exv10w1



 



EXHIBIT 10.1



Contact: Customer Services — CTSLink

Wells Fargo Bank Minnesota, N.A.

Securities Administration Services

7485 New Horizon Way

Frederick, MD 21703

www.ctslink.com

Telephone: (301) 815-6600

Fax: (301) 315-6660



FRB SERIES 2002-FRB2



Record Date: February 28, 2003

Distribution Date: March 17, 2003



Certificateholder Distribution Summary






	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	Certificate Class	 	Certificate	 	Beginning	 	Interest
	Class	 	CUSIP	 	Description	 	Pass-Through Rate	 	Certificate Balance	 	Distribution
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	336161BT0	 	SEN	 	 	3.98600	%	 	 	58,086,060.25	 	 	 	192,942.53	 
	 	A-2
	 	336161BU7	 	SEN	 	 	1.74000	%	 	 	306,149,168.30	 	 	 	442,466.29	 
	 	A-R
	 	336161BW3	 	SEN	 	 	4.88756	%	 	 	0.00	 	 	 	0.00	 
	 	B-1
	 	336161BX1	 	SUB	 	 	2.39000	%	 	 	3,799,000.00	 	 	 	7,566.34	 
	 	B-2
	 	336161BY9	 	SUB	 	 	3.16923	%	 	 	1,519,000.00	 	 	 	4,011.72	 
	 	B-3
	 	336161BZ6	 	SUB	 	 	3.16923	%	 	 	2,279,000.00	 	 	 	6,018.89	 
	 	B-4
	 	336161CA0	 	SUB	 	 	3.16923	%	 	 	1,519,000.00	 	 	 	4,011.72	 
	 	B-5
	 	336161CB8	 	SUB	 	 	3.16923	%	 	 	1,139,000.00	 	 	 	3,008.13	 
	 	B-6
	 	336161CC6	 	SUB	 	 	3.16923	%	 	 	1,146,346.99	 	 	 	3,027.53	 
	 	 	X
	 	336161BV5	 	SEN	 	 	1.04967	%	 	 	0.00	 	 	 	327,702.53	 
	 	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 
	Totals
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	374,636,575.54	 	 	 	990,755.68	 
	

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	Principal	 	Current Realized	 	Ending Certificate	 	 	 	 	 	Cumulative Realized
	Class	 	Distribution	 	Loss	 	Balance	 	Total Distribution	 	Loss
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	623,632.56	 	 	 	0.00	 	 	 	57,462,427.69	 	 	 	816,575.09	 	 	 	0.00	 
	 	A-2
	 	 	414,153.22	 	 	 	0.00	 	 	 	304,735,015.08	 	 	 	856,619.51	 	 	 	0.00	 
	 	A-R
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	 	B-1
	 	 	0.00	 	 	 	0.00	 	 	 	3,799,000.00	 	 	 	7,566.34	 	 	 	0.00	 
	 	B-2
	 	 	0.00	 	 	 	0.00	 	 	 	1,519,000.00	 	 	 	4,011.72	 	 	 	0.00	 
	 	B-3
	 	 	0.00	 	 	 	0.00	 	 	 	2,279,000.00	 	 	 	6,018.89	 	 	 	0.00	 
	 	B-4
	 	 	0.00	 	 	 	0.00	 	 	 	1,519,000.00	 	 	 	4,011.72	 	 	 	0.00	 
	 	B-5
	 	 	0.00	 	 	 	0.00	 	 	 	1,139,000.00	 	 	 	3,008.13	 	 	 	0.00	 
	 	B-6
	 	 	0.00	 	 	 	0.00	 	 	 	1,146,346.99	 	 	 	3,027.53	 	 	 	0.00	 
	 	 	X
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	327,702.53	 	 	 	0.00	 
	 	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 
	Totals
	 	 	1,037,785.78	 	 	 	0.00	 	 	 	373,598,789.76	 	 	 	2,028,541.46	 	 	 	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	 	 	 	 
	
	 	 	 	 
	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Unscheduled	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	Beginning	 	Scheduled Principal	 	Principal	 	 	 	 	 	 	 	 
	Class	 	Original Face Amount	 	Certificate Balance	 	Distribution	 	Distribution	 	Accretion	 	 	 	 
	
	 	
	 	
	 	
	 	
	 	
	 	 	 	 
	 	A-1
	 	 	58,144,000.00	 	 	 	58,086,060.25	 	 	 	7,384.54	 	 	 	616,248.02	 	 	 	0.00	 	 	 	 	 
	 	A-2
	 	 	310,464,000.00	 	 	 	305,149,168.30	 	 	 	34,471.67	 	 	 	379,681.55	 	 	 	0.00	 	 	 	 	 
	 	A-R
	 	 	100.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-1
	 	 	3,799,000.00	 	 	 	3,799,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-2
	 	 	1,519,000.00	 	 	 	1,519,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-3
	 	 	2,279,000.00	 	 	 	2,279,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-4
	 	 	1,519,000.00	 	 	 	1,519,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-5
	 	 	1,139,000.00	 	 	 	1,139,000.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	B-6
	 	 	1,146,346.99	 	 	 	1,146,346.99	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	 	X
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	 	 
	 	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	 	 
	Totals
	 	 	380,009,446.99	 	 	 	374,636,575.54	 	 	 	41,856.21	 	 	 	995,929.57	 	 	 	0.00	 	 	 	 	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	 	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Principal Distribution Statement
	

	 	 	 	 	Realized	 	Total Principal	 	Ending Certificate	 	Ending Certificate	 	Total Principal
	Class	 	Loss (1)	 	Reduction	 	Balance	 	Percentage	 	Distribution
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	0.00	 	 	 	623,632.56	 	 	 	57,462,427.69	 	 	 	0.98827786	 	 	 	623,632.56	 
	 	A-2
	 	 	0.00	 	 	 	414,153.22	 	 	 	304,735,015.08	 	 	 	0.98154702	 	 	 	414,153.22	 
	 	A-R
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	 	B-1
	 	 	0.00	 	 	 	0.00	 	 	 	3,799,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	 	B-2
	 	 	0.00	 	 	 	0.00	 	 	 	1,519,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	 	B-3
	 	 	0.00	 	 	 	0.00	 	 	 	2,279,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	 	B-4
	 	 	0.00	 	 	 	0.00	 	 	 	1,519,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	 	B-5
	 	 	0.00	 	 	 	0.00	 	 	 	1,139,000.00	 	 	 	1.00000000	 	 	 	0.00	 
	 	B-6
	 	 	0.00	 	 	 	0.00	 	 	 	1,146,346.99	 	 	 	1.00000000	 	 	 	0.00	 
	 	 	X
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00	 
	 	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 
	Totals
	 	 	0.00	 	 	 	1,037,785.78	 	 	 	373,598,789.76	 	 	 	 	 	 	 	1,037,785.78	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 











	(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 Factors Statement
	

	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	Unscheduled	 	 	 	 
	 	 	 	 	 	 	 	 	Beginning	 	Scheduled Principal	 	Principal	 	 	 	 
	Class(2)	 	Original Face Amount	 	Certificate Balance	 	Distribution	 	Distribution	 	Accretion
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	58,144,000.00	 	 	 	999.00351283	 	 	 	0.12700433	 	 	 	10.59865197	 	 	 	0.00000000	 
	 	A-2
	 	 	310,464,000.00	 	 	 	982.88100488	 	 	 	0.11103274	 	 	 	1.22294872	 	 	 	0.00000000	 
	 	A-R
	 	 	100.00	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-1
	 	 	3,799,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-2
	 	 	1,519,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-3
	 	 	2,279,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-4
	 	 	1,159,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-5
	 	 	1,139,000.00	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-6
	 	 	1,146,346.99	 	 	 	1000.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	 	X
	 	 	0.00	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Principal Distribution Factors Statement
	

	 	 	 	 	Realized	 	Total Principal	 	Ending Certificate	 	Ending Certificate	 	Total Principal
	Class(2)	 	Loss (3)	 	Reduction	 	Balance	 	Percentage	 	Distribution
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	0.00000000	 	 	 	10.72565630	 	 	 	988.27785653	 	 	 	0.98827786	 	 	 	10.72565630	 
	 	A-2
	 	 	0.00000000	 	 	 	1.33398146	 	 	 	981.54702342	 	 	 	0.98154702	 	 	 	1.33398146	 
	 	A-R
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-1
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	B-2
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	B-3
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	B-4
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	B-5
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	B-6
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1000.00000000	 	 	 	1.00000000	 	 	 	0.00000000	 
	 	 	X
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 











	(2)	 	Per $1,000 denomination.
	 
	(3)	 	Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a
full description.


 






 







	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Interest Distribution Statement
	

	 	 	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	Current Certificate	 	Certificate/	 	Current Accrued	 	Payment of Unpaid	 	Current Interest
	Class	 	Original Face Amount	 	Rate	 	Notional Balance	 	Interest	 	Interest Shortfall	 	Shortfall
	
	 	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	58,144,000.00	 	 	 	3.98600	%	 	 	58,086,060.25	 	 	 	192,942.53	 	 	 	0.00	 	 	 	0.00	 
	 	A-2
	 	 	310,464,000.00	 	 	 	1.74000	%	 	 	305,149,168.30	 	 	 	442,466.29	 	 	 	0.00	 	 	 	0.00	 
	 	A-R
	 	 	100.00	 	 	 	4.88756	%	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	 	B-1
	 	 	3,799,000.00	 	 	 	2.39000	%	 	 	3,799,000.00	 	 	 	7,566.34	 	 	 	0.00	 	 	 	0.00	 
	 	B-2
	 	 	1,519,000.00	 	 	 	3.16923	%	 	 	1,519,000.00	 	 	 	4,011.72	 	 	 	0.00	 	 	 	0.00	 
	 	B-3
	 	 	2,279,000.00	 	 	 	3.16923	%	 	 	2,279,000.00	 	 	 	6,018.89	 	 	 	0.00	 	 	 	0.00	 
	 	B-4
	 	 	1,519,000.00	 	 	 	3.16923	%	 	 	1,519,000.00	 	 	 	4,011.72	 	 	 	0.00	 	 	 	0.00	 
	 	B-5
	 	 	1,139,000.00	 	 	 	3.16923	%	 	 	1,139,000.00	 	 	 	3,008.13	 	 	 	0.00	 	 	 	0.00	 
	 	B-6
	 	 	1,146,346.99	 	 	 	3.16923	%	 	 	1,146,346.99	 	 	 	3,027.53	 	 	 	0.00	 	 	 	0.00	 
	 	 	X
	 	 	0.00	 	 	 	1.04967	%	 	 	374,636,575.56	 	 	 	327,702,53	 	 	 	0.00	 	 	 	0.00	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 
	Totals
	 	 	380,009,446.99	 	 	 	 	 	 	 	 	 	 	 	990,755.68	 	 	 	0.00	 	 	 	0.00	 
	

	 	 	
	 	 	 	 	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Interest Distribution Statement
	

	 	 	 	 	Non-Supported	 	Realized	Total Interest	Remaining Unpaid	Ending Certificate/
	Class	 	Interest Shortfall	 	Loss (4)	Distribution	Interest Shortfall	Notational Balance
	
	 	
	 	
	
	
	

	 	A-1
	 	 	0.00	 	 	 	0.00	 	 	 	192,942.53	 	 	 	0.00	 	 	 	57,462,427.69	 
	 	A-2
	 	 	0.00	 	 	 	0.00	 	 	 	442,466.29	 	 	 	0.00	 	 	 	304,735,015.08	 
	 	A-R
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	 	B-1
	 	 	0.00	 	 	 	0.00	 	 	 	7,566.34	 	 	 	0.00	 	 	 	3,799,000.00	 
	 	B-2
	 	 	0.00	 	 	 	0.00	 	 	 	4,011.72	 	 	 	0.00	 	 	 	1,519,000.00	 
	 	B-3
	 	 	0.00	 	 	 	0.00	 	 	 	6,018.89	 	 	 	0.00	 	 	 	2,279,000.00	 
	 	B-4
	 	 	0.00	 	 	 	0.00	 	 	 	4,011.72	 	 	 	0.00	 	 	 	1,519,000.00	 
	 	B-5
	 	 	0.00	 	 	 	0.00	 	 	 	3,008.13	 	 	 	0.00	 	 	 	1,139,000.00	 
	 	B-6
	 	 	0.00	 	 	 	0.00	 	 	 	3,027.53	 	 	 	0.00	 	 	 	1,146,346.99	 
	 	 	X
	 	 	0.00	 	 	 	0.00	 	 	 	327,702.53	 	 	 	0.00	 	 	 	373,598,789.78	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 
	Totals
	 	 	0.00	 	 	 	0.00	 	 	 	990,755.68	 	 	 	0.00	 	 	 	 	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	 	 











	(4)	 	Amount does not include excess special hazard, bankruptcy, or fraud losses
unless otherwise disclosed. Please refer to the prospectus supplement for a
full description.





	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Interest Distribution Factors Statement
	

	 	 	 	 	 	 	 	 	 	 	 	 	Beginning	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	 	 	Current Certificate	 	Certificate/	 	Current Accrued	 	Payment of Unpaid
	Class (5)	 	Original Face Amount	 	Rate	 	Notional Balance	 	Interest	 	Interest Shortfall
	
	 	
	 	
	 	
	 	
	 	

	 	A-1
	 	 	58,144,000.00	 	 	 	3.98600	%	 	 	999.00351283	 	 	 	3.31835667	 	 	 	0.00000000	 
	 	A-2
	 	 	310,464,000.00	 	 	 	1.74000	%	 	 	982.88100488	 	 	 	1.42517744	 	 	 	0.00000000	 
	 	A-R
	 	 	100.00	 	 	 	4.88756	%	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-1
	 	 	3,799,000.00	 	 	 	2.39000	%	 	 	1000.00000000	 	 	 	1.99166623	 	 	 	0.00000000	 
	 	B-2
	 	 	1,519,000.00	 	 	 	3.16923	%	 	 	1000.00000000	 	 	 	2.64102699	 	 	 	0.00000000	 
	 	B-3
	 	 	2,279,000.00	 	 	 	3.16923	%	 	 	1000.00000000	 	 	 	2.64102238	 	 	 	0.00000000	 
	 	B-4
	 	 	1,519,000.00	 	 	 	3.16923	%	 	 	1000.00000000	 	 	 	2.64102699	 	 	 	0.00000000	 
	 	B-5
	 	 	1,139,000.00	 	 	 	3.16923	%	 	 	1000.00000000	 	 	 	2.64102722	 	 	 	0.00000000	 
	 	B-6
	 	 	1,146,346.99	 	 	 	3.16923	%	 	 	1000.00000000	 	 	 	2.64102408	 	 	 	0.00000000	 
	 	 	X
	 	 	0.00	 	 	 	1.04967	%	 	 	985.86121616	 	 	 	0.86235364	 	 	 	0.00000000	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	Interest Distribution Factors Statement
	

	 	 	 	 	Current Interest	 	Non-Supported	 	Realized	 	Total Interest	 	Remaining Unpaid	 	Ending Certificate/
	Class (5)	 	Shortfall	 	Interest Shortfall	 	Loss (6)	 	Distribution	 	Interest Shortfall	 	Notational Balance
	
	 	
	 	
	
	
	
	

	 	A-1
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	3.31835667	 	 	 	0.00000000	 	 	 	988.27785653	 
	 	A-2
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1.42517744	 	 	 	0.00000000	 	 	 	981.54702342	 
	 	A-R
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 
	 	B-1
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	1.99166623	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	B-2
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	2.64102699	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	B-3
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	2.64102238	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	B-4
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	2.64102699	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	B-5
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	2.64102722	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	B-6
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	2.64102408	 	 	 	0.00000000	 	 	 	1000.00000000	 
	 	 	X
	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.00000000	 	 	 	0.86235364	 	 	 	0.00000000	 	 	 	981.13026884	 
	

	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 











	(5)	 	Per $1 denomination
(6) Amount does not include excess special hazard, bankruptcy, 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
	 	 	2,123,761.57	 
	 	Liquidations, Insurance Proceeds, Reserve Funds
	 	 	0.00	 
	 	Proceeds from Repurchased Loans
	 	 	0.00	 
	 	Other Amounts (Servicer Advances)
	 	 	0.00	 
	 	Realized Losses
	 	 	0.00	 
	 	Prepayment Penalties
	 	 	0.00	 
	 
	 	 	
	 
	Total Deposits
	 	 	2,123,761.57	 
	Withdrawals
	 	 	 	 
	 	Reimbursement for Servicer Advances
	 	 	0.00	 
	 	Payment of Service Fee
	 	 	95,220.11	 
	 	Payment of Interest and Principal
	 	 	2,028,541.46	 
	 
	 	 	
	 
	Total Withdrawals (Pool Distribution Amount)
	 	 	2,123,761.57	 
	Ending Balance
	 	 	0.00	 
	 
	 	 	
	 



Prepayment/Curtailment Interest Shortfall




	 	 	 	 	 
	Total Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	Servicing Fee Support
	 	 	0.00	 
	 
	 	 	
	 
	Non-Supported Prepayment Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	
	 



Servicing Fees




	 	 	 	 	 
	Gross Servicing Fee
	 	 	93,659.14	 
	Special Servicing Fee
	 	 	0.00	 
	Trustee Fee
	 	 	1,560.97	 
	Supported Prepayment/Curtailment Interest Shortfall
	 	 	0.00	 
	 
	 	 	
	 
	Net Servicing Fee
	 	 	95,220.11	 
	 
	 	 	
	 



 






 



Loan Status Stratification/Credit Enhancement Statement






	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	DELINQUENT	 	BANKRUPTCY	 	FORECLOSURE
	
	 	
	 	

	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	
	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29 Days
	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 
	30 Days
	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 
	90 Days
	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 
	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	DELINQUENT	 	REO	 	TOTAL
	
	 	
	 	

	 	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29 Days
	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 
	30 Days
	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 
	60 Days
	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 
	90 Days
	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 
	120 Days
	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 
	150 Days
	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 
	180+ Days
	 	180+ Days	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 
	 
	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 
	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 









	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%
	30 Days
	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	0-29 Days
	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%
	30 Days
	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%
	60 Days
	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%
	90 Days
	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%
	120 Days
	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%
	150 Days
	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%
	180+ Days
	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 	 	 	
	 







	 	 	 	 	 
	Current Period Class A Insufficient Funds: 0.00	 	
Principal Balance of Contaminated Properties 0.00
	 	Periodic Advance 0.00




	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	 	 	Original $	 	Original %	 	Current $	 	Current %
	 	 	 	 	
	 	
	 	
	 	

	 	Bankruptcy
	 	 	100,000.00	 	 	 	0.02631514	%	 	 	100,000.00	 	 	 	0.02676668	%
	 	 	Fraud
	 	 	7,600,189.00	 	 	 	2.00000002	%	 	 	7,600,189.00	 	 	 	2.03431842	%
	Special Hazard
	 	 	11,400,283.00	 	 	 	2.99999989	%	 	 	11,400,283.00	 	 	 	3.05147750	%




Limit of subordinate’s exposure to certain types of losses



 






 




Delinquency Status By Group



Group 1






	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	DELINQUENT	 	BANKRUPTCY	 	FORECLOSURE
	
	 	
	 	

	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	
	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29 Days
	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 
	30 Days
	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 
	90 Days
	 	 	c	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	180+Days	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	REO	 	TOTAL
	 	 	
	 	

	 	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29 Days
	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 
	30 Days
	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 
	60 Days
	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 
	90 Days
	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 
	120 Days
	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 
	150 Days
	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 
	180+ Days
	 	180+ Days	 	 	0	 	 	 	0.00	 	 	180+Days	 	 	0	 	 	 	0.00	 
	 
	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 









	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	DELINQUENT	 	BANKRUPTCY	FORECLOSURE
	
	 	
	

	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	
	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29Days
	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%
	30 Days
	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	180+Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	REO	 	TOTAL
	 	 	
	 	

	 	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29Days
	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%
	30 Days
	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%
	60 Days
	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%
	90 Days
	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%
	120 Days
	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%
	150 Days
	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%
	180+ Days
	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 






Group 2






	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	DELINQUENT	BANKRUPTCY	FORECLOSURE
	
	
	

	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans
	 	 	
	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	

	0-29 Days
	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 
	30 Days
	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 
	60 Days
	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 
	90 Days
	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 
	120 Days
	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 
	150 Days
	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 
	180+ Days
	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 
	 
	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	FORECLOSURE	 	REO	 	 	 	 	 	TOTAL
	 	 	
	 	
	 	 	 	 	 	

	 	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal
	 	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance
	 	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	

	0-29 Days
	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 	 	0-29 Days	 	 	0	 	 	 	0.00	 
	30 Days
	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 	 	30 Days	 	 	0	 	 	 	0.00	 
	60 Days
	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 	 	60 Days	 	 	0	 	 	 	0.00	 
	90 Days
	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 	 	90 Days	 	 	0	 	 	 	0.00	 
	120 Days
	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 	 	120 Days	 	 	0	 	 	 	0.00	 
	150 Days
	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 	 	150 Days	 	 	0	 	 	 	0.00	 
	180+ Days
	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 	 	180+ Days	 	 	0	 	 	 	0.00	 
	 
	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 	 	 	 	 	 	 	0	 	 	 	0.00	 









	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	 	 	 	 	No. of	 	Principal	 	No. of
	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	 	 	 	 	Loans	 	Balance	 	Loans
	 	 	
	 	
	 	 	 	 	 	
	 	
	 	 	 	 	 	
	 	
	 	

	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days
	30 Days
	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%	 	30 Days
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%	 	60 Days
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%	 	90 Days
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%	 	120 Days
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%	 	150 Days
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 
	 
	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 	 	 	 	 




[Additional columns below]

[Continued from above table, first column(s) repeated]


	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 
	 	 	No. of	 	Principal	 	No. of	 	Principal
	 	 	Loans	 	Balance	 	Loans	 	Balance
	 	 	
	 	
	 	
	 	

	0-29 Days
	 	 	0.000000	%	 	 	0.000000	%	 	0-29 Days	 	 	0.000000	%	 	 	0.000000	%
	30 Days
	 	 	0.000000	%	 	 	0.000000	%	 	30 Days	 	 	0.000000	%	 	 	0.000000	%
	60 Days
	 	 	0.000000	%	 	 	0.000000	%	 	60 Days	 	 	0.000000	%	 	 	0.000000	%
	90 Days
	 	 	0.000000	%	 	 	0.000000	%	 	90 Days	 	 	0.000000	%	 	 	0.000000	%
	120 Days
	 	 	0.000000	%	 	 	0.000000	%	 	120 Days	 	 	0.000000	%	 	 	0.000000	%
	150 Days
	 	 	0.000000	%	 	 	0.000000	%	 	150 Days	 	 	0.000000	%	 	 	0.000000	%
	180+ Days
	 	 	0.000000	%	 	 	0.000000	%	 	180+ Days	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 
	 
	 	 	0.000000	%	 	 	0.000000	%	 	 	 	 	 	 	0.000000	%	 	 	0.000000	%
	 
	 	 	
	 	 	 	
	 	 	 	 	 	 	 	
	 	 	 	
	 






 






 



Collateral Statement




	 	 	 	 	 
	Collateral Description
	 	Fixed Mixed & ARM & Balloon
	Weighted Average Gross Coupon
	 	 	3.478494	%
	Weighted Average Net Coupon
	 	 	3.178494	%
	Weighted Average Pass-Through Rate
	 	 	3.173493	%
	Weighted Average Maturity (Stepdown Calculation)
	 	 	352	 
	Beginning Scheduled Collateral Loan Count
	 	 	405	 
	Number of Loans Paid in Full
	 	 	1	 
	Ending Scheduled Collateral Loan Count
	 	 	404	 
	Beginning Scheduled Collateral Balance
	 	 	374,636,575.56	 
	Ending Scheduled Collateral Balance
	 	 	373,598,789.78	 
	Ending Actual Collateral Balance at 28-Feb-2003
	 	 	373,598,789.78	 
	Monthly P&I Constant
	 	 	1,127,832.02	 
	Special Servicing Fee
	 	 	0.00	 
	Prepayment Penalties
	 	 	0.00	 
	Realization Loss Amount
	 	 	0.00	 
	Cumulative Realized Loss
	 	 	0.00	 
	Ending Scheduled Balance for Premium Loans
	 	 	373,598,789.78	 
	Scheduled Principal
	 	 	41,856.21	 
	Unscheduled Principal
	 	 	995,929.57	 



Miscellaneous Reporting




	 	 	 	 	 
	Senior Percentage
	 	 	100.000000	%
	Senior Percentage Group 1
	 	 	100.000000	%
	Senior Percentage Group 2
	 	 	100.000000	%
	Senior Prepayment Percentage
	 	 	100.000000	%
	Senior Prepayment Percentage Group 1
	 	 	100.000000	%
	Senior Prepayment Percentage Group 2
	 	 	100.000000	%
	Subordinate Percentage
	 	 	0.000000	%
	Subordinate Percentage Group 1
	 	 	0.000000	%
	Subordinate Percentage Group 2
	 	 	0.000000	%



 






 





	 	 	 	 	 	 	 	 	 	 	 	 	 
	Group	 	1	 	2	 	Total
	
	 	
	 	
	 	

	Collateral Description
	 	Fixed 15/30 & ARM	 	Fixed 15/30 & ARM	 	Fixed Mixed & ARM & B
	Weighted Average Coupon Rate
	 	 	5.192296	 	 	 	3.152426	 	 	 	3.478494	 
	Weighted Average Net Rate
	 	 	4.892296	 	 	 	2.852426	 	 	 	3.178494	 
	Pass-Through Rate
	 	 	4.887296	 	 	 	2.847426	 	 	 	3.173493	 
	Weighted Average Maturity
	 	 	354	 	 	 	350	 	 	 	352	 
	Record Date
	 	 	02/28/2003	 	 	 	02/28/2003	 	 	 	02/28/2003	 
	Principal and Interest Constant
	 	 	266,500.43	 	 	 	861,331.59	 	 	 	1,127,832.02	 
	Beginning Loan Count
	 	 	73	 	 	 	332	 	 	 	405	 
	Loans Paid in Full
	 	 	0	 	 	 	1	 	 	 	1	 
	Ending Loan Count
	 	 	73	 	 	 	331	 	 	 	404	 
	Beginning Scheduled Balance
	 	 	59,884,699.03	 	 	 	314,751,876.53	 	 	 	374,636,575.56	 
	Ending Scheduled Balance
	 	 	59,261,066.47	 	 	 	314,337,723.31	 	 	 	373,598,789.78	 
	Scheduled Principal
	 	 	7,384.54	 	 	 	34,471.67	 	 	 	41,856.21	 
	Unscheduled Principal
	 	 	616,248.02	 	 	 	379,681.55	 	 	 	995,929.57	 
	Scheduled Interest
	 	 	259,115.89	 	 	 	826,859.92	 	 	 	1,085,975.81	 
	Servicing Fee
	 	 	14,971.17	 	 	 	78,687.97	 	 	 	93,659.14	 
	Master Servicing Fee
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Trustee Fee
	 	 	249.51	 	 	 	1,311.46	 	 	 	1,560.97	 
	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 1
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 2
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Spread 3
	 	 	0.00	 	 	 	0.00	 	 	 	0.00	 
	Net Interest
	 	 	243,895.21	 	 	 	746,860.49	 	 	 	990,755.70	 
	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