8-K 1 mal03002.txt SEPTEMBER 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): September 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 333-101254-04 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 September 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 September 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: 9/30/03 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 September 25, 2003 distribution. EX-99.1

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 78/31/03 Distribution Date: 89/25/03 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-A-1 576434CU6 SEN 6.00000% ~~197~~183,~~157~~419,~~208~~436.3073 ~~985~~915,~~293~~895.3620 1310,~~737~~228,~~771~~404.5767 A-R 576434CV4 RES 6.00000% 0.00 0.00 0.00 2-A-1 576434CW2 SEN 5.00000% 8785,~~213~~993,~~590~~290.4593 ~~363~~357,~~208~~835.3477 12,~~220~~785,~~299~~224.5206 3-A-1 576434CX0 SEN 7.00000% 5351,~~354~~320,~~059~~273.3189 ~~311~~298,~~076~~975.4690 2,~~033~~837,~~785~~704.4264 4-A-1 576434CY8 SEN 6.50000% 5451,~~708~~270,~~136~~825.0972 ~~296~~277,~~187~~352.6399 3,~~437~~140,~~310~~548.3718 5-A-1 576434CZ5 SEN 5.50000% 12,~~470~~144,~~607~~465.0056 5755,~~128~~589.3818 ~~326~~245,~~141~~868.4442 6-A-1 576434DA9 SEN 6.00000% 28,~~915~~660,~~909~~398.9151 ~~144~~143,~~507~~114.2918 ~~255~~594,~~511~~987.3951 6-A-2 576434DB7 SEN 6.00000% 7,~~149~~031,~~540~~994.8177 35,~~729~~113.8489 ~~117~~273,~~546~~719.0440 6-A-3 576434DC5 SEN 6.00000% 3,526,000.00 17,~~621~~606.1989 0.00 6-A-4 576434DD3 SEN 6.00000% 2,627,000.00 13,~~128~~117.4478 0.00 6-A-IO 576434DR2 IO 6.00000% 0.00 26,~~571~~241.9188 0.00 6-A-PO 576434DS0 PO 0.00000% 80,~~662~~555.63 0.00 ~~107~~102.0057 7-A-1 576434DE1 SEN 7.00000% 3028,~~237~~346,~~883~~973.2572 ~~176~~165,~~299~~140.5062 13,~~890~~319,~~909~~829.5301 15-PO 576434DG6 PO 0.00000% ~~488~~445,~~939~~924.6175 0.00 431,~~014~~869.8672 30-PO 576434DJ0 PO 0.00000% 1,~~772~~755,~~647~~733.3959 0.00 1656,~~913~~915.8059 15-A-X 576434DF8 IO 6.00000% 0.00 8079,~~852~~373.7491 0.00 30-A-X 576434DH4 IO 6.50000% 0.00 ~~132~~124,~~840~~352.0362 0.00 B-1 576434DK7 SUM 6.~~05809~~05862% 15,~~790~~766,~~695~~934.9275 79,~~678~~500.0349 23,~~761~~939.1736 B-2 576434DL5 SUB 6.~~05809~~05862% 7,~~177~~166,~~589~~788.0552 36,~~217~~136.2959 10,~~800~~881.53 B-3 576434DM3 SUB 6.~~05809~~05862% 4,~~306~~300,~~553~~073.4311 21,~~730~~681.3795 6,~~480~~528.3292 B-4 576434DN1 SUB 6.~~05809~~05862% 2,~~297~~293,~~424~~967.9791 11,~~592~~566.5471 3,~~457~~482.0799 B-5 576434DP6 SUB 6.~~05809~~05862% 2,~~583~~579,~~733~~845.2334 13,~~037~~008.2217 3,~~887~~917.8905 B-6 576434DQ4 SUB 6.~~05809~~05862% 2,~~298~~295,~~520~~061.5585 11,~~598~~572.0723 3,~~458~~484.6963 Totals ~~514~~491,~~156~~025,~~701~~545.9028 2,~~814~~683,~~298~~176.6395 23,~~131~~537,~~156~~408.6125

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~183~~173,~~419~~191,~~436~~032.7307 1411,~~723~~144,~~064~~299.9387 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 8583,~~993~~208,~~290~~066.9387 13,~~583~~143,~~507~~059.8683 0.00 3-A-1 0.00 5148,~~320~~482,~~273~~569.8924 23,~~344~~136,~~861~~680.8854 0.00 4-A-1 0.00 5148,~~270~~130,~~825~~277.7254 3,~~733~~417,~~498~~901.0017 0.00 5-A-1 0.00 1211,~~144~~898,~~465~~597.5614 ~~383~~301,~~269~~457.8260 0.00 6-A-1 0.00 28,~~660~~065,~~398~~411.5101 ~~400~~738,~~018~~101.6869 0.00 6-A-2 0.00 76,~~031~~758,~~994~~275.7737 ~~153~~308,~~275~~833.8829 0.00 6-A-3 0.00 3,526,000.00 17,~~621~~606.1989 0.00 6-A-4 0.00 2,627,000.00 13,~~128~~117.4478 0.00 6-A-IO 0.00 0.00 26,~~571~~241.9188 0.00 6-A-PO 0.00 80,~~555~~453.6306 ~~107~~102.0057 0.00 7-A-1 0.00 2825,~~346~~027,~~973~~144.7270 23,~~067~~484,~~209~~969.0363 0.00 15-PO 0.00 ~~445~~444,~~924~~055.7503 431,~~014~~869.8672 0.00 30-PO 0.00 1,~~755~~698,~~733~~818.5901 1656,~~913~~915.8059 0.00 15-A-X 0.00 0.00 8079,~~852~~373.7491 0.00 30-A-X 0.00 0.00 ~~132~~124,~~840~~352.0362 0.00 B-1 0.00 15,~~766~~742,~~934~~995.7539 103,439.2085 0.00 B-2 0.00 7,~~166~~155,~~788~~907.5200 47,~~017~~018.8212 0.00 B-3 0.00 4,~~300~~293,~~073~~544.1120 28,210.6987 0.00 B-4 0.00 2,~~293~~290,~~967~~484.91 15,049.6170 0.00 B-5 0.00 2,~~579~~575,~~845~~928.3429 16,925.1122 0.00 B-6 0.00 2,~~295~~291,~~061~~577.8522 15,056.7686 0.00 Totals 0.00 ~~491~~467,~~025~~488,~~545~~137.2805 2526,~~945~~220,~~455~~585.2420 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-1 228,683,000.00 ~~197~~183,~~157~~419,~~208~~436.3073 ~~174~~164,~~967~~226.8593 1310,~~562~~064,~~803~~177.7174 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 92,906,000.00 8785,~~213~~993,~~590~~290.4593 ~~323~~322,~~753~~358.4081 ~~896~~2,~~546~~462,865.1225 0.00 0.00 3-A-1 58,512,000.00 5351,~~354~~320,~~059~~273.3189 4039,~~803~~620.4554 12,~~992~~798,~~981~~084.9811 0.00 0.00 4-A-1 62,561,000.00 5451,~~708~~270,~~136~~825.0972 8480,~~589~~105.1975 3,~~352~~060,~~721~~442.1743 0.00 0.00 5-A-1 14,495,000.00 12,~~470~~144,~~607~~465.0056 4645,~~001~~381.5411 ~~280~~200,~~139~~487.9031 0.00 0.00 6-A-1 30,282,000.00 28,~~915~~660,~~909~~398.9151 25,~~092~~065.0161 ~~230~~569,~~419~~921.3890 0.00 0.00 6-A-2 7,778,000.00 7,~~149~~031,~~540~~994.8177 11,~~543~~531.3824 ~~106~~262,~~002~~188.6616 0.00 0.00 6-A-3 3,526,000.00 3,526,000.00 0.00 0.00 0.00 0.00 6-A-4 2,627,000.00 2,627,000.00 0.00 0.00 0.00 0.00 6-A-IO 0.00 0.00 0.00 0.00 0.00 0.00 6-A-PO 86,960.00 80,~~662~~555.63 8283.6115 2419.3941 0.00 0.00 7-A-1 39,023,000.00 3028,~~237~~346,~~883~~973.2572 2726,~~784~~347.5099 13,~~863~~293,~~125~~481.0402 0.00 0.00 15-PO 572,366.00 ~~488~~445,~~939~~924.6175 1,~~681~~594.0770 ~~41,333~~275.7902 0.00 0.00 30-PO 1,924,413.00 1,~~772~~755,~~647~~733.3959 1,~~805~~803.4745 1555,~~108~~112.3214 0.00 0.00 15-A-X 0.00 0.00 0.00 0.00 0.00 0.00 30-A-X 0.00 0.00 0.00 0.00 0.00 0.00 B-1 15,884,000.00 15,~~790~~766,~~695~~934.9275 23,~~761~~939.1736 0.00 0.00 0.00 B-2 7,220,000.00 7,~~177~~166,~~589~~788.0552 10,~~800~~881.53 0.00 0.00 0.00 B-3 4,332,000.00 4,~~306~~300,~~553~~073.4311 6,~~480~~528.3292 0.00 0.00 0.00 B-4 2,311,000.00 2,~~297~~293,~~424~~967.9791 3,~~457~~482.0799 0.00 0.00 0.00 B-5 2,599,000.00 2,~~583~~579,~~733~~845.2334 3,~~887~~917.8905 0.00 0.00 0.00 B-6 2,312,102.00 2,~~298~~295,~~520~~061.5585 3,~~458~~484.6963 0.00 0.00 0.00 Totals 577,634,941.00 ~~514~~491,~~156~~025,~~701~~545.9028 ~~789~~770,~~950~~353.1476 22,~~341~~767,~~206~~054.4649 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 1310,~~737~~228,~~771~~404.5767 ~~183~~173,~~419~~191,~~436~~032.7307 0.~~80206853~~75734109 1310,~~737~~228,~~771~~404.5767 A-R 0.00 0.00 0.00000000 0.00 2-A-1 12,~~220~~785,~~299~~224.5206 8583,~~993~~208,~~290~~066.9387 0.~~92559459~~89561564 12,~~220~~785,~~299~~224.5206 3-A-1 2,~~033~~837,~~785~~704.4264 5148,~~320~~482,~~273~~569.8924 0.~~87708972~~82859190 2,~~033~~837,~~785~~704.4264 4-A-1 3,~~437~~140,~~310~~548.3718 5148,~~270~~130,~~825~~277.7254 0.~~81953335~~76933357 3,~~437~~140,~~310~~548.3718 5-A-1 ~~326~~245,~~141~~868.4442 1211,~~144~~898,~~465~~597.5614 0.~~83783826~~82087597 ~~326~~245,~~141~~868.4442 6-A-1 ~~255~~594,~~511~~987.3951 28,~~660~~065,~~398~~411.5101 0.~~94644999~~92680176 ~~255~~594,~~511~~987.3951 6-A-2 ~~117~~273,~~546~~719.0440 76,~~031~~758,~~994~~275.7737 0.~~90408778~~86889629 ~~117~~273,~~546~~719.0440 6-A-3 0.00 3,526,000.00 1.00000000 0.00 6-A-4 0.00 2,627,000.00 1.00000000 0.00 6-A-IO 0.00 0.00 0.00000000 0.00 6-A-PO ~~107~~102.0057 80,~~555~~453.6306 0.~~92635269~~92517318 ~~107~~102.0057 7-A-1 13,~~890~~319,~~909~~829.5301 2825,~~346~~027,~~973~~144.7270 0.~~72641708~~64134343 13,~~890~~319,~~909~~829.5301 15-PO 431,~~014~~869.8672 ~~445~~444,~~924~~055.7503 0.~~77909022~~77582356 431,~~014~~869.8672 30-PO 1656,~~913~~915.8059 1,~~755~~698,~~733~~818.5901 0.~~91234760~~88277205 1656,~~913~~915.8059 15-A-X 0.00 0.00 0.00000000 0.00 30-A-X 0.00 0.00 0.00000000 0.00 B-1 23,~~761~~939.1736 15,~~766~~742,~~934~~995.7539 0.~~99262999~~99112285 23,~~761~~939.1736 B-2 10,~~800~~881.53 7,~~166~~155,~~788~~907.5200 0.~~99262999~~99112285 10,~~800~~881.53 B-3 6,~~480~~528.3292 4,~~300~~293,~~073~~544.1120 0.~~99262999~~99112285 6,~~480~~528.3292 B-4 3,~~457~~482.0799 2,~~293~~290,~~967~~484.91 0.~~99262999~~99112285 3,~~457~~482.0799 B-5 3,~~887~~917.8905 2,~~579~~575,~~845~~928.3429 0.~~99262999~~99112285 3,~~887~~917.8905 B-6 3,~~458~~484.6963 2,~~295~~291,~~061~~577.8522 0.~~99263002~~99112289 3,~~458~~484.6963 Totals 23,~~131~~537,~~156~~408.6125 ~~491~~467,~~025~~488,~~545~~137.2805 0.~~85006206~~80931416 23,~~131~~537,~~156~~408.6125

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 228,683,000.00 ~~862~~802.~~14195327~~06852599 0.~~76511087~~71814228 5944.~~30831636~~00929558 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 92,906,000.00 ~~938~~925.~~72936570~~59458948 3.~~48474157~~46973080 926.~~65003466~~50921630 0.00000000 3-A-1 58,512,000.00 ~~911~~877.~~84815610~~08972330 0.~~69735183~~67713529 3447.~~06108115~~82068823 0.00000000 4-A-1 62,561,000.00 ~~874~~819.~~47668819~~53334697 1.~~35210738~~28044229 5348.~~59123368~~91933361 0.00000000 5-A-1 14,495,000.00 ~~860~~837.~~33853053~~83825871 3.~~17361435~~13081131 1913.~~32665747~~83148051 0.00000000 6-A-1 30,282,000.00 ~~954~~946.~~88771911~~44998712 0.~~82861139~~82773958 718.~~60912027~~82048412 0.00000000 6-A-2 7,778,000.00 ~~919~~904.~~20041270~~08778221 1.~~48410645~~48254564 1333.~~62852404~~70894317 0.00000000 6-A-3 3,526,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-4 2,627,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-PO 86,960.00 ~~927~~926.~~58314167~~35269089 0.~~94997700~~95618675 0.~~28047378~~22320607 0.00000000 7-A-1 39,023,000.00 ~~774~~726.~~87336314~~41708018 0.~~71200318~~67519130 4784.~~74428004~~39845783 0.00000000 15-PO 572,366.00 ~~854~~779.~~24293197~~09021500 2.~~93705426~~78615431 720.~~21566271~~48049675 0.00000000 30-PO 1,924,413.00 ~~921~~912.~~13667388~~34760418 0.~~93819258~~93714291 728.~~85087193~~63841597 0.00000000 15-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 15,884,000.00 ~~994~~992.~~12590783~~62998930 1.~~49591853~~50713674 0.00000000 0.00000000 B-2 7,220,000.00 ~~994~~992.~~12590720~~62998892 1.~~49591828~~50713712 0.00000000 0.00000000 B-3 4,332,000.00 ~~994~~992.~~12590720~~62998846 1.~~49591874~~50713758 0.00000000 0.00000000 B-4 2,311,000.00 ~~994~~992.~~12590653~~62999135 1.~~49591952~~50713544 0.00000000 0.00000000 B-5 2,599,000.00 ~~994~~992.~~12590612~~62998846 1.~~49591766~~50713736 0.00000000 0.00000000 B-6 2,312,102.00 ~~994~~992.~~12592957~~63001805 1.~~49590719~~50712642 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 6044.~~07342728~~72743785 ~~802~~757.~~06852599~~34108819 0.~~80206853~~75734109 6044.~~07342728~~72743785 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1329.~~13477623~~97894711 ~~925~~895.~~59458948~~61564237 0.~~92559459~~89561564 1329.~~13477623~~97894711 3-A-1 0.00000000 3448.~~75843280~~49782335 ~~877~~828.~~08972330~~59189978 0.~~87708972~~82859190 3448.~~75843280~~49782335 4-A-1 0.00000000 5450.~~94334122~~19977590 ~~819~~769.~~53334697~~33357107 0.~~81953335~~76933357 5450.~~94334122~~19977590 5-A-1 0.00000000 2216.~~50027182~~96229182 ~~837~~820.~~83825871~~87596689 0.~~83783826~~82087597 2216.~~50027182~~96229182 6-A-1 0.00000000 819.~~43773166~~64822370 ~~946~~926.~~44998712~~80176375 0.~~94644999~~92680176 819.~~43773166~~64822370 6-A-2 0.00000000 1535.~~11263050~~19148881 ~~904~~868.~~08778221~~89629339 0.~~90408778~~86889629 1535.~~11263050~~19148881 6-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-PO 0.00000000 1.~~23045078~~17950782 ~~926~~925.~~35269089~~17318307 0.~~92635269~~92517318 1.~~23045078~~17950782 7-A-1 0.00000000 4885.~~45628296~~07364913 ~~726~~641.~~41708018~~34343080 0.~~72641708~~64134343 4885.~~45628296~~07364913 15-PO 0.00000000 753.~~15271697~~26665106 ~~779~~775.~~09021500~~82356394 0.~~77909022~~77582356 753.~~15271697~~26665106 30-PO 0.00000000 829.~~78906971~~57555888 ~~912~~882.~~34760418~~77205049 0.~~91234760~~88277205 829.~~78906971~~57555888 15-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~49591853~~50713674 ~~992~~991.~~62998930~~12285256 0.~~99262999~~99112285 1.~~49591853~~50713674 B-2 0.00000000 1.~~49591828~~50713712 ~~992~~991.~~62998892~~12285319 0.~~99262999~~99112285 1.~~49591828~~50713712 B-3 0.00000000 1.~~49591874~~50713758 ~~992~~991.~~62998846~~12285319 0.~~99262999~~99112285 1.~~49591874~~50713758 B-4 0.00000000 1.~~49591952~~50713544 ~~992~~991.~~62999135~~12285158 0.~~99262999~~99112285 1.~~49591952~~50713544 B-5 0.00000000 1.~~49591766~~50713736 ~~992~~991.~~62998846~~12285110 0.~~99262999~~99112285 1.~~49591766~~50713736 B-6 0.00000000 1.~~49590719~~50712642 ~~992~~991.~~63001805~~12289164 0.~~99263002~~99112289 1.~~49590719~~50712642 (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-1 228,683,000.00 6.00000% ~~197~~183,~~157~~419,~~208~~436.3073 ~~985~~917,~~786~~097.0418 0.00 0.00 A-R 100.00 6.00000% 0.00 0.00 0.00 0.00 2-A-1 92,906,000.00 5.00000% 8785,~~213~~993,~~590~~290.4593 ~~363~~358,~~389~~305.9638 0.00 0.00 3-A-1 58,512,000.00 7.00000% 5351,~~354~~320,~~059~~273.3189 ~~311~~299,~~232~~368.0126 0.00 0.00 4-A-1 62,561,000.00 6.50000% 5451,~~708~~270,~~136~~825.0972 ~~296~~277,~~335~~716.7497 0.00 0.00 5-A-1 14,495,000.00 5.50000% 12,~~470~~144,~~607~~465.0056 5755,~~156~~662.9513 0.00 0.00 6-A-1 30,282,000.00 6.00000% 28,~~915~~660,~~909~~398.9151 ~~144~~143,~~579~~301.5599 0.00 0.00 6-A-2 7,778,000.00 6.00000% 7,~~149~~031,~~540~~994.8177 35,~~747~~159.7097 0.00 0.00 6-A-3 3,526,000.00 6.00000% 3,526,000.00 17,630.00 0.00 0.00 6-A-4 2,627,000.00 6.00000% 2,627,000.00 13,135.00 0.00 0.00 6-A-IO 0.00 6.00000% 5,~~317~~255,~~038~~264.4271 26,~~585~~276.1932 0.00 0.00 6-A-PO 86,960.00 0.00000% 80,~~662~~555.63 0.00 0.00 0.00 7-A-1 39,023,000.00 7.00000% 3028,~~237~~346,~~883~~973.2572 ~~176~~165,~~387~~357.6535 0.00 0.00 15-PO 572,366.00 0.00000% ~~488~~445,~~939~~924.6175 0.00 0.00 0.00 30-PO 1,924,413.00 0.00000% 1,~~772~~755,~~647~~733.3959 0.00 0.00 0.00 15-A-X 0.00 6.00000% 1615,~~178~~895,~~634~~614.3456 8079,~~893~~478.1707 0.00 0.00 30-A-X 0.00 6.50000% 2422,~~536~~987,~~576~~535.6793 ~~132~~124,~~906~~515.4682 0.00 0.00 B-1 15,884,000.00 6.~~05809~~05862% 15,~~790~~766,~~695~~934.9275 79,~~717~~604.8783 0.00 0.00 B-2 7,220,000.00 6.~~05809~~05862% 7,~~177~~166,~~589~~788.0552 36,~~235~~184.4001 0.00 0.00 B-3 4,332,000.00 6.~~05809~~05862% 4,~~306~~300,~~553~~073.4311 21,~~741~~710.2441 0.00 0.00 B-4 2,311,000.00 6.~~05809~~05862% 2,~~297~~293,~~424~~967.9791 11,~~598~~581.3489 0.00 0.00 B-5 2,599,000.00 6.~~05809~~05862% 2,~~583~~579,~~733~~845.2334 13,~~043~~025.7424 0.00 0.00 B-6 2,312,102.00 6.~~05809~~05862% 2,~~298~~295,~~520~~061.5585 11,~~603~~587.8741 0.00 0.00 Totals 577,634,941.00 2,~~815~~686,~~705~~698.8823 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 ~~492~~1,201.6898 0.00 ~~985~~915,~~293~~895.3620 0.00 ~~183~~173,~~419~~191,~~436~~032.7307 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~181~~469.6261 0.00 ~~363~~357,~~208~~835.3477 0.00 8583,~~993~~208,~~290~~066.9387 3-A-1 ~~155~~392.5536 0.00 ~~311~~298,~~076~~975.4690 0.00 5148,~~320~~482,~~273~~569.8924 4-A-1 ~~148~~363.1099 0.00 ~~296~~277,~~187~~352.6399 0.00 5148,~~270~~130,~~825~~277.7254 5-A-1 2872.5795 0.00 5755,~~128~~589.3818 0.00 1211,~~144~~898,~~465~~597.5614 6-A-1 72187.2682 0.00 ~~144~~143,~~507~~114.2918 0.00 28,~~660~~065,~~398~~411.5101 6-A-2 1746.8708 0.00 35,~~729~~113.8489 0.00 76,~~031~~758,~~994~~275.7737 6-A-3 823.8111 0.00 17,~~621~~606.1989 0.00 3,526,000.00 6-A-4 617.5622 0.00 13,~~128~~117.4478 0.00 2,627,000.00 6-A-IO 1334.2944 0.00 26,~~571~~241.9188 0.00 5,~~255~~115,~~264~~740.7160 6-A-PO 0.00 0.00 0.00 0.00 80,~~555~~453.6306 7-A-1 88216.1672 0.00 ~~176~~165,~~299~~140.5062 0.00 2825,~~346~~027,~~973~~144.7270 15-PO 0.00 0.00 0.00 0.00 ~~445~~444,~~924~~055.7503 30-PO 0.00 0.00 0.00 0.00 1,~~755~~698,~~733~~818.5901 15-A-X 40104.4317 0.00 8079,~~852~~373.7491 0.00 15,~~895~~223,~~614~~230.5629 30-A-X 66163.4220 0.00 ~~132~~124,~~840~~352.0362 0.00 2221,~~987~~602,~~535~~065.93 B-1 39104.8433 0.00 79,~~678~~500.0349 0.00 15,~~766~~742,~~934~~995.7539 B-2 1847.1142 0.00 36,~~217~~136.2959 0.00 7,~~166~~155,~~788~~907.5200 B-3 1028.8745 0.00 21,~~730~~681.3795 0.00 4,~~300~~293,~~073~~544.1120 B-4 515.8018 0.00 11,~~592~~566.5471 0.00 2,~~293~~290,~~967~~484.91 B-5 617.5207 0.00 13,~~037~~008.2217 0.00 2,~~579~~575,~~845~~928.3429 B-6 515.8019 0.00 11,~~598~~572.0723 0.00 2,~~295~~291,~~061~~577.8522 Totals 13,~~407~~521.2629 0.00 2,~~814~~683,~~298~~176.6395 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-1 228,683,000.00 6.00000% ~~862~~802.~~14195327~~06852599 4.~~31070976~~01034261 0.00000000 0.00000000 A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 92,906,000.00 5.00000% ~~938~~925.~~72936570~~59458948 3.~~91137235~~85664413 0.00000000 0.00000000 3-A-1 58,512,000.00 7.00000% ~~911~~877.~~84815610~~08972330 5.~~31911420~~11635664 0.00000000 0.00000000 4-A-1 62,561,000.00 6.50000% ~~874~~819.~~47668819~~53334697 4.~~73674877~~43913892 0.00000000 0.00000000 5-A-1 14,495,000.00 5.50000% ~~860~~837.~~33853053~~83825871 3.~~94321835~~84009176 0.00000000 0.00000000 6-A-1 30,282,000.00 6.00000% ~~954~~946.~~88771911~~44998712 4.~~77443861~~73224985 0.00000000 0.00000000 6-A-2 7,778,000.00 6.00000% ~~919~~904.~~20041270~~08778221 4.~~59600154~~52043842 0.00000000 0.00000000 6-A-3 3,526,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 6-A-4 2,627,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 6-A-IO 0.00 6.00000% ~~946~~935.~~44994300~~45402391 4.~~73224934~~67726949 0.00000000 0.00000000 6-A-PO 86,960.00 0.00000% ~~927~~926.~~58314167~~35269089 0.00000000 0.00000000 0.00000000 7-A-1 39,023,000.00 7.00000% ~~774~~726.~~87336314~~41708018 4.~~52009456~~23743305 0.00000000 0.00000000 15-PO 572,366.00 0.00000% ~~854~~779.~~24293197~~09021500 0.00000000 0.00000000 0.00000000 30-PO 1,924,413.00 0.00000% ~~921~~912.~~13667388~~34760418 0.00000000 0.00000000 0.00000000 15-A-X 0.00 6.00000% ~~902~~886.~~42844806~~64188070 4.~~51214215~~43320925 0.00000000 0.00000000 30-A-X 0.00 6.50000% ~~859~~804.~~18901884~~94678238 4.~~65394063~~36012842 0.00000000 0.00000000 B-1 15,884,000.00 6.~~05809~~05862% ~~994~~992.~~12590783~~62998930 5.~~01875283~~01163624 0.00000000 0.00000000 B-2 7,220,000.00 6.~~05809~~05862% ~~994~~992.~~12590720~~62998892 5.~~01875346~~01163573 0.00000000 0.00000000 B-3 4,332,000.00 6.~~05809~~05862% ~~994~~992.~~12590720~~62998846 5.~~01875346~~01163666 0.00000000 0.00000000 B-4 2,311,000.00 6.~~05809~~05862% ~~994~~992.~~12590653~~62999135 5.~~01875379~~01163566 0.00000000 0.00000000 B-5 2,599,000.00 6.~~05809~~05862% ~~994~~992.~~12590612~~62998846 5.~~01875337~~01163524 0.00000000 0.00000000 B-6 2,312,102.00 6.~~05809~~05862% ~~994~~992.~~12592957~~63001805 5.~~01875350~~01163443 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.~~00215442~~00525610 0.00000000 4.~~30855534~~00508652 0.00000000 ~~802~~757.~~06852599~~34108819 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00195488~~00505468 0.00000000 3.~~90941748~~85158946 0.00000000 ~~925~~895.~~59458948~~61564237 3-A-1 0.~~00265843~~00670563 0.00000000 5.~~31645577~~10965101 0.00000000 ~~877~~828.~~08972330~~59189978 4-A-1 0.~~00236729~~00581816 0.00000000 4.~~73438132~~43332092 0.00000000 ~~819~~769.~~53334697~~33357107 5-A-1 0.~~00197102~~00503277 0.00000000 3.~~94124733~~83505899 0.00000000 ~~837~~820.~~83825871~~87596689 6-A-1 0.~~00238624~~00620236 0.00000000 4.~~77205237~~72604782 0.00000000 ~~946~~926.~~44998712~~80176375 6-A-2 0.~~00229751~~00592440 0.00000000 4.~~59370532~~51451401 0.00000000 ~~904~~868.~~08778221~~89629339 6-A-3 0.~~00249858~~00655417 0.00000000 4.~~99750142~~99344583 0.00000000 1000.00000000 6-A-4 0.~~00249715~~00655501 0.00000000 4.~~99750285~~99344499 0.00000000 1000.00000000 6-A-IO 0.~~00236566~~00613043 0.00000000 4.~~72988546~~67113906 0.00000000 ~~935~~910.~~45402391~~61828349 6-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~926~~925.~~35269089~~17318307 7-A-1 0.~~00225918~~00555365 0.00000000 4.~~51783564~~23187915 0.00000000 ~~726~~641.~~41708018~~34343080 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~779~~775.~~09021500~~82356394 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~912~~882.~~34760418~~77205049 15-A-X 0.~~00225515~~00581050 0.00000000 4.~~50988700~~42739930 0.00000000 ~~886~~849.~~64188070~~13694175 30-A-X 0.~~00232581~~00571472 0.00000000 4.~~65161447~~35441370 0.00000000 ~~804~~756.~~94678238~~43224729 B-1 0.~~00250818~~00656824 0.00000000 5.~~01624465~~00506736 0.00000000 ~~992~~991.~~62998930~~12285256 B-2 0.~~00250831~~00656787 0.00000000 5.~~01624515~~00506787 0.00000000 ~~992~~991.~~62998892~~12285319 B-3 0.~~00250923~~00656741 0.00000000 5.~~01624423~~00506694 0.00000000 ~~992~~991.~~62998846~~12285319 B-4 0.~~00250974~~00656859 0.00000000 5.~~01624405~~00506707 0.00000000 ~~992~~991.~~62999135~~12285158 B-5 0.~~00250866~~00656791 0.00000000 5.~~01624471~~00506733 0.00000000 ~~992~~991.~~62998846~~12285110 B-6 0.~~00250854~~00656978 0.00000000 5.~~01624496~~00506898 0.00000000 ~~992~~991.~~63001805~~12289164 (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 15-PO-2 0.00000% 0.00 0.00 3332,~~128~~985.2396 32,~~985~~843.9611 97.~~95676189~~53254737% 15-PO-4 0.00000% 0.00 0.00 ~~431,964.30~~ 389,184.01 387,549.88 75.~~64741453~~32978146% 15-PO-5 0.00000% 0.00 0.00 23,~~847~~754.0878 23,~~754~~662.7805 9897.~~07514141~~69229181% 30-PO-1 0.00000% 0.00 0.00 361,~~748~~340.9636 ~~361~~353,~~340~~080.3649 9997.~~43897694~~16590392% 30-PO-3 0.00000% 0.00 0.00 1,~~086~~070,~~909~~979.0167 1,~~070~~051,~~979~~365.6771 9492.~~10366273~~38024489% 30-PO-7 0.00000% 0.00 0.00 323,~~989~~413.4157 ~~323~~294,~~413~~371.5781 7669.~~46632809~~59983591% 15-AX-2 6.00000% 10,~~795~~628,~~648~~142.5955 10,~~628~~287,~~142~~491.5541 0.00 0.00 9289.~~27929716~~32157923% 15-AX-4 6.00000% 4,~~203~~100,~~908~~767.0223 43,~~100~~796,~~767~~066.2315 0.00 0.00 8376.~~08164770~~90839612% 15-AX-5 6.00000% 1,~~179~~166,~~077~~704.7378 1,~~166~~139,~~704~~672.7873 0.00 0.00 7977.~~11504217~~28198053% 30-AX-1 6.50000% ~~20,797,103.63~~ 19,463,760.71 18,436,252.16 0.00 0.00 8076.~~65332849~~39557040% 30-AX-3 6.50000% 1,~~809~~715,~~124~~571.6823 1,~~715~~577,~~571~~282.2367 0.00 0.00 8679.~~22135038~~27123011% 30-AX-7 6.50000% 1,~~930~~808,~~348~~203.3698 1,~~808~~588,~~203~~531.9809 0.00 0.00 7465.~~24410647~~22442860%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 26,~~003~~259,~~848~~332.5348 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 8497,~~695~~592.3382 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 26,~~088~~356,~~543~~925.8630 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~143~~136,~~088~~340.6210 Payment of Interest and Principal 2526,~~945~~220,~~455~~585.2420 Total Withdrawals (Pool Distribution Amount) 26,~~088~~356,~~543~~925.8630 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 13,~~407~~521.2629 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 13,~~407~~521.2629

SERVICING FEES Gross Servicing Fee ~~143~~104,~~088~~978.6233 LPMI 31,361.77 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~143~~136,~~088~~340.6210

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 56 0 0 56 ~~768~~878,~~081~~603.1662 0.00 0.00 ~~768~~878,~~081~~603.1662 30 Days 5576 02 0 0 5578 811,~~547~~000,~~669~~176.8725 0304,267.0096 0.00 0.00 811,~~547~~304,~~669~~444.8721 60 Days 711 10 0 0 811 1,~~337~~235,~~942~~702.7793 ~~174,964~~0.6100 0.00 0.00 1,~~512~~235,~~907~~702.3893 90 Days 73 0 10 0 83 ~~800~~256,~~989~~914.3427 0.00 ~~89,685~~0.7200 0.00 ~~890~~256,~~675~~914.0627 120 Days 70 0 3 0 103 ~~864,614~~0.1500 0.00 ~~521~~367,~~979~~762.7203 0.00 1367,~~386,593~~762.8703 150 Days 01 0 06 0 07 043,885.0019 0.00 0954,472.0037 0.00 0998,357.0056 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 7691 68 49 0 86108 1112,~~551~~536,~~216~~678.1364 ~~943~~1,~~045~~182,871.7758 ~~611~~1,~~665~~322,234.4440 0.00 1315,~~105~~041,~~927~~784.3462 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.~~140647~~174216% 0.000000% 0.000000% 0.~~140647~~174216% 0.~~156222~~187689% 0.000000% 0.000000% 0.~~156222~~187689% 30 Days 12.~~547117~~206736% 0.~~000000~~058072% 0.000000% 0.000000% 12.~~547117~~264808% 12.~~738534~~349883% 0.~~000000~~064998% 0.000000% 0.000000% 12.~~738534~~414882% 60 Days 0.~~196906~~319396% 0.~~028129~~000000% 0.000000% 0.000000% 0.~~225035~~319396% 0.~~272128~~263974% 0.~~035587~~000000% 0.000000% 0.000000% 0.~~307714~~263974% 90 Days 0.~~196906~~087108% 0.000000% 0.~~028129~~000000% 0.000000% 0.~~225035~~087108% 0.~~162915~~054883% 0.000000% 0.~~018241~~000000% 0.000000% 0.~~181157~~054883% 120 Days 0.~~196906~~000000% 0.000000% 0.~~084388~~087108% 0.000000% 0.~~281294~~087108% 0.~~175856~~000000% 0.000000% 0.~~106167~~078562% 0.000000% 0.~~282023~~078562% 150 Days 0.~~000000~~029036% 0.000000% 0.~~000000~~174216% 0.000000% 0.~~000000~~203252% 0.~~000000~~009375% 0.000000% 0.~~000000~~203897% 0.000000% 0.~~000000~~213271% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~137834~~642276% 0.~~168776~~232288% 0.~~112518~~261324% 0.000000% 23.~~419128~~135889% 2.~~349434~~678115% 0.~~191809~~252688% 0.~~124408~~282459% 0.000000% 23.~~665651~~213261%

Delinquency Status By Groups

~~Delinquency Status By Groups~~ DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 ~~306~~305,~~057~~808.0242 0.00 0.00 ~~306~~305,~~057~~808.0242 30 Days 2322 02 0 0 2324 3,~~957~~683,~~546~~180.2769 0304,267.0096 0.00 0.00 3,~~957~~987,~~546~~448.2765 60 Days 17 10 0 0 27 ~~141~~907,~~827~~865.1038 ~~174,964~~0.6100 0.00 0.00 ~~316~~907,~~791~~865.7138 90 Days 10 0 0 0 10 ~~141,738~~0.3500 0.00 0.00 0.00 ~~141,738~~0.3500 120 Days 0 0 20 0 20 0.00 0.00 ~~414,068~~0.2500 0.00 ~~414,068~~0.2500 150 Days 0 0 02 0 02 0.00 0.00 0414,068.0025 0.00 0414,068.0025 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2529 34 2 0 3035 4,~~241~~591,~~111~~046.7207 ~~481~~610,~~021~~076.6338 414,068.25 0.00 5,~~136~~615,~~201~~190.6070 0-29 Days 0.~~158228~~165289% 0.000000% 0.000000% 0.~~158228~~165289% 0.~~154202~~162472% 0.000000% 0.000000% 0.~~154202~~162472% 30 Days 1.~~819620~~818182% 0.~~000000~~165289% 0.000000% 0.000000% 1.~~819620~~983471% 1.~~993952~~956820% 0.~~000000~~161653% 0.000000% 0.000000% 12.~~993952~~118473% 60 Days 0.~~079114~~578512% 0.~~079114~~000000% 0.000000% 0.000000% 0.~~158228~~578512% 0.~~071458~~482335% 0.~~088153~~000000% 0.000000% 0.000000% 0.~~159611~~482335% 90 Days 0.~~079114~~000000% 0.000000% 0.000000% 0.000000% 0.~~079114~~000000% 0.~~071413~~000000% 0.000000% 0.000000% 0.000000% 0.~~071413~~000000% 120 Days 0.000000% 0.000000% 0.~~158228~~000000% 0.000000% 0.~~158228~~000000% 0.000000% 0.000000% 0.~~208622~~000000% 0.000000% 0.~~208622~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~165289% 0.000000% 0.~~000000~~165289% 0.000000% 0.000000% 0.~~000000~~219988% 0.000000% 0.~~000000~~219988% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 12.~~977848~~396694% 0.~~237342~~330579% 0.~~158228~~165289% 0.000000% 2.~~373418~~892562% 2.~~136822~~439155% 0.~~242356~~324125% 0.~~208622~~219988% 0.000000% 2.~~587800~~983268% 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 36 0 0 0 36 ~~281~~648,~~391~~241.2209 0.00 0.00 0.00 ~~281~~648,~~391~~241.2209 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 36 0 0 0 36 ~~281~~648,~~391~~241.2209 0.00 0.00 0.00 ~~281~~648,~~391~~241.2209 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~352941~~715137% 0.000000% 0.000000% 0.000000% 0.~~352941~~715137% 0.~~305391~~725637% 0.000000% 0.000000% 0.000000% 0.~~305391~~725637% 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.~~352941~~715137% 0.000000% 0.000000% 0.000000% 0.~~352941~~715137% 0.~~305391~~725637% 0.000000% 0.000000% 0.000000% 0.~~305391~~725637% 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 821 0 0 0 821 13,~~486~~277,~~325~~166.3500 0.00 0.00 0.00 13,~~486~~277,~~325~~166.3500 60 Days 20 0 0 0 20 ~~355,663~~0.1600 0.00 0.00 0.00 ~~355,663~~0.1600 90 Days 20 0 0 0 20 ~~278,076~~0.3100 0.00 0.00 0.00 ~~278,076~~0.3100 120 Days 5 0 0 2 0 52 ~~714,927.05~~ 0.00 0.00 278,076.31 0.00 ~~714~~278,~~927~~076.0531 150 Days 0 0 03 0 03 0.00 0.00 0432,492.0065 0.00 0432,492.0065 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1721 0 05 0 1726 23,~~834~~277,~~991~~166.8700 0.00 0710,568.0096 0.00 23,~~834~~987,~~991~~734.8796 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 25.~~061856~~614973% 0.000000% 0.000000% 0.000000% 25.~~061856~~614973% 26.~~643618~~141393% 0.000000% 0.000000% 0.000000% 26.~~643618~~141393% 60 Days 0.~~515464~~000000% 0.000000% 0.000000% 0.000000% 0.~~515464~~000000% 0.~~632592~~000000% 0.000000% 0.000000% 0.000000% 0.~~632592~~000000% 90 Days 0.~~515464~~000000% 0.000000% 0.000000% 0.000000% 0.~~515464~~000000% 0.~~494594~~000000% 0.000000% 0.000000% 0.000000% 0.~~494594~~000000% 120 Days 10.~~288660~~000000% 0.000000% 0.~~000000~~534759% 0.000000% 10.~~288660~~534759% 10.~~271589~~000000% 0.000000% 0.~~000000~~521114% 0.000000% 10.~~271589~~521114% 150 Days 0.000000% 0.000000% 0.~~000000~~802139% 0.000000% 0.~~000000~~802139% 0.000000% 0.000000% 0.~~000000~~810489% 0.000000% 0.~~000000~~810489% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 45.~~381443~~614973% 0.000000% 01.~~000000~~336898% 0.000000% 46.~~381443~~951872% 56.~~042393~~141393% 0.000000% 01.~~000000~~331603% 0.000000% 57.~~042393~~472996% 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 87 0 0 0 87 1,~~746~~529,~~024~~732.3872 0.00 0.00 0.00 1,~~746~~529,~~024~~732.3872 60 Days 1 0 0 0 1 4483,~~086~~748.0825 0.00 0.00 0.00 4483,~~086~~748.0825 90 Days 01 0 0 0 01 044,086.0008 0.00 0.00 0.00 044,086.0008 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 9 0 0 0 9 1,~~790~~657,~~110~~567.4605 0.00 0.00 0.00 1,~~790~~657,~~110~~567.4605 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.~~702703~~473498% 0.000000% 0.000000% 0.000000% 2.~~702703~~473498% 32.~~133106~~909266% 0.000000% 0.000000% 0.000000% 32.~~133106~~909266% 60 Days 0.~~337838~~353357% 0.000000% 0.000000% 0.000000% 0.~~337838~~353357% 0.~~079109~~159274% 0.000000% 0.000000% 0.000000% 0.~~079109~~159274% 90 Days 0.~~000000~~353357% 0.000000% 0.000000% 0.000000% 0.~~000000~~353357% 0.~~000000~~083843% 0.000000% 0.000000% 0.000000% 0.~~000000~~083843% 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 3.~~040541~~180212% 0.000000% 0.000000% 0.000000% 3.~~040541~~180212% 3.~~212215~~152383% 0.000000% 0.000000% 0.000000% 3.~~212215~~152383% 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 10 0 0 0 10 ~~88,799~~0.4000 0.00 0.00 0.00 ~~88,799~~0.4000 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~88,799~~0.4000 0.00 0.00 0.00 ~~88,799~~0.4000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~925926~~000000% 0.000000% 0.000000% 0.000000% 0.~~925926~~000000% 0.~~677215~~000000% 0.000000% 0.000000% 0.000000% 0.~~677215~~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.~~925926~~000000% 0.000000% 0.000000% 0.000000% 0.~~925926~~000000% 0.~~677215~~000000% 0.000000% 0.000000% 0.000000% 0.~~677215~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 23 0 0 23 92203,~~062~~150.0235 0.00 0.00 92203,~~062~~150.0235 30 Days 1219 0 0 0 1219 ~~987~~1,~~583~~518,736.2534 0.00 0.00 0.00 ~~987~~1,~~583~~518,736.2534 60 Days 23 0 0 0 23 ~~155~~244,~~307~~089.7930 0.00 0.00 0.00 ~~155~~244,~~307~~089.7930 90 Days 42 0 10 0 52 ~~381~~212,~~174~~828.6819 0.00 ~~89,685~~0.7200 0.00 ~~470~~212,~~860~~828.4019 120 Days 20 0 1 0 31 ~~149,687~~0.1000 0.00 ~~107~~89,~~911~~685.4772 0.00 ~~257~~89,~~598~~685.5772 150 Days 01 0 01 0 02 043,885.0019 0.00 0107,911.0047 0.00 0151,796.0066 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 2025 23 2 0 2430 12,~~673~~019,~~752~~539.8202 92203,~~062~~150.0235 197,597.19 0.00 12,~~963~~420,~~412~~286.0356 0-29 Days 0.~~349650~~532860% 0.000000% 0.000000% 0.~~349650~~532860% 0.~~205600~~462699% 0.000000% 0.000000% 0.~~205600~~462699% 30 Days 23.~~097902~~374778% 0.000000% 0.000000% 0.000000% 23.~~097902~~374778% 23.~~205542~~459103% 0.000000% 0.000000% 0.000000% 23.~~205542~~459103% 60 Days 0.~~349650~~532860% 0.000000% 0.000000% 0.000000% 0.~~349650~~532860% 0.~~346845~~555942% 0.000000% 0.000000% 0.000000% 0.~~346845~~555942% 90 Days 0.~~699301~~355240% 0.000000% 0.~~174825~~000000% 0.000000% 0.~~874126~~355240% 0.~~851267~~484742% 0.000000% 0.~~200293~~000000% 0.000000% 10.~~051559~~484742% 120 Days 0.~~349650~~000000% 0.000000% 0.~~174825~~177620% 0.000000% 0.~~524476~~177620% 0.~~334292~~000000% 0.000000% 0.~~240996~~204270% 0.000000% 0.~~575288~~204270% 150 Days 0.~~000000~~177620% 0.000000% 0.~~000000~~177620% 0.000000% 0.~~000000~~355240% 0.~~000000~~099954% 0.000000% 0.~~000000~~245781% 0.000000% 0.~~000000~~345735% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 34.~~496503~~440497% 0.~~349650~~532860% 0.~~349650~~355240% 0.000000% 45.~~195804~~328597% 34.~~737945~~599740% 0.~~205600~~462699% 0.~~441288~~450051% 0.000000% 45.~~384833~~512490% 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 1 369,~~962~~644.1285 0.00 0.00 369,~~962~~644.1285 30 Days 01 0 0 0 01 0343,119.0041 0.00 0.00 0.00 0343,119.0041 60 Days 10 0 0 0 10 ~~641,058~~0.6400 0.00 0.00 0.00 ~~641,058~~0.6400 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 1 0 0 2 ~~641~~343,~~058~~119.6441 369,~~962~~644.1285 0.00 0.00 1712,~~011,020~~764.7626 0-29 Days 1.~~298701~~449275% 0.000000% 0.000000% 1.~~298701~~449275% 1.~~185797~~327462% 0.000000% 0.000000% 1.~~185797~~327462% 30 Days 01.~~000000~~449275% 0.000000% 0.000000% 0.000000% 01.~~000000~~449275% 01.~~000000~~232205% 0.000000% 0.000000% 0.000000% 01.~~000000~~232205% 60 Days 10.~~298701~~000000% 0.000000% 0.000000% 0.000000% 10.~~298701~~000000% 20.~~054711~~000000% 0.000000% 0.000000% 0.000000% 20.~~054711~~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 1.~~298701~~449275% 1.~~298701~~449275% 0.000000% 0.000000% 2.~~597403~~898551% 21.~~054711~~232205% 1.~~185797~~327462% 0.000000% 0.000000% 32.~~240508~~559667%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 8497,~~695~~592.3382

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 179,337.00 0.03104677% 179,337.00 0.~~03652295~~03836183% Fraud 17,239,048.00 2.98441919% 17,239,048.00 3.~~51082506~~68759045% Special Hazard 5,776,349.00 0.99999993% 5,776,349.00 1.~~17638462~~23561402% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~905586~~899124% Weighted Average Pass-Through Rate 6.~~571629~~565927% Weighted Average Maturity(Stepdown Calculation ) ~~294~~293 Beginning Scheduled Collateral Loan Count 3,~~661~~555 Number Of Loans Paid In Full ~~106~~111 Ending Scheduled Collateral Loan Count 3,~~555~~444 Beginning Scheduled Collateral Balance ~~514~~491,~~156~~025,~~704~~547.2865 Ending Scheduled Collateral Balance ~~491~~467,~~025~~488,~~547~~139.6540 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2003 ~~491~~468,~~659~~115,~~532~~832.6550 Monthly P &I Constant 3,~~748~~593,~~744~~392.6523 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 25,~~601~~880,~~112~~505.0503 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~491~~467,~~025~~488,~~547~~139.6540 Scheduled Principal ~~789~~770,~~950~~353.1776 Unscheduled Principal 22,~~341~~767,~~206~~054.4649

Miscellaneous Reporting Group 1 Senior % 9392.~~118880~~647472% Group 2 Senior % 93.~~716874~~655524% Group 3 Senior % 93.~~358165~~117985% Group 4 Senior % 9392.~~184221~~770742% Group 5 Senior % 93.~~175318~~028865% Group 6 Senior % 93.~~741135~~693989% Group 7 Senior % 9291.~~339066~~876450% Group 1 Junior % 67.~~881120~~352528% Group 2 Junior % 6.~~283126~~344476% Group 3 Junior % 6.~~641835~~882015% Group 4 Junior % 67.~~815779~~229258% Group 5 Junior % 6.~~824682~~971135% Group 6 Junior % 6.~~258865~~306011% Group 7 Junior % 78.~~660934~~123550% 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 30 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~970669~~968547 5.~~944013~~942463 7.~~653750~~648186 Weighted Average Net Rate 6.~~627147~~708032 5.~~694013~~692464 7.~~071277~~398186 Weighted Average Maturity ~~351~~350 ~~172~~171 ~~352~~351 Beginning Loan Count 1,~~325~~264 ~~858~~850 ~~401~~388 Loans Paid In Full 6154 811 1314 Ending Loan Count 1,~~264~~210 ~~850~~839 ~~388~~374 Beginning Scheduled Balance ~~212~~198,~~088~~336,~~102~~993.6605 9391,~~093~~851,~~840~~692.0261 5856,~~236~~184,~~767~~149.6497 Ending scheduled Balance ~~198~~188,~~336~~087,~~993~~295.0542 9189,~~851~~044,~~692~~488.6125 5653,~~184~~323,~~149~~903.9715 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant 1,~~420~~329,~~271~~406.0848 ~~806~~799,~~714~~181.6101 ~~416~~401,~~097~~580.3423 Scheduled Principal ~~188~~177,~~274~~639.4522 ~~345~~344,~~588~~326.7557 4443,~~655~~491.9821 Unscheduled Principal 1310,~~562~~072,~~835~~058.1641 ~~896~~2,~~558~~462,877.6679 2,~~007~~816,~~961~~755.6961 Scheduled Interest 1,~~231~~151,~~996~~767.6326 ~~461~~454,~~125~~854.8644 ~~371~~358,~~441~~089.3602 Servicing Fees 4643,~~042~~058.3913 19,~~394~~135.5576 1211,~~132~~705.6805 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 1413,~~671~~402.7219 0.00 1615,~~135~~597.1083 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~171~~095,~~282~~306.5294 ~~441~~435,~~731~~718.3168 ~~343~~330,~~173~~786.5814 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 6.~~627147~~626944 5.~~694013~~692463 7.~~071277~~065042

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 7.~~136738~~154814 6.~~267854~~275270 7.~~024235~~022411 Weighted Average Net Rate 6.~~879018~~904621 6.~~017855~~025271 6.~~693586~~747348 Weighted Average Maturity ~~173~~172 ~~170~~169 ~~352~~351 Beginning Loan Count ~~309~~296 ~~110~~108 ~~576~~572 Loans Paid In Full 13 2 49 Ending Loan Count ~~296~~283 ~~108~~106 ~~572~~563 Beginning Scheduled Balance 5955,~~141~~655,~~620~~343.9316 13,~~407~~078,~~871~~268.1803 4544,~~117~~742,~~935~~325.6213 Ending scheduled Balance 5552,~~655~~506,~~343~~918.1652 1312,~~078~~828,~~268~~906.0324 4443,~~742~~871,~~325~~052.1353 Record Date 0708/31/2003 0708/31/2003 0708/31/2003 Principal And Interest Constant ~~443~~419,~~969~~558.4932 ~~119~~117,~~493~~263.1663 ~~303~~300,~~263~~975.2161 Scheduled Principal 9287,~~237~~721.5997 4948,~~461~~872.0124 39,~~164~~143.0613 Unscheduled Principal 3,~~394~~060,~~040~~702.1867 ~~280~~200,~~142~~489.1455 ~~336~~832,~~446~~129.4347 Scheduled Interest ~~351~~331,~~731~~836.9035 7068,~~032~~391.1539 ~~264~~261,~~099~~832.1548 Servicing Fees 1211,~~330~~603.2182 2,~~793~~724.3063 10,~~334~~255.7378 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 ~~371~~370.4936 0.00 1,~~992~~991.8739 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 ~~339~~319,~~030~~862.2017 6765,~~238~~666.8576 ~~251~~249,~~771~~585.5531 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 6.~~879018~~896635 6.~~017854~~025270 6.~~696359~~693938

Group Level Collateral Statement Group Group 7 Total Collateral Description Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 7.~~560830~~554374 6.~~905586~~899124 Weighted Average Net Rate 7.~~310830~~304374 6.~~571629~~642571 Weighted Average Maturity ~~333~~332.00 ~~294~~293.00 Record Date 0708/31/2003 0708/31/2003 Principal And Interest Constant ~~238~~225,~~935~~426.7695 3,~~748~~593,~~744~~392.6523 Beginning Loan Count 8277 3,~~661~~555 Loans Paid In Full 58 ~~106~~111 Ending Loan Count 7769 3,~~555~~444 Beginning Scheduled Balance 3331,~~070~~176,~~566~~775.2370 ~~514~~491,~~156~~025,~~704~~547.2865 Ending Scheduled Balance 3127,~~176~~825,~~775~~575.7029 ~~491~~467,~~025~~488,~~547~~139.6540 Scheduled Principal 3029,~~568~~159.3342 ~~789~~770,~~950~~353.1776 Unscheduled Principal 13,~~863~~322,~~222~~040.2099 22,~~341~~767,~~206~~054.4649 Scheduled Interest ~~208~~196,~~367~~267.4353 2,~~958~~823,~~794~~038.4847 Servicing Fee 6,~~889~~495.6916 ~~109~~104,~~917~~978.5533 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 3331,~~171~~361.1877 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~201~~189,~~477~~772.7437 2,~~815~~686,~~705~~698.7537 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.00 0.00 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 7.~~310830~~304374 6.~~571629~~565927

Filing Compare · MORTGAGE ASSET SEC TRANS INC MALT SER 2003-2