8-K 1 mst03006_aug.txt AUGUST 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): August 25, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 Trust (Exact name of registrant as specified in its charter) 54-5120434 54-2120435 New York (governing law of 333-101254-08 54-2120436 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 August 25, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-6 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 2003-6 Trust, relating to the August 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-6 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: 9/3/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-6 Trust, relating to the August 25, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 67/3031/03 Distribution Date: 78/25/03 MASTR Series: 2003-6 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-A-1 55265KYE3 SEN 5.50000% 28,~~607~~577,~~000~~034.0026 ~~131~~130,~~115~~973.4277 2931,~~965~~038.7415 A-R 55265KZM4 SEN 5.50000% ~~100~~0.00 60.3201 ~~100~~0.00 2-A-1 55265KYF0 SEN 5.50000% 26,~~686~~656,~~000~~048.0078 122,~~310~~169.8354 2927,~~951~~771.2218 3-A-1 55265KYG8 SEN 5.00000% ~~451~~448,~~519~~382,~~000~~688.0083 1,~~881~~868,~~329~~261.1720 320,136,~~311~~209.1723 3-A-2 55265KYH6 PAC 1.~~70000~~50000% 11,~~966~~894,~~000~~616.0083 1614,~~951~~868.8327 7175,~~383~~435.1732 3-A-3 55265KYJ2 IO 56.~~80000~~00000% 0.00 5759,~~835~~473.6708 0.00 3-A-4 55265KYK9 SEN 5.00000% 1817,~~091~~924,~~000~~267.0059 7574,~~379~~684.1745 ~~166~~2,~~732~~410,523.4128 3-A-5 55265KYL7 PAC 4.00000% 29,~~915~~736,~~000~~542.0008 99,~~716~~121.6781 ~~178~~188,~~457~~588.9230 4-A-1 55265KYM5 SEN 4.50000% 4948,~~431~~932,~~000~~928.0013 ~~185~~183,~~366~~498.2548 ~~498~~2,~~071~~057,191.8741 5-A-1 55265KYN3 SEN 5.50000% ~~103~~102,~~122~~580,~~000~~729.0071 ~~472~~470,~~642~~146.5024 ~~541~~4,~~270~~679,693.2962 6-A-1 55265KYP8 SEN 5.00000% ~~125~~123,~~000~~549,~~000~~083.0035 ~~520~~514,~~833~~770.3394 13,~~450~~785,~~916~~077.6519 6-A-2 55265KYQ6 SEN 5.00000% ~~220~~216,~~263~~855,~~000~~841.0045 ~~917~~903,~~762~~536.5033 38,~~407~~888,~~158~~421.5506 6-A-3 55265KYR4 SEN 5.00000% 13,~~267~~192,~~000~~312.0050 5554,~~279~~966.1716 74,~~687~~996.5024 6-A-4 55265KYS2 SEN 5.00000% 11,744,000.00 48,~~933~~931.3373 0.00 6-A-5 55265KYT0 SEN 5.00000% 17,~~706~~779,~~000~~775.00 7374,~~775~~079.0096 (7374,~~775~~079.0096) 6-A-6 55265KYU7 SEN 5.00000% 219,~~000.00~~ 912.50 916.27 (~~912~~916.5027) 6-A-7 55265KYV5 LOCK 5.00000% 29,965,000.00 124,~~854~~850.1707 0.00 6-A-8 55265KYW3 LOCK 5.00000% 371,000.00 1,545.8378 0.00 6-A-9 55265KYX1 SEN 5.00000% 6,~~500~~424,~~000~~552.0033 2726,~~083~~768.3309 75196,~~447~~824.6701 7-A-1 55265KYY9 SEN 5.00000% 4544,~~302~~667,~~000~~132.0032 ~~188~~186,~~758~~106.3394 ~~634~~3,~~867~~017,511.6811 8-A-1 55265KYZ6 SEN 5.50000% ~~109~~104,~~086~~426,~~000~~672.0070 ~~499~~478,~~977~~606.5053 43,~~659~~776,~~327~~933.3067 9-A-1 55265KZA0 PAC 4.25000% 29,~~280~~210,~~000~~722.0046 103,~~700~~451.0024 69116,~~277~~843.5453 9-A-2 55265KZB8 PAC 1.~~70000~~50000% 18,~~300~~256,~~000~~701.0054 2522,~~925~~820.0013 4373,~~298~~027.4621 9-A-3 55265KZC6 IO 56.~~80000~~00000% 0.00 8891,~~450~~280.0051 0.00 9-A-4 55265KZD4 PAC 5.50000% 4,425,000.00 20,~~281~~280.2558 0.00 9-A-5 55265KZE2 SEN 5.50000% 3837,~~420~~401,~~000~~922.0099 ~~176~~171,~~091~~419.6785 1,~~018~~491,~~077~~005.0197 9-A-6 55265KZF9 SEN 5.50000% 1,~~095~~065,~~000~~984.0001 54,~~018~~885.7560 2942,~~015~~494.9983 9-A-7 55265KZG7 LOCK 5.50000% 10,545,000.00 48,~~331~~329.2566 0.00 PO 55265KZH5 PO 0.00000% 1,~~993~~990,~~965~~043.2636 0.00 311,~~921~~421.9018 PP-AX 55265KZJ1 IO 5.50000% 0.00 11,~~377~~365.5967 0.00 15-AX 55265KZK8 IO 5.00000% 0.00 ~~148~~147,~~538~~194.4443 0.00 30-AX 55265KZL6 IO 5.50000% 0.00 ~~343~~337,~~375~~502.7350 0.00 15-B-1 55265KZN2 SUB 4.~~95600~~95617% 3,~~699~~685,~~000~~878.0039 15,~~276~~223.8720 1314,~~121~~169.6125 15-B-2 55265KZP7 SUB 4.~~95600~~95617% ~~853~~849,~~000~~974.0012 3,~~522~~510.8951 3,~~025~~267.8847 15-B-3 55265KZQ5 SUB 4.~~95600~~95617% 1,~~138~~133,~~000~~963.0013 4,~~699~~683.9443 4,~~036~~359.8718 15-B-4 55265KZU6 SUB 4.~~95600~~95617% ~~569~~566,~~000~~981.0056 2,~~349~~341.9771 2,~~018~~179.4459 15-B-5 55265KZV4 SUB 4.~~95600~~95617% ~~285~~283,~~000~~989.0001 1,~~177~~172.0591 1,~~010~~091.9971 15-B-6 55265KZW2 SUB 4.~~95600~~95617% ~~569~~567,~~595~~574.0045 2,~~352~~344.4316 2,~~020~~181.5587 30-B-1 55265KZR3 SUB 5.~~22000~~22029% 12,~~550~~536,~~000~~751.0070 54,~~592~~536.5008 13,~~248~~629.3041 30-B-2 55265KZS1 SUB 5.~~22000~~22029% 4,~~328~~323,~~000~~431.0019 18,~~826~~807.8034 4,~~568~~700.8125 30-B-3 55265KZT9 SUB 5.~~22000~~22029% 3,~~462~~458,~~000~~345.0037 15,~~059~~044.7014 3,~~654~~759.6376 30-B-4 55265KZX0 SUB 5.~~22000~~22029% 1,~~298~~296,~~000~~629.0078 5,~~646~~640.3046 1,~~370~~409.2264 30-B-5 55265KZY8 SUB 5.~~22000~~22029% 1,~~299~~297,~~000~~628.0072 5,~~650~~644.6581 1,~~371~~410.2873 30-B-6 55265KZZ5 SUB 5.~~22000~~22029% 1,~~731~~729,~~110~~282.0057 7,~~530~~522.3355 1,~~827~~880.4300 Totals 1,~~434~~418,~~600~~505,~~770~~942.2671 6,~~610~~533,~~143~~277.9312 1651,~~094~~060,~~827~~049.5512

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 28,~~577~~545,~~034~~996.2611 ~~161~~162,~~081~~011.1692 0.00 A-R 0.00 0.00 ~~106~~0.3201 0.00 2-A-1 0.00 26,~~656~~628,~~048~~277.7859 ~~152~~149,~~262~~940.0572 0.00 3-A-1 0.00 ~~448~~428,~~382~~246,~~688~~479.8359 522,~~017~~004,~~640~~470.3443 0.00 3-A-2 0.00 11,~~894~~819,~~616~~181.8351 8890,~~335~~303.0059 0.00 3-A-3 0.00 0.00 5759,~~835~~473.6708 0.00 3-A-4 0.00 1715,~~924~~513,~~267~~744.5931 ~~242~~2,~~111~~485,207.5873 0.00 3-A-5 0.00 29,~~736~~547,~~542~~953.0878 ~~278~~287,~~174~~710.5911 0.00 4-A-1 0.00 4846,~~932~~875,~~928~~736.1372 ~~683~~2,~~438~~240,689.1289 0.00 5-A-1 0.00 ~~102~~97,~~580~~901,~~729~~036.7109 15,~~013~~149,~~912~~839.7986 0.00 6-A-1 0.00 ~~123~~119,~~549~~764,~~083~~006.3516 14,~~971~~299,~~749~~848.9813 0.00 6-A-2 0.00 ~~216~~207,~~855~~967,~~841~~420.4539 49,~~324~~791,~~921~~957.0539 0.00 6-A-3 0.00 13,~~192~~117,~~312~~316.5026 129,~~966~~962.6740 0.00 6-A-4 0.00 11,744,000.00 48,~~933~~931.3373 0.00 6-A-5 0.00 17,~~779~~853,~~775~~854.0096 0.00 0.00 6-A-6 0.00 ~~219~~220,~~912~~828.5077 0.00 0.00 6-A-7 0.00 29,965,000.00 124,~~854~~850.1707 0.00 6-A-8 0.00 371,000.00 1,545.8378 0.00 6-A-9 0.00 6,~~424~~227,~~552~~728.3332 ~~102~~223,~~531~~592.0010 0.00 7-A-1 0.00 4441,~~667~~649,~~132~~621.3221 ~~823~~3,~~626~~203,618.0105 0.00 8-A-1 0.00 ~~104~~100,~~426~~649,~~672~~739.7003 54,~~159~~255,~~304~~540.8020 0.00 9-A-1 0.00 29,~~210~~093,~~722~~878.4693 ~~172~~220,~~977~~294.5477 0.00 9-A-2 0.00 18,~~256~~183,~~701~~674.5433 6995,~~223~~847.4634 0.00 9-A-3 0.00 0.00 8891,~~450~~280.0051 0.00 9-A-4 0.00 4,425,000.00 20,~~281~~280.2558 0.00 9-A-5 0.00 3735,~~401~~910,~~922~~917.9901 1,~~194~~662,~~168~~425.6882 0.00 9-A-6 0.00 1,~~065~~023,~~984~~489.0118 3447,~~034~~380.7443 0.00 9-A-7 0.00 10,545,000.00 48,~~331~~329.2566 0.00 PO 0.00 1,~~990~~978,~~043~~622.3618 311,~~921~~421.9018 0.00 PP-AX 0.00 0.00 11,~~377~~365.5967 0.00 15-AX 0.00 0.00 ~~148~~147,~~538~~194.4443 0.00 30-AX 0.00 0.00 ~~343~~337,~~375~~502.7350 0.00 15-B-1 0.00 3,~~685~~671,~~878~~709.3913 2829,~~398~~392.4845 0.00 15-B-2 0.00 ~~849~~846,~~974~~706.1265 6,~~548~~777.7798 0.00 15-B-3 0.00 1,~~133~~129,~~963~~603.1394 89,~~736~~042.8161 0.00 15-B-4 0.00 ~~566~~564,~~981~~801.5697 4,~~368~~521.4130 0.00 15-B-5 0.00 ~~283~~282,~~989~~897.0130 2,~~188~~264.0462 0.00 15-B-6 0.00 ~~567~~565,~~574~~392.4558 4,~~372~~526.9803 0.00 30-B-1 0.00 12,~~536~~523,~~751~~122.7029 6768,~~840~~165.8049 0.00 30-B-2 0.00 4,~~323~~318,~~431~~730.1994 23,~~395~~507.6159 0.00 30-B-3 0.00 3,~~458~~454,~~345~~585.3761 18,~~714~~803.3390 0.00 30-B-4 0.00 1,~~296~~295,~~629~~220.7814 7,~~016~~050.5210 0.00 30-B-5 0.00 1,~~297~~296,~~628~~218.7200 7,~~021~~055.9354 0.00 30-B-6 0.00 1,~~729~~727,~~282~~402.57 9,~~357~~402.7655 0.00 Totals 0.00 1,~~418~~367,~~505~~445,~~942~~893.7155 2257,~~704~~593,~~971~~326.4824 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 28,607,000.00 28,~~607~~577,~~000~~034.0026 29,~~373~~618.2751 ~~592~~1,419.4864 0.00 0.00 A-R 100.00 ~~100~~0.00 980.0200 10.9800 0.00 0.00 2-A-1 26,686,000.00 26,~~686~~656,~~000~~048.0078 2627,~~898~~048.9317 ~~3,052~~723.2901 0.00 0.00 3-A-1 451,519,000.00 ~~451~~448,~~519~~382,~~000~~688.0083 1,~~475~~606,~~586~~827.5841 118,~~660~~529,~~724~~381.5982 0.00 0.00 3-A-2 11,966,000.00 11,~~966~~894,~~000~~616.0083 336,~~584~~019.6958 3769,~~798~~415.4874 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 18,091,000.00 1817,~~091~~924,~~000~~267.0059 78192,~~445~~354.0672 882,~~287~~218,168.3656 0.00 0.00 3-A-5 29,915,000.00 29,~~915~~736,~~000~~542.0008 8315,~~961~~048.7395 94173,~~496~~539.1935 0.00 0.00 4-A-1 49,431,000.00 4948,~~431~~932,~~000~~928.0013 ~~318~~320,~~573~~820.1915 ~~179~~1,~~498~~736,371.6826 0.00 0.00 5-A-1 103,122,000.00 ~~103~~102,~~122~~580,~~000~~729.0071 104,~~494~~883.6554 ~~436~~4,~~775~~574,810.6408 0.00 0.00 6-A-1 125,000,000.00 ~~125~~123,~~000~~549,~~000~~083.0035 ~~123~~127,~~673~~793.0342 13,~~327~~657,~~243~~283.6277 0.00 0.00 6-A-2 220,263,000.00 ~~220~~216,~~263~~855,~~000~~841.0045 ~~290~~300,~~418~~094.9073 38,~~116~~588,~~739~~326.6534 0.00 0.00 6-A-3 13,267,000.00 13,~~267~~192,~~000~~312.0050 62,~~366~~532.2006 6872,~~321~~464.3018 0.00 0.00 6-A-4 11,744,000.00 11,744,000.00 0.00 0.00 0.00 0.00 6-A-5 17,706,000.00 17,~~706~~779,~~000~~775.00 0.00 0.00 (7374,~~775~~079.0096) 0.00 6-A-6 219,000.00 219,~~000~~912.0050 0.00 0.00 (~~912~~916.5027) 0.00 6-A-7 29,965,000.00 29,965,000.00 0.00 0.00 0.00 0.00 6-A-8 371,000.00 371,000.00 0.00 0.00 0.00 0.00 6-A-9 6,500,000.00 6,~~500~~424,~~000~~552.0033 6,~~431~~645.0026 69190,~~016~~178.6776 0.00 0.00 7-A-1 45,302,000.00 4544,~~302~~667,~~000~~132.0032 ~~100~~99,~~006~~503.2550 ~~534~~2,~~861~~918,007.4361 0.00 0.00 8-A-1 109,086,000.00 ~~109~~104,~~086~~426,~~000~~672.0070 ~~104~~100,~~230~~274.4031 43,~~555~~676,~~096~~659.9036 0.00 0.00 9-A-1 29,280,000.00 29,~~280~~210,~~000~~722.0046 67,~~035~~087.7308 63109,~~241~~756.8145 0.00 0.00 9-A-2 18,300,000.00 18,~~300~~256,~~000~~701.0054 34,~~772~~429.3343 3968,~~526~~597.1378 0.00 0.00 9-A-3 0.00 0.00 0.00 0.00 0.00 0.00 9-A-4 4,425,000.00 4,425,000.00 0.00 0.00 0.00 0.00 9-A-5 38,420,000.00 3837,~~420~~401,~~000~~922.0099 8890,~~698~~436.8920 ~~929~~1,~~378~~400,569.1277 0.00 0.00 9-A-6 1,095,000.00 1,~~095~~065,~~000~~984.0001 2,~~527~~577.9950 2639,~~488~~917.0033 0.00 0.00 9-A-7 10,545,000.00 10,545,000.00 0.00 0.00 0.00 0.00 PO 1,993,965.26 1,~~993~~990,~~965~~043.2636 35,~~757~~081.9099 ~~164~~6,339.0019 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-B-1 3,699,000.00 3,~~699~~685,~~000~~878.0039 1314,~~121~~169.6125 0.00 0.00 0.00 15-B-2 853,000.00 ~~853~~849,~~000~~974.0012 3,~~025~~267.8847 0.00 0.00 0.00 15-B-3 1,138,000.00 1,~~138~~133,~~000~~963.0013 4,~~036~~359.8718 0.00 0.00 0.00 15-B-4 569,000.00 ~~569~~566,~~000~~981.0056 2,~~018~~179.4459 0.00 0.00 0.00 15-B-5 285,000.00 ~~285~~283,~~000~~989.0001 1,~~010~~091.9971 0.00 0.00 0.00 15-B-6 569,595.00 ~~569~~567,~~595~~574.0045 2,~~020~~181.5587 0.00 0.00 0.00 30-B-1 12,550,000.00 12,~~550~~536,~~000~~751.0070 13,~~248~~629.3041 0.00 0.00 0.00 30-B-2 4,328,000.00 4,~~328~~323,~~000~~431.0019 4,~~568~~700.8125 0.00 0.00 0.00 30-B-3 3,462,000.00 3,~~462~~458,~~000~~345.0037 3,~~654~~759.6376 0.00 0.00 0.00 30-B-4 1,298,000.00 1,~~298~~296,~~000~~629.0078 1,~~370~~409.2264 0.00 0.00 0.00 30-B-5 1,299,000.00 1,~~299~~297,~~000~~628.0072 1,~~371~~410.2873 0.00 0.00 0.00 30-B-6 1,731,110.00 1,~~731~~729,~~110~~282.0057 1,~~827~~880.4300 0.00 0.00 0.00 Totals 1,434,600,770.26 1,~~434~~418,~~600~~505,~~770~~942.2671 23,~~938~~103,~~209~~115.7537 1348,~~231~~031,~~305~~930.3200 (74,~~687~~996.5023) 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 2931,~~965~~038.7415 28,~~577~~545,~~034~~996.2611 0.~~99895250~~99786752 2931,~~965~~038.7415 A-R ~~100~~0.00 0.00 0.00000000 ~~100~~0.00 2-A-1 2927,~~951~~771.2218 26,~~656~~628,~~048~~277.7859 0.~~99887764~~99783698 2927,~~951~~771.2218 3-A-1 320,136,~~311~~209.1723 ~~448~~428,~~382~~246,~~688~~479.8359 0.~~99305387~~94845727 320,136,~~311~~209.1723 3-A-2 7175,~~383~~435.1732 11,~~894~~819,~~616~~181.8351 0.~~99403450~~98773036 7175,~~383~~435.1732 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 ~~166~~2,~~732~~410,523.4128 1715,~~924~~513,~~267~~744.5931 0.~~99078368~~85753935 ~~166~~2,~~732~~410,523.4128 3-A-5 ~~178~~188,~~457~~588.9230 29,~~736~~547,~~542~~953.0878 0.~~99403450~~98773036 ~~178~~188,~~457~~588.9230 4-A-1 ~~498~~2,~~071~~057,191.8741 4846,~~932~~875,~~928~~736.1372 0.~~98992390~~94830646 ~~498~~2,~~071~~057,191.8741 5-A-1 ~~541~~4,~~270~~679,693.2962 ~~102~~97,~~580~~901,~~729~~036.7109 0.~~99475117~~94937100 ~~541~~4,~~270~~679,693.2962 6-A-1 13,~~450~~785,~~916~~077.6519 ~~123~~119,~~549~~764,~~083~~006.3516 0.~~98839267~~95811205 13,~~450~~785,~~916~~077.6519 6-A-2 38,~~407~~888,~~158~~421.5506 ~~216~~207,~~855~~967,~~841~~420.4539 0.~~98453141~~94417773 38,~~407~~888,~~158~~421.5506 6-A-3 74,~~687~~996.5024 13,~~192~~117,~~312~~316.5026 0.~~99437043~~98871759 74,~~687~~996.5024 6-A-4 0.00 11,744,000.00 1.00000000 0.00 6-A-5 (7374,~~775~~079.0096) 17,~~779~~853,~~775~~854.0096 1.~~00416667~~00835056 (7374,~~775~~079.0096) 6-A-6 (~~912~~916.5027) ~~219~~220,~~912~~828.5077 1.~~00416667~~00835055 (~~912~~916.5027) 6-A-7 0.00 29,965,000.00 1.00000000 0.00 6-A-8 0.00 371,000.00 1.00000000 0.00 6-A-9 75196,~~447~~824.6701 6,~~424~~227,~~552~~728.3332 0.~~98839267~~95811205 75196,~~447~~824.6701 7-A-1 ~~634~~3,~~867~~017,511.6811 4441,~~667~~649,~~132~~621.3221 0.~~98598588~~91937710 ~~634~~3,~~867~~017,511.6811 8-A-1 43,~~659~~776,~~327~~933.3067 ~~104~~100,~~426~~649,~~672~~739.7003 0.~~95728758~~92266413 43,~~659~~776,~~327~~933.3067 9-A-1 69116,~~277~~843.5453 29,~~210~~093,~~722~~878.4693 0.~~99763396~~99364341 69116,~~277~~843.5453 9-A-2 4373,~~298~~027.4621 18,~~256~~183,~~701~~674.5433 0.~~99763396~~99364341 4373,~~298~~027.4621 9-A-3 0.00 0.00 0.00000000 0.00 9-A-4 0.00 4,425,000.00 1.00000000 0.00 9-A-5 1,~~018~~491,~~077~~005.0197 3735,~~401~~910,~~922~~917.9901 0.~~97350138~~93469331 1,~~018~~491,~~077~~005.0197 9-A-6 2942,~~015~~494.9983 1,~~065~~023,~~984~~489.0118 0.~~97350138~~93469332 2942,~~015~~494.9983 9-A-7 0.00 10,545,000.00 1.00000000 0.00 PO 311,~~921~~421.9018 1,~~990~~978,~~043~~622.3618 0.~~99803312~~99230524 311,~~921~~421.9018 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B-1 1314,~~121~~169.6125 3,~~685~~671,~~878~~709.3913 0.~~99645266~~99262210 1314,~~121~~169.6125 15-B-2 3,~~025~~267.8847 ~~849~~846,~~974~~706.1265 0.~~99645266~~99262210 3,~~025~~267.8847 15-B-3 4,~~036~~359.8718 1,~~133~~129,~~963~~603.1394 0.~~99645266~~99262209 4,~~036~~359.8718 15-B-4 2,~~018~~179.4459 ~~566~~564,~~981~~801.5697 0.~~99645265~~99262209 2,~~018~~179.4459 15-B-5 1,~~010~~091.9971 ~~283~~282,~~989~~897.0130 0.~~99645267~~99262211 1,~~010~~091.9971 15-B-6 2,~~020~~181.5587 ~~567~~565,~~574~~392.4558 0.~~99645265~~99262209 2,~~020~~181.5587 30-B-1 13,~~248~~629.3041 12,~~536~~523,~~751~~122.7029 0.~~99894436~~99785835 13,~~248~~629.3041 30-B-2 4,~~568~~700.8125 4,~~323~~318,~~431~~730.1994 0.~~99894436~~99785835 4,~~568~~700.8125 30-B-3 3,~~654~~759.6376 3,~~458~~454,~~345~~585.3761 0.~~99894436~~99785835 3,~~654~~759.6376 30-B-4 1,~~370~~409.2264 1,~~296~~295,~~629~~220.7814 0.~~99894436~~99785835 1,~~370~~409.2264 30-B-5 1,~~371~~410.2873 1,~~297~~296,~~628~~218.7200 0.~~99894436~~99785835 1,~~371~~410.2873 30-B-6 1,~~827~~880.4300 1,~~729~~727,~~282~~402.57 0.~~99894436~~99785835 1,~~827~~880.4300 Totals 1651,~~094~~060,~~827~~049.5512 1,~~418~~367,~~505~~445,~~942~~893.7155 0.~~98878097~~95318915 1651,~~094~~060,~~827~~049.5512

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 28,607,000.00 ~~1000~~998.~~00000000~~95250323 1.~~02678610~~03535883 0.~~02071101~~04962562 0.00000000 A-R 100.00 ~~1000~~0.00000000 ~~980~~0.~~20000000~~00000000 190.~~80000000~~00000000 0.00000000 2-A-1 26,686,000.00 ~~1000~~998.~~00000000~~87764296 1.~~00797909~~01357154 0.~~11437795~~02709323 0.00000000 3-A-1 451,519,000.00 ~~1000~~993.~~00000000~~05386668 3.~~26804981~~55871494 341.~~67808351~~03787841 0.00000000 3-A-2 11,966,000.00 ~~1000~~994.~~00000000~~03450025 20.~~80667642~~50305699 35.~~15882333~~80108140 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 18,091,000.00 ~~1000~~990.~~00000000~~78368194 410.~~33613731~~63261953 4122.~~88018131~~61171632 0.00000000 3-A-5 29,915,000.00 ~~1000~~994.~~00000000~~03450042 20.~~80667658~~50305699 35.~~15882300~~80108140 0.00000000 4-A-1 49,431,000.00 ~~1000~~989.~~00000000~~92389654 6.~~44480569~~49026218 335.~~63129777~~12717242 0.00000000 5-A-1 103,122,000.00 ~~1000~~994.~~00000000~~75116571 1.~~01331093~~01708210 444.~~23552336~~36308528 0.00000000 6-A-1 125,000,000.00 ~~1000~~988.~~00000000~~39266680 01.~~98938424~~02234736 1029.~~61794896~~25827016 0.00000000 6-A-2 220,263,000.00 ~~1000~~984.~~00000000~~53140768 1.~~31850969~~36243822 1438.~~15008263~~99123475 0.00000000 6-A-3 13,267,000.00 ~~1000~~994.~~00000000~~37043039 0.~~47985227~~19085400 5.~~14971734~~46198688 0.00000000 6-A-4 11,744,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 17,706,000.00 ~~1000~~1004.~~00000000~~16666667 0.00000000 0.00000000 (4.~~16666667~~18389021) 6-A-6 219,000.00 ~~1000~~1004.~~00000000~~16666667 0.00000000 0.00000000 (4.~~16666667~~18388128) 6-A-7 29,965,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 371,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-9 6,500,000.00 ~~1000~~988.~~00000000~~39266615 01.~~98938462~~02234769 1029.~~61794923~~25827077 0.00000000 7-A-1 45,302,000.00 ~~1000~~985.~~00000000~~98587965 2.~~20754602~~19644828 1164.~~80657432~~41233522 0.00000000 8-A-1 109,086,000.00 ~~1000~~957.~~00000000~~28757769 0.~~95548833~~91922254 4133.~~75693398~~70422749 0.00000000 9-A-1 29,280,000.00 ~~1000~~997.~~00000000~~63396380 0.~~20613832~~24204508 23.~~15989788~~74851264 0.00000000 9-A-2 18,300,000.00 ~~1000~~997.~~00000000~~63396393 0.~~20613825~~24204536 23.~~15989781~~74851257 0.00000000 9-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 4,425,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-5 38,420,000.00 ~~1000~~973.~~00000000~~50137923 2.~~30866450~~35388339 2436.~~18995627~~45418454 0.00000000 9-A-6 1,095,000.00 ~~1000~~973.~~00000000~~50137900 2.~~30866667~~35388128 2436.~~18995434~~45418265 0.00000000 9-A-7 10,545,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,993,965.26 ~~1000~~998.~~00000000~~03311518 12.~~88463665~~54868533 03.~~08224817~~17918779 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-B-1 3,699,000.00 ~~1000~~996.~~00000000~~45266018 3.~~54733982~~83056231 0.00000000 0.00000000 15-B-2 853,000.00 ~~1000~~996.~~00000000~~45266120 3.~~54733880~~83056272 0.00000000 0.00000000 15-B-3 1,138,000.00 ~~1000~~996.~~00000000~~45266257 3.~~54733743~~83056239 0.00000000 0.00000000 15-B-4 569,000.00 ~~1000~~996.~~00000000~~45265378 3.~~54734622~~83056239 0.00000000 0.00000000 15-B-5 285,000.00 ~~1000~~996.~~00000000~~45266667 3.~~54733333~~83056140 0.00000000 0.00000000 15-B-6 569,595.00 ~~1000~~996.~~00000000~~45265496 3.~~54734504~~83056382 0.00000000 0.00000000 30-B-1 12,550,000.00 ~~1000~~998.~~00000000~~94435857 1.~~05564143~~08600876 0.00000000 0.00000000 30-B-2 4,328,000.00 ~~1000~~998.~~00000000~~94435998 1.~~05564002~~08600970 0.00000000 0.00000000 30-B-3 3,462,000.00 ~~1000~~998.~~00000000~~94435875 1.~~05564125~~08600809 0.00000000 0.00000000 30-B-4 1,298,000.00 ~~1000~~998.~~00000000~~94436055 1.~~05563945~~08600924 0.00000000 0.00000000 30-B-5 1,299,000.00 ~~1000~~998.~~00000000~~94435720 1.~~05564280~~08601232 0.00000000 0.00000000 30-B-6 1,731,110.00 ~~1000~~998.~~00000000~~94435940 1.~~05564060~~08600840 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 1.~~04749677~~08498444 ~~998~~997.~~95250323~~86751879 0.~~99895250~~99786752 1.~~04749677~~08498444 A-R 0.00000000 ~~1,000~~0.00000000 0.00000000 0.00000000 ~~1,000~~0.00000000 2-A-1 0.00000000 1.~~12235704~~04066477 ~~998~~997.~~87764296~~83697782 0.~~99887764~~99783698 1.~~12235704~~04066477 3-A-1 0.00000000 644.~~94613332~~59659334 ~~993~~948.~~05386668~~45727332 0.~~99305387~~94845727 644.~~94613332~~59659334 3-A-2 0.00000000 56.~~96549975~~30413839 ~~994~~987.~~03450025~~73036186 0.~~99403450~~98773036 56.~~96549975~~30413839 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 9133.~~21631806~~24433586 ~~990~~857.~~78368194~~53934608 0.~~99078368~~85753935 9133.~~21631806~~24433586 3-A-5 0.00000000 56.~~96549958~~30413839 ~~994~~987.~~03450042~~73036203 0.~~99403450~~98773036 56.~~96549958~~30413839 4-A-1 0.00000000 1041.~~07610346~~61743461 ~~989~~948.~~92389654~~30646194 0.~~98992390~~94830646 1041.~~07610346~~61743461 5-A-1 0.00000000 545.~~24883429~~38016737 ~~994~~949.~~75116571~~37099833 0.~~99475117~~94937100 545.~~24883429~~38016737 6-A-1 0.00000000 1130.~~60733320~~28061752 ~~988~~958.~~39266680~~11204928 0.~~98839267~~95811205 1130.~~60733320~~28061752 6-A-2 0.00000000 1540.~~46859232~~35367293 ~~984~~944.~~53140768~~17773475 0.~~98453141~~94417773 1540.~~46859232~~35367293 6-A-3 0.00000000 5.~~62956961~~65284088 ~~994~~988.~~37043039~~71758951 0.~~99437043~~98871759 5.~~62956961~~65284088 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 (4.~~16666667~~18389021) 1,~~004~~008.~~16666667~~35055687 1.~~00416667~~00835056 (4.~~16666667~~18389021) 6-A-6 0.00000000 (4.~~16666667~~18388128) 1,~~004~~008.~~16666667~~35054795 1.~~00416667~~00835055 (4.~~16666667~~18388128) 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-9 0.00000000 1130.~~60733385~~28061692 ~~988~~958.~~39266615~~11204923 0.~~98839267~~95811205 1130.~~60733385~~28061692 7-A-1 0.00000000 1466.~~01412035~~60878350 ~~985~~919.~~98587965~~37709615 0.~~98598588~~91937710 1466.~~01412035~~60878350 8-A-1 0.00000000 4234.~~71242231~~62345003 ~~957~~922.~~28757769~~66412766 0.~~95728758~~92266413 4234.~~71242231~~62345003 9-A-1 0.00000000 23.~~36603620~~99055772 ~~997~~993.~~63396380~~64340608 0.~~99763396~~99364341 23.~~36603620~~99055772 9-A-2 0.00000000 23.~~36603607~~99055792 ~~997~~993.~~63396393~~64340601 0.~~99763396~~99364341 23.~~36603607~~99055792 9-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 9-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-5 0.00000000 2638.~~49862077~~80806793 ~~973~~934.~~50137923~~69331104 0.~~97350138~~93469331 2638.~~49862077~~80806793 9-A-6 0.00000000 2638.~~49862100~~80806393 ~~973~~934.~~50137900~~69331507 0.~~97350138~~93469332 2638.~~49862100~~80806393 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 15.~~96688482~~72787311 ~~998~~992.~~03311518~~30524207 0.~~99803312~~99230524 15.~~96688482~~72787311 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-B-1 0.00000000 3.~~54733982~~83056231 ~~996~~992.~~45266018~~62209516 0.~~99645266~~99262210 3.~~54733982~~83056231 15-B-2 0.00000000 3.~~54733880~~83056272 ~~996~~992.~~45266120~~62209848 0.~~99645266~~99262210 3.~~54733880~~83056272 15-B-3 0.00000000 3.~~54733743~~83056239 ~~996~~992.~~45266257~~62209139 0.~~99645266~~99262209 3.~~54733743~~83056239 15-B-4 0.00000000 3.~~54734622~~83056239 ~~996~~992.~~45265378~~62209139 0.~~99645265~~99262209 3.~~54734622~~83056239 15-B-5 0.00000000 3.~~54733333~~83056140 ~~996~~992.~~45266667~~62210526 0.~~99645267~~99262211 3.~~54733333~~83056140 15-B-6 0.00000000 3.~~54734504~~83056382 ~~996~~992.~~45265496~~62209113 0.~~99645265~~99262209 3.~~54734504~~83056382 30-B-1 0.00000000 1.~~05564143~~08600876 ~~998~~997.~~94435857~~85834980 0.~~99894436~~99785835 1.~~05564143~~08600876 30-B-2 0.00000000 1.~~05564002~~08600970 ~~998~~997.~~94435998~~85835028 0.~~99894436~~99785835 1.~~05564002~~08600970 30-B-3 0.00000000 1.~~05564125~~08600809 ~~998~~997.~~94435875~~85835066 0.~~99894436~~99785835 1.~~05564125~~08600809 30-B-4 0.00000000 1.~~05563945~~08600924 ~~998~~997.~~94436055~~85835131 0.~~99894436~~99785835 1.~~05563945~~08600924 30-B-5 0.00000000 1.~~05564280~~08601232 ~~998~~997.~~94435720~~85835258 0.~~99894436~~99785835 1.~~05564280~~08601232 30-B-6 0.00000000 1.~~05564060~~08600840 ~~998~~997.~~94435940~~85835100 0.~~99894436~~99785835 1.~~05564060~~08600840 (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-A-1 28,607,000.00 5.50000% 28,~~607~~577,~~000~~034.0026 ~~131~~130,~~115~~978.4207 0.00 0.00 A-R 100.00 5.50000% ~~100~~0.00 0.4600 0.00 0.00 2-A-1 26,686,000.00 5.50000% 26,~~686~~656,~~000~~048.0078 122,~~310~~173.8356 0.00 0.00 3-A-1 451,519,000.00 5.00000% ~~451~~448,~~519~~382,~~000~~688.0083 1,~~881~~868,~~329~~261.1720 0.00 0.00 3-A-2 11,966,000.00 1.~~70000~~50000% 11,~~966~~894,~~000~~616.0083 1614,~~951~~868.8327 0.00 0.00 3-A-3 0.00 56.~~80000~~00000% 11,~~966~~894,~~000~~616.0083 5759,~~835~~473.6708 0.00 0.00 3-A-4 18,091,000.00 5.00000% 1817,~~091~~924,~~000~~267.0059 7574,~~379~~684.1745 0.00 0.00 3-A-5 29,915,000.00 4.00000% 29,~~915~~736,~~000~~542.0008 99,~~716~~121.6781 0.00 0.00 4-A-1 49,431,000.00 4.50000% 4948,~~431~~932,~~000~~928.0013 ~~185~~183,~~366~~498.2548 0.00 0.00 5-A-1 103,122,000.00 5.50000% ~~103~~102,~~122~~580,~~000~~729.0071 ~~472~~470,~~642~~161.5068 0.00 0.00 6-A-1 125,000,000.00 5.00000% ~~125~~123,~~000~~549,~~000~~083.0035 ~~520~~514,~~833~~787.3385 0.00 0.00 6-A-2 220,263,000.00 5.00000% ~~220~~216,~~263~~855,~~000~~841.0045 ~~917~~903,~~762~~566.5001 0.00 0.00 6-A-3 13,267,000.00 5.00000% 13,~~267~~192,~~000~~312.0050 5554,~~279~~967.1797 0.00 0.00 6-A-4 11,744,000.00 5.00000% 11,744,000.00 48,933.33 0.00 0.00 6-A-5 17,706,000.00 5.00000% 17,~~706~~779,~~000~~775.00 7374,~~775~~082.0040 0.00 0.00 6-A-6 219,000.00 5.00000% 219,~~000.00~~ 912.50 916.30 0.00 0.00 6-A-7 29,965,000.00 5.00000% 29,965,000.00 124,854.17 0.00 0.00 6-A-8 371,000.00 5.00000% 371,000.00 1,545.83 0.00 0.00 6-A-9 6,500,000.00 5.00000% 6,~~500~~424,~~000~~552.0033 2726,~~083~~768.3397 0.00 0.00 7-A-1 45,302,000.00 5.00000% 4544,~~302~~667,~~000~~132.0032 ~~188~~186,~~758~~113.3305 0.00 0.00 8-A-1 109,086,000.00 5.50000% ~~109~~104,~~086~~426,~~000~~672.0070 ~~499~~478,~~977~~622.5025 0.00 0.00 9-A-1 29,280,000.00 4.25000% 29,~~280~~210,~~000~~722.0046 103,~~700~~454.0064 0.00 0.00 9-A-2 18,300,000.00 1.~~70000~~50000% 18,~~300~~256,~~000~~701.0054 2522,~~925~~820.0088 0.00 0.00 9-A-3 0.00 56.~~80000~~00000% 18,~~300~~256,~~000~~701.0054 8891,~~450~~283.0051 0.00 0.00 9-A-4 4,425,000.00 5.50000% 4,425,000.00 20,281.25 0.00 0.00 9-A-5 38,420,000.00 5.50000% 3837,~~420~~401,~~000~~922.0099 ~~176~~171,~~091~~425.6748 0.00 0.00 9-A-6 1,095,000.00 5.50000% 1,~~095~~065,~~000~~984.0001 54,~~018~~885.7576 0.00 0.00 9-A-7 10,545,000.00 5.50000% 10,545,000.00 48,331.25 0.00 0.00 PO 1,993,965.26 0.00000% 1,~~993~~990,~~965~~043.2636 0.00 0.00 0.00 PP-AX 0.00 5.50000% 2,~~482~~479,~~384~~863.0097 11,~~377~~366.5904 0.00 0.00 15-AX 0.00 5.00000% 35,~~649~~326,~~225~~662.1527 ~~148~~147,~~538~~194.4443 0.00 0.00 30-AX 0.00 5.50000% 7473,~~918~~639,~~340~~327.7170 ~~343~~337,~~375~~513.7359 0.00 0.00 15-B-1 3,699,000.00 4.~~95600~~95617% 3,~~699~~685,~~000~~878.0039 15,~~276~~223.8720 0.00 0.00 15-B-2 853,000.00 4.~~95600~~95617% ~~853~~849,~~000~~974.0012 3,~~522~~510.8951 0.00 0.00 15-B-3 1,138,000.00 4.~~95600~~95617% 1,~~138~~133,~~000~~963.0013 4,~~699~~683.9443 0.00 0.00 15-B-4 569,000.00 4.~~95600~~95617% ~~569~~566,~~000~~981.0056 2,~~349~~341.9771 0.00 0.00 15-B-5 285,000.00 4.~~95600~~95617% ~~285~~283,~~000~~989.0001 1,~~177~~172.0591 0.00 0.00 15-B-6 569,595.00 4.~~95600~~95617% ~~569~~567,~~595~~574.0045 2,~~352~~344.4316 0.00 0.00 30-B-1 12,550,000.00 5.~~22000~~22029% 12,~~550~~536,~~000~~751.0070 54,~~592~~537.5087 0.00 0.00 30-B-2 4,328,000.00 5.~~22000~~22029% 4,~~328~~323,~~000~~431.0019 18,~~826~~807.8096 0.00 0.00 30-B-3 3,462,000.00 5.~~22000~~22029% 3,~~462~~458,~~000~~345.0037 15,~~059~~044.7063 0.00 0.00 30-B-4 1,298,000.00 5.~~22000~~22029% 1,~~298~~296,~~000~~629.0078 5,~~646~~640.3065 0.00 0.00 30-B-5 1,299,000.00 5.~~22000~~22029% 1,~~299~~297,~~000~~628.0072 5,~~650~~645.6500 0.00 0.00 30-B-6 1,731,110.00 5.~~22000~~22029% 1,~~731~~729,~~110~~282.0057 7,~~530~~522.3379 0.00 0.00 Totals 1,434,600,770.26 6,~~610~~533,~~138~~410.0738 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 04.0030 0.00 ~~131~~130,~~115~~973.4277 0.00 28,~~577~~545,~~034~~996.2611 A-R 0.00 0.00 60.3201 0.00 0.00 2-A-1 04.0001 0.00 122,~~310~~169.8354 0.00 26,~~656~~628,~~048~~277.7859 3-A-1 0.00 0.00 1,~~881~~868,~~329~~261.1720 0.00 ~~448~~428,~~382~~246,~~688~~479.8359 3-A-2 0.00 0.00 1614,~~951~~868.8327 0.00 11,~~894~~819,~~616~~181.8351 3-A-3 0.00 0.00 5759,~~835~~473.6708 0.00 11,~~894~~819,~~616~~181.8351 3-A-4 0.00 0.00 7574,~~379~~684.1745 0.00 1715,~~924~~513,~~267~~744.5931 3-A-5 0.00 0.00 99,~~716~~121.6781 0.00 29,~~736~~547,~~542~~953.0878 4-A-1 0.00 0.00 ~~185~~183,~~366~~498.2548 0.00 4846,~~932~~875,~~928~~736.1372 5-A-1 015.0044 0.00 ~~472~~470,~~642~~146.5024 0.00 ~~102~~97,~~580~~901,~~729~~036.7109 6-A-1 016.0090 0.00 ~~520~~514,~~833~~770.3394 0.00 ~~123~~119,~~549~~764,~~083~~006.3516 6-A-2 029.0067 0.00 ~~917~~903,~~762~~536.5033 0.00 ~~216~~207,~~855~~967,~~841~~420.4539 6-A-3 01.0081 0.00 5554,~~279~~966.1716 0.00 13,~~192~~117,~~312~~316.5026 6-A-4 01.0061 0.00 48,~~933~~931.3373 0.00 11,744,000.00 6-A-5 02.0043 0.00 7374,~~775~~079.0096 0.00 17,~~779~~853,~~775~~854.0096 6-A-6 0.0003 0.00 ~~912~~916.5027 0.00 ~~219~~220,~~912~~828.5077 6-A-7 04.0010 0.00 124,~~854~~850.1707 0.00 29,965,000.00 6-A-8 0.0005 0.00 1,545.8378 0.00 371,000.00 6-A-9 0.0088 0.00 2726,~~083~~768.3309 0.00 6,~~424~~227,~~552~~728.3332 7-A-1 06.0011 0.00 ~~188~~186,~~758~~106.3394 0.00 4441,~~667~~649,~~132~~621.3221 8-A-1 015.0072 0.00 ~~499~~478,~~977~~606.5053 0.00 ~~104~~100,~~426~~649,~~672~~739.7003 9-A-1 03.0040 0.00 103,~~700~~451.0024 0.00 29,~~210~~093,~~722~~878.4693 9-A-2 0.0075 0.00 2522,~~925~~820.0013 0.00 18,~~256~~183,~~701~~674.5433 9-A-3 03.00 0.00 8891,~~450~~280.0051 0.00 18,~~256~~183,~~701~~674.5433 9-A-4 0.0067 0.00 20,~~281~~280.2558 0.00 4,425,000.00 9-A-5 05.0063 0.00 ~~176~~171,~~091~~419.6785 0.00 3735,~~401~~910,~~922~~917.9901 9-A-6 0.0016 0.00 54,~~018~~885.7560 0.00 1,~~065~~023,~~984~~489.0118 9-A-7 01.0059 0.00 48,~~331~~329.2566 0.00 10,545,000.00 PO 0.00 0.00 0.00 0.00 1,~~990~~978,~~043~~622.3618 PP-AX 0.0037 0.00 11,~~377~~365.5967 0.00 2,~~479~~477,~~863~~390.9760 15-AX 0.00 0.00 ~~148~~147,~~538~~194.4443 0.00 3533,~~326~~265,~~662~~205.2721 30-AX 011.0008 0.00 ~~343~~337,~~375~~502.7350 0.00 7370,~~639~~865,~~327~~518.7090 15-B-1 0.00 0.00 15,~~276~~223.8720 0.00 3,~~685~~671,~~878~~709.3913 15-B-2 0.00 0.00 3,~~522~~510.8951 0.00 ~~849~~846,~~974~~706.1265 15-B-3 0.00 0.00 4,~~699~~683.9443 0.00 1,~~133~~129,~~963~~603.1394 15-B-4 0.00 0.00 2,~~349~~341.9771 0.00 ~~566~~564,~~981~~801.5697 15-B-5 0.00 0.00 1,~~177~~172.0591 0.00 ~~283~~282,~~989~~897.0130 15-B-6 0.00 0.00 2,~~352~~344.4316 0.00 ~~567~~565,~~574~~392.4558 30-B-1 01.0079 0.00 54,~~592~~536.5008 0.00 12,~~536~~523,~~751~~122.7029 30-B-2 0.0062 0.00 18,~~826~~807.8034 0.00 4,~~323~~318,~~431~~730.1994 30-B-3 0.0049 0.00 15,~~059~~044.7014 0.00 3,~~458~~454,~~345~~585.3761 30-B-4 0.0019 0.00 5,~~646~~640.3046 0.00 1,~~296~~295,~~629~~220.7814 30-B-5 0.0019 0.00 5,~~650~~644.6581 0.00 1,~~297~~296,~~628~~218.7200 30-B-6 0.0025 0.00 7,~~530~~522.3355 0.00 1,~~729~~727,~~282~~402.57 Totals 0133.0024 0.00 6,~~610~~533,~~143~~277.9312 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-A-1 28,607,000.00 5.50000% ~~1000~~998.~~00000000~~95250323 4.~~58333345~~57853218 0.00000000 0.00000000 A-R 100.00 5.50000% ~~1000~~0.00000000 40.~~60000000~~00000000 0.00000000 0.00000000 2-A-1 26,686,000.00 5.50000% ~~1000~~998.~~00000000~~87764296 4.~~58333321~~57818931 0.00000000 0.00000000 3-A-1 451,519,000.00 5.00000% ~~1000~~993.~~00000000~~05386668 4.~~16666667~~13772444 0.00000000 0.00000000 3-A-2 11,966,000.00 1.~~70000~~50000% ~~1000~~994.~~00000000~~03450025 1.~~41666639~~24254304 0.00000000 0.00000000 3-A-3 0.00 56.~~80000~~00000% ~~1000~~994.~~00000000~~03450025 4.~~83333361~~97017215 0.00000000 0.00000000 3-A-4 18,091,000.00 5.00000% ~~1000~~990.~~00000000~~78368194 4.~~16666685~~12826544 0.00000000 0.00000000 3-A-5 29,915,000.00 4.00000% ~~1000~~994.~~00000000~~03450042 3.~~33333344~~31344844 0.00000000 0.00000000 4-A-1 49,431,000.00 4.50000% ~~1000~~989.~~00000000~~92389654 3.~~75000000~~71221460 0.00000000 0.00000000 5-A-1 103,122,000.00 5.50000% ~~1000~~994.~~00000000~~75116571 4.~~58333333~~55927620 0.00000000 0.00000000 6-A-1 125,000,000.00 5.00000% ~~1000~~988.~~00000000~~39266680 4.~~16666664~~11830280 0.00000000 0.00000000 6-A-2 220,263,000.00 5.00000% ~~1000~~984.~~00000000~~53140768 4.~~16666667~~10221422 0.00000000 0.00000000 6-A-3 13,267,000.00 5.00000% ~~1000~~994.~~00000000~~37043039 4.~~16666692~~14321022 0.00000000 0.00000000 6-A-4 11,744,000.00 5.00000% 1000.00000000 4.16666638 0.00000000 0.00000000 6-A-5 17,706,000.00 5.00000% ~~1000~~1004.~~00000000~~16666667 4.~~16666667~~18402801 0.00000000 0.00000000 6-A-6 219,000.00 5.00000% ~~1000~~1004.~~00000000~~16666667 4.~~16666667~~18401826 0.00000000 0.00000000 6-A-7 29,965,000.00 5.00000% 1000.00000000 4.16666678 0.00000000 0.00000000 6-A-8 371,000.00 5.00000% 1000.00000000 4.16665768 0.00000000 0.00000000 6-A-9 6,500,000.00 5.00000% ~~1000~~988.~~00000000~~39266615 4.~~16666615~~11830308 0.00000000 0.00000000 7-A-1 45,302,000.00 5.00000% ~~1000~~985.~~00000000~~98587965 4.~~16666659~~10827447 0.00000000 0.00000000 8-A-1 109,086,000.00 5.50000% ~~1000~~957.~~00000000~~28757769 4.~~58333333~~38756807 0.00000000 0.00000000 9-A-1 29,280,000.00 4.25000% ~~1000~~997.~~00000000~~63396380 3.~~54166667~~53328689 0.00000000 0.00000000 9-A-2 18,300,000.00 1.~~70000~~50000% ~~1000~~997.~~00000000~~63396393 1.~~41666667~~24704262 0.00000000 0.00000000 9-A-3 0.00 56.~~80000~~00000% ~~1000~~997.~~00000000~~63396393 4.~~83333333~~98816995 0.00000000 0.00000000 9-A-4 4,425,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 9-A-5 38,420,000.00 5.50000% ~~1000~~973.~~00000000~~50137923 4.~~58333342~~46188131 0.00000000 0.00000000 9-A-6 1,095,000.00 5.50000% ~~1000~~973.~~00000000~~50137900 4.~~58333333~~46188128 0.00000000 0.00000000 9-A-7 10,545,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 PO 1,993,965.26 0.00000% ~~1000~~998.~~00000000~~03311518 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~1000~~998.~~00000000~~98483474 4.~~58333199~~57867921 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~1000~~990.~~00000000~~95175621 4.~~16666672~~12896576 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~1000~~982.~~00000000~~92790526 4.~~58333336~~50508630 0.00000000 0.00000000 15-B-1 3,699,000.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45266018 4.~~13000000~~11549067 0.00000000 0.00000000 15-B-2 853,000.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45266120 4.~~13000000~~11548652 0.00000000 0.00000000 15-B-3 1,138,000.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45266257 4.~~13000000~~11549209 0.00000000 0.00000000 15-B-4 569,000.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45265378 4.~~13000000~~11548330 0.00000000 0.00000000 15-B-5 285,000.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45266667 4.~~13000000~~11547368 0.00000000 0.00000000 15-B-6 569,595.00 4.~~95600~~95617% ~~1000~~996.~~00000000~~45265496 4.~~13000465~~11548556 0.00000000 0.00000000 30-B-1 12,550,000.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94435857 4.~~35000000~~34564701 0.00000000 0.00000000 30-B-2 4,328,000.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94435998 4.~~35000000~~34564695 0.00000000 0.00000000 30-B-3 3,462,000.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94435875 4.~~35000000~~34564702 0.00000000 0.00000000 30-B-4 1,298,000.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94436055 4.~~35000000~~34564715 0.00000000 0.00000000 30-B-5 1,299,000.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94435720 4.~~35000000~~34565050 0.00000000 0.00000000 30-B-6 1,731,110.00 5.~~22000~~22029% ~~1000~~998.~~00000000~~94435940 4.~~35000087~~34564528 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~~00015031 0.00000000 4.~~58333345~~57838186 0.00000000 ~~998~~997.~~95250323~~86751879 A-R 0.00000000 0.00000000 630.~~20000000~~10000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~00015027 0.00000000 4.~~58333321~~57803867 0.00000000 ~~998~~997.~~87764296~~83697782 3-A-1 0.00000000 0.00000000 4.~~16666667~~13772444 0.00000000 ~~993~~948.~~05386668~~45727332 3-A-2 0.00000000 0.00000000 1.~~41666639~~24254304 0.00000000 ~~994~~987.~~03450025~~73036186 3-A-3 0.00000000 0.00000000 4.~~83333361~~97017215 0.00000000 ~~994~~987.~~03450025~~73036186 3-A-4 0.00000000 0.00000000 4.~~16666685~~12826544 0.00000000 ~~990~~857.~~78368194~~53934608 3-A-5 0.00000000 0.00000000 3.~~33333344~~31344844 0.00000000 ~~994~~987.~~03450042~~73036203 4-A-1 0.00000000 0.00000000 3.~~75000000~~71221460 0.00000000 ~~989~~948.~~92389654~~30646194 5-A-1 0.~~00000000~~00014973 0.00000000 4.~~58333333~~55912647 0.00000000 ~~994~~949.~~75116571~~37099833 6-A-1 0.~~00000000~~00013520 0.00000000 4.~~16666664~~11816752 0.00000000 ~~988~~958.~~39266680~~11204928 6-A-2 0.~~00000000~~00013470 0.00000000 4.~~16666667~~10207947 0.00000000 ~~984~~944.~~53140768~~17773475 6-A-3 0.~~00000000~~00013643 0.00000000 4.~~16666692~~14307379 0.00000000 ~~994~~988.~~37043039~~71758951 6-A-4 0.~~00000000~~00013709 0.00000000 4.~~16666638~~16653014 0.00000000 1000.00000000 6-A-5 0.~~00000000~~00013724 0.00000000 4.~~16666667~~18389021 0.00000000 ~~1004~~1008.~~16666667~~35055687 6-A-6 0.~~00000000~~00013699 0.00000000 4.~~16666667~~18388128 0.00000000 ~~1004~~1008.~~16666667~~35054795 6-A-7 0.~~00000000~~00013683 0.00000000 4.~~16666678~~16652995 0.00000000 1000.00000000 6-A-8 0.~~00000000~~00013477 0.00000000 4.~~16665768~~16652291 0.00000000 1000.00000000 6-A-9 0.~~00000000~~00013538 0.00000000 4.~~16666615~~11816769 0.00000000 ~~988~~958.~~39266615~~11204923 7-A-1 0.~~00000000~~00013487 0.00000000 4.~~16666659~~10813960 0.00000000 ~~985~~919.~~98587965~~37709615 8-A-1 0.~~00000000~~00014411 0.00000000 4.~~58333333~~38742396 0.00000000 ~~957~~922.~~28757769~~66412766 9-A-1 0.~~00000000~~00011612 0.00000000 3.~~54166667~~53317077 0.00000000 ~~997~~993.~~63396380~~64340608 9-A-2 0.~~00000000~~00004098 0.00000000 1.~~41666667~~24700164 0.00000000 ~~997~~993.~~63396393~~64340601 9-A-3 0.~~00000000~~00016393 0.00000000 4.~~83333333~~98800601 0.00000000 ~~997~~993.~~63396393~~64340601 9-A-4 0.~~00000000~~00015141 0.00000000 4.~~58333333~~58318192 0.00000000 1000.00000000 9-A-5 0.~~00000000~~00014654 0.00000000 4.~~58333342~~46173477 0.00000000 ~~973~~934.~~50137923~~69331104 9-A-6 0.~~00000000~~00014612 0.00000000 4.~~58333333~~46173516 0.00000000 ~~973~~934.~~50137900~~69331507 9-A-7 0.~~00000000~~00015078 0.00000000 4.~~58333333~~58318255 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~998~~992.~~03311518~~30524207 PP-AX 0.~~00000000~~00014905 0.00000000 4.~~58333199~~57853015 0.00000000 ~~998~~997.~~98483474~~98846593 15-AX 0.00000000 0.00000000 4.~~16666672~~12896576 0.00000000 ~~990~~933.~~95175621~~12561690 30-AX 0.~~00000000~~00014789 0.00000000 4.~~58333336~~50493827 0.00000000 ~~982~~945.~~92790526~~90347608 15-B-1 0.00000000 0.00000000 4.~~13000000~~11549067 0.00000000 ~~996~~992.~~45266018~~62209516 15-B-2 0.00000000 0.00000000 4.~~13000000~~11548652 0.00000000 ~~996~~992.~~45266120~~62209848 15-B-3 0.00000000 0.00000000 4.~~13000000~~11549209 0.00000000 ~~996~~992.~~45266257~~62209139 15-B-4 0.00000000 0.00000000 4.~~13000000~~11548330 0.00000000 ~~996~~992.~~45265378~~62209139 15-B-5 0.00000000 0.00000000 4.~~13000000~~11547368 0.00000000 ~~996~~992.~~45266667~~62210526 15-B-6 0.00000000 0.00000000 4.~~13000465~~11548556 0.00000000 ~~996~~992.~~45265496~~62209113 30-B-1 0.~~00000000~~00014263 0.00000000 4.~~35000000~~34550438 0.00000000 ~~998~~997.~~94435857~~85834980 30-B-2 0.~~00000000~~00014325 0.00000000 4.~~35000000~~34550370 0.00000000 ~~998~~997.~~94435998~~85835028 30-B-3 0.~~00000000~~00014154 0.00000000 4.~~35000000~~34550549 0.00000000 ~~998~~997.~~94435875~~85835066 30-B-4 0.~~00000000~~00014638 0.00000000 4.~~35000000~~34550077 0.00000000 ~~998~~997.~~94436055~~85835131 30-B-5 0.~~00000000~~00014627 0.00000000 4.~~35000000~~34550423 0.00000000 ~~998~~997.~~94435720~~85835258 30-B-6 0.~~00000000~~00014442 0.00000000 4.~~35000087~~34550664 0.00000000 ~~998~~997.~~94435940~~85835100 (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 PO-1 0.00000% 0.00 0.00 279,~~606~~295.7869 ~~279~~278,~~295~~950.6937 99.~~88874018~~76523817% PO-2 0.00000% 0.00 0.00 73,~~498~~393.0266 73,~~393~~312.6622 99.~~85800978~~74720407% PO-3 0.00000% 0.00 0.00 1,~~033~~030,~~574~~745.0019 1,~~030~~020,~~745~~539.1950 9998.~~72630794~~73889049% PO-5 0.00000% 0.00 0.00 166,~~734~~545.6676 166,~~545~~356.7602 99.~~88670622~~77290864% PO-6 0.00000% 0.00 0.00 51,~~789~~723.7541 51,~~723~~660.4129 99.~~87190515~~75002776% PO-8 0.00000% 0.00 0.00 14,~~161~~146.3915 14,~~146~~130.1583 99.~~89238345~~78420197% PO-9 0.00000% 0.00 0.00 374,~~600~~193.6651 ~~374~~373,~~193~~672.5196 99.~~89131092~~75234961% PP-AX-1 5.50000% 1,~~056~~055,~~528~~502.6210 1,~~055~~054,~~502~~457.1071 0.00 0.00 99.~~90284030~~80398922% PP-AX-2 5.50000% 1,~~425~~424,~~855~~361.3887 1,~~424~~422,~~361~~932.8789 0.00 0.00 99.~~89525516~~79503602% 15-AX-3 5.00000% ~~28,187,563.76~~ 27,937,663.72 26,180,481.62 0.00 0.00 9992.~~11343867~~87954732% 15-AX-4 5.00000% 7,~~461~~388,~~661~~998.3954 7,~~388~~084,~~998~~723.5459 0.00 0.00 9994.~~02618403~~94833951% 30-AX-5 5.50000% 3,~~897~~873,~~420~~728.1373 3,~~873~~683,~~728~~049.7326 0.00 0.00 9994.~~39212609~~49967253% 30-AX-6 5.50000% ~~50,005,465.75~~ 49,389,527.44 47,681,384.55 0.00 0.00 9895.~~76825803~~35234566% 30-AX-7 5.50000% 6,~~213~~056,~~645~~769.8744 65,~~056~~650,~~769~~959.4407 0.00 0.00 9790.~~47529175~~94433748% 30-AX-8 5.50000% 11,~~838~~375,~~261~~164.7912 1110,~~375~~985,~~164~~216.1200 0.00 0.00 9692.~~08812782~~79416349% 30-AX-9 5.50000% 2,~~963~~944,~~547~~137.1798 2,~~944~~864,~~137~~910.9803 0.00 0.00 9996.~~34506897~~67165277%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2257,~~949~~737,~~482~~982.3723 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 66162,~~303~~626.4176 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2357,~~015~~900,~~785~~608.7899 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~310~~307,~~814~~282.3075 Payment of Interest and Principal 2257,~~704~~593,~~971~~326.4824 Total Withdrawals (Pool Distribution Amount) 2357,~~015~~900,~~785~~608.7899 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0133.0024 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0133.0024

SERVICING FEES Gross Servicing Fee ~~308~~305,~~930~~415.9089 Master Servicing Fee 1,~~883~~866.4086 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~310~~307,~~814~~282.3075

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1648 0 0 0 1648 822,~~556~~322,~~344~~718.3443 0.00 0.00 0.00 822,~~556~~322,~~344~~718.3443 60 Days 02 0 0 0 02 01,123,571.0056 0.00 0.00 0.00 01,123,571.0056 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 1650 0 0 0 1650 823,~~556~~446,~~344~~289.3499 0.00 0.00 0.00 823,~~556~~446,~~344~~289.3499 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 01.~~544403~~688357% 0.000000% 0.000000% 0.000000% 01.~~544403~~688357% 01.~~602280~~629664% 0.000000% 0.000000% 0.000000% 01.~~602280~~629664% 60 Days 0.~~000000~~070348% 0.000000% 0.000000% 0.000000% 0.~~000000~~070348% 0.~~000000~~082026% 0.000000% 0.000000% 0.000000% 0.~~000000~~082026% 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.~~544403~~758706% 0.000000% 0.000000% 0.000000% 01.~~544403~~758706% 01.~~602280~~711690% 0.000000% 0.000000% 0.000000% 01.~~602280~~711690%

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 0805,848.0003 0.00 0.00 0.00 0805,848.0003 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 02 0 0 0 02 0805,848.0003 0.00 0.00 0.00 0805,848.0003 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~888889% 0.000000% 0.000000% 0.000000% 0.~~000000~~888889% 0.~~000000~~775358% 0.000000% 0.000000% 0.000000% 0.~~000000~~775358% 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~~888889% 0.000000% 0.000000% 0.000000% 0.~~000000~~888889% 0.~~000000~~775358% 0.000000% 0.000000% 0.000000% 0.~~000000~~775358% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 9 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 14 0 0 0 14 ~~644~~1,~~907~~695,109.3829 0.00 0.00 0.00 ~~644~~1,~~907~~695,109.3829 60 Days 01 0 0 0 01 0648,571.0056 0.00 0.00 0.00 0648,571.0056 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 15 0 0 0 15 ~~644~~2,~~907~~343,680.3885 0.00 0.00 0.00 ~~644~~2,~~907~~343,680.3885 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~458716~~869159% 0.000000% 0.000000% 0.000000% 01.~~458716~~869159% 01.~~617942~~651520% 0.000000% 0.000000% 0.000000% 01.~~617942~~651520% 60 Days 0.~~000000~~467290% 0.000000% 0.000000% 0.000000% 0.~~000000~~467290% 0.~~000000~~631894% 0.000000% 0.000000% 0.000000% 0.~~000000~~631894% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 02.~~458716~~336449% 0.000000% 0.000000% 0.000000% 02.~~458716~~336449% 02.~~617942~~283414% 0.000000% 0.000000% 0.000000% 02.~~617942~~283414% 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 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 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 1424 0 0 0 1424 711,~~528~~357,~~107~~891.6563 0.00 0.00 0.00 711,~~528~~357,~~107~~891.6563 60 Days 01 0 0 0 01 0475,000.00 0.00 0.00 0.00 0475,000.00 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 1425 0 0 0 1425 711,~~528~~832,~~107~~891.6563 0.00 0.00 0.00 711,~~528~~832,~~107~~891.6563 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 12.~~346154~~400000% 0.000000% 0.000000% 0.000000% 12.~~346154~~400000% 12.~~457095~~299152% 0.000000% 0.000000% 0.000000% 12.~~457095~~299152% 60 Days 0.~~000000~~100000% 0.000000% 0.000000% 0.000000% 0.~~000000~~100000% 0.~~000000~~096153% 0.000000% 0.000000% 0.000000% 0.~~000000~~096153% 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 12.~~346154~~500000% 0.000000% 0.000000% 0.000000% 12.~~346154~~500000% 12.~~457095~~395305% 0.000000% 0.000000% 0.000000% 12.~~457095~~395305% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 05 0 0 0 05 02,441,474.0053 0.00 0.00 0.00 02,441,474.0053 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 05 0 0 0 05 02,441,474.0053 0.00 0.00 0.00 02,441,474.0053 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~538071% 0.000000% 0.000000% 0.000000% 02.~~000000~~538071% 02.~~000000~~413048% 0.000000% 0.000000% 0.000000% 02.~~000000~~413048% 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 02.~~000000~~538071% 0.000000% 0.000000% 0.000000% 02.~~000000~~538071% 02.~~000000~~413048% 0.000000% 0.000000% 0.000000% 02.~~000000~~413048% 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 010 0 0 0 010 04,759,544.0089 0.00 0.00 0.00 04,759,544.0089 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 010 0 0 0 010 04,759,544.0089 0.00 0.00 0.00 04,759,544.0089 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~146789% 0.000000% 0.000000% 0.000000% 01.~~000000~~146789% 01.~~000000~~133038% 0.000000% 0.000000% 0.000000% 01.~~000000~~133038% 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~~146789% 0.000000% 0.000000% 0.000000% 01.~~000000~~146789% 01.~~000000~~133038% 0.000000% 0.000000% 0.000000% 01.~~000000~~133038% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 13 0 0 0 13 ~~383~~1,~~329~~262,850.3106 0.00 0.00 0.00 ~~383~~1,~~329~~262,850.3106 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 13 0 0 0 13 ~~383~~1,~~329~~262,850.3106 0.00 0.00 0.00 ~~383~~1,~~329~~262,850.3106 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~925926~~941176% 0.000000% 0.000000% 0.000000% 02.~~925926~~941176% 02.~~832089~~933232% 0.000000% 0.000000% 0.000000% 02.~~832089~~933232% 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 02.~~925926~~941176% 0.000000% 0.000000% 0.000000% 02.~~925926~~941176% 02.~~832089~~933232% 0.000000% 0.000000% 0.000000% 02.~~832089~~933232%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 66162,~~303~~626.4176

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~789172~~786957% Weighted Average Pass-Through Rate 5.~~529185~~527008% Weighted Average Maturity(Stepdown Calculation ) ~~280~~279 Beginning Scheduled Collateral Loan Count 2,~~964~~939 Number Of Loans Paid In Full 2596 Ending Scheduled Collateral Loan Count 2,~~939~~843 Beginning Scheduled Collateral Balance 1,~~434~~418,~~600~~505,~~770~~943.2693 Ending Scheduled Collateral Balance 1,~~418~~367,~~505~~445,~~943~~894.9380 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2003 1,~~420~~369,~~659~~774,~~554~~264.3803 Monthly P &I Constant 9,~~852~~941,~~801~~276.8694 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Non-PO Optimal Amount 2257,~~509~~380,~~161~~103.4049 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~418~~367,~~505~~445,~~943~~894.9380 Scheduled Principal 23,~~931~~100,~~843~~583.5632 Unscheduled Principal 1347,~~162~~959,~~984~~465.0181

Bankruptcy Loss Coverage Amount : 15-Year ~~Loan~~L ~~Groups~~ $100,000.00 Bankruptcy Loss Coverage Amount : 30-Year ~~Loan~~L ~~Groups~~ $189,980.00 Fraud Loss Coverage Amount : 15-Year Loan ~~Groups~~G $5,690,692.00 Fraud Loss Coverage Amount : 30-Year Loan ~~Groups~~G $2,845,346.00 Special Hazard Loss Coverage Amount : 15-~~Year~~Ye ~~Loan Groups~~ $5,690,692.00 Special Hazard Loss Coverage Amount : 30-~~Year~~Ye ~~Loan Groups~~ $8,655,316.00

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 9 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~122511~~122452% Group 2 Senior % 97.~~141755~~141437% Group 3 Senior % 98.~~747403~~742822% Group 4 Senior % 98.~~750597~~746072% Group 5 Senior % 97.~~145973~~134169% Group 6 Senior % 97.~~149507~~119767% Group 7 Senior % 97.~~148745~~115588% Group 8 Senior % 97.~~149777~~029143% Group 9 Senior % 97.~~140293~~111157% Group 1 Junior % 2.~~877489~~877548% Group 2 Junior % 2.~~858245~~858563% Group 3 Junior % 1.~~252597~~257178% Group 4 Junior % 1.~~249403~~253928% Group 5 Junior % 2.~~854027~~865831% Group 6 Junior % 2.~~850493~~880233% Group 7 Junior % 2.~~851255~~884412% Group 8 Junior % 2.~~850223~~970857% Group 9 Junior % 2.~~859707~~888843%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~893709~~893726 6.~~020034~~020058 5.~~514495~~513924 Weighted Average Net Rate 5.~~643710~~643726 5.~~770035~~770057 5.~~261593~~261011 Weighted Average Maturity ~~357~~356 ~~357~~356 ~~177~~176 Beginning Loan Count 78 62 1,~~043~~040 Loans Paid In Full 0 0 340 Ending Loan Count 78 62 1,~~040~~000 Beginning Scheduled Balance 29,~~734~~703,~~261~~011.0035 27,~~544~~513,~~692~~845.0007 ~~519~~515,~~012~~435,~~764~~846.0057 Ending scheduled Balance 29,~~703~~670,~~011~~750.3534 27,~~513~~485,~~845~~196.0750 ~~515~~492,~~435~~591,~~846~~709.5761 Record Date 0607/3031/2003 0607/3031/2003 0607/3031/2003 Principal And Interest Constant 176,691.7875 165,954.68 4,~~080~~215,~~570~~824.5487 Scheduled Principal 30,~~654~~807.2023 27,~~771~~925.3656 1,~~695~~847,~~492~~429.5860 Unscheduled Principal ~~595~~1,453.7978 ~~3,075~~723.6801 120,~~881~~996,~~424~~707.6436 Scheduled Interest ~~146~~145,~~037~~884.5852 138,~~183~~029.3212 2,~~385~~368,~~077~~395.9627 Servicing Fees 6,~~194~~188.6313 5,~~738~~732.4607 ~~109~~108,~~383~~633.2368 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 139,~~842~~696.9539 132,~~444~~297.8605 2,~~275~~259,~~694~~761.7359 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 5.~~643709~~643726 5.~~770034~~770058 5.~~261593~~261011

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 10 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~495326~~495545 5.~~942994~~942766 5.~~897477~~896873 Weighted Average Net Rate 5.~~245326~~245546 5.~~692994~~692766 5.~~632215~~631608 Weighted Average Maturity ~~117~~116 ~~358~~ 357 356 Beginning Loan Count 96 ~~207~~206 ~~906~~897 Loans Paid In Full 03 1 9 25 Ending Loan Count 9693 ~~206~~197 ~~897~~872 Beginning Scheduled Balance 5049,~~056~~554,~~406~~303.0062 ~~106~~105,~~318~~773,~~330~~801.0021 ~~437~~432,~~557~~611,~~871~~943.0054 Ending scheduled Balance 4947,~~554~~493,~~303~~038.6227 ~~105~~101,~~773~~090,~~801~~823.2138 ~~432~~419,~~611~~728,~~943~~671.5441 Record Date 0607/3031/2003 0607/3031/2003 0607/3031/2003 Principal And Interest Constant 551,834.03 ~~634~~631,~~294~~991.4385 2,~~583~~573,~~329~~363.4234 Scheduled Principal ~~322~~324,~~603~~894.8109 ~~107~~108,~~753~~167.4775 ~~432~~447,~~923~~481.1596 Unscheduled Principal ~~179~~1,~~498~~736,371.6826 ~~436~~4,~~775~~574,810.6408 412,~~513~~435,~~004~~790.7517 Scheduled Interest ~~229~~226,~~230~~939.2294 ~~526~~523,~~540~~824.9610 2,~~150~~125,~~406~~881.2738 Servicing Fees 10,~~428~~323.4281 22,~~149~~036.6521 9695,~~723~~630.1151 Master Servicing Fees 0.00 0.00 1,~~549~~547.3770 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~218~~216,~~801~~616.8013 ~~504~~501,~~391~~787.3189 2,~~052~~028,~~133~~703.7917 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 5.~~245326~~245545 5.~~692994~~692766 5.~~627965~~627315

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 20 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~983201~~974610 6.~~346571~~347934 5.~~906898~~907220 Weighted Average Net Rate 5.~~732873~~724278 6.~~080043~~081345 5.~~637831~~638362 Weighted Average Maturity ~~237~~236.00 355.00 356.00 ~~357~~ Record Date 0607/3031/2003 0607/3031/2003 0607/3031/2003 Principal And Interest Constant ~~335~~331,~~446~~454.5159 ~~701~~672,~~239~~759.9285 ~~623~~621,~~440~~401.5598 Beginning Loan Count ~~109~~108 ~~243~~234 ~~220~~218 Loans Paid In Full 16 9 24 Ending Loan Count ~~108~~102 ~~234~~225 ~~218~~214 Beginning Scheduled Balance 4645,~~631~~993,~~585~~782.0069 ~~112~~107,~~300~~638,~~575~~174.0044 ~~105~~104,~~444~~281,~~286~~235.0044 Ending Scheduled Balance 4542,~~993~~973,~~782~~316.6924 ~~107~~103,~~638~~858,~~174~~155.4424 ~~104~~102,~~281~~554,~~235~~233.4481 Scheduled Principal 102,~~941~~458.3784 ~~107~~103,~~303~~359.6084 ~~104~~108,~~400~~058.0245 Unscheduled Principal ~~534~~2,~~861~~918,007.4361 43,~~555~~676,~~096~~659.9036 1,~~058~~618,~~650~~943.5018 Scheduled Interest ~~232~~228,~~505~~995.1475 ~~593~~569,~~936~~400.3201 ~~519~~513,~~040~~343.53 Servicing Fee 9,~~727~~594.6876 2423,~~942~~912.7066 23,~~643~~364.0206 Master Servicing Fee 0.00 8874.8434 ~~245~~244.1982 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 ~~222~~219,~~777~~400.4699 ~~568~~545,~~904~~413.7801 ~~495~~489,~~152~~734.3265 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 5.~~732873~~724278 6.~~079094~~080516 5.~~635040~~635545

Group Level Collateral Statement Group Total Collateral Description ~~Mixed~~xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~789172~~786957 Weighted Average Net Rate 5.~~530760~~528587 Weighted Average Maturity ~~280~~279.00 Record Date 0607/3031/2003 Principal And Interest Constant 9,~~852~~941,~~801~~276.8694 Beginning Loan Count 2,~~964~~939 Loans Paid In Full 2596 Ending Loan Count 2,~~939~~843 Beginning Scheduled Balance 1,~~434~~418,~~600~~505,~~770~~943.0093 Ending Scheduled Balance 1,~~418~~367,~~505~~445,~~943~~894.9380 Scheduled Principal 23,~~931~~100,~~843~~583.5632 Unscheduled Principal 1347,~~162~~959,~~984~~465.0181 Scheduled Interest 6,~~920~~840,~~958~~693.3062 Servicing Fee ~~308~~305,~~930~~415.9089 Master Servicing Fee 1,~~883~~866.4086 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 6,~~610~~533,~~144~~410.0087 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.00 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~529185~~527008

Filing Compare · MORTGAGE ASSET SEC TRANS INC MORT PASS THR CERTS SER 2003-6