8-K 1 csf03023.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 26, 2003 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed Pass-Through Certificates, Series 2003-23 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-107055-06 54-2126376 Pooling and Servicing Agreement) (Commission 54-2126377 (State or other File Number) 54-2126378 jurisdiction 54-2126379 of Incorporation) 54-2126380 54-2126381 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 December 26, 2003 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed Pass-Through Certificates, Series 2003-23 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 2003-23 Trust, relating to the December 26, 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 2003-23 Trust By: Wells Fargo Bank Minnesota, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/30/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage- Backed Pass-Through Certificates, Series 2003-23 Trust, relating to the December 26, 2003 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 CSF Series: 2003-23 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 I-A-1 22541QVD1 SEN 5.50000% 5958,~~698~~557,~~000~~942.0033 ~~273~~268,~~615~~390.8357 ~~446~~452,~~903~~209.1329 I-A-2 22541QVE9 SEN 6.00000% 4,430,000.00 22,150.00 0.00 I-A-3 22541QVF6 SEN 6.00000% 7,631,000.00 38,155.00 0.00 I-A-4 22541QVG4 SEN 5.50000% 34,600,000.00 158,583.33 0.00 I-A-5 22541QVH2 SEN 6.00000% 1,832,000.00 9,160.00 0.00 I-A-6 22541QVJ8 SEN 6.00000% 1,565,000.00 7,825.00 0.00 I-A-7 22541QVK5 SEN 6.00000% 9,468,000.00 47,340.00 0.00 I-A-8 22541QVL3 SEN 6.00000% 1817,~~849~~622,~~000~~422.0056 9488,~~245~~112.0011 ~~439~~388,~~245~~899.8586 I-A-9 22541QVM1 SEN 6.00000% 5,795,000.00 28,975.00 0.00 I-A-10 22541QVN9 SEN 6.00000% 17,000,000.00 85,000.00 0.00 I-A-11 22541QVP4 SEN 6.00000% 20,202,500.00 101,012.50 0.00 I-A-12 22541QVQ2 SEN 6.00000% 1514,~~296~~300,000.00 7671,~~480~~500.00 ~~357~~315,000.00 I-A-13 22541QVR0 SEN 6.00000% 2,000,000.00 10,000.00 0.00 I-A-14 22541QVS8 SEN 6.00000% 3,000,000.00 15,000.00 0.00 I-A-15 22541QVT6 PO 0.00000% 2,266,000.00 0.00 0.00 I-A-16 22541QVU3 SEN 4.37500% ~~127~~126,~~576~~547,~~000~~323.0020 ~~465~~461,~~120~~370.8345 ~~485~~600,~~397~~960.8224 I-A-17 22541QVV1 IO 5.50000% 0.00 ~~119~~118,~~602~~638.5011 0.00 I-A-18 22541QVW9 SEN 5.50000% 21,650,000.00 99,229.16 0.00 I-A-19 22541QVX7 PO 0.00000% 7,~~467~~265,~~500~~504.0078 0.00 7264,~~335~~044.8880 I-A-20 22541QVY5 IO 5.50000% 0.00 5,~~208~~108.3387 0.00 I-A-21 22541QVZ2 SEN 5.50000% 4,370,264.00 20,030.38 0.00 I-A-22 22541QWA6 SEN 5.25000% 2524,~~000~~522,~~000~~572.0092 ~~109~~107,~~375~~286.0025 ~~187~~189,~~151~~373.6372 II-A-1 22541QWB4 SEN 5.00000% 76,~~019~~883,~~068~~391.0066 2928,~~246~~680.1280 6050,~~361~~269.5242 II-A-2 22541QWC2 SEN 5.00000% 5,000,000.00 20,833.33 0.00 II-A-3 22541QWD0 SEN 5.00000% 5,035,000.00 20,979.17 0.00 II-A-4 22541QWE8 SEN 5.00000% 5,000,000.00 20,833.33 0.00 II-A-5 22541QWF5 SEN 5.00000% 14,~~750~~749,~~000~~791.0023 61,~~458~~457.3346 ~~266~~40,~~289~~215.7760 II-A-6 22541QWG3 SEN 5.00000% 25,~~000~~208.0077 ~~104~~105.1704 (~~104~~105.1704) II-A-7 22541QWH1 SEN 5.00000% ~~770~~178,~~000~~898.0040 ~~3,208~~745.3341 (3178,~~208~~898.~~33)~~40 II-A-8 22541QWJ7 SEN 4.50000% ~~150~~147,~~396~~489,~~172~~062.0013 ~~563~~553,~~985~~083.6598 1,~~293~~077,~~354~~112.3383 III-A-1 22541QWK4 SEN 5.25000% 7973,~~200~~633,~~000~~445.0074 ~~346~~322,~~500~~146.0033 32,~~158~~855,~~892~~951.4038 III-A-2 22541QWL2 SEN 5.75000% 4,000,000.00 19,166.67 0.00 III-A-3 22541QWM0 SEN 5.75000% 4,000,000.00 19,166.67 0.00 III-A-4 22541QWN8 SEN 5.75000% 29,835,000.00 142,959.3837 0.00 III-A-5 22541QWP3 SEN 5.75000% 4,000,000.00 19,166.67 0.00 III-A-6 22541QWQ1 SEN 5.75000% 5,000,000.00 23,958.33 0.00 III-A-7 22541QWR9 SEN 4.50000% 8783,~~928~~139,~~072~~430.0065 ~~329~~311,~~730~~772.2786 2,~~717~~456,~~444~~838.5987 III-A-8 22541QWS7 SEN 5.75000% 15,760,000.00 75,516.66 0.00 III-A-9 22541QWT5 SEN 5.75000% 3,314,988.00 15,884.32 0.00 III-A-10 22541QWU2 SEN 5.75000% 29,000,000.00 138,958.33 0.00 III-A-11 22541QWVO SEN 1.~~62000~~61875% 6663,~~996~~060,~~018~~197.0059 9085,~~444~~065.6258 2,~~233~~019,~~488~~294.1938 III-A-12 22541QWW8 IO 6.~~38000~~38125% 0.00 ~~356~~335,~~195~~335.5074 0.00 III-A-13 22541QWX6 SEN 5.25000% 2,~~461~~288,~~910~~875.0021 10,~~770~~013.8683 9888,~~193~~776.2946 IV-A-1 22541QWY4 SEN 5.50000% 9998,~~307~~273,~~618~~468.0072 ~~455~~450,~~159~~420.9206 ~~315~~610,~~339~~170.0514 V-A-1 22541QWZ1 SEN 6.00000% ~~164~~159,~~103~~731,~~820~~337.0082 ~~820~~798,~~519~~656.1069 1,~~288~~768,~~856~~149.5551 VI-A-1 22541QXA5 SEN 6.50000% ~~124~~121,~~504~~511,~~827~~390.0041 ~~674~~658,~~401~~186.1570 ~~890~~2,~~621~~192,554.2333 VII-A-1 22541QXB3 SEN 5.00000% 4140,~~570~~778,~~309~~139.0016 ~~173~~169,~~209~~908.6291 ~~414~~226,~~158~~298.5293 VIII-A-1 22541QXC1 SEN 5.00000% 5452,~~147~~870,~~339~~593.0005 ~~225~~220,~~613~~294.9114 12,~~071~~596,~~923~~017.2334 I-X 22541QXD9 IO 5.50000% 0.00 4039,~~052~~283.6152 0.00 II-X 22541QXE7 IO 4.60000% 0.00 4140,~~397~~464.4035 0.00 III-X 22541QXF4 IO 5.75000% 0.00 ~~126~~118,~~572~~941.8705 0.00 VII-X 22541QXG2 IO 5.00000% 0.00 27,~~994~~492.0259 0.00 VIII-X 22541QXH0 IO 5.00000% 0.00 1918,~~157~~318.7504 0.00 D-X 22541QXJ6 IO 6.00000% 0.00 ~~129~~124,~~300~~830.7549 0.00 I-P 22541QXK3 PO 0.00000% 10,~~132~~099,~~718~~141.0049 0.00 1312,~~699~~262.6434 III-P 22541QXL1 PO 0.00000% 4,~~015~~005,~~559~~869.0017 0.00 424,~~668~~939.0647 A-P 22541QXM9 PO 0.00000% 1,~~181~~170,~~411~~527.6864 0.00 5,~~224~~744.8729 D-P 22541QXN7 PO 0.00000% 3,~~857~~813,~~979~~298.9209 0.00 362,~~998~~262.3287 AR 22541QXW7 SEN 4.60000% 500.00 02.1999 500.00 AR-L 22541QXX5 SEN 4.60000% 500.00 0.1900 500.00 C-B-1 22541QXP2 SUB 5.~~21100~~21254% 7,~~544~~515,~~962~~560.0070 32,~~764~~645.0095 14,~~650~~835.7239 C-B-2 22541QXQ0 SUB 5.~~21100~~21254% 2,~~716~~705,~~186~~601.0053 11,~~795~~752.0454 5,~~274~~340.2674 C-B-3 22541QXR8 SUB 5.~~21100~~21254% 2,~~112~~104,~~589~~356.0064 9,~~173~~140.9287 4,~~102~~153.2091 C-B-4 22541QXY3 SUB 5.~~21100~~21254% ~~905~~901,~~395~~866.0085 3,~~931~~917.6851 1,~~758~~780.0925 C-B-5 22541QXZ0 SUB 5.~~21100~~21254% ~~905~~901,~~395~~866.0085 3,~~931~~917.6851 1,~~758~~780.0925 C-B-6 22541QYA4 SUB 5.~~21100~~21254% ~~905~~901,~~397~~868.0185 3,~~931~~917.6952 1,~~758~~780.0925 D-B-1 22541QXS6 SUB 5.~~79800~~79855% 27,~~640~~572,~~188~~779.0061 133,~~548~~235.1806 3334,~~605~~052.4660 D-B-2 22541QXT4 SUB 5.~~79800~~79855% 6,~~580~~564,~~997~~947.0038 31,~~797~~722.1863 8,~~001~~107.3076 D-B-3 22541QXU1 SUB 5.~~79800~~79855% 2,~~193~~188,~~665~~315.0013 10,~~599~~574.0621 2,~~667~~702.1059 D-B-4 22541QXV9 SUB 5.~~79800~~79855% 4,~~826~~814,~~064~~294.0028 23,~~317~~263.9326 5,~~867~~945.6269 D-B-5 22541QYB2 SUB 5.~~79800~~79855% 6,~~142~~127,~~264~~284.0036 29,~~677~~607.3779 7,~~467~~567.8824 D-B-6 22541QYC0 SUB 5.~~79800~~79855% 4,~~387~~376,~~331~~631.0026 21,~~198~~148.1242 5,~~334~~405.2017 D-B-7 22541QYD8 SUB 5.~~79800~~79855% 2,~~193~~188,~~669~~319.0416 10,~~599~~574.0823 2,~~667~~702.1059 Totals 1,~~481~~447,~~063~~136,~~275~~277.6532 76,~~154~~980,~~818~~913.9864 1518,~~916~~372,~~247~~293.4886

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 5958,~~251~~105,~~096~~733.8704 720,~~518~~599.9686 0.00 I-A-2 0.00 4,430,000.00 22,150.00 0.00 I-A-3 0.00 7,631,000.00 38,155.00 0.00 I-A-4 0.00 34,600,000.00 158,583.33 0.00 I-A-5 0.00 1,832,000.00 9,160.00 0.00 I-A-6 0.00 1,565,000.00 7,825.00 0.00 I-A-7 0.00 9,468,000.00 47,340.00 0.00 I-A-8 0.00 1817,~~409~~233,~~754~~522.1570 ~~533~~477,~~490~~011.8597 0.00 I-A-9 0.00 5,795,000.00 28,975.00 0.00 I-A-10 0.00 17,000,000.00 85,000.00 0.00 I-A-11 0.00 20,202,500.00 101,012.50 0.00 I-A-12 0.00 1413,~~939~~985,000.00 ~~433~~386,~~480~~500.00 0.00 I-A-13 0.00 2,000,000.00 10,000.00 0.00 I-A-14 0.00 3,000,000.00 15,000.00 0.00 I-A-15 0.00 2,266,000.00 0.00 0.00 I-A-16 0.00 ~~127~~125,~~090~~946,~~602~~362.1896 ~~950~~1,~~518~~062,330.6569 0.00 I-A-17 0.00 0.00 ~~119~~118,~~602~~638.5011 0.00 I-A-18 0.00 21,650,000.00 99,229.16 0.00 I-A-19 0.00 7,~~395~~201,~~164~~459.1298 7264,~~335~~044.8880 0.00 I-A-20 0.00 0.00 5,~~208~~108.3387 0.00 I-A-21 0.00 4,370,264.00 20,030.38 0.00 I-A-22 0.00 24,~~812~~333,~~848~~199.3720 296,~~526~~659.6397 0.00 II-A-1 0.00 6,~~958~~833,~~706~~122.4824 8978,~~607~~950.6422 0.00 II-A-2 0.00 5,000,000.00 20,833.33 0.00 II-A-3 0.00 5,035,000.00 20,979.17 0.00 II-A-4 0.00 5,000,000.00 20,833.33 0.00 II-A-5 0.00 14,~~483~~709,~~710~~575.2363 ~~327~~101,~~748~~673.1006 0.00 II-A-6 0.00 25,~~104~~313.1780 0.00 0.00 II-A-7 0.00 ~~773,208.33~~ 0.00 179,643.81 0.00 II-A-8 0.00 ~~149~~146,~~102~~411,~~817~~949.6729 1,~~857~~630,~~339~~196.9881 0.00 III-A-1 0.00 7670,~~041~~777,~~107~~494.6036 3,~~505~~178,~~392~~097.4071 0.00 III-A-2 0.00 4,000,000.00 19,166.67 0.00 III-A-3 0.00 4,000,000.00 19,166.67 0.00 III-A-4 0.00 29,835,000.00 142,959.3837 0.00 III-A-5 0.00 4,000,000.00 19,166.67 0.00 III-A-6 0.00 5,000,000.00 23,958.33 0.00 III-A-7 0.00 8580,~~210~~682,~~627~~591.4178 32,~~047~~768,~~174~~611.8673 0.00 III-A-8 0.00 15,760,000.00 75,516.66 0.00 III-A-9 0.00 3,314,988.00 15,884.32 0.00 III-A-10 0.00 29,000,000.00 138,958.33 0.00 III-A-11 0.00 6461,~~762~~040,~~529~~903.8120 2,~~323~~104,~~932~~359.8196 0.00 III-A-12 0.00 0.00 ~~356~~335,~~195~~335.5074 0.00 III-A-13 0.00 2,~~363~~200,~~716~~098.7175 ~~108~~98,~~964~~790.1529 0.00 IV-A-1 0.00 9897,~~992~~663,~~278~~298.9557 ~~770~~1,~~498~~060,590.9720 0.00 V-A-1 0.00 ~~162~~157,~~814,~~963,188.4531 2,~~109~~566,~~375~~806.6520 0.00 VI-A-1 0.00 ~~123~~119,~~614~~318,~~205~~836.7708 12,~~565~~850,~~022~~741.3803 0.00 VII-A-1 0.00 4140,~~156~~551,~~150~~840.4823 ~~587~~396,~~368~~207.1484 0.00 VIII-A-1 0.00 5350,~~075~~274,~~415~~575.7771 12,~~297~~816,~~537~~311.1448 0.00 I-X 0.00 0.00 4039,~~052~~283.6152 0.00 II-X 0.00 0.00 4140,~~397~~464.4035 0.00 III-X 0.00 0.00 ~~126~~118,~~572~~941.8705 0.00 VII-X 0.00 0.00 27,~~994~~492.0259 0.00 VIII-X 0.00 0.00 1918,~~157~~318.7504 0.00 D-X 0.00 0.00 ~~129~~124,~~300~~830.7549 0.00 I-P 0.00 10,~~119~~086,~~018~~879.3614 1312,~~699~~262.6434 0.00 III-P 0.00 43,~~010~~980,~~890~~929.9470 424,~~668~~939.0647 0.00 A-P 0.00 1,~~176~~164,~~186~~783.8134 5,~~224~~744.8729 0.00 D-P 0.00 3,~~853~~751,~~981~~035.6022 362,~~998~~262.3287 0.00 AR 0.00 0.00 502.1999 0.00 AR-L 0.00 0.00 500.1900 0.00 C-B-1 0.00 7,~~530~~500,~~311~~725.2831 47,~~414~~481.7234 0.00 C-B-2 0.00 2,~~710~~700,~~911~~260.7479 17,~~069~~093.3028 0.00 C-B-3 0.00 2,~~108~~100,~~486~~202.8073 13,~~276~~294.1278 0.00 C-B-4 0.00 ~~903~~900,~~636~~086.9160 5,~~689~~697.7776 0.00 C-B-5 0.00 ~~903~~900,~~636~~086.9160 5,~~689~~697.7776 0.00 C-B-6 0.00 ~~903~~900,~~638~~088.9260 5,~~689~~697.7877 0.00 D-B-1 0.00 27,~~606~~538,~~582~~727.5401 167,~~153~~287.6466 0.00 D-B-2 0.00 6,~~572~~556,~~995~~839.7062 39,~~798~~830.4839 0.00 D-B-3 0.00 2,~~190~~185,~~997~~612.9054 13,~~266~~276.1680 0.00 D-B-4 0.00 4,~~820~~808,~~196~~348.3859 29,~~185~~208.5595 0.00 D-B-5 0.00 6,~~134~~119,~~796~~717.1211 37,~~145~~175.2503 0.00 D-B-6 0.00 4,~~381~~371,~~996~~226.8008 26,~~532~~553.3259 0.00 D-B-7 0.00 2,~~191~~185,~~001~~616.9457 13,~~266~~276.1882 0.00 Totals 0.00 1,~~465~~428,~~147~~763,~~028~~983.1738 2325,~~071~~353,~~066~~207.4650 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) I-A-1 59,698,000.00 5958,~~698~~557,~~000~~942.0033 9394,~~971~~302.5067 ~~352~~357,~~931~~906.6362 0.00 0.00 I-A-2 4,430,000.00 4,430,000.00 0.00 0.00 0.00 0.00 I-A-3 7,631,000.00 7,631,000.00 0.00 0.00 0.00 0.00 I-A-4 34,600,000.00 34,600,000.00 0.00 0.00 0.00 0.00 I-A-5 1,832,000.00 1,832,000.00 0.00 0.00 0.00 0.00 I-A-6 1,565,000.00 1,565,000.00 0.00 0.00 0.00 0.00 I-A-7 9,468,000.00 9,468,000.00 0.00 0.00 0.00 0.00 I-A-8 18,849,000.00 1817,~~849~~622,~~000~~422.0056 9281,~~361~~100.3827 ~~346~~307,~~884~~799.4659 0.00 0.00 I-A-9 5,795,000.00 5,795,000.00 0.00 0.00 0.00 0.00 I-A-10 17,000,000.00 17,000,000.00 0.00 0.00 0.00 0.00 I-A-11 20,202,500.00 20,202,500.00 0.00 0.00 0.00 0.00 I-A-12 15,296,000.00 1514,~~296~~300,000.00 7565,~~067~~689.3337 ~~281~~249,~~932~~310.6763 0.00 0.00 I-A-13 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-14 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-15 2,266,000.00 2,266,000.00 0.00 0.00 0.00 0.00 I-A-16 127,576,000.00 ~~127~~126,~~576~~547,~~000~~323.0020 ~~102~~125,~~065~~322.8885 ~~383~~475,~~331~~637.9439 0.00 0.00 I-A-17 0.00 0.00 0.00 0.00 0.00 0.00 I-A-18 21,650,000.00 21,650,000.00 0.00 0.00 0.00 0.00 I-A-19 7,467,500.00 7,~~467~~265,~~500~~504.0078 1513,~~210~~355.2675 5750,~~125~~689.6305 0.00 0.00 I-A-20 0.00 0.00 0.00 0.00 0.00 0.00 I-A-21 4,370,264.00 4,370,264.00 0.00 0.00 0.00 0.00 I-A-22 25,000,000.00 2524,~~000~~522,~~000~~572.0092 39,~~352~~491.8755 ~~147~~149,~~798~~882.7716 0.00 0.00 II-A-1 7,019,068.00 76,~~019~~883,~~068~~391.0066 26,~~554~~551.7936 3323,~~806~~718.7406 0.00 0.00 II-A-2 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 II-A-3 5,035,000.00 5,035,000.00 0.00 0.00 0.00 0.00 II-A-4 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 II-A-5 14,750,000.00 14,~~750~~749,~~000~~791.0023 ~~117~~21,~~148~~241.6013 ~~149~~18,~~141~~974.1848 0.00 0.00 II-A-6 25,000.00 25,~~000~~208.0077 0.00 0.00 (~~104~~105.1704) 0.00 II-A-7 770,000.00 ~~770~~178,~~000~~898.0040 094,884.0048 084,759.0033 (~~3,208~~745.3341) 0.00 II-A-8 150,396,172.00 ~~150~~147,~~396~~489,~~172~~062.0013 568,~~984~~910.1074 ~~724~~508,~~370~~202.2309 0.00 0.00 III-A-1 79,200,000.00 7973,~~200~~633,~~000~~445.0074 ~~120~~117,~~279~~135.7762 32,~~038~~738,~~612~~815.6376 0.00 0.00 III-A-2 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-3 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-4 29,835,000.00 29,835,000.00 0.00 0.00 0.00 0.00 III-A-5 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-6 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 III-A-7 87,928,072.00 8783,~~928~~139,~~072~~430.0065 ~~103~~100,~~470~~766.9519 2,~~613~~356,~~973~~072.6468 0.00 0.00 III-A-8 15,760,000.00 15,760,000.00 0.00 0.00 0.00 0.00 III-A-9 3,314,988.00 3,314,988.00 0.00 0.00 0.00 0.00 III-A-10 29,000,000.00 29,000,000.00 0.00 0.00 0.00 0.00 III-A-11 66,996,018.00 6663,~~996~~060,~~018~~197.0059 8582,~~043~~820.5549 21,~~148~~936,~~444~~473.6389 0.00 0.00 III-A-12 0.00 0.00 0.00 0.00 0.00 0.00 III-A-13 2,461,910.00 2,~~461~~288,~~910~~875.0021 3,~~738~~641.8613 9485,~~454~~135.4333 0.00 0.00 IV-A-1 99,307,618.00 9998,~~307~~273,~~618~~468.0072 104,~~363~~718.7615 ~~210~~505,~~975~~452.2800 0.00 0.00 V-A-1 164,103,820.00 ~~164~~159,~~103~~731,~~820~~337.0082 ~~152~~151,~~779~~040.2570 1,~~136~~617,~~077~~108.3080 0.00 0.00 VI-A-1 124,504,827.00 ~~124~~121,~~504~~511,~~827~~390.0041 ~~100~~99,~~193~~416.4108 ~~790~~2,~~427~~093,138.8225 0.00 0.00 VII-A-1 41,570,309.00 4140,~~570~~778,~~309~~139.0016 ~~135~~134,~~142~~750.7316 ~~279~~91,~~015~~548.7977 0.00 0.00 VIII-A-1 54,147,339.00 5452,~~147~~870,~~339~~593.0005 ~~187~~186,~~475~~207.5259 ~~884~~2,~~447~~409,809.7175 0.00 0.00 I-X 0.00 0.00 0.00 0.00 0.00 0.00 II-X 0.00 0.00 0.00 0.00 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 VII-X 0.00 0.00 0.00 0.00 0.00 0.00 VIII-X 0.00 0.00 0.00 0.00 0.00 0.00 D-X 0.00 0.00 0.00 0.00 0.00 0.00 I-P 10,132,718.00 10,~~132~~099,~~718~~141.0049 11,~~647~~765.8319 ~~2,051~~497.8115 0.00 0.00 III-P 4,015,559.00 4,~~015~~005,~~559~~869.0017 4,~~389~~435.5468 ~~278~~20,503.5278 0.00 0.00 A-P 1,181,411.68 1,~~181~~170,~~411~~527.6864 4,~~786~~830.5838 ~~438~~913.2991 0.00 0.00 D-P 3,857,979.92 3,~~857~~813,~~979~~298.9209 3,~~956~~970.3230 4158,292.9958 0.00 0.00 AR 50.00 500.00 220.00 280.00 0.00 0.00 AR-L 50.00 500.00 220.00 280.00 0.00 0.00 C-B-1 7,544,962.00 7,~~544~~515,~~962~~560.0070 14,~~650~~835.7239 0.00 0.00 0.00 C-B-2 2,716,186.00 2,~~716~~705,~~186~~601.0053 5,~~274~~340.2674 0.00 0.00 0.00 C-B-3 2,112,589.00 2,~~112~~104,~~589~~356.0064 4,~~102~~153.2091 0.00 0.00 0.00 C-B-4 905,395.00 ~~905~~901,~~395~~866.0085 1,~~758~~780.0925 0.00 0.00 0.00 C-B-5 905,395.00 ~~905~~901,~~395~~866.0085 1,~~758~~780.0925 0.00 0.00 0.00 C-B-6 905,397.01 ~~905~~901,~~397~~868.0185 1,~~758~~780.0925 0.00 0.00 0.00 D-B-1 27,640,188.00 27,~~640~~572,~~188~~779.0061 3334,~~605~~052.4660 0.00 0.00 0.00 D-B-2 6,580,997.00 6,~~580~~564,~~997~~947.0038 8,~~001~~107.3076 0.00 0.00 0.00 D-B-3 2,193,665.00 2,~~193~~188,~~665~~315.0013 2,~~667~~702.1059 0.00 0.00 0.00 D-B-4 4,826,064.00 4,~~826~~814,~~064~~294.0028 5,~~867~~945.6269 0.00 0.00 0.00 D-B-5 6,142,264.00 6,~~142~~127,~~264~~284.0036 7,~~467~~567.8824 0.00 0.00 0.00 D-B-6 4,387,331.00 4,~~387~~376,~~331~~631.0026 5,~~334~~405.2017 0.00 0.00 0.00 D-B-7 2,193,669.04 2,~~193~~188,~~669~~319.0416 2,~~667~~702.1059 0.00 0.00 0.00 Totals 1,481,063,275.65 1,~~481~~447,~~063~~136,~~275~~277.6532 2,~~242~~232,~~940~~502.8926 1316,~~676~~140,~~619~~642.0905 (~~3,312~~850.5045) 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 I-A-1 ~~446~~452,~~903~~209.1329 5958,~~251~~105,~~096~~733.8704 0.~~99251393~~97332797 ~~446~~452,~~903~~209.1329 I-A-2 0.00 4,430,000.00 1.00000000 0.00 I-A-3 0.00 7,631,000.00 1.00000000 0.00 I-A-4 0.00 34,600,000.00 1.00000000 0.00 I-A-5 0.00 1,832,000.00 1.00000000 0.00 I-A-6 0.00 1,565,000.00 1.00000000 0.00 I-A-7 0.00 9,468,000.00 1.00000000 0.00 I-A-8 ~~439~~388,~~245~~899.8586 1817,~~409~~233,~~754~~522.1570 0.~~97669660~~91429374 ~~439~~388,~~245~~899.8586 I-A-9 0.00 5,795,000.00 1.00000000 0.00 I-A-10 0.00 17,000,000.00 1.00000000 0.00 I-A-11 0.00 20,202,500.00 1.00000000 0.00 I-A-12 ~~357~~315,000.00 1413,~~939~~985,000.00 0.~~97666056~~91429132 ~~357~~315,000.00 I-A-13 0.00 2,000,000.00 1.00000000 0.00 I-A-14 0.00 3,000,000.00 1.00000000 0.00 I-A-15 0.00 2,266,000.00 1.00000000 0.00 I-A-16 ~~485~~600,~~397~~960.8224 ~~127~~125,~~090~~946,~~602~~362.1896 0.~~99619523~~98722615 ~~485~~600,~~397~~960.8224 I-A-17 0.00 0.00 0.00000000 0.00 I-A-18 0.00 21,650,000.00 1.00000000 0.00 I-A-19 7264,~~335~~044.8880 7,~~395~~201,~~164~~459.1298 0.~~99031324~~96437362 7264,~~335~~044.8880 I-A-20 0.00 0.00 0.00000000 0.00 I-A-21 0.00 4,370,264.00 1.00000000 0.00 I-A-22 ~~187~~189,~~151~~373.6372 24,~~812~~333,~~848~~199.3720 0.~~99251393~~97332797 ~~187~~189,~~151~~373.6372 II-A-1 6050,~~361~~269.5242 6,~~958~~833,~~706~~122.4824 0.~~99140035~~97350848 6050,~~361~~269.5242 II-A-2 0.00 5,000,000.00 1.00000000 0.00 II-A-3 0.00 5,035,000.00 1.00000000 0.00 II-A-4 0.00 5,000,000.00 1.00000000 0.00 II-A-5 ~~266~~40,~~289~~215.7760 14,~~483~~709,~~710~~575.2363 0.~~98194646~~99725936 ~~266~~40,~~289~~215.7760 II-A-6 (~~104~~105.1704) 25,~~104~~313.1780 1.~~00416680~~01255200 (~~104~~105.1704) II-A-7 (3178,~~208~~898.~~33)~~40 ~~773,208~~0.3300 10.~~00416666~~00000000 (3178,~~208~~898.~~33)~~40 II-A-8 1,~~293~~077,~~354~~112.3383 ~~149~~146,~~102~~411,~~817~~949.6729 0.~~99140035~~97350848 1,~~293~~077,~~354~~112.3383 III-A-1 32,~~158~~855,~~892~~951.4038 7670,~~041~~777,~~107~~494.6036 0.~~96011499~~89365523 32,~~158~~855,~~892~~951.4038 III-A-2 0.00 4,000,000.00 1.00000000 0.00 III-A-3 0.00 4,000,000.00 1.00000000 0.00 III-A-4 0.00 29,835,000.00 1.00000000 0.00 III-A-5 0.00 4,000,000.00 1.00000000 0.00 III-A-6 0.00 5,000,000.00 1.00000000 0.00 III-A-7 2,~~717~~456,~~444~~838.5987 8580,~~210~~682,~~627~~591.4178 0.~~96909469~~91759764 2,~~717~~456,~~444~~838.5987 III-A-8 0.00 15,760,000.00 1.00000000 0.00 III-A-9 0.00 3,314,988.00 1.00000000 0.00 III-A-10 0.00 29,000,000.00 1.00000000 0.00 III-A-11 2,~~233~~019,~~488~~294.1938 6461,~~762~~040,~~529~~903.8120 0.~~96666237~~91111241 2,~~233~~019,~~488~~294.1938 III-A-12 0.00 0.00 0.00000000 0.00 III-A-13 9888,~~193~~776.2946 2,~~363~~200,~~716~~098.7175 0.~~96011500~~89365523 9888,~~193~~776.2946 IV-A-1 ~~315~~610,~~339~~170.0514 9897,~~992~~663,~~278~~298.9557 0.~~99682462~~98344216 ~~315~~610,~~339~~170.0514 V-A-1 1,~~288~~768,~~856~~149.5551 ~~162~~157,~~814,~~963,188.4531 0.~~99214609~~96258081 1,~~288~~768,~~856~~149.5551 VI-A-1 ~~890~~2,~~621~~192,554.2333 ~~123~~119,~~614~~318,~~205~~836.7708 0.~~99284669~~95834707 ~~890~~2,~~621~~192,554.2333 VII-A-1 ~~414~~226,~~158~~298.5293 4140,~~156~~551,~~150~~840.4823 0.~~99003716~~97550009 ~~414~~226,~~158~~298.5293 VIII-A-1 12,~~071~~596,~~923~~017.2334 5350,~~075~~274,~~415~~575.7771 0.~~98020358~~92847731 12,~~071~~596,~~923~~017.2334 I-X 0.00 0.00 0.00000000 0.00 II-X 0.00 0.00 0.00000000 0.00 III-X 0.00 0.00 0.00000000 0.00 VII-X 0.00 0.00 0.00000000 0.00 VIII-X 0.00 0.00 0.00000000 0.00 D-X 0.00 0.00 0.00000000 0.00 I-P 1312,~~699~~262.6434 10,~~119~~086,~~018~~879.3614 0.~~99864798~~99547615 1312,~~699~~262.6434 III-P 424,~~668~~939.0647 43,~~010~~980,~~890~~929.9470 0.~~99883751~~99137622 424,~~668~~939.0647 A-P 5,~~224~~744.8729 1,~~176~~164,~~186~~783.8134 0.~~99557743~~98592502 5,~~224~~744.8729 D-P 362,~~998~~262.3287 3,~~853~~751,~~981~~035.6022 0.~~99896362~~97227961 362,~~998~~262.3287 AR 500.00 0.00 0.00000000 500.00 AR-L 500.00 0.00 0.00000000 500.00 C-B-1 14,~~650~~835.7239 7,~~530~~500,~~311~~725.2831 0.~~99805821~~99413692 14,~~650~~835.7239 C-B-2 5,~~274~~340.2674 2,~~710~~700,~~911~~260.7479 0.~~99805821~~99413692 5,~~274~~340.2674 C-B-3 4,~~102~~153.2091 2,~~108~~100,~~486~~202.8073 0.~~99805821~~99413692 4,~~102~~153.2091 C-B-4 1,~~758~~780.0925 ~~903~~900,~~636~~086.9160 0.~~99805821~~99413692 1,~~758~~780.0925 C-B-5 1,~~758~~780.0925 ~~903~~900,~~636~~086.9160 0.~~99805821~~99413692 1,~~758~~780.0925 C-B-6 1,~~758~~780.0925 ~~903~~900,~~638~~088.9260 0.~~99805821~~99413693 1,~~758~~780.0925 D-B-1 3334,~~605~~052.4660 27,~~606~~538,~~582~~727.5401 0.~~99878418~~99632922 3334,~~605~~052.4660 D-B-2 8,~~001~~107.3076 6,~~572~~556,~~995~~839.7062 0.~~99878418~~99632922 8,~~001~~107.3076 D-B-3 2,~~667~~702.1059 2,~~190~~185,~~997~~612.9054 0.~~99878418~~99632922 2,~~667~~702.1059 D-B-4 5,~~867~~945.6269 4,~~820~~808,~~196~~348.3859 0.~~99878418~~99632922 5,~~867~~945.6269 D-B-5 7,~~467~~567.8824 6,~~134~~119,~~796~~717.1211 0.~~99878418~~99632922 7,~~467~~567.8824 D-B-6 5,~~334~~405.2017 4,~~381~~371,~~996~~226.8008 0.~~99878418~~99632922 5,~~334~~405.2017 D-B-7 2,~~667~~702.1059 2,~~191~~185,~~001~~616.9457 0.~~99878418~~99632922 2,~~667~~702.1059 Totals 1518,~~916~~372,~~247~~293.4886 1,~~465~~428,~~147~~763,~~028~~983.1738 0.~~98925350~~96468801 1518,~~916~~372,~~247~~293.4886

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 59,698,000.00 ~~1000~~980.~~00000000~~90291685 1.~~57411471~~57966213 5.~~91195065~~99528661 0.00000000 I-A-2 4,430,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 1,832,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 ~~1000~~934.~~00000000~~92612658 4.~~90006791~~30262985 1816.~~40333492~~32975702 0.00000000 I-A-9 5,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 17,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 ~~1000~~934.~~00000000~~88493724 4.~~90764448~~29454563 1816.~~43179066~~29907361 0.00000000 I-A-13 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-14 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 ~~1000~~991.~~00000000~~93675299 0.~~80003982~~98233876 3.~~00473396~~72826699 0.00000000 I-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 21,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 7,467,500.00 ~~1000~~972.~~00000000~~95008771 21.~~03686106~~78851691 76.~~64990023~~78795447 0.00000000 I-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 4,370,264.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-22 25,000,000.00 ~~1000~~980.~~00000000~~90291680 1.~~57411480~~57966200 5.~~91195080~~99528640 0.00000000 II-A-1 7,019,068.00 ~~1000~~980.~~00000000~~67031976 3.~~78323589~~78274723 43.~~81641437~~37908965 0.00000000 II-A-2 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 5,035,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 14,750,000.00 ~~1000~~999.~~00000000~~98584610 71.~~94227797~~44007661 101.~~11126644~~28640542 0.00000000 II-A-6 25,000.00 ~~1000~~1008.~~00000000~~35080000 0.00000000 0.00000000 (4.~~16680000~~20160000) II-A-7 770,000.00 ~~1000~~232.~~00000000~~33558442 0123.~~00000000~~22659740 0110.~~00000000~~07705195 (40.~~16666234~~96806494) II-A-8 150,396,172.00 ~~1000~~980.~~00000000~~67032005 3.~~78323525~~78274748 43.~~81641401~~37908926 0.00000000 III-A-1 79,200,000.00 ~~1000~~929.~~00000000~~71522399 1.~~51868396~~47898510 3834.~~36632109~~58100707 0.00000000 III-A-2 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-3 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-4 29,835,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-5 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-6 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-7 87,928,072.00 ~~1000~~945.~~00000000~~53910667 1.~~17676810~~14600705 2926.~~72854494~~79545481 0.00000000 III-A-8 15,760,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-9 3,314,988.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-10 29,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-11 66,996,018.00 ~~1000~~941.~~00000000~~25292029 1.~~26938216~~23620019 3228.~~06824367~~90431324 0.00000000 III-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 2,461,910.00 ~~1000~~929.~~00000000~~71522517 1.~~51868265~~47898583 3834.~~36632127~~58100824 0.00000000 IV-A-1 99,307,618.00 ~~1000~~989.~~00000000~~58640535 1.~~05091394~~05448255 25.~~12446219~~08976059 0.00000000 V-A-1 164,103,820.00 ~~1000~~973.~~00000000~~35539063 0.~~93099143~~92039722 69.~~92291806~~85418133 0.00000000 VI-A-1 124,504,827.00 ~~1000~~975.~~00000000~~95726477 0.~~80473514~~79849177 616.~~34857169~~81170361 0.00000000 VII-A-1 41,570,309.00 ~~1000~~980.~~00000000~~94385490 3.~~25094360~~24150008 62.~~71190079~~20226340 0.00000000 VIII-A-1 54,147,339.00 ~~1000~~976.~~00000000~~42089208 3.~~46232194~~43890565 1644.~~33409372~~50467547 0.00000000 I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-P 10,132,718.00 ~~1000~~996.~~00000000~~68632740 1.~~14952671~~16110899 0.~~20249355~~04906383 0.00000000 III-P 4,015,559.00 ~~1000~~997.~~00000000~~58692874 1.~~09313299~~10462329 05.~~06936021~~10608361 0.00000000 A-P 1,181,411.68 ~~1000~~990.~~00000000~~78725885 4.~~05157667~~08865096 0.~~37098838~~77357454 0.00000000 D-P 3,857,979.92 ~~1000~~988.~~00000000~~41833526 1.~~02549004~~02911370 015.~~01088393~~10961208 0.00000000 AR 50.00 ~~1000~~0.00000000 ~~440~~0.00000000 ~~560~~0.00000000 0.00000000 AR-L 50.00 ~~1000~~0.00000000 ~~440~~0.00000000 ~~560~~0.00000000 0.00000000 C-B-1 7,544,962.00 ~~1000~~996.~~00000000~~10318780 1.~~94178844~~96626438 0.00000000 0.00000000 C-B-2 2,716,186.00 ~~1000~~996.~~00000000~~10318660 1.~~94178896~~96626446 0.00000000 0.00000000 C-B-3 2,112,589.00 ~~1000~~996.~~00000000~~10318903 1.~~94178801~~96626509 0.00000000 0.00000000 C-B-4 905,395.00 ~~1000~~996.~~00000000~~10319253 1.~~94179336~~96626887 0.00000000 0.00000000 C-B-5 905,395.00 ~~1000~~996.~~00000000~~10319253 1.~~94179336~~96626887 0.00000000 0.00000000 C-B-6 905,397.01 ~~1000~~996.~~00000000~~10319014 1.~~94178905~~96626450 0.00000000 0.00000000 D-B-1 27,640,188.00 ~~1000~~997.~~00000000~~56121811 1.~~21581879~~23199596 0.00000000 0.00000000 D-B-2 6,580,997.00 ~~1000~~997.~~00000000~~56121755 1.~~21581882~~23199570 0.00000000 0.00000000 D-B-3 2,193,665.00 ~~1000~~997.~~00000000~~56121833 1.~~21581919~~23199759 0.00000000 0.00000000 D-B-4 4,826,064.00 ~~1000~~997.~~00000000~~56121759 1.~~21581894~~23199568 0.00000000 0.00000000 D-B-5 6,142,264.00 ~~1000~~997.~~00000000~~56121847 1.~~21581879~~23199524 0.00000000 0.00000000 D-B-6 4,387,331.00 ~~1000~~997.~~00000000~~56121888 1.~~21581891~~23199503 0.00000000 0.00000000 D-B-7 2,193,669.04 ~~1000~~997.~~00000000~~56121826 1.~~21581695~~23199532 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 7.~~48606536~~57494874 ~~992~~973.~~51393464~~32796811 0.~~99251393~~97332797 7.~~48606536~~57494874 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 2320.~~30340336~~63238686 ~~976~~914.~~69659664~~29373972 0.~~97669660~~91429374 2320.~~30340336~~63238686 I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-12 0.00000000 2320.~~33943515~~59361925 ~~976~~914.~~66056485~~29131799 0.~~97666056~~91429132 2320.~~33943515~~59361925 I-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 34.~~80477378~~71060576 ~~996~~987.~~19522622~~22614724 0.~~99619523~~98722615 34.~~80477378~~71060576 I-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 98.~~68675996~~57647138 ~~990~~964.~~31324004~~37361634 0.~~99031324~~96437362 98.~~68675996~~57647138 I-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-22 0.00000000 7.~~48606520~~57494880 ~~992~~973.~~51393480~~32796800 0.~~99251393~~97332797 7.~~48606520~~57494880 II-A-1 0.00000000 87.~~59964884~~16183687 ~~991~~973.~~40035116~~50848289 0.~~99140035~~97350848 87.~~59964884~~16183687 II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 182.~~05354373~~72648136 ~~981~~997.~~94645627~~25936475 0.~~98194646~~99725936 182.~~05354373~~72648136 II-A-6 0.00000000 (4.~~16680000~~20160000) 1,~~004~~012.~~16680000~~55200000 1.~~00416680~~01255200 (4.~~16680000~~20160000) II-A-7 0.00000000 (4232.~~16666234)~~33558442 ~~1,004~~0.~~16666234~~00000000 10.~~00416666~~00000000 (4232.~~16666234)~~33558442 II-A-8 0.00000000 87.~~59964927~~16183674 ~~991~~973.~~40035073~~50848325 0.~~99140035~~97350848 87.~~59964927~~16183674 III-A-1 0.00000000 3936.~~88500505~~05999217 ~~960~~893.~~11499495~~65523182 0.~~96011499~~89365523 3936.~~88500505~~05999217 III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-7 0.00000000 3027.~~90531304~~94146186 ~~969~~917.~~09468696~~59764481 0.~~96909469~~91759764 3027.~~90531304~~94146186 III-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-11 0.00000000 3330.~~33762598~~14051343 ~~966~~911.~~66237402~~11240671 0.~~96666237~~91111241 3330.~~33762598~~14051343 III-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 0.00000000 3936.~~88500392~~05999407 ~~960~~893.~~11499608~~65523110 0.~~96011500~~89365523 3936.~~88500392~~05999407 IV-A-1 0.00000000 36.~~17537623~~14424303 ~~996~~983.~~82462377~~44216221 0.~~99682462~~98344216 36.~~17537623~~14424303 V-A-1 0.00000000 710.~~85390949~~77457862 ~~992~~962.~~14609051~~58081201 0.~~99214609~~96258081 710.~~85390949~~77457862 VI-A-1 0.00000000 717.~~15330684~~61019539 ~~992~~958.~~84669316~~34706939 0.~~99284669~~95834707 717.~~15330684~~61019539 VII-A-1 0.00000000 95.~~96284439~~44376348 ~~990~~975.~~03715561~~50009142 0.~~99003716~~97550009 95.~~96284439~~44376348 VIII-A-1 0.00000000 1947.~~79641567~~94358112 ~~980~~928.~~20358433~~47731095 0.~~98020358~~92847731 1947.~~79641567~~94358112 I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-P 0.00000000 1.~~35202026~~21017283 ~~998~~995.~~64797974~~47615358 0.~~99864798~~99547615 1.~~35202026~~21017283 III-P 0.00000000 16.~~16249319~~21070939 ~~998~~991.~~83750681~~37621935 0.~~99883751~~99137622 16.~~16249319~~21070939 A-P 0.00000000 4.~~42256505~~86222550 ~~995~~985.~~57743495~~92502488 0.~~99557743~~98592502 4.~~42256505~~86222550 D-P 0.00000000 116.~~03637657~~13872319 ~~998~~972.~~96362343~~27961207 0.~~99896362~~97227961 116.~~03637657~~13872319 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 C-B-1 0.00000000 1.~~94178844~~96626438 ~~998~~994.~~05821156~~13692342 0.~~99805821~~99413692 1.~~94178844~~96626438 C-B-2 0.00000000 1.~~94178896~~96626446 ~~998~~994.~~05821104~~13692214 0.~~99805821~~99413692 1.~~94178896~~96626446 C-B-3 0.00000000 1.~~94178801~~96626509 ~~998~~994.~~05821199~~13692394 0.~~99805821~~99413692 1.~~94178801~~96626509 C-B-4 0.00000000 1.~~94179336~~96626887 ~~998~~994.~~05820664~~13692366 0.~~99805821~~99413692 1.~~94179336~~96626887 C-B-5 0.00000000 1.~~94179336~~96626887 ~~998~~994.~~05820664~~13692366 0.~~99805821~~99413692 1.~~94179336~~96626887 C-B-6 0.00000000 1.~~94178905~~96626450 ~~998~~994.~~05821095~~13692563 0.~~99805821~~99413693 1.~~94178905~~96626450 D-B-1 0.00000000 1.~~21581879~~23199596 ~~998~~996.~~78418121~~32922215 0.~~99878418~~99632922 1.~~21581879~~23199596 D-B-2 0.00000000 1.~~21581882~~23199570 ~~998~~996.~~78418118~~32922185 0.~~99878418~~99632922 1.~~21581882~~23199570 D-B-3 0.00000000 1.~~21581919~~23199759 ~~998~~996.~~78418081~~32922073 0.~~99878418~~99632922 1.~~21581919~~23199759 D-B-4 0.00000000 1.~~21581894~~23199568 ~~998~~996.~~78418106~~32922191 0.~~99878418~~99632922 1.~~21581894~~23199568 D-B-5 0.00000000 1.~~21581879~~23199524 ~~998~~996.~~78418121~~32922160 0.~~99878418~~99632922 1.~~21581879~~23199524 D-B-6 0.00000000 1.~~21581891~~23199503 ~~998~~996.~~78418109~~32922157 0.~~99878418~~99632922 1.~~21581891~~23199503 D-B-7 0.00000000 1.~~21581695~~23199532 ~~998~~996.~~78418305~~32922294 0.~~99878418~~99632922 1.~~21581695~~23199532 (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 I-A-1 59,698,000.00 5.50000% 5958,~~698~~557,~~000~~942.0033 ~~273~~268,~~615~~390.8357 0.00 0.00 I-A-2 4,430,000.00 6.00000% 4,430,000.00 22,150.00 0.00 0.00 I-A-3 7,631,000.00 6.00000% 7,631,000.00 38,155.00 0.00 0.00 I-A-4 34,600,000.00 5.50000% 34,600,000.00 158,583.33 0.00 0.00 I-A-5 1,832,000.00 6.00000% 1,832,000.00 9,160.00 0.00 0.00 I-A-6 1,565,000.00 6.00000% 1,565,000.00 7,825.00 0.00 0.00 I-A-7 9,468,000.00 6.00000% 9,468,000.00 47,340.00 0.00 0.00 I-A-8 18,849,000.00 6.00000% 1817,~~849~~622,~~000~~422.0056 9488,~~245~~112.0011 0.00 0.00 I-A-9 5,795,000.00 6.00000% 5,795,000.00 28,975.00 0.00 0.00 I-A-10 17,000,000.00 6.00000% 17,000,000.00 85,000.00 0.00 0.00 I-A-11 20,202,500.00 6.00000% 20,202,500.00 101,012.50 0.00 0.00 I-A-12 15,296,000.00 6.00000% 1514,~~296~~300,000.00 7671,~~480~~500.00 0.00 0.00 I-A-13 2,000,000.00 6.00000% 2,000,000.00 10,000.00 0.00 0.00 I-A-14 3,000,000.00 6.00000% 3,000,000.00 15,000.00 0.00 0.00 I-A-15 2,266,000.00 0.00000% 2,266,000.00 0.00 0.00 0.00 I-A-16 127,576,000.00 4.37500% ~~127~~126,~~576~~547,~~000~~323.0020 ~~465~~461,~~120~~370.8345 0.00 0.00 I-A-17 0.00 5.50000% 2625,~~095~~884,~~090~~679.9175 ~~119~~118,~~602~~638.5012 0.00 0.00 I-A-18 21,650,000.00 5.50000% 21,650,000.00 99,229.17 0.00 0.00 I-A-19 7,467,500.00 0.00000% 7,~~467~~265,~~500~~504.0078 0.00 0.00 0.00 I-A-20 0.00 5.50000% 1,~~136~~114,~~363~~662.6441 5,~~208~~108.3387 0.00 0.00 I-A-21 4,370,264.00 5.50000% 4,370,264.00 20,030.38 0.00 0.00 I-A-22 25,000,000.00 5.25000% 2524,~~000~~522,~~000~~572.0092 ~~109~~107,~~375~~286.0026 0.00 0.00 II-A-1 7,019,068.00 5.00000% 76,~~019~~883,~~068~~391.0066 2928,~~246~~680.1280 0.00 0.00 II-A-2 5,000,000.00 5.00000% 5,000,000.00 20,833.33 0.00 0.00 II-A-3 5,035,000.00 5.00000% 5,035,000.00 20,979.17 0.00 0.00 II-A-4 5,000,000.00 5.00000% 5,000,000.00 20,833.33 0.00 0.00 II-A-5 14,750,000.00 5.00000% 14,~~750~~749,~~000~~791.0023 61,~~458~~457.3346 0.00 0.00 II-A-6 25,000.00 5.00000% 25,~~000~~208.0077 ~~104~~105.1704 0.00 0.00 II-A-7 770,000.00 5.00000% ~~770~~178,~~000~~898.0040 ~~3,208~~745.3341 0.00 0.00 II-A-8 150,396,172.00 4.50000% ~~150~~147,~~396~~489,~~172~~062.0013 ~~563~~553,~~985~~083.6598 0.00 0.00 III-A-1 79,200,000.00 5.25000% 7973,~~200~~633,~~000~~445.0074 ~~346~~322,~~500~~146.0033 0.00 0.00 III-A-2 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-3 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-4 29,835,000.00 5.75000% 29,835,000.00 142,959.38 0.00 0.00 III-A-5 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-6 5,000,000.00 5.75000% 5,000,000.00 23,958.33 0.00 0.00 III-A-7 87,928,072.00 4.50000% 8783,~~928~~139,~~072~~430.0065 ~~329~~311,~~730~~772.2786 0.00 0.00 III-A-8 15,760,000.00 5.75000% 15,760,000.00 75,516.67 0.00 0.00 III-A-9 3,314,988.00 5.75000% 3,314,988.00 15,884.32 0.00 0.00 III-A-10 29,000,000.00 5.75000% 29,000,000.00 138,958.33 0.00 0.00 III-A-11 66,996,018.00 1.~~62000~~61875% 6663,~~996~~060,~~018~~197.0059 9085,~~444~~065.6258 0.00 0.00 III-A-12 0.00 6.~~38000~~38125% 6663,~~996~~060,~~018~~197.0059 ~~356~~335,~~195~~335.5074 0.00 0.00 III-A-13 2,461,910.00 5.25000% 2,~~461~~288,~~910~~875.0021 10,~~770~~013.8683 0.00 0.00 IV-A-1 99,307,618.00 5.50000% 9998,~~307~~273,~~618~~468.0072 ~~455~~450,~~159~~420.9206 0.00 0.00 V-A-1 164,103,820.00 6.00000% ~~164~~159,~~103~~731,~~820~~337.0082 ~~820~~798,~~519~~656.1069 0.00 0.00 VI-A-1 124,504,827.00 6.50000% ~~124~~121,~~504~~511,~~827~~390.0041 ~~674~~658,~~401~~186.1570 0.00 0.00 VII-A-1 41,570,309.00 5.00000% 4140,~~570~~778,~~309~~139.0016 ~~173~~169,~~209~~908.6291 0.00 0.00 VIII-A-1 54,147,339.00 5.00000% 5452,~~147~~870,~~339~~593.0005 ~~225~~220,~~613~~294.9114 0.00 0.00 I-X 0.00 5.50000% 8,~~738~~570,~~750~~950.9444 4039,~~052~~283.6152 0.00 0.00 II-X 0.00 4.60000% 10,~~799~~555,~~320~~917.9896 4140,~~397~~464.4035 0.00 0.00 III-X 0.00 5.75000% 2624,~~415~~822,~~208~~481.6606 ~~126~~118,~~572~~941.8706 0.00 0.00 VII-X 0.00 5.00000% 6,~~718~~598,~~564~~222.3579 27,~~994~~492.0259 0.00 0.00 VIII-X 0.00 5.00000% 4,~~597~~396,~~859~~330.2438 1918,~~157~~318.7504 0.00 0.00 D-X 0.00 6.00000% 2524,~~860~~966,~~150~~098.2891 ~~129~~124,~~300~~830.7549 0.00 0.00 I-P 10,132,718.00 0.00000% 10,~~132~~099,~~718~~141.0049 0.00 0.00 0.00 III-P 4,015,559.00 0.00000% 4,~~015~~005,~~559~~869.0017 0.00 0.00 0.00 A-P 1,181,411.68 0.00000% 1,~~181~~170,~~411~~527.6864 0.00 0.00 0.00 D-P 3,857,979.92 0.00000% 3,~~857~~813,~~979~~298.9209 0.00 0.00 0.00 AR 50.00 4.60000% 500.00 0.1900 0.00 0.00 AR-L 50.00 4.60000% 500.00 0.1900 0.00 0.00 C-B-1 7,544,962.00 5.~~21100~~21254% 7,~~544~~515,~~962~~560.0070 32,~~764~~645.0096 0.00 0.00 C-B-2 2,716,186.00 5.~~21100~~21254% 2,~~716~~705,~~186~~601.0053 11,~~795~~752.0454 0.00 0.00 C-B-3 2,112,589.00 5.~~21100~~21254% 2,~~112~~104,~~589~~356.0064 9,~~173~~140.9287 0.00 0.00 C-B-4 905,395.00 5.~~21100~~21254% ~~905~~901,~~395~~866.0085 3,~~931~~917.6851 0.00 0.00 C-B-5 905,395.00 5.~~21100~~21254% ~~905~~901,~~395~~866.0085 3,~~931~~917.6851 0.00 0.00 C-B-6 905,397.01 5.~~21100~~21254% ~~905~~901,~~397~~868.0185 3,~~931~~917.6952 0.00 0.00 D-B-1 27,640,188.00 5.~~79800~~79855% 27,~~640~~572,~~188~~779.0061 133,~~548~~235.1807 0.00 0.00 D-B-2 6,580,997.00 5.~~79800~~79855% 6,~~580~~564,~~997~~947.0038 31,~~797~~722.1863 0.00 0.00 D-B-3 2,193,665.00 5.~~79800~~79855% 2,~~193~~188,~~665~~315.0013 10,~~599~~574.0621 0.00 0.00 D-B-4 4,826,064.00 5.~~79800~~79855% 4,~~826~~814,~~064~~294.0028 23,~~317~~263.9326 0.00 0.00 D-B-5 6,142,264.00 5.~~79800~~79855% 6,~~142~~127,~~264~~284.0036 29,~~677~~607.3779 0.00 0.00 D-B-6 4,387,331.00 5.~~79800~~79855% 4,~~387~~376,~~331~~631.0026 21,~~198~~148.1242 0.00 0.00 D-B-7 2,193,669.04 5.~~79800~~79855% 2,~~193~~188,~~669~~319.0416 10,~~599~~574.0823 0.00 0.00 Totals 1,481,063,275.65 76,~~154~~980,~~819~~910.0073 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 I-A-1 0.00 0.00 ~~273~~268,~~615~~390.8357 0.00 5958,~~251~~105,~~096~~733.8704 I-A-2 0.00 0.00 22,150.00 0.00 4,430,000.00 I-A-3 0.00 0.00 38,155.00 0.00 7,631,000.00 I-A-4 0.00 0.00 158,583.33 0.00 34,600,000.00 I-A-5 0.00 0.00 9,160.00 0.00 1,832,000.00 I-A-6 0.00 0.00 7,825.00 0.00 1,565,000.00 I-A-7 0.00 0.00 47,340.00 0.00 9,468,000.00 I-A-8 0.00 0.00 9488,~~245~~112.0011 0.00 1817,~~409~~233,~~754~~522.1570 I-A-9 0.00 0.00 28,975.00 0.00 5,795,000.00 I-A-10 0.00 0.00 85,000.00 0.00 17,000,000.00 I-A-11 0.00 0.00 101,012.50 0.00 20,202,500.00 I-A-12 0.00 0.00 7671,~~480~~500.00 0.00 1413,~~939~~985,000.00 I-A-13 0.00 0.00 10,000.00 0.00 2,000,000.00 I-A-14 0.00 0.00 15,000.00 0.00 3,000,000.00 I-A-15 0.00 0.00 0.00 0.00 2,266,000.00 I-A-16 0.00 0.00 ~~465~~461,~~120~~370.8345 0.00 ~~127~~125,~~090~~946,~~602~~362.1896 I-A-17 0.00 0.00 ~~119~~118,~~602~~638.5011 0.00 25,~~995~~761,~~804~~756.9906 I-A-18 0.00 0.00 99,229.16 0.00 21,650,000.00 I-A-19 0.00 0.00 0.00 0.00 7,~~395~~201,~~164~~459.1298 I-A-20 0.00 0.00 5,~~208~~108.3387 0.00 1,~~127~~106,~~856~~054.7451 I-A-21 0.00 0.00 20,030.38 0.00 4,370,264.00 I-A-22 0.00 0.00 ~~109~~107,~~375~~286.0025 0.00 24,~~812~~333,~~848~~199.3720 II-A-1 0.00 0.00 2928,~~246~~680.1280 0.00 6,~~958~~833,~~706~~122.4824 II-A-2 0.00 0.00 20,833.33 0.00 5,000,000.00 II-A-3 0.00 0.00 20,979.17 0.00 5,035,000.00 II-A-4 0.00 0.00 20,833.33 0.00 5,000,000.00 II-A-5 0.00 0.00 61,~~458~~457.3346 0.00 14,~~483~~709,~~710~~575.2363 II-A-6 0.00 0.00 ~~104~~105.1704 0.00 25,~~104~~313.1780 II-A-7 0.00 0.00 ~~3,208~~745.3341 0.00 ~~773,208~~0.3300 II-A-8 0.00 0.00 ~~563~~553,~~985~~083.6598 0.00 ~~149~~146,~~102~~411,~~817~~949.6729 III-A-1 0.00 0.00 ~~346~~322,~~500~~146.0033 0.00 7670,~~041~~777,~~107~~494.6036 III-A-2 0.00 0.00 19,166.67 0.00 4,000,000.00 III-A-3 0.00 0.00 19,166.67 0.00 4,000,000.00 III-A-4 0.00 0.00 142,959.3837 0.00 29,835,000.00 III-A-5 0.00 0.00 19,166.67 0.00 4,000,000.00 III-A-6 0.00 0.00 23,958.33 0.00 5,000,000.00 III-A-7 0.00 0.00 ~~329~~311,~~730~~772.2786 0.00 8580,~~210~~682,~~627~~591.4178 III-A-8 0.00 0.00 75,516.66 0.00 15,760,000.00 III-A-9 0.00 0.00 15,884.32 0.00 3,314,988.00 III-A-10 0.00 0.00 138,958.33 0.00 29,000,000.00 III-A-11 0.00 0.00 9085,~~444~~065.6258 0.00 6461,~~762~~040,~~529~~903.8120 III-A-12 0.00 0.00 ~~356~~335,~~195~~335.5074 0.00 6461,~~762~~040,~~529~~903.8120 III-A-13 0.00 0.00 10,~~770~~013.8683 0.00 2,~~363~~200,~~716~~098.7175 IV-A-1 0.00 0.00 ~~455~~450,~~159~~420.9206 0.00 9897,~~992~~663,~~278~~298.9557 V-A-1 0.00 0.00 ~~820~~798,~~519~~656.1069 0.00 ~~162~~157,~~814,~~963,188.4531 VI-A-1 0.00 0.00 ~~674~~658,~~401~~186.1570 0.00 ~~123~~119,~~614~~318,~~205~~836.7708 VII-A-1 0.00 0.00 ~~173~~169,~~209~~908.6291 0.00 4140,~~156~~551,~~150~~840.4823 VIII-A-1 0.00 0.00 ~~225~~220,~~613~~294.9114 0.00 5350,~~075~~274,~~415~~575.7771 I-X 0.00 0.00 4039,~~052~~283.6152 0.00 8,~~660~~363,~~403~~294.6221 II-X 0.00 0.00 4140,~~397~~464.4035 0.00 10,~~704~~509,~~026~~143.2148 III-X 0.00 0.00 ~~126~~118,~~572~~941.8705 0.00 2523,~~669~~584,~~443~~723.4484 VII-X 0.00 0.00 27,~~994~~492.0259 0.00 6,~~645~~571,~~724~~938.6831 VIII-X 0.00 0.00 1918,~~157~~318.7504 0.00 43,~~409~~531,~~414~~696.8870 D-X 0.00 0.00 ~~129~~124,~~300~~830.7549 0.00 2524,~~653~~433,~~750~~408.8843 I-P 0.00 0.00 0.00 0.00 10,~~119~~086,~~018~~879.3614 III-P 0.00 0.00 0.00 0.00 43,~~010~~980,~~890~~929.9470 A-P 0.00 0.00 0.00 0.00 1,~~176~~164,~~186~~783.8134 D-P 0.00 0.00 0.00 0.00 3,~~853~~751,~~981~~035.6022 AR 0.00 0.00 02.1999 0.00 0.00 AR-L 0.00 0.00 0.1900 0.00 0.00 C-B-1 0.00 0.00 32,~~764~~645.0095 0.00 7,~~530~~500,~~311~~725.2831 C-B-2 0.00 0.00 11,~~795~~752.0454 0.00 2,~~710~~700,~~911~~260.7479 C-B-3 0.00 0.00 9,~~173~~140.9287 0.00 2,~~108~~100,~~486~~202.8073 C-B-4 0.00 0.00 3,~~931~~917.6851 0.00 ~~903~~900,~~636~~086.9160 C-B-5 0.00 0.00 3,~~931~~917.6851 0.00 ~~903~~900,~~636~~086.9160 C-B-6 0.00 0.00 3,~~931~~917.6952 0.00 ~~903~~900,~~638~~088.9260 D-B-1 0.00 0.00 133,~~548~~235.1806 0.00 27,~~606~~538,~~582~~727.5401 D-B-2 0.00 0.00 31,~~797~~722.1863 0.00 6,~~572~~556,~~995~~839.7062 D-B-3 0.00 0.00 10,~~599~~574.0621 0.00 2,~~190~~185,~~997~~612.9054 D-B-4 0.00 0.00 23,~~317~~263.9326 0.00 4,~~820~~808,~~196~~348.3859 D-B-5 0.00 0.00 29,~~677~~607.3779 0.00 6,~~134~~119,~~796~~717.1211 D-B-6 0.00 0.00 21,~~198~~148.1242 0.00 4,~~381~~371,~~996~~226.8008 D-B-7 0.00 0.00 10,~~599~~574.0823 0.00 2,~~191~~185,~~001~~616.9457 Totals 0.00 0.00 76,~~154~~980,~~818~~913.9864 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 I-A-1 59,698,000.00 5.50000% ~~1000~~980.~~00000000~~90291685 4.~~58333328~~49580505 0.00000000 0.00000000 I-A-2 4,430,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 5.50000% 1000.00000000 4.58333324 0.00000000 0.00000000 I-A-5 1,832,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 6.00000% ~~1000~~934.~~00000000~~92612658 54.~~00000000~~67463048 0.00000000 0.00000000 I-A-9 5,795,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-10 17,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 6.00000% ~~1000~~934.~~00000000~~88493724 54.~~00000000~~67442469 0.00000000 0.00000000 I-A-13 2,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-14 3,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 4.37500% ~~1000~~991.~~00000000~~93675299 3.~~64583331~~61643609 0.00000000 0.00000000 I-A-17 0.00 5.50000% ~~1000~~991.~~00000000~~93675313 4.~~58333333~~54637696 0.00000000 0.00000000 I-A-18 21,650,000.00 5.50000% 1000.00000000 4.58333349 0.00000000 0.00000000 I-A-19 7,467,500.00 0.00000% ~~1000~~972.~~00000000~~95008771 0.00000000 0.00000000 0.00000000 I-A-20 0.00 5.50000% ~~1000~~980.~~00000000~~90291766 4.~~58333039~~49580559 0.00000000 0.00000000 I-A-21 4,370,264.00 5.50000% 1000.00000000 4.58333410 0.00000000 0.00000000 I-A-22 25,000,000.00 5.25000% ~~1000~~980.~~00000000~~90291680 4.~~37500000~~29145040 0.00000000 0.00000000 II-A-1 7,019,068.00 5.00000% ~~1000~~980.~~00000000~~67031976 4.~~16666714~~08612653 0.00000000 0.00000000 II-A-2 5,000,000.00 5.00000% 1000.00000000 4.16666600 0.00000000 0.00000000 II-A-3 5,035,000.00 5.00000% 1000.00000000 4.16666733 0.00000000 0.00000000 II-A-4 5,000,000.00 5.00000% 1000.00000000 4.16666600 0.00000000 0.00000000 II-A-5 14,750,000.00 5.00000% ~~1000~~999.~~00000000~~98584610 4.~~16666644~~16660746 0.00000000 0.00000000 II-A-6 25,000.00 5.00000% ~~1000~~1008.~~00000000~~35080000 4.~~16680000~~20160000 0.00000000 0.00000000 II-A-7 770,000.00 5.00000% ~~1000~~232.~~00000000~~33558442 40.~~16666234~~96806494 0.00000000 0.00000000 II-A-8 150,396,172.00 4.50000% ~~1000~~980.~~00000000~~67032005 3.~~75000003~~67751368 0.00000000 0.00000000 III-A-1 79,200,000.00 5.25000% ~~1000~~929.~~00000000~~71522399 4.~~37500000~~06750417 0.00000000 0.00000000 III-A-2 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-3 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-4 29,835,000.00 5.75000% 1000.00000000 4.79166683 0.00000000 0.00000000 III-A-5 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-6 5,000,000.00 5.75000% 1000.00000000 4.79166600 0.00000000 0.00000000 III-A-7 87,928,072.00 4.50000% ~~1000~~945.~~00000000~~53910667 3.~~75000000~~54577159 0.00000000 0.00000000 III-A-8 15,760,000.00 5.75000% 1000.00000000 4.79166688 0.00000000 0.00000000 III-A-9 3,314,988.00 5.75000% 1000.00000000 4.79166742 0.00000000 0.00000000 III-A-10 29,000,000.00 5.75000% 1000.00000000 4.79166655 0.00000000 0.00000000 III-A-11 66,996,018.00 1.~~62000~~61875% ~~1000~~941.~~00000000~~25292029 1.~~34999994~~26971098 0.00000000 0.00000000 III-A-12 0.00 6.~~38000~~38125% ~~1000~~941.~~00000000~~25292029 5.~~31666673~~00530852 0.00000000 0.00000000 III-A-13 2,461,910.00 5.25000% ~~1000~~929.~~00000000~~71522517 4.~~37500152~~06750450 0.00000000 0.00000000 IV-A-1 99,307,618.00 5.50000% ~~1000~~989.~~00000000~~58640535 4.~~58333338~~53560431 0.00000000 0.00000000 V-A-1 164,103,820.00 6.00000% ~~1000~~973.~~00000000~~35539063 54.~~00000000~~86677696 0.00000000 0.00000000 VI-A-1 124,504,827.00 6.50000% ~~1000~~975.~~00000000~~95726477 5.~~41666670~~28643520 0.00000000 0.00000000 VII-A-1 41,570,309.00 5.00000% ~~1000~~980.~~00000000~~94385490 4.~~16666665~~08726599 0.00000000 0.00000000 VIII-A-1 54,147,339.00 5.00000% ~~1000~~976.~~00000000~~42089208 4.~~16666662~~06842043 0.00000000 0.00000000 I-X 0.00 5.50000% ~~1000~~980.~~00000000~~79811392 4.~~58333351~~49532436 0.00000000 0.00000000 II-X 0.00 4.60000% ~~1000~~977.~~00000000~~46126627 3.~~83333360~~74693465 0.00000000 0.00000000 III-X 0.00 5.75000% ~~1000~~939.~~00000000~~70414467 4.~~79166648~~50274921 0.00000000 0.00000000 VII-X 0.00 5.00000% ~~1000~~982.~~00000000~~08820311 4.~~16666695~~09203344 0.00000000 0.00000000 VIII-X 0.00 5.00000% ~~1000~~956.~~00000000~~16898007 43.~~16666736~~98403671 0.00000000 0.00000000 D-X 0.00 6.00000% ~~1000~~965.~~00000000~~42744878 4.~~99999995~~82713707 0.00000000 0.00000000 I-P 10,132,718.00 0.00000% ~~1000~~996.~~00000000~~68632740 0.00000000 0.00000000 0.00000000 III-P 4,015,559.00 0.00000% ~~1000~~997.~~00000000~~58692874 0.00000000 0.00000000 0.00000000 A-P 1,181,411.68 0.00000% ~~1000~~990.~~00000000~~78725885 0.00000000 0.00000000 0.00000000 D-P 3,857,979.92 0.00000% ~~1000~~988.~~00000000~~41833526 0.00000000 0.00000000 0.00000000 AR 50.00 4.60000% ~~1000~~0.00000000 30.~~80000000~~00000000 0.00000000 0.00000000 AR-L 50.00 4.60000% ~~1000~~0.00000000 30.~~80000000~~00000000 0.00000000 0.00000000 C-B-1 7,544,962.00 5.~~21100~~21254% ~~1000~~996.~~00000000~~10318780 4.~~34250033~~32685546 0.00000000 0.00000000 C-B-2 2,716,186.00 5.~~21100~~21254% ~~1000~~996.~~00000000~~10318660 4.~~34250084~~32685390 0.00000000 0.00000000 C-B-3 2,112,589.00 5.~~21100~~21254% ~~1000~~996.~~00000000~~10318903 4.~~34250107~~32685676 0.00000000 0.00000000 C-B-4 905,395.00 5.~~21100~~21254% ~~1000~~996.~~00000000~~10319253 4.~~34250244~~32685182 0.00000000 0.00000000 C-B-5 905,395.00 5.~~21100~~21254% ~~1000~~996.~~00000000~~10319253 4.~~34250244~~32685182 0.00000000 0.00000000 C-B-6 905,397.01 5.~~21100~~21254% ~~1000~~996.~~00000000~~10319014 4.~~34250385~~32685326 0.00000000 0.00000000 D-B-1 27,640,188.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121811 4.~~83166685~~82033878 0.00000000 0.00000000 D-B-2 6,580,997.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121755 4.~~83166608~~82033801 0.00000000 0.00000000 D-B-3 2,193,665.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121833 4.~~83166755~~82033948 0.00000000 0.00000000 D-B-4 4,826,064.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121759 4.~~83166614~~82033806 0.00000000 0.00000000 D-B-5 6,142,264.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121847 4.~~83166630~~82033823 0.00000000 0.00000000 D-B-6 4,387,331.00 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121888 4.~~83166645~~82033838 0.00000000 0.00000000 D-B-7 2,193,669.04 5.~~79800~~79855% ~~1000~~997.~~00000000~~56121826 4.~~83166777~~82033972 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 I-A-1 0.00000000 0.00000000 4.~~58333328~~49580505 0.00000000 ~~992~~973.~~51393464~~32796811 I-A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 4.58333324 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-7 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-8 0.00000000 0.00000000 54.~~00000000~~67463048 0.00000000 ~~976~~914.~~69659664~~29373972 I-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-10 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-11 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-12 0.00000000 0.00000000 54.~~00000000~~67442469 0.00000000 ~~976~~914.~~66056485~~29131799 I-A-13 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-14 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 I-A-16 0.00000000 0.00000000 3.~~64583331~~61643609 0.00000000 ~~996~~987.~~19522622~~22614724 I-A-17 0.00000000 0.00000000 4.~~58333333~~54637657 0.00000000 ~~996~~987.~~19522613~~22614720 I-A-18 0.00000000 0.00000000 4.58333303 0.00000000 1000.00000000 I-A-19 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~964.~~31324004~~37361634 I-A-20 0.00000000 0.00000000 4.~~58333039~~49580559 0.00000000 ~~992~~973.~~51392802~~32796569 I-A-21 0.00000000 0.00000000 4.58333410 0.00000000 1000.00000000 I-A-22 0.00000000 0.00000000 4.~~37500000~~29145000 0.00000000 ~~992~~973.~~51393480~~32796800 II-A-1 0.00000000 0.00000000 4.~~16666714~~08612653 0.00000000 ~~991~~973.~~40035116~~50848289 II-A-2 0.00000000 0.00000000 4.16666600 0.00000000 1000.00000000 II-A-3 0.00000000 0.00000000 4.16666733 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 4.16666600 0.00000000 1000.00000000 II-A-5 0.00000000 0.00000000 4.~~16666644~~16660746 0.00000000 ~~981~~997.~~94645627~~25936475 II-A-6 0.00000000 0.00000000 4.~~16680000~~20160000 0.00000000 ~~1004~~1012.~~16680000~~55200000 II-A-7 0.00000000 0.00000000 40.~~16666234~~96806494 0.00000000 ~~1004~~0.~~16666234~~00000000 II-A-8 0.00000000 0.00000000 3.~~75000003~~67751368 0.00000000 ~~991~~973.~~40035073~~50848325 III-A-1 0.00000000 0.00000000 4.~~37500000~~06750417 0.00000000 ~~960~~893.~~11499495~~65523182 III-A-2 0.00000000 0.00000000 4.79166750 0.00000000 1000.00000000 III-A-3 0.00000000 0.00000000 4.79166750 0.00000000 1000.00000000 III-A-4 0.00000000 0.00000000 4.~~79166683~~79166650 0.00000000 1000.00000000 III-A-5 0.00000000 0.00000000 4.79166750 0.00000000 1000.00000000 III-A-6 0.00000000 0.00000000 4.79166600 0.00000000 1000.00000000 III-A-7 0.00000000 0.00000000 3.~~75000000~~54577159 0.00000000 ~~969~~917.~~09468696~~59764481 III-A-8 0.00000000 0.00000000 4.79166624 0.00000000 1000.00000000 III-A-9 0.00000000 0.00000000 4.79166742 0.00000000 1000.00000000 III-A-10 0.00000000 0.00000000 4.79166655 0.00000000 1000.00000000 III-A-11 0.00000000 0.00000000 1.~~34999994~~26971098 0.00000000 ~~966~~911.~~66237402~~11240671 III-A-12 0.00000000 0.00000000 5.~~31666673~~00530852 0.00000000 ~~966~~911.~~66237402~~11240671 III-A-13 0.00000000 0.00000000 4.~~37500152~~06750450 0.00000000 ~~960~~893.~~11499608~~65523110 IV-A-1 0.00000000 0.00000000 4.~~58333338~~53560431 0.00000000 ~~996~~983.~~82462377~~44216221 V-A-1 0.00000000 0.00000000 54.~~00000000~~86677696 0.00000000 ~~992~~962.~~14609051~~58081201 VI-A-1 0.00000000 0.00000000 5.~~41666670~~28643520 0.00000000 ~~992~~958.~~84669316~~34706939 VII-A-1 0.00000000 0.00000000 4.~~16666665~~08726599 0.00000000 ~~990~~975.~~03715561~~50009142 VIII-A-1 0.00000000 0.00000000 4.~~16666662~~06842043 0.00000000 ~~980~~928.~~20358433~~47731095 I-X 0.00000000 0.00000000 4.~~58333351~~49532436 0.00000000 ~~991~~957.~~03449446~~03542387 II-X 0.00000000 0.00000000 3.~~83333360~~74693465 0.00000000 ~~991~~973.~~17585539~~13002359 III-X 0.00000000 0.00000000 4.~~79166648~~50274883 0.00000000 ~~971~~892.~~76758171~~84639556 VII-X 0.00000000 0.00000000 4.~~16666695~~09203344 0.00000000 ~~989~~978.~~15844722~~17598636 VIII-X 0.00000000 0.00000000 43.~~16666736~~98403671 0.00000000 ~~959~~768.~~01476097~~11762076 D-X 0.00000000 0.00000000 4.~~99999995~~82713707 0.00000000 ~~992~~944.~~01863107~~82855534 I-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~995.~~64797974~~47615358 III-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~991.~~83750681~~37621935 A-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~995~~985.~~57743495~~92502488 D-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~972.~~96362343~~27961207 AR 0.00000000 0.00000000 359.80000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 30.~~80000000~~00000000 0.00000000 0.00000000 C-B-1 0.00000000 0.00000000 4.~~34250033~~32685413 0.00000000 ~~998~~994.~~05821156~~13692342 C-B-2 0.00000000 0.00000000 4.~~34250084~~32685390 0.00000000 ~~998~~994.~~05821104~~13692214 C-B-3 0.00000000 0.00000000 4.~~34250107~~32685676 0.00000000 ~~998~~994.~~05821199~~13692394 C-B-4 0.00000000 0.00000000 4.~~34250244~~32685182 0.00000000 ~~998~~994.~~05820664~~13692366 C-B-5 0.00000000 0.00000000 4.~~34250244~~32685182 0.00000000 ~~998~~994.~~05820664~~13692366 C-B-6 0.00000000 0.00000000 4.~~34250385~~32685326 0.00000000 ~~998~~994.~~05821095~~13692563 D-B-1 0.00000000 0.00000000 4.~~83166685~~82033841 0.00000000 ~~998~~996.~~78418121~~32922215 D-B-2 0.00000000 0.00000000 4.~~83166608~~82033801 0.00000000 ~~998~~996.~~78418118~~32922185 D-B-3 0.00000000 0.00000000 4.~~83166755~~82033948 0.00000000 ~~998~~996.~~78418081~~32922073 D-B-4 0.00000000 0.00000000 4.~~83166614~~82033806 0.00000000 ~~998~~996.~~78418106~~32922191 D-B-5 0.00000000 0.00000000 4.~~83166630~~82033823 0.00000000 ~~998~~996.~~78418121~~32922160 D-B-6 0.00000000 0.00000000 4.~~83166645~~82033838 0.00000000 ~~998~~996.~~78418109~~32922157 D-B-7 0.00000000 0.00000000 4.~~83166777~~82033972 0.00000000 ~~998~~996.~~78418305~~32922294 (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 2325,~~425~~696,~~025~~005.2983 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2161,~~524~~355.5684 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2325,~~446~~757,~~549~~361.8567 Withdrawals Reimbursement for Servicer Advances 040,830.0023 Payment of Service Fee ~~375~~363,~~483~~323.3994 Payment of Interest and Principal 2325,~~071~~353,~~066~~207.4650 Total Withdrawals (Pool Distribution Amount) 2325,~~446~~757,~~549~~361.8567 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~308~~301,~~633~~565.6758 External Master Servicing Fee 15,~~872~~242.58 ~~Miscellaneous~~PMI Fee 5046,~~977~~515.1478 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~375~~363,~~483~~323.3994

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance I-A-12 Special Retail Rounding Acct ~~999~~369.9995 ~~551~~37.1504 0630.0004 ~~448~~962.8494 I-A-13 Special Retail Rounding Acct 999.99 0.00 0.00 999.99 I-A-14 Special Retail Rounding Acct 999.99 0.00 0.00 999.99 Original $ Original % Current $ Current % Bankruptcy 410,760.00 0.02773413 % 410,760.00 0.02874932 % Fraud 29,621,265.54 2.00000000 % 29,621,265.54 2.07320909 % Special Hazard 14,810,633.00 1.00000002 % 14,810,633.00 1.03660456 % Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr1- 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 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 Gr2- 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 01 0 0 0 01 0368,218.0018 0.00 0.00 0.00 0368,218.0018 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 0368,218.0018 0.00 0.00 0.00 0368,218.0018 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~247525% 0.000000% 0.000000% 0.000000% 0.~~000000~~247525% 0.~~000000~~194975% 0.000000% 0.000000% 0.000000% 0.~~000000~~194975% 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~~247525% 0.000000% 0.000000% 0.000000% 0.~~000000~~247525% 0.~~000000~~194975% 0.000000% 0.000000% 0.000000% 0.~~000000~~194975% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr3-30 yr ~~Jumbo~~Jmb ~~Alt~~ A/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 25 0 0 0 25 12,~~277~~427,~~517~~175.6178 0.00 0.00 0.00 12,~~277~~427,~~517~~175.6178 60 Days 01 0 0 0 01 0510,306.0053 0.00 0.00 0.00 0510,306.0053 90 Days 10 0 0 0 10 ~~323,150~~0.00 0.00 0.00 0.00 ~~323,150~~0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 01 0 01 0.00 0.00 0323,150.00 0.00 0323,150.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 36 0 01 0 37 12,~~600~~937,~~667~~482.6131 0.00 0323,150.00 0.00 13,~~600~~260,~~667~~632.6131 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~267380~~695410% 0.000000% 0.000000% 0.000000% 0.~~267380~~695410% 0.~~365583~~722982% 0.000000% 0.000000% 0.000000% 0.~~365583~~722982% 60 Days 0.~~000000~~139082% 0.000000% 0.000000% 0.000000% 0.~~000000~~139082% 0.~~000000~~152005% 0.000000% 0.000000% 0.000000% 0.~~000000~~152005% 90 Days 0.~~133690~~000000% 0.000000% 0.000000% 0.000000% 0.~~133690~~000000% 0.~~092475~~000000% 0.000000% 0.000000% 0.000000% 0.~~092475~~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~~139082% 0.000000% 0.~~000000~~139082% 0.000000% 0.000000% 0.~~000000~~096257% 0.000000% 0.~~000000~~096257% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~401070~~834492% 0.000000% 0.~~000000~~139082% 0.000000% 0.~~401070~~973574% 0.~~458058~~874986% 0.000000% 0.~~000000~~096257% 0.000000% 0.~~458058~~971243% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr4- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/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 12 0 0 0 12 ~~175~~351,~~150~~095.0791 0.00 0.00 0.00 ~~175~~351,~~150~~095.0791 60 Days 01 0 0 0 01 0174,970.0024 0.00 0.00 0.00 0174,970.0024 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 13 0 0 0 13 ~~175~~526,~~150~~066.0715 0.00 0.00 0.00 ~~175~~526,~~150~~066.0715 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~176367~~356506% 0.000000% 0.000000% 0.000000% 0.~~176367~~356506% 0.~~165008~~334970% 0.000000% 0.000000% 0.000000% 0.~~165008~~334970% 60 Days 0.~~000000~~178253% 0.000000% 0.000000% 0.000000% 0.~~000000~~178253% 0.~~000000~~166934% 0.000000% 0.000000% 0.000000% 0.~~000000~~166934% 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.~~176367~~534759% 0.000000% 0.000000% 0.000000% 0.~~176367~~534759% 0.~~165008~~501903% 0.000000% 0.000000% 0.000000% 0.~~165008~~501903% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr5- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/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 13 0 0 0 13 71491,~~529~~472.6749 0.00 0.00 0.00 71491,~~529~~472.6749 60 Days 13 0 0 0 13 ~~216~~399,~~964~~801.1168 0.00 0.00 0.00 ~~216~~399,~~964~~801.1168 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 26 0 0 0 26 ~~288~~891,~~493~~274.7817 0.00 0.00 0.00 ~~288~~891,~~493~~274.7817 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~097371~~299103% 0.000000% 0.000000% 0.000000% 0.~~097371~~299103% 0.~~041101~~290470% 0.000000% 0.000000% 0.000000% 0.~~041101~~290470% 60 Days 0.~~097371~~299103% 0.000000% 0.000000% 0.000000% 0.~~097371~~299103% 0.~~124667~~236290% 0.000000% 0.000000% 0.000000% 0.~~124667~~236290% 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.~~194742~~598205% 0.000000% 0.000000% 0.000000% 0.~~194742~~598205% 0.~~165768~~526760% 0.000000% 0.000000% 0.000000% 0.~~165768~~526760% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr6- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/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 38 0 0 0 38 ~~680~~950,~~741~~312.1114 0.00 0.00 0.00 ~~680~~950,~~741~~312.1114 60 Days 07 0 0 0 07 01,764,383.0081 0.00 0.00 0.00 01,764,383.0081 90 Days 01 0 0 0 01 0110,741.0011 0.00 0.00 0.00 0110,741.0011 120 Days 01 0 0 0 01 0154,934.0022 0.00 0.00 0.00 0154,934.0022 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 317 0 0 0 317 ~~680~~2,~~741~~980,371.1128 0.00 0.00 0.00 ~~680~~2,~~741~~980,371.1128 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~334448~~916380% 0.000000% 0.000000% 0.000000% 0.~~334448~~916380% 0.~~504346~~727720% 0.000000% 0.000000% 0.000000% 0.~~504346~~727720% 60 Days 0.~~000000~~801833% 0.000000% 0.000000% 0.000000% 0.~~000000~~801833% 01.~~000000~~351111% 0.000000% 0.000000% 0.000000% 01.~~000000~~351111% 90 Days 0.~~000000~~114548% 0.000000% 0.000000% 0.000000% 0.~~000000~~114548% 0.~~000000~~084802% 0.000000% 0.000000% 0.000000% 0.~~000000~~084802% 120 Days 0.~~000000~~114548% 0.000000% 0.000000% 0.000000% 0.~~000000~~114548% 0.~~000000~~118644% 0.000000% 0.000000% 0.000000% 0.~~000000~~118644% 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.~~334448~~947308% 0.000000% 0.000000% 0.000000% 01.~~334448~~947308% 02.~~504346~~282277% 0.000000% 0.000000% 0.000000% 02.~~504346~~282277% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr7- 15 yr ~~Confrm~~Cfm ~~Alt~~ A/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 1 0 0 0 1 131,~~532~~354.3638 0.00 0.00 0.00 131,~~532~~354.3638 60 Days 01 0 0 0 01 0112,938.0033 0.00 0.00 0.00 0112,938.0033 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 ~~131~~244,~~532~~292.3671 0.00 0.00 0.00 ~~131~~244,~~532~~292.3671 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~331126~~334448% 0.000000% 0.000000% 0.000000% 0.~~331126~~334448% 0.~~297190~~300899% 0.000000% 0.000000% 0.000000% 0.~~297190~~300899% 60 Days 0.~~000000~~334448% 0.000000% 0.000000% 0.000000% 0.~~000000~~334448% 0.~~000000~~258712% 0.000000% 0.000000% 0.000000% 0.~~000000~~258712% 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.~~331126~~668896% 0.000000% 0.000000% 0.000000% 0.~~331126~~668896% 0.~~297190~~559611% 0.000000% 0.000000% 0.000000% 0.~~297190~~559611% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Gr8- 15 yr ~~Jumbo~~Jmb ~~Alt~~ A/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 0476,508.0008 0.00 0.00 0.00 0476,508.0008 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 0476,508.0008 0.00 0.00 0.00 0476,508.0008 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~877193% 0.000000% 0.000000% 0.000000% 0.~~000000~~877193% 0.~~000000~~879139% 0.000000% 0.000000% 0.000000% 0.~~000000~~879139% 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~~877193% 0.000000% 0.000000% 0.000000% 0.~~000000~~877193% 0.~~000000~~879139% 0.000000% 0.000000% 0.000000% 0.~~000000~~879139%

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 6.~~101267~~090015% Weighted Average Pass-Through Rate 5.~~797046~~788738% Weighted Average Maturity(Stepdown Calculation ) ~~358~~356 Beginning Scheduled Collateral Loan Count 4,~~973~~879 Number Of Loans Paid In Full 4051 Ending Scheduled Collateral Loan Count 4,~~933~~828 Beginning Scheduled Collateral Balance 1,~~481~~447,~~063~~136,~~275~~908.6550 Ending Scheduled Collateral Balance 1,~~465~~428,~~147~~764,~~580~~021.5062 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 1,~~466~~430,~~369~~216,~~956~~489.5800 Monthly P &I Constant 9,~~783~~576,~~581~~290.4380 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2224,~~622~~826,~~298~~423.5667 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~465~~428,~~147~~764,~~580~~021.5062 Scheduled Principal 2,~~241~~232,~~483~~053.5909 Unscheduled Principal 1316,~~674~~140,~~212~~833.7379

Group Level Collateral Statement Group Gr1- 30 yr Jumbo A Gr2- 15 yr Jumbo A Gr3-30 yr ~~Jumbo~~Jmb ~~Alt~~ A/A Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~748354~~746027 5.~~109244~~107943 6.~~489913~~471900 Weighted Average Net Rate 5.~~498354~~496027 4.~~859244~~857943 6.~~239913~~221900 Weighted Average Maturity ~~356~~354 ~~177~~175 ~~354~~352 Beginning Loan Count ~~868~~859 ~~410~~405 ~~765~~734 Loans Paid In Full 34 21 1715 Ending Loan Count ~~865~~855 ~~408~~404 ~~748~~719 Beginning Scheduled Balance ~~410~~404,~~081~~955,~~007~~250.8366 ~~193~~189,~~515~~838,~~958~~932.4204 ~~357~~342,~~497~~982,~~653~~289.3878 Ending scheduled Balance ~~408~~402,~~068~~920,~~827~~756.6223 ~~191~~188,~~877~~470,~~934~~466.1638 ~~349~~335,~~264~~515,~~238~~421.4463 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 2,~~405~~381,~~086~~248.2270 1,~~556~~540,~~150~~393.2253 2,~~282~~179,~~876~~655.2098 Scheduled Principal ~~440~~442,~~674~~178.4484 732,~~216~~321.6350 ~~337~~329,~~651~~866.0971 Unscheduled Principal 1,~~571~~592,~~505~~315.7759 ~~905~~636,~~807~~144.6316 7,~~895~~137,~~763~~001.8544 Scheduled Interest 1,~~964~~939,~~409~~069.0086 ~~823~~808,~~933~~072.5903 1,~~933~~849,~~440~~789.4727 Servicing Fees 8584,~~433~~365.5469 4039,~~315~~549.8376 7471,~~478~~454.6764 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 5,~~826~~663.3947 32,~~026~~934.2889 3835,~~620~~131.6247 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 1,~~873~~849,~~151~~040.8570 ~~780~~765,~~591~~587.4838 1,~~832~~743,~~125~~203.8216 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~481305~~479245 4.~~840478~~839391 6.~~110276~~098985

Group Level Collateral Statement Group Gr4- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Gr5- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Gr6- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~925842~~924566 6.~~565291~~562237 7.~~326831~~306509 Weighted Average Net Rate 5.~~675842~~674566 6.~~315291~~312237 7.~~076243~~055909 Weighted Average Maturity ~~354~~352 ~~354~~352 ~~354~~352 Beginning Loan Count ~~568~~564 1,~~034~~012 ~~904~~886 Loans Paid In Full 13 79 713 Ending Loan Count ~~567~~561 1,~~027~~003 ~~897~~873 Beginning Scheduled Balance ~~106~~105,~~404~~355,~~494~~132.7643 ~~175~~170,~~248~~853,~~476~~794.3022 ~~135~~132,~~794~~746,~~279~~187.6743 Ending scheduled Balance ~~106~~104,~~081~~736,~~574~~134.0428 ~~173~~169,~~949~~074,~~218~~334.9703 ~~134~~130,~~894~~487,~~010~~556.8850 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~637~~632,~~353~~501.1621 1,~~121~~095,~~974~~899.9539 ~~938~~917,~~959~~428.1349 Scheduled Principal ~~111~~112,~~906~~348.2936 ~~163~~161,~~177~~580.1815 109,~~840~~169.9713 Unscheduled Principal ~~211~~506,~~014~~649.4379 1,~~136~~617,~~080~~880.1504 ~~790~~2,~~427~~149,461.8280 Scheduled Interest ~~525~~520,~~446~~152.8785 ~~958~~934,~~797~~319.7724 ~~829~~808,~~118~~259.1636 Servicing Fees 2221,~~167~~949.5900 3635,~~510~~594.1052 2827,~~357~~721.0388 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 1,~~231~~228.3606 7,~~696~~277.8288 87,~~901~~984.0396 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 ~~502~~496,~~047~~975.9279 ~~914~~891,~~590~~446.8584 ~~791~~772,~~860~~552.1052 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~661955~~660578 6.~~262588~~261121 6.~~997586~~983726

Group Level Collateral Statement Group Gr7- 15 yr ~~Confrm~~Cfm ~~Alt~~ A/A Gr8- 15 yr ~~Jumbo~~Jmb ~~Alt~~ A/A Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~995185~~995463 5.~~642420~~633714 6.~~101267~~090015 Weighted Average Net Rate 5.~~744854~~745125 5.~~392420~~383715 5.~~851210~~839950 Weighted Average Maturity ~~173~~171.00 ~~175~~173.00 ~~358~~356.00 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~368~~363,~~102~~757.0188 ~~473~~465,~~079~~405.5462 9,~~783~~576,~~581~~290.4380 Beginning Loan Count ~~304~~300 ~~120~~119 4,~~973~~879 Loans Paid In Full 2 1 405 51 Ending Loan Count ~~302~~299 ~~119~~114 4,~~933~~828 Beginning Scheduled Balance 4443,~~586~~774,~~810~~092.7942 5756,~~934~~631,~~595~~229.6752 1,~~481~~447,~~063~~136,~~276~~908.8250 Ending Scheduled Balance 4443,~~162~~537,~~368~~479.5813 5654,~~849~~021,~~407~~873.8144 1,~~465~~428,~~147~~764,~~580~~021.5062 Scheduled Principal 145,~~346~~052.8791 ~~200~~199,~~670~~535.1249 2,~~241~~232,~~483~~053.5909 Unscheduled Principal ~~279~~91,~~095~~560.3438 ~~884~~2,~~517~~409,820.7459 1316,~~674~~140,~~212~~833.7379 Scheduled Interest ~~222~~218,~~755~~704.1497 ~~272~~265,~~409~~870.4213 7,~~530~~344,~~310~~237.4271 Servicing Fee 9,~~301~~131.2095 1211,~~069~~798.7114 ~~308~~301,~~633~~565.6758 Master Servicing Fee 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 ~~824~~820.9159 ~~722~~717.3104 6661,~~849~~758.7236 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 ~~212~~208,~~629~~752.0343 ~~259~~253,~~617~~354.4095 76,~~166~~980,~~614~~913.4577 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~722653~~722631 5.~~377459~~368520 5.~~797046~~788738

Miscellaneous Reporting Group Gr1- 30 yr Jumbo A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Gr2- 15 yr Jumbo A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Gr3-30 yr ~~Jumbo~~Jmb ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00

Miscellaneous Reporting Group Gr4- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Gr5- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Gr6- 30 yr ~~Confrm~~Cfm ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00

Miscellaneous Reporting Group Gr7- 15 yr ~~Confrm~~Cfm ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Gr8- 15 yr ~~Jumbo~~Jmb ~~Alt~~ A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00

Filing Compare · CSFB MORTGAGE BACKED PASS THROUGH CERTIFICATES SER 2003 23