-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, By4hQuSdcYdmq9ATY+Ys9Xrr5At8FbGy9MBQ0XD6o4YtAgWsBblTx9ZPG0Y/zjcm vtqVf5Xz3RqykvBET30mMw== 0001056404-02-001518.txt : 20021209 0001056404-02-001518.hdr.sgml : 20021209 20021209141720 ACCESSION NUMBER: 0001056404-02-001518 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20021125 ITEM INFORMATION: Other events ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20021209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERT SER 2002-4 CENTRAL INDEX KEY: 0001179061 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-75724-08 FILM NUMBER: 02852029 BUSINESS ADDRESS: STREET 1: 1285 AVE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10019 8-K 1 mst02004.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 2002-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-75724-08 51-0423816 Pooling and Servicing Agreement) (Commission 51-0423822 (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 2002-4 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 2002-4 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 2002-4 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: 12/6/02 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2002-4 Trust, relating to the November 25, 2002 distribution. EX-99.1
Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 10/31/02 Distribution Date: 11/25/02 MASTR Series: 2002-4 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-PO 55265KFJ3 PO 0.00000% 344,772.16 0.00 2,186.00 2-PO 55265KGG8 PO 0.00000% 809,718.43 0.00 64,234.96 3-PO 55265KGM5 PO 0.00000% 327,668.81 0.00 8,311.38 1-A1 55265KFG9 SEQ 6.00000% 177,255,032.88 874,835.25 14,652,380.63 1-AX 55265KFH7 SEQ 6.00000% 0.00 48,124.64 0.00 A-R 55265KGH6 SEQ 6.00000% 0.00 3.13 0.00 A-LR 55265KGJ2 SEQ 6.00000% 0.00 0.00 0.00 A-1 55265KFK0 SEQ 2.43220% 10,237,700.53 20,491.52 1,313,838.55 A-2 55265KFL8 SEQ 6.06780% 0.00 51,154.94 0.00 A-3 55265KFM6 SEQ 6.00000% 40,950,802.11 202,295.91 5,255,354.20 A-4 55265KFN4 SEQ 6.50000% 988,000.00 5,287.42 0.00 A-5 55265KFP9 SEQ 5.25000% 25,111,000.00 108,541.73 0.00 A-6 55265KFQ7 SEQ 5.75000% 11,924,000.00 56,449.91 0.00 A-7 55265KFR5 SEQ 6.25000% 8,872,000.00 45,653.59 0.00 A-8 55265KFS3 SEQ 6.50000% 18,946,123.57 101,392.81 13,314,433.41 A-9 55265KFT1 SEQ 6.50000% 6,200,000.00 33,180.16 0.00 A-10 55265KFU8 SEQ 6.50000% 4,243,000.00 22,707.00 0.00 A-11 55265KFV6 SEQ 2.23680% 21,273,000.00 39,157.17 0.00 A-12 55265KFW4 SEQ 6.26330% 0.00 109,717.60 0.00 A-13 55265KFX2 SEQ 6.50000% 12,381,778.70 66,262.81 402,842.41 A-14 55265KFY0 SEQ 5.37500% 83,742,552.82 370,593.75 76,301.58 A-15 55265KFZ7 SEQ 5.50000% 15,679,000.00 70,999.37 0.00 A-16 55265KGA1 SEQ 6.00000% 46,521,064.39 229,812.86 11,597,385.96 A-17 55265KGB9 SEQ 6.50000% 57,891,360.30 419,439.83 10,844,882.29 A-18 55265KGC7 SEQ 6.50000% 0.00 0.00 0.00 A-19 55265KGD5 SEQ 6.50000% 21,502,000.00 115,070.94 0.00 A-20 55265KGE3 SEQ 6.50000% 1,000,000.00 5,351.64 0.00 2-AX 55265KGF0 IO 6.50000% 0.00 97,943.54 0.00 3-A1 55265KGK9 SEQ 6.50000% 106,570,885.40 570,142.84 7,678,235.00 3-AX 55265KGL7 IO 6.50000% 0.00 11,892.12 0.00 B-1 55265KGN3 SUB 6.43469% 10,998,776.68 58,230.60 13,305.72 B-2 55265KGP8 SUB 6.43469% 4,321,588.55 22,879.70 5,228.02 B-3 55265KGQ6 SUB 6.43469% 3,141,795.88 16,633.55 3,800.77 B-4 55265KGR4 SUB 6.43469% 1,571,396.16 8,319.41 1,900.99 B-5 55265KGS2 SUB 6.43469% 1,178,796.23 6,240.88 1,426.04 B-6 55265KGT0 SUB 6.43469% 1,571,670.18 8,320.86 1,901.32 Totals 695,555,483.78 3,797,127.48 65,237,949.23
Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-PO 0.00 342,586.16 2,186.00 0.00 2-PO 0.00 745,483.47 64,234.96 0.00 3-PO 0.00 319,357.44 8,311.38 0.00 1-A1 0.00 162,602,652.26 15,527,215.88 0.00 1-AX 0.00 0.00 48,124.64 0.00 A-R 0.00 0.00 3.13 0.00 A-LR 0.00 0.00 0.00 0.00 A-1 0.00 8,923,861.98 1,334,330.07 0.00 A-2 0.00 0.00 51,154.94 0.00 A-3 0.00 35,695,447.90 5,457,650.11 0.00 A-4 0.00 988,000.00 5,287.42 0.00 A-5 0.00 25,111,000.00 108,541.73 0.00 A-6 0.00 11,924,000.00 56,449.91 0.00 A-7 0.00 8,872,000.00 45,653.59 0.00 A-8 0.00 5,631,690.16 13,415,826.22 0.00 A-9 0.00 6,200,000.00 33,180.16 0.00 A-10 0.00 4,243,000.00 22,707.00 0.00 A-11 0.00 21,273,000.00 39,157.17 0.00 A-12 0.00 0.00 109,717.60 0.00 A-13 0.00 11,978,936.29 469,105.22 0.00 A-14 0.00 83,666,251.24 446,895.33 0.00 A-15 0.00 15,679,000.00 70,999.37 0.00 A-16 0.00 34,923,678.42 11,827,198.82 0.00 A-17 0.00 47,046,478.00 11,264,322.12 0.00 A-18 0.00 0.00 0.00 0.00 A-19 0.00 21,502,000.00 115,070.94 0.00 A-20 0.00 1,000,000.00 5,351.64 0.00 2-AX 0.00 0.00 97,943.54 0.00 3-A1 0.00 98,892,650.40 8,248,377.84 0.00 3-AX 0.00 0.00 11,892.12 0.00 B-1 0.00 10,985,470.96 71,536.32 0.00 B-2 0.00 4,316,360.53 28,107.72 0.00 B-3 0.00 3,137,995.10 20,434.32 0.00 B-4 0.00 1,569,495.17 10,220.40 0.00 B-5 0.00 1,177,370.19 7,666.92 0.00 B-6 0.00 1,569,768.86 10,222.18 0.00 Totals 0.00 630,317,534.53 69,035,076.71 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-PO 349,063.00 344,772.16 1,251.15 934.85 0.00 0.00 2-PO 814,658.00 809,718.43 793.40 63,441.56 0.00 0.00 3-PO 329,266.00 327,668.81 307.56 8,003.82 0.00 0.00 1-A1 203,000,000.00 177,255,032.88 612,190.72 14,040,189.91 0.00 0.00 1-AX 0.00 0.00 0.00 0.00 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 A-1 12,158,000.00 10,237,700.53 10,413.94 1,303,424.61 0.00 0.00 A-2 0.00 0.00 0.00 0.00 0.00 0.00 A-3 48,632,000.00 40,950,802.11 41,655.75 5,213,698.46 0.00 0.00 A-4 988,000.00 988,000.00 0.00 0.00 0.00 0.00 A-5 25,111,000.00 25,111,000.00 0.00 0.00 0.00 0.00 A-6 11,924,000.00 11,924,000.00 0.00 0.00 0.00 0.00 A-7 8,872,000.00 8,872,000.00 0.00 0.00 0.00 0.00 A-8 37,998,000.00 18,946,123.57 105,534.79 13,208,898.62 0.00 0.00 A-9 6,200,000.00 6,200,000.00 0.00 0.00 0.00 0.00 A-10 4,243,000.00 4,243,000.00 0.00 0.00 0.00 0.00 A-11 21,273,000.00 21,273,000.00 0.00 0.00 0.00 0.00 A-12 0.00 0.00 0.00 0.00 0.00 0.00 A-13 13,379,000.00 12,381,778.70 3,193.07 399,649.34 0.00 0.00 A-14 83,969,000.00 83,742,552.82 604.79 75,696.79 0.00 0.00 A-15 15,679,000.00 15,679,000.00 0.00 0.00 0.00 0.00 A-16 62,738,000.00 46,521,064.39 91,924.88 11,505,461.09 0.00 0.00 A-17 71,078,000.00 57,891,360.30 88,415.96 11,066,279.97 (309,813.64) 0.00 A-18 3,283,000.00 0.00 0.00 0.00 0.00 0.00 A-19 21,502,000.00 21,502,000.00 0.00 0.00 0.00 0.00 A-20 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-AX 0.00 0.00 0.00 0.00 0.00 0.00 3-A1 111,040,000.00 106,570,885.40 92,294.95 7,585,940.05 0.00 0.00 3-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 11,038,000.00 10,998,776.68 13,305.72 0.00 0.00 0.00 B-2 4,337,000.00 4,321,588.55 5,228.02 0.00 0.00 0.00 B-3 3,153,000.00 3,141,795.88 3,800.77 0.00 0.00 0.00 B-4 1,577,000.00 1,571,396.16 1,900.99 0.00 0.00 0.00 B-5 1,183,000.00 1,178,796.23 1,426.04 0.00 0.00 0.00 B-6 1,577,275.00 1,571,670.18 1,901.32 0.00 0.00 0.00 Totals 788,425,362.00 695,555,483.78 1,076,143.82 64,471,619.07 (309,813.64) 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-PO 2,186.00 342,586.16 0.98144507 2,186.00 2-PO 64,234.96 745,483.47 0.91508764 64,234.96 3-PO 8,311.38 319,357.44 0.96990713 8,311.38 1-A1 14,652,380.63 162,602,652.26 0.80099829 14,652,380.63 1-AX 0.00 0.00 0.00000000 0.00 A-R 0.00 0.00 0.00000000 0.00 A-LR 0.00 0.00 0.00000000 0.00 A-1 1,313,838.55 8,923,861.98 0.73399095 1,313,838.55 A-2 0.00 0.00 0.00000000 0.00 A-3 5,255,354.20 35,695,447.90 0.73399095 5,255,354.20 A-4 0.00 988,000.00 1.00000000 0.00 A-5 0.00 25,111,000.00 1.00000000 0.00 A-6 0.00 11,924,000.00 1.00000000 0.00 A-7 0.00 8,872,000.00 1.00000000 0.00 A-8 13,314,433.41 5,631,690.16 0.14821017 13,314,433.41 A-9 0.00 6,200,000.00 1.00000000 0.00 A-10 0.00 4,243,000.00 1.00000000 0.00 A-11 0.00 21,273,000.00 1.00000000 0.00 A-12 0.00 0.00 0.00000000 0.00 A-13 402,842.41 11,978,936.29 0.89535364 402,842.41 A-14 76,301.58 83,666,251.24 0.99639452 76,301.58 A-15 0.00 15,679,000.00 1.00000000 0.00 A-16 11,597,385.96 34,923,678.42 0.55665910 11,597,385.96 A-17 10,844,882.29 47,046,478.00 0.66189929 10,844,882.29 A-18 0.00 0.00 0.00000000 0.00 A-19 0.00 21,502,000.00 1.00000000 0.00 A-20 0.00 1,000,000.00 1.00000000 0.00 2-AX 0.00 0.00 0.00000000 0.00 3-A1 7,678,235.00 98,892,650.40 0.89060384 7,678,235.00 3-AX 0.00 0.00 0.00000000 0.00 B-1 13,305.72 10,985,470.96 0.99524107 13,305.72 B-2 5,228.02 4,316,360.53 0.99524107 5,228.02 B-3 3,800.77 3,137,995.10 0.99524107 3,800.77 B-4 1,900.99 1,569,495.17 0.99524107 1,900.99 B-5 1,426.04 1,177,370.19 0.99524107 1,426.04 B-6 1,901.32 1,569,768.86 0.99524107 1,901.32 Totals 65,237,949.23 630,317,534.53 0.79946380 65,237,949.23
Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-PO 349,063.00 987.70754849 3.58431000 2.67816984 0.00000000 2-PO 814,658.00 993.93663353 0.97390561 77.87508378 0.00000000 3-PO 329,266.00 995.14924104 0.93407762 24.30806703 0.00000000 1-A1 203,000,000.00 873.17750187 3.01571783 69.16349709 0.00000000 1-AX 0.00 0.00000000 0.00000000 0.00000000 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 A-1 12,158,000.00 842.05465784 0.85655042 107.20715660 0.00000000 A-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-3 48,632,000.00 842.05465763 0.85655021 107.20715702 0.00000000 A-4 988,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-5 25,111,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-6 11,924,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-7 8,872,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-8 37,998,000.00 498.60844176 2.77737749 347.62089110 0.00000000 A-9 6,200,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-10 4,243,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-11 21,273,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 A-13 13,379,000.00 925.46368936 0.23866283 29.87139099 0.00000000 A-14 83,969,000.00 997.30320499 0.00720254 0.90148495 0.00000000 A-15 15,679,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-16 62,738,000.00 741.51334741 1.46521853 183.38903201 0.00000000 A-17 71,078,000.00 814.47649484 1.24392864 155.69205619 (4.35878387) A-18 3,283,000.00 0.00000000 0.00000000 0.00000000 0.00000000 A-19 21,502,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 A-20 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 111,040,000.00 959.75221001 0.83118651 68.31718345 0.00000000 3-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 11,038,000.00 996.44651930 1.20544664 0.00000000 0.00000000 B-2 4,337,000.00 996.44651833 1.20544616 0.00000000 0.00000000 B-3 3,153,000.00 996.44652077 1.20544561 0.00000000 0.00000000 B-4 1,577,000.00 996.44651871 1.20544705 0.00000000 0.00000000 B-5 1,183,000.00 996.44651733 1.20544379 0.00000000 0.00000000 B-6 1,577,275.00 996.44651694 1.20544610 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-PO 0.00000000 6.26247984 981.44506866 0.98144507 6.26247984 2-PO 0.00000000 78.84898939 915.08764414 0.91508764 78.84898939 3-PO 0.00000000 25.24214465 969.90712676 0.96990713 25.24214465 1-A1 0.00000000 72.17921493 800.99828700 0.80099829 72.17921493 1-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.00000000 108.06370702 733.99095081 0.73399095 108.06370702 A-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-3 0.00000000 108.06370702 733.99095040 0.73399095 108.06370702 A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-8 0.00000000 350.39826859 148.21017317 0.14821017 350.39826859 A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-13 0.00000000 30.11005382 895.35363555 0.89535364 30.11005382 A-14 0.00000000 0.90868749 996.39451750 0.99639452 0.90868749 A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-16 0.00000000 184.85425037 556.65909688 0.55665910 184.85425037 A-17 0.00000000 152.57720096 661.89929373 0.66189929 152.57720096 A-18 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 A-20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A1 0.00000000 69.14836996 890.60384006 0.89060384 69.14836996 3-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.20544664 995.24107266 0.99524107 1.20544664 B-2 0.00000000 1.20544616 995.24107217 0.99524107 1.20544616 B-3 0.00000000 1.20544561 995.24107199 0.99524107 1.20544561 B-4 0.00000000 1.20544705 995.24107166 0.99524107 1.20544705 B-5 0.00000000 1.20544379 995.24107354 0.99524107 1.20544379 B-6 0.00000000 1.20544610 995.24107083 0.99524107 1.20544610 (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-PO 349,063.00 0.00000% 344,772.16 0.00 0.00 0.00 2-PO 814,658.00 0.00000% 809,718.43 0.00 0.00 0.00 3-PO 329,266.00 0.00000% 327,668.81 0.00 0.00 0.00 1-A1 203,000,000.00 6.00000% 177,255,032.88 886,275.16 0.00 0.00 1-AX 0.00 6.00000% 9,750,790.59 48,753.95 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 A-1 12,158,000.00 2.43220% 10,237,700.53 20,750.13 0.00 0.00 A-2 0.00 6.06780% 10,237,700.53 51,766.91 0.00 0.00 A-3 48,632,000.00 6.00000% 40,950,802.11 204,754.01 0.00 0.00 A-4 988,000.00 6.50000% 988,000.00 5,351.67 0.00 0.00 A-5 25,111,000.00 5.25000% 25,111,000.00 109,860.63 0.00 0.00 A-6 11,924,000.00 5.75000% 11,924,000.00 57,135.83 0.00 0.00 A-7 8,872,000.00 6.25000% 8,872,000.00 46,208.33 0.00 0.00 A-8 37,998,000.00 6.50000% 18,946,123.57 102,624.84 0.00 0.00 A-9 6,200,000.00 6.50000% 6,200,000.00 33,583.33 0.00 0.00 A-10 4,243,000.00 6.50000% 4,243,000.00 22,982.92 0.00 0.00 A-11 21,273,000.00 2.23680% 21,273,000.00 39,651.98 0.00 0.00 A-12 0.00 6.26330% 21,273,000.00 111,031.77 0.00 0.00 A-13 13,379,000.00 6.50000% 12,381,778.70 67,067.97 0.00 0.00 A-14 83,969,000.00 5.37500% 83,742,552.82 375,096.85 0.00 0.00 A-15 15,679,000.00 5.50000% 15,679,000.00 71,862.08 0.00 0.00 A-16 62,738,000.00 6.00000% 46,521,064.39 232,605.32 0.00 0.00 A-17 71,078,000.00 6.50000% 78,375,960.93 424,536.46 0.00 0.00 A-18 3,283,000.00 6.50000% 0.00 0.00 0.00 0.00 A-19 21,502,000.00 6.50000% 21,502,000.00 116,469.17 0.00 0.00 A-20 1,000,000.00 6.50000% 1,000,000.00 5,416.67 0.00 0.00 2-AX 0.00 6.50000% 18,301,597.77 99,133.65 0.00 0.00 3-A1 111,040,000.00 6.50000% 106,570,885.40 577,258.96 0.00 0.00 3-AX 0.00 6.50000% 2,222,870.22 12,040.55 0.00 0.00 B-1 11,038,000.00 6.43469% 10,998,776.68 58,978.05 0.00 0.00 B-2 4,337,000.00 6.43469% 4,321,588.55 23,173.38 0.00 0.00 B-3 3,153,000.00 6.43469% 3,141,795.88 16,847.05 0.00 0.00 B-4 1,577,000.00 6.43469% 1,571,396.16 8,426.20 0.00 0.00 B-5 1,183,000.00 6.43469% 1,178,796.23 6,320.98 0.00 0.00 B-6 1,577,275.00 6.43469% 1,571,670.18 8,427.67 0.00 0.00 Totals 788,425,362.00 3,844,392.47 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-PO 0.00 0.00 0.00 0.00 342,586.16 2-PO 0.00 0.00 0.00 0.00 745,483.47 3-PO 0.00 0.00 0.00 0.00 319,357.44 1-A1 11,439.91 0.00 874,835.25 0.00 162,602,652.26 1-AX 629.31 0.00 48,124.64 0.00 8,787,959.78 A-R 0.00 0.00 3.13 0.00 0.00 A-LR 0.00 0.00 0.00 0.00 0.00 A-1 258.61 0.00 20,491.52 0.00 8,923,861.98 A-2 611.97 0.00 51,154.94 0.00 8,923,861.98 A-3 2,458.11 0.00 202,295.91 0.00 35,695,447.90 A-4 64.25 0.00 5,287.42 0.00 988,000.00 A-5 1,318.89 0.00 108,541.73 0.00 25,111,000.00 A-6 685.93 0.00 56,449.91 0.00 11,924,000.00 A-7 554.74 0.00 45,653.59 0.00 8,872,000.00 A-8 1,232.03 0.00 101,392.81 0.00 5,631,690.16 A-9 403.17 0.00 33,180.16 0.00 6,200,000.00 A-10 275.91 0.00 22,707.00 0.00 4,243,000.00 A-11 494.81 0.00 39,157.17 0.00 21,273,000.00 A-12 1,314.17 0.00 109,717.60 0.00 21,273,000.00 A-13 805.16 0.00 66,262.81 0.00 11,978,936.29 A-14 4,503.10 0.00 370,593.75 0.00 83,666,251.24 A-15 862.72 0.00 70,999.37 0.00 15,679,000.00 A-16 2,792.46 0.00 229,812.86 0.00 34,923,678.42 A-17 5,096.63 0.00 419,439.83 0.00 66,625,765.98 A-18 0.00 0.00 0.00 0.00 0.00 A-19 1,398.23 0.00 115,070.94 0.00 21,502,000.00 A-20 65.03 0.00 5,351.64 0.00 1,000,000.00 2-AX 1,190.12 0.00 97,943.54 0.00 16,009,741.82 3-A1 7,116.12 0.00 570,142.84 0.00 98,892,650.40 3-AX 148.43 0.00 11,892.12 0.00 1,998,937.73 B-1 747.45 0.00 58,230.60 0.00 10,985,470.96 B-2 293.68 0.00 22,879.70 0.00 4,316,360.53 B-3 213.51 0.00 16,633.55 0.00 3,137,995.10 B-4 106.79 0.00 8,319.41 0.00 1,569,495.17 B-5 80.11 0.00 6,240.88 0.00 1,177,370.19 B-6 106.81 0.00 8,320.86 0.00 1,569,768.86 Totals 47,268.16 0.00 3,797,127.48 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-PO 349,063.00 0.00000% 987.70754849 0.00000000 0.00000000 0.00000000 2-PO 814,658.00 0.00000% 993.93663353 0.00000000 0.00000000 0.00000000 3-PO 329,266.00 0.00000% 995.14924104 0.00000000 0.00000000 0.00000000 1-A1 203,000,000.00 6.00000% 873.17750187 4.36588749 0.00000000 0.00000000 1-AX 0.00 6.00000% 874.41869009 4.37209319 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 A-1 12,158,000.00 2.43220% 842.05465784 1.70670587 0.00000000 0.00000000 A-2 0.00 6.06780% 842.05465784 4.25784751 0.00000000 0.00000000 A-3 48,632,000.00 6.00000% 842.05465763 4.21027328 0.00000000 0.00000000 A-4 988,000.00 6.50000% 1000.00000000 5.41667004 0.00000000 0.00000000 A-5 25,111,000.00 5.25000% 1000.00000000 4.37500020 0.00000000 0.00000000 A-6 11,924,000.00 5.75000% 1000.00000000 4.79166639 0.00000000 0.00000000 A-7 8,872,000.00 6.25000% 1000.00000000 5.20833296 0.00000000 0.00000000 A-8 37,998,000.00 6.50000% 498.60844176 2.70079583 0.00000000 0.00000000 A-9 6,200,000.00 6.50000% 1000.00000000 5.41666613 0.00000000 0.00000000 A-10 4,243,000.00 6.50000% 1000.00000000 5.41666745 0.00000000 0.00000000 A-11 21,273,000.00 2.23680% 1000.00000000 1.86395807 0.00000000 0.00000000 A-12 0.00 6.26330% 1000.00000000 5.21937526 0.00000000 0.00000000 A-13 13,379,000.00 6.50000% 925.46368936 5.01292847 0.00000000 0.00000000 A-14 83,969,000.00 5.37500% 997.30320499 4.46708726 0.00000000 0.00000000 A-15 15,679,000.00 5.50000% 1000.00000000 4.58333312 0.00000000 0.00000000 A-16 62,738,000.00 6.00000% 741.51334741 3.70756671 0.00000000 0.00000000 A-17 71,078,000.00 6.50000% 1102.67538380 5.97282507 0.00000000 0.00000000 A-18 3,283,000.00 6.50000% 0.00000000 0.00000000 0.00000000 0.00000000 A-19 21,502,000.00 6.50000% 1000.00000000 5.41666682 0.00000000 0.00000000 A-20 1,000,000.00 6.50000% 1000.00000000 5.41667000 0.00000000 0.00000000 2-AX 0.00 6.50000% 824.17981881 4.46430715 0.00000000 0.00000000 3-A1 111,040,000.00 6.50000% 959.75221001 5.19865778 0.00000000 0.00000000 3-AX 0.00 6.50000% 929.15101237 5.03290256 0.00000000 0.00000000 B-1 11,038,000.00 6.43469% 996.44651930 5.34318264 0.00000000 0.00000000 B-2 4,337,000.00 6.43469% 996.44651833 5.34318192 0.00000000 0.00000000 B-3 3,153,000.00 6.43469% 996.44652077 5.34318110 0.00000000 0.00000000 B-4 1,577,000.00 6.43469% 996.44651871 5.34318326 0.00000000 0.00000000 B-5 1,183,000.00 6.43469% 996.44651733 5.34317836 0.00000000 0.00000000 B-6 1,577,275.00 6.43469% 996.44651694 5.34318366 0.00000000 0.00000000 (5) Per $1 denomination.
Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-PO 0.00000000 0.00000000 0.00000000 0.00000000 981.44506866 2-PO 0.00000000 0.00000000 0.00000000 0.00000000 915.08764414 3-PO 0.00000000 0.00000000 0.00000000 0.00000000 969.90712676 1-A1 0.05635424 0.00000000 4.30953325 0.00000000 800.99828700 1-AX 0.05643444 0.00000000 4.31565874 0.00000000 788.07520360 A-R 0.00000000 0.00000000 62.60000000 0.00000000 0.00000000 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-1 0.02127077 0.00000000 1.68543510 0.00000000 733.99095081 A-2 0.05033476 0.00000000 4.20751275 0.00000000 733.99095081 A-3 0.05054511 0.00000000 4.15972837 0.00000000 733.99095040 A-4 0.06503036 0.00000000 5.35163968 0.00000000 1000.00000000 A-5 0.05252240 0.00000000 4.32247740 0.00000000 1000.00000000 A-6 0.05752516 0.00000000 4.73414207 0.00000000 1000.00000000 A-7 0.06252705 0.00000000 5.14580591 0.00000000 1000.00000000 A-8 0.03242355 0.00000000 2.66837228 0.00000000 148.21017317 A-9 0.06502742 0.00000000 5.35163871 0.00000000 1000.00000000 A-10 0.06502710 0.00000000 5.35163799 0.00000000 1000.00000000 A-11 0.02326000 0.00000000 1.84069807 0.00000000 1000.00000000 A-12 0.06177643 0.00000000 5.15759883 0.00000000 1000.00000000 A-13 0.06018088 0.00000000 4.95274759 0.00000000 895.35363555 A-14 0.05362812 0.00000000 4.41345913 0.00000000 996.39451750 A-15 0.05502392 0.00000000 4.52830984 0.00000000 1000.00000000 A-16 0.04450987 0.00000000 3.66305684 0.00000000 556.65909688 A-17 0.07170475 0.00000000 5.90112032 0.00000000 937.36129295 A-18 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-19 0.06502790 0.00000000 5.35163892 0.00000000 1000.00000000 A-20 0.06503000 0.00000000 5.35164000 0.00000000 1000.00000000 2-AX 0.05359493 0.00000000 4.41071266 0.00000000 720.97017310 3-A1 0.06408610 0.00000000 5.13457169 0.00000000 890.60384006 3-AX 0.06204316 0.00000000 4.97085940 0.00000000 835.54811197 B-1 0.06771607 0.00000000 5.27546657 0.00000000 995.24107266 B-2 0.06771501 0.00000000 5.27546691 0.00000000 995.24107217 B-3 0.06771646 0.00000000 5.27546781 0.00000000 995.24107199 B-4 0.06771718 0.00000000 5.27546607 0.00000000 995.24107166 B-5 0.06771767 0.00000000 5.27546915 0.00000000 995.24107354 B-6 0.06771806 0.00000000 5.27546560 0.00000000 995.24107083 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 69,136,401.19 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 43,638.21 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 69,180,039.40 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee 144,962.69 Payment of Interest and Principal 69,035,076.71 Total Withdrawals (Pool Distribution Amount) 69,180,039.40 Ending Balance 0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 47,268.10 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 47,268.16
SERVICING FEES Gross Servicing Fee 144,962.69 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee 144,962.69
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 11 0 0 0 11 5,882,193.82 0.00 0.00 0.00 5,882,193.82 60 Days 1 0 0 0 1 321,644.95 0.00 0.00 0.00 321,644.95 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 12 0 0 0 12 6,203,838.77 0.00 0.00 0.00 6,203,838.77 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 0.795372% 0.000000% 0.000000% 0.000000% 0.795372% 0.932052% 0.000000% 0.000000% 0.000000% 0.932052% 60 Days 0.072307% 0.000000% 0.000000% 0.000000% 0.072307% 0.050966% 0.000000% 0.000000% 0.000000% 0.050966% 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 0.867679% 0.000000% 0.000000% 0.000000% 0.867679% 0.983018% 0.000000% 0.000000% 0.000000% 0.983018%
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 2 0 0 0 2 1,487,119.70 0.00 0.00 0.00 1,487,119.70 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 2 0 0 0 2 1,487,119.70 0.00 0.00 0.00 1,487,119.70 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.579710% 0.000000% 0.000000% 0.000000% 0.579710% 0.893865% 0.000000% 0.000000% 0.000000% 0.893865% 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 0.579710% 0.000000% 0.000000% 0.000000% 0.579710% 0.893865% 0.000000% 0.000000% 0.000000% 0.893865% 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 8 0 0 0 8 3,749,714.16 0.00 0.00 0.00 3,749,714.16 60 Days 1 0 0 0 1 321,644.95 0.00 0.00 0.00 321,644.95 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 9 0 0 0 9 4,071,359.11 0.00 0.00 0.00 4,071,359.11 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.970874% 0.000000% 0.000000% 0.000000% 0.970874% 1.044266% 0.000000% 0.000000% 0.000000% 1.044266% 60 Days 0.121359% 0.000000% 0.000000% 0.000000% 0.121359% 0.089576% 0.000000% 0.000000% 0.000000% 0.089576% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.092233% 0.000000% 0.000000% 0.000000% 1.092233% 1.133842% 0.000000% 0.000000% 0.000000% 1.133842% 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 1 0 0 0 1 645,359.96 0.00 0.00 0.00 645,359.96 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 1 0 0 0 1 645,359.96 0.00 0.00 0.00 645,359.96 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.467290% 0.000000% 0.000000% 0.000000% 0.467290% 0.610818% 0.000000% 0.000000% 0.000000% 0.610818% 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 0.467290% 0.000000% 0.000000% 0.000000% 0.467290% 0.610818% 0.000000% 0.000000% 0.000000% 0.610818%
OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 43,638.21
CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 180,353.00 0.02287509% 180,353.00 0.02861304% Fraud 15,768,507.00 1.99999997% 15,768,507.00 2.50167671% Special Hazard 7,884,254.00 1.00000005% 7,884,254.00 1.25083843% Limit of Subordinate's Exposure to Certain Types of Losses
COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.882600% Weighted Average Pass-Through Rate 6.550955% Weighted Average Maturity(Stepdown Calculation ) 306 Beginning Scheduled Collateral Loan Count 1,515 Number Of Loans Paid In Full 132 Ending Scheduled Collateral Loan Count 1,383 Beginning Scheduled Collateral Balance 695,555,485.35 Ending Scheduled Collateral Balance 630,317,536.10 Ending Actual Collateral Balance at 31-Oct-2002 631,101,145.63 Monthly P &I Constant 5,063,046.38 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 68,857,873.19 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 630,317,536.10 Scheduled Principal 1,073,688.13 Unscheduled Principal 64,164,261.12
Miscellaneous Reporting Senior Percentage Group 1 98.348624% Senior Percentage Group 2 96.649925% Senior Percentage Group 3 94.353624% Junior Percentage Group 1 1.651376% Junior Percentage Group 2 3.350075% Junior Percentage Group 3 5.646376% Senior Prepayment Percentage Group 1 100.000000% Senior Prepayment Percentage Group 2 100.000000% Senior Prepayment Percentage Group 3 100.000000%
Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.562534 7.033038 6.859336 Weighted Average Net Rate 6.312534 6.783038 6.608750 Weighted Average Maturity 175 352 356 Beginning Loan Count 371 915 229 Loans Paid In Full 26 91 15 Ending Loan Count 345 824 214 Beginning Scheduled Balance 180,576,102.65 401,703,337.84 113,276,044.86 Ending scheduled Balance 165,911,256.70 358,822,304.10 105,583,975.30 Record Date 10/31/2002 10/31/2002 10/31/2002 Principal And Interest Constant 1,611,251.83 2,706,170.18 745,624.37 Scheduled Principal 623,721.19 351,841.25 98,125.69 Unscheduled Principal 14,041,124.76 42,529,192.49 7,593,943.87 Scheduled Interest 987,530.64 2,354,328.93 647,498.68 Servicing Fees 37,620.04 83,688.20 23,654.45 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 949,910.60 2,270,640.73 623,844.23 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 6.312534 6.783038 6.608750
Group Level Collateral Statement Group Total Collateral Description Mixed Fixed Weighted Average Coupon Rate 6.882600 Weighted Average Net Rate 6.632504 Weighted Average Maturity 306 Beginning Loan Count 1,515 Loans Paid In Full 132 Ending Loan Count 1,383 Beginning Scheduled Balance 695,555,485.35 Ending scheduled Balance 630,317,536.10 Record Date 10/31/2002 Principal And Interest Constant 5,063,046.38 Scheduled Principal 1,073,688.13 Unscheduled Principal 64,164,261.12 Scheduled Interest 3,989,358.25 Servicing Fees 144,962.69 Master Servicing Fees 0.00 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 3,844,395.56 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 6.550955
-----END PRIVACY-ENHANCED MESSAGE-----