000      0.000000      0.000000   0.000000    0.000000       0.000000               0.000000

A3              15132EAT5             963.829708    4.928584      0.000000   4.928584    0.000000       0.000000               939.313087

X               15132EAY4             963.920668    5.221220      0.000000   5.221220    0.000000       0.000000               938.719701

Interest
Distribution
Detail

DISTRIBUTION IN
DOLLARS

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

A1              97,819,555.97         6.500000%     529,855.93    0.00       0.00        529,855.93     0.00                   529,855.93  0.00

A2              9,426,254.54          2.363750%     18,567.76     0.00       0.00        18,567.76      0.00                   18,567.76   0.00

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

A5              37,705,018.16         6.000000%     188,525.09    0.00       0.00        188,525.09     0.00                   188,525.09  0.00

A6              10,163,381.80         6.500000%     55,051.65     0.00       0.00        55,051.65      55,051.65              0.00        0.00

P               934,773.70            0.000000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

B1              2,692,415.77          6.500000%     14,583.92     0.00       0.00        14,583.92      0.00                   14,583.92   0.00

B2              1,076,966.63          6.500000%     5,833.57      0.00       0.00        5,833.57       0.00                   5,833.57    0.00

B3              628,230.96            6.500000%     3,402.92      0.00       0.00        3,402.92       0.00                   3,402.92    0.00

B4              358,988.54            6.500000%     1,944.52      0.00       0.00        1,944.52       0.00                   1,944.52    0.00

B5              269,242.41            6.500000%     1,458.40      0.00       0.00        1,458.40       0.00                   1,458.40    0.00

B6              358,990.47            6.500000%     1,944.53      0.00       0.00        1,944.53       0.00                   1,944.53    0.00

RI              0.00                  6.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

RII             0.00                  6.500000%     0.00          0.00       0.00        0.00           0.00                   0.00        0.00

  Totals        176,158,523.95                                    900,927.11 0.00        0.00           900,927.11             55,051.65   845,875.46      0.00

Notional Classes

A3              9,426,254.54          6.136250%     48,201.55     0.00       0.00        48,201.55      0.00                   48,201.55   0.00

X               6,830,073.88          6.500000%     36,996.11     0.00       0.00        36,996.11      0.00                   36,996.11   0.00

  Totals        16,256,328.42                                     85,197.66  0.00        0.00           85,197.66              3,604,515.3185,197.66       0.00

Principal
Distribution
Detail

DISTRIBUTION IN
DOLLARS

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

A1              100,000,000.00        97,819,555.97 1,553,569.71  0.00       0.00        0.00           96,265,986.26          0.00

A2              9,780,000.00          9,426,254.54  239,772.55    0.00       0.00        0.00           9,186,481.99           0.00

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

A5              39,120,000.00         37,705,018.16 959,090.21    0.00       0.00        0.00           36,745,927.95          0.00

A6              10,000,000.00         10,163,381.80 0.00          55,051.65  0.00        0.00           10,218,433.45          0.00

P               938,517.00            934,773.70    1,465.67      0.00       0.00        0.00           933,308.03             0.00

B1              2,699,432.00          2,692,415.77  2,370.85      0.00       0.00        0.00           2,690,044.92           0.00

B2              1,079,773.00          1,076,966.63  948.34        0.00       0.00        0.00           1,076,018.29           0.00

B3              629,868.00            628,230.96    553.20        0.00       0.00        0.00           627,677.76             0.00

B4              359,924.00            358,988.54    316.11        0.00       0.00        0.00           358,672.43             0.00

B5              269,944.00            269,242.41    237.09        0.00       0.00        0.00           269,005.32             0.00

B6              359,925.61            358,990.47    316.12        0.00       0.00        0.00           358,674.35             0.00

RI              50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

RII             50.00                 0.00          0.00          0.00       0.00        0.00           0.00                   0.00

  Totals        179,332,219.00        176,158,523.952,758,639.85  842,472.53 2,758,086.640.00           173,454,935.75         0.00

Collateral
Summary

ASSET
CHARACTERISTICS

                Cut-Off               Prior         Current

Aggregate Stated
Principal       179,962,187.67        176,158,523.95173,454,935.75
Balance

Loan Count      429                   423           417

Weighted Average
Coupon Rate     6.985904%             6.981430%     N/A
(WAC)

Net Weighted
Average Coupon  6.723404%             6.717528%     N/A
Rate (Net WAC)

Weighted Average
Maturity (WAM in355                   352           351
months)

AVAILABLE
INTEREST

Scheduled
Interest        1,024,865.33

Less:           Servicing Fees        36,699.81
Trustee Fees    1,834.97
Uncompensated
PPIS            0.00
Relief Act
Shortfall       0.00
Extraordinary
Trust Fund      0.00
Expenses
Primary Mortgage
Insurance       205.78
TOTAL AVAILABLE
PRINCIPAL       37,529.00
TOTAL AVAILABLE
INTEREST        986,124.77
Current Realized
Losses          0.00
Cumulative
Realized Losses 0.00

Delinquency
Information

                1 Month               2 Months      3+ Months     Totals

Delinquency

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

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

Bankruptcy

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

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

Foreclosure

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

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

REO

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

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

Total

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

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

Principal and
Interest        90,596.28
Advances

Credit
Enhancement

SUBORDINATION
LEVELS

                Original              Prior         Current

Aggregate
Certificate
Principal       179,023,671.61        175,223,750.25172,521,627.72
Balance

Senior Principal
Balance         173,624,805.00        169,838,915.47167,141,534.65
Senior
Percentage      96.984272%            96.926881%    96.881496%
Senior Credit
Support         3.015728%             3.073119%     3.118504%

Class B1
Principal       2,699,432.00          2,692,415.77  2,690,044.92
Balance
Class B1
Percentage      1.507863%             1.536559%     1.559251%
Class B1 Credit
Support         1.507865%             1.536561%     1.559253%

Class B2
Principal       1,079,773.00          1,076,966.63  1,076,018.29
Balance
Class B2
Percentage      0.603145%             0.614624%     0.623701%
Class B2 Credit
Support         0.904719%             0.921937%     0.935552%

Class B3
Principal       629,868.00            628,230.96    627,677.76
Balance
Class B3
Percentage      0.351835%             0.358531%     0.363826%
Class B3 Credit
Support         0.552884%             0.563406%     0.571727%

Class B4
Principal       359,924.00            358,988.54    358,672.43
Balance
Class B4
Percentage      0.201048%             0.204874%     0.207900%
Class B4 Credit
Support         0.351836%             0.358532%     0.363827%

Class B5
Principal       269,944.00            269,242.41    269,005.32
Balance
Class B5
Percentage      0.150787%             0.153656%     0.155926%
Class B5 Credit
Support         0.201049%             0.204875%     0.207901%

Class B6
Principal       359,925.61            358,990.47    358,674.35
Balance
Class B6
Percentage      0.201049%             0.204875%     0.207901%
Class B6 Credit
Support         0.000000%             0.000000%     0.000000%

Other
Information

Trigger
Information

Has the
Accretion
Termination DateNo
Been Reached?

Has the Credit
Support
Depletion Date  No
Been Reached?

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

CONTACT
INFORMATION     CONTENTS

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

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

Collateral
Summary         2
3000 Leadenhall
Road

Delinquency
Information     2

Trustee         Citibank, N.A.
Credit
Enhancement     2

New York, NY
10005
Other
Information     2

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

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

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