8-K 1 mal03002.txt JULY 8K 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): July 25, 2003 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-03 Pending Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On July 25, 2003 a distribution was made to holders of MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-2 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the July 25, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust By: Wells Fargo Bank Minnesota, N.A., as Master Servicer By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: 8/5/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the July 25, 2003 distribution.

~~Mortgage~~MASTR ~~Asset~~Alternative ~~Securitization~~Loan ~~Transactions,~~Trust ~~Inc.~~ Mortgage Pass-Through Certificates Record Date: 6/30/03 Distribution Date: 7/25/03 ~~MASTR~~MAL Series: 2003-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1A-1 ~~55265KRL5~~576434CU6 SEN 56.00000% ~~181~~207,~~570~~696,~~596~~566.9276 ~~755~~1,~~179~~038,450.6266 1110,~~381~~539,~~503~~358.6046 ARA-R ~~55265KRM3~~576434CV4 ~~SEN~~RES 56.00000% 0.00 0.00 0.00 2-A1A-1 ~~55265KRN1~~576434CW2 SEN 45.~~50000~~00000% 1988,~~483~~523,~~222~~104.0343 72368,~~930~~834.3084 ~~146~~1,~~926~~309,513.1098 23-A2A-1 ~~55265KRP6~~576434CX0 SEN 47.~~50000~~00000% 3354,~~877~~845,~~532~~226.4058 ~~126~~319,~~811~~920.6158 ~~319~~1,~~130~~491,167.8327 24-A3A-1 ~~55265KRQ4~~576434CY8 SEN 46.50000% 856,~~441~~949,~~000~~581.00 31~~,596.66~~ ~~0.00 2-A4 55265KRR2 SEN 5.25000% 54~~308,~~758,~~467.5934 ~~239~~2,~~136.20 20~~241,~~730,920~~445.4122 25-A5A-1 ~~55265KRS0~~576434CZ5 SEN 5.~~25000~~50000% ~~0.00 0.00 0.00 2-A6 55265KRT8 SEN 1.43500% 43~~13,~~083~~098,~~248~~397.8709 5160,~~427~~032.46 ~~324~~627,~~897~~790.6809 26-~~A7 55265KRU5 IO 7.06500% 0.00 253,195.13 0.00 2~~A-A81 ~~55265KRV3~~576434DA9 SEN 46.~~50000~~00000% 2529,~~000~~345,~~000~~852.0095 93146,~~580~~724.9172 ~~0.00 2-A9 55265KRW1 SEN 4.50000% 55~~429,~~602,000~~943.0005 ~~208,131.43 0.00 2~~6-~~A10 55265KRX9 SEN 4.50000% 13,440,000.00 50,309.10 0.00 2~~A-~~A11~~2 ~~55265KRY7~~576434DB7 SEN 46.~~50000~~00000% 257,~~916~~347,~~905~~332.5079 9736,~~013~~735.1053 ~~945~~197,~~735~~791.0398 26-~~A12~~A-3 ~~55265KRZ4~~576434DC5 SEN 46.~~50000~~00000% 3,~~891~~526,000.00 1417,~~564~~629.9345 0.00 26-~~A13 55265KSA8 SEN 4.50000% 1,042,418.50 3,902.02 (3,902.02) 3~~A-~~A1 55265KSC4 SEN 5.75000% 28,837,652.66 137,893.96~~ 4~~,297,695.91~~ ~~3-A2~~576434DD3 ~~55265KSD2~~ SEN 46.~~25000~~00000% 732,~~126~~627,~~776~~000.8000 ~~258~~13,~~453~~134.7659 ~~521,956.78 3-A3 55265KSE0 SEN 5.75000%~~ 0.00 ~~0.00 0.00 3~~6-A4A-IO ~~55265KSF7~~576434DR2 ~~SEN~~IO 56.00000% ~~13,448,334~~0.00 5527,~~918~~129.5699 ~~2,902,184.81 3-A6 55265KSH3 SEN 5.75000%~~ 0.00 ~~0.00 0.00 3~~6-A7A-PO ~~55265KSJ9~~576434DS0 ~~SEN~~PO 40.~~75000~~00000% 1984,~~552,532~~955.8158 ~~77,235~~0.00 4,~~219,486~~292.5096 37-~~A8 55265KSK6 SEN 8.50000%~~ A-1~~,396,609.49~~ ~~9,872.14~~576434DE1 ~~301,391.89 3-A5 55265KSG5~~ SEN ~~5.75000% 52,709,913.86 364,717.57~~ 7~~,941,555~~.~~67 3-A9 55265KSL4 SEN 5.75000~~00000% 7232,~~972~~551,~~152~~062.6719 ~~348~~189,~~933.36 10,~~875~~,091~~.8831 ~~3-A10 55265KSM2 SEN 5.75000% 23~~2,~~000~~313,~~000~~178.0094 ~~109,979.86 0.00 3~~15-~~A11~~PO ~~55265KSN0~~576434DG6 ~~SEN~~PO ~~5.75000% 1,000,000.00 4,781.73~~ 0.~~00 3A-12 55265KSP5 SEN 5.75000~~00000% 7490,~~657,000~~939.0011 ~~36,613.73~~ 0.00 ~~3-A13 55265KSQ3 SEN 5.75000% 18~~1,~~568,000~~999.0050 ~~88,787.22 0.00 3A~~30-14PO ~~55265KSR1~~576434DJ0 ~~SEN 5.75000% 1,000,000.00 4,781.73 0.00~~ PO ~~55265KST7 STP~~ 0.00000% 1,~~874~~799,~~871~~710.7726 0.00 8027,~~171~~062.2787 15-AXA-X ~~55265KSB6~~576434DF8 IO 56.~~25000~~00000% 0.00 ~~127~~83,~~433~~438.4909 0.00 30-AXA-X ~~55265KSS9~~576434DH4 IO 56.~~75000~~50000% 0.00 87139,~~680~~478.9947 0.00 15B-B11 ~~55265KSU4~~576434DK7 ~~SUB~~SUM 56.~~14922~~05757% ~~3,224,192.57 13,810.10 12,138.52~~ 15~~-B2 55265KSV2 SUB 5.14922% 1~~,~~613~~814,~~081~~255.6828 ~~6,909.27 6,072.97 15-B3 55265KSW0 SUB 5.14922% 806,048.14 3,452.53 3,034.63 15-B4 55265KTA7 SUB 5.14922% 268,025.~~79 1,~~148~~827.0347 123,~~009~~559.0736 15B-B52 ~~55265KTB5~~576434DL5 SUB 56.~~14922~~05757% ~~269~~7,~~011.18 1~~188,~~152~~297.2585 136,~~012~~285.7821 ~~15-B6 55265KTC3 SUB 5.14922% 538~~10,~~066~~708.7080 ~~2,304.69 2,025.73 30~~B-B13 ~~55265KSX8~~576434DM3 SUB 56.~~75000~~05757% 64,~~591~~312,~~407~~978.5971 3121,~~518~~771.3513 6,~~494~~425.3728 30B-B24 ~~55265KSY6~~576434DN1 SUB 56.~~75000~~05757% 2,~~596~~300,~~916~~852.9768 1211,~~417~~614.7628 23,~~558~~427.6871 30B-B35 ~~55265KSZ3~~576434DP6 SUB 56.~~75000~~05757% 12,~~797~~587,~~022~~588.7111 813,~~592~~061.8867 ~~1,770.57 30-B4 55265KTD1 SUB 5.75000% 798,898.12~~ 3,~~820~~854.1287 ~~787.14 30~~B-B56 ~~55265KTE9~~576434DQ4 SUB 56.~~75000~~05757% ~~798~~2,~~898.12 3~~301,~~820~~949.1287 ~~787.14 30-B6 55265KTF6 SUB 5.75000% 799~~11,~~711~~619.9482 3,~~824~~429.0132 ~~787.94~~ Totals ~~801~~533,~~351~~391,~~517~~651.3855 32,~~803~~924,~~631~~031.6861 6519,~~023~~234,~~225~~949.8866

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1A-1 0.00 ~~170~~197,~~189~~157,~~093~~208.3230 1211,~~136~~577,~~683~~809.2212 0.00 ARA-R 0.00 0.00 0.00 0.00 2-A1A-1 0.00 1987,~~336~~213,~~295~~590.9345 ~~219~~1,~~856.40 0.00 2-A2 0.00 33~~678,~~558,401~~348.5782 ~~445,942.44~~ 0.00 23-A3A-1 0.00 853,~~441~~354,~~000~~059.00 31~~,596.66~~ ~~0.00 2-A4 0.00 34~~1,~~027~~811,~~547~~087.1885 ~~20,970,056.61~~ 0.00 24-~~A5 0.00 0.00 0.00 0.00 2~~A-A61 0.00 4254,~~758~~708,~~351~~136.1909 ~~376,325.14 0.00~~ 2~~-A7 0.00 0.00 253~~,~~195~~549,912.1356 0.00 25-A8A-1 0.00 2512,~~000~~470,~~000~~607.00 93687,~~580~~822.~~91 0.00 2-A9 0.00~~ 55~~,602,000.00~~ ~~208,131.43~~ 0.00 26-~~A10~~A-1 0.00 1328,~~440~~915,~~000~~909.0091 50576,~~309~~667.1077 0.00 26-~~A11~~A-2 0.00 247,~~971~~149,~~170~~540.4781 1234,~~042,748~~527.1351 0.00 26-~~A12~~A-3 0.00 3,~~891~~526,000.00 1417,~~564~~629.9345 0.00 26-~~A13 0.00 1,046,320.51 0.00 0.00 3~~A-~~A1 0.00 24,539,956.75~~ 4~~,435,589.87~~ 0.00 ~~3-A2 0.00 72~~2,~~604~~627,~~820~~000.~~02 780,410.54 0.~~00 ~~3-A3 0.00 0.00 0.00 0.00 3-A4 0.00 10~~13,~~546,149~~134.1959 ~~2,958,103.37~~ 0.00 36-~~A6 0.00 0.00 0.00 0.00 3~~A-A7IO 0.00 ~~15,333,046.31 4,296,721.50~~ 0.00 ~~3-A8 0.00 1~~27,~~095,217~~129.5999 ~~311,264.03~~ 0.00 36-~~A5 0.00 44,768,358.19 8,306,273.24 0.00 3~~A-A9PO 0.00 6280,~~097,060~~662.7963 114,~~224,025~~292.2496 0.00 37-~~A10 0.00 23,000,000.00 109,979.86 0.00 3~~A-~~A11~~1 0.00 130,~~000~~237,~~000~~883.0025 42,~~781.73 0.00 3A-12 0.00 7~~503,~~657,000~~054.0025 ~~36,613.73~~ 0.00 315-~~A13~~PO 0.00 18488,~~568,000~~939.0061 ~~88,787.22 0.00 3A-14 0.00~~ 1,~~000,000~~999.0050 ~~4,781.73~~ 0.00 30-PO 0.00 1,~~794~~772,~~700~~647.5039 8027,~~171~~062.2787 0.00 15-AXA-X 0.00 0.00 ~~127~~83,~~433~~438.4909 0.00 30-AXA-X 0.00 0.00 87139,~~680~~478.9947 0.00 15B-B11 0.00 315,~~212~~790,~~054~~695.0592 25103,~~948~~386.6283 0.00 15B-B22 0.00 17,~~607~~177,~~008~~589.7105 1246,~~982~~994.2401 0.00 15B-B33 0.00 ~~803~~4,~~013.51 6~~306,~~487~~553.1643 ~~0.00 15-B4 0.00 267~~28,~~016~~196.7241 ~~2,157.10~~ 0.00 15B-B54 0.00 ~~267,998.40~~ 2,~~165.03 0.00 15-B6 0.00 536~~297,~~040~~424.97 415,~~330~~041.4299 0.00 30B-B15 0.00 62,~~584~~583,~~913~~733.2223 3816,~~012~~916.7254 0.00 30B-B26 0.00 2,~~594~~298,~~358~~520.2855 ~~14,976.44 0.00 30-B3 0.00 1,795,252.~~15 10,~~363~~049.4514 0.00 ~~30-B4 0.00 798,110.99 4,607.26 0.00 30-B5 0.00 798,110.99 4,607.26 0.00 30-B6 0.00 798,924.01 4,611.95 0.00~~ Totals 0.00 ~~736~~514,~~328~~156,~~291~~701.5190 6822,~~826~~158,~~857~~981.5627 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-A1A-1 ~~217~~228,~~062~~683,000.00 ~~181~~207,~~570~~696,~~596~~566.9276 ~~680~~182,~~969~~832.3959 10,~~700~~356,~~534~~525.2188 0.00 0.00 ARA-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A1A-1 2092,~~000~~906,000.00 1988,~~483~~523,~~222~~104.0343 7324,~~024~~901.5513 ~~139~~984,~~901~~612.5485 0.00 0.00 23-A2A-1 3558,~~000~~512,000.00 3354,~~877~~845,~~532~~226.4058 1541,~~257~~649.6814 ~~303~~1,~~873.15 0.00 0.00 2-A3 8~~449,~~441,000~~518.0013 ~~8,441,000.00~~ 0.00 0.00 ~~0.00 0.00 2~~4-A4A-1 7862,~~548~~561,000.00 5456,~~758~~949,~~467~~581.5931 ~~991~~86,~~147~~551.6336 192,~~739~~154,~~772~~893.7886 0.00 0.00 25-A5A-1 514,~~828~~495,000.00 ~~0.00 0.00 0.00 0.00 0.00 2-A6 44~~13,~~226~~098,~~000~~397.0009 4347,~~083,248~~788.8770 15580,~~533~~001.39 ~~309,364.28~~ 0.00 0.00 26-~~A7 0.00 0.00 0.00 0.00 0.00 0.00 2~~A-A81 2530,~~000~~282,000.00 2529,~~000~~345,~~000~~852.0095 ~~0.00 0.00 0.00 0.00 2-A9 55~~25,~~602,000~~244.0004 55404,~~602,000~~699.0001 0.00 0.00 ~~0.00 0.00 2~~6-~~A10 13,440,000.00 13,440,000.00 0.00 0.00 0.00 0.00 2~~A-~~A11~~2 297,~~245~~778,000.00 257,~~916~~347,~~905~~332.5079 4511,~~215~~613.7032 ~~900~~186,~~519~~178.3465 0.00 0.00 26-~~A12~~A-3 3,~~891~~526,000.00 3,~~891~~526,000.00 0.00 0.00 0.00 0.00 26-~~A13 1,027,000.00 1,042,418.50 0.00 0.00 (3,902.02) 0.00 3~~A-~~A1 39,035,000.00 28,837,652.66 42,708.98~~ 4~~,254,986.93~~ ~~0.00 0.00 3-A2 74~~2,~~777~~627,000.00 732,~~126~~627,~~776.80 5,187.02 516,769.76 0.00 0.00 3-A3 13,776,~~000.00 0.00 0.00 0.00 0.00 ~~0.00 3~~6-A4A-IO ~~20,000,000.00 13,448,334.00 28,840.88 2,873,343.93~~ 0.00 0.00 ~~3-A6 1,997,000.00~~ 0.00 0.00 0.00 0.00 ~~0.00 3~~6-A7A-PO 2986,~~078,000~~960.00 1984,~~552,532~~955.8158 ~~41,931~~86.7637 4,~~177,554~~206.7459 0.00 0.00 37-~~A8 2,077,000.00~~ A-1~~,396,609.49~~ 239,~~995.13 298~~023,~~396.77 0.00 0.00 3-A5 70,~~000~~,000~~.00 5232,~~709~~551,~~913~~062.8619 8129,~~425~~589.~~10 8,112,175.31 (252,044.74) 0.00 3-A9~~ 85~~,000,000.00~~ 722,~~972~~283,~~152~~589.6709 ~~108,072.81 10,767,019.07~~ 0.00 0.00 315-~~A10~~PO 23572,~~000,000~~366.00 23490,~~000,000~~939.0011 ~~0.00 0.00 0.00 0.00 3-A11~~ 1,~~000,000~~671.0030 ~~1,000,000~~328.0019 0.00 0.00 ~~0.00 0.00 3A~~30-12PO ~~7,657,000.00 7,657,000.00 0.00 0.00 0.00 0.00 3-A13 18,568,000.00 18,568,000.00 0.00 0.00 0.00 0.00 3A-14~~ 1,~~000~~924,~~000~~413.00 1,~~000~~799,~~000~~710.0026 ~~0.00 0.00 0.00 0.00 PO~~ 1,~~925,222~~816.8967 125,~~874,871~~246.7720 ~~5,536.96 74,634.31~~ 0.00 0.00 15-AXA-X 0.00 0.00 0.00 0.00 0.00 0.00 30-AXA-X 0.00 0.00 0.00 0.00 0.00 0.00 15B-B11 ~~3,272,000.00 3,224,192.57 12,138.52 0.00 0.00 0.00~~ 15~~-B2 1~~,~~637~~884,000.00 ~~1,613,081.68 6,072.97 0.00 0.00 0.00~~ 15~~-B3 818~~,~~000.00 806~~814,~~048~~255.1428 323,~~034~~559.6336 0.00 0.00 0.00 15B-B42 ~~272~~7,~~000.00 268~~220,~~025.79 1,009.07 0.00 0.00 0.00 15-B5 273,~~000.00 ~~269~~7,~~011.18 1~~188,~~012~~297.7885 ~~0.00 0.00 0.00 15-B6 546~~10,~~045~~708.0080 ~~538,066.70 2,025.73~~ 0.00 0.00 0.00 30B-B13 64,~~617~~332,000.00 64,~~591~~312,~~407~~978.5971 6,~~494~~425.3728 0.00 0.00 0.00 30B-B24 2,~~607~~311,000.00 2,~~596~~300,~~916~~852.9768 23,~~558~~427.6871 0.00 0.00 0.00 30B-B35 12,~~804~~599,000.00 12,~~797~~587,~~022~~588.7111 13,~~770~~854.5787 0.00 0.00 0.00 30B-B46 ~~802~~2,~~000.00 798~~312,~~898~~102.~~12 787.14 0.~~00 ~~0.00 0.00 30-B5 802~~2,~~000.00 798~~301,~~898~~949.1287 ~~787.14 0.00 0.00 0.00 30-B6 802~~3,~~817~~429.0032 ~~799,711.94 787.94~~ 0.00 0.00 0.00 Totals ~~946~~577,~~453~~634,~~184~~941.8900 ~~801~~533,~~351~~391,~~517~~651.3855 2805,~~110,326~~149.5281 6318,~~168~~429,~~846~~799.1284 ~~(255,946~~0.~~76)~~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-A1A-1 1110,~~381~~539,~~503~~358.6046 ~~170~~197,~~189~~157,~~093~~208.3230 0.~~78405752~~86214195 1110,~~381~~539,~~503~~358.6046 ARA-R 0.00 0.00 0.00000000 0.00 2-A1A-1 ~~146~~1,~~926~~309,513.1098 1987,~~336~~213,~~295~~590.9345 0.~~96681480~~93872937 ~~146~~1,~~926~~309,513.1098 23-A2A-1 ~~319~~1,~~130~~491,167.8327 3353,~~558~~354,~~401~~059.5731 0.~~95881147~~91184816 ~~319~~1,~~130.83 2-A3 0.00 8~~491,~~441,000~~167.0027 4-A-1~~.00000000~~ ~~0.00~~ 2~~-A4 20~~,~~730~~241,~~920~~445.4122 3454,~~027~~708,~~547~~136.1809 0.~~43320705~~87447669 202,~~730~~241,~~920~~445.4122 25-~~A5 0.00 0.00 0.00000000 0.00 2~~A-A61 ~~324~~627,~~897~~790.6809 4212,~~758~~470,~~351~~607.1900 0.~~96681480~~86033853 ~~324~~627,~~897~~790.6809 26-~~A7 0.00 0.00 0.00000000 0.00 2~~A-A81 ~~0.00 25~~429,~~000,000~~943.0005 ~~1.00000000 0.00 2-A9 0.00 55~~28,~~602~~915,~~000~~909.0091 ~~1.00000000~~ 0.0095488772 ~~2-A10 0.00 13~~429,~~440,000~~943.0005 ~~1.00000000 0.00 2~~6-~~A11~~A-2 ~~945~~197,~~735~~791.0398 247,~~971~~149,~~170~~540.4781 0.~~85386119~~91920041 ~~945~~197,~~735~~791.0398 26-~~A12~~A-3 0.00 3,~~891~~526,000.00 1.00000000 0.00 26-~~A13 (3,902.02) 1,046,320.51 1.01881257 (3,902.02) 3~~A-A1 4~~,297,695.91~~ ~~24,539,956.75~~ 0.~~62866547~~00 42,~~297~~627,~~695~~000.~~91 3-A2 521,956.78 72,604,820.02 0.97095123 521,956.78 3-A3 0.~~00 01.~~00 0.~~00000000 0.00 36-~~A4 2,902,184.81 10,546,149.19 0.52730746 2,902,184.81 3~~A-A6IO 0.00 0.00 0.00000000 0.00 36-A7A-PO 4,~~219,486~~292.5096 1580,~~333,046~~662.3163 0.~~52730746~~92758314 4,~~219,486~~292.5096 37-~~A8 301,391.89~~ A-1~~,095,217.59~~ ~~0.52730746 301~~2,~~391.89 3-A5 7~~313,~~941,555~~178.6794 4430,~~768~~237,~~358~~883.1925 0.~~63954797~~77487336 72,~~941~~313,~~555~~178.6794 315-A9PO 101,~~875,091~~999.8850 62488,~~097,060~~939.7961 0.~~73055366~~85424293 ~~10,875,091.88 3-A10 0.00 23,000,000.00~~ 1~~.00000000 0.00 3-A11 0.00 1~~,~~000,000~~999.0050 ~~1.00000000 0.00 3A~~30-12PO ~~0.00 7~~27,~~657,000~~062.0087 1~~.00000000 0.00 3-A13 0.00 18~~,~~568~~772,~~000~~647.0039 ~~1.00000000~~ 0.0092113667 ~~3A-14 0.00 1,000,000.00 1.00000000 0.00 PO 80,171.~~27 1,~~794,700~~062.5087 ~~0.93220401 80,171.27~~ 15-AXA-X 0.00 0.00 0.00000000 0.00 30-AXA-X 0.00 0.00 0.00000000 0.00 15B-B11 1223,~~138~~559.5236 315,~~212~~790,~~054~~695.0592 0.~~98167911~~99412591 1223,~~138~~559.5236 15B-B22 610,~~072~~708.9780 17,~~607~~177,~~008~~589.7105 0.~~98167911~~99412591 610,~~072~~708.9780 15B-B3 3~~,034.63~~ ~~803~~6,~~013~~425.5128 ~~0.98167911 3~~4,~~034.63 15-B4 1~~306,~~009~~553.0743 ~~267,016.72~~ 0.~~98167912~~99412591 16,~~009~~425.0728 15B-B54 13,~~012~~427.7871 ~~267,998.40 0.98167912 1,012.78 15-B6~~ 2,~~025.73 536~~297,~~040~~424.97 0.~~98167911~~99412591 23,~~025~~427.7371 30B-B15 63,~~494~~854.3787 62,~~584~~583,~~913~~733.2223 0.~~99515086~~99412591 63,~~494~~854.3787 30B-B26 23,~~558~~429.6832 2,~~594~~298,~~358~~520.2855 0.~~99515086~~99412593 23,~~558~~429.6832 ~~30-B3 1,770.57 1,795,252.15 0.99515086 1,770.57 30-B4 787.14 798,110.99 0.99515086 787.14 30-B5 787.14 798,110.99 0.99515086 787.14 30-B6 787.94 798,924.01 0.99515084 787.94~~ Totals 6519,~~023~~234,~~225~~949.8866 ~~736~~514,~~328~~156,~~291~~701.5190 0.~~77798702~~89010665 6519,~~023~~234,~~225~~949.8866

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1A-1 ~~217~~228,~~062~~683,000.00 ~~836~~908.~~49186371~~22915022 30.~~13721144~~79950232 4945.~~29713266~~28769467 0.00000000 ARA-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-~~A1 20,000,000.00 974.16110150 0.35122750 6.99507700 0.00000000 2~~A-A21 3592,~~000~~906,000.00 ~~967~~952.~~92949714~~82440779 03.~~43593371~~49709524 810.~~68209000~~59794685 0.00000000 23-A3A-1 858,~~441~~512,000.00 ~~1000~~937.~~00000000~~33296725 0.~~00000000~~71180510 024.~~00000000~~77300605 0.00000000 24-~~A4 78,548,000.00 697.13382378 12.61836877 251.30840734 0.00000000 2~~A-A51 562,~~828~~561,000.00 0910.~~00000000~~30484343 01.~~00000000~~38347149 034.~~00000000~~44468375 0.00000000 25-A6A-1 4414,~~226~~495,000.00 ~~974~~903.~~16110139~~64933356 03.~~35122756~~29690928 640.~~99507710~~01389376 0.00000000 26-~~A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2~~A-A81 2530,~~000~~282,000.00 ~~1000~~969.~~00000000~~08569282 0.~~00000000~~83363186 013.~~00000000~~36434218 0.00000000 26-~~A9 55,602,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2~~A-~~A10 13,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000~~ 2~~-A11~~ 297,~~245~~778,000.00 ~~886~~944.~~19953838~~63008357 1.~~54610019~~49309848 3023.~~79224962~~93657110 0.00000000 26-~~A12~~A-3 3,~~891~~526,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 26-~~A13 1,027,000.00 1015.01314508 0.00000000 0.00000000 (3.79943525) 3~~A-A14 392,~~035~~627,000.00 ~~738~~1000.~~76399795 1.09412015 109.00440451 0.~~00000000 ~~3-A2 74,777,000.00 977.93140672~~ 0.~~06936652 6.91081161 0.~~00000000 ~~3-A3 13,776,000.00~~ 0.00000000 0.00000000 ~~0.00000000 0.00000000 3~~6-A4A-IO ~~20,000,000.00 672.41670000 1.44204400 143.66719650~~ 0.~~00000000 3-A6 1,997,000.~~00 0.00000000 0.00000000 0.00000000 0.00000000 36-~~A7 29,078,000.00 672.41670025 1.44204416 143.66719651 0.00000000 3~~A-A8PO 286,~~077,000~~960.00 ~~672~~976.~~41670197~~95009200 ~~1.44204622 143.66719788~~ 0.~~00000000~~99321527 ~~3-A5 70,000,000~~48.0037385005 ~~752.99876943 1.16321571 115.88821871 (3.60063914) 3-A9 85,000,000.00 858.49591376 1.27144482 126.67081259~~ 0.00000000 37-~~A10 23,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3~~A-~~A11~~ 1~~,000,000.00~~ ~~1000.00000000 0.00000000 0.00000000 0.00000000 3A-12 7~~39,~~657~~023,000.00 ~~1000~~834.~~00000000~~15068524 0.~~00000000~~75826692 058.~~00000000~~51905517 0.00000000 315-~~A13~~PO 18572,~~568,000~~366.00 ~~1000~~857.~~00000000~~73632606 02.~~00000000~~91998476 0.~~00000000~~57339185 0.00000000 3A30-14PO 1,~~000~~924,~~000~~413.00 ~~1000~~935.~~00000000~~19959593 0.~~00000000~~94401254 013.~~00000000~~11890951 0.00000000 ~~PO 1,925,222.89 973.84660225 2.87600985 38.76658146 0.00000000~~ 15-AXA-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AXA-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15B-B11 315,~~272~~884,000.00 ~~985~~995.~~38892726~~60912113 31.~~70981663~~48321330 0.00000000 0.00000000 15B-B22 17,~~637~~220,000.00 ~~985~~995.~~38893097~~60912050 31.~~70981674~~48321330 0.00000000 0.00000000 15B-~~B3 818,000.00 985.38892421~~ 3~~.70981663~~ ~~0.00000000 0.00000000 15-B4 272~~4,~~000.00 985.38893382 3.70981618 0.00000000 0.00000000 15-B5 273~~332,000.00 ~~985~~995.~~38893773~~60912050 31.~~70981685~~48321330 0.00000000 0.00000000 15B-B64 ~~546~~2,~~045.00 985.38893315 3.70982245 0.00000000 0.00000000 30-B1 6~~311,~~617,~~000.00 ~~996~~995.~~13232432~~60912159 01.~~98146743~~48321506 0.00000000 0.00000000 30B-B25 2,~~607~~599,000.00 ~~996~~995.~~13232451~~60912274 01.~~98146529~~48321277 0.00000000 0.00000000 30B-B36 12,~~804~~312,~~000~~102.00 ~~996~~995.~~13232262~~60913403 01.~~98146896~~48320446 0.00000000 0.00000000 ~~30-B4~~(2) ~~802,000.00~~All ~~996.13231920~~Classes ~~0.98147132~~are ~~0.00000000~~per ~~0.00000000 30-B5 802~~$1,000~~.00~~ ~~996~~Denomination.~~13231920 0.98147132 0.00000000 0.00000000 30-B6 802,817.00 996.13229416 0.98146900 0.00000000 0.00000000~~

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1A-1 0.00000000 5246.~~43434410~~08719695 ~~784~~862.~~05751960~~14195327 0.~~78405752~~86214195 5246.~~43434410~~08719695 ARA-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1A-1 0.00000000 714.~~34630500~~09504209 ~~966~~938.~~81479650~~72936570 0.~~96681480~~93872937 714.~~34630500~~09504209 23-A2A-1 0.00000000 925.~~11802371~~48481115 ~~958~~911.~~81147343~~84815610 0.~~95881147~~91184816 925.~~11802371~~48481115 24-~~A3 0.00000000 0.00000000~~ A-1~~,000.00000000~~ ~~1.00000000~~ 0.00000000 ~~2-A4 0~~35.~~00000000~~82815524 ~~263~~874.~~92677611~~47668819 ~~433.20704767~~ 0.~~43320705~~87447669 ~~263~~35.~~92677611~~82815524 25-A5A-1 0.00000000 043.~~00000000~~31080304 0860.~~00000000~~33853053 0.~~00000000~~86033853 043.~~00000000~~31080304 26-A6A-1 0.00000000 714.~~34630489~~19797404 ~~966~~954.~~81479650~~88771911 0.~~96681480~~95488772 714.~~34630489~~19797404 26-A7A-2 0.00000000 025.~~00000000~~42967087 0919.~~00000000~~20041270 0.~~00000000~~91920041 025.~~00000000~~42967087 26-~~A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2~~A-A93 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 26-~~A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2~~A-~~A11~~4 0.00000000 ~~32.33834946 853.86118892~~ 0.~~85386119 32.33834946 2-A12 0.~~00000000 ~~0.00000000~~ 1,000.00000000 1.00000000 0.00000000 ~~2-A13 0.00000000 (3.79943525) 1,018.81257059 1.01881257 (3.79943525) 3-A1 0.00000000 110.09852466 628.66547329 0.62866547 110.09852466 3-A2 0.00000000~~ 6~~.98017813 970.95122859 0.97095123 6.98017813 3~~-~~A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3~~A-A4IO 0.00000000 ~~145.10924050 527.30745950~~ 0.~~52730746 145.10924050 3-A6 0.~~00000000 0.00000000 0.00000000 0.00000000 ~~0.00000000 3~~6-~~A7 0.00000000 145.10924066 527.30745959 0.52730746 145.10924066 3~~A-A8PO 0.00000000 ~~145~~49.~~10923929~~36706532 ~~527~~927.~~30745787~~58314167 0.~~52730746~~92758314 ~~145~~49.~~10923929~~36706532 37-~~A5 0.00000000 113.45079529 639.54797414 0.63954797 113.45079529 3~~A-A91 0.00000000 ~~127~~59.~~94225741~~27732209 ~~730~~774.~~55365635~~87336314 0.~~73055366~~77487336 ~~127~~59.~~94225741~~27732209 315-~~A10~~PO 0.00000000 ~~0.00000000 1,000.00000000 1.00000000 0.00000000~~ 3~~-A11 0~~.~~00000000~~49339409 0854.~~00000000~~24293197 ~~1,000.00000000 1.00000000~~ 0.~~00000000~~85424293 ~~3A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000~~ 3~~-A13 0~~.~~00000000~~49339409 ~~0.00000000 1,000.00000000 1.00000000 0.00000000 3A~~30-~~14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000~~ PO 0.00000000 4114.~~64259132~~06292204 ~~932~~921.~~20401093~~13667388 0.~~93220401~~92113667 4114.~~64259132~~06292204 15-AXA-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AXA-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15B-B11 0.00000000 31.~~70981663~~48321330 ~~981~~994.~~67911064~~12590783 0.~~98167911~~99412591 31.~~70981663~~48321330 15B-B22 0.00000000 31.~~70981674~~48321330 ~~981~~994.~~67911423~~12590720 0.~~98167911~~99412591 31.~~70981674~~48321330 15B-~~B3 0.00000000~~ 3~~.70981663~~ ~~981.67910758~~ 0.~~98167911 3.70981663 15-B4 0.~~00000000 31.~~70981618~~48321330 ~~981~~994.~~67911765~~12590720 0.~~98167912~~99412591 31.~~70981618~~48321330 15B-B54 0.00000000 31.~~70981685~~48321506 ~~981~~994.~~67912088~~12590653 0.~~98167912~~99412591 31.~~70981685~~48321506 15B-B65 0.00000000 31.~~70982245~~48321277 ~~981~~994.~~67911070~~12590612 0.~~98167911~~99412591 31.~~70982245~~48321277 30B-B16 0.00000000 01.~~98146743~~48320446 ~~995~~994.~~15085688~~12592957 0.~~99515086~~99412593 01.~~98146743~~48320446 30-B2 0.00000000 0.98146529 995.15085539 0.99515086 0.98146529 30-B3 0.00000000 0.98146896 995.15085920 0.99515086 0.98146896 30-B4 0.00000000 0.98147132 995.15086035 0.99515086 0.98147132 30-B5 0.00000000 0.98147132 995.15086035 0.99515086 0.98147132 30-B6 0.00000000 0.98146900 995.15083761 0.99515084 0.98146900 (3) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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-A1A-1 ~~217~~228,~~062~~683,000.00 56.00000% ~~181~~207,~~570~~696,~~596~~566.9276 ~~756~~1,~~544~~038,482.1583 0.00 0.00 ARA-R 100.00 56.00000% 0.00 0.00 0.00 0.00 2-~~A1 20,000,000.00 4.50000% 19,483,222.03 73,062.08 0.00 0.00 2~~A-A21 3592,~~000~~906,000.00 45.~~50000~~00000% 3388,~~877~~523,~~532~~104.4043 ~~127~~368,~~040~~846.7527 0.00 0.00 23-~~A3 8,441,000.00 4.50000% 8,441,000.00 31,653.75 0.00 0.00 2~~A-A41 7858,~~548~~512,000.00 57.~~25000~~00000% 54,~~758~~845,~~467~~226.5958 ~~239~~319,~~568~~930.3049 0.00 0.00 24-~~A5 5,828,000.00 5.25000% 0.00 0.00 0.00 0.00 2~~A-~~A6 44,226,000.00~~ 1~~.43500%~~ 4362,~~083~~561,~~248.87 51,520.39 0.00 0.00 2-A7 0.00 7.06500% 43,083,248.87 253,652.63 0.00 0.00 2-A8 25,~~000~~,000~~.00 46.50000% 2556,~~000~~949,~~000~~581.0031 93308,~~750~~476.0090 0.00 0.00 25-A9A-1 5514,~~602~~495,000.00 45.50000% 5513,~~602~~098,~~000~~397.0009 ~~208~~60,~~507~~034.5032 0.00 0.00 26-~~A10~~A-1 1330,~~440~~282,000.00 46.~~50000~~00000% 1329,~~440~~345,~~000~~852.0095 50146,~~400~~729.0026 0.00 0.00 26-~~A11~~A-2 297,~~245~~778,000.00 46.~~50000~~00000% 257,~~916~~347,~~905~~332.5079 9736,~~188~~736.4066 0.00 0.00 26-~~A12~~A-3 3,~~891~~526,000.00 46.~~50000~~00000% 3,~~891~~526,000.00 1417,~~591~~630.~~25 0.~~00 0.00 ~~2-A13 1,027,000.00 4.50000% 1,042,418.50 3,909.07~~ 0.00 ~~0.00 3~~6-~~A1 39,035,000.00 5.75000% 28,837,652.66 138,180.42 0.00 0.00 3~~A-~~A2 74,777,000.00~~ 4~~.25000%~~ 732,~~126~~627,~~776.80 258,990.67 0.00 0.00 3-A3 13,776,~~000.00 56.~~75000~~00000% ~~0.00 0.00 0.00 0.00 3-A4 20~~2,~~000~~627,000.00 ~~5.00000%~~ 13,~~448,334~~135.00 ~~56,034.73~~ 0.00 0.00 36-~~A6 1,997,000.00 5.75000% 0.00 0.00 0.00 0.00 3~~A-A7IO ~~29,078,000.00 4.75000% 19,552,532.81 77,395.44~~ 0.00 06.~~00 3-A8 2,077,000.00 8.50000~~00000% 15,~~396~~426,~~609~~165.4921 927,~~892~~130.6583 0.00 0.00 36-A5A-PO 7086,~~000,000~~960.00 ~~5.75000% 76,273,091.68 365,475.23~~ 0.~~00 0.00 3-A9 85,000,000.00 5.75000~~00000% 7284,~~972,152~~955.6758 ~~349,658.23~~ 0.00 0.00 ~~3-A10 23,000,000.00 5.75000% 23,000,000.00 110,208.33~~ 0.00 ~~0.00 3~~7-~~A11~~ A-1~~,000,000.00~~ ~~5.75000% 1~~39,~~000~~023,000.00 ~~4,791.67 0.00 0.00 3A-12~~ 7~~,657,000~~.~~00 5.75000~~00000% 732,~~657~~551,~~000~~062.0019 36189,~~689~~881.7920 0.00 0.00 315-~~A13~~PO 18572,~~568,000~~366.00 50.~~75000~~00000% 18490,~~568,000~~939.0011 ~~88,971.67~~ 0.00 0.00 ~~3A-14 1,000,000.00 5.75000% 1,000,000.00 4,791.67~~ 0.00 ~~0.00~~ 30-PO 1,~~925~~924,~~222~~413.8900 0.00000% 1,~~874~~799,~~871~~710.7726 0.00 0.00 0.00 15-AXA-X 0.00 56.~~25000~~00000% 2916,~~180~~688,~~284~~135.9114 ~~127~~83,~~663~~440.7568 0.00 0.00 30-AXA-X 0.00 56.~~75000~~50000% 1825,~~336~~750,~~654~~669.6763 87139,~~863~~482.1479 0.00 0.00 15B-B11 315,~~272~~884,000.00 56.~~14922~~05757% 315,~~224~~814,~~192~~255.5728 1379,~~835~~829.0694 0.00 0.00 15B-B22 17,~~637~~220,000.00 56.~~14922~~05757% 17,~~613~~188,~~081~~297.6885 636,~~921~~286.7634 0.00 0.00 15B-~~B3 818,000.00 5.14922% 806,048.14~~ 3~~,458.76~~ ~~0.00 0.00 15-B4 272~~4,~~000.00 5.14922% 268~~332,~~025.79 1,150.10 0.00 0.00 15-B5 273,~~000.00 ~~5.14922% 269,011.18 1,154.33 0.00 0.00 15-B6 546,045.00 5.14922% 538,066.70 2,308.85 0.00 0.00 30-B1~~ 6~~,617,000~~.~~00 5.75000~~05757% 64,~~591~~312,~~407~~978.5971 3121,~~583~~771.8380 0.00 0.00 30B-B24 2,~~607~~311,000.00 56.~~75000~~05757% 2,~~596~~300,~~916~~852.9768 1211,~~443~~614.5664 0.00 0.00 30B-B35 12,~~804~~599,000.00 56.~~75000~~05757% 12,~~797~~587,~~022~~588.7111 813,~~610~~062.7308 0.00 0.00 30B-B46 ~~802~~2,~~000.00 5.75000% 798~~312,~~898~~102.~~12 3,828.05 0.~~00 06.~~00 30-B5 802,000.00 5.75000~~05757% ~~798~~2,~~898.12 3~~301,~~828~~949.0587 ~~0.00 0.00 30-B6 802~~11,~~817~~620.0018 ~~5.75000% 799,711.94 3,831.95~~ 0.00 0.00 Totals ~~946~~577,~~453~~634,~~184~~941.8900 32,~~810~~924,~~950~~122.6921 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 A-1~~,364~~ 32.5418 0.00 ~~755~~1,~~179~~038,450.6266 0.00 ~~170~~197,~~189~~157,~~093~~208.3230 ARA-R 0.00 0.00 0.00 0.00 0.00 2-~~A1 131.78 0.00 72,930.30 0.00 19,336,295.93 2~~A-A21 ~~229~~11.1443 0.00 ~~126~~368,~~811~~834.6184 0.00 3387,~~558~~213,~~401~~590.5745 23-~~A3 57.09 0.00 31,596.66 0.00 8,441,000.00 2~~A-A41 ~~432~~9.1091 0.00 ~~239~~319,~~136~~920.2058 0.00 3453,~~027~~354,~~547~~059.1831 24-~~A5 0.00 0.00 0.00 0.00 0.00 2~~A-A61 929.9256 0.00 51308,~~427~~467.4634 0.00 4254,~~758~~708,~~351~~136.1909 25-~~A7 457.50 0.00 253,195.13 0.00 42,758,351.19 2~~A-A81 ~~169~~1.0986 0.00 9360,~~580~~032.9146 0.00 2512,~~000~~470,~~000~~607.00 26-A9A-1 ~~376~~4.0755 0.00 ~~208~~146,~~131~~724.4372 0.00 5528,~~602~~915,~~000~~909.0091 26-~~A10~~A-2 901.9014 0.00 5036,~~309~~735.1053 0.00 137,~~440~~149,~~000~~540.0081 26-~~A11~~A-3 ~~175.29~~ 0.0055 ~~97,013.10~~ 0.00 2417,~~971,170~~629.4745 ~~2-A12 26.32~~ 0.00 ~~14,564.93 0.00~~ 3,~~891~~526,000.00 26-~~A13 7.05 0.00 3,902.02 0.00 1,046,320.51 3~~A-A14 ~~286.46~~ 0.0041 ~~137,893.96~~ 0.00 2413,~~539,956~~134.7559 ~~3-A2 536.91~~ 0.00 ~~258~~2,~~453.76 0.00 72~~627,~~604,820~~000.~~02 3-A3 0.~~00 ~~0.00 0.00 0.00 0.00 3~~6-~~A4 116.16 0.00 55,918.56 0.00 10,546,149.19 3~~A-A6IO 0.0084 0.00 ~~0.00 0.00 0.00 3-A7 160.45 0.00 77~~27,~~235~~129.0099 0.00 155,~~333~~317,~~046~~038.3142 36-~~A8 20.51 0.00 9,872.14 0.00 1,095,217.59 3~~A-A5PO ~~757.66~~ 0.00 ~~364,717.57~~ 0.00 ~~67,227,147.74 3-A9 724.87~~ 0.00 ~~348,933.36~~ 0.00 6280,~~097,060~~662.7963 37-~~A10 228.47 0.00 109,979.86 0.00 23,000,000.00 3~~A-~~A11 9.93 0.00 4,781.73 0.00~~ 1~~,000,000.00~~ ~~3A-12 76~~5.0688 0.00 36189,~~613~~875.7331 0.00 730,~~657~~237,~~000~~883.0025 315-~~A13~~PO ~~184.45~~ 0.00 ~~88,787.22~~ 0.00 ~~18,568,000.00 3A-14 9.93~~ 0.00 ~~4,781.73~~ 0.00 1488,~~000,000~~939.0061 30-PO 0.00 0.00 0.00 0.00 1,~~794~~772,~~700~~647.5039 15-AXA-X ~~230~~2.2659 0.00 ~~127~~83,~~433~~438.4909 0.00 2616,~~703~~178,~~149~~634.2434 30-AXA-X ~~182~~4.1532 0.00 87139,~~680~~478.9947 0.00 ~~16,227,286.86 15-B1~~ 24~~.95 0.00 13~~,~~810.10 0.00 3~~536,~~212,054~~576.0567 15B-B21 122.4847 0.00 679,~~909~~827.2747 0.00 ~~1,607,008.71~~ 15~~-B3 6.24 0.00 3~~,~~452.53 0.00 803~~790,~~013~~695.5192 15B-B4 2~~.07~~ ~~0.00~~ 1~~,148~~.0312 0.00 ~~267~~36,~~016~~285.7221 ~~15-B5 2.08~~ 0.00 17,~~152.25 0.00 267~~177,~~998~~589.4005 15B-B63 ~~4.16~~ 0.0067 ~~2,304.69~~ 0.00 ~~536~~21,~~040~~771.9713 ~~30-B1 65.48~~ 0.00 314,~~518.35 0.00 6~~306,~~584,913~~553.2243 30B-B24 250.8036 0.00 1211,~~417~~614.7628 0.00 2,~~594~~297,~~358~~424.2897 30B-B35 ~~17.85~~ 0.0040 ~~8,592.88~~ 0.00 113,~~795,252~~061.1567 ~~30-B4 7.94~~ 0.00 32,~~820.12 0.00 798~~583,~~110~~733.9923 30B-B56 ~~7.94~~ 0.0036 ~~3,820.12~~ 0.00 ~~798~~11,~~110~~619.9982 ~~30-B6 7.94~~ 0.00 32,~~824.01 0.00 798~~298,~~924~~520.0155 Totals ~~7,318~~90.9960 0.00 32,~~803~~924,~~631~~031.6861 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankrupcy, 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-A1A-1 ~~217~~228,~~062~~683,000.00 56.00000% ~~836~~908.~~49186371~~22915022 34.~~48538275~~54114573 0.00000000 0.00000000 ARA-R 100.00 56.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-~~A1 20,000,000.00 4.50000% 974.16110150 3.65310400 0.00000000 0.00000000 2~~A-A21 3592,~~000~~906,000.00 45.~~50000~~00000% ~~967~~952.~~92949714~~82440779 3.~~62973571~~97010172 0.00000000 0.00000000 ~~2-A3 8,441,000.00 4.50000% 1000.00000000~~ 3~~.75000000 0.00000000 0.00000000 2~~-~~A4 78,548,000.00 5.25000% 697.13382378 3.04996053 0.00000000 0.00000000 2~~A-A51 558,~~828~~512,000.00 ~~5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 44,226,000.00 1.43500% 974.16110139 1.16493443 0.00000000 0.00000000 2-A7 0.00~~ 7.~~06500~~00000% ~~974~~937.~~16110139~~33296725 5.~~73537354~~46777567 0.00000000 0.00000000 24-A8A-1 2562,~~000~~561,000.00 46.50000% ~~1000~~910.~~00000000~~30484343 34.~~75000000~~93081792 0.00000000 0.00000000 25-A9A-1 5514,~~602~~495,000.00 45.50000% ~~1000~~903.~~00000000~~64933356 34.~~75000000~~14172611 0.00000000 0.00000000 26-~~A10~~A-1 1330,~~440~~282,000.00 46.~~50000~~00000% ~~1000~~969.~~00000000~~08569282 ~~3.75000000 0.00000000 0.00000000 2-A11 29,245,000.00~~ 4.~~50000%~~84542831 ~~886.19953838 3.32324842~~ 0.00000000 0.00000000 26-~~A12~~A-2 37,~~891~~778,000.00 46.~~50000~~00000% ~~1000~~944.~~00000000~~63008357 ~~3.75000000 0.00000000 0.00000000 2-A13 1,027,000.00~~ 4.~~50000%~~72314991 ~~1015.01314508 3.80629990~~ 0.00000000 0.00000000 36-~~A1 39,035,000.00 5.75000% 738.76399795~~ A-3~~.53991085~~ ~~0.00000000 0.00000000~~ 3~~-A2 74~~,~~777~~526,000.00 46.~~25000~~00000% ~~977~~1000.~~93140672 3.46350709 0.~~00000000 ~~0.00000000 3-A3 13,776,000.00~~ 5.~~75000% 0.~~00000000 0.00000000 0.00000000 ~~0.00000000 3~~6-A4A-4 202,~~000~~627,000.00 56.00000% ~~672~~1000.~~41670000 2.80173650 0.~~00000000 ~~0.00000000 3-A6 1,997,000.00~~ 5.~~75000% 0.~~00000000 0.00000000 0.00000000 ~~0.00000000 3~~6-A7A-IO ~~29,078,000.00 4.75000% 672.41670025 2.66164936~~ 0.~~00000000 0.00000000 3-A8 2,077,000.~~00 86.~~50000~~00000% ~~672~~965.~~41670197~~87486267 4.~~76295137~~82937502 0.00000000 0.00000000 36-A5A-PO 7086,~~000,000~~960.00 50.~~75000~~00000% ~~1089~~976.~~61559543~~95009200 ~~5.22107471~~ 0.00000000 0.00000000 ~~3-A9 85,000,000.00 5.75000% 858.49591376 4.11362624~~ 0.00000000 ~~0.00000000 3~~7-~~A10~~A-1 2339,~~000~~023,000.00 57.~~75000~~00000% ~~1000~~834.~~00000000~~15068524 4.~~79166652~~86587910 0.00000000 0.00000000 315-~~A11~~PO 1572,~~000,000~~366.00 ~~5.75000% 1000.00000000 4.79167000~~ 0.~~00000000 0.00000000 3A-12 7,657,000.00 5.75000~~00000% ~~1000~~857.~~00000000~~73632606 ~~4.79166645~~ 0.00000000 0.00000000 ~~3-A13 18,568,000.00 5.75000% 1000.00000000 4.79166685~~ 0.00000000 ~~0.00000000 3A~~30-14PO 1,~~000~~924,~~000~~413.00 ~~5.75000% 1000.00000000 4.79167000~~ 0.~~00000000 0.00000000 PO 1,925,222.89 0.~~00000% ~~973~~935.~~84660225~~19959593 0.00000000 0.00000000 0.00000000 15-AXA-X 0.00 56.~~25000~~00000% ~~815~~930.~~11930738~~84790588 34.~~56614707~~65423977 0.00000000 0.00000000 30-AXA-X 0.00 56.~~75000~~50000% ~~778~~901.~~19665010~~70250200 34.~~72885908~~88422175 0.00000000 0.00000000 15B-B11 315,~~272~~884,000.00 56.~~14922~~05757% ~~985~~995.~~38892726~~60912113 45.~~22831907~~02580836 0.00000000 0.00000000 15B-B22 17,~~637~~220,000.00 56.~~14922~~05757% ~~985~~995.~~38893097~~60912050 ~~4.22832010 0.00000000 0.00000000 15-B3 818,000.00~~ 5.~~14922%~~02580886 ~~985.38892421 4.22831296~~ 0.00000000 0.00000000 15B-B43 ~~272,000.00 5.14922% 985.38893382~~ 4~~.22830882 0.00000000 0.00000000 15-B5 273~~,332,000.00 56.~~14922~~05757% ~~985~~995.~~38893773~~60912050 ~~4.22831502 0.00000000 0.00000000 15-B6 546,045.00~~ 5.~~14922%~~02580794 ~~985.38893315 4.22831452~~ 0.00000000 0.00000000 30B-~~B1 6,617,000.00 5.75000% 996.13232432~~ 4~~.77313435~~ ~~0.00000000 0.00000000 30-B2~~ 2,~~607~~311,000.00 56.~~75000~~05757% ~~996~~995.~~13232451~~60912159 45.~~77313387~~02580701 0.00000000 0.00000000 30B-B35 12,~~804~~599,000.00 56.~~75000~~05757% ~~996~~995.~~13232262~~60912274 ~~4.77313193 0.00000000 0.00000000 30-B4 802,000.00~~ 5.~~75000%~~02580993 ~~996.13231920 4.77312968~~ 0.00000000 0.00000000 30B-B56 ~~802~~2,~~000~~312,102.00 56.~~75000~~05757% ~~996~~995.~~13231920~~60913403 ~~4.77312968 0.00000000 0.00000000 30-B6 802,817.00~~ 5.~~75000%~~02580768 ~~996.13229416 4.77313012~~ 0.00000000 0.00000000 (5) ~~Per~~All Classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-~~A1 0.00628641 0.00000000 3.47909639 0.00000000 784.05751960 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2~~A-A11 0.~~00658900~~00014072 0.00000000 34.~~64651500~~54100506 0.00000000 ~~966~~862.~~81479650~~14195327 2A-A2R 0.~~00654686 0.~~00000000 ~~3.62318886~~ 0.00000000 ~~958.81147343 2-A3~~ 0.~~00676342 0.~~00000000 ~~3.74323658~~ 0.00000000 ~~1000.00000000 2-A4~~ 0.~~00550109 0.~~00000000 ~~3.04445944 0.00000000 433.20704767~~ 2-~~A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2~~A-~~A6 0.00210103 0.00000000~~ 1~~.16283318~~ 0.~~00000000~~00012303 ~~966.81479650 2-A7~~ 0.~~01034459 0.~~00000000 ~~5.72502894 0.00000000 966.81479650 2-A8 0.00676360 0.00000000~~ 3.~~74323640~~96997869 0.00000000 ~~1000~~938.~~00000000~~72936570 ~~2-A9 0.00676361 0.00000000~~ 3~~.74323639 0.00000000 1000.00000000 2~~-~~A10 0.00676339 0.00000000 3.74323661 0.00000000 1000.00000000 2~~A-~~A11~~1 0.~~00599385~~00016937 0.00000000 35.~~31725423~~46760630 0.00000000 ~~853~~911.~~86118892~~84815610 24-~~A12 0.00676433 0.00000000 3.74323567 0.00000000 1000.00000000 2~~A-~~A13~~1 0.~~00686465~~00015281 0.00000000 34.~~79943525~~93066511 0.00000000 ~~1018~~874.~~81257059~~47668819 35-~~A1 0.00733854 0.00000000 3.53257231 0.00000000 628.66547329 3~~A-A21 0.~~00718015~~00012832 0.00000000 34.~~45632695~~14159779 0.00000000 ~~970~~860.~~95122859~~33853053 36-~~A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3~~A-A41 0.~~00580800~~00015025 0.00000000 24.~~79592800~~84527838 0.00000000 ~~527~~954.~~30745950~~88771911 36-~~A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3~~A-~~A7 0.00551792 0.00000000~~ 2~~.65613178~~ 0.~~00000000~~00014657 ~~527.30745959 3-A8~~ 0.~~00987482 0.~~00000000 4.~~75307655~~72300463 0.00000000 ~~527~~919.~~30745787~~20041270 36-~~A5 0.01082371 0.00000000 5.21025100 0.00000000 960.38782486 3~~A-~~A9 0.00852788 0.00000000 4.10509835 0.00000000 730.55365635~~ 3~~-A10~~ 0.~~00993348~~00015598 0.00000000 4.~~78173304~~99984402 0.00000000 1000.00000000 36-~~A11 0.00993000 0.00000000 4.78173000 0.00000000 1000.00000000 3A~~A-~~12 0.00993339 0.00000000~~ 4~~.78173305~~ 0.~~00000000~~00015607 ~~1000.00000000 3-A13~~ 0.~~00993376 0.~~00000000 4.~~78173309~~99984393 0.00000000 1000.00000000 3A6-14A-IO 0.~~00993000~~00014952 0.00000000 4.~~78173000~~82922549 0.00000000 ~~1000~~946.~~00000000~~44994300 6-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~932~~927.~~20401093~~58314167 157-~~AX 0.00643206 0.00000000 3.55971501 0.00000000 745.92323484 30~~A-AX1 0.~~00773034~~00015068 0.00000000 34.~~72112874~~86572816 0.00000000 ~~688~~774.~~67634265~~87336314 15-B1PO 0.~~00762531 0.~~00000000 ~~4.22069071~~ 0.00000000 ~~981.67911064 15-B2~~ 0.~~00762370 0.~~00000000 ~~4.22069029~~ 0.00000000 ~~981~~854.~~67911423~~24293197 1530-B3PO 0.~~00762836 0.~~00000000 ~~4.22069682~~ 0.00000000 ~~981.67910758 15-B4~~ 0.~~00761029 0.~~00000000 ~~4.22069853~~ 0.00000000 ~~981~~921.~~67911765~~13667388 15-B5A-X 0.~~00761905~~00014447 0.00000000 4.~~22069597~~65409530 0.00000000 ~~981~~902.~~67912088~~42844806 1530-B6A-X 0.~~00761842~~00015127 0.00000000 4.~~22069610~~88407048 0.00000000 ~~981~~859.~~67911070~~18901884 30B-B11 0.~~00989572~~00015550 0.00000000 45.~~76323863~~02565286 0.00000000 ~~995~~994.~~15085688~~12590783 30B-B22 0.~~00989643~~00015512 0.00000000 45.~~76323744~~02565235 0.00000000 ~~995~~994.~~15085539~~12590720 30B-B33 0.~~00989468~~00015466 0.00000000 45.~~76323725~~02565328 0.00000000 ~~995~~994.~~15085920~~12590720 30B-B44 0.~~00990025~~00015578 0.00000000 45.~~76324190~~02565123 0.00000000 ~~995~~994.~~15086035~~12590653 30B-B55 0.~~00990025~~00015391 0.00000000 45.~~76324190~~02565217 0.00000000 ~~995~~994.~~15086035~~12590612 30B-B66 0.~~00989017~~00015570 0.00000000 45.~~76323994~~02565198 0.00000000 ~~995~~994.~~15083761~~12592957 (6) Amount Does Not Include Excess Special Hazard, Bankrupcy,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 115-PO-2 0.00000% 0.00 0.00 1433,~~567~~269.3691 1433,~~509~~128.9723 98.~~07705046~~37925402% 215-PO-4 0.00000% 0.00 0.00 1433,~~241,571~~728.8914 1431,~~169,682~~964.7930 9083.~~76079531~~96280840% 315-PO-5 0.00000% 0.00 0.00 ~~618~~23,~~732~~941.5306 ~~610~~23,~~507~~847.7408 98.~~20366935~~45621568% 1530-PO-1 ~~AXA~~0.00000% 50.~~25000~~00 0.00 362,160.02 361,748.96 99.55142152% 1730-PO-3 0.00000% 0.00 0.00 1,~~280~~112,~~742~~987.0967 151,~~885~~086,~~218~~909.5801 95.50332444% 30-PO-7 0.00000% 0.00 0.00 ~~916~~324,562.~~24948789~~57 323,989.41 76.60247689% 15-AX-2 ~~AXB 5~~6.~~25000~~00000% 1110,~~899~~961,~~542~~832.8136 10,~~817~~795,~~930~~648.6659 0.00 0.00 4093.~~67327500~~73367543% ~~3A5#1~~15-AX-4 56.~~75000~~00000% 194,~~076~~453,~~550~~396.4754 184,~~940~~203,~~387~~908.8302 0.00 0.00 9785.~~67158973~~17128271% ~~3A5#2~~ 15-AX-5 6.~~75000~~00000% 1,272,906.25 1,179,077.73 0.00 0.00 1579.95406030% 30-AX-1 6.50000% 21,~~564~~865,~~927~~544.0286 1520,~~639~~797,~~354~~103.3563 ~~101~~0.~~92373228~~00 0.00 86.17839357% ~~3A5#~~30-AX-3 56.~~75000~~50000% 41,~~486~~849,~~627~~317.3615 31,~~518~~809,~~401~~124.7268 0.00 0.00 5290.~~73074854~~92316903% ~~3A5#4~~30-AX-7 56.~~75000~~50000% ~~0.00 0.00 37~~2,~~144~~035,~~986~~807.8462 291,~~129~~930,~~003~~348.8436 530.~~22407470~~00 0.00 79.25930412%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6922,~~037~~321,~~886~~875.3771 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2978,~~712~~551.1905 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 6922,~~067~~400,~~598~~426.5676 Withdrawals Reimbursement for Servicer Advances 7293,~~023~~312.8684 Payment of Service Fee ~~168~~148,~~717~~132.1465 Payment of Interest and Principal 6822,~~826~~158,~~857~~981.5627 Total Withdrawals (Pool Distribution Amount) 6922,~~067~~400,~~598~~426.5676 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~7,318~~90.9960 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~7,318~~90.9960

SERVICING FEES Gross Servicing Fee ~~166~~148,~~948~~132.2465 ~~Master Servicing Fee 1,768.90~~ Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~168~~148,~~717~~132.1465

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 04 0 0 04 0711,587.0025 0.00 0.00 0711,587.0025 30 Days 855 01 0 0 856 38,~~244~~101,~~751~~828.2749 0174,964.0061 0.00 0.00 38,~~244~~276,~~751~~793.2710 60 Days 113 0 0 0 113 ~~345~~1,~~532~~552,375.0948 0.00 0.00 0.00 ~~345~~1,~~532~~552,375.0948 90 Days 111 0 01 0 112 ~~270~~1,~~479~~579,785.3671 0.00 0107,911.0047 0.00 ~~270~~1,~~479~~687,697.3618 120 Days 0 0 10 0 10 0.00 0.00 ~~446,686~~0.0200 0.00 ~~446,686~~0.0200 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 1079 05 1 0 1185 311,~~860~~233,~~762~~989.7268 0886,551.0086 ~~446~~107,~~686~~911.0247 0.00 412,~~307~~228,~~448~~453.7401 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~~109260% 0.000000% 0.000000% 0.~~000000~~109260% 0.~~000000~~138223% 0.000000% 0.000000% 0.~~000000~~138223% 30 Days 01.~~491099~~502322% 0.~~000000~~027315% 0.000000% 0.000000% 01.~~491099~~529637% 01.~~439738~~573751% 0.~~000000~~033986% 0.000000% 0.000000% 01.~~439738~~607737% 60 Days 0.~~061387~~355094% 0.000000% 0.000000% 0.000000% 0.~~061387~~355094% 0.~~046827~~301543% 0.000000% 0.000000% 0.000000% 0.~~046827~~301543% 90 Days 0.~~061387~~300464% 0.000000% 0.~~000000~~027315% 0.000000% 0.~~061387~~327779% 0.~~036656~~306868% 0.000000% 0.~~000000~~020961% 0.000000% 0.~~036656~~327829% 120 Days 0.000000% 0.000000% 0.~~061387~~000000% 0.000000% 0.~~061387~~000000% 0.000000% 0.000000% 0.~~060536~~000000% 0.000000% 0.~~060536~~000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~613874~~157880% 0.~~000000~~136575% 0.~~061387~~027315% 0.000000% 02.~~675261~~321770% 02.~~523221~~182162% 0.~~000000~~172209% 0.~~060536~~020961% 0.000000% 02.~~583757~~375333%

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 2 0 0 2 306,389.76 0.00 0.00 306,389.76 30 Days 23 1 0 0 24 3,701,141.53 174,964.61 0.00 0.00 3,876,106.14 60 Days 2 0 0 0 2 221,060.24 0.00 0.00 0.00 221,060.24 90 Days 3 0 0 0 3 661,680.14 0.00 0.00 0.00 661,680.14 120 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 28 3 0 0 31 4,583,881.91 481,354.37 0.00 0.00 5,065,236.28 0-29 Days 0.150943% 0.000000% 0.000000% 0.150943% 0.144361% 0.000000% 0.000000% 0.144361% 30 Days 1.735849% 0.075472% 0.000000% 0.000000% 1.811321% 1.743862% 0.082438% 0.000000% 0.000000% 1.826300% 60 Days 0.150943% 0.000000% 0.000000% 0.000000% 0.150943% 0.104157% 0.000000% 0.000000% 0.000000% 0.104157% 90 Days 0.226415% 0.000000% 0.000000% 0.000000% 0.226415% 0.311763% 0.000000% 0.000000% 0.000000% 0.311763% 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 2.113208% 0.226415% 0.000000% 0.000000% 2.339623% ~~864~~2.159782% 0.226799% 0.000000% 0.000000% 2.386581% 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 4 0 0 0 4 226,~~934~~250.5146 0.00 0.00 0.00 ~~864~~226,~~934~~250.5146 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 24 0 0 0 24 ~~864~~226,~~934~~250.5146 0.00 0.00 0.00 ~~864~~226,~~934~~250.5146 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~527704~~466200% 0.000000% 0.000000% 0.000000% 0.~~527704~~466200% 0.~~498750~~242273% 0.000000% 0.000000% 0.000000% 0.~~498750~~242273% 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.~~527704~~466200% 0.000000% 0.000000% 0.000000% 0.~~527704~~466200% 0.~~498750~~242273% 0.000000% 0.000000% 0.000000% 0.~~498750~~242273% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 23 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 8 0 0 0 8 1,007,082.74 0.00 0.00 0.00 1,007,082.74 ~~443~~60 Days 4 0 0 0 4 633,~~632~~987.0224 0.00 0.00 0.00 ~~443~~633,~~632~~987.0224 90 Days 5 0 0 0 5 714,927.05 0.00 0.00 0.00 714,927.05 120 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 17 0 0 0 17 2,355,997.03 0.00 0.00 0.00 2,355,997.03 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.995012% 0.000000% 0.000000% 0.000000% 1.995012% 1.728097% 0.000000% 0.000000% 0.000000% 1.728097% 60 Days 0.997506% 0.000000% 0.000000% 0.000000% 0.997506% 1.087886% 0.000000% 0.000000% 0.000000% 1.087886% 90 Days 1.246883% 0.000000% 0.000000% 0.000000% 1.246883% 1.226775% 0.000000% 0.000000% 0.000000% 1.226775% 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 4.239401% 0.000000% 0.000000% 0.000000% 4.239401% 4.042759% 0.000000% 0.000000% 0.000000% 4.042759% 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 6 0 0 0 6 1,089,906.61 0.00 0.00 0.00 1,089,906.61 60 Days 1 0 0 0 1 174,752.16 0.00 0.00 0.00 174,752.16 90 Days 1 0 0 0 1 ~~270~~53,~~479~~491.3642 0.00 0.00 0.00 ~~270~~53,~~479~~491.3642 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 28 0 0 0 28 ~~714~~1,~~111~~318,150.3819 0.00 0.00 0.00 ~~714~~1,~~111~~318,150.3819 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~173913~~941748% 0.000000% 0.000000% 0.000000% 01.~~173913~~941748% 01.~~165514~~840450% 0.000000% 0.000000% 0.000000% 01.~~165514~~840450% 60 Days 0.~~000000~~323625% 0.000000% 0.000000% 0.000000% 0.~~000000~~323625% 0.~~000000~~295092% 0.000000% 0.000000% 0.000000% 0.~~000000~~295092% 90 Days 0.~~173913~~323625% 0.000000% 0.000000% 0.000000% 0.~~173913~~323625% 0.~~100913~~090327% 0.000000% 0.000000% 0.000000% 0.~~100913~~090327% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~347826~~588997% 0.000000% 0.000000% 0.000000% 02.~~347826~~588997% 02.~~266427~~225869% 0.000000% 0.000000% 0.000000% 02.~~266427~~225869% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 35 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 51 0 0 0 5 1 141,~~936,184~~346.7462 0.00 0.00 0.00 1141,~~936,184~~346.7462 60 Days 10 0 0 0 10 ~~345,532~~0.0900 0.00 0.00 0.00 ~~345,532~~0.0900 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 10 0 10 0.00 0.00 ~~446,686~~0.0200 0.00 ~~446,686~~0.0200 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 61 0 10 0 71 2141,~~281,716~~346.8362 0.00 ~~446,686~~0.0200 0.00 2141,~~728,402~~346.8562 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~740741~~909091% 0.000000% 0.000000% 0.000000% 0.~~740741~~909091% 1.051436% 0.~~653168~~000000% 0.000000% 0.000000% 1.051436% 60 Days 0.000000% 0.~~653168~~000000% 600.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.~~148148~~000000% 0.000000% 0.000000% 0.000000% 0.~~148148~~000000% 0.~~116564~~000000% 0.000000% 0.000000% 0.000000% 0.~~116564~~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 0.909091% 0.000000% 0.000000% 0.000000% 0.909091% 1.051436% 0.000000% 0.000000% 0.000000% 1.051436% 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 1 0 0 1 34,920.13 0.00 0.00 34,920.13 30 Days 11 0 0 0 11 910,454.38 0.00 0.00 0.00 910,454.38 60 Days 6 0 0 0 6 522,575.84 0.00 0.00 0.00 522,575.84 90 Days 2 0 1 0 3 149,687.10 0.00 107,911.47 0.00 257,598.57 120 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 19 1 1 0 21 1,582,717.32 34,920.13 107,911.47 0.00 1,725,548.92 0-29 Days 0.173611% 0.000000% 0.000000% 0.173611% 0.077342% 0.000000% 0.000000% 0.077342% 30 Days 1.909722% 0.000000% 0.000000% 0.000000% 1.909722% 2.016498% 0.000000% 0.000000% 0.000000% 2.016498% 60 Days 1.041667% 0.000000% 0.000000% 0.000000% 1.041667% 1.157415% 0.000000% 0.000000% 0.000000% 1.157415% 90 Days 0.347222% 0.000000% 0.173611% 0.000000% 0.520833% 0.331531% 0.000000% 0.239005% 0.000000% 0.570536% 120 Days 0.000000% 0.000000% 0.~~148148~~000000% 0.000000% 0.~~148148~~000000% 0.000000% 0.000000% 0.~~150689~~000000% 0.000000% 0.~~150689~~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 3.298611% 0.~~888889~~173611% 0.173611% 0.000000% 3.645833% 3.505444% 0.~~148148~~077342% 0.239005% 0.000000% 3.821791% 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 1 0 0 1 370,277.~~037037~~36 0.00 0.00 370,277.36 30 Days 2 0 0 0 2 1,025,646.15 0.00 0.00 0.00 1,025,646.15 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2 1 0 0 3 1,025,646.15 370,277.36 0.00 0.00 1,395,923.51 0-29 Days 1.219512% 0.~~769732~~000000% 0.000000% 1.219512% 1.118827% 0.~~150689~~000000% 0.000000% 1.118827% 30 Days 2.439024% 0.~~920421~~000000% 0.000000% 0.000000% 2.439024% 3.099084% 0.000000% 0.000000% 0.000000% 3.099084% 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 2.439024% 1.219512% 0.000000% 0.000000% 3.658537% 3.099084% 1.118827% 0.000000% 0.000000% 4.217911%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2978,~~712~~551.1905

~~COLLATERAL~~CREDIT ~~STATEMENT~~ENHANCEMENT ~~Collateral~~Original ~~Description~~$ ~~Fixed~~Original 15% &Current 30$ ~~Year~~Current ~~Weighted~~% ~~Average~~Bankruptcy ~~Gross Coupon 5~~179,337.~~959434%~~00 ~~Weighted Average Pass-Through Rate 5~~0.~~706785~~03104677% ~~Weighted Average Maturity(Stepdown Calculation ) 249 Beginning Scheduled Collateral Loan Count 1~~179,~~762~~337.00 ~~Number Of Loans Paid In Full 133 Ending Scheduled Collateral Loan Count 1,629 Beginning Scheduled Collateral Balance 801,351,517~~0.7203487983% ~~Ending~~Fraud ~~Scheduled Collateral Balance 736~~17,~~328~~239,~~291~~048.8400 ~~Ending Actual Collateral Balance at 30-Jun-2003 737,883,408~~2.7798441919% ~~Monthly P &I Constant 6~~17,~~087~~239,~~303~~048.~~02 Special Servicing Fee 0.~~00 ~~Prepayment Penalties 0~~3.0035287819% ~~Realized~~Special ~~Loss~~Hazard ~~Amount 0~~5,776,349.00 ~~Cumulative Realized Loss~~ 0.0099999993% ~~Class A Optimal Amount 68~~5,~~622~~776,~~570~~349.7300 ~~Class AP Deferred Amount 0~~1.0012346080% ~~Ending~~Limit ~~Scheduled~~of ~~Balance~~Subordinate's ~~for~~Exposure ~~Premium~~to ~~Loans~~Certain ~~736,328,291.84~~Types ~~Scheduled~~of ~~Principal 2,107,635.23 Unscheduled Principal 62,915,590.65~~Losses

~~Special~~COLLATERAL ~~Hazard~~STATEMENT Collateral Description Fixed 15 yr& 530 Year Weighted Average Gross Coupon 6.911818% Weighted Average Pass-Through Rate 6.578556% Weighted Average Maturity(Stepdown Calculation ) 295 Beginning Scheduled Collateral Loan Count 3,~~454~~755 Number Of Loans Paid In Full 94 Ending Scheduled Collateral Loan Count 3,~~317.00~~661 ~~Special~~Beginning ~~Hazard~~Scheduled 30Collateral yrBalance 4533,~~010~~391,~~215~~653.0094 ~~Fraud~~Ending 15Scheduled yrCollateral 5Balance 514,~~454~~156,~~317~~704.0028 ~~Fraud~~Ending Actual Collateral Balance at 30-Jun-2003 yr514,810,132.40 4Monthly P &I Constant 3,~~010~~877,~~215~~404.73 Special Servicing Fee 0.00 ~~Bankruptcy~~Prepayment 15Penalties yr0.00 ~~100,000~~Realized Loss Amount 0.00 ~~Bankruptcy~~Cumulative 30Realized yrLoss ~~101~~0.00 Class A Non-PO Optimal Amount 21,~~864~~871,063.87 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 514,156,704.28 Scheduled Principal 805,149.83 Unscheduled Principal 18,429,799.83

Miscellaneous Reporting Group 1 Senior ~~Prepayment~~ % ~~100~~93.~~000000~~439771% Group 2 Senior ~~Prepayment~~ % ~~100~~93.~~000000~~782656% Group 3 Senior ~~Prepayment~~% 93.522458% ~~100~~Group 4 Senior % 93.~~000000~~425532% Group 15 Senior % 9893.~~530262~~458784% Group 26 Senior % 9893.~~610270~~822186% Group 37 Senior % 9592.~~903021~~838476% Group 1 Junior % 16.~~469738~~560229% Group 2 Junior % 16.~~389730~~217344% Group 3 Junior % 6.477542% Group 4 Junior % 6.~~096979~~574468% Group 5 Junior % 6.541216% Group 6 Junior % 6.177814% Group 7 Junior % 7.161524% 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 Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 1530 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 56.~~742943~~972067 5.~~694465~~944781 67.~~315966~~646085 Weighted Average Net Rate 56.~~492943~~628606 5.~~444465~~694781 67.~~065966~~070779 Weighted Average Maturity ~~172~~352 ~~172~~173 ~~352~~353 Beginning Loan Count ~~401~~1,377 ~~619~~866 ~~742~~410 Loans Paid In Full 2252 448 679 Ending Loan Count ~~379~~1,325 ~~575~~858 ~~675~~401 Beginning Scheduled Balance ~~184~~222,~~293~~640,~~583~~708.5751 ~~289~~94,~~787~~425,~~373~~035.8708 ~~327~~59,~~270~~756,~~560~~898.2826 Ending scheduled Balance ~~172~~212,~~901~~088,~~864~~102.8366 ~~267~~93,~~236~~093,~~640~~840.8002 ~~296~~58,~~189~~236,~~786~~767.2164 Record Date 06/30/2003 06/30/2003 06/30/2003 Principal And Interest Constant 1,~~573~~489,~~174~~598.2091 2814,~~469,096~~349.2476 2426,~~045,032~~255.5807 Scheduled Principal ~~691~~196,~~184~~044.5302 1346,~~093,942~~569.9567 ~~322~~45,~~507~~499.7580 Unscheduled Principal 10,~~700~~356,~~534~~561.2183 21984,~~456,790~~625.1239 301,~~758~~474,~~266~~630.3282 Scheduled Interest ~~881~~1,~~989~~293,554.6789 1467,~~375,153~~780.2909 1380,~~722,524~~755.8327 Servicing Fees 3848,~~394~~491.4961 6019,~~372~~671.3888 6812,~~181~~449.3742 Master Servicing Fees ~~162~~0.6500 ~~332~~0.5200 ~~1,273~~0.7300 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 015,231.0093 0.00 016,199.0041 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 ~~843,432.53~~ 1,~~314~~229,831.35 448,108.3921 1352,~~653,069~~106.7344 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 56.~~491884~~628606 5.~~443088~~694781 67.~~061296~~070779

Group Level Collateral Statement Group ~~Total~~Group 4 Group 5 Group 6 Collateral Description Fixed 15 &Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 57.~~959434~~148353 6.284632 7.029345 Weighted Average Net Rate 56.~~709434~~898176 6.034634 6.700486 Weighted Average Maturity ~~249~~174 171 353 Beginning Loan Count ~~1,762~~319 113 582 Loans Paid In Full ~~133~~10 3 6 Ending Loan Count ~~1,629~~309 110 576 Beginning Scheduled Balance ~~801~~61,~~351~~390,~~517~~920.72 14,039,099.99 45,752,390.51 Ending scheduled Balance ~~736~~59,~~328~~141,~~291~~620.8493 13,407,871.18 45,117,935.62 Record Date 06/30/2003 06/30/2003 06/30/2003 Principal And Interest Constant 6459,~~087~~797.94 124,~~303~~748.0256 307,378.42 Scheduled Principal 294,~~107~~094.62 51,~~635~~223.2308 39,370.64 Unscheduled Principal 622,~~915~~155,~~590~~205.6517 580,005.73 595,084.25 Scheduled Interest 3365,~~979~~703.32 73,~~667~~525.7948 268,007.78 Servicing Fees ~~166~~12,~~948~~798.2483 2,924.79 10,483.56 Master Servicing Fees ~~1,768~~0.9000 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 452.76 0.00 2,056.24 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 3352,~~810~~451.73 70,~~950~~600.6569 255,467.98 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 0.00 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 56.~~706785~~889326 6.034632 6.700449

Filing Compare · MORTGAGE ASSET SEC TRANSACTIONS INC MASTR ASSET SEC TR 03 2