8-K 1 mst03010_10508.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): August 25, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-10 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-15 54-2132856 Pooling and Servicing Agreement) (Commission 54-2132857 (State or other File Number) 54-2132858 jurisdiction IRS EIN of Incorporation) 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 August 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-10 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 2003-10 Trust, relating to the August 25, 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 2003-10 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Officer By: Beth Belfield as Officer Date: 8/30/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-10 Trust, relating to the August 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 57/3129/2005 Distribution Date: 68/2725/2005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-10 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 Class CUSIP Description Rate Balance Distribution 1-A-1 55265KS91 SEN 5.25000% 3635,~~360~~850,~~960~~548.2805 ~~159~~156,~~079~~846.2015 1-A-2 55265KT25 SEN 5.25000% 1,~~818~~792,~~048~~527.0140 7,~~953~~842.9631 A-R 55265KV22 SEN 5.25000% 0.00 0.00 2-A-1 55265KT33 SEN 4.50000% 2019,~~743~~942,~~101~~171.4840 7774,~~786~~783.6314 3-A-1 55265KT41 SEN 5.50000% ~~305~~297,~~108~~242,~~079~~942.9134 1,~~398~~362,~~412~~363.0349 3-A-2 55265KT58 SEN 5.25000% 7471,~~585~~808,~~347~~287.2580 ~~326~~314,~~310~~161.8926 3-A-3 55265KT66 SEN 3.~~54000~~91000% 7,~~458~~180,~~534~~828.7278 2223,~~002~~397.6853 3-A-4 55265KT74 IO 4.~~46000~~09000% 0.00 2724,~~720~~474.8966 3-A-5 55265KT82 SEN 5.50000% 14,483,000.00 66,380.42 3-A-6 55265KT90 SEN 5.50000% 6,915,000.00 31,693.75 3-A-7 55265KU23 LOCK 5.50000% 15,060,000.00 69,025.00 4-A-1 55265KU31 SEN 4.50000% ~~152~~148,~~224~~150,~~778~~353.2426 ~~570~~555,~~842~~563.9283 5-A-1 55265KU49 SEN 5.50000% 20,~~668~~280,~~723~~632.2993 9492,~~731~~952.6590 6-A-1 55265KU56 SEN 4.75000% 6563,~~838~~964,~~436~~340.7928 ~~260~~253,~~610~~192.4818 15-PO 55265KU64 PO 0.00000% 1,~~263,~~245,976.3895 0.00 30-PO 55265KU72 PO 0.00000% 15,~~836~~590,~~124~~814.8586 0.00 15-AX 55265KU80 IO 4.50000% 0.00 4644,~~623~~782.5993 30-AX 55265KU98 IO 5.50000% 0.00 19,~~830~~002.5524 B-1 55265KV30 SUB 5.~~18110~~18254% 11,~~184~~128,~~743~~340.8789 48,~~291~~060.0393 B-2 55265KV48 SUB 5.~~18110~~18254% 3,~~131~~115,~~536~~745.9306 13,~~520~~456.6624 B-3 55265KV55 SUB 5.~~18110~~18254% 2,~~237~~226,~~905~~620.5513 9,~~662~~616.3430 B-4 55265KV63 SUB 5.~~18110~~18254% 1,~~342~~335,~~360~~591.6230 5,~~795~~768.7513 B-5 55265KV71 SUB 5.~~18110~~18254% ~~894~~890,~~588~~076.1588 3,~~862~~844.4605 B-6 55265KV89 SUB 5.~~18110~~18254% 1,~~343~~336,~~194~~421.9340 5,~~799~~771.3572 Totals ~~758~~739,~~497~~540,~~710~~219.2571 3,~~265~~182,~~936~~979.2316

Certificateholder Distribution Summary (continued) Current Ending Cumulative Principal Realized Certificate Total Realized Class Distribution Loss Balance Distribution Losses 1-A-1 ~~409~~1,~~541~~326,912.7913 0.00 3534,~~951~~523,~~418~~635.4992 ~~568~~1,~~620~~483,758.9928 0.00 1-A-2 2066,~~477~~345.0961 0.00 1,~~797~~726,~~570~~181.9280 2874,~~431~~187.0592 0.00 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~265~~186,~~876~~796.2705 0.00 2019,~~477~~755,~~225~~375.2135 ~~343~~261,~~662~~579.9019 0.00 3-A-1 35,~~224~~121,~~202~~147.7919 0.00 ~~301~~292,~~883~~121,~~877~~795.1215 46,~~622~~483,~~614~~510.8268 0.00 3-A-2 1,~~138~~808,~~416~~198.5653 0.00 7370,~~446~~000,~~930~~089.6927 12,~~464~~122,~~727~~359.4579 0.00 3-A-3 ~~113~~180,~~841~~819.6685 0.00 7,~~344~~000,~~693~~008.0793 ~~135~~204,~~844~~217.3438 0.00 3-A-4 0.00 0.00 0.00 2724,~~720~~474.8966 0.00 3-A-5 0.00 0.00 14,483,000.00 66,380.42 0.00 3-A-6 0.00 0.00 6,915,000.00 31,693.75 0.00 3-A-7 0.00 0.00 15,060,000.00 69,025.00 0.00 4-A-1 21,~~798~~507,~~519~~916.5000 0.00 ~~149~~146,~~426~~642,~~258~~437.7426 32,~~369~~063,~~362~~479.4283 0.00 5-A-1 3028,~~875~~892.0571 0.00 20,~~637~~251,~~848~~740.2422 ~~125~~121,~~606~~845.7061 0.00 6-A-1 ~~651~~331,~~833~~707.0991 0.00 6563,~~186~~632,~~603~~632.7137 ~~912~~584,~~443~~900.5709 0.00 15-PO 117,~~074~~148.8245 0.00 1,~~252~~238,~~170~~828.5551 117,~~074~~148.8245 0.00 30-PO ~~122~~280,~~104~~116.6835 0.00 15,~~714~~310,~~020~~698.1752 ~~122~~280,~~104~~116.6835 0.00 15-AX 0.00 0.00 0.00 4644,~~623~~782.5993 0.00 30-AX 0.00 0.00 0.00 19,~~830~~002.5524 0.00 B-1 28,~~107~~390.0968 0.00 11,~~156~~099,~~636~~950.7821 76,~~398~~451.1261 0.00 B-2 7,~~869~~948.5091 0.00 3,~~123~~107,~~667~~796.4215 21,~~390~~405.1615 0.00 B-3 5,~~623~~680.8256 0.00 2,~~232~~220,~~281~~939.7357 15,~~286~~296.1686 0.00 B-4 3,~~373~~407.3337 0.00 1,~~338~~332,~~987~~183.2993 9,~~169~~175.0850 0.00 B-5 2,~~248~~270.0977 0.00 ~~892~~887,~~340~~806.0711 6,~~110~~114.5582 0.00 B-6 3,~~375~~409.4349 0.00 1,~~339~~333,~~819~~011.5092 9,~~174~~181.7821 0.00 Totals 810,~~837~~897,~~360~~108.56 0.00 ~~749~~728,~~660~~643,~~349~~111.7019 1214,~~103~~080,~~296~~087.7972 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee. This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 45,000,000.00 3635,~~360~~850,~~960~~548.2805 96,~~635~~739.3442 ~~312~~1,~~906~~230,172.4571 0.00 0.00 1-A-2 2,250,000.00 1,~~818~~792,~~048~~527.0140 4,~~831~~836.7797 1561,~~645~~508.3264 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 27,000,000.00 2019,~~743~~942,~~101~~171.4840 ~~173~~171,~~909~~758.8449 9115,~~966~~037.4356 0.00 0.00 3-A-1 377,087,000.00 ~~305~~297,~~108~~242,~~079~~942.9134 ~~379~~374,~~005~~881.3858 24,~~845~~746,~~197~~265.4161 0.00 0.00 3-A-2 100,000,000.00 7471,~~585~~808,~~347~~287.2580 ~~133~~132,~~820~~364.9993 1,~~004~~675,~~595~~833.5760 0.00 0.00 3-A-3 10,000,000.00 7,~~458~~180,~~534~~828.7278 13,~~382~~236.1049 ~~100~~167,~~459~~583.5636 0.00 0.00 3-A-4 0.00 0.00 0.00 0.00 0.00 0.00 3-A-5 14,483,000.00 14,483,000.00 0.00 0.00 0.00 0.00 3-A-6 6,915,000.00 6,915,000.00 0.00 0.00 0.00 0.00 3-A-7 15,060,000.00 15,060,000.00 0.00 0.00 0.00 0.00 4-A-1 192,000,000.00 ~~152~~148,~~224~~150,~~778~~353.2426 ~~703~~696,~~443~~502.3205 2811,~~095,076~~413.1895 0.00 0.00 5-A-1 25,000,000.00 20,~~668~~280,~~723~~632.2993 24,~~898~~776.3968 54,~~976~~116.6604 0.00 0.00 6-A-1 80,000,000.00 6563,~~838~~964,~~436~~340.7928 ~~298~~295,~~651~~866.6309 ~~353~~35,~~181~~841.4682 0.00 0.00 15-PO 1,462,856.00 1,~~263,~~245,976.3895 5,~~913~~918.2183 51,~~161~~229.62 0.00 0.00 30-PO 17,976,274.00 15,~~836~~590,~~124~~814.8586 20,~~680~~661.7820 ~~101~~259,~~423~~455.9015 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 11,690,000.00 11,~~184~~128,~~743~~340.8789 28,~~107~~390.0968 0.00 0.00 0.00 B-2 3,273,000.00 3,~~131~~115,~~536~~745.9306 7,~~869~~948.5091 0.00 0.00 0.00 B-3 2,339,000.00 2,~~237~~226,~~905~~620.5513 5,~~623~~680.8256 0.00 0.00 0.00 B-4 1,403,000.00 1,~~342~~335,~~360~~591.6230 3,~~373~~407.3337 0.00 0.00 0.00 B-5 935,000.00 ~~894~~890,~~588~~076.1588 2,~~248~~270.0977 0.00 0.00 0.00 B-6 1,403,872.00 1,~~343~~336,~~194~~421.9340 3,~~375~~409.4349 0.00 0.00 0.00 Totals 935,278,102.00 ~~758~~739,~~497~~540,~~710~~219.2571 1,~~905~~888,~~770~~650.0151 69,~~931~~008,~~590~~458.5606 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 ~~409~~1,~~541~~326,912.7913 3534,~~951~~523,~~418~~635.4992 0.~~79892041~~76719191 ~~409~~1,~~541~~326,912.7913 1-A-2 2066,~~477~~345.0961 1,~~797~~726,~~570~~181.9280 0.~~79892041~~76719191 2066,~~477~~345.0961 A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~265~~186,~~876~~796.2705 2019,~~477~~755,~~225~~375.2135 0.~~75841575~~73168057 ~~265~~186,~~876~~796.2705 3-A-1 35,~~224~~121,~~202~~147.7919 ~~301~~292,~~883~~121,~~877~~795.1215 0.~~80056824~~77468010 35,~~224~~121,~~202~~147.7919 3-A-2 1,~~138~~808,~~416~~198.5653 7370,~~446~~000,~~930~~089.6927 0.~~73446931~~70000089 1,~~138~~808,~~416~~198.5653 3-A-3 ~~113~~180,~~841~~819.6685 7,~~344~~000,~~693~~008.0793 0.~~73446931~~70000089 ~~113~~180,~~841~~819.6685 3-A-4 0.00 0.00 0.00000000 0.00 3-A-5 0.00 14,483,000.00 1.00000000 0.00 3-A-6 0.00 6,915,000.00 1.00000000 0.00 3-A-7 0.00 15,060,000.00 1.00000000 0.00 4-A-1 21,~~798~~507,~~519~~916.5000 ~~149~~146,~~426~~642,~~258~~437.7426 0.~~77826176~~76376269 21,~~798~~507,~~519~~916.5000 5-A-1 3028,~~875~~892.0571 20,~~637~~251,~~848~~740.2422 0.~~82551393~~81006961 3028,~~875~~892.0571 6-A-1 ~~651~~331,~~833~~707.0991 6563,~~186~~632,~~603~~632.7137 0.~~81483255~~79540790 ~~651~~331,~~833~~707.0991 15-PO 117,~~074~~148.8245 1,~~252~~238,~~170~~828.5551 0.~~85597663~~84685609 117,~~074~~148.8245 30-PO ~~122~~280,~~104~~116.6835 15,~~714~~310,~~020~~698.1752 0.~~87415335~~85171702 ~~122~~280,~~104~~116.6835 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 28,~~107~~390.0968 11,~~156~~099,~~636~~950.7821 0.~~95437440~~94952525 28,~~107~~390.0968 B-2 7,~~869~~948.5091 3,~~123~~107,~~667~~796.4215 0.~~95437440~~94952525 7,~~869~~948.5091 B-3 5,~~623~~680.8256 2,~~232~~220,~~281~~939.7357 0.~~95437440~~94952525 5,~~623~~680.8256 B-4 3,~~373~~407.3337 1,~~338~~332,~~987~~183.2993 0.~~95437440~~94952525 3,~~373~~407.3337 B-5 2,~~248~~270.0977 ~~892~~887,~~340~~806.0711 0.~~95437441~~94952525 2,~~248~~270.0977 B-6 3,~~375~~409.4349 1,~~339~~333,~~819~~011.5092 0.~~95437440~~94952526 3,~~375~~409.4349 Totals 810,~~837~~897,~~360~~108.56 ~~749~~728,~~660~~643,~~349~~111.7019 0.~~80153737~~77906572 810,~~837~~897,~~360~~108.56

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 45,000,000.00 ~~808~~796.~~02133956~~67884556 2.~~14745200~~14976489 627.~~95347667~~33717133 0.00000000 1-A-2 2,250,000.00 ~~808~~796.~~02133778~~67884444 2.~~14745333~~14976444 627.~~95347556~~33717333 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 27,000,000.00 ~~768~~738.~~26301778~~59894074 6.~~44110519~~36142556 30.~~40616407~~55694667 0.00000000 3-A-1 377,087,000.00 ~~809~~788.~~11853209~~26091151 10.~~00508737~~99415143 712.~~54520153~~58665934 0.00000000 3-A-2 100,000,000.00 ~~745~~718.~~85347250~~08287800 1.~~33820990~~32364930 1016.~~04595570~~75833600 0.00000000 3-A-3 10,000,000.00 ~~745~~718.~~85347200~~08287800 1.~~33821000~~32364900 1016.~~04595600~~75833600 0.00000000 3-A-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-5 14,483,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 6,915,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 15,060,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 192,000,000.00 ~~792~~771.~~83738667~~61642323 3.~~66376729~~62761484 104.~~91185510~~22611432 0.00000000 5-A-1 25,000,000.00 ~~826~~811.~~74893160~~22531720 0.~~99593560~~99106720 0.~~23906640~~16464160 0.00000000 6-A-1 80,000,000.00 ~~822~~799.~~98045987~~55425350 3.~~73314537~~69832612 40.~~41476825~~44802275 0.00000000 15-PO 1,462,856.00 ~~863~~851.~~54732113~~74272109 4.~~04223656~~04607836 30.~~52845393~~84056120 0.00000000 30-PO 17,976,274.00 ~~880~~867.~~94589847~~29957832 1.~~15044864~~14935943 514.~~64209802~~43319956 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 11,690,000.00 ~~956~~951.~~77877417~~95388281 2.~~40437040~~42862960 0.00000000 0.00000000 B-2 3,273,000.00 ~~956~~951.~~77877482~~95388329 2.~~40436908~~42863123 0.00000000 0.00000000 B-3 2,339,000.00 ~~956~~951.~~77877298~~95388200 2.~~40436939~~42862762 0.00000000 0.00000000 B-4 1,403,000.00 ~~956~~951.~~77877406~~95388453 2.~~40436921~~42863150 0.00000000 0.00000000 B-5 935,000.00 ~~956~~951.~~77877005~~95388235 2.~~40437433~~42863102 0.00000000 0.00000000 B-6 1,403,872.00 ~~956~~951.~~77877328~~95388184 2.~~40437162~~42863309 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 929.~~10092867~~48693622 ~~798~~767.~~92041089~~19190933 0.~~79892041~~76719191 929.~~10092867~~48693622 1-A-2 0.00000000 929.~~10092889~~48693778 ~~798~~767.~~92040889~~19191111 0.~~79892041~~76719191 929.~~10092889~~48693778 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 96.~~84726926~~91837222 ~~758~~731.~~41574852~~68056852 0.~~75841575~~73168057 96.~~84726926~~91837222 3-A-1 0.00000000 813.~~55028890~~58081077 ~~800~~774.~~56824319~~68010075 0.~~80056824~~77468010 813.~~55028890~~58081077 3-A-2 0.00000000 1118.~~38416560~~08198530 ~~734~~700.~~46930690~~00089270 0.~~73446931~~70000089 1118.~~38416560~~08198530 3-A-3 0.00000000 1118.~~38416600~~08198500 ~~734~~700.~~46930700~~00089300 0.~~73446931~~70000089 1118.~~38416600~~08198500 3-A-4 0.00000000 0.00000000 0.00000000 0.00000000 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 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 147.~~57562240~~85372917 ~~778~~763.~~26176427~~76269406 0.~~77826176~~76376269 147.~~57562240~~85372917 5-A-1 0.00000000 1.~~23500200~~15570840 ~~825~~810.~~51392960~~06960880 0.~~82551393~~81006961 1.~~23500200~~15570840 6-A-1 0.00000000 84.~~14791362~~14634887 ~~814~~795.~~83254637~~40790462 0.~~81483255~~79540790 84.~~14791362~~14634887 15-PO 0.00000000 74.~~57068365~~88663956 ~~855~~846.~~97663065~~85608836 0.~~85597663~~84685609 74.~~57068365~~88663956 30-PO 0.00000000 615.~~79254666~~58255899 ~~874~~851.~~15335180~~71701989 0.~~87415335~~85171702 615.~~79254666~~58255899 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.~~40437040~~42862960 ~~954~~949.~~37440376~~52525321 0.~~95437440~~94952525 2.~~40437040~~42862960 B-2 0.00000000 2.~~40436908~~42863123 ~~954~~949.~~37440269~~52525206 0.~~95437440~~94952525 2.~~40436908~~42863123 B-3 0.00000000 2.~~40436939~~42862762 ~~954~~949.~~37440359~~52525438 0.~~95437440~~94952525 2.~~40436939~~42862762 B-4 0.00000000 2.~~40436921~~42863150 ~~954~~949.~~37440485~~52525303 0.~~95437440~~94952525 2.~~40436921~~42863150 B-5 0.00000000 2.~~40437433~~42863102 ~~954~~949.~~37440642~~52525134 0.~~95437441~~94952525 2.~~40437433~~42863102 B-6 0.00000000 2.~~40437162~~42863309 ~~954~~949.~~37440165~~52525586 0.~~95437440~~94952526 2.~~40437162~~42863309 (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 45,000,000.00 5.25000% 3635,~~360~~850,~~960~~548.2805 ~~159~~156,~~079~~846.2015 0.00 0.00 1-A-2 2,250,000.00 5.25000% 1,~~818~~792,~~048~~527.0140 7,~~953~~842.9631 0.00 0.00 A-R 100.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 27,000,000.00 4.50000% 2019,~~743~~942,~~101~~171.4840 7774,~~786~~783.6314 0.00 0.00 3-A-1 377,087,000.00 5.50000% ~~305~~297,~~108~~242,~~079~~942.9134 1,~~398~~362,~~412~~363.0349 0.00 0.00 3-A-2 100,000,000.00 5.25000% 7471,~~585~~808,~~347~~287.2580 ~~326~~314,~~310~~161.8926 0.00 0.00 3-A-3 10,000,000.00 3.~~54000~~91000% 7,~~458~~180,~~534~~828.7278 2223,~~002~~397.6853 0.00 0.00 3-A-4 0.00 4.~~46000~~09000% 7,~~458~~180,~~534~~828.7278 2724,~~720~~474.8966 0.00 0.00 3-A-5 14,483,000.00 5.50000% 14,483,000.00 66,380.42 0.00 0.00 3-A-6 6,915,000.00 5.50000% 6,915,000.00 31,693.75 0.00 0.00 3-A-7 15,060,000.00 5.50000% 15,060,000.00 69,025.00 0.00 0.00 4-A-1 192,000,000.00 4.50000% ~~152~~148,~~224~~150,~~778~~353.2426 ~~570~~555,~~842~~563.9282 0.00 0.00 5-A-1 25,000,000.00 5.50000% 20,~~668~~280,~~723~~632.2993 9492,~~731~~952.6590 0.00 0.00 6-A-1 80,000,000.00 4.75000% 6563,~~838~~964,~~436~~340.7928 ~~260~~253,~~610~~192.4818 0.00 0.00 15-PO 1,462,856.00 0.00000% 1,~~263,~~245,976.3895 0.00 0.00 0.00 30-PO 17,976,274.00 0.00000% 15,~~836~~590,~~124~~814.8586 0.00 0.00 0.00 15-AX 0.00 4.50000% 1211,~~432~~942,~~958~~114.2690 4644,~~623~~782.5993 0.00 0.00 30-AX 0.00 5.50000% 4,~~326~~145,~~664~~943.7833 19,~~830~~002.5524 0.00 0.00 B-1 11,690,000.00 5.~~18110~~18254% 11,~~184~~128,~~743~~340.8789 48,~~291~~060.0393 0.00 0.00 B-2 3,273,000.00 5.~~18110~~18254% 3,~~131~~115,~~536~~745.9306 13,~~520~~456.6624 0.00 0.00 B-3 2,339,000.00 5.~~18110~~18254% 2,~~237~~226,~~905~~620.5513 9,~~662~~616.3430 0.00 0.00 B-4 1,403,000.00 5.~~18110~~18254% 1,~~342~~335,~~360~~591.6230 5,~~795~~768.7513 0.00 0.00 B-5 935,000.00 5.~~18110~~18254% ~~894~~890,~~588~~076.1588 3,~~862~~844.4605 0.00 0.00 B-6 1,403,872.00 5.~~18110~~18254% 1,~~343~~336,~~194~~421.9340 5,~~799~~771.3572 0.00 0.00 Totals 935,278,102.00 3,~~265~~182,~~936~~979.2315 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 0.00 0.00 ~~159~~156,~~079~~846.2015 0.00 3534,~~951~~523,~~418~~635.4992 1-A-2 0.00 0.00 7,~~953~~842.9631 0.00 1,~~797~~726,~~570~~181.9280 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 7774,~~786~~783.6314 0.00 2019,~~477~~755,~~225~~375.2135 3-A-1 (0.0001) 0.00 1,~~398~~362,~~412~~363.0349 0.00 ~~301~~292,~~883~~121,~~877~~795.1215 3-A-2 0.00 0.00 ~~326~~314,~~310~~161.8926 0.00 7370,~~446~~000,~~930~~089.6927 3-A-3 0.00 0.00 2223,~~002~~397.6853 0.00 7,~~344~~000,~~693~~008.0793 3-A-4 0.00 0.00 2724,~~720~~474.8966 0.00 7,~~344~~000,~~693~~008.0793 3-A-5 0.00 0.00 66,380.42 0.00 14,483,000.00 3-A-6 0.00 0.00 31,693.75 0.00 6,915,000.00 3-A-7 0.00 0.00 69,025.00 0.00 15,060,000.00 4-A-1 0.00 0.00 ~~570~~555,~~842~~563.9283 0.00 ~~149~~146,~~426~~642,~~258~~437.7426 5-A-1 0.00 0.00 9492,~~731~~952.6590 0.00 20,~~637~~251,~~848~~740.2422 6-A-1 0.00 0.00 ~~260~~253,~~610~~192.4818 0.00 6563,~~186~~632,~~603~~632.7137 15-PO 0.00 0.00 0.00 0.00 1,~~252~~238,~~170~~828.5551 30-PO 0.00 0.00 0.00 0.00 15,~~714~~310,~~020~~698.1752 15-AX 0.00 0.00 4644,~~623~~782.5993 0.00 1211,~~086~~758,~~211~~747.5581 30-AX 0.00 0.00 19,~~830~~002.5524 0.00 4,~~185~~080,~~852~~205.4837 B-1 0.00 0.00 48,~~291~~060.0393 0.00 11,~~156~~099,~~636~~950.7821 B-2 0.00 0.00 13,~~520~~456.6624 0.00 3,~~123~~107,~~667~~796.4215 B-3 0.00 0.00 9,~~662~~616.3430 0.00 2,~~232~~220,~~281~~939.7357 B-4 0.00 0.00 5,~~795~~768.7513 0.00 1,~~338~~332,~~987~~183.2993 B-5 0.00 0.00 3,~~862~~844.4605 0.00 ~~892~~887,~~340~~806.0711 B-6 0.00 0.00 5,~~799~~771.3572 0.00 1,~~339~~333,~~819~~011.5092 Totals (0.0001) 0.00 3,~~265~~182,~~936~~979.2316 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 45,000,000.00 5.25000% ~~808~~796.~~02133956~~67884556 3.~~53509333~~48547000 0.00000000 0.00000000 1-A-2 2,250,000.00 5.25000% ~~808~~796.~~02133778~~67884444 3.~~53509333~~48547111 0.00000000 0.00000000 A-R 100.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 27,000,000.00 4.50000% ~~768~~738.~~26301778~~59894074 2.~~88098630~~76974593 0.00000000 0.00000000 3-A-1 377,087,000.00 5.50000% ~~809~~788.~~11853209~~26091151 3.~~70845993~~61286252 0.00000000 0.00000000 3-A-2 100,000,000.00 5.25000% ~~745~~718.~~85347250~~08287800 3.~~26310890~~14161260 0.00000000 0.00000000 3-A-3 10,000,000.00 3.~~54000~~91000% ~~745~~718.~~85347200~~08287800 2.~~20026800~~33975300 0.00000000 0.00000000 3-A-4 0.00 4.~~46000~~09000% ~~745~~718.~~85347200~~08287800 2.~~77208900~~44746600 0.00000000 0.00000000 3-A-5 14,483,000.00 5.50000% 1000.00000000 4.58333356 0.00000000 0.00000000 3-A-6 6,915,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A-7 15,060,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 4-A-1 192,000,000.00 4.50000% ~~792~~771.~~83738667~~61642323 2.~~97314021~~89356156 0.00000000 0.00000000 5-A-1 25,000,000.00 5.50000% ~~826~~811.~~74893160~~22531720 3.~~78926600~~71811600 0.00000000 0.00000000 6-A-1 80,000,000.00 4.75000% ~~822~~799.~~98045987~~55425350 3.~~25763100~~16490225 0.00000000 0.00000000 15-PO 1,462,856.00 0.00000% ~~863~~851.~~54732113~~74272109 0.00000000 0.00000000 0.00000000 30-PO 17,976,274.00 0.00000% ~~880~~867.~~94589847~~29957832 0.00000000 0.00000000 0.00000000 15-AX 0.00 4.50000% ~~727~~699.~~87680089~~14080040 2.~~72953780~~62177795 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~633~~607.~~83387871~~35912657 2.~~90507240~~78372929 0.00000000 0.00000000 B-1 11,690,000.00 5.~~18110~~18254% ~~956~~951.~~77877417~~95388281 4.~~13096920~~11128571 0.00000000 0.00000000 B-2 3,273,000.00 5.~~18110~~18254% ~~956~~951.~~77877482~~95388329 4.~~13096853~~11128628 0.00000000 0.00000000 B-3 2,339,000.00 5.~~18110~~18254% ~~956~~951.~~77877298~~95388200 4.~~13097050~~11128687 0.00000000 0.00000000 B-4 1,403,000.00 5.~~18110~~18254% ~~956~~951.~~77877406~~95388453 4.~~13096935~~11128297 0.00000000 0.00000000 B-5 935,000.00 5.~~18110~~18254% ~~956~~951.~~77877005~~95388235 4.~~13097326~~11128342 0.00000000 0.00000000 B-6 1,403,872.00 5.~~18110~~18254% ~~956~~951.~~77877328~~95388184 4.~~13096778~~11128650 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 0.00000000 0.00000000 3.~~53509333~~48547000 0.00000000 ~~798~~767.~~92041089~~19190933 1-A-2 0.00000000 0.00000000 3.~~53509333~~48547111 0.00000000 ~~798~~767.~~92040889~~19191111 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 2.~~88098630~~76974593 0.00000000 ~~758~~731.~~41574852~~68056852 3-A-1 (0.~~00000000~~00000003) 0.00000000 3.~~70845993~~61286252 0.00000000 ~~800~~774.~~56824319~~68010075 3-A-2 0.00000000 0.00000000 3.~~26310890~~14161260 0.00000000 ~~734~~700.~~46930690~~00089270 3-A-3 0.00000000 0.00000000 2.~~20026800~~33975300 0.00000000 ~~734~~700.~~46930700~~00089300 3-A-4 0.00000000 0.00000000 2.~~77208900~~44746600 0.00000000 ~~734~~700.~~46930700~~00089300 3-A-5 0.00000000 0.00000000 4.58333356 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 3-A-7 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 4-A-1 0.00000000 0.00000000 2.~~97314021~~89356161 0.00000000 ~~778~~763.~~26176427~~76269406 5-A-1 0.00000000 0.00000000 3.~~78926600~~71811600 0.00000000 ~~825~~810.~~51392960~~06960880 6-A-1 0.00000000 0.00000000 3.~~25763100~~16490225 0.00000000 ~~814~~795.~~83254637~~40790462 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~855~~846.~~97663065~~85608836 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~874~~851.~~15335180~~71701989 15-AX 0.00000000 0.00000000 2.~~72953780~~62177795 0.00000000 ~~707~~688.~~57681430~~40573252 30-AX 0.00000000 0.00000000 2.~~90507240~~78372929 0.00000000 ~~613~~597.~~20560940~~72885747 B-1 0.00000000 0.00000000 4.~~13096920~~11128571 0.00000000 ~~954~~949.~~37440376~~52525321 B-2 0.00000000 0.00000000 4.~~13096853~~11128628 0.00000000 ~~954~~949.~~37440269~~52525206 B-3 0.00000000 0.00000000 4.~~13097050~~11128687 0.00000000 ~~954~~949.~~37440359~~52525438 B-4 0.00000000 0.00000000 4.~~13096935~~11128297 0.00000000 ~~954~~949.~~37440485~~52525303 B-5 0.00000000 0.00000000 4.~~13097326~~11128342 0.00000000 ~~954~~949.~~37440642~~52525134 B-6 0.00000000 0.00000000 4.~~13096778~~11128650 0.00000000 ~~954~~949.~~37440165~~52525586 (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 15-PO-2 0.00000% 0.00 0.00 1813,~~786~~758.7916 13,~~881~~494.9746 6361.~~04157883~~28179674% 15-PO-4 0.00000% 0.00 0.00 ~~521~~516,~~974~~806.5790 ~~519~~514,~~383~~142.0012 8483.~~28280901~~43234589% 15-PO-6 0.00000% 0.00 0.00 ~~722~~715,~~484~~411.0289 ~~718~~711,~~905~~191.5893 8786.~~18262599~~24718150% 30-PO-1 0.00000% 0.00 0.00 ~~255~~246,~~409~~029.1126 ~~246~~235,~~764~~760.0748 7370.~~70403878~~41746216% 30-PO-3 0.00000% 0.00 0.00 1514,~~122~~895,~~247~~434.7678 1514,~~009~~626,~~651~~332.4998 8785.~~57547866~~33896424% 30-PO-5 0.00000% 0.00 0.00 ~~458~~449,~~467~~350.9883 ~~457~~448,~~604~~605.6205 9189.~~08970533~~29827198% 15-AX-2 4.50000% 1,~~498~~461,~~934~~930.6865 1,~~485~~448,~~562~~391.0890 0.00 0.00 7473.~~99147995~~11512160% 15-AX-4 4.50000% 9,~~557~~148,~~252~~723.0145 98,~~230~~985,~~415~~181.5342 0.00 0.00 6967.~~70466791~~85275105% 15-AX-6 4.50000% 1,~~376~~331,~~771~~460.5680 1,~~370~~325,~~233~~174.9349 0.00 0.00 7371.~~74864374~~32345742% 30-AX-1 5.50000% ~~873~~868,~~127~~419.2992 ~~870~~837,~~778~~399.1199 0.00 0.00 7572.~~14741557~~26691200% 30-AX-3 5.50000% 3,~~292~~116,~~014~~371.2299 3,~~153~~081,~~736~~839.5553 0.00 0.00 5756.~~56897367~~25655027% 30-AX-5 5.50000% 161,~~523~~151.2842 ~~161~~160,~~337~~965.8186 0.00 0.00 85.~~25871859~~06216219%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1214,~~265~~237,~~180~~946.4542 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 1214,~~265~~237,~~180~~946.4542 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~161~~157,~~883~~858.6670 Payment of Interest and Principal 1214,~~103~~080,~~296~~087.7972 Total Withdrawals (Pool Distribution Amount) 1214,~~265~~237,~~180~~946.4542 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~158~~154,~~020~~070.3285 Master Servicing Fee 3,~~863~~787.3485 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~161~~157,~~883~~858.6670

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT 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 510 0 0 0 510 24,~~260~~360,~~178~~980.3349 0.00 0.00 0.00 24,~~260~~360,~~178~~980.3349 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 510 0 0 0 510 24,~~260~~360,~~178~~980.3349 0.00 0.00 0.00 24,~~260~~360,~~178~~980.3349 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.~~302297~~620732% 0.000000% 0.000000% 0.000000% 0.~~302297~~620732% 0.~~300919~~597315% 0.000000% 0.000000% 0.000000% 0.~~300919~~597315% 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.~~302297~~620732% 0.000000% 0.000000% 0.000000% 0.~~302297~~620732% 0.~~300919~~597315% 0.000000% 0.000000% 0.000000% 0.~~300919~~597315%

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 01 0 0 0 01 0338,833.0087 0.00 0.00 0.00 0338,833.0087 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0338,833.0087 0.00 0.00 0.00 0338,833.0087 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~894550% 0.000000% 0.000000% 0.000000% 0.~~000000~~894550% 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 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~894550% 0.000000% 0.000000% 0.000000% 0.~~000000~~894550% 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 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 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 58 0 0 0 58 23,~~260~~645,~~178~~138.3361 0.00 0.00 0.00 23,~~260~~645,~~178~~138.3361 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 58 0 0 0 58 23,~~260~~645,~~178~~138.3361 0.00 0.00 0.00 23,~~260~~645,~~178~~138.3361 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~522466~~864865% 0.000000% 0.000000% 0.000000% 0.~~522466~~864865% 0.~~506498~~843267% 0.000000% 0.000000% 0.000000% 0.~~506498~~843267% 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.~~522466~~864865% 0.000000% 0.000000% 0.000000% 0.~~522466~~864865% 0.~~506498~~843267% 0.000000% 0.000000% 0.000000% 0.~~506498~~843267% 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 01 0 0 0 01 0377,008.0001 0.00 0.00 0.00 0377,008.0001 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0377,008.0001 0.00 0.00 0.00 0377,008.0001 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~291545% 0.000000% 0.000000% 0.000000% 0.~~000000~~291545% 0.~~000000~~248322% 0.000000% 0.000000% 0.000000% 0.~~000000~~248322% 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~~291545% 0.000000% 0.000000% 0.000000% 0.~~000000~~291545% 0.~~000000~~248322% 0.000000% 0.000000% 0.000000% 0.~~000000~~248322% 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 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 1226,~~950~~907.8531

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 136,536.00 0.01459844% 136,536.00 0.~~01821305~~01873839% Fraud 18,705,562.00 2.00000000% 18,705,562.00 2.~~49520492~~56717749% Special Hazard 9,352,781.00 1.00000000% 8,220,360.34 1.~~09654463~~12817375% Limit of Subordinate's Exposure to Certain Types of Losses

REO Detail - All Mortgage Loans in REO during Current Period

~~COLLATERAL~~Summary ~~STATEMENT~~12 ~~Collateral~~Month ~~Description~~REO ~~Mixed~~History* ~~Fixed~~New ~~Ratio~~REO ~~Strip~~Loans ~~Weighted~~Month ~~Average~~REO ~~Gross~~Percentage ~~Coupon~~Loans 5in REO 0 Sep-04 0.~~423067~~000% ~~Weighted~~Original ~~Average~~Principal ~~Pass~~Balance 0.00 Oct-~~Through~~04 ~~Rate~~0.000% 5Current Principal Balance 0.~~166955~~00 Nov-04 0.000% ~~Weighted~~Dec-04 ~~Average~~0.000% ~~Maturity(Stepdown~~Current ~~Calculation)~~REO ~~272~~Total ~~Beginning~~Jan-05 ~~Scheduled~~0.000% ~~Collateral~~Loans ~~Loan~~in ~~Count~~REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1~~,667~~ ~~Number~~12 OfMonth REO History* New REO Loans ~~Paid~~Month InREO ~~Full~~Percentage 13Loans ~~Ending~~in ~~Scheduled~~REO ~~Collateral~~0 ~~Loan~~Sep-04 ~~Count~~0.000% ~~1,654~~Original ~~Beginning~~Principal ~~Scheduled~~Balance ~~Collateral~~0.00 Oct-04 0.000% Current Principal Balance ~~758,497,711~~0.9500 ~~Ending~~Nov-04 ~~Scheduled~~0.000% ~~Collateral~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance ~~749,660,351~~0.3900 ~~Ending~~Mar-05 ~~Actual~~0.000% ~~Collateral~~Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at 31www.ctslink.com. Group 2 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-~~2005~~05 ~~751,093,061~~0.24000% ~~Monthly~~Jun-05 ~~P&I~~0.000% ~~Constant~~Jul-05 ~~5,333,589~~0.65000% ~~Special~~Aug-05 ~~Servicing~~0.000% ~~Fee~~*The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Prepayment~~Oct-04 ~~Penalties~~0.000% Current Principal Balance 0.00 ~~Realized~~Nov-04 ~~Loss~~0.000% ~~Amount~~Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 ~~Cumulative~~Mar-05 ~~Realized~~0.000% ~~Loss~~Current Principal Balance 0.00 ~~Class~~Apr-05 A0.000% ~~Non~~May-PO05 ~~Optimal~~0.000% ~~Amount~~Jun-05 ~~11,699,408~~0.93000% ~~Class~~Jul-05 AP0.000% ~~Deferred~~Aug-05 ~~Amount~~0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 ~~Ending~~Oct-04 ~~Scheduled~~0.000% Current Principal Balance ~~for~~0.00 ~~Premium~~Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans ~~749,660,351~~in REO 0 Feb-05 0.39000% ~~Scheduled~~Original Principal ~~1,905,769~~Balance 0.9900 ~~Unscheduled~~Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 5 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6~~,931,590~~ 12 Month REO History* New REO Loans Month REO Percentage Loans in REO 0 Sep-04 0.57000% Original Principal Balance 0.00 Oct-04 0.000% Current Principal Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current REO Total Jan-05 0.000% Loans in REO 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 Apr-05 0.000% May-05 0.000% Jun-05 0.000% Jul-05 0.000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Miscellaneous~~REO ~~Reporting~~Loan ~~Group~~Detail 1- ~~Senior~~All %Mortgage ~~96.663000%~~Loans ~~Group~~in 2REO ~~Senior~~during %Current ~~97.870118%~~Period ~~Group~~Month 3Loan ~~Senior~~First %Original ~~97.321389%~~Loan ~~Group~~Entered 4Payment ~~Senior~~LTV %at ~~97.316964%~~Principal Group 5Number ~~Senior~~REO %Date ~~97.248946%~~State ~~Group~~Origination 6Balance ~~Senior~~No %REO ~~97.160396%~~loans ~~Group~~this ~~1 Junior % 3~~period.337000% Group 2 Junior % 2.129882% Group 3 Junior % 2.678611% Group 4 Junior % 2.683036% Group 5 Junior % 2.751054% Group 6 Junior % 2.839604% 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~~REO ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Group~~Mortgage 1Loans ~~Group~~in 2REO ~~Group~~during 3Current ~~Collateral~~Period ~~Description~~(continued) ~~Fixed~~Current 20Paid ~~Year~~Current ~~Ratio~~Approximate Strip Fixed 10 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.587779 5.064946 5.615244 Weighted Average Net Rate 5.337780 4.814946 5.365244 Weighted Average Maturity 218 98 337 Beginning Loan ~~Count~~Principal 92To 53Months ~~963 Loans Paid In Full 1 1 6 Ending~~ Loan ~~Count~~Delinquent 91Group 52Number ~~957 Beginning Scheduled~~ Balance ~~39,752,433.34 21,213,306.60 450,391,374.52 Ending Scheduled Balance 39,310,266.57 20,938,740.83 445,787,834.22 Record~~ Date ~~05/31/2005~~Delinquent ~~05/31/2005~~Rate ~~05/31/2005 Principal And~~ Interest ~~Constant~~No ~~290,776.60~~REO ~~267,392.50~~loans ~~2,667,647.68~~this ~~Scheduled Principal 105,670~~period.08 177,855.63 560,099.85 Unscheduled Principal 336,496.69 96,710.14 4,043,440.45 Scheduled Interest 185,106.52 89,536.87 2,107,547.83 Servicing Fees 8,281.75 4,419.43 93,831.54 Master Servicing Fees 23.45 17.00 3,644.53 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 176,801.32 85,100.44 2,010,071.76 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 5.337072 4.813984 5.355533

Foreclosure Detail - All Mortgage Loans in Foreclosure during Current Period

~~Group~~Summary ~~Level~~12 ~~Collateral~~Month ~~Statement~~Foreclosure ~~Group~~History* ~~Group~~New 4Foreclosure ~~Group~~Loans 5Month ~~Group~~Foreclosure 6Percentage ~~Collateral~~Loans ~~Description~~in ~~Fixed~~Foreclosure 150 ~~Year~~Sep-04 ~~Ratio~~0.000% ~~Strip~~Original ~~Fixed~~Principal 30Balance ~~Year~~0.00 ~~Ratio~~Oct-04 ~~Strip~~0.000% ~~Fixed~~Current 15Principal ~~Year~~Balance ~~Ratio~~0.00 ~~Strip~~Nov-04 ~~Weighted~~0.000% ~~Average~~Dec-04 ~~Coupon~~0.000% ~~Rate~~Current 5Foreclosure Total Jan-05 0.~~009973~~000% 5Loans in Foreclosure 0 Feb-05 0.~~674776~~000% 5Original Principal Balance 0.~~041400~~00 ~~Weighted~~Mar-05 ~~Average~~0.000% ~~Net~~Current ~~Rate~~Principal 4Balance 0.~~759973~~00 5Apr-05 0.~~424776~~000% 4May-05 0.~~791400~~000% ~~Weighted~~Jun-05 ~~Average~~0.000% ~~Maturity~~Jul-05 ~~158~~0.000% ~~338~~Aug-05 ~~158~~0.000% ~~Beginning~~*The ~~Loan~~text ~~Count~~reported ~~351~~in 58the ~~150~~above ~~Loans~~table ~~Paid~~is Inpresented ~~Full~~graphically 4on 0the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 1 ~~Ending~~12 ~~Loan~~Month ~~Count~~Foreclosure ~~347~~History* 58New ~~149~~Foreclosure ~~Beginning~~Loans ~~Scheduled~~Month ~~Balance~~Foreclosure ~~156,943,601~~Percentage Loans in Foreclosure 0 Sep-04 0.32000% ~~21,711,884~~Original Principal Balance 0.8000 ~~68,485,111~~Oct-04 0.37000% ~~Ending~~Current ~~scheduled~~Principal Balance ~~154,123,096~~0.2700 ~~21,679,442~~Nov-04 0.000% Dec-04 ~~67,820,971~~0.46000% ~~Record~~Current ~~Date~~Foreclosure Total Jan-05~~/31/2005~~ 0.000% Loans in Foreclosure 0 Feb-05~~/31/2005~~ 0.000% Original Principal Balance 0.00 Mar-05~~/31/2005~~ 0.000% Current Principal ~~And~~Balance ~~Interest~~0.00 ~~Constant~~Apr-05 ~~1,380,509~~0.46000% ~~128,850~~May-05 0.09000% ~~598,413~~Jun-05 0.32000% ~~Scheduled~~Jul-05 ~~Principal~~0.000% ~~725,273~~Aug-05 0.46000% ~~26,175~~*The text reported in the above table is presented graphically on the monthly bond remittance report.02 ~~310,695~~The monthly bond remittance report can be viewed online at www.95ctslink.com. ~~Unscheduled~~Group 2 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal ~~2,095,231~~Balance 0.5900 ~~6,267~~Oct-04 0.74000% ~~353,443~~Current Principal Balance 0.9600 ~~Scheduled~~Nov-04 ~~Interest~~0.000% ~~655,236~~Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 ~~102,675~~Mar-05 0.07000% ~~287,717~~Current Principal Balance 0.3700 ~~Servicing~~Apr-05 ~~Fees~~0.000% ~~32,696~~May-05 0.58000% ~~4,523~~Jun-05 0.31000% ~~14,267~~Jul-05 0.75000% ~~Master~~Aug-05 ~~Servicing~~0.000% ~~Fees~~*The ~~118~~text reported in the above table is presented graphically on the monthly bond remittance report.60 The monthly bond remittance report can be viewed online at www.ctslink.com. Group 3 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.000% Original Principal Balance 0.00 59Oct-04 0.67000% ~~Trustee~~Current ~~Fee~~Principal Balance 0.00 Nov-04 0.00000% Dec-04 0.00000% ~~FRY~~Current ~~Amount~~Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% Original Principal Balance 0.00 ~~Special~~Mar-05 ~~Hazard~~0.000% ~~Fee~~Current Principal Balance 0.00 Apr-05 0.00000% May-05 0.00000% ~~Other~~Jun-05 ~~Fee~~0.000% Jul-05 0.00000% Aug-05 0.00000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 4 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% ~~Pool~~Original ~~Insurance~~Principal ~~Fee~~Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Spread~~Nov-04 10.000% Dec-04 0.00000% Current Foreclosure Total Jan-05 0.00000% Loans in Foreclosure 0 Feb-05 0.00000% ~~Spread~~Original 2Principal Balance 0.00 Mar-05 0.00000% Current Principal Balance 0.00 ~~Spread~~Apr-05 30.000% May-05 0.00000% Jun-05 0.00000% Jul-05 0.00000% ~~Net~~Aug-05 ~~Interest~~0.000% ~~622,420~~*The text reported in the above table is presented graphically on the monthly bond remittance report.82 ~~98,151~~The monthly bond remittance report can be viewed online at www.76ctslink.com. ~~273,389~~Group 5 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.95000% ~~Realized~~Original ~~Loss~~Principal ~~Amount~~Balance 0.00 Oct-04 0.00000% Current Principal Balance 0.00 ~~Cumulative~~Nov-04 ~~Realized~~0.000% ~~Loss~~Dec-04 0.00000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Percentage~~Apr-05 of0.000% ~~Cumulative~~May-05 ~~Losses~~0.000% Jun-05 0.~~0000~~000% Jul-05 0.~~0000~~000% Aug-05 0.~~0000~~000% ~~Prepayment~~*The ~~Penalties~~text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com. Group 6 12 Month Foreclosure History* New Foreclosure Loans Month Foreclosure Percentage Loans in Foreclosure 0 Sep-04 0.00000% Original Principal Balance 0.00 Oct-04 0.00000% ~~Special~~Current ~~Servicing~~Principal ~~Fee~~Balance 0.00 Nov-04 0.000% Dec-04 0.000% Current Foreclosure Total Jan-05 0.000% Loans in Foreclosure 0 Feb-05 0.000% Original Principal Balance 0.00 Mar-05 0.000% Current Principal Balance 0.00 ~~Pass~~Apr-~~Through~~05 ~~Rate~~0.000% 4May-05 0.~~759066~~000% 5Jun-05 0.~~424776~~000% 4Jul-05 0.~~790354~~000% Aug-05 0.000% *The text reported in the above table is presented graphically on the monthly bond remittance report. The monthly bond remittance report can be viewed online at www.ctslink.com.

~~Group~~Foreclosure ~~Level~~Loan ~~Collateral~~Detail ~~Statement~~- ~~Group~~All ~~Total~~Mortgage ~~Collateral~~Loans ~~Description~~in ~~Mixed~~Foreclosure ~~Fixed~~during ~~Ratio~~Current ~~Strip~~Period ~~Weighted~~Month ~~Average Coupon Rate 5.423067 Weighted Average Net Rate 5.173067 Weighted Average Maturity 272.00 Record Date 05/31/2005 Principal And Interest Constant 5,333,589.65 Beginning~~ Loan ~~Count~~First ~~1,667~~Original ~~Loans Paid In Full 13 Ending~~ Loan ~~Count~~Entered ~~1,654~~Payment ~~Beginning~~LTV ~~Scheduled~~at ~~Balance 758,497,711.95 Ending Scheduled Balance 749,660,351.39 Scheduled~~ Principal ~~1,905,769.99~~Group ~~Unscheduled~~Number ~~Principal~~FC ~~6,931,590.57~~Date ~~Scheduled~~State ~~Interest~~Origination ~~3,427,819.66~~Balance ~~Servicing~~No ~~Fee~~Foreclosure ~~158,020.36~~loans ~~Master~~this ~~Servicing Fee 3,863~~period.25 Trustee Fee 0.00 Fry Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread 1 0.00 Spread 2 0.00 Spread 3 0.00 Net Interest 3,265,936.05 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.166955

Prepayment - Voluntary Prepayments

Realized Loss Report - Collateral Summary

Filing Compare · MASTR ASSET SECURITIZATION TRUST 2003-10