8-K 1 mst03006_oct.txt OCTOBER 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): October 27, 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 October 27, 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 October 27, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 10/31/03 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 October 27, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 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,~~545~~513,~~996~~881.1161 130,~~756~~680.9363 32,~~114~~531.5035 A-R 55265KZM4 SEN 5.50000% 0.00 0.01 0.00 2-A-1 55265KYF0 SEN 5.50000% 26,~~628~~598,~~277~~401.5921 121,~~972~~901.6988 29,~~876~~819.3877 3-A-1 55265KYG8 SEN 5.00000% ~~428~~401,~~246~~110,~~479~~932.5928 1,~~784~~670,~~360~~070.3397 2714,~~135~~058,~~547~~193.3165 3-A-2 55265KYH6 PAC 1.~~51000~~52000% 11,~~819~~739,~~181~~974.5166 14,~~872~~859.4774 7982,~~206~~937.8555 3-A-3 55265KYJ2 IO 5.~~99000~~98000% 0.00 58,~~997~~461.4134 0.00 3-A-4 55265KYK9 SEN 5.00000% 1512,~~513~~186,~~744~~749.3198 6450,~~640~~740.6092 31,~~326~~576,~~994~~966.3366 3-A-5 55265KYL7 PAC 4.00000% 29,~~547~~349,~~953~~936.7865 9897,~~493~~761.1844 ~~198~~207,~~017~~343.1387 4-A-1 55265KYM5 SEN 4.50000% 46,~~875~~178,~~736~~589.7276 ~~175~~173,~~784~~042.0183 ~~697~~1,~~146~~006,492.9634 5-A-1 55265KYN3 SEN 5.50000% 9790,~~901~~499,~~036~~537.0973 ~~448~~414,~~442~~764.5518 71,~~401~~554,~~498~~374.3700 6-A-1 55265KYP8 SEN 5.00000% ~~119~~115,~~764~~002,~~006~~235.1622 ~~498~~479,~~715~~146.8367 43,~~761~~601,~~770~~134.9416 6-A-2 55265KYQ6 SEN 5.00000% ~~207~~196,~~967~~785,~~420~~448.3993 ~~866~~819,~~008~~889.4822 118,~~181~~456,~~971~~471.4534 6-A-3 55265KYR4 SEN 5.00000% 13,~~117~~042,~~316~~050.2649 54,~~622~~338.5355 75,~~265~~620.7816 6-A-4 55265KYS2 SEN 5.00000% 11,744,000.00 48,~~903~~930.8334 0.00 6-A-5 55265KYT0 SEN 5.00000% 17,~~853~~928,~~854~~201.9617 74,~~346~~696.2127 (74,~~346~~696.2127) 6-A-6 55265KYU7 SEN 5.00000% ~~220~~221,~~828~~748.7734 ~~919~~923.5789 (~~919~~923.5789) 6-A-7 55265KYV5 LOCK 5.00000% 29,965,000.00 124,~~778~~846.8953 0.00 6-A-8 55265KYW3 LOCK 5.00000% 371,000.00 1,~~544~~545.9074 0.00 6-A-9 55265KYX1 SEN 5.00000% 65,~~227~~980,~~728~~116.3223 2524,~~933~~915.2263 ~~247~~187,~~612~~258.0998 7-A-1 55265KYY9 SEN 5.00000% 4137,~~649~~645,~~621~~618.2168 ~~173~~156,~~435~~847.4615 41,~~004~~792,~~002~~003.5363 8-A-1 55265KYZ6 SEN 5.50000% ~~100~~94,~~649~~276,~~739~~965.0376 ~~461~~432,~~033~~076.1833 63,~~372~~264,~~773~~585.2766 9-A-1 55265KZA0 PAC 4.25000% 2928,~~093~~963,~~878~~322.9331 102,~~978~~572.7016 ~~130~~144,~~556~~221.6207 9-A-2 55265KZB8 PAC 1.~~51000~~52000% 18,~~183~~102,~~674~~076.3344 22,~~867~~927.3389 8190,~~597~~138.8917 9-A-3 55265KZC6 IO 5.~~99000~~98000% 0.00 90,~~712~~203.1216 0.00 9-A-4 55265KZD4 PAC 5.50000% 4,425,000.00 20,~~269~~280.0201 0.00 9-A-5 55265KZE2 SEN 5.50000% 3533,~~910~~126,~~917~~573.0161 ~~164~~151,~~492~~820.4784 23,~~784~~799,~~343~~368.4107 9-A-6 55265KZF9 SEN 5.50000% 1944,~~023,489~~133.1821 4,~~688~~327.1601 79108,~~355~~284.96 9-A-7 55265KZG7 LOCK 5.50000% 10,545,000.00 48,~~302~~328.1129 0.00 PO 55265KZH5 PO 0.00000% 1,~~978~~952,~~622~~810.1821 0.00 255,~~811~~990.9763 PP-AX 55265KZJ1 IO 5.50000% 0.00 11,~~347~~342.8628 0.00 15-AX 55265KZK8 IO 5.00000% 0.00 ~~138~~130,~~605~~790.0257 0.00 30-AX 55265KZL6 IO 5.50000% 0.00 ~~324~~307,~~604~~714.4755 0.00 15-B-1 55265KZN2 SUB 4.~~95629~~95641% 3,~~671~~657,~~709~~443.1339 15,~~165~~095.0442 14,~~265~~336.7444 15-B-2 55265KZP7 SUB 4.~~95629~~95641% ~~846~~843,~~706~~416.6593 3,~~497~~481.1005 3,~~289~~306.7203 15-B-3 55265KZQ5 SUB 4.~~95629~~95641% 1,~~129~~125,~~603~~215.9408 4,~~665~~644.5412 4,~~388~~410.8762 15-B-4 55265KZU6 SUB 4.~~95629~~95641% ~~564~~562,~~801~~607.9754 2,~~332~~322.7706 2,~~194~~205.4331 15-B-5 55265KZV4 SUB 4.~~95629~~95641% ~~282~~281,~~897~~798.3015 1,~~168~~163.4307 1,~~099~~104.1459 15-B-6 55265KZW2 SUB 4.~~95629~~95641% ~~565~~563,~~392~~195.5886 2,~~335~~324.2149 2,~~196~~207.7361 30-B-1 55265KZR3 SUB 5.~~22031~~22032% 12,~~523~~509,~~122~~408.2977 54,~~445~~415.9296 13,~~713~~796.5261 30-B-2 55265KZS1 SUB 5.~~22031~~22032% 4,~~318~~314,~~730~~001.9468 18,~~776~~765.2592 4,~~729~~757.2591 30-B-3 55265KZT9 SUB 5.~~22031~~22032% 3,~~454~~450,~~585~~802.6164 15,~~019~~011.2600 3,~~782~~805.9789 30-B-4 55265KZX0 SUB 5.~~22031~~22032% 1,~~295~~293,~~220~~801.1480 5,~~631~~628.1404 1,~~418~~426.3493 30-B-5 55265KZY8 SUB 5.~~22031~~22032% 1,~~296~~294,~~218~~798.0056 5,~~635~~632.4838 1,~~419~~428.4303 30-B-6 55265KZZ5 SUB 5.~~22031~~22032% 1,~~727~~725,~~402~~510.5796 7,~~510~~505.1198 1,~~891~~903.6006 Totals 1,~~367~~298,~~445~~821,~~893~~305.5584 65,~~293~~976,~~611~~736.7951 6840,~~624~~052,~~587~~804.7089

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 28,~~513~~481,~~881~~350.6126 ~~162~~163,~~871~~211.4398 0.00 A-R 0.00 0.00 0.01 0.00 2-A-1 0.00 26,~~598~~568,~~401~~581.2145 151,~~849~~721.0765 0.00 3-A-1 0.00 ~~401~~387,~~110~~052,~~932~~738.2863 2815,~~919~~728,~~907~~264.6462 0.00 3-A-2 0.00 11,~~739~~657,~~974~~037.6611 9497,~~079~~797.3229 0.00 3-A-3 0.00 0.00 58,~~997~~461.4134 0.00 3-A-4 0.00 1210,~~186~~609,~~749~~783.9832 31,~~391~~627,~~634~~707.9358 0.00 3-A-5 0.00 29,~~349~~142,~~936~~592.6577 ~~296~~305,~~510~~105.31 0.00 4-A-1 0.00 4645,~~178~~172,~~589~~097.7643 ~~872~~1,~~930~~179,535.9717 0.00 5-A-1 0.00 9088,~~499~~945,~~537~~163.73 71,~~849~~969,~~940~~138.9218 0.00 6-A-1 0.00 ~~115~~111,~~002~~401,~~235~~101.2206 54,~~260~~080,~~486~~280.7783 0.00 6-A-2 0.00 ~~196~~188,~~785~~328,~~448~~977.9360 129,~~047~~276,~~979~~360.9356 0.00 6-A-3 0.00 1312,~~042~~966,~~050~~430.4932 129,~~888~~958.3171 0.00 6-A-4 0.00 11,744,000.00 48,~~903~~930.8334 0.00 6-A-5 0.00 1718,~~928~~002,~~201~~897.1744 0.00 0.00 6-A-6 0.00 ~~221~~222,~~748~~672.3423 0.00 0.00 6-A-7 0.00 29,965,000.00 124,~~778~~846.8953 0.00 6-A-8 0.00 371,000.00 1,~~544~~545.9074 0.00 6-A-9 0.00 5,~~980~~792,~~116~~857.2326 ~~273~~212,~~545~~174.3161 0.00 7-A-1 0.00 3735,~~645~~853,~~618~~615.6805 41,~~177~~948,~~437~~850.9978 0.00 8-A-1 0.00 9491,~~276~~012,~~965~~380.7610 63,~~833~~696,~~806~~661.4599 0.00 9-A-1 0.00 28,~~963~~819,~~322~~101.3124 ~~233~~246,~~535~~793.3223 0.00 9-A-2 0.00 18,~~102~~011,~~076~~938.4427 ~~104~~113,~~465~~066.2206 0.00 9-A-3 0.00 0.00 90,~~712~~203.1216 0.00 9-A-4 0.00 4,425,000.00 20,~~269~~280.0201 0.00 9-A-5 0.00 3329,~~126~~327,~~573~~205.6154 23,~~948~~951,~~835~~188.8891 0.00 9-A-6 0.00 ~~944~~835,~~133~~848.2126 84112,~~044~~611.1297 0.00 9-A-7 0.00 10,545,000.00 48,~~302~~328.1129 0.00 PO 0.00 1,~~952~~946,~~810~~819.2158 255,~~811~~990.9763 0.00 PP-AX 0.00 0.00 11,~~347~~342.8628 0.00 15-AX 0.00 0.00 ~~138~~130,~~605~~790.0257 0.00 30-AX 0.00 0.00 ~~324~~307,~~604~~714.4755 0.00 15-B-1 0.00 3,~~657~~643,~~443~~106.3995 29,~~430~~431.7886 0.00 15-B-2 0.00 ~~843~~840,~~416~~110.9390 6,~~786~~787.8208 0.00 15-B-3 0.00 1,~~125~~120,~~215~~804.0846 9,054.4174 0.00 15-B-4 0.00 ~~562~~560,~~607~~402.5423 4,527.2037 0.00 15-B-5 0.00 ~~281~~280,~~798~~693.1556 2,267.5766 0.00 15-B-6 0.00 ~~563~~560,~~195~~988.8624 4,~~531~~532.9410 0.00 30-B-1 0.00 12,~~509~~495,~~408~~612.7716 68,~~159~~212.4457 0.00 30-B-2 0.00 4,~~314~~309,~~001~~243.6878 23,~~505~~523.5083 0.00 30-B-3 0.00 3,~~450~~446,~~802~~996.6476 18,~~802~~816.2389 0.00 30-B-4 0.00 1,~~293~~292,~~801~~374.8087 7,~~049~~054.4897 0.00 30-B-5 0.00 1,~~294~~293,~~798~~370.5653 7,~~054~~060.9141 0.00 30-B-6 0.00 1,~~725~~723,~~510~~607.9690 9,~~401~~409.7104 0.00 Totals 0.00 1,~~298~~258,~~821~~768,~~305~~500.8499 7446,~~918~~029,~~199~~541.4940 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,~~545~~513,~~996~~881.1161 29,~~770~~926.1575 2,~~344~~604.3560 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,~~628~~598,~~277~~401.5921 27,~~187~~335.1092 2,~~689~~483.2984 0.00 0.00 3-A-1 451,519,000.00 ~~428~~401,~~246~~110,~~479~~932.5928 1,~~550~~464,~~826~~879.5272 2512,~~584~~593,~~720~~313.7994 0.00 0.00 3-A-2 11,966,000.00 11,~~819~~739,~~181~~974.5166 48,~~526~~642.7619 74,~~680~~295.0936 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 1512,~~513~~186,~~744~~749.3198 ~~190~~164,~~141~~321.4071 31,~~136~~412,~~852~~644.9295 0.00 0.00 3-A-5 29,915,000.00 29,~~547~~349,~~953~~936.7865 1121,~~316~~605.9047 ~~186~~185,~~700~~738.2341 0.00 0.00 4-A-1 49,431,000.00 46,~~875~~178,~~736~~589.7276 ~~311~~310,~~293~~466.7656 ~~385~~696,~~853~~025.2078 0.00 0.00 5-A-1 103,122,000.00 9790,~~901~~499,~~036~~537.0973 ~~100~~93,~~660~~718.2797 71,~~300~~460,~~838~~655.1003 0.00 0.00 6-A-1 125,000,000.00 ~~119~~115,~~764~~002,~~006~~235.1622 ~~124~~120,~~809~~733.7593 43,~~636~~480,~~961~~400.1823 0.00 0.00 6-A-2 220,263,000.00 ~~207~~196,~~967~~785,~~420~~448.3993 ~~293~~283,~~088~~517.2508 108,~~888~~172,~~883~~954.2125 0.00 0.00 6-A-3 13,267,000.00 13,~~117~~042,~~316~~050.2649 12,~~972~~535.7829 73,~~293~~084.0087 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,~~853~~928,~~854~~201.9617 0.00 0.00 (74,~~346~~696.2127) 0.00 6-A-6 219,000.00 ~~220~~221,~~828~~748.7734 0.00 0.00 (~~919~~923.5789) 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 65,~~227~~980,~~728~~116.3223 6,~~490~~278.1116 ~~241~~180,~~121~~980.9881 0.00 0.00 7-A-1 45,302,000.00 4137,~~649~~645,~~621~~618.2168 9385,~~499~~164.4548 31,~~910~~706,~~503~~839.0815 0.00 0.00 8-A-1 109,086,000.00 ~~100~~94,~~649~~276,~~739~~965.0376 9791,~~437~~843.3444 63,~~275~~172,~~335~~742.9322 0.00 0.00 9-A-1 29,280,000.00 2928,~~093~~963,~~878~~322.9331 43,~~394~~519.6515 ~~126~~140,~~161~~701.9792 0.00 0.00 9-A-2 18,300,000.00 18,~~183~~102,~~674~~076.3344 2,~~746~~199.6547 7887,~~851~~938.2370 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 3533,~~910~~126,~~917~~573.0161 9392,~~723~~708.3971 23,~~690~~706,~~620~~659.0236 0.00 0.00 9-A-6 1,095,000.00 1944,~~023,489~~133.1821 2,~~671~~642.1927 76105,~~684~~642.7769 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,~~978~~952,~~622~~810.1821 5,~~128~~096.8955 ~~20,683~~894.08 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,~~671~~657,~~709~~443.1339 14,~~265~~336.7444 0.00 0.00 0.00 15-B-2 853,000.00 ~~846~~843,~~706~~416.6593 3,~~289~~306.7203 0.00 0.00 0.00 15-B-3 1,138,000.00 1,~~129~~125,~~603~~215.9408 4,~~388~~410.8762 0.00 0.00 0.00 15-B-4 569,000.00 ~~564~~562,~~801~~607.9754 2,~~194~~205.4331 0.00 0.00 0.00 15-B-5 285,000.00 ~~282~~281,~~897~~798.3015 1,~~099~~104.1459 0.00 0.00 0.00 15-B-6 569,595.00 ~~565~~563,~~392~~195.5886 2,~~196~~207.7361 0.00 0.00 0.00 30-B-1 12,550,000.00 12,~~523~~509,~~122~~408.2977 13,~~713~~796.5261 0.00 0.00 0.00 30-B-2 4,328,000.00 4,~~318~~314,~~730~~001.9468 4,~~729~~757.2591 0.00 0.00 0.00 30-B-3 3,462,000.00 3,~~454~~450,~~585~~802.6164 3,~~782~~805.9789 0.00 0.00 0.00 30-B-4 1,298,000.00 1,~~295~~293,~~220~~801.1480 1,~~418~~426.3493 0.00 0.00 0.00 30-B-5 1,299,000.00 1,~~296~~294,~~218~~798.0056 1,~~419~~428.4303 0.00 0.00 0.00 30-B-6 1,731,110.00 1,~~727~~725,~~402~~510.5796 1,~~891~~903.6006 0.00 0.00 0.00 Totals 1,434,600,770.26 1,~~367~~298,~~445~~821,~~893~~305.5584 32,~~006~~871,~~075~~824.0585 6537,~~693~~256,~~778~~600.4219 (75,~~265~~620.7816) 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 32,~~114~~531.5035 28,~~513~~481,~~881~~350.6126 0.~~99674491~~99560773 32,~~114~~531.5035 A-R 0.00 0.00 0.00000000 0.00 2-A-1 29,~~876~~819.3877 26,~~598~~568,~~401~~581.2145 0.~~99671743~~99559999 29,~~876~~819.3877 3-A-1 2714,~~135~~058,~~547~~193.3165 ~~401~~387,~~110~~052,~~932~~738.2863 0.~~88835892~~85722359 2714,~~135~~058,~~547~~193.3165 3-A-2 7982,~~206~~937.8555 11,~~739~~657,~~974~~037.6611 0.~~98111104~~97417994 7982,~~206~~937.8555 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 31,~~326~~576,~~994~~966.3366 1210,~~186~~609,~~749~~783.9832 0.~~67363606~~58646749 31,~~326~~576,~~994~~966.3366 3-A-5 ~~198~~207,~~017~~343.1387 29,~~349~~142,~~936~~592.6577 0.~~98111104~~97417994 ~~198~~207,~~017~~343.1387 4-A-1 ~~697~~1,~~146~~006,492.9634 4645,~~178~~172,~~589~~097.7643 0.~~93420303~~91384146 ~~697~~1,~~146~~006,492.9634 5-A-1 71,~~401~~554,~~498~~374.3700 9088,~~499~~945,~~537~~163.73 0.~~87759681~~86252365 71,~~401~~554,~~498~~374.3700 6-A-1 43,~~761~~601,~~770~~134.9416 ~~115~~111,~~002~~401,~~235~~101.2206 0.~~92001788~~89120881 43,~~761~~601,~~770~~134.9416 6-A-2 118,~~181~~456,~~971~~471.4534 ~~196~~188,~~785~~328,~~448~~977.9360 0.~~89341128~~85501867 118,~~181~~456,~~971~~471.4534 6-A-3 75,~~265~~620.7816 1312,~~042~~966,~~050~~430.4932 0.~~98304443~~97734456 75,~~265~~620.7816 6-A-4 0.00 11,744,000.00 1.00000000 0.00 6-A-5 (74,~~346~~696.2127) 1718,~~928~~002,~~201~~897.1744 1.~~01254948~~01676818 (74,~~346~~696.2127) 6-A-6 (~~919~~923.5789) ~~221~~222,~~748~~672.3423 1.~~01254950~~01676817 (~~919~~923.5789) 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 ~~247~~187,~~612~~258.0998 5,~~980~~792,~~116~~857.2326 0.~~92001788~~89120881 ~~247~~187,~~612~~258.0998 7-A-1 41,~~004~~792,~~002~~003.5363 3735,~~645~~853,~~618~~615.6805 0.~~83099242~~79143559 41,~~004~~792,~~002~~003.5363 8-A-1 63,~~372~~264,~~773~~585.2766 9491,~~276~~012,~~965~~380.7610 0.~~86424441~~83431770 63,~~372~~264,~~773~~585.2766 9-A-1 ~~130~~144,~~556~~221.6207 28,~~963~~819,~~322~~101.3124 0.~~98918451~~98425892 ~~130~~144,~~556~~221.6207 9-A-2 8190,~~597~~138.8917 18,~~102~~011,~~076~~938.4427 0.~~98918450~~98425892 8190,~~597~~138.8917 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 23,~~784~~799,~~343~~368.4107 3329,~~126~~327,~~573~~205.6154 0.~~86222211~~76333174 23,~~784~~799,~~343~~368.4107 9-A-6 79108,~~355~~284.96 ~~944~~835,~~133~~848.2126 0.~~86222211~~76333174 79108,~~355~~284.96 9-A-7 0.00 10,545,000.00 1.00000000 0.00 PO 255,~~811~~990.9763 1,~~952~~946,~~810~~819.2158 0.~~97936020~~97635582 255,~~811~~990.9763 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,~~265~~336.7444 3,~~657~~643,~~443~~106.3995 0.~~98876545~~98488969 14,~~265~~336.7444 15-B-2 3,~~289~~306.7203 ~~843~~840,~~416~~110.9390 0.~~98876545~~98488968 3,~~289~~306.7203 15-B-3 4,~~388~~410.8762 1,~~125~~120,~~215~~804.0846 0.~~98876545~~98488968 4,~~388~~410.8762 15-B-4 2,~~194~~205.4331 ~~562~~560,~~607~~402.5423 0.~~98876545~~98488968 2,~~194~~205.4331 15-B-5 1,~~099~~104.1459 ~~281~~280,~~798~~693.1556 0.~~98876544~~98488968 1,~~099~~104.1459 15-B-6 2,~~196~~207.7361 ~~563~~560,~~195~~988.8624 0.~~98876546~~98488968 2,~~196~~207.7361 30-B-1 13,~~713~~796.5261 12,~~509~~495,~~408~~612.7716 0.~~99676564~~99566631 13,~~713~~796.5261 30-B-2 4,~~729~~757.2591 4,~~314~~309,~~001~~243.6878 0.~~99676564~~99566631 4,~~729~~757.2591 30-B-3 3,~~782~~805.9789 3,~~450~~446,~~802~~996.6476 0.~~99676564~~99566631 3,~~782~~805.9789 30-B-4 1,~~418~~426.3493 1,~~293~~292,~~801~~374.8087 0.~~99676564~~99566631 1,~~418~~426.3493 30-B-5 1,~~419~~428.4303 1,~~294~~293,~~798~~370.5653 0.~~99676564~~99566630 1,~~419~~428.4303 30-B-6 1,~~891~~903.6006 1,~~725~~723,~~510~~607.9690 0.~~99676564~~99566631 1,~~891~~903.6006 Totals 6840,~~624~~052,~~587~~804.7089 1,~~298~~258,~~821~~768,~~305~~500.8499 0.~~90535383~~87743470 6840,~~624~~052,~~587~~804.7089

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 ~~997~~996.~~86751879~~74490894 1.~~04065963~~04613381 0.~~08195022~~09104765 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 ~~997~~996.~~83697782~~71742524 1.~~01877764~~02435434 0.~~10077531~~09307652 0.00000000 3-A-1 451,519,000.00 ~~948~~888.~~45727332~~35892239 3.~~43468718~~24433683 5627.~~66366374~~89099449 0.00000000 3-A-2 11,966,000.00 ~~987~~981.~~73036186~~11103627 0.~~37830186~~72222881 6.~~24102373~~20887180 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 18,091,000.00 ~~857~~673.~~53934608~~63606102 109.~~51027583~~08306395 ~~173~~78.~~39300868~~08550937 0.00000000 3-A-5 29,915,000.00 ~~987~~981.~~73036203~~11103627 0.~~37830186~~72222865 6.~~24102390~~20887214 0.00000000 4-A-1 49,431,000.00 ~~948~~934.~~30646194~~20302563 6.~~29754122~~28080678 714.~~80589509~~08075459 0.00000000 5-A-1 103,122,000.00 ~~949~~877.~~37099833~~59680505 0.~~97612798~~90881645 7014.~~79806540~~16433962 0.00000000 6-A-1 125,000,000.00 ~~958~~920.~~11204928~~01788176 0.~~99847800~~96587144 3727.~~09568944~~84320184 0.00000000 6-A-2 220,263,000.00 ~~944~~893.~~17773475~~41128074 1.~~33062861~~28717524 4937.~~43582540~~10543419 0.00000000 6-A-3 13,267,000.00 ~~988~~983.~~71758951~~04443280 0.~~14869827~~19109746 5.~~52445918~~50877139 0.00000000 6-A-4 11,744,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 17,706,000.00 ~~1008~~1012.~~35055687~~54948436 0.00000000 0.00000000 (4.~~19892748~~21869818) 6-A-6 219,000.00 ~~1008~~1012.~~35054795~~54949772 0.00000000 0.00000000 (4.~~19894977~~21867580) 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 ~~958~~920.~~11204923~~01788154 0.~~99847846~~96587077 3727.~~09568923~~84320154 0.00000000 7-A-1 45,302,000.00 ~~919~~830.~~37709615~~99242153 21.~~06391440~~87992760 8637.~~32076023~~67690499 0.00000000 8-A-1 109,086,000.00 ~~922~~864.~~66412766~~24441047 0.~~89321581~~84193609 5729.~~52650138~~08477917 0.00000000 9-A-1 29,280,000.00 ~~993~~989.~~64340608~~18450512 0.~~15009051~~12018955 4.~~30881045~~80539344 0.00000000 9-A-2 18,300,000.00 ~~993~~989.~~64340601~~18450492 0.~~15009016~~12018962 4.~~30881038~~80539344 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 ~~934~~862.~~69331104~~22211374 2.~~43944274~~41303254 7096.~~03175482~~47733889 0.00000000 9-A-6 1,095,000.00 ~~934~~862.~~69331507~~22210959 2.~~43944292~~41303196 7096.~~03175342~~47734247 0.00000000 9-A-7 10,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,993,965.26 ~~992~~979.~~30524207~~36019708 2.~~57220630~~55598736 100.~~37283869~~44839297 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 ~~992~~988.~~62209516~~76544742 3.~~85664774~~87576102 0.00000000 0.00000000 15-B-2 853,000.00 ~~992~~988.~~62209848~~76545135 3.~~85664713~~87576788 0.00000000 0.00000000 15-B-3 1,138,000.00 ~~992~~988.~~62209139~~76544815 3.~~85665202~~87576450 0.00000000 0.00000000 15-B-4 569,000.00 ~~992~~988.~~62209139~~76544815 3.~~85664323~~87576450 0.00000000 0.00000000 15-B-5 285,000.00 ~~992~~988.~~62210526~~76543860 3.~~85663158~~87575439 0.00000000 0.00000000 15-B-6 569,595.00 ~~992~~988.~~62209113~~76545616 3.~~85665253~~87575383 0.00000000 0.00000000 30-B-1 12,550,000.00 ~~997~~996.~~85834980~~76563904 1.~~09271076~~09933147 0.00000000 0.00000000 30-B-2 4,328,000.00 ~~997~~996.~~85835028~~76563771 1.~~09271026~~09933226 0.00000000 0.00000000 30-B-3 3,462,000.00 ~~997~~996.~~85835066~~76563836 1.~~09271231~~09933276 0.00000000 0.00000000 30-B-4 1,298,000.00 ~~997~~996.~~85835131~~76563945 1.~~09271186~~09932974 0.00000000 0.00000000 30-B-5 1,299,000.00 ~~997~~996.~~85835258~~76563510 1.~~09270978~~09933025 0.00000000 0.00000000 30-B-6 1,731,110.00 ~~997~~996.~~85835100~~76563592 1.~~09270930~~09932933 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.~~12260985~~13718146 ~~996~~995.~~74490894~~60772748 0.~~99674491~~99560773 1.~~12260985~~13718146 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1.~~11955257~~11743124 ~~996~~995.~~71742524~~59999438 0.~~99671743~~99559999 1.~~11955257~~11743124 3-A-1 0.00000000 6031.~~09835092~~13533129 ~~888~~857.~~35892239~~22359110 0.~~88835892~~85722359 6031.~~09835092~~13533129 3-A-2 0.00000000 6.~~61932559~~93110062 ~~981~~974.~~11103627~~17993565 0.~~98111104~~97417994 6.~~61932559~~93110062 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 ~~183~~87.~~90328506~~16857332 ~~673~~586.~~63606102~~46748770 0.~~67363606~~58646749 ~~183~~87.~~90328506~~16857332 3-A-5 0.00000000 6.~~61932576~~93110045 ~~981~~974.~~11103627~~17993548 0.~~98111104~~97417994 6.~~61932576~~93110045 4-A-1 0.00000000 1420.~~10343631~~36156137 ~~934~~913.~~20302563~~84146447 0.~~93420303~~91384146 1420.~~10343631~~36156137 5-A-1 0.00000000 7115.~~77419338~~07315607 ~~877~~862.~~59680505~~52364898 0.~~87759681~~86252365 7115.~~77419338~~07315607 6-A-1 0.00000000 3828.~~09416752~~80907328 ~~920~~891.~~01788176~~20880848 0.~~92001788~~89120881 3828.~~09416752~~80907328 6-A-2 0.00000000 5038.~~76645397~~39260947 ~~893~~855.~~41128074~~01867132 0.~~89341128~~85501867 5038.~~76645397~~39260947 6-A-3 0.00000000 5.~~67315746~~69986885 ~~983~~977.~~04443280~~34456320 0.~~98304443~~97734456 5.~~67315746~~69986885 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 (4.~~19892748~~21869818) 1,~~012~~016.~~54948436~~76818254 1.~~01254948~~01676818 (4.~~19892748~~21869818) 6-A-6 0.00000000 (4.~~19894977~~21867580) 1,~~012~~016.~~54949772~~76817352 1.~~01254950~~01676817 (4.~~19894977~~21867580) 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 3828.~~09416769~~80907385 ~~920~~891.~~01788154~~20880923 0.~~92001788~~89120881 3828.~~09416769~~80907385 7-A-1 0.00000000 8839.~~38467463~~55683259 ~~830~~791.~~99242153~~43558894 0.~~83099242~~79143559 8839.~~38467463~~55683259 8-A-1 0.00000000 5829.~~41971720~~92671525 ~~864~~834.~~24441047~~31769521 0.~~86424441~~83431770 5829.~~41971720~~92671525 9-A-1 0.00000000 4.~~45890096~~92558299 ~~989~~984.~~18450512~~25892213 0.~~98918451~~98425892 4.~~45890096~~92558299 9-A-2 0.00000000 4.~~45890109~~92558306 ~~989~~984.~~18450492~~25892186 0.~~98918450~~98425892 4.~~45890109~~92558306 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 7298.~~47119755~~89037142 ~~862~~763.~~22211374~~33174232 0.~~86222211~~76333174 7298.~~47119755~~89037142 9-A-6 0.00000000 7298.~~47119635~~89037443 ~~862~~763.~~22210959~~33174429 0.~~86222211~~76333174 7298.~~47119635~~89037443 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 123.~~94504499~~00438033 ~~979~~976.~~36019708~~35581675 0.~~97936020~~97635582 123.~~94504499~~00438033 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.~~85664774~~87576102 ~~988~~984.~~76544742~~88968640 0.~~98876545~~98488969 3.~~85664774~~87576102 15-B-2 0.00000000 3.~~85664713~~87576788 ~~988~~984.~~76545135~~88968347 0.~~98876545~~98488968 3.~~85664713~~87576788 15-B-3 0.00000000 3.~~85665202~~87576450 ~~988~~984.~~76544815~~88968366 0.~~98876545~~98488968 3.~~85665202~~87576450 15-B-4 0.00000000 3.~~85664323~~87576450 ~~988~~984.~~76544815~~88968366 0.~~98876545~~98488968 3.~~85664323~~87576450 15-B-5 0.00000000 3.~~85663158~~87575439 ~~988~~984.~~76543860~~88968421 0.~~98876544~~98488968 3.~~85663158~~87575439 15-B-6 0.00000000 3.~~85665253~~87575383 ~~988~~984.~~76545616~~88968478 0.~~98876546~~98488968 3.~~85665253~~87575383 30-B-1 0.00000000 1.~~09271076~~09933147 ~~996~~995.~~76563904~~66630757 0.~~99676564~~99566631 1.~~09271076~~09933147 30-B-2 0.00000000 1.~~09271026~~09933226 ~~996~~995.~~76563771~~66630776 0.~~99676564~~99566631 1.~~09271026~~09933226 30-B-3 0.00000000 1.~~09271231~~09933276 ~~996~~995.~~76563836~~66630849 0.~~99676564~~99566631 1.~~09271231~~09933276 30-B-4 0.00000000 1.~~09271186~~09932974 ~~996~~995.~~76563945~~66630971 0.~~99676564~~99566631 1.~~09271186~~09932974 30-B-5 0.00000000 1.~~09270978~~09933025 ~~996~~995.~~76563510~~66630485 0.~~99676564~~99566630 1.~~09270978~~09933025 30-B-6 0.00000000 1.~~09270930~~09932933 ~~996~~995.~~76563592~~66630659 0.~~99676564~~99566631 1.~~09270930~~09932933 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, 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,~~545~~513,~~996~~881.1161 130,~~835~~688.8262 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,~~628~~598,~~277~~401.5921 ~~122~~121,~~046~~909.2734 0.00 0.00 3-A-1 451,519,000.00 5.00000% ~~428~~401,~~246~~110,~~479~~932.5928 1,~~784~~671,~~360~~295.3355 0.00 0.00 3-A-2 11,966,000.00 1.~~51000~~52000% 11,~~819~~739,~~181~~974.5166 14,~~872~~870.4763 0.00 0.00 3-A-3 0.00 5.~~99000~~98000% 11,~~819~~739,~~181~~974.5166 58,~~997~~504.4121 0.00 0.00 3-A-4 18,091,000.00 5.00000% 1512,~~513~~186,~~744~~749.3198 6450,~~640~~778.6012 0.00 0.00 3-A-5 29,915,000.00 4.00000% 29,~~547~~349,~~953~~936.7865 9897,~~493~~833.1812 0.00 0.00 4-A-1 49,431,000.00 4.50000% 46,~~875~~178,~~736~~589.7276 ~~175~~173,~~784~~169.0171 0.00 0.00 5-A-1 103,122,000.00 5.50000% 9790,~~901~~499,~~036~~537.0973 ~~448~~414,~~713~~789.0855 0.00 0.00 6-A-1 125,000,000.00 5.00000% ~~119~~115,~~764~~002,~~006~~235.1622 ~~499~~479,~~016~~175.6998 0.00 0.00 6-A-2 220,263,000.00 5.00000% ~~207~~196,~~967~~785,~~420~~448.3993 ~~866~~819,~~530~~939.9237 0.00 0.00 6-A-3 13,267,000.00 5.00000% 13,~~117~~042,~~316~~050.2649 54,~~655~~341.4888 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,~~853~~928,~~854~~201.9617 74,~~391~~700.0684 0.00 0.00 6-A-6 219,000.00 5.00000% ~~220~~221,~~828~~748.7734 ~~920~~923.1295 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% 65,~~227~~980,~~728~~116.3223 2524,~~948~~917.8715 0.00 0.00 7-A-1 45,302,000.00 5.00000% 4137,~~649~~645,~~621~~618.2168 ~~173~~156,~~540~~856.0974 0.00 0.00 8-A-1 109,086,000.00 5.50000% ~~100~~94,~~649~~276,~~739~~965.0376 ~~461~~432,~~311~~102.3076 0.00 0.00 9-A-1 29,280,000.00 4.25000% 2928,~~093~~963,~~878~~322.9331 ~~103~~102,~~040~~578.8243 0.00 0.00 9-A-2 18,300,000.00 1.~~51000~~52000% 18,~~183~~102,~~674~~076.3344 22,~~881~~929.1230 0.00 0.00 9-A-3 0.00 5.~~99000~~98000% 18,~~183~~102,~~674~~076.3344 90,~~766~~208.8468 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% 3533,~~910~~126,~~917~~573.0161 ~~164~~151,~~591~~830.7013 0.00 0.00 9-A-6 1,095,000.00 5.50000% 1944,~~023,489~~133.1821 4,~~690~~327.9928 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,~~978~~952,~~622~~810.1821 0.00 0.00 0.00 PP-AX 0.00 5.50000% 2,~~477~~474,~~390~~830.6062 11,~~354~~342.7197 0.00 0.00 15-AX 0.00 5.00000% 3331,~~265~~412,~~205~~753.2130 ~~138~~130,~~605~~886.0247 0.00 0.00 30-AX 0.00 5.50000% 7067,~~865~~141,~~518~~826.9007 ~~324~~307,~~800~~733.2937 0.00 0.00 15-B-1 3,699,000.00 4.~~95629~~95641% 3,~~671~~657,~~709~~443.1339 15,~~165~~106.0449 0.00 0.00 15-B-2 853,000.00 4.~~95629~~95641% ~~846~~843,~~706~~416.6593 3,~~497~~483.1060 0.00 0.00 15-B-3 1,138,000.00 4.~~95629~~95641% 1,~~129~~125,~~603~~215.9408 4,~~665~~647.5452 0.00 0.00 15-B-4 569,000.00 4.~~95629~~95641% ~~564~~562,~~801~~607.9754 2,~~332~~323.7776 0.00 0.00 15-B-5 285,000.00 4.~~95629~~95641% ~~282~~281,~~897~~798.3015 1,~~168~~163.4392 0.00 0.00 15-B-6 569,595.00 4.~~95629~~95641% ~~565~~563,~~392~~195.5886 2,~~335~~326.2119 0.00 0.00 30-B-1 12,550,000.00 5.~~22031~~22032% 12,~~523~~509,~~122~~408.2977 54,~~478~~419.7629 0.00 0.00 30-B-2 4,328,000.00 5.~~22031~~22032% 4,~~318~~314,~~730~~001.9468 18,~~787~~767.5807 0.00 0.00 30-B-3 3,462,000.00 5.~~22031~~22032% 3,~~454~~450,~~585~~802.6164 15,~~028~~011.3292 0.00 0.00 30-B-4 1,298,000.00 5.~~22031~~22032% 1,~~295~~293,~~220~~801.1480 5,~~634~~628.5439 0.00 0.00 30-B-5 1,299,000.00 5.~~22031~~22032% 1,~~296~~294,~~218~~798.0056 5,~~638~~632.8872 0.00 0.00 30-B-6 1,731,110.00 5.~~22031~~22032% 1,~~727~~725,~~402~~510.5796 7,~~514~~506.6444 0.00 0.00 Totals 1,434,600,770.26 65,~~295~~978,~~981~~597.8329 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-1 787.8899 0.00 130,~~756~~680.9363 0.00 28,~~513~~481,~~881~~350.6126 A-R 0.00 0.00 0.01 0.00 0.00 2-A-1 737.5846 0.00 121,~~972~~901.6988 0.00 26,~~598~~568,~~401~~581.2145 3-A-1 01,224.0058 0.00 1,~~784~~670,~~360~~070.3397 0.00 ~~401~~387,~~110~~052,~~932~~738.2863 3-A-2 010.0090 0.00 14,~~872~~859.4774 0.00 11,~~739~~657,~~974~~037.6611 3-A-3 042.0087 0.00 58,~~997~~461.4134 0.00 11,~~739~~657,~~974~~037.6611 3-A-4 037.0021 0.00 6450,~~640~~740.6092 0.00 1210,~~186~~609,~~749~~783.9832 3-A-5 071.0068 0.00 9897,~~493~~761.1844 0.00 29,~~349~~142,~~936~~592.6577 4-A-1 0126.0088 0.00 ~~175~~173,~~784~~042.0183 0.00 4645,~~178~~172,~~589~~097.7643 5-A-1 ~~270~~25.5337 0.00 ~~448~~414,~~442~~764.5518 0.00 9088,~~499~~945,~~537~~163.73 6-A-1 ~~300~~29.8631 0.00 ~~498~~479,~~715~~146.8367 0.00 ~~115~~111,~~002~~401,~~235~~101.2206 6-A-2 ~~522~~50.4415 0.00 ~~866~~819,~~008~~889.4822 0.00 ~~196~~188,~~785~~328,~~448~~977.9360 6-A-3 323.9532 0.00 54,~~622~~338.5355 0.00 1312,~~042~~966,~~050~~430.4932 6-A-4 292.5099 0.00 48,~~903~~930.8334 0.00 11,744,000.00 6-A-5 444.8557 0.00 74,~~346~~696.2127 0.00 1718,~~928~~002,~~201~~897.1744 6-A-6 0.5506 0.00 ~~919~~923.5789 0.00 ~~221~~222,~~748~~672.3423 6-A-7 757.2864 0.00 124,~~778~~846.8953 0.00 29,965,000.00 6-A-8 0.9309 0.00 1,~~544~~545.9074 0.00 371,000.00 6-A-9 151.6452 0.00 2524,~~933~~915.2263 0.00 5,~~980~~792,~~116~~857.2326 7-A-1 ~~104~~9.6359 0.00 ~~173~~156,~~435~~847.4615 0.00 3735,~~645~~853,~~618~~615.6805 8-A-1 ~~278~~26.1343 0.00 ~~461~~432,~~033~~076.1833 0.00 9491,~~276~~012,~~965~~380.7610 9-A-1 626.1227 0.00 102,~~978~~572.7016 0.00 28,~~963~~819,~~322~~101.3124 9-A-2 131.8040 0.00 22,~~867~~927.3389 0.00 18,~~102~~011,~~076~~938.4427 9-A-3 545.7252 0.00 90,~~712~~203.1216 0.00 18,~~102~~011,~~076~~938.4427 9-A-4 121.2324 0.00 20,~~269~~280.0201 0.00 4,425,000.00 9-A-5 999.2329 0.00 ~~164~~151,~~492~~820.4784 0.00 3329,~~126~~327,~~573~~205.6154 9-A-6 20.8326 0.00 4,~~688~~327.1601 0.00 ~~944~~835,~~133~~848.2126 9-A-7 292.1496 0.00 48,~~302~~328.1129 0.00 10,545,000.00 PO 0.00 0.00 0.00 0.00 1,~~952~~946,~~810~~819.2158 PP-AX 60.8569 0.00 11,~~347~~342.8628 0.00 2,~~474~~472,~~830~~265.6241 15-AX 095.0090 0.00 ~~138~~130,~~605~~790.0257 0.00 3129,~~412~~994,~~753~~663.3019 30-AX ~~195~~18.82 0.00 ~~324~~307,~~604~~714.4755 0.00 6764,~~141~~847,~~826~~278.0711 15-B-1 011.0007 0.00 15,~~165~~095.0442 0.00 3,~~657~~643,~~443~~106.3995 15-B-2 02.0055 0.00 3,~~497~~481.1005 0.00 ~~843~~840,~~416~~110.9390 15-B-3 03.0041 0.00 4,~~665~~644.5412 0.00 1,~~125~~120,~~215~~804.0846 15-B-4 01.0070 0.00 2,~~332~~322.7706 0.00 ~~562~~560,~~607~~402.5423 15-B-5 0.0085 0.00 1,~~168~~163.4307 0.00 ~~281~~280,~~798~~693.1556 15-B-6 01.0070 0.00 2,~~335~~324.2149 0.00 ~~563~~560,~~195~~988.8624 30-B-1 323.8533 0.00 54,~~445~~415.9296 0.00 12,~~509~~495,~~408~~612.7716 30-B-2 111.3315 0.00 18,~~776~~765.2592 0.00 4,~~314~~309,~~001~~243.6878 30-B-3 90.0692 0.00 15,~~019~~011.2600 0.00 3,~~450~~446,~~802~~996.6476 30-B-4 30.4034 0.00 5,~~631~~628.1404 0.00 1,~~293~~292,~~801~~374.8087 30-B-5 30.4034 0.00 5,~~635~~632.4838 0.00 1,~~294~~293,~~798~~370.5653 30-B-6 40.5346 0.00 7,~~510~~505.1198 0.00 1,~~725~~723,~~510~~607.9690 Totals 21,~~370~~860.0678 0.00 65,~~293~~976,~~611~~736.7951 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, 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% ~~997~~996.~~86751879~~74490894 4.~~57355962~~56841402 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% ~~997~~996.~~83697782~~71742524 4.~~57341940~~56828824 0.00000000 0.00000000 3-A-1 451,519,000.00 5.00000% ~~948~~888.~~45727332~~35892239 3.~~95190530~~70149551 0.00000000 0.00000000 3-A-2 11,966,000.00 1.~~51000~~52000% ~~987~~981.~~73036186~~11103627 1.~~24289403~~24274026 0.00000000 0.00000000 3-A-3 0.00 5.~~99000~~98000% ~~987~~981.~~73036186~~11103627 4.~~93042036~~88920358 0.00000000 0.00000000 3-A-4 18,091,000.00 5.00000% ~~857~~673.~~53934608~~63606102 32.~~57308054~~80681665 0.00000000 0.00000000 3-A-5 29,915,000.00 4.00000% ~~987~~981.~~73036203~~11103627 3.~~29243456~~27037005 0.00000000 0.00000000 4-A-1 49,431,000.00 4.50000% ~~948~~934.~~30646194~~20302563 3.~~55614918~~50326131 0.00000000 0.00000000 5-A-1 103,122,000.00 5.50000% ~~949~~877.~~37099833~~59680505 4.~~35128372~~02231871 0.00000000 0.00000000 6-A-1 125,000,000.00 5.00000% ~~958~~920.~~11204928~~01788176 3.~~99213352~~83340784 0.00000000 0.00000000 6-A-2 220,263,000.00 5.00000% ~~944~~893.~~17773475~~41128074 3.~~93407390~~72254700 0.00000000 0.00000000 6-A-3 13,267,000.00 5.00000% ~~988~~983.~~71758951~~04443280 4.~~11965629~~09601869 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% ~~1008~~1012.~~35055687~~54948436 4.~~20146052~~21895629 0.00000000 0.00000000 6-A-6 219,000.00 5.00000% ~~1008~~1012.~~35054795~~54949772 4.~~20146119~~21894977 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% ~~958~~920.~~11204923~~01788154 3.~~99213385~~83340769 0.00000000 0.00000000 7-A-1 45,302,000.00 5.00000% ~~919~~830.~~37709615~~99242153 3.~~83073794~~46246832 0.00000000 0.00000000 8-A-1 109,086,000.00 5.50000% ~~922~~864.~~66412766~~24441047 43.~~22887722~~96112022 0.00000000 0.00000000 9-A-1 29,280,000.00 4.25000% ~~993~~989.~~64340608~~18450512 3.~~51915369~~50336168 0.00000000 0.00000000 9-A-2 18,300,000.00 1.~~51000~~52000% ~~993~~989.~~64340601~~18450492 1.~~25033443~~25296721 0.00000000 0.00000000 9-A-3 0.00 5.~~99000~~98000% ~~993~~989.~~64340601~~18450492 4.~~95993661~~92943607 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% ~~934~~862.~~69331104~~22211374 43.~~28401093~~95185138 0.00000000 0.00000000 9-A-6 1,095,000.00 5.50000% ~~934~~862.~~69331507~~22210959 43.~~28400913~~95185388 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% ~~992~~979.~~30524207~~36019708 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~997~~996.~~98846593~~95720727 4.~~57411504~~56938572 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~933~~881.~~12561690~~16230206 3.~~88802336~~67150953 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~945~~896.~~90347608~~20012181 4.~~33539087~~10758390 0.00000000 0.00000000 15-B-1 3,699,000.00 4.~~95629~~95641% ~~992~~988.~~62209516~~76544742 4.~~09976750~~08393890 0.00000000 0.00000000 15-B-2 853,000.00 4.~~95629~~95641% ~~992~~988.~~62209848~~76545135 4.~~09976553~~08393904 0.00000000 0.00000000 15-B-3 1,138,000.00 4.~~95629~~95641% ~~992~~988.~~62209139~~76544815 4.~~09977153~~08393673 0.00000000 0.00000000 15-B-4 569,000.00 4.~~95629~~95641% ~~992~~988.~~62209139~~76544815 4.~~09977153~~08393673 0.00000000 0.00000000 15-B-5 285,000.00 4.~~95629~~95641% ~~992~~988.~~62210526~~76543860 4.~~09975439~~08392982 0.00000000 0.00000000 15-B-6 569,595.00 4.~~95629~~95641% ~~992~~988.~~62209113~~76545616 4.~~09977265~~08393683 0.00000000 0.00000000 30-B-1 12,550,000.00 5.~~22031~~22032% ~~997~~996.~~85834980~~76563904 4.~~34093705~~33619841 0.00000000 0.00000000 30-B-2 4,328,000.00 5.~~22031~~22032% ~~997~~996.~~85835028~~76563771 4.~~34093808~~33619917 0.00000000 0.00000000 30-B-3 3,462,000.00 5.~~22031~~22032% ~~997~~996.~~85835066~~76563836 4.~~34093588~~33619873 0.00000000 0.00000000 30-B-4 1,298,000.00 5.~~22031~~22032% ~~997~~996.~~85835131~~76563945 4.~~34093991~~33620185 0.00000000 0.00000000 30-B-5 1,299,000.00 5.~~22031~~22032% ~~997~~996.~~85835258~~76563510 4.~~34093918~~33619707 0.00000000 0.00000000 30-B-6 1,731,110.00 5.~~22031~~22032% ~~997~~996.~~85835100~~76563592 4.~~34093732~~33620047 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.~~00275737~~00027930 0.00000000 4.~~57080190~~56813472 0.00000000 ~~996~~995.~~74490894~~60772748 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 2-A-1 0.~~00275725~~00027955 0.00000000 4.~~57066214~~56800869 0.00000000 ~~996~~995.~~71742524~~59999438 3-A-1 0.~~00000000~~00271213 0.00000000 3.~~95190530~~69878337 0.00000000 ~~888~~857.~~35892239~~22359110 3-A-2 0.~~00000000~~00091091 0.00000000 1.~~24289403~~24183019 0.00000000 ~~981~~974.~~11103627~~17993565 3-A-3 0.~~00000000~~00358265 0.00000000 4.~~93042036~~88562093 0.00000000 ~~981~~974.~~11103627~~17993565 3-A-4 0.~~00000000~~00205682 0.00000000 32.~~57308054~~80476038 0.00000000 ~~673~~586.~~63606102~~46748770 3-A-5 0.~~00000000~~00239612 0.00000000 3.~~29243456~~26797393 0.00000000 ~~981~~974.~~11103627~~17993548 4-A-1 0.~~00000000~~00256681 0.00000000 3.~~55614918~~50069450 0.00000000 ~~934~~913.~~20302563~~84146447 5-A-1 0.~~00262340~~00024602 0.00000000 4.~~34866032~~02207269 0.00000000 ~~877~~862.~~59680505~~52364898 6-A-1 0.~~00240688~~00023448 0.00000000 3.~~98972664~~83317336 0.00000000 ~~920~~891.~~01788176~~20880848 6-A-2 0.~~00237189~~00022768 0.00000000 3.~~93170201~~72231932 0.00000000 ~~893~~855.~~41128074~~01867132 6-A-3 0.~~00248361~~00025024 0.00000000 4.~~11717268~~09576769 0.00000000 ~~983~~977.~~04443280~~34456320 6-A-4 0.~~00251192~~00025460 0.00000000 4.~~16415446~~16641178 0.00000000 1000.00000000 6-A-5 0.~~00253304~~00025810 0.00000000 4.~~19892748~~21869818 0.00000000 ~~1012~~1016.~~54948436~~76818254 6-A-6 0.~~00251142~~00027397 0.00000000 4.~~19894977~~21867580 0.00000000 ~~1012~~1016.~~54949772~~76817352 6-A-7 0.~~00251226~~00025496 0.00000000 4.~~16415451~~16641181 0.00000000 1000.00000000 6-A-8 0.~~00250674~~00024259 0.00000000 4.~~16415094~~16641509 0.00000000 1000.00000000 6-A-9 0.~~00240615~~00023385 0.00000000 3.~~98972615~~83317385 0.00000000 ~~920~~891.~~01788154~~20880923 7-A-1 0.~~00230961~~00021169 0.00000000 3.~~82842833~~46225663 0.00000000 ~~830~~791.~~99242153~~43558894 8-A-1 0.~~00254964~~00024229 0.00000000 43.~~22632767~~96087793 0.00000000 ~~864~~834.~~24441047~~31769521 9-A-1 0.~~00212158~~00021414 0.00000000 3.~~51703210~~50314754 0.00000000 ~~989~~984.~~18450512~~25892213 9-A-2 0.~~00075410~~00007650 0.00000000 1.~~24958087~~25289016 0.00000000 ~~989~~984.~~18450492~~25892186 9-A-3 0.~~00299016~~00030164 0.00000000 4.~~95694645~~92913443 0.00000000 ~~989~~984.~~18450492~~25892186 9-A-4 0.~~00276384~~00028023 0.00000000 4.~~58056949~~58305311 0.00000000 1000.00000000 9-A-5 0.~~00258277~~00024180 0.00000000 43.~~28142816~~95160958 0.00000000 ~~862~~763.~~22211374~~33174232 9-A-6 0.~~00258447~~00023744 0.00000000 43.~~28142466~~95160731 0.00000000 ~~862~~763.~~22210959~~33174429 9-A-7 0.~~00276339~~00028070 0.00000000 4.~~58056994~~58305263 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~979~~976.~~36019708~~35581675 PP-AX 0.~~00275944~~00027796 0.00000000 4.~~57135560~~56910776 0.00000000 ~~996~~995.~~95720727~~92384176 15-AX 0.~~00000000~~00269010 0.00000000 3.~~88802336~~66881943 0.00000000 ~~881~~841.~~16230206~~38331377 30-AX 0.~~00261378~~00025121 0.00000000 4.~~33277709~~10733269 0.00000000 ~~896~~865.~~20012181~~57280227 15-B-1 0.~~00000000~~00299270 0.00000000 4.~~09976750~~08094620 0.00000000 ~~988~~984.~~76544742~~88968640 15-B-2 0.~~00000000~~00298945 0.00000000 4.~~09976553~~08094959 0.00000000 ~~988~~984.~~76545135~~88968347 15-B-3 0.~~00000000~~00299649 0.00000000 4.~~09977153~~08094903 0.00000000 ~~988~~984.~~76544815~~88968366 15-B-4 0.~~00000000~~00298770 0.00000000 4.~~09977153~~08094903 0.00000000 ~~988~~984.~~76544815~~88968366 15-B-5 0.~~00000000~~00298246 0.00000000 4.~~09975439~~08094737 0.00000000 ~~988~~984.~~76543860~~88968421 15-B-6 0.~~00000000~~00298458 0.00000000 4.~~09977265~~08095226 0.00000000 ~~988~~984.~~76545616~~88968478 30-B-1 0.~~00261753~~00026534 0.00000000 4.~~33832032~~33593307 0.00000000 ~~996~~995.~~76563904~~66630757 30-B-2 0.~~00261784~~00026571 0.00000000 4.~~33832024~~33593346 0.00000000 ~~996~~995.~~76563771~~66630776 30-B-3 0.~~00261698~~00026574 0.00000000 4.~~33831889~~33593299 0.00000000 ~~996~~995.~~76563836~~66630849 30-B-4 0.~~00261941~~00026194 0.00000000 4.~~33832049~~33593220 0.00000000 ~~996~~995.~~76563945~~66630971 30-B-5 0.~~00261740~~00026174 0.00000000 4.~~33832179~~33593533 0.00000000 ~~996~~995.~~76563510~~66630485 30-B-6 0.~~00261682~~00026573 0.00000000 4.~~33832050~~33593475 0.00000000 ~~996~~995.~~76563592~~66630659 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,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 0.00 278,~~950~~570.3758 278,~~570~~219.5836 99.~~62940813~~50379601% PO-2 0.00000% 0.00 0.00 73,~~312~~183.2205 73,~~183~~031.0579 99.~~57145784~~36565638% PO-3 0.00000% 0.00 0.00 ~~1,020,539.50~~ 995,987.36 96991,282.~~36343019~~30 95.90820783% PO-5 0.00000% 0.00 0.00 166,~~356~~165.0243 ~~166,~~165,973.4399 99.~~65860128~~54378412% PO-6 0.00000% 0.00 0.00 51,~~660~~595.2962 51,~~595~~531.6295 99.~~62515749~~50221810% PO-8 0.00000% 0.00 0.00 14,~~130~~115.8345 14,~~115~~099.4599 99.~~67559682~~56642674% PO-9 0.00000% 0.00 0.00 373,~~672~~192.9672 ~~373~~372,~~192~~680.7220 99.~~62414909~~48733139% PP-AX-1 5.50000% 1,~~054~~053,~~457~~395.7116 1,~~053~~052,~~395~~289.1658 0.00 0.00 99.~~70341930~~59877660% PP-AX-2 5.50000% 1,~~422~~421,~~932~~435.8946 1,~~421~~419,~~435~~975.4682 0.00 0.00 99.~~69001625~~58764682% 15-AX-3 5.00000% ~~26,180,481.62~~ 24,432,611.43 23,258,654.25 0.00 0.00 8682.~~67869149~~51388608% 15-AX-4 5.00000% 76,~~084~~980,~~723~~141.5987 6,~~980~~736,~~141~~008.8794 0.00 0.00 9390.~~54675193~~27492120% 30-AX-5 5.50000% 3,~~683~~420,~~049~~353.2611 3,~~420~~364,~~353~~050.1178 0.00 0.00 8786.~~75941510~~31481000% 30-AX-6 5.50000% ~~47,681,384.55~~ 45,667,988.73 44,206,408.44 0.00 0.00 9188.~~32599416~~40315309% 30-AX-7 5.50000% 5,~~650~~136,~~959~~612.0755 54,~~136~~889,~~612~~665.5542 0.00 0.00 8278.~~66664463~~69237356% 30-AX-8 5.50000% 10,~~985~~192,~~216~~646.0012 109,~~192~~834,~~646~~921.1231 0.00 0.00 8683.~~09917825~~07741022% 30-AX-9 5.50000% 2,~~864~~724,~~910~~225.0355 2,~~724~~552,~~225~~232.5516 0.00 0.00 9186.~~92448757~~12085496%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7546,~~063~~198,~~275~~703.4628 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~151~~112,~~214~~467.7443 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7546,~~214~~311,~~490~~170.2071 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~296~~281,~~290~~629.7131 Payment of Interest and Principal 7446,~~918~~029,~~199~~541.4940 Total Withdrawals (Pool Distribution Amount) 7546,~~214~~311,~~490~~170.2071 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 21,~~370~~860.0678 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 21,~~370~~860.0678

SERVICING FEES Gross Servicing Fee ~~294~~279,~~484~~868.0160 Master Servicing Fee 1,~~806~~760.7071 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~296~~281,~~290~~629.7131

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 4535 0 0 0 4535 2116,~~048~~738,~~176~~356.8910 0.00 0.00 0.00 2116,~~048~~738,~~176~~356.8910 60 Days 2 0 0 0 2 1789,~~108,747~~903.0726 0.00 0.00 0.00 1789,~~108,747~~903.0726 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 4737 0 0 0 4737 2217,~~156~~528,~~923~~259.9636 0.00 0.00 0.00 2217,~~156~~528,~~923~~259.9636 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.~~656238~~324253% 0.000000% 0.000000% 0.000000% 1.~~656238~~324253% 1.~~617780~~327394% 0.000000% 0.000000% 0.000000% 1.~~617780~~327394% 60 Days 0.~~073611~~075672% 0.000000% 0.000000% 0.000000% 0.~~073611~~075672% 0.~~085219~~062641% 0.000000% 0.000000% 0.000000% 0.~~085219~~062641% 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.~~729849~~399924% 0.000000% 0.000000% 0.000000% 1.~~729849~~399924% 1.~~702999~~390036% 0.000000% 0.000000% 0.000000% 1.~~702999~~390036%

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 21 0 0 0 21 ~~821~~482,~~060~~547.5230 0.00 0.00 0.00 ~~821~~482,~~060~~547.5230 60 Days 01 0 0 0 01 0421,846.0058 0.00 0.00 0.00 0421,846.0058 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 ~~821~~904,~~060~~393.5288 0.00 0.00 0.00 ~~821~~904,~~060~~393.5288 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~943396~~490196% 0.000000% 0.000000% 0.000000% 0.~~943396~~490196% 0.~~841653~~511783% 0.000000% 0.000000% 0.000000% 0.~~841653~~511783% 60 Days 0.~~000000~~490196% 0.000000% 0.000000% 0.000000% 0.~~000000~~490196% 0.~~000000~~447404% 0.000000% 0.000000% 0.000000% 0.~~000000~~447404% 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.~~943396~~980392% 0.000000% 0.000000% 0.000000% 0.~~943396~~980392% 0.~~841653~~959187% 0.000000% 0.000000% 0.000000% 0.~~841653~~959187% 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 41 0 0 0 4 1 534,~~677,647~~429.0010 0.00 0.00 0.00 1534,~~677,647~~429.0010 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 41 0 0 0 4 1 534,~~677,647~~429.0010 0.00 0.00 0.00 1534,~~677,647~~429.0010 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~932367~~505051% 0.000000% 0.000000% 0.000000% 10.~~932367~~505051% 10.~~685080~~560127% 0.000000% 0.000000% 0.000000% 10.~~685080~~560127% 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 10.~~932367~~505051% 0.000000% 0.000000% 0.000000% 10.~~932367~~505051% 10.~~685080~~560127% 0.000000% 0.000000% 0.000000% 10.~~685080~~560127% 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 ~~224~~504,~~371~~816.3755 0.00 0.00 0.00 ~~224~~504,~~371~~816.3755 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 ~~224~~504,~~371~~816.3755 0.00 0.00 0.00 ~~224~~504,~~371~~816.3755 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 01.~~756487~~704051% 0.000000% 0.000000% 0.000000% 01.~~756487~~704051% 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 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 01.~~756487~~704051% 0.000000% 0.000000% 0.000000% 01.~~756487~~704051% 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 12 0 0 0 12 ~~542~~927,~~803~~521.3753 0.00 0.00 0.00 ~~542~~927,~~803~~521.3753 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 12 0 0 0 12 ~~542~~927,~~803~~521.3753 0.00 0.00 0.00 ~~542~~927,~~803~~521.3753 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 13.~~612903~~225806% 0.000000% 0.000000% 0.000000% 13.~~612903~~225806% 13.~~975413~~379464% 0.000000% 0.000000% 0.000000% 13.~~975413~~379464% 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.~~612903~~225806% 0.000000% 0.000000% 0.000000% 13.~~612903~~225806% 13.~~975413~~379464% 0.000000% 0.000000% 0.000000% 13.~~975413~~379464% 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 2010 0 0 0 2010 94,~~609~~658,~~117~~372.4733 0.00 0.00 0.00 94,~~609~~658,~~117~~372.4733 60 Days 20 0 0 0 20 ~~1,108,747~~0.0700 0.00 0.00 0.00 ~~1,108,747~~0.0700 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 2210 0 0 0 22 10 4,~~717~~658,~~864~~372.5433 0.00 0.00 0.00 104,~~717~~658,~~864~~372.5433 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~116402~~091703% 0.000000% 0.000000% 0.000000% 21.~~116402~~091703% 21.~~074858~~041801% 0.000000% 0.000000% 0.000000% 21.~~074858~~041801% 60 Days 0.~~211640~~000000% 0.000000% 0.000000% 0.000000% 0.~~211640~~000000% 0.~~239407~~000000% 0.000000% 0.000000% 0.000000% 0.~~239407~~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.~~328042~~091703% 0.000000% 0.000000% 0.000000% 21.~~328042~~091703% 21.~~314266~~041801% 0.000000% 0.000000% 0.000000% 21.~~314266~~041801% 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 02 0 0 0 02 0726,724.0006 0.00 0.00 0.00 0726,724.0006 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 0726,724.0006 0.00 0.00 0.00 0726,724.0006 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~098901% 0.000000% 0.000000% 0.000000% 01.~~000000~~098901% 0.~~000000~~788143% 0.000000% 0.000000% 0.000000% 0.~~000000~~788143% 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~~098901% 0.000000% 0.000000% 0.000000% 01.~~000000~~098901% 0.~~000000~~788143% 0.000000% 0.000000% 0.000000% 0.~~000000~~788143% 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 17 0 0 0 17 8,~~173~~377,~~177~~687.1669 0.00 0.00 0.00 8,~~173~~377,~~177~~687.1669 60 Days 01 0 0 0 01 0368,056.0068 0.00 0.00 0.00 0368,056.0068 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 1718 0 0 0 1718 8,~~173~~745,~~177~~744.1637 0.00 0.00 0.00 8,~~173~~745,~~177~~744.1637 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~014218~~065614% 0.000000% 0.000000% 0.000000% 2.~~014218~~065614% 2.~~023735~~139332% 0.000000% 0.000000% 0.000000% 2.~~023735~~139332% 60 Days 0.~~000000~~121507% 0.000000% 0.000000% 0.000000% 0.~~000000~~121507% 0.~~000000~~093987% 0.000000% 0.000000% 0.000000% 0.~~000000~~093987% 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.~~014218~~187120% 0.000000% 0.000000% 0.000000% 2.~~014218~~187120% 2.~~023735~~233320% 0.000000% 0.000000% 0.000000% 2.~~023735~~233320% 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 01 0 0 0 01 0526,257.0054 0.00 0.00 0.00 0526,257.0054 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 0526,257.0054 0.00 0.00 0.00 0526,257.0054 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~123596% 0.000000% 0.000000% 0.000000% 01.~~000000~~123596% 01.~~000000~~413061% 0.000000% 0.000000% 0.000000% 01.~~000000~~413061% 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~~123596% 0.000000% 0.000000% 0.000000% 01.~~000000~~123596% 01.~~000000~~413061% 0.000000% 0.000000% 0.000000% 01.~~000000~~413061%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~151~~112,~~214~~467.7443

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~785039~~783915% Weighted Average Pass-Through Rate 5.~~525029~~523714% Weighted Average Maturity(Stepdown Calculation ) ~~278~~277 Beginning Scheduled Collateral Loan Count 2,~~843~~717 Number Of Loans Paid In Full ~~126~~74 Ending Scheduled Collateral Loan Count 2,~~717~~643 Beginning Scheduled Collateral Balance 1,~~367~~298,~~445~~821,~~894~~307.8011 Ending Scheduled Collateral Balance 1,~~298~~258,~~821~~768,~~307~~502.1122 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 1,~~301~~260,~~052~~993,~~904~~548.0935 Monthly P &I Constant 9,~~596~~129,~~375~~516.3238 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 7445,~~678~~828,~~309~~714.0355 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~298~~258,~~821~~768,~~307~~502.1122 Scheduled Principal 32,~~004~~869,~~102~~289.2657 Unscheduled Principal 6537,~~620~~183,~~485~~515.4332

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.~~122313~~122084% Group 2 Senior % 97.~~141361~~141081% Group 3 Senior % 98.~~689140~~606692% Group 4 Senior % 98.~~700227~~689509% Group 5 Senior % 9796.~~004263~~770394% Group 6 Senior % 9796.~~034420~~918531% Group 7 Senior % 96.~~919728~~610604% Group 8 Senior % 96.~~923958~~725912% Group 9 Senior % 9796.~~065390~~977373% Group 1 Junior % 2.~~877687~~877916% Group 2 Junior % 2.~~858639~~858919% Group 3 Junior % 1.~~310860~~393308% Group 4 Junior % 1.~~299773~~310491% Group 5 Junior % 23.~~995737~~229606% Group 6 Junior % 23.~~965580~~081469% Group 7 Junior % 3.~~080272~~389396% Group 8 Junior % 3.~~076042~~274088% Group 9 Junior % 23.~~934610~~022627%

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.~~893755~~893790 6.~~020072~~020101 5.~~508393~~506949 Weighted Average Net Rate 5.~~643755~~643790 5.~~770071~~770100 5.~~255384~~253751 Weighted Average Maturity ~~355~~354 ~~355~~354 ~~175~~174 Beginning Loan Count 78 62 ~~1,000~~945 Loans Paid In Full 0 0 5529 Ending Loan Count 78 62 ~~945~~916 Beginning Scheduled Balance 29,~~670~~637,~~750~~373.3498 27,~~485~~454,~~196~~390.5090 ~~492~~461,~~591~~804,~~709~~056.6163 Ending scheduled Balance 29,~~637~~603,~~373~~604.9862 27,~~454~~423,~~390~~615.9036 ~~461~~445,~~804~~850,~~056~~461.6388 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 176,691.75 165,954.68 43,~~045~~806,~~349~~180.2321 Scheduled Principal 3031,~~964~~128.9804 28,~~068~~222.9785 1,~~784~~686,~~192~~904.0015 Unscheduled Principal 2,~~411~~641.3832 2,~~736~~552.6369 2914,~~003~~266,~~460~~690.9860 Scheduled Interest 145,~~726~~563.7771 137,~~885~~731.7183 2,~~261~~119,~~157~~276.2306 Servicing Fees 6,~~181~~174.4045 5,~~726~~719.0968 ~~103~~97,~~858~~439.5791 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,~~545~~389.3726 132,~~159~~012.6215 2,~~157~~021,~~298~~836.6615 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.~~643755~~643790 5.~~770072~~770101 5.~~255384~~253751

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.~~495870~~495872 5.~~941332~~941043 5.~~893659~~891232 Weighted Average Net Rate 5.~~245870~~245872 5.~~691332~~691043 5.~~628442~~626101 Weighted Average Maturity ~~115~~114 ~~356~~ 355 354 Beginning Loan Count 9392 ~~197~~184 ~~872~~844 Loans Paid In Full 1 132 2821 Ending Loan Count 9291 ~~184~~182 ~~844~~823 Beginning Scheduled Balance 4746,~~493~~791,~~038~~791.2792 ~~101~~93,~~090~~686,~~823~~025.3878 ~~419~~403,~~728~~524,~~671~~282.4105 Ending scheduled Balance 4645,~~791~~781,~~791~~176.92 9392,~~686~~128,~~025~~332.7858 ~~403~~391,~~524~~266,~~282~~301.0537 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~532~~528,~~906~~890.1163 ~~604~~560,~~471~~865.3046 2,~~498~~404,~~868~~690.3911 Scheduled Principal ~~315~~314,~~393~~589.1522 ~~103~~97,~~959~~038.5017 ~~437~~423,~~420~~644.4008 Unscheduled Principal ~~385~~696,~~853~~025.2078 71,~~300~~460,~~838~~655.1003 1511,~~766~~834,~~968~~336.9660 Scheduled Interest ~~217~~214,~~512~~301.9641 ~~500~~463,~~511~~827.8029 21,~~061~~981,~~447~~046.9903 Servicing Fees 9,~~894~~748.3929 2119,~~060~~517.5793 9289,~~765~~155.9357 Master Servicing Fees 0.00 0.00 1,~~488~~442.0251 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 ~~207~~204,~~618~~553.5712 ~~479~~444,~~451~~309.2336 1,~~967~~890,~~194~~447.0495 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.~~245870~~245872 5.~~691332~~691043 5.~~624188~~621812

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.~~973246~~975021 6.~~348394~~342028 5.~~905305~~902166 Weighted Average Net Rate 5.~~723246~~725021 6.~~081853~~075191 5.~~636465~~632933 Weighted Average Maturity ~~235~~234.00 ~~354~~353.00 ~~355~~354.00 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~310~~282,~~379~~172.5089 ~~649~~610,~~988~~163.8480 ~~611~~593,~~765~~906.5285 Beginning Loan Count ~~102~~93 ~~225~~212 ~~214~~207 Loans Paid In Full 94 138 79 Ending Loan Count 9389 ~~212~~204 ~~207~~198 Beginning Scheduled Balance 4238,~~973~~966,~~316~~342.2414 ~~103~~97,~~858~~482,~~155~~274.2425 ~~102~~99,~~554~~474,~~233~~769.8146 Ending Scheduled Balance 3837,~~966~~171,~~342~~350.1468 9794,~~482~~214,~~274~~564.2531 9995,~~474~~329,~~769~~094.4650 Scheduled Principal 9688,~~471~~152.0231 ~~100~~94,~~545~~967.0672 ~~107~~104,~~087~~643.1803 Unscheduled Principal 31,~~910~~706,~~503~~839.0815 63,~~275~~172,~~335~~742.9322 24,~~972~~041,~~377~~031.1793 Scheduled Interest ~~213~~194,~~908~~020.4858 ~~549~~515,~~443~~196.7808 ~~504~~489,~~678~~263.3482 Servicing Fee 8,~~952~~117.7899 2321,~~068~~676.7752 22,~~975~~318.5126 Master Servicing Fee 0.00 74.2720 244.4100 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 ~~204~~185,~~955~~902.7059 ~~526~~493,~~300~~445.7436 ~~481~~466,~~458~~701.4256 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.~~723246~~725021 6.~~080995~~074278 5.~~633606~~629989

Group Level Collateral Statement Group Total Collateral Description xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~785039~~783915 Weighted Average Net Rate 5.~~526615~~525340 Weighted Average Maturity ~~278~~277.00 Record Date 0809/3130/2003 Principal And Interest Constant 9,~~596~~129,~~375~~516.3238 Beginning Loan Count 2,~~843~~717 Loans Paid In Full ~~126~~74 Ending Loan Count 2,~~717~~643 Beginning Scheduled Balance 1,~~367~~298,~~445~~821,~~894~~307.8011 Ending Scheduled Balance 1,~~298~~258,~~821~~768,~~307~~502.1122 Scheduled Principal 32,~~004~~869,~~102~~289.2657 Unscheduled Principal 6537,~~620~~183,~~485~~515.4332 Scheduled Interest 6,~~592~~260,~~273~~226.0681 Servicing Fee ~~294~~279,~~484~~868.0160 Master Servicing Fee 1,~~806~~760.7071 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 65,~~295~~978,~~982~~597.3550 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.~~525029~~523714

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