8-K 1 mst03008_10506.txt 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): June 27, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-13 Pooling and Servicing Agreement) (Commission 54-2123777 (State or other File Number) 54-2123778 jurisdiction 54-2123779 of Incorporation) 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On June 27, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-8 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the June 27, 2005 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 2003-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 6/29/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the June 27, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 45/2931/2005 Distribution Date: 56/2527/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-8 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 www.ctslink.com Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest ~~Principal~~ Class CUSIP Description Rate Balance Distribution ~~Distribution~~ 1-A-1 55265KJ91 SEN 5.50000% ~~302~~297,~~517~~996,~~243~~037.8315 1,~~386~~365,~~135~~815.6423 ~~4,521,206.67~~ A-R 55265KN47 SEN 5.50000% 0.00 0.00 ~~0.00~~ 2-A-1 55265KK24 SEN 4.50000% ~~190~~186,~~861~~774,~~567~~528.0384 ~~715~~700,~~523~~404.5051 ~~4,087,038.19~~ 3-A-1 55265KK32 SEN 5.00000% ~~121~~119,~~816~~979,~~922~~495.8979 ~~507~~499,~~423~~914.4559 ~~1,837,427.09~~ 3-A-2 55265KK40 SEN 3.~~42000~~49000% 1110,~~074~~907,~~265~~226.1837 31,~~552~~721.5185 ~~167,038.82~~ 3-A-3 55265KK57 IO 4.~~58000~~51000% 0.00 4240,~~254~~992.5399 ~~0.00~~ 3-A-4 55265KK65 SEN 5.25000% 41,202,334.00 180,~~207~~260.9822 ~~0.00~~ 3-A-5 55265KK73 RTL 5.25000% 20,000,000.00 87,500.00 ~~0.00~~ 3-A-6 55265KK81 PO 0.00000% 266,666.00 0.00 ~~0.00~~ 3-A-7 55265KK99 SEN 5.25000% 19,~~681~~384,~~838~~967.4822 8684,~~083~~809.0924 ~~296,871.26~~ 3-A-8 55265KL23 SEN 5.25000% 1615,~~166~~885,~~426~~373.9519 7069,~~707~~498.6351 ~~281,053.76~~ 3-A-9 55265KL31 SEN 5.25000% ~~702~~690,~~888~~668.1340 3,~~074~~021.2467 ~~12,219.73~~ 3-A-10 55265KL49 SEN 5.25000% 21,~~864~~283,~~746~~386.7473 9593,~~630~~114.5582 ~~581,360.01~~ 3-A-11 55265KL56 SEN 5.25000% 19,252,000.00 84,~~203~~227.1050 ~~0.00~~ 3-A-12 55265KL64 LOCK 5.25000% 36,000,000.00 157,~~454~~500.3701 ~~0.00~~ 3-A-13 55265KL72 LOCK 5.25000% 4,000,000.00 17,~~494~~500.~~93 0.~~00 4-A-1 55265KL80 SEN 4.50000% 15,~~403~~330,~~756~~666.1115 57,~~747~~490.3500 ~~73,089.97~~ 4-A-2 55265KL98 SEN 4.75000% 15,~~403~~330,~~756~~666.1115 60,~~955~~683.5489 ~~73,089.97~~ 5-A-1 55265KM22 SEN 5.25000% 29,~~873~~763,~~936~~176.4269 130,~~660~~213.6090 ~~110,759.74~~ 5-A-2 55265KM30 SEN 5.25000% 1,~~493~~488,~~956~~417.7075 6,~~534~~511.1783 ~~5,538.95~~ 6-A-1 55265KM48 SEN 5.50000% 12,~~756~~122,~~324~~288.2242 ~~58,449.~~55 ~~634~~,~~035~~560.8049 7-A-1 55265KM55 SEN 4.75000% 1514,~~765~~710,~~864~~502.1864 6258,~~388~~229.4608 ~~1,055,361.53~~ 8-A-1 55265KM63 SEN 5.50000% ~~115~~114,~~348~~827,~~403~~030.9056 ~~528~~526,~~527~~290.0158 ~~521,373.34~~ 15-PO 55265KM71 PO 0.00000% 59,~~419~~142.1952 0.00 ~~276.67~~ 30-PO 55265KM89 PO 0.00000% 8,~~635~~527,~~229~~163.2868 0.00 ~~108,065.60~~ PP-AX 55265KM97 IO 5.50000% 0.00 2,~~712~~710.8030 ~~0.00~~ 15-AX 55265KN21 IO 4.75000% 0.00 9492,~~853~~622.5319 ~~0.00~~ 30-AX 55265KN39 IO 5.25000% 0.00 7675,~~181~~224.3182 ~~0.00~~ B-1 55265KN54 SUB 5.~~17197~~17251% 17,~~796~~756,~~299~~631.0469 76,~~679~~538.4158 ~~39,667.35~~ B-2 55265KN62 SUB 5.~~17197~~17251% 5,~~475~~462,~~193~~989.6260 23,~~591~~547.1279 ~~12,204.02~~ B-3 55265KN70 SUB 5.~~17197~~17251% 3,~~421~~414,~~996~~368.0150 14,~~744~~717.4537 ~~7,627.51~~ B-4 55265KN88 SUB 5.~~17197~~17251% 2,~~053~~048,~~197~~621.6110 8,~~846~~830.6742 ~~4,576.51~~ B-5 55265KN96 SUB 5.~~17197~~17251% 1,~~368~~365,~~798~~747.40 5,~~897~~886.7895 ~~3,051.01~~ B-6 55265KP29 SUB 5.~~17197~~17251% 2,~~054~~049,~~237~~658.1634 8,~~851~~834.1589 ~~4,578.83~~ MBIA FEE 0.07000% 0.00 1,166.3367 ~~0.00~~ Totals 1,~~052~~037,~~317~~879,~~267~~754.1888 4,~~684~~621,~~032~~340.~~75 14,437,512.33~~89

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 2,605,024.46 0.00 ~~297~~295,~~996~~391,~~037~~012.1570 53,~~907~~970,~~342~~839.3169 0.00 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 3,593,243.07 0.00 ~~186~~183,~~774~~181,~~528~~285.8478 4,~~802~~293,~~561~~647.6958 0.00 3-A-1 2,523,827.59 0.00 ~~119~~117,~~979~~455,~~495~~668.7920 23,~~344~~023,~~850~~742.5418 0.00 3-A-2 229,438.86 0.00 10,~~907~~677,~~226~~787.3751 ~~198~~261,~~591~~160.3371 0.00 3-A-3 0.00 0.00 420.00 40,~~254~~992.5399 0.00 3-A-4 0.00 0.00 41,202,334.00 180,~~207~~260.9822 0.00 3-A-5 0.00 0.00 20,000,000.00 87,500.00 0.00 3-A-6 0.00 0.00 266,666.00 0.00 0.00 3-A-7 407,772.30 0.00 1918,~~384~~977,~~967~~194.2292 ~~382~~492,~~954~~581.3554 0.00 3-A-8 386,045.92 0.00 15,~~885~~499,~~373~~327.1927 ~~351~~455,~~761~~544.3943 0.00 3-A-9 16,784.61 0.00 ~~690~~673,~~668~~883.4079 1519,~~293~~806.9728 0.00 3-A-10 798,536.41 0.00 2120,~~283~~484,~~386~~850.7333 ~~676~~891,~~990~~651.5623 0.00 3-A-11 0.00 0.00 19,252,000.00 84,~~203~~227.1050 0.00 3-A-12 0.00 0.00 36,000,000.00 157,~~454~~500.3701 0.00 3-A-13 0.00 0.00 4,000,000.00 17,~~494~~500.9300 0.00 4-A-1 75,102.58 0.00 15,~~330~~255,~~666~~563.1557 ~~130~~132,~~837~~592.3258 0.00 4-A-2 75,102.58 0.00 15,~~330~~255,~~666~~563.1557 ~~134~~135,~~045~~786.5147 0.00 5-A-1 464,638.08 0.00 29,~~763~~298,~~176~~538.6961 ~~241~~594,~~420~~851.3498 0.00 5-A-2 23,235.95 0.00 1,~~488~~465,~~417~~181.7581 1229,~~073~~747.1278 0.00 6-A-1 16,049.95 0.00 12,~~122~~106,~~288~~238.4247 ~~692~~71,~~485~~610.3544 0.00 7-A-1 134,241.61 0.00 14,~~710~~576,~~502~~261.6404 1192,~~117,749~~470.9969 0.00 8-A-1 1,166,962.65 0.00 ~~114~~113,~~827~~660,~~030~~067.5691 1,~~049~~693,~~900~~253.3523 0.00 15-PO 277.72 0.00 5958,~~142~~864.5281 ~~276~~277.6772 0.00 30-PO 164,165.41 0.00 8,~~527~~362,~~163~~998.6827 ~~108~~164,~~065~~165.6041 0.00 PP-AX 0.00 0.00 0.00 2,~~712~~710.8030 0.00 15-AX 0.00 0.00 940.00 92,~~853~~622.5319 0.00 30-AX 0.00 0.00 760.00 75,~~181~~224.3182 0.00 B-1 39,927.15 0.00 17,~~756~~716,~~631~~704.6954 116,~~346~~465.7673 0.00 B-2 12,283.95 0.00 5,~~462~~450,~~989~~705.6065 35,~~795~~831.1474 0.00 B-3 7,677.47 0.00 3,~~414~~406,~~368~~691.5003 22,~~371~~394.9684 0.00 B-4 4,606.48 0.00 2,~~048~~044,~~621~~014.1062 13,~~423~~436.1890 0.00 B-5 3,070.99 0.00 1,~~365~~362,~~747~~676.4041 8,~~948~~957.7994 0.00 B-6 4,608.81 0.00 2,~~049~~045,~~658~~049.3453 13,~~429~~443.9870 0.00 MBIA 0.00 0.00 0.00 1,166.3367 0.00 Totals 12,752,624.60 0.00 1,~~037~~025,~~879~~127,~~754~~130.8834 1917,~~121~~373,~~545~~965.0849 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 425,614,000.00 ~~302~~297,~~517~~996,~~243~~037.8315 ~~367~~365,~~991~~151.9700 42,~~153~~239,~~214~~873.7045 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 ~~190~~186,~~861~~774,~~567~~528.0384 ~~868~~859,~~730~~808.3614 32,~~218~~733,~~307~~434.8393 0.00 0.00 3-A-1 166,492,334.00 ~~121~~119,~~816~~979,~~922~~495.8979 224,~~889~~372.4267 12,~~612~~299,~~537~~454.6892 0.00 0.00 3-A-2 15,135,666.00 1110,~~074~~907,~~265~~226.1837 20,~~444~~397.4951 ~~146~~209,~~594~~041.3335 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 41,202,334.00 41,202,334.00 0.00 0.00 0.00 0.00 3-A-5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3-A-6 266,666.00 266,666.00 0.00 0.00 0.00 0.00 3-A-7 26,900,000.00 19,~~681~~384,~~838~~967.4822 36,~~335~~251.1667 ~~260~~371,~~536~~520.1063 0.00 0.00 3-A-8 23,000,000.00 1615,~~166~~885,~~426~~373.9519 34,~~399~~320.2016 ~~246~~351,~~654~~725.5677 0.00 0.00 3-A-9 1,000,000.00 ~~702~~690,~~888~~668.1340 1,~~495~~492.6218 1015,~~724~~292.1142 0.00 0.00 3-A-10 36,000,000.00 21,~~864~~283,~~746~~386.7473 7170,~~154~~991.7828 ~~510~~727,~~205~~545.2313 0.00 0.00 3-A-11 19,252,000.00 19,252,000.00 0.00 0.00 0.00 0.00 3-A-12 36,000,000.00 36,000,000.00 0.00 0.00 0.00 0.00 3-A-13 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 4-A-1 24,625,000.00 15,~~403~~330,~~756~~666.1115 6869,~~972~~289.0291 45,~~117~~812.9468 0.00 0.00 4-A-2 24,625,000.00 15,~~403~~330,~~756~~666.1115 6869,~~972~~289.0291 45,~~117~~812.9468 0.00 0.00 5-A-1 40,233,000.00 29,~~873~~763,~~936~~176.4269 8081,~~819~~329.3247 29383,~~940~~308.4261 0.00 0.00 5-A-2 2,012,000.00 1,~~493~~488,~~956~~417.7075 4,~~041~~067.6718 119,~~497~~168.2876 0.00 0.00 6-A-1 16,058,000.00 12,~~756~~122,~~324~~288.2242 14,~~794~~118.8830 ~~619~~1,~~240~~931.9265 0.00 0.00 7-A-1 25,020,000.00 1514,~~765~~710,~~864~~502.1864 ~~136~~129,~~347~~351.1656 ~~919~~4,~~014~~890.3705 0.00 0.00 8-A-1 153,219,000.00 ~~115~~114,~~348~~827,~~403~~030.9056 140,~~078~~323.4422 ~~381~~1,~~294~~026,639.9043 0.00 0.00 15-PO 78,139.82 59,~~419~~142.1952 ~~274~~275.5357 2.14 0.00 0.00 30-PO 9,832,796.29 8,~~635~~527,~~229~~163.2868 11,~~167~~109.4546 96153,~~898~~055.1594 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 18,540,000.00 17,~~796~~756,~~299~~631.0469 39,~~667~~927.3515 0.00 0.00 0.00 B-2 5,704,000.00 5,~~475~~462,~~193~~989.6260 12,~~204~~283.0295 0.00 0.00 0.00 B-3 3,565,000.00 3,~~421~~414,~~996~~368.0150 7,~~627~~677.5147 0.00 0.00 0.00 B-4 2,139,000.00 2,~~053~~048,~~197~~621.6110 4,~~576~~606.5148 0.00 0.00 0.00 B-5 1,426,000.00 1,~~368~~365,~~798~~747.40 3,~~051~~070.0199 0.00 0.00 0.00 B-6 2,140,083.00 2,~~054~~049,~~237~~658.1634 4,~~578~~608.8381 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,426,097,119.11 1,~~052~~037,~~317~~879,~~267~~754.1888 2,~~222~~204,~~613~~114.7204 1210,~~214~~548,~~898~~510.6054 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-A-1 42,~~521~~605,~~206~~024.6746 ~~297~~295,~~996~~391,~~037~~012.1570 0.~~70015563~~69403500 42,~~521~~605,~~206~~024.6746 A-R 0.00 0.00 0.00000000 0.00 2-A-1 43,~~087~~593,~~038~~243.1907 ~~186~~183,~~774~~181,~~528~~285.8478 0.~~66228110~~64953987 43,~~087~~593,~~038~~243.1907 3-A-1 12,~~837~~523,~~427~~827.0959 ~~119~~117,~~979~~455,~~495~~668.7920 0.~~72063075~~70547193 12,~~837~~523,~~427~~827.0959 3-A-2 ~~167~~229,~~038~~438.8286 10,~~907~~677,~~226~~787.3751 0.~~72063075~~70547193 ~~167~~229,~~038~~438.8286 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 0.00 41,202,334.00 1.00000000 0.00 3-A-5 0.00 20,000,000.00 1.00000000 0.00 3-A-6 0.00 266,666.00 1.00000000 0.00 3-A-7 ~~296~~407,~~871~~772.2630 1918,~~384~~977,~~967~~194.2292 0.~~72063075~~70547193 ~~296~~407,~~871~~772.2630 3-A-8 ~~281~~386,~~053~~045.7692 15,~~885~~499,~~373~~327.1927 0.~~69066840~~67388379 ~~281~~386,~~053~~045.7692 3-A-9 1216,~~219~~784.7361 ~~690~~673,~~668~~883.4079 0.~~69066840~~67388379 1216,~~219~~784.7361 3-A-10 ~~581~~798,~~360~~536.0141 2120,~~283~~484,~~386~~850.7333 0.~~59120519~~56902362 ~~581~~798,~~360~~536.0141 3-A-11 0.00 19,252,000.00 1.00000000 0.00 3-A-12 0.00 36,000,000.00 1.00000000 0.00 3-A-13 0.00 4,000,000.00 1.00000000 0.00 4-A-1 7375,~~089~~102.9758 15,~~330~~255,~~666~~563.1557 0.~~62256512~~61951527 7375,~~089~~102.9758 4-A-2 7375,~~089~~102.9758 15,~~330~~255,~~666~~563.1557 0.~~62256512~~61951527 7375,~~089~~102.9758 5-A-1 ~~110~~464,~~759~~638.7408 29,~~763~~298,~~176~~538.6961 0.~~73977026~~72822157 ~~110~~464,~~759~~638.7408 5-A-2 523,~~538~~235.95 1,~~488~~465,~~417~~181.7581 0.~~73977025~~72822158 523,~~538~~235.95 6-A-1 ~~634~~16,~~035~~049.8095 12,~~122~~106,~~288~~238.4247 0.~~75490649~~75390699 ~~634~~16,~~035~~049.8095 7-A-1 1134,~~055,361~~241.5361 14,~~710~~576,~~502~~261.6404 0.~~58794975~~58258437 1134,~~055,361~~241.5361 8-A-1 ~~521~~1,~~373~~166,962.3465 ~~114~~113,~~827~~660,~~030~~067.5691 0.~~74943075~~74181445 ~~521~~1,~~373~~166,962.3465 15-PO ~~276~~277.6772 5958,~~142~~864.5281 0.~~75688068~~75332666 ~~276~~277.6772 30-PO ~~108~~164,~~065~~165.6041 8,~~527~~362,~~163~~998.6827 0.~~86721655~~85052085 ~~108~~164,~~065~~165.6041 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 39,~~667~~927.3515 17,~~756~~716,~~631~~704.6954 0.~~95774712~~95559356 39,~~667~~927.3515 B-2 12,~~204~~283.0295 5,~~462~~450,~~989~~705.6065 0.~~95774712~~95559356 12,~~204~~283.0295 B-3 7,~~627~~677.5147 3,~~414~~406,~~368~~691.5003 0.~~95774712~~95559356 7,~~627~~677.5147 B-4 4,~~576~~606.5148 2,~~048~~044,~~621~~014.1062 0.~~95774712~~95559356 4,~~576~~606.5148 B-5 3,~~051~~070.0199 1,~~365~~362,~~747~~676.4041 0.~~95774712~~95559356 3,~~051~~070.0199 B-6 4,~~578~~608.8381 2,~~049~~045,~~658~~049.3453 0.~~95774712~~95559356 4,~~578~~608.8381 MBIA 0.00 0.00 0.00000000 0.00 Totals 1412,~~437~~752,~~512~~624.3360 1,~~037~~025,~~879~~127,~~754~~130.8834 0.~~72777635~~71883402 1412,~~437~~752,~~512~~624.3360

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 425,614,000.00 ~~710~~700.~~77841384~~15562728 0.~~86461435~~85793935 95.~~75817219~~26268744 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 ~~676~~662.~~77326909~~28109951 3.~~08041841~~04878124 119.~~41175117~~69244737 0.00000000 3-A-1 166,492,334.00 ~~731~~720.~~66685795~~63075162 1.~~35074940~~34764565 913.~~68535692~~81117595 0.00000000 3-A-2 15,135,666.00 ~~731~~720.~~66685761~~63075189 1.~~35074928~~34764536 913.~~68535709~~81117620 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 41,202,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 266,666.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 ~~731~~720.~~66685799~~63075167 1.~~35074944~~34764572 913.~~68535688~~81117584 0.00000000 3-A-8 23,000,000.00 ~~702~~690.~~88812826~~66839957 1.~~49561739~~49218087 1015.~~72411130~~29242478 0.00000000 3-A-9 1,000,000.00 ~~702~~690.~~88813000~~66840000 1.~~49562000~~49218000 1015.~~72411000~~29242000 0.00000000 3-A-10 36,000,000.00 ~~607~~591.~~35407611~~20518694 1.~~97652167~~97198000 1420.~~17236750~~20958694 0.00000000 3-A-11 19,252,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-12 36,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-13 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 24,625,000.00 ~~625~~622.~~53324305~~56512284 2.~~80089421~~81380345 0.~~16722599~~23604792 0.00000000 4-A-2 24,625,000.00 ~~625~~622.~~53324305~~56512284 2.~~80089421~~81380345 0.~~16722599~~23604792 0.00000000 5-A-1 40,233,000.00 ~~742~~739.~~52321279~~77025551 2.~~00878185~~02146174 09.~~74417568~~52721920 0.00000000 5-A-2 2,012,000.00 ~~742~~739.~~52321074~~77025348 2.~~00878231~~02146123 09.~~74417495~~52721670 0.00000000 6-A-1 16,058,000.00 ~~794~~754.~~39059783~~90649022 0.~~92134014~~87920663 380.~~56276747~~12029207 0.00000000 7-A-1 25,020,000.00 ~~630~~587.~~13046283~~94974580 5.~~44952678~~16992646 360.~~73118985~~19544564 0.00000000 8-A-1 153,219,000.00 ~~752~~749.~~83355132~~43075311 0.~~91423675~~91583433 26.~~48856147~~70047076 0.00000000 15-PO 78,139.82 ~~760~~756.~~42138311~~88067876 3.~~51331754~~52662701 0.02738680 0.00000000 30-PO 9,832,796.29 ~~878~~867.~~20687273~~21655046 1.~~13573491~~12983730 915.~~85458736~~56586097 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 18,540,000.00 ~~959~~957.~~88667961~~74712460 2.~~13955502~~15356796 0.00000000 0.00000000 B-2 5,704,000.00 ~~959~~957.~~88667952~~74712482 2.~~13955470~~15356767 0.00000000 0.00000000 B-3 3,565,000.00 ~~959~~957.~~88667882~~74712482 2.~~13955400~~15356802 0.00000000 0.00000000 B-4 2,139,000.00 ~~959~~957.~~88668069~~74712482 2.~~13955587~~15356709 0.00000000 0.00000000 B-5 1,426,000.00 ~~959~~957.~~88667602~~74712482 2.~~13955820~~15356942 0.00000000 0.00000000 B-6 2,140,083.00 ~~959~~957.~~88667729~~74712476 2.~~13955720~~15356601 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 106.~~62278654~~12062681 ~~700~~694.~~15562728~~03500049 0.~~70015563~~69403500 106.~~62278654~~12062681 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1412.~~49216959~~74122861 ~~662~~649.~~28109951~~53987093 0.~~66228110~~64953987 1412.~~49216959~~74122861 3-A-1 0.00000000 1115.~~03610626~~15882161 ~~720~~705.~~63075162~~47193002 0.~~72063075~~70547193 1115.~~03610626~~15882161 3-A-2 0.00000000 1115.~~03610637~~15882155 ~~720~~705.~~63075189~~47193034 0.~~72063075~~70547193 1115.~~03610637~~15882155 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 1115.~~03610632~~15882156 ~~720~~705.~~63075167~~47193011 0.~~72063075~~70547193 1115.~~03610632~~15882156 3-A-8 0.00000000 1216.~~21972870~~78460522 ~~690~~673.~~66839957~~88379435 0.~~69066840~~67388379 1216.~~21972870~~78460522 3-A-9 0.00000000 1216.~~21973000~~78461000 ~~690~~673.~~66840000~~88379000 0.~~69066840~~67388379 1216.~~21973000~~78461000 3-A-10 0.00000000 1622.~~14888917~~18156694 ~~591~~569.~~20518694~~02362028 0.~~59120519~~56902362 1622.~~14888917~~18156694 3-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 23.~~96812061~~04985096 ~~622~~619.~~56512284~~51527188 0.~~62256512~~61951527 23.~~96812061~~04985096 4-A-2 0.00000000 23.~~96812061~~04985096 ~~622~~619.~~56512284~~51527188 0.~~62256512~~61951527 23.~~96812061~~04985096 5-A-1 0.00000000 211.~~75295752~~54868093 ~~739~~728.~~77025551~~22157458 0.~~73977026~~72822157 211.~~75295752~~54868093 5-A-2 0.00000000 211.~~75295726~~54868290 ~~739~~728.~~77025348~~22157555 0.~~73977025~~72822158 211.~~75295726~~54868290 6-A-1 0.00000000 390.~~48410761~~99949869 ~~754~~753.~~90649022~~90699153 0.~~75490649~~75390699 390.~~48410761~~99949869 7-A-1 0.00000000 425.~~18071663~~36537210 ~~587~~582.~~94974580~~58437410 0.~~58794975~~58258437 425.~~18071663~~36537210 8-A-1 0.00000000 37.~~40279822~~61630509 ~~749~~741.~~43075311~~81444801 0.~~74943075~~74181445 37.~~40279822~~61630509 15-PO 0.00000000 3.~~54070434~~55414179 ~~756~~753.~~88067876~~32666494 0.~~75688068~~75332666 3.~~54070434~~55414179 30-PO 0.00000000 1016.~~99032227~~69569929 ~~867~~850.~~21655046~~52085117 0.~~86721655~~85052085 1016.~~99032227~~69569929 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~13955502~~15356796 ~~957~~955.~~74712460~~59355663 0.~~95774712~~95559356 2.~~13955502~~15356796 B-2 0.00000000 2.~~13955470~~15356767 ~~957~~955.~~74712482~~59355715 0.~~95774712~~95559356 2.~~13955470~~15356767 B-3 0.00000000 2.~~13955400~~15356802 ~~957~~955.~~74712482~~59355680 0.~~95774712~~95559356 2.~~13955400~~15356802 B-4 0.00000000 2.~~13955587~~15356709 ~~957~~955.~~74712482~~59355774 0.~~95774712~~95559356 2.~~13955587~~15356709 B-5 0.00000000 2.~~13955820~~15356942 ~~957~~955.~~74712482~~59355540 0.~~95774712~~95559356 2.~~13955820~~15356942 B-6 0.00000000 2.~~13955720~~15356601 ~~957~~955.~~74712476~~59355875 0.~~95774712~~95559356 2.~~13955720~~15356601 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~302~~297,~~517~~996,~~243~~037.8315 1,~~386~~365,~~537~~815.3717 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 4.50000% ~~190~~186,~~861~~774,~~567~~528.0384 ~~715~~700,~~730~~404.8848 0.00 0.00 3-A-1 166,492,334.00 5.00000% ~~121~~119,~~816~~979,~~922~~495.8979 ~~507~~499,~~570~~914.5157 0.00 0.00 3-A-2 15,135,666.00 3.~~42000~~49000% 1110,~~074~~907,~~265~~226.1837 31,~~561~~721.6685 0.00 0.00 3-A-3 0.00 4.~~58000~~51000% 1110,~~074~~907,~~265~~226.1837 4240,~~266~~992.7899 0.00 0.00 3-A-4 41,202,334.00 5.25000% 41,202,334.00 180,260.21 0.00 0.00 3-A-5 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 3-A-6 266,666.00 0.00000% 266,666.00 0.00 0.00 0.00 3-A-7 26,900,000.00 5.25000% 19,~~681~~384,~~838~~967.4822 8684,~~108~~809.0423 0.00 0.00 3-A-8 23,000,000.00 5.25000% 1615,~~166~~885,~~426~~373.9519 7069,~~728~~498.1251 0.00 0.00 3-A-9 1,000,000.00 5.25000% ~~702~~690,~~888~~668.1340 3,~~075~~021.1467 0.00 0.00 3-A-10 36,000,000.00 5.25000% 21,~~864~~283,~~746~~386.7473 9593,~~658~~114.2782 0.00 0.00 3-A-11 19,252,000.00 5.25000% 19,252,000.00 84,227.50 0.00 0.00 3-A-12 36,000,000.00 5.25000% 36,000,000.00 157,500.00 0.00 0.00 3-A-13 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 4-A-1 24,625,000.00 4.50000% 15,~~403~~330,~~756~~666.1115 57,~~764~~490.0900 0.00 0.00 4-A-2 24,625,000.00 4.75000% 15,~~403~~330,~~756~~666.1115 60,~~973~~683.2089 0.00 0.00 5-A-1 40,233,000.00 5.25000% 29,~~873~~763,~~936~~176.4269 130,~~698~~213.4790 0.00 0.00 5-A-2 2,012,000.00 5.25000% 1,~~493~~488,~~956~~417.7075 6,~~536~~511.0683 0.00 0.00 6-A-1 16,058,000.00 5.50000% 12,~~756~~122,~~324~~288.2242 5855,~~466~~560.49 0.00 0.00 7-A-1 25,020,000.00 4.75000% 1514,~~765~~710,~~864~~502.1864 6258,~~406~~229.5507 0.00 0.00 8-A-1 153,219,000.00 5.50000% ~~115~~114,~~348~~827,~~403~~030.9056 ~~528~~526,~~680~~290.1856 0.00 0.00 15-PO 78,139.82 0.00000% 59,~~419~~142.1952 0.00 0.00 0.00 30-PO 9,832,796.29 0.00000% 8,~~635~~527,~~229~~163.2868 0.00 0.00 0.00 PP-AX 0.00 5.50000% ~~592~~591,~~055~~338.8633 2,~~713~~710.5930 0.00 0.00 15-AX 0.00 4.75000% 23,~~969~~399,~~941~~288.2789 9492,~~881~~622.0219 0.00 0.00 30-AX 0.00 5.25000% 17,~~417~~194,~~917~~243.7799 7675,~~203~~224.3982 0.00 0.00 B-1 18,540,000.00 5.~~17197~~17251% 17,~~796~~756,~~299~~631.0469 76,~~701~~538.6358 0.00 0.00 B-2 5,704,000.00 5.~~17197~~17251% 5,~~475~~462,~~193~~989.6260 23,~~597~~547.9679 0.00 0.00 B-3 3,565,000.00 5.~~17197~~17251% 3,~~421~~414,~~996~~368.0150 14,~~748~~717.7237 0.00 0.00 B-4 2,139,000.00 5.~~17197~~17251% 2,~~053~~048,~~197~~621.6110 8,~~849~~830.2342 0.00 0.00 B-5 1,426,000.00 5.~~17197~~17251% 1,~~368~~365,~~798~~747.40 5,~~899~~886.4995 0.00 0.00 B-6 2,140,083.00 5.~~17197~~17251% 2,~~054~~049,~~237~~658.1634 8,~~853~~834.7189 0.00 0.00 MBIA 0.00 0.07000% 20,000,000.00 1,166.67 0.00 0.00 Totals 1,426,097,119.11 4,~~685~~621,~~364~~340.9372 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 ~~401~~(0.7306) 0.00 1,~~386~~365,~~135~~815.6423 0.00 ~~297~~295,~~996~~391,~~037~~012.1570 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~207~~(0.3703) 0.00 ~~715~~700,~~523~~404.5051 0.00 ~~186~~183,~~774~~181,~~528~~285.8478 3-A-1 ~~147~~(0.0602) 0.00 ~~507~~499,~~423~~914.4559 0.00 ~~119~~117,~~979~~455,~~495~~668.7920 3-A-2 90.1400 0.00 31,~~552~~721.5185 0.00 10,~~907~~677,~~226~~787.3751 3-A-3 120.2500 0.00 4240,~~254~~992.5399 0.00 10,~~907~~677,~~226~~787.3751 3-A-4 52(0.2301) 0.00 180,~~207~~260.9822 0.00 41,202,334.00 3-A-5 0.00 0.00 87,500.00 0.00 20,000,000.00 3-A-6 0.00 0.00 0.00 0.00 266,666.00 3-A-7 240.9500 0.00 8684,~~083~~809.0924 0.00 1918,~~384~~977,~~967~~194.2292 3-A-8 200.4900 0.00 7069,~~707~~498.6351 0.00 15,~~885~~499,~~373~~327.1927 3-A-9 0.8900 0.00 3,~~074~~021.2467 0.00 ~~690~~673,~~668~~883.4079 3-A-10 270.7200 0.00 9593,~~630~~114.5582 0.00 2120,~~283~~484,~~386~~850.7333 3-A-11 240.4000 0.00 84,~~203~~227.1050 0.00 19,252,000.00 3-A-12 45(0.6301) 0.00 157,~~454~~500.3701 0.00 36,000,000.00 3-A-13 50.0700 0.00 17,~~494~~500.9300 0.00 4,000,000.00 4-A-1 160.7400 0.00 57,~~747~~490.3500 0.00 15,~~330~~255,~~666~~563.1557 4-A-2 170.6700 0.00 60,~~955~~683.5489 0.00 15,~~330~~255,~~666~~563.1557 5-A-1 37(0.8701) 0.00 130,~~660~~213.6090 0.00 29,~~763~~298,~~176~~538.6961 5-A-2 10.8900 0.00 6,~~534~~511.1783 0.00 1,~~488~~465,~~417~~181.7581 6-A-1 160.9400 0.00 5855,~~449~~560.5549 0.00 12,~~122~~106,~~288~~238.4247 7-A-1 180.0800 0.00 6258,~~388~~229.4608 0.00 14,~~710~~576,~~502~~261.6404 8-A-1 ~~153~~(0.1802) 0.00 ~~528~~526,~~527~~290.0158 0.00 ~~114~~113,~~827~~660,~~030~~067.5691 15-PO 0.00 0.00 0.00 0.00 5958,~~142~~864.5281 30-PO 0.00 0.00 0.00 0.00 8,~~527~~362,~~163~~998.6827 PP-AX 0.7900 0.00 2,~~712~~710.8030 0.00 ~~591~~590,~~338~~514.3391 15-AX 270.4900 0.00 9492,~~853~~622.5319 0.00 23,~~399~~050,~~288~~042.8997 30-AX 220.0800 0.00 7675,~~181~~224.3182 0.00 1716,~~194~~942,~~243~~929.9945 B-1 220.2200 0.00 76,~~679~~538.4158 0.00 17,~~756~~716,~~631~~704.6954 B-2 60.8400 0.00 23,~~591~~547.1279 0.00 5,~~462~~450,~~989~~705.6065 B-3 40.2700 0.00 14,~~744~~717.4537 0.00 3,~~414~~406,~~368~~691.5003 B-4 20.5600 0.00 8,~~846~~830.6742 0.00 2,~~048~~044,~~621~~014.1062 B-5 10.7100 0.00 5,~~897~~886.7895 0.00 1,~~365~~362,~~747~~676.4041 B-6 20.5700 0.00 8,~~851~~834.1589 0.00 2,~~049~~045,~~658~~049.3453 MBIA 0.3400 0.00 1,166.3367 0.00 20,000,000.00 Totals ~~1,332~~(0.1716) 0.00 4,~~684~~621,~~032~~340.7589 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~710~~700.~~77841384~~15562728 3.~~25773440~~20904662 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 4.50000% ~~676~~662.~~77326909~~28109951 2.~~53789977~~48355411 0.00000000 0.00000000 3-A-1 166,492,334.00 5.00000% ~~731~~720.~~66685795~~63075162 3.~~04861190~~00262816 0.00000000 0.00000000 3-A-2 15,135,666.00 3.~~42000~~49000% ~~731~~720.~~66685761~~63075189 2.~~08525082~~09583444 0.00000000 0.00000000 3-A-3 0.00 4.~~58000~~51000% ~~731~~720.~~66685761~~63075189 2.~~79252859~~70837041 0.00000000 0.00000000 3-A-4 41,202,334.00 5.25000% 1000.00000000 4.37499997 0.00000000 0.00000000 3-A-5 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-6 266,666.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 5.25000% ~~731~~720.~~66685799~~63075167 3.~~20104238~~15275948 0.00000000 0.00000000 3-A-8 23,000,000.00 5.25000% ~~702~~690.~~88812826~~66839957 3.~~07513565~~02167435 0.00000000 0.00000000 3-A-9 1,000,000.00 5.25000% ~~702~~690.~~88813000~~66840000 3.~~07514000~~02167000 0.00000000 0.00000000 3-A-10 36,000,000.00 5.25000% ~~607~~591.~~35407611~~20518694 2.~~65717417~~58652278 0.00000000 0.00000000 3-A-11 19,252,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-12 36,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-13 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 24,625,000.00 4.50000% ~~625~~622.~~53324305~~56512284 2.~~34574985~~33461929 0.00000000 0.00000000 4-A-2 24,625,000.00 4.75000% ~~625~~622.~~53324305~~56512284 2.~~47606904~~46432041 0.00000000 0.00000000 5-A-1 40,233,000.00 5.25000% ~~742~~739.~~52321279~~77025551 3.~~24853901~~23649492 0.00000000 0.00000000 5-A-2 2,012,000.00 5.25000% ~~742~~739.~~52321074~~77025348 3.~~24853877~~23649602 0.00000000 0.00000000 6-A-1 16,058,000.00 5.50000% ~~794~~754.~~39059783~~90649022 3.~~64095716~~45998817 0.00000000 0.00000000 7-A-1 25,020,000.00 4.75000% ~~630~~587.~~13046283~~94974580 2.~~49426659~~32730096 0.00000000 0.00000000 8-A-1 153,219,000.00 5.50000% ~~752~~749.~~83355132~~43075311 3.~~45048708~~43489097 0.00000000 0.00000000 15-PO 78,139.82 0.00000% ~~760~~756.~~42138311~~88067876 0.00000000 0.00000000 0.00000000 30-PO 9,832,796.29 0.00000% ~~878~~867.~~20687273~~21655046 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% 704.~~93046023~~07613417 3.~~23093204~~22701481 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~645~~630.~~86379926~~48772010 2.~~55654427~~49568069 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~665~~656.~~02850857~~48848431 2.~~90949972~~87213722 0.00000000 0.00000000 B-1 18,540,000.00 5.~~17197~~17251% ~~959~~957.~~88667961~~74712460 4.~~13708900~~12829450 0.00000000 0.00000000 B-2 5,704,000.00 5.~~17197~~17251% ~~959~~957.~~88667952~~74712482 4.~~13708976~~12829418 0.00000000 0.00000000 B-3 3,565,000.00 5.~~17197~~17251% ~~959~~957.~~88667882~~74712482 4.~~13708836~~12829453 0.00000000 0.00000000 B-4 2,139,000.00 5.~~17197~~17251% ~~959~~957.~~88668069~~74712482 4.~~13708742~~12829360 0.00000000 0.00000000 B-5 1,426,000.00 5.~~17197~~17251% ~~959~~957.~~88667602~~74712482 4.~~13708976~~12829593 0.00000000 0.00000000 B-6 2,140,083.00 5.~~17197~~17251% ~~959~~957.~~88667729~~74712476 4.~~13708721~~12829315 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833350 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 (0.~~00094388~~00000014) 0.00000000 3.~~25679052~~20904677 0.00000000 ~~700~~694.~~15562728~~03500049 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 (0.~~00073531~~00000011) 0.00000000 2.~~53716443~~48355422 0.00000000 ~~662~~649.~~28109951~~53987093 3-A-1 (0.~~00088328~~00000012) 0.00000000 3.~~04772861~~00262828 0.00000000 ~~720~~705.~~63075162~~47193002 3-A-2 0.~~00060387~~00000000 0.00000000 2.~~08464629~~09583444 0.00000000 ~~720~~705.~~63075189~~47193034 3-A-3 0.~~00080935~~00000000 0.00000000 2.~~79171924~~70837041 0.00000000 ~~720~~705.~~63075189~~47193034 3-A-4 (0.~~00126765~~00000024) 0.00000000 4.~~37373232~~37500021 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-7 0.~~00092751~~00000000 0.00000000 3.~~20011487~~15275985 0.00000000 ~~720~~705.~~63075167~~47193011 3-A-8 0.~~00089087~~00000000 0.00000000 3.~~07424478~~02167435 0.00000000 ~~690~~673.~~66839957~~88379435 3-A-9 0.~~00089000~~00000000 0.00000000 3.~~07424000~~02167000 0.00000000 ~~690~~673.~~66840000~~88379000 3-A-10 0.~~00077000~~00000000 0.00000000 2.~~65640417~~58652278 0.00000000 ~~591~~569.~~20518694~~02362028 3-A-11 0.~~00126740~~00000000 0.00000000 4.~~37373260~~37500000 0.00000000 1000.00000000 3-A-12 (0.~~00126750~~00000028) 0.00000000 4.~~37373250~~37500028 0.00000000 1000.00000000 3-A-13 0.~~00126750~~00000000 0.00000000 4.~~37373250~~37500000 0.00000000 1000.00000000 4-A-1 0.~~00067980~~00000000 0.00000000 2.~~34507005~~33461929 0.00000000 ~~622~~619.~~56512284~~51527188 4-A-2 0.~~00071756~~00000000 0.00000000 2.~~47535188~~46432041 0.00000000 ~~622~~619.~~56512284~~51527188 5-A-1 (0.~~00094127~~00000025) 0.00000000 3.~~24759774~~23649492 0.00000000 ~~739~~728.~~77025551~~22157458 5-A-2 0.~~00093936~~00000000 0.00000000 3.~~24759940~~23649602 0.00000000 ~~739~~728.~~77025348~~22157555 6-A-1 0.~~00105493~~00000000 0.00000000 3.~~63990223~~45998817 0.00000000 ~~754~~753.~~90649022~~90699153 7-A-1 0.~~00072262~~00000000 0.00000000 2.~~49354357~~32730136 0.00000000 ~~587~~582.~~94974580~~58437410 8-A-1 (0.~~00099975~~00000013) 0.00000000 3.~~44948740~~43489110 0.00000000 ~~749~~741.~~43075311~~81444801 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~756~~753.~~88067876~~32666494 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~867~~850.~~21655046~~52085117 PP-AX 0.~~00094061~~00000000 0.00000000 3.~~22999143~~22701481 0.00000000 ~~704~~703.~~07613417~~09573032 15-AX 0.~~00074071~~00000000 0.00000000 2.~~55580356~~49568069 0.00000000 ~~630~~621.~~48772010~~07738012 30-AX 0.~~00084303~~00000000 0.00000000 2.~~90865669~~87213722 0.00000000 ~~656~~646.~~48848431~~89311614 B-1 0.~~00119849~~00000000 0.00000000 4.~~13589051~~12829450 0.00000000 ~~957~~955.~~74712460~~59355663 B-2 0.~~00119916~~00000000 0.00000000 4.~~13589060~~12829418 0.00000000 ~~957~~955.~~74712482~~59355715 B-3 0.~~00119776~~00000000 0.00000000 4.~~13589060~~12829453 0.00000000 ~~957~~955.~~74712482~~59355680 B-4 0.~~00119682~~00000000 0.00000000 4.~~13589060~~12829360 0.00000000 ~~957~~955.~~74712482~~59355774 B-5 0.~~00119916~~00000000 0.00000000 4.~~13589060~~12829593 0.00000000 ~~957~~955.~~74712482~~59355540 B-6 0.~~00120089~~00000000 0.00000000 4.~~13589099~~12829315 0.00000000 ~~957~~955.~~74712476~~59355875 MBIA 0.~~00001700~~00000000 0.00000000 0.~~05831650~~05833350 0.00000000 1000.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 4,~~253~~225,~~337~~527.2859 4,~~225~~175,~~527~~696.59 8786.~~09506439~~06796563% 15-PO-2 0.00000% 0.00 0.00 59,~~419~~142.1952 5958,~~142~~864.5281 75.~~68806788~~33266649% 30-PO-3 0.00000% 0.00 0.00 1,~~870~~825,~~058~~303.9245 1,~~825~~780,~~303~~887.4556 8886.~~19394450~~04788351% 30-PO-5 0.00000% 0.00 0.00 7978,~~062~~840.4946 78,~~840~~617.4645 94.~~68032726~~41251224% 30-PO-6 0.00000% 0.00 0.00 ~~103~~88,~~169~~663.3077 88,~~663~~553.7797 83.~~83772672~~73390322% 30-PO-8 0.00000% 0.00 0.00 2,~~329~~308,~~601~~828.2840 2,~~308~~239,~~828~~242.4070 8482.~~80558606~~24963341% PP-AX-6 5.50000% ~~592,055.86~~ 591,338.33 590,514.91 0.00 0.00 70.~~40761342~~30957303% 15-AX-2 4.75000% 2019,~~133~~649,~~561~~753.2061 19,~~649~~323,~~753~~394.6120 0.00 0.00 6362.~~64203721~~58501746% 15-AX-4 4.75000% 2,~~574~~562,~~389~~571.3718 2,~~562~~550,~~571~~694.1843 0.00 0.00 60.~~87781663~~59566618% 15-AX-7 4.75000% 1,~~261~~186,~~990~~964.7009 1,~~186~~175,~~964~~954.0935 0.00 0.00 5857.~~52309384~~98026019% 30-AX-1 5.25000% 4,~~180~~047,~~481~~047.4014 4,~~047~~018,~~047~~704.1490 0.00 0.00 54.~~53547498~~15355269% 30-AX-3 5.25000% 10,~~835~~752,~~895~~470.6842 10,~~752~~596,~~470~~032.4210 0.00 0.00 7069.~~83031669~~79980228% 30-AX-5 5.25000% 1,~~299~~294,~~688~~225.2180 1,~~294~~229,~~225~~093.8074 0.00 0.00 6663.~~56342769~~21361565% 30-AX-8 5.25000% 1,~~101~~100,~~852~~500.4864 1,~~100~~099,~~500~~098.6471 0.00 0.00 66.~~88606743~~80086113%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1917,~~349~~598,~~509~~833.1984 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 0.00 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1917,~~349~~598,~~509~~833.1984 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~227~~224,~~964~~868.1135 Payment of Interest and Principal 1917,~~121~~373,~~545~~965.0849 Total Withdrawals (Pool Distribution Amount) 1917,~~349~~598,~~509~~833.1984 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,357~~0.4200 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,357~~0.4200

SERVICING FEES Gross Servicing Fee ~~226~~223,~~547~~464.3288 Master Servicing Fee 1,~~416~~403.7947 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~227~~224,~~964~~868.1135

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 3-A-5 NSIS Reserve Fund 29,~~816~~791.8651 250.3500 0.00 29,791.51 3-A-5 Rounding Account 999.99 0.00 0.00 999.99

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 56 0 0 0 56 2,~~468~~355,~~772~~551.6861 0.00 0.00 0.00 2,~~468~~355,~~772~~551.6861 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~298,760~~0.1300 0.00 0.00 0.00 ~~298,760~~0.1300 120 Days 01 0 0 0 01 0298,760.0013 0.00 0.00 0.00 0298,760.0013 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 10 0 0 10 0.00 ~~425,122~~0.0500 0.00 0.00 ~~425,122~~0.0500 Totals 67 10 0 0 7 2,~~767~~654,~~532~~311.8174 ~~425,122~~0.0500 0.00 0.00 32,~~192,~~654,311.8674 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 0.~~221337~~268456% 0.000000% 0.000000% 0.000000% 0.~~221337~~268456% 0.~~237476~~229401% 0.000000% 0.000000% 0.000000% 0.~~237476~~229401% 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.~~044267~~000000% 0.000000% 0.000000% 0.000000% 0.~~044267~~000000% 0.~~028738~~000000% 0.000000% 0.000000% 0.000000% 0.~~028738~~000000% 120 Days 0.~~000000~~044743% 0.000000% 0.000000% 0.000000% 0.~~000000~~044743% 0.~~000000~~029095% 0.000000% 0.000000% 0.000000% 0.~~000000~~029095% 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.~~044267~~000000% 0.000000% 0.000000% 0.~~044267~~000000% 0.000000% 0.~~040893~~000000% 0.000000% 0.000000% 0.~~040893~~000000% Totals 0.~~265604~~313199% 0.~~044267~~000000% 0.000000% 0.000000% 0.~~309872~~313199% 0.~~266214~~258496% 0.~~040893~~000000% 0.000000% 0.000000% 0.~~307108~~258496%

Delinquency Status By Groups

~~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 10 0 0 0 10 ~~367,235~~0.7700 0.00 0.00 0.00 ~~367,235~~0.7700 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 10 0 0 0 10 ~~367,235~~0.7700 0.00 0.00 0.00 ~~367,235~~0.7700 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~156740~~000000% 0.000000% 0.000000% 0.000000% 0.~~156740~~000000% 0.~~117462~~000000% 0.000000% 0.000000% 0.000000% 0.~~117462~~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.~~156740~~000000% 0.000000% 0.000000% 0.000000% 0.~~156740~~000000% 0.~~117462~~000000% 0.000000% 0.000000% 0.000000% 0.~~117462~~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 03 0 0 0 03 0799,128.0067 0.00 0.00 0.00 0799,128.0067 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 10 0 0 10 0.00 ~~425,122~~0.0500 0.00 0.00 ~~425,122~~0.0500 Totals 3 0 1 0 0 13 799,128.67 0.00 ~~425,122.05~~ 0.00 0.00 ~~425~~799,~~122~~128.0567 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~681818% 0.000000% 0.000000% 0.000000% 0.~~000000~~681818% 0.~~000000~~420844% 0.000000% 0.000000% 0.000000% 0.~~000000~~420844% 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.~~224215~~000000% 0.000000% 0.000000% 0.~~224215~~000000% 0.000000% 0.~~219695~~000000% 0.000000% 0.000000% 0.~~219695~~000000% Totals 0.~~000000~~681818% 0.~~224215~~000000% 0.000000% 0.000000% 0.~~224215~~681818% 0.~~000000~~420844% 0.~~219695~~000000% 0.000000% 0.000000% 0.~~219695~~420844% 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 31 0 0 0 3 1 380,~~129,561~~612.2847 0.00 0.00 0.00 1380,~~129,561~~612.2847 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 31 0 0 0 3 1 380,~~129,561~~612.2847 0.00 0.00 0.00 1380,~~129,561~~612.2847 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~427350~~144300% 0.000000% 0.000000% 0.000000% 0.~~427350~~144300% 0.~~352802~~120541% 0.000000% 0.000000% 0.000000% 0.~~352802~~120541% 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.~~427350~~144300% 0.000000% 0.000000% 0.000000% 0.~~427350~~144300% 0.~~352802~~120541% 0.000000% 0.000000% 0.000000% 0.~~352802~~120541% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~971~~1,~~975~~175,810.6347 0.00 0.00 0.00 ~~971~~1,~~975~~175,810.6347 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 12 0 0 0 12 ~~971~~1,~~975~~175,810.6347 0.00 0.00 0.00 ~~971~~1,~~975~~175,810.6347 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 36.~~333333~~666667% 0.000000% 0.000000% 0.000000% 36.~~333333~~666667% 79.~~711230~~340832% 0.000000% 0.000000% 0.000000% 79.~~711230~~340832% 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 36.~~333333~~666667% 0.000000% 0.000000% 0.000000% 36.~~333333~~666667% 79.~~711230~~340832% 0.000000% 0.000000% 0.000000% 79.~~711230~~340832% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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 10 0 0 0 10 ~~298,760~~0.1300 0.00 0.00 0.00 ~~298,760~~0.1300 120 Days 01 0 0 0 01 0298,760.0013 0.00 0.00 0.00 0298,760.0013 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 1 298,760.13 0.00 0.00 0.00 298,760.13 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 20.~~564103~~000000% 0.000000% 0.000000% 0.000000% 20.~~564103~~000000% 10.~~948830~~000000% 0.000000% 0.000000% 0.000000% 10.~~948830~~000000% 120 Days 02.~~000000~~564103% 0.000000% 0.000000% 0.000000% 02.~~000000~~564103% 01.~~000000~~968196% 0.000000% 0.000000% 0.000000% 01.~~000000~~968196% 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 2.564103% 0.000000% 0.000000% 0.000000% 2.564103% 1.~~948830~~968196% 0.000000% 0.000000% 0.000000% 1.~~948830~~968196% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2119,~~895~~676.9870

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 238,221.00 0.01670440% 238,221.00 0.~~02295266~~02323819% Fraud 14,260,971.00 0.99999999% 14,260,971.00 1.~~37404848~~39114170% Special Hazard 14,260,971.00 0.99999999% 11,768,482.62 1.~~13389654~~14800226% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~602868~~603203% Weighted Average Pass-Through Rate 5.~~342911~~343210% Weighted Average Maturity(Stepdown Calculation ) ~~292~~291 Beginning Scheduled Collateral Loan Count 2,~~285~~259 Number Of Loans Paid In Full 2624 Ending Scheduled Collateral Loan Count 2,~~259~~235 Beginning Scheduled Collateral Balance 1,~~052~~037,~~317~~879,~~268~~755.1684 Ending Scheduled Collateral Balance 1,~~037~~025,~~879~~127,~~755~~131.8427 Ending Actual Collateral Balance at 2931-~~Apr~~May-2005 1,~~039~~026,~~587~~828,~~836~~363.4213 Monthly P &I Constant 7,~~135~~050,~~942~~323.6428 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 1816,~~694~~833,~~670~~381.0754 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~037~~025,~~879~~127,~~755~~131.8427 Scheduled Principal 2,~~222~~204,~~613~~114.7104 Unscheduled Principal 1210,~~214~~548,~~898~~510.6153

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 96.~~760465~~716798% Group 2 Senior % 96.~~946098~~895110% Group 3 Senior % 97.~~134428~~109315% Group 4 Senior % 95.~~853743~~852675% Group 5 Senior % 91.~~984459~~977042% Group 6 Senior % 9796.~~103028~~959542% Group 7 Senior % 96.~~810591~~618076% Group 8 Senior % 98.~~414790~~409610% Group 1 Junior % 3.~~239535~~283202% Group 2 Junior % 3.~~053902~~104890% Group 3 Junior % 2.~~865572~~890685% Group 4 Junior % 4.~~146257~~147325% Group 5 Junior % 8.~~015541~~022958% Group 6 Junior % 23.~~896972~~040458% Group 7 Junior % 3.~~189409~~381924% Group 8 Junior % 1.~~585210~~590390%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~745438~~743618 5.~~243171~~241657 5.~~672317~~673170 Weighted Average Net Rate 5.~~495438~~493618 4.~~985959~~984354 5.~~399910~~400778 Weighted Average Maturity ~~337~~336 ~~157~~156 ~~337~~336 Beginning Loan Count ~~647~~638 ~~452~~446 ~~708~~702 Loans Paid In Full 95 6 69 Ending Loan Count ~~638~~633 ~~446~~440 ~~702~~693 Beginning Scheduled Balance ~~316~~312,~~898~~337,~~840~~503.0433 ~~196~~192,~~933~~818,~~321~~640.6791 ~~323~~319,~~103~~871,~~317~~123.1135 Ending ~~scheduled~~Scheduled Balance ~~312~~309,~~337~~670,~~503~~252.3325 ~~192~~189,~~818~~197,~~640~~568.9159 ~~319~~315,~~871~~452,~~123~~757.3524 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 1,~~902~~877,~~981~~908.1059 1,~~756~~729,~~833~~876.28 1,~~929~~914,~~963~~056.0615 Scheduled Principal ~~385~~382,~~712~~952.3545 ~~896~~887,~~370~~635.7925 ~~402~~401,~~675~~819.9199 Unscheduled Principal 42,~~175~~284,~~624~~298.3663 32,~~218~~733,~~309~~437.9707 24,~~829~~016,~~517~~546.8512 Scheduled Interest 1,~~517~~494,~~268~~956.7514 ~~860~~842,~~462~~241.4903 1,~~527~~512,~~287~~236.1516 Servicing Fees 6665,~~020~~070.5931 4241,~~211~~344.2906 7372,~~346~~608.5966 Master Servicing Fees 0.00 ~~278~~268.8356 1,~~137~~134.9691 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 1,~~451~~429,~~248~~885.1683 ~~817~~800,~~972~~628.3741 1,~~452~~438,~~802~~492.6059 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.~~495438~~493618 4.~~984260~~982683 5.~~395683~~396521

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~255470~~255525 5.~~687483~~687359 5.~~961939~~978872 Weighted Average Net Rate 5.~~005471~~005525 5.~~437483~~437359 5.~~703089~~719575 Weighted Average Maturity ~~158~~157 ~~218~~217 ~~337~~336 Beginning Loan Count 64 80 3130 Loans Paid In Full 0 0 1 0 Ending Loan Count 64 8079 30 Beginning Scheduled Balance 3231,~~140~~987,~~124~~977.5267 34,~~180~~056,~~359~~443.1260 1312,~~240~~591,~~065~~083.7604 Ending scheduled Balance 31,~~987~~831,~~977~~776.6748 3433,~~056~~560,~~443~~897.60 12,~~591~~574,~~083~~480.0457 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant 284,670.52 254,470.57 8177,~~143~~404.4455 Scheduled Principal ~~143~~144,~~910~~575.9684 9293,~~470~~061.4021 1514,~~363~~670.0582 Unscheduled Principal 811,~~235~~625.8935 31402,~~445~~484.1279 ~~633~~1,~~619~~931.6765 Scheduled Interest 140,~~759~~094.5668 ~~162~~161,~~000~~409.1736 6562,~~780~~733.3973 Servicing Fees 6,~~695~~664.8517 7,~~120~~095.8909 2,~~856~~720.0069 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread ~~Fee~~ 1 0.00 0.00 0.00 Spread ~~Fee~~ 2 0.00 0.00 0.00 Spread ~~Fee~~ 3 0.00 0.00 0.00 Net Interest ~~134~~133,~~063~~430.7151 154,~~879~~314.2827 6260,~~924~~013.3904 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.~~005470~~005525 5.~~437483~~437359 5.~~703088~~719577

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 10 Year Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~368090~~370307 5.~~691205~~691837 5.~~602868~~603203 Weighted Average Net Rate 5.~~118090~~120306 5.~~441205~~441837 5.~~344527~~344832 Weighted Average Maturity 9796.00 ~~338~~337.00 ~~292~~291.00 Record Date 0405/2931/2005 0405/2931/2005 0405/2931/2005 Principal And Interest Constant ~~213~~202,~~689~~016.7687 ~~712~~709,~~190~~919.9175 7,~~135~~050,~~942~~323.6428 Beginning Loan Count 4239 ~~261~~260 2,~~285~~259 Loans Paid In Full 0 3 124 26 Ending Loan Count 39 ~~260~~257 2,~~259~~235 Beginning Scheduled Balance 1615,~~285~~225,~~268~~414.0558 ~~119~~118,~~535~~991,~~971~~569.8936 1,~~052~~037,~~317~~879,~~268~~755.1684 Ending Scheduled Balance 15,~~225~~086,~~414~~645.5828 ~~118~~117,~~991~~752,~~569~~753.3626 1,~~037~~025,~~879~~127,~~755~~131.8427 Scheduled Principal ~~140~~133,~~839~~879.1025 145,~~271~~519.1523 2,~~222~~204,~~613~~114.7104 Unscheduled Principal ~~919~~4,~~014~~890.3705 ~~399~~1,~~131~~093,296.3887 1210,~~214~~548,~~898~~510.6153 Scheduled Interest 7268,~~850~~137.6662 ~~566~~564,~~919~~400.7652 4,~~913~~846,~~328~~209.9324 Servicing Fee 3,~~392~~171.7797 24,~~903~~789.3493 ~~226~~223,~~547~~464.3288 Master Servicing Fee 0.00 0.00 1,~~416~~403.7947 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 6964,~~457~~965.8965 ~~542~~539,~~016~~610.4259 4,~~685~~621,~~364~~340.8289 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.~~118090~~120307 5.~~441205~~441837 5.~~342911~~343210

Filing Compare · MORTGAGE ASSET SECZT TRANS INC MORT PASS THRU CERTS 2003-8