8-K 1 mst03004.txt JULY 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): July 25, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98155-10 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 July 25, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-4 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the July 25, 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 2003-4 Trust By: Wells Fargo Bank Minnesota, N. A. as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/6/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-4 Trust, relating to the July 25, 2003 distribution.

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 56/3130/03 Distribution Date: 67/25/03 MASTR Series: 2003-4 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KUX5 SEN 5.75000% 95,~~171~~070,~~503~~565.9546 455,~~951~~546.9546 ~~100~~1,~~938~~484,066.4919 A-R 55265KWQ8 SEN 5.75000% 0.00 0.01 0.00 2-A-1 55265KUY3 SEN 5.00000% 3231,~~641~~390,~~715~~630.3587 ~~135~~130,~~983~~794.8330 12,~~251~~406,~~084~~573.4799 2-A-2 55265KUZ0 SEN 5.00000% ~~207~~198,~~700~~838,~~280~~887.6525 ~~865~~828,~~269~~495.4836 817,~~861~~045,~~393~~690.4067 2-A-3 55265KVA4 SEN 5.00000% 10,000,000.00 41,~~659~~666.5267 0.00 2-A-4 55265KVB2 SEN 5.00000% 12,500,000.00 52,~~074~~083.4033 0.00 2-A-5 55265KVC0 SEN 5.00000% 1,000,000.00 4,~~165~~166.9567 0.00 2-A-6 55265KVD8 SEN 4.50000% 19,~~782~~024,~~857~~624.7977 7471,~~173~~342.0034 ~~758~~1,~~233~~458,529.0169 2-A-7 55265KXD6 SEN 4.75000% 3938,~~565~~049,~~715~~249.5754 ~~156~~150,~~587~~611.4461 12,~~516~~917,~~466~~059.0339 3-A-1 55265KVE6 SEN 4.75000% 2423,~~294~~974,~~091~~988.9806 9694,~~147~~900.6399 ~~319~~2,~~103~~111,614.9245 3-A-2 55265KVF3 SEN 5.00000% 2423,~~294~~974,~~091~~988.9806 ~~101~~99,~~208~~895.0378 ~~319~~2,~~103~~111,614.9245 4-A-1 55265KVG1 SEN 5.50000% 9593,~~631~~931,~~967~~286.7618 ~~438~~430,~~238~~518.0539 17,~~700~~835,~~681~~754.5891 4-A-2 55265KVH9 SEN 5.50000% 3938,~~653~~921,~~141~~290.5212 ~~181~~178,~~712~~389.4125 ~~731~~3,~~851~~371,947.4004 4-A-3 55265KVJ5 LOCK 5.50000% 1,500,000.00 6,~~873~~875.8200 0.00 5-A-1 55265KVK2 SEN 5.50000% 27,~~928~~900,~~843~~494.1953 127,~~985~~877.2527 28,~~348~~622.6674 6-A-1 55265KVL0 SEN 4.25000% 97,~~716~~279,~~998~~327.1443 ~~346~~344,~~081~~530.0095 ~~437~~490,~~670~~078.7129 6-A-2 55265KVM8 SEN 4.37500% 63,~~480~~233,~~908~~236.4762 ~~231~~230,~~440~~537.7984 ~~247~~6,~~671~~393,641.8524 6-A-3 55265KVN6 SEN 5.50000% 70,~~050~~102,~~971~~176.2511 ~~482~~481,~~368~~915.8043 ~~(51~~5,~~204~~623,984.~~86)~~62 6-A-4 55265KVP1 SEN 5.50000% 3207,~~820,166~~999.64 17~~,509~~ 953.1033 3207,~~612,167~~999.4717 6-A-5 55265KVQ9 SEN 1.~~92000~~63500% 12,~~369~~116,~~462~~003.2237 1916,~~791~~508.1405 ~~253~~758,~~458~~991.8504 6-A-6 55265KVR7 IO 6.~~58000~~86500% 0.00 6769,~~825~~313.8864 0.00 6-A-7 55265KVS5 SEN 4.75000% 4948,~~477~~464,~~848~~013.8948 ~~195~~191,~~849~~836.8072 13,~~013~~035,~~835~~964.4118 6-A-8 55265KVT3 SEN 5.50000% 9896,~~892~~742,~~719~~766.5491 ~~453~~443,~~258~~404.2635 26,~~149~~438,~~952~~105.6330 6-A-9 55265KVU0 SEN 5.50000% 8,684,000.00 39,801.6667 0.00 6-A-10 55265KVV8 SEN 8.50000% 6,~~518~~499,~~497~~766.1895 46,~~172~~040.6802 1821,~~730~~405.2361 6-A-11 55265KVW6 SEN 4.75000% 2625,~~073~~999,~~988~~067.7382 ~~103~~102,~~209~~912.5398 7485,~~920~~622.9146 6-A-12 55265KVX4 SEN 5.50000% 1110,~~002~~999,~~268~~948.9031 50,~~427~~416.0643 2,~~320~~266,178.5926 6-A-13 55265KVY2 SEN 5.50000% ~~480~~264,~~684~~195.5002 21,~~203~~210.1489 ~~216~~264,~~489~~195.4802 6-A-14 55265KVZ9 SEN 5.50000% ~~376~~369,~~847~~667.9402 1,~~727~~694.2231 783,~~180~~041.9287 6-A-15 55265KWA3 SEN 5.50000% ~~588,827~~0.6400 ~~2,698~~0.7900 ~~588,827~~0.6400 6-A-16 55265KWB1 LOCK 5.50000% 23,500,000.00 107,708.3233 0.00 6-A-17 55265KWC9 LOCK 5.50000% 1,500,000.00 6,875.00 0.00 7-A-1 55265KWD7 SEN 5.50000% 22,~~333~~304,~~677~~830.3472 102,~~345~~230.1447 28433,~~846~~304.6233 7-A-2 55265KWE5 SEN 5.50000% 3,500,000.00 16,~~038~~041.9267 0.00 8-A-1 55265KWF2 SEN 5.00000% 5149,~~486~~803,~~261~~945.3854 ~~214~~207,~~489~~516.3144 12,~~682~~828,~~315~~342.8408 8-A-2 55265KWG0 SEN 5.00000% ~~995~~959,~~360~~406.7642 43,~~146~~997.6353 3560,~~954~~447.3413 8-A-3 55265KWH8 SEN 5.00000% 105,000.00 437.4250 0.00 8-A-4 55265KWJ4 SEN 4.75000% 19,~~916~~265,~~031~~274.8765 7876,~~820~~258.7838 ~~650~~1,~~757~~094,065.2167 C-A-1 55265KWK1 SEN 8.00000% 5,~~321~~168,~~650~~686.9778 3534,~~471~~457.5991 ~~152~~419,~~964~~056.1817 C-A-2 55265KWL9 SEN 8.00000% 4,~~956~~776,~~812~~210.2935 3331,~~039~~841.7540 ~~180~~334,~~601~~260.9342 PO 55265KWM7 PO 0.00000% 1,~~502~~500,~~042~~254.3303 0.00 1,~~788~~809.3079 15-A-X 55265KWN5 IO 5.00000% 0.00 ~~163~~156,~~302~~341.5223 0.00 30-A-X 55265KWP0 IO 5.50000% 0.00 ~~219~~214,~~124~~777.8819 0.00 B-1 55265KWR6 SUB 5.~~22565~~22602% 10,~~289~~262,~~959~~736.5844 44,~~802~~694.0840 27,~~223~~429.1448 B-2 55265KWS4 SUB 5.~~22565~~22602% 2,~~286~~280,~~990~~939.1468 9,~~957~~933.4753 6,~~050~~096.4733 B-3 55265KWT2 SUB 5.~~22565~~22602% 1,~~142~~139,~~996~~972.3847 4,~~976~~964.5660 3,~~023~~046.9183 B-4 55265KWX3 SUB 5.~~22565~~22602% ~~761~~759,~~997~~981.5965 3,~~317~~309.7173 2,~~015~~031.9422 B-5 55265KWY1 SUB 5.~~22565~~22602% ~~761~~759,~~997~~981.5965 3,~~317~~309.7173 2,~~015~~031.9422 B-6 55265KWZ8 SUB 5.~~22565~~22602% ~~763~~761,~~115~~096.6575 3,~~322~~314.5859 2,~~018~~034.9020 6-B-1 55265KWU9 SUB 5.50000% 9,~~417~~408,~~772~~494.7726 43,~~164~~122.7927 9,~~278~~340.5140 6-B-2 55265KWV7 SUB 5.50000% 2,~~726~~723,~~328~~642.8382 12,~~495~~483.6736 2,~~686~~703.0193 6-B-3 55265KWW5 SUB 5.50000% 1,~~982~~980,~~058~~105.0430 9,~~084~~075.4348 1,~~952~~965.7577 6-B-4 55265KXA2 SUB 5.50000% ~~992~~991,~~028~~050.0468 4,~~546~~542.7932 ~~977~~983.3688 6-B-5 55265KXB0 SUB 5.50000% ~~743~~742,~~271~~539.7749 3,~~406~~403.6631 ~~732~~737.2817 6-B-6 55265KXC8 SUB 5.50000% ~~991~~990,~~857~~880.2102 4,~~546~~541.0153 ~~977~~983.1971 Totals 1,~~249~~222,~~175~~224,~~610~~202.3175 5,~~927~~799,~~134~~417.3494 2671,~~951~~671,~~407~~350.5331

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 9593,~~070~~586,~~565~~499.4628 ~~556~~1,~~890~~939,612.4465 0.00 A-R 0.00 0.00 0.01 0.00 2-A-1 0.00 3128,~~390~~984,~~630~~056.8788 12,~~387~~537,~~068~~368.3029 0.00 2-A-2 0.00 ~~198~~181,~~838~~793,~~887~~196.2558 917,~~726~~874,~~662~~186.8803 0.00 2-A-3 0.00 10,000,000.00 41,~~659~~666.5267 0.00 2-A-4 0.00 12,500,000.00 52,~~074~~083.4033 0.00 2-A-5 0.00 1,000,000.00 4,~~165~~166.9567 0.00 2-A-6 0.00 1917,~~024~~566,~~624~~095.7708 ~~832~~1,~~406~~529,872.0103 0.00 2-A-7 0.00 3835,~~049~~132,~~249~~190.5416 13,~~673~~067,~~053~~671.4700 0.00 3-A-1 0.00 2321,~~974~~863,~~988~~373.0661 ~~415~~2,~~251~~206,515.5544 0.00 3-A-2 0.00 2321,~~974~~863,~~988~~373.0661 ~~420~~2,~~311~~211,510.9523 0.00 4-A-1 0.00 9386,~~931~~095,~~286~~531.1826 28,~~138~~266,~~919~~273.6330 0.00 4-A-2 0.00 3835,~~921~~549,~~290~~343.1208 ~~913~~3,~~563~~550,336.8129 0.00 4-A-3 0.00 1,500,000.00 6,~~873~~875.8200 0.00 5-A-1 0.00 27,~~900~~871,~~494~~871.5379 156,~~333~~500.9101 0.00 6-A-1 0.00 9796,~~279~~789,~~327~~249.4314 ~~783~~834,~~751~~609.7124 0.00 6-A-2 0.00 6356,~~233~~839,~~236~~595.6238 ~~479~~6,~~112~~624,179.6408 0.00 6-A-3 0.00 7064,~~102~~478,~~176~~191.1150 ~~431~~6,~~163~~105,900.9405 0.00 6-A-4 0.00 ~~207,999~~0.1700 3208,~~629,676~~952.5750 0.00 6-A-5 0.00 1211,~~116~~357,~~003~~012.3733 ~~273~~775,~~249~~499.9909 0.00 6-A-6 0.00 0.00 6769,~~825~~313.8864 0.00 6-A-7 0.00 4845,~~464~~428,~~013~~049.4830 13,~~209~~227,~~685~~800.2190 0.00 6-A-8 0.00 9690,~~742~~304,~~766~~661.9161 26,~~603~~881,~~210~~509.8965 0.00 6-A-9 0.00 8,684,000.00 39,801.6667 0.00 6-A-10 0.00 6,~~499~~478,~~766~~361.9534 6467,~~902~~445.9163 0.00 6-A-11 0.00 25,~~999~~913,~~067~~445.8236 ~~178~~188,~~130~~535.44 0.00 6-A-12 0.00 108,~~999~~733,~~948~~770.3105 522,~~747~~316,594.6569 0.00 6-A-13 0.00 ~~264,195~~0.0200 ~~218~~265,~~692~~405.6291 0.00 6-A-14 0.00 ~~369~~286,~~667~~625.0215 884,~~908~~736.1418 0.00 6-A-15 0.00 0.00 ~~591,526~~0.4300 0.00 6-A-16 0.00 23,500,000.00 107,708.3233 0.00 6-A-17 0.00 1,500,000.00 6,875.00 0.00 7-A-1 0.00 2221,~~304~~871,~~830~~526.7240 ~~131~~535,~~191~~534.7680 0.00 7-A-2 0.00 3,500,000.00 16,~~038~~041.9267 0.00 8-A-1 0.00 4946,~~803~~975,~~945~~603.5446 13,~~896~~035,~~805~~858.1552 0.00 8-A-2 0.00 ~~959~~898,~~406~~959.4230 4064,~~100~~444.9766 0.00 8-A-3 0.00 105,000.00 437.4250 0.00 8-A-4 0.00 1918,~~265~~171,~~274~~208.6599 ~~729~~1,~~577~~170,324.9905 0.00 C-A-1 0.00 54,~~168~~749,~~686~~630.7861 ~~188~~453,~~435~~514.7708 0.00 C-A-2 0.00 4,~~776~~441,~~210~~949.3594 ~~213~~366,~~641~~101.6882 0.00 PO 0.00 1,~~500~~498,~~254~~444.0324 1,~~788~~809.3079 0.00 15-A-X 0.00 0.00 ~~163~~156,~~302~~341.5223 0.00 30-A-X 0.00 0.00 ~~219~~214,~~124~~777.8819 0.00 B-1 0.00 10,~~262~~235,~~736~~306.4495 72,~~025~~123.2288 0.00 B-2 0.00 2,~~280~~274,~~939~~843.6835 16,~~007~~029.9486 0.00 B-3 0.00 1,~~139~~136,~~972~~925.4763 8,~~000~~011.4743 0.00 B-4 0.00 ~~759~~757,~~981~~950.6542 5,~~333~~340.6595 0.00 B-5 0.00 ~~759~~757,~~981~~950.6542 5,~~333~~340.6595 0.00 B-6 0.00 ~~761~~759,~~096~~062.7555 5,~~341~~348.4879 0.00 6-B-1 0.00 9,~~408~~399,~~494~~153.2686 52,~~443~~462.3067 0.00 6-B-2 0.00 2,~~723~~720,~~642~~938.8289 15,~~181~~187.6829 0.00 6-B-3 0.00 1,~~980~~978,~~105~~139.3052 11,~~037~~041.1825 0.00 6-B-4 0.00 ~~991~~990,~~050~~066.6881 5,~~524~~526.1520 0.00 6-B-5 0.00 ~~742~~741,~~539~~802.4932 4,~~138~~140.9448 0.00 6-B-6 0.00 ~~990~~989,~~880~~896.0231 5,~~523~~525.2024 0.00 Totals 0.00 1,~~222~~150,~~224~~552,~~202~~852.7546 3277,~~878~~470,~~541~~768.8725 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-A-1 95,267,000.00 95,~~171~~070,~~503~~565.9546 95,~~003~~510.8331 51,~~934~~388,555.6588 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 33,000,000.00 3231,~~641~~390,~~715~~630.3587 ~~119~~116,~~933~~463.3835 12,~~131~~290,~~151~~110.0964 0.00 0.00 2-A-2 210,238,000.00 ~~207~~198,~~700~~838,~~280~~887.6525 ~~849~~824,~~484~~906.5238 816,~~011~~220,~~908~~784.8829 0.00 0.00 2-A-3 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 2-A-4 12,500,000.00 12,500,000.00 0.00 0.00 0.00 0.00 2-A-5 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-6 20,000,000.00 19,~~782~~024,~~857~~624.7977 7270,~~686~~583.9085 ~~685~~1,~~546~~387,945.1184 0.00 0.00 2-A-7 40,000,000.00 3938,~~565~~049,~~715~~249.5754 ~~145~~141,~~373~~167.8070 12,~~371~~775,~~092~~891.2369 0.00 0.00 3-A-1 25,000,000.00 2423,~~294~~974,~~091~~988.9806 91,~~112~~216.3674 ~~227~~2,~~991~~020,397.5671 0.00 0.00 3-A-2 25,000,000.00 2423,~~294~~974,~~091~~988.9806 91,~~112~~216.3674 ~~227~~2,~~991~~020,397.5671 0.00 0.00 4-A-1 96,438,000.00 9593,~~631~~931,~~967~~286.7618 9594,~~101~~074.5804 17,~~605~~741,~~580~~680.0087 0.00 0.00 4-A-2 40,000,000.00 3938,~~653~~921,~~141~~290.5212 40,~~924~~482.9072 ~~690~~3,~~926~~331,464.5032 0.00 0.00 4-A-3 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 5-A-1 27,961,000.00 27,~~928~~900,~~843~~494.1953 27,~~390~~535.2480 ~~958~~1,086.4295 0.00 0.00 6-A-1 98,102,000.00 97,~~716~~279,~~998~~327.1443 238,~~870~~831.5080 ~~413~~481,~~800~~246.2149 0.00 0.00 6-A-2 63,646,000.00 63,~~480~~233,~~908~~236.4762 13115,~~507~~221.9907 ~~234~~6,~~163~~278,420.8617 0.00 0.00 6-A-3 70,000,000.00 70,~~050~~102,~~971~~176.2511 14107,~~718~~141.2418 ~~255~~5,~~143~~838,145.8208 (321,~~066~~301.9264) 0.00 6-A-4 5,508,000.00 3207,~~820,166~~999.6417 ~~197~~3,~~962~~765.0757 3205,~~431,714~~186.4993 (~~17,509~~953.0933) 0.00 6-A-5 12,500,000.00 12,~~369~~116,~~462~~003.2237 13,~~823~~677.6193 ~~239~~745,~~635~~313.2412 0.00 0.00 6-A-6 0.00 0.00 0.00 0.00 0.00 0.00 6-A-7 50,000,000.00 4948,~~477~~464,~~848~~013.8948 5554,~~294~~711.4571 ~~958~~2,~~540~~981,252.9746 0.00 0.00 6-A-8 100,000,000.00 9896,~~892~~742,~~719~~766.5491 ~~117~~116,~~258~~022.1337 26,~~032~~322,~~694~~082.5093 0.00 0.00 6-A-9 8,684,000.00 8,684,000.00 0.00 0.00 0.00 0.00 6-A-10 6,520,000.00 6,~~518~~499,~~497~~766.1895 ~~1,021~~385.5475 1721,~~708~~019.6886 0.00 0.00 6-A-11 26,080,000.00 2625,~~073~~999,~~988~~067.7382 41,~~086~~543.1802 7084,~~834~~079.7444 0.00 0.00 6-A-12 11,075,000.00 1110,~~002~~999,~~268~~948.9031 ~~126~~40,839.5625 2,~~194~~225,339.0301 0.00 0.00 6-A-13 504,000.00 ~~480~~264,~~684~~195.5002 114,~~927~~782.4793 ~~206~~260,~~765~~622.1598 (21,~~203~~210.1489) 0.00 6-A-14 380,000.00 ~~376~~369,~~847~~667.9402 ~~391~~1,496.6551 681,~~789~~545.2736 0.00 0.00 6-A-15 950,000.00 ~~588,827~~0.6400 ~~32,261~~0.7700 ~~559,264~~0.6600 ~~(2,698~~0.~~79)~~00 0.00 6-A-16 23,500,000.00 23,500,000.00 0.00 0.00 0.00 0.00 6-A-17 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 7-A-1 22,362,000.00 22,~~333~~304,~~677~~830.3472 27,~~461~~601.6627 1405,~~384~~703.9606 0.00 0.00 7-A-2 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 8-A-1 51,703,333.00 5149,~~486~~803,~~261~~945.3854 ~~189~~186,~~691~~786.5492 12,~~492~~641,~~624~~555.3116 0.00 0.00 8-A-2 1,000,000.00 ~~995~~959,~~360~~406.7642 43,~~054~~992.0700 3156,~~900~~455.2613 0.00 0.00 8-A-3 105,000.00 105,000.00 0.00 0.00 0.00 0.00 8-A-4 20,000,000.00 19,~~916~~265,~~031~~274.8765 7372,~~376~~253.9134 ~~577~~1,~~380~~021,812.3033 0.00 0.00 C-A-1 5,416,667.00 5,~~321~~168,~~650~~686.9778 19,~~707~~365.1837 ~~133~~399,~~257~~690.0080 0.00 0.00 C-A-2 5,000,000.00 4,~~956~~776,~~812~~210.2935 1817,~~229~~785.2309 ~~162~~316,~~372~~475.7133 0.00 0.00 PO 1,503,809.35 1,~~502~~500,~~042~~254.3303 1,~~643~~652.7819 ~~144~~157.5160 0.00 0.00 15-A-X 0.00 0.00 0.00 0.00 0.00 0.00 30-A-X 0.00 0.00 0.00 0.00 0.00 0.00 B-1 10,317,000.00 10,~~289~~262,~~959~~736.5844 27,~~223~~429.1448 0.00 0.00 0.00 B-2 2,293,000.00 2,~~286~~280,~~990~~939.1468 6,~~050~~096.4733 0.00 0.00 0.00 B-3 1,146,000.00 1,~~142~~139,~~996~~972.3847 3,~~023~~046.9183 0.00 0.00 0.00 B-4 764,000.00 ~~761~~759,~~997~~981.5965 2,~~015~~031.9422 0.00 0.00 0.00 B-5 764,000.00 ~~761~~759,~~997~~981.5965 2,~~015~~031.9422 0.00 0.00 0.00 B-6 765,121.00 ~~763~~761,~~115~~096.6575 2,~~018~~034.9020 0.00 0.00 0.00 6-B-1 9,427,000.00 9,~~417~~408,~~772~~494.7726 9,~~278~~340.5140 0.00 0.00 0.00 6-B-2 2,729,000.00 2,~~726~~723,~~328~~642.8382 2,~~686~~703.0193 0.00 0.00 0.00 6-B-3 1,984,000.00 1,~~982~~980,~~058~~105.0430 1,~~952~~965.7577 0.00 0.00 0.00 6-B-4 993,000.00 ~~992~~991,~~028~~050.0468 ~~977~~983.3688 0.00 0.00 0.00 6-B-5 744,000.00 ~~743~~742,~~271~~539.7749 ~~732~~737.2817 0.00 0.00 0.00 6-B-6 992,829.00 ~~991~~990,~~857~~880.2102 ~~977~~983.1971 0.00 0.00 0.00 Totals 1,260,362,859.35 1,~~249~~222,~~175~~224,~~610~~202.3175 2,~~507~~450,~~490~~397.8004 2469,~~787~~544,~~394~~419.6714 (~~343~~323,~~477~~465.9486) 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-A-1 ~~100~~1,~~938~~484,066.4919 9593,~~070~~586,~~565~~499.4628 0.~~99793806~~98236010 ~~100~~1,~~938~~484,066.4919 A-R 0.00 0.00 0.00000000 0.00 2-A-1 12,~~251~~406,~~084~~573.4799 3128,~~390~~984,~~630~~056.8788 0.~~95123124~~87830475 12,~~251~~406,~~084~~573.4799 2-A-2 817,~~861~~045,~~393~~690.4067 ~~198~~181,~~838~~793,~~887~~196.2558 0.~~94577996~~86470189 817,~~861~~045,~~393~~690.4067 2-A-3 0.00 10,000,000.00 1.00000000 0.00 2-A-4 0.00 12,500,000.00 1.00000000 0.00 2-A-5 0.00 1,000,000.00 1.00000000 0.00 2-A-6 ~~758~~1,~~233~~458,529.0169 1917,~~024~~566,~~624~~095.7708 0.~~95123124~~87830475 ~~758~~1,~~233~~458,529.0169 2-A-7 12,~~516~~917,~~466~~059.0339 3835,~~049~~132,~~249~~190.5416 0.~~95123124~~87830475 12,~~516~~917,~~466~~059.0339 3-A-1 ~~319~~2,~~103~~111,614.9245 2321,~~974~~863,~~988~~373.0661 0.~~95899952~~87453494 ~~319~~2,~~103~~111,614.9245 3-A-2 ~~319~~2,~~103~~111,614.9245 2321,~~974~~863,~~988~~373.0661 0.~~95899952~~87453494 ~~319~~2,~~103~~111,614.9245 4-A-1 17,~~700~~835,~~681~~754.5891 9386,~~931~~095,~~286~~531.1826 0.~~97400699~~89275525 17,~~700~~835,~~681~~754.5891 4-A-2 ~~731~~3,~~851~~371,947.4004 3835,~~921~~549,~~290~~343.1208 0.~~97303225~~88873358 ~~731~~3,~~851~~371,947.4004 4-A-3 0.00 1,500,000.00 1.00000000 0.00 5-A-1 28,~~348~~622.6674 27,~~900~~871,~~494~~871.5379 0.~~99783608~~99681241 28,~~348~~622.6674 6-A-1 ~~437~~490,~~670~~078.7129 9796,~~279~~789,~~327~~249.4314 0.~~99161411~~98661851 ~~437~~490,~~670~~078.7129 6-A-2 ~~247~~6,~~671~~393,641.8524 6356,~~233~~839,~~236~~595.6238 0.~~99351470~~89305841 ~~247~~6,~~671~~393,641.8524 6-A-3 ~~(51~~5,~~204~~623,984.~~86)~~62 7064,~~102~~478,~~176~~191.1150 10.~~00145966~~92111702 ~~(51~~5,~~204~~623,984.~~86)~~62 6-A-4 ~~3,612,167.47~~ 207,999.17 0.~~03776310~~00 30.00000000 207,~~612,167~~999.4717 6-A-5 ~~253~~758,~~458~~991.8504 1211,~~116~~357,~~003~~012.3733 0.~~96928027~~90856099 ~~253~~758,~~458~~991.8504 6-A-6 0.00 0.00 0.00000000 0.00 6-A-7 13,~~013~~035,~~835~~964.4118 4845,~~464~~428,~~013~~049.4830 0.~~96928027~~90856099 13,~~013~~035,~~835~~964.4118 6-A-8 26,~~149~~438,~~952~~105.6330 9690,~~742~~304,~~766~~661.9161 0.~~96742767~~90304662 26,~~149~~438,~~952~~105.6330 6-A-9 0.00 8,684,000.00 1.00000000 0.00 6-A-10 1821,~~730~~405.2361 6,~~499~~478,~~766~~361.9534 0.~~99689677~~99361370 1821,~~730~~405.2361 6-A-11 7485,~~920~~622.9146 25,~~999~~913,~~067~~445.8236 0.~~99689677~~99361370 7485,~~920~~622.9146 6-A-12 2,~~320~~266,178.5926 108,~~999~~733,~~948~~770.3105 0.~~99322332~~78860226 2,~~320~~266,178.5926 6-A-13 ~~216,489.48~~ 264,195.02 0.~~52419647~~00 ~~216~~0.00000000 264,~~489~~195.4802 6-A-14 783,~~180~~041.9287 ~~369~~286,~~667~~625.0215 0.~~97280795~~75427671 783,~~180~~041.9287 6-A-15 ~~588,827~~0.6400 0.00 0.00000000 ~~588,827~~0.6400 6-A-16 0.00 23,500,000.00 1.00000000 0.00 6-A-17 0.00 1,500,000.00 1.00000000 0.00 7-A-1 28433,~~846~~304.6233 2221,~~304~~871,~~830~~526.7240 0.~~99744346~~97806665 28433,~~846~~304.6233 7-A-2 0.00 3,500,000.00 1.00000000 0.00 8-A-1 12,~~682~~828,~~315~~342.8408 4946,~~803~~975,~~945~~603.5446 0.~~96326373~~90856045 12,~~682~~828,~~315~~342.8408 8-A-2 3560,~~954~~447.3413 ~~959~~898,~~406~~959.4230 0.~~95940642~~89895930 3560,~~954~~447.3413 8-A-3 0.00 105,000.00 1.00000000 0.00 8-A-4 ~~650~~1,~~757~~094,065.2167 1918,~~265~~171,~~274~~208.6599 0.~~96326373~~90856045 ~~650~~1,~~757~~094,065.2167 C-A-1 ~~152~~419,~~964~~056.1817 54,~~168~~749,~~686~~630.7861 0.~~95421904~~87685483 ~~152~~419,~~964~~056.1817 C-A-2 ~~180~~334,~~601~~260.9342 4,~~776~~441,~~210~~949.3594 0.~~95524207~~88838999 ~~180~~334,~~601~~260.9342 PO 1,~~788~~809.3079 1,~~500~~498,~~254~~444.0324 0.~~99763579~~99643232 1,~~788~~809.3079 15-A-X 0.00 0.00 0.00000000 0.00 30-A-X 0.00 0.00 0.00000000 0.00 B-1 27,~~223~~429.1448 10,~~262~~235,~~736~~306.4495 0.~~99474037~~99208170 27,~~223~~429.1448 B-2 6,~~050~~096.4733 2,~~280~~274,~~939~~843.6835 0.~~99474038~~99208171 6,~~050~~096.4733 B-3 3,~~023~~046.9183 1,~~139~~136,~~972~~925.4763 0.~~99474038~~99208170 3,~~023~~046.9183 B-4 2,~~015~~031.9422 ~~759~~757,~~981~~950.6542 0.~~99474038~~99208170 2,~~015~~031.9422 B-5 2,~~015~~031.9422 ~~759~~757,~~981~~950.6542 0.~~99474038~~99208170 2,~~015~~031.9422 B-6 2,~~018~~034.9020 ~~761~~759,~~096~~062.7555 0.~~99474037~~99208171 2,~~018~~034.9020 6-B-1 9,~~278~~340.5140 9,~~408~~399,~~494~~153.2686 0.~~99803694~~99704613 9,~~278~~340.5140 6-B-2 2,~~686~~703.0193 2,~~723~~720,~~642~~938.8289 0.~~99803694~~99704613 2,~~686~~703.0193 6-B-3 1,~~952~~965.7577 1,~~980~~978,~~105~~139.3052 0.~~99803695~~99704613 1,~~952~~965.7577 6-B-4 ~~977~~983.3688 ~~991~~990,~~050~~066.6881 0.~~99803694~~99704613 ~~977~~983.3688 6-B-5 ~~732~~737.2817 ~~742~~741,~~539~~802.4932 0.~~99803695~~99704613 ~~732~~737.2817 6-B-6 ~~977~~983.1971 ~~990~~989,~~880~~896.0231 0.~~99803694~~99704613 ~~977~~983.1971 Totals 2671,~~951~~671,~~407~~350.5331 1,~~222~~150,~~224~~552,~~202~~852.7546 0.~~96973994~~91287429 2671,~~951~~671,~~407~~350.5331

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 95,267,000.00 ~~998~~997.~~99759570~~93806313 01.~~99723755~~00255398 014.~~06229492~~57541310 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 33,000,000.00 ~~989~~951.~~14288939~~23123848 3.~~63434485~~52919242 3469.~~27730576~~39729212 0.00000000 2-A-2 210,238,000.00 ~~987~~945.~~92930227~~77996009 43.~~04058505~~92367878 3877.~~10875712~~15438831 0.00000000 2-A-3 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 12,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 20,000,000.00 ~~989~~951.~~14288950~~23123850 3.~~63434500~~52919250 3469.~~27730550~~39729200 0.00000000 2-A-7 40,000,000.00 ~~989~~951.~~14288925~~23123850 3.~~63434500~~52919250 3469.~~27730575~~39729225 0.00000000 3-A-1 25,000,000.00 ~~971~~958.~~76367920~~99952240 3.~~64449440~~64866960 980.~~11966240~~81590840 0.00000000 3-A-2 25,000,000.00 ~~971~~958.~~76367920~~99952240 3.~~64449440~~64866960 980.~~11966240~~81590840 0.00000000 4-A-1 96,438,000.00 ~~991~~974.~~64196437~~00699081 0.~~98614218~~97548726 1680.~~64883137~~27624868 0.00000000 4-A-2 40,000,000.00 ~~991~~973.~~32853800~~03225300 1.~~02312250~~01206800 1783.~~27316250~~28660800 0.00000000 4-A-3 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-1 27,961,000.00 ~~998~~997.~~84994063~~83607632 0.~~97958728~~98479310 0.~~03427703~~03887379 0.00000000 6-A-1 98,102,000.00 ~~996~~991.~~07549428~~61411011 0.~~24332328~~09002671 4.~~21806090~~90557267 0.00000000 6-A-2 63,646,000.00 ~~997~~993.~~40609732~~51470037 01.~~21223628~~81034268 398.~~67916067~~64595057 0.00000000 6-A-3 70,000,000.00 ~~1000~~1001.~~72816071~~45965871 01.~~21026057~~53058829 383.~~64491171~~40207257 (4.~~58667029~~59002343) 6-A-4 5,508,000.00 ~~693~~37.~~56692810~~76310276 350.~~94082607~~68365468 ~~623~~37.~~04184641~~25252905 (30.~~17884713~~17308097) 6-A-5 12,500,000.00 ~~989~~969.~~55697760~~28026960 1.~~10588880~~09423440 1959.~~17081920~~62504960 0.00000000 6-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-7 50,000,000.00 ~~989~~969.~~55697780~~28026960 1.~~10588900~~09423420 1959.~~17081940~~62504920 0.00000000 6-A-8 100,000,000.00 ~~988~~967.~~92719540~~42766910 1.~~17258130~~16022370 2063.~~32694500~~22082930 0.00000000 6-A-9 8,684,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-10 6,520,000.00 ~~999~~996.~~76950613~~89677147 0.~~15667791~~05916411 23.~~71605521~~22390491 0.00000000 6-A-11 26,080,000.00 ~~999~~996.~~76950652~~89677224 0.~~15667868~~05916488 23.~~71605598~~22390491 0.00000000 6-A-12 11,075,000.00 993.~~43285779~~22332370 03.~~01142754~~68751693 0200.~~19810655~~93354492 0.00000000 6-A-13 504,000.00 ~~953~~524.~~73908730~~19646825 239.~~66561508~~48994048 ~~410~~517.~~24831349~~10908730 (42.~~37130952~~40255952) 6-A-14 380,000.00 ~~991~~972.~~70510526~~80794737 13.~~03065789~~93818421 17214.~~86650000~~59305263 0.00000000 6-A-15 950,000.00 ~~619~~0.~~81856842~~00000000 330.~~95975789~~00000000 ~~588~~0.~~69964211~~00000000 (20.~~84083158)~~00000000 6-A-16 23,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-17 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-1 22,362,000.00 ~~998~~997.~~73344692~~44346302 1.~~22805026~~23429344 018.~~06193364~~14252124 0.00000000 7-A-2 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-1 51,703,333.00 ~~995~~963.~~80159329~~26373273 3.~~66884549~~61266690 2851.~~86901527~~09061654 0.00000000 8-A-2 1,000,000.00 ~~995~~959.~~36076000~~40642000 43.~~05407000~~99200000 3156.~~90026000~~45513000 0.00000000 8-A-3 105,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-4 20,000,000.00 ~~995~~963.~~80159350~~26373250 3.~~66884550~~61266700 2851.~~86901500~~09061650 0.00000000 C-A-1 5,416,667.00 ~~982~~954.~~45858016~~21903912 3.~~63824839~~57514501 2473.~~60129079~~78906623 0.00000000 C-A-2 5,000,000.00 ~~991~~955.~~36245800~~24207000 3.~~64584600~~55701800 3263.~~47454200~~29506600 0.00000000 PO 1,503,809.35 ~~998~~997.~~82497073~~63579073 1.~~09307739~~09866985 0.~~09609596~~10480052 0.00000000 15-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 10,317,000.00 ~~997~~994.~~37904236~~74037414 2.~~63866822~~65866822 0.00000000 0.00000000 B-2 2,293,000.00 ~~997~~994.~~37904056~~74037505 2.~~63866986~~65866986 0.00000000 0.00000000 B-3 1,146,000.00 ~~997~~994.~~37904014~~74037522 2.~~63866492~~65866492 0.00000000 0.00000000 B-4 764,000.00 ~~997~~994.~~37904450~~74037958 2.~~63866492~~65866492 0.00000000 0.00000000 B-5 764,000.00 ~~997~~994.~~37904450~~74037958 2.~~63866492~~65866492 0.00000000 0.00000000 B-6 765,121.00 ~~997~~994.~~37904201~~74037440 2.~~63866761~~65866445 0.00000000 0.00000000 6-B-1 9,427,000.00 ~~999~~998.~~02119126~~03694282 0.~~98424844~~99081362 0.00000000 0.00000000 6-B-2 2,729,000.00 ~~999~~998.~~02119091~~03694394 0.~~98424698~~99081348 0.00000000 0.00000000 6-B-3 1,984,000.00 ~~999~~998.~~02118952~~03694556 0.~~98424899~~99081149 0.00000000 0.00000000 6-B-4 993,000.00 ~~999~~998.~~02118832~~03693857 0.~~98424975~~99081571 0.00000000 0.00000000 6-B-5 744,000.00 ~~999~~998.~~02119624~~03694892 0.~~98424731~~99081989 0.00000000 0.00000000 6-B-6 992,829.00 ~~999~~998.~~02119096~~03694292 0.~~98424804~~99081514 0.00000000 0.00000000 (2) All Classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 115.~~05953258~~57796708 ~~997~~982.~~93806313~~36009615 0.~~99793806~~98236010 115.~~05953258~~57796708 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3772.~~91165061~~92648455 ~~951~~878.~~23123848~~30475394 0.~~95123124~~87830475 3772.~~91165061~~92648455 2-A-2 0.00000000 4281.~~14934217~~07806710 ~~945~~864.~~77996009~~70189300 0.~~94577996~~86470189 4281.~~14934217~~07806710 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 3772.~~91165050~~92648450 ~~951~~878.~~23123850~~30475400 0.~~95123124~~87830475 3772.~~91165050~~92648450 2-A-7 0.00000000 3772.~~91165075~~92648475 ~~951~~878.~~23123850~~30475400 0.~~95123124~~87830475 3772.~~91165075~~92648475 3-A-1 0.00000000 1284.~~76415680~~46457800 ~~958~~874.~~99952240~~53494440 0.~~95899952~~87453494 1284.~~76415680~~46457800 3-A-2 0.00000000 1284.~~76415680~~46457800 ~~958~~874.~~99952240~~53494440 0.~~95899952~~87453494 1284.~~76415680~~46457800 4-A-1 0.00000000 1781.~~63497356~~25173593 ~~974~~892.~~00699081~~75525478 0.~~97400699~~89275525 1781.~~63497356~~25173593 4-A-2 0.00000000 1884.~~29628500~~29867600 ~~973~~888.~~03225300~~73357700 0.~~97303225~~88873358 1884.~~29628500~~29867600 4-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-1 0.00000000 1.~~01386431~~02366654 ~~997~~996.~~83607632~~81240979 0.~~99783608~~99681241 1.~~01386431~~02366654 6-A-1 0.00000000 4.~~46138417~~99559938 ~~991~~986.~~61411011~~61851073 0.~~99161411~~98661851 4.~~46138417~~99559938 6-A-2 0.00000000 3100.~~89139695~~45629325 ~~993~~893.~~51470037~~05840713 0.~~99351470~~89305841 3100.~~89139695~~45629325 6-A-3 0.00000000 (080.~~73149800)~~34263743 ~~1,001~~921.~~45965871~~11702143 10.~~00145966~~92111702 (080.~~73149800)~~34263743 6-A-4 0.00000000 ~~655.80382534~~ 37.76310276 0.~~03776310~~00000000 ~~655~~0.~~80382534~~00000000 37.76310276 6-A-5 0.00000000 2060.~~27670800~~71928320 ~~969~~908.~~28026960~~56098640 0.~~96928027~~90856099 2060.~~27670800~~71928320 6-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-7 0.00000000 2060.~~27670820~~71928360 ~~969~~908.~~28026960~~56098600 0.~~96928027~~90856099 2060.~~27670820~~71928360 6-A-8 0.00000000 2164.~~49952630~~38105300 ~~967~~903.~~42766910~~04661610 0.~~96742767~~90304662 2164.~~49952630~~38105300 6-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-10 0.00000000 23.~~87273466~~28306902 ~~996~~993.~~89677147~~61370245 0.~~99689677~~99361370 23.~~87273466~~28306902 6-A-11 0.00000000 23.~~87273428~~28306979 ~~996~~993.~~89677224~~61370245 0.~~99689677~~99361370 23.~~87273428~~28306979 6-A-12 0.00000000 0204.~~20953409~~62106185 ~~993~~788.~~22332370~~60226185 0.~~99322332~~78860226 0204.~~20953409~~62106185 6-A-13 0.00000000 ~~429.54261905~~ 524.19646825 0.~~52419647~~00000000 ~~429~~0.~~54261905~~00000000 524.19646825 6-A-14 0.00000000 18218.~~89715789~~53123684 ~~972~~754.~~80794737~~27671053 0.~~97280795~~75427671 18218.~~89715789~~53123684 6-A-15 0.00000000 ~~619~~0.~~81856842~~00000000 0.00000000 0.00000000 ~~619~~0.~~81856842~~00000000 6-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-1 0.00000000 119.~~28998390~~37681469 ~~997~~978.~~44346302~~06664878 0.~~99744346~~97806665 119.~~28998390~~37681469 7-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-1 0.00000000 3254.~~53786057~~70328344 ~~963~~908.~~26373273~~56044928 0.~~96326373~~90856045 3254.~~53786057~~70328344 8-A-2 0.00000000 3560.~~95434000~~44713000 ~~959~~898.~~40642000~~95930000 0.~~95940642~~89895930 3560.~~95434000~~44713000 8-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-4 0.00000000 3254.~~53786050~~70328350 ~~963~~908.~~26373250~~56044950 0.~~96326373~~90856045 3254.~~53786050~~70328350 C-A-1 0.00000000 2877.~~23953919~~36421124 ~~954~~876.~~21903912~~85482789 0.~~95421904~~87685483 2877.~~23953919~~36421124 C-A-2 0.00000000 3666.~~12038600~~85208400 ~~955~~888.~~24207000~~38998800 0.~~95524207~~88838999 3666.~~12038600~~85208400 PO 0.00000000 1.~~18918000~~20347037 ~~997~~996.~~63579073~~43232036 0.~~99763579~~99643232 1.~~18918000~~20347037 15-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~63866822~~65866822 ~~994~~992.~~74037414~~08170495 0.~~99474037~~99208170 2.~~63866822~~65866822 B-2 0.00000000 2.~~63866986~~65866986 ~~994~~992.~~74037505~~08170519 0.~~99474038~~99208171 2.~~63866986~~65866986 B-3 0.00000000 2.~~63866492~~65866492 ~~994~~992.~~74037522~~08170157 0.~~99474038~~99208170 2.~~63866492~~65866492 B-4 0.00000000 2.~~63866492~~65866492 ~~994~~992.~~74037958~~08170157 0.~~99474038~~99208170 2.~~63866492~~65866492 B-5 0.00000000 2.~~63866492~~65866492 ~~994~~992.~~74037958~~08170157 0.~~99474038~~99208170 2.~~63866492~~65866492 B-6 0.00000000 2.~~63866761~~65866445 ~~994~~992.~~74037440~~08170995 0.~~99474037~~99208171 2.~~63866761~~65866445 6-B-1 0.00000000 0.~~98424844~~99081362 ~~998~~997.~~03694282~~04612920 0.~~99803694~~99704613 0.~~98424844~~99081362 6-B-2 0.00000000 0.~~98424698~~99081348 ~~998~~997.~~03694394~~04613045 0.~~99803694~~99704613 0.~~98424698~~99081348 6-B-3 0.00000000 0.~~98424899~~99081149 ~~998~~997.~~03694556~~04612903 0.~~99803695~~99704613 0.~~98424899~~99081149 6-B-4 0.00000000 0.~~98424975~~99081571 ~~998~~997.~~03693857~~04613293 0.~~99803694~~99704613 0.~~98424975~~99081571 6-B-5 0.00000000 0.~~98424731~~99081989 ~~998~~997.~~03694892~~04612903 0.~~99803695~~99704613 0.~~98424731~~99081989 6-B-6 0.00000000 0.~~98424804~~99081514 ~~998~~997.~~03694292~~04612778 0.~~99803694~~99704613 0.~~98424804~~99081514 (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-A-1 95,267,000.00 5.75000% 95,~~171~~070,~~503~~565.9546 ~~456~~455,~~030~~546.1246 0.00 0.00 A-R 100.00 5.75000% 0.00 0.00 0.00 0.00 2-A-1 33,000,000.00 5.00000% 3231,~~641~~390,~~715~~630.3587 ~~136~~130,~~007~~794.1530 0.00 0.00 2-A-2 210,238,000.00 5.00000% ~~207~~198,~~700~~838,~~280~~887.6525 ~~865~~828,~~417~~495.8436 0.00 0.00 2-A-3 10,000,000.00 5.00000% 10,000,000.00 41,666.67 0.00 0.00 2-A-4 12,500,000.00 5.00000% 12,500,000.00 52,083.33 0.00 0.00 2-A-5 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 2-A-6 20,000,000.00 4.50000% 19,~~782~~024,~~857~~624.7977 7471,~~185~~342.7234 0.00 0.00 2-A-7 40,000,000.00 4.75000% 3938,~~565~~049,~~715~~249.5754 ~~156~~150,~~614~~611.2961 0.00 0.00 3-A-1 25,000,000.00 4.75000% 2423,~~294~~974,~~091~~988.9806 9694,~~164~~900.1199 0.00 0.00 3-A-2 25,000,000.00 5.00000% 2423,~~294~~974,~~091~~988.9806 ~~101~~99,~~225~~895.3878 0.00 0.00 4-A-1 96,438,000.00 5.50000% 9593,~~631~~931,~~967~~286.7618 ~~438~~430,~~313~~518.1939 0.00 0.00 4-A-2 40,000,000.00 5.50000% 3938,~~653~~921,~~141~~290.5212 ~~181~~178,~~743~~389.5725 0.00 0.00 4-A-3 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 5-A-1 27,961,000.00 5.50000% 27,~~928~~900,~~843~~494.1953 ~~128~~127,~~007~~877.2027 0.00 0.00 6-A-1 98,102,000.00 4.25000% 97,~~716~~279,~~998~~327.1443 ~~346~~344,~~081~~530.0495 0.00 0.00 6-A-2 63,646,000.00 4.37500% 63,~~480~~233,~~908~~236.4762 ~~231~~230,~~440~~537.8184 0.00 0.00 6-A-3 70,000,000.00 5.50000% 105,~~244~~145,~~111~~185.1120 ~~482~~481,~~368~~915.8443 0.00 0.00 6-A-4 5,508,000.00 5.50000% 3207,~~820,166~~999.64 17~~,509~~ 953.1033 0.00 0.00 6-A-5 12,500,000.00 1.~~92000~~63500% 12,~~369~~116,~~462~~003.2237 1916,~~791~~508.1405 0.00 0.00 6-A-6 0.00 6.~~58000~~86500% 12,~~369~~116,~~462~~003.2237 6769,~~825~~313.8864 0.00 0.00 6-A-7 50,000,000.00 4.75000% 4948,~~477~~464,~~848~~013.8948 ~~195~~191,~~849~~836.8272 0.00 0.00 6-A-8 100,000,000.00 5.50000% 9896,~~892~~742,~~719~~766.5491 ~~453~~443,~~258~~404.3035 0.00 0.00 6-A-9 8,684,000.00 5.50000% 8,684,000.00 39,801.67 0.00 0.00 6-A-10 6,520,000.00 8.50000% 6,~~518~~499,~~497~~766.1895 46,~~172~~040.6902 0.00 0.00 6-A-11 26,080,000.00 4.75000% 2625,~~073~~999,~~988~~067.7382 ~~103~~102,~~209~~912.5498 0.00 0.00 6-A-12 11,075,000.00 5.50000% 1110,~~002~~999,~~268~~948.9031 50,~~427~~416.0743 0.00 0.00 6-A-13 504,000.00 5.50000% ~~480~~264,~~684~~195.5002 21,~~203~~210.1489 0.00 0.00 6-A-14 380,000.00 5.50000% ~~376~~369,~~847~~667.9402 1,~~727~~694.2231 0.00 0.00 6-A-15 950,000.00 5.50000% ~~588,827~~0.6400 ~~2,698~~0.7900 0.00 0.00 6-A-16 23,500,000.00 5.50000% 23,500,000.00 107,708.33 0.00 0.00 6-A-17 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 7-A-1 22,362,000.00 5.50000% 22,~~333~~304,~~677~~830.3472 102,~~362~~230.6947 0.00 0.00 7-A-2 3,500,000.00 5.50000% 3,500,000.00 16,041.67 0.00 0.00 8-A-1 51,703,333.00 5.00000% 5149,~~486~~803,~~261~~945.3854 ~~214~~207,~~526~~516.0944 0.00 0.00 8-A-2 1,000,000.00 5.00000% ~~995~~959,~~360~~406.7642 43,~~147~~997.3453 0.00 0.00 8-A-3 105,000.00 5.00000% 105,000.00 437.50 0.00 0.00 8-A-4 20,000,000.00 4.75000% 19,~~916~~265,~~031~~274.8765 7876,~~834~~258.2938 0.00 0.00 C-A-1 5,416,667.00 8.00000% 5,~~321~~168,~~650~~686.9778 3534,~~477~~457.6791 0.00 0.00 C-A-2 5,000,000.00 8.00000% 4,~~956~~776,~~812~~210.2935 3331,~~045~~841.4240 0.00 0.00 PO 1,503,809.35 0.00000% 1,~~502~~500,~~042~~254.3303 0.00 0.00 0.00 15-A-X 0.00 5.00000% 3937,~~199~~521,~~325~~894.8197 ~~163~~156,~~330~~341.5223 0.00 0.00 30-A-X 0.00 5.50000% 4746,~~811~~860,~~210~~478.8357 ~~219~~214,~~134~~777.7219 0.00 0.00 B-1 10,317,000.00 5.~~22565~~22602% 10,~~289~~262,~~959~~736.5844 44,~~809~~694.7640 0.00 0.00 B-2 2,293,000.00 5.~~22565~~22602% 2,~~286~~280,~~990~~939.1468 9,~~959~~933.1753 0.00 0.00 B-3 1,146,000.00 5.~~22565~~22602% 1,~~142~~139,~~996~~972.3847 4,~~977~~964.4160 0.00 0.00 B-4 764,000.00 5.~~22565~~22602% ~~761~~759,~~997~~981.5965 3,~~318~~309.2873 0.00 0.00 B-5 764,000.00 5.~~22565~~22602% ~~761~~759,~~997~~981.5965 3,~~318~~309.2873 0.00 0.00 B-6 765,121.00 5.~~22565~~22602% ~~763~~761,~~115~~096.6575 3,~~323~~314.1559 0.00 0.00 6-B-1 9,427,000.00 5.50000% 9,~~417~~408,~~772~~494.7726 43,~~164~~122.7927 0.00 0.00 6-B-2 2,729,000.00 5.50000% 2,~~726~~723,~~328~~642.8382 12,~~495~~483.6736 0.00 0.00 6-B-3 1,984,000.00 5.50000% 1,~~982~~980,~~058~~105.0430 9,~~084~~075.4348 0.00 0.00 6-B-4 993,000.00 5.50000% ~~992~~991,~~028~~050.0468 4,~~546~~542.8032 0.00 0.00 6-B-5 744,000.00 5.50000% ~~743~~742,~~271~~539.7749 3,~~406~~403.6631 0.00 0.00 6-B-6 992,829.00 5.50000% ~~991~~990,~~857~~880.2102 4,~~546~~541.0153 0.00 0.00 Totals 1,260,362,859.35 5,~~927~~799,~~736~~417.9493 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-A-1 780.1800 0.00 455,~~951~~546.9546 0.00 9593,~~070~~586,~~565~~499.4628 A-R 0.00 0.00 0.01 0.00 0.00 2-A-1 230.3200 0.00 ~~135~~130,~~983~~794.8330 0.00 3128,~~390~~984,~~630~~056.8788 2-A-2 ~~148~~0.3600 0.00 ~~865~~828,~~269~~495.4836 0.00 ~~198~~181,~~838~~793,~~887~~196.2558 2-A-3 70.1400 0.00 41,~~659~~666.5267 0.00 10,000,000.00 2-A-4 80.9300 0.00 52,~~074~~083.4033 0.00 12,500,000.00 2-A-5 0.7100 0.00 4,~~165~~166.9567 0.00 1,000,000.00 2-A-6 120.7200 0.00 7471,~~173~~342.0034 0.00 1917,~~024~~566,~~624~~095.7708 2-A-7 260.8500 0.00 ~~156~~150,~~587~~611.4461 0.00 3835,~~049~~132,~~249~~190.5416 3-A-1 160.4900 0.00 9694,~~147~~900.6399 0.00 2321,~~974~~863,~~988~~373.0661 3-A-2 170.3500 0.00 ~~101~~99,~~208~~895.0378 0.00 2321,~~974~~863,~~988~~373.0661 4-A-1 750.1400 0.00 ~~438~~430,~~238~~518.0539 0.00 9386,~~931~~095,~~286~~531.1826 4-A-2 310.1600 0.00 ~~181~~178,~~712~~389.4125 0.00 3835,~~921~~549,~~290~~343.1208 4-A-3 10.1800 0.00 6,~~873~~875.8200 0.00 1,500,000.00 5-A-1 210.9400 0.00 127,~~985~~877.2527 0.00 27,~~900~~871,~~494~~871.5379 6-A-1 0.0300 0.00 ~~346~~344,~~081~~530.0095 0.00 9796,~~279~~789,~~327~~249.4314 6-A-2 0.0200 0.00 ~~231~~230,~~440~~537.7984 0.00 6356,~~233~~839,~~236~~595.6238 6-A-3 0.0400 0.00 ~~482~~481,~~368~~915.8043 0.00 ~~105~~98,~~145~~102,~~185~~028.2090 6-A-4 0.00 0.00 ~~17,509~~953.1033 0.00 ~~207,999~~0.1700 6-A-5 0.00 0.00 1916,~~791~~508.1405 0.00 1211,~~116~~357,~~003~~012.3733 6-A-6 0.0100 0.00 6769,~~825~~313.8864 0.00 1211,~~116~~357,~~003~~012.3733 6-A-7 0.0200 0.00 ~~195~~191,~~849~~836.8072 0.00 4845,~~464~~428,~~013~~049.4830 6-A-8 0.0400 0.00 ~~453~~443,~~258~~404.2635 0.00 9690,~~742~~304,~~766~~661.9161 6-A-9 0.00 0.00 39,801.6667 0.00 8,684,000.00 6-A-10 0.00 0.00 46,~~172~~040.6802 0.00 6,~~499~~478,~~766~~361.9534 6-A-11 0.0100 0.00 ~~103~~102,~~209~~912.5398 0.00 25,~~999~~913,~~067~~445.8236 6-A-12 0.00 0.00 50,~~427~~416.0643 0.00 108,~~999~~733,~~948~~770.3105 6-A-13 0.00 0.00 21,~~203~~210.1489 0.00 ~~264,195~~0.0200 6-A-14 0.00 0.00 1,~~727~~694.2231 0.00 ~~369~~286,~~667~~625.0215 6-A-15 0.00 0.00 ~~2,698~~0.7900 0.00 0.00 6-A-16 0.0100 0.00 107,708.3233 0.00 23,500,000.00 6-A-17 0.00 0.00 6,875.00 0.00 1,500,000.00 7-A-1 170.5500 0.00 102,~~345~~230.1447 0.00 2221,~~304~~871,~~830~~526.7240 7-A-2 20.7500 0.00 16,~~038~~041.9267 0.00 3,500,000.00 8-A-1 360.7800 0.00 ~~214~~207,~~489~~516.3144 0.00 4946,~~803~~975,~~945~~603.5446 8-A-2 0.7100 0.00 43,~~146~~997.6353 0.00 ~~959~~898,~~406~~959.4230 8-A-3 0.0800 0.00 437.4250 0.00 105,000.00 8-A-4 130.5100 0.00 7876,~~820~~258.7838 0.00 1918,~~265~~171,~~274~~208.6599 C-A-1 60.0800 0.00 3534,~~471~~457.5991 0.00 54,~~168~~749,~~686~~630.7861 C-A-2 50.6600 0.00 3331,~~039~~841.7540 0.00 4,~~776~~441,~~210~~949.3594 PO 0.00 0.00 0.00 0.00 1,~~500~~498,~~254~~444.0324 15-A-X 280.00 0.00 ~~163~~156,~~302~~341.5223 0.00 3734,~~521~~463,~~894~~161.9791 30-A-X 90.8400 0.00 ~~219~~214,~~124~~777.8819 0.00 4643,~~860~~998,~~478~~709.5793 B-1 70.6800 0.00 44,~~802~~694.0840 0.00 10,~~262~~235,~~736~~306.4495 B-2 10.7100 0.00 9,~~957~~933.4753 0.00 2,~~280~~274,~~939~~843.6835 B-3 0.8500 0.00 4,~~976~~964.5660 0.00 1,~~139~~136,~~972~~925.4763 B-4 0.5700 0.00 3,~~317~~309.7173 0.00 ~~759~~757,~~981~~950.6542 B-5 0.5700 0.00 3,~~317~~309.7173 0.00 ~~759~~757,~~981~~950.6542 B-6 0.5700 0.00 3,~~322~~314.5859 0.00 ~~761~~759,~~096~~062.7555 6-B-1 0.00 0.00 43,~~164~~122.7927 0.00 9,~~408~~399,~~494~~153.2686 6-B-2 0.00 0.00 12,~~495~~483.6736 0.00 2,~~723~~720,~~642~~938.8289 6-B-3 0.00 0.00 9,~~084~~075.4348 0.00 1,~~980~~978,~~105~~139.3052 6-B-4 0.00 0.00 4,~~546~~542.7932 0.00 ~~991~~990,~~050~~066.6881 6-B-5 0.00 0.00 3,~~406~~403.6631 0.00 ~~742~~741,~~539~~802.4932 6-B-6 0.00 0.00 4,~~546~~541.0153 0.00 ~~990~~989,~~880~~896.0231 Totals ~~602~~0.5600 0.00 5,~~927~~799,~~134~~417.3494 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-A-1 95,267,000.00 5.75000% ~~998~~997.~~99759570~~93806313 4.~~78686345~~78178656 0.00000000 0.00000000 A-R 100.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 33,000,000.00 5.00000% ~~989~~951.~~14288939~~23123848 43.~~12142879~~96346364 0.00000000 0.00000000 2-A-2 210,238,000.00 5.00000% ~~987~~945.~~92930227~~77996009 43.~~11637211~~94074982 0.00000000 0.00000000 2-A-3 10,000,000.00 5.00000% 1000.00000000 4.16666700 0.00000000 0.00000000 2-A-4 12,500,000.00 5.00000% 1000.00000000 4.16666640 0.00000000 0.00000000 2-A-5 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 2-A-6 20,000,000.00 4.50000% ~~989~~951.~~14288950~~23123850 3.~~70928600~~56711700 0.00000000 0.00000000 2-A-7 40,000,000.00 4.75000% ~~989~~951.~~14288925~~23123850 3.~~91535725~~76529025 0.00000000 0.00000000 3-A-1 25,000,000.00 4.75000% ~~971~~958.~~76367920~~99952240 3.~~84656440~~79603960 0.00000000 0.00000000 3-A-2 25,000,000.00 5.00000% ~~971~~958.~~76367920~~99952240 43.~~04901520~~99583120 0.00000000 0.00000000 4-A-1 96,438,000.00 5.50000% ~~991~~974.~~64196437~~00699081 4.~~54502572~~46419866 0.00000000 0.00000000 4-A-2 40,000,000.00 5.50000% ~~991~~973.~~32853800~~03225300 4.~~54358925~~45973125 0.00000000 0.00000000 4-A-3 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-1 27,961,000.00 5.50000% ~~998~~997.~~84994063~~83607632 4.~~57806230~~57341547 0.00000000 0.00000000 6-A-1 98,102,000.00 4.25000% ~~996~~991.~~07549428~~61411011 3.~~52776743~~51196663 0.00000000 0.00000000 6-A-2 63,646,000.00 4.37500% ~~997~~993.~~40609732~~51470037 3.~~63637636~~62218898 0.00000000 0.00000000 6-A-3 70,000,000.00 5.50000% ~~1503~~1502.~~48730157~~07407429 6.~~89098343~~88450614 0.00000000 0.00000000 6-A-4 5,508,000.00 5.50000% ~~693~~37.~~56692810~~76310276 30.~~17884895~~17308097 0.00000000 0.00000000 6-A-5 12,500,000.00 1.~~92000~~63500% ~~989~~969.~~55697760~~28026960 1.~~58329120~~32064400 0.00000000 0.00000000 6-A-6 0.00 6.~~58000~~86500% ~~989~~969.~~55697760~~28026960 5.~~42607040~~54509120 0.00000000 0.00000000 6-A-7 50,000,000.00 4.75000% ~~989~~969.~~55697780~~28026960 3.~~91699640~~83673440 0.00000000 0.00000000 6-A-8 100,000,000.00 5.50000% ~~988~~967.~~92719540~~42766910 4.~~53258300~~43404350 0.00000000 0.00000000 6-A-9 8,684,000.00 5.50000% 1000.00000000 4.58333372 0.00000000 0.00000000 6-A-10 6,520,000.00 8.50000% ~~999~~996.~~76950613~~89677147 7.~~08170092~~06135276 0.00000000 0.00000000 6-A-11 26,080,000.00 4.75000% ~~999~~996.~~76950652~~89677224 3.~~95742101~~94604985 0.00000000 0.00000000 6-A-12 11,075,000.00 5.50000% 993.~~43285779~~22332370 4.~~55323431~~55227359 0.00000000 0.00000000 6-A-13 504,000.00 5.50000% ~~953~~524.~~73908730~~19646825 42.~~37130952~~40255952 0.00000000 0.00000000 6-A-14 380,000.00 5.50000% ~~991~~972.~~70510526~~80794737 4.~~54531579~~45871053 0.00000000 0.00000000 6-A-15 950,000.00 5.50000% ~~619~~0.~~81856842~~00000000 20.~~84083158~~00000000 0.00000000 0.00000000 6-A-16 23,500,000.00 5.50000% 1000.00000000 4.58333319 0.00000000 0.00000000 6-A-17 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 7-A-1 22,362,000.00 5.50000% ~~998~~997.~~73344692~~44346302 4.~~57752840~~57161569 0.00000000 0.00000000 7-A-2 3,500,000.00 5.50000% 1000.00000000 4.58333429 0.00000000 0.00000000 8-A-1 51,703,333.00 5.00000% ~~995~~963.~~80159329~~26373273 4.~~14917332~~01359889 0.00000000 0.00000000 8-A-2 1,000,000.00 5.00000% ~~995~~959.~~36076000~~40642000 43.~~14734000~~99753000 0.00000000 0.00000000 8-A-3 105,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 8-A-4 20,000,000.00 4.75000% ~~995~~963.~~80159350~~26373250 3.~~94171450~~81291900 0.00000000 0.00000000 C-A-1 5,416,667.00 8.00000% ~~982~~954.~~45858016~~21903912 6.~~54972329~~36145992 0.00000000 0.00000000 C-A-2 5,000,000.00 8.00000% ~~991~~955.~~36245800~~24207000 6.~~60908400~~36828000 0.00000000 0.00000000 PO 1,503,809.35 0.00000% ~~998~~997.~~82497073~~63579073 0.00000000 0.00000000 0.00000000 15-A-X 0.00 5.00000% ~~984~~942.~~13757599~~02402718 43.~~10057313~~92510014 0.00000000 0.00000000 30-A-X 0.00 5.50000% ~~989~~970.~~69029299~~01017043 4.~~53608059~~44587988 0.00000000 0.00000000 B-1 10,317,000.00 5.~~22565~~22602% ~~997~~994.~~37904236~~74037414 4.~~34329359~~33211205 0.00000000 0.00000000 B-2 2,293,000.00 5.~~22565~~22602% ~~997~~994.~~37904056~~74037505 4.~~34329263~~33211077 0.00000000 0.00000000 B-3 1,146,000.00 5.~~22565~~22602% ~~997~~994.~~37904014~~74037522 4.~~34328970~~33211169 0.00000000 0.00000000 B-4 764,000.00 5.~~22565~~22602% ~~997~~994.~~37904450~~74037958 4.~~34329843~~33210733 0.00000000 0.00000000 B-5 764,000.00 5.~~22565~~22602% ~~997~~994.~~37904450~~74037958 4.~~34329843~~33210733 0.00000000 0.00000000 B-6 765,121.00 5.~~22565~~22602% ~~997~~994.~~37904201~~74037440 4.~~34329995~~33211218 0.00000000 0.00000000 6-B-1 9,427,000.00 5.50000% ~~999~~998.~~02119126~~03694282 4.~~57884693~~57433648 0.00000000 0.00000000 6-B-2 2,729,000.00 5.50000% ~~999~~998.~~02119091~~03694394 4.~~57884573~~57433492 0.00000000 0.00000000 6-B-3 1,984,000.00 5.50000% ~~999~~998.~~02118952~~03694556 4.~~57884577~~57433468 0.00000000 0.00000000 6-B-4 993,000.00 5.50000% ~~999~~998.~~02118832~~03693857 4.~~57885196~~57434038 0.00000000 0.00000000 6-B-5 744,000.00 5.50000% ~~999~~998.~~02119624~~03694892 4.~~57884409~~57434140 0.00000000 0.00000000 6-B-6 992,829.00 5.50000% ~~999~~998.~~02119096~~03694292 4.~~57884490~~57433254 0.00000000 0.00000000 (5) All Classes are per $1,000 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-A-1 0.~~00082064~~00000000 0.00000000 4.~~78604291~~78178656 0.00000000 ~~997~~982.~~93806313~~36009615 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 2-A-1 0.~~00070667~~00000000 0.00000000 43.~~12072212~~96346364 0.00000000 ~~951~~878.~~23123848~~30475394 2-A-2 0.~~00070568~~00000000 0.00000000 43.~~11566644~~94074982 0.00000000 ~~945~~864.~~77996009~~70189300 2-A-3 0.~~00071400~~00000000 0.00000000 4.~~16595200~~16666700 0.00000000 1000.00000000 2-A-4 0.~~00071440~~00000000 0.00000000 4.~~16595200~~16666640 0.00000000 1000.00000000 2-A-5 0.~~00071000~~00000000 0.00000000 4.~~16595000~~16667000 0.00000000 1000.00000000 2-A-6 0.~~00063600~~00000000 0.00000000 3.~~70865000~~56711700 0.00000000 ~~951~~878.~~23123850~~30475400 2-A-7 0.~~00067125~~00000000 0.00000000 3.~~91468600~~76529025 0.00000000 ~~951~~878.~~23123850~~30475400 3-A-1 0.~~00065960~~00000000 0.00000000 3.~~84590520~~79603960 0.00000000 ~~958~~874.~~99952240~~53494440 3-A-2 0.~~00069400~~00000000 0.00000000 43.~~04832120~~99583120 0.00000000 ~~958~~874.~~99952240~~53494440 4-A-1 0.~~00077915~~00000000 0.00000000 4.~~54424656~~46419866 0.00000000 ~~974~~892.~~00699081~~75525478 4-A-2 0.~~00077900~~00000000 0.00000000 4.~~54281025~~45973125 0.00000000 ~~973~~888.~~03225300~~73357700 4-A-3 0.~~00078667~~00000000 0.00000000 4.~~58254667~~58333333 0.00000000 1000.00000000 5-A-1 0.~~00078466~~00000000 0.00000000 4.~~57727728~~57341547 0.00000000 ~~997~~996.~~83607632~~81240979 6-A-1 0.~~00000031~~00000000 0.00000000 3.~~52776702~~51196663 0.00000000 ~~991~~986.~~61411011~~61851073 6-A-2 0.~~00000031~~00000000 0.00000000 3.~~63637605~~62218898 0.00000000 ~~993~~893.~~51470037~~05840713 6-A-3 0.~~00000057~~00000000 0.00000000 6.~~89098286~~88450614 0.00000000 ~~1502~~1401.~~07407429~~45755571 6-A-4 0.00000000 0.00000000 30.~~17884895~~17308097 0.00000000 370.~~76310276~~00000000 6-A-5 0.00000000 0.00000000 1.~~58329120~~32064400 0.00000000 ~~969~~908.~~28026960~~56098640 6-A-6 0.~~00000080~~00000000 0.00000000 5.~~42607040~~54509120 0.00000000 ~~969~~908.~~28026960~~56098640 6-A-7 0.~~00000040~~00000000 0.00000000 3.~~91699600~~83673440 0.00000000 ~~969~~908.~~28026960~~56098600 6-A-8 0.~~00000040~~00000000 0.00000000 4.~~53258260~~43404350 0.00000000 ~~967~~903.~~42766910~~04661610 6-A-9 0.00000000 0.00000000 4.~~58333257~~58333372 0.00000000 1000.00000000 6-A-10 0.00000000 0.00000000 7.~~08169939~~06135276 0.00000000 ~~996~~993.~~89677147~~61370245 6-A-11 0.~~00000038~~00000000 0.00000000 3.~~95742063~~94604985 0.00000000 ~~996~~993.~~89677224~~61370245 6-A-12 0.00000000 0.00000000 4.~~55323341~~55227359 0.00000000 ~~993~~788.~~22332370~~60226185 6-A-13 0.00000000 0.00000000 42.~~37130952~~40255952 0.00000000 ~~524~~0.~~19646825~~00000000 6-A-14 0.00000000 0.00000000 4.~~54531579~~45871053 0.00000000 ~~972~~754.~~80794737~~27671053 6-A-15 0.00000000 0.00000000 20.~~84083158~~00000000 0.00000000 0.00000000 6-A-16 0.~~00000043~~00000000 0.00000000 4.~~58333277~~58333319 0.00000000 1000.00000000 6-A-17 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 7-A-1 0.~~00078481~~00000000 0.00000000 4.~~57674358~~57161569 0.00000000 ~~997~~978.~~44346302~~06664878 7-A-2 0.~~00078571~~00000000 0.00000000 4.~~58254857~~58333429 0.00000000 1000.00000000 8-A-1 0.~~00071137~~00000000 0.00000000 4.~~14846196~~01359889 0.00000000 ~~963~~908.~~26373273~~56044928 8-A-2 0.~~00071000~~00000000 0.00000000 43.~~14663000~~99753000 0.00000000 ~~959~~898.~~40642000~~95930000 8-A-3 0.~~00076190~~00000000 0.00000000 4.~~16590476~~16666667 0.00000000 1000.00000000 8-A-4 0.~~00067550~~00000000 0.00000000 3.~~94103900~~81291900 0.00000000 ~~963~~908.~~26373250~~56044950 C-A-1 0.~~00112246~~00000000 0.00000000 6.~~54860083~~36145992 0.00000000 ~~954~~876.~~21903912~~85482789 C-A-2 0.~~00113200~~00000000 0.00000000 6.~~60795000~~36828000 0.00000000 ~~955~~888.~~24207000~~38998800 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~997~~996.~~63579073~~43232036 15-A-X 0.~~00070297~~00000000 0.00000000 43.~~09987016~~92510014 0.00000000 ~~942~~865.~~02402718~~23152942 30-A-X 0.~~00020369~~00000000 0.00000000 4.~~53587690~~44587988 0.00000000 ~~970~~910.~~01017043~~77166560 B-1 0.~~00074440~~00000000 0.00000000 4.~~34254919~~33211205 0.00000000 ~~994~~992.~~74037414~~08170495 B-2 0.~~00074575~~00000000 0.00000000 4.~~34255124~~33211077 0.00000000 ~~994~~992.~~74037505~~08170519 B-3 0.~~00074171~~00000000 0.00000000 4.~~34254799~~33211169 0.00000000 ~~994~~992.~~74037522~~08170157 B-4 0.~~00074607~~00000000 0.00000000 4.~~34255236~~33210733 0.00000000 ~~994~~992.~~74037958~~08170157 B-5 0.~~00074607~~00000000 0.00000000 4.~~34255236~~33210733 0.00000000 ~~994~~992.~~74037958~~08170157 B-6 0.~~00074498~~00000000 0.00000000 4.~~34255497~~33211218 0.00000000 ~~994~~992.~~74037440~~08170995 6-B-1 0.00000000 0.00000000 4.~~57884693~~57433648 0.00000000 ~~998~~997.~~03694282~~04612920 6-B-2 0.00000000 0.00000000 4.~~57884573~~57433492 0.00000000 ~~998~~997.~~03694394~~04613045 6-B-3 0.00000000 0.00000000 4.~~57884577~~57433468 0.00000000 ~~998~~997.~~03694556~~04612903 6-B-4 0.00000000 0.00000000 4.~~57884189~~57434038 0.00000000 ~~998~~997.~~03693857~~04613293 6-B-5 0.00000000 0.00000000 4.~~57884409~~57434140 0.00000000 ~~998~~997.~~03694892~~04612903 6-B-6 0.00000000 0.00000000 4.~~57884490~~57433254 0.00000000 ~~998~~997.~~03694292~~04612778 (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 6-A-3-1 5.50000% 22,~~208~~108,~~408~~937.5896 2221,~~108~~997,~~937~~556.9653 0.00 0.00 9998.~~16141100~~66185106% 6-A-3-2 5.50000% 0.00 0.00 11,~~171~~223,~~971~~176.2511 11,~~223~~274,~~176~~615.1167 ~~100~~101.~~91876729~~38131166% 6-A-3-3 5.50000% 12,~~984~~934,~~731~~071.2813 1211,~~934~~626,~~071~~280.1387 0.00 0.00 9989.~~35147006~~30584069% 6-A-3-4 5.50000% 0.00 0.00 58,879,000.00 5853,~~879~~203,~~000~~575.0083 ~~100~~90.~~00000000~~36086861% C-A-1-1 8.00000% 0.00 0.00 3,~~297~~170,~~143~~771.6243 32,~~170~~927,~~771~~683.4310 9587.~~12312388~~83047543% C-A-1-2 8.00000% 0.00 0.00 21,~~024~~997,~~507~~915.3435 1,~~997~~821,~~915~~947.3551 9587.~~89995214~~45349447% C-A-2-1 8.00000% 0.00 0.00 3,~~297~~170,~~142~~770.6348 32,~~170~~927,~~770~~682.4822 9587.~~12312391~~83047538% C-A-2-2 8.00000% 0.00 0.00 1,~~659~~605,~~669~~439.6588 1,~~605~~514,~~439~~267.8872 9690.~~32637353~~85604503% PO-1 0.00000% 0.00 0.00 668,~~928~~158.3197 ~~668~~667,~~158~~379.9744 99.~~78161538~~66520182% PO-5 0.00000% 0.00 0.00 ~~177~~176,~~175~~970.3471 176,~~970~~761.7126 99.~~76921872~~65113894% PO-6 0.00000% 0.00 0.00 333,~~665~~240.8416 ~~333~~332,~~240~~803.1695 99.~~72610945~~59556838% PO-7 0.00000% 0.00 0.00 315,~~844~~480.5807 315,~~480~~119.0770 99.~~77222034~~65825144% PO-8 0.00000% 0.00 0.00 6,~~428~~404.2512 6,~~404~~379.1288 9998.~~25375101~~87806927% 15-AX-2 5.00000% ~~29,354,442.92~~ 28,055,084.22 25,747,298.89 0.00 0.00 9486.~~27057241~~51596214% 15-AX-3 5.00000% 4,~~523~~477,~~817~~302.2381 4,~~477~~084,~~302~~798.8159 0.00 0.00 9486.~~70943102~~40669767% 15-AX-8 5.00000% 54,~~321~~989,~~065~~507.6693 4,~~989~~631,~~507~~064.9342 0.00 0.00 9386.~~37417758~~66622793% 30-AX-1 5.50000% 1,~~413~~411,~~130~~770.0348 1,~~411~~402,~~770~~327.4811 0.00 0.00 99.~~80773918~~14012258% 30-AX-4 5.50000% 8,~~357~~226,~~534~~749.7374 87,~~226~~545,~~749~~716.7413 0.00 0.00 9789.~~53207719~~45809601% 30-AX-5 5.50000% 2,~~212~~210,~~717~~613.7581 2,~~210~~208,~~613~~493.8155 0.00 0.00 99.~~80520814~~70948225% 30-AX-6 5.50000% ~~35,306,411.80~~ 34,490,462.76 32,374,784.95 0.00 0.00 9690.~~54977013~~62731535% 30-AX-7 5.50000% ~~521,416.52~~ 520,881.79 467,388.19 0.00 0.00 9989.~~79687971~~54792406%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 3377,~~069~~775,~~757~~790.5960 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~152~~114,~~046~~306.2281 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 3377,~~221~~890,~~803~~097.8141 Withdrawals Reimbursement for Servicer Advances 70152,~~075~~046.4322 Payment of Service Fee ~~273~~267,~~186~~282.5194 Payment of Interest and Principal 3277,~~878~~470,~~541~~768.8725 Total Withdrawals (Pool Distribution Amount) 3377,~~221~~890,~~803~~097.8141 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~602~~0.5600 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~602~~0.5600

SERVICING FEES Gross Servicing Fee ~~270~~264,~~459~~573.5563 Master Servicing Fee 2,~~726~~709.9631 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~273~~267,~~186~~282.5194

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 4732 0 0 0 4732 2215,~~899~~571,~~593~~620.3072 0.00 0.00 0.00 2215,~~899~~571,~~593~~620.3072 60 Days 03 0 0 0 03 01,457,580.0061 0.00 0.00 0.00 01,457,580.0061 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 4735 0 0 0 4735 2217,~~899~~029,~~593~~201.3033 0.00 0.00 0.00 2217,~~899~~029,~~593~~201.3033 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 1.~~873256~~349642% 0.000000% 0.000000% 0.000000% 1.~~873256~~349642% 1.~~870581~~351205% 0.000000% 0.000000% 0.000000% 1.~~870581~~351205% 60 Days 0.~~000000~~126529% 0.000000% 0.000000% 0.000000% 0.~~000000~~126529% 0.~~000000~~126479% 0.000000% 0.000000% 0.000000% 0.~~000000~~126479% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~873256~~476170% 0.000000% 0.000000% 0.000000% 1.~~873256~~476170% 1.~~870581~~477684% 0.000000% 0.000000% 0.000000% 1.~~870581~~477684%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 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 03 0 0 0 03 01,480,281.0044 0.00 0.00 0.00 01,480,281.0044 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 03 0 0 0 03 01,480,281.0044 0.00 0.00 0.00 01,480,281.0044 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~083333% 0.000000% 0.000000% 0.000000% 02.~~000000~~083333% 02.~~000000~~130610% 0.000000% 0.000000% 0.000000% 02.~~000000~~130610% 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 02.~~000000~~083333% 0.000000% 0.000000% 0.000000% 02.~~000000~~083333% 02.~~000000~~130610% 0.000000% 0.000000% 0.000000% 02.~~000000~~130610% 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 1 0 0 0 1 ~~430~~972,~~000~~031.0037 0.00 0.00 0.00 ~~430~~972,~~000~~031.0037 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~430~~972,~~000~~031.0037 0.00 0.00 0.00 ~~430~~972,~~000~~031.0037 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~549451~~558659% 0.000000% 0.000000% 0.000000% 0.~~549451~~558659% 01.~~439352~~008481% 0.000000% 0.000000% 0.000000% 01.~~439352~~008481% 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.~~549451~~558659% 0.000000% 0.000000% 0.000000% 0.~~549451~~558659% 01.~~439352~~008481% 0.000000% 0.000000% 0.000000% 01.~~439352~~008481% 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 146 0 0 0 14 6 2,~~968~~762,~~256~~076.9857 0.00 0.00 0.00 62,~~968~~762,~~256~~076.9857 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 146 0 0 0 14 6 2,~~968~~762,~~256~~076.9857 0.00 0.00 0.00 62,~~968~~762,~~256~~076.9857 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~127660~~983607% 0.000000% 0.000000% 0.000000% 20.~~127660~~983607% 20.~~142558~~918203% 0.000000% 0.000000% 0.000000% 20.~~142558~~918203% 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 20.~~127660~~983607% 0.000000% 0.000000% 0.000000% 20.~~127660~~983607% 20.~~142558~~918203% 0.000000% 0.000000% 0.000000% 20.~~142558~~918203% 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 24 0 0 0 24 1,~~036~~815,~~959~~086.7500 0.00 0.00 0.00 1,~~036~~815,~~959~~086.7500 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,~~036~~815,~~959~~086.7500 0.00 0.00 0.00 1,~~036~~815,~~959~~086.7500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~785714~~883495% 0.000000% 0.000000% 0.000000% 13.~~785714~~883495% 23.~~025786~~880553% 0.000000% 0.000000% 0.000000% 23.~~025786~~880553% 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 13.~~785714~~883495% 0.000000% 0.000000% 0.000000% 13.~~785714~~883495% 23.~~025786~~880553% 0.000000% 0.000000% 0.000000% 23.~~025786~~880553% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 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 30 0 0 0 30 ~~1,598,215~~0.5500 0.00 0.00 0.00 ~~1,598,215~~0.5500 60 Days 01 0 0 0 01 0478,812.0086 0.00 0.00 0.00 0478,812.0086 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 31 0 0 0 3 1 478,~~598,215~~812.5586 0.00 0.00 0.00 1478,~~598,215~~812.5586 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~115242~~000000% 0.000000% 0.000000% 0.000000% 10.~~115242~~000000% 10.~~163109~~000000% 0.000000% 0.000000% 0.000000% 10.~~163109~~000000% 60 Days 0.~~000000~~403226% 0.000000% 0.000000% 0.000000% 0.~~000000~~403226% 0.~~000000~~379429% 0.000000% 0.000000% 0.000000% 0.~~000000~~379429% 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 10.~~115242~~403226% 0.000000% 0.000000% 0.000000% 10.~~115242~~403226% 10.~~163109~~379429% 0.000000% 0.000000% 0.000000% 10.~~163109~~379429% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 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 02 0 0 0 02 01,303,582.0065 0.00 0.00 0.00 01,303,582.0065 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 02 0 0 0 02 01,303,582.0065 0.00 0.00 0.00 01,303,582.0065 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~030303% 0.000000% 0.000000% 0.000000% 03.~~000000~~030303% 04.~~000000~~546203% 0.000000% 0.000000% 0.000000% 04.~~000000~~546203% 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 03.~~000000~~030303% 0.000000% 0.000000% 0.000000% 03.~~000000~~030303% 04.~~000000~~546203% 0.000000% 0.000000% 0.000000% 04.~~000000~~546203% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 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 2716 0 0 0 2716 127,~~866~~238,~~161~~562.0269 0.00 0.00 0.00 127,~~866~~238,~~161~~562.0269 60 Days 02 0 0 0 02 0978,767.0075 0.00 0.00 0.00 0978,767.0075 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 2718 0 0 0 2718 128,~~866~~217,~~161~~330.0244 0.00 0.00 0.00 128,~~866~~217,~~161~~330.0244 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~678571~~666667% 0.000000% 0.000000% 0.000000% 21.~~678571~~666667% 21.~~660888~~581076% 0.000000% 0.000000% 0.000000% 21.~~660888~~581076% 60 Days 0.~~000000~~208333% 0.000000% 0.000000% 0.000000% 0.~~000000~~208333% 0.~~000000~~213786% 0.000000% 0.000000% 0.000000% 0.~~000000~~213786% 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 21.~~678571~~875000% 0.000000% 0.000000% 0.000000% 21.~~678571~~875000% 21.~~660888~~794863% 0.000000% 0.000000% 0.000000% 21.~~660888~~794863% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 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 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~152~~114,~~046~~306.2281

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5.~~956815~~956388% Weighted Average Pass-Through Rate 5.~~694383~~693965% Weighted Average Maturity(Stepdown Calculation ) ~~289~~288 Beginning Scheduled Collateral Loan Count 2,~~556~~509 Number Of Loans Paid In Full 47138 Ending Scheduled Collateral Loan Count 2,~~509~~371 Beginning Scheduled Collateral Balance 1,~~249~~222,~~175~~224,~~611~~204.8027 Ending Scheduled Collateral Balance 1,~~222~~150,~~224~~552,~~204~~853.2794 Ending Actual Collateral Balance at 3130-~~May~~Jun-2003 1,~~224~~152,~~196~~425,~~958~~023.1366 Monthly P &I Constant 8,~~689~~511,~~680~~268.7993 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 3277,~~669~~261,~~665~~069.0870 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~222~~150,~~224~~552,~~204~~853.2794 Scheduled Principal 2,~~488~~444,~~757~~567.5783 Unscheduled Principal 2469,~~462~~226,~~649~~782.9650

Bankruptcy Loss Coverage Amount : Groups 1,2,3,4,5,7,8 $152,842.00 Bankruptcy Loss Coverage Amount : Group 6 $100,448.00 Fraud Loss Coverage Amount : Groups 1,2,3,4,5,7,8 $22,926,296.00 Fraud Loss Coverage Amount : Group 6 $14,884,589.00 Special Hazard Loss Coverage Amount : ~~Groups~~Group 1,2,3,4,5,7,8 $9,144,726.00 Fraud Loss Coverage Amount : Group 6 $4,961,530.00

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~885450~~885321% Group 2 Senior % 97.~~884835~~810285% Group 3 Senior % 97.~~886254~~866582% Group 4 Senior % 97.~~884020~~848630% Group 5 Senior % 97.~~884476~~884405% Group 6 Senior % 96.~~570259~~512686% Group 7 Senior % 97.~~805846~~805731% Group 8 Senior % 97.~~898581~~836964% Group 1 Junior % 2.~~114550~~114679% Group 2 Junior % 2.~~115165~~189715% Group 3 Junior % 2.~~113746~~133418% Group 4 Junior % 2.~~115980~~151370% Group 5 Junior % 2.~~115524~~115595% Group 6 Junior % 3.~~429741~~487314% Group 7 Junior % 2.~~194154~~194269% Group 8 Junior % 2.~~101419~~163036%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~040102~~040114 5.~~692645~~689530 5.~~691428~~692639 Weighted Average Net Rate 5.~~790102~~790114 5.~~436526~~433538 5.~~438555~~439741 ~~Pass-Through Rate 5.790102 5.435641 5.437460~~ Weighted Average Maturity ~~357~~356 ~~175~~174 ~~173~~172 Beginning Loan Count 182 ~~682~~658 ~~113~~112 Loans Paid In Full 03 2448 19 Ending Loan Count ~~182~~179 ~~658~~610 ~~112~~103 Beginning Scheduled Balance 97,~~896~~792,~~354~~594.5946 ~~336~~324,~~911~~244,~~081~~976.3464 51,~~705~~036,~~616~~718.8411 Ending scheduled Balance 9796,~~792~~305,~~594~~685.4638 ~~324~~299,~~244~~904,~~976~~604.6422 5146,~~036~~633,~~718~~378.1174 Record Date 0506/3130/2003 0506/3130/2003 0506/3130/2003 Principal And Interest Constant 590,505.85 2,~~836~~740,~~153~~325.7786 ~~439~~436,~~148~~288.6585 Scheduled Principal 9798,~~752~~273.5281 1,~~237~~202,~~891~~991.0132 ~~193~~194,~~916~~177.3250 Unscheduled Principal 61,~~007~~388,635.6127 1123,~~428~~137,~~213~~381.6910 ~~474~~4,~~982~~209,161.4187 Scheduled Interest 492,~~753~~232.3304 1,~~598~~537,~~262~~334.7654 ~~245~~242,~~232~~111.3335 Servicing Fees 20,~~395~~373.0846 7169,~~907~~170.8005 10,~~895~~755.7891 Master Servicing Fees 0.00 ~~248~~247.5460 47.2001 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 ~~472~~471,~~358~~858.2558 1,~~526~~467,~~106~~916.4289 ~~234~~231,~~289~~308.3543 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 5.790114 5.432622 5.438636

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~078939~~079534 6.~~189958~~189987 6.~~161743~~159399 Weighted Average Net Rate 5.~~828939~~829534 5.~~889959~~889987 5.~~895633~~893345 ~~Pass-Through Rate 5.828939 5.889958 5.891177~~ Weighted Average Maturity ~~357~~ 356 ~~356~~355 355 Beginning Loan Count ~~273~~269 66 1,~~021~~008 Loans Paid In Full 421 0 1348 Ending Loan Count ~~269~~248 66 ~~1,008~~960 Beginning Scheduled Balance ~~139~~137,~~742~~306,~~022~~548.0252 28,~~709~~680,~~629~~484.4923 ~~491~~483,~~721~~132,~~173~~121.1252 Ending scheduled Balance ~~137~~126,~~306~~095,~~548~~888.5210 28,~~680~~651,~~484~~056.2390 ~~483~~457,~~132~~445,~~121~~763.5239 Record Date 0506/3130/2003 0506/3130/2003 0506/3130/2003 Principal And Interest Constant ~~846~~833,~~869~~148.6444 176,275.11 32,~~009~~959,~~373~~512.9291 Scheduled Principal ~~138~~137,~~967~~515.0023 28,~~182~~331.2792 ~~484~~479,~~491~~676.1378 Unscheduled Principal 211,~~296~~073,~~506~~145.5019 ~~962~~1,095.9941 825,~~104~~206,~~560~~681.4735 Scheduled Interest ~~707~~695,~~902~~633.6421 ~~148~~147,~~092~~943.8419 2,~~524~~479,~~882~~836.7913 Servicing Fees 2928,~~112~~605.9253 7,~~177~~170.4012 ~~109~~107,~~043~~115.0682 Master Servicing Fees 0.00 0.00 1,~~640~~625.3204 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 0.00 185.8568 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 ~~678~~667,~~789~~027.7268 140,~~915~~773.4407 2,~~414~~370,~~013~~909.5659 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 5.829534 5.889987 5.888848

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 30 Year Fixed 15 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~822299~~822311 5.~~608863~~597613 5.~~956815~~956388 Weighted Average Net Rate 5.~~572300~~572311 5.~~352694~~341765 5.~~697181~~696807 ~~Pass-Through Rate 5.542299 5.350752 5.694383~~ Weighted Average Maturity ~~354~~353.00 ~~176~~175.00 ~~289~~288.00 Record Date 0506/3130/2003 0506/3130/2003 0506/3130/2003 Principal And Interest Constant 158,118.02 ~~633~~617,~~235~~093.8389 8,~~689~~511,~~680~~268.7993 Beginning Loan Count 62 ~~157~~152 2,~~556~~509 Loans Paid In Full 01 58 47138 Ending Loan Count 6261 ~~152~~144 2,~~509~~371 Beginning Scheduled Balance 26,~~729~~699,~~068~~241.6343 7573,~~760~~331,~~665~~519.7736 1,~~249~~222,~~175~~224,~~611~~204.8027 Ending Scheduled Balance 26,~~699~~264,~~241~~957.4350 7369,~~331~~251,519.3671 1,~~222~~150,~~224~~552,~~204~~853.2794 Scheduled Principal 28,~~430~~575.8228 ~~279~~275,~~126~~025.5099 2,~~488~~444,~~757~~567.5783 Unscheduled Principal 1405,~~396~~708.3865 23,~~150~~804,~~019~~973.9166 2469,~~462~~226,~~649~~782.9650 Scheduled Interest 129,~~687~~542.2074 ~~354~~342,~~109~~067.3390 6,~~200~~066,~~923~~701.2210 Servicing Fee 5,~~568~~562.5534 1615,~~172~~634.9380 ~~270~~264,~~273~~388.5203 Master Servicing Fee ~~668~~667.2348 122.6718 2,~~726~~709.9631 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 0.00 185.8568 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 123,~~450~~312.4292 ~~337~~326,~~813~~310.7392 5,~~927~~799,~~736~~418.8908 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 5.542311 5.339765 5.693965

Filing Compare · MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2003-4