8-K 1 mst03006.txt SEPTEMBER 8-K 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): September 25, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-08 54-5120434 Pooling and Servicing Agreement) (Commission 54-2120435 (State or other File Number) 54-2120436 jurisdiction IRS EIN 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 September 25, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-6 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 2003-6 Trust, relating to the September 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 2003-6 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: 9/26/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the September 25, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 78/31/03 Distribution Date: 89/25/03 MASTR Series: 2003-6 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 55265KYE3 SEN 5.50000% 28,~~577~~545,~~034~~996.2611 130,~~973~~756.7793 3132,~~038~~114.1550 A-R 55265KZM4 SEN 5.50000% 0.00 0.01 0.00 2-A-1 55265KYF0 SEN 5.50000% 26,~~656~~628,~~048~~277.7859 ~~122~~121,~~169~~972.5469 2729,~~771~~876.1838 3-A-1 55265KYG8 SEN 5.00000% ~~448~~428,~~382~~246,~~688~~479.8359 1,~~868~~784,~~261~~360.2033 2027,~~136~~135,~~209~~547.2331 3-A-2 55265KYH6 PAC 1.~~50000~~51000% 11,~~894~~819,~~616~~181.8351 14,~~868~~872.2747 7579,~~435~~206.3285 3-A-3 55265KYJ2 IO 65.~~00000~~99000% 0.00 5958,~~473~~997.0841 0.00 3-A-4 55265KYK9 SEN 5.00000% 1715,~~924~~513,~~267~~744.5931 7464,~~684~~640.4560 23,~~410~~326,~~523~~994.2833 3-A-5 55265KYL7 PAC 4.00000% 29,~~736~~547,~~542~~953.0878 9998,~~121~~493.8118 ~~188~~198,~~588~~017.3013 4-A-1 55265KYM5 SEN 4.50000% 4846,~~932~~875,~~928~~736.1372 ~~183~~175,~~498~~784.4801 2697,~~057,191~~146.4196 5-A-1 55265KYN3 SEN 5.50000% ~~102~~97,~~580~~901,~~729~~036.7109 ~~470~~448,~~146~~442.2455 47,~~679~~401,~~693~~498.6237 6-A-1 55265KYP8 SEN 5.00000% ~~123~~119,~~549~~764,~~083~~006.3516 ~~514~~498,~~770~~715.9483 34,~~785~~761,~~077~~770.1994 6-A-2 55265KYQ6 SEN 5.00000% ~~216~~207,~~855~~967,~~841~~420.4539 ~~903~~866,~~536~~008.3348 811,~~888~~181,~~421~~971.0645 6-A-3 55265KYR4 SEN 5.00000% 13,~~192~~117,~~312~~316.5026 54,~~966~~622.1653 7475,~~996~~265.2478 6-A-4 55265KYS2 SEN 5.00000% 11,744,000.00 48,~~931~~903.7383 0.00 6-A-5 55265KYT0 SEN 5.00000% 17,~~779~~853,~~775~~854.0096 74,~~079~~346.9621 (74,~~079~~346.9621) 6-A-6 55265KYU7 SEN 5.00000% ~~219~~220,~~912~~828.5077 ~~916~~919.2757 (~~916~~919.2757) 6-A-7 55265KYV5 LOCK 5.00000% 29,965,000.00 124,~~850~~778.0789 0.00 6-A-8 55265KYW3 LOCK 5.00000% 371,000.00 1,~~545~~544.7890 0.00 6-A-9 55265KYX1 SEN 5.00000% 6,~~424~~227,~~552~~728.3332 2625,~~768~~933.0922 ~~196~~247,~~824~~612.0109 7-A-1 55265KYY9 SEN 5.00000% 4441,~~667~~649,~~132~~621.3221 ~~186~~173,~~106~~435.9446 34,~~017~~004,~~511~~002.1153 8-A-1 55265KYZ6 SEN 5.50000% ~~104~~100,~~426~~649,~~672~~739.7003 ~~478~~461,~~606~~033.5318 36,~~776~~372,~~933~~773.6727 9-A-1 55265KZA0 PAC 4.25000% 29,~~210~~093,~~722~~878.4693 ~~103~~102,~~451~~978.2470 ~~116~~130,~~843~~556.5362 9-A-2 55265KZB8 PAC 1.~~50000~~51000% 18,~~256~~183,~~701~~674.5433 22,~~820~~867.1333 7381,~~027~~597.2189 9-A-3 55265KZC6 IO 65.~~00000~~99000% 0.00 9190,~~280~~712.5112 0.00 9-A-4 55265KZD4 PAC 5.50000% 4,425,000.00 20,~~280~~269.5802 0.00 9-A-5 55265KZE2 SEN 5.50000% 3735,~~401~~910,~~922~~917.9901 ~~171~~164,~~419~~492.8547 12,~~491~~784,~~005~~343.9741 9-A-6 55265KZF9 SEN 5.50000% 1,~~065~~023,~~984~~489.0118 4,~~885~~688.6016 4279,~~494~~355.8396 9-A-7 55265KZG7 LOCK 5.50000% 10,545,000.00 48,~~329~~302.6611 0.00 PO 55265KZH5 PO 0.00000% 1,~~990~~978,~~043~~622.3618 0.00 1125,~~421~~811.1897 PP-AX 55265KZJ1 IO 5.50000% 0.00 11,~~365~~347.6786 0.00 15-AX 55265KZK8 IO 5.00000% 0.00 ~~147~~138,~~194~~605.4302 0.00 30-AX 55265KZL6 IO 5.50000% 0.00 ~~337~~324,~~502~~604.5047 0.00 15-B-1 55265KZN2 SUB 4.~~95617~~95629% 3,~~685~~671,~~878~~709.3913 15,~~223~~165.2004 14,~~169~~265.2574 15-B-2 55265KZP7 SUB 4.~~95617~~95629% ~~849~~846,~~974~~706.1265 3,~~510~~497.5110 3,~~267~~289.4772 15-B-3 55265KZQ5 SUB 4.~~95617~~95629% 1,~~133~~129,~~963~~603.1394 4,~~683~~665.4354 4,~~359~~388.1887 15-B-4 55265KZU6 SUB 4.~~95617~~95629% ~~566~~564,~~981~~801.5697 2,~~341~~332.7177 2,~~179~~194.5943 15-B-5 55265KZV4 SUB 4.~~95617~~95629% ~~283~~282,~~989~~897.0130 1,~~172~~168.9143 1,~~091~~099.7114 15-B-6 55265KZW2 SUB 4.~~95617~~95629% ~~567~~565,~~574~~392.4558 2,~~344~~335.1621 2,~~181~~196.8773 30-B-1 55265KZR3 SUB 5.~~22029~~22031% 12,~~536~~523,~~751~~122.7029 54,~~536~~445.0892 13,~~629~~713.4152 30-B-2 55265KZS1 SUB 5.~~22029~~22031% 4,~~323~~318,~~431~~730.1994 18,~~807~~776.3425 4,~~700~~729.25 30-B-3 55265KZT9 SUB 5.~~22029~~22031% 3,~~458~~454,~~345~~585.3761 15,~~044~~019.1426 3,~~759~~782.7697 30-B-4 55265KZX0 SUB 5.~~22029~~22031% 1,~~296~~295,~~629~~220.7814 5,~~640~~631.4614 1,~~409~~418.6434 30-B-5 55265KZY8 SUB 5.~~22029~~22031% 1,~~297~~296,~~628~~218.7200 5,~~644~~635.8148 1,~~410~~419.7343 30-B-6 55265KZZ5 SUB 5.~~22029~~22031% 1,~~729~~727,~~282~~402.57 7,~~522~~510.5511 1,~~880~~891.0060 Totals 1,~~418~~367,~~505~~445,~~942~~893.7155 6,~~533~~293,~~277~~611.1279 5168,~~060~~624,~~049~~587.1270

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 28,~~545~~513,~~996~~881.1161 162,~~011~~871.9243 0.00 A-R 0.00 0.00 0.01 0.00 2-A-1 0.00 26,~~628~~598,~~277~~401.5921 ~~149~~151,~~940~~849.7207 0.00 3-A-1 0.00 ~~428~~401,~~246~~110,~~479~~932.5928 2228,~~004~~919,~~470~~907.4364 0.00 3-A-2 0.00 11,~~819~~739,~~181~~974.5166 9094,~~303~~079.5932 0.00 3-A-3 0.00 0.00 5958,~~473~~997.0841 0.00 3-A-4 0.00 1512,~~513~~186,~~744~~749.3198 23,~~485~~391,~~207~~634.7393 0.00 3-A-5 0.00 29,~~547~~349,~~953~~936.7865 ~~287~~296,~~710~~510.1131 0.00 4-A-1 0.00 46,~~875~~178,~~736~~589.7276 2872,~~240,689~~930.8997 0.00 5-A-1 0.00 9790,~~901~~499,~~036~~537.0973 57,~~149~~849,~~839~~940.8692 0.00 6-A-1 0.00 ~~119~~115,~~764~~002,~~006~~235.1622 45,~~299~~260,~~848~~486.1377 0.00 6-A-2 0.00 ~~207~~196,~~967~~785,~~420~~448.3993 912,~~791~~047,~~957~~979.3993 0.00 6-A-3 0.00 13,~~117~~042,~~316~~050.2649 129,~~962~~888.4031 0.00 6-A-4 0.00 11,744,000.00 48,~~931~~903.7383 0.00 6-A-5 0.00 17,~~853~~928,~~854~~201.9617 0.00 0.00 6-A-6 0.00 ~~220~~221,~~828~~748.7734 0.00 0.00 6-A-7 0.00 29,965,000.00 124,~~850~~778.0789 0.00 6-A-8 0.00 371,000.00 1,~~545~~544.7890 0.00 6-A-9 0.00 65,~~227~~980,~~728~~116.3223 ~~223~~273,~~592~~545.1031 0.00 7-A-1 0.00 4137,~~649~~645,~~621~~618.2168 34,~~203~~177,~~618~~437.0599 0.00 8-A-1 0.00 ~~100~~94,~~649~~276,~~739~~965.0376 46,~~255~~833,~~540~~806.2045 0.00 9-A-1 0.00 2928,~~093~~963,~~878~~322.9331 ~~220~~233,~~294~~535.7732 0.00 9-A-2 0.00 18,~~183~~102,~~674~~076.3344 95104,~~847~~465.3422 0.00 9-A-3 0.00 0.00 9190,~~280~~712.5112 0.00 9-A-4 0.00 4,425,000.00 20,~~280~~269.5802 0.00 9-A-5 0.00 3533,~~910~~126,~~917~~573.0161 12,~~662~~948,~~425~~835.8288 0.00 9-A-6 0.00 1944,~~023,489~~133.1821 4784,~~380~~044.4312 0.00 9-A-7 0.00 10,545,000.00 48,~~329~~302.6611 0.00 PO 0.00 1,~~978~~952,~~622~~810.1821 1125,~~421~~811.1897 0.00 PP-AX 0.00 0.00 11,~~365~~347.6786 0.00 15-AX 0.00 0.00 ~~147~~138,~~194~~605.4302 0.00 30-AX 0.00 0.00 ~~337~~324,~~502~~604.5047 0.00 15-B-1 0.00 3,~~671~~657,~~709~~443.1339 29,~~392~~430.4578 0.00 15-B-2 0.00 ~~846~~843,~~706~~416.6593 6,~~777~~786.9882 0.00 15-B-3 0.00 1,~~129~~125,~~603~~215.9408 9,~~042~~054.6141 0.00 15-B-4 0.00 ~~564~~562,~~801~~607.9754 4,~~521~~527.3020 0.00 15-B-5 0.00 ~~282~~281,~~897~~798.3015 2,~~264~~267.6257 0.00 15-B-6 0.00 ~~565~~563,~~392~~195.5886 4,~~526~~531.0394 0.00 30-B-1 0.00 12,~~523~~509,~~122~~408.2977 68,~~165~~159.4944 0.00 30-B-2 0.00 4,~~318~~314,~~730~~001.9468 23,~~507~~505.5950 0.00 30-B-3 0.00 3,~~454~~450,~~585~~802.6164 18,~~803~~802.9023 0.00 30-B-4 0.00 1,~~295~~293,~~220~~801.1480 7,~~050~~049.1048 0.00 30-B-5 0.00 1,~~296~~294,~~218~~798.0056 7,~~055~~054.5491 0.00 30-B-6 0.00 1,~~727~~725,~~402~~510.5796 9,~~402~~401.5571 0.00 Totals 0.00 1,~~367~~298,~~445~~821,~~893~~305.5584 5774,~~593~~918,~~326~~199.2449 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 28,607,000.00 28,~~577~~545,~~034~~996.2611 29,~~618~~770.5115 12,~~419~~344.6435 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 26,686,000.00 26,~~656~~628,~~048~~277.7859 27,~~048~~187.1710 ~~723~~2,689.0129 0.00 0.00 3-A-1 451,519,000.00 ~~448~~428,~~382~~246,~~688~~479.8359 1,~~606~~550,~~827~~826.4152 1825,~~529~~584,~~381~~720.8279 0.00 0.00 3-A-2 11,966,000.00 11,~~894~~819,~~616~~181.8351 64,~~019~~526.5876 6974,~~415~~680.7409 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 18,091,000.00 1715,~~924~~513,~~267~~744.5931 ~~192~~190,~~354~~141.7240 23,~~218~~136,~~168~~852.5692 0.00 0.00 3-A-5 29,915,000.00 29,~~736~~547,~~542~~953.0878 1511,~~048~~316.9590 ~~173~~186,~~539~~700.3523 0.00 0.00 4-A-1 49,431,000.00 4846,~~932~~875,~~928~~736.1372 ~~320~~311,~~820~~293.1576 1385,~~736,371~~853.2620 0.00 0.00 5-A-1 103,122,000.00 ~~102~~97,~~580~~901,~~729~~036.7109 ~~104~~100,~~883~~660.5427 47,~~574~~300,~~810~~838.0810 0.00 0.00 6-A-1 125,000,000.00 ~~123~~119,~~549~~764,~~083~~006.3516 ~~127~~124,~~793~~809.4275 34,~~657~~636,~~283~~961.7718 0.00 0.00 6-A-2 220,263,000.00 ~~216~~207,~~855~~967,~~841~~420.4539 ~~300~~293,~~094~~088.7325 810,~~588~~888,~~326~~883.3421 0.00 0.00 6-A-3 13,267,000.00 13,~~192~~117,~~312~~316.5026 21,~~532~~972.0678 7273,~~464~~293.1800 0.00 0.00 6-A-4 11,744,000.00 11,744,000.00 0.00 0.00 0.00 0.00 6-A-5 17,706,000.00 17,~~779~~853,~~775~~854.0096 0.00 0.00 (74,~~079~~346.9621) 0.00 6-A-6 219,000.00 ~~219~~220,~~912~~828.5077 0.00 0.00 (~~916~~919.2757) 0.00 6-A-7 29,965,000.00 29,965,000.00 0.00 0.00 0.00 0.00 6-A-8 371,000.00 371,000.00 0.00 0.00 0.00 0.00 6-A-9 6,500,000.00 6,~~424~~227,~~552~~728.3332 6,~~645~~490.2611 ~~190~~241,~~178~~121.7698 0.00 0.00 7-A-1 45,302,000.00 4441,~~667~~649,~~132~~621.3221 9993,~~503~~499.5045 23,~~918~~910,~~007~~503.6108 0.00 0.00 8-A-1 109,086,000.00 ~~104~~100,~~426~~649,~~672~~739.7003 ~~100~~97,~~274~~437.3134 36,~~676~~275,~~659~~335.3693 0.00 0.00 9-A-1 29,280,000.00 29,~~210~~093,~~722~~878.4693 74,~~087~~394.0865 ~~109~~126,~~756~~161.4597 0.00 0.00 9-A-2 18,300,000.00 18,~~256~~183,~~701~~674.5433 42,~~429~~746.4365 6878,~~597~~851.7823 0.00 0.00 9-A-3 0.00 0.00 0.00 0.00 0.00 0.00 9-A-4 4,425,000.00 4,425,000.00 0.00 0.00 0.00 0.00 9-A-5 38,420,000.00 3735,~~401~~910,~~922~~917.9901 9093,~~436~~723.2039 12,~~400~~690,~~569~~620.7702 0.00 0.00 9-A-6 1,095,000.00 1,~~065~~023,~~984~~489.0118 2,~~577~~671.5019 3976,~~917~~684.3377 0.00 0.00 9-A-7 10,545,000.00 10,545,000.00 0.00 0.00 0.00 0.00 PO 1,993,965.26 1,~~990~~978,~~043~~622.3618 5,~~081~~128.9989 620,~~339~~683.1908 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 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-B-1 3,699,000.00 3,~~685~~671,~~878~~709.3913 14,~~169~~265.2574 0.00 0.00 0.00 15-B-2 853,000.00 ~~849~~846,~~974~~706.1265 3,~~267~~289.4772 0.00 0.00 0.00 15-B-3 1,138,000.00 1,~~133~~129,~~963~~603.1394 4,~~359~~388.1887 0.00 0.00 0.00 15-B-4 569,000.00 ~~566~~564,~~981~~801.5697 2,~~179~~194.5943 0.00 0.00 0.00 15-B-5 285,000.00 ~~283~~282,~~989~~897.0130 1,~~091~~099.7114 0.00 0.00 0.00 15-B-6 569,595.00 ~~567~~565,~~574~~392.4558 2,~~181~~196.8773 0.00 0.00 0.00 30-B-1 12,550,000.00 12,~~536~~523,~~751~~122.7029 13,~~629~~713.4152 0.00 0.00 0.00 30-B-2 4,328,000.00 4,~~323~~318,~~431~~730.1994 4,~~700~~729.25 0.00 0.00 0.00 30-B-3 3,462,000.00 3,~~458~~454,~~345~~585.3761 3,~~759~~782.7697 0.00 0.00 0.00 30-B-4 1,298,000.00 1,~~296~~295,~~629~~220.7814 1,~~409~~418.6434 0.00 0.00 0.00 30-B-5 1,299,000.00 1,~~297~~296,~~628~~218.7200 1,~~410~~419.7343 0.00 0.00 0.00 30-B-6 1,731,110.00 1,~~729~~727,~~282~~402.57 1,~~880~~891.0060 0.00 0.00 0.00 Totals 1,434,600,770.26 1,~~418~~367,~~505~~445,~~942~~893.7155 3,~~103~~006,~~115~~075.3705 4865,~~031~~693,~~930~~778.0042 (7475,~~996~~265.2378) 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 3132,~~038~~114.1550 28,~~545~~513,~~996~~881.1161 0.~~99786752~~99674491 3132,~~038~~114.1550 A-R 0.00 0.00 0.00000000 0.00 2-A-1 2729,~~771~~876.1838 26,~~628~~598,~~277~~401.5921 0.~~99783698~~99671743 2729,~~771~~876.1838 3-A-1 2027,~~136~~135,~~209~~547.2331 ~~428~~401,~~246~~110,~~479~~932.5928 0.~~94845727~~88835892 2027,~~136~~135,~~209~~547.2331 3-A-2 7579,~~435~~206.3285 11,~~819~~739,~~181~~974.5166 0.~~98773036~~98111104 7579,~~435~~206.3285 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 23,~~410~~326,~~523~~994.2833 1512,~~513~~186,~~744~~749.3198 0.~~85753935~~67363606 23,~~410~~326,~~523~~994.2833 3-A-5 ~~188~~198,~~588~~017.3013 29,~~547~~349,~~953~~936.7865 0.~~98773036~~98111104 ~~188~~198,~~588~~017.3013 4-A-1 2697,~~057,191~~146.4196 46,~~875~~178,~~736~~589.7276 0.~~94830646~~93420303 2697,~~057,191~~146.4196 5-A-1 47,~~679~~401,~~693~~498.6237 9790,~~901~~499,~~036~~537.0973 0.~~94937100~~87759681 47,~~679~~401,~~693~~498.6237 6-A-1 34,~~785~~761,~~077~~770.1994 ~~119~~115,~~764~~002,~~006~~235.1622 0.~~95811205~~92001788 34,~~785~~761,~~077~~770.1994 6-A-2 811,~~888~~181,~~421~~971.0645 ~~207~~196,~~967~~785,~~420~~448.3993 0.~~94417773~~89341128 811,~~888~~181,~~421~~971.0645 6-A-3 7475,~~996~~265.2478 13,~~117~~042,~~316~~050.2649 0.~~98871759~~98304443 7475,~~996~~265.2478 6-A-4 0.00 11,744,000.00 1.00000000 0.00 6-A-5 (74,~~079~~346.9621) 17,~~853~~928,~~854~~201.9617 1.~~00835056~~01254948 (74,~~079~~346.9621) 6-A-6 (~~916~~919.2757) ~~220~~221,~~828~~748.7734 1.~~00835055~~01254950 (~~916~~919.2757) 6-A-7 0.00 29,965,000.00 1.00000000 0.00 6-A-8 0.00 371,000.00 1.00000000 0.00 6-A-9 ~~196~~247,~~824~~612.0109 65,~~227~~980,~~728~~116.3223 0.~~95811205~~92001788 ~~196~~247,~~824~~612.0109 7-A-1 34,~~017~~004,~~511~~002.1153 4137,~~649~~645,~~621~~618.2168 0.~~91937710~~83099242 34,~~017~~004,~~511~~002.1153 8-A-1 36,~~776~~372,~~933~~773.6727 ~~100~~94,~~649~~276,~~739~~965.0376 0.~~92266413~~86424441 36,~~776~~372,~~933~~773.6727 9-A-1 ~~116~~130,~~843~~556.5362 2928,~~093~~963,~~878~~322.9331 0.~~99364341~~98918451 ~~116~~130,~~843~~556.5362 9-A-2 7381,~~027~~597.2189 18,~~183~~102,~~674~~076.3344 0.~~99364341~~98918450 7381,~~027~~597.2189 9-A-3 0.00 0.00 0.00000000 0.00 9-A-4 0.00 4,425,000.00 1.00000000 0.00 9-A-5 12,~~491~~784,~~005~~343.9741 3533,~~910~~126,~~917~~573.0161 0.~~93469331~~86222211 12,~~491~~784,~~005~~343.9741 9-A-6 4279,~~494~~355.8396 1944,~~023,489~~133.1821 0.~~93469332~~86222211 4279,~~494~~355.8396 9-A-7 0.00 10,545,000.00 1.00000000 0.00 PO 1125,~~421~~811.1897 1,~~978~~952,~~622~~810.1821 0.~~99230524~~97936020 1125,~~421~~811.1897 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B-1 14,~~169~~265.2574 3,~~671~~657,~~709~~443.1339 0.~~99262210~~98876545 14,~~169~~265.2574 15-B-2 3,~~267~~289.4772 ~~846~~843,~~706~~416.6593 0.~~99262210~~98876545 3,~~267~~289.4772 15-B-3 4,~~359~~388.1887 1,~~129~~125,~~603~~215.9408 0.~~99262209~~98876545 4,~~359~~388.1887 15-B-4 2,~~179~~194.5943 ~~564~~562,~~801~~607.9754 0.~~99262209~~98876545 2,~~179~~194.5943 15-B-5 1,~~091~~099.7114 ~~282~~281,~~897~~798.3015 0.~~99262211~~98876544 1,~~091~~099.7114 15-B-6 2,~~181~~196.8773 ~~565~~563,~~392~~195.5886 0.~~99262209~~98876546 2,~~181~~196.8773 30-B-1 13,~~629~~713.4152 12,~~523~~509,~~122~~408.2977 0.~~99785835~~99676564 13,~~629~~713.4152 30-B-2 4,~~700~~729.25 4,~~318~~314,~~730~~001.9468 0.~~99785835~~99676564 4,~~700~~729.25 30-B-3 3,~~759~~782.7697 3,~~454~~450,~~585~~802.6164 0.~~99785835~~99676564 3,~~759~~782.7697 30-B-4 1,~~409~~418.6434 1,~~295~~293,~~220~~801.1480 0.~~99785835~~99676564 1,~~409~~418.6434 30-B-5 1,~~410~~419.7343 1,~~296~~294,~~218~~798.0056 0.~~99785835~~99676564 1,~~410~~419.7343 30-B-6 1,~~880~~891.0060 1,~~727~~725,~~402~~510.5796 0.~~99785835~~99676564 1,~~880~~891.0060 Totals 5168,~~060~~624,~~049~~587.1270 1,~~367~~298,~~445~~821,~~893~~305.5584 0.~~95318915~~90535383 5168,~~060~~624,~~049~~587.1270

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 28,607,000.00 ~~998~~997.~~95250323~~86751879 1.~~03535883~~04065963 0.~~04962562~~08195022 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 ~~998~~997.~~87764296~~83697782 1.~~01357154~~01877764 0.~~02709323~~10077531 0.00000000 3-A-1 451,519,000.00 ~~993~~948.~~05386668~~45727332 3.~~55871494~~43468718 4156.~~03787841~~66366374 0.00000000 3-A-2 11,966,000.00 ~~994~~987.~~03450025~~73036186 0.~~50305699~~37830186 56.~~80108140~~24102373 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 18,091,000.00 ~~990~~857.~~78368194~~53934608 10.~~63261953~~51027583 ~~122~~173.~~61171632~~39300868 0.00000000 3-A-5 29,915,000.00 ~~994~~987.~~03450042~~73036203 0.~~50305699~~37830186 56.~~80108140~~24102390 0.00000000 4-A-1 49,431,000.00 ~~989~~948.~~92389654~~30646194 6.~~49026218~~29754122 357.~~12717242~~80589509 0.00000000 5-A-1 103,122,000.00 ~~994~~949.~~75116571~~37099833 10.~~01708210~~97612798 4470.~~36308528~~79806540 0.00000000 6-A-1 125,000,000.00 ~~988~~958.~~39266680~~11204928 10.~~02234736~~99847800 2937.~~25827016~~09568944 0.00000000 6-A-2 220,263,000.00 ~~984~~944.~~53140768~~17773475 1.~~36243822~~33062861 3849.~~99123475~~43582540 0.00000000 6-A-3 13,267,000.00 ~~994~~988.~~37043039~~71758951 0.~~19085400~~14869827 5.~~46198688~~52445918 0.00000000 6-A-4 11,744,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 17,706,000.00 ~~1004~~1008.~~16666667~~35055687 0.00000000 0.00000000 (4.~~18389021~~19892748) 6-A-6 219,000.00 ~~1004~~1008.~~16666667~~35054795 0.00000000 0.00000000 (4.~~18388128~~19894977) 6-A-7 29,965,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 371,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-9 6,500,000.00 ~~988~~958.~~39266615~~11204923 10.~~02234769~~99847846 2937.~~25827077~~09568923 0.00000000 7-A-1 45,302,000.00 ~~985~~919.~~98587965~~37709615 2.~~19644828~~06391440 6486.~~41233522~~32076023 0.00000000 8-A-1 109,086,000.00 ~~957~~922.~~28757769~~66412766 0.~~91922254~~89321581 3357.~~70422749~~52650138 0.00000000 9-A-1 29,280,000.00 ~~997~~993.~~63396380~~64340608 0.~~24204508~~15009051 34.~~74851264~~30881045 0.00000000 9-A-2 18,300,000.00 ~~997~~993.~~63396393~~64340601 0.~~24204536~~15009016 34.~~74851257~~30881038 0.00000000 9-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 4,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-5 38,420,000.00 ~~973~~934.~~50137923~~69331104 2.~~35388339~~43944274 3670.~~45418454~~03175482 0.00000000 9-A-6 1,095,000.00 ~~973~~934.~~50137900~~69331507 2.~~35388128~~43944292 3670.~~45418265~~03175342 0.00000000 9-A-7 10,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,993,965.26 ~~998~~992.~~03311518~~30524207 2.~~54868533~~57220630 310.~~17918779~~37283869 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 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-B-1 3,699,000.00 ~~996~~992.~~45266018~~62209516 3.~~83056231~~85664774 0.00000000 0.00000000 15-B-2 853,000.00 ~~996~~992.~~45266120~~62209848 3.~~83056272~~85664713 0.00000000 0.00000000 15-B-3 1,138,000.00 ~~996~~992.~~45266257~~62209139 3.~~83056239~~85665202 0.00000000 0.00000000 15-B-4 569,000.00 ~~996~~992.~~45265378~~62209139 3.~~83056239~~85664323 0.00000000 0.00000000 15-B-5 285,000.00 ~~996~~992.~~45266667~~62210526 3.~~83056140~~85663158 0.00000000 0.00000000 15-B-6 569,595.00 ~~996~~992.~~45265496~~62209113 3.~~83056382~~85665253 0.00000000 0.00000000 30-B-1 12,550,000.00 ~~998~~997.~~94435857~~85834980 1.~~08600876~~09271076 0.00000000 0.00000000 30-B-2 4,328,000.00 ~~998~~997.~~94435998~~85835028 1.~~08600970~~09271026 0.00000000 0.00000000 30-B-3 3,462,000.00 ~~998~~997.~~94435875~~85835066 1.~~08600809~~09271231 0.00000000 0.00000000 30-B-4 1,298,000.00 ~~998~~997.~~94436055~~85835131 1.~~08600924~~09271186 0.00000000 0.00000000 30-B-5 1,299,000.00 ~~998~~997.~~94435720~~85835258 1.~~08601232~~09270978 0.00000000 0.00000000 30-B-6 1,731,110.00 ~~998~~997.~~94435940~~85835100 1.~~08600840~~09270930 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 1.~~08498444~~12260985 ~~997~~996.~~86751879~~74490894 0.~~99786752~~99674491 1.~~08498444~~12260985 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1.~~04066477~~11955257 ~~997~~996.~~83697782~~71742524 0.~~99783698~~99671743 1.~~04066477~~11955257 3-A-1 0.00000000 4460.~~59659334~~09835092 ~~948~~888.~~45727332~~35892239 0.~~94845727~~88835892 4460.~~59659334~~09835092 3-A-2 0.00000000 6.~~30413839~~61932559 ~~987~~981.~~73036186~~11103627 0.~~98773036~~98111104 6.~~30413839~~61932559 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 ~~133~~183.~~24433586~~90328506 ~~857~~673.~~53934608~~63606102 0.~~85753935~~67363606 ~~133~~183.~~24433586~~90328506 3-A-5 0.00000000 6.~~30413839~~61932576 ~~987~~981.~~73036203~~11103627 0.~~98773036~~98111104 6.~~30413839~~61932576 4-A-1 0.00000000 4114.~~61743461~~10343631 ~~948~~934.~~30646194~~20302563 0.~~94830646~~93420303 4114.~~61743461~~10343631 5-A-1 0.00000000 4571.~~38016737~~77419338 ~~949~~877.~~37099833~~59680505 0.~~94937100~~87759681 4571.~~38016737~~77419338 6-A-1 0.00000000 3038.~~28061752~~09416752 ~~958~~920.~~11204928~~01788176 0.~~95811205~~92001788 3038.~~28061752~~09416752 6-A-2 0.00000000 4050.~~35367293~~76645397 ~~944~~893.~~17773475~~41128074 0.~~94417773~~89341128 4050.~~35367293~~76645397 6-A-3 0.00000000 5.~~65284088~~67315746 ~~988~~983.~~71758951~~04443280 0.~~98871759~~98304443 5.~~65284088~~67315746 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 (4.~~18389021~~19892748) 1,~~008~~012.~~35055687~~54948436 1.~~00835056~~01254948 (4.~~18389021~~19892748) 6-A-6 0.00000000 (4.~~18388128~~19894977) 1,~~008~~012.~~35054795~~54949772 1.~~00835055~~01254950 (4.~~18388128~~19894977) 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-9 0.00000000 3038.~~28061692~~09416769 ~~958~~920.~~11204923~~01788154 0.~~95811205~~92001788 3038.~~28061692~~09416769 7-A-1 0.00000000 6688.~~60878350~~38467463 ~~919~~830.~~37709615~~99242153 0.~~91937710~~83099242 6688.~~60878350~~38467463 8-A-1 0.00000000 3458.~~62345003~~41971720 ~~922~~864.~~66412766~~24441047 0.~~92266413~~86424441 3458.~~62345003~~41971720 9-A-1 0.00000000 34.~~99055772~~45890096 ~~993~~989.~~64340608~~18450512 0.~~99364341~~98918451 34.~~99055772~~45890096 9-A-2 0.00000000 34.~~99055792~~45890109 ~~993~~989.~~64340601~~18450492 0.~~99364341~~98918450 34.~~99055792~~45890109 9-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-5 0.00000000 3872.~~80806793~~47119755 ~~934~~862.~~69331104~~22211374 0.~~93469331~~86222211 3872.~~80806793~~47119755 9-A-6 0.00000000 3872.~~80806393~~47119635 ~~934~~862.~~69331507~~22210959 0.~~93469332~~86222211 3872.~~80806393~~47119635 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 512.~~72787311~~94504499 ~~992~~979.~~30524207~~36019708 0.~~99230524~~97936020 512.~~72787311~~94504499 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 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-B-1 0.00000000 3.~~83056231~~85664774 ~~992~~988.~~62209516~~76544742 0.~~99262210~~98876545 3.~~83056231~~85664774 15-B-2 0.00000000 3.~~83056272~~85664713 ~~992~~988.~~62209848~~76545135 0.~~99262210~~98876545 3.~~83056272~~85664713 15-B-3 0.00000000 3.~~83056239~~85665202 ~~992~~988.~~62209139~~76544815 0.~~99262209~~98876545 3.~~83056239~~85665202 15-B-4 0.00000000 3.~~83056239~~85664323 ~~992~~988.~~62209139~~76544815 0.~~99262209~~98876545 3.~~83056239~~85664323 15-B-5 0.00000000 3.~~83056140~~85663158 ~~992~~988.~~62210526~~76543860 0.~~99262211~~98876544 3.~~83056140~~85663158 15-B-6 0.00000000 3.~~83056382~~85665253 ~~992~~988.~~62209113~~76545616 0.~~99262209~~98876546 3.~~83056382~~85665253 30-B-1 0.00000000 1.~~08600876~~09271076 ~~997~~996.~~85834980~~76563904 0.~~99785835~~99676564 1.~~08600876~~09271076 30-B-2 0.00000000 1.~~08600970~~09271026 ~~997~~996.~~85835028~~76563771 0.~~99785835~~99676564 1.~~08600970~~09271026 30-B-3 0.00000000 1.~~08600809~~09271231 ~~997~~996.~~85835066~~76563836 0.~~99785835~~99676564 1.~~08600809~~09271231 30-B-4 0.00000000 1.~~08600924~~09271186 ~~997~~996.~~85835131~~76563945 0.~~99785835~~99676564 1.~~08600924~~09271186 30-B-5 0.00000000 1.~~08601232~~09270978 ~~997~~996.~~85835258~~76563510 0.~~99785835~~99676564 1.~~08601232~~09270978 30-B-6 0.00000000 1.~~08600840~~09270930 ~~997~~996.~~85835100~~76563592 0.~~99785835~~99676564 1.~~08600840~~09270930 (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 28,607,000.00 5.50000% 28,~~577~~545,~~034~~996.2611 130,~~978~~835.0782 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 26,686,000.00 5.50000% 26,~~656~~628,~~048~~277.7859 122,~~173~~046.5627 0.00 0.00 3-A-1 451,519,000.00 5.00000% ~~448~~428,~~382~~246,~~688~~479.8359 1,~~868~~784,~~261~~360.2033 0.00 0.00 3-A-2 11,966,000.00 1.~~50000~~51000% 11,~~894~~819,~~616~~181.8351 14,~~868~~872.2747 0.00 0.00 3-A-3 0.00 65.~~00000~~99000% 11,~~894~~819,~~616~~181.8351 5958,~~473~~997.0841 0.00 0.00 3-A-4 18,091,000.00 5.00000% 1715,~~924~~513,~~267~~744.5931 7464,~~684~~640.4560 0.00 0.00 3-A-5 29,915,000.00 4.00000% 29,~~736~~547,~~542~~953.0878 9998,~~121~~493.8118 0.00 0.00 4-A-1 49,431,000.00 4.50000% 4846,~~932~~875,~~928~~736.1372 ~~183~~175,~~498~~784.4801 0.00 0.00 5-A-1 103,122,000.00 5.50000% ~~102~~97,~~580~~901,~~729~~036.7109 ~~470~~448,~~161~~713.6808 0.00 0.00 6-A-1 125,000,000.00 5.00000% ~~123~~119,~~549~~764,~~083~~006.3516 ~~514~~499,~~787~~016.8569 0.00 0.00 6-A-2 220,263,000.00 5.00000% ~~216~~207,~~855~~967,~~841~~420.4539 ~~903~~866,~~566~~530.0192 0.00 0.00 6-A-3 13,267,000.00 5.00000% 13,~~192~~117,~~312~~316.5026 54,~~967~~655.9748 0.00 0.00 6-A-4 11,744,000.00 5.00000% 11,744,000.00 48,933.33 0.00 0.00 6-A-5 17,706,000.00 5.00000% 17,~~779~~853,~~775~~854.0096 74,~~082~~391.4006 0.00 0.00 6-A-6 219,000.00 5.00000% ~~219~~220,~~912~~828.5077 ~~916~~920.3012 0.00 0.00 6-A-7 29,965,000.00 5.00000% 29,965,000.00 124,854.17 0.00 0.00 6-A-8 371,000.00 5.00000% 371,000.00 1,545.83 0.00 0.00 6-A-9 6,500,000.00 5.00000% 6,~~424~~227,~~552~~728.3332 2625,~~768~~948.9787 0.00 0.00 7-A-1 45,302,000.00 5.00000% 4441,~~667~~649,~~132~~621.3221 ~~186~~173,~~113~~540.0509 0.00 0.00 8-A-1 109,086,000.00 5.50000% ~~104~~100,~~426~~649,~~672~~739.7003 ~~478~~461,~~622~~311.2530 0.00 0.00 9-A-1 29,280,000.00 4.25000% 29,~~210~~093,~~722~~878.4693 103,~~454~~040.6482 0.00 0.00 9-A-2 18,300,000.00 1.~~50000~~51000% 18,~~256~~183,~~701~~674.5433 22,~~820~~881.8812 0.00 0.00 9-A-3 0.00 65.~~00000~~99000% 18,~~256~~183,~~701~~674.5433 9190,~~283~~766.5184 0.00 0.00 9-A-4 4,425,000.00 5.50000% 4,425,000.00 20,281.25 0.00 0.00 9-A-5 38,420,000.00 5.50000% 3735,~~401~~910,~~922~~917.9901 ~~171~~164,~~425~~591.4870 0.00 0.00 9-A-6 1,095,000.00 5.50000% 1,~~065~~023,~~984~~489.0118 4,~~885~~690.7699 0.00 0.00 9-A-7 10,545,000.00 5.50000% 10,545,000.00 48,331.25 0.00 0.00 PO 1,993,965.26 0.00000% 1,~~990~~978,~~043~~622.3618 0.00 0.00 0.00 PP-AX 0.00 5.50000% 2,~~479~~477,~~863~~390.9760 11,~~366~~354.0471 0.00 0.00 15-AX 0.00 5.00000% 3533,~~326~~265,~~662~~205.2721 ~~147~~138,~~194~~605.4302 0.00 0.00 30-AX 0.00 5.50000% 7370,~~639~~865,~~327~~518.7090 ~~337~~324,~~513~~800.5929 0.00 0.00 15-B-1 3,699,000.00 4.~~95617~~95629% 3,~~685~~671,~~878~~709.3913 15,~~223~~165.2004 0.00 0.00 15-B-2 853,000.00 4.~~95617~~95629% ~~849~~846,~~974~~706.1265 3,~~510~~497.5110 0.00 0.00 15-B-3 1,138,000.00 4.~~95617~~95629% 1,~~133~~129,~~963~~603.1394 4,~~683~~665.4354 0.00 0.00 15-B-4 569,000.00 4.~~95617~~95629% ~~566~~564,~~981~~801.5697 2,~~341~~332.7177 0.00 0.00 15-B-5 285,000.00 4.~~95617~~95629% ~~283~~282,~~989~~897.0130 1,~~172~~168.9143 0.00 0.00 15-B-6 569,595.00 4.~~95617~~95629% ~~567~~565,~~574~~392.4558 2,~~344~~335.1621 0.00 0.00 30-B-1 12,550,000.00 5.~~22029~~22031% 12,~~536~~523,~~751~~122.7029 54,~~537~~478.8776 0.00 0.00 30-B-2 4,328,000.00 5.~~22029~~22031% 4,~~323~~318,~~431~~730.1994 18,~~807~~787.9658 0.00 0.00 30-B-3 3,462,000.00 5.~~22029~~22031% 3,~~458~~454,~~345~~585.3761 15,~~044~~028.6332 0.00 0.00 30-B-4 1,298,000.00 5.~~22029~~22031% 1,~~296~~295,~~629~~220.7814 5,~~640~~634.6554 0.00 0.00 30-B-5 1,299,000.00 5.~~22029~~22031% 1,~~297~~296,~~628~~218.7200 5,~~645~~638.0088 0.00 0.00 30-B-6 1,731,110.00 5.~~22029~~22031% 1,~~729~~727,~~282~~402.57 7,~~522~~514.7964 0.00 0.00 Totals 1,434,600,770.26 6,~~533~~295,~~410~~981.3883 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-1 478.3088 0.00 130,~~973~~756.7793 0.00 28,~~545~~513,~~996~~881.1161 A-R 0.00 0.00 0.01 0.00 0.00 2-A-1 473.0158 0.00 ~~122~~121,~~169~~972.5469 0.00 26,~~628~~598,~~277~~401.5921 3-A-1 0.00 0.00 1,~~868~~784,~~261~~360.2033 0.00 ~~428~~401,~~246~~110,~~479~~932.5928 3-A-2 0.00 0.00 14,~~868~~872.2747 0.00 11,~~819~~739,~~181~~974.5166 3-A-3 0.00 0.00 5958,~~473~~997.0841 0.00 11,~~819~~739,~~181~~974.5166 3-A-4 0.00 0.00 7464,~~684~~640.4560 0.00 1512,~~513~~186,~~744~~749.3198 3-A-5 0.00 0.00 9998,~~121~~493.8118 0.00 29,~~547~~349,~~953~~936.7865 4-A-1 0.00 0.00 ~~183~~175,~~498~~784.4801 0.00 46,~~875~~178,~~736~~589.7276 5-A-1 15270.4453 0.00 ~~470~~448,~~146~~442.2455 0.00 9790,~~901~~499,~~036~~537.0973 6-A-1 16300.9086 0.00 ~~514~~498,~~770~~715.9483 0.00 ~~119~~115,~~764~~002,~~006~~235.1622 6-A-2 29522.6744 0.00 ~~903~~866,~~536~~008.3348 0.00 ~~207~~196,~~967~~785,~~420~~448.3993 6-A-3 132.8195 0.00 54,~~966~~622.1653 0.00 13,~~117~~042,~~316~~050.2649 6-A-4 129.6150 0.00 48,~~931~~903.7383 0.00 11,744,000.00 6-A-5 244.4385 0.00 74,~~079~~346.9621 0.00 17,~~853~~928,~~854~~201.9617 6-A-6 0.0355 0.00 ~~916~~919.2757 0.00 ~~220~~221,~~828~~748.7734 6-A-7 475.1028 0.00 124,~~850~~778.0789 0.00 29,965,000.00 6-A-8 0.0593 0.00 1,~~545~~544.7890 0.00 371,000.00 6-A-9 015.8864 0.00 2625,~~768~~933.0922 0.00 65,~~227~~980,~~728~~116.3223 7-A-1 6104.1163 0.00 ~~186~~173,~~106~~435.9446 0.00 4137,~~649~~645,~~621~~618.2168 8-A-1 15278.7213 0.00 ~~478~~461,~~606~~033.5318 0.00 ~~100~~94,~~649~~276,~~739~~965.0376 9-A-1 362.4012 0.00 ~~103~~102,~~451~~978.2470 0.00 2928,~~093~~963,~~878~~322.9331 9-A-2 013.7580 0.00 22,~~820~~867.1333 0.00 18,~~183~~102,~~674~~076.3344 9-A-3 354.0072 0.00 9190,~~280~~712.5112 0.00 18,~~183~~102,~~674~~076.3344 9-A-4 012.6723 0.00 20,~~280~~269.5802 0.00 4,425,000.00 9-A-5 599.6323 0.00 ~~171~~164,~~419~~492.8547 0.00 3533,~~910~~126,~~917~~573.0161 9-A-6 02.1683 0.00 4,~~885~~688.6016 0.00 1944,~~023,489~~133.1821 9-A-7 129.5914 0.00 48,~~329~~302.6611 0.00 10,545,000.00 PO 0.00 0.00 0.00 0.00 1,~~978~~952,~~622~~810.1821 PP-AX 06.3785 0.00 11,~~365~~347.6786 0.00 2,~~477~~474,~~390~~830.6062 15-AX 0.00 0.00 ~~147~~138,~~194~~605.4302 0.00 3331,~~265~~412,~~205~~753.2130 30-AX 11195.0882 0.00 ~~337~~324,~~502~~604.5047 0.00 7067,~~865~~141,~~518~~826.9007 15-B-1 0.00 0.00 15,~~223~~165.2004 0.00 3,~~671~~657,~~709~~443.1339 15-B-2 0.00 0.00 3,~~510~~497.5110 0.00 ~~846~~843,~~706~~416.6593 15-B-3 0.00 0.00 4,~~683~~665.4354 0.00 1,~~129~~125,~~603~~215.9408 15-B-4 0.00 0.00 2,~~341~~332.7177 0.00 ~~564~~562,~~801~~607.9754 15-B-5 0.00 0.00 1,~~172~~168.9143 0.00 ~~282~~281,~~897~~798.3015 15-B-6 0.00 0.00 2,~~344~~335.1621 0.00 ~~565~~563,~~392~~195.5886 30-B-1 132.7985 0.00 54,~~536~~445.0892 0.00 12,~~523~~509,~~122~~408.2977 30-B-2 011.6233 0.00 18,~~807~~776.3425 0.00 4,~~318~~314,~~730~~001.9468 30-B-3 09.4906 0.00 15,~~044~~019.1426 0.00 3,~~454~~450,~~585~~802.6164 30-B-4 03.1940 0.00 5,~~640~~631.4614 0.00 1,~~295~~293,~~220~~801.1480 30-B-5 03.1940 0.00 5,~~644~~635.8148 0.00 1,~~296~~294,~~218~~798.0056 30-B-6 04.2553 0.00 7,~~522~~510.5511 0.00 1,~~727~~725,~~402~~510.5796 Totals ~~133~~2,370.2406 0.00 6,~~533~~293,~~277~~611.1279 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 28,607,000.00 5.50000% ~~998~~997.~~95250323~~86751879 4.~~57853218~~57355962 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 5.50000% ~~998~~997.~~87764296~~83697782 4.~~57818931~~57341940 0.00000000 0.00000000 3-A-1 451,519,000.00 5.00000% ~~993~~948.~~05386668~~45727332 43.~~13772444~~95190530 0.00000000 0.00000000 3-A-2 11,966,000.00 1.~~50000~~51000% ~~994~~987.~~03450025~~73036186 1.~~24254304~~24289403 0.00000000 0.00000000 3-A-3 0.00 65.~~00000~~99000% ~~994~~987.~~03450025~~73036186 4.~~97017215~~93042036 0.00000000 0.00000000 3-A-4 18,091,000.00 5.00000% ~~990~~857.~~78368194~~53934608 43.~~12826544~~57308054 0.00000000 0.00000000 3-A-5 29,915,000.00 4.00000% ~~994~~987.~~03450042~~73036203 3.~~31344844~~29243456 0.00000000 0.00000000 4-A-1 49,431,000.00 4.50000% ~~989~~948.~~92389654~~30646194 3.~~71221460~~55614918 0.00000000 0.00000000 5-A-1 103,122,000.00 5.50000% ~~994~~949.~~75116571~~37099833 4.~~55927620~~35128372 0.00000000 0.00000000 6-A-1 125,000,000.00 5.00000% ~~988~~958.~~39266680~~11204928 43.~~11830280~~99213352 0.00000000 0.00000000 6-A-2 220,263,000.00 5.00000% ~~984~~944.~~53140768~~17773475 43.~~10221422~~93407390 0.00000000 0.00000000 6-A-3 13,267,000.00 5.00000% ~~994~~988.~~37043039~~71758951 4.~~14321022~~11965629 0.00000000 0.00000000 6-A-4 11,744,000.00 5.00000% 1000.00000000 4.16666638 0.00000000 0.00000000 6-A-5 17,706,000.00 5.00000% ~~1004~~1008.~~16666667~~35055687 4.~~18402801~~20146052 0.00000000 0.00000000 6-A-6 219,000.00 5.00000% ~~1004~~1008.~~16666667~~35054795 4.~~18401826~~20146119 0.00000000 0.00000000 6-A-7 29,965,000.00 5.00000% 1000.00000000 4.16666678 0.00000000 0.00000000 6-A-8 371,000.00 5.00000% 1000.00000000 4.16665768 0.00000000 0.00000000 6-A-9 6,500,000.00 5.00000% ~~988~~958.~~39266615~~11204923 43.~~11830308~~99213385 0.00000000 0.00000000 7-A-1 45,302,000.00 5.00000% ~~985~~919.~~98587965~~37709615 43.~~10827447~~83073794 0.00000000 0.00000000 8-A-1 109,086,000.00 5.50000% ~~957~~922.~~28757769~~66412766 4.~~38756807~~22887722 0.00000000 0.00000000 9-A-1 29,280,000.00 4.25000% ~~997~~993.~~63396380~~64340608 3.~~53328689~~51915369 0.00000000 0.00000000 9-A-2 18,300,000.00 1.~~50000~~51000% ~~997~~993.~~63396393~~64340601 1.~~24704262~~25033443 0.00000000 0.00000000 9-A-3 0.00 65.~~00000~~99000% ~~997~~993.~~63396393~~64340601 4.~~98816995~~95993661 0.00000000 0.00000000 9-A-4 4,425,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 9-A-5 38,420,000.00 5.50000% ~~973~~934.~~50137923~~69331104 4.~~46188131~~28401093 0.00000000 0.00000000 9-A-6 1,095,000.00 5.50000% ~~973~~934.~~50137900~~69331507 4.~~46188128~~28400913 0.00000000 0.00000000 9-A-7 10,545,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 PO 1,993,965.26 0.00000% ~~998~~992.~~03311518~~30524207 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~998~~997.~~98483474~~98846593 4.~~57867921~~57411504 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~990~~933.~~95175621~~12561690 43.~~12896576~~88802336 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~982~~945.~~92790526~~90347608 4.~~50508630~~33539087 0.00000000 0.00000000 15-B-1 3,699,000.00 4.~~95617~~95629% ~~996~~992.~~45266018~~62209516 4.~~11549067~~09976750 0.00000000 0.00000000 15-B-2 853,000.00 4.~~95617~~95629% ~~996~~992.~~45266120~~62209848 4.~~11548652~~09976553 0.00000000 0.00000000 15-B-3 1,138,000.00 4.~~95617~~95629% ~~996~~992.~~45266257~~62209139 4.~~11549209~~09977153 0.00000000 0.00000000 15-B-4 569,000.00 4.~~95617~~95629% ~~996~~992.~~45265378~~62209139 4.~~11548330~~09977153 0.00000000 0.00000000 15-B-5 285,000.00 4.~~95617~~95629% ~~996~~992.~~45266667~~62210526 4.~~11547368~~09975439 0.00000000 0.00000000 15-B-6 569,595.00 4.~~95617~~95629% ~~996~~992.~~45265496~~62209113 4.~~11548556~~09977265 0.00000000 0.00000000 30-B-1 12,550,000.00 5.~~22029~~22031% ~~998~~997.~~94435857~~85834980 4.~~34564701~~34093705 0.00000000 0.00000000 30-B-2 4,328,000.00 5.~~22029~~22031% ~~998~~997.~~94435998~~85835028 4.~~34564695~~34093808 0.00000000 0.00000000 30-B-3 3,462,000.00 5.~~22029~~22031% ~~998~~997.~~94435875~~85835066 4.~~34564702~~34093588 0.00000000 0.00000000 30-B-4 1,298,000.00 5.~~22029~~22031% ~~998~~997.~~94436055~~85835131 4.~~34564715~~34093991 0.00000000 0.00000000 30-B-5 1,299,000.00 5.~~22029~~22031% ~~998~~997.~~94435720~~85835258 4.~~34565050~~34093918 0.00000000 0.00000000 30-B-6 1,731,110.00 5.~~22029~~22031% ~~998~~997.~~94435940~~85835100 4.~~34564528~~34093732 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.~~00015031~~00275737 0.00000000 4.~~57838186~~57080190 0.00000000 ~~997~~996.~~86751879~~74490894 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 2-A-1 0.~~00015027~~00275725 0.00000000 4.~~57803867~~57066214 0.00000000 ~~997~~996.~~83697782~~71742524 3-A-1 0.00000000 0.00000000 43.~~13772444~~95190530 0.00000000 ~~948~~888.~~45727332~~35892239 3-A-2 0.00000000 0.00000000 1.~~24254304~~24289403 0.00000000 ~~987~~981.~~73036186~~11103627 3-A-3 0.00000000 0.00000000 4.~~97017215~~93042036 0.00000000 ~~987~~981.~~73036186~~11103627 3-A-4 0.00000000 0.00000000 43.~~12826544~~57308054 0.00000000 ~~857~~673.~~53934608~~63606102 3-A-5 0.00000000 0.00000000 3.~~31344844~~29243456 0.00000000 ~~987~~981.~~73036203~~11103627 4-A-1 0.00000000 0.00000000 3.~~71221460~~55614918 0.00000000 ~~948~~934.~~30646194~~20302563 5-A-1 0.~~00014973~~00262340 0.00000000 4.~~55912647~~34866032 0.00000000 ~~949~~877.~~37099833~~59680505 6-A-1 0.~~00013520~~00240688 0.00000000 43.~~11816752~~98972664 0.00000000 ~~958~~920.~~11204928~~01788176 6-A-2 0.~~00013470~~00237189 0.00000000 43.~~10207947~~93170201 0.00000000 ~~944~~893.~~17773475~~41128074 6-A-3 0.~~00013643~~00248361 0.00000000 4.~~14307379~~11717268 0.00000000 ~~988~~983.~~71758951~~04443280 6-A-4 0.~~00013709~~00251192 0.00000000 4.~~16653014~~16415446 0.00000000 1000.00000000 6-A-5 0.~~00013724~~00253304 0.00000000 4.~~18389021~~19892748 0.00000000 ~~1008~~1012.~~35055687~~54948436 6-A-6 0.~~00013699~~00251142 0.00000000 4.~~18388128~~19894977 0.00000000 ~~1008~~1012.~~35054795~~54949772 6-A-7 0.~~00013683~~00251226 0.00000000 4.~~16652995~~16415451 0.00000000 1000.00000000 6-A-8 0.~~00013477~~00250674 0.00000000 4.~~16652291~~16415094 0.00000000 1000.00000000 6-A-9 0.~~00013538~~00240615 0.00000000 43.~~11816769~~98972615 0.00000000 ~~958~~920.~~11204923~~01788154 7-A-1 0.~~00013487~~00230961 0.00000000 43.~~10813960~~82842833 0.00000000 ~~919~~830.~~37709615~~99242153 8-A-1 0.~~00014411~~00254964 0.00000000 4.~~38742396~~22632767 0.00000000 ~~922~~864.~~66412766~~24441047 9-A-1 0.~~00011612~~00212158 0.00000000 3.~~53317077~~51703210 0.00000000 ~~993~~989.~~64340608~~18450512 9-A-2 0.~~00004098~~00075410 0.00000000 1.~~24700164~~24958087 0.00000000 ~~993~~989.~~64340601~~18450492 9-A-3 0.~~00016393~~00299016 0.00000000 4.~~98800601~~95694645 0.00000000 ~~993~~989.~~64340601~~18450492 9-A-4 0.~~00015141~~00276384 0.00000000 4.~~58318192~~58056949 0.00000000 1000.00000000 9-A-5 0.~~00014654~~00258277 0.00000000 4.~~46173477~~28142816 0.00000000 ~~934~~862.~~69331104~~22211374 9-A-6 0.~~00014612~~00258447 0.00000000 4.~~46173516~~28142466 0.00000000 ~~934~~862.~~69331507~~22210959 9-A-7 0.~~00015078~~00276339 0.00000000 4.~~58318255~~58056994 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~979.~~30524207~~36019708 PP-AX 0.~~00014905~~00275944 0.00000000 4.~~57853015~~57135560 0.00000000 ~~997~~996.~~98846593~~95720727 15-AX 0.00000000 0.00000000 43.~~12896576~~88802336 0.00000000 ~~933~~881.~~12561690~~16230206 30-AX 0.~~00014789~~00261378 0.00000000 4.~~50493827~~33277709 0.00000000 ~~945~~896.~~90347608~~20012181 15-B-1 0.00000000 0.00000000 4.~~11549067~~09976750 0.00000000 ~~992~~988.~~62209516~~76544742 15-B-2 0.00000000 0.00000000 4.~~11548652~~09976553 0.00000000 ~~992~~988.~~62209848~~76545135 15-B-3 0.00000000 0.00000000 4.~~11549209~~09977153 0.00000000 ~~992~~988.~~62209139~~76544815 15-B-4 0.00000000 0.00000000 4.~~11548330~~09977153 0.00000000 ~~992~~988.~~62209139~~76544815 15-B-5 0.00000000 0.00000000 4.~~11547368~~09975439 0.00000000 ~~992~~988.~~62210526~~76543860 15-B-6 0.00000000 0.00000000 4.~~11548556~~09977265 0.00000000 ~~992~~988.~~62209113~~76545616 30-B-1 0.~~00014263~~00261753 0.00000000 4.~~34550438~~33832032 0.00000000 ~~997~~996.~~85834980~~76563904 30-B-2 0.~~00014325~~00261784 0.00000000 4.~~34550370~~33832024 0.00000000 ~~997~~996.~~85835028~~76563771 30-B-3 0.~~00014154~~00261698 0.00000000 4.~~34550549~~33831889 0.00000000 ~~997~~996.~~85835066~~76563836 30-B-4 0.~~00014638~~00261941 0.00000000 4.~~34550077~~33832049 0.00000000 ~~997~~996.~~85835131~~76563945 30-B-5 0.~~00014627~~00261740 0.00000000 4.~~34550423~~33832179 0.00000000 ~~997~~996.~~85835258~~76563510 30-B-6 0.~~00014442~~00261682 0.00000000 4.~~34550664~~33832050 0.00000000 ~~997~~996.~~85835100~~76563592 (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 PO-1 0.00000% 0.00 0.00 ~~279~~278,~~295~~950.6937 278,~~950~~570.3758 99.~~76523817~~62940813% PO-2 0.00000% 0.00 0.00 73,~~393~~312.6622 73,~~312~~183.2205 99.~~74720407~~57145784% PO-3 0.00000% 0.00 0.00 1,~~030,745.19 1,~~020,539.50 98995,987.~~73889049~~36 96.36343019% PO-5 0.00000% 0.00 0.00 166,~~545~~356.7602 166,~~356~~165.0243 99.~~77290864~~65860128% PO-6 0.00000% 0.00 0.00 51,~~723~~660.4129 51,~~660~~595.2962 99.~~75002776~~62515749% PO-8 0.00000% 0.00 0.00 14,~~146~~130.1583 14,~~130~~115.8345 99.~~78420197~~67559682% PO-9 0.00000% 0.00 0.00 ~~374~~373,~~193~~672.5196 373,~~672~~192.9672 99.~~75234961~~62414909% PP-AX-1 5.50000% 1,~~055~~054,~~502~~457.1071 1,~~054~~053,~~457~~395.7116 0.00 0.00 99.~~80398922~~70341930% PP-AX-2 5.50000% 1,~~424~~422,~~361~~932.8789 1,~~422~~421,~~932~~435.8946 0.00 0.00 99.~~79503602~~69001625% 15-AX-3 5.00000% ~~27,937,663.72~~ 26,180,481.62 24,432,611.43 0.00 0.00 9286.~~87954732~~67869149% 15-AX-4 5.00000% 7,~~388~~084,~~998~~723.5459 76,~~084~~980,~~723~~141.5987 0.00 0.00 9493.~~94833951~~54675193% 30-AX-5 5.50000% 3,~~873~~683,~~728~~049.7326 3,~~683~~420,~~049~~353.2611 0.00 0.00 9487.~~49967253~~75941510% 30-AX-6 5.50000% ~~49,389,527.44~~ 47,681,384.55 45,667,988.73 0.00 0.00 9591.~~35234566~~32599416% 30-AX-7 5.50000% 65,~~056~~650,~~769~~959.4407 5,~~650~~136,~~959~~612.0755 0.00 0.00 9082.~~94433748~~66664463% 30-AX-8 5.50000% 1110,~~375~~985,~~164~~216.1200 10,~~985~~192,~~216~~646.0012 0.00 0.00 9286.~~79416349~~09917825% 30-AX-9 5.50000% 2,~~944~~864,~~137~~910.9803 2,~~864~~724,~~910~~225.0355 0.00 0.00 9691.~~67165277~~92448757%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 5775,~~737~~063,~~982~~275.2346 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~162~~151,~~626~~214.7674 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 5775,~~900~~214,~~608~~490.9920 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~307~~296,~~282~~290.7571 Payment of Interest and Principal 5774,~~593~~918,~~326~~199.2449 Total Withdrawals (Pool Distribution Amount) 5775,~~900~~214,~~608~~490.9920 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~133~~2,370.2406 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~133~~2,370.2406

SERVICING FEES Gross Servicing Fee ~~305~~294,~~415~~484.8901 Master Servicing Fee 1,~~866~~806.8670 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~307~~296,~~282~~290.7571

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 4845 0 0 0 4845 2221,~~322~~048,~~718~~176.4389 0.00 0.00 0.00 2221,~~322~~048,~~718~~176.4389 60 Days 2 0 0 0 2 1,~~123~~108,~~571~~747.5607 0.00 0.00 0.00 1,~~123~~108,~~571~~747.5607 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 5047 0 0 0 5047 2322,~~446~~156,~~289~~923.9996 0.00 0.00 0.00 2322,~~446~~156,~~289~~923.9996 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.~~688357~~656238% 0.000000% 0.000000% 0.000000% 1.~~688357~~656238% 1.~~629664~~617780% 0.000000% 0.000000% 0.000000% 1.~~629664~~617780% 60 Days 0.~~070348~~073611% 0.000000% 0.000000% 0.000000% 0.~~070348~~073611% 0.~~082026~~085219% 0.000000% 0.000000% 0.000000% 0.~~082026~~085219% 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.~~758706~~729849% 0.000000% 0.000000% 0.000000% 1.~~758706~~729849% 1.~~711690~~702999% 0.000000% 0.000000% 0.000000% 1.~~711690~~702999%

Delinquency Status By Groups

~~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 2 0 0 0 2 ~~805~~821,~~848~~060.0352 0.00 0.00 0.00 ~~805~~821,~~848~~060.0352 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 2 0 0 0 2 ~~805~~821,~~848~~060.0352 0.00 0.00 0.00 ~~805~~821,~~848~~060.0352 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~888889~~943396% 0.000000% 0.000000% 0.000000% 0.~~888889~~943396% 0.~~775358~~841653% 0.000000% 0.000000% 0.000000% 0.~~775358~~841653% 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.~~888889~~943396% 0.000000% 0.000000% 0.000000% 0.~~888889~~943396% 0.~~775358~~841653% 0.000000% 0.000000% 0.000000% 0.~~775358~~841653% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 9 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 4 0 0 0 4 1,~~695~~677,~~109~~647.2900 0.00 0.00 0.00 1,~~695~~677,~~109~~647.2900 60 Days 10 0 0 0 10 ~~648,571~~0.5600 0.00 0.00 0.00 ~~648,571~~0.5600 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 54 0 0 0 54 21,~~343~~677,~~680~~647.8500 0.00 0.00 0.00 21,~~343~~677,~~680~~647.8500 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~869159~~932367% 0.000000% 0.000000% 0.000000% 1.~~869159~~932367% 1.~~651520~~685080% 0.000000% 0.000000% 0.000000% 1.~~651520~~685080% 60 Days 0.~~467290~~000000% 0.000000% 0.000000% 0.000000% 0.~~467290~~000000% 0.~~631894~~000000% 0.000000% 0.000000% 0.000000% 0.~~631894~~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 21.~~336449~~932367% 0.000000% 0.000000% 0.000000% 21.~~336449~~932367% 21.~~283414~~685080% 0.000000% 0.000000% 0.000000% 21.~~283414~~685080% 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 01 0 0 0 01 0224,371.0037 0.00 0.00 0.00 0224,371.0037 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 01 0 0 0 01 0224,371.0037 0.00 0.00 0.00 0224,371.0037 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~282051% 0.000000% 0.000000% 0.000000% 01.~~000000~~282051% 0.~~000000~~756487% 0.000000% 0.000000% 0.000000% 0.~~000000~~756487% 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.~~000000~~282051% 0.000000% 0.000000% 0.000000% 01.~~000000~~282051% 0.~~000000~~756487% 0.000000% 0.000000% 0.000000% 0.~~000000~~756487% 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 01 0 0 0 01 0542,803.0037 0.00 0.00 0.00 0542,803.0037 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 01 0 0 0 01 0542,803.0037 0.00 0.00 0.00 0542,803.0037 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 01.~~000000~~975413% 0.000000% 0.000000% 0.000000% 01.~~000000~~975413% 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.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 01.~~000000~~975413% 0.000000% 0.000000% 0.000000% 01.~~000000~~975413% 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 2420 0 0 0 2420 119,~~357~~609,~~891~~117.6347 0.00 0.00 0.00 119,~~357~~609,~~891~~117.6347 60 Days 12 0 0 0 12 ~~475~~1,~~000~~108,747.0007 0.00 0.00 0.00 ~~475~~1,~~000~~108,747.0007 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 2522 0 0 0 2522 1110,~~832~~717,~~891~~864.6354 0.00 0.00 0.00 1110,~~832~~717,~~891~~864.6354 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~400000~~116402% 0.000000% 0.000000% 0.000000% 2.~~400000~~116402% 2.~~299152~~074858% 0.000000% 0.000000% 0.000000% 2.~~299152~~074858% 60 Days 0.~~100000~~211640% 0.000000% 0.000000% 0.000000% 0.~~100000~~211640% 0.~~096153~~239407% 0.000000% 0.000000% 0.000000% 0.~~096153~~239407% 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 2.~~500000~~328042% 0.000000% 0.000000% 0.000000% 2.~~500000~~328042% 2.~~395305~~314266% 0.000000% 0.000000% 0.000000% 2.~~395305~~314266% 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 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% 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 50 0 0 0 50 ~~2,441,474~~0.5300 0.00 0.00 0.00 ~~2,441,474~~0.5300 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 50 0 0 0 50 ~~2,441,474~~0.5300 0.00 0.00 0.00 ~~2,441,474~~0.5300 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~538071~~000000% 0.000000% 0.000000% 0.000000% 20.~~538071~~000000% 20.~~413048~~000000% 0.000000% 0.000000% 0.000000% 20.~~413048~~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 20.~~538071~~000000% 0.000000% 0.000000% 0.000000% 20.~~538071~~000000% 20.~~413048~~000000% 0.000000% 0.000000% 0.000000% 20.~~413048~~000000% 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 1017 0 0 0 1017 48,~~759~~173,~~544~~177.8916 0.00 0.00 0.00 48,~~759~~173,~~544~~177.8916 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 1017 0 0 0 1017 48,~~759~~173,~~544~~177.8916 0.00 0.00 0.00 48,~~759~~173,~~544~~177.8916 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~146789~~014218% 0.000000% 0.000000% 0.000000% 12.~~146789~~014218% 12.~~133038~~023735% 0.000000% 0.000000% 0.000000% 12.~~133038~~023735% 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 12.~~146789~~014218% 0.000000% 0.000000% 0.000000% 12.~~146789~~014218% 12.~~133038~~023735% 0.000000% 0.000000% 0.000000% 12.~~133038~~023735% 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 30 0 0 0 30 ~~1,262,850~~0.0600 0.00 0.00 0.00 ~~1,262,850~~0.0600 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 30 0 0 0 30 ~~1,262,850~~0.0600 0.00 0.00 0.00 ~~1,262,850~~0.0600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~941176~~000000% 0.000000% 0.000000% 0.000000% 20.~~941176~~000000% 20.~~933232~~000000% 0.000000% 0.000000% 0.000000% 20.~~933232~~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 20.~~941176~~000000% 0.000000% 0.000000% 0.000000% 20.~~941176~~000000% 20.~~933232~~000000% 0.000000% 0.000000% 0.000000% 20.~~933232~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~162~~151,~~626~~214.7674

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~786957~~785039% Weighted Average Pass-Through Rate 5.~~527008~~525029% Weighted Average Maturity(Stepdown Calculation ) ~~279~~278 Beginning Scheduled Collateral Loan Count 2,~~939~~843 Number Of Loans Paid In Full 96126 Ending Scheduled Collateral Loan Count 2,~~843~~717 Beginning Scheduled Collateral Balance 1,~~418~~367,~~505~~445,~~943~~894.9380 Ending Scheduled Collateral Balance 1,~~367~~298,~~445~~821,~~894~~307.8011 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2003 1,~~369~~301,~~774~~052,~~264~~904.0309 Monthly P &I Constant 9,~~941~~596,~~276~~375.9432 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 5774,~~380~~678,~~103~~309.4903 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~367~~298,~~445~~821,~~894~~307.8011 Scheduled Principal 3,~~100~~004,~~583~~102.3226 Unscheduled Principal 4765,~~959~~620,~~465~~485.8143

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 9 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~122452~~122313% Group 2 Senior % 97.~~141437~~141361% Group 3 Senior % 98.~~742822~~689140% Group 4 Senior % 98.~~746072~~700227% Group 5 Senior % 97.~~134169~~004263% Group 6 Senior % 97.~~119767~~034420% Group 7 Senior % 9796.~~115588~~919728% Group 8 Senior % 9796.~~029143~~923958% Group 9 Senior % 97.~~111157~~065390% Group 1 Junior % 2.~~877548~~877687% Group 2 Junior % 2.~~858563~~858639% Group 3 Junior % 1.~~257178~~310860% Group 4 Junior % 1.~~253928~~299773% Group 5 Junior % 2.~~865831~~995737% Group 6 Junior % 2.~~880233~~965580% Group 7 Junior % 23.~~884412~~080272% Group 8 Junior % 23.~~970857~~076042% Group 9 Junior % 2.~~888843~~934610%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~893726~~893755 6.~~020058~~020072 5.~~513924~~508393 Weighted Average Net Rate 5.~~643726~~643755 5.~~770057~~770071 5.~~261011~~255384 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~176~~175 Beginning Loan Count 78 62 1,~~040~~000 Loans Paid In Full 0 0 4055 Ending Loan Count 78 62 ~~1,000~~945 Beginning Scheduled Balance 29,~~703~~670,~~011~~750.3534 27,~~513~~485,~~845~~196.0750 ~~515~~492,~~435~~591,~~846~~709.5761 Ending scheduled Balance 29,~~670~~637,~~750~~373.3498 27,~~485~~454,~~196~~390.5090 ~~492~~461,~~591~~804,~~709~~056.6163 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant 176,691.75 165,954.68 4,~~215~~045,~~824~~349.8723 Scheduled Principal 30,~~807~~964.2398 2728,~~925~~068.5697 1,~~847~~784,~~429~~192.6000 Unscheduled Principal 12,~~453~~411.7838 ~~723~~2,736.0163 2029,~~996~~003,~~707~~460.3698 Scheduled Interest 145,~~884~~726.5277 ~~138~~137,~~029~~885.1271 2,~~368~~261,~~395~~157.2723 Servicing Fees 6,~~188~~181.1340 5,~~732~~726.0709 ~~108~~103,~~633~~858.6857 Master Servicing Fees 0.00 0.00 0.00 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 139,~~696~~545.3937 132,~~297~~159.0562 2,~~259~~157,~~761~~298.5966 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.~~643726~~643755 5.~~770058~~770072 5.~~261011~~255384

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 10 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~495545~~495870 5.~~942766~~941332 5.~~896873~~893659 Weighted Average Net Rate 5.~~245546~~245870 5.~~692766~~691332 5.~~631608~~628442 Weighted Average Maturity ~~116~~115 ~~357~~ 356 355 Beginning Loan Count 9693 ~~206~~197 ~~897~~872 Loans Paid In Full 31 913 2528 Ending Loan Count 9392 ~~197~~184 ~~872~~844 Beginning Scheduled Balance 4947,~~554~~493,~~303~~038.6227 ~~105~~101,~~773~~090,~~801~~823.2138 ~~432~~419,~~611~~728,~~943~~671.5441 Ending scheduled Balance 4746,~~493~~791,~~038~~791.2792 ~~101~~93,~~090~~686,~~823~~025.3878 ~~419~~403,~~728~~524,~~671~~282.4105 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant ~~551~~532,~~834~~906.0311 ~~631~~604,~~991~~471.8530 2,~~573~~498,~~363~~868.3439 Scheduled Principal ~~324~~315,~~894~~393.0915 ~~108~~103,~~167~~959.7550 ~~447~~437,~~481~~420.9640 Unscheduled Principal 1385,~~736,371~~853.2620 47,~~574~~300,~~810~~838.0810 1215,~~435~~766,~~790~~968.1796 Scheduled Interest ~~226~~217,~~939~~512.9496 ~~523~~500,~~824~~511.1080 2,~~125~~061,~~881~~447.3899 Servicing Fees 109,~~323~~894.8139 2221,~~036~~060.2157 9592,~~630~~765.5193 Master Servicing Fees 0.00 0.00 1,~~547~~488.7002 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 ~~216~~207,~~616~~618.1357 ~~501~~479,~~787~~451.8923 21,~~028~~967,~~703~~194.1704 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.~~245545~~245870 5.~~692766~~691332 5.~~627315~~624188

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 20 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~974610~~973246 6.~~347934~~348394 5.~~907220~~905305 Weighted Average Net Rate 5.~~724278~~723246 6.~~081345~~081853 5.~~638362~~636465 Weighted Average Maturity ~~236~~235.00 ~~355~~354.00 ~~356~~355.00 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant ~~331~~310,~~454~~379.5950 ~~672~~649,~~759~~988.8584 ~~621~~611,~~401~~765.9852 Beginning Loan Count ~~108~~102 ~~234~~225 ~~218~~214 Loans Paid In Full 6 9 413 7 Ending Loan Count ~~102~~93 ~~225~~212 ~~214~~207 Beginning Scheduled Balance 4542,~~993~~973,~~782~~316.6924 ~~107~~103,~~638~~858,~~174~~155.4424 ~~104~~102,~~281~~554,~~235~~233.4481 Ending Scheduled Balance 4238,~~973~~966,~~316~~342.2414 ~~103~~97,~~858~~482,~~155~~274.2425 ~~102~~99,~~554~~474,~~233~~769.8146 Scheduled Principal ~~102~~96,~~458~~471.8402 ~~103~~100,~~359~~545.8406 ~~108~~107,~~058~~087.4518 Unscheduled Principal 23,~~918~~910,~~007~~503.6108 36,~~676~~275,~~659~~335.3693 12,~~618~~972,~~943~~377.1817 Scheduled Interest ~~228~~213,~~995~~908.7548 ~~569~~549,~~400~~443.0178 ~~513~~504,~~343~~678.5334 Servicing Fee 98,~~594~~952.7678 23,~~912~~068.6677 2322,~~364~~975.0651 Master Servicing Fee 0.00 74.3427 244.8241 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 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 ~~219~~204,~~400~~955.9970 ~~545~~526,~~413~~300.0174 ~~489~~481,~~734~~458.6542 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.~~724278~~723246 6.~~080516~~080995 5.~~635545~~633606

Group Level Collateral Statement Group Total Collateral Description xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~786957~~785039 Weighted Average Net Rate 5.~~528587~~526615 Weighted Average Maturity ~~279~~278.00 Record Date 0708/31/2003 Principal And Interest Constant 9,~~941~~596,~~276~~375.9432 Beginning Loan Count 2,~~939~~843 Loans Paid In Full 96126 Ending Loan Count 2,~~843~~717 Beginning Scheduled Balance 1,~~418~~367,~~505~~445,~~943~~894.9380 Ending Scheduled Balance 1,~~367~~298,~~445~~821,~~894~~307.8011 Scheduled Principal 3,~~100~~004,~~583~~102.3226 Unscheduled Principal 4765,~~959~~620,~~465~~485.8143 Scheduled Interest 6,~~840~~592,~~693~~273.6206 Servicing Fee ~~305~~294,~~415~~484.8901 Master Servicing Fee 1,~~866~~806.8670 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 6,~~533~~295,~~410~~982.8735 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.~~527008~~525029

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERTS SER 2003-6