8-K 1 mst03002.txt MAY 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): May 27, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-03 Pending Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On May 27, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-2 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the May 27, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust By: Wells Fargo Bank Minnesota, N. A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 5/28/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the May 27, 2003 distribution.

Mortgage Asset Securitization Transactions, Inc Mortgage Pass-Through Certificates Record Date: 24/2830/03 Distribution Date: 35/2527/03 MASTR Series: 2003-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 55265KRL5 SEN 5.00000% ~~217~~208,~~062~~635,~~000~~147.0048 ~~904~~863,~~425~~230.0058 212,~~177~~530,~~073~~309.2877 AR 55265KRM3 SEN 5.00000% ~~100~~0.00 10.6800 ~~100~~0.00 2-A1 55265KRN1 SEN 4.50000% 2019,~~000~~756,~~000~~148.0059 7573,~~000~~567.0019 ~~118~~132,~~017~~947.1202 2-A2 55265KRP6 SEN 4.50000% 3534,~~000~~470,~~000~~342.0054 ~~131~~128,~~250~~359.0033 ~~256~~288,~~339~~767.0957 2-A3 55265KRQ4 SEN 4.50000% 8,441,000.00 31,~~653~~432.7527 0.00 2-A4 55265KRR2 SEN 5.25000% 7877,~~548~~918,~~000~~316.0029 ~~343~~338,~~647~~507.5043 ~~278~~9,~~328~~589,364.7028 2-A5 55265KRS0 SEN 5.25000% 52,~~828~~162,~~000~~680.0048 259,~~497~~395.5052 ~~232~~2,~~754~~162,680.3748 2-A6 55265KRT8 SEN 1.~~80000~~72000% 4443,~~226~~686,~~000~~771.0037 6662,~~339~~179.0057 ~~260~~293,~~971~~985.2674 2-A7 55265KRU5 IO 6.~~70000~~78000% 0.00 ~~246~~245,~~928~~103.5020 0.00 2-A8 55265KRV3 SEN 4.50000% 25,000,000.00 93,~~750~~094.0004 0.00 2-A9 55265KRW1 SEN 4.50000% 55,602,000.00 ~~208~~207,~~507~~048.5059 0.00 2-A10 55265KRX9 SEN 4.50000% 13,440,000.00 50,~~400~~047.0035 0.00 2-A11 55265KRY7 SEN 4.50000% 2927,~~245~~674,~~000~~134.0055 ~~109~~103,~~668~~051.7588 ~~760~~856,~~370~~076.5166 2-A12 55265KRZ4 SEN 4.50000% 3,891,000.00 14,~~591~~489.2516 0.00 2-A13 55265KSA8 SEN 4.50000% 1,~~027~~034,~~000~~716.0094 3,~~851~~853.2504 (3,~~851~~853.2504) 3-A1 55265KSC4 SEN 5.75000% 3937,~~035~~196,~~000~~805.0033 ~~187~~177,~~042~~466.7164 ~~520~~4,~~734~~120,472.1222 3-A2 55265KSD2 SEN 4.25000% 74,~~777~~039,~~000~~739.0018 ~~264~~261,~~835~~094.2109 ~~346~~434,~~520~~607.4412 3-A3 55265KSE0 SEN 5.75000% 139,~~776~~124,~~000~~545.0074 6643,~~010~~533.0037 19,~~317~~124,~~690~~545.1074 3-A4 55265KSF7 SEN 5.00000% 2019,~~000~~112,~~000~~860.0004 8379,~~333~~293.33 74 2,~~144~~795,294.6395 3-A6 55265KSH3 SEN 5.75000% ~~1,997,000~~0.00 ~~9,568~~0.9600 ~~1,461,920~~0.6200 3-A7 55265KSJ9 SEN 4.75000% 2927,~~078~~788,~~000~~187.0022 ~~115~~109,~~100~~520.4291 ~~107~~4,~~798~~064,079.8833 3-A8 55265KSK6 SEN 8.50000% 21,~~077~~984,~~000~~870.0052 1413,~~712~~998.0891 7290,~~699~~291.9238 3-A5 55265KSG5 SEN 5.75000% 7068,~~000~~208,~~000~~395.0039 ~~460~~447,~~859~~996.7939 ~~(73~~7,~~173~~647,189.~~53)~~61 3-A9 55265KSL4 SEN 5.75000% 85,000,000.00 ~~407~~405,~~291~~536.6755 01,302,090.0099 3-A10 55265KSM2 SEN 5.75000% 23,000,000.00 ~~110~~109,~~208~~733.3342 0.00 3-A11 55265KSN0 SEN 5.75000% 1,000,000.00 4,~~791~~771.6702 0.00 3A-12 55265KSP5 SEN 5.75000% 7,657,000.00 36,~~689~~531.7969 0.00 3-A13 55265KSQ3 SEN 5.75000% 18,568,000.00 88,~~971~~588.6727 0.00 3A-14 55265KSR1 SEN 5.75000% 1,000,000.00 4,~~791~~771.6702 0.00 PO 55265KST7 STP 0.00000% 1,~~925~~910,~~222~~619.8998 0.00 629,~~687~~404.4611 15-AX 55265KSB6 IO 5.25000% 0.00 ~~156~~148,~~619~~682.7158 0.00 30-AX 55265KSS9 IO 5.75000% 0.00 ~~112~~107,~~906~~630.0931 0.00 15-B1 55265KSU4 SUB 5.~~14900~~14922% 3,~~272~~248,~~000~~243.0085 1413,~~039~~840.6174 11,~~845~~998.1873 15-B2 55265KSV2 SUB 5.~~14900~~14922% 1,~~637~~625,~~000~~114.0067 76,~~024~~924.0960 56,~~926~~003.2103 15-B3 55265KSW0 SUB 5.~~14900~~14922% ~~818~~812,~~000~~060.0096 3,~~509~~460.9019 2,~~961~~999.2968 15-B4 55265KTA7 SUB 5.~~14900~~14922% ~~272~~270,~~000~~025.0016 1,~~167~~150.1158 ~~984~~997.6845 15-B5 55265KTB5 SUB 5.~~14900~~14922% ~~273~~271,~~000~~017.0090 1,~~171~~154.4081 ~~988~~1,001.3012 15-B6 55265KTC3 SUB 5.~~14900~~14922% ~~546~~542,~~045~~080.0048 2,~~342~~309.9980 12,~~976~~002.7740 30-B1 55265KSX8 SUB 5.75000% 6,~~617~~604,~~000~~281.0044 31,~~706~~509.4615 6,~~335~~422.5856 30-B2 55265KSY6 SUB 5.75000% 2,~~607~~601,~~000~~989.0008 12,~~491~~414.8814 2,~~496~~530.1339 30-B3 55265KSZ3 SUB 5.75000% 1,~~804~~800,~~000~~532.0052 8,~~644~~590.1737 1,~~727~~750.2899 30-B4 55265KTD1 SUB 5.75000% ~~802~~800,~~000~~458.0047 3,~~842~~819.9200 ~~767~~778.8943 30-B5 55265KTE9 SUB 5.75000% ~~802~~800,~~000~~458.0047 3,~~842~~819.9200 ~~767~~778.8943 30-B6 55265KTF6 SUB 5.75000% ~~802~~801,~~817~~273.0088 3,~~846~~822.8389 ~~768~~779.6723 Totals ~~946~~917,~~453~~480,~~184~~818.8952 4,~~522~~355,~~875~~323.0633 755,~~887~~696,~~671~~296.5937

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~214~~196,~~884~~104,~~926~~837.7271 313,~~081~~393,~~498~~540.2835 0.00 AR 0.00 0.00 ~~101~~0.6800 0.00 2-A1 0.00 19,~~881~~623,~~982~~201.8857 ~~193~~206,~~017~~514.1221 0.00 2-A2 0.00 34,~~743~~181,~~660~~574.9197 ~~387~~417,~~589~~126.0990 0.00 2-A3 0.00 8,441,000.00 31,~~653~~432.7527 0.00 2-A4 0.00 7868,~~269~~328,~~671~~952.3001 ~~621~~9,~~976~~927,871.2071 0.00 2-A5 0.00 ~~5,595,245~~0.6300 ~~258~~2,~~251~~172,076.8700 0.00 2-A6 0.00 43,~~965~~392,~~028~~785.7463 ~~327~~356,~~310~~165.2631 0.00 2-A7 0.00 0.00 ~~246~~245,~~928~~103.5020 0.00 2-A8 0.00 25,000,000.00 93,~~750~~094.0004 0.00 2-A9 0.00 55,602,000.00 ~~208~~207,~~507~~048.5059 0.00 2-A10 0.00 13,440,000.00 50,~~400~~047.0035 0.00 2-A11 0.00 2826,~~484~~818,~~629~~057.4989 ~~870~~959,~~039~~128.2654 0.00 2-A12 0.00 3,891,000.00 14,~~591~~489.2516 0.00 2-A13 0.00 1,~~030~~038,~~851~~569.2598 0.00 0.00 3-A1 0.00 3833,~~514~~076,~~265~~333.8810 ~~707~~4,~~776~~297,938.8386 0.00 3-A2 0.00 7473,~~430~~605,~~479~~132.5606 ~~611~~695,~~355~~701.6521 0.00 3-A3 0.00 ~~12,458,309~~0.9000 19,~~383~~168,~~700~~079.1011 0.00 3-A4 0.00 1916,~~925~~317,~~855~~565.3709 ~~157~~2,~~477~~874,588.9669 0.00 3-A6 0.00 ~~535,079~~0.3800 ~~1,471,489~~0.5800 0.00 3-A7 0.00 2823,~~970~~724,~~201~~107.1288 ~~222~~4,~~899~~173,600.3024 0.00 3-A8 0.00 21,~~069~~694,~~300~~579.0813 22304,~~412~~290.0029 0.00 3-A5 0.00 7060,~~073~~561,~~173~~205.5477 ~~387~~8,~~686~~095,186.2600 0.00 3-A9 0.00 8583,~~000~~697,~~000~~909.0001 ~~407~~1,~~291~~707,627.6754 0.00 3-A10 0.00 23,000,000.00 ~~110~~109,~~208~~733.3342 0.00 3-A11 0.00 1,000,000.00 4,~~791~~771.6702 0.00 3A-12 0.00 7,657,000.00 36,~~689~~531.7969 0.00 3-A13 0.00 18,568,000.00 88,~~971~~588.6727 0.00 3A-14 0.00 1,000,000.00 4,~~791~~771.6702 0.00 PO 0.00 1,~~918~~881,~~535~~215.4387 629,~~687~~404.4611 0.00 15-AX 0.00 0.00 ~~156~~148,~~619~~682.7158 0.00 30-AX 0.00 0.00 ~~112~~107,~~906~~630.0931 0.00 15-B1 0.00 3,~~260~~236,~~154~~245.8212 25,~~884~~839.7947 0.00 15-B2 0.00 1,~~631~~619,~~073~~111.7963 12,~~950~~927.3063 0.00 15-B3 0.00 ~~815~~809,~~038~~061.7128 6,~~471~~459.1987 0.00 15-B4 0.00 ~~271~~269,~~015~~027.3271 2,~~151~~148.7903 0.00 15-B5 0.00 ~~272~~270,~~011~~016.7078 2,~~159~~155.7093 0.00 15-B6 0.00 ~~544~~540,~~068~~078.2308 4,~~319~~312.7620 0.00 30-B1 0.00 6,~~610~~597,~~664~~858.4288 3837,~~042~~931.0471 0.00 30-B2 0.00 2,~~604~~599,~~503~~458.8768 14,~~988~~944.0153 0.00 30-B3 0.00 1,~~802~~798,~~272~~781.7254 10,~~371~~341.4536 0.00 30-B4 0.00 ~~801~~799,~~232~~680.1104 4,~~610~~597.8143 0.00 30-B5 0.00 ~~801~~799,~~232~~680.1104 4,~~610~~597.8143 0.00 30-B6 0.00 ~~802~~800,~~048~~494.3366 4,~~615~~602.5012 0.00 Totals 0.00 ~~938~~861,~~565~~784,~~513~~522.3111 1260,~~410~~051,~~546~~619.6570 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 217,062,000.00 ~~217~~208,~~062~~635,~~000~~147.0048 ~~783~~767,~~934~~922.6056 111,~~393~~762,~~138~~387.6921 0.00 0.00 AR 100.00 ~~100~~0.00 360.0100 630.9900 0.00 0.00 2-A1 20,000,000.00 2019,~~000~~756,~~000~~148.0059 7211,~~014~~570.4176 46121,~~002~~376.7126 0.00 0.00 2-A2 35,000,000.00 3534,~~000~~470,~~000~~342.0054 ~~156~~25,~~418~~132.8927 99263,~~920~~635.2030 0.00 0.00 2-A3 8,441,000.00 8,441,000.00 0.00 0.00 0.00 0.00 2-A4 78,548,000.00 7877,~~548~~918,~~000~~316.0029 ~~169~~834,~~837~~589.0277 ~~108~~8,~~491~~754,774.6851 0.00 0.00 2-A5 5,828,000.00 52,~~828~~162,~~000~~680.0048 ~~157~~189,~~586~~041.0898 ~~100~~1,~~665~~983,034.7902 (259,~~497~~395.5052) 0.00 2-A6 44,226,000.00 4443,~~226~~686,~~000~~771.0037 ~~159~~25,~~245~~586.4642 ~~101~~268,~~725~~399.8032 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 0.00 2-A8 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 2-A9 55,602,000.00 55,602,000.00 0.00 0.00 0.00 0.00 2-A10 13,440,000.00 13,440,000.00 0.00 0.00 0.00 0.00 2-A11 29,245,000.00 2927,~~245~~674,~~000~~134.0055 ~~463~~74,~~980~~506.4080 ~~296~~781,~~390~~569.1186 0.00 0.00 2-A12 3,891,000.00 3,891,000.00 0.00 0.00 0.00 0.00 2-A13 1,027,000.00 1,~~027~~034,~~000~~716.0094 0.00 0.00 (3,~~851~~853.2504) 0.00 3-A1 39,035,000.00 3937,~~035~~196,~~000~~805.0033 5150,~~267~~283.2855 ~~469~~4,~~466~~070,188.8368 0.00 0.00 3-A2 74,777,000.00 74,~~777~~039,~~000~~739.0018 345,~~115~~303.6166 ~~312~~429,~~404~~303.8346 0.00 0.00 3-A3 13,776,000.00 139,~~776~~124,~~000~~545.0074 ~~129~~111,~~729~~349.1598 19,~~187~~013,~~960~~195.9575 0.00 0.00 3-A4 20,000,000.00 2019,~~000~~112,~~000~~860.0004 734,~~299~~111.6895 662,~~844~~761,183.9500 0.00 0.00 3-A6 1,997,000.00 ~~1,997,000~~0.00 ~~144,871~~0.00 ~~1,326,618~~0.5800 ~~(9,568~~0.~~95)~~00 0.00 3-A7 29,078,000.00 2927,~~078~~788,~~000~~187.0022 1049,~~613~~595.0136 974,~~185~~014,483.8797 0.00 0.00 3-A8 2,077,000.00 21,~~077~~984,~~000~~870.0052 ~~758~~3,542.0753 6286,~~941~~748.85 0.00 0.00 3-A5 70,000,000.00 7068,~~000~~208,~~000~~395.0039 2597,~~818~~292.3455 ~~236~~7,~~424~~875,320.7856 (~~335~~325,~~416~~423.6750) 0.00 3-A9 85,000,000.00 85,000,000.00 015,889.0087 01,286,201.0012 0.00 0.00 3-A10 23,000,000.00 23,000,000.00 0.00 0.00 0.00 0.00 3-A11 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 3A-12 7,657,000.00 7,657,000.00 0.00 0.00 0.00 0.00 3-A13 18,568,000.00 18,568,000.00 0.00 0.00 0.00 0.00 3A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 PO 1,925,222.89 1,~~925~~910,~~222~~619.8998 5,~~496~~560.4391 123,~~191~~843.0219 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-B1 3,272,000.00 3,~~272~~248,~~000~~243.0085 11,~~845~~998.1873 0.00 0.00 0.00 15-B2 1,637,000.00 1,~~637~~625,~~000~~114.0067 56,~~926~~003.2103 0.00 0.00 0.00 15-B3 818,000.00 ~~818~~812,~~000~~060.0096 2,~~961~~999.2968 0.00 0.00 0.00 15-B4 272,000.00 ~~272~~270,~~000~~025.0016 ~~984~~997.6845 0.00 0.00 0.00 15-B5 273,000.00 ~~273~~271,~~000~~017.0090 ~~988~~1,001.3012 0.00 0.00 0.00 15-B6 546,045.00 ~~546~~542,~~045~~080.0048 12,~~976~~002.7740 0.00 0.00 0.00 30-B1 6,617,000.00 6,~~617~~604,~~000~~281.0044 6,~~335~~422.5856 0.00 0.00 0.00 30-B2 2,607,000.00 2,~~607~~601,~~000~~989.0008 2,~~496~~530.1339 0.00 0.00 0.00 30-B3 1,804,000.00 1,~~804~~800,~~000~~532.0052 1,~~727~~750.2899 0.00 0.00 0.00 30-B4 802,000.00 ~~802~~800,~~000~~458.0047 ~~767~~778.8943 0.00 0.00 0.00 30-B5 802,000.00 ~~802~~800,~~000~~458.0047 ~~767~~778.8943 0.00 0.00 0.00 30-B6 802,817.00 ~~802~~801,~~817~~273.0088 ~~768~~779.6723 0.00 0.00 0.00 Totals 946,453,184.89 ~~946~~917,~~453~~480,~~184~~818.8952 2,~~410~~339,~~567~~323.3136 553,~~851~~695,~~438~~645.6306 (~~374~~338,~~334~~672.3706) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 212,~~177~~530,~~073~~309.2877 ~~214~~196,~~884~~104,~~926~~837.7271 0.~~98997027~~90345080 212,~~177~~530,~~073~~309.2877 AR ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A1 ~~118~~132,~~017~~947.1202 19,~~881~~623,~~982~~201.8857 0.~~99409914~~98116008 ~~118~~132,~~017~~947.1202 2-A2 ~~256~~288,~~339~~767.0957 34,~~743~~181,~~660~~574.9197 0.~~99267603~~97661643 ~~256~~288,~~339~~767.0957 2-A3 0.00 8,441,000.00 1.00000000 0.00 2-A4 ~~278~~9,~~328~~589,364.7028 7868,~~269~~328,~~671~~952.3001 0.~~99645658~~86990060 ~~278~~9,~~328~~589,364.7028 2-A5 ~~232~~2,~~754~~162,680.3748 ~~5,595,245~~0.6300 0.~~96006274~~00000000 ~~232~~2,~~754~~162,680.3748 2-A6 ~~260~~293,~~971~~985.2674 43,~~965~~392,~~028~~785.7463 0.~~99409914~~98116008 ~~260~~293,~~971~~985.2674 2-A7 0.00 0.00 0.00000000 0.00 2-A8 0.00 25,000,000.00 1.00000000 0.00 2-A9 0.00 55,602,000.00 1.00000000 0.00 2-A10 0.00 13,440,000.00 1.00000000 0.00 2-A11 ~~760~~856,~~370~~076.5166 2826,~~484~~818,~~629~~057.4989 0.~~97399998~~91701343 ~~760~~856,~~370~~076.5166 2-A12 0.00 3,891,000.00 1.00000000 0.00 2-A13 (3,~~851~~853.2504) 1,~~030~~038,~~851~~569.2598 1.~~00375000~~01126580 (3,~~851~~853.2504) 3-A1 ~~520~~4,~~734~~120,472.1222 3833,~~514~~076,~~265~~333.8810 0.~~98665982~~84735066 ~~520~~4,~~734~~120,472.1222 3-A2 ~~346~~434,~~520~~607.4412 7473,~~430~~605,~~479~~132.5606 0.~~99536595~~98432850 ~~346~~434,~~520~~607.4412 3-A3 19,~~317~~124,~~690~~545.1074 ~~12,458,309~~0.9000 0.~~90434886~~00000000 19,~~317~~124,~~690~~545.1074 3-A4 742,~~144~~795,294.6395 1916,~~925~~317,~~855~~565.3709 0.~~99629277~~81587825 742,~~144~~795,294.6395 3-A6 ~~1,461,920~~0.6200 ~~535,079~~0.3800 0.~~26794160~~00000000 ~~1,461,920~~0.6200 3-A7 ~~107~~4,~~798~~064,079.8833 2823,~~970~~724,~~201~~107.1288 0.~~99629277~~81587825 ~~107~~4,~~798~~064,079.8833 3-A8 7290,~~699~~291.9238 21,~~069~~694,~~300~~579.0813 0.~~99629277~~81587825 7290,~~699~~291.9238 3-A5 ~~(73~~7,~~173~~647,189.~~53)~~61 7060,~~073~~561,~~173~~205.5477 10.~~00104534~~86516008 ~~(73~~7,~~173~~647,189.~~53)~~61 3-A9 01,302,090.0099 8583,~~000~~697,~~000~~909.0001 10.~~00000000~~98468128 01,302,090.0099 3-A10 0.00 23,000,000.00 1.00000000 0.00 3-A11 0.00 1,000,000.00 1.00000000 0.00 3A-12 0.00 7,657,000.00 1.00000000 0.00 3-A13 0.00 18,568,000.00 1.00000000 0.00 3A-14 0.00 1,000,000.00 1.00000000 0.00 PO 629,~~687~~404.4611 1,~~918~~881,~~535~~215.4387 0.~~99652640~~97714186 629,~~687~~404.4611 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B1 11,~~845~~998.1873 3,~~260~~236,~~154~~245.8212 0.~~99637983~~98907247 11,~~845~~998.1873 15-B2 56,~~926~~003.2103 1,~~631~~619,~~073~~111.7963 0.~~99637984~~98907247 56,~~926~~003.2103 15-B3 2,~~961~~999.2968 ~~815~~809,~~038~~061.7128 0.~~99637984~~98907247 2,~~961~~999.2968 15-B4 ~~984~~997.6845 ~~271~~269,~~015~~027.3271 0.~~99637985~~98907246 ~~984~~997.6845 15-B5 ~~988~~1,001.3012 ~~272~~270,~~011~~016.7078 0.~~99637985~~98907245 ~~988~~1,001.3012 15-B6 12,~~976~~002.7740 ~~544~~540,~~068~~078.2308 0.~~99637984~~98907248 12,~~976~~002.7740 30-B1 6,~~335~~422.5856 6,~~610~~597,~~664~~858.4288 0.~~99904253~~99710728 6,~~335~~422.5856 30-B2 2,~~496~~530.1339 2,~~604~~599,~~503~~458.8768 0.~~99904253~~99710728 2,~~496~~530.1339 30-B3 1,~~727~~750.2899 1,~~802~~798,~~272~~781.7254 0.~~99904253~~99710728 1,~~727~~750.2899 30-B4 ~~767~~778.8943 ~~801~~799,~~232~~680.1104 0.~~99904253~~99710728 ~~767~~778.8943 30-B5 ~~767~~778.8943 ~~801~~799,~~232~~680.1104 0.~~99904253~~99710728 ~~767~~778.8943 30-B6 ~~768~~779.6723 ~~802~~800,~~048~~494.3366 0.~~99904253~~99710726 ~~768~~779.6723 Totals 755,~~887~~696,~~671~~296.5937 ~~938~~861,~~565~~784,~~513~~522.3111 0.~~99166607~~91054110 755,~~887~~696,~~671~~296.5937

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 217,062,000.00 ~~1000~~961.~~00000000~~17767034 3.~~61156997~~53780284 654.~~41816020~~18906676 0.00000000 AR 100.00 ~~1000~~0.00000000 ~~360~~0.~~10000000~~00000000 ~~639~~0.~~90000000~~00000000 0.00000000 2-A1 20,000,000.00 ~~1000~~987.~~00000000~~80742950 30.~~60072050~~57853800 26.~~30013550~~06881300 0.00000000 2-A2 35,000,000.00 ~~1000~~984.~~00000000~~86692971 40.~~46911114~~71806486 27.~~85486286~~53243714 0.00000000 2-A3 8,441,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 78,548,000.00 ~~1000~~991.~~00000000~~98345330 210.~~16220680~~62521987 1111.~~38121505~~45763750 0.00000000 2-A5 5,828,000.00 ~~1000~~371.~~00000000~~08450240 2732.~~03947838~~43685312 17340.~~27278483~~25978380 (41.~~37500000~~61213452) 2-A6 44,226,000.00 ~~1000~~987.~~00000000~~80742934 30.~~60072039~~57853796 26.~~30013567~~06881292 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A9 55,602,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A10 13,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A11 29,245,000.00 ~~1000~~946.~~00000000~~28601641 152.~~86528979~~54767653 1026.~~13472765~~72490545 0.00000000 2-A12 3,891,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A13 1,027,000.00 ~~1000~~1007.~~00000000~~51406037 0.00000000 0.00000000 (3.~~75000000~~75174294) 3-A1 39,035,000.00 ~~1000~~952.~~00000000~~90906443 1.~~31336698~~28816575 12104.~~02681773~~27023645 0.00000000 3-A2 74,777,000.00 ~~1000~~990.~~00000000~~14054027 0.~~45623133~~07092635 45.~~17781978~~74111639 0.00000000 3-A3 13,776,000.00 ~~1000~~662.~~00000000~~35088124 98.~~41704051~~08289634 86654.~~23409916~~26798418 0.00000000 3-A4 20,000,000.00 ~~1000~~955.~~00000000~~64300200 01.~~36498400~~70559750 3138.~~34224750~~05915000 0.00000000 3-A6 1,997,000.00 ~~1000~~0.00000000 720.~~54431647~~00000000 ~~664~~0.~~30574862~~00000000 (40.~~79166249)~~00000000 3-A7 29,078,000.00 ~~1000~~955.~~00000000~~64300227 01.~~36498418~~70559736 3138.~~34224740~~05915022 0.00000000 3-A8 2,077,000.00 ~~1000~~955.~~00000000~~64300433 01.~~36498315~~70559942 3138.~~34224844~~05914781 0.00000000 3-A5 70,000,000.00 ~~1000~~974.~~00000000~~40564843 01.~~36883343~~38989357 3112.~~37749686~~50457943 (4.~~79166671~~64890714) 3-A9 85,000,000.00 1000.00000000 0.~~00000000~~18693965 015.~~00000000~~13177788 0.00000000 3-A10 23,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A-12 7,657,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A13 18,568,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,925,222.89 ~~1000~~992.~~00000000~~41495098 2.~~85495774~~88844997 012.~~61864006~~38463875 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-B1 3,272,000.00 ~~1000~~992.~~00000000~~73956296 3.~~62016504~~66709352 0.00000000 0.00000000 15-B2 1,637,000.00 ~~1000~~992.~~00000000~~73956628 3.~~62016494~~66709224 0.00000000 0.00000000 15-B3 818,000.00 ~~1000~~992.~~00000000~~73955990 3.~~62015892~~66709046 0.00000000 0.00000000 15-B4 272,000.00 ~~1000~~992.~~00000000~~73955882 3.~~62014706~~66709559 0.00000000 0.00000000 15-B5 273,000.00 ~~1000~~992.~~00000000~~73956044 3.~~62014652~~66710623 0.00000000 0.00000000 15-B6 546,045.00 ~~1000~~992.~~00000000~~73957275 3.~~62015951~~66709703 0.00000000 0.00000000 30-B1 6,617,000.00 ~~1000~~998.~~00000000~~07789633 0.~~95747015~~97061508 0.00000000 0.00000000 30-B2 2,607,000.00 ~~1000~~998.~~00000000~~07789797 0.~~95747219~~97061373 0.00000000 0.00000000 30-B3 1,804,000.00 ~~1000~~998.~~00000000~~07789357 0.~~95747228~~97061530 0.00000000 0.00000000 30-B4 802,000.00 ~~1000~~998.~~00000000~~07789277 0.~~95746883~~97061097 0.00000000 0.00000000 30-B5 802,000.00 ~~1000~~998.~~00000000~~07789277 0.~~95746883~~97061097 0.00000000 0.00000000 30-B6 802,817.00 ~~1000~~998.~~00000000~~07786831 0.~~95746602~~97061971 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 1057.~~02973012~~72686960 ~~989~~903.~~97026988~~45080074 0.~~98997027~~90345080 1057.~~02973012~~72686960 AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A1 0.00000000 56.~~90085600~~64735100 ~~994~~981.~~09914400~~16007850 0.~~99409914~~98116008 56.~~90085600~~64735100 2-A2 0.00000000 78.~~32397400~~25050200 ~~992~~976.~~67602600~~61642771 0.~~99267603~~97661643 78.~~32397400~~25050200 2-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A4 0.00000000 3122.~~54342186~~08285736 ~~996~~869.~~45657814~~90059594 0.~~99645658~~86990060 3122.~~54342186~~08285736 2-A5 0.00000000 39371.~~93726321~~08450240 ~~960~~0.~~06273679~~00000000 0.~~96006274~~00000000 39371.~~93726321~~08450240 2-A6 0.00000000 56.~~90085606~~64735088 ~~994~~981.~~09914394~~16007846 0.~~99409914~~98116008 56.~~90085606~~64735088 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A11 0.00000000 2629.~~00001744~~27258198 ~~973~~917.~~99998256~~01343443 0.~~97399998~~91701343 2629.~~00001744~~27258198 2-A12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A13 0.00000000 (3.~~75000000~~75174294) 1,~~003~~011.~~75000000~~26580331 1.~~00375000~~01126580 (3.~~75000000~~75174294) 3-A1 0.00000000 13105.~~34018496~~55840195 ~~986~~847.~~65981504~~35066223 0.~~98665982~~84735066 13105.~~34018496~~55840195 3-A2 0.00000000 45.~~63405111~~81204274 ~~995~~984.~~36594889~~32849753 0.~~99536595~~98432850 45.~~63405111~~81204274 3-A3 0.00000000 95662.~~65113966~~35088124 ~~904~~0.~~34886034~~00000000 0.~~90434886~~00000000 95662.~~65113966~~35088124 3-A4 0.00000000 3139.~~70723150~~76474750 ~~996~~815.~~29276850~~87825450 0.~~99629277~~81587825 3139.~~70723150~~76474750 3-A6 0.00000000 ~~732~~0.~~05839760~~00000000 ~~267~~0.~~94160240~~00000000 0.~~26794160~~00000000 ~~732~~0.~~05839760~~00000000 3-A7 0.00000000 3139.~~70723158~~76474758 ~~996~~815.~~29276842~~87825435 0.~~99629277~~81587825 3139.~~70723158~~76474758 3-A8 0.00000000 3139.~~70723158~~76474723 ~~996~~815.~~29276842~~87825229 0.~~99629277~~81587825 3139.~~70723158~~76474723 3-A5 0.00000000 (1109.~~04533614)~~24556586 ~~1,001~~865.~~04533629~~16008243 10.~~00104534~~86516008 (1109.~~04533614)~~24556586 3-A9 0.00000000 015.~~00000000~~31871753 ~~1,000~~984.~~00000000~~68128247 10.~~00000000~~98468128 015.~~00000000~~31871753 3-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 315.~~47360300~~27309391 ~~996~~977.~~52639700~~14185707 0.~~99652640~~97714186 315.~~47360300~~27309391 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-B1 0.00000000 3.~~62016504~~66709352 ~~996~~989.~~37983496~~07246944 0.~~99637983~~98907247 3.~~62016504~~66709352 15-B2 0.00000000 3.~~62016494~~66709224 ~~996~~989.~~37983506~~07246793 0.~~99637984~~98907247 3.~~62016494~~66709224 15-B3 0.00000000 3.~~62015892~~66709046 ~~996~~989.~~37984108~~07246944 0.~~99637984~~98907247 3.~~62015892~~66709046 15-B4 0.00000000 3.~~62014706~~66709559 ~~996~~989.~~37985294~~07246324 0.~~99637985~~98907246 3.~~62014706~~66709559 15-B5 0.00000000 3.~~62014652~~66710623 ~~996~~989.~~37985348~~07245421 0.~~99637985~~98907245 3.~~62014652~~66710623 15-B6 0.00000000 3.~~62015951~~66709703 ~~996~~989.~~37984049~~07247571 0.~~99637984~~98907248 3.~~62015951~~66709703 30-B1 0.00000000 0.~~95747015~~97061508 ~~999~~997.~~04252985~~10728125 0.~~99904253~~99710728 0.~~95747015~~97061508 30-B2 0.00000000 0.~~95747219~~97061373 ~~999~~997.~~04252781~~10728040 0.~~99904253~~99710728 0.~~95747219~~97061373 30-B3 0.00000000 0.~~95747228~~97061530 ~~999~~997.~~04252772~~10728381 0.~~99904253~~99710728 0.~~95747228~~97061530 30-B4 0.00000000 0.~~95746883~~97061097 ~~999~~997.~~04253117~~10728180 0.~~99904253~~99710728 0.~~95746883~~97061097 30-B5 0.00000000 0.~~95746883~~97061097 ~~999~~997.~~04253117~~10728180 0.~~99904253~~99710728 0.~~95746883~~97061097 30-B6 0.00000000 0.~~95746602~~97061971 ~~999~~997.~~04253398~~10726106 0.~~99904253~~99710726 0.~~95746602~~97061971 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 217,062,000.00 5.00000% ~~217~~208,~~062~~635,~~000~~147.0048 ~~904~~869,~~425~~313.0011 0.00 0.00 AR 100.00 5.00000% ~~100~~0.00 0.4200 0.00 0.00 2-A1 20,000,000.00 4.50000% 2019,~~000~~756,~~000~~148.0059 7574,~~000~~085.0056 0.00 0.00 2-A2 35,000,000.00 4.50000% 3534,~~000~~470,~~000~~342.0054 ~~131~~129,~~250~~263.0078 0.00 0.00 2-A3 8,441,000.00 4.50000% 8,441,000.00 31,653.75 0.00 0.00 2-A4 78,548,000.00 5.25000% 7877,~~548~~918,~~000~~316.0029 ~~343~~340,~~647~~892.5063 0.00 0.00 2-A5 5,828,000.00 5.25000% 52,~~828~~162,~~000~~680.0048 259,~~497~~461.5073 0.00 0.00 2-A6 44,226,000.00 1.~~80000~~72000% 4443,~~226~~686,~~000~~771.0037 6662,~~339~~617.0071 0.00 0.00 2-A7 0.00 6.~~70000~~78000% 4443,~~226~~686,~~000~~771.0037 246,~~928~~830.5026 0.00 0.00 2-A8 25,000,000.00 4.50000% 25,000,000.00 93,750.00 0.00 0.00 2-A9 55,602,000.00 4.50000% 55,602,000.00 208,507.50 0.00 0.00 2-A10 13,440,000.00 4.50000% 13,440,000.00 50,400.00 0.00 0.00 2-A11 29,245,000.00 4.50000% 2927,~~245~~674,~~000~~134.0055 ~~109~~103,~~668~~778.7500 0.00 0.00 2-A12 3,891,000.00 4.50000% 3,891,000.00 14,591.25 0.00 0.00 2-A13 1,027,000.00 4.50000% 1,~~027~~034,~~000~~716.0094 3,~~851~~880.2519 0.00 0.00 3-A1 39,035,000.00 5.75000% 3937,~~035~~196,~~000~~805.0033 ~~187~~178,~~042~~234.7169 0.00 0.00 3-A2 74,777,000.00 4.25000% 74,~~777~~039,~~000~~739.0018 ~~264~~262,~~835~~224.2108 0.00 0.00 3-A3 13,776,000.00 5.75000% 139,~~776~~124,~~000~~545.0074 6643,~~010~~721.0078 0.00 0.00 3-A4 20,000,000.00 5.00000% 2019,~~000~~112,~~000~~860.0004 8379,~~333~~636.3392 0.00 0.00 3-A6 1,997,000.00 5.75000% ~~1,997,000~~0.00 ~~9,568~~0.9600 0.00 0.00 3-A7 29,078,000.00 4.75000% 2927,~~078~~788,~~000~~187.0022 ~~115~~109,~~100~~994.4291 0.00 0.00 3-A8 2,077,000.00 8.50000% 21,~~077~~984,~~000~~870.0052 14,~~712~~059.0850 0.00 0.00 3-A5 70,000,000.00 5.75000% 9693,~~179~~899,~~434~~534.0003 ~~460~~449,~~859~~935.7927 0.00 0.00 3-A9 85,000,000.00 5.75000% 85,000,000.00 407,291.67 0.00 0.00 3-A10 23,000,000.00 5.75000% 23,000,000.00 110,208.33 0.00 0.00 3-A11 1,000,000.00 5.75000% 1,000,000.00 4,791.67 0.00 0.00 3A-12 7,657,000.00 5.75000% 7,657,000.00 36,689.79 0.00 0.00 3-A13 18,568,000.00 5.75000% 18,568,000.00 88,971.67 0.00 0.00 3A-14 1,000,000.00 5.75000% 1,000,000.00 4,791.67 0.00 0.00 PO 1,925,222.89 0.00000% 1,~~925~~910,~~222~~619.8998 0.00 0.00 0.00 15-AX 0.00 5.25000% 3534,~~798~~224,~~790~~053.7232 ~~156~~149,~~619~~730.7123 0.00 0.00 30-AX 0.00 5.75000% 2322,~~563~~559,~~009~~189.1991 ~~112~~108,~~906~~096.0912 0.00 0.00 15-B1 3,272,000.00 5.~~14900~~14922% 3,~~272~~248,~~000~~243.0085 1413,~~039~~938.6127 0.00 0.00 15-B2 1,637,000.00 5.~~14900~~14922% 1,~~637~~625,~~000~~114.0067 76,~~024~~973.0939 0.00 0.00 15-B3 818,000.00 5.~~14900~~14922% ~~818~~812,~~000~~060.0096 3,~~509~~484.9057 0.00 0.00 15-B4 272,000.00 5.~~14900~~14922% ~~272~~270,~~000~~025.0016 1,~~167~~158.1168 0.00 0.00 15-B5 273,000.00 5.~~14900~~14922% ~~273~~271,~~000~~017.0090 1,~~171~~162.4094 0.00 0.00 15-B6 546,045.00 5.~~14900~~14922% ~~546~~542,~~045~~080.0048 2,~~342~~326.9908 0.00 0.00 30-B1 6,617,000.00 5.75000% 6,~~617~~604,~~000~~281.0044 31,~~706~~645.4652 0.00 0.00 30-B2 2,607,000.00 5.75000% 2,~~607~~601,~~000~~989.0008 12,~~491~~467.8886 0.00 0.00 30-B3 1,804,000.00 5.75000% 1,~~804~~800,~~000~~532.0052 8,~~644~~627.1755 0.00 0.00 30-B4 802,000.00 5.75000% ~~802~~800,~~000~~458.0047 3,~~842~~835.9253 0.00 0.00 30-B5 802,000.00 5.75000% ~~802~~800,~~000~~458.0047 3,~~842~~835.9253 0.00 0.00 30-B6 802,817.00 5.75000% ~~802~~801,~~817~~273.0088 3,~~846~~839.8344 0.00 0.00 Totals 946,453,184.89 4,~~522~~380,~~873~~699.8013 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 06,082.0053 0.00 ~~904~~863,~~425~~230.0058 0.00 ~~214~~196,~~884~~104,~~926~~837.7271 AR 0.00 0.00 10.6800 0.00 0.00 2-A1 0518.0037 0.00 7573,~~000~~567.0019 0.00 19,~~881~~623,~~982~~201.8857 2-A2 0904.0045 0.00 ~~131~~128,~~250~~359.0033 0.00 34,~~743~~181,~~660~~574.9197 2-A3 0221.0048 0.00 31,~~653~~432.7527 0.00 8,441,000.00 2-A4 02,385.0021 0.00 ~~343~~338,~~647~~507.5043 0.00 7868,~~269~~328,~~671~~952.3001 2-A5 066.0020 0.00 259,~~497~~395.5052 0.00 ~~5,595,245~~0.6300 2-A6 0438.0013 0.00 6662,~~339~~179.0057 0.00 43,~~965~~392,~~028~~785.7463 2-A7 01,727.0006 0.00 ~~246~~245,~~928~~103.5020 0.00 43,~~965~~392,~~028~~785.7463 2-A8 0655.0096 0.00 93,~~750~~094.0004 0.00 25,000,000.00 2-A9 01,458.0091 0.00 ~~208~~207,~~507~~048.5059 0.00 55,602,000.00 2-A10 0352.0065 0.00 50,~~400~~047.0035 0.00 13,440,000.00 2-A11 0726.0013 0.00 ~~109~~103,~~668~~051.7588 0.00 2826,~~484~~818,~~629~~057.4989 2-A12 0102.0009 0.00 14,~~591~~489.2516 0.00 3,891,000.00 2-A13 027.0015 0.00 3,~~851~~853.2504 0.00 1,~~030~~038,~~851~~569.2598 3-A1 0768.0006 0.00 ~~187~~177,~~042~~466.7164 0.00 3833,~~514~~076,~~265~~333.8810 3-A2 01,129.0099 0.00 ~~264~~261,~~835~~094.2109 0.00 7473,~~430~~605,~~479~~132.5606 3-A3 0188.0041 0.00 6643,~~010~~533.0037 0.00 ~~12,458,309~~0.9000 3-A4 0343.0017 0.00 8379,~~333~~293.3374 0.00 1916,~~925~~317,~~855~~565.3709 3-A6 0.00 0.00 ~~9,568~~0.9600 0.00 ~~535,079~~0.3800 3-A7 0473.0099 0.00 ~~115~~109,~~100~~520.4291 0.00 2823,~~970~~724,~~201~~107.1288 3-A8 060.0059 0.00 1413,~~712~~998.0891 0.00 21,~~069~~694,~~300~~579.0813 3-A5 01,938.0088 0.00 ~~460~~447,~~859~~996.7939 0.00 9685,~~137~~206,~~475~~403.6156 3-A9 01,755.0012 0.00 ~~407~~405,~~291~~536.6755 0.00 8583,~~000~~697,~~000~~909.0001 3-A10 0474.0091 0.00 ~~110~~109,~~208~~733.3342 0.00 23,000,000.00 3-A11 020.0065 0.00 4,~~791~~771.6702 0.00 1,000,000.00 3A-12 0158.0011 0.00 36,~~689~~531.7969 0.00 7,657,000.00 3-A13 0383.0040 0.00 88,~~971~~588.6727 0.00 18,568,000.00 3A-14 020.0065 0.00 4,~~791~~771.6702 0.00 1,000,000.00 PO 0.00 0.00 0.00 0.00 1,~~918~~881,~~535~~215.4387 15-AX 01,047.0065 0.00 ~~156~~148,~~619~~682.7158 0.00 3531,~~435~~755,~~049~~818.5138 30-AX 0465.0081 0.00 ~~112~~107,~~906~~630.0931 0.00 2320,~~200~~387,~~137~~344.3218 15-B1 097.0053 0.00 1413,~~039~~840.6174 0.00 3,~~260~~236,~~154~~245.8212 15-B2 048.0079 0.00 76,~~024~~924.0960 0.00 1,~~631~~619,~~073~~111.7963 15-B3 024.0038 0.00 3,~~509~~460.9019 0.00 ~~815~~809,~~038~~061.7128 15-B4 08.0011 0.00 1,~~167~~150.1158 0.00 ~~271~~269,~~015~~027.3271 15-B5 08.0014 0.00 1,~~171~~154.4081 0.00 ~~272~~270,~~011~~016.7078 15-B6 016.0028 0.00 2,~~342~~309.9980 0.00 ~~544~~540,~~068~~078.2308 30-B1 0136.0037 0.00 31,~~706~~509.4615 0.00 6,~~610~~597,~~664~~858.4288 30-B2 053.0073 0.00 12,~~491~~414.8814 0.00 2,~~604~~599,~~503~~458.8768 30-B3 037.0018 0.00 8,~~644~~590.1737 0.00 1,~~802~~798,~~272~~781.7254 30-B4 016.0053 0.00 3,~~842~~819.9200 0.00 ~~801~~799,~~232~~680.1104 30-B5 016.0053 0.00 3,~~842~~819.9200 0.00 ~~801~~799,~~232~~680.1104 30-B6 016.0055 0.00 3,~~846~~822.8389 0.00 ~~802~~800,~~048~~494.3366 Totals 025,375.0083 0.00 4,~~522~~355,~~875~~323.0633 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 217,062,000.00 5.00000% ~~1000~~961.~~00000000~~17767034 4.~~16666667~~00490694 0.00000000 0.00000000 AR 100.00 5.00000% ~~1000~~0.00000000 40.~~20000000~~00000000 0.00000000 0.00000000 2-A1 20,000,000.00 4.50000% ~~1000~~987.~~00000000~~80742950 3.~~75000000~~70427800 0.00000000 0.00000000 2-A2 35,000,000.00 4.50000% ~~1000~~984.~~00000000~~86692971 3.~~75000000~~69325086 0.00000000 0.00000000 2-A3 8,441,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A4 78,548,000.00 5.25000% ~~1000~~991.~~00000000~~98345330 4.~~37500000~~33992756 0.00000000 0.00000000 2-A5 5,828,000.00 5.25000% ~~1000~~371.~~00000000~~08450240 41.~~37500000~~62349520 0.00000000 0.00000000 2-A6 44,226,000.00 1.~~80000~~72000% ~~1000~~987.~~00000000~~80742934 1.~~50000000~~41585741 0.00000000 0.00000000 2-A7 0.00 6.~~70000~~78000% ~~1000~~987.~~00000000~~80742934 5.~~58333333~~58111202 0.00000000 0.00000000 2-A8 25,000,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A9 55,602,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A10 13,440,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A11 29,245,000.00 4.50000% ~~1000~~946.~~00000000~~28601641 3.~~75000000~~54857241 0.00000000 0.00000000 2-A12 3,891,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A13 1,027,000.00 4.50000% ~~1000~~1007.~~00000000~~51406037 3.~~75000000~~77817916 0.00000000 0.00000000 3-A1 39,035,000.00 5.75000% ~~1000~~952.~~00000000~~90906443 4.~~79166671~~56602254 0.00000000 0.00000000 3-A2 74,777,000.00 4.25000% ~~1000~~990.~~00000000~~14054027 3.~~54166669~~50674780 0.00000000 0.00000000 3-A3 13,776,000.00 5.75000% ~~1000~~662.~~00000000~~35088124 43.~~79166667~~17376452 0.00000000 0.00000000 3-A4 20,000,000.00 5.00000% ~~1000~~955.~~00000000~~64300200 43.~~16666650~~98184600 0.00000000 0.00000000 3-A6 1,997,000.00 5.75000% ~~1000~~0.00000000 40.~~79166750~~00000000 0.00000000 0.00000000 3-A7 29,078,000.00 4.75000% ~~1000~~955.~~00000000~~64300227 3.~~95833345~~78275363 0.00000000 0.00000000 3-A8 2,077,000.00 8.50000% ~~1000~~955.~~00000000~~64300433 76.~~08333173~~76913818 0.00000000 0.00000000 3-A5 70,000,000.00 5.75000% ~~1373~~1341.~~99191429~~42191471 6.~~58371129~~42764671 0.00000000 0.00000000 3-A9 85,000,000.00 5.75000% 1000.00000000 4.79166671 0.00000000 0.00000000 3-A10 23,000,000.00 5.75000% 1000.00000000 4.79166652 0.00000000 0.00000000 3-A11 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 0.00000000 3A-12 7,657,000.00 5.75000% 1000.00000000 4.79166645 0.00000000 0.00000000 3-A13 18,568,000.00 5.75000% 1000.00000000 4.79166685 0.00000000 0.00000000 3A-14 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 0.00000000 PO 1,925,222.89 0.00000% ~~1000~~992.~~00000000~~41495098 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.25000% ~~1000~~956.~~00002011~~01145514 4.~~37500010~~18255002 0.00000000 0.00000000 30-AX 0.00 5.75000% ~~1000~~957.~~00000806~~39851858 4.~~79166689~~58753464 0.00000000 0.00000000 15-B1 3,272,000.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73956296 4.~~29083435~~25986247 0.00000000 0.00000000 15-B2 1,637,000.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73956628 4.~~29083079~~25985950 0.00000000 0.00000000 15-B3 818,000.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73955990 4.~~29083130~~25986553 0.00000000 0.00000000 15-B4 272,000.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73955882 4.~~29084559~~25985294 0.00000000 0.00000000 15-B5 273,000.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73956044 4.~~29084249~~25985348 0.00000000 0.00000000 15-B6 546,045.00 5.~~14900~~14922% ~~1000~~992.~~00000000~~73957275 4.~~29083684~~25986869 0.00000000 0.00000000 30-B1 6,617,000.00 5.75000% ~~1000~~998.~~00000000~~07789633 4.~~79166692~~78245731 0.00000000 0.00000000 30-B2 2,607,000.00 5.75000% ~~1000~~998.~~00000000~~07789797 4.~~79166858~~78245493 0.00000000 0.00000000 30-B3 1,804,000.00 5.75000% ~~1000~~998.~~00000000~~07789357 4.~~79166851~~78245565 0.00000000 0.00000000 30-B4 802,000.00 5.75000% ~~1000~~998.~~00000000~~07789277 4.~~79167082~~78245636 0.00000000 0.00000000 30-B5 802,000.00 5.75000% ~~1000~~998.~~00000000~~07789277 4.~~79167082~~78245636 0.00000000 0.00000000 30-B6 802,817.00 5.75000% ~~1000~~998.~~00000000~~07786831 4.~~79166485~~78245976 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.~~00000000~~02802209 0.00000000 43.~~16666667~~97688485 0.00000000 ~~989~~903.~~97026988~~45080074 AR 0.00000000 0.00000000 160.~~80000000~~00000000 0.00000000 0.00000000 2-A1 0.~~00000000~~02591850 0.00000000 3.~~75000000~~67835950 0.00000000 ~~994~~981.~~09914400~~16007850 2-A2 0.~~00000000~~02584143 0.00000000 3.~~75000000~~66740943 0.00000000 ~~992~~976.~~67602600~~61642771 2-A3 0.~~00000000~~02623860 0.00000000 3.~~75000000~~72376140 0.00000000 1000.00000000 2-A4 0.~~00000000~~03036627 0.00000000 4.~~37500000~~30956141 0.00000000 ~~996~~869.~~45657814~~90059594 2-A5 0.~~00000000~~01135896 0.00000000 41.~~37500000~~61213452 0.00000000 ~~960~~0.~~06273679~~00000000 2-A6 0.~~00000000~~00990662 0.00000000 1.~~50000000~~40595057 0.00000000 ~~994~~981.~~09914394~~16007846 2-A7 0.~~00000000~~03905078 0.00000000 5.~~58333333~~54206123 0.00000000 ~~994~~981.~~09914394~~16007846 2-A8 0.~~00000000~~02623840 0.00000000 3.~~75000000~~72376160 0.00000000 1000.00000000 2-A9 0.~~00000000~~02623844 0.00000000 3.~~75000000~~72376156 0.00000000 1000.00000000 2-A10 0.~~00000000~~02623884 0.00000000 3.~~75000000~~72376116 0.00000000 1000.00000000 2-A11 0.~~00000000~~02482920 0.00000000 3.~~75000000~~52374355 0.00000000 ~~973~~917.~~99998256~~01343443 2-A12 0.~~00000000~~02623747 0.00000000 3.~~75000000~~72376253 0.00000000 1000.00000000 2-A13 0.~~00000000~~02643622 0.00000000 3.~~75000000~~75174294 0.00000000 ~~1003~~1011.~~75000000~~26580331 3-A1 0.~~00000000~~01967619 0.00000000 4.~~79166671~~54634661 0.00000000 ~~986~~847.~~65981504~~35066223 3-A2 0.~~00000000~~01511146 0.00000000 3.~~54166669~~49163633 0.00000000 ~~995~~984.~~36594889~~32849753 3-A3 0.~~00000000~~01367668 0.00000000 43.~~79166667~~16008783 0.00000000 ~~904~~0.~~34886034~~00000000 3-A4 0.~~00000000~~01715850 0.00000000 43.~~16666650~~96468700 0.00000000 ~~996~~815.~~29276850~~87825450 3-A6 0.00000000 0.00000000 40.~~79166750~~00000000 0.00000000 ~~267~~0.~~94160240~~00000000 3-A7 0.~~00000000~~01630064 0.00000000 3.~~95833345~~76645264 0.00000000 ~~996~~815.~~29276842~~87825435 3-A8 0.~~00000000~~02917188 0.00000000 76.~~08333173~~73996630 0.00000000 ~~996~~815.~~29276842~~87825229 3-A5 0.~~00000000~~02769829 0.00000000 6.~~58371129~~39994843 0.00000000 ~~1373~~1217.~~39250871~~23433657 3-A9 0.~~00000000~~02064847 0.00000000 4.~~79166671~~77101824 0.00000000 ~~1000~~984.~~00000000~~68128247 3-A10 0.~~00000000~~02064826 0.00000000 4.~~79166652~~77101826 0.00000000 1000.00000000 3-A11 0.~~00000000~~02065000 0.00000000 4.~~79167000~~77102000 0.00000000 1000.00000000 3A-12 0.~~00000000~~02064908 0.00000000 4.~~79166645~~77101868 0.00000000 1000.00000000 3-A13 0.~~00000000~~02064843 0.00000000 4.~~79166685~~77101842 0.00000000 1000.00000000 3A-14 0.~~00000000~~02065000 0.00000000 4.~~79167000~~77102000 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~996~~977.~~52639700~~14185707 15-AX 0.~~00000000~~02926496 0.00000000 4.~~37500010~~15328507 0.00000000 ~~989~~887.~~83930770~~06401473 30-AX 0.~~00000000~~01976870 0.00000000 4.~~79166689~~56776594 0.00000000 ~~984~~865.~~59994307~~22668561 15-B1 0.~~00000000~~02980746 0.00000000 4.~~29083435~~23005501 0.00000000 ~~996~~989.~~37983496~~07246944 15-B2 0.~~00000000~~02980452 0.00000000 4.~~29083079~~23005498 0.00000000 ~~996~~989.~~37983506~~07246793 15-B3 0.~~00000000~~02980440 0.00000000 4.~~29083130~~23006112 0.00000000 ~~996~~989.~~37984108~~07246944 15-B4 0.~~00000000~~02981618 0.00000000 4.~~29084559~~23007353 0.00000000 ~~996~~989.~~37985294~~07246324 15-B5 0.~~00000000~~02981685 0.00000000 4.~~29084249~~23007326 0.00000000 ~~996~~989.~~37985348~~07245421 15-B6 0.~~00000000~~02981439 0.00000000 4.~~29083684~~23005430 0.00000000 ~~996~~989.~~37984049~~07247571 30-B1 0.~~00000000~~02060904 0.00000000 4.~~79166692~~76184827 0.00000000 ~~999~~997.~~04252985~~10728125 30-B2 0.~~00000000~~02060990 0.00000000 4.~~79166858~~76184887 0.00000000 ~~999~~997.~~04252781~~10728040 30-B3 0.~~00000000~~02060976 0.00000000 4.~~79166851~~76184590 0.00000000 ~~999~~997.~~04252772~~10728381 30-B4 0.~~00000000~~02061097 0.00000000 4.~~79167082~~76184539 0.00000000 ~~999~~997.~~04253117~~10728180 30-B5 0.~~00000000~~02061097 0.00000000 4.~~79167082~~76184539 0.00000000 ~~999~~997.~~04253117~~10728180 30-B6 0.~~00000000~~02061491 0.00000000 4.~~79166485~~76184485 0.00000000 ~~999~~997.~~04253398~~10726106 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15 AXA 5.25000% 2120,~~498~~449,~~127~~310.3762 2118,~~219~~969,~~846~~980.6149 0.00 0.00 1,~~223~~094.~~94750136~~17662853% 15 AXB 5.25000% 1413,~~300~~774,~~663~~742.3570 1412,~~215~~785,~~202~~837.9089 0.00 0.00 5348.~~44634523~~07221611% 3A5#1 5.75000% 19,314,714.57 19,201,338.80 0.00 0.00 99.01725890% 3A5#2 5.75000% 0.00 0.00 15,417,697.71 15,491,255.82 100.95855466% 3A5#3 5.75000% 6,376,424.08 5,443,858.99 0.00 0.00 81.58782946% 3A5#4 5.75000% 0.00 0.00 52,790,697.68 45,069,949.95 82.35113002%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1260,~~588~~186,~~150~~805.7849 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2157,~~453~~829.8036 Realized Losses 0.00 Prepayment Penalties 0.00 Total Deposits 1260,~~609~~244,~~604~~634.5885 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~199~~193,~~057~~015.9315 Payment of Interest and Principal 1260,~~410~~051,~~546~~619.6570 Total Withdrawals (Pool Distribution Amount) 1260,~~609~~244,~~604~~634.5885 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 025,375.0074 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 025,375.0074

SERVICING FEES Gross Servicing Fee ~~197~~191,~~177~~141.7280 ~~Master Servicing Fee 1,880.21 Supported Prepayment/Curtailment Interest Shortfall 0.00~~ Net Servicing Fee ~~199~~193,~~057~~015.9315

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 614 0 0 0 614 26,~~567~~087,~~196~~117.8912 0.00 0.00 0.00 26,~~567~~087,~~196~~117.8912 60 Days 14 0 0 0 14 ~~174~~1,~~000~~804,158.0072 0.00 0.00 0.00 ~~174~~1,~~000~~804,158.0072 90 Days 01 0 0 0 01 0200,000.00 0.00 0.00 0.00 0200,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 719 0 0 0 719 28,~~741~~091,~~196~~275.8984 0.00 0.00 0.00 28,~~741~~091,~~196~~275.8984 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~295421~~743889% 0.000000% 0.000000% 0.000000% 0.~~295421~~743889% 0.~~272992~~704868% 0.000000% 0.000000% 0.000000% 0.~~272992~~704868% 60 Days 0.~~049237~~212540% 0.000000% 0.000000% 0.000000% 0.~~049237~~212540% 0.~~018503~~208916% 0.000000% 0.000000% 0.000000% 0.~~018503~~208916% 90 Days 0.~~000000~~053135% 0.000000% 0.000000% 0.000000% 0.~~000000~~053135% 0.~~000000~~023159% 0.000000% 0.000000% 0.000000% 0.~~000000~~023159% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~344658~~009564% 0.000000% 0.000000% 0.000000% 01.~~344658~~009564% 0.~~291495~~936943% 0.000000% 0.000000% 0.000000% 0.~~291495~~936943%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 35 0 0 0 35 12,~~317~~170,~~119~~434.8509 0.00 0.00 0.00 12,~~317~~170,~~119~~434.8509 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 35 0 0 0 35 12,~~317~~170,~~119~~434.8509 0.00 0.00 0.00 12,~~317~~170,~~119~~434.8509 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~649351~~168224% 0.000000% 0.000000% 0.000000% 01.~~649351~~168224% 01.~~603501~~088278% 0.000000% 0.000000% 0.000000% 01.~~603501~~088278% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~649351~~168224% 0.000000% 0.000000% 0.000000% 01.~~649351~~168224% 01.~~603501~~088278% 0.000000% 0.000000% 0.000000% 01.~~603501~~088278% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 24 0 0 0 24 1,~~050~~758,~~077~~444.0475 0.00 0.00 0.00 1,~~050~~758,~~077~~444.0475 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 0 0 24 1,~~050~~758,~~077~~444.0475 0.00 0.00 0.00 1,~~050~~758,~~077~~444.0475 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~293255~~618238% 0.000000% 0.000000% 0.000000% 0.~~293255~~618238% 0.~~323504~~574772% 0.000000% 0.000000% 0.000000% 0.~~323504~~574772% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~293255~~618238% 0.000000% 0.000000% 0.000000% 0.~~293255~~618238% 0.~~323504~~574772% 0.000000% 0.000000% 0.000000% 0.~~323504~~574772% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 ~~200~~2,~~000~~158,238.0028 0.00 0.00 0.00 ~~200~~2,~~000~~158,238.0028 60 Days 14 0 0 0 14 ~~174~~1,~~000~~804,158.0072 0.00 0.00 0.00 ~~174~~1,~~000~~804,158.0072 90 Days 01 0 0 0 01 0200,000.00 0.00 0.00 0.00 0200,000.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 210 0 0 0 210 ~~374~~4,~~000~~162,397.00 0.00 0.00 0.00 ~~374~~4,~~000~~162,397.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~112740~~619579% 0.000000% 0.000000% 0.000000% 0.~~112740~~619579% 0.~~050308~~602510% 0.000000% 0.000000% 0.000000% 0.~~050308~~602510% 60 Days 0.~~112740~~495663% 0.000000% 0.000000% 0.000000% 0.~~112740~~495663% 0.~~043768~~503663% 0.000000% 0.000000% 0.000000% 0.~~043768~~503663% 90 Days 0.~~000000~~123916% 0.000000% 0.000000% 0.000000% 0.~~000000~~123916% 0.~~000000~~055834% 0.000000% 0.000000% 0.000000% 0.~~000000~~055834% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~225479~~239157% 0.000000% 0.000000% 0.000000% 01.~~225479~~239157% 01.~~094076~~162007% 0.000000% 0.000000% 0.000000% 01.~~094076~~162007%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2157,~~453~~829.8036

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5.~~984533~~982095% Weighted Average Pass-Through Rate 5.~~732149~~729644% Weighted Average Maturity(Stepdown Calculation ) ~~253~~251 Beginning Scheduled Collateral Loan Count 21,~~041~~993 Number Of Loans Paid In Full 10111 Ending Scheduled Collateral Loan Count 21,~~031~~882 Beginning Scheduled Collateral Balance ~~946~~917,~~453~~480,~~184~~818.8985 Ending Scheduled Collateral Balance ~~938~~861,~~565~~784,~~513~~522.6047 Ending Actual Collateral Balance at 2830-~~Feb~~Apr-2003 ~~940~~863,~~393~~582,~~987~~611.1781 Monthly P &I Constant 76,~~078~~907,~~761~~913.2627 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1259,~~272~~916,~~681~~253.7759 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~938~~861,~~565~~784,~~513~~522.6047 Scheduled Principal 2,~~358~~334,~~694~~199.1304 Unscheduled Principal 553,~~528~~362,~~977~~097.4734

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 1 Senior % 98.~~749625~~709075% Group 2 Senior % 98.~~745184~~726024% Group 3 Senior % 96.~~644650~~535944% Group 1 Junior % 1.~~250375~~290925% Group 2 Junior % 1.~~254816~~273976% Group 3 Junior % 3.~~355350~~464056%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~764128~~758618 5.~~711128~~707445 6.~~327340~~329479 Weighted Average Net Rate 5.~~514128~~508618 5.~~461128~~457445 6.~~077340~~079479 Weighted Average Maturity ~~176~~174 ~~176~~174 ~~356~~354 Beginning Loan Count ~~465~~451 ~~683~~674 ~~893~~868 Loans Paid In Full 323 127 661 Ending Loan Count ~~462~~428 ~~682~~647 ~~887~~807 Beginning Scheduled Balance ~~219~~211,~~825~~378,~~350~~375.0074 ~~325~~318,~~606~~392,~~343~~737.0084 ~~401~~387,~~021~~709,~~492~~705.0027 Ending scheduled Balance ~~217~~198,~~638~~837,~~194~~966.0012 ~~323~~305,~~682~~029,~~694~~145.4893 ~~397~~357,~~244~~917,~~625~~410.1242 Record Date 0204/2830/2003 0204/2830/2003 0204/2830/2003 Principal And Interest Constant 1,~~849~~792,~~871~~395.6222 2,~~730~~693,~~368~~421.1099 2,~~498~~422,~~521~~096.5406 Scheduled Principal ~~793~~778,~~953~~022.7141 1,~~180~~179,~~718~~081.4801 ~~384~~377,~~021~~095.9462 Unscheduled Principal 111,~~393~~762,~~202~~387.6821 ~~742~~12,~~929~~184,510.7990 329,~~392~~415,~~845~~199.0023 Scheduled Interest 1,~~055~~014,~~917~~372.9181 1,~~549~~514,~~649~~340.6298 2,~~114~~045,~~499~~000.6044 Servicing Fees 4544,~~796~~037.9515 6766,~~834~~331.6382 8380,~~546~~772.1483 Master Servicing Fees ~~189~~187.3188 ~~360~~357.0633 1,~~330~~328.8414 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1970,~~009,931~~147.6578 1,~~481~~447,~~454~~651.9383 21,~~029~~962,~~622~~899.6247 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~513095~~507552 5.~~459801~~456099 6.~~073358~~075368

Group Level Collateral Statement Group Total Collateral Description Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~984533~~982095 Weighted Average Net Rate 5.~~734533~~732095 Weighted Average Maturity ~~253~~251 Beginning Loan Count 21,~~041~~993 Loans Paid In Full 10111 Ending Loan Count 21,~~031~~882 Beginning Scheduled Balance ~~946~~917,~~453~~480,~~185~~818.0085 Ending scheduled Balance ~~938~~861,~~565~~784,~~513~~522.6047 Record Date 0204/2830/2003 Principal And Interest Constant 76,~~078~~907,~~761~~913.2627 Scheduled Principal 2,~~358~~334,~~694~~199.1304 Unscheduled Principal 553,~~528~~362,~~977~~097.4734 Scheduled Interest 4,~~720~~573,~~067~~714.1323 Servicing Fees ~~197~~191,~~177~~141.7280 Master Servicing Fees 1,~~880~~873.2135 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 4,~~521~~380,~~009~~699.2008 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~732149~~729644

Filing Compare · MORTGAGE ASSET SEC TRANSACTIONS INC MASTR ASSET SEC TR 03 2