Document:

<PAGE>
                                                                   EXHIBIT 10.25

                            STOCK PURCHASE AGREEMENT

                                     between

                    ALION SCIENCE AND TECHNOLOGY CORPORATION,

                                       and

                    ALION SCIENCE AND TECHNOLOGY CORPORATION
                EMPLOYEE OWNERSHIP, SAVINGS AND INVESTMENT TRUST

                                December 20, 2002

<PAGE>

                            STOCK PURCHASE AGREEMENT

        STOCK PURCHASE AGREEMENT ("AGREEMENT"), dated as of December 20, 2002,
by and between ALION SCIENCE AND TECHNOLOGY CORPORATION, a Delaware corporation
(the "COMPANY"), and ALION SCIENCE AND TECHNOLOGY CORPORATION EMPLOYEE
OWNERSHIP, SAVINGS AND INVESTMENT TRUST (the "PURCHASER") which implements and
forms a part of the ALION SCIENCE AND TECHNOLOGY CORPORATION EMPLOYEE OWNERSHIP,
SAVINGS AND INVESTMENT PLAN (the "PLAN"). The Purchaser and the Plan are
hereinafter collectively referred to as the "ESOP." STATE STREET BANK & TRUST
COMPANY, a state chartered trust company organized under the laws of the
Commonwealth of Massachusetts, has executed this Agreement not in its individual
or corporate capacity, but solely on behalf of the Purchaser as trustee (the
"TRUSTEE") of the employee stock ownership plan component of the Purchaser.
Capitalized terms used herein but not otherwise defined shall have the meanings
assigned to them in the Asset Purchase Agreement (as defined below).

                                    RECITALS

        WHEREAS, the Company is simultaneously purchasing substantially all of
the assets related to IIT Research Institute's ("IITRI") business (as more fully
described in the Asset Purchase Agreement referred to below, the "BUSINESS") of
providing advanced technological and scientific services in the fields of
research and development, engineering, and ordnance and explosive waste
remediation, for governmental and private sponsors pursuant to the Fourth
Amended and Restated Asset Purchase Agreement, dated November 18, 2002 between
IITRI and the Company (the "ASSET PURCHASE AGREEMENT"); and

        WHEREAS, the Company desires to issue and sell to the Purchaser, and the
Purchaser desires to purchase from the Company up to Three Million (3,000,000)
shares of common stock of the Company, $0.01 par value per share ("COMMON
STOCK"), that once issued will (together with 100 shares of Common Stock
referred to in Section 1.4 below) be all of the outstanding Company Stock of the
Company (together, the "SHARES"), subject to the terms and conditions of this
Agreement.

        NOW, THEREFORE, in consideration of the foregoing and of the mutual
agreements, covenants, representations and warranties hereinafter contained, the
parties hereby agree as follows:

                                    AGREEMENT

<PAGE>

        Section 1. Purchase and Sale of Shares.

        1.1 Shares to be Sold. Subject to the terms and conditions of this
Agreement, at the Closing (as defined in Section 2.1), the Company shall issue
and sell to the Purchaser, and the Purchaser shall purchase from the Company,
the Shares.

        1.2 Purchase Price. The purchase price for each Share shall be Ten
Dollars ($10.00) and the aggregate purchase price (the "PURCHASE PRICE") shall
be an amount equal to the product of the number of Shares invested in by
employees of the Company and the Business Subsidiary (as defined below) pursuant
to the offering described in the S-1 (as defined below) multiplied by Ten
Dollars ($10.00); provided, that in no event shall the Purchase Price be less
than Twenty Four Million Dollars ($24,000,000) or greater than Thirty Million
Dollars ($30,000,000). The Purchase Price shall be payable by the Purchaser to
the Company by wire transfer of immediately available funds to an account
designated by the Company.

        1.3 Use of Proceeds. The Company shall use all of the proceeds of the
Purchase Price that it receives hereunder to pay a portion of the Cash Purchase
Price (as defined in the Asset Purchase Agreement) pursuant to the Asset
Purchase Agreement.

        1.4 Special Contribution to the Initial ESOP Trust. After the Closing
Date, but no later than five Business Days thereafter, the Company shall make a
special contribution to the Beagle Holdings, Inc. Employee Stock Ownership and
401(k) Trust, established December 19, 2001 (the "INITIAL TRUST") of which Stacy
Mendler is presently the trustee (the "INITIAL TRUSTEE") as a special
contribution for the Plan's fiscal year beginning October 1, 2002. Such special
contribution shall be in an amount sufficient to enable the Initial Trustee to
repay in full all amounts borrowed by the Initial Trust to purchase the 100
shares of Common Stock held by it. It is contemplated that the Initial Trustee
will use the special contribution to immediately repay such loan. Upon such
repayment, the 100 shares of Common Stock held by the Initial Trust shall
thereupon become available for allocation to Plan participants as part of the
contributions for the Plan's fiscal year beginning October 1, 2002, and the
Company shall take whatever actions are required to cause such 100 shares of
Common Stock to be transferred to the Purchaser following the above described
repayment, and the Purchaser shall hold on behalf of the Plan such 100 shares of
Common Stock for allocation to Plan participants. Immediately thereafter the
Initial Trust shall be dissolved.

        SECTION 2. Closing.

        2.1 Time and Place. The closing ("CLOSING") of the purchase of the
Shares will be held at the offices of Baker & McKenzie in Chicago, Illinois, at
10:00 a.m. local time, on December 20, 2002, or at such other time and place as
shall be mutually agreed upon by the parties. The date of the Closing is
sometimes referred to herein as the "CLOSING DATE."

        2.2 Deliveries.

<PAGE>

            2.2.1 Deliveries by the Company. At the Closing, the Company shall
deliver, or cause to be delivered, to the Purchaser the following:

                (a) The certificates representing the Shares, duly endorsed to
the Purchaser or with stock powers attached duly executed to the Purchaser, in
proper form for transfer, and with stamps for all applicable Federal, state or
local stock transfer taxes, if any, affixed thereto.

                (b) The opinions of counsel to the Company referred to in
Section  6.3.

                (c) True and correct copies of the Company's Certificate of
Incorporation, certified by the Secretary of State of the State of Delaware, and
of its By-laws, the Plan, the Trust Agreement (as defined below) and certain
resolutions of its Board of Directors with respect to (i) the adoption of the
Plan and the Trust Agreement, (ii) the appointment of the Trustee, (iii) the
approval of the Transaction Agreements (as defined below), and (iv) such other
matters as may be reasonably requested by the Purchaser, in each case certified
by the Secretary of the Company, which copies are true, correct and complete.

                (d) True and correct copies of the Transaction Agreements
executed by the Company and each other party thereto, other than the Purchaser.

        "TRANSACTION AGREEMENTS" shall mean this Agreement, the Trust Agreement,
dated December 20, 2002, between the Trustee and the Company (the "TRUST
AGREEMENT"), the Trust Agreement, dated December 19, 2001, between the Initial
Trustee and the Company, the Asset Purchase Agreement, the Mezzanine Note
Securities Purchase Agreement, the Mezzanine Investment Note, the Mezzanine Note
Warrant, the Alion Mezzanine Warrant Agreement, dated the date hereof, among the
Company, Bahman Atefi and the Purchaser, the Seller Note Securities Purchase
Agreement, the Seller Investment Note and the Seller Note Warrant, and the First
Union Line of Credit or if it is replaced, the Replacement Line of Credit, the
Guarantee, the Rights Agreement, the Letter Agreement, dated December 20, 2002,
between IITRI and the Company, and the Registration Rights Agreement, dated the
date hereof, between the Company and the Purchaser, in each case including all
the certificates and other instruments attached to Exhibits hereto or thereto or
delivered in connection herewith or therewith.

            2.2.2 Deliveries by the Purchaser. At the Closing, the Purchaser
shall deliver, or cause to be delivered, to the Company the following:

                (a) The Purchase Price as provided in Section 1.2.

                (b) True and correct copies of each Transaction Agreement to
which the Purchaser is a party executed by it.

<PAGE>

        Section 3. Representations and Warranties of the Company. The Company
represents and warrants to the Purchaser as follows:

        3.1 Organization, Corporate Standing and Investments. Each of the
Company and the Business Subsidiary is a corporation duly organized, validly
existing, and in good standing under the laws of the jurisdiction of its
incorporation. As of the date hereof, the Company is authorized to issue
15,000,000 shares of Common Stock, and 100 shares of Common Stock are issued or
outstanding, all of which are held by the Initial Trust, and Human Factors
Applications, Inc. (the "BUSINESS SUBSIDIARY") is authorized to issue 1,000
shares of common stock, par value $1.00 per share (the "SUBSIDIARY COMMON
STOCK"), and 750 shares of common stock are issued and outstanding, all of which
are held by the Company. Once issued and sold as contemplated by this Agreement,
all of the outstanding shares of Common Stock will be held by the Purchaser and
will be duly authorized and validly issued, fully paid and non-assessable. The
Company shall convey to the Purchaser, at the Closing, good and valid title to
the Shares, free and clear of any liens, security interests, claims and
encumbrances. No other class of capital stock or other ownership interests of
the Company or the Business Subsidiary is authorized or outstanding. Except as
set forth on Schedule 3.1, there is no, and after giving effect to the
Transactions (as defined below) there will not be any, outstanding right,
subscription, warrant, call, unsatisfied preemptive right, option or other
agreement of any kind to purchase or otherwise to receive from the Company or
the Business Subsidiary any of the outstanding, authorized but unissued,
unauthorized or treasury shares of Common Stock or Subsidiary Common Stock and
there is no outstanding security of any kind of the Company convertible into any
such Common Stock or Subsidiary Common Stock. Except as set forth on Schedule
3.1, the Company has, and after giving effect to the Transactions will have, no
direct or indirect equity interest in or loans to any partnership, corporation,
joint venture, business association or other entity, other than the Business
Subsidiary. Each of the Company and the Business Subsidiary has full corporate
authority to own, lease and operate its business, and is in good standing and is
qualified to transact business as a foreign corporation in all states in which
the nature of the Business or the properties owned by it, in each case after
giving effect to the consummation of the transactions contemplated by the
Transaction Agreements (the "TRANSACTIONS") require it to qualify to transact
business, except for such failures to qualify as would not, individually or in
the aggregate, have a Material Adverse Effect (as hereinafter defined). The
Company has been organized solely for the purposes contemplated by the
Transactions, and has no liabilities and no assets and has not conducted any
business, other than as contemplated by the Transactions.

        As used in this Agreement, the term "MATERIAL ADVERSE EFFECT" used in
connection with a party hereof means any event, change or effect that (i) is
materially adverse to the condition (financial or otherwise), assets,
liabilities, businesses, operations, results of operations or prospects of such
party taken as a whole, including, in the case of the Company, after giving
effect to the Transactions or (ii) adversely affects the ability of such party
to consummate the transactions contemplated in this Agreement.

<PAGE>

        3.2 Necessary Authority. The Company has all requisite corporate power
and authority to enter into, deliver and perform this Agreement and the other
Transaction Agreements and to consummate the transactions contemplated herein
and therein. The execution, delivery and performance of this Agreement and the
other Transaction Agreements and the consummation of the transactions
contemplated herein and therein have been duly authorized by all necessary
action on the part of the Company. This Agreement and the other Transaction
Agreements, when executed and delivered by the Company, shall each constitute
its valid and legally binding obligation, enforceable against the Company in
accordance with its terms, except as the same may be limited by (i) bankruptcy,
insolvency, reorganization or other laws affecting the enforcement of creditors'
rights generally and (ii) general equitable principles regardless of whether the
issue of enforceability is considered in a proceeding at law or in equity.

        3.3 Conflict; Change of Control. Subject to satisfaction of the
conditions set forth in Sections 6 and 7, and except as shown in Schedule 3.3,
neither the execution and delivery of this Agreement or any other Transaction
Agreements nor the consummation of the transactions contemplated hereby or
thereby will (i) conflict with or violate, (ii) result in any breach or default
(with or without notice or lapse of time, or both) under, (iii) give rise to a
right of termination, cancellation or acceleration of any obligation or to loss
of a material benefit under, or (iv) result in the creation of security
interest, claim, lien, charge or encumbrance upon any of the Transferred Assets
or the Shares pursuant to:

            3.3.1 any provision of the Certificate of Incorporation or By-laws
of the Company or the Business Subsidiary;

            3.3.2 any law, rule, regulation, ordinance, order, writ, injunction,
judgment or decree applicable to the Company or the Business Subsidiary or by
which any of the Company's or the Business Subsidiary's assets are or will be
bound or affected;

            3.3.3 any agreement, contract, note, mortgage, indenture, lease,
instrument, permit, clearance, approval, concession, franchise or license to
which the Company or the Business Subsidiary is or will be a party or by which
the Company or the Business Subsidiary, any of the Company's or Business
Subsidiary's assets, employees or consultants or the Shares may be bound or
affected (specifically including, but not limited to, any of the foregoing
relating to the United States Federal Government or any agency or
instrumentality thereof);

            in each case except where such conflict, violation, breach, default,
termination, cancellation, acceleration, creation or encumbrance would not be
material to either the Company and the Business Subsidiary, taken as a whole, or
the Business, whether before or after giving effect to the Transactions.

        3.4 Filings and Approvals. Subject to satisfaction of the conditions
set forth in Sections 6 and 7, and except as shown in Schedule 3.4 attached
hereto, neither the Company nor the Business Subsidiary is required to submit
any notice, declaration,

<PAGE>

report or other filing or registration with, or request the consent, approval,
order or authorization of, any Governmental Body (as hereinafter defined) in
connection with the execution, delivery or performance by the Company of this
Agreement, the other Transaction Agreements or the consummation of the
Transactions, except where the failure to make such submission or request would
not have been material to either the Company and the Business Subsidiary, taken
as a whole, or the Business, whether before or after giving effect to the
Transactions.

        "GOVERNMENTAL BODY" shall mean any (i) nation, region, state, county,
city, town, village, district or other jurisdiction, (ii) Federal, State, local,
municipal, foreign or other government, (iii) governmental or quasi-governmental
authority of any nature (including any governmental agency, branch, department
or other entity and any court or other tribunal), (iv) multinational
organization, (v) body exercising, or entitled to exercise, any administrative,
executive, judicial, arbitral, legislative, policy, regulatory or taxing
authority or power of any nature, or (vi) official of any of the foregoing.

        3.5 Financial Statements. The Company has furnished Purchaser with
copies of the audited consolidated operating results and balance sheets of the
selected operations of IITRI for the fiscal years ending September 30, 2002,
September 30, 2001 andSeptember 30, 2000, derived from the audited financial
statements of IITRI (collectively, the "FINANCIAL STATEMENTS"). The Financial
Statements have been prepared in accordance with United States Generally
Accepted Accounting Principles ("GAAP") consistently applied (except as may be
indicated in the notes thereto), and fairly present in all material respects the
financial position of the Business as at the dates thereof and the results of
operations and changes in financial position for the periods then ended. The
reserves and management accruals, including, without limitation, with respect to
excess billings and contract losses related to audits being performed by the
DCAA (as defined below), reflected in the Financial Statements are adequate in
all material respects.

        3.6 S-1. Each of the Form S-1 filed by the Company on October 4, 2002
registering the Shares (the "S-1") and any supplement or post-effective
amendment filed with respect thereto (each, a "SUPPLEMENT") with the Securities
and Exchange Commission (the "SEC") complies in all material respects with the
requirements of the Securities Act of 1933, as amended (the "SECURITIES ACT")
and the rules and regulations of the SEC thereunder applicable to the S-1. Each
of the S-1 and each Supplement at the time it was filed did not, as of the date
hereof does not, and as of the effective date of such filing did not, contain
any untrue statement of material fact or omit to state a material fact required
to be stated therein or necessary to make the statements therein, in light of
the circumstances under which they were made, not misleading. The financial
statements of IITRI that are included in the S-1 comply as to form in all
material respects with applicable accounting requirements and with the published
rules and regulations of the SEC with respect thereto, have been prepared in
accordance with GAAP applied on a consistent basis during the periods involved
(except as may be indicated in the notes thereto) and fairly present the
financial position of IITRI as at the dates thereof and the results of its
operations and cash flows for the periods then ended. The forecasted financial
information included in the S-1 is reasonable, represents the Company's
management's best estimate of its financial results through the Company's fiscal
year

<PAGE>

ending in 2007, was prepared using the same accounting policies used in
preparing the Financial Statements and is based on reasonable assumptions.

        3.7 Compliance with Law. The Company, the Business Subsidiary and IITRI
(with respect to the Business) are in compliance in all material respects, and
the Business has been conducted so as to comply in all material respects, with
all laws, rules and regulations, judgments, decrees or orders of any
Governmental Body applicable to the Business or with respect to which compliance
is a condition of engaging in the Business, including, without limitation the
(i) Federal Acquisition Regulations, (ii) Truth in Negotiations Act, (iii) Cost
Accounting Standards and (iv) any other laws, regulations and executive orders
restricting the use and dissemination of information classified for national
security purposes and the exportation of certain products or technical data.
There are no material judgments or orders, injunctions, decrees, stipulations or
awards by any Governmental Body adversely affecting the Company, the Business
Subsidiary or IITRI (with respect to the Business), any of the assets of the
Company or the Business and none have been issued or entered into with respect
to the Business since October 1, 1997.

        3.8 No Defaults. Neither the Company nor the Business Subsidiary is in
violation of any provision of its Certificate of Incorporation or by-laws (or
other organizational or charter document). Except as set forth in Schedule 3.8,
none of the Company, the Business Subsidiary or IITRI has received written
notice or otherwise has knowledge that it is or would be with the passage of
time, in default or violation of any term, condition or provision of (a) any
material judgment, decree, order, injunction or stipulation applicable to the
Company, the Business Subsidiary or IITRI (with respect to the Business) or (b)
any material agreement, note, mortgage, indenture, contract, lease or
instrument, permit, concession, franchise or license to which the Company, the
Business Subsidiary or IITRI (with respect to the Business) is a party or by
which the Company, the Business Subsidiary or IITRI (with respect to the
Business) or their respective assets or the Business may be bound.

        3.9 Litigation. Except as shown in Schedule 3.9, there is no action,
suit, proceeding, arbitration, claim or investigation pending or, to the
knowledge of the Company, threatened, against the Company, the Business
Subsidiary or IITRI or involving the Business, and no such action, suit,
proceeding, arbitration, claim or investigation could reasonably be expected to,
individually or in the aggregate, have a Material Adverse Effect. Schedule 3.9
sets forth with respect to each pending action, suit, proceeding, arbitration,
claim or investigation to which the Company or the Business Subsidiary is a
party or involving the Business to the extent that the aggregate damages claimed
for all such complaints exceed $50,000, the forum, the parties thereto, a brief
description of the subject matter thereof and the amount of damages claimed.
Except as otherwise indicated on Schedule 3.9, each pending action, suit,
proceeding, arbitration, claim or investigation set forth on Schedule 3.9 is
fully covered by a fully paid occurrence based insurance policy. Neither the
Business Subsidiary nor the Company is subject to or in default with respect to
any final judgment, writ, injunction, restraining order or order of any nature,
decree, rule or regulation of any court or Governmental

                                       30
<PAGE>

Body which, individually or in the aggregate, could reasonably be expected to
have a Material Adverse Effect.

        As used in this Agreement "KNOWLEDGE OF THE COMPANY" shall mean the
knowledge of Bahman Atefi, Stacy Mendler, Steve Trichka, C. Randall Crawford,
Barry S. Watson, Jack Hughes and Gary Amstutz, in their capacities as officers
with respect to the Business and after due inquiry of the appropriate personnel
involved in the Business who have internal responsibility for the subject
matter.

        3.10 No Material Adverse Effect. Since September 30, 2001, the Business
has been conducted in the ordinary course and, except for the Transactions and
as set forth in Schedule 3.10, there has not occurred:

            3.10.1 any Material Adverse Effect with respect to the Company and
the Business Subsidiary, taken as a whole, or the Business;

            3.10.2 any amendments or changes in the Certificate of Incorporation
or By-laws of the Company or the Business Subsidiary;

            3.10.3 any material damage, destruction or loss, whether covered by
insurance or not, involving the Company, the Business Subsidiary or the
Business;

            3.10.4 any increase in or modification of the compensation or
benefits payable or to become payable to any of the employees of the Company,
the Business Subsidiary or IITRI involved in the Business, except in the
ordinary course of business consistent with past practice;

            3.10.5 any increase in or modification of any bonus, pension,
insurance or other employee benefit plan, payment or arrangement made to, for or
with any of the employees of the Company, the Business Subsidiary or IITRI
involved in the Business, except in the ordinary course of the Business
consistent with past practice;

            3.10.6 any acquisition or sale of a material amount of property or
assets of the Company, the Business Subsidiary or IITRI relating to the Business
(other than the sale of assets pursuant to the Asset Purchase Agreement);

            3.10.7 any incurrence, assumption or guarantee by the Company, the
Business Subsidiary or IITRI relating to the Business of any debt for borrowed
money, except for the First Union Line of Credit or the Replacement Line of
Credit or as contemplated by the Transaction Agreements;

            3.10.8 any creation or assumption by the Company, the Business
Subsidiary or IITRI (with respect to the Business) of any mortgage, pledge,
security interest or lien on any asset (other than liens arising under the First
Union Line of Credit or the Replacement Line of Credit, liens arising under
existing lease financing arrangements, liens arising in the ordinary course of
business consistent with past

                                       31
<PAGE>

practice which in the aggregate are not material and liens for taxes not yet due
and payable);

            3.10.9 any payment, discharge or satisfaction of any claim,
liabilities or obligations for borrowed money by the Company, the Business
Subsidiary or IITRI (with respect to the Business), other than in the ordinary
course of business consistent with past practice and other than liabilities
reflected or reserved against in the Financial Statements (or the notes thereto)
or as otherwise contemplated by the Transaction Agreements;

            3.10.10 any making of any loan, advance or capital contribution to
or investment in any person other than travel loans or advances made in the
ordinary course of business of the Company, the Business Subsidiary or IITRI
(with respect to the Business);

            3.10.11 any entry into, amendment of, relinquishment, termination or
non-renewal by the Company, the Business Subsidiary or IITRI of any contract,
lease transaction, commitment or other right or obligation related to the
Business requiring aggregate payments by or to the Company, the Business
Subsidiary or IITRI in excess of $250,000 other than (i) in the ordinary course
of the business or (ii) in connection with or preparation of the Asset Purchase
Agreement, this Agreement and the transactions contemplated therein or herein;

            3.10.12 any transfer or grant of a right under the Company
Intellectual Property Rights (as defined in Section 3.17), other than those
transferred or granted in the ordinary course of business consistent with past
practice;

            3.10.13 any labor dispute, other than routine individual grievances,
or any activity or proceeding by a labor union or representative thereof to
organize any employees of the Company, the Business Subsidiary or IITRI involved
in the Business;

            3.10.14 any declaration or distribution of cash or assets of the
Company, the Business Subsidiary or IITRI to the Illinois Institute of
Technology ("IIT") or any affiliate of IIT, or any agreement or business
arrangement requiring any payment to IIT or any affiliate of IIT;

            3.10.15 any agreement or amendment of any agreement related to the
Business to which the Company, the Business Subsidiary or IITRI is a party
pursuant to which any other party is granted exclusive rights with respect to
the Business or the assets transferred pursuant to the Asset Purchase Agreement;

            3.10.16 except as described in the notes to the Financial
Statements, any change in the accounting methods or practices followed by the
Business, the Company, the Business Subsidiary or IITRI, including any change in
any assumption underlying, or method of calculating, any bad debt, contingency
or other reserve, except as may be required by changes in GAAP or by Securities
Exchange Commission requirements, make or change any material Tax election,
adopt or change any Tax

                                       32
<PAGE>

accounting method, file any amendment to a material Tax Return, enter into any
material closing agreement, settle any material Tax claim or assessment, or
consent to any extension or waiver of the limitation period applicable to any
material Tax claim or assessment (for purposes of this covenant a "material" Tax
Return, closing agreement, Tax claim or assessment shall mean a Tax Liability
with respect to each such item in excess of $50,000);

            3.10.17 any capital expenditure commitments with respect to the
Business in the aggregate in excess of $100,000 on an annual basis; or

            3.10.18 any agreement or arrangement made by the Company, the
Business Subsidiary or IITRI to take any action which, if taken prior to the
date hereof, would have made any representation or warranty set forth in this
Section 3.10 untrue or incorrect as of the date when made.

        3.11 Absence of Undisclosed Liabilities. Except as shown in Schedule
3.11, neither the Company, the Business Subsidiary nor the Business has, or will
have after giving effect to the Transactions, any liabilities or obligations
(whether absolute, accrued or contingent, and whether or not determined or
determinable), of a character which, under GAAP, should be accrued, shown or
disclosed on a balance sheet of the Business (including the footnotes thereto)
except liabilities (i) adequately provided for in the Financial Statements, (ii)
incurred in the ordinary course of business and not required under GAAP to be
reflected on the Financial Statements or (iii) incurred since September 30, 2001
which are not material, or (iv) arising under the Transaction Agreements.

        3.12 Certain Agreements. Except as set forth on Schedule 3.12, neither
the execution and delivery of this Agreement or any of the other Transaction
Agreements nor the consummation of the Transactions will (i) result in any
payment (including, without limitation, severance, unemployment compensation,
golden parachute, bonus or otherwise) becoming due to any director or employee
of the Company, the Business Subsidiary or IITRI involved in the Business, under
any Plan (as defined in Section 3.13) or otherwise, (ii) materially increase any
benefits otherwise payable under any Plan, or (iii) result in the acceleration
of the time of payment or vesting of any such benefits.

        3.13 ERISA. For purposes of this Agreement, "PLANS" is defined to
include any (i) incentive compensation, retention, retirement, pension, group
insurance, death benefit, cafeteria, medical expense reimbursement, dependent
care, savings, deferred compensation, consulting, employment, severance pay or
termination pay, vacation pay, welfare or other employee benefit or fringe
benefit plan, program, policy or arrangement; or (ii) plan, program or
arrangement which is an "employee pension benefit plan" as such term is defined
in Section 3(2) of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or an "employee welfare benefit plan" as defined in Section
3(1) of ERISA. "COMPANY PLANS" means all Plans sponsored, maintained or
contributed to by the Company or any of its ERISA Affiliates that cover any
active, former or retired employee of the Company or Plans of IITRI that the
Company will be assuming or that portion of any Plan of IITRI for which the
Company will be assuming liability pursuant to the Asset Purchase Agreement.
"ERISA AFFILIATE"

<PAGE>

shall mean for purposes of this Agreement any trade or business (whether or not
incorporated) which is or ever has been treated as a single employer with the
Company under Section 414(b), (c), (m) or (o) of the Code. Schedule 3.13
contains an accurate and complete list of each Company Plan. To the extent
applicable, each Company Plan complies in all material respects with the terms
of such Company Plan, the requirements of ERISA and the Internal Revenue Code of
1986, as amended, (the "CODE") and all applicable regulations thereunder, and
any Company Plan and any trust related to each such Company Plan intended to be
qualified under Section 401(a) or Section 409 of the Code has either obtained a
favorable determination letter as to its qualified status from the Internal
Revenue Service or still has a remaining period of time under applicable
Treasury Regulations or Internal Revenue Service pronouncements in which to
apply for such determination letter and to make any amendments necessary to
obtain a favorable determination and, in any event, has been maintained in
compliance with the terms of each such Company Plan. To the extent any Company
Plan with an existing determination letter from the Internal Revenue Service
must be amended to comply with the applicable requirements of any legislation
not covered by the Tax Reform Act of 1986, the time period for effecting such
amendments will not expire prior to the Closing Date. The Company has furnished
or will furnish within twenty-one (21) days of the date hereof, Purchaser with
copies of such Company Plans and the most recent Internal Revenue Service
letters and Forms 5500 with respect to any such Company Plan. The Company has
furnished or will furnish within 21 (twenty-one) days of the date hereof, the
Purchaser with copies of all insurance and annuity policies and contracts and
other funding arrangements and documents relevant to any Company Plan. None of
the Company Plans is a "multiemployer plan" as that term is defined in Section
3(37) of ERISA. The Company has not been required to contribute to, or withdraw
from, and does not have any direct or indirect liability whether contingent or
otherwise with respect to any multiemployer plan. No Company Plan is and no
Plans previously sponsored or maintained by the Company or IITRI are covered by
Title IV of ERISA or Section 412 of the Code. Except as set forth in Schedule
3.13, neither the Company nor any officer or director of the Company has
incurred any liability or penalty under Sections 4975 through 4980 of the Code
or Title I of ERISA, and each Company Plan has been maintained and administered
in all material respects in compliance with its terms and with the requirements
prescribed by any and all statutes, orders, rules and regulations, including but
not limited to ERISA and the Code, which are applicable to such Company Plans.
With respect to any of the Company Plans subject to Section 4975 of the Code or
Section 406 of ERISA, no "prohibited transaction," as defined in Section
4975(c)(1) of the Code and Section 406(a) and (b) of ERISA has occurred (at any
time since the effective date of each such Company Plan) or will occur as a
result of the transactions contemplated by this Agreement, which is not exempt
or which will impose any tax or penalty on the Company or any ERISA Affiliate.
Other than with respect to the ESOP, neither the consummation of the
transactions contemplated by the Transaction Agreements nor the execution of the
Transaction Agreements will accelerate or materially increase any liability
under any Company Plan. No suit, action or other litigation (excluding claims
for benefits incurred in the ordinary course of Company Plan activities) has
been brought, or to the knowledge of the Company is threatened, against or with
respect to any such Company Plan. All material contributions, reserves or
premium

<PAGE>

payments required by law or by contract to be made or accrued as of the date
hereof to the Plans have been made or accrued and there is no material action,
suit or claim pending with respect to any Company Plan as of the date hereof,
other than routine claims for benefits. Except as set forth in Schedule 3.13, no
Company Plan other than the ESOP provides benefits to any employees, officers,
directors or consultants after termination of employment other than as required
by Section 601 of ERISA or Section 4980(B) of the Code or applicable law.

        3.14 Major Contracts. Except for the Transaction Agreements and as shown
in Schedule 3.14, neither the Company, the Business Subsidiary nor IITRI (with
respect to the Business) is, or will be after giving effect to the Transaction,
a party to or subject to:

            3.14.1 any union contract or any employment contract or arrangement
providing for future annual compensation greater than $50,000 per year, written
or oral, with any officer, consultant, director or employee which is not
terminable by it on 30 days' notice or less without penalty or obligation to
make payments related to such termination, other than (i) (in the case of
employees other than executive officers) such agreements as are not materially
different from standard arrangements offered to employees generally in the
ordinary course of business consistent with past practices, copies of which have
been provided to Purchaser and (ii) such agreements as may be imposed or implied
by law;

            3.14.2 any plans, contracts or arrangements which collectively
require aggregate payments by the Company, the Business Subsidiary or IITRI
(with respect to the Business) in excess of $20,000 per annum per individual,
written or oral, providing for bonuses, deferred compensation, severance pay or
benefits, or the like;

            3.14.3 any joint venture contract or arrangement or any other
agreement which has involved or is expected to involve a sharing of profits with
other persons;

            3.14.4 any agreement under which exclusive rights related to the
Business are granted or received;

            3.14.5 any lease for real or personal property involving aggregate
payments by the Company, the Business Subsidiary or IITRI (with respect to the
Business) on an annual basis in excess of $100,000;

            3.14.6 except for trade indebtedness incurred in the ordinary course
of business, any instrument evidencing or related in any way to indebtedness of
the Company, the Business Subsidiary or IITRI (with respect to the Business) in
the aggregate in excess of $100,000 for borrowed money by way of direct loan,
sale of debt securities, purchase money obligation, conditional sale, guarantee,
or otherwise;

            3.14.7 any material license agreement, either as licensor or
licensee (excluding nonexclusive software licenses granted to sponsors or
end-users in

<PAGE>

the ordinary course of business) expected by management to involve aggregate
payments in excess of $15,000 on an annual basis;

            3.14.8 any contract containing covenants purporting to limit the
freedom of the Company, the Business Subsidiary or IITRI (with respect to the
Business) to compete in any line of its business in any geographic area; or

            3.14.9 any other agreement, contract or commitment which contains an
obligation for payment by or to the Company, the Business Subsidiary or IITRI
(with respect to the Business) of at least $50,000 on an annual basis or which
involves IIT or any of its Affiliates.

        Each agreement, contract, mortgage, indenture, plan, lease, instrument,
permit, concession, franchise, arrangement, license and commitment listed in
Schedule 3.14, is valid and binding on the Company, the Business Subsidiary or
IITRI, as applicable, and is in full force and effect, and neither the Company,
the Business Subsidiary, IITRI nor, to the knowledge of the Company, any other
party thereto has breached any material provision of, or is in material default
under the terms of, any such agreement, contract, mortgage, indenture, plan,
lease, instrument, permit, concession, franchise, arrangement, license or
commitment. The Company has the right to receive the benefits of and to perform
under, each agreement, contract or commitment which would have been assigned to
the Company pursuant to the Asset Purchase Agreement but for the inability of
IITRI to obtain consent for the transfer of such agreement, contract or
commitment to the Company.

        3.15 Taxes.

            3.15.1 Except as shown on Schedule 3.15, all Tax Returns (as defined
below), statements, reports and forms (including estimated Tax Returns and
reports and information returns and reports) required to be filed with any
Taxing Authority (as defined below) with respect to any Taxable (as defined
below) period ending on or before the Closing Date, by or on behalf of the
Company or the Business Subsidiary (collectively, the "COMPANY RETURNS"), have
been or will be filed when due in accordance with all applicable laws (including
any extensions of such due date), and all amounts shown due thereon have been
paid or have been fully accrued on the Financial Statements in accordance with
GAAP. Except to the extent provided for or disclosed in the Financial Statements
(including notes thereto), the Company Returns correctly reflect in all material
respects (and, as to any Company Returns not filed as of the date hereof but
filed prior to the Closing Date, will correctly reflect in all material
respects) the Tax liability and status of the Company and the Business
Subsidiary. Each of the Company and the Business Subsidiary has withheld and
paid to the applicable financial institution or Governmental Body all amounts
required to be withheld. Neither the Company nor the Business Subsidiary (or any
member of any affiliated or combined group of which the Company or the Business
Subsidiary has been a member) has granted any extension or waiver of the
limitation period applicable to any Company Returns. There is no claim, audit,
action, suit, proceeding, or investigation now pending or (to the knowledge of
Company) threatened against or with respect to the Company or the

<PAGE>

Business Subsidiary in respect of any Tax or assessment. No written notice of
deficiency or similar document of any Governmental Body has been received by the
Company or the Business Subsidiary, and there are no liabilities for Taxes
(including liabilities for interest, additions to tax and penalties thereon and
related expenses) with respect to the issues that have been raised (and are
currently pending) by any Governmental Body that could, if determined adversely
to the Company or the Business Subsidiary, materially affect the liability of
the Company or the Business Subsidiary for Taxes in other Taxable periods.
Neither the Company, the Business Subsidiary, nor any other person on behalf of
the Company or the Business Subsidiary, has entered into any agreement or
consent pursuant to Section 341(f) of the Code. There are no liens for Taxes
upon the assets of the Company or the Business Subsidiary except liens for
current Taxes not yet due. Neither the Company nor the Business Subsidiary has
been or will be required to include any material adjustment in Taxable income
for any Tax period (or portion thereof) pursuant to Section 481 or 263A of the
Code or any comparable provision under state or foreign Tax laws as a result of
transactions, events or accounting methods employed prior to the Closing Date.
There is no contract, agreement, plan or arrangement, including but not limited
to the provisions of this Agreement, covering any employee or former employee of
the Company or the Business Subsidiary that, individually or collectively, could
give rise to the payment of any amount that would not be deductible pursuant to
Section 162 (as unreasonable compensation) or pursuant to Section 280G of the
Code. Each of the Company and the Business Subsidiary has provided or made
available to Purchaser or its designated representative true and correct copies
of all material Tax Returns, and, as reasonably requested by Purchaser prior to
or following the date hereof, information statements, reports, work papers, Tax
opinions and memoranda and other Tax data and documents. Neither the Company nor
the Business Subsidiary has been since its formation a "United States real
property holding corporation" within the meaning of Section 897(c)(2) of the
Code. Neither the Company nor the Business Subsidiary is a party to (or
obligated under) any Tax allocation, Tax distribution, Tax sharing, Tax
indemnity or similar agreement or arrangement with respect to any Tax (including
without limitation any such agreement or arrangement imposed by operation of
law), and neither the Company nor the Business Subsidiary is assuming any
liability or obligation in respect of Taxes in connection with the Transactions.

            3.15.2 For purposes of this Agreement,

            "TAX" (and, with correlative meaning, "TAXES" and "TAXABLE") shall
mean all taxes, charges, fees, levies, penalties or other assessments imposed by
any Governmental Body, including, but not limited to, income, excise, property,
sales, use, transfer, franchise, employment, unemployment, railroad retirement,
environmental, payroll, withholding social security, gross receipts, stamp, real
estate, use, business, license, occupation and other taxes, and including any
interest, penalties or additions attributable thereto; and

            "TAX RETURN" shall mean any return, report, information return,
declaration, claim for refund or other document (including any schedule or
related or

<PAGE>

supporting information) required to be supplied to any Governmental Body with
respect to Taxes, including amendments thereto.

        3.16 Interests of Officers and Directors. Except as set forth on
Schedule 3.16, no officer or director of the Company, the Business Subsidiary,
IITRI or any "affiliate" or "associate" (as those terms are defined in Rule 405
promulgated under the Securities Act) of any such person has had, or will have
after giving effect to the Transactions, either directly or indirectly, a
material interest in: (i) any person or entity which purchases from or sells,
licenses or furnishes to the Business more than $60,000 per year in goods,
property, technology or intellectual or other property rights or services; (ii)
any contract or agreement in an amount greater than $60,000 per year to which
the Company, the Business Subsidiary or IITRI (with respect to the Business) is
a party or by which the Company, the Business Subsidiary or IITRI (with respect
to the Business) or the assets of the Business may be bound or affected; or
(iii) any property, real or personal, tangible or intangible, used by or
pertaining to the Company, the Business Subsidiary or the Business, including
any interest in the Company Intellectual Property Rights, except for rights
under any Plan.

        3.17 Company's Intellectual Property Rights. Except as shown in Schedule
3.17:

            3.17.1 after giving effect to the Transactions, the Company or the
Business Subsidiary will own or will otherwise be entitled to exercise, free and
clear of any liens, encumbrances or security interests, all right, title and
interest in and to all patents, trademarks, trade names, service marks,
copyrights, master work rights, trade secret rights and other intellectual
property rights, and any applications or registrations therefor, and all master
works, net lists, schematics, technology, source code, know-how, computer
software programs and all other tangible and intangible information or material,
that are used or currently proposed to be used in the Business as currently
conducted (collectively, the "COMPANY INTELLECTUAL PROPERTY RIGHTS");

            3.17.2 neither the Company, the Business Subsidiary nor IITRI (with
respect to the Business) has any material infringement liability with respect to
any patent, trademark, service mark, copyright or other intellectual property
right of another, and no claims with respect to the Company Intellectual
Property Rights have been asserted or, to the knowledge of Company, have been
threatened in writing by any person, and the Company knows of no claims (i) to
the effect that the manufacture, sale or use of any product or service as now
used or offered or proposed for use or sale by the Company, the Business
Subsidiary or IITRI relating to the Business infringes any third parties'
copyright, patent, trade secret, or other intellectual property right, (ii)
against the use by the Company, the Business Subsidiary or IITRI of any Company
Intellectual Property Rights, or (iii) challenging the ownership, validity or
effectiveness of any of the Company Intellectual Property Rights;

            3.17.3 to the knowledge of the Company, there has not been and there
is not now any material unauthorized use, infringement or misappropriation of
any

<PAGE>

of the Company Intellectual Property Rights by any third party, including any
employee or former employee of the Company, the Business Subsidiary or IITRI;
and

            3.17.4 no Company Intellectual Property Right is subject to any
outstanding order, judgment, decree, stipulation or agreement restricting in any
manner the licensing thereof by the Company or the Business Subsidiary. Neither
the Company, the Business Subsidiary nor IITRI has entered into any agreement
granting any third party the right to bring infringement actions with respect
to, or otherwise to enforce rights with respect to, any Company Intellectual
Property Right. Subject to the march-in rights of any Governmental Body, as
applicable, the Company and the Business Subsidiary have the exclusive right to
file, prosecute and maintain all applications and registrations with respect to
the Company Intellectual Property Rights.

        3.18 Restrictions on Business Activities. There is no material
agreement, judgment, injunction, order or decree binding upon the Company, the
Business Subsidiary or IITRI relating to the Business which has or could
reasonably be expected to have the effect of prohibiting or materially impairing
any business practice of the Business by the Company, the Business Subsidiary or
IITRI as currently conducted or as currently proposed to be conducted by the
Company and the Business Subsidiary.

        3.19 Title to Assets; Liens; Condition of Equipment.

            3.19.1 After giving effect to the Transactions, each of the Company
and the Business Subsidiary will have good and valid title to, or, in the case
of leased properties and assets, valid leasehold interests in, all of its
assets, including the assets acquired under the Asset Purchase Agreement, free
and clear of any liens, except as reflected in the Financial Statements, as set
forth on Schedule 3.19 and for Permitted Liens. For purposes of this Agreement,
"PERMITTED LIENS" means (i) liens for taxes, assessments or other governmental
charges or levies the payment of which is not due; (ii) landlord's liens in
favor of the landlord of the leased real property and liens of carriers,
warehousemen, mechanics, materialmen and other liens imposed by law incurred in
the ordinary course of business for amounts not yet due or being contested in
good faith by appropriate proceedings; (iii) liens incurred or deposits made in
the ordinary course of business in connection with worker's compensation,
unemployment insurance and other types of social security; and (iv) such
imperfections of title and encumbrances which are not substantial in character,
amount or extent, and which do not materially detract from the value, or
materially interfere with the present use, of the property subject thereto or
affected thereby.

            3.19.2 The foregoing assets that are to be acquired by the Company
under the Asset Purchase Agreement are taken as a whole, (i) adequate for the
conduct of the Business as currently conducted, (ii) suitable for the uses to
which they are currently employed, (iii) in good operating condition, normal
wear and tear excepted, (iv) regularly and properly maintained, (v) not
obsolete, dangerous or in need of renewal or replacement, except for renewal or
replacement in the ordinary course of business, and (vi) free from any inherent
defects.

<PAGE>

        3.20 Governmental Authorizations and Licenses. Schedule 3.20 contains a
list of all authorizations and licenses by a Governmental Body held by the
Company and the Business Subsidiary. The Company and the Business Subsidiary are
the holders of all licenses, authorizations, permits, concessions, certificates
and other franchises of any Governmental Body required to operate the Business,
except where the failure to hold such licenses, authorizations, permits,
concessions, certificates or franchises would not be material to the Business
(collectively, the "LICENSES"). The Licenses are, and subject to obtaining
consents pursuant to the Asset Purchase Agreement, will be after giving effect
to the Transactions, in full force and effect. There is not now pending, and to
the knowledge of the Company, there is not threatened in writing, any action,
suit, investigation or proceeding against the Company, the Business Subsidiary
or IITRI (with respect to the Business) before any Governmental Body with
respect to the Licenses, nor is there any issued or outstanding written notice,
order or complaint with respect to the violation by the Company, the Business
Subsidiary or IITRI (with respect to the Business) of the terms of any License
or any rule or regulation applicable thereto.

        3.21 Environmental Matters. Except as listed in Schedule 3.21:

            3.21.1 There is no substance that is regulated by any Governmental
Body or that has been designated by any Governmental Body to be radioactive,
toxic, hazardous, biohazardous or otherwise a danger to health or the
environment (a "HAZARDOUS MATERIAL") in, on or under any property used by the
Business or that the Company, the Business Subsidiary or IITRI in connection
with the Business has at any time owned, operated, occupied or leased.

            3.21.2 Neither the Company, the Business Subsidiary nor IITRI in
connection with the Business has transported, stored, used, manufactured,
released or exposed its employees or any other person to any Hazardous Material
in violation of any applicable statute, rule, regulation, order or law.

            3.21.3 IITRI in connection with the Business has, and upon the
consummation of the Transactions, the Company and the Business Subsidiary will
have, obtained all permits, licenses and other authorizations ("ENVIRONMENTAL
PERMITS") required to be obtained by any of them under the laws of any
Governmental Body relating to pollution or protection of the environment
(collectively, "ENVIRONMENTAL LAWS"), except where the failure to comply or
obtain such Environmental Permits would not be material to the Business. All
Environmental Permits are in full force and effect. Each of the Company, the
Business Subsidiary (and in the case of the Company and the Business Subsidiary,
including, without limitation, with respect to periods from and after the
consummation of the Transactions) and IITRI (with respect to the Business) (i)
is in compliance with in all material respects all terms and conditions of the
Environmental Permits and (ii) is in compliance in all material respects with
all other limitations, restrictions, conditions, standards, prohibitions,
requirements, obligations, schedules and timetables contained in the
Environmental Laws or contained in any regulation, code, plan, order, decree,
judgment, notice or demand letter issued, entered, promulgated or approved
thereunder, except where the failure to comply would not be material to the

<PAGE>

Business. Neither the Company, the Business Subsidiary nor IITRI (with respect
to the Business) has received any written notice or is aware of any past or
present condition or practice which forms or could form the basis of any claim,
action, suit, proceeding, hearing or investigation against the Company, the
Business Subsidiary, IITRI or the Business arising out of the manufacture,
processing, distribution, use, treatment, storage, spill, disposal, transport,
or handling, or the emission, discharge, release or threatened release into the
environment, of any Hazardous Material.

        3.22 Insurance. Schedule 3.22 sets forth a list of all material
insurance policies and fidelity bonds the Company and the Business Subsidiary
maintain covering the assets, business, equipment, properties, operations,
employees, officers and directors of the Company and the Business Subsidiary
(collectively, the "INSURANCE POLICIES"). The Insurance Policies cover such
risks and are in such amounts and with such deductibles and exclusions, as are
reasonable for the Business and the assets and properties of the Company and the
Business Subsidiary. There is no material claim by the Company or the Business
Subsidiary pending under any of the Insurance Policies as to which coverage has
been questioned, denied or disputed in writing by the underwriters of such
policies or bonds. All premiums due under all such material Insurance Policies
have been paid and the Company and the Business Subsidiary are otherwise in
compliance with the terms of such policies and bonds (or other policies and
bonds providing substantially similar insurance coverage). Except as set forth
in Schedule 3.22, neither the Company nor the Business Subsidiary has received
any written notice of threatened termination of, or material premium increase
with respect to, any of its material Insurance Policies.

        3.23 Labor Matters. The Company, the Business Subsidiary and IITRI (with
respect to the Business) are, and have been for the past three years, in
compliance in all material respects with all currently applicable laws and
regulations respecting employment, discrimination in employment, terms and
conditions of employment and wages and hours and occupational safety and health
and employment practices, and is not engaged in any unfair labor practice. In
the past three years, neither the Company, the Business Subsidiary nor IITRI
(with respect to the Business) has received any written notice from any
Governmental Body, and there has not been asserted before any Governmental Body,
any claim, action or proceeding to which the Company, the Business Subsidiary or
IITRI is a party or involving the Company, the Business Subsidiary or the
Business, and there is neither pending nor, to the Company's knowledge,
threatened any investigation or hearing concerning the Company, the Business
Subsidiary or IITRI (with respect to the Business), in each case arising out of
or based upon any such laws, regulations or practices. No employee of the
Company, the Business Subsidiary or IITRI involved in the Business is
represented by a union or other organization representing or, to the knowledge
of the Company, purporting to represent any employees of the Company, the
Business Subsidiary or IITRI involved in the Business, nor is the Company, the
Business Subsidiary or IITRI (with respect to the Business) a party to or bound
by any collective bargaining agreement. Neither the Company or the Business
Subsidiary has at any time during the last three years had, nor, to the
knowledge of the Company, is there now threatened, any strike, work stoppage,
other material labor dispute, picketing, concerted refusal to work overtime or
other
<PAGE>

similar labor activity, nor are there labor disputes involving the Company, the
Business Subsidiary or IITRI (with respect to the Business) that are currently
the subject of any grievance procedure, arbitration or litigation, except as set
forth in Schedule 3.9 or Schedule 3.23.

        3.24 Questionable Payments. No officer or director of the Company, the
Business Subsidiary or IITRI (with respect to the Business) has or has
authorized, and to the knowledge of the Company, no other employee of the
Company, the Business Subsidiary or IITRI involved in the Business, has: (i)
made any payments or provided services or other favors in the United States or
in any foreign country in order to obtain preferential treatment or
consideration by any Governmental Body with respect to any aspect of the
Business; or (ii) made any political contributions which would not be lawful
under the laws of the United States and the foreign country in which such
payments were made. Neither the Company, the Business Subsidiary or IITRI (with
respect to the Business) nor to the knowledge of the Company, any director,
officer or other employee of the Company, the Business Subsidiary or IITRI
involved in the Business, nor to the knowledge of the Company, any sponsor or
supplier of the Company, the Business Subsidiary or IITRI (with respect to the
Business) has been the subject of any inquiry or investigation by any
Governmental Body in connection with payments or benefits or other favors to or
for the benefit of any governmental or armed services official, agent,
representative or employee with respect to any aspect of the Business with
respect to any political contribution.

        3.25 Brokers. Other than VM Equity Partners, Inc., no broker, finder or
investment banker engaged by the Company or the Business Subsidiary is entitled
to any brokerage, finder's or other fee or commission in connection with the
transactions contemplated by this Agreement. In accordance with the terms of the
Asset Purchase Agreement, the Company has certain expense reimbursement
obligations with respect to fees that IITRI owes to Houlihan Lokey Howard &
Zukin Capital and Willamette Management Associates.

        3.26 Relationships. Neither the Company, the Business Subsidiary nor
IITRI has been notified or otherwise has knowledge that any of the ten largest
sponsors or ten largest suppliers of the Business set forth on Schedule 3.26
intend to cancel, discontinue, review outside of normal practice, materially
change or curtail their relationships with the Company, the Business Subsidiary
or the Business. A list of all of the contracts, agreements and commitments
related to the Business with any Governmental Body with respect to which there
is backlog, whether funded or unfunded, and the amount of such backlog, as of
September 30, 2002, has previously been delivered by the Company to the
Purchaser. The Company has not been notified that any such backlog listed in
Schedule 3.26 has been or will be canceled, materially modified or, if currently
unfunded, will not be funded.

        3.27 Put Options. Except as set forth in Schedule 3.27, the Company's
ability to honor put options (the "PUT OPTIONS") which obligate the Company to
repurchase Shares distributed from time to time to Plan participants and
beneficiaries under the ESOP, as may be required by the ESOP, the Trust
Agreement and by

<PAGE>

applicable laws, regulations or rulings, is not restricted by the provisions of
any law, rule or regulation in effect as of the date hereof (other than
applicable provisions of the Delaware General Corporation law, and applicable
fraudulent conveyance, fraudulent transfer, bankruptcy and similar laws) or by
terms of any loan, financing or other agreement or instrument to which the
Company is a party or by which the Company is bound, including, without
limitation, the Company's Certificate of Incorporation.

        3.28 ESOP and Trustee. The Company has taken all necessary actions
required of it (i) to establish, in conformity with all applicable laws, the
Plan, the Purchaser and the Initial Trust, (ii) to consummate the transactions
contemplated by the Transaction Agreements and (iii) to appoint the Trustee as
trustee of the Purchaser. The Shares meet the requirements of Sections
4975(e)(8) and 409(l) of the Code.

        3.29 Audits. Except as set forth on Schedule 3.29, none of the three
most recent audits of the Business completed the by the Defense Contract Audit
Agency (the "DCAA") (i) has resulted in the Company, the Business Subsidiary or
IITRI (with respect to the Business) having to adjust, repay or reimburse any
Governmental Body for any payments received by the Company, the Business
Subsidiary or IITRI or any of their respective subcontractors or (ii) has
reported that either the Company, the Business Subsidiary or IITRI (with respect
to the Business) is not in compliance with the DCAA's internal control systems
and policies or applicable laws, regulations or standards. All DCAA audits
conducted with respect to the Business for period ending on or prior to
September 30, 2000 have been completed and closed.

        3.30 Security Clearances. The Company, the Business Subsidiary and IITRI
(with respect to the Business) and their employees involved in the Business have
all of the security clearances required to be maintained by them under all of
the contracts with any Governmental Bodies to which the Company, the Business
Subsidiary or IITRI (with respect to the Business) is a party or to which the
assets relating to the Business are bound. Neither the Company, the Business
Subsidiary nor IITRI (with respect to the Business) has received within the past
three years any written notice of any failure by it or its employees to maintain
such security clearances, nor has the Company, the Business Subsidiary IITRI or,
to the knowledge of the Company, any of their respective employees involved in
the Business taken any action that would result in the loss of such security
clearances.

        3.31 Pre-Contract Costs. As of the date hereof, the total costs incurred
by the Company, the Business Subsidiary and IITRI on behalf of the Business
prior to the execution of any contract or contract renewal (the "PRE-CONTRACT
COSTS") do not exceed $3,516,900. Neither the Company, the Business Subsidiary
nor IITRI has received written notice that it will not be reimbursed for any
material portion of such Pre-Contract Costs.

        3.32 Anti-Takeover Statutes. The Board of Directors of the Company has
taken all appropriate and necessary actions to ensure that the Company has not
elected by any amendment to its certificate of incorporation to be governed by
Section 203 of the Delaware General Corporation Law ("DGCL") and, accordingly,
the

<PAGE>

Purchaser's acquisition of the Shares pursuant to this Agreement does not
constitute a "business combination" thereunder.

        3.33 Disclosure. No representation or warranty made by the Company in
this Agreement, nor any document, written information, statement, financial
statement, certificate, Schedule or Exhibit prepared and furnished or to be
prepared and furnished by the Company or its representatives pursuant hereto or
in connection with the transactions contemplated hereby, contains or will
contain any untrue statement of a material fact, or omits or will omit to state
a material fact necessary to make the statements or facts contained herein or
therein not misleading in light of the circumstances under which they were
furnished. There are no events, facts or conditions that, individually or in the
aggregate, have resulted in, or could reasonably be expected to result in, a
Material Adverse Effect on the Company that have not been set forth in this
Agreement or in the Schedules hereunder (and appropriately identified as such).

        3.34 Disclaimer. The representations and warranties set forth in this
Article III are the only representations and warranties made by the Company to
the Purchaser with respect to the Company, the Business Subsidiary, IITRI and
the Business. The Trustee and the Purchaser have the right to rely on such
representations and warranties notwithstanding any facts or circumstances
related to the Company, IITRI or the Business that the Trustee or the Purchaser
has knowledge of whether obtained from their due diligence review of the
Company, IITRI and the Business or otherwise.

        Section 4. Representations and Warranties of the Purchaser. The Trustee,
on behalf of the Purchaser, represents and warrants to the Company as follows:

        4.1 Necessary Authority. Subject to the accuracy of the representations
made by the Company in Section 3.28, the Trustee, on behalf of the Purchaser,
has full power and authority under the Plan and the Trust Agreement to enter
into, deliver and perform this Agreement and the other Transaction Agreements
and to consummate the transactions contemplated herein and therein. The
execution, delivery, and performance of this Agreement and the other Transaction
Agreements and the consummation of the transactions contemplated herein and
therein have been duly authorized by all necessary action on the part of the
Purchaser. This Agreement and the other Transaction Agreements to which the
Purchaser is a party, when executed by the Trustee on behalf of Purchaser, each
constitute the legal, valid and binding obligation of the Purchaser, enforceable
against the Purchaser in accordance with its terms, except as the same may be
limited by (i) ERISA, bankruptcy, insolvency, reorganization or other similar
laws affecting the enforcement of creditors' rights generally now or hereafter
in effect, and subject to the availability of equitable remedies and (ii)
general equitable principles regardless of whether the issue of enforceability
is considered in a proceeding at law or in equity.

<PAGE>

        4.2 No Conflicts. The execution, delivery and performance of this
Agreement and the other Transaction Agreements to which the Purchaser is a party
by the Trustee on behalf of the Purchaser and the consummation of the
transactions contemplated by this Agreement do not and will not (i) require the
consent or approval of, or filing with, any Person, except for the filings with
the Internal Revenue Service or the Department of Labor which may from time to
time be required by ERISA or the Code and the regulations thereunder, (ii)
constitute or result in the breach of any provision of, or constitute a default
under, the ESOP or any agreement, indenture or other instrument known to the
Trustee to which the Purchaser is a party or by which it or its assets may be
bound, or (iii) violate any law, regulation, judgment or order binding upon the
Purchaser or give rise to any liability to the Purchaser under Title I of ERISA
or Section 4975 of the Code.

        4.3 Investment Intent.

            4.3.1 The Shares to be acquired by the Purchaser pursuant to this
Agreement are being or will be acquired for the account of the ESOP, for
investment and not with a view to the distribution thereof within the meaning of
the Securities Act, and the Purchaser has no intention of distributing or
reselling such securities or any part thereof, without prejudice, however, to
the rights of Purchaser at all times to sell or otherwise dispose of all or any
part of the Shares under an effective registration statement under the
Securities Act, or under an exemption from such registration available under the
Securities Act, and subject, nevertheless, to the disposition of the Purchaser
property being at all times within its control. If the Purchaser should in the
future decide to dispose of any of the Shares, the Purchaser understands and
agrees that it may do so only in compliance with the Securities Act and
applicable state securities laws, as then in effect.

            4.3.2 The Purchaser understands that the Shares have not been
registered under the Securities Act, by reason of their issuance by the Company
in a transaction exempt from the registration requirements of the Securities Act
and that the transactions contemplated by this Agreement have not been reviewed
by, passed on or submitted to any Federal or state agency where an exemption is
being relied upon, and that the Company's reliance thereon is based in part upon
the representations made by the Purchaser in this Agreement.

            4.3.3 The Purchaser understands that until such time as the Shares
are registered pursuant to the provisions of the Securities Act, any certificate
or certificates representing the Shares delivered pursuant to Section 1.1, or
thereafter upon transfer, exchange or substitution, will bear a legend in
substantially the following form, in addition to any legend required by the
Certificate of Incorporation of the Company:

        THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED
        UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAW OF
        ANY STATE AND MAY NOT BE SOLD OR OTHERWISE DISPOSED OF EXCEPT PURSUANT
        TO AN EFFECTIVE REGISTRATION STATEMENT

<PAGE>

        UNDER SUCH ACT AND APPLICABLE STATE SECURITIES LAWS OR PURSUANT TO AN
        APPLICABLE EXEMPTION TO THE REGISTRATION REQUIREMENTS OF SUCH ACT AND
        SUCH LAWS.

        Section 5. Covenants of the Company.

        5.1 Honoring Put Options. To the extent required by the ESOP, the Trust
Agreement and applicable law, the Company shall honor the Put Options and shall
fully perform its obligations with respect to the Put Options in accordance with
their terms, unless such performance would contravene any applicable law. The
Company shall not at any time permit its ability to honor the Put Options to be
restricted in any way by the provisions of any loan, financing instrument or
other agreement to which the Company is a party or by which the Company is or
may be bound. The Company shall use reasonable efforts to maintain sufficient
capital and/or surplus and shall comply with all other requirements of state and
federal law in order to be legally permitted to honor the Put Options. If the
provisions of any applicable state or federal law shall prevent the Company from
honoring the Put Options, the Company shall, as soon as practicable, use
reasonable efforts to take all such actions as shall be required to enable the
Company to honor the Put Options, including, but not limited to, adjustments to
its capital and/or surplus.

        5.2 ESOP Submission. The Company will submit the ESOP and the Trust
Agreement to the IRS within the "remedial amendment period" (within the meaning
of Section 401(b) of the Code) for a determination (a "DETERMINATION") that the
Plan and the Purchaser are qualified and tax-exempt under Sections 401(a) and
501(a) of the Code, respectively, and that the ESOP is an "employee stock
ownership plan," within the meaning of 4975(e)(7) of the Code, and the Company
will timely make any amendments required by the IRS as a condition to the
issuance of such Determination. The Company shall promptly after availability,
upon request of the Trustee, provide to the Trustee copies of the application to
the IRS for such Determination and any amendments thereto, and shall provide to
the Trustee, promptly after availability and without request of the Trustee, a
copy of the Determination letter.

        5.3 Plan Qualification. The Company shall use its best efforts to cause
the Plan and the Purchaser at all times to be operated and administered so as to
be in compliance with the qualification and tax exemption requirements under
Sections 401(a) and 501(a) of the Code, respectively, and to cause the Plan to
qualify as an "employee stock ownership plan," within the meaning of 4975(e)(7)
of the Code, and to be operated and administered in substantial compliance with
all applicable requirements of ERISA and the Code. The Company shall amend the
ESOP and the Trust Agreement in a timely manner as required in order to ensure
that such qualification is maintained from and after the effective date of the
ESOP and, following any such amendment of a material nature, to submit the ESOP
and the Trust Agreement to the IRS for a Determination. The Company shall
promptly provide the Trustee with copies of any amendments to the ESOP or the
Purchaser and, upon request of the Trustee, with copies of any application for a
Determination.

<PAGE>

        5.4 S Corporation. The Company has executed the applicable election
forms or other filings required to be made for purposes of the Company's
election to be taxed as an "S corporation" as such term is defined in Section
1361 of the Code. The Company shall not, without prior authorization from the
Purchaser, take or omit to take any action, and shall use its best efforts to
cause any Person not to take or omit to take any action, that would reasonably
be expected to cause the Company not to be qualified as an "S corporation" as
defined in Section 1361 of the Code.

        5.5 Affiliate Transactions. The Company will not, nor will it permit the
Business Subsidiary to, without the written consent of the Purchaser, enter into
any transaction with an officer or director of the Company (an "AFFILIATE
TRANSACTION") or increase any amount payable pursuant to any Affiliate
Transaction, except as required by the written terms of such transaction as in
effect as of the date hereof as disclosed in Schedule 3.16 or as duly approved
by the Board of Directors of the Company or the compensation committee thereof.

        5.6 Consents. The Company shall satisfy all of its obligations under
Section 7.05 of the Asset Purchase Agreement.

        5.7 Rights Under Certain Agreements. The Company shall enforce all of
its rights under the Asset Purchase Agreement, including without limitation its
rights under Article XIV thereof, and the other Transaction Agreements against
the Seller and IIT, unless it would not be commercially reasonable to enforce
such rights.

        5.8 Shareholders' Rights. Without the prior written consent of the
Purchaser, from and after the Closing Date, the Company shall not, and shall not
permit any subsidiary or controlled affiliate of the Company to effect the first
public offering of Voting Securities which would be listed on any securities
exchange pursuant to an effective registration statement filed under the
Securities Act. In addition, the Company shall take all appropriate and
necessary action under Section 203 of the DGCL and under any similar
"anti-takeover," "interested shareholder", "fair price", "moratorium", "control
share acquisition" or other state or federal anti-takeover statute or
regulation, to ensure that neither the Purchaser nor its transferees or their
successors or assigns will become an "interested shareholder" or other
restricted person as a result of any of the Transactions or any future
transaction involving the Company or its securities or assets, and shall refrain
from taking any action that would cause any such statute or regulation to be
inapplicable to any other transaction, person or entity without the prior
written consent of the Purchaser. The Company shall also refrain from taking any
action inconsistent with, and shall use its best efforts to ensure that the
Purchaser fully enjoys, Purchaser's right to elect a majority of the Company's
board of Directors and to otherwise control the Company, including its rights
under the Rights Agreement.

        Section 6. Closing Conditions for the Benefit of the Purchaser.

        Each and every obligation of the Purchaser under this Agreement shall be
subject to the satisfaction, on or prior to the Closing, of each of the
following conditions, any of which may be waived in writing by the Trustee on
behalf of the Purchaser (except

<PAGE>

that the conditions set forth in Sections 6.5, 6.6 and 6.7 shall not be waived
by the Purchaser):

        6.1 Representations and Warranties True. The representations and
warranties of the Company contained in this Agreement shall be true, correct and
complete in all material respects (except for any such representations and
warranties which are qualified by their term by a reference to materiality or
material adverse effect, which representations or warranties as so qualified
shall be true and correct in all respects) as of the date when made and at and
as of the Closing Date as though such representations and warranties were made
at and as of the Closing Date (except, to the extent such representations and
warranties are made as of a specific date in which case such representations and
warranties shall be true at and as of such date.)

        6.2 Performance. Each obligation of the Company to be performed by them
on or before the Closing pursuant to the terms hereof shall have been duly
performed and complied with by the Closing.

        6.3 Opinions of Counsel to the Company. The Company shall have furnished
to the Trustee the opinion of (a) Baker & McKenzie, counsel to the Company, on
such corporate, tax and securities matters and in such form and scope as the
Trustee may reasonably request substantially in the form attached hereto as
Exhibit A, and (b) Silverstein and Mullens, counsel to the Company, on such
other matters and in such form and scope as the Trustee may reasonably request,
including but not necessarily limited to advice that (i) the Shares meet the
requirements of Sections 4975 (e)(8) and 409(l) of the Code, (ii) the ESOP and
Purchaser are qualified under Sections 401(a) and 501(a) of the Code and the
applicable provisions of Section 4975 of the Code, and (iii) the Company as of
the Closing, will qualify as an S corporation (as defined in Section 1361 of the
Code, and substantially in the form attached hereto as Exhibit B.

        6.4 Consents. Except as provided for in Section 7.05 of the Asset
Purchase Agreement, all approvals, consents, exemptions, authorizations, or
other actions by, or notices to, or filing with Governmental Bodies and other
Persons in respect of requirements of law necessary or required in connection
with the execution, delivery or performance by the Company or enforcement
against the Company of this Agreement or the Transaction Agreements and the
Transactions, including with respect to the operation of the Business, shall
have been obtained and be in full force and effect, and the Purchaser shall have
been furnished with appropriate evidence thereof, and all applicable waiting
periods shall have lapsed without extension or the imposition of any conditions
or restrictions.

        6.5 Opinion of Valuation Consultants. The Trustee shall have been
furnished with an opinion of Duff & Phelps LLC, in form and substance acceptable
to the Purchaser in its sole and absolute discretion, including to the effect
that (i) the consideration to be paid by the Purchaser for the Shares is not in
excess of "adequate consideration," within the meaning of Section 3(18) of ERISA
and (ii) the transactions contemplated in connection with the Transaction
Agreements, are fair to the Purchaser

<PAGE>

from a financial point of view, and such opinion shall remain in effect and
shall not have been withdrawn by such valuation consulting firm prior to the
Closing.

        6.6 Trustee Approval. The Trustee, after considering the advice of its
advisors and such other information as it may deem necessary or advisable, shall
have reached the conclusions that (i) the purchase of the Shares hereunder are
prudent, fair and in the interest of the Plan and its participants and
beneficiaries and primarily for the benefit of such participants and
beneficiaries, (ii) the Purchase Price constitutes no more than "adequate
consideration" for the purchase of the Shares within the meaning of Section
3(18) of ERISA and (iii) the purchase of the Shares hereunder will not otherwise
result in a nonexempt prohibited transaction under Section 406 of ERISA or
Section 4975 of the Code or violate the provisions of applicable law.

        6.7 Deliveries by Company. The Company shall have made the deliveries
required by Section 2.2.1.

        6.8 Trustee Fees. At the Closing, or on such later date as may be
specified in writing by the Trustee, the Company shall pay to the Trustee (and
its advisors) the fees and expenses as set forth in the retention letter between
the Company and the Trustee, dated February 7, 2002 (together with the
Indemnification Agreement attached thereto, the "TRUSTEE ENGAGEMENT LETTER").

        6.9 Equity Investment in the ESOP. Employees of IITRI and the Business
Subsidiary shall have elected to invest at least Twenty Four Million Dollars
($24,000,000) in the ESOP thereby purchasing at least Two Million Four Hundred
Thousand (2,400,000) Shares; provided, that in no event shall such employees be
permitted to invest greater than Thirty Million Dollars ($30,000,000) in the
ESOP (or purchase greater than Three Million (3,000,000) Shares).

        6.10 Asset Purchase Agreement; Transaction Agreements. The transactions
contemplated by the Asset Purchase Agreement and the Transaction Agreements
(other than this Agreement) shall have been consummated or shall be consummated
simultaneously herewith, in either case without amendment or waiver of the terms
and conditions contained therein.

        6.11 Employment Agreements. The Company shall have exercised its right
under Section 7.09.1 of the Asset Purchase Agreement to require that each
employee of IITRI who had an employment agreement with IITRI (other than Steve
Trichka, Gary Amstutz and James Revetta) voluntarily terminate such employment
agreement as of the Closing Date (as defined in the Asset Purchase Agreement).

        Section 7. Closing Conditions for the Benefit of the Company.

        Each and every obligation of the Company under this Agreement shall be
subject to the satisfaction, on or prior to the Closing, of each of the
following conditions, any of which may be waived in writing by the Company:

<PAGE>

        7.1 Representations and Warranties True. The representations and
warranties of the Trustee on behalf of the Purchaser contained in this Agreement
shall be true and correct in all material respects (except for any such
representations and warranties which are qualified by their term by a reference
to materiality or material adverse effect, which representations or warranties
as so qualified shall be true and correct in all respects) as of the date when
made and at and as of the Closing Date as though such representations and
warranties were made at and as of the Closing Date (except, to the extent such
representations and warranties are made as of a specific date in which case such
representations and warranties shall be true at and as of such date.)

        7.2 The Purchaser's Performance. Each of the obligations of the Trustee
on behalf of the Purchaser to be performed by it on or before the Closing
pursuant to the terms hereof shall have been duly performed and complied with by
the Closing.

        7.3 Deliveries by the Purchaser. The Purchaser shall have made the
deliveries required by Section 2.2.2.

        SECTION 8. Survival of Representations and Warranties; Indemnification.

        8.1 Survival.

            8.1.1 Representations and Warranties. The representations and
warranties made under this Agreement shall survive the Closing for a period of
eighteen months from the date hereof, except for those in (i) Sections 3.1, 3.2,
3.3, 3.19.1, 4.1 and 4.2 which shall survive without any expiration, (ii)
Sections 3.13 and 3.21 which shall survive until the date upon which the
liability to which any such representation and warranty may relate is barred by
all applicable statutes of limitation and (iii) Sections 3.15 and 3.28 which
shall survive until the later to occur of (a) the date upon which the liability
to which any such representation and warranty may relate is barred by all
applicable statutes of limitation, and (b) the date upon which any claim for
refund or credit related to any such representation and warranty is barred by
all applicable statutes of limitation, and no claim or demand for
indemnification pursuant to Section 8.2 or otherwise shall be made after such
date, except for those claims or demands for indemnification pursuant to Section
8.2, of which the Purchaser has notified the Company in writing prior to such
date in accordance with the terms of this Agreement.

            8.1.2 Covenants. The covenants and agreements set forth in Sections
5.4, 5.5, 5.7 and 5.8 (other than the last sentence of Section 5.8) shall
survive the Closing for so long as the Purchaser beneficially owns (as such term
is defined in Rule 13d-3 under the Securities Exchange Act of 1934, as amended
and in effect from time to time (the "1934 ACT")), including, without
limitation, through participation in a "group" (within the meaning of Section
13(d)(3) of the 1934 Act) or a voting trust, by subjecting the shares of Common
Stock held by it to a voting or similar agreement, or by having the right to
cause or direct the vote of any shares of Common Stock or other securities of
the Company held by any other Person, at least 20% of the then outstanding
Voting

<PAGE>

Securities (as defined below) of the Company. The covenants and agreements set
forth in the last sentence of Section 5.8 shall survive the Closing for so long
as the Purchaser beneficially owns (as such term is defined in Rule 13d-3 under
the 1934 Act), including, without limitation, through participation in a "group"
(within the meaning of Section 13(d)(3) of the 1934 Act) or a voting trust, by
subjecting the shares of Common Stock held by it to a voting or similar
agreement, or by having the right to cause or direct the vote of any shares of
Common Stock or other securities of the Company held by any other Person, at
least a majority of the then outstanding Voting Securities of the Company.

        As used herein, the term "VOTING SECURITIES" shall mean any securities
of the Company, or any successor to the Company, entitling the holder thereof to
vote as a stockholder for any purpose or under any circumstance or any
securities convertible into or exchangeable for under any circumstance such
securities or any rights, warrants or options to acquire (through purchase,
exchange, conversion or otherwise) any such securities under any circumstance

        8.2 Indemnification.

            8.2.1 Purchaser's Right to Indemnification. Subject to Section
8.2.2, the Company agrees to defend, indemnify and hold Purchaser harmless
against and shall reimburse Purchaser for any actions, claims, proceedings,
losses, liabilities and damages, including reasonable attorneys' fees
(collectively, "DAMAGES") incurred by the Purchaser on or after the Closing Date
arising out of:

                (a) any inaccuracy of or any breach of any representation or
warranty of the Company contained in or made pursuant to this Agreement or any
certificate or instrument in connection herewith; or

                (b) a breach of any covenant or agreement of the Company
contained in or made pursuant to this Agreement.

            8.2.2 Company's Limitation of Liability.

                (a) The liability of the Company to indemnify the Purchaser
pursuant to Section 8.2.1(a) and Section 8.2.1(b) hereof against any Damages
sustained by reason of any claim covered by Section 8.2.1(a) or Section 8.2.1(b)
hereof shall be limited to claims as to which the Purchaser has given the
Company written notice thereof, setting forth therein in reasonable detail the
basis for such claim, on or prior to the expiration of the survival periods set
forth in Section 8.1.1 and Section 8.1.2 hereof, respectively, whether or not
any Damages have then actually been sustained.

                (b) The Company's indemnity obligations pursuant to
Section 8.2.1(a) hereof shall be effective with respect to claims for Damages
only after the aggregate amount of all Damages for which the Company is liable
thereunder exceeds $250,000 and then only to the extent of such excess (the
"BASKET").

<PAGE>

                (c) Subject to Section 8.2.2(d), the Company's aggregate
indemnity obligations pursuant to Section 8.2.1(a) shall not exceed the Purchase
Price (the "CAP").

                (d) Notwithstanding anything to the contrary contained herein,
the Basket and Cap shall not be applicable to claims relating to any inaccuracy
or breach of any representation or warranty made in Sections 3.1, 3.2, 3.3, 3.19
and 3.21.

            8.2.3 Company's Right to Indemnification. Subject to Section 8.2.4,
the Purchaser agrees to defend, indemnify and hold the Company harmless against
and shall reimburse the Company for any Damages incurred by the Company on or
after the Closing Date arising out of:

                (a) any inaccuracy of or breach of any representation or
warranty of Purchaser contained in or made pursuant to this Agreement or any
certificate or instrument in connection herewith; or

                (b) a breach of any covenant or agreement of Purchaser contained
in or made pursuant to this Agreement.

            8.2.4 Purchaser's Limitation of Liability.

                (a) The liability of Purchaser to indemnify the Company pursuant
to Section 8.2.3(a) hereof against any Damages sustained by reason of any claim
covered by Section 8.2.3(a) hereof shall be limited to claims as to which the
Company has given Purchaser written notice thereof, setting forth therein in
reasonable detail the basis for such claim, on or prior to the expiration of the
survival periods set forth in Section 8.1 hereof, whether or not any Damages
have then actually been sustained.

                (b) Purchaser's indemnity obligations pursuant to Section
8.2.3(a) hereof shall be effective with respect to any claim for Damages only
after the aggregate amount of all Damages for which Purchaser is liable under
this Agreement exceeds the Basket, and only to the extent of such excess.

                (c) Subject to Section 8.2.4(d), Purchaser's aggregate indemnity
obligations pursuant to Section 8.2.3(a) shall not exceed the Cap.

                (d) Notwithstanding any other provision hereof, the Basket and
Cap shall not be applicable to claims relating to any inaccuracy or breach of
any representation or warranty made in Sections 4.1 and 4.2.

        8.3 AB Technologies, Inc. Notwithstanding anything contained herein to
the contrary, the Company shall indemnify and hold the Purchaser harmless and
shall reimburse the Purchaser for any Damages incurred by the Company related to
earnout provisions or purchase price adjustments in connection with, or other
Damages arising out of or related to, the Asset Purchase Agreement, dated as of
February 7, 2000, between AB Technologies, Inc. and IITRI, including, without
limitation, the claims filed

<PAGE>

September 12, 2002 by Clyde O. Andrews and William M. Bewley (collectively, the
"AB TECH SHAREHOLDERS") against IITRI in the Circuit Court for the County of
Fairfax, Virginia and September 16, 2002 by IITRI against the AB Tech
Shareholders in the U.S. District Court, Eastern District of Virginia, in each
case to the extent such Damages in the aggregate exceed $5,400,000. The
liability of the Company to indemnify the Purchaser pursuant to this Section 8.3
shall not be limited in any way by Section 8.1 or 8.2.2 hereof; provided, that
there shall be no duplication of liability of the Company for indemnification
pursuant to Section 8.2. and this Section 8.3.

        8.4 Computation of Damages. For purposes of computing any Damages under
this Section 8 with respect to any representation, warranty, covenant or
agreement that is qualified as to materiality or Material Adverse Effect, the
amount of the Damages shall be the entire amount of Damages arising by reason of
the breach of such representation, warranty, covenant or agreement and not
merely the amount of such Damages in excess of an amount that constitutes
material Damages or in excess of an amount that constitutes a Material Adverse
Effect.

        8.5 Conditions of Indemnification.

            8.5.1 In the event the Purchaser or the Company has a reasonable
good faith basis for asserting a claim for Damages, such party shall give prompt
written notice to the other parties hereto briefly setting forth the basis of
the claim and the amount thereof (or, if not then determinable, a reasonable
good faith estimate of the amount thereof) in reasonable detail; provided, that
the failure to provide such notice in a timely fashion shall not affect the
right of the indemnified party unless and only to the extent that the
indemnifying party is actually prejudiced thereby.

            8.5.2 The obligations and liabilities of the Company and Purchaser
with respect to claims made by third parties shall be subject to the following
terms and conditions:

                (a) The indemnified party will give the indemnifying party
prompt notice of any such claim as set forth in subpart (a) above; provided,
that the failure to provide such notice in a timely fashion shall not affect the
right of the indemnified party unless and only to the extent that the
indemnifying party is actually prejudiced thereby, and the indemnifying party
shall have the right to undertake the defense thereof by representatives chosen
by it by giving written notice to that effect within twenty (20) business days
of receiving notice of the third-party claim.

                (b) The indemnified party shall have the right to participate in
the defense or other disposition of any third-party claim, but the indemnifying
party shall not be liable for any legal fees or expenses subsequently incurred
by the indemnified party in connection with the defense thereof unless (i) the
indemnifying party agreed to pay such fees and expenses, (ii) the indemnifying
party shall have failed to employ counsel reasonably satisfactory to the
indemnified party in a timely manner, or (iii) the indemnified party shall have
been advised by counsel (either that was employed by the indemnifying party or
one of its own choosing) that

<PAGE>

representation of the indemnified party by counsel provided by the indemnifying
party pursuant to the foregoing would be inappropriate due to actual or
potential conflicting interests between the indemnifying party and the
indemnified party, including situations in which there are one or more legal
defenses available to the indemnified party that are different from or
additional to those available to the indemnifying party. Neither the indemnified
party nor the indemnifying party may settle any claim without the prior written
consent of the other, which consent shall not be unreasonably withheld or
delayed.

                (c) Anything in this Section 8 to the contrary notwithstanding,
(i) if there is a reasonable probability that a claim may materially and
adversely affect the indemnified party other than as a result of money damages
or other money payments, the indemnified party shall have the right, at its own
cost and expense, to defend, compromise or settle such claim upon prior
notification to the indemnifying party of its intent to do so; provided,
however, that if such claim is settled without the indemnifying party's consent,
the indemnified party shall be deemed to have waived all rights hereunder
against the indemnifying party for money damages arising out of such claim, and
(ii) the indemnifying party shall not, without the written consent of the
indemnified party, settle or compromise any claim or consent to the entry of any
judgment which does not include as an unconditional term thereof the giving by
the claimant or the plaintiff to the indemnified party a release from all
liability in respect to such claim.

                (d) In connection with any indemnification claim, the
indemnified party shall give the indemnifying party reasonable access to the
books, records and assets of the indemnified party which relate to the act,
omission or occurrence giving rise to such Damages and the right, upon prior
notice during normal business hours, to interview any appropriate personnel of
the indemnified party with respect thereto and the indemnified party otherwise
shall cooperate with the indemnifying party (and its insurance company, if
applicable) in defending any third-party claim.

        8.6 Trustee Indemnification. The indemnification described in this
Section 8 shall be in addition to, and shall not affect in way, the
Indemnification Agreement between the Trustee and the Company, dated February 7,
2002, attached to the Trustee Engagement Letter, or any other indemnification
provided to the Trustee pursuant to the Trust Agreement.

        8.7 Other Rights. The indemnification described in this Section 8 shall
be in addition to, and shall not affect in any way, the rights of the parties
hereto under any of the other Transaction Agreements.

        Section 9. General.

        9.1 Execution of Counterparts. For the convenience of the parties, this
Agreement may be executed in one or more counterparts, each of which shall be
deemed an original, but all of which together shall constitute one and the same
document.

<PAGE>

        9.2 Notices. All notices which are required or may be given pursuant to
the terms of this Agreement or which any of the parties may desire to give
hereunder shall be in writing and delivered personally or sent by express
delivery, or by facsimile, or by registered or certified mail, with proof of
receipt, postage and expenses prepaid, return receipt requested, addressed as
follows:

               If to the Company to:

                      Alion Science and Technology Corporation
                      1759 Tysons Boulevard
                      Suite 1300
                      McLean, Virginia 22102
                      Attention: Steve Trichka, Esq.
                      Facsimile:  (703) 714-6508

                      and with a copy to:

                      Baker & McKenzie
                      815 Connecticut Avenue, NW
                      Washington, DC  20006
                      Attention: Marc R. Paul, Esq.
                      Facsimile:  (202) 452-7074

               If to the Trustee or the Purchaser to:

                      State Street Bank & Trust Company
                      Alion Science and Technology Corporation
                      Employee Stock Ownership Trust
                      Batterymarch III
                      3 Pinehill Drive, 5th Floor
                      Quincy, MA 02169
                      Attention: Kelly Driscoll
                      Facsimile:  (617) 664-2376

                      and with a copy to:

                      Paul, Weiss, Rifkind, Wharton & Garrison
                      1285 Avenue of the Americas
                      New York, NY 10019-6064
                      Attention: James H. Schwab
                      Facsimile:  (212) 757-3990

or to such other address or addresses and to the attention of such other person
or person as any party may from time to time designate to the other party. Any
notice given in accordance with this Section 9.2 shall be deemed to have been
given when delivered personally, or when received if sent via overnight
delivery, facsimile, or registered or certified mail, return receipt requested.

<PAGE>

        9.3 Assignment, Successors and Assigns. This Agreement shall be binding
upon and inure to the benefit of the parties hereto and their respective
successors and assigns. No party shall assign any of its rights or obligations
hereunder without the prior written consent of the other parties, except that
the Trustee may assign its rights and obligations hereunder without consent to
any successor trustee of the Purchaser appointed in accordance with the
provisions of the Plan or to any purchaser of all or substantially all of the
Shares.

        9.4 Applicable Laws. This Agreement shall be construed and governed by
the laws of the State of Delaware applicable to agreements made and to be
performed entirely within such State to the extent not superseded by ERISA.

        9.5 Entire Agreement. This Agreement, together with the Schedules and
Exhibit attached hereto, the other Transaction Agreements and the Trustee
Engagement Letter and the Indemnification Agreement, constitutes the entire
agreement among the parties hereto regarding the subject matter hereof, and no
party hereto shall be bound by any communications between them on the subject
matter hereof unless such communications are in writing and bear a date
contemporaneous with or subsequent to the date hereof. Any prior written
agreements or letters of intent among the parties other than the Trustee
Engagement Letter and the Indemnification Agreement shall, upon the execution of
this Agreement, be null and void.

        9.6 Headings. The headings in the sections of this Agreement are
inserted for convenience only and shall not constitute a part hereof or affect
the meaning or interpretation hereof

        9.7 Amendment, Waiver, Discharge of the Agreement. This Agreement may
not be amended, released or discharged except by an instrument in writing signed
on behalf of each of the parties hereto. The failure of a party to enforce any
provision of this Agreement shall not be deemed a waiver by such party of any
other provision or subsequent breach of the same or any other obligation
hereunder.

        9.8 Action Taken as Trustee. The Trustee has executed and delivered this
Agreement, not in its individual or corporate capacity, but solely as Trustee of
the Purchaser. The performance of this Agreement by the Trustee and any and all
duties, obligations and liabilities of the Trustee hereunder will be effected by
the Trustee only as Trustee. The Trustee does not undertake nor shall have any
individual or corporate liability or obligation of any nature whatsoever by
virtue of the execution and delivery of this Agreement or the representations,
covenants or warranties contained herein or in any instrument or certificate
delivered pursuant hereto.

<PAGE>

               IN WITNESS WHEREOF, each of the parties has executed this Stock
Purchase Agreement as of the day and year first above written.

                                ALION SCIENCE AND TECHNOLOGY
                                    CORPORATION

                                By:
                                    --------------------------------------------
                                     Name:
                                     Title

                                ALION SCIENCE AND TECHNOLOGY
                                CORPORATION EMPLOYEE OWNERSHIP,
                                SAVINGS AND INVESTMENT TRUST

                             By:    STATE STREET BANK & TRUST COMPANY, not in
                                    its individual or corporate capacity, but
                                    solely as Trustee of the Alion Science and
                                    Technology Corporation Employee Ownership,
                                    Savings and Investment Trust

                                    By:
                                       -----------------------------------------
                                       Name:
                                       Title:

<PAGE>

                                                                       EXHIBIT A

<PAGE>

                                                                       EXHIBIT B

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                   Page
                                                                                   ----
<S>            <C>
Section 1.     Purchase and Sale of Shares...........................................32

        1.1    Shares to be Sold.....................................................32
        1.2    Purchase Price........................................................32
        1.3    Use of Proceeds.......................................................32
        1.4    Inactive ESOP.........................................................32

Section 2.     Closing...............................................................32

        2.1    Time and Place........................................................32
        2.2    Deliveries............................................................32

Section 3.     Representations and Warranties of the Company.........................34

        3.1    Organization, Corporate Standing and Investments......................34
        3.2    Necessary Authority...................................................35
        3.3    Conflict; Change of Control...........................................35
        3.4    Filings and Approvals.................................................35
        3.5    Financial Statements..................................................36
        3.6    S-1...................................................................36
        3.7    Compliance with Law...................................................37
        3.8    No Defaults...........................................................37
        3.9    Litigation............................................................37
        3.10   No Material Adverse Effect............................................38
        3.11   Absence of Undisclosed Liabilities....................................40
        3.12   Certain Agreements. ..................................................40
        3.13   ERISA.................................................................40
        3.14   Major Contracts. .....................................................42
        3.15   Taxes.................................................................43
        3.16   Interests of Officers and Directors.  ................................45
        3.17   Company's Intellectual Property Rights.  :............................45
        3.18   Restrictions on Business Activities...................................46
        3.19   Title to Assets; Liens; Condition of Equipment........................46
        3.20   Governmental Authorizations and Licenses.  ...........................47
        3.21   Environmental Matters. ...............................................47
        3.22   Insurance.  the Business Subsidiarythe Business Subsidiary............48
        3.23   Labor Matters.  ......................................................48
        3.24   Questionable Payments.................................................49
        3.25   Brokers...............................................................49
        3.26   Relationships.........................................................49
        3.27   Put Optionst..........................................................49
        3.28   ESOP and Trustee......................................................50
        3.29   Audits................................................................50
        3.30   Security Clearances ..................................................50
</TABLE>

                                       i

<PAGE>

<TABLE>
<S>            <C>
        3.31   Pre-Contract Costs....................................................50
        3.32   Anti-Takeover Statutes................................................50
        3.33   Disclosure............................................................51
        3.34   Disclaimer............................................................51

Section 4.     Representations and Warranties of the Purchaser.  ....................51

        4.1    Necessary Authority ..................................................51
        4.2    No Conflicts..........................................................52
        4.3    Investment Intent.....................................................52

Section 5.     Covenants of the Company..............................................53

        5.1    Honoring Put Options. ................................................53
        5.2    ESOP Submission.......................................................53
        5.3    Plan Qualification....................................................53
        5.4    S Corporation.........................................................54
        5.5    Affiliate Transactions................................................54
        5.6    Consents..............................................................54
        5.7    Rights Under Certain Agreements.  ....................................54
        5.8    Shareholders' Rights..................................................54

Section 6.     Closing Conditions for the Benefit of the Purchaser...................54

        6.1    Representations and Warranties True...................................55
        6.2    Performance...........................................................55
        6.3    Opinions of Counsel to the Company....................................55
        6.4    Consents..............................................................55
        6.5    Opinion of Valuation Consultants......................................55
        6.6    Trustee Approval......................................................56
        6.7    Deliveries by Company.................................................56
        6.8    Trustee Fees..........................................................56
        6.9    Equity Investment in the ESOP.  ......................................56
        6.10   Asset Purchase Agreement; Transaction Agreements......................56
        6.11   Employment Agreements.................................................56

Section 7.     Closing Conditions for the Benefit of the Company.....................56

        7.1    Representations and Warranties True...................................57
        7.2    The Purchaser's Performance...........................................57
        7.3    Deliveries by the Purchaser...........................................57

Section 8.     Survival of Representations and Warranties; Indemnification...........57

        8.1    Survival of Representations and Warranties............................57
        8.2    Indemnification.......................................................58
        8.3    Computation of Damages................................................59
        8.4    Conditions of Indemnification.........................................60
        8.5    Trustee Indemnification.  ............................................61
        8.6    Other Rights..........................................................61
</TABLE>

                                       ii
<PAGE>

<TABLE>
<S>            <C>
Section 9.     General...............................................................61

        9.1    Execution of Counterparts.............................................61
        9.2    Notices...............................................................62
        9.3    Assignment, Successors and Assigns....................................63
        9.4    Applicable Laws.......................................................63
        9.5    Entire Agreement......................................................63
        9.6    Headings..............................................................63
        9.7    Amendment, Waiver, Discharge of the Agreement.........................63
        9.8    Action Taken as Trustee...............................................63
</TABLE>

Schedules

Schedule 3.1  Investments
Schedule 3.3  Conflict; Change of Control
Schedule 3.4  Filings and Approvals
Schedule 3.8  No Defaults
Schedule 3.9  Litigation
Schedule 3.10 No Material Adverse Effect
Schedule 3.11 Absence of Undisclosed Liabilities
Schedule 3.12 Certain Agreements
Schedule 3.13 ERISA
Schedule 3.14 Major Contracts
Schedule 3.15 Taxes
Schedule 3.16 Interests of Officers and Directors
Schedule 3.17 Intellectual Property Rights
Schedule 3.19 Title to Assets; Liens; Condition of Equipment
Schedule 3.20 Governmental Authorizations and Licenses
Schedule 3.21 Environmental Matters
Schedule 3.22 Insurance
Schedule 3.23 Labor Matters
Schedule 3.26 Relationships
Schedule 3.27 Put Options
Schedule 3.29 Audits

Exhibits

A.      Opinion of Baker & McKenzie
B.      Opinion of Silverstein and Mullens<PAGE>
                                  EXHIBIT 10.1

CONTACTS

     Administrator:             Kumar X. Khambhaita
     Direct Phone No:           (714) 247-6327
     Address:                   Deutsche Bank
                                1761 E. St. Andrew Place
                                Santa Ana, CA 92705

     Web Site:                  http://www-apps.gis.deutsche-bank.com/invr
     Factor Information:        (800) 735-7777
     Main Phone No:             (714) 247-6000

ISSUANCE INFORMATION

<TABLE>
<S>                          <C>                                     <C>                        <C>
     Seller:                 Redwood Trust                           Cut-Off Date:              April 1, 2002
     Certificate Insurer:                                            Closing Date:              April 26, 2002
     Servicer(s):            Cendant Mortgage Corporation            First Payment Date:        May 20, 2002
                             Morgan Stanley Dean Witter

     Underwriter(s):         Greenwich Capital Markets, Inc.         Distribution Date:         January 21, 2003
                             Bear, Stearns & Co. Inc.                Record Date:               January 20, 2003
                                                                                                December 31, 2002
</TABLE>
<PAGE>
                            SEQUOIA MORTGAGE TRUST 6

                          COLLATERALIZED MORTGAGE BONDS
              BOND PAYMENT REPORT FOR JANUARY 21, 2002 DISTRIBUTION

Distribution in Dollars - Current Period

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------------
                                      Prior                                                                              Current
        Class       Original        Principal                                      Total       Realized   Deferred       Principal
 Class   Type      Face Value        Balance      Interest        Principal     Distribution    Losses    Interest       Balance
                                       (1)          (2)             (3)         (4)=(2)+(3)      (5)        (6)       (7)=(1)-(3)-
                                                                                                                         (5)+(6)
-----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>     <C>              <C>              <C>            <C>            <C>            <C>        <C>        <C>
LT-A            496,378,000.00   461,786,510.54   1,225,195.76   3,969,478.28   5,194,674.04        --         --    457,817,032.26
LT-A2                   100.00               --             --             --             --        --         --                --
LT-X                    100.00               --             --             --             --        --         --                --
LT-B-1            5,915,000.00     5,915,000.00      15,693.47             --      15,693.47        --         --      5,915,000.00
LT-B-2            5,143,000.00     5,143,000.00      13,645.23             --      13,645.23        --         --      5,143,000.00
-----------------------------------------------------------------------------------------------------------------------------------
LT-B-3            2,315,000.00     2,315,000.00       6,142.08             --       6,142.08        --         --      2,315,000.00
LT-B-4            1,534,000.00     1,534,000.00       4,069.95             --       4,069.95        --         --      1,534,000.00
LT-B-5            1,028,000.00     1,028,000.00       2,727.45             --       2,727.45        --         --      1,028,000.00
LT-B-6            2,068,996.83     2,068,996.83       5,489.39             --       5,489.39        --         --      2,068,996.83
LT-R                        --               --             --             --             --        --         --                --
-----------------------------------------------------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------------------------------------------------
Total           514,382,196.83   479,790,507.37   1,272,963.33   3,969,478.28   5,242,441.61        --         --    475,821,029.09
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                   <C>
Interest Accrual Detail               Current Period Factor Information per $1,000 of Original Face
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------------
                                             Orig. Principal        Prior                                         Current
          Period    Period                   (with Notional)      Principal                            Total      Principal
Class    Starting  Ending  Method    Cusip    Balance            Balance    Interest   Principal  Distribution    Balance
-----------------------------------------------------------------------------------------------------------------------------
                                                                   (1)         (2)        (3)     (4)=(2)+(3)      (5)
-----------------------------------------------------------------------------------------------------------------------------
<S>                        <C>               <C>              <C>            <C>        <C>           <C>        <C>
LT-A                       A-30/360          496,378,000.00     930.312203   2.468272   7.996886      10.465158    922.315317
LT-A2                      A-30/360                  100.00             --         --         --             --            --
LT-X                       A-30/360                  100.00             --         --         --             --            --
LT-B-1                     A-30/360            5,915,000.00   1,000.000000   2.653165         --       2.653165  1,000.000000
LT-B-2                     A-30/360            5,143,000.00   1,000.000000   2.653165         --       2.653165  1,000.000000
LT-B-3                     A-30/360            2,315,000.00   1,000.000000   2.653166         --       2.653166  1,000.000000
LT-B-4                     A-30/360            1,534,000.00   1,000.000000   2.653162         --       2.653162  1,000.000000
LT-B-5                     A-30/360            1,028,000.00   1,000.000000   2.653161         --       2.653161  1,000.000000
LT-B-6                     A-30/360            2,068,996.83   1,000.000000   2.653165         --       2.653165  1,000.000000
LT-R                       A-30/360                      --             --         --         --             --            --
</TABLE>

Distribution in Dollars - to Date

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Current
           Original                      Unscheduled    Scheduled     Total           Total       Realized   Deferred    Principal
Class    Face Value        Interest       Principal     Principal   Principal     Distribution    Losses    Interest     Balance
             (1)             (2)           (3)          (4)        (5)=(3)+(4)    (6)=(2)+(5)      (7)         (8)     (9)=(1)-(5)-
                                                                                                                         (7)+(8)
------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>             <C>             <C>             <C>       <C>             <C>            <C>        <C>      <C>
LT-A    496,378,000.00  11,735,706.26   38,560,967.74        --   38,560,967.74   50,296,674.00        --        --  457,817,032.26
LT-A2           100.00           0.27          100.00        --          100.00          100.27        --        --              --
LT-X            100.00                             --        --          100.00          100.00        --        --              --
                                                                                                                             100.00

LT-B-1    5,915,000.00     144,948.39              --        --              --      144,948.39        --        --    5,915,000.00
LT-B-2    5,143,000.00     126,030.37              --        --              --      126,030.37        --        --    5,143,000.00
LT-B-3    2,315,000.00      56,729.60              --        --              --       56,729.60        --        --    2,315,000.00
LT-B-4    1,534,000.00      37,591.00              --        --              --       37,591.00        --        --    1,534,000.00
LT-B-5    1,028,000.00      25,191.38              --        --              --       25,191.38        --        --    1,028,000.00
LT-B-6    2,068,996.83      50,701.24              --        --              --       50,701.24        --        --    2,068,996.83
LT-R                --             --              --        --              --              --        --        --              --
------------------------------------------------------------------------------------------------------------------------------------
Total   514,382,196.83  12,176,898.51   38,561,167.74        --   38,561,167.74   50,738,066.25        --        --  475,821,029.09
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
Interest Detail
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
            Pass-    Prior Principal                  Non-         Prior      Unscheduled                  Paid or         Current
           Through   (with Notional)    Accrued     Supported     Unpaid        Interest     Optimal       Deferred         Unpaid
 Class       Rate        Balance        Interest   Interest SF   Interest     Adjustments    Interest      Interest        Interest
------------------------------------------------------------------------------------------------------------------------------------
                                          (1)          (2)          (3)           (4)        (5)=(1)-         (6)        (7)=(5)-(6)
                                                                                            (2)+(3)+(4)
------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>       <C>               <C>           <C>           <C>          <C>          <C>             <C>            <C>
LT-A     3.18380%  461,786,510.54    1,225,195.76           --         --            --    1,225,195.76    1,225,195.76          --
LT-A2    3.18380%              --              --           --         --            --              --              --          --
LT-X          --               --              --           --         --            --              --              --          --
LT-B-1   3.18380%    5,915,000.00       15,693.47           --         --            --       15,693.47       15,693.47          --
LT-B-2   3.18380%    5,143,000.00       13,645.23           --         --            --       13,645.23       13,645.23          --
LT-B-3   3.18380%    2,315,000.00        6,142.08           --         --            --        6,142.08        6,142.08          --
LT-B-4   3.18380%    1,534,000.00        4,069.95           --         --            --        4,069.95        4,069.95          --
LT-B-5   3.18380%    1,028,000.00              --           --         --            --        2,727.45        2,727.45          --
LT-B-6   3.18380%    2,068,996.83        5,489.39           --         --            --        5,489.39        5,489.39          --
LT-R          --               --              --           --         --            --              --              --          --
------------------------------------------------------------------------------------------------------------------------------------
Total         --   479,790,507.37    1,272,963.33           --         --            --    1,272,963.33    1,272,963.33          --
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Distribution in Dollars - Current Period
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                         Prior                                                                             Current
        Class       Original         Principal                                    Total        Realized   Deferred        Principal
Class   Type      Face Value         Balance       Interest      Principal      Distribution     Losses   Interest         Balance
------------------------------------------------------------------------------------------------------------------------------------
                                          (1)        (2)           (3)          (4)=(2)+(3)       (5)       (6)       (7)=(1)-(3)-
                                                                                                                         (5)+(6)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>    <C>               <C>                <C>          <C>             <C>            <C>        <C>        <C>
A        FLT  496,378,000.00    461,786,510.54     669,590.44   3,969,478.28    4,639,068.72       --        --      457,817,032.26
X       CSTR          100.00                --     567,470.36             --      567,470.36       --        --                  --
A-R        R          100.00                --             --             --              --       --        --                  --
B-1      SUB    5,915,000.00      5,915,000.00      10,449.83             --       10,449.83       --        --        5,915,000.00
B-2      SUB    5,143,000.00      5,143,000.00       9,085.97             --        9,085.97       --        --        5,143,000.00
B-3      SUB    2,315,000.00      2,315,000.00       4,089.83             --        4,089.83       --        --        2,315,000.00
B-4      SUB    1,534,000.00      1,534,000.00       4,069.95             --        4,069.95       --        --        1,534,000.00
B-5      SUB    1,028,000.00      1,028,000.00       2,727.45             --        2,727.45       --        --        1,028,000.00
B-6      SUB    2,068,996.00      2,068,996.00       5,489.39             --        5,489.39       --        --        2,068,996.00
------------------------------------------------------------------------------------------------------------------------------------
Total         514,382,196.00    479,790,506.54   1,272,973.22   3,969,478.28    5,242,451.50       --        --      475,821,028.26
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Definitive Bond Record Date: 12/31/02

<TABLE>
<CAPTION>
<S>                             <C>
Interest Accrual Detail         Current Period Factor Information per $1,000 of Original Face
</TABLE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------
                                                                Orig. Principal       Prior
         Period       Period                                    (with Notional)     Principal
Class   Starting      Ending           Method        Cusip          Balance          Balance              Interest
------------------------------------------------------------------------------------------------------------------
                                                                     (1)               (2)
------------------------------------------------------------------------------------------------------------------
<S>     <C>          <C>               <C>           <C>         <C>               <C>             <C>
A       12/19/02       01/18/03         A-30/360     81743XAA7   496,378,000.00      930.312203            1.348953
X                                       A-30/360     SQ0201UPX           100.00             --     5,674,703.600000
A-R                                     A-30/360     81743XAC3           100.00             --                   --
B-1     12/19/02       01/18/03         A-30/360     81743XAB5     5,915,000.00    1,000.000000            1.766666
B-2     12/19/02       01/18/03         A-30/360     81743XAD1     5,143,000.00    1,000.000000            1.766667
B-3     12/19/02       01/18/03         A-30/360     81743XAE9     2,315,000.00    1,000.000000            1.766665
B-4                                     A-30/360     SQ0201UB4     1,534,000.00    1,000.000000            2.653162
B-5                                     A-30/360     SQ0201UB5     1,028,000.00    1,000.000000            2.653161
B-6                                     A-30/360     SQ0201UB6     2,068,996.00    1,000.000000            2.653166
</TABLE>

<TABLE>
<CAPTION>
-----------------------------------------
                                 Current
              Total             Principal
Principal    Distribution        Balance
--------------------------------------------
    (3)       (4)=(2)+(3)          (5)
--------------------------------------------
<S>         <C>                 <C>
7.996886            9.345839      922.315317
       -    5,674,703.600000               -
       -                   -               -
       -            1.766666    1,000.000000
       -            1.766667    1,000.000000
       -            1.766665    1,000.000000
       -            2.653162    1,000.000000
       -            2.653161    1,000.000000
       -            2.653166    1,000.000000
--------------------------------------------
</TABLE>

Interest will accrue on all Bonds on the basis of a 360-day year consisting of
twelve 30-day months.
<PAGE>
Distribution in Dollars - to Date

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          Current
           Original                     Unscheduled   Scheduled       Total          Total        Realized   Deferred    Principal
Class    Face Value     Interest        Principal     Principal     Principal     Distribution     Losses    Interest     Balance
------------------------------------------------------------------------------------------------------------------------------------
             (1)            (2)             (3)         (4)       (5)=(3)+(4)    (6)=(2)+(5)         (7)      (8)    (9)=(1)-(5)-
                                                                                                                        (7)+(8)
------------------------------------------------------------------------------------------------------------------------------------
<S>    <C>              <C>            <C>            <C>        <C>             <C>              <C>        <C>     <C>
 A     496,378,000.00   7,187,757.68   38,560,967.74        --   38,560,967.74   45,748,725.42       --         --   457,817,032.26
 X             100.00   4,637,943.01          100.00        --          100.00    4,638,043.01       --         --               --
A-R            100.00           0.27          100.00        --          100.00          100.27       --         --               --
B-1      5,915,000.00     105,173.85              --        --              --      105,173.85       --         --     5,915,000.00
B-2      5,143,000.00      91,447.04              --        --              --       91,447.04       --         --     5,143,000.00
B-3      2,315,000.00      41,162.71              --        --              --       41,162.71       --         --     2,315,000.00
B-4      1,534,000.00      37,591.00              --        --              --       37,591.00       --         --     1,534,000.00
B-5      1,028,000.00      25,191.38              --        --              --       25,191.38       --         --     1,028,000.00
B-6      2,068,996.00      50,701.21              --        --              --       50,701.21       --         --     2,068,996.00
------------------------------------------------------------------------------------------------------------------------------------
Total  514,382,196.00  12,176,968.15   38,561,167.74        --   38,561,167.74   50,738,135.89       --         --   475,821,028.26
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
Interest Detail
------------------------------------------------------------------------------------------------------------------------------------
         Pass-       Prior Principal                     Non-          Prior    Unscheduled                   Paid or       Current
        Through      (with Notional)     Accrued       Supported      Unpaid      Interest      Optimal      Deferred        Unpaid
 Class   Rate            Balance         Interest     Interest SF    Interest   Adjustments     Interest     Interest      Interest
-----------------------------------------------------------------------------------------------------------------------------------
                                            (1)            (2)           (3)         (4)       (5)=(1)-                  (7)=(5)-(6)
                                                                                               (2)+(3)+(4(6)
-----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>              <C>            <C>            <C>        <C>             <C>         <C>            <C>          <C>
 A      1.74000%      461,786,510.54     669,590.44        --           --            --       669,590.44     669,590.44         --
 X      1.43310%                  --     567,470.36        --           --            --       567,470.36     567,470.36         --
A-R     3.18380%                  --             --        --           --            --               --             --         --
B-1     2.12000%        5,915,000.00      10,449.83        --           --            --        10,449.83      10,449.83         --
B-2     2.12000%        5,143,000.00       9,085.97        --           --            --         9,085.97       9,085.97         --
B-3     2.12000%        2,315,000.00       4,089.83        --           --            --         4,089.83       4,089.83         --
B-4     3.18380%        1,534,000.00       4,069.95        --           --            --         4,069.95       4,069.95         --
B-5     3.18380%        1,028,000.00       2,727.45        --           --            --         2,727.45       2,727.45         --
B-6     3.18380%        2,068,996.00       5,489.39        --           --            --         5,489.39       5,489.39         --
-----------------------------------------------------------------------------------------------------------------------------------
Total                 479,790,506.54   1,272,973.22        --           --            --     1,272,973.22   1,272,973.22         --
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                            COLLECTION ACCOUNT REPORT

<TABLE>
<CAPTION>
SUMMARY                                                                   TOTAL
--------------------------------------------------------------------------------
<S>                                                                <C>
    Principal Collections                                          3,969,478.28
    Principal Withdrawals                                                  0.00
    Principal Other Accounts                                               0.00
    TOTAL PRINCIPAL                                                3,969,478.28

    Interest                                                       1,292,067.40
    Collected
    Interest Withdrawals                                                   0.00
    Interest Other Accounts                                                9.90
    Fees                                                            (19,104.08)
    TOTAL INTEREST                                                 1,272,973.22

    TOTAL AVAILABLE TO CERTIFICATEHOLDERS                          5,242,451.50
--------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
PRINCIPAL - COLLECTIONS                                                   TOTAL
--------------------------------------------------------------------------------
<S>                                                                <C>
     Scheduled Principal                                                   0.00
     Curtailments                                                    496,314.92
     Prepayments In Full                                           3,473,163.36
     Repurchased Principal Amounts                                         0.00
     Substitution Principal Amount                                         0.00
     Liquidations                                                          0.00
     Insurance Principal                                                   0.00
     Other Principal                                                       0.00
     Total Realized Loss Of Principal                                      0.00

     TOTAL PRINCIPAL COLLECTED                                     3,969,478.28
--------------------------------------------------------------------------------

PRINCIPAL - WITHDRAWALS                                                  TOTAL
--------------------------------------------------------------------------------
                         SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------

PRINCIPAL - OTHER ACCOUNTS                                               TOTAL
--------------------------------------------------------------------------------
    Amounts remaining in Pre-Funding Account                              0.00
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
INTEREST - COLLECTIONS                                                    TOTAL
-------------------------------------------------------------------------------
<S>                                                              <C>
    Scheduled Interest                                             1,425,090.36
    Repurchased Interest                                                   0.00
    Substitution Interest Amount                                           0.00
    Liquidation Interest                                                   0.00
    Insurance Interest                                                     0.00
    Other Interest                                                         0.00

    Delinquent Interest                                          (1,257,700.42)
    Interest Advanced                                              1,124,677.46
    Prepayment Interest Shortfalls                                   (1,955.37)
    Compensating Interest                                              1,955.37
    Civil Relief Act Shortfalls                                            0.00

    TOTAL INTEREST COLLECTED                                       1,292,067.40
-------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
INTEREST - WITHDRAWALS                                                    TOTAL
-------------------------------------------------------------------------------
<S>                                                                  <C>
    Current Nonrecoverable Advances                                        0.00

    TOTAL INTEREST WITHDRAWALS                                             0.00
-------------------------------------------------------------------------------

INTEREST - OTHER ACCOUNTS                                                 TOTAL
-------------------------------------------------------------------------------
    Basis Risk Shortfall                                                   0.00
    Basis Risk Reserve Fund Interest Earnings                              9.90

    TOTAL INTEREST OTHER ACCOUNTS                                          9.90
-------------------------------------------------------------------------------

INTEREST - FEES                                                           TOTAL
-------------------------------------------------------------------------------
    Current Servicing Fees                                            17,504.78
    Trustee Fee                                                        1,599.30

    TOTAL FEES                                                       19,104.08
-------------------------------------------------------------------------------
</TABLE>
<PAGE>
                            CREDIT ENHANCEMENT REPORT

<TABLE>
<CAPTION>
ACCOUNTS                                                                TOTAL
-------------------------------------------------------------------------------
<S>                                                                 <C>
    BASIS RISK RESERVE FUND

    Beginning Balance                                               10,000.00
    Basis Risk Deposit                                                   0.00
    Basis Risk Shortfall paid                                            0.00
    Investment Earnings distributed to the Class X Bondholder            9.90
    Ending Balance                                                  10,000.00
-------------------------------------------------------------------------------
</TABLE>

INSURANCE                                                               TOTAL
-------------------------------------------------------------------------------
                         SPACE INTENTIONALLY LEFT BLANK
-------------------------------------------------------------------------------
<TABLE>
<CAPTION>
STRUCTURAL FEATURES                                                     TOTAL
-------------------------------------------------------------------------------
<S>                                                              <C>
    Pro Rata Senior Percentage                                     96.247530%
    Senior Percentage                                             100.000000%
    Subordinate Percentage                                          0.000000%
    Senior Prepayment Percentage                                  100.000000%
    Subordinate Percentage                                          0.000000%
-------------------------------------------------------------------------------
</TABLE>
<PAGE>
                                COLLATERAL REPORT

<TABLE>
<CAPTION>
COLLATERAL                                                                TOTAL
-------------------------------------------------------------------------------
<S>                                                              <C>
      Loan Count:
    ORIGINAL                                                               1254
    Prior                                                                 1,183
    Prefunding                                                                -
    Scheduled Paid Offs                                                       -
    Full Voluntary Prepayments                                             (11)
    Repurchases                                                               -
    Liquidations                                                              -
-------------------------------------------------------------------------------
    Current                                                               1,172

    PRINCIPAL BALANCE:
    Original                                                     514,382,196.83
    Prior                                                        479,790,507.37
    Prefunding                                                                -
    Scheduled Principal                                                       -
    Partial and Full Voluntary Prepayments                       (3,969,478.28)
    Repurchases                                                               -
    Liquidations                                                              -
-------------------------------------------------------------------------------
    Current                                                      475,821,029.09
-------------------------------------------------------------------------------
</TABLE>

PREFUNDING                                                                TOTAL
-------------------------------------------------------------------------------
                         SPACE INTENTIONALLY LEFT BLANK
-------------------------------------------------------------------------------

<TABLE>
<CAPTION>
CHARACTERISTICS                                                           TOTAL
-------------------------------------------------------------------------------
<S>                                                                   <C>
    Weighted Average Coupon Original                                  3.667751%
    Weighted Average Coupon Prior                                     3.604061%
    Weighted Average Coupon Current                                   3.564282%
-------------------------------------------------------------------------------
    Weighted Average Months to Maturity Original                            297
    Weighted Average Months to Maturity Prior                               290
    Weighted Average Months to Maturity Current                             289
-------------------------------------------------------------------------------
    Weighted Avg Remaining Amortization Term Original                       296
    Weighted Avg Remaining Amortization Term Prior                          289
    Weighted Avg Remaining Amortization Term Current                        288
-------------------------------------------------------------------------------
    Weighted Average Seasoning Original                                    3.66
    Weighted Average Seasoning Prior                                      10.64
    Weighted Average Seasoning Current                                    11.64
-------------------------------------------------------------------------------
</TABLE>

Note:  Original information refers to deal issue.
<PAGE>
<Table>
<Caption>
ARM CHARACTERISTICS                                                       TOTAL
-------------------------------------------------------------------------------
<S>                                                                    <C>
    Weighted Average Margin Original                                     1.652%
    Weighted Average Margin Prior                                        1.648%
    Weighted Average Margin Current                                      1.646%
-------------------------------------------------------------------------------
    Weighted Average Max Rate Original                                  12.000%
    Weighted Average Max Rate Prior                                     12.000%
    Weighted Average Max Rate Current                                   12.000%
-------------------------------------------------------------------------------
    Weighted Average Min Rate Original                                   1.652%
    Weighted Average Min Rate Prior                                      1.648%
    Weighted Average Min Rate Current                                    1.646%
-------------------------------------------------------------------------------
    Weighted Average Cap Up Original                                     0.000%
    Weighted Average Cap Up Prior                                        0.000%
    Weighted Average Cap Up Current                                      0.000%
-------------------------------------------------------------------------------
    Weighted Average Cap Down Original                                   0.000%
    Weighted Average Cap Down Prior                                      0.000%
    Weighted Average Cap Down Current                                    0.000%
-------------------------------------------------------------------------------
</Table>

Note:  Original information refers to deal issue.

<Table>
<Caption>
SERVICING FEES / ADVANCES                                                TOTAL
-------------------------------------------------------------------------------
<S>                                                              <C>
    Current Servicing Fees                                           17,504.78
    Delinquent Servicing Fees                                       133,022.95
    TOTAL SERVICING FEES                                            150,527.73

    Total Servicing Fees                                            150,527.73
    Compensating Interest                                           (1,955.37)
    Delinquent Servicing Fees                                     (133,022.95)
    COLLECTED SERVICING FEES                                         15,549.41

    Prepayment Interest Shortfall                                     1,955.37

    Total Advanced Interest                                       1,124,677.46

    Current Nonrecoverable Advances                                       0.00
-------------------------------------------------------------------------------
</Table>

<Table>
<Caption>
ADDITIONAL COLLATERAL INFORMATION                                        TOTAL
-------------------------------------------------------------------------------
<S>                                                             <C>
    Mortgage Loans which adjust based on One-Month LIBOR                  0.00
    Mortgage Loans which adjust based on Six-Month LIBOR                  0.00

    Special Hazard Loss Coverage Amount                           5,800,000.00
    Current Special Hazard Losses                                         0.00
    Cumulative Special Hazard Losses                                      0.00
    Bankruptcy Loss Coverage Amount                                 100,000.00
    Current Bankruptcy Losses                                             0.00
    Cumulative Bankruptcy Losses                                          0.00
    Fraud Loss Coverage Amount                                   15,431,466.00
    Current Fraud Losses                                                  0.00
    Cumulative Fraud Losses                                               0.00
-------------------------------------------------------------------------------
</Table>
<PAGE>
                           DELINQUENCY REPORT - TOTAL

<TABLE>
<CAPTION>
                                        CURRENT       1 PAYMENT       2  PAYMTS      3+  PAYMTS            TOTAL
----------------------------------------------------------------------------------------------------------------
<S>                  <C>                <C>          <C>              <C>            <C>              <C>
DELINQUENT           Balance                         759,652.67               -               -       759,652.67
                     % Balance                            0.16%           0.00%           0.00%            0.16%
                     # Loans                                 2               -               -                2
                     % # Loans                            0.17%           0.00%           0.00%            0.17%
----------------------------------------------------------------------------------------------------------------
FORECLOSURE          Balance                  -               -               -               -                -
                     % Balance            0.00%           0.00%           0.00%           0.00%            0.00%
                     # Loans                  -               -               -               -                -
                     % # Loans            0.00%           0.00%           0.00%           0.00%            0.00%
----------------------------------------------------------------------------------------------------------------
BANKRUPTCY           Balance                  -               -               -               -                -
                     % Balance            0.00%           0.00%           0.00%           0.00%            0.00%
                     # Loans                  -               -               -               -                -
                     % # Loans            0.00%           0.00%           0.00%           0.00%            0.00%
----------------------------------------------------------------------------------------------------------------
REO                  Balance                 -               -               -               -                -
                     % Balance            0.00%           0.00%           0.00%           0.00%            0.00%
                     # Loans                 -               -               -               -                -
                     % # Loans            0.00%           0.00%           0.00%           0.00%            0.00%
----------------------------------------------------------------------------------------------------------------
TOTAL                Balance                  -      759,652.67               -               -       759,652.67
                     % Balance            0.00%           0.16%           0.00%           0.00%            0.16%
                     # Loans                  -               2               -               -                2
                     % # Loans            0.00%           0.17%           0.00%           0.00%            0.17%
----------------------------------------------------------------------------------------------------------------
</TABLE>

Note: Current = 0-29days, 1 Payment =30-59days, 2 Payments = 60-89days, 3+
Payments = 90+
<PAGE>
     REO REPORT - MORTGAGE LOANS THAT BECOME REO DURING CURRENT DISTRIBUTION

<TABLE>
<CAPTION>
SUMMARY                                          LOAN GROUP
---------------------------------------------------------------------------------------------------------
<S>                                              <C>
Total Loan Count =   0                           Loan Group 1  =  MSDW Group;   REO Book Value  =  000.00
Total Original Principal Balance =   000.00
Total Current Balance =   000.00
REO Book Value =   000.00
---------------------------------------------------------------------------------------------------------
</TABLE>

REO Book Value reported corresponds to total REO loans, including loans that
become REO during current distribution.

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------
Loan Number    Original     Stated                     Current     State &
   &           Principal    Principal      Paid to     Note         LTV at       Original     Origination
Loan Group     Balance      Balance        Date        Rate       Origination      Term           Date
---------------------------------------------------------------------------------------------------------
<S>            <C>          <C>            <C>         <C>        <C>            <C>          <C>

</TABLE>

                         SPACE INTENTIONALLY LEFT BLANK
<PAGE>
   FORECLOSURE REPORT - MORTGAGE LOANS THAT BECOME FORECLOSURE DURING CURRENT
                                  DISTRIBUTION

<TABLE>
<CAPTION>
SUMMARY                                                LOAN GROUP
<S>                                                    <C>
Total Loan Count =   0                                  Loan Group 1  =  MSDW Group
Total Original Principal Balance =   000.00
Total Current Balance =   000.00
</TABLE>

<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------
Loan Number    Original     Stated                     Current     State &
   &           Principal    Principal      Paid to     Note         LTV at       Original     Origination
Loan Group     Balance      Balance        Date        Rate       Origination      Term           Date
---------------------------------------------------------------------------------------------------------
<S>            <C>          <C>            <C>         <C>        <C>            <C>          <C>
</TABLE>

                         SPACE INTENTIONALLY LEFT BLANK
<PAGE>
                    PREPAYMENT REPORT - VOLUNTARY PREPAYMENTS

<TABLE>
<CAPTION>
VOLUNTARY PREPAYMENTS                                               TOTAL
--------------------------------------------------------------------------------
<S>                                                         <C>
    CURRENT
    Number of Paid in Full Loans                                       11
    Number of Repurchased Loans                                         -
--------------------------------------------------------------------------------
    Total Number of Loans Prepaid in Full                              11
    Paid in Full Balance                                     3,473,163.36
    Repurchased Loans Balance                                           -
    Curtailments Amount                                        496,314.92
--------------------------------------------------------------------------------
    Total Prepayment Amount                                  3,969,478.28

    CUMULATIVE
    Number of Paid in Full Loans                                       82
    Number of Repurchased Loans                                         -
--------------------------------------------------------------------------------
    Total Number of Loans Prepaid in Full                              82

    Paid in Full Balance                                    32,339,645.55
    Repurchased Loans Balance                                           -
    Curtailments Amount                                      6,221,522.19
--------------------------------------------------------------------------------
    Total Prepayment Amount                                 38,561,167.74
--------------------------------------------------------------------------------
</TABLE>
                         SPACE INTENTIONALLY LEFT BLANK

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
VOLUNTARY PREPAYMENT RATES                                          TOTAL
--------------------------------------------------------------------------------
<S>                                                               <C>
    SMM                                                             0.83%
    3 Months Avg SMM                                                0.91%
    12 Months Avg SMM
    Avg SMM Since Cut-off                                           0.86%

    CPR                                                             9.49%
    3 Months Avg CPR                                               10.41%
    12 Months Avg CPR
    Avg CPR Since Cut-off                                           9.87%

    PSA                                                           407.58%
    3 Months Avg  PSA Approximation                               489.30%
    12 Months Avg PSA Approximation
    Avg PSA Since Cut-off Approximation                           645.18%
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
PREPAYMENT CALCULATION METHODOLOGY
--------------------------------------------------------------------------------
Single Monthly Mortality (SMM): (Voluntary partial and full prepayments +
Repurchases)/(Beg Principal Balance - Sched Principal)

Conditional Prepayment Rate (CPR): 1-((1-SMM) 12)

PSA Standard Prepayment Model: CPR/(0.02*min(30,WAS))

Average SMM over period between nth month and mth month (AvgSMMn,m): [(1-SMMn) *
(1-SMMn+1) *.......*(1-SMMm)] (1/months in period n,m)

Average CPR over period between the nth month and mth month AvgCPRn,m):
1-((1-AvgSMMn,m) 12)

Average PSA Approximation over period between the nth month and mth month:
AvgCPRn,m/(0.02*Avg WASn,m))

Average WASn,m: (min(30,WASn)+min(30,WASn+1)+.......+min(30,WASm)/(number of
months in the period n,m)

Weighted Average Seasoning (WAS)

Note: Prepayment rates are calculated since deal issue date and include partial
      and full voluntary prepayments and repurchases. Dates correspond to
      distribution dates.
--------------------------------------------------------------------------------

<PAGE>
  PREPAYMENT DETAIL REPORT - LOANS PREPAID IN FULL DURING CURRENT DISTRIBUTION

<TABLE>
<CAPTION>
SUMMARY                                                LOAN GROUP
<S>                                                    <C>
Total Loan Count =   11                                Loan Group 1    =    MSDW Group
Total Original Principal Balance =   3,586,200.01
Total Prepayment Amount =   3,473,163.36
</TABLE>

<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Number               Original                                      Current       State &        Type Prepayment
     &          Loan     Principal       Prepayment      Prepayment       Note          LTV at              &           Origination
 Loan Group     Status    Balance          Amount           Date          Rate       Origination       Original Term        Date
------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>     <C>            <C>               <C>            <C>         <C>              <C>                <C>
390436374 1                91,000.00      89,986.50      Dec-13-02       3.875%     NJ  -  78.45%     Paid Off  - 300     Nov-14-01
390441582 1               549,000.00     549,000.00      Dec-27-02       3.500%     NJ  -  90.00%     Paid Off  - 300     Oct-04-01
390441631 1               447,500.00     435,450.96      Dec-31-02       3.500%     CA  -  100.00%    Paid Off  - 300     Oct-16-01
390442096 1               103,500.00     102,525.89      Dec-24-02       3.875%     CA  -  60.17%     Paid Off  - 300     Nov-21-01
390444019 1               625,000.00     625,000.00      Dec-20-02       3.750%     FL  -  58.14%     Paid Off  - 300     Dec-28-01
390444683 1             1,000,000.00   1,000,000.00      Dec-31-02       3.750%     MI  -  28.78%     Paid Off  - 300     Nov-26-01
390446248 1                95,200.00      95,200.00      Dec-26-02       3.625%     IL  -  80.00%     Paid Off  - 300     Jan-30-02
390446751 1               150,000.01     150,000.01      Dec-23-02       3.625%     MA  -  78.95%     Paid Off  - 300     Jan-09-02
390448219 1               200,000.00     200,000.00      Dec-27-02       3.500%     NJ  -  80.00%     Paid Off  - 300     Jan-29-02
390448441 1               110,000.00     110,000.00      Dec-23-02       3.500%     CA  -  70.06%     Paid Off  - 300     Feb-06-02
390449491 1               215,000.00     116,000.00      Dec-23-02       3.500%     GA  -  51.31%     Paid Off  - 300     Feb-19-02
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
                        REALIZED LOSS REPORT - COLLATERAL

<TABLE>
<CAPTION>
COLLATERAL REALIZED LOSSES                                          TOTAL
<S>                                                                 <C>
    CURRENT
    Number of Loans Liquidated                                          --
    Collateral Realized Loss/(Gain) Amount                              --
    Net Liquidation Proceeds                                            --

    CUMULATIVE
    Number of Loans Liquidated                                          --
    Collateral Realized Loss/(Gain) Amount                              --
    Net Liquidation Proceeds                                            --
</TABLE>

Note: Collateral realized losses may include adjustments to loans liquidated in
prior periods.

                         SPACE INTENTIONALLY LEFT BLANK

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
DEFAULT SPEEDS                                                       TOTAL
--------------------------------------------------------------------------------
<S>                                                                 <C>
    MDR                                                             0.00%
    3 Months Avg MDR                                                0.00%
    12 Months Avg MDR
    Avg MDR Since Cut-off                                           0.00%

    CDR                                                             0.00%
    3 Months Avg CDR                                                0.00%
    12 Months Avg CDR
    Avg CDR Since Cut-off                                           0.00%

    SDA                                                             0.00%
    3 Months Avg  SDA Approximation                                 0.00%
    12 Months Avg SDA Approximation
    Avg SDA Since Cut-off Approximation                             0.00%
    Loss Severity Approximation for Current Period
    3 Months Avg Loss Severity Approximation
    12 Months Avg Loss Severity Approximation
    Avg  Loss Severity Approximation Since Cut-off
--------------------------------------------------------------------------------
</TABLE>
<PAGE>
COLLATERAL REALIZED LOSS  CALCULATION METHODOLOGY
--------------------------------------------------------------------------------

Monthly Default Rate (MDR): (Beg Principal Balance of Liquidated Loans)/(Total
Beg Principal Balance)

Conditional Default Rate (CDR): 1-((1-MDR) 12)

SDA Standard Default Assumption:
CDR/IF(WAS<61,MIN(30,WAS)*0.02,MAX(0.03,MIN(30,WAS)*0.02-0.0095*(WAS-60)))

Average MDR over period between nth month and mth month (AvgMDRn,m): [(1-MDRn) *
(1-MDRn+1) *.......*(1-MDRm)] (1/months in period n,m)

Average CDR over period between the nth month and mth month (AvgCDRn,m):
1-((1-AvgMDRn,m) 12)

Average SDA Approximation over period between the nth month and mth month:

AvgCDRn,m/IF(Avg WASn,m<61,MIN(30,Avg WASn,m)*0.02,MAX(0.03,MIN(30,Avg
WASn,m)*0.02-0.0095*(Avg WASn,m-60)))

Average WASn,m: (WASn + WASn+1 +.......+ WASm )/(number of months in the period
n,m)

Loss Severity Approximation for current period: sum(Realized Loss
Amount)/sum(Beg Principal Balance of Liquidated Loans)

Average Loss Severity Approximation over period between nth month and mth month:
Avg(Loss Severityn,m)

Note: Default rates are calculated since deal issue date and include realized
gains and additional realized losses and gains from prior periods.

Dates correspond to distribution dates.
<PAGE>
   REALIZED LOSS DETAIL REPORT - LOANS LIQUIDATED DURING CURRENT DISTRIBUTION

<TABLE>
<CAPTION>
SUMMARY                                        LOAN GROUP
<S>                                            <C>
Total Loan Count =   0                         Loan Group 1    =    MSDW Group
Total Original Principal Balance = 0.00
Total Prior Principal Balance =   0.00
Total Realized Loss Amount =   0.00
Total Net Liquidation Proceeds =   0.00
</TABLE>

<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------------
Loan Number            Original     Prior                     Current    State &
    &         Loan     Principal    Principal    Realized     Note       LTV at        Original   Origination
Loan Group    Status   Balance      Balance      Loss/(Gain)  Rate       Origination   Term       Date
-------------------------------------------------------------------------------------------------------------
<S>           <C>      <C>          <C>          <C>          <C>        <C>           <C>        <C>

                      SPACE INTENTIONALLY LEFT BLANK
-------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
               TRIGGERS, ADJ. RATE CERT. AND MISCELLANEOUS REPORT

<TABLE>
<CAPTION>
TRIGGER EVENTS                                                       TOTAL
--------------------------------------------------------------------------------
<S>                                                                  <C>

                         SPACE INTENTIONALLY LEFT BLANK
--------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
ADJUSTABLE RATE CERTIFICATE INFORMATION                              TOTAL
--------------------------------------------------------------------------------
<S>                                                                  <C>
                         SPACE INTENTIONALLY LEFT BLANK

--------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------
ADDITIONAL INFORMATION                                               TOTAL
--------------------------------------------------------------------------------
<S>                                                                  <C>
    Basis Risk Shortfall
    Class A                                                           0.00
    Class B-1                                                         0.00
    Class B-2                                                         0.00
    Class B-3                                                         0.00
    Unpaid Basis Risk Shortfall
    Class A                                                           0.00
    Class B-1                                                         0.00
    Class B-2                                                         0.00
    Class B-3                                                         0.00
--------------------------------------------------------------------------------
</TABLE>

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00046-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00046-of-00352.parquet"}]]