8-K 1 csf03023.txt MARCH 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): March 25, 2004 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage Backed Pass-Through Certificates, Series 2003-23 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-107055-06 54-2126376 Pooling and Servicing Agreement) (Commission 54-2126377 (State or other File Number) 54-2126378 jurisdiction 54-2126379 of Incorporation) 54-2126380 54-2126381 IRS EIN c/o Wells Fargo Bank, 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 March 25, 2004 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage Backed Pass-Through Certificates, Series 2003-23 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Backed Pass-Through Certificates, Series 2003-23 Trust, relating to the March 25, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage Backed Pass-Through Certificates, Series 2003-23 Trust By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 4/8/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Backed Pass-Through Certificates, Series 2003-23 Trust, relating to the March 25, 2004 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage Backed Pass-Through Certificates Record Date: 122/3129/032004 Distribution Date: 13/2625/042004 CSF Series: 2003-23 Contact: Customer Service - CTSLink Wells Fargo Bank ~~Minnesota~~, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution I-A-1 22541QVD1 SEN 5.50000% 5856,~~105~~486,~~733~~143.0443 ~~266~~258,~~317~~894.9483 1,~~021~~848,~~590~~994.0874 I-A-2 22541QVE9 SEN 6.00000% 4,430,000.00 22,150.00 0.00 I-A-3 22541QVF6 SEN 6.00000% 7,631,000.00 38,155.00 0.00 I-A-4 22541QVG4 SEN 5.50000% 34,600,000.00 158,583.33 0.00 I-A-5 22541QVH2 SEN 6.00000% 1,832,000.00 9,160.00 0.00 I-A-6 22541QVJ8 SEN 6.00000% 1,565,000.00 7,825.00 0.00 I-A-7 22541QVK5 SEN 6.00000% 9,468,000.00 47,340.00 0.00 I-A-8 22541QVL3 SEN 6.00000% 1715,~~233~~446,~~522~~803.7096 8677,~~167~~234.6102 12,~~232~~442,~~395~~634.8030 I-A-9 22541QVM1 SEN 6.00000% 5,795,000.00 28,975.00 0.00 I-A-10 22541QVN9 SEN 6.00000% 17,000,000.00 85,000.00 0.00 I-A-11 22541QVP4 SEN 6.00000% 20,202,500.00 101,012.50 0.00 I-A-12 22541QVQ2 SEN 6.00000% 1312,~~985~~535,000.00 6962,~~925~~675.00 1,~~001~~983,000.00 I-A-13 22541QVR0 SEN 6.00000% 2,000,000.00 10,000.00 0.00 I-A-14 22541QVS8 SEN 6.00000% 3,000,000.00 15,000.00 0.00 I-A-15 22541QVT6 PO 0.00000% 2,266,000.00 0.00 0.00 I-A-16 22541QVU3 SEN 4.37500% ~~125~~124,~~946~~572,~~362~~384.96 ~~459~~454,~~179~~170.4516 ~~658~~772,~~404~~431.2470 I-A-17 22541QVV1 IO 5.50000% 0.00 ~~118~~116,~~074~~786.7161 0.00 I-A-18 22541QVW9 SEN 5.50000% 21,650,000.00 99,229.1617 0.00 I-A-19 22541QVX7 PO 0.00000% 76,~~201~~907,~~459~~219.9857 0.00 ~~202~~402,~~953~~257.4089 I-A-20 22541QVY5 IO 5.50000% 0.00 54,~~069~~928.4212 0.00 I-A-21 22541QVZ2 SEN 5.50000% 4,370,264.00 20,030.38 0.00 I-A-22 22541QWA6 SEN 5.25000% 2423,~~333~~654,~~199~~956.2038 ~~106~~103,~~457~~490.7444 ~~427~~774,~~815~~311.8785 II-A-1 22541QWB4 SEN 5.00000% 6,~~833~~696,~~122~~188.2474 2827,~~471~~900.3479 3078,~~198~~442.4145 II-A-2 22541QWC2 SEN 5.00000% 5,000,000.00 20,833.33 0.00 II-A-3 22541QWD0 SEN 5.00000% 5,035,000.00 20,979.17 0.00 II-A-4 22541QWE8 SEN 5.00000% 5,000,000.00 20,833.33 0.00 II-A-5 22541QWF5 SEN 5.00000% 14,~~709~~112,~~575~~785.6354 6158,~~289~~803.9027 ~~131~~341,~~671~~856.0286 II-A-6 22541QWG3 SEN 5.00000% 25,~~313~~525.8019 ~~105~~106.4735 (~~105~~106.4735) II-A-7 22541QWH1 SEN 5.00000% 0.00 0.00 0.00 II-A-8 22541QWJ7 SEN 4.50000% ~~146~~143,~~411~~477,~~949~~902.2944 ~~549~~538,~~044~~042.8114 ~~647~~1,~~055~~680,770.4169 III-A-1 22541QWK4 SEN 5.25000% 7064,~~777~~413,~~494~~722.3687 ~~309~~281,~~634~~804.3157 23,~~414~~795,~~295~~902.0873 III-A-2 22541QWL2 SEN 5.75000% 4,000,000.00 19,~~165~~166.6029 0.00 III-A-3 22541QWM0 SEN 5.75000% 4,000,000.00 19,~~165~~166.6029 0.00 III-A-4 22541QWN8 SEN 5.75000% 29,835,000.00 142,~~951~~956.4260 0.00 III-A-5 22541QWP3 SEN 5.75000% 4,000,000.00 19,~~165~~166.6029 0.00 III-A-6 22541QWQ1 SEN 5.75000% 5,000,000.00 23,957.0087 0.00 III-A-7 22541QWR9 SEN 4.50000% 8075,~~682~~208,~~591~~142.7844 ~~302~~282,~~542~~025.8906 23,~~076~~265,~~903~~434.0022 III-A-8 22541QWS7 SEN 5.75000% 15,760,000.00 75,~~512~~515.4720 0.00 III-A-9 22541QWT5 SEN 5.75000% 3,314,988.00 15,~~883~~884.4301 0.00 III-A-10 22541QWU2 SEN 5.75000% 29,000,000.00 138,~~950~~955.6064 0.00 III-A-11 22541QWVO SEN 1.~~64125~~59000% 6156,~~040~~541,~~903~~412.2004 8374,~~481~~915.5192 12,~~707~~683,~~022~~885.2300 III-A-12 22541QWW8 IO 6.~~35875~~41000% 0.00 ~~323~~302,~~435~~019.2151 0.00 III-A-13 22541QWX6 SEN 5.25000% 2,~~200~~002,~~098~~282.7568 98,~~624~~759.9082 75117,~~047~~994.6958 IV-A-1 22541QWY4 SEN 5.50000% 9795,~~663~~879,~~298~~837.5784 ~~447~~439,~~598~~440.5573 ~~974~~813,~~692~~846.8736 V-A-1 22541QWZ1 SEN 6.00000% ~~157~~150,~~963~~930,~~188~~131.3139 ~~789~~754,~~772~~636.01 2,~~322~~480,~~896~~312.7165 VI-A-1 22541QXA5 SEN 6.50000% ~~119~~113,~~318~~150,~~836~~683.0867 ~~646~~612,~~274~~887.4164 3,~~578~~298,~~337~~760.4462 VII-A-1 22541QXB3 SEN 5.00000% 4039,~~551~~033,~~840~~481.2394 ~~168~~162,~~956~~636.6035 ~~636~~675,~~517~~527.1755 VIII-A-1 22541QXC1 SEN 5.00000% 5049,~~274~~190,~~575~~729.7168 ~~209~~204,~~465~~957.7540 ~~518~~1,~~329~~053,772.8034 I-X 22541QXD9 IO 5.50000% 0.00 3836,~~331~~534.7627 0.00 II-X 22541QXE7 IO 4.60000% 0.00 4038,~~285~~732.0543 0.00 III-X 22541QXF4 IO 5.75000% 0.00 ~~113~~97,~~003~~612.8566 0.00 VII-X 22541QXG2 IO 5.00000% 0.00 2725,~~381~~861.5591 0.00 VIII-X 22541QXH0 IO 5.00000% 0.00 14,~~714~~195.5827 0.00 D-X 22541QXJ6 IO 6.00000% 0.00 ~~122~~115,~~160~~968.2591 0.00 I-P 22541QXK3 PO 0.00000% 109,~~086~~947,~~879~~876.1455 0.00 2033,~~008~~731.19 III-P 22541QXL1 PO 0.00000% 3,~~980~~963,~~929~~104.7077 0.00 484,~~953~~354.8719 A-P 22541QXM9 PO 0.00000% 1,~~164~~151,~~783~~552.3475 0.00 578,~~540~~440.0326 D-P 22541QXN7 PO 0.00000% 3,~~751~~728,~~035~~131.2292 0.00 16103,~~745~~835.4272 AR 22541QXW7 SEN 4.60000% 0.00 0.6100 0.00 AR-L 22541QXX5 SEN 4.60000% 0.00 0.00 0.00 C-B-1 22541QXP2 SUB 5.~~21307~~21417% 7,~~500~~470,~~725~~810.3109 32,~~584~~461.8373 1415,~~915~~085.4599 C-B-2 22541QXQ0 SUB 5.~~21307~~21417% 2,~~700~~689,~~260~~491.7932 11,~~730~~686.5422 5,~~369~~430.5696 C-B-3 22541QXR8 SUB 5.~~21307~~21417% 2,~~100~~091,~~202~~826.7347 9,~~123~~089.7528 4,~~176~~224.3208 C-B-4 22541QXY3 SUB 5.~~21307~~21417% ~~900~~896,~~086~~496.6078 3,~~910~~895.1841 1,~~789~~810.8532 C-B-5 22541QXZ0 SUB 5.~~21307~~21417% ~~900~~896,~~086~~496.6078 3,~~910~~895.1841 1,~~789~~810.8532 C-B-6 22541QYA4 SUB 5.~~21307~~21417% ~~900~~896,~~088~~498.6077 3,~~910~~895.1941 1,~~789~~810.8632 D-B-1 22541QXS6 SUB 5.~~79880~~79931% 27,~~538~~469,~~727~~728.0183 ~~133~~132,~~068~~751.8491 34,~~383~~901.6223 D-B-2 22541QXT4 SUB 5.~~79880~~79931% 6,~~556~~540,~~839~~411.6248 31,~~683~~607.0660 8,~~186~~309.5882 D-B-3 22541QXU1 SUB 5.~~79880~~79931% 2,~~185~~180,~~612~~136.5450 10,~~561~~535.0286 2,~~728~~769.8694 D-B-4 22541QXV9 SUB 5.~~79880~~79931% 4,~~808~~796,~~348~~301.5929 23,~~234~~178.2490 6,~~003~~093.4986 D-B-5 22541QYB2 SUB 5.~~79880~~79931% 6,~~119~~104,~~717~~384.1118 29,~~570~~500.8542 7,~~640~~755.8083 D-B-6 22541QYC0 SUB 5.~~79880~~79931% 4,~~371~~360,~~226~~273.0899 21,~~122~~071.0473 5,~~457~~539.7288 D-B-7 22541QYD8 SUB 5.~~79880~~79931% 2,~~185~~180,~~616~~140.5751 10,~~561~~535.0388 2,~~728~~769.8694 Totals 1,~~428~~383,~~763~~383,~~983~~749.3874 6,~~881~~640,~~595~~000.8535 1928,~~801~~908,~~229~~704.0803

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 5754,~~084~~637,~~142~~148.9669 12,~~287~~107,~~908~~889.0257 0.00 I-A-2 0.00 4,430,000.00 22,150.00 0.00 I-A-3 0.00 7,631,000.00 38,155.00 0.00 I-A-4 0.00 34,600,000.00 158,583.33 0.00 I-A-5 0.00 1,832,000.00 9,160.00 0.00 I-A-6 0.00 1,565,000.00 7,825.00 0.00 I-A-7 0.00 9,468,000.00 47,340.00 0.00 I-A-8 0.00 1613,~~001~~004,~~126~~169.9066 12,~~318~~519,~~563~~868.4132 0.00 I-A-9 0.00 5,795,000.00 28,975.00 0.00 I-A-10 0.00 17,000,000.00 85,000.00 0.00 I-A-11 0.00 20,202,500.00 101,012.50 0.00 I-A-12 0.00 1210,~~984~~552,000.00 12,~~070~~045,~~925~~675.00 0.00 I-A-13 0.00 2,000,000.00 10,000.00 0.00 I-A-14 0.00 3,000,000.00 15,000.00 0.00 I-A-15 0.00 2,266,000.00 0.00 0.00 I-A-16 0.00 ~~125~~123,~~287~~799,~~958~~953.7226 1,~~117~~226,~~583~~601.6986 0.00 I-A-17 0.00 0.00 ~~118~~116,~~074~~786.7161 0.00 I-A-18 0.00 21,650,000.00 99,229.1617 0.00 I-A-19 0.00 6,~~998~~504,~~506~~961.5868 ~~202~~402,~~953~~257.4089 0.00 I-A-20 0.00 0.00 54,~~069~~928.4212 0.00 I-A-21 0.00 4,370,264.00 20,030.38 0.00 I-A-22 0.00 2322,~~905~~880,~~383~~644.3353 ~~534~~877,~~273~~802.6129 0.00 II-A-1 0.00 6,~~802~~617,~~923~~746.8329 58106,~~669~~343.7524 0.00 II-A-2 0.00 5,000,000.00 20,833.33 0.00 II-A-3 0.00 5,035,000.00 20,979.17 0.00 II-A-4 0.00 5,000,000.00 20,833.33 0.00 II-A-5 0.00 1413,~~577~~770,~~904~~928.6168 ~~192~~400,~~960~~660.9213 0.00 II-A-6 0.00 25,~~419~~631.2855 0.00 0.00 II-A-7 0.00 0.00 0.00 0.00 II-A-8 0.00 ~~145~~141,~~764~~797,~~893~~131.8974 12,~~196~~218,~~100~~812.2283 0.00 III-A-1 0.00 6860,~~363~~617,~~199~~820.2714 24,~~723~~077,~~929~~707.3930 0.00 III-A-2 0.00 4,000,000.00 19,~~165~~166.6029 0.00 III-A-3 0.00 4,000,000.00 19,~~165~~166.6029 0.00 III-A-4 0.00 29,835,000.00 142,~~951~~956.4260 0.00 III-A-5 0.00 4,000,000.00 19,~~165~~166.6029 0.00 III-A-6 0.00 5,000,000.00 23,957.0087 0.00 III-A-7 0.00 7871,~~605~~942,~~688~~708.7722 23,~~379~~547,~~445~~459.8928 0.00 III-A-8 0.00 15,760,000.00 75,~~512~~515.4720 0.00 III-A-9 0.00 3,314,988.00 15,~~883~~884.4301 0.00 III-A-10 0.00 29,000,000.00 138,~~950~~955.6064 0.00 III-A-11 0.00 5953,~~333~~857,~~880~~527.9704 12,~~790~~758,~~503~~800.7492 0.00 III-A-12 0.00 0.00 ~~323~~302,~~435~~019.2151 0.00 III-A-13 0.00 21,~~125~~884,~~051~~288.0610 84126,~~672~~754.5940 0.00 IV-A-1 0.00 9695,~~688~~065,~~605~~991.7048 1,~~422~~253,~~291~~287.4209 0.00 V-A-1 0.00 ~~155~~148,~~640~~449,~~291~~818.6074 3,~~112~~234,~~668~~948.7266 0.00 VI-A-1 0.00 ~~115~~109,~~740~~851,~~498~~923.6405 43,~~224~~911,~~611~~648.8526 0.00 VII-A-1 0.00 3938,~~915~~357,~~323~~954.0639 ~~805~~838,~~473~~163.7790 0.00 VIII-A-1 0.00 4948,~~756~~136,~~245~~957.9034 ~~727~~1,~~795~~258,729.5574 0.00 I-X 0.00 0.00 3836,~~331~~534.7627 0.00 II-X 0.00 0.00 4038,~~285~~732.0543 0.00 III-X 0.00 0.00 ~~113~~97,~~003~~612.8566 0.00 VII-X 0.00 0.00 2725,~~381~~861.5591 0.00 VIII-X 0.00 0.00 14,~~714~~195.5827 0.00 D-X 0.00 0.00 ~~122~~115,~~160~~968.2591 0.00 I-P 0.00 109,~~066~~914,~~870~~145.9536 2033,~~008~~731.19 0.00 III-P 0.00 3,~~975~~878,~~975~~750.8357 484,~~953~~354.8719 0.00 A-P 0.00 1,~~159~~073,~~243~~112.3248 578,~~540~~440.0326 0.00 D-P 0.00 3,~~734~~624,~~289~~296.7919 16103,~~745~~835.4272 0.00 AR 0.00 0.00 0.6100 0.00 AR-L 0.00 0.00 0.00 0.00 C-B-1 0.00 7,~~485~~455,~~809~~724.8710 47,~~500~~547.2872 0.00 C-B-2 0.00 2,~~694~~684,~~891~~060.2336 17,~~100~~117.1018 0.00 C-B-3 0.00 2,~~096~~087,~~026~~602.4139 13,~~300~~313.0736 0.00 C-B-4 0.00 ~~898~~894,~~296~~686.7546 5,~~700~~705.0373 0.00 C-B-5 0.00 ~~898~~894,~~296~~686.7546 5,~~700~~705.0373 0.00 C-B-6 0.00 ~~898~~894,~~298~~688.7444 5,~~700~~705.0573 0.00 D-B-1 0.00 27,~~504~~434,~~343~~827.3961 167,~~452~~653.4614 0.00 D-B-2 0.00 6,~~548~~532,~~653~~101.0567 39,~~869~~917.6442 0.00 D-B-3 0.00 2,~~182~~177,~~883~~366.6956 13,~~289~~305.8880 0.00 D-B-4 0.00 4,~~802~~790,~~345~~207.1043 29,~~237~~272.7376 0.00 D-B-5 0.00 6,~~112~~096,~~076~~628.3136 37,~~211~~256.6525 0.00 D-B-6 0.00 4,~~365~~354,~~768~~734.3712 26,~~579~~611.7661 0.00 D-B-7 0.00 2,~~182~~177,~~887~~370.7176 13,~~289~~305.8982 0.00 Totals 0.00 1,~~408~~354,~~962~~475,~~754~~045.3390 2635,~~682~~548,~~824~~704.9338 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) I-A-1 59,698,000.00 5856,~~105~~486,~~733~~143.0443 9493,~~389~~950.5392 ~~927~~1,~~200~~755,043.5582 0.00 0.00 I-A-2 4,430,000.00 4,430,000.00 0.00 0.00 0.00 0.00 I-A-3 7,631,000.00 7,631,000.00 0.00 0.00 0.00 0.00 I-A-4 34,600,000.00 34,600,000.00 0.00 0.00 0.00 0.00 I-A-5 1,832,000.00 1,832,000.00 0.00 0.00 0.00 0.00 I-A-6 1,565,000.00 1,565,000.00 0.00 0.00 0.00 0.00 I-A-7 9,468,000.00 9,468,000.00 0.00 0.00 0.00 0.00 I-A-8 18,849,000.00 1715,~~233~~446,~~522~~803.7096 ~~113~~124,~~866~~116.8622 12,~~118~~318,~~528~~518.9408 0.00 0.00 I-A-9 5,795,000.00 5,795,000.00 0.00 0.00 0.00 0.00 I-A-10 17,000,000.00 17,000,000.00 0.00 0.00 0.00 0.00 I-A-11 20,202,500.00 20,202,500.00 0.00 0.00 0.00 0.00 I-A-12 15,296,000.00 1312,~~985~~535,000.00 92100,~~487~~763.1166 ~~908~~1,~~512~~882,236.8934 0.00 0.00 I-A-13 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 I-A-14 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-15 2,266,000.00 2,266,000.00 0.00 0.00 0.00 0.00 I-A-16 127,576,000.00 ~~125~~124,~~946~~572,~~362~~384.96 6039,~~833~~250.0715 ~~597~~733,~~571~~181.1755 0.00 0.00 I-A-17 0.00 0.00 0.00 0.00 0.00 0.00 I-A-18 21,650,000.00 21,650,000.00 0.00 0.00 0.00 0.00 I-A-19 7,467,500.00 76,~~201~~907,~~459~~219.9857 1820,~~751~~439.8271 ~~184~~381,~~201~~818.5818 0.00 0.00 I-A-20 0.00 0.00 0.00 0.00 0.00 0.00 I-A-21 4,370,264.00 4,370,264.00 0.00 0.00 0.00 0.00 I-A-22 25,000,000.00 2423,~~333~~654,~~199~~956.2038 39,~~527~~344.9325 ~~388~~734,~~287~~967.9560 0.00 0.00 II-A-1 7,019,068.00 6,~~833~~696,~~122~~188.2474 26,~~599~~561.3220 351,~~599~~881.1025 0.00 0.00 II-A-2 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 II-A-3 5,035,000.00 5,035,000.00 0.00 0.00 0.00 0.00 II-A-4 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 II-A-5 14,750,000.00 14,~~709~~112,~~575~~785.6354 115,~~978~~755.2527 15226,~~692~~101.7759 0.00 0.00 II-A-6 25,000.00 25,~~313~~525.8019 0.00 0.00 (~~105~~106.4735) 0.00 II-A-7 770,000.00 0.00 0.00 0.00 0.00 0.00 II-A-8 150,396,172.00 ~~146~~143,~~411~~477,~~949~~902.2944 569,~~938~~121.2944 771,~~117~~111,649.1226 0.00 0.00 III-A-1 79,200,000.00 7064,~~777~~413,~~494~~722.3687 ~~115~~111,~~538~~557.0794 23,~~298~~684,~~757~~344.0179 0.00 0.00 III-A-2 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-3 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-4 29,835,000.00 29,835,000.00 0.00 0.00 0.00 0.00 III-A-5 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-6 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 III-A-7 87,928,072.00 8075,~~682~~208,~~591~~142.7844 9995,~~391~~967.9098 13,~~977~~169,~~511~~466.1124 0.00 0.00 III-A-8 15,760,000.00 15,760,000.00 0.00 0.00 0.00 0.00 III-A-9 3,314,988.00 3,314,988.00 0.00 0.00 0.00 0.00 III-A-10 29,000,000.00 29,000,000.00 0.00 0.00 0.00 0.00 III-A-11 66,996,018.00 6156,~~040~~541,~~903~~412.2004 8178,~~690~~876.9581 12,~~625~~605,~~331~~008.2819 0.00 0.00 III-A-12 0.00 0.00 0.00 0.00 0.00 0.00 III-A-13 2,461,910.00 2,~~200~~002,~~098~~282.7568 3,~~591~~467.4775 71114,~~456~~526.2283 0.00 0.00 IV-A-1 99,307,618.00 9795,~~663~~879,~~298~~837.5784 ~~104~~103,~~740~~960.0672 ~~869~~709,~~952~~885.8164 0.00 0.00 V-A-1 164,103,820.00 ~~157~~150,~~963~~930,~~188~~131.3139 ~~150~~146,~~511~~584.6528 2,~~172~~333,~~385~~728.0637 0.00 0.00 VI-A-1 124,504,827.00 ~~119~~113,~~318~~150,~~836~~683.0867 9895,~~396~~105.6984 3,~~479~~203,~~940~~654.7578 0.00 0.00 VII-A-1 41,570,309.00 4039,~~551~~033,~~840~~481.2394 ~~135~~133,~~151~~139.5477 ~~501~~542,~~365~~387.6478 0.00 0.00 VIII-A-1 54,147,339.00 5049,~~274~~190,~~575~~729.7168 ~~181~~180,~~321~~346.5615 ~~337~~873,~~008~~426.2419 0.00 0.00 I-X 0.00 0.00 0.00 0.00 0.00 0.00 II-X 0.00 0.00 0.00 0.00 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 VII-X 0.00 0.00 0.00 0.00 0.00 0.00 VIII-X 0.00 0.00 0.00 0.00 0.00 0.00 D-X 0.00 0.00 0.00 0.00 0.00 0.00 I-P 10,132,718.00 109,~~086~~947,~~879~~876.1455 11,~~818~~869.33 821,~~189~~861.86 0.00 0.00 III-P 4,015,559.00 3,~~980~~963,~~929~~104.7077 4,~~435~~473.5687 ~~518~~79,880.3132 0.00 0.00 A-P 1,181,411.68 1,~~164~~151,~~783~~552.3475 4,~~853~~888.4568 ~~686~~73,551.5859 0.00 0.00 D-P 3,857,979.92 3,~~751~~728,~~035~~131.2292 3,~~932~~961.0784 1299,~~813~~873.3688 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 C-B-1 7,544,962.00 7,~~500~~470,~~725~~810.3109 1415,~~915~~085.4599 0.00 0.00 0.00 C-B-2 2,716,186.00 2,~~700~~689,~~260~~491.7932 5,~~369~~430.5696 0.00 0.00 0.00 C-B-3 2,112,589.00 2,~~100~~091,~~202~~826.7347 4,~~176~~224.3208 0.00 0.00 0.00 C-B-4 905,395.00 ~~900~~896,~~086~~496.6078 1,~~789~~810.8532 0.00 0.00 0.00 C-B-5 905,395.00 ~~900~~896,~~086~~496.6078 1,~~789~~810.8532 0.00 0.00 0.00 C-B-6 905,397.01 ~~900~~896,~~088~~498.6077 1,~~789~~810.8632 0.00 0.00 0.00 D-B-1 27,640,188.00 27,~~538~~469,~~727~~728.0183 34,~~383~~901.6223 0.00 0.00 0.00 D-B-2 6,580,997.00 6,~~556~~540,~~839~~411.6248 8,~~186~~309.5882 0.00 0.00 0.00 D-B-3 2,193,665.00 2,~~185~~180,~~612~~136.5450 2,~~728~~769.8694 0.00 0.00 0.00 D-B-4 4,826,064.00 4,~~808~~796,~~348~~301.5929 6,~~003~~093.4986 0.00 0.00 0.00 D-B-5 6,142,264.00 6,~~119~~104,~~717~~384.1118 7,~~640~~755.8083 0.00 0.00 0.00 D-B-6 4,387,331.00 4,~~371~~360,~~226~~273.0899 5,~~457~~539.7288 0.00 0.00 0.00 D-B-7 2,193,669.04 2,~~185~~180,~~616~~140.5751 2,~~728~~769.8694 0.00 0.00 0.00 Totals 1,481,063,275.65 1,~~428~~383,~~763~~383,~~983~~749.3874 2,~~224~~201,~~706~~816.3027 1726,~~576~~706,~~628~~994.3013 (~~105~~106.4735) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution I-A-1 1,~~021~~848,~~590~~994.0874 5754,~~084~~637,~~142~~148.9669 0.~~95621533~~91522578 1,~~021~~848,~~590~~994.0874 I-A-2 0.00 4,430,000.00 1.00000000 0.00 I-A-3 0.00 7,631,000.00 1.00000000 0.00 I-A-4 0.00 34,600,000.00 1.00000000 0.00 I-A-5 0.00 1,832,000.00 1.00000000 0.00 I-A-6 0.00 1,565,000.00 1.00000000 0.00 I-A-7 0.00 9,468,000.00 1.00000000 0.00 I-A-8 12,~~232~~442,~~395~~634.8030 1613,~~001~~004,~~126~~169.9066 0.~~84891118~~68991297 12,~~232~~442,~~395~~634.8030 I-A-9 0.00 5,795,000.00 1.00000000 0.00 I-A-10 0.00 17,000,000.00 1.00000000 0.00 I-A-11 0.00 20,202,500.00 1.00000000 0.00 I-A-12 1,~~001~~983,000.00 1210,~~984~~552,000.00 0.~~84884937~~68985356 1,~~001~~983,000.00 I-A-13 0.00 2,000,000.00 1.00000000 0.00 I-A-14 0.00 3,000,000.00 1.00000000 0.00 I-A-15 0.00 2,266,000.00 1.00000000 0.00 I-A-16 ~~658~~772,~~404~~431.2470 ~~125~~123,~~287~~799,~~958~~953.7226 0.~~98206527~~97040159 ~~658~~772,~~404~~431.2470 I-A-17 0.00 0.00 0.00000000 0.00 I-A-18 0.00 21,650,000.00 1.00000000 0.00 I-A-19 ~~202~~402,~~953~~257.4089 6,~~998~~504,~~506~~961.5868 0.~~93719539~~87110300 ~~202~~402,~~953~~257.4089 I-A-20 0.00 0.00 0.00000000 0.00 I-A-21 0.00 4,370,264.00 1.00000000 0.00 I-A-22 ~~427~~774,~~815~~311.8785 2322,~~905~~880,~~383~~644.3353 0.~~95621533~~91522578 ~~427~~774,~~815~~311.8785 II-A-1 3078,~~198~~442.4145 6,~~802~~617,~~923~~746.8329 0.~~96920614~~94282407 3078,~~198~~442.4145 II-A-2 0.00 5,000,000.00 1.00000000 0.00 II-A-3 0.00 5,035,000.00 1.00000000 0.00 II-A-4 0.00 5,000,000.00 1.00000000 0.00 II-A-5 ~~131~~341,~~671~~856.0286 1413,~~577~~770,~~904~~928.6168 0.~~98833252~~93362228 ~~131~~341,~~671~~856.0286 II-A-6 (~~105~~106.4735) 25,~~419~~631.2855 1.~~01677120~~02526200 (~~105~~106.4735) II-A-7 0.00 0.00 0.00000000 0.00 II-A-8 ~~647~~1,~~055~~680,770.4169 ~~145~~141,~~764~~797,~~893~~131.8974 0.~~96920614~~94282407 ~~647~~1,~~055~~680,770.4169 III-A-1 23,~~414~~795,~~295~~902.0873 6860,~~363~~617,~~199~~820.2714 0.~~86317171~~76537652 23,~~414~~795,~~295~~902.0873 III-A-2 0.00 4,000,000.00 1.00000000 0.00 III-A-3 0.00 4,000,000.00 1.00000000 0.00 III-A-4 0.00 29,835,000.00 1.00000000 0.00 III-A-5 0.00 4,000,000.00 1.00000000 0.00 III-A-6 0.00 5,000,000.00 1.00000000 0.00 III-A-7 23,~~076~~265,~~903~~434.0022 7871,~~605~~942,~~688~~708.7722 0.~~89397717~~81819954 23,~~076~~265,~~903~~434.0022 III-A-8 0.00 15,760,000.00 1.00000000 0.00 III-A-9 0.00 3,314,988.00 1.00000000 0.00 III-A-10 0.00 29,000,000.00 1.00000000 0.00 III-A-11 12,~~707~~683,~~022~~885.2300 5953,~~333~~857,~~880~~527.9704 0.~~88563295~~80389146 12,~~707~~683,~~022~~885.2300 III-A-12 0.00 0.00 0.00000000 0.00 III-A-13 75117,~~047~~994.6958 21,~~125~~884,~~051~~288.0610 0.~~86317171~~76537652 75117,~~047~~994.6958 IV-A-1 ~~974~~813,~~692~~846.8736 9695,~~688~~065,~~605~~991.7048 0.~~97362728~~95728800 ~~974~~813,~~692~~846.8736 V-A-1 2,~~322~~480,~~896~~312.7165 ~~155~~148,~~640~~449,~~291~~818.6074 0.~~94842577~~90460916 2,~~322~~480,~~896~~312.7165 VI-A-1 3,~~578~~298,~~337~~760.4462 ~~115~~109,~~740~~851,~~498~~923.6405 0.~~92960652~~88231056 3,~~578~~298,~~337~~760.4462 VII-A-1 ~~636~~675,~~517~~527.1755 3938,~~915~~357,~~323~~954.0639 0.~~96018827~~92272478 ~~636~~675,~~517~~527.1755 VIII-A-1 ~~518~~1,~~329~~053,772.8034 4948,~~756~~136,~~245~~957.9034 0.~~91890473~~88899950 ~~518~~1,~~329~~053,772.8034 I-X 0.00 0.00 0.00000000 0.00 II-X 0.00 0.00 0.00000000 0.00 III-X 0.00 0.00 0.00000000 0.00 VII-X 0.00 0.00 0.00000000 0.00 VIII-X 0.00 0.00 0.00000000 0.00 D-X 0.00 0.00 0.00000000 0.00 I-P 2033,~~008~~731.19 109,~~066~~914,~~870~~145.9536 0.~~99350154~~97842902 2033,~~008~~731.19 III-P 484,~~953~~354.8719 3,~~975~~878,~~975~~750.8357 0.~~99014255~~96593041 484,~~953~~354.8719 A-P 578,~~540~~440.0326 1,~~159~~073,~~243~~112.3248 0.~~98123570~~90833068 578,~~540~~440.0326 D-P 16103,~~745~~835.4272 3,~~734~~624,~~289~~296.7919 0.~~96793915~~93942847 16103,~~745~~835.4272 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 C-B-1 1415,~~915~~085.4599 7,~~485~~455,~~809~~724.8710 0.~~99216005~~98817252 1415,~~915~~085.4599 C-B-2 5,~~369~~430.5696 2,~~694~~684,~~891~~060.2336 0.~~99216005~~98817252 5,~~369~~430.5696 C-B-3 4,~~176~~224.3208 2,~~096~~087,~~026~~602.4139 0.~~99216005~~98817252 4,~~176~~224.3208 C-B-4 1,~~789~~810.8532 ~~898~~894,~~296~~686.7546 0.~~99216005~~98817252 1,~~789~~810.8532 C-B-5 1,~~789~~810.8532 ~~898~~894,~~296~~686.7546 0.~~99216005~~98817252 1,~~789~~810.8532 C-B-6 1,~~789~~810.8632 ~~898~~894,~~298~~688.7444 0.~~99216005~~98817251 1,~~789~~810.8632 D-B-1 34,~~383~~901.6223 27,~~504~~434,~~343~~827.3961 0.~~99508525~~99257022 34,~~383~~901.6223 D-B-2 8,~~186~~309.5882 6,~~548~~532,~~653~~101.0567 0.~~99508525~~99257022 8,~~186~~309.5882 D-B-3 2,~~728~~769.8694 2,~~182~~177,~~883~~366.6956 0.~~99508525~~99257022 2,~~728~~769.8694 D-B-4 6,~~003~~093.4986 4,~~802~~790,~~345~~207.1043 0.~~99508525~~99257022 6,~~003~~093.4986 D-B-5 7,~~640~~755.8083 6,~~112~~096,~~076~~628.3136 0.~~99508525~~99257022 7,~~640~~755.8083 D-B-6 5,~~457~~539.7288 4,~~365~~354,~~768~~734.3712 0.~~99508525~~99257023 5,~~457~~539.7288 D-B-7 2,~~728~~769.8694 2,~~182~~177,~~887~~370.7176 0.~~99508525~~99257031 2,~~728~~769.8694 Totals 1928,~~801~~908,~~229~~704.0803 1,~~408~~354,~~962~~475,~~754~~045.3390 0.~~95131841~~91452882 1928,~~801~~908,~~229~~704.0803

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 59,698,000.00 ~~973~~946.~~32796811~~19825505 1.~~58111712~~57376998 1529.~~53151781~~39870381 0.00000000 I-A-2 4,430,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 1,832,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 ~~914~~819.~~29373972~~50257096 6.~~04100271~~58476418 59123.~~34155340~~00483209 0.00000000 I-A-9 5,795,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-10 17,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 ~~914~~819.~~29131799~~49529289 6.~~04648993~~58758237 59123.~~39545567~~05415403 0.00000000 I-A-13 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-14 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 ~~987~~976.~~22614724~~45626889 0.~~47683788~~30766092 45.~~68404065~~74701786 0.00000000 I-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 21,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 7,467,500.00 ~~964~~924.~~37361634~~97081620 2.~~51112420~~73715567 2451.~~66710144~~13065685 0.00000000 I-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 4,370,264.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-22 25,000,000.00 ~~973~~946.~~32796800~~19825520 1.~~58111720~~57377000 1529.~~53151800~~39870400 0.00000000 II-A-1 7,019,068.00 ~~973~~953.~~50848289~~99969626 3.~~78958004~~78414912 07.~~51276038~~39147277 0.00000000 II-A-2 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-3 5,035,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-4 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 14,750,000.00 ~~997~~956.~~25936475~~79901966 7.~~86293220~~84781492 115.~~06391661~~32892136 0.00000000 II-A-6 25,000.00 ~~1012~~1021.~~55200000~~00760000 0.00000000 0.00000000 (4.~~21880000~~25400000) II-A-7 770,000.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 150,396,172.00 ~~973~~953.~~50848325~~99969648 3.~~78957976~~78414844 07.~~51275986~~39147310 0.00000000 III-A-1 79,200,000.00 ~~893~~813.~~65523182~~30458169 1.~~45881402~~40855985 2946.~~02470972~~51950492 0.00000000 III-A-2 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-3 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-4 29,835,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-5 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-6 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-7 87,928,072.00 ~~917~~855.~~59764481~~33710372 1.~~13037734~~09143733 2236.~~49009975~~04612461 0.00000000 III-A-8 15,760,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-9 3,314,988.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-10 29,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-11 66,996,018.00 ~~911~~843.~~11240671~~95183069 1.~~21934038~~17733579 2438.~~26011767~~88303018 0.00000000 III-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 2,461,910.00 ~~893~~813.~~65523110~~30458059 1.~~45881450~~40856083 2946.~~02470846~~51950315 0.00000000 IV-A-1 99,307,618.00 ~~983~~965.~~44216221~~48321036 1.~~05470317~~04685544 87.~~76018202~~14835029 0.00000000 V-A-1 164,103,820.00 ~~962~~919.~~58081201~~72344940 0.~~91717335~~89324112 1314.~~23787015~~22104842 0.00000000 VI-A-1 124,504,827.00 ~~958~~908.~~34706939~~80559731 0.~~79030422~~76387271 2725.~~95024766~~73116928 0.00000000 VII-A-1 41,570,309.00 ~~975~~938.~~50009142~~97502518 3.~~25115553~~20276113 1213.~~06066666~~04748011 0.00000000 VIII-A-1 54,147,339.00 ~~928~~908.~~47731095~~46070349 3.~~34866982~~33065582 616.~~22391139~~13054688 0.00000000 I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-P 10,132,718.00 ~~995~~981.~~47615358~~75795971 1.~~16635339~~17138659 02.~~80825895~~15755141 0.00000000 III-P 4,015,559.00 ~~991~~986.~~37621935~~93725332 1.~~10459341~~11413380 019.~~12907543~~89270236 0.00000000 A-P 1,181,411.68 ~~985~~974.~~92502488~~72605824 4.~~10817845~~13799870 062.~~58115220~~25737501 0.00000000 D-P 3,857,979.92 ~~972~~966.~~27961207~~34300782 1.~~01920437~~02692085 325.~~32126145~~88761011 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 7,544,962.00 ~~994~~990.~~13692342~~17199689 1.~~97687543~~99947859 0.00000000 0.00000000 C-B-2 2,716,186.00 ~~994~~990.~~13692214~~17199853 1.~~97687493~~99948015 0.00000000 0.00000000 C-B-3 2,112,589.00 ~~994~~990.~~13692394~~17199749 1.~~97687293~~99948026 0.00000000 0.00000000 C-B-4 905,395.00 ~~994~~990.~~13692366~~17200228 1.~~97687197~~99948089 0.00000000 0.00000000 C-B-5 905,395.00 ~~994~~990.~~13692366~~17200228 1.~~97687197~~99948089 0.00000000 0.00000000 C-B-6 905,397.01 ~~994~~990.~~13692563~~17200200 1.~~97687863~~99947645 0.00000000 0.00000000 D-B-1 27,640,188.00 ~~996~~993.~~32922215~~83292292 1.~~24397200~~26269872 0.00000000 0.00000000 D-B-2 6,580,997.00 ~~996~~993.~~32922185~~83292228 1.~~24397261~~26269925 0.00000000 0.00000000 D-B-3 2,193,665.00 ~~996~~993.~~32922073~~83292344 1.~~24397299~~26269964 0.00000000 0.00000000 D-B-4 4,826,064.00 ~~996~~993.~~32922191~~83292265 1.~~24397231~~26269772 0.00000000 0.00000000 D-B-5 6,142,264.00 ~~996~~993.~~32922160~~83292219 1.~~24397128~~26269890 0.00000000 0.00000000 D-B-6 4,387,331.00 ~~996~~993.~~32922157~~83292257 1.~~24397270~~26269935 0.00000000 0.00000000 D-B-7 2,193,669.04 ~~996~~993.~~32922294~~83292112 1.~~24397069~~26269731 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution I-A-1 0.00000000 1730.~~11263493~~97247378 ~~956~~915.~~21533318~~22578127 0.~~95621533~~91522578 1730.~~11263493~~97247378 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 65129.~~38255610~~58959627 ~~848~~689.~~91118362~~91297469 0.~~84891118~~68991297 65129.~~38255610~~58959627 I-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-12 0.00000000 65129.~~44194561~~64173640 ~~848~~689.~~84937238~~85355649 0.~~84884937~~68985356 65129.~~44194561~~64173640 I-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 56.~~16087854~~05467878 ~~982~~970.~~06526870~~40159011 0.~~98206527~~97040159 56.~~16087854~~05467878 I-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 2753.~~17822564~~86781252 ~~937~~871.~~19539069~~10300368 0.~~93719539~~87110300 2753.~~17822564~~86781252 I-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-22 0.00000000 1730.~~11263480~~97247400 ~~956~~915.~~21533320~~22578120 0.~~95621533~~91522578 1730.~~11263480~~97247400 II-A-1 0.00000000 411.~~30233900~~17562189 ~~969~~942.~~20614389~~82407436 0.~~96920614~~94282407 411.~~30233900~~17562189 II-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 823.~~92684881~~17673627 ~~988~~933.~~33251593~~62228339 0.~~98833252~~93362228 823.~~92684881~~17673627 II-A-6 0.00000000 (4.~~21880000~~25400000) 1,~~016~~025.~~77120000~~26200000 1.~~01677120~~02526200 (4.~~21880000~~25400000) II-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 0.00000000 411.~~30233962~~17562148 ~~969~~942.~~20614369~~82407494 0.~~96920614~~94282407 411.~~30233962~~17562148 III-A-1 0.00000000 3047.~~48352374~~92806477 ~~863~~765.~~17170795~~37651692 0.~~86317171~~76537652 3047.~~48352374~~92806477 III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-7 0.00000000 2337.~~62047697~~13756194 ~~893~~818.~~97716772~~19954178 0.~~89397717~~81819954 2337.~~62047697~~13756194 III-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-11 0.00000000 2540.~~47945805~~06036598 ~~885~~803.~~63294866~~89146471 0.~~88563295~~80389146 2540.~~47945805~~06036598 III-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 0.00000000 3047.~~48352296~~92806398 ~~863~~765.~~17170815~~37651661 0.~~86317171~~76537652 3047.~~48352296~~92806398 IV-A-1 0.00000000 98.~~81488520~~19520573 ~~973~~957.~~62727701~~28800463 0.~~97362728~~95728800 98.~~81488520~~19520573 V-A-1 0.00000000 1415.~~15504350~~11428954 ~~948~~904.~~42576852~~60915986 0.~~94842577~~90460916 1415.~~15504350~~11428954 VI-A-1 0.00000000 2826.~~74055188~~49504200 ~~929~~882.~~60651750~~31055532 0.~~92960652~~88231056 2826.~~74055188~~49504200 VII-A-1 0.00000000 1516.~~31182195~~25024125 ~~960~~922.~~18826947~~72478393 0.~~96018827~~92272478 1516.~~31182195~~25024125 VIII-A-1 0.00000000 919.~~57258121~~46120270 ~~918~~888.~~90472956~~99950079 0.~~91890473~~88899950 919.~~57258121~~46120270 I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-P 0.00000000 13.~~97461234~~32893800 ~~993~~978.~~50154124~~42902171 0.~~99350154~~97842902 13.~~97461234~~32893800 III-P 0.00000000 121.~~23366884~~00683616 ~~990~~965.~~14255051~~93041467 0.~~99014255~~96593041 121.~~23366884~~00683616 A-P 0.00000000 466.~~68933065~~39536525 ~~981~~908.~~23570270~~33068452 0.~~98123570~~90833068 466.~~68933065~~39536525 D-P 0.00000000 426.~~34046323~~91453096 ~~967~~939.~~93914625~~42847427 0.~~96793915~~93942847 426.~~34046323~~91453096 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 0.00000000 1.~~97687543~~99947859 ~~992~~988.~~16004932~~17251830 0.~~99216005~~98817252 1.~~97687543~~99947859 C-B-2 0.00000000 1.~~97687493~~99948015 ~~992~~988.~~16004721~~17251838 0.~~99216005~~98817252 1.~~97687493~~99948015 C-B-3 0.00000000 1.~~97687293~~99948026 ~~992~~988.~~16005101~~17251723 0.~~99216005~~98817252 1.~~97687293~~99948026 C-B-4 0.00000000 1.~~97687197~~99948089 ~~992~~988.~~16005169~~17252139 0.~~99216005~~98817252 1.~~97687197~~99948089 C-B-5 0.00000000 1.~~97687197~~99948089 ~~992~~988.~~16005169~~17252139 0.~~99216005~~98817252 1.~~97687197~~99948089 C-B-6 0.00000000 1.~~97687863~~99947645 ~~992~~988.~~16004701~~17251451 0.~~99216005~~98817251 1.~~97687863~~99947645 D-B-1 0.00000000 1.~~24397200~~26269872 ~~995~~992.~~08525014~~57022456 0.~~99508525~~99257022 1.~~24397200~~26269872 D-B-2 0.00000000 1.~~24397261~~26269925 ~~995~~992.~~08525076~~57022454 0.~~99508525~~99257022 1.~~24397261~~26269925 D-B-3 0.00000000 1.~~24397299~~26269964 ~~995~~992.~~08525231~~57022380 0.~~99508525~~99257022 1.~~24397299~~26269964 D-B-4 0.00000000 1.~~24397231~~26269772 ~~995~~992.~~08524959~~57022493 0.~~99508525~~99257022 1.~~24397231~~26269772 D-B-5 0.00000000 1.~~24397128~~26269890 ~~995~~992.~~08525032~~57022492 0.~~99508525~~99257022 1.~~24397128~~26269890 D-B-6 0.00000000 1.~~24397270~~26269935 ~~995~~992.~~08525115~~57022550 0.~~99508525~~99257023 1.~~24397270~~26269935 D-B-7 0.00000000 1.~~24397069~~26269731 ~~995~~992.~~08525224~~57031042 0.~~99508525~~99257031 1.~~24397069~~26269731 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall I-A-1 59,698,000.00 5.50000% 5856,~~105~~486,~~733~~143.0443 ~~266~~258,~~317~~894.9482 0.00 0.00 I-A-2 4,430,000.00 6.00000% 4,430,000.00 22,150.00 0.00 0.00 I-A-3 7,631,000.00 6.00000% 7,631,000.00 38,155.00 0.00 0.00 I-A-4 34,600,000.00 5.50000% 34,600,000.00 158,583.33 0.00 0.00 I-A-5 1,832,000.00 6.00000% 1,832,000.00 9,160.00 0.00 0.00 I-A-6 1,565,000.00 6.00000% 1,565,000.00 7,825.00 0.00 0.00 I-A-7 9,468,000.00 6.00000% 9,468,000.00 47,340.00 0.00 0.00 I-A-8 18,849,000.00 6.00000% 1715,~~233~~446,~~522~~803.7096 8677,~~167~~234.6102 0.00 0.00 I-A-9 5,795,000.00 6.00000% 5,795,000.00 28,975.00 0.00 0.00 I-A-10 17,000,000.00 6.00000% 17,000,000.00 85,000.00 0.00 0.00 I-A-11 20,202,500.00 6.00000% 20,202,500.00 101,012.50 0.00 0.00 I-A-12 15,296,000.00 6.00000% 1312,~~985~~535,000.00 6962,~~925~~675.00 0.00 0.00 I-A-13 2,000,000.00 6.00000% 2,000,000.00 10,000.00 0.00 0.00 I-A-14 3,000,000.00 6.00000% 3,000,000.00 15,000.00 0.00 0.00 I-A-15 2,266,000.00 0.00000% 2,266,000.00 0.00 0.00 0.00 I-A-16 127,576,000.00 4.37500% ~~125~~124,~~946~~572,~~362~~384.96 ~~459~~454,~~179~~170.4515 0.00 0.00 I-A-17 0.00 5.50000% 25,~~761~~480,~~756~~715.0611 ~~118~~116,~~074~~786.7261 0.00 0.00 I-A-18 21,650,000.00 5.50000% 21,650,000.00 99,229.17 0.00 0.00 I-A-19 7,467,500.00 0.00000% 76,~~201~~907,~~459~~219.9857 0.00 0.00 0.00 I-A-20 0.00 5.50000% 1,~~106~~075,~~054~~225.5129 54,~~069~~928.4212 0.00 0.00 I-A-21 4,370,264.00 5.50000% 4,370,264.00 20,030.38 0.00 0.00 I-A-22 25,000,000.00 5.25000% 2423,~~333~~654,~~199~~956.2038 ~~106~~103,~~457~~490.7543 0.00 0.00 II-A-1 7,019,068.00 5.00000% 6,~~833~~696,~~122~~188.2474 2827,~~471~~900.3479 0.00 0.00 II-A-2 5,000,000.00 5.00000% 5,000,000.00 20,833.33 0.00 0.00 II-A-3 5,035,000.00 5.00000% 5,035,000.00 20,979.17 0.00 0.00 II-A-4 5,000,000.00 5.00000% 5,000,000.00 20,833.33 0.00 0.00 II-A-5 14,750,000.00 5.00000% 14,~~709~~112,~~575~~785.6354 6158,~~289~~803.9027 0.00 0.00 II-A-6 25,000.00 5.00000% 25,~~313~~525.8019 ~~105~~106.4735 0.00 0.00 II-A-7 770,000.00 5.00000% 0.00 0.00 0.00 0.00 II-A-8 150,396,172.00 4.50000% ~~146~~143,~~411~~477,~~949~~902.2944 ~~549~~538,~~044~~042.8113 0.00 0.00 III-A-1 79,200,000.00 5.25000% 7064,~~777~~413,~~494~~722.3687 ~~309~~281,~~651~~810.5404 0.00 0.00 III-A-2 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-3 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-4 29,835,000.00 5.75000% 29,835,000.00 142,959.38 0.00 0.00 III-A-5 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-6 5,000,000.00 5.75000% 5,000,000.00 23,958.33 0.00 0.00 III-A-7 87,928,072.00 4.50000% 8075,~~682~~208,~~591~~142.7844 ~~302~~282,~~559~~030.7253 0.00 0.00 III-A-8 15,760,000.00 5.75000% 15,760,000.00 75,516.67 0.00 0.00 III-A-9 3,314,988.00 5.75000% 3,314,988.00 15,884.32 0.00 0.00 III-A-10 29,000,000.00 5.75000% 29,000,000.00 138,958.33 0.00 0.00 III-A-11 66,996,018.00 1.~~64125~~59000% 6156,~~040~~541,~~903~~412.2004 8374,~~486~~917.1537 0.00 0.00 III-A-12 0.00 6.~~35875~~41000% 6156,~~040~~541,~~903~~412.2004 ~~323~~302,~~453~~025.2038 0.00 0.00 III-A-13 2,461,910.00 5.25000% 2,~~200~~002,~~098~~282.7568 98,~~625~~759.4399 0.00 0.00 IV-A-1 99,307,618.00 5.50000% 9795,~~663~~879,~~298~~837.5784 ~~447~~439,~~623~~449.4526 0.00 0.00 V-A-1 164,103,820.00 6.00000% ~~157~~150,~~963~~930,~~188~~131.3139 ~~789~~754,~~815~~650.9466 0.00 0.00 VI-A-1 124,504,827.00 6.50000% ~~119~~113,~~318~~150,~~836~~683.0867 ~~646~~612,~~310~~899.3654 0.00 0.00 VII-A-1 41,570,309.00 5.00000% 4039,~~551~~033,~~840~~481.2394 ~~168~~162,~~966~~639.0051 0.00 0.00 VIII-A-1 54,147,339.00 5.00000% 5049,~~274~~190,~~575~~729.7168 ~~209~~204,~~477~~961.4037 0.00 0.00 I-X 0.00 5.50000% 87,~~363~~971,~~294~~113.2173 3836,~~331~~534.7727 0.00 0.00 II-X 0.00 4.60000% 10,~~509~~104,~~143~~111.4883 4038,~~285~~732.0543 0.00 0.00 III-X 0.00 5.75000% 2320,~~584~~371,~~723~~731.8450 ~~113~~97,~~010~~614.1455 0.00 0.00 VII-X 0.00 5.00000% 6,~~571~~206,~~938~~979.3155 2725,~~383~~862.0841 0.00 0.00 VIII-X 0.00 5.00000% 3,~~531~~406,~~696~~930.7062 14,~~715~~195.4054 0.00 0.00 D-X 0.00 6.00000% 2423,~~433~~194,~~408~~220.4379 ~~122~~115,~~167~~971.0410 0.00 0.00 I-P 10,132,718.00 0.00000% 109,~~086~~947,~~879~~876.1455 0.00 0.00 0.00 III-P 4,015,559.00 0.00000% 3,~~980~~963,~~929~~104.7077 0.00 0.00 0.00 A-P 1,181,411.68 0.00000% 1,~~164~~151,~~783~~552.3475 0.00 0.00 0.00 D-P 3,857,979.92 0.00000% 3,~~751~~728,~~035~~131.2292 0.00 0.00 0.00 AR 50.00 4.60000% 0.00 0.00 0.00 0.00 AR-L 50.00 4.60000% 0.00 0.00 0.00 0.00 C-B-1 7,544,962.00 5.~~21307~~21417% 7,~~500~~470,~~725~~810.3109 32,~~584~~461.8373 0.00 0.00 C-B-2 2,716,186.00 5.~~21307~~21417% 2,~~700~~689,~~260~~491.7932 11,~~730~~686.5422 0.00 0.00 C-B-3 2,112,589.00 5.~~21307~~21417% 2,~~100~~091,~~202~~826.7347 9,~~123~~089.7528 0.00 0.00 C-B-4 905,395.00 5.~~21307~~21417% ~~900~~896,~~086~~496.6078 3,~~910~~895.1841 0.00 0.00 C-B-5 905,395.00 5.~~21307~~21417% ~~900~~896,~~086~~496.6078 3,~~910~~895.1841 0.00 0.00 C-B-6 905,397.01 5.~~21307~~21417% ~~900~~896,~~088~~498.6077 3,~~910~~895.1941 0.00 0.00 D-B-1 27,640,188.00 5.~~79880~~79931% 27,~~538~~469,~~727~~728.0183 ~~133~~132,~~076~~754.2448 0.00 0.00 D-B-2 6,580,997.00 5.~~79880~~79931% 6,~~556~~540,~~839~~411.6248 31,~~684~~608.8221 0.00 0.00 D-B-3 2,193,665.00 5.~~79880~~79931% 2,~~185~~180,~~612~~136.5450 10,~~561~~536.6007 0.00 0.00 D-B-4 4,826,064.00 5.~~79880~~79931% 4,~~808~~796,~~348~~301.5929 23,~~235~~179.5335 0.00 0.00 D-B-5 6,142,264.00 5.~~79880~~79931% 6,~~119~~104,~~717~~384.1118 29,~~572~~501.5000 0.00 0.00 D-B-6 4,387,331.00 5.~~79880~~79931% 4,~~371~~360,~~226~~273.0899 21,~~123~~072.2114 0.00 0.00 D-B-7 2,193,669.04 5.~~79880~~79931% 2,~~185~~180,~~616~~140.5751 10,~~561~~536.6209 0.00 0.00 Totals 1,481,063,275.65 6,~~881~~640,~~833~~079.5269 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance I-A-1 0.00 0.00 ~~266~~258,~~317~~894.9483 0.00 5754,~~084~~637,~~142~~148.9669 I-A-2 0.00 0.00 22,150.00 0.00 4,430,000.00 I-A-3 0.00 0.00 38,155.00 0.00 7,631,000.00 I-A-4 0.00 0.00 158,583.33 0.00 34,600,000.00 I-A-5 0.00 0.00 9,160.00 0.00 1,832,000.00 I-A-6 0.00 0.00 7,825.00 0.00 1,565,000.00 I-A-7 0.00 0.00 47,340.00 0.00 9,468,000.00 I-A-8 0.00 0.00 8677,~~167~~234.6102 0.00 1613,~~001~~004,~~126~~169.9066 I-A-9 0.00 0.00 28,975.00 0.00 5,795,000.00 I-A-10 0.00 0.00 85,000.00 0.00 17,000,000.00 I-A-11 0.00 0.00 101,012.50 0.00 20,202,500.00 I-A-12 0.00 0.00 6962,~~925~~675.00 0.00 1210,~~984~~552,000.00 I-A-13 0.00 0.00 10,000.00 0.00 2,000,000.00 I-A-14 0.00 0.00 15,000.00 0.00 3,000,000.00 I-A-15 0.00 0.00 0.00 0.00 2,266,000.00 I-A-16 0.00 0.00 ~~459~~454,~~179~~170.4516 0.00 ~~125~~123,~~287~~799,~~958~~953.7226 I-A-17 0.00 0.00 ~~118~~116,~~074~~786.7161 0.00 25,~~627~~322,~~082~~717.4771 I-A-18 0.00 0.00 99,229.1617 0.00 21,650,000.00 I-A-19 0.00 0.00 0.00 0.00 6,~~998~~504,~~506~~961.5868 I-A-20 0.00 0.00 54,~~069~~928.4212 0.00 1,~~086~~040,~~608~~030.3358 I-A-21 0.00 0.00 20,030.38 0.00 4,370,264.00 I-A-22 0.00 0.00 ~~106~~103,~~457~~490.7444 0.00 2322,~~905~~880,~~383~~644.3353 II-A-1 0.00 0.00 2827,~~471~~900.3479 0.00 6,~~802~~617,~~923~~746.8329 II-A-2 0.00 0.00 20,833.33 0.00 5,000,000.00 II-A-3 0.00 0.00 20,979.17 0.00 5,035,000.00 II-A-4 0.00 0.00 20,833.33 0.00 5,000,000.00 II-A-5 0.00 0.00 6158,~~289~~803.9027 0.00 1413,~~577~~770,~~904~~928.6168 II-A-6 0.00 0.00 ~~105~~106.4735 0.00 25,~~419~~631.2855 II-A-7 0.00 0.00 0.00 0.00 0.00 II-A-8 0.00 0.00 ~~549~~538,~~044~~042.8114 0.00 ~~145~~141,~~764~~797,~~893~~131.8974 III-A-1 175.2247 0.00 ~~309~~281,~~634~~804.3157 0.00 6860,~~363~~617,~~199~~820.2714 III-A-2 10.0737 0.00 19,~~165~~166.6029 0.00 4,000,000.00 III-A-3 10.0737 0.00 19,~~165~~166.6029 0.00 4,000,000.00 III-A-4 72.9577 0.00 142,~~951~~956.4260 0.00 29,835,000.00 III-A-5 10.0737 0.00 19,~~165~~166.6029 0.00 4,000,000.00 III-A-6 10.3346 0.00 23,957.0087 0.00 5,000,000.00 III-A-7 165.8347 0.00 ~~302~~282,~~542~~025.8906 0.00 7871,~~605~~942,~~688~~708.7722 III-A-8 41.2047 0.00 75,~~512~~515.4720 0.00 15,760,000.00 III-A-9 0.8831 0.00 15,~~883~~884.4301 0.00 3,314,988.00 III-A-10 72.7370 0.00 138,~~950~~955.6064 0.00 29,000,000.00 III-A-11 41.6445 0.00 8374,~~481~~915.5192 0.00 5953,~~333~~857,~~880~~527.9704 III-A-12 175.9986 0.00 ~~323~~302,~~435~~019.2151 0.00 5953,~~333~~857,~~880~~527.9704 III-A-13 0.5417 0.00 98,~~624~~759.9082 0.00 21,~~125~~884,~~051~~288.0610 IV-A-1 248.9053 0.00 ~~447~~439,~~598~~440.5573 0.00 9695,~~688~~065,~~605~~991.7048 V-A-1 4314.9365 0.00 ~~789~~754,~~772~~636.01 0.00 ~~155~~148,~~640~~449,~~291~~818.6074 VI-A-1 3511.9589 0.00 ~~646~~612,~~274~~887.4164 0.00 ~~115~~109,~~740~~851,~~498~~923.6405 VII-A-1 93.4016 0.00 ~~168~~162,~~956~~636.6035 0.00 3938,~~915~~357,~~323~~954.0639 VIII-A-1 113.6598 0.00 ~~209~~204,~~465~~957.7540 0.00 4948,~~756~~136,~~245~~957.9034 I-X 0.00 0.00 3836,~~331~~534.7627 0.00 87,~~037~~599,~~986~~327.4187 II-X 0.00 0.00 4038,~~285~~732.0543 0.00 109,~~464~~954,~~351~~891.2113 III-X 61.2989 0.00 ~~113~~97,~~003~~612.8566 0.00 2219,~~198~~786,~~410~~900.3428 VII-X 10.5250 0.00 2725,~~381~~861.5591 0.00 6,~~392~~033,~~829~~790.4713 VIII-X 0.8228 0.00 14,~~714~~195.5827 0.00 3,~~454~~295,~~642~~362.8545 D-X 62.8025 0.00 ~~122~~115,~~160~~968.2591 0.00 2322,~~820~~750,~~804~~860.7157 I-P 0.00 0.00 0.00 0.00 109,~~066~~914,~~870~~145.9536 III-P 0.00 0.00 0.00 0.00 3,~~975~~878,~~975~~750.8357 A-P 0.00 0.00 0.00 0.00 1,~~159~~073,~~243~~112.3248 D-P 0.00 0.00 0.00 0.00 3,~~734~~624,~~289~~296.7919 AR 0.00 0.00 0.6100 0.00 0.00 AR-L 0.00 0.00 0.00 0.00 0.00 C-B-1 0.00 0.00 32,~~584~~461.8373 0.00 7,~~485~~455,~~809~~724.8710 C-B-2 0.00 0.00 11,~~730~~686.5422 0.00 2,~~694~~684,~~891~~060.2336 C-B-3 0.00 0.00 9,~~123~~089.7528 0.00 2,~~096~~087,~~026~~602.4139 C-B-4 0.00 0.00 3,~~910~~895.1841 0.00 ~~898~~894,~~296~~686.7546 C-B-5 0.00 0.00 3,~~910~~895.1841 0.00 ~~898~~894,~~296~~686.7546 C-B-6 0.00 0.00 3,~~910~~895.1941 0.00 ~~898~~894,~~298~~688.7444 D-B-1 72.4058 0.00 ~~133~~132,~~068~~751.8491 0.00 27,~~504~~434,~~343~~827.3961 D-B-2 10.7661 0.00 31,~~683~~607.0660 0.00 6,~~548~~532,~~653~~101.0567 D-B-3 0.5920 0.00 10,~~561~~535.0286 0.00 2,~~182~~177,~~883~~366.6956 D-B-4 10.2945 0.00 23,~~234~~178.2490 0.00 4,~~802~~790,~~345~~207.1043 D-B-5 10.6457 0.00 29,~~570~~500.8542 0.00 6,~~112~~096,~~076~~628.3136 D-B-6 10.1741 0.00 21,~~122~~071.0473 0.00 4,~~365~~354,~~768~~734.3712 D-B-7 0.5920 0.00 10,~~561~~535.0388 0.00 2,~~182~~177,~~887~~370.7176 Totals ~~238~~79.2239 0.00 6,~~881~~640,~~595~~000.8535 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall I-A-1 59,698,000.00 5.50000% ~~973~~946.~~32796811~~19825505 4.~~46108647~~33674193 0.00000000 0.00000000 I-A-2 4,430,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 5.50000% 1000.00000000 4.58333324 0.00000000 0.00000000 I-A-5 1,832,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 6.00000% ~~914~~819.~~29373972~~50257096 4.~~57146851~~09751287 0.00000000 0.00000000 I-A-9 5,795,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-10 17,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 6.00000% ~~914~~819.~~29131799~~49529289 4.~~57145659~~09747646 0.00000000 0.00000000 I-A-13 2,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-14 3,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 4.37500% ~~987~~976.~~22614724~~45626889 3.~~59926201~~55999679 0.00000000 0.00000000 I-A-17 0.00 5.50000% ~~987~~976.~~22614720~~45626903 4.~~52478669~~47542453 0.00000000 0.00000000 I-A-18 21,650,000.00 5.50000% 1000.00000000 4.58333349 0.00000000 0.00000000 I-A-19 7,467,500.00 0.00000% ~~964~~924.~~37361634~~97081620 0.00000000 0.00000000 0.00000000 I-A-20 0.00 5.50000% ~~973~~946.~~32796569~~19825217 4.~~46108959~~33674559 0.00000000 0.00000000 I-A-21 4,370,264.00 5.50000% 1000.00000000 4.58333410 0.00000000 0.00000000 I-A-22 25,000,000.00 5.25000% ~~973~~946.~~32796800~~19825520 4.~~25831000~~13961720 0.00000000 0.00000000 II-A-1 7,019,068.00 5.00000% ~~973~~953.~~50848289~~99969626 43.~~05628497~~97499924 0.00000000 0.00000000 II-A-2 5,000,000.00 5.00000% 1000.00000000 4.16666600 0.00000000 0.00000000 II-A-3 5,035,000.00 5.00000% 1000.00000000 4.16666733 0.00000000 0.00000000 II-A-4 5,000,000.00 5.00000% 1000.00000000 4.16666600 0.00000000 0.00000000 II-A-5 14,750,000.00 5.00000% ~~997~~956.~~25936475~~79901966 43.~~15524746~~98666237 0.00000000 0.00000000 II-A-6 25,000.00 5.00000% ~~1012~~1021.~~55200000~~00760000 4.~~21880000~~25400000 0.00000000 0.00000000 II-A-7 770,000.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 150,396,172.00 4.50000% ~~973~~953.~~50848325~~99969648 3.~~65065681~~57749883 0.00000000 0.00000000 III-A-1 79,200,000.00 5.25000% ~~893~~813.~~65523182~~30458169 3.~~90974167~~55820758 0.00000000 0.00000000 III-A-2 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-3 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-4 29,835,000.00 5.75000% 1000.00000000 4.79166683 0.00000000 0.00000000 III-A-5 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-6 5,000,000.00 5.75000% 1000.00000000 4.79166600 0.00000000 0.00000000 III-A-7 87,928,072.00 4.50000% ~~917~~855.~~59764481~~33710372 3.~~44099118~~20751409 0.00000000 0.00000000 III-A-8 15,760,000.00 5.75000% 1000.00000000 4.79166688 0.00000000 0.00000000 III-A-9 3,314,988.00 5.75000% 1000.00000000 4.79166742 0.00000000 0.00000000 III-A-10 29,000,000.00 5.75000% 1000.00000000 4.79166655 0.00000000 0.00000000 III-A-11 66,996,018.00 1.~~64125~~59000% ~~911~~843.~~11240671~~95183069 1.~~24613600~~11823616 0.00000000 0.00000000 III-A-12 0.00 6.~~35875~~41000% ~~911~~843.~~11240671~~95183069 4.~~82794664~~50810942 0.00000000 0.00000000 III-A-13 2,461,910.00 5.25000% ~~893~~813.~~65523110~~30458059 3.~~90974081~~55820887 0.00000000 0.00000000 IV-A-1 99,307,618.00 5.50000% ~~983~~965.~~44216221~~48321036 4.~~50744323~~42513141 0.00000000 0.00000000 V-A-1 164,103,820.00 6.00000% ~~962~~919.~~58081201~~72344940 4.~~81290405~~59861727 0.00000000 0.00000000 VI-A-1 124,504,827.00 6.50000% ~~958~~908.~~34706939~~80559731 54.~~19104661~~92269701 0.00000000 0.00000000 VII-A-1 41,570,309.00 5.00000% ~~975~~938.~~50009142~~97502518 43.~~06458369~~91239598 0.00000000 0.00000000 VIII-A-1 54,147,339.00 5.00000% ~~928~~908.~~47731095~~46070349 3.~~86865548~~78525286 0.00000000 0.00000000 I-X 0.00 5.50000% ~~957~~912.~~03542387~~15710171 4.~~38641292~~18071991 0.00000000 0.00000000 II-X 0.00 4.60000% ~~973~~935.~~13002359~~62473499 3.~~73033176~~58656161 0.00000000 0.00000000 III-X 0.00 5.75000% ~~892~~771.~~84639556~~21221196 43.~~27822250~~69539197 0.00000000 0.00000000 VII-X 0.00 5.00000% ~~978~~923.~~17598636~~85504204 43.~~07573383~~84939530 0.00000000 0.00000000 VIII-X 0.00 5.00000% ~~768~~740.~~11762076~~98193141 3.~~20048945~~08742379 0.00000000 0.00000000 D-X 0.00 6.00000% ~~944~~896.~~82855534~~90974487 4.~~72414269~~48454857 0.00000000 0.00000000 I-P 10,132,718.00 0.00000% ~~995~~981.~~47615358~~75795971 0.00000000 0.00000000 0.00000000 III-P 4,015,559.00 0.00000% ~~991~~986.~~37621935~~93725332 0.00000000 0.00000000 0.00000000 A-P 1,181,411.68 0.00000% ~~985~~974.~~92502488~~72605824 0.00000000 0.00000000 0.00000000 D-P 3,857,979.92 0.00000% ~~972~~966.~~27961207~~34300782 0.00000000 0.00000000 0.00000000 AR 50.00 4.60000% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 4.60000% 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 7,544,962.00 5.~~21307~~21417% ~~994~~990.~~13692342~~17199689 4.~~31875336~~30243784 0.00000000 0.00000000 C-B-2 2,716,186.00 5.~~21307~~21417% ~~994~~990.~~13692214~~17199853 4.~~31875431~~30243731 0.00000000 0.00000000 C-B-3 2,112,589.00 5.~~21307~~21417% ~~994~~990.~~13692394~~17199749 4.~~31875296~~30243649 0.00000000 0.00000000 C-B-4 905,395.00 5.~~21307~~21417% ~~994~~990.~~13692366~~17200228 4.~~31875590~~30244258 0.00000000 0.00000000 C-B-5 905,395.00 5.~~21307~~21417% ~~994~~990.~~13692366~~17200228 4.~~31875590~~30244258 0.00000000 0.00000000 C-B-6 905,397.01 5.~~21307~~21417% ~~994~~990.~~13692563~~17200200 4.~~31875736~~30243303 0.00000000 0.00000000 D-B-1 27,640,188.00 5.~~79880~~79931% ~~996~~993.~~32922215~~83292292 4.~~81459243~~80295141 0.00000000 0.00000000 D-B-2 6,580,997.00 5.~~79880~~79931% ~~996~~993.~~32922185~~83292228 4.~~81459268~~80295159 0.00000000 0.00000000 D-B-3 2,193,665.00 5.~~79880~~79931% ~~996~~993.~~32922073~~83292344 4.~~81459111~~80295305 0.00000000 0.00000000 D-B-4 4,826,064.00 5.~~79880~~79931% ~~996~~993.~~32922191~~83292265 4.~~81459218~~80295122 0.00000000 0.00000000 D-B-5 6,142,264.00 5.~~79880~~79931% ~~996~~993.~~32922160~~83292219 4.~~81459280~~80295214 0.00000000 0.00000000 D-B-6 4,387,331.00 5.~~79880~~79931% ~~996~~993.~~32922157~~83292257 4.~~81459229~~80295195 0.00000000 0.00000000 D-B-7 2,193,669.04 5.~~79880~~79931% ~~996~~993.~~32922294~~83292112 4.~~81459136~~80295332 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance I-A-1 0.00000000 0.00000000 4.~~46108647~~33674210 0.00000000 ~~956~~915.~~21533318~~22578127 I-A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 4.58333324 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-7 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-8 0.00000000 0.00000000 4.~~57146851~~09751287 0.00000000 ~~848~~689.~~91118362~~91297469 I-A-9 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-10 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-11 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-12 0.00000000 0.00000000 4.~~57145659~~09747646 0.00000000 ~~848~~689.~~84937238~~85355649 I-A-13 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-14 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 I-A-16 0.00000000 0.00000000 3.~~59926201~~55999686 0.00000000 ~~982~~970.~~06526870~~40159011 I-A-17 0.00000000 0.00000000 4.~~52478631~~47542453 0.00000000 ~~982~~970.~~06526884~~40158999 I-A-18 0.00000000 0.00000000 4.~~58333303~~58333349 0.00000000 1000.00000000 I-A-19 0.00000000 0.00000000 0.00000000 0.00000000 ~~937~~871.~~19539069~~10300368 I-A-20 0.00000000 0.00000000 4.~~46108959~~33674559 0.00000000 ~~956~~915.~~21532734~~22690747 I-A-21 0.00000000 0.00000000 4.58333410 0.00000000 1000.00000000 I-A-22 0.00000000 0.00000000 4.~~25830960~~13961760 0.00000000 ~~956~~915.~~21533320~~22578120 II-A-1 0.00000000 0.00000000 43.~~05628497~~97499924 0.00000000 ~~969~~942.~~20614389~~82407436 II-A-2 0.00000000 0.00000000 4.16666600 0.00000000 1000.00000000 II-A-3 0.00000000 0.00000000 4.16666733 0.00000000 1000.00000000 II-A-4 0.00000000 0.00000000 4.16666600 0.00000000 1000.00000000 II-A-5 0.00000000 0.00000000 43.~~15524746~~98666237 0.00000000 ~~988~~933.~~33251593~~62228339 II-A-6 0.00000000 0.00000000 4.~~21880000~~25400000 0.00000000 ~~1016~~1025.~~77120000~~26200000 II-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 0.00000000 0.00000000 3.~~65065681~~57749890 0.00000000 ~~969~~942.~~20614369~~82407494 III-A-1 0.~~00021742~~00006907 0.00000000 3.~~90952412~~55813851 0.00000000 ~~863~~765.~~17170795~~37651692 III-A-2 0.~~00026750~~00009250 0.00000000 4.~~79140000~~79157250 0.00000000 1000.00000000 III-A-3 0.~~00026750~~00009250 0.00000000 4.~~79140000~~79157250 0.00000000 1000.00000000 III-A-4 0.~~00026647~~00009284 0.00000000 4.~~79140003~~79157366 0.00000000 1000.00000000 III-A-5 0.~~00026750~~00009250 0.00000000 4.~~79140000~~79157250 0.00000000 1000.00000000 III-A-6 0.~~00026600~~00009200 0.00000000 4.~~79140000~~79157400 0.00000000 1000.00000000 III-A-7 0.~~00019141~~00006221 0.00000000 3.~~44079977~~20745188 0.00000000 ~~893~~818.~~97716772~~19954178 III-A-8 0.~~00026650~~00009327 0.00000000 4.~~79140038~~79157360 0.00000000 1000.00000000 III-A-9 0.~~00026546~~00009351 0.00000000 4.~~79139894~~79157391 0.00000000 1000.00000000 III-A-10 0.~~00026655~~00009310 0.00000000 4.~~79140000~~79157379 0.00000000 1000.00000000 III-A-11 0.~~00006926~~00002164 0.00000000 1.~~24606674~~11821452 0.00000000 ~~885~~803.~~63294866~~89146471 III-A-12 0.~~00026852~~00008747 0.00000000 4.~~82767812~~50802181 0.00000000 ~~885~~803.~~63294866~~89146471 III-A-13 0.~~00021934~~00006905 0.00000000 3.~~90952553~~55813982 0.00000000 ~~863~~765.~~17170815~~37651661 IV-A-1 0.~~00025074~~00008589 0.00000000 4.~~50719249~~42504552 0.00000000 ~~973~~957.~~62727701~~28800463 V-A-1 0.~~00026770~~00008927 0.00000000 4.~~81263635~~59852799 0.00000000 ~~948~~904.~~42576852~~60915986 VI-A-1 0.~~00028874~~00009550 0.00000000 54.~~19075787~~92260143 0.00000000 ~~929~~882.~~60651750~~31055532 VII-A-1 0.~~00022612~~00007602 0.00000000 43.~~06435757~~91231997 0.00000000 ~~960~~922.~~18826947~~72478393 VIII-A-1 0.~~00021515~~00007350 0.00000000 3.~~86844033~~78517955 0.00000000 ~~918~~888.~~90472956~~99950079 I-X 0.00000000 0.00000000 4.~~38641177~~18071991 0.00000000 ~~919~~869.~~80953173~~61259363 II-X 0.00000000 0.00000000 3.~~73033176~~58656161 0.00000000 ~~968~~921.~~98233041~~80713477 III-X 0.~~00023812~~00007155 0.00000000 43.~~27798438~~69532042 0.00000000 ~~840~~749.~~36475448~~07226873 VII-X 0.~~00022624~~00007442 0.00000000 43.~~07550610~~84932087 0.00000000 ~~951~~898.~~51718983~~07729980 VIII-X 0.~~00017834~~00006090 0.00000000 3.~~20031111~~08736507 0.00000000 ~~751~~716.~~35898462~~71668879 D-X 0.~~00026295~~00008701 0.00000000 4.~~72388013~~48446389 0.00000000 ~~921~~879.~~13945403~~76521109 I-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~993~~978.~~50154124~~42902171 III-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~965.~~14255051~~93041467 A-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~908.~~23570270~~33068452 D-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~967~~939.~~93914625~~42847427 AR 0.00000000 0.00000000 120.~~20000000~~00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 0.00000000 0.00000000 4.~~31875336~~30243784 0.00000000 ~~992~~988.~~16004932~~17251830 C-B-2 0.00000000 0.00000000 4.~~31875431~~30243731 0.00000000 ~~992~~988.~~16004721~~17251838 C-B-3 0.00000000 0.00000000 4.~~31875296~~30243649 0.00000000 ~~992~~988.~~16005101~~17251723 C-B-4 0.00000000 0.00000000 4.~~31875590~~30244258 0.00000000 ~~992~~988.~~16005169~~17252139 C-B-5 0.00000000 0.00000000 4.~~31875590~~30244258 0.00000000 ~~992~~988.~~16005169~~17252139 C-B-6 0.00000000 0.00000000 4.~~31875736~~30243303 0.00000000 ~~992~~988.~~16004701~~17251451 D-B-1 0.~~00026773~~00009334 0.00000000 4.~~81432471~~80285843 0.00000000 ~~995~~992.~~08525014~~57022456 D-B-2 0.~~00026744~~00009269 0.00000000 4.~~81432525~~80285890 0.00000000 ~~995~~992.~~08525076~~57022454 D-B-3 0.~~00026896~~00009117 0.00000000 4.~~81432671~~80285732 0.00000000 ~~995~~992.~~08525231~~57022380 D-B-4 0.~~00026730~~00009324 0.00000000 4.~~81432488~~80285798 0.00000000 ~~995~~992.~~08524959~~57022493 D-B-5 0.~~00026700~~00009280 0.00000000 4.~~81432416~~80285771 0.00000000 ~~995~~992.~~08525032~~57022492 D-B-6 0.~~00026668~~00009345 0.00000000 4.~~81432561~~80285850 0.00000000 ~~995~~992.~~08525115~~57022550 D-B-7 0.~~00026896~~00009117 0.00000000 4.~~81432240~~80285759 0.00000000 ~~995~~992.~~08525224~~57031042 (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 2735,~~031~~886,~~462~~530.3242 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 7178,~~087~~849.6991 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2735,~~102~~965,~~550~~380.0133 Withdrawals Reimbursement for Servicer Advances 6171,~~355~~670.8446 Payment of Service Fee ~~358~~345,~~369~~005.2449 Payment of Interest and Principal 2635,~~682~~548,~~824~~704.9338 Total Withdrawals (Pool Distribution Amount) 2735,~~102~~965,~~550~~380.0133 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0.00 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~238~~79.2239

SERVICING FEES Gross Servicing Fee ~~297~~288,~~737~~226.8606 External Master Servicing Fee 1514,~~087~~711.3534 PMI Fee 4542,~~544~~068.0309 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~358~~345,~~369~~005.2449

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance I-A-12 Special Retail Rounding Acct ~~962~~888.9466 ~~945~~959.4671 37111.0432 5440.5227 I-A-13 Special Retail Rounding Acct 999.99 0.00 0.00 999.99 I-A-14 Special Retail Rounding Acct 999.99 0.00 0.00 999.99 Original $ Original % Current $ Current % Bankruptcy 410,760.00 0.02773413% 410,760.00 0.03032612% Fraud 29,621,265.54 2.00000000% 29,621,265.54 2.18691696% Special Hazard 14,810,633.00 1.00000002% 14,810,633.00 1.09345850% Limit of Subordinate's Exposure to Certain Types of Losses

Delinquency Status By Groups

Original $ Orinal % Current $ Current % Bankruptcy 410,760.00 0.02773413% 410,760.00 0.02915334% Fraud 29,621,265.54 2.00000000% 29,621,265.54 2.10234412% Special Hazard 14,810,633.00 1.00000002% 14,810,633.00 1.05117208%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 1-30yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 2-15yr Jumbo A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 1 0 0 0 1 368,218.18 0.00 0.00 0.00 368,218.18 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 1 368,218.18 0.00 0.00 0.00 368,218.18 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 0.247525% 0.000000% 0.000000% 0.000000% 0.247525% 0.195910% 0.000000% 0.000000% 0.000000% 0.195910% 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 0.247525% 0.000000% 0.000000% 0.000000% 0.247525% 0.195910% 0.000000% 0.000000% 0.000000% 0.195910% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 3-30yr Jmb A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 6 0 0 0 6 2,679,677.98 0.00 0.00 0.00 2,679,677.98 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 510,306.53 0.00 0.00 0.00 510,306.53 120 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 1 0 1 0.00 0.00 323,150.00 0.00 323,150.00 Totals 7 0 1 0 8 3,189,984.51 0.00 323,150.00 0.00 3,513,134.51 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.848656% 0.000000% 0.000000% 0.000000% 0.848656% 0.813465% 0.000000% 0.000000% 0.000000% 0.813465% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.141443% 0.000000% 0.000000% 0.000000% 0.141443% 0.154913% 0.000000% 0.000000% 0.000000% 0.154913% 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% 0.141443% 0.000000% 0.141443% 0.000000% 0.000000% 0.098098% 0.000000% 0.098098% Totals 0.990099% 0.000000% 0.141443% 0.000000% 1.131542% 0.968378% 0.000000% 0.098098% 0.000000% 1.066476% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 4-30yr Cfm A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 150,735.26 0.00 0.00 0.00 150,735.26 60 Days 1 0 0 0 1 311,354.06 0.00 0.00 0.00 311,354.06 90 Days 1 0 0 0 1 174,970.24 0.00 0.00 0.00 174,970.24 120 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 3 0 0 0 3 637,059.56 0.00 0.00 0.00 637,059.56 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.179533% 0.000000% 0.000000% 0.000000% 0.179533% 0.145177% 0.000000% 0.000000% 0.000000% 0.145177% 60 Days 0.179533% 0.000000% 0.000000% 0.000000% 0.179533% 0.299874% 0.000000% 0.000000% 0.000000% 0.299874% 90 Days 0.179533% 0.000000% 0.000000% 0.000000% 0.179533% 0.168519% 0.000000% 0.000000% 0.000000% 0.168519% 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 0.538600% 0.000000% 0.000000% 0.000000% 0.538600% 0.613570% 0.000000% 0.000000% 0.000000% 0.613570% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 5-30yr Cfm A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 81,113.46 0.00 0.00 0.00 81,113.46 60 Days 4 0 0 0 4 530,317.68 0.00 0.00 0.00 530,317.68 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 5 0 0 0 5 611,431.14 0.00 0.00 0.00 611,431.14 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.100806% 0.000000% 0.000000% 0.000000% 0.100806% 0.048611% 0.000000% 0.000000% 0.000000% 0.048611% 60 Days 0.403226% 0.000000% 0.000000% 0.000000% 0.403226% 0.317816% 0.000000% 0.000000% 0.000000% 0.317816% 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 0.504032% 0.000000% 0.000000% 0.000000% 0.504032% 0.366427% 0.000000% 0.000000% 0.000000% 0.366427% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 6-30yr Cfm A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 1,999,283.77 0.00 0.00 0.00 1,999,283.77 60 Days 3 0 0 0 3 417,320.33 0.00 0.00 0.00 417,320.33 90 Days 6 0 0 0 6 1,661,929.11 0.00 0.00 0.00 1,661,929.11 120 Days 1 0 0 0 1 110,741.11 0.00 0.00 0.00 110,741.11 150 Days 1 0 0 0 1 154,934.22 0.00 0.00 0.00 154,934.22 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 0 0 24 4,344,208.54 0.00 0.00 0.00 4,344,208.54 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.525822% 0.000000% 0.000000% 0.000000% 1.525822% 1.574421% 0.000000% 0.000000% 0.000000% 1.574421% 60 Days 0.352113% 0.000000% 0.000000% 0.000000% 0.352113% 0.328637% 0.000000% 0.000000% 0.000000% 0.328637% 90 Days 0.704225% 0.000000% 0.000000% 0.000000% 0.704225% 1.308757% 0.000000% 0.000000% 0.000000% 1.308757% 120 Days 0.117371% 0.000000% 0.000000% 0.000000% 0.117371% 0.087208% 0.000000% 0.000000% 0.000000% 0.087208% 150 Days 0.117371% 0.000000% 0.000000% 0.000000% 0.117371% 0.122010% 0.000000% 0.000000% 0.000000% 0.122010% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.816901% 0.000000% 0.000000% 0.000000% 2.816901% 3.421032% 0.000000% 0.000000% 0.000000% 3.421032% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 7-15yr Cfm A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 2 0 0 0 2 210,173.36 0.00 0.00 0.00 210,173.36 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 1 0 0 0 1 112,938.33 0.00 0.00 0.00 112,938.33 120 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 3 0 0 0 3 323,111.69 0.00 0.00 0.00 323,111.69 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.675676% 0.000000% 0.000000% 0.000000% 0.675676% 0.488767% 0.000000% 0.000000% 0.000000% 0.488767% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.337838% 0.000000% 0.000000% 0.000000% 0.337838% 0.262643% 0.000000% 0.000000% 0.000000% 0.262643% 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 1.013514% 0.000000% 0.000000% 0.000000% 1.013514% 0.751410% 0.000000% 0.000000% 0.000000% 0.751410% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Grp 8-15yr Jmb A/A No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 474,827.44 0.00 0.00 0.00 474,827.44 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 1 474,827.44 0.00 0.00 0.00 474,827.44 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.884956% 0.000000% 0.000000% 0.000000% 0.884956% 0.885067% 0.000000% 0.000000% 0.000000% 0.885067% 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 0.884956% 0.000000% 0.000000% 0.000000% 0.884956% 0.885067% 0.000000% 0.000000% 0.000000% 0.885067%

~~COLLATERAL~~Group ~~STATEMENT~~Level Collateral Statement Group G1 30Y Jumbo A G2 15Y Jumbo A G3 30Y Jumbo AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average ~~Gross~~ Coupon Rate 5.737301 5.103729 6.~~080951%~~419207 Weighted Average ~~Pass-Through~~Net Rate 5.~~779961%~~487301 4.853729 6.169207 Weighted Average Maturity~~(Stepdown~~ ~~Calculation~~351 )172 ~~355~~349 Beginning ~~Scheduled Collateral~~ Loan Count ~~4,828~~841 ~~Number~~400 Of685 Loans Paid In Full 6114 ~~Ending~~3 ~~Scheduled~~21 ~~Collateral~~Ending Loan Count ~~4,767~~827 397 664 Beginning Scheduled ~~Collateral~~ Balance 1395,~~428~~556,~~764~~561.99 184,~~021~~756,857.6256 318,919,374.67 Ending ~~Scheduled~~scheduled ~~Collateral~~ Balance 1387,~~408~~288,~~963~~699.58 182,~~700~~633,589.9381 ~~Ending~~308,950,162.51 ~~Actual~~Record ~~Collateral~~Date ~~Balance~~02/29/2004 at02/29/2004 ~~31-Dec-2003~~02/29/2004 Principal And Interest Constant 2,332,272.53 1,~~410~~518,~~260~~709.53 2,~~239~~021,993.1278 ~~Monthly~~Scheduled PPrincipal &I441,083.36 ~~Constant~~732,918.82 315,985.78 Unscheduled Principal 7,826,779.05 1,390,348.93 9,~~464~~653,~~816~~226.7538 ~~Special~~Scheduled Interest 1,891,189.17 785,790.71 1,706,008.00 Servicing ~~Fee~~Fees 82,407.62 38,491.01 66,441.52 Master Servicing Fees 0.00 ~~Prepayment~~0.00 ~~Penalties~~0.00 Trustee Fee 0.00 ~~Realized~~0.00 ~~Loss~~0.00 FRY Amount 0.00 ~~Cumulative~~0.00 ~~Realized~~0.00 ~~Loss~~Special Hazard Fee 0.00 ~~Class~~0.00 A0.00 ~~Optimal~~Other ~~Amount~~Fee 264,~~213~~874.96 2,~~869~~878.1261 ~~Class~~32,786.43 APPool ~~Deferred~~Insurance ~~Amount~~Fee 0.00 ~~Ending~~0.00 ~~Scheduled~~0.00 ~~Balance~~Spread ~~for~~Fee ~~Premium~~1 ~~Loans~~0.00 ~~1,408,963,700~~0.9300 ~~Scheduled~~0.00 ~~Principal~~Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~224~~803,~~613~~906.4059 ~~Unscheduled~~744,421.09 ~~Principal 17~~1,~~575~~606,~~707~~780.2905 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.472512 4.835032 6.045842

Group Level Collateral Statement Group ~~Grp~~G4 ~~1-30yr~~30Y ~~Jumbo~~Conf AAltA ~~Grp~~G5 ~~2-15yr~~30Y ~~Jumbo~~Conf AAltA ~~Grp~~G6 ~~3-30yr~~30Y ~~Jmb~~Conf ~~A/A~~AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~743222~~923786 56.~~108676~~552087 67.~~458922~~285091 Weighted Average Net Rate 5.~~493222~~673786 46.~~858675~~302087 67.~~208922~~035006 Weighted Average Maturity ~~353~~349 ~~174~~349 ~~351~~349 Beginning Loan Count ~~855~~554 ~~404~~966 ~~719~~837 Loans Paid In Full 94 0 12 20 Ending Loan Count ~~846~~550 ~~404~~954 ~~707~~817 Beginning Scheduled Balance ~~402~~102,~~920~~937,~~756~~284.2386 ~~188~~162,~~470~~019,~~466~~821.3859 ~~335~~124,~~515~~284,~~421~~979.6380 Ending scheduled Balance ~~398~~102,~~346~~111,~~283~~294.6251 ~~187~~159,~~639~~528,~~730~~684.1528 ~~329~~120,~~215~~880,~~941~~885.8549 Record Date 1202/3129/~~2003~~2004 1202/3129/~~2003~~2004 1202/3129/~~2003~~2004 Principal And Interest Constant 2619,~~371,274~~846.2995 1,~~536~~042,~~079~~015.8955 2859,~~131,795~~528.8234 Scheduled Principal ~~442~~111,~~888~~698.1027 ~~733~~157,~~717~~375.8456 ~~325~~105,~~905~~005.8547 Unscheduled Principal 4714,~~131,584~~292.5108 972,~~018~~333,761.3975 53,~~973~~299,~~573~~088.9384 Scheduled Interest 1508,~~928,386~~148.1968 ~~802~~884,~~362~~639.0599 1754,~~805,889~~522.9787 Servicing Fees 8321,~~941~~445.8326 3933,~~264~~754.6909 6925,~~899~~901.0757 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 51,~~623~~204.7234 26,~~921~~817.5624 346,~~377~~698.8537 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 1485,~~838,820~~499.6408 ~~760~~844,~~175~~068.8066 1721,~~701,613~~922.0593 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~476473~~659746 46.~~840074~~251595 6.~~085967~~970331

Group Level Collateral Statement Group ~~Grp~~G7 ~~4-30yr~~15Y ~~Cfm~~Conf ~~A/A~~AltA ~~Grp~~G8 ~~5-30yr~~15Y ~~Cfm~~Jumbo ~~A/A~~AltA ~~Grp~~Total ~~6-30yr Cfm A/A~~ Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~924378~~980587 65.~~560364~~567275 76.~~299527~~059130 Weighted Average Net Rate 5.~~674378~~730236 65.~~310364~~317275 75.~~048917~~809111 Weighted Average Maturity ~~351~~168.00 ~~351~~170.00 ~~351~~353.00 Record Date 02/29/2004 02/29/2004 02/29/2004 Principal And Interest Constant 352,968.01 439,530.61 9,186,865.30 Beginning Loan Count ~~561~~291 1112 4,~~003~~686 ~~873~~ Loans Paid In Full 4 112 2180 Ending Loan Count ~~557~~287 ~~992~~110 ~~852~~4,606 Beginning Scheduled Balance ~~104~~41,~~736~~998,~~134~~313.2893 ~~169~~52,~~074~~910,~~334~~667.0379 ~~130~~1,~~487~~383,~~556~~383,862.5019 Ending ~~scheduled~~Scheduled Balance ~~103~~41,~~753~~239,~~764~~596.8790 ~~166~~51,~~740~~843,~~725~~093.3649 ~~126,886,755.60 Record Date 12/31/2003 12/31/2003 12/31/2003 Principal And Interest Constant 629,489.92~~ 1,~~085~~354,~~444.79 901~~476,~~904~~006.8457 Scheduled Principal ~~112~~143,~~409~~655.5288 ~~161~~194,~~120~~057.4807 ~~108~~2,~~157~~201,780.0021 Unscheduled Principal ~~869~~615,~~959~~061.8915 2873,~~172,488~~517.1923 326,~~492~~706,~~643~~075.9041 Scheduled Interest ~~517~~209,~~080~~312.4013 ~~924~~245,~~324~~473.3154 ~~793~~6,~~747~~985,085.8409 Servicing ~~Fees~~Fee 218,~~820~~761.0593 3511,~~223~~023.8106 27288,~~251~~226.2506 Master Servicing ~~Fees~~Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 ~~FRY~~Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~1,221~~810.2844 ~~7,261~~709.1904 756,~~696~~779.4543 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 ~~494~~199,~~039~~739.0776 ~~881~~233,~~839~~741.3144 ~~758~~6,~~800~~640,079.1460 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~660386~~707079 65.~~258828~~301194 65.~~978138~~759859

~~Group~~Miscellaneous ~~Level~~Reporting ~~Collateral Statement~~ Group ~~Grp~~G1 ~~7-15yr~~30Y ~~Cfm~~Jumbo A/A ~~Grp~~Insurance ~~8-15yr~~Proceeds ~~Jmb A/A Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5~~0.~~996493~~00 ~~5.572241 6.080951 Weighted Average~~ Net ~~Rate~~Liquidation ~~5.746154~~Proceeds 50.~~322241 5.830885 Weighted Average Maturity 170.~~00 ~~172.00~~Repurchased ~~355.00 Record Date 12/31/2003 12/31/2003 12/31/2003~~ Principal And Interest Constant 363,066.98 445,760.22 9,464,816.75 Beginning Loan Count 299 114 4,828 Loans Paid In Full 3 1 61 Ending Loan Count 296 113 4,767 Beginning Scheduled Balance 43,537,479.13 54,021,873.44 1,428,764,021.62 Ending Scheduled Balance 42,890,591.04 53,489,908.44 1,408,963,700.93 Scheduled Principal 145,506.81 194,907.80 2,224,613.40 Unscheduled Principal 501,381.28 337,057.20 17,575,707.29 Scheduled Interest 217,560.17 250,852.42 7,240,203.35 Servicing Fee 9,082.62 11,254.54 297,737.86 Master Servicing Fee 0.00 ~~0.00~~Subsequent Losses 0.00 ~~Trustee~~Subsequent ~~Fee~~Loss ~~0.00~~Recoveries 0.00 ~~0.00~~Substitution ~~Fry~~ Amount 0.00 ~~0.00~~Substitution ~~0.00~~Adjustment ~~Special~~Amount ~~Hazard Fee~~ 0.00 ~~0.00~~Group ~~0.00~~G2 ~~Other~~15Y ~~Fee~~Jumbo ~~814.97~~A ~~714.36 60,631.38 Pool~~ Insurance ~~Fee~~Proceeds 0.00 ~~0.00~~Net ~~0.00~~Liquidation ~~Spread~~Proceeds 1 0.00 ~~0.00~~Repurchased Principal 0.00 ~~Spread~~Subsequent 2Losses 0.00 ~~0.00~~Subsequent ~~0.00~~Loss ~~Spread~~Recoveries 3 0.00 ~~0.00~~Substitution Amount 0.00 ~~Net~~Substitution ~~Interest~~Adjustment ~~207,662.58 238,883.52 6,881,834.11 Realized Loss~~ Amount 0.00 ~~0.00~~Group ~~0.00~~G3 ~~Cumulative~~30Y ~~Realized~~Jumbo ~~Loss~~AltA ~~0.00~~Insurance ~~0.00~~Proceeds 0.00 ~~Percentage~~Net ofLiquidation ~~Cumulative~~Proceeds ~~Losses~~ 0.~~0000~~00 ~~0.0000~~Repurchased ~~0.0000~~Principal ~~Prepayment Penalties~~ 0.00 ~~0.00~~Subsequent Losses 0.00 ~~Special~~Subsequent ~~Servicing~~Loss ~~Fee~~Recoveries 0.00 ~~0.00~~Substitution Amount 0.00 ~~Pass-Through~~Substitution ~~Rate~~Adjustment ~~5.723691~~Amount 50.~~306373 5.779961~~00

Miscellaneous Reporting Group ~~Grp~~G4 ~~1-30yr~~30Y ~~Jumbo~~Conf AAltA ~~Net~~Insurance ~~Liquidation~~ Proceeds 0.00 ~~Subsequent~~Net ~~Loss~~Liquidation ~~Recovery~~Proceeds 0.00 ~~Insurance~~Repurchased ~~Proceeds~~Principal 0.00 ~~Repurchased~~Subsequent ~~Loan~~Losses ~~Principal~~ 0.00 ~~Substitution~~Subsequent ~~Amount~~Loss Recoveries 0.00 ~~Subsequent~~Substitution ~~Loss~~Amount 0.00 Substitution Adjustment Amount 0.00 Group ~~Grp~~G5 ~~2-15yr~~30Y ~~Jumbo~~Conf AAltA ~~Net~~Insurance ~~Liquidation~~ Proceeds 0.00 ~~Subsequent~~Net ~~Loss~~Liquidation ~~Recovery~~Proceeds 0.00 ~~Insurance~~Repurchased ~~Proceeds~~Principal 0.00 ~~Repurchased~~Subsequent ~~Loan~~Losses ~~Principal~~ 0.00 ~~Substitution~~Subsequent ~~Amount~~Loss Recoveries 0.00 ~~Subsequent~~Substitution ~~Loss~~Amount 0.00 Substitution Adjustment Amount 0.00 Group ~~Grp~~G6 ~~3-30yr~~30Y ~~Jmb~~Conf ~~A/A~~AltA ~~Net~~Insurance ~~Liquidation~~ Proceeds 0.00 ~~Subsequent~~Net ~~Loss~~Liquidation ~~Recovery~~Proceeds 0.00 ~~Insurance~~Repurchased ~~Proceeds~~Principal 0.00 ~~Repurchased~~Subsequent ~~Loan~~Losses ~~Principal~~ 0.00 ~~Substitution~~Subsequent ~~Amount~~Loss Recoveries 0.00 ~~Subsequent~~Substitution ~~Loss~~Amount 0.00 Substitution Adjustment Amount 0.00

Miscellaneous Reporting Group ~~Grp~~G7 ~~4-30yr~~15Y ~~Cfm~~Conf ~~A/A~~AltA ~~Net~~Insurance ~~Liquidation~~ Proceeds 0.00 ~~Subsequent~~Net ~~Loss~~Liquidation ~~Recovery~~Proceeds 0.00 ~~Insurance~~Repurchased ~~Proceeds~~Principal 0.00 ~~Repurchased~~Subsequent ~~Loan~~Losses ~~Principal~~ 0.00 ~~Substitution~~Subsequent ~~Amount~~Loss Recoveries 0.00 ~~Subsequent~~Substitution ~~Loss~~Amount 0.00 Substitution Adjustment Amount 0.00 Group ~~Grp~~G8 ~~5-30yr~~15Y ~~Cfm~~Jumbo ~~A/A~~AltA ~~Net~~Insurance ~~Liquidation~~ Proceeds 0.00 ~~Subsequent~~Net ~~Loss~~Liquidation ~~Recovery 0.00 Insurance~~ Proceeds 0.00 Repurchased ~~Loan~~ Principal 0.00 ~~Substitution Amount 0.00~~ Subsequent ~~Loss~~Losses 0.00 ~~Substitution Adjustment Amount 0.00 Group Grp 6-30yr Cfm A/A Net Liquidation Proceeds 0.00~~ Subsequent Loss ~~Recovery~~Recoveries 0.00 ~~Insurance Proceeds 0.00 Repurchased Loan Principal 0.00~~ Substitution Amount 0.00 ~~Subsequent Loss 0.00~~ Substitution Adjustment Amount 0.00

Miscellaneous Reporting Group Grp 7-15yr Cfm A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00 Group Grp 8-15yr Jmb A/A Net Liquidation Proceeds 0.00 Subsequent Loss Recovery 0.00 Insurance Proceeds 0.00 Repurchased Loan Principal 0.00 Substitution Amount 0.00 Subsequent Loss 0.00 Substitution Adjustment Amount 0.00

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