8-K 1 mst03003_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 2003-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98155-09 56-2350162 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction 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 2003-3 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 2003-3 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 2003-3 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: 1/5/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-3 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: 2003-3 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-A1 55265KTG4 SEN 5.75000% 6662,~~007~~874,~~775~~016.2280 ~~314~~301,~~874~~271.6133 21,~~656~~620,~~770~~750.5650 AR 55265KUN7 SEN 5.75000% 0.00 0.00 0.00 2-A1 55265KTH2 SEN 5.00000% 8172,~~111~~799,~~550~~015.4737 ~~336~~303,~~455~~329.3323 51,~~531~~042,~~792~~048.4697 2-A2 55265KTJ8 SEN 5.00000% 97,~~026~~881,~~334~~874.0388 3732,~~441~~841.7515 ~~761~~143,~~610~~467.0896 2-A3 55265KTK5 SEN 5.00000% 29,162,000.00 ~~120~~121,~~965~~508.6433 0.00 2-A4 55265KTL3 SEN 5.00000% ~~151~~132,~~177~~915,~~493~~220.1376 ~~627~~553,~~092~~813.8542 122,~~153~~289,~~103~~335.6656 3-A1 55265KTM1 SEN 8.50000% 1895,~~034,174~~796.7958 76,~~292~~345.6923 7923,~~410~~084.2267 3-A2 55265KTN9 SEN 4.75000% 2926,~~253~~566,~~971~~787.8081 ~~115~~105,~~279~~160.7820 1448,~~542,077~~284.2515 3-A3 55265KTP4 SEN 1.~~72000~~71875% 76,~~313~~641,~~492~~696.95 109,~~435~~512.85 ~~385~~112,~~519~~071.3104 3-A4 55265KTQ2 IO 6.~~78000~~78125% 0.00 4137,~~136~~532.6851 0.00 3-A5 55265KTR0 SEN 5.50000% 3,707,000.00 16,~~914~~990.5342 0.00 3-A6 55265KTS8 SEN 4.12500% 8073,~~565~~293,~~841~~484.5209 ~~275~~251,~~708~~946.1535 41,~~173~~213,~~341~~196.6762 3-A7 55265KTT6 SEN 1.~~62000~~61875% 3633,~~926~~592,~~010~~846.4363 4945,~~627~~315.4735 1556,~~912,781~~048.5845 3-A8 55265KTU3 IO 6.~~88000~~88125% 0.00 ~~210~~192,~~763~~633.5698 0.00 3-A9 55265KTV1 SEN 5.75000% 0.00 0.00 0.00 3-A10 55265KTW9 SEN 5.75000% 0.00 0.00 0.00 3-A11 55265KTX7 PO 0.00000% 0.00 0.00 0.00 3-A12 55265KTY5 SEN 5.50000% 0.00 0.00 0.00 3-A13 55265KTZ2 SEN 5.50000% 0.00 0.00 0.00 3-A14 55265KUA5 SEN 5.50000% 0.00 0.00 0.00 3-A15 55265KUB3 SEN 4.75000% 43,~~136~~583,~~699~~186.1633 1614,~~301~~183.3045 ~~317~~92,~~640~~338.9068 3-A16 55265KUC1 SEN 5.50000% 1,~~178~~020,~~210~~559.2834 54,~~376~~677.0156 9026,~~470~~299.1481 3-A17 55265KUD9 SEN 5.50000% 27,045,000.00 123,~~402~~956.6225 0.00 3-A18 55265KUE7 SEN 5.50000% 5,255,000.00 2324,~~977~~085.8442 0.00 4-A1 55265KUG2 SEN 5.00000% 1210,~~392~~651,~~636~~129.8786 5144,~~405~~379.3671 144,~~695,863~~294.7666 5-A1 55265KUH0 SEN 5.50000% 4937,~~437~~926,~~057~~330.1329 ~~225~~173,~~574~~829.5001 72,~~925~~421,~~789~~946.0677 PO-1 55265KUK3 PO 0.00000% ~~346~~345,~~201~~348.5041 0.00 ~~429~~441.5304 PO-2 55265KUJ6 PO 0.00000% ~~134~~133,~~782~~652.0013 0.00 ~~564~~616.0821 AX-1 55265KUM9 IO 5.50000% 0.00 9083,~~701~~149.2873 0.00 AX-2 55265KUV9 IO 5.00000% 0.00 3632,~~466~~552.4192 0.00 AX-3 55265KUL1 IO 5.00000% 0.00 7868,~~063~~846.6792 0.00 AX-4 55265KUW7 IO 5.50000% 0.00 3528,~~313~~067.1367 0.00 B-1 55265KUP2 SUB 5.~~30723~~30789% 9,~~353~~304,~~361~~488.5860 41,~~182~~155.2596 24,~~347~~745.3007 B-2 55265KUQ0 SUB 5.~~30723~~30789% 3,~~445~~427,~~456~~453.9178 15,~~170~~160.1344 89,~~968~~115.7123 B-3 55265KUR8 SUB 5.~~30723~~30789% 2,~~953~~938,~~952~~517.3441 1312,~~006~~997.0676 7,~~689~~814.3092 B-4 55265KUS6 SUB 5.~~30723~~30789% 1,~~476~~468,~~483~~768.6879 6,~~500~~496.8671 3,~~843~~906.3716 B-5 55265KUT4 SUB 5.~~30723~~30789% ~~984,~~979,832.1141 4,~~336~~334.8003 2,~~563~~605.9584 B-6 55265KUU1 SUB 5.~~30723~~30789% 1,~~476~~469,~~837~~120.2955 6,~~502~~498.4227 3,~~844~~907.2909 Totals ~~614~~555,~~902~~878,~~302~~127.1977 2,~~937~~662,~~269~~572.5316 3910,~~278~~086,~~421~~319.1840

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6361,~~351~~253,~~004~~266.6630 21,~~971~~922,~~645~~021.1783 0.00 AR 0.00 0.00 0.00 0.00 2-A1 0.00 7571,~~579~~756,~~758~~966.0040 51,~~868~~345,~~247~~378.7920 0.00 2-A2 0.00 87,~~264~~738,~~723~~406.9592 ~~799~~176,~~051~~309.8311 0.00 2-A3 0.00 29,162,000.00 ~~120~~121,~~965~~508.6433 0.00 2-A4 0.00 ~~139~~130,~~024~~625,~~389~~885.4720 122,~~780~~843,~~196~~148.5198 0.00 3-A1 0.00 ~~954~~872,~~764~~711.5791 8629,~~702~~429.9190 0.00 3-A2 0.00 2726,~~711~~118,~~894~~503.5567 1553,~~657,357~~444.0335 0.00 3-A3 0.00 6,~~927~~529,~~973~~625.6492 ~~395~~121,~~955~~583.1689 0.00 3-A4 0.00 0.00 4137,~~136~~532.6851 0.00 3-A5 0.00 3,707,000.00 16,~~914~~990.5342 0.00 3-A6 0.00 7672,~~392~~080,~~499~~287.8547 41,~~449~~465,~~049~~142.8297 0.00 3-A7 0.00 3533,~~013~~036,~~228~~798.8418 1601,~~962,409~~363.0580 0.00 3-A8 0.00 0.00 ~~210~~192,~~763~~633.5698 0.00 3-A9 0.00 0.00 0.00 0.00 3-A10 0.00 0.00 0.00 0.00 3-A11 0.00 0.00 0.00 0.00 3-A12 0.00 0.00 0.00 0.00 3-A13 0.00 0.00 0.00 0.00 3-A14 0.00 0.00 0.00 0.00 3-A15 0.00 3,~~819~~490,~~058~~847.2665 ~~333~~106,~~942~~522.2013 0.00 3-A16 0.00 1994,~~087,740~~259.1354 9530,~~846~~977.1537 0.00 3-A17 0.00 27,045,000.00 123,~~402~~956.6225 0.00 3-A18 0.00 5,255,000.00 2324,~~977~~085.8442 0.00 4-A1 0.00 10,~~696~~606,~~773~~835.1120 188,~~747,269~~674.1237 0.00 5-A1 0.00 4135,~~511~~504,~~268~~383.0753 82,~~151~~595,~~363~~775.5678 0.00 PO-1 0.00 ~~345~~344,~~771~~907.9837 ~~429~~441.5304 0.00 PO-2 0.00 ~~134~~133,~~217~~035.9192 ~~564~~616.0821 0.00 AX-1 0.00 0.00 9083,~~701~~149.2873 0.00 AX-2 0.00 0.00 3632,~~466~~552.4192 0.00 AX-3 0.00 0.00 7868,~~063~~846.6792 0.00 AX-4 0.00 0.00 3528,~~313~~067.1367 0.00 B-1 0.00 9,~~329~~279,~~014~~743.2853 65,~~529~~901.5503 0.00 B-2 0.00 3,~~436~~418,~~488~~338.2055 24,~~138~~275.8467 0.00 B-3 0.00 2,~~946~~930,~~263~~702.0449 20,~~695~~812.3668 0.00 B-4 0.00 1,~~472~~464,~~640~~862.3163 10,~~344~~402.2387 0.00 B-5 0.00 ~~982~~977,~~415~~226.1557 6,~~900~~939.7587 0.00 B-6 0.00 1,~~472~~465,~~993~~213.0046 10,~~346~~405.7136 0.00 Totals 0.00 ~~575~~545,~~623~~791,~~880~~808.9741 4212,~~215~~748,~~690~~891.7156 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-A1 117,469,000.00 6662,~~007~~874,~~775~~016.2280 6765,~~574~~275.2148 21,~~589~~555,~~196~~475.3502 0.00 0.00 AR 100.00 0.00 0.00 0.00 0.00 0.00 2-A1 124,500,000.00 8172,~~111~~799,~~550~~015.4737 ~~312~~287,~~297~~235.5487 5754,~~219,494~~813.9310 0.00 0.00 2-A2 15,000,000.00 97,~~026~~881,~~334~~874.0388 4239,~~996~~546.7227 ~~718~~103,~~613~~921.3570 0.00 0.00 2-A3 29,162,000.00 29,162,000.00 0.00 0.00 0.00 0.00 2-A4 246,500,000.00 ~~151~~132,~~177~~915,~~493~~220.1376 ~~686~~631,~~103~~044.8953 111,~~466~~658,~~999~~291.7803 0.00 0.00 3-A1 2,154,000.00 1895,~~034,174~~796.7958 1,~~894~~793.8176 7721,~~515~~290.4191 0.00 0.00 3-A2 51,000,000.00 2926,~~253~~566,~~971~~787.8081 3634,~~795~~833.6020 1413,~~505,281~~450.6595 0.00 0.00 3-A3 12,750,000.00 76,~~313~~641,~~492~~696.95 98,~~198~~708.9030 ~~376~~103,~~320~~362.4174 0.00 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 0.00 3-A5 3,707,000.00 3,707,000.00 0.00 0.00 0.00 0.00 3-A6 100,000,000.00 8073,~~565~~293,~~841~~484.5209 9994,~~580~~269.3649 41,~~073~~118,~~761~~927.3114 0.00 0.00 3-A7 45,833,333.00 3633,~~926~~592,~~010~~846.4363 4543,~~641~~206.0085 1512,~~867,140~~841.5960 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-A9 38,000,000.00 0.00 0.00 0.00 0.00 0.00 3-A10 1,666,000.00 0.00 0.00 0.00 0.00 0.00 3-A11 1,803,000.00 0.00 0.00 0.00 0.00 0.00 3-A12 1,000,000.00 0.00 0.00 0.00 0.00 0.00 3-A13 10,200,000.00 0.00 0.00 0.00 0.00 0.00 3-A14 4,814,667.00 0.00 0.00 0.00 0.00 0.00 3-A15 8,616,000.00 43,~~136~~583,~~699~~186.1633 7,~~579~~175.2503 ~~310~~85,~~061~~163.65 0.00 0.00 3-A16 2,454,000.00 1,~~178~~020,~~210~~559.2834 2,~~158~~043.7158 8824,~~311~~256.4322 0.00 0.00 3-A17 27,045,000.00 27,045,000.00 0.00 0.00 0.00 0.00 3-A18 5,255,000.00 5,255,000.00 0.00 0.00 0.00 0.00 4-A1 25,000,000.00 1210,~~392~~651,~~636~~129.8786 4741,~~021~~319.4831 12,~~648,842~~975.2835 0.00 0.00 5-A1 105,078,000.00 4937,~~437~~926,~~057~~330.1329 ~~197~~154,~~820~~807.6379 72,~~727~~267,~~968~~138.4398 0.00 0.00 PO-1 409,262.93 ~~346~~345,~~201~~348.5041 ~~379~~383.1623 5057.3781 0.00 0.00 PO-2 147,499.24 ~~134~~133,~~782~~652.0013 ~~537~~542.8551 2673.2370 0.00 0.00 AX-1 0.00 0.00 0.00 0.00 0.00 0.00 AX-2 0.00 0.00 0.00 0.00 0.00 0.00 AX-3 0.00 0.00 0.00 0.00 0.00 0.00 AX-4 0.00 0.00 0.00 0.00 0.00 0.00 B-1 9,496,000.00 9,~~353~~304,~~361~~488.5860 24,~~347~~745.3007 0.00 0.00 0.00 B-2 3,498,000.00 3,~~445~~427,~~456~~453.9178 89,~~968~~115.7123 0.00 0.00 0.00 B-3 2,999,000.00 2,~~953~~938,~~952~~517.3441 7,~~689~~814.3092 0.00 0.00 0.00 B-4 1,499,000.00 1,~~476~~468,~~483~~768.6879 3,~~843~~906.3716 0.00 0.00 0.00 B-5 1,000,000.00 ~~984,~~979,832.1141 2,~~563~~605.9584 0.00 0.00 0.00 B-6 1,499,359.00 1,~~476~~469,~~837~~120.2955 3,~~844~~907.2909 0.00 0.00 0.00 Totals 999,555,221.17 ~~614~~555,~~902~~878,~~302~~127.1977 1,~~608~~464,~~837~~279.0351 378,~~669~~622,~~584~~039.1790 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 21,~~656~~620,~~770~~750.5650 6361,~~351~~253,~~004~~266.6630 0.~~53929977~~52144197 21,~~656~~620,~~770~~750.5650 AR 0.00 0.00 0.00000000 0.00 2-A1 51,~~531~~042,~~792~~048.4697 7571,~~579~~756,~~758~~966.0040 0.~~60706633~~57636118 51,~~531~~042,~~792~~048.4697 2-A2 ~~761~~143,~~610~~467.0896 87,~~264~~738,~~723~~406.9592 0.~~55098160~~51589379 ~~761~~143,~~610~~467.0896 2-A3 0.00 29,162,000.00 1.00000000 0.00 2-A4 122,~~153~~289,~~103~~335.6656 ~~139~~130,~~024~~625,~~389~~885.4720 0.~~56399347~~52992246 122,~~153~~289,~~103~~335.6656 3-A1 7923,~~410~~084.2267 ~~954~~872,~~764~~711.5791 0.~~44325189~~40515873 7923,~~410~~084.2267 3-A2 1448,~~542,077~~284.2515 2726,~~711~~118,~~894~~503.5567 0.~~54337048~~51212752 1448,~~542,077~~284.2515 3-A3 ~~385~~112,~~519~~071.3104 6,~~927~~529,~~973~~625.6492 0.~~54337048~~51212752 ~~385~~112,~~519~~071.3104 3-A4 0.00 0.00 0.00000000 0.00 3-A5 0.00 3,707,000.00 1.00000000 0.00 3-A6 41,~~173~~213,~~341~~196.6762 7672,~~392~~080,~~499~~287.8547 0.~~76392500~~72080287 41,~~173~~213,~~341~~196.6762 3-A7 1556,~~912,781~~048.5845 3533,~~013~~036,~~228~~798.8418 0.~~76392500~~72080287 1556,~~912,781~~048.5845 3-A8 0.00 0.00 0.00000000 0.00 3-A9 0.00 0.00 0.00000000 0.00 3-A10 0.00 0.00 0.00000000 0.00 3-A11 0.00 0.00 0.00000000 0.00 3-A12 0.00 0.00 0.00000000 0.00 3-A13 0.00 0.00 0.00000000 0.00 3-A14 0.00 0.00 0.00000000 0.00 3-A15 ~~317~~92,~~640~~338.9068 3,~~819~~490,~~058~~847.2665 0.~~44325189~~40515873 ~~317~~92,~~640~~338.9068 3-A16 9026,~~470~~299.1481 1994,~~087,740~~259.1354 0.~~44325189~~40515874 9026,~~470~~299.1481 3-A17 0.00 27,045,000.00 1.00000000 0.00 3-A18 0.00 5,255,000.00 1.00000000 0.00 4-A1 144,~~695,863~~294.7666 10,~~696~~606,~~773~~835.1120 0.~~42787092~~42427341 144,~~695,863~~294.7666 5-A1 72,~~925~~421,~~789~~946.0677 4135,~~511~~504,~~268~~383.0753 0.~~39505194~~33788598 72,~~925~~421,~~789~~946.0677 PO-1 ~~429~~441.5304 ~~345~~344,~~771~~907.9837 0.~~84486513~~84275253 ~~429~~441.5304 PO-2 ~~564~~616.0821 ~~134~~133,~~217~~035.9192 0.~~90995662~~90194309 ~~564~~616.0821 AX-1 0.00 0.00 0.00000000 0.00 AX-2 0.00 0.00 0.00000000 0.00 AX-3 0.00 0.00 0.00000000 0.00 AX-4 0.00 0.00 0.00000000 0.00 B-1 24,~~347~~745.3007 9,~~329~~279,~~014~~743.2853 0.~~98241515~~97722657 24,~~347~~745.3007 B-2 89,~~968~~115.7123 3,~~436~~418,~~488~~338.2055 0.~~98241515~~97722657 89,~~968~~115.7123 B-3 7,~~689~~814.3092 2,~~946~~930,~~263~~702.0449 0.~~98241515~~97722657 7,~~689~~814.3092 B-4 3,~~843~~906.3716 1,~~472~~464,~~640~~862.3163 0.~~98241515~~97722657 3,~~843~~906.3716 B-5 2,~~563~~605.9584 ~~982~~977,~~415~~226.1557 0.~~98241515~~97722657 2,~~563~~605.9584 B-6 3,~~844~~907.2909 1,~~472~~465,~~993~~213.0046 0.~~98241515~~97722657 3,~~844~~907.2909 Totals 3910,~~278~~086,~~421~~319.1840 ~~575~~545,~~623~~791,~~880~~808.9741 0.~~57588002~~54603467 3910,~~278~~086,~~421~~319.1840

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 117,469,000.00 ~~561~~535.~~91655007~~23922737 0.~~57525143~~55568261 2213.~~04152883~~24157880 0.00000000 AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 124,500,000.00 ~~651~~584.~~49839735~~73104715 2.~~50841398~~30711542 416.~~92365406~~06275582 0.00000000 2-A2 15,000,000.00 ~~601~~525.~~75560200~~45832533 2.~~86644800~~63641800 476.~~90755667~~92811333 0.00000000 2-A3 29,162,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 246,500,000.00 ~~613~~539.~~29611817~~20982053 2.~~78338292~~56001838 466.~~51926888~~72734698 0.00000000 3-A1 2,154,000.00 ~~480~~415.~~11828691~~87584958 0.~~87967038~~83275766 359.~~98672702~~88435933 0.00000000 3-A2 51,000,000.00 ~~573~~520.~~60729020~~91740804 0.~~72148235~~68300392 298.~~51532647~~10688137 0.00000000 3-A3 12,750,000.00 ~~573~~520.~~60729020~~91740784 0.~~72148235~~68300392 298.~~51532627~~10688157 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 3,707,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A6 100,000,000.00 ~~805~~732.~~65841520~~93484090 0.~~99580360~~94269490 4011.~~73761310~~18927140 0.00000000 3-A7 45,833,333.00 ~~805~~732.~~65841524~~93484089 0.~~99580364~~94269492 4011.~~73761317~~18927135 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 38,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 1,666,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,803,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 1,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 10,200,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 4,814,667.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 8,616,000.00 ~~480~~415.~~11828691~~87585074 0.~~87967154~~83275650 359.~~98672818~~88436049 0.00000000 3-A16 2,454,000.00 ~~480~~415.~~11828851~~87585167 0.~~87966993~~83275469 359.~~98672779~~88436023 0.00000000 3-A17 27,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A18 5,255,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A1 25,000,000.00 ~~495~~426.~~70547480~~04519440 1.~~88085920~~65277240 650.~~95369120~~11901400 0.00000000 5-A1 105,078,000.00 ~~470~~360.~~47961638~~93502246 1.~~88260749~~47326548 7321.~~54506586~~57577209 0.00000000 PO-1 409,262.93 ~~845~~843.~~91462999~~83017538 0.~~92644599~~93639070 0.~~12307491~~14125394 0.00000000 PO-2 147,499.24 ~~913~~906.~~78097948~~12080442 3.~~64645947~~67805285 0.~~17783142~~49966359 0.00000000 AX-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 9,496,000.00 ~~984~~979.~~97910489~~83241365 2.~~56395324~~60584141 0.00000000 0.00000000 B-2 3,498,000.00 ~~984~~979.~~97910520~~83241281 2.~~56395369~~60584048 0.00000000 0.00000000 B-3 2,999,000.00 ~~984~~979.~~97910637~~83241414 2.~~56395465~~60584195 0.00000000 0.00000000 B-4 1,499,000.00 ~~984~~979.~~97910607~~83241494 2.~~56395597~~60584390 0.00000000 0.00000000 B-5 1,000,000.00 ~~984~~979.~~97911000~~83241000 2.~~56395000~~60584000 0.00000000 0.00000000 B-6 1,499,359.00 ~~984~~979.~~97910774~~83241505 2.~~56395566~~60584023 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-A1 0.00000000 2213.~~61678026~~79726141 ~~539~~521.~~29976981~~44196597 0.~~53929977~~52144197 2213.~~61678026~~79726141 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 448.~~43206795~~36987124 ~~607~~576.~~06632932~~36117590 0.~~60706633~~57636118 448.~~43206795~~36987124 2-A2 0.00000000 509.~~77400533~~56453067 ~~550~~515.~~98159667~~89379467 0.~~55098160~~51589379 509.~~77400533~~56453067 2-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A4 0.00000000 499.~~30265176~~28736535 ~~563~~529.~~99346641~~92245517 0.~~56399347~~52992246 499.~~30265176~~28736535 3-A1 0.00000000 3610.~~86639740~~71711699 ~~443~~405.~~25188951~~15873259 0.~~44325189~~40515873 3610.~~86639740~~71711699 3-A2 0.00000000 308.~~23680882~~78988529 ~~543~~512.~~37048137~~12752294 0.~~54337048~~51212752 308.~~23680882~~78988529 3-A3 0.00000000 308.~~23680863~~78988549 ~~543~~512.~~37048157~~12752314 0.~~54337048~~51212752 308.~~23680863~~78988549 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A6 0.00000000 4112.~~73341670~~13196620 ~~763~~720.~~92499850~~80287470 0.~~76392500~~72080287 4112.~~73341670~~13196620 3-A7 0.00000000 4112.~~73341659~~13196627 ~~763~~720.~~92499843~~80287462 0.~~76392500~~72080287 4112.~~73341659~~13196627 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 0.00000000 3610.~~86639972~~71711699 ~~443~~405.~~25188719~~15873375 0.~~44325189~~40515873 3610.~~86639972~~71711699 3-A16 0.00000000 3610.~~86639772~~71711899 ~~443~~405.~~25188672~~15873676 0.~~44325189~~40515874 3610.~~86639772~~71711899 3-A17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A1 0.00000000 671.~~83455040~~77178640 ~~427~~424.~~87092440~~27340800 0.~~42787092~~42427341 671.~~83455040~~77178640 5-A1 0.00000000 7523.~~42767335~~04903757 ~~395~~337.~~05194303~~88598498 0.~~39505194~~33788598 7523.~~42767335~~04903757 PO-1 0.00000000 1.~~04952090~~07764463 ~~844~~842.~~86513352~~75253075 0.~~84486513~~84275253 1.~~04952090~~07764463 PO-2 0.00000000 34.~~82429089~~17771644 ~~909~~901.~~95662079~~94308798 0.~~90995662~~90194309 34.~~82429089~~17771644 AX-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~56395324~~60584141 ~~982~~977.~~41515164~~22657224 0.~~98241515~~97722657 2.~~56395324~~60584141 B-2 0.00000000 2.~~56395369~~60584048 ~~982~~977.~~41515152~~22657233 0.~~98241515~~97722657 2.~~56395369~~60584048 B-3 0.00000000 2.~~56395465~~60584195 ~~982~~977.~~41515172~~22657219 0.~~98241515~~97722657 2.~~56395465~~60584195 B-4 0.00000000 2.~~56395597~~60584390 ~~982~~977.~~41515010~~22657105 0.~~98241515~~97722657 2.~~56395597~~60584390 B-5 0.00000000 2.~~56395000~~60584000 ~~982~~977.~~41515000~~22657000 0.~~98241515~~97722657 2.~~56395000~~60584000 B-6 0.00000000 2.~~56395566~~60584023 ~~982~~977.~~41515207~~22657482 0.~~98241515~~97722657 2.~~56395566~~60584023 (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-A1 117,469,000.00 5.75000% 6662,~~007~~874,~~775~~016.2280 ~~316~~301,~~287~~271.2633 0.00 0.00 AR 100.00 5.75000% 0.00 0.00 0.00 0.00 2-A1 124,500,000.00 5.00000% 8172,~~111~~799,~~550~~015.4737 ~~337~~303,~~964~~329.7923 0.00 0.00 2-A2 15,000,000.00 5.00000% 97,~~026~~881,~~334~~874.0388 3732,~~609~~841.7315 0.00 0.00 2-A3 29,162,000.00 5.00000% 29,162,000.00 121,508.33 0.00 0.00 2-A4 246,500,000.00 5.00000% ~~151~~132,~~177~~915,~~493~~220.1376 ~~629~~553,~~906~~813.2242 0.00 0.00 3-A1 2,154,000.00 8.50000% 1895,~~034,174~~796.7958 76,~~325~~345.4023 0.00 0.00 3-A2 51,000,000.00 4.75000% 2926,~~253~~566,~~971~~787.8081 ~~115~~105,~~796~~160.9720 0.00 0.00 3-A3 12,750,000.00 1.~~72000~~71875% 76,~~313~~641,~~492~~696.95 109,~~482~~512.6785 0.00 0.00 3-A4 0.00 6.~~78000~~78125% 76,~~313~~641,~~492~~696.95 4137,~~321~~532.2451 0.00 0.00 3-A5 3,707,000.00 5.50000% 3,707,000.00 16,990.42 0.00 0.00 3-A6 100,000,000.00 4.12500% 8073,~~565~~293,~~841~~484.5209 ~~276~~251,~~945~~946.0835 0.00 0.00 3-A7 45,833,333.00 1.~~62000~~61875% 3633,~~926~~592,~~010~~846.4363 4945,~~850~~315.1135 0.00 0.00 3-A8 0.00 6.~~88000~~88125% 3633,~~926~~592,~~010~~846.4363 ~~211~~192,~~709~~633.1398 0.00 0.00 3-A9 38,000,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A10 1,666,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A11 1,803,000.00 0.00000% 0.00 0.00 0.00 0.00 3-A12 1,000,000.00 5.50000% 0.00 0.00 0.00 0.00 3-A13 10,200,000.00 5.50000% 0.00 0.00 0.00 0.00 3-A14 4,814,667.00 5.50000% 0.00 0.00 0.00 0.00 3-A15 8,616,000.00 4.75000% 43,~~136~~583,~~699~~186.1633 1614,~~374~~183.4345 0.00 0.00 3-A16 2,454,000.00 5.50000% 1,~~178~~020,~~210~~559.2834 54,~~400~~677.1356 0.00 0.00 3-A17 27,045,000.00 5.50000% 27,045,000.00 123,956.25 0.00 0.00 3-A18 5,255,000.00 5.50000% 5,255,000.00 24,085.42 0.00 0.00 4-A1 25,000,000.00 5.00000% 1210,~~392~~651,~~636~~129.8786 5144,~~635~~379.9971 0.00 0.00 5-A1 105,078,000.00 5.50000% 4937,~~437~~926,~~057~~330.1329 ~~226~~173,~~586~~829.5101 0.00 0.00 PO-1 409,262.93 0.00000% ~~346~~345,~~201~~348.5041 0.00 0.00 0.00 PO-2 147,499.24 0.00000% ~~134~~133,~~782~~652.0013 0.00 0.00 0.00 AX-1 0.00 5.50000% 1918,~~878~~141,~~153~~759.7316 9183,~~108~~149.2073 0.00 0.00 AX-2 0.00 5.00000% 87,~~791~~812,~~202~~700.1227 3632,~~630~~552.0192 0.00 0.00 AX-3 0.00 5.00000% 1816,~~819~~523,~~334~~261.4749 7868,~~413~~846.8992 0.00 0.00 AX-4 0.00 5.50000% 76,~~739~~123,~~248~~854.0281 3528,~~471~~067.5567 0.00 0.00 B-1 9,496,000.00 5.~~30723~~30789% 9,~~353~~304,~~361~~488.5860 41,~~367~~155.0196 0.00 0.00 B-2 3,498,000.00 5.~~30723~~30789% 3,~~445~~427,~~456~~453.9178 15,~~238~~160.1944 0.00 0.00 B-3 2,999,000.00 5.~~30723~~30789% 2,~~953~~938,~~952~~517.3441 1312,~~064~~997.4176 0.00 0.00 B-4 1,499,000.00 5.~~30723~~30789% 1,~~476~~468,~~483~~768.6879 6,~~530~~496.0371 0.00 0.00 B-5 1,000,000.00 5.~~30723~~30789% ~~984,~~979,832.1141 4,~~356~~334.2603 0.00 0.00 B-6 1,499,359.00 5.~~30723~~30789% 1,~~476~~469,~~837~~120.2955 6,~~531~~498.5927 0.00 0.00 Totals 999,555,221.17 2,~~950~~662,~~447~~572.2216 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-A1 ~~1,412~~0.6500 0.00 ~~314~~301,~~874~~271.6133 0.00 6361,~~351~~253,~~004~~266.6630 AR 0.00 0.00 0.00 0.00 0.00 2-A1 ~~1,509~~0.4600 0.00 ~~336~~303,~~455~~329.3323 0.00 7571,~~579~~756,~~758~~966.0040 2-A2 ~~167~~0.9800 0.00 3732,~~441~~841.7515 0.00 87,~~264~~738,~~723~~406.9592 2-A3 ~~542~~0.7000 0.00 ~~120~~121,~~965~~508.6433 0.00 29,162,000.00 2-A4 ~~2,813~~0.3700 0.00 ~~627~~553,~~092~~813.8542 0.00 ~~139~~130,~~024~~625,~~389~~885.4720 3-A1 320.7200 0.00 76,~~292~~345.6923 0.00 ~~954~~872,~~764~~711.5791 3-A2 ~~517~~0.1900 0.00 ~~115~~105,~~279~~160.7820 0.00 2726,~~711~~118,~~894~~503.5567 3-A3 460.8200 0.00 109,~~435~~512.85 0.00 6,~~927~~529,~~973~~625.6492 3-A4 ~~184~~0.5500 0.00 4137,~~136~~532.6851 0.00 6,~~927~~529,~~973~~625.6492 3-A5 750.8800 0.00 16,~~914~~990.5342 0.00 3,707,000.00 3-A6 ~~1,236~~0.9300 0.00 ~~275~~251,~~708~~946.1535 0.00 7672,~~392~~080,~~499~~287.8547 3-A7 ~~222~~0.6500 0.00 4945,~~627~~315.4735 0.00 3533,~~013~~036,~~228~~798.8418 3-A8 ~~945~~0.5600 0.00 ~~210~~192,~~763~~633.5698 0.00 3533,~~013~~036,~~228~~798.8418 3-A9 0.00 0.00 0.00 0.00 0.00 3-A10 0.00 0.00 0.00 0.00 0.00 3-A11 0.00 0.00 0.00 0.00 0.00 3-A12 0.00 0.00 0.00 0.00 0.00 3-A13 0.00 0.00 0.00 0.00 0.00 3-A14 0.00 0.00 0.00 0.00 0.00 3-A15 730.1300 0.00 1614,~~301~~183.3045 0.00 3,~~819~~490,~~058~~847.2665 3-A16 240.1200 0.00 54,~~376~~677.0156 0.00 1994,~~087,740~~259.1354 3-A17 ~~553~~0.6300 0.00 123,~~402~~956.6225 0.00 27,045,000.00 3-A18 ~~107~~0.5700 0.00 2324,~~977~~085.8442 0.00 5,255,000.00 4-A1 ~~230~~0.6200 0.00 5144,~~405~~379.3671 0.00 10,~~696~~606,~~773~~835.1120 5-A1 ~~1,012~~0.0100 0.00 ~~225~~173,~~574~~829.5001 0.00 4135,~~511~~504,~~268~~383.0753 PO-1 0.00 0.00 0.00 0.00 ~~345~~344,~~771~~907.9837 PO-2 0.00 0.00 0.00 0.00 ~~134~~133,~~217~~035.9192 AX-1 ~~406~~0.9200 0.00 9083,~~701~~149.2873 0.00 1817,~~883~~866,~~032~~226.5696 AX-2 ~~163~~0.6000 0.00 3632,~~466~~552.4192 0.00 87,~~166~~778,~~879~~211.5812 AX-3 ~~350~~0.2200 0.00 7868,~~063~~846.6792 0.00 1716,~~189~~231,~~100~~565.8072 AX-4 ~~158~~0.4300 0.00 3528,~~313~~067.1367 0.00 65,~~600~~737,~~588~~123.9338 B-1 ~~184~~0.7600 0.00 41,~~182~~155.2596 0.00 9,~~329~~279,~~014~~743.2853 B-2 680.0600 0.00 15,~~170~~160.1344 0.00 3,~~436~~418,~~488~~338.2055 B-3 580.3500 0.00 1312,~~006~~997.0676 0.00 2,~~946~~930,~~263~~702.0449 B-4 290.1700 0.00 6,~~500~~496.8671 0.00 1,~~472~~464,~~640~~862.3163 B-5 190.4600 0.00 4,~~336~~334.8003 0.00 ~~982~~977,~~415~~226.1557 B-6 290.1700 0.00 6,~~502~~498.4227 0.00 1,~~472~~465,~~993~~213.0046 Totals ~~13,177~~0.6800 0.00 2,~~937~~662,~~269~~572.5316 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-A1 117,469,000.00 5.75000% ~~561~~535.~~91655007~~23922737 2.~~69251683~~56468796 0.00000000 0.00000000 AR 100.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 124,500,000.00 5.00000% ~~651~~584.~~49839735~~73104715 2.~~71457663~~43637936 0.00000000 0.00000000 2-A2 15,000,000.00 5.00000% ~~601~~525.~~75560200~~45832533 2.~~50731533~~18941000 0.00000000 0.00000000 2-A3 29,162,000.00 5.00000% 1000.00000000 4.16666655 0.00000000 0.00000000 2-A4 246,500,000.00 5.00000% ~~613~~539.~~29611817~~20982053 2.~~55540049~~24670759 0.00000000 0.00000000 3-A1 2,154,000.00 8.50000% ~~480~~415.~~11828691~~87584958 32.~~40083565~~94578923 0.00000000 0.00000000 3-A2 51,000,000.00 4.75000% ~~573~~520.~~60729020~~91740804 2.~~27052882~~06196471 0.00000000 0.00000000 3-A3 12,750,000.00 1.~~72000~~71875% ~~573~~520.~~60729020~~91740784 0.~~82217020~~74610588 0.00000000 0.00000000 3-A4 0.00 6.~~78000~~78125% ~~573~~520.~~60729020~~91740784 32.~~24088157~~94372627 0.00000000 0.00000000 3-A5 3,707,000.00 5.50000% 1000.00000000 4.58333423 0.00000000 0.00000000 3-A6 100,000,000.00 4.12500% ~~805~~732.~~65841520~~93484090 2.~~76945080~~51946350 0.00000000 0.00000000 3-A7 45,833,333.00 1.~~62000~~61875% ~~805~~732.~~65841524~~93484089 10.~~08763877~~98869855 0.00000000 0.00000000 3-A8 0.00 6.~~88000~~88125% ~~805~~732.~~65841524~~93484089 4.~~61910832~~20292323 0.00000000 0.00000000 3-A9 38,000,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 1,666,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,803,000.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 1,000,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 10,200,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 4,814,667.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 8,616,000.00 4.75000% ~~480~~415.~~11828691~~87585074 1.~~90046773~~64617572 0.00000000 0.00000000 3-A16 2,454,000.00 5.50000% ~~480~~415.~~11828851~~87585167 21.~~20054197~~90609617 0.00000000 0.00000000 3-A17 27,045,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A18 5,255,000.00 5.50000% 1000.00000000 4.58333397 0.00000000 0.00000000 4-A1 25,000,000.00 5.00000% ~~495~~426.~~70547480~~04519440 21.~~06543960~~77518840 0.00000000 0.00000000 5-A1 105,078,000.00 5.50000% ~~470~~360.~~47961638~~93502246 21.~~15636489~~65428548 0.00000000 0.00000000 PO-1 409,262.93 0.00000% ~~845~~843.~~91462999~~83017538 0.00000000 0.00000000 0.00000000 PO-2 147,499.24 0.00000% ~~913~~906.~~78097948~~12080442 0.00000000 0.00000000 0.00000000 AX-1 0.00 5.50000% ~~587~~535.~~03062550~~75238284 2.~~69055690~~45553177 0.00000000 0.00000000 AX-2 0.00 5.00000% ~~565~~502.~~58820207~~63559394 2.~~35661758~~09431512 0.00000000 0.00000000 AX-3 0.00 5.00000% ~~668~~586.~~42083509~~86943798 2.~~78508668~~44528922 0.00000000 0.00000000 AX-4 0.00 5.50000% ~~481~~380.~~18208829~~74619630 21.~~20541769~~74508686 0.00000000 0.00000000 B-1 9,496,000.00 5.~~30723~~30789% ~~984~~979.~~97910489~~83241365 4.~~35625632~~33403117 0.00000000 0.00000000 B-2 3,498,000.00 5.~~30723~~30789% ~~984~~979.~~97910520~~83241281 4.~~35625786~~33403087 0.00000000 0.00000000 B-3 2,999,000.00 5.~~30723~~30789% ~~984~~979.~~97910637~~83241414 4.~~35625542~~33403134 0.00000000 0.00000000 B-4 1,499,000.00 5.~~30723~~30789% ~~984~~979.~~97910607~~83241494 4.~~35625751~~33402935 0.00000000 0.00000000 B-5 1,000,000.00 5.~~30723~~30789% ~~984~~979.~~97911000~~83241000 4.~~35626000~~33403000 0.00000000 0.00000000 B-6 1,499,359.00 5.~~30723~~30789% ~~984~~979.~~97910774~~83241505 4.~~35625491~~33403208 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-A1 0.~~01202573~~00000000 0.00000000 2.~~68049111~~56468796 0.00000000 ~~539~~521.~~29976981~~44196597 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.~~01212418~~00000000 0.00000000 2.~~70245245~~43637936 0.00000000 ~~607~~576.~~06632932~~36117590 2-A2 0.~~01119867~~00000000 0.00000000 2.~~49611667~~18941000 0.00000000 ~~550~~515.~~98159667~~89379467 2-A3 0.~~01860983~~00000000 0.00000000 4.~~14805706~~16666655 0.00000000 1000.00000000 2-A4 0.~~01141327~~00000000 0.00000000 2.~~54398722~~24670759 0.00000000 ~~563~~529.~~99346641~~92245517 3-A1 0.~~01519034~~00000000 0.00000000 32.~~38564995~~94578923 0.00000000 ~~443~~405.~~25188951~~15873259 3-A2 0.~~01014098~~00000000 0.00000000 2.~~26038784~~06196471 0.00000000 ~~543~~512.~~37048137~~12752294 3-A3 0.~~00367216~~00000000 0.00000000 0.~~81849804~~74610588 0.00000000 ~~543~~512.~~37048157~~12752314 3-A4 0.~~01447451~~00000000 0.00000000 32.~~22640627~~94372627 0.00000000 ~~543~~512.~~37048157~~12752314 3-A5 0.~~02046938~~00000000 0.00000000 4.~~56286215~~58333423 0.00000000 1000.00000000 3-A6 0.~~01236930~~00000000 0.00000000 2.~~75708150~~51946350 0.00000000 ~~763~~720.~~92499850~~80287470 3-A7 0.~~00485782~~00000000 0.00000000 10.~~08278117~~98869855 0.00000000 ~~763~~720.~~92499843~~80287462 3-A8 0.~~02063040~~00000000 0.00000000 4.~~59847771~~20292323 0.00000000 ~~763~~720.~~92499843~~80287462 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 0.~~00848770~~00000000 0.00000000 1.~~89198004~~64617572 0.00000000 ~~443~~405.~~25188719~~15873375 3-A16 0.~~00982885~~00000000 0.00000000 21.~~19071312~~90609617 0.00000000 ~~443~~405.~~25188672~~15873676 3-A17 0.~~02047070~~00000000 0.00000000 4.~~56286264~~58333333 0.00000000 1000.00000000 3-A18 0.~~02047003~~00000000 0.00000000 4.~~56286204~~58333397 0.00000000 1000.00000000 4-A1 0.~~00922480~~00000000 0.00000000 21.~~05621440~~77518840 0.00000000 ~~427~~424.~~87092440~~27340800 5-A1 0.~~00963104~~00000000 0.00000000 21.~~14673385~~65428548 0.00000000 ~~395~~337.~~05194303~~88598498 PO-1 0.00000000 0.00000000 0.00000000 0.00000000 ~~844~~842.~~86513352~~75253075 PO-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~909~~901.~~95662079~~94308798 AX-1 0.~~01201694~~00000000 0.00000000 2.~~67853996~~45553177 0.00000000 ~~557~~527.~~64325830~~61551853 AX-2 0.~~01052532~~00000000 0.00000000 2.~~34609226~~09431512 0.00000000 ~~525~~500.~~42197018~~41671009 AX-3 0.~~01243903~~00000000 0.00000000 2.~~77264765~~44528922 0.00000000 ~~610~~576.~~51856693~~50905407 AX-4 0.~~00985027~~00000000 0.00000000 21.~~19556804~~74508686 0.00000000 ~~410~~356.~~38679172~~70145234 B-1 0.~~01945661~~00000000 0.00000000 4.~~33679971~~33403117 0.00000000 ~~982~~977.~~41515164~~22657224 B-2 0.~~01945683~~00000000 0.00000000 4.~~33680103~~33403087 0.00000000 ~~982~~977.~~41515152~~22657233 B-3 0.~~01945649~~00000000 0.00000000 4.~~33679893~~33403134 0.00000000 ~~982~~977.~~41515172~~22657219 B-4 0.~~01945964~~00000000 0.00000000 4.~~33679787~~33402935 0.00000000 ~~982~~977.~~41515010~~22657105 B-5 0.~~01946000~~00000000 0.00000000 4.~~33680000~~33403000 0.00000000 ~~982~~977.~~41515000~~22657000 B-6 0.~~01945498~~00000000 0.00000000 4.~~33679993~~33403208 0.00000000 ~~982~~977.~~41515207~~22657482 (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 4212,~~289~~830,~~214~~661.9469 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5636,~~955~~164.8375 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4212,~~346~~866,~~170~~826.7744 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~130~~117,~~480~~934.0688 Payment of Interest and Principal 4212,~~215~~748,~~690~~891.7156 Total Withdrawals (Pool Distribution Amount) 4212,~~346~~866,~~170~~826.7744 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~13,177~~0.6800 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~13,177~~0.6800

SERVICING FEES Gross Servicing Fee ~~129~~117,~~607~~170.1587 Master Servicing Fee ~~872~~764.9101 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~130~~117,~~480~~934.0688

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 148 0 0 0 148 62,~~936~~818,~~576~~778.9422 0.00 0.00 0.00 62,~~936~~818,~~576~~778.9422 60 Days 23 0 0 0 23 ~~844~~1,~~399~~957,915.3153 0.00 0.00 0.00 ~~844~~1,~~399~~957,915.3153 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 1611 0 0 0 1611 74,~~780~~776,~~976~~693.2575 0.00 0.00 0.00 74,~~780~~776,~~976~~693.2575 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.~~077752~~646204% 0.000000% 0.000000% 0.000000% 10.~~077752~~646204% 10.~~202582~~515322% 0.000000% 0.000000% 0.000000% 10.~~202582~~515322% 60 Days 0.~~153965~~242326% 0.000000% 0.000000% 0.000000% 0.~~153965~~242326% 0.~~146392~~357941% 0.000000% 0.000000% 0.000000% 0.~~146392~~357941% 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.~~231717~~888530% 0.000000% 0.000000% 0.000000% 10.~~231717~~888530% 10.~~348974~~873263% 0.000000% 0.000000% 0.000000% 10.~~348974~~873263%

Delinquency Status By Groups

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 20 0 0 0 20 ~~849,864~~0.5800 0.00 0.00 0.00 ~~849,864~~0.5800 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 ~~849,864~~0.5800 0.00 0.00 0.00 ~~849,864~~0.5800 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~503759~~000000% 0.000000% 0.000000% 0.000000% 10.~~503759~~000000% 10.~~285264~~000000% 0.000000% 0.000000% 0.000000% 10.~~285264~~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 10.~~503759~~000000% 0.000000% 0.000000% 0.000000% 10.~~503759~~000000% 10.~~285264~~000000% 0.000000% 0.000000% 0.000000% 10.~~285264~~000000% 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 53 0 0 0 53 2871,~~501,560~~244.7788 0.00 0.00 0.00 2871,~~501,560~~244.7788 60 Days 1 0 0 0 1 ~~415~~412,~~645~~450.0617 0.00 0.00 0.00 ~~415~~412,~~645~~450.0617 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 64 0 0 0 64 21,~~917~~283,~~205~~695.8305 0.00 0.00 0.00 21,~~917~~283,~~205~~695.8305 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~840336~~524476% 0.000000% 0.000000% 0.000000% 0.~~840336~~524476% 0.~~970267~~355530% 0.000000% 0.000000% 0.000000% 0.~~970267~~355530% 60 Days 0.~~168067~~174825% 0.000000% 0.000000% 0.000000% 0.~~168067~~174825% 0.~~161214~~168309% 0.000000% 0.000000% 0.000000% 0.~~161214~~168309% 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.~~008403~~699301% 0.000000% 0.000000% 0.000000% 10.~~008403~~699301% 10.~~131481~~523839% 0.000000% 0.000000% 0.000000% 10.~~131481~~523839% 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 53 0 0 0 53 21,~~896~~180,~~053~~962.6087 0.00 0.00 0.00 21,~~896~~180,~~053~~962.6087 60 Days 01 0 0 0 01 01,120,258.0006 0.00 0.00 0.00 01,120,258.0006 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 54 0 0 0 54 2,~~896~~301,~~053~~220.6093 0.00 0.00 0.00 2,~~896~~301,~~053~~220.6093 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~168224~~733496% 0.000000% 0.000000% 0.000000% 10.~~168224~~733496% 10.~~488884~~635886% 0.000000% 0.000000% 0.000000% 10.~~488884~~635886% 60 Days 0.~~000000~~244499% 0.000000% 0.000000% 0.000000% 0.~~000000~~244499% 0.~~000000~~603199% 0.000000% 0.000000% 0.000000% 0.~~000000~~603199% 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.~~168224~~977995% 0.000000% 0.000000% 0.000000% 10.~~168224~~977995% 1.~~488884~~239085% 0.000000% 0.000000% 0.000000% 1.~~488884~~239085% 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 10 0 0 0 10 ~~380,371~~0.8100 0.00 0.00 0.00 ~~380,371~~0.8100 60 Days 10 0 0 0 10 ~~428,754~~0.2500 0.00 0.00 0.00 ~~428,754~~0.2500 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 ~~809,126~~0.0600 0.00 0.00 0.00 ~~809,126~~0.0600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 30.~~846154~~000000% 0.000000% 0.000000% 0.000000% 30.~~846154~~000000% 30.~~340316~~000000% 0.000000% 0.000000% 0.000000% 30.~~340316~~000000% 60 Days 30.~~846154~~000000% 0.000000% 0.000000% 0.000000% 30.~~846154~~000000% 30.~~765197~~000000% 0.000000% 0.000000% 0.000000% 30.~~765197~~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 70.~~692308~~000000% 0.000000% 0.000000% 0.000000% 70.~~692308~~000000% 70.~~105513~~000000% 0.000000% 0.000000% 0.000000% 70.~~105513~~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 12 0 0 0 12 ~~308~~766,~~726~~570.1847 0.00 0.00 0.00 ~~308~~766,~~726~~570.1847 60 Days 01 0 0 0 01 0425,207.0030 0.00 0.00 0.00 0425,207.0030 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 ~~308~~1,~~726~~191,777.1877 0.00 0.00 0.00 ~~308~~1,~~726~~191,777.1877 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~854701~~941748% 0.000000% 0.000000% 0.000000% 01.~~854701~~941748% 02.~~706147~~033584% 0.000000% 0.000000% 0.000000% 02.~~706147~~033584% 60 Days 0.~~000000~~970874% 0.000000% 0.000000% 0.000000% 0.~~000000~~970874% 01.~~000000~~128004% 0.000000% 0.000000% 0.000000% 01.~~000000~~128004% 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.~~854701~~912621% 0.000000% 0.000000% 0.000000% 02.~~854701~~912621% 03.~~706147~~161589% 0.000000% 0.000000% 0.000000% 03.~~706147~~161589%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5636,~~955~~164.8375

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 127,926.00 0.01279829% 127,926.00 0.~~02222389~~02343861% Fraud 9,995,552.00 0.99999998% 9,995,552.00 1.~~73647278~~83138549% Special Hazard 9,995,552.00 0.99999998% 9,995,552.00 1.~~73647278~~83138549% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~012520~~002410% Weighted Average Pass-Through Rate 5.~~757885~~747818% Weighted Average Maturity(Stepdown Calculation ) ~~250~~248 Beginning Scheduled Collateral Loan Count 1,~~377~~259 Number Of Loans Paid In Full 7821 Ending Scheduled Collateral Loan Count 1,~~299~~238 Beginning Scheduled Collateral Balance ~~614~~555,~~902~~878,~~302~~128.5822 Ending Scheduled Collateral Balance ~~575~~545,~~623~~791,~~881~~808.4082 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~576~~546,~~806~~993,~~837~~429.3003 Monthly P &I Constant 4,~~689~~244,~~764~~786.2352 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4212,~~089~~609,~~530~~096.4084 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~575~~545,~~623~~791,~~881~~808.4082 Scheduled Principal 1,~~608~~464,~~837~~279.0150 Unscheduled Principal 378,~~669~~622,~~584~~039.1790

Miscellaneous Reporting Group 1 Senior % 96.~~503998~~343386% Group 1 Junior % 3.~~496002~~656614% Group 1 Senior Prepayment % 100.000000% Group 2 Senior % 9796.~~080467~~782173% Group 2 Junior % 23.~~919533~~217827% Group 2 Senior Prepayment % 100.000000% Group 3 Senior % 96.~~836306~~593869% Group 3 Junior % 3.~~163694~~406131% Group 3 Senior Prepayment % 100.000000% Group 4 Senior % 94.~~992564~~262661% Group 4 Junior % 5.~~007436~~737339% Group 4 Senior Prepayment % 100.000000% Group 5 Senior % 9594.~~933781~~804082% Group 5 Junior % 45.~~066219~~195918% Group 5 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 & 30 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~144757~~142646 5.~~724995~~716372 6.~~234674~~224593 Weighted Average Net Rate 5.~~894757~~892646 5.~~470866~~462107 5.~~984674~~974593 Weighted Average Maturity ~~350~~348 ~~171~~168 ~~350~~348 Beginning Loan Count ~~138~~132 ~~630~~577 ~~446~~414 Loans Paid In Full 4 5 355 18 Ending Loan Count ~~133~~128 ~~595~~572 ~~428~~409 Beginning Scheduled Balance 6865,~~727~~588,~~483~~001.8112 ~~278~~250,~~746~~963,~~315~~018.2915 ~~202~~188,~~850~~022,~~120~~738.7541 Ending scheduled Balance 6663,~~067~~964,~~856~~352.0358 ~~260~~247,~~267~~455,~~926~~703.6949 ~~194~~185,~~342~~544,~~232~~623.2209 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~422~~403,~~309~~852.1228 2,~~403~~185,~~105~~713.3550 1,~~263~~174,~~416~~126.3931 Scheduled Principal 7068,~~381~~115.0671 1990,~~073,254~~215.3113 ~~209~~198,~~496~~822.0811 Unscheduled Principal 21,~~589~~555,~~246~~532.7283 172,~~405~~517,~~134~~099.2953 82,~~298~~279,~~392~~293.4521 Scheduled Interest ~~351~~335,~~928~~736.0657 1,~~329~~195,~~851~~498.0437 1975,~~053,920~~304.3120 Servicing Fees 1413,~~318~~664.2216 5953,~~031~~175.1898 4239,~~260~~171.4340 Master Servicing Fees 0.00 ~~105~~104.0321 ~~767~~659.9079 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 ~~337~~322,~~609~~072.8441 1,~~270~~142,~~714~~218.8318 1935,~~010,891~~473.9801 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.~~894757~~892646 5.~~470414~~461609 5.~~980131~~970382

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Fixed 15 & 30 Year Fixed 15 & 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~779264~~757095 6.~~576001~~591925 6.~~012520~~002410 Weighted Average Net Rate 5.~~479265~~457094 6.~~326001~~341925 5.~~759588~~749468 Weighted Average Maturity ~~171~~169 ~~162~~160 ~~250~~248 Beginning Loan Count 2926 ~~134~~110 1,~~377~~259 Loans Paid In Full 30 177 7821 Ending Loan Count 26 ~~117~~103 1,~~299~~238 Beginning Scheduled Balance 1311,~~045~~299,~~902~~415.0169 5140,~~532~~004,~~480~~954.7285 ~~614~~555,~~902~~878,~~302~~128.5822 Ending scheduled Balance 11,~~347~~252,~~559~~606.5611 4337,~~598~~574,~~306~~523.9055 ~~575~~545,~~623~~791,~~881~~808.4082 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~112~~98,~~329~~044.9307 ~~488~~383,~~603~~050.4436 4,~~689~~244,~~764~~786.2352 Scheduled Principal 4943,~~500~~834.1723 ~~206~~163,~~205~~292.3932 1,~~608~~464,~~837~~279.0150 Unscheduled Principal 12,~~648,842~~975.2835 72,~~727~~267,~~968~~138.4398 378,~~669~~622,~~584~~039.1790 Scheduled Interest 6254,~~829~~209.7684 ~~282~~219,~~398~~758.0504 32,~~080~~780,~~927~~507.2202 Servicing Fees 32,~~261~~824.4786 108,~~735~~334.9437 ~~129~~117,~~607~~170.2477 Master Servicing Fees 0.00 0.00 ~~872~~764.9300 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 5951,~~568~~384.2998 ~~271~~211,~~662~~423.1167 2,~~950~~662,~~447~~572.0525 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.~~479264~~457095 6.~~326001~~341925 5.~~757885~~747818

Filing Compare · MORTGAGE ASSET SEC TRANS INC MRT PS THR CERTS SER 2003-3