8-K 1 csf03021.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 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed Pass-Through Certificates, Series 2003-21 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-107055-03 54-2123768 Pooling and Servicing Agreement) (Commission 54-2123765 (State or other File Number) 54-2123767 jurisdiction 54-2123766 of Incorporation) IRS EIN 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 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed Pass-Through Certificates, Series 2003-21 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-Backed Pass-Through Certificates, Series 2003-21 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. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed Pass-Through Certificates, Series 2003-21 Trust By: Wells Fargo Bank Minnesota, N.A. as Trust Administrator By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 10/30/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage- Backed Pass-Through Certificates, Series 2003-21 Trust, relating to the October 27, 2003 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 CSF Series: 2003-21 Contact: CTSLink Customer Service Wells Fargo Bank Minnesota, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Telephone: (301) 815-6600 Fax: (301) 815-6600 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution IA1 22541QNY4 SEN 4.50000% 98,~~620~~103,~~000~~887.0045 ~~369~~367,~~825~~889.0057 ~~516~~584,~~112~~136.5552 IA2 22541QNZ1 SEN 5.25000% 0.00 61,~~637~~314.5093 0.00 IA3 22541QPA4 SEN 5.25000% 26,074,000.00 114,073.75 0.00 IA4 22541QPB2 SEN 5.25000% 19,500,000.00 85,312.50 0.00 IA5 22541QPC0 SEN 5.25000% 1817,~~995~~852,~~000~~524.0042 8378,~~103~~104.1279 1979,~~142,475~~988.5855 IA6 22541QPD8 SEN 5.25000% 5,295,000.00 23,165.62 0.00 IA7 22541QPE6 SEN 5.25000% 2,764,000.00 12,092.50 0.00 IA8 22541QPF3 SEN 5.25000% 21,~~000~~879,000.00 8,~~750~~220.0062 ~~121~~103,000.00 IA9 22541QPG1 SEN 5.25000% 2,000,000.00 8,750.00 0.00 IA10 22541QPH9 SEN 5.25000% 2,000,000.00 8,750.00 0.00 IA11 22541QPJ5 SEN 2.~~60000~~61500% 3,~~525~~312,~~000~~984.0092 7,~~637~~219.5055 ~~212~~181,~~015~~861.0852 IA12 22541QPK2 SEN 13.~~20000~~15500% 1,~~175~~104,~~000~~328.0031 12,~~925~~106.0020 7060,~~671~~620.6951 IA13 22541QPL0 SEN 2.75000% 1716,~~500~~447,~~000~~442.0087 4037,~~104~~692.1706 1902,~~052,557~~858.1362 IA14 22541QPM8 SEN 5.50000% 3736,~~821~~062,~~000~~264.0029 ~~173~~165,~~346~~285.2538 1,~~758~~508,~~735~~579.7150 IA15 22541QPN6 SEN 0.00000% 1,~~801~~717,~~000~~250.0068 0.00 8371,~~749~~837.3212 IA16 22541QPP1 SEN 5.25000% 2,110,762.00 9,234.58 0.00 IA17 22541QPQ9 SEN 11.~~39362~~39400% 6,~~527~~135,~~777~~156.0053 6158,~~979~~253.1631 ~~392~~336,~~620~~780.4756 IA18 22541QPR7 SEN 9.00000% ~~972~~913,~~223~~747.0056 76,~~291~~853.6711 5850,~~475~~158.4485 IA19 22541QPS5 SEN 2.~~61000~~61500% 2,112,000.00 4,~~593~~602.6040 0.00 IA20 22541QPT3 SEN 13.~~17000~~15500% 704,000.00 7,~~726~~717.4060 0.00 IA21 22541QPU0 SEN 5.25000% 50,106,000.00 219,213.75 0.00 IA22 22541QSB9 SEN 5.25000% 9,500,000.00 41,562.50 0.00 IIA1 22541QPV8 SEN 4.75000% 8481,~~713~~528,~~762~~791.0091 ~~335~~322,~~325~~718.3113 31,~~184~~424,~~970~~627.0990 AR CSF0321AR SEN 4.75000% 500.00 0.2000 500.00 AR-L CSF032ALR SEN 4.75000% 500.00 0.2000 500.00 IIIA1 22541QPW6 SEN 5.50000% ~~137~~133,~~888~~923,~~000~~995.0046 ~~631~~613,~~986~~818.6730 3,~~964~~829,~~004~~080.5433 IIIA2 22541QPX4 SEN 5.50000% 18,350,000.00 84,104.17 0.00 IIIA3 22541QPY2 SEN 5.50000% 17,360,613.00 79,569.4847 0.00 IVA1 22541QPZ9 SEN 5.50000% 59,~~770~~708,~~278~~145.0030 273,~~947~~662.1133 621,~~132~~369,293.7047 VA1 22541QQA3 SEN 6.50000% ~~116~~115,~~674~~786,~~185~~759.0079 ~~631~~627,~~985~~178.1727 ~~887~~1,~~425~~355,654.2125 IX 22541QQB1 SEN 5.25000% 0.00 8986,~~704~~575.96 0.00 IIX 22541QQC9 SEN 4.75000% 0.00 2221,~~510~~680.8865 0.00 IIIX 22541QQD7 SEN 5.50000% 0.00 8180,~~751~~902.0106 0.00 IIP 22541QQG0 SEN 0.00000% ~~451~~449,~~540~~633.7160 0.00 1,~~907~~892.1187 VP 22541QQH8 SEN 0.00000% 1,~~899~~889,~~455~~689.5348 0.00 936,~~766~~399.0527 CB1 22541QQJ4 SUB 5.~~14300~~14299% 5,~~305~~296,~~137~~501.0010 22,~~736~~699.9389 8,~~635~~686.9077 CB2 22541QQK1 SUB 5.~~14300~~14299% 2,~~244~~240,~~481~~827.0035 9,~~619~~603.4780 3,~~653~~675.6517 CB3 22541QQL9 SUB 5.~~14300~~14299% 1,~~632~~629,~~350~~692.0080 6,~~995~~984.9858 2,~~657~~672.2085 CB4 22541QQV7 SUB 5.~~14300~~14299% ~~408~~407,~~087~~422.0070 1,~~748~~746.9914 ~~664~~668.3021 CB5 22541QQW5 SUB 5.~~14300~~14299% ~~816~~814,~~175~~846.0040 3,~~497~~492.9929 1,~~328~~336.6043 CB6 22541QQX3 SUB 5.~~14300~~14299% ~~612~~611,~~130~~134.8641 2,~~623~~619.4922 ~~996~~1,002.4532 DB1 22541QQQ8 SUB 6.~~07600~~07555% 13,~~256~~245,~~502~~210.0051 67,~~122~~059.0996 11,~~291~~364.4969 DB2 22541QQR6 SUB 6.~~07600~~07555% 3,~~012~~010,~~841~~274.0075 15,~~255~~240.0290 2,~~566~~582.2588 DB3 22541QQS4 SUB 7.00000% 1,~~707~~705,~~277~~822.0079 9,~~959~~950.1263 1,~~454~~463.2164 DB4 22541QRB0 SUB 6.~~16300~~16335% 1,~~807~~806,~~705~~165.0025 9,~~284~~276.0769 1,~~539~~549.7573 DB5 22541QRC8 SUB 6.~~16300~~16335% 1,~~305~~304,~~565~~452.0096 6,~~705~~699.1683 1,~~112~~119.0425 DB6 22541QRD6 SUB 6.~~16300~~16335% 1,~~004~~003,~~279~~423.4098 5,~~157~~153.8171 ~~855~~860.4296 IIIB1 22541QQM7 SUB 5.50000% 6,~~097~~091,~~862~~997.0034 27,~~948~~921.5365 5,~~864~~896.6690 IIIB2 22541QQN5 SUB 5.50000% 1,~~663~~661,~~053~~453.0055 7,~~622~~615.3300 1,~~599~~608.4525 IIIB3 22541QQP0 SUB 5.50000% 1,~~108~~107,~~702~~635.0070 5,~~081~~076.5566 1,~~066~~072.3016 IIIB4 22541QQY1 SUB 5.50000% 646,~~743~~120.0099 2,~~964~~961.2439 ~~622~~625.0143 IIIB5 22541QQZ8 SUB 5.50000% ~~739~~738,~~135~~424.0013 3,~~387~~384.7044 ~~710~~714.8778 IIIB6 22541QRA2 SUB 5.50000% 369,~~566~~211.8441 1,~~693~~692.8522 ~~355~~357.4339 AX 22541QQE5 SEN 6.50000% 0.00 ~~109~~108,~~398~~652.5559 0.00 AP 22541QQF2 SEN 0.00000% 1,~~778~~776,~~894~~778.7132 0.00 2,~~116~~620.3949 Totals ~~793~~780,~~727~~159,~~183~~374.0501 3,~~910~~845,~~762~~455.6065 1312,~~567~~846,~~809~~648.0414

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses IA1 0.00 9897,~~103~~519,~~887~~750.4593 ~~885~~952,~~937~~026.5509 0.00 IA2 0.00 0.00 61,~~637~~314.5093 0.00 IA3 0.00 26,074,000.00 114,073.75 0.00 IA4 0.00 19,500,000.00 85,312.50 0.00 IA5 0.00 1716,~~852~~872,~~524~~535.4287 1,~~225~~058,~~578~~093.7034 0.00 IA6 0.00 5,295,000.00 23,165.62 0.00 IA7 0.00 2,764,000.00 12,092.50 0.00 IA8 0.00 1,~~879~~776,000.00 ~~129~~111,~~750~~220.0062 0.00 IA9 0.00 2,000,000.00 8,750.00 0.00 IA10 0.00 2,000,000.00 8,750.00 0.00 IA11 0.00 3,~~312~~131,~~984~~123.9240 ~~219~~189,~~652~~081.5807 0.00 IA12 0.00 1,~~104~~043,~~328~~707.3180 8372,~~596~~726.6971 0.00 IA13 0.00 1615,~~447~~544,~~442~~584.8724 1940,~~092,661~~550.3068 0.00 IA14 0.00 3634,~~062~~553,~~264~~684.2979 1,~~932~~673,~~081~~864.9688 0.00 IA15 0.00 1,~~717~~645,~~250~~413.6856 8371,~~749~~837.3212 0.00 IA16 0.00 2,110,762.00 9,234.58 0.00 IA17 0.00 65,~~135~~798,~~156~~375.5397 ~~454~~395,~~599~~033.6387 0.00 IA18 0.00 ~~913~~863,~~747~~588.5670 6557,~~767~~011.1196 0.00 IA19 0.00 2,112,000.00 4,~~593~~602.6040 0.00 IA20 0.00 704,000.00 7,~~726~~717.4060 0.00 IA21 0.00 50,106,000.00 219,213.75 0.00 IA22 0.00 9,500,000.00 41,562.50 0.00 IIA1 0.00 8180,~~528~~104,~~791~~164.9101 31,~~520~~747,~~295~~346.4003 0.00 AR 0.00 0.00 500.2000 0.00 AR-L 0.00 0.00 500.2000 0.00 IIIA1 0.00 ~~133~~130,~~923~~094,~~995~~915.4613 4,~~595~~442,~~991~~898.2163 0.00 IIIA2 0.00 18,350,000.00 84,104.17 0.00 IIIA3 0.00 17,360,613.00 79,569.4847 0.00 IVA1 0.00 5958,~~708~~338,~~145~~851.3083 ~~336~~1,~~079~~642,955.8180 0.00 VA1 0.00 ~~115~~114,~~786~~431,~~759~~105.7954 1,~~519~~982,~~410~~832.3852 0.00 IX 0.00 0.00 8986,~~704~~575.96 0.00 IIX 0.00 0.00 2221,~~510~~680.8865 0.00 IIIX 0.00 0.00 8180,~~751~~902.0106 0.00 IIP 0.00 ~~449~~447,~~633~~740.6073 1,~~907~~892.1187 0.00 VP 0.00 1,~~889~~853,~~689~~290.4821 936,~~766~~399.0527 0.00 CB1 0.00 5,~~296~~287,~~501~~814.1033 31,~~372~~386.8366 0.00 CB2 0.00 2,~~240~~237,~~827~~152.3518 13,~~273~~278.1297 0.00 CB3 0.00 1,~~629~~627,~~692~~019.8095 9,~~653~~657.1843 0.00 CB4 0.00 ~~407~~406,~~422~~754.7049 2,~~413~~414.2935 0.00 CB5 0.00 ~~814~~813,~~846~~509.4097 4,~~826~~828.5972 0.00 CB6 0.00 ~~611~~610,~~134~~132.4109 3,~~619~~621.9454 0.00 DB1 0.00 13,~~245~~233,~~210~~845.5181 78,~~413~~424.5865 0.00 DB2 0.00 3,~~010~~007,~~274~~691.7587 17,~~821~~823.2778 0.00 DB3 0.00 1,~~705~~704,~~822~~359.7916 11,~~413~~414.3327 0.00 DB4 0.00 1,~~806~~804,~~165~~615.2552 10,~~823~~826.8242 0.00 DB5 0.00 1,~~304~~303,~~452~~333.9671 7,~~817~~819.2008 0.00 DB6 0.00 1,~~003~~002,~~423~~563.9802 6,~~013~~014.2367 0.00 IIIB1 0.00 6,~~091~~086,~~997~~100.3444 33,~~813~~818.1955 0.00 IIIB2 0.00 1,~~661~~659,~~453~~845.5530 9,~~221~~223.7825 0.00 IIIB3 0.00 1,~~107~~106,~~635~~563.7054 6,~~147~~148.8582 0.00 IIIB4 0.00 ~~646~~645,~~120~~495.9956 3,586.2582 0.00 IIIB5 0.00 ~~738~~737,~~424~~709.1336 4,~~098~~099.5722 0.00 IIIB6 0.00 ~~369~~368,~~211~~854.4102 2,049.2861 0.00 AX 0.00 0.00 ~~109~~108,~~398~~652.5559 0.00 AP 0.00 1,~~776~~774,~~778~~157.3283 2,~~116~~620.3949 0.00 Totals 0.00 ~~780~~767,~~159~~312,~~374~~725.0186 1716,~~478~~692,~~571~~103.6479 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) IA1 98,620,000.00 98,~~620~~103,~~000~~887.0045 3139,~~138~~483.5922 ~~484~~544,~~973~~653.9630 0.00 0.00 IA2 0.00 0.00 0.00 0.00 0.00 0.00 IA3 26,074,000.00 26,074,000.00 0.00 0.00 0.00 0.00 IA4 19,500,000.00 19,500,000.00 0.00 0.00 0.00 0.00 IA5 18,995,000.00 1817,~~995~~852,~~000~~524.0042 6866,~~928~~239.9183 1913,~~073,546~~748.6771 0.00 0.00 IA6 5,295,000.00 5,295,000.00 0.00 0.00 0.00 0.00 IA7 2,764,000.00 2,764,000.00 0.00 0.00 0.00 0.00 IA8 2,000,000.00 21,~~000~~879,000.00 76,~~300~~962.2902 ~~113~~96,~~699~~037.7198 0.00 0.00 IA9 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 IA10 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 IA11 3,525,000.00 3,~~525~~312,~~000~~984.0092 12,~~791~~292.4947 ~~199~~169,~~223~~569.5906 0.00 0.00 IA12 1,175,000.00 1,~~175~~104,~~000~~328.0031 4,~~263~~097.8349 6656,~~407~~523.8602 0.00 0.00 IA13 17,500,000.00 1716,~~500~~447,~~000~~442.0087 6361,~~503~~026.8743 ~~989~~841,~~053~~832.2719 0.00 0.00 IA14 37,821,000.00 3736,~~821~~062,~~000~~264.0029 ~~106~~101,~~109~~968.7059 1,~~652~~406,~~626~~610.0191 0.00 0.00 IA15 1,801,000.00 1,~~801~~717,~~000~~250.0068 54,~~052~~855.8465 7866,~~696~~981.4847 0.00 0.00 IA16 2,110,762.00 2,110,762.00 0.00 0.00 0.00 0.00 IA17 6,527,777.00 6,~~527~~135,~~777~~156.0053 2322,~~687~~763.9582 ~~368~~314,~~932~~016.5273 0.00 0.00 IA18 972,223.00 ~~972~~913,~~223~~747.0056 3,~~528~~390.0036 5446,~~947~~768.4549 0.00 0.00 IA19 2,112,000.00 2,112,000.00 0.00 0.00 0.00 0.00 IA20 704,000.00 704,000.00 0.00 0.00 0.00 0.00 IA21 50,106,000.00 50,106,000.00 0.00 0.00 0.00 0.00 IA22 9,500,000.00 9,500,000.00 0.00 0.00 0.00 0.00 IIA1 84,713,762.00 8481,~~713~~528,~~762~~791.0091 ~~317~~308,~~516~~329.0423 21,~~867~~116,~~454~~298.0567 0.00 0.00 AR 50.00 500.00 40.9800 450.0200 0.00 0.00 AR-L 50.00 500.00 40.9800 450.0200 0.00 0.00 IIIA1 137,888,000.00 ~~137~~133,~~888~~923,~~000~~995.0046 ~~166~~164,~~959~~202.6801 3,~~797~~664,~~044~~878.8632 0.00 0.00 IIIA2 18,350,000.00 18,350,000.00 0.00 0.00 0.00 0.00 IIIA3 17,360,613.00 17,360,613.00 0.00 0.00 0.00 0.00 IVA1 59,770,278.00 59,~~770~~708,~~278~~145.0030 58,~~529~~852.8747 31,~~602~~310,441.8300 0.00 0.00 VA1 116,674,185.00 ~~116~~115,~~674~~786,~~185~~759.0079 91,~~829~~846.8591 ~~795~~1,~~595~~263,807.3635 0.00 0.00 IX 0.00 0.00 0.00 0.00 0.00 0.00 IIX 0.00 0.00 0.00 0.00 0.00 0.00 IIIX 0.00 0.00 0.00 0.00 0.00 0.00 IIP 451,540.71 449,633.60 1,835.47 57.40 0.00 0.00 VP 1,899,455.53 1,889,689.48 1,833.76 34,565.51 0.00 0.00 CB1 5,305,137.00 5,~~305~~296,~~137~~501.0010 8,~~635~~686.9077 0.00 0.00 0.00 CB2 2,244,481.00 2,~~244~~240,~~481~~827.0035 3,~~653~~675.6517 0.00 0.00 0.00 CB3 1,632,350.00 1,~~632~~629,~~350~~692.0080 2,~~657~~672.2085 0.00 0.00 0.00 CB4 408,087.00 ~~408~~407,~~087~~422.0070 ~~664~~668.3021 0.00 0.00 0.00 CB5 816,175.00 ~~816~~814,~~175~~846.0040 1,~~328~~336.6043 0.00 0.00 0.00 CB6 612,130.86 ~~612~~611,~~130~~134.8641 ~~996~~1,002.4532 0.00 0.00 0.00 DB1 13,256,502.00 13,~~256~~245,~~502~~210.0051 11,~~291~~364.4969 0.00 0.00 0.00 DB2 3,012,841.00 3,~~012~~010,~~841~~274.0075 2,~~566~~582.2588 0.00 0.00 0.00 DB3 1,707,277.00 1,~~707~~705,~~277~~822.0079 1,~~454~~463.2164 0.00 0.00 0.00 DB4 1,807,705.00 1,~~807~~806,~~705~~165.0025 1,~~539~~549.7573 0.00 0.00 0.00 DB5 1,305,565.00 1,~~305~~304,~~565~~452.0096 1,~~112~~119.0425 0.00 0.00 0.00 DB6 1,004,279.40 1,~~004~~003,~~279~~423.4098 ~~855~~860.4296 0.00 0.00 0.00 IIIB1 6,097,862.00 6,~~097~~091,~~862~~997.0034 5,~~864~~896.6690 0.00 0.00 0.00 IIIB2 1,663,053.00 1,~~663~~661,~~053~~453.0055 1,~~599~~608.4525 0.00 0.00 0.00 IIIB3 1,108,702.00 1,~~108~~107,~~702~~635.0070 1,~~066~~072.3016 0.00 0.00 0.00 IIIB4 646,743.00 646,~~743~~120.0099 ~~622~~625.0143 0.00 0.00 0.00 IIIB5 739,135.00 ~~739~~738,~~135~~424.0013 ~~710~~714.8778 0.00 0.00 0.00 IIIB6 369,566.84 369,~~566~~211.8441 ~~355~~357.4339 0.00 0.00 0.00 ~~Totals~~AX ~~789,597,292~~0.1000 ~~789~~0.00 0.00 0.00 0.00 0.00 AP 1,~~597~~778,~~292~~894.1071 1,~~008~~776,~~124~~778.32 2,046.64 573.85 120.00 0.00 Totals 793,~~545~~727,~~894~~183.6605 780,159,374.01 999,284.18 11,847,363.96 0.00 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 IA1 ~~516~~584,~~112~~136.5552 9897,~~103~~519,~~887~~750.4593 0.~~99476665~~98884355 ~~516~~584,~~112~~136.5552 IA2 0.00 0.00 0.00000000 0.00 IA3 0.00 26,074,000.00 1.00000000 0.00 IA4 0.00 19,500,000.00 1.00000000 0.00 IA5 1979,~~142,475~~988.5855 1716,~~852~~872,~~524~~535.4287 0.~~93985388~~88826196 1979,~~142,475~~988.5855 IA6 0.00 5,295,000.00 1.00000000 0.00 IA7 0.00 2,764,000.00 1.00000000 0.00 IA8 ~~121~~103,000.00 1,~~879~~776,000.00 0.~~93950000~~88800000 ~~121~~103,000.00 IA9 0.00 2,000,000.00 1.00000000 0.00 IA10 0.00 2,000,000.00 1.00000000 0.00 IA11 ~~212~~181,~~015~~861.0852 3,~~312~~131,~~984~~123.9240 0.~~93985388~~88826196 ~~212~~181,~~015~~861.0852 IA12 7060,~~671~~620.6951 1,~~104~~043,~~328~~707.3180 0.~~93985388~~88826196 7060,~~671~~620.6951 IA13 1902,~~052,557~~858.1362 1615,~~447~~544,~~442~~584.8724 0.~~93985388~~88826196 1902,~~052,557~~858.1362 IA14 1,~~758~~508,~~735~~579.7150 3634,~~062~~553,~~264~~684.2979 0.~~95349843~~91361108 1,~~758~~508,~~735~~579.7150 IA15 8371,~~749~~837.3212 1,~~717~~645,~~250~~413.6856 0.~~95349843~~91361108 8371,~~749~~837.3212 IA16 0.00 2,110,762.00 1.00000000 0.00 IA17 ~~392~~336,~~620~~780.4756 65,~~135~~798,~~156~~375.5397 0.~~93985388~~88826196 ~~392~~336,~~620~~780.4756 IA18 5850,~~475~~158.4485 ~~913~~863,~~747~~588.5670 0.~~93985388~~88826195 5850,~~475~~158.4485 IA19 0.00 2,112,000.00 1.00000000 0.00 IA20 0.00 704,000.00 1.00000000 0.00 IA21 0.00 50,106,000.00 1.00000000 0.00 IA22 0.00 9,500,000.00 1.00000000 0.00 IIA1 31,~~184~~424,~~970~~627.0990 8180,~~528~~104,~~791~~164.9101 0.~~96240316~~94558620 31,~~184~~424,~~970~~627.0990 AR 500.00 0.00 0.00000000 500.00 AR-L 500.00 0.00 0.00000000 500.00 IIIA1 3,~~964~~829,~~004~~080.5433 ~~133~~130,~~923~~094,~~995~~915.4613 0.~~97125200~~94348250 3,~~964~~829,~~004~~080.5433 IIIA2 0.00 18,350,000.00 1.00000000 0.00 IIIA3 0.00 17,360,613.00 1.00000000 0.00 IVA1 621,~~132~~369,293.7047 5958,~~708~~338,~~145~~851.3083 0.~~99896047~~97605120 621,~~132~~369,293.7047 VA1 ~~887~~1,~~425~~355,654.2125 ~~115~~114,~~786~~431,~~759~~105.7954 0.~~99239399~~98077484 ~~887~~1,~~425~~355,654.25 IX 0.00 0.00 0.00000000 0.00 IIX 0.00 0.00 0.00000000 0.00 IIIX 0.00 0.00 0.00000000 0.00 IIP 1,892.87 447,740.73 0.99158441 1,892.87 VP 36,399.27 1,853,290.21 0.97569550 36,399.27 CB1 8,~~635~~686.9077 5,~~296~~287,~~501~~814.1033 0.~~99837216~~99673474 8,~~635~~686.9077 CB2 3,~~653~~675.6517 2,~~240~~237,~~827~~152.3518 0.~~99837216~~99673474 3,~~653~~675.6517 CB3 2,~~657~~672.2085 1,~~629~~627,~~692~~019.8095 0.~~99837216~~99673474 2,~~657~~672.2085 CB4 ~~664~~668.3021 ~~407~~406,~~422~~754.7049 0.~~99837216~~99673474 ~~664~~668.3021 CB5 1,~~328~~336.6043 ~~814~~813,~~846~~509.4097 0.~~99837216~~99673473 1,~~328~~336.6043 CB6 ~~996~~1,002.4532 ~~611~~610,~~134~~132.4109 0.~~99837216~~99673473 ~~996~~1,002.4532 DB1 11,~~291~~364.4969 13,~~245~~233,~~210~~845.5181 0.~~99914823~~99829094 11,~~291~~364.4969 DB2 2,~~566~~582.2588 3,~~010~~007,~~274~~691.7587 0.~~99914823~~99829094 2,~~566~~582.2588 DB3 1,~~454~~463.2164 1,~~705~~704,~~822~~359.7916 0.~~99914823~~99829094 1,~~454~~463.2164 DB4 1,~~539~~549.7573 1,~~806~~804,~~165~~615.2552 0.~~99914823~~99829094 1,~~539~~549.7573 DB5 1,~~112~~119.0425 1,~~304~~303,~~452~~333.9671 0.~~99914823~~99829094 1,~~112~~119.0425 DB6 ~~855~~860.4296 1,~~003~~002,~~423~~563.9802 0.~~99914823~~99829093 ~~855~~860.4296 IIIB1 5,~~864~~896.6690 6,~~091~~086,~~997~~100.3444 0.~~99903824~~99807120 5,~~864~~896.6690 IIIB2 1,~~599~~608.4525 1,~~661~~659,~~453~~845.5530 0.~~99903824~~99807120 1,~~599~~608.4525 IIIB3 1,~~066~~072.3016 1,~~107~~106,~~635~~563.7054 0.~~99903824~~99807120 1,~~066~~072.3016 IIIB4 ~~622~~625.0143 ~~646~~645,~~120~~495.9956 0.~~99903824~~99807120 ~~622~~625.0143 IIIB5 ~~710~~714.8778 ~~738~~737,~~424~~709.1336 0.~~99903824~~99807120 ~~710~~714.8778 IIIB6 ~~355~~357.4339 ~~369~~368,~~211~~854.4102 0.~~99903825~~99807120 ~~355~~357.4339 ~~Totals~~AX 130.00 0.00 0.00000000 0.00 AP 2,~~554~~620.49 1,~~019~~774,157.83 0.99733718 2,620.49 ~~776~~Totals 12,~~043~~846,~~272~~648.6114 767,312,725.86 0.~~98283426~~96672099 1312,~~554~~846,~~019~~648.4914

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion IA1 98,620,000.00 ~~1000~~994.~~00000000~~76665433 0.~~31574316~~40035713 45.~~91760251~~52274691 0.00000000 IA2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IA3 26,074,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA4 19,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA5 18,995,000.00 ~~1000~~939.~~00000000~~85387839 3.~~62879231~~48722453 5648.~~51732930~~10469650 0.00000000 IA6 5,295,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA7 2,764,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA8 2,000,000.00 ~~1000~~939.~~00000000~~50000000 3.~~65014500~~48101000 5648.~~84985500~~01899000 0.00000000 IA9 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA10 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA11 3,525,000.00 ~~1000~~939.~~00000000~~85387801 3.~~62879149~~48722553 5648.~~51733050~~10469787 0.00000000 IA12 1,175,000.00 ~~1000~~939.~~00000000~~85388085 3.~~62879149~~48722553 5648.~~51732766~~10469787 0.00000000 IA13 17,500,000.00 ~~1000~~939.~~00000000~~85387829 3.~~62879257~~48722457 5648.~~51732971~~10469657 0.00000000 IA14 37,821,000.00 ~~1000~~953.~~00000000~~49843447 2.~~80557627~~69608392 4337.~~69598927~~19126702 0.00000000 IA15 1,801,000.00 ~~1000~~953.~~00000000~~49843420 2.~~80557468~~69608551 4337.~~69599112~~19126596 0.00000000 IA16 2,110,762.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA17 6,527,777.00 ~~1000~~939.~~00000000~~85387828 3.~~62879277~~48722390 5648.~~51732895~~10469628 0.00000000 IA18 972,223.00 ~~1000~~939.~~00000000~~85388126 3.~~62879710~~48722464 5648.~~51733193~~10469409 0.00000000 IA19 2,112,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA20 704,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA21 50,106,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IA22 9,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIA1 84,713,762.00 ~~1000~~962.~~00000000~~40315605 3.~~74810459~~63965928 3313.~~84873936~~17730017 0.00000000 AR 50.00 ~~1000~~0.00000000 990.~~60000000~~00000000 ~~900~~0.~~40000000~~00000000 0.00000000 AR-L 50.00 ~~1000~~0.00000000 990.~~60000000~~00000000 ~~900~~0.~~40000000~~00000000 0.00000000 IIIA1 137,888,000.00 ~~1000~~971.~~00000000~~25199771 1.~~21083546~~19083611 2726.~~53716683~~57866036 0.00000000 IIIA2 18,350,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 IIIA3 17,360,613.00 1000.00000000 0.00000000 0.00000000 0.00000000 IVA1 59,770,278.00 ~~1000~~998.~~00000000~~96047497 0.~~97924708~~98464441 021.~~06027795~~92462615 0.00000000 VA1 116,674,185.00 ~~1000~~992.~~00000000~~39398835 0.~~78706228~~78720850 610.~~81894937~~83193639 0.00000000 IX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IIX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IIIX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 IIP 451,540.71 ~~1000~~995.~~00000000~~77643841 4.~~04805139~~06490480 0.~~17551020~~12712032 0.00000000 VP 1,899,455.53 ~~1000~~994.~~00000000~~85850032 0.~~96413418~~96541349 418.~~17736550~~19758844 0.00000000 CB1 5,305,137.00 ~~1000~~998.~~00000000~~37216268 1.~~62783732~~63742614 0.00000000 0.00000000 CB2 2,244,481.00 ~~1000~~998.~~00000000~~37216265 1.~~62783735~~63742531 0.00000000 0.00000000 CB3 1,632,350.00 ~~1000~~998.~~00000000~~37216283 1.~~62783717~~63742457 0.00000000 0.00000000 CB4 408,087.00 ~~1000~~998.~~00000000~~37216084 1.~~62783916~~63742045 0.00000000 0.00000000 CB5 816,175.00 ~~1000~~998.~~00000000~~37216283 1.~~62783717~~63743070 0.00000000 0.00000000 CB6 612,130.86 ~~1000~~998.~~00000000~~37216180 1.~~62783820~~63742766 0.00000000 0.00000000 DB1 13,256,502.00 ~~1000~~999.~~00000000~~14823005 0.~~85176995~~85729177 0.00000000 0.00000000 DB2 3,012,841.00 ~~1000~~999.~~00000000~~14822920 0.~~85177080~~85729051 0.00000000 0.00000000 DB3 1,707,277.00 ~~1000~~999.~~00000000~~14822844 0.~~85177156~~85729498 0.00000000 0.00000000 DB4 1,807,705.00 ~~1000~~999.~~00000000~~14822938 0.~~85177062~~85729143 0.00000000 0.00000000 DB5 1,305,565.00 ~~1000~~999.~~00000000~~14823084 0.~~85176916~~85729167 0.00000000 0.00000000 DB6 1,004,279.40 ~~1000~~999.~~00000000~~14822509 0.~~85177491~~85729131 0.00000000 0.00000000 IIIB1 6,097,862.00 ~~1000~~999.~~00000000~~03824324 0.~~96175676~~96704386 0.00000000 0.00000000 IIIB2 1,663,053.00 ~~1000~~999.~~00000000~~03824472 0.~~96175528~~96704675 0.00000000 0.00000000 IIIB3 1,108,702.00 ~~1000~~999.~~00000000~~03824472 0.~~96175528~~96704074 0.00000000 0.00000000 IIIB4 646,743.00 ~~1000~~999.~~00000000~~03824239 0.~~96175761~~96704564 0.00000000 0.00000000 IIIB5 739,135.00 ~~1000~~999.~~00000000~~03824065 0.~~96175935~~96704932 0.00000000 0.00000000 IIIB6 369,566.84 ~~1000~~999.~~00000000~~03825246 0.~~96174754~~96705105 0.00000000 0.00000000 AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AP 1,778,894.71 ~~1000~~998.~~00000000~~81027810 1.~~14504810~~15051216 0.~~04467381~~32258795 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution IA1 0.00000000 5.~~23334567~~92310404 ~~994~~988.~~76665433~~84355029 0.~~99476665~~98884355 5.~~23334567~~92310404 IA2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IA3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA5 0.00000000 6051.~~14612161~~59192156 ~~939~~888.~~85387839~~26195683 0.~~93985388~~88826196 6051.~~14612161~~59192156 IA6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA8 0.00000000 6051.50000000 ~~939~~888.~~50000000~~00000000 0.~~93950000~~88800000 6051.50000000 IA9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA11 0.00000000 6051.~~14612199~~59192057 ~~939~~888.~~85387801~~26195745 0.~~93985388~~88826196 6051.~~14612199~~59192057 IA12 0.00000000 6051.~~14611915~~59192340 ~~939~~888.~~85388085~~26195745 0.~~93985388~~88826196 6051.~~14611915~~59192340 IA13 0.00000000 6051.~~14612171~~59192114 ~~939~~888.~~85387829~~26195657 0.~~93985388~~88826196 6051.~~14612171~~59192114 IA14 0.00000000 4639.~~50156553~~88735094 ~~953~~913.~~49843447~~61108353 0.~~95349843~~91361108 4639.~~50156553~~88735094 IA15 0.00000000 4639.~~50156580~~88735147 ~~953~~913.~~49843420~~61108273 0.~~95349843~~91361108 4639.~~50156580~~88735147 IA16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA17 0.00000000 6051.~~14612172~~59192172 ~~939~~888.~~85387828~~26195656 0.~~93985388~~88826196 6051.~~14612172~~59192172 IA18 0.00000000 6051.~~14611874~~59191873 ~~939~~888.~~85388126~~26195225 0.~~93985388~~88826195 6051.~~14611874~~59191873 IA19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA20 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IA22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IIA1 0.00000000 3716.~~59684395~~81695945 ~~962~~945.~~40315605~~58619661 0.~~96240316~~94558620 3716.~~59684395~~81695945 AR 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 AR-L 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 IIIA1 0.00000000 2827.~~74800229~~76949648 ~~971~~943.~~25199771~~48250123 0.~~97125200~~94348250 2827.~~74800229~~76949648 IIIA2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IIIA3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 IVA1 0.00000000 122.~~03952503~~90927056 ~~998~~976.~~96047497~~05120441 0.~~99896047~~97605120 122.~~03952503~~90927056 VA1 0.00000000 711.~~60601165~~61914480 ~~992~~980.~~39398835~~77484355 0.~~99239399~~98077484 711.~~60601165~~61914480 IX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IIX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IIIX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 IIP 0.00000000 4.~~22356159~~19202512 ~~995~~991.~~77643841~~58441329 0.~~99577644~~99158441 4.~~22356159~~19202512 VP 0.00000000 519.~~14149968~~16300194 ~~994~~975.~~85850032~~69549838 0.~~99485850~~97569550 519.~~14149968~~16300194 CB1 0.00000000 1.~~62783732~~63742614 ~~998~~996.~~37216268~~73473654 0.~~99837216~~99673474 1.~~62783732~~63742614 CB2 0.00000000 1.~~62783735~~63742531 ~~998~~996.~~37216265~~73473734 0.~~99837216~~99673474 1.~~62783735~~63742531 CB3 0.00000000 1.~~62783717~~63742457 ~~998~~996.~~37216283~~73473826 0.~~99837216~~99673474 1.~~62783717~~63742457 CB4 0.00000000 1.~~62783916~~63742045 ~~998~~996.~~37216084~~73474039 0.~~99837216~~99673474 1.~~62783916~~63742045 CB5 0.00000000 1.~~62783717~~63743070 ~~998~~996.~~37216283~~73473213 0.~~99837216~~99673473 1.~~62783717~~63743070 CB6 0.00000000 1.~~62783820~~63742766 ~~998~~996.~~37216180~~73473414 0.~~99837216~~99673473 1.~~62783820~~63742766 DB1 0.00000000 0.~~85176995~~85729177 ~~999~~998.~~14823005~~29093753 0.~~99914823~~99829094 0.~~85176995~~85729177 DB2 0.00000000 0.~~85177080~~85729051 ~~999~~998.~~14822920~~29093869 0.~~99914823~~99829094 0.~~85177080~~85729051 DB3 0.00000000 0.~~85177156~~85729498 ~~999~~998.~~14822844~~29093931 0.~~99914823~~99829094 0.~~85177156~~85729498 DB4 0.00000000 0.~~85177062~~85729143 ~~999~~998.~~14822938~~29093796 0.~~99914823~~99829094 0.~~85177062~~85729143 DB5 0.00000000 0.~~85176916~~85729167 ~~999~~998.~~14823084~~29093917 0.~~99914823~~99829094 0.~~85176916~~85729167 DB6 0.00000000 0.~~85177491~~85729131 ~~999~~998.~~14822509~~29093378 0.~~99914823~~99829093 0.~~85177491~~85729131 IIIB1 0.00000000 0.~~96175676~~96704386 ~~999~~998.~~03824324~~07119938 0.~~99903824~~99807120 0.~~96175676~~96704386 IIIB2 0.00000000 0.~~96175528~~96704675 ~~999~~998.~~03824472~~07119797 0.~~99903824~~99807120 0.~~96175528~~96704675 IIIB3 0.00000000 0.~~96175528~~96704074 ~~999~~998.~~03824472~~07120398 0.~~99903824~~99807120 0.~~96175528~~96704074 IIIB4 0.00000000 0.~~96175761~~96704564 ~~999~~998.~~03824239~~07119675 0.~~99903824~~99807120 0.~~96175761~~96704564 IIIB5 0.00000000 0.~~96175935~~96704932 ~~999~~998.~~03824065~~07120485 0.~~99903824~~99807120 0.~~96175935~~96704932 IIIB6 0.00000000 0.~~96174754~~96705105 ~~999~~998.~~03825246~~07120141 0.~~99903825~~99807120 0.~~96174754~~96705105 AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AP 0.00000000 1.~~18972190~~47310011 ~~998~~997.~~81027810~~33717798 0.~~99881028~~99733718 1.~~18972190~~47310011 (3) Amount Does Not Include Excess Special Hazard, 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 IA1 98,620,000.00 4.50000% 98,~~620~~103,~~000~~887.0045 ~~369~~367,~~825~~889.0058 0.00 0.00 IA2 0.00 5.25000% 14,~~088~~014,~~571~~841.4306 61,~~637~~314.5093 0.00 0.00 IA3 26,074,000.00 5.25000% 26,074,000.00 114,073.75 0.00 0.00 IA4 19,500,000.00 5.25000% 19,500,000.00 85,312.50 0.00 0.00 IA5 18,995,000.00 5.25000% 1817,~~995~~852,~~000~~524.0042 8378,~~103~~104.1379 0.00 0.00 IA6 5,295,000.00 5.25000% 5,295,000.00 23,165.63 0.00 0.00 IA7 2,764,000.00 5.25000% 2,764,000.00 12,092.50 0.00 0.00 IA8 2,000,000.00 5.25000% 21,~~000~~879,000.00 8,~~750~~220.0063 0.00 0.00 IA9 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 IA10 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 IA11 3,525,000.00 2.~~60000~~61500% 3,~~525~~312,~~000~~984.0092 7,~~637~~219.5055 0.00 0.00 IA12 1,175,000.00 13.~~20000~~15500% 1,~~175~~104,~~000~~328.0031 12,~~925~~106.0020 0.00 0.00 IA13 17,500,000.00 2.75000% 1716,~~500~~447,~~000~~442.0087 4037,~~104~~692.1706 0.00 0.00 IA14 37,821,000.00 5.50000% 3736,~~821~~062,~~000~~264.0029 ~~173~~165,~~346~~285.2538 0.00 0.00 IA15 1,801,000.00 0.00000% 1,~~801~~717,~~000~~250.0068 0.00 0.00 0.00 IA16 2,110,762.00 5.25000% 2,110,762.00 9,234.58 0.00 0.00 IA17 6,527,777.00 11.~~39362~~39400% 6,~~527~~135,~~777~~156.0053 6158,~~979~~253.1631 0.00 0.00 IA18 972,223.00 9.00000% ~~972~~913,~~223~~747.0056 76,~~291~~853.6711 0.00 0.00 IA19 2,112,000.00 2.~~61000~~61500% 2,112,000.00 4,~~593~~602.6040 0.00 0.00 IA20 704,000.00 13.~~17000~~15500% 704,000.00 7,~~726~~717.4060 0.00 0.00 IA21 50,106,000.00 5.25000% 50,106,000.00 219,213.75 0.00 0.00 IA22 9,500,000.00 5.25000% 9,500,000.00 41,562.50 0.00 0.00 IIA1 84,713,762.00 4.75000% 8481,~~713~~528,~~762~~791.0091 ~~335~~322,~~325~~718.3113 0.00 0.00 AR 50.00 4.75000% 500.00 0.2000 0.00 0.00 AR-L 50.00 4.75000% 500.00 0.2000 0.00 0.00 IIIA1 137,888,000.00 5.50000% ~~137~~133,~~888~~923,~~000~~995.0046 ~~631~~613,~~986~~818.6731 0.00 0.00 IIIA2 18,350,000.00 5.50000% 18,350,000.00 84,104.17 0.00 0.00 IIIA3 17,360,613.00 5.50000% 17,360,613.00 79,569.48 0.00 0.00 IVA1 59,770,278.00 5.50000% 59,~~770~~708,~~278~~145.0030 273,~~947~~662.1133 0.00 0.00 VA1 116,674,185.00 6.50000% ~~116~~115,~~674~~786,~~185~~759.0079 ~~631~~627,~~985~~178.1728 0.00 0.00 IX 0.00 5.25000% 2019,~~503~~788,~~991~~791.4724 8986,~~704~~575.96 0.00 0.00 IIX 0.00 4.75000% 5,~~686~~477,~~960~~217.3600 2221,~~510~~680.8865 0.00 0.00 IIIX 0.00 5.50000% 17,~~836~~651,~~584~~359.6309 8180,~~751~~902.0106 0.00 0.00 IIP 451,540.71 0.00000% ~~451~~449,~~540~~633.7160 0.00 0.00 0.00 VP 1,899,455.53 0.00000% 1,~~899~~889,~~455~~689.5348 0.00 0.00 0.00 CB1 5,305,137.00 5.~~14300~~14299% 5,~~305~~296,~~137~~501.0010 22,~~736~~699.9389 0.00 0.00 CB2 2,244,481.00 5.~~14300~~14299% 2,~~244~~240,~~481~~827.0035 9,~~619~~603.4780 0.00 0.00 CB3 1,632,350.00 5.~~14300~~14299% 1,~~632~~629,~~350~~692.0080 6,~~995~~984.9858 0.00 0.00 CB4 408,087.00 5.~~14300~~14299% ~~408~~407,~~087~~422.0070 1,~~748~~746.9914 0.00 0.00 CB5 816,175.00 5.~~14300~~14299% ~~816~~814,~~175~~846.0040 3,~~497~~492.9929 0.00 0.00 CB6 612,130.86 5.~~14300~~14299% ~~612~~611,~~130~~134.8641 2,~~623~~619.4922 0.00 0.00 DB1 13,256,502.00 6.~~07600~~07555% 13,~~256~~245,~~502~~210.0051 67,~~122~~059.0996 0.00 0.00 DB2 3,012,841.00 6.~~07600~~07555% 3,~~012~~010,~~841~~274.0075 15,~~255~~240.0290 0.00 0.00 DB3 1,707,277.00 7.00000% 1,~~707~~705,~~277~~822.0079 9,~~959~~950.1263 0.00 0.00 DB4 1,807,705.00 6.~~16300~~16335% 1,~~807~~806,~~705~~165.0025 9,~~284~~276.0769 0.00 0.00 DB5 1,305,565.00 6.~~16300~~16335% 1,~~305~~304,~~565~~452.0096 6,~~705~~699.1683 0.00 0.00 DB6 1,004,279.40 6.~~16300~~16335% 1,~~004~~003,~~279~~423.4098 5,~~157~~153.8171 0.00 0.00 IIIB1 6,097,862.00 5.50000% 6,~~097~~091,~~862~~997.0034 27,~~948~~921.5365 0.00 0.00 IIIB2 1,663,053.00 5.50000% 1,~~663~~661,~~053~~453.0055 7,~~622~~615.3300 0.00 0.00 IIIB3 1,108,702.00 5.50000% 1,~~108~~107,~~702~~635.0070 5,~~081~~076.5566 0.00 0.00 IIIB4 646,743.00 5.50000% 646,~~743~~120.0099 2,~~964~~961.2439 0.00 0.00 IIIB5 739,135.00 5.50000% ~~739~~738,~~135~~424.0013 3,~~387~~384.7044 0.00 0.00 IIIB6 369,566.84 5.50000% 369,~~566~~211.8441 1,~~693~~692.8522 0.00 0.00 AX 0.00 6.50000% 20,~~196~~058,~~655~~939.5542 ~~109~~108,~~398~~652.5559 0.00 0.00 AP 1,778,894.71 0.00000% 1,~~778~~776,~~894~~778.7132 0.00 0.00 0.00 Totals 793,727,183.05 3,~~910~~845,~~762~~455.6271 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 IA1 0.00 0.00 ~~369~~367,~~825~~889.0057 0.00 9897,~~103~~519,~~887~~750.4593 IA2 0.00 0.00 61,~~637~~314.5093 0.00 1413,~~014~~931,~~841~~392.0699 IA3 0.00 0.00 114,073.75 0.00 26,074,000.00 IA4 0.00 0.00 85,312.50 0.00 19,500,000.00 IA5 0.00 0.00 8378,~~103~~104.1279 0.00 1716,~~852~~872,~~524~~535.4287 IA6 0.00 0.00 23,165.62 0.00 5,295,000.00 IA7 0.00 0.00 12,092.50 0.00 2,764,000.00 IA8 0.00 0.00 8,~~750~~220.0062 0.00 1,~~879~~776,000.00 IA9 0.00 0.00 8,750.00 0.00 2,000,000.00 IA10 0.00 0.00 8,750.00 0.00 2,000,000.00 IA11 0.00 0.00 7,~~637~~219.5055 0.00 3,~~312~~131,~~984~~123.9240 IA12 0.00 0.00 12,~~925~~106.0020 0.00 1,~~104~~043,~~328~~707.3180 IA13 0.00 0.00 4037,~~104~~692.1706 0.00 1615,~~447~~544,~~442~~584.8724 IA14 0.00 0.00 ~~173~~165,~~346~~285.2538 0.00 3634,~~062~~553,~~264~~684.2979 IA15 0.00 0.00 0.00 0.00 1,~~717~~645,~~250~~413.6856 IA16 0.00 0.00 9,234.58 0.00 2,110,762.00 IA17 0.00 0.00 6158,~~979~~253.1631 0.00 65,~~135~~798,~~156~~375.5397 IA18 0.00 0.00 76,~~291~~853.6711 0.00 ~~913~~863,~~747~~588.5670 IA19 0.00 0.00 4,~~593~~602.6040 0.00 2,112,000.00 IA20 0.00 0.00 7,~~726~~717.4060 0.00 704,000.00 IA21 0.00 0.00 219,213.75 0.00 50,106,000.00 IA22 0.00 0.00 41,562.50 0.00 9,500,000.00 IIA1 0.00 0.00 ~~335~~322,~~325~~718.3113 0.00 8180,~~528~~104,~~791~~164.9101 AR 0.00 0.00 0.2000 0.00 0.00 AR-L 0.00 0.00 0.2000 0.00 0.00 IIIA1 0.00 0.00 ~~631~~613,~~986~~818.6730 0.00 ~~133~~130,~~923~~094,~~995~~915.4613 IIIA2 0.00 0.00 84,104.17 0.00 18,350,000.00 IIIA3 0.00 0.00 79,569.4847 0.00 17,360,613.00 IVA1 0.00 0.00 273,~~947~~662.1133 0.00 5958,~~708~~338,~~145~~851.3083 VA1 0.00 0.00 ~~631~~627,~~985~~178.1727 0.00 ~~115~~114,~~786~~431,~~759~~105.7954 IX 0.00 0.00 8986,~~704~~575.96 0.00 19,~~788~~129,~~791~~744.2404 IIX 0.00 0.00 2221,~~510~~680.8865 0.00 5,~~477~~376,~~217~~230.0091 IIIX 0.00 0.00 8180,~~751~~902.0106 0.00 17,~~651~~208,~~359~~298.0976 IIP 0.00 0.00 0.00 0.00 ~~449~~447,~~633~~740.6073 VP 0.00 0.00 0.00 0.00 1,~~889~~853,~~689~~290.4821 CB1 0.00 0.00 22,~~736~~699.9389 0.00 5,~~296~~287,~~501~~814.1033 CB2 0.00 0.00 9,~~619~~603.4780 0.00 2,~~240~~237,~~827~~152.3518 CB3 0.00 0.00 6,~~995~~984.9858 0.00 1,~~629~~627,~~692~~019.8095 CB4 0.00 0.00 1,~~748~~746.9914 0.00 ~~407~~406,~~422~~754.7049 CB5 0.00 0.00 3,~~497~~492.9929 0.00 ~~814~~813,~~846~~509.4097 CB6 0.00 0.00 2,~~623~~619.4922 0.00 ~~611~~610,~~134~~132.4109 DB1 0.00 0.00 67,~~122~~059.0996 0.00 13,~~245~~233,~~210~~845.5181 DB2 0.00 0.00 15,~~255~~240.0290 0.00 3,~~010~~007,~~274~~691.7587 DB3 0.00 0.00 9,~~959~~950.1263 0.00 1,~~705~~704,~~822~~359.7916 DB4 0.00 0.00 9,~~284~~276.0769 0.00 1,~~806~~804,~~165~~615.2552 DB5 0.00 0.00 6,~~705~~699.1683 0.00 1,~~304~~303,~~452~~333.9671 DB6 0.00 0.00 5,~~157~~153.8171 0.00 1,~~003~~002,~~423~~563.9802 IIIB1 0.00 0.00 27,~~948~~921.5365 0.00 6,~~091~~086,~~997~~100.3444 IIIB2 0.00 0.00 7,~~622~~615.3300 0.00 1,~~661~~659,~~453~~845.5530 IIIB3 0.00 0.00 5,~~081~~076.5566 0.00 1,~~107~~106,~~635~~563.7054 IIIB4 0.00 0.00 2,~~964~~961.2439 0.00 ~~646~~645,~~120~~495.9956 IIIB5 0.00 0.00 3,~~387~~384.7044 0.00 ~~738~~737,~~424~~709.1336 IIIB6 0.00 0.00 1,~~693~~692.8522 0.00 ~~369~~368,~~211~~854.4102 AX 0.00 0.00 ~~109~~108,~~398~~652.5559 0.00 2019,~~058~~778,~~939~~114.4269 AP 0.00 0.00 0.00 0.00 1,~~776~~774,~~778~~157.3283 Totals 0.00 0.00 3,~~910~~845,~~762~~455.6065 0.00 (4) Amount Does Not Include Excess Special Hazard, 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 IA1 98,620,000.00 4.50000% ~~1000~~994.~~00000000~~76665433 3.~~75000000~~73037497 0.00000000 0.00000000 IA2 0.00 5.25000% ~~1000~~994.~~00000000~~76665392 4.~~37500000~~35210414 0.00000000 0.00000000 IA3 26,074,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA4 19,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA5 18,995,000.00 5.25000% ~~1000~~939.~~00000000~~85387839 4.~~37500026~~11186049 0.00000000 0.00000000 IA6 5,295,000.00 5.25000% 1000.00000000 4.37500094 0.00000000 0.00000000 IA7 2,764,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA8 2,000,000.00 5.25000% ~~1000~~939.~~00000000~~50000000 4.~~37500000~~11031500 0.00000000 0.00000000 IA9 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA10 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA11 3,525,000.00 2.~~60000~~61500% ~~1000~~939.~~00000000~~85387801 2.~~16666667~~04809929 0.00000000 0.00000000 IA12 1,175,000.00 13.~~20000~~15500% ~~1000~~939.~~00000000~~85388085 1110.~~00000000~~30314894 0.00000000 0.00000000 IA13 17,500,000.00 2.75000% ~~1000~~939.~~00000000~~85387829 2.~~29166686~~15383200 0.00000000 0.00000000 IA14 37,821,000.00 5.50000% ~~1000~~953.~~00000000~~49843447 4.~~58333333~~37020121 0.00000000 0.00000000 IA15 1,801,000.00 0.00000% ~~1000~~953.~~00000000~~49843420 0.00000000 0.00000000 0.00000000 IA16 2,110,762.00 5.25000% 1000.00000000 4.37499822 0.00000000 0.00000000 IA17 6,527,777.00 11.~~39362~~39400% ~~1000~~939.~~00000000~~85387828 98.~~49468096~~92391238 0.00000000 0.00000000 IA18 972,223.00 9.00000% ~~1000~~939.~~00000000~~85388126 7.~~49999743~~04890750 0.00000000 0.00000000 IA19 2,112,000.00 2.~~61000~~61500% 1000.00000000 2.~~17500000~~17916667 0.00000000 0.00000000 IA20 704,000.00 13.~~17000~~15500% 1000.00000000 10.~~97500000~~96250000 0.00000000 0.00000000 IA21 50,106,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IA22 9,500,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 IIA1 84,713,762.00 4.75000% ~~1000~~962.~~00000000~~40315605 3.~~95833336~~80951244 0.00000000 0.00000000 AR 50.00 4.75000% ~~1000~~0.00000000 40.00000000 0.00000000 0.00000000 AR-L 50.00 4.75000% ~~1000~~0.00000000 40.00000000 0.00000000 0.00000000 IIIA1 137,888,000.00 5.50000% ~~1000~~971.~~00000000~~25199771 4.~~58333336~~45157164 0.00000000 0.00000000 IIIA2 18,350,000.00 5.50000% 1000.00000000 4.58333351 0.00000000 0.00000000 IIIA3 17,360,613.00 5.50000% 1000.00000000 4.58333355 0.00000000 0.00000000 IVA1 59,770,278.00 5.50000% ~~1000~~998.~~00000000~~96047497 4.~~58333338~~57856880 0.00000000 0.00000000 VA1 116,674,185.00 6.50000% ~~1000~~992.~~00000000~~39398835 5.~~41666668~~37546742 0.00000000 0.00000000 IX 0.00 5.25000% ~~1000~~965.~~00000000~~11897544 4.~~37499987~~22239544 0.00000000 0.00000000 IIX 0.00 4.75000% ~~1000~~963.~~00000000~~11854722 3.~~95833250~~81234414 0.00000000 0.00000000 IIIX 0.00 5.50000% ~~1000~~989.~~00000000~~61541439 4.~~58333317~~53573718 0.00000000 0.00000000 IIP 451,540.71 0.00000% ~~1000~~995.~~00000000~~77643841 0.00000000 0.00000000 0.00000000 VP 1,899,455.53 0.00000% ~~1000~~994.~~00000000~~85850032 0.00000000 0.00000000 0.00000000 CB1 5,305,137.00 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216268 4.~~28583277~~27885086 0.00000000 0.00000000 CB2 2,244,481.00 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216265 4.~~28583267~~27885110 0.00000000 0.00000000 CB3 1,632,350.00 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216283 4.~~28583331~~27884951 0.00000000 0.00000000 CB4 408,087.00 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216084 4.~~28582631~~27884250 0.00000000 0.00000000 CB5 816,175.00 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216283 4.~~28583331~~27884951 0.00000000 0.00000000 CB6 612,130.86 5.~~14300~~14299% ~~1000~~998.~~00000000~~37216180 4.~~28583195~~27885632 0.00000000 0.00000000 DB1 13,256,502.00 6.~~07600~~07555% ~~1000~~999.~~00000000~~14823005 5.~~06333345~~05864669 0.00000000 0.00000000 DB2 3,012,841.00 6.~~07600~~07555% ~~1000~~999.~~00000000~~14822920 5.~~06333391~~05864730 0.00000000 0.00000000 DB3 1,707,277.00 7.00000% ~~1000~~999.~~00000000~~14822844 5.~~83333577~~82836294 0.00000000 0.00000000 DB4 1,807,705.00 6.~~16300~~16335% ~~1000~~999.~~00000000~~14822938 5.~~13583245~~13174993 0.00000000 0.00000000 DB5 1,305,565.00 6.~~16300~~16335% ~~1000~~999.~~00000000~~14823084 5.~~13583008~~13174756 0.00000000 0.00000000 DB6 1,004,279.40 6.~~16300~~16335% ~~1000~~999.~~00000000~~14822509 5.~~13583172~~13174919 0.00000000 0.00000000 IIIB1 6,097,862.00 5.50000% ~~1000~~999.~~00000000~~03824324 4.~~58333265~~57892455 0.00000000 0.00000000 IIIB2 1,663,053.00 5.50000% ~~1000~~999.~~00000000~~03824472 4.~~58333559~~57892803 0.00000000 0.00000000 IIIB3 1,108,702.00 5.50000% ~~1000~~999.~~00000000~~03824472 4.~~58333258~~57892202 0.00000000 0.00000000 IIIB4 646,743.00 5.50000% ~~1000~~999.~~00000000~~03824239 4.~~58333527~~57892857 0.00000000 0.00000000 IIIB5 739,135.00 5.50000% ~~1000~~999.~~00000000~~03824065 4.~~58333051~~57891995 0.00000000 0.00000000 IIIB6 369,566.84 5.50000% ~~1000~~999.~~00000000~~03825246 4.~~58333870~~57892813 0.00000000 0.00000000 AX 0.00 6.50000% ~~1000~~993.~~00000000~~18124084 5.~~41666662~~37973179 0.00000000 0.00000000 AP 1,778,894.71 0.00000% ~~1000~~998.~~00000000~~81027810 0.00000000 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance IA1 0.00000000 0.00000000 3.~~75000000~~73037487 0.00000000 ~~994~~988.~~76665433~~84355029 IA2 0.00000000 0.00000000 4.~~37500000~~35210414 0.00000000 ~~994~~988.~~76665392~~84355019 IA3 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA4 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA5 0.00000000 0.00000000 4.~~37499974~~11186049 0.00000000 ~~939~~888.~~85387839~~26195683 IA6 0.00000000 0.00000000 4.37499906 0.00000000 1000.00000000 IA7 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA8 0.00000000 0.00000000 4.~~37500000~~11031000 0.00000000 ~~939~~888.~~50000000~~00000000 IA9 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA10 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA11 0.00000000 0.00000000 2.~~16666667~~04809929 0.00000000 ~~939~~888.~~85387801~~26195745 IA12 0.00000000 0.00000000 1110.~~00000000~~30314894 0.00000000 ~~939~~888.~~85388085~~26195745 IA13 0.00000000 0.00000000 2.~~29166686~~15383200 0.00000000 ~~939~~888.~~85387829~~26195657 IA14 0.00000000 0.00000000 4.~~58333333~~37020121 0.00000000 ~~953~~913.~~49843447~~61108353 IA15 0.00000000 0.00000000 0.00000000 0.00000000 ~~953~~913.~~49843420~~61108273 IA16 0.00000000 0.00000000 4.37499822 0.00000000 1000.00000000 IA17 0.00000000 0.00000000 98.~~49468096~~92391238 0.00000000 ~~939~~888.~~85387828~~26195656 IA18 0.00000000 0.00000000 7.~~49999743~~04890750 0.00000000 ~~939~~888.~~85388126~~26195225 IA19 0.00000000 0.00000000 2.~~17500000~~17916667 0.00000000 1000.00000000 IA20 0.00000000 0.00000000 10.~~97500000~~96250000 0.00000000 1000.00000000 IA21 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IA22 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 IIA1 0.00000000 0.00000000 3.~~95833336~~80951244 0.00000000 ~~962~~945.~~40315605~~58619661 AR 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 40.00000000 0.00000000 0.00000000 IIIA1 0.00000000 0.00000000 4.~~58333336~~45157157 0.00000000 ~~971~~943.~~25199771~~48250123 IIIA2 0.00000000 0.00000000 4.58333351 0.00000000 1000.00000000 IIIA3 0.00000000 0.00000000 4.~~58333355~~58333297 0.00000000 1000.00000000 IVA1 0.00000000 0.00000000 4.~~58333338~~57856880 0.00000000 ~~998~~976.~~96047497~~05120441 VA1 0.00000000 0.00000000 5.~~41666668~~37546733 0.00000000 ~~992~~980.~~39398835~~77484355 IX 0.00000000 0.00000000 4.~~37499987~~22239544 0.00000000 ~~965~~932.~~11897544~~97658985 IIX 0.00000000 0.00000000 3.~~95833250~~81234414 0.00000000 ~~963~~945.~~11854722~~36106631 IIIX 0.00000000 0.00000000 4.~~58333317~~53573718 0.00000000 ~~989~~964.~~61541439~~77543863 IIP 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~991.~~77643841~~58441329 VP 0.00000000 0.00000000 0.00000000 0.00000000 ~~994~~975.~~85850032~~69549838 CB1 0.00000000 0.00000000 4.~~28583277~~27885086 0.00000000 ~~998~~996.~~37216268~~73473654 CB2 0.00000000 0.00000000 4.~~28583267~~27885110 0.00000000 ~~998~~996.~~37216265~~73473734 CB3 0.00000000 0.00000000 4.~~28583331~~27884951 0.00000000 ~~998~~996.~~37216283~~73473826 CB4 0.00000000 0.00000000 4.~~28582631~~27884250 0.00000000 ~~998~~996.~~37216084~~73474039 CB5 0.00000000 0.00000000 4.~~28583331~~27884951 0.00000000 ~~998~~996.~~37216283~~73473213 CB6 0.00000000 0.00000000 4.~~28583195~~27885632 0.00000000 ~~998~~996.~~37216180~~73473414 DB1 0.00000000 0.00000000 5.~~06333345~~05864669 0.00000000 ~~999~~998.~~14823005~~29093753 DB2 0.00000000 0.00000000 5.~~06333391~~05864730 0.00000000 ~~999~~998.~~14822920~~29093869 DB3 0.00000000 0.00000000 5.~~83333577~~82836294 0.00000000 ~~999~~998.~~14822844~~29093931 DB4 0.00000000 0.00000000 5.~~13583245~~13174993 0.00000000 ~~999~~998.~~14822938~~29093796 DB5 0.00000000 0.00000000 5.~~13583008~~13174756 0.00000000 ~~999~~998.~~14823084~~29093917 DB6 0.00000000 0.00000000 5.~~13583172~~13174919 0.00000000 ~~999~~998.~~14822509~~29093378 IIIB1 0.00000000 0.00000000 4.~~58333265~~57892455 0.00000000 ~~999~~998.~~03824324~~07119938 IIIB2 0.00000000 0.00000000 4.~~58333559~~57892803 0.00000000 ~~999~~998.~~03824472~~07119797 IIIB3 0.00000000 0.00000000 4.~~58333258~~57892202 0.00000000 ~~999~~998.~~03824472~~07120398 IIIB4 0.00000000 0.00000000 4.~~58333527~~57892857 0.00000000 ~~999~~998.~~03824239~~07119675 IIIB5 0.00000000 0.00000000 4.~~58333051~~57891995 0.00000000 ~~999~~998.~~03824065~~07120485 IIIB6 0.00000000 0.00000000 4.~~58333870~~57892813 0.00000000 ~~999~~998.~~03825246~~07120141 AX 0.00000000 0.00000000 5.~~41666662~~37973179 0.00000000 ~~993~~979.~~18124084~~27672436 AP 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~997.~~81027810~~33717798 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1716,~~577~~977,~~920~~092.3997 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~107~~25,~~633~~437.4072 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 17,~~685~~002,~~553~~530.7969 Withdrawals Reimbursement for Servicer Advances 0107,633.0040 Payment of Service Fee ~~206~~202,~~982~~793.1550 Payment of Interest and Principal 1716,~~478~~692,~~571~~103.6479 Total Withdrawals (Pool Distribution Amount) 17,~~685~~002,~~553~~530.7969 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~165~~162,~~399~~573.7412 External Master Servicing Fee 3836,~~275~~969.2067 Trust Administrator Fee 3,~~307~~250.2171 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~206~~202,~~982~~793.15 Original $ Original % Current$ Current % Bankruptcy 303,860.00 0.03828268% 303,860.00 0.03894842% Fraud 17,883,105.00 2.25305437% 17,883,105.00 2.29223533% Special Hazard 8,548,419.00 1.07699713% 8,548,419.00 1.09572627% Limit of Subordinate's Exposure to Certain types of Losses50

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance Class I-A-10 Rounding Account 999.99 0.00 0.00 999.99 Class I-A-8 Rounding Account ~~999~~292.9923 ~~707~~562.76 0707.0076 ~~292~~437.2322 Class I-A-9 Rounding Account 999.99 0.00 0.00 999.99

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total 30 yr Jumbo A 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 0598,283.0018 0.00 0.00 0.00 0598,283.0018 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 0598,283.0018 0.00 0.00 0.00 0598,283.0018 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~151286% 0.000000% 0.000000% 0.000000% 0.~~000000~~151286% 0.~~000000~~192740% 0.000000% 0.000000% 0.000000% 0.~~000000~~192740% 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~~151286% 0.000000% 0.000000% 0.000000% 0.~~000000~~151286% 0.~~000000~~192740% 0.000000% 0.000000% 0.000000% 0.~~000000~~192740% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 15 yr Jumbo A 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 30 yr Jumbo Alt A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 03 0 0 0 03 01,278,808.0088 0.00 0.00 0.00 01,278,808.0088 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 03 0 0 0 03 01,278,808.0088 0.00 0.00 0.00 01,278,808.0088 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 0.~~000000~~722178% 0.000000% 0.000000% 0.000000% 0.~~000000~~722178% 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~~793651% 0.000000% 0.000000% 0.000000% 0.~~000000~~793651% 0.~~000000~~722178% 0.000000% 0.000000% 0.000000% 0.~~000000~~722178% DELINQUENT BANKRUPTCY FORECLOSURE REO Total 30 yr Confrm Alt A 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 30 yr Confrm Alt A 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 08 0 0 0 08 01,671,964.0097 0.00 0.00 0.00 01,671,964.0097 60 Days 10 0 0 0 10 ~~179,786~~0.7000 0.00 0.00 0.00 ~~179,786~~0.7000 90 Days 01 0 0 0 01 0179,460.0096 0.00 0.00 0.00 0179,460.0096 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 19 0 0 0 19 ~~179~~1,~~786~~851,425.7093 0.00 0.00 0.00 ~~179~~1,~~786~~851,425.7093 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~938967% 0.000000% 0.000000% 0.000000% 0.~~000000~~938967% 01.~~000000~~276235% 0.000000% 0.000000% 0.000000% 01.~~000000~~276235% 60 Days 0.~~116279~~000000% 0.000000% 0.000000% 0.000000% 0.~~116279~~000000% 0.~~135782~~000000% 0.000000% 0.000000% 0.000000% 0.~~135782~~000000% 90 Days 0.~~000000~~117371% 0.000000% 0.000000% 0.000000% 0.~~000000~~117371% 0.~~000000~~136985% 0.000000% 0.000000% 0.000000% 0.~~000000~~136985% 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.~~116279~~056338% 0.000000% 0.000000% 0.000000% 01.~~116279~~056338% 01.~~135782~~413220% 0.000000% 0.000000% 0.000000% 01.~~135782~~413220%

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~225420~~226799% Weighted Average Net Coupon 5.~~917493~~919873% Weighted Average Pass-Through Rate 5.~~912493~~914873% Weighted Average Maturity(Stepdown Calculation ) 1 Beginning Scheduled Collateral Loan Count 2,~~483~~454 Number Of Loans Paid In Full 2933 Ending Scheduled Collateral Loan Count 2,~~454~~421 Beginning Scheduled Collateral Balance ~~793~~780,~~727~~160,~~183~~081.0576 Ending Scheduled Collateral Balance ~~780~~767,~~160~~313,~~081~~288.7662 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~780~~767,~~559~~723,~~620~~550.7847 Monthly P &I Constant 5,~~131~~047,~~558~~534.3310 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 1716,~~221~~435,~~485~~104.5928 Ending Scheduled Balance for Premium Loans ~~780~~767,~~160~~313,~~081~~288.7662 Scheduled Principal 1999,~~013,820~~284.9518 Unscheduled Principal 1211,~~553~~847,~~280~~508.3496

~~Subsequent~~Group ~~Losses~~Level -Collateral Statement Group 130 ~~0.00~~yr ~~Subsequent~~Jumbo ~~Losses~~A -15 ~~Group~~yr 2Jumbo ~~0.00~~A ~~Subsequent~~30 ~~Losses~~yr -Jumbo ~~Group~~Alt 4A ~~0.00~~Collateral ~~Subsequent~~Description ~~Losses~~Mixed -Fixed ~~Group~~Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.860367 05.00313599 ~~Subsequent~~6.359982 ~~Loss~~Weighted ~~Recoveries~~Average -Net ~~Group~~Rate 15.610367 05.00063599 ~~Subsequent~~6.109982 ~~Loss~~Weighted ~~Recoveries~~Average -Maturity ~~Group~~355 175 354 Beginning Loan Count 671 178 386 Loans Paid In Full 10 2 08 Ending Loan Count 661 176 378 Beginning Scheduled Balance 315,140,973.0010 ~~Subsequent~~84,332,841.71 ~~Loss~~180,808,745.17 ~~Recoveries~~Ending -scheduled ~~Group~~Balance 3310,350,751.61 082,897,416.0090 ~~Subsequent~~176,968,345.11 ~~Loss~~Record ~~Recoveries~~Date -09/30/2003 ~~Group~~09/30/2003 409/30/2003 0Principal And Interest Constant 1,872,166.0077 ~~Subsequent~~692,494.47 ~~Loss~~1,133,469.91 ~~Recoveries~~Scheduled -Principal ~~Group~~333,131.99 5319,068.74 0175,186.0030 ~~Repurchase~~Unscheduled Principal -4,457,089.50 ~~Group~~1,116,356.07 3,665,213.76 Scheduled Interest 1,539,034.78 373,425.73 958,283.61 Servicing Fees 65,654.38 17,569.34 37,668.47 Master Servicing Fees 0.00 ~~Repurchase~~0.00 ~~Principal~~0.00 -Trustee ~~Group~~Fee 20.00 0.00 ~~Repurchase~~0.00 ~~Principal~~FRY -Amount ~~Group~~0.00 30.00 0.00 ~~Repurchase~~Special ~~Principal~~Hazard -Fee ~~Group~~0.00 40.00 0.00 ~~Repurchase~~Other ~~Principal~~Fee -11,562.49 ~~Group~~2,138.09 513,569.87 Pool Insurance Fee 0.00 ~~Substitution~~0.00 ~~Amounts~~0.00 -Spread ~~Group~~Fee 1 0.00 ~~Substitution~~0.00 ~~Amounts~~0.00 -Spread ~~Group~~Fee 2 0.00 ~~Substitution~~0.00 ~~Amounts~~0.00 -Spread ~~Group~~Fee 3 0.00 ~~Substitution~~0.00 ~~Amounts~~0.00 -Net ~~Group~~Interest 41,461,817.91 353,718.30 907,045.27 Realized Loss Amount 0.00 ~~Substitution~~0.00 ~~Amounts~~0.00 -Cumulative ~~Group~~Realized 5Loss 0.00 ~~Subsequent~~0.00 0.00 Percentage of Cumulative Losses -0.00 ~~Group~~0.00 30.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.566339 5.033175 6.019921

Group Level Collateral Statement Group 30 yr ~~Jumbo~~Confrm AAlt ~~15 yr Jumbo~~ A 30 yr ~~Jumbo~~Confrm Alt A Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 56.~~866735~~298351 57.~~315344~~463013 6.~~358504~~226799 Weighted Average Net Rate 56.~~616735~~048351 57.~~065344~~212652 65.~~108504~~919873 Weighted Average Maturity ~~356~~353 ~~176~~353 ~~355~~1 Beginning Loan Count ~~682~~359 ~~182~~860 ~~395~~2,454 Loans Paid In Full 115 48 933 Ending Loan Count ~~671~~354 ~~178~~852 ~~386~~2,421 Beginning Scheduled Balance ~~320~~67,~~558~~557,~~743~~438.1944 87132,~~528~~320,~~676~~083.9634 ~~184~~780,~~783~~160,~~676~~081.9376 Ending scheduled Balance ~~315~~66,~~140~~180,~~973~~361.1013 84130,~~332~~916,~~841~~413.7187 ~~180~~767,~~808~~313,~~745~~288.1762 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 1421,~~903,487~~184.8527 ~~715~~928,~~916~~218.1268 15,~~157~~047,~~007~~534.6910 Scheduled Principal ~~336~~66,~~293~~600.5054 ~~328~~105,~~211~~296.9261 ~~177~~999,~~884~~284.5818 Unscheduled Principal 51,~~081~~310,476.5977 21,~~867~~298,~~623~~372.3386 311,~~797~~847,~~047~~508.1896 Scheduled Interest 1354,~~567,194~~583.3573 ~~387~~822,~~704~~922.2007 ~~979~~4,~~123~~048,249.1192 Servicing Fees 6614,~~783~~074.0847 1827,~~235~~606.1246 38162,~~496~~573.5912 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 113,~~765~~505.3782 29,~~277~~444.8611 1440,~~516~~220.9638 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 1337,~~488,645~~003.9044 ~~367~~785,~~191~~871.2250 ~~926~~3,~~109~~845,456.5642 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.~~572692~~986079 57.~~034115~~127004 65.~~014230~~914873

~~Group~~Miscellaneous ~~Level~~Reporting ~~Collateral Statement~~ Group 30 yr ~~Confrm~~Jumbo ~~Alt~~ A ~~30 yr Confrm Alt A Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 6.298329 7.464752 6.225420 Weighted Average~~ Net ~~Rate~~Liquidation ~~6.048329~~Proceeds 70.~~214392~~00 ~~5.917493~~Insurance ~~Weighted~~Proceeds ~~Average Maturity 354 354 1 Beginning Loan Count 359 865 2,483 Loans Paid In Full~~ 0 ~~5 29 Ending Loan Count 359 860 2,454 Beginning Scheduled Balance 67,627,276~~.8400 ~~133,228,809.13~~Repurchase ~~793,727,183.05 Ending scheduled Balance 67,557,438.44 132,320,083.34 780,160,081.76 Record Date 08/31/2003 08/31/2003 08/31/2003~~ Principal And Interest Constant 421,184.27 933,962.40 5,131,558.33 Scheduled Principal 66,235.24 105,195.71 1,013,820.95 Unscheduled Principal 3,603.16 803,530.08 12,553,280.34 Scheduled Interest 354,949.03 828,766.69 4,117,737.38 Servicing Fees 14,089.01 27,795.94 165,399.74 Master Servicing Fees 0.00 ~~0.00~~Substitution ~~0.00~~Amount ~~Trustee Fee~~ 0.00 ~~0.00~~Substitution ~~0.00~~Adjustment ~~FRY~~ Amount 0.00 ~~0.00~~Subsequent Losses 0.00 ~~Special~~Subsequent ~~Hazard~~Loss ~~Fee~~Recoveries 0.00 ~~0.00~~Group ~~0.00~~15 ~~Other~~yr ~~Fee~~Jumbo ~~3,509.37~~A ~~9,512.85~~Net ~~41,582.41~~Liquidation ~~Pool~~Proceeds ~~Insurance Fee~~ 0.00 ~~0.00~~Insurance Proceeds 0.00 ~~Spread~~Repurchase ~~Fee~~Principal 1 0.00 ~~0.00~~Substitution Amount 0.00 ~~Spread~~Substitution ~~Fee~~Adjustment 2Amount 0.00 ~~0.00~~Subsequent Losses 0.00 ~~Spread~~Subsequent ~~Fee~~Loss 3Recoveries 0.00 ~~0.00~~Group ~~0.00~~30 ~~Net~~yr ~~Interest~~Jumbo ~~337,350.65~~Alt ~~791,457.90~~A ~~3,910,755.23~~Net ~~Realized~~Liquidation ~~Loss~~Proceeds ~~Amount~~ 0.00 ~~0.00~~Insurance Proceeds 0.00 ~~Cumulative~~Repurchase ~~Realized~~Principal ~~Loss~~ 0.00 ~~0.00~~Substitution Amount 0.00 ~~Percentage~~Substitution ofAdjustment ~~Cumulative~~Amount ~~Losses~~ 0.00 ~~0.00~~Subsequent ~~0.00~~Losses ~~Prepayment Penalties~~ 0.00 ~~0.00~~Subsequent ~~0.00~~Loss ~~Special~~Recoveries ~~Servicing Fee~~ 0.00 ~~0.00 0.00 Pass-Through Rate 5.986058 7.128710 5.912493~~

Miscellaneous Reporting Group 30 yr ~~Jumbo~~Confrm Alt A Net Liquidation Proceeds 0.00 Insurance Proceeds 0.00 ~~Substitution~~Repurchase ~~Adjustment~~Principal ~~Amount~~ 0.00 ~~Group~~Substitution 15Amount yr0.00 ~~Jumbo~~Substitution AAdjustment ~~Net~~Amount ~~Liquidation Proceeds~~ 0.00 ~~Insurance~~Subsequent ~~Proceeds~~Losses 0.00 ~~Substitution~~Subsequent ~~Adjustment~~Loss ~~Amount~~Recoveries 0.00 Group 30 yr ~~Jumbo~~Confrm Alt A Net Liquidation Proceeds 0.00 Insurance Proceeds 0.00 Repurchase Principal 0.00 Substitution Amount 0.00 Substitution Adjustment Amount 0.00 Subsequent Losses 0.00 Subsequent Loss Recoveries 0.00

Miscellaneous Reporting Group 30 yr Confrm Alt A Net Liquidation Proceeds 0.00 Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00 Group 30 yr Confrm Alt A Net Liquidation Proceeds 0.00 Insurance Proceeds 0.00 Substitution Adjustment Amount 0.00

Filing Compare · CSFB MORTGAGE BACKED PASS THR CERTS SER 2003-21