8-K 1 mst03006_dec.txt DECEMBER 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): December 26, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-08 54-2120435 Pooling and Servicing Agreement) (Commission 54-2120436 (State or other File Number) 54-5120434 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-6 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the 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. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/2/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the December 26, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 MASTR Series: 2003-6 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KYE3 SEN 5.50000% 28,~~513~~444,~~881~~882.6155 130,~~680~~308.6339 3233,~~531~~376.3550 A-R 55265KZM4 SEN 5.50000% 0.00 0.01 0.00 2-A-1 55265KYF0 SEN 5.50000% 26,~~598~~538,~~401~~977.2152 121,~~901~~577.8828 29,~~819~~557.7794 3-A-1 55265KYG8 SEN 5.00000% ~~401~~380,~~110~~403,~~932~~801.2849 1,~~670~~585,~~070~~015.9768 145,~~058~~036,~~193~~911.6588 3-A-2 55265KYH6 PAC 1.~~52000~~51875% 11,~~739~~570,~~974~~412.6626 14,~~859~~643.7480 8290,~~937~~266.5521 3-A-3 55265KYJ2 IO 5.~~98000~~98125% 0.00 5857,~~461~~671.3427 0.00 3-A-4 55265KYK9 SEN 5.00000% 1210,~~186~~029,~~749~~840.9811 5041,~~740~~791.9200 1353,~~576,966~~084.6680 3-A-5 55265KYL7 PAC 4.00000% 2928,~~349~~926,~~936~~030.65 9796,~~761~~420.4409 ~~207~~225,~~343~~665.8752 4-A-1 55265KYM5 SEN 4.50000% 4644,~~178~~500,~~589~~659.7664 ~~173~~166,~~042~~877.8346 1655,~~006,492~~322.3480 5-A-1 55265KYN3 SEN 5.50000% 9087,~~499~~932,~~537~~520.7372 ~~414~~402,~~764~~826.1823 1,~~554~~560,~~374~~156.0015 6-A-1 55265KYP8 SEN 5.00000% ~~115~~110,~~002~~634,~~235~~623.2254 ~~479~~460,~~146~~751.6733 3508,~~601,134~~681.1635 6-A-2 55265KYQ6 SEN 5.00000% ~~196~~186,~~785~~529,~~448~~073.9377 ~~819~~776,~~889~~822.2299 81,~~456~~194,~~471~~526.3424 6-A-3 55265KYR4 SEN 5.00000% 1312,~~042~~890,~~050~~532.4915 5453,~~338~~684.5519 7576,~~620~~218.1669 6-A-4 55265KYS2 SEN 5.00000% 11,744,000.00 48,~~930~~909.3431 0.00 6-A-5 55265KYT0 SEN 5.00000% 1718,~~928~~077,~~201~~868.1732 7475,~~696~~287.2748 (7475,~~696~~287.2748) 6-A-6 55265KYU7 SEN 5.00000% ~~221~~223,~~748~~599.3452 ~~923~~931.8921 (~~923~~931.8921) 6-A-7 55265KYV5 LOCK 5.00000% 29,965,000.00 124,~~846~~792.5388 0.00 6-A-8 55265KYW3 LOCK 5.00000% 371,000.00 1,545.7407 0.00 6-A-9 55265KYX1 SEN 5.00000% 5,~~980~~753,~~116~~000.2342 2423,~~915~~959.6307 ~~187~~26,~~258~~451.9843 7-A-1 55265KYY9 SEN 5.00000% 3735,~~645~~768,~~618~~160.6892 ~~156~~148,~~847~~960.1585 1,~~792~~299,~~003~~170.6376 8-A-1 55265KYZ6 SEN 5.50000% 9486,~~276~~938,~~965~~924.7695 ~~432~~398,~~076~~274.3349 3,~~264~~572,~~585~~866.6631 9-A-1 55265KZA0 PAC 4.25000% 28,~~963~~661,~~322~~273.3117 ~~102~~101,~~572~~458.1685 ~~144~~171,~~221~~368.0779 9-A-2 55265KZB8 PAC 1.~~52000~~51875% 1817,~~102~~913,~~076~~295.4473 22,~~927~~660.8939 90107,~~138~~105.1749 9-A-3 55265KZC6 IO 5.~~98000~~98125% 0.00 9089,~~203~~242.1676 0.00 9-A-4 55265KZD4 PAC 5.50000% 4,425,000.00 20,~~280~~271.0130 0.00 9-A-5 55265KZE2 SEN 5.50000% 3328,~~126~~854,~~573~~169.6170 ~~151~~132,~~820~~183.8436 3266,~~799,368~~597.0797 9-A-6 55265KZF9 SEN 5.50000% ~~944~~822,~~133~~366.2137 43,~~327~~767.0133 ~~108~~7,~~284~~598.9625 9-A-7 55265KZG7 LOCK 5.50000% 10,545,000.00 48,~~328~~307.2953 0.00 PO 55265KZH5 PO 0.00000% 1,~~952~~940,~~810~~921.2162 0.00 56,~~990~~402.6330 PP-AX 55265KZJ1 IO 5.50000% 0.00 11,~~342~~313.2886 0.00 15-AX 55265KZK8 IO 5.00000% 0.00 ~~130~~121,~~790~~305.5732 0.00 30-AX 55265KZL6 IO 5.50000% 0.00 ~~307~~292,~~714~~668.5524 0.00 15-B-1 55265KZN2 SUB 4.~~95641~~95666% 3,~~657~~628,~~443~~656.3945 1514,~~095~~988.4233 14,~~336~~527.4440 15-B-2 55265KZP7 SUB 4.~~95641~~95666% ~~843~~836,~~416~~778.9358 3,~~481~~456.0535 3,~~306~~350.0306 15-B-3 55265KZQ5 SUB 4.~~95641~~95666% 1,~~125~~116,~~215~~358.0876 4,~~644~~611.1217 4,~~410~~469.6236 15-B-4 55265KZU6 SUB 4.~~95641~~95666% ~~562~~558,~~607~~179.5438 2,~~322~~305.0659 2,~~205~~234.3168 15-B-5 55265KZV4 SUB 4.~~95641~~95666% ~~281~~279,~~798~~580.1518 1,~~163~~154.0782 1,~~104~~119.5930 15-B-6 55265KZW2 SUB 4.~~95641~~95666% ~~563~~558,~~195~~763.8606 2,~~324~~308.4900 2,~~207~~237.6102 30-B-1 55265KZR3 SUB 5.~~22032~~22036% 12,~~509~~481,~~408~~730.7748 54,~~415~~272.9660 13,~~796~~972.6155 30-B-2 55265KZS1 SUB 5.~~22032~~22036% 4,~~314~~304,~~001~~456.6853 18,~~765~~716.9248 4,~~757~~818.9158 30-B-3 55265KZT9 SUB 5.~~22032~~22036% 3,~~450~~443,~~802~~167.6440 1514,~~011~~971.0045 3,~~805~~854.8942 30-B-4 55265KZX0 SUB 5.~~22032~~22036% 1,~~293~~290,~~801~~939.8014 5,~~628~~613.0421 1,~~426~~445.9313 30-B-5 55265KZY8 SUB 5.~~22032~~22036% 1,~~294~~291,~~798~~933.5670 5,~~632~~617.3854 1,~~428~~446.0324 30-B-6 55265KZZ5 SUB 5.~~22032~~22036% 1,~~725~~721,~~510~~693.9610 7,~~505~~486.9820 1,~~903~~927.0633 Totals 1,~~298~~241,~~821~~917,~~305~~171.8488 5,~~976~~709,~~736~~730.5176 4015,~~052~~200,~~804~~512.8976

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 28,~~481~~411,~~350~~506.2604 163,~~211~~684.9889 0.00 A-R 0.00 0.00 0.01 0.00 2-A-1 0.00 26,~~568~~509,~~581~~419.4558 151,~~721~~135.6522 0.00 3-A-1 0.00 ~~387~~375,~~052~~366,~~738~~889.6361 156,~~728~~621,~~264~~927.6256 0.00 3-A-2 0.00 11,~~657~~480,~~037~~146.1105 97104,~~797~~910.2901 0.00 3-A-3 0.00 0.00 5857,~~461~~671.3427 0.00 3-A-4 0.00 109,~~609~~676,~~783~~755.3231 1394,~~627,707~~875.5880 0.00 3-A-5 0.00 2928,~~142~~700,~~592~~365.7713 ~~305~~322,~~105~~085.3161 0.00 4-A-1 0.00 4543,~~172~~845,~~097~~336.4385 1822,~~179,535~~200.1726 0.00 5-A-1 0.00 8886,~~945~~372,~~163~~364.7357 1,~~969~~962,~~138~~982.1838 0.00 6-A-1 0.00 ~~111~~110,~~401~~125,~~101~~942.0619 4969,~~080,280~~432.8368 0.00 6-A-2 0.00 ~~188~~185,~~328~~334,~~977~~547.6053 91,~~276~~971,~~360~~349.5623 0.00 6-A-3 0.00 12,~~966~~814,~~430~~313.3247 129,~~958~~902.7188 0.00 6-A-4 0.00 11,744,000.00 48,~~930~~909.3431 0.00 6-A-5 0.00 18,~~002~~153,~~897~~155.4480 0.00 0.00 6-A-6 0.00 ~~222~~224,~~672~~530.2373 0.00 0.00 6-A-7 0.00 29,965,000.00 124,~~846~~792.5388 0.00 6-A-8 0.00 371,000.00 1,545.7407 0.00 6-A-9 0.00 5,~~792~~726,~~857~~548.2699 ~~212~~50,~~174~~410.6150 0.00 7-A-1 0.00 3534,~~853~~468,~~615~~990.0516 1,~~948~~448,~~850~~131.7861 0.00 8-A-1 0.00 9183,~~012~~366,~~380~~058.1064 3,~~696~~971,~~661~~140.9980 0.00 9-A-1 0.00 28,~~819~~489,~~101~~904.2438 ~~246~~272,~~793~~827.2364 0.00 9-A-2 0.00 1817,~~011~~806,~~938~~190.2724 ~~113~~129,~~066~~765.0688 0.00 9-A-3 0.00 0.00 9089,~~203~~242.1676 0.00 9-A-4 0.00 4,425,000.00 20,~~280~~271.0130 0.00 9-A-5 0.00 2928,~~327~~587,~~205~~571.5473 3398,~~951,188~~781.9133 0.00 9-A-6 0.00 ~~835~~814,~~848~~768.2612 ~~112~~11,~~611~~365.9758 0.00 9-A-7 0.00 10,545,000.00 48,~~328~~307.2953 0.00 PO 0.00 1,~~946~~934,~~819~~519.5832 56,~~990~~402.6330 0.00 PP-AX 0.00 0.00 11,~~342~~313.2886 0.00 15-AX 0.00 0.00 ~~130~~121,~~790~~305.5732 0.00 30-AX 0.00 0.00 ~~307~~292,~~714~~668.5524 0.00 15-B-1 0.00 3,~~643~~614,~~106~~129.9505 29,~~431~~515.8673 0.00 15-B-2 0.00 ~~840~~833,~~110~~428.9052 6,~~787~~806.0841 0.00 15-B-3 0.00 1,~~120~~111,~~804~~889.4639 9,~~054~~080.7453 0.00 15-B-4 0.00 ~~560~~555,~~402~~944.2370 4,~~527~~540.3727 0.00 15-B-5 0.00 ~~280~~278,~~693~~460.5688 2,~~267~~274.6612 0.00 15-B-6 0.00 ~~560~~556,~~988~~526.2404 4,~~532~~545.1002 0.00 30-B-1 0.00 12,~~495~~467,~~612~~757.1692 68,~~212~~245.5715 0.00 30-B-2 0.00 4,~~309~~299,~~243~~637.7895 23,~~523~~535.8306 0.00 30-B-3 0.00 3,~~446~~439,~~996~~312.7698 18,~~816~~825.8987 0.00 30-B-4 0.00 1,~~292~~289,~~374~~494.8701 7,~~054~~058.9734 0.00 30-B-5 0.00 1,~~293~~290,~~370~~487.5345 7,~~060~~063.4178 0.00 30-B-6 0.00 1,~~723~~719,~~607~~765.9077 9,~~409~~413.0453 0.00 Totals 0.00 1,~~258~~226,~~768~~716,~~500~~659.9910 4620,~~029~~910,~~541~~243.4052 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 28,607,000.00 28,~~513~~444,~~881~~882.6155 2930,~~926~~261.7596 23,~~604~~114.6054 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 26,686,000.00 26,~~598~~538,~~401~~977.2152 27,~~335~~631.9284 21,~~483~~926.8410 0.00 0.00 3-A-1 451,519,000.00 ~~401~~380,~~110~~403,~~932~~801.2849 1,~~464~~418,~~879~~790.7266 123,~~593~~618,~~313~~121.9422 0.00 0.00 3-A-2 11,966,000.00 11,~~739~~570,~~974~~412.6626 825,~~642~~426.1907 7464,~~295~~840.3614 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 18,091,000.00 1210,~~186~~029,~~749~~840.9811 ~~164~~99,~~321~~456.7146 1253,~~412,644~~628.9535 0.00 0.00 3-A-5 29,915,000.00 2928,~~349~~926,~~936~~030.65 2163,~~605~~565.4717 ~~185~~162,~~738~~100.4136 0.00 0.00 4-A-1 49,431,000.00 4644,~~178~~500,~~589~~659.7664 ~~310~~306,~~466~~539.5696 ~~696~~348,~~025~~782.7884 0.00 0.00 5-A-1 103,122,000.00 9087,~~499~~932,~~537~~520.7372 9392,~~718~~544.9792 1,~~460~~467,~~655~~611.0323 0.00 0.00 6-A-1 125,000,000.00 ~~115~~110,~~002~~634,~~235~~623.2254 ~~120~~117,~~733~~852.9392 3390,~~480,400~~828.2343 0.00 0.00 6-A-2 220,263,000.00 ~~196~~186,~~785~~529,~~448~~073.9377 ~~283~~276,~~517~~751.0865 8917,~~172,954~~774.2559 0.00 0.00 6-A-3 13,267,000.00 1312,~~042~~890,~~050~~532.4915 217,~~535~~658.2959 7358,~~084~~560.8710 0.00 0.00 6-A-4 11,744,000.00 11,744,000.00 0.00 0.00 0.00 0.00 6-A-5 17,706,000.00 1718,~~928~~077,~~201~~868.1732 0.00 0.00 (7475,~~696~~287.2748) 0.00 6-A-6 219,000.00 ~~221~~223,~~748~~599.3452 0.00 0.00 (~~923~~931.8921) 0.00 6-A-7 29,965,000.00 29,965,000.00 0.00 0.00 0.00 0.00 6-A-8 371,000.00 371,000.00 0.00 0.00 0.00 0.00 6-A-9 6,500,000.00 5,~~980~~753,~~116~~000.2342 6,~~278~~128.1635 ~~180~~20,~~980~~323.8108 0.00 0.00 7-A-1 45,302,000.00 3735,~~645~~768,~~618~~160.6892 8582,~~164~~188.4835 1,~~706~~216,~~839~~982.1541 0.00 0.00 8-A-1 109,086,000.00 9486,~~276~~938,~~965~~924.7695 9186,~~843~~062.4411 3,~~172~~486,~~742~~804.2220 0.00 0.00 9-A-1 29,280,000.00 28,~~963~~661,~~322~~273.3117 330,~~519~~202.1541 ~~140~~141,~~701~~166.9238 0.00 0.00 9-A-2 18,300,000.00 1817,~~102~~913,~~076~~295.4473 218,~~199~~876.4751 8788,~~938~~228.7099 0.00 0.00 9-A-3 0.00 0.00 0.00 0.00 0.00 0.00 9-A-4 4,425,000.00 4,425,000.00 0.00 0.00 0.00 0.00 9-A-5 38,420,000.00 3328,~~126~~854,~~573~~169.6170 9246,~~708~~985.7181 3219,~~706,659~~612.3615 0.00 0.00 9-A-6 1,095,000.00 ~~944~~822,~~133~~366.2137 21,~~642~~339.2713 ~~105~~6,~~642~~259.6912 0.00 0.00 9-A-7 10,545,000.00 10,545,000.00 0.00 0.00 0.00 0.00 PO 1,993,965.26 1,~~952~~940,~~810~~921.2162 5,~~096~~147.5545 ~~894~~1,254.0885 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-B-1 3,699,000.00 3,~~657~~628,~~443~~656.3945 14,~~336~~527.4440 0.00 0.00 0.00 15-B-2 853,000.00 ~~843~~836,~~416~~778.9358 3,~~306~~350.0306 0.00 0.00 0.00 15-B-3 1,138,000.00 1,~~125~~116,~~215~~358.0876 4,~~410~~469.6236 0.00 0.00 0.00 15-B-4 569,000.00 ~~562~~558,~~607~~179.5438 2,~~205~~234.3168 0.00 0.00 0.00 15-B-5 285,000.00 ~~281~~279,~~798~~580.1518 1,~~104~~119.5930 0.00 0.00 0.00 15-B-6 569,595.00 ~~563~~558,~~195~~763.8606 2,~~207~~237.6102 0.00 0.00 0.00 30-B-1 12,550,000.00 12,~~509~~481,~~408~~730.7748 13,~~796~~972.6155 0.00 0.00 0.00 30-B-2 4,328,000.00 4,~~314~~304,~~001~~456.6853 4,~~757~~818.9158 0.00 0.00 0.00 30-B-3 3,462,000.00 3,~~450~~443,~~802~~167.6440 3,~~805~~854.8942 0.00 0.00 0.00 30-B-4 1,298,000.00 1,~~293~~290,~~801~~939.8014 1,~~426~~445.9313 0.00 0.00 0.00 30-B-5 1,299,000.00 1,~~294~~291,~~798~~933.5670 1,~~428~~446.0324 0.00 0.00 0.00 30-B-6 1,731,110.00 1,~~725~~721,~~510~~693.9610 1,~~903~~927.0633 0.00 0.00 0.00 Totals 1,434,600,770.26 1,~~298~~241,~~821~~917,~~305~~171.8488 2,~~871~~808,~~824~~812.8539 3712,~~256~~467,~~600~~919.1908 (7576,~~620~~218.1669) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 3233,~~531~~376.3550 28,~~481~~411,~~350~~506.2604 0.~~99560773~~99316622 3233,~~531~~376.3550 A-R 0.00 0.00 0.00000000 0.00 2-A-1 29,~~819~~557.7794 26,~~568~~509,~~581~~419.4558 0.~~99559999~~99338303 29,~~819~~557.7794 3-A-1 145,~~058~~036,~~193~~911.6588 ~~387~~375,~~052~~366,~~738~~889.6361 0.~~85722359~~83134240 145,~~058~~036,~~193~~911.6588 3-A-2 8290,~~937~~266.5521 11,~~657~~480,~~037~~146.1105 0.~~97417994~~95939713 8290,~~937~~266.5521 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 1353,~~576,966~~084.6680 109,~~609~~676,~~783~~755.3231 0.~~58646749~~53489333 1353,~~576,966~~084.6680 3-A-5 ~~207~~225,~~343~~665.8752 2928,~~142~~700,~~592~~365.7713 0.~~97417994~~95939713 ~~207~~225,~~343~~665.8752 4-A-1 1655,~~006,492~~322.3480 4543,~~172~~845,~~097~~336.4385 0.~~91384146~~88700081 1655,~~006,492~~322.3480 5-A-1 1,~~554~~560,~~374~~156.0015 8886,~~945~~372,~~163~~364.7357 0.~~86252365~~83757457 1,~~554~~560,~~374~~156.0015 6-A-1 3508,~~601,134~~681.1635 ~~111~~110,~~401~~125,~~101~~942.0619 0.~~89120881~~88100754 3508,~~601,134~~681.1635 6-A-2 81,~~456~~194,~~471~~526.3424 ~~188~~185,~~328~~334,~~977~~547.6053 0.~~85501867~~84142388 81,~~456~~194,~~471~~526.3424 6-A-3 7576,~~620~~218.1669 12,~~966~~814,~~430~~313.3247 0.~~97734456~~96587876 7576,~~620~~218.1669 6-A-4 0.00 11,744,000.00 1.00000000 0.00 6-A-5 (7475,~~696~~287.2748) 18,~~002~~153,~~897~~155.4480 1.~~01676818~~02525448 (7475,~~696~~287.2748) 6-A-6 (~~923~~931.8921) ~~222~~224,~~672~~530.2373 1.~~01676817~~02525447 (~~923~~931.8921) 6-A-7 0.00 29,965,000.00 1.00000000 0.00 6-A-8 0.00 371,000.00 1.00000000 0.00 6-A-9 ~~187~~26,~~258~~451.9843 5,~~792~~726,~~857~~548.2699 0.~~89120881~~88100754 ~~187~~26,~~258~~451.9843 7-A-1 1,~~792~~299,~~003~~170.6376 3534,~~853~~468,~~615~~990.0516 0.~~79143559~~76087127 1,~~792~~299,~~003~~170.6376 8-A-1 3,~~264~~572,~~585~~866.6631 9183,~~012~~366,~~380~~058.1064 0.~~83431770~~76422326 3,~~264~~572,~~585~~866.6631 9-A-1 ~~144~~171,~~221~~368.0779 28,~~819~~489,~~101~~904.2438 0.~~98425892~~97301586 ~~144~~171,~~221~~368.0779 9-A-2 90107,~~138~~105.1749 1817,~~011~~806,~~938~~190.2724 0.~~98425892~~97301586 90107,~~138~~105.1749 9-A-3 0.00 0.00 0.00000000 0.00 9-A-4 0.00 4,425,000.00 1.00000000 0.00 9-A-5 3266,~~799,368~~597.0797 2928,~~327~~587,~~205~~571.5473 0.~~76333174~~74408047 3266,~~799,368~~597.0797 9-A-6 ~~108~~7,~~284~~598.9625 ~~835~~814,~~848~~768.2612 0.~~76333174~~74408047 ~~108~~7,~~284~~598.9625 9-A-7 0.00 10,545,000.00 1.00000000 0.00 PO 56,~~990~~402.6330 1,~~946~~934,~~819~~519.5832 0.~~97635582~~97018707 56,~~990~~402.6330 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B-1 14,~~336~~527.4440 3,~~643~~614,~~106~~129.9505 0.~~98488969~~97705570 14,~~336~~527.4440 15-B-2 3,~~306~~350.0306 ~~840~~833,~~110~~428.9052 0.~~98488968~~97705571 3,~~306~~350.0306 15-B-3 4,~~410~~469.6236 1,~~120~~111,~~804~~889.4639 0.~~98488968~~97705570 4,~~410~~469.6236 15-B-4 2,~~205~~234.3168 ~~560~~555,~~402~~944.2370 0.~~98488968~~97705571 2,~~205~~234.3168 15-B-5 1,~~104~~119.5930 ~~280~~278,~~693~~460.5688 0.~~98488968~~97705572 1,~~104~~119.5930 15-B-6 2,~~207~~237.6102 ~~560~~556,~~988~~526.2404 0.~~98488968~~97705570 2,~~207~~237.6102 30-B-1 13,~~796~~972.6155 12,~~495~~467,~~612~~757.1692 0.~~99566631~~99344685 13,~~796~~972.6155 30-B-2 4,~~757~~818.9158 4,~~309~~299,~~243~~637.7895 0.~~99566631~~99344685 4,~~757~~818.9158 30-B-3 3,~~805~~854.8942 3,~~446~~439,~~996~~312.7698 0.~~99566631~~99344685 3,~~805~~854.8942 30-B-4 1,~~426~~445.9313 1,~~292~~289,~~374~~494.8701 0.~~99566631~~99344685 1,~~426~~445.9313 30-B-5 1,~~428~~446.0324 1,~~293~~290,~~370~~487.5345 0.~~99566630~~99344684 1,~~428~~446.0324 30-B-6 1,~~903~~927.0633 1,~~723~~719,~~607~~765.9077 0.~~99566631~~99344685 1,~~903~~927.0633 Totals 4015,~~052~~200,~~804~~512.8976 1,~~258~~226,~~768~~716,~~500~~659.9910 0.~~87743470~~85509271 4015,~~052~~200,~~804~~512.8976

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 28,607,000.00 ~~996~~994.~~74490894~~33294473 1.~~04613381~~05785157 0.~~09104765~~10887335 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 ~~996~~994.~~71742524~~49065128 1.~~02435434~~03544330 0.~~09307652~~07217642 0.00000000 3-A-1 451,519,000.00 ~~888~~842.~~35892239~~49788268 3.~~24433683~~14226126 278.~~89099449~~01322031 0.00000000 3-A-2 11,966,000.00 ~~981~~966.~~11103627~~94068695 02.~~72222881~~12485960 65.~~20887180~~41869798 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 18,091,000.00 ~~673~~554.~~63606102~~41048643 95.~~08306395~~49756564 7814.~~08550937~~01958709 0.00000000 3-A-5 29,915,000.00 ~~981~~966.~~11103627~~94068695 02.~~72222865~~12485944 65.~~20887214~~41869831 0.00000000 4-A-1 49,431,000.00 ~~934~~900.~~20302563~~25813032 6.~~28080678~~20137080 147.~~08075459~~05595355 0.00000000 5-A-1 103,122,000.00 ~~877~~852.~~59680505~~70379473 0.~~90881645~~89743139 14.~~16433962~~23179564 0.00000000 6-A-1 125,000,000.00 ~~920~~885.~~01788176~~07698832 0.~~96587144~~94282336 273.~~84320184~~12662744 0.00000000 6-A-2 220,263,000.00 ~~893~~846.~~41128074~~84705906 1.~~28717524~~25646000 374.~~10543419~~16672156 0.00000000 6-A-3 13,267,000.00 ~~983~~971.~~04443280~~62373935 01.~~19109746~~33101605 54.~~50877139~~41396699 0.00000000 6-A-4 11,744,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 17,706,000.00 ~~1012~~1021.~~54948436~~00239015 0.00000000 0.00000000 (4.~~21869818~~25208856) 6-A-6 219,000.00 ~~1012~~1021.~~54949772~~00237443 0.00000000 0.00000000 (4.~~21867580~~25210046) 6-A-7 29,965,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 371,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-9 6,500,000.00 ~~920~~885.~~01788154~~07698769 0.~~96587077~~94282308 273.~~84320154~~12662769 0.00000000 7-A-1 45,302,000.00 ~~830~~789.~~99242153~~54926758 1.~~87992760~~81423226 3726.~~67690499~~86376782 0.00000000 8-A-1 109,086,000.00 ~~864~~796.~~24441047~~97600930 0.~~84193609~~78893818 2931.~~08477917~~96381020 0.00000000 9-A-1 29,280,000.00 ~~989~~978.~~18450512~~86861919 01.~~12018955~~03150307 4.~~80539344~~82125615 0.00000000 9-A-2 18,300,000.00 ~~989~~978.~~18450492~~86861913 01.~~12018962~~03150328 4.~~80539344~~82125628 0.00000000 9-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 4,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-5 38,420,000.00 ~~862~~751.~~22211374~~01951327 21.~~41303254~~22295185 965.~~47733889~~71608928 0.00000000 9-A-6 1,095,000.00 ~~862~~751.~~22210959~~01951598 21.~~41303196~~22294977 965.~~47734247~~71609132 0.00000000 9-A-7 10,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,993,965.26 ~~979~~973.~~36019708~~39791166 2.~~55598736~~58151438 0.~~44839297~~62932390 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-B-1 3,699,000.00 ~~988~~980.~~76544742~~98309002 3.~~87576102~~92738578 0.00000000 0.00000000 15-B-2 853,000.00 ~~988~~980.~~76545135~~98309496 3.~~87576788~~92738570 0.00000000 0.00000000 15-B-3 1,138,000.00 ~~988~~980.~~76544815~~98309315 3.~~87576450~~92738137 0.00000000 0.00000000 15-B-4 569,000.00 ~~988~~980.~~76544815~~98309315 3.~~87576450~~92738137 0.00000000 0.00000000 15-B-5 285,000.00 ~~988~~980.~~76543860~~98308772 3.~~87575439~~92736842 0.00000000 0.00000000 15-B-6 569,595.00 ~~988~~980.~~76545616~~98308447 3.~~87575383~~92738700 0.00000000 0.00000000 30-B-1 12,550,000.00 ~~996~~994.~~76563904~~56019761 1.~~09933147~~11335060 0.00000000 0.00000000 30-B-2 4,328,000.00 ~~996~~994.~~76563771~~56019640 1.~~09933226~~11335028 0.00000000 0.00000000 30-B-3 3,462,000.00 ~~996~~994.~~76563836~~56019642 1.~~09933276~~11335066 0.00000000 0.00000000 30-B-4 1,298,000.00 ~~996~~994.~~76563945~~56020031 1.~~09932974~~11335131 0.00000000 0.00000000 30-B-5 1,299,000.00 ~~996~~994.~~76563510~~56020015 1.~~09933025~~11334873 0.00000000 0.00000000 30-B-6 1,731,110.00 ~~996~~994.~~76563592~~56019548 1.~~09932933~~11334924 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 1.~~13718146~~16672493 ~~995~~993.~~60772748~~16621946 0.~~99560773~~99316622 1.~~13718146~~16672493 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1.~~11743124~~10761973 ~~995~~993.~~59999438~~38303155 0.~~99559999~~99338303 1.~~11743124~~10761973 3-A-1 0.00000000 3111.~~13533129~~15548156 ~~857~~831.~~22359110~~34240112 0.~~85722359~~83134240 3111.~~13533129~~15548156 3-A-2 0.00000000 67.~~93110062~~54355758 ~~974~~959.~~17993565~~39712937 0.~~97417994~~95939713 67.~~93110062~~54355758 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 8719.~~16857332~~51715218 ~~586~~534.~~46748770~~89333425 0.~~58646749~~53489333 8719.~~16857332~~51715218 3-A-5 0.00000000 67.~~93110045~~54355741 ~~974~~959.~~17993548~~39712953 0.~~97417994~~95939713 67.~~93110045~~54355741 4-A-1 0.00000000 2013.~~36156137~~25732435 ~~913~~887.~~84146447~~00080617 0.~~91384146~~88700081 2013.~~36156137~~25732435 5-A-1 0.00000000 15.~~07315607~~12922703 ~~862~~837.~~52364898~~57456770 0.~~86252365~~83757457 15.~~07315607~~12922703 6-A-1 0.00000000 284.~~80907328~~06945080 ~~891~~881.~~20880848~~00753752 0.~~89120881~~88100754 284.~~80907328~~06945080 6-A-2 0.00000000 385.~~39260947~~42318156 ~~855~~841.~~01867132~~42387750 0.~~85501867~~84142388 385.~~39260947~~42318156 6-A-3 0.00000000 5.~~69986885~~74498304 ~~977~~965.~~34456320~~87875707 0.~~97734456~~96587876 5.~~69986885~~74498304 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 (4.~~21869818~~25208856) 1,~~016~~025.~~76818254~~25447871 1.~~01676818~~02525448 (4.~~21869818~~25208856) 6-A-6 0.00000000 (4.~~21867580~~25210046) 1,~~016~~025.~~76817352~~25447489 1.~~01676817~~02525447 (4.~~21867580~~25210046) 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-9 0.00000000 284.~~80907385~~06945077 ~~891~~881.~~20880923~~00753692 0.~~89120881~~88100754 284.~~80907385~~06945077 7-A-1 0.00000000 3928.~~55683259~~67800009 ~~791~~760.~~43558894~~87126749 0.~~79143559~~76087127 3928.~~55683259~~67800009 8-A-1 0.00000000 2932.~~92671525~~75274838 ~~834~~764.~~31769521~~22326091 0.~~83431770~~76422326 2932.~~92671525~~75274838 9-A-1 0.00000000 45.~~92558299~~85275922 ~~984~~973.~~25892213~~01585997 0.~~98425892~~97301586 45.~~92558299~~85275922 9-A-2 0.00000000 45.~~92558306~~85275902 ~~984~~973.~~25892186~~01586011 0.~~98425892~~97301586 45.~~92558306~~85275902 9-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-5 0.00000000 986.~~89037142~~93904138 ~~763~~744.~~33174232~~08047189 0.~~76333174~~74408047 986.~~89037142~~93904138 9-A-6 0.00000000 986.~~89037443~~93904110 ~~763~~744.~~33174429~~08047489 0.~~76333174~~74408047 986.~~89037443~~93904110 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 3.~~00438033~~21083829 ~~976~~970.~~35581675~~18707337 0.~~97635582~~97018707 3.~~00438033~~21083829 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-B-1 0.00000000 3.~~87576102~~92738578 ~~984~~977.~~88968640~~05570424 0.~~98488969~~97705570 3.~~87576102~~92738578 15-B-2 0.00000000 3.~~87576788~~92738570 ~~984~~977.~~88968347~~05570926 0.~~98488968~~97705571 3.~~87576788~~92738570 15-B-3 0.00000000 3.~~87576450~~92738137 ~~984~~977.~~88968366~~05570299 0.~~98488968~~97705570 3.~~87576450~~92738137 15-B-4 0.00000000 3.~~87576450~~92738137 ~~984~~977.~~88968366~~05571178 0.~~98488968~~97705571 3.~~87576450~~92738137 15-B-5 0.00000000 3.~~87575439~~92736842 ~~984~~977.~~88968421~~05571930 0.~~98488968~~97705572 3.~~87575439~~92736842 15-B-6 0.00000000 3.~~87575383~~92738700 ~~984~~977.~~88968478~~05569747 0.~~98488968~~97705570 3.~~87575383~~92738700 30-B-1 0.00000000 1.~~09933147~~11335060 ~~995~~993.~~66630757~~44684622 0.~~99566631~~99344685 1.~~09933147~~11335060 30-B-2 0.00000000 1.~~09933226~~11335028 ~~995~~993.~~66630776~~44684612 0.~~99566631~~99344685 1.~~09933226~~11335028 30-B-3 0.00000000 1.~~09933276~~11335066 ~~995~~993.~~66630849~~44684575 0.~~99566631~~99344685 1.~~09933276~~11335066 30-B-4 0.00000000 1.~~09932974~~11335131 ~~995~~993.~~66630971~~44684900 0.~~99566631~~99344685 1.~~09932974~~11335131 30-B-5 0.00000000 1.~~09933025~~11334873 ~~995~~993.~~66630485~~44684373 0.~~99566630~~99344684 1.~~09933025~~11334873 30-B-6 0.00000000 1.~~09932933~~11334924 ~~995~~993.~~66630659~~44684624 0.~~99566631~~99344685 1.~~09932933~~11334924 (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 1-A-1 28,607,000.00 5.50000% 28,~~513~~444,~~881~~882.6155 130,~~688~~372.6238 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 26,686,000.00 5.50000% 26,~~598~~538,~~401~~977.2152 121,~~909~~636.3498 0.00 0.00 3-A-1 451,519,000.00 5.00000% ~~401~~380,~~110~~403,~~932~~801.2849 1,~~671~~585,~~295~~015.5584 0.00 0.00 3-A-2 11,966,000.00 1.~~52000~~51875% 11,~~739~~570,~~974~~412.6626 14,~~870~~643.6380 0.00 0.00 3-A-3 0.00 5.~~98000~~98125% 11,~~739~~570,~~974~~412.6626 5857,~~504~~671.2127 0.00 0.00 3-A-4 18,091,000.00 5.00000% 1210,~~186~~029,~~749~~840.9811 5041,~~778~~791.1200 0.00 0.00 3-A-5 29,915,000.00 4.00000% 2928,~~349~~926,~~936~~030.65 9796,~~833~~420.1210 0.00 0.00 4-A-1 49,431,000.00 4.50000% 4644,~~178~~500,~~589~~659.7664 ~~173~~166,~~169~~877.7147 0.00 0.00 5-A-1 103,122,000.00 5.50000% 9087,~~499~~932,~~537~~520.7372 ~~414~~403,~~789~~024.5505 0.00 0.00 6-A-1 125,000,000.00 5.00000% ~~115~~110,~~002~~634,~~235~~623.2254 ~~479~~460,~~175~~977.9860 0.00 0.00 6-A-2 220,263,000.00 5.00000% ~~196~~186,~~785~~529,~~448~~073.9377 ~~819~~777,~~939~~204.3747 0.00 0.00 6-A-3 13,267,000.00 5.00000% 1312,~~042~~890,~~050~~532.4915 5453,~~341~~710.8855 0.00 0.00 6-A-4 11,744,000.00 5.00000% 11,744,000.00 48,933.33 0.00 0.00 6-A-5 17,706,000.00 5.00000% 1718,~~928~~077,~~201~~868.1732 7475,~~700~~324.8445 0.00 0.00 6-A-6 219,000.00 5.00000% ~~221~~223,~~748~~599.3452 ~~923~~931.9566 0.00 0.00 6-A-7 29,965,000.00 5.00000% 29,965,000.00 124,854.17 0.00 0.00 6-A-8 371,000.00 5.00000% 371,000.00 1,545.83 0.00 0.00 6-A-9 6,500,000.00 5.00000% 5,~~980~~753,~~116~~000.2342 2423,~~917~~970.1584 0.00 0.00 7-A-1 45,302,000.00 5.00000% 3735,~~645~~768,~~618~~160.6892 ~~156~~149,~~856~~034.7400 0.00 0.00 8-A-1 109,086,000.00 5.50000% 9486,~~276~~938,~~965~~924.7695 ~~432~~398,~~102~~470.7607 0.00 0.00 9-A-1 29,280,000.00 4.25000% 28,~~963~~661,~~322~~273.3117 ~~102~~101,~~578~~508.4368 0.00 0.00 9-A-2 18,300,000.00 1.~~52000~~51875% 1817,~~102~~913,~~076~~295.4473 22,~~929~~671.3051 0.00 0.00 9-A-3 0.00 5.~~98000~~98125% 1817,~~102~~913,~~076~~295.4473 9089,~~208~~286.6858 0.00 0.00 9-A-4 4,425,000.00 5.50000% 4,425,000.00 20,281.25 0.00 0.00 9-A-5 38,420,000.00 5.50000% 3328,~~126~~854,~~573~~169.6170 ~~151~~132,~~830~~248.1328 0.00 0.00 9-A-6 1,095,000.00 5.50000% ~~944~~822,~~133~~366.2137 43,~~327~~769.2818 0.00 0.00 9-A-7 10,545,000.00 5.50000% 10,545,000.00 48,331.25 0.00 0.00 PO 1,993,965.26 0.00000% 1,~~952~~940,~~810~~921.2162 0.00 0.00 0.00 PP-AX 0.00 5.50000% 2,~~474~~469,~~830~~690.6269 11,~~342~~319.9742 0.00 0.00 15-AX 0.00 5.00000% 3129,~~412~~113,~~753~~280.3060 ~~130~~121,~~886~~305.4734 0.00 0.00 30-AX 0.00 5.50000% 6763,~~141~~886,~~826~~246.0795 ~~307~~292,~~733~~811.3797 0.00 0.00 15-B-1 3,699,000.00 4.~~95641~~95666% 3,~~657~~628,~~443~~656.3945 1514,~~106~~988.4934 0.00 0.00 15-B-2 853,000.00 4.~~95641~~95666% ~~843~~836,~~416~~778.9358 3,~~483~~456.6035 0.00 0.00 15-B-3 1,138,000.00 4.~~95641~~95666% 1,~~125~~116,~~215~~358.0876 4,~~647~~611.5217 0.00 0.00 15-B-4 569,000.00 4.~~95641~~95666% ~~562~~558,~~607~~179.5438 2,~~323~~305.7659 0.00 0.00 15-B-5 285,000.00 4.~~95641~~95666% ~~281~~279,~~798~~580.1518 1,~~163~~154.9282 0.00 0.00 15-B-6 569,595.00 4.~~95641~~95666% ~~563~~558,~~195~~763.8606 2,~~326~~308.1900 0.00 0.00 30-B-1 12,550,000.00 5.~~22032~~22036% 12,~~509~~481,~~408~~730.7748 54,~~419~~299.2925 0.00 0.00 30-B-2 4,328,000.00 5.~~22032~~22036% 4,~~314~~304,~~001~~456.6853 18,~~767~~725.0767 0.00 0.00 30-B-3 3,462,000.00 5.~~22032~~22036% 3,~~450~~443,~~802~~167.6440 1514,~~011~~978.9281 0.00 0.00 30-B-4 1,298,000.00 5.~~22032~~22036% 1,~~293~~290,~~801~~939.8014 5,~~628~~615.3997 0.00 0.00 30-B-5 1,299,000.00 5.~~22032~~22036% 1,~~294~~291,~~798~~933.5670 5,~~632~~620.7230 0.00 0.00 30-B-6 1,731,110.00 5.~~22032~~22036% 1,~~725~~721,~~510~~693.9610 7,~~506~~489.4488 0.00 0.00 Totals 1,434,600,770.26 5,~~978~~711,~~597~~497.2947 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 763.99 0.00 130,~~680~~308.6339 0.00 28,~~481~~411,~~350~~506.2604 A-R 0.00 0.00 0.01 0.00 0.00 2-A-1 759.4670 0.00 121,~~901~~577.8828 0.00 26,~~568~~509,~~581~~419.4558 3-A-1 ~~1,224~~0.5815 0.00 1,~~670~~585,~~070~~015.9768 0.00 ~~387~~375,~~052~~366,~~738~~889.6361 3-A-2 100.9000 0.00 14,~~859~~643.7480 0.00 11,~~657~~480,~~037~~146.1105 3-A-3 420.8701 0.00 5857,~~461~~671.3427 0.00 11,~~657~~480,~~037~~146.1105 3-A-4 370.2100 0.00 5041,~~740~~791.9200 0.00 109,~~609~~676,~~783~~755.3231 3-A-5 710.6801 0.00 9796,~~761~~420.4409 0.00 2928,~~142~~700,~~592~~365.7713 4-A-1 ~~126~~0.8802 0.00 ~~173~~166,~~042~~877.8346 0.00 4543,~~172~~845,~~097~~336.4385 5-A-1 25197.3782 0.00 ~~414~~402,~~764~~826.1823 0.00 8886,~~945~~372,~~163~~364.7357 6-A-1 29226.3127 0.00 ~~479~~460,~~146~~751.6733 0.00 ~~111~~110,~~401~~125,~~101~~942.0619 6-A-2 50381.1549 0.00 ~~819~~776,~~889~~822.2299 0.00 ~~188~~185,~~328~~334,~~977~~547.6053 6-A-3 326.3236 0.00 5453,~~338~~684.5519 0.00 12,~~966~~814,~~430~~313.3247 6-A-4 224.9902 0.00 48,~~930~~909.3431 0.00 11,744,000.00 6-A-5 436.5797 0.00 7475,~~696~~287.2748 0.00 18,~~002~~153,~~897~~155.4480 6-A-6 0.0646 0.00 ~~923~~931.8921 0.00 ~~222~~224,~~672~~530.2373 6-A-7 761.6428 0.00 124,~~846~~792.5388 0.00 29,965,000.00 6-A-8 0.0976 0.00 1,545.7407 0.00 371,000.00 6-A-9 111.5277 0.00 2423,~~915~~959.6307 0.00 5,~~792~~726,~~857~~548.2699 7-A-1 973.5915 0.00 ~~156~~148,~~847~~960.1585 0.00 3534,~~853~~468,~~615~~990.0516 8-A-1 26195.4359 0.00 ~~432~~398,~~076~~274.3349 0.00 9183,~~012~~366,~~380~~058.1064 9-A-1 649.2782 0.00 ~~102~~101,~~572~~458.1685 0.00 28,~~819~~489,~~101~~904.2438 9-A-2 111.4013 0.00 22,~~927~~660.8939 0.00 1817,~~011~~806,~~938~~190.2724 9-A-3 543.5283 0.00 9089,~~203~~242.1676 0.00 1817,~~011~~806,~~938~~190.2724 9-A-4 19.2495 0.00 20,~~280~~271.0130 0.00 4,425,000.00 9-A-5 964.2991 0.00 ~~151~~132,~~820~~183.8436 0.00 2928,~~327~~587,~~205~~571.5473 9-A-6 01.2685 0.00 43,~~327~~767.0133 0.00 ~~835~~814,~~848~~768.2612 9-A-7 223.9672 0.00 48,~~328~~307.2953 0.00 10,545,000.00 PO 0.00 0.00 0.00 0.00 1,~~946~~934,~~819~~519.5832 PP-AX 05.6956 0.00 11,~~342~~313.2886 0.00 2,~~472~~467,~~265~~117.4103 15-AX 950.9001 0.00 ~~130~~121,~~790~~305.5732 0.00 2928,~~994~~612,~~663~~489.19 30-AX 18143.8273 0.00 ~~307~~292,~~714~~668.5524 0.00 6462,~~847~~999,~~278~~205.1196 15-B-1 110.0700 0.00 1514,~~095~~988.4233 0.00 3,~~643~~614,~~106~~129.9505 15-B-2 20.5500 0.00 3,~~481~~456.0535 0.00 ~~840~~833,~~110~~428.9052 15-B-3 30.4100 0.00 4,~~644~~611.1217 0.00 1,~~120~~111,~~804~~889.4639 15-B-4 10.7000 0.00 2,~~322~~305.0659 0.00 ~~560~~555,~~402~~944.2370 15-B-5 0.8500 0.00 1,~~163~~154.0782 0.00 ~~280~~278,~~693~~460.5688 15-B-6 10.7000 0.00 2,~~324~~308.4900 0.00 ~~560~~556,~~988~~526.2404 30-B-1 326.3365 0.00 54,~~415~~272.9660 0.00 12,~~495~~467,~~612~~757.1692 30-B-2 19.1519 0.00 18,~~765~~716.9248 0.00 4,~~309~~299,~~243~~637.7895 30-B-3 07.9235 0.00 1514,~~011~~971.0045 0.00 3,~~446~~439,~~996~~312.7698 30-B-4 02.3476 0.00 5,~~628~~613.0421 0.00 1,~~292~~289,~~374~~494.8701 30-B-5 02.3476 0.00 5,~~632~~617.3854 0.00 1,~~293~~290,~~370~~487.5345 30-B-6 03.4668 0.00 7,~~505~~486.9820 0.00 1,~~723~~719,~~607~~765.9077 Totals 1,~~860~~766.7872 0.00 5,~~976~~709,~~736~~730.5176 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 1-A-1 28,607,000.00 5.50000% ~~996~~994.~~74490894~~33294473 4.~~56841402~~55735939 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 5.50000% ~~996~~994.~~71742524~~49065128 4.~~56828824~~55808214 0.00000000 0.00000000 3-A-1 451,519,000.00 5.00000% ~~888~~842.~~35892239~~49788268 3.~~70149551~~51040785 0.00000000 0.00000000 3-A-2 11,966,000.00 1.~~52000~~51875% ~~981~~966.~~11103627~~94068695 1.~~24274026~~22378405 0.00000000 0.00000000 3-A-3 0.00 5.~~98000~~98125% ~~981~~966.~~11103627~~94068695 4.~~88920358~~81959468 0.00000000 0.00000000 3-A-4 18,091,000.00 5.00000% ~~673~~554.~~63606102~~41048643 2.~~80681665~~31004367 0.00000000 0.00000000 3-A-5 29,915,000.00 4.00000% ~~981~~966.~~11103627~~94068695 3.~~27037005~~22313555 0.00000000 0.00000000 4-A-1 49,431,000.00 4.50000% ~~934~~900.~~20302563~~25813032 3.~~50326131~~37596791 0.00000000 0.00000000 5-A-1 103,122,000.00 5.50000% ~~877~~852.~~59680505~~70379473 43.~~02231871~~90822569 0.00000000 0.00000000 6-A-1 125,000,000.00 5.00000% ~~920~~885.~~01788176~~07698832 3.~~83340784~~68782080 0.00000000 0.00000000 6-A-2 220,263,000.00 5.00000% ~~893~~846.~~41128074~~84705906 3.~~72254700~~52852939 0.00000000 0.00000000 6-A-3 13,267,000.00 5.00000% ~~983~~971.~~04443280~~62373935 4.~~09601869~~04843220 0.00000000 0.00000000 6-A-4 11,744,000.00 5.00000% 1000.00000000 4.16666638 0.00000000 0.00000000 6-A-5 17,706,000.00 5.00000% ~~1012~~1021.~~54948436~~00239015 4.~~21895629~~25417655 0.00000000 0.00000000 6-A-6 219,000.00 5.00000% ~~1012~~1021.~~54949772~~00237443 4.~~21894977~~25415525 0.00000000 0.00000000 6-A-7 29,965,000.00 5.00000% 1000.00000000 4.16666678 0.00000000 0.00000000 6-A-8 371,000.00 5.00000% 1000.00000000 4.16665768 0.00000000 0.00000000 6-A-9 6,500,000.00 5.00000% ~~920~~885.~~01788154~~07698769 3.~~83340769~~68782154 0.00000000 0.00000000 7-A-1 45,302,000.00 5.00000% ~~830~~789.~~99242153~~54926758 3.~~46246832~~28978853 0.00000000 0.00000000 8-A-1 109,086,000.00 5.50000% ~~864~~796.~~24441047~~97600930 3.~~96112022~~65280668 0.00000000 0.00000000 9-A-1 29,280,000.00 4.25000% ~~989~~978.~~18450512~~86861919 3.~~50336168~~46682650 0.00000000 0.00000000 9-A-2 18,300,000.00 1.~~52000~~51875% ~~989~~978.~~18450492~~86861913 1.~~25296721~~23888033 0.00000000 0.00000000 9-A-3 0.00 5.~~98000~~98125% ~~989~~978.~~18450492~~86861913 4.~~92943607~~87904809 0.00000000 0.00000000 9-A-4 4,425,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 9-A-5 38,420,000.00 5.50000% ~~862~~751.~~22211374~~01951327 3.~~95185138~~44217283 0.00000000 0.00000000 9-A-6 1,095,000.00 5.50000% ~~862~~751.~~22210959~~01951598 3.~~95185388~~44217352 0.00000000 0.00000000 9-A-7 10,545,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 PO 1,993,965.26 0.00000% ~~979~~973.~~36019708~~39791166 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~996~~994.~~95720727~~88664526 4.~~56938572~~55989887 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~881~~816.~~16230206~~65956209 3.~~67150953~~40274829 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~896~~852.~~20012181~~74508678 43.~~10758390~~90841505 0.00000000 0.00000000 15-B-1 3,699,000.00 4.~~95641~~95666% ~~988~~980.~~76544742~~98309002 4.~~08393890~~05199784 0.00000000 0.00000000 15-B-2 853,000.00 4.~~95641~~95666% ~~988~~980.~~76545135~~98309496 4.~~08393904~~05199297 0.00000000 0.00000000 15-B-3 1,138,000.00 4.~~95641~~95666% ~~988~~980.~~76544815~~98309315 4.~~08393673~~05199473 0.00000000 0.00000000 15-B-4 569,000.00 4.~~95641~~95666% ~~988~~980.~~76544815~~98309315 4.~~08393673~~05200351 0.00000000 0.00000000 15-B-5 285,000.00 4.~~95641~~95666% ~~988~~980.~~76543860~~98308772 4.~~08392982~~05200000 0.00000000 0.00000000 15-B-6 569,595.00 4.~~95641~~95666% ~~988~~980.~~76545616~~98308447 4.~~08393683~~05200186 0.00000000 0.00000000 30-B-1 12,550,000.00 5.~~22032~~22036% ~~996~~994.~~76563904~~56019761 4.~~33619841~~32663347 0.00000000 0.00000000 30-B-2 4,328,000.00 5.~~22032~~22036% ~~996~~994.~~76563771~~56019640 4.~~33619917~~32663355 0.00000000 0.00000000 30-B-3 3,462,000.00 5.~~22032~~22036% ~~996~~994.~~76563836~~56019642 4.~~33619873~~32663489 0.00000000 0.00000000 30-B-4 1,298,000.00 5.~~22032~~22036% ~~996~~994.~~76563945~~56020031 4.~~33620185~~32663328 0.00000000 0.00000000 30-B-5 1,299,000.00 5.~~22032~~22036% ~~996~~994.~~76563510~~56020015 4.~~33619707~~32663587 0.00000000 0.00000000 30-B-6 1,731,110.00 5.~~22032~~22036% ~~996~~994.~~76563592~~56019548 4.~~33620047~~32663436 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.~~00027930~~00223687 0.00000000 4.~~56813472~~55512252 0.00000000 ~~995~~993.~~60772748~~16621946 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 2-A-1 0.~~00027955~~00223713 0.00000000 4.~~56800869~~55584501 0.00000000 ~~995~~993.~~59999438~~38303155 3-A-1 0.~~00271213~~00000033 0.00000000 3.~~69878337~~51040749 0.00000000 ~~857~~831.~~22359110~~34240112 3-A-2 0.~~00091091~~00000000 0.00000000 1.~~24183019~~22378405 0.00000000 ~~974~~959.~~17993565~~39712937 3-A-3 0.~~00358265~~00000084 0.00000000 4.~~88562093~~81959468 0.00000000 ~~974~~959.~~17993565~~39712937 3-A-4 0.~~00205682~~00000000 0.00000000 2.~~80476038~~31004367 0.00000000 ~~586~~534.~~46748770~~89333425 3-A-5 0.~~00239612~~00000033 0.00000000 3.~~26797393~~22313522 0.00000000 ~~974~~959.~~17993548~~39712953 4-A-1 0.~~00256681~~00000040 0.00000000 3.~~50069450~~37596771 0.00000000 ~~913~~887.~~84146447~~00080617 5-A-1 0.~~00024602~~00191831 0.00000000 43.~~02207269~~90630738 0.00000000 ~~862~~837.~~52364898~~57456770 6-A-1 0.~~00023448~~00181016 0.00000000 3.~~83317336~~68601064 0.00000000 ~~891~~881.~~20880848~~00753752 6-A-2 0.~~00022768~~00173197 0.00000000 3.~~72231932~~52679746 0.00000000 ~~855~~841.~~01867132~~42387750 6-A-3 0.~~00025024~~00198688 0.00000000 4.~~09576769~~04644532 0.00000000 ~~977~~965.~~34456320~~87875707 6-A-4 0.~~00025460~~00204530 0.00000000 4.~~16641178~~16462108 0.00000000 1000.00000000 6-A-5 0.~~00025810~~00208799 0.00000000 4.~~21869818~~25208856 0.00000000 ~~1016~~1025.~~76818254~~25447871 6-A-6 0.~~00027397~~00210046 0.00000000 4.~~21867580~~25210046 0.00000000 ~~1016~~1025.~~76817352~~25447489 6-A-7 0.~~00025496~~00204505 0.00000000 4.~~16641181~~16462139 0.00000000 1000.00000000 6-A-8 0.~~00024259~~00204852 0.00000000 4.~~16641509~~16460916 0.00000000 1000.00000000 6-A-9 0.~~00023385~~00181077 0.00000000 3.~~83317385~~68601077 0.00000000 ~~891~~881.~~20880923~~00753692 7-A-1 0.~~00021169~~00161472 0.00000000 3.~~46225663~~28817381 0.00000000 ~~791~~760.~~43558894~~87126749 8-A-1 0.~~00024229~~00179299 0.00000000 3.~~96087793~~65101379 0.00000000 ~~834~~764.~~31769521~~22326091 9-A-1 0.~~00021414~~00170150 0.00000000 3.~~50314754~~46512466 0.00000000 ~~984~~973.~~25892213~~01585997 9-A-2 0.~~00007650~~00060820 0.00000000 1.~~25289016~~23827268 0.00000000 ~~984~~973.~~25892186~~01586011 9-A-3 0.~~00030164~~00239508 0.00000000 4.~~92913443~~87665355 0.00000000 ~~984~~973.~~25892186~~01586011 9-A-4 0.~~00028023~~00224859 0.00000000 4.~~58305311~~58108475 0.00000000 1000.00000000 9-A-5 0.~~00024180~~00168948 0.00000000 3.~~95160958~~44048308 0.00000000 ~~763~~744.~~33174232~~08047189 9-A-6 0.~~00023744~~00168950 0.00000000 3.~~95160731~~44048402 0.00000000 ~~763~~744.~~33174429~~08047489 9-A-7 0.~~00028070~~00224941 0.00000000 4.~~58305263~~58108393 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~976~~970.~~35581675~~18707337 PP-AX 0.~~00027796~~00223978 0.00000000 4.~~56910776~~55765909 0.00000000 ~~995~~993.~~92384176~~84987576 15-AX 0.~~00269010~~00000028 0.00000000 3.~~66881943~~40274773 0.00000000 ~~841~~802.~~38331377~~61181189 30-AX 0.~~00025121~~00191849 0.00000000 43.~~10733269~~90649656 0.00000000 ~~865~~840.~~57280227~~90498218 15-B-1 0.~~00299270~~00000000 0.00000000 4.~~08094620~~05199513 0.00000000 ~~984~~977.~~88968640~~05570424 15-B-2 0.~~00298945~~00000000 0.00000000 4.~~08094959~~05199297 0.00000000 ~~984~~977.~~88968347~~05570926 15-B-3 0.~~00299649~~00000000 0.00000000 4.~~08094903~~05199473 0.00000000 ~~984~~977.~~88968366~~05570299 15-B-4 0.~~00298770~~00000000 0.00000000 4.~~08094903~~05200351 0.00000000 ~~984~~977.~~88968366~~05571178 15-B-5 0.~~00298246~~00000000 0.00000000 4.~~08094737~~05200000 0.00000000 ~~984~~977.~~88968421~~05571930 15-B-6 0.~~00298458~~00000000 0.00000000 4.~~08095226~~05200186 0.00000000 ~~984~~977.~~88968478~~05569747 30-B-1 0.~~00026534~~00212351 0.00000000 4.~~33593307~~32450996 0.00000000 ~~995~~993.~~66630757~~44684622 30-B-2 0.~~00026571~~00212338 0.00000000 4.~~33593346~~32451017 0.00000000 ~~995~~993.~~66630776~~44684612 30-B-3 0.~~00026574~~00212305 0.00000000 4.~~33593299~~32450895 0.00000000 ~~995~~993.~~66630849~~44684575 30-B-4 0.~~00026194~~00212635 0.00000000 4.~~33593220~~32450693 0.00000000 ~~995~~993.~~66630971~~44684900 30-B-5 0.~~00026174~~00212471 0.00000000 4.~~33593533~~32451116 0.00000000 ~~995~~993.~~66630485~~44684373 30-B-6 0.~~00026573~~00212580 0.00000000 4.~~33593475~~32450855 0.00000000 ~~995~~993.~~66630659~~44684624 (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 Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 ~~278~~277,~~570~~691.5871 ~~278~~277,~~219~~306.3634 99.~~50379601~~17725886% PO-2 0.00000% 0.00 0.00 7372,~~183~~907.0521 7372,~~031~~778.7985 99.~~36565638~~02151106% PO-3 0.00000% 0.00 0.00 ~~995~~986,~~987~~835.3691 ~~991~~981,~~282~~709.3076 9594.~~90820783~~98204870% PO-5 0.00000% 0.00 0.00 ~~166,~~165,781.4370 165,~~973~~588.9955 99.~~54378412~~31261443% PO-6 0.00000% 0.00 0.00 51,~~595~~463.6252 51,~~531~~400.9560 99.~~50221810~~24859649% PO-8 0.00000% 0.00 0.00 14,~~115~~084.4546 14,~~099~~068.9986 99.~~56642674~~34660369% PO-9 0.00000% 0.00 0.00 ~~373~~372,~~192~~157.7211 ~~372~~371,~~680~~666.2037 99.~~48733139~~21668851% PP-AX-1 5.50000% 1,~~053~~051,~~395~~186.1654 1,~~052~~050,~~289~~086.5856 0.00 0.00 99.~~59877660~~39026167% PP-AX-2 5.50000% 1,~~421~~418,~~435~~504.4616 1,~~419~~417,~~975~~030.8247 0.00 0.00 99.~~58764682~~38107959% 15-AX-3 5.00000% 2422,~~432~~468,~~611~~889.4345 2322,~~258~~042,~~654~~075.2538 0.00 0.00 8278.~~51388608~~19787325% 15-AX-4 5.00000% 6,~~980~~644,~~141~~391.8715 6,~~736~~570,~~008~~413.9482 0.00 0.00 9088.~~27492120~~05564172% 30-AX-5 5.50000% 3,~~420~~311,~~353~~011.1113 3,~~364~~272,~~050~~786.7859 0.00 0.00 8683.~~31481000~~97315354% 30-AX-6 5.50000% 4543,~~667~~860,~~988~~860.7323 4443,~~206~~663,~~408~~548.4498 0.00 0.00 8887.~~40315309~~31755284% 30-AX-7 5.50000% 54,~~136~~878,~~612~~087.5558 4,~~889~~628,~~665~~504.4299 0.00 0.00 7874.~~69237356~~48935918% 30-AX-8 5.50000% 109,~~192~~315,~~646~~586.1244 98,~~834~~916,~~921~~547.3159 0.00 0.00 8375.~~07741022~~31973653% 30-AX-9 5.50000% 2,~~724~~520,~~225~~701.5556 2,~~552~~517,~~232~~817.1681 0.00 0.00 8684.~~12085496~~95959961%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4621,~~198~~101,~~703~~288.2851 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~112~~78,~~467~~357.4310 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4621,~~311~~179,~~170~~645.7161 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~281~~269,~~629~~402.3109 Payment of Interest and Principal 4620,~~029~~910,~~541~~243.4052 Total Withdrawals (Pool Distribution Amount) 4621,~~311~~179,~~170~~645.7161 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 1,~~860~~766.7872 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 1,~~860~~766.7872

SERVICING FEES Gross Servicing Fee ~~279~~267,~~868~~689.6039 Master Servicing Fee 1,~~760~~712.7170 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~281~~269,~~629~~402.3109

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 3525 0 0 0 3525 1612,~~738~~177,~~356~~419.1007 0.00 0.00 0.00 1612,~~738~~177,~~356~~419.1007 60 Days 21 0 0 0 21 ~~789~~345,~~903~~952.2664 0.00 0.00 0.00 ~~789~~345,~~903~~952.2664 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 3726 0 0 0 3726 1712,~~528~~523,~~259~~371.3671 0.00 0.00 0.00 1712,~~528~~523,~~259~~371.3671 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~324253~~967118% 0.000000% 0.000000% 0.000000% 10.~~324253~~967118% 10.~~327394~~990881% 0.000000% 0.000000% 0.000000% 10.~~327394~~990881% 60 Days 0.~~075672~~038685% 0.000000% 0.000000% 0.000000% 0.~~075672~~038685% 0.~~062641~~028150% 0.000000% 0.000000% 0.000000% 0.~~062641~~028150% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~399924~~005803% 0.000000% 0.000000% 0.000000% 1.~~399924~~005803% 1.~~390036~~019031% 0.000000% 0.000000% 0.000000% 1.~~390036~~019031%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 ~~482~~2,~~547~~426,169.3091 0.00 0.00 0.00 ~~482~~2,~~547~~426,169.3091 60 Days 10 0 0 0 10 ~~421,846~~0.5800 0.00 0.00 0.00 ~~421,846~~0.5800 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 25 0 0 0 25 ~~904~~2,~~393~~426,169.8891 0.00 0.00 0.00 ~~904~~2,~~393~~426,169.8891 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~490196~~673797% 0.000000% 0.000000% 0.000000% 02.~~490196~~673797% 02.~~511783~~800593% 0.000000% 0.000000% 0.000000% 02.~~511783~~800593% 60 Days 0.~~490196~~000000% 0.000000% 0.000000% 0.000000% 0.~~490196~~000000% 0.~~447404~~000000% 0.000000% 0.000000% 0.000000% 0.~~447404~~000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~980392~~673797% 0.000000% 0.000000% 0.000000% 02.~~980392~~673797% 02.~~959187~~800593% 0.000000% 0.000000% 0.000000% 02.~~959187~~800593% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 9 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 15 0 0 0 15 ~~534~~2,~~429~~087,413.1031 0.00 0.00 0.00 ~~534~~2,~~429~~087,413.1031 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 15 0 0 0 15 ~~534~~2,~~429~~087,413.1031 0.00 0.00 0.00 ~~534~~2,~~429~~087,413.1031 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~505051~~551020% 0.000000% 0.000000% 0.000000% 02.~~505051~~551020% 02.~~560127~~217963% 0.000000% 0.000000% 0.000000% 02.~~560127~~217963% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~505051~~551020% 0.000000% 0.000000% 0.000000% 02.~~505051~~551020% 02.~~560127~~217963% 0.000000% 0.000000% 0.000000% 02.~~560127~~217963% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~504~~347,~~816~~890.5527 0.00 0.00 0.00 ~~504~~347,~~816~~890.5527 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~504~~347,~~816~~890.5527 0.00 0.00 0.00 ~~504~~347,~~816~~890.5527 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 1.~~704051~~176937% 0.000000% 0.000000% 0.000000% 1.~~704051~~176937% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.282051% 0.000000% 0.000000% 0.000000% 1.282051% 1.~~704051~~176937% 0.000000% 0.000000% 0.000000% 1.~~704051~~176937% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 20 0 0 0 20 ~~927,521~~0.5300 0.00 0.00 0.00 ~~927,521~~0.5300 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 20 0 0 0 20 ~~927,521~~0.5300 0.00 0.00 0.00 ~~927,521~~0.5300 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 30.~~225806~~000000% 0.000000% 0.000000% 0.000000% 30.~~225806~~000000% 30.~~379464~~000000% 0.000000% 0.000000% 0.000000% 30.~~379464~~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 30.~~225806~~000000% 0.000000% 0.000000% 0.000000% 30.~~225806~~000000% 30.~~379464~~000000% 0.000000% 0.000000% 0.000000% 30.~~379464~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 105 0 0 0 105 42,~~658~~133,~~372~~300.3396 0.00 0.00 0.00 42,~~658~~133,~~372~~300.3396 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 105 0 0 0 105 42,~~658~~133,~~372~~300.3396 0.00 0.00 0.00 42,~~658~~133,~~372~~300.3396 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~091703~~558659% 0.000000% 0.000000% 0.000000% 10.~~091703~~558659% 10.~~041801~~491717% 0.000000% 0.000000% 0.000000% 10.~~041801~~491717% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~091703~~558659% 0.000000% 0.000000% 0.000000% 10.~~091703~~558659% 10.~~041801~~491717% 0.000000% 0.000000% 0.000000% 10.~~041801~~491717% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 ~~726~~1,~~724~~081,130.0624 0.00 0.00 0.00 ~~726~~1,~~724~~081,130.0624 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 0 0 0 2 ~~726~~1,~~724~~081,130.0624 0.00 0.00 0.00 ~~726~~1,~~724~~081,130.0624 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~098901~~129944% 0.000000% 0.000000% 0.000000% 1.~~098901~~129944% 01.~~788143~~206242% 0.000000% 0.000000% 0.000000% 01.~~788143~~206242% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~098901~~129944% 0.000000% 0.000000% 0.000000% 1.~~098901~~129944% 01.~~788143~~206242% 0.000000% 0.000000% 0.000000% 01.~~788143~~206242% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 176 0 0 0 176 83,~~377~~744,~~687~~888.6970 0.00 0.00 0.00 83,~~377~~744,~~687~~888.6970 60 Days 1 0 0 0 1 ~~368~~345,~~056~~952.6864 0.00 0.00 0.00 ~~368~~345,~~056~~952.6864 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 187 0 0 0 187 84,~~745~~090,~~744~~841.3734 0.00 0.00 0.00 84,~~745~~090,~~744~~841.3734 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~065614~~736196% 0.000000% 0.000000% 0.000000% 20.~~065614~~736196% 20.~~139332~~967060% 0.000000% 0.000000% 0.000000% 20.~~139332~~967060% 60 Days 0.~~121507~~122699% 0.000000% 0.000000% 0.000000% 0.~~121507~~122699% 0.~~093987~~089337% 0.000000% 0.000000% 0.000000% 0.~~093987~~089337% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 20.~~187120~~858896% 0.000000% 0.000000% 0.000000% 20.~~187120~~858896% 21.~~233320~~056397% 0.000000% 0.000000% 0.000000% 21.~~233320~~056397% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~526~~356,~~257~~625.5468 0.00 0.00 0.00 ~~526~~356,~~257~~625.5468 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~526~~356,~~257~~625.5468 0.00 0.00 0.00 ~~526~~356,~~257~~625.5468 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~123596~~162791% 0.000000% 0.000000% 0.000000% 1.~~123596~~162791% 10.~~413061~~994739% 0.000000% 0.000000% 0.000000% 10.~~413061~~994739% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 1.~~123596~~162791% 0.000000% 0.000000% 0.000000% 1.~~123596~~162791% 10.~~413061~~994739% 0.000000% 0.000000% 0.000000% 10.~~413061~~994739%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~112~~78,~~467~~357.4310

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~783915~~779032% Weighted Average Pass-Through Rate 5.~~523714~~518723% Weighted Average Maturity(Stepdown Calculation ) ~~277~~275 Beginning Scheduled Collateral Loan Count 2,~~717~~611 Number Of Loans Paid In Full 7426 Ending Scheduled Collateral Loan Count 2,~~643~~585 Beginning Scheduled Collateral Balance 1,~~298~~241,~~821~~917,~~307~~173.1113 Ending Scheduled Collateral Balance 1,~~258~~226,~~768~~716,~~502~~660.2234 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 1,~~260~~228,~~993~~948,~~548~~533.3556 Monthly P &I Constant 98,~~129~~772,~~516~~053.3826 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 4520,~~828~~708,~~714~~249.5541 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~258~~226,~~768~~716,~~502~~660.2234 Scheduled Principal 2,~~869~~791,~~289~~153.5782 Unscheduled Principal 3712,~~183~~409,~~515~~358.3297

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 9 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~122084~~121201% Group 2 Senior % 97.~~141081~~140599% Group 3 Senior % 98.~~606692~~542571% Group 4 Senior % 98.~~689509~~658857% Group 5 Senior % 96.~~770394~~685919% Group 6 Senior % 96.~~918531~~807295% Group 7 Senior % 96.~~610604~~454617% Group 8 Senior % 96.~~725912~~466023% Group 9 Senior % 96.~~977373~~827151% Group 1 Junior % 2.~~877916~~878799% Group 2 Junior % 2.~~858919~~859401% Group 3 Junior % 1.~~393308~~457429% Group 4 Junior % 1.~~310491~~341143% Group 5 Junior % 3.~~229606~~314081% Group 6 Junior % 3.~~081469~~192705% Group 7 Junior % 3.~~389396~~545383% Group 8 Junior % 3.~~274088~~533977% Group 9 Junior % 3.~~022627~~172849%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~893790~~893891 6.~~020101~~020169 5.~~506949~~498366 Weighted Average Net Rate 5.~~643790~~643890 5.~~770100~~770169 5.~~253751~~245066 Weighted Average Maturity ~~354~~352 ~~354~~352 ~~174~~172 Beginning Loan Count 78 62 ~~945~~903 Loans Paid In Full 0 0 298 Ending Loan Count 78 62 ~~916~~895 Beginning Scheduled Balance 29,~~637~~565,~~373~~717.9868 27,~~454~~393,~~390~~077.90 ~~461~~438,~~804~~290,~~056~~307.6325 Ending scheduled Balance 29,~~603~~531,~~604~~058.6280 27,~~423~~362,~~615~~578.3623 ~~445~~432,~~850~~555,~~461~~481.8889 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 176,691.75 165,954.68 3,~~806~~643,~~180~~288.2145 Scheduled Principal 31,~~128~~477.0449 28,~~222~~528.8589 1,~~686~~635,~~904~~054.1574 Unscheduled Principal 23,~~641~~181.3239 21,~~552~~970.6978 144,~~266~~099,~~690~~770.6062 Scheduled Interest 145,~~563~~214.7126 137,~~731~~425.8379 2,~~119~~008,~~276~~233.0671 Servicing Fees 6,~~174~~159.4555 5,~~719~~706.6888 9792,~~439~~515.9172 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 139,~~389~~054.2671 ~~132~~131,~~012~~718.1591 21,~~021~~915,~~836~~717.1599 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~643790~~643891 5.~~770101~~770169 5.~~253751~~245066

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 10 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~495872~~486537 5.~~941043~~939862 5.~~891232~~889502 Weighted Average Net Rate 5.~~245872~~236537 5.~~691043~~689862 5.~~626101~~624351 Weighted Average Maturity ~~114~~112 ~~355~~353 ~~354~~352 Beginning Loan Count 9290 ~~184~~180 ~~844~~818 Loans Paid In Full 1 23 213 Ending Loan Count 9189 ~~182~~177 ~~823~~815 Beginning Scheduled Balance 4645,~~791~~105,~~791~~590.9211 9391,~~686~~112,~~025~~345.7818 ~~403~~388,~~524~~646,~~282~~865.0543 Ending scheduled Balance 4544,~~781~~446,~~176~~100.9229 9289,~~128~~548,~~332~~823.5874 ~~391~~386,~~266~~903,~~301~~927.3731 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~528~~516,~~890~~934.6389 ~~560~~546,~~865~~905.4687 2,~~404~~321,~~690~~459.1115 Scheduled Principal ~~314~~310,~~589~~706.2298 9795,~~038~~910.1721 ~~423~~414,~~644~~012.0802 Unscheduled Principal ~~696~~348,~~025~~782.7884 1,~~460~~467,~~655~~611.0323 111,~~834~~328,~~336~~926.6010 Scheduled Interest ~~214~~206,~~301~~227.4191 ~~463~~450,~~827~~995.2966 1,~~981~~907,~~046~~447.0313 Servicing Fees 9,~~748~~397.2901 1918,~~517~~981.9375 8985,~~155~~875.5729 Master Servicing Fees 0.00 0.00 1,~~442~~395.5135 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~204~~196,~~553~~830.1290 ~~444~~432,~~309~~013.3691 1,~~890~~820,~~447~~176.9549 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~245872~~236537 5.~~691043~~689862 5.~~621812~~620042

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 20 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~975021~~973502 6.~~342028~~336142 5.~~902166~~897336 Weighted Average Net Rate 5.~~725021~~723501 6.~~075191~~068541 5.~~632933~~628025 Weighted Average Maturity ~~234~~232.00 ~~353~~351.00 ~~354~~352.00 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~282~~269,~~172~~804.8994 ~~610~~565,~~163~~169.8071 ~~593~~565,~~906~~843.8582 Beginning Loan Count 9389 ~~212~~194 ~~207~~197 Loans Paid In Full 43 87 91 Ending Loan Count 8986 ~~204~~187 ~~198~~196 Beginning Scheduled Balance 3837,~~966~~082,~~342~~891.1446 9790,~~482~~137,~~274~~966.2589 9994,~~474~~582,~~769~~411.4623 Ending Scheduled Balance 3735,~~171~~780,~~350~~699.6870 9486,~~214~~561,~~564~~932.3114 9594,~~329~~026,~~094~~058.5024 Scheduled Principal 8885,~~152~~209.3135 9489,~~967~~230.7255 ~~104~~101,~~643~~023.0359 Unscheduled Principal 1,~~706~~216,~~839~~982.1541 3,~~172~~486,~~742~~804.2220 4455,~~041,031~~329.9340 Scheduled Interest ~~194~~184,~~020~~595.5859 ~~515~~475,~~196~~939.0816 ~~489~~464,~~263~~820.8223 Servicing Fee 87,~~117~~725.9961 2120,~~676~~100.5285 2221,~~318~~226.2673 Master Servicing Fee 0.00 74.2006 ~~244~~243.0029 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~185~~176,~~902~~869.5998 ~~493~~455,~~445~~764.3625 ~~466~~443,~~701~~350.5621 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~725021~~723502 6.~~074278~~067555 5.~~629989~~624938

Group Level Collateral Statement Group Total Collateral Description xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~783915~~779032 Weighted Average Net Rate 5.~~525340~~520378 Weighted Average Maturity ~~277~~275.00 Record Date 0911/30/2003 Principal And Interest Constant 98,~~129~~772,~~516~~053.3826 Beginning Loan Count 2,~~717~~611 Loans Paid In Full 7426 Ending Loan Count 2,~~643~~585 Beginning Scheduled Balance 1,~~298~~241,~~821~~917,~~307~~173.1113 Ending Scheduled Balance 1,~~258~~226,~~768~~716,~~502~~660.2234 Scheduled Principal 2,~~869~~791,~~289~~153.5782 Unscheduled Principal 3712,~~183~~409,~~515~~358.3297 Scheduled Interest 65,~~260~~980,~~226~~899.8144 Servicing Fee ~~279~~267,~~868~~689.6039 Master Servicing Fee 1,~~760~~712.7170 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 5,~~978~~711,~~597~~497.5035 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.000000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~523714~~518723

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