Exhibit 99.2

REPORT AGGREGATING CERTAIN MONTHLY INFORMATION TO CERTIFICATEHOLDERS

|1. | The amount of such distribution allocable to principal:
|-- | -------------------------------------------------------

| | Pool Series |  | Amount Allocable
        to Principal |              
| | ----------- |  | ------------------------------------- | -------------
| |             |  |                                       |              
| | 2002-2      |  | $                                     | 20,319,903.25

|2. | The amount of such distribution allocable to interest:
|-- | ------------------------------------------------------

| | Pool Series |  |   | Amount Allocable to Interest | 
| | ----------- |  | - | ---------------------------- | 
| |             |  |   |                             
| | 2002-2      |  | $ | 13,517,019.95                | 

|3. | The amount of such distribution allocable to
      any excess interest or excess cash distribution in connection with any overcollateralization
      feature:
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Pool Series |  | Initial
      Collateralization |  | Increases |              | Balance at
        June 30, 2001 |   |             
| | ----------- |  | ------------------------------- |  | --------- | ------------ | -------------------------------- | - | ------------
| |             |  |                                 |  |           |              |                                  |   |             
| |             |  |                                 |  |           |              |                                  |   |             
| | 2002-2      |  | --                              |  | $         | 4,601,386.84 |                                  | $ | 4,601,386.84

|4. | Total amount of any insured payment included in the amount
    distributed:
|-- | ---------------------------------------------------------------------------

| | Pool Series |  | Amount | 
| | ----------- |  | ------ | 
| |             |  |        | 
| | 2002-2      |  | --     | 

1

---

|5. | The amount of any fee paid in respect of credit
      enhancement for the related collection period (represents amount held in
      Expense Account at Bankers Trust at June 30, 2003):
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Pool Series |  | Amount | 
| | ----------- |  | ------ | 
| |             |  |        | 
| | 2002-2      |  | --     | 

|6. | The amount of unreimbursed monthly advances and/or
    servicing advances:
|-- | --------------------------------------------------------------------------

| | Pool Series |  | Amount | 
| | ----------- |  | ------ | 
| |             |  |        | 
| | 2002-2      |  | --     | 

|7. | The aggregate amount (a) otherwise allocable
      to the subordinated Certificateholders on such distribution date, and (b) withdrawn
      from reserve account, if any, that is included in the amounts distributed
      with respect to senior certificateholders:
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Pool Series |  | Amount | 
| | ----------- |  | ------ | 
| |             |  |        | 
| | 2002-2      |  | --     | 

|8. | The aggregate outstanding principal balance of the Mortgage
    Loans in the related pool or Mortgage Loan Group:
|-- | -----------------------------------------------------------------------------------------------------------------

| | Pool Series |  | Amount |               
| | ----------- |  | ------ | --------------
| |             |  |        |               
| | 2002-2      |  | $      | 294,638,086.14

2

---

|9. | The number and aggregate principal balance
      of Mortgage Loans in the related mortgage pool contractually delinquent
      (a) 30 to 59 days, (b) 60 to 89 days and (c) 90 days
      or more as of the end of the related collection period:
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Pool Series       |  | 30-59 Days |              | 60-89 Days |   | 90+ Days     | 
| | ----------------- |  | ---------- | ------------ | ---------- | - | ------------ | 
| |                   |  |            |              |            |   |              | 
| | 2002-2            |  |            |              |            |   |              | 
| | Principal Balance |  | $          | 4,772,753.07 |            | $ | 1,018,369.31 | 
| | Number of Loans   |  |            | 48           |            |   | 7            | 
| |                   |  |            |              |            |   |              | 

|10. | The aggregate principal balances of Mortgage
      Loans in foreclosure or other similar proceedings and the aggregate principal
      balances of Mortgage Loans, the mortgagor of which is known by the Servicer
      to be in bankruptcy as of the end of the period:
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Pool Series       |  | Loans in Foreclosure |              | Loans in Bankruptcy |  
| | ----------------- |  | -------------------- | ------------ | ------------------- | -
| |                   |  |                      |              |                     |  
| | 2002-2            |  |                      |              |                     |  
| | Principal Balance |  | $                    | 4,775,000.59 |                     | $
| | Number of Loans   |  |                      | 48           |                     |  
| |                   |  |                      |              |                     |  

|11. | The certificate principal balance of each Class of
    Certificate:
|--- | -------------------------------------------------------------------

| | Pool Series |  | Certificate
        Principal 
        Balance |               
| | ----------- |  | ---------------------------------------------- | --------------
| |             |  |                                                |               
| | 2002-2      |  | $                                              | 290,036,699.30

3

---