EX-99 2 ex99.htm MARCH 2002 CERTIFICATE HOLDERS STATEMENT CDMC Mortgage Pass 
CDMC Mortgage Pass-Through Certificates  Series 2002-1
Distribution Date:
03/25/2002
Record Date:   02/28/2002
Distribution Summary
DISTRIBUTION IN DOLLARS
                                               Prior         Pass-                                                                                  Current
                         Original              Principal     Through       Interest    Principal  Total          Deferred               Realized    Principal
Class                    Balance               Balance       Rate          Distributed DistributedDistributed    Interest               Loss        Balance
(1)                      (2)                   (3)           (4)           (5)         (6)        (7)=(5+6)      (8)                    (9)         (10)=(3-6+8-9)
A1                       178,362,000.00        178,362,000.006.250000%     928,968.75  639,901.91 1,568,870.66   0.00                   0.00        177,722,098.09
A2                       7,894,000.00          7,894,000.00  6.250000%     41,114.58   82,203.13  123,317.71     0.00                   0.00        7,811,796.87
A3                       15,783,000.00         15,783,000.00 6.250000%     0.00        0.00       0.00           82,203.13              0.00        15,865,203.13
A4                       24,059,490.00         24,059,490.00 6.250000%     125,309.84  0.00       125,309.84     0.00                   0.00        24,059,490.00
A5                       14,500,000.00         14,500,000.00 6.250000%     75,520.83   0.00       75,520.83      0.00                   0.00        14,500,000.00
P                        2,185,849.16          2,185,849.16  0.000000%     0.00        1,962.05   1,962.05       0.00                   0.00        2,183,887.11
B1                       3,754,398.00          3,754,398.00  6.250000%     19,554.16   3,429.85   22,984.01      0.00                   0.00        3,750,968.15
B2                       1,251,467.00          1,251,467.00  6.250000%     6,518.06    1,143.28   7,661.34       0.00                   0.00        1,250,323.72
B3                       1,126,319.00          1,126,319.00  6.250000%     5,866.24    1,028.95   6,895.19       0.00                   0.00        1,125,290.05
B4                       500,587.00            500,587.00    6.250000%     2,607.22    457.31     3,064.53       0.00                   0.00        500,129.69
B5                       375,440.00            375,440.00    6.250000%     1,955.42    342.98     2,298.40       0.00                   0.00        375,097.02
B6                       500,586.60            500,586.60    6.250000%     2,607.22    457.31     3,064.53       0.00                   0.00        500,129.29
R                        100.00                100.00        6.250000%     0.52        100.00     100.52         0.00                   0.00        0.00
Totals                   250,293,236.76        250,293,236.76              1,210,022.84731,026.77 1,941,049.61   82,203.13              0.00        248,269,057.12
Notional Classes
X                        10,622,903.69         10,622,903.69 6.250000%     55,327.72   0.00       55,327.72      0.00                   0.00        10,550,024.45
Totals                   10,622,903.69         10,622,903.69               55,327.72   0.00       55,327.72      0.00                   0.00        0.00
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                       178,362,000.00        6.250000%     928,968.75    0.00        0.00       928,968.75     0.00                   928,968.75  0.00
A2                       7,894,000.00          6.250000%     41,114.58     0.00        0.00       41,114.58      0.00                   41,114.58   0.00
A3                       15,783,000.00         6.250000%     82,203.13     0.00        0.00       82,203.13      82,203.13              0.00        0.00
A4                       24,059,490.00         6.250000%     125,309.84    0.00        0.00       125,309.84     0.00                   125,309.84  0.00
A5                       14,500,000.00         6.250000%     75,520.83     0.00        0.00       75,520.83      0.00                   75,520.83   0.00
P                        2,185,849.16          0.000000%     0.00          0.00        0.00       0.00           0.00                   0.00        0.00
B1                       3,754,398.00          6.250000%     19,554.16     0.00        0.00       19,554.16      0.00                   19,554.16   0.00
B2                       1,251,467.00          6.250000%     6,518.06      0.00        0.00       6,518.06       0.00                   6,518.06    0.00
B3                       1,126,319.00          6.250000%     5,866.24      0.00        0.00       5,866.24       0.00                   5,866.24    0.00
B4                       500,587.00            6.250000%     2,607.22      0.00        0.00       2,607.22       0.00                   2,607.22    0.00
B5                       375,440.00            6.250000%     1,955.42      0.00        0.00       1,955.42       0.00                   1,955.42    0.00
B6                       500,586.60            6.250000%     2,607.22      0.00        0.00       2,607.22       0.00                   2,607.22    0.00
R                        100.00                6.250000%     0.52          0.00        0.00       0.52           0.00                   0.52        0.00
  Totals                 250,293,236.76                      1,292,225.97  0.00        0.00       1,292,225.97   82,203.13              1,210,022.840.00
Notional Classes
X                        10,622,903.69         6.250000%     55,327.72     0.00        0.00       55,327.72      0.00                   55,327.72   0.00
  Totals                 10,622,903.69                       55,327.72     0.00        0.00       55,327.72      0.00                   55,327.72   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                       178,362,000.00        178,362,000.00639,901.91    0.00        0.00       0.00           177,722,098.09         0.00
A2                       7,894,000.00          7,894,000.00  82,203.13     0.00        0.00       0.00           7,811,796.87           0.00
A3                       15,783,000.00         15,783,000.00 0.00          82,203.13   0.00       0.00           15,865,203.13          0.00
A4                       24,059,490.00         24,059,490.00 0.00          0.00        0.00       0.00           24,059,490.00          0.00
A5                       14,500,000.00         14,500,000.00 0.00          0.00        0.00       0.00           14,500,000.00          0.00
P                        2,185,849.16          2,185,849.16  1,962.05      0.00        0.00       0.00           2,183,887.11           0.00
B1                       3,754,398.00          3,754,398.00  3,429.85      0.00        0.00       0.00           3,750,968.15           0.00
B2                       1,251,467.00          1,251,467.00  1,143.28      0.00        0.00       0.00           1,250,323.72           0.00
B3                       1,126,319.00          1,126,319.00  1,028.95      0.00        0.00       0.00           1,125,290.05           0.00
B4                       500,587.00            500,587.00    457.31        0.00        0.00       0.00           500,129.69             0.00
B5                       375,440.00            375,440.00    342.98        0.00        0.00       0.00           375,097.02             0.00
B6                       500,586.60            500,586.60    457.31        0.00        0.00       0.00           500,129.29             0.00
R                        100.00                100.00        100.00        0.00        0.00       0.00           0.00                   0.00
  Totals                 249,417,110.16        250,293,236.76731,026.77    1,205,459.68730,126.48 0.00           249,644,413.12         0.00
Collateral Summary
GROUP 1 CHARACTERISTICS
                         Cut-Off               Prior         Current
Aggregate Stated
Principal Balance        250,293,236.76        250,293,236.76249,644,413.10
Loan Count               588                   588           587
Weighted Average Coupon
Rate (WAC)               6.718179%             6.718179%     N/A
Net Weighted Average
Coupon Rate (Net WAC)    6.460679%             6.460679%     N/A
Weighted Average Maturity
(WAM in months)          355                   355           354
AVAILABLE INTEREST
Scheduled Principal      228,869.00
Prepayments in Full      405,945.76
Curtailments             14,008.90
Scheduled Interest       1,401,262.45
Net Liquidation Proceeds 0.00
Insurance Principal      0.00
Repurchased Principal    0.00
Less:                    Servicing Fees        52,144.42
TOTAL AVAILABLE PRINCIPAL648,823.66
Trustee Fees             1,564.34
Uncompensated PPIS       0.00
Relief Act Shortfall     0.00
Extraordinary Trust Fund
Expenses                 0.00
TOTAL AVAILABLE INTEREST 1,347,553.69
Delinquency Information
 GROUP 1
                         1 Month               2 Months      3+ Months     Totals
Delinquency
Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%
Foreclosure
Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%
Bankruptcy
Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%
REO
Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%
Total
Scheduled Principal
Balance                  0.00                  0.00          0.00          0.00
Percentage of Total Pool
Balance                  0.0000%               0.0000%       0.0000%       0.0000%
Number of Loans          0                     0             0             0
Percentage of Total Loans0.0000%               0.0000%       0.0000%       0.0000%
Principal and Interest
Advances                 0.00
Credit Enhancement
SUBORDINATION LEVELS
                         Original              Prior         Current
Aggregate Certificate
Principal Balance        248,107,387.60        248,107,387.60247,460,526.01
Senior Principal Balance 240,598,590.00        240,598,590.00239,958,588.09
Senior Percentage        96.973570%            96.973570%    96.968430%
Senior Credit Support    3.026430%             3.026430%     3.031570%
Class B1 Principal
Balance                  3,754,398.00          3,754,398.00  3,750,968.15
Class B1 Percentage      1.513215%             1.513215%     1.515784%
Class B1 Credit Support  1.513216%             1.513216%     1.515785%
Class B2 Principal
Balance                  1,251,467.00          1,251,467.00  1,250,323.72
Class B2 Percentage      0.504405%             0.504405%     0.505262%
Class B2 Credit Support  1.008810%             1.008810%     1.010523%
Class B3 Principal
Balance                  1,126,319.00          1,126,319.00  1,125,290.05
Class B3 Percentage      0.453964%             0.453964%     0.454735%
Class B3 Credit Support  0.554846%             0.554846%     0.555788%
Class B4 Principal
Balance                  500,587.00            500,587.00    500,129.69
Class B4 Percentage      0.201762%             0.201762%     0.202105%
Class B4 Credit Support  0.353084%             0.353084%     0.353683%
Class B5 Principal
Balance                  375,440.00            375,440.00    375,097.02
Class B5 Percentage      0.151322%             0.151322%     0.151579%
Class B5 Credit Support  0.201762%             0.201762%     0.202105%
Class B6 Principal
Balance                  500,586.60            500,586.60    500,129.29
Class B6 Percentage      0.201762%             0.201762%     0.202105%
Class B6 Credit Support  0.000000%             0.000000%     0.000000%
Other Information
Trigger Information
Has the Accretion
Termination Date Been    No
Reached?
Has the Credit Support
Depletion Date Been      No
Reached?
Bankruptcy Amount        100,000.00
Fraud Loss Amount        5,005,864.74
Special Hazard Amount    3,283,176.00
CONTACT INFORMATION      CONTENTS
Distribution Summary     2
Depositor                Cendant Mortgage
                         Capital LLC
3000 Leadenhall Road
Distribution Summary
(Factors)                2
Mt. Laurel, NJ  08054
Interest Distribution    2
11 Madison Avenue
Principal Distribution   2
Servicer                 Cendant Mortgage
                         Corporation
Collateral Summary       2
Mt. Laurel, NJ  08054
Delinquency Information  2
Trustee                  Citibank, N.A.
111 Wall Street
Credit Enhancement       2
New York, NY  10005
Other Information        2
Deal Contact:            Kristen Driscoll      Citibank, N.A.
kristen.driscoll@citi.com                      Agency and
                                               Trust
                                               111 Wall
Tel: (212) 657-2186                            Street, 14th
                                               Floor, Zone 3
Fax: (212) 657-4009                            New York, NY
                                               10005
Page 1 of 1               Reports Available at (c) Copyright
                         www.sf.citidirect.com 2002 Citibank