8-K 1 mal03005.txt OCTOBER 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): October 27, 2003 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-12 54-2121797 Pooling and Servicing Agreement) (Commission 54-2121796 (State or other File Number) IRS EIN 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 October 27, 2003 a distribution was made to holders of MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-5 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 2003-5 Trust, relating to the October 27, 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 2003-5 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 10/31/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-5 Trust, relating to the October 27, 2003 distribution. EX-99.1

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 MAL Series: 2003-5 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-A1 576434FC3 SEN 6.50000% 9187,~~166~~759,~~063~~135.6231 ~~493~~475,~~728~~361.0350 31,~~406~~465,~~928~~109.3241 2-A1 576434FD1 SEN 6.50000% 5453,~~001~~258,~~190~~199.9839 ~~292~~288,~~454~~481.2462 ~~742~~1,~~991~~860,795.5940 3-A1 576434FE9 SEN 6.00000% ~~109~~107,~~947~~756,~~862~~690.1961 ~~549~~538,~~641~~782.1991 2,~~191~~210,~~171~~745.57 4-A1 576434FF6 SEN 5.50000% ~~310~~305,~~749~~479,~~115~~116.7055 1,~~424~~400,~~012~~111.5619 53,~~269~~437,~~999~~521.1544 5-A1 576434FG4 SEN 5.00000% ~~122~~120,~~610~~289,~~311~~801.7659 ~~510~~501,~~597~~205.6477 21,~~320~~275,~~510~~383.1731 6-A1 576434FH2 SEN 6.00000% ~~124~~122,~~922~~449,~~923~~273.3879 ~~624~~612,~~503~~245.1375 2,~~473~~761,~~649~~439.5970 7-A1 576434FJ8 SEN 5.00000% ~~127~~125,~~033~~618,~~457~~788.5776 ~~529~~523,~~017~~409.3781 1,~~414~~604,~~668~~982.8180 8-A1 576434FK5 SEN 5.50000% 3130,~~964~~751,~~738~~453.5616 ~~146~~140,~~478~~944.9002 1744,~~213,285~~853.4163 15-PO 576434FL3 SEN 0.00000% 1,~~812~~803,~~677~~963.1557 0.00 810,~~713~~765.5816 30-PO 576434FM1 SEN 0.00000% 32,~~001~~980,~~716~~444.8399 0.00 2116,~~271~~574.8468 15-AX 576434FN9 SEN 5.00000% 0.00 9896,~~370~~787.8174 0.00 30-AX 576434FP4 SEN 6.50000% 0.00 ~~257~~251,~~540~~654.1069 0.00 15-B1 576434FR0 SUB 5.00000% 5,~~394~~374,~~324~~480.6311 22,~~464~~393.0959 19,~~844~~960.5208 15-B2 576434FS8 SUB 5.00000% 1,~~447~~442,~~719~~393.5672 6,~~028~~009.8795 5,~~325~~356.8485 15-B3 576434FT6 SUB 5.00000% 1,~~183~~179,~~682~~328.6111 4,~~929~~913.3285 4,~~354~~379.5186 15-B4 576434FX7 SUB 5.00000% ~~394~~393,~~560~~109.8737 1,~~643~~637.1195 1,~~451~~459.5095 15-B5 576434FY5 SUB 5.00000% ~~526~~524,~~081~~145.1683 2,~~190~~183.8193 1,~~935~~946.3461 15-B6 576434FZ2 SUB 5.00000% ~~527~~525,~~373~~433.4536 2,~~196~~189.1930 1,~~940~~951.0939 30-B1 576434FU3 SUB 5.~~86507~~86510% 25,~~038~~015,~~669~~189.7076 122,~~356~~263.0268 23,~~479~~625.9442 30-B2 576434FV1 SUB 5.~~86507~~86510% 10,~~731~~720,~~001~~938.1720 52,~~438~~399.9942 10,~~062~~125.9732 30-B3 576434FW9 SUB 5.~~86507~~86510% 7,~~154~~147,~~333~~624.8085 34,~~960~~934.9657 6,~~708~~750.9653 30-B4 576434GA6 SUB 5.~~86507~~86510% 4,~~371~~367,~~926~~826.3761 21,~~364~~348.2209 4,~~099~~125.7616 30-B5 576434GB4 SUB 5.~~86507~~86510% 3,~~576~~573,~~667~~313.3736 17,~~478~~464.0485 3,~~354~~374.0179 30-B6 576434GC2 SUB 5.~~86507~~86510% 3,~~578~~574,~~046~~690.0878 17,~~484~~471.7758 3,~~355~~376.3009 A-R 576434FQ2 SEN 5.50000% 0.00 0.01 0.00 Totals 1,~~041~~021,~~134~~985,~~444~~341.5178 5,~~231~~134,~~879~~195.3777 1915,~~149~~474,~~102~~603.7715

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 8786,~~759~~294,~~135~~025.3189 31,~~900~~940,~~656~~470.3591 0.00 2-A1 0.00 5351,~~258~~397,~~199~~403.3999 12,~~035~~149,~~445~~277.8302 0.00 3-A1 0.00 ~~107~~105,~~756~~545,~~690~~945.6104 2,~~740~~749,~~812~~528.7648 0.00 4-A1 0.00 ~~305~~302,~~479~~041,~~116~~595.5511 64,~~694~~837,~~011~~632.7163 0.00 5-A1 0.00 ~~120~~119,~~289~~014,~~801~~418.5928 21,~~831~~776,~~107~~589.8108 0.00 6-A1 0.00 ~~122~~119,~~449~~687,~~273~~834.7909 3,~~098~~373,~~152~~685.7245 0.00 7-A1 0.00 ~~125~~124,~~618~~013,~~788~~805.7697 12,~~943~~128,~~686~~392.1861 0.00 8-A1 0.00 30,~~751~~006,~~453~~599.1653 1885,~~359,764~~797.3165 0.00 15-PO 0.00 1,~~803~~793,~~963~~198.5741 810,~~713~~765.5816 0.00 30-PO 0.00 2,~~980~~963,~~444~~870.9931 2116,~~271~~574.8468 0.00 15-AX 0.00 0.00 9896,~~370~~787.8174 0.00 30-AX 0.00 0.00 ~~257~~251,~~540~~654.1069 0.00 15-B1 0.00 5,~~374~~354,~~480~~520.1103 42,~~308~~353.6167 0.00 15-B2 0.00 1,~~442~~437,~~393~~036.7287 11,~~354~~366.7180 0.00 15-B3 0.00 1,~~179~~174,~~328~~948.1124 9,~~283~~293.8371 0.00 15-B4 0.00 ~~393~~391,~~109~~649.3741 3,~~094~~097.6190 0.00 15-B5 0.00 ~~524~~522,~~145~~199.8322 4,~~126~~130.1554 0.00 15-B6 0.00 ~~525~~523,~~433~~481.3697 4,~~136~~140.2869 0.00 30-B1 0.00 2524,~~015~~991,~~189~~564.7633 145,~~835~~889.9610 0.00 30-B2 0.00 10,~~720~~710,~~938~~812.2088 62,~~501~~524.9674 0.00 30-B3 0.00 7,~~147~~140,~~624~~874.8532 41,~~669~~685.9210 0.00 30-B4 0.00 4,~~367~~363,~~826~~701.6144 25,~~463~~473.9825 0.00 30-B5 0.00 3,~~573~~569,~~313~~938.3657 20,~~832~~839.0564 0.00 30-B6 0.00 3,~~574~~571,~~690~~314.7869 20,~~840~~847.0767 0.00 A-R 0.00 0.00 0.01 0.00 Totals 0.00 1,~~021~~006,~~985~~510,~~341~~738.7859 2420,~~380~~608,~~982~~798.1492 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-A1 93,101,000.00 9187,~~166~~759,~~063~~135.6231 7067,~~476~~869.3148 31,~~336~~397,~~452~~239.0193 0.00 0.00 2-A1 54,701,000.00 5453,~~001~~258,~~190~~199.9839 45,~~432~~171.9676 ~~697~~1,~~558~~815,623.6364 0.00 0.00 3-A1 111,531,000.00 ~~109~~107,~~947~~756,~~862~~690.1961 9998,~~677~~475.7338 2,~~091~~112,~~493~~270.8519 0.00 0.00 4-A1 315,640,000.00 ~~310~~305,~~749~~479,~~115~~116.7055 ~~316~~314,~~892~~002.2044 43,~~953~~123,~~106~~519.9501 0.00 0.00 5-A1 124,230,000.00 ~~122~~120,~~610~~289,~~311~~801.7659 ~~447~~442,~~205~~291.5737 1833,~~873,304~~091.6094 0.00 0.00 6-A1 130,362,000.00 ~~124~~122,~~922~~449,~~923~~273.3879 ~~113~~111,~~048~~686.0470 2,~~360~~649,~~601~~753.5500 0.00 0.00 7-A1 128,550,000.00 ~~127~~125,~~033~~618,~~457~~788.5776 471,~~180~~016.1494 ~~943~~1,~~488~~133,965.6786 0.00 0.00 8-A1 32,766,000.00 3130,~~964~~751,~~738~~453.5616 3231,~~514~~501.5992 1713,~~180,770~~351.8271 0.00 0.00 15-PO 1,821,350.68 1,~~812~~803,~~677~~963.1557 7,~~077~~112.1667 13,~~636~~652.4149 0.00 0.00 30-PO 3,037,521.70 32,~~001~~980,~~716~~444.8399 3,~~103~~118.1102 1813,~~168~~456.7267 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-B1 5,414,000.00 5,~~394~~374,~~324~~480.6311 19,~~844~~960.5208 0.00 0.00 0.00 15-B2 1,453,000.00 1,~~447~~442,~~719~~393.5672 5,~~325~~356.8485 0.00 0.00 0.00 15-B3 1,188,000.00 1,~~183~~179,~~682~~328.6111 4,~~354~~379.5186 0.00 0.00 0.00 15-B4 396,000.00 ~~394~~393,~~560~~109.8737 1,~~451~~459.5095 0.00 0.00 0.00 15-B5 528,000.00 ~~526~~524,~~081~~145.1683 1,~~935~~946.3461 0.00 0.00 0.00 15-B6 529,297.00 ~~527~~525,~~373~~433.4536 1,~~940~~951.0939 0.00 0.00 0.00 30-B1 25,062,000.00 25,~~038~~015,~~669~~189.7076 23,~~479~~625.9442 0.00 0.00 0.00 30-B2 10,741,000.00 10,~~731~~720,~~001~~938.1720 10,~~062~~125.9732 0.00 0.00 0.00 30-B3 7,161,000.00 7,~~154~~147,~~333~~624.8085 6,~~708~~750.9653 0.00 0.00 0.00 30-B4 4,376,000.00 4,~~371~~367,~~926~~826.3761 4,~~099~~125.7616 0.00 0.00 0.00 30-B5 3,580,000.00 3,~~576~~573,~~667~~313.3736 3,~~354~~374.0179 0.00 0.00 0.00 30-B6 3,581,380.00 3,~~578~~574,~~046~~690.0878 3,~~355~~376.3009 0.00 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 Totals 1,059,749,649.38 1,~~041~~021,~~134~~985,~~444~~341.5178 1,~~692~~678,~~520~~678.5573 1713,~~456~~795,~~582~~924.2144 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-A1 31,~~406~~465,~~928~~109.3241 8786,~~759~~294,~~135~~025.3189 0.~~94262291~~92688613 31,~~406~~465,~~928~~109.3241 2-A1 ~~742~~1,~~991~~860,795.5940 5351,~~258~~397,~~199~~403.3999 0.~~97362387~~93960630 ~~742~~1,~~991~~860,795.5940 3-A1 2,~~191~~210,~~171~~745.57 ~~107~~105,~~756~~545,~~690~~945.6104 0.~~96615910~~94633730 2,~~191~~210,~~171~~745.57 4-A1 53,~~269~~437,~~999~~521.1544 ~~305~~302,~~479~~041,~~116~~595.5511 0.~~96780863~~95691799 53,~~269~~437,~~999~~521.1544 5-A1 21,~~320~~275,~~510~~383.1731 ~~120~~119,~~289~~014,~~801~~418.5928 0.~~96828304~~95801673 21,~~320~~275,~~510~~383.1731 6-A1 2,~~473~~761,~~649~~439.5970 ~~122~~119,~~449~~687,~~273~~834.7909 0.~~93930190~~91811904 2,~~473~~761,~~649~~439.5970 7-A1 1,~~414~~604,~~668~~982.8180 ~~125~~124,~~618~~013,~~788~~805.7697 0.~~97719789~~96471261 1,~~414~~604,~~668~~982.8180 8-A1 1744,~~213,285~~853.4163 30,~~751~~006,~~453~~599.1653 0.~~93851716~~91578464 1744,~~213,285~~853.4163 15-PO 810,~~713~~765.5816 1,~~803~~793,~~963~~198.5741 0.~~99045373~~98454319 810,~~713~~765.5816 30-PO 2116,~~271~~574.8468 2,~~980~~963,~~444~~870.9931 0.~~98120945~~97575280 2116,~~271~~574.8468 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B1 19,~~844~~960.5208 5,~~374~~354,~~480~~520.1103 0.~~99270043~~98901367 19,~~844~~960.5208 15-B2 5,~~325~~356.8485 1,~~442~~437,~~393~~036.7287 0.~~99270043~~98901368 5,~~325~~356.8485 15-B3 4,~~354~~379.5186 1,~~179~~174,~~328~~948.1124 0.~~99270043~~98901367 4,~~354~~379.5186 15-B4 1,~~451~~459.5095 ~~393~~391,~~109~~649.3741 0.~~99270043~~98901366 1,~~451~~459.5095 15-B5 1,~~935~~946.3461 ~~524~~522,~~145~~199.8322 0.~~99270044~~98901367 1,~~935~~946.3461 15-B6 1,~~940~~951.0939 ~~525~~523,~~433~~481.3697 0.~~99270043~~98901367 1,~~940~~951.0939 30-B1 23,~~479~~625.9442 2524,~~015~~991,~~189~~564.7633 0.~~99813222~~99718954 23,~~479~~625.9442 30-B2 10,~~062~~125.9732 10,~~720~~710,~~938~~812.2088 0.~~99813222~~99718954 10,~~062~~125.9732 30-B3 6,~~708~~750.9653 7,~~147~~140,~~624~~874.8532 0.~~99813222~~99718954 6,~~708~~750.9653 30-B4 4,~~099~~125.7616 4,~~367~~363,~~826~~701.6144 0.~~99813222~~99718954 4,~~099~~125.7616 30-B5 3,~~354~~374.0179 3,~~573~~569,~~313~~938.3657 0.~~99813222~~99718954 3,~~354~~374.0179 30-B6 3,~~355~~376.3009 3,~~574~~571,~~690~~314.7869 0.~~99813222~~99718954 3,~~355~~376.3009 A-R 0.00 0.00 0.00000000 0.00 Totals 1915,~~149~~474,~~102~~603.7715 1,~~021~~006,~~985~~510,~~341~~738.7859 0.~~96436488~~94976275 1915,~~149~~474,~~102~~603.7715

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 93,101,000.00 ~~979~~942.~~21680347~~62290749 0.~~75698768~~72898766 3515.~~83690841~~00778649 0.00000000 2-A1 54,701,000.00 ~~987~~973.~~20665034~~62387141 0.~~83056909~~82579404 1233.~~75220983~~19178150 0.00000000 3-A1 111,531,000.00 ~~985~~966.~~80540110~~15910025 0.~~89372219~~88294178 18.~~75257866~~93886175 0.00000000 4-A1 315,640,000.00 ~~984~~967.~~50486535~~80863183 10.~~00396718~~99481194 159.~~69226635~~89582756 0.00000000 5-A1 124,230,000.00 ~~986~~968.~~96218112~~28303622 3.~~59981945~~56026217 156.~~07932544~~70604476 0.00000000 6-A1 130,362,000.00 ~~958~~939.~~27713122~~30189618 0.~~86718553~~85674276 1820.~~10804951~~32611497 0.00000000 7-A1 128,550,000.00 ~~988~~977.~~20270377~~19789000 3.~~66534531~~66407577 78.~~33946846~~82120467 0.00000000 8-A1 32,766,000.00 ~~975~~938.~~54594885~~51715681 0.~~99232711~~96142099 3621.~~03646524~~77109534 0.00000000 15-PO 1,821,350.68 ~~995~~990.~~23785831~~45372745 3.~~88566577~~90516229 02.~~89845960~~00537439 0.00000000 30-PO 3,037,521.70 ~~988~~981.~~21247269~~20944782 1.~~02159270~~02650131 54.~~98142887~~43014777 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-B1 5,414,000.00 ~~996~~992.~~36583487~~70042667 3.~~66540820~~68675286 0.00000000 0.00000000 15-B2 1,453,000.00 ~~996~~992.~~36583620~~70042670 3.~~66540950~~68675155 0.00000000 0.00000000 15-B3 1,188,000.00 ~~996~~992.~~36583333~~70042929 3.~~66541246~~68675084 0.00000000 0.00000000 15-B4 396,000.00 ~~996~~992.~~36583333~~70042929 3.~~66540404~~68674242 0.00000000 0.00000000 15-B5 528,000.00 ~~996~~992.~~36583333~~70043561 3.~~66541667~~68676136 0.00000000 0.00000000 15-B6 529,297.00 ~~996~~992.~~36583997~~70043095 3.~~66540902~~68675810 0.00000000 0.00000000 30-B1 25,062,000.00 ~~999~~998.~~06909664~~13222249 0.~~93687415~~94267896 0.00000000 0.00000000 30-B2 10,741,000.00 ~~999~~998.~~06909692~~13222233 0.~~93687459~~94267945 0.00000000 0.00000000 30-B3 7,161,000.00 ~~999~~998.~~06909649~~13222315 0.~~93687474~~94267979 0.00000000 0.00000000 30-B4 4,376,000.00 ~~999~~998.~~06909735~~13222349 0.~~93687386~~94267824 0.00000000 0.00000000 30-B5 3,580,000.00 ~~999~~998.~~06909777~~13222346 0.~~93687430~~94267877 0.00000000 0.00000000 30-B6 3,581,380.00 ~~999~~998.~~06909627~~13222277 0.~~93687350~~94267852 0.00000000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 3615.~~59389609~~73677415 ~~942~~926.~~62290749~~88613323 0.~~94262291~~92688613 3615.~~59389609~~73677415 2-A1 0.00000000 1334.~~58277893~~01757555 ~~973~~939.~~62387141~~60629586 0.~~97362387~~93960630 1334.~~58277893~~01757555 3-A1 0.00000000 19.~~64630076~~82180353 ~~966~~946.~~15910025~~33729672 0.~~96615910~~94633730 19.~~64630076~~82180353 4-A1 0.00000000 1610.~~69623353~~89063946 ~~967~~956.~~80863183~~91799236 0.~~96780863~~95691799 1610.~~69623353~~89063946 5-A1 0.00000000 1810.~~67914489~~26630693 ~~968~~958.~~28303622~~01672929 0.~~96828304~~95801673 1810.~~67914489~~26630693 6-A1 0.00000000 1821.~~97523504~~18285773 ~~939~~918.~~30189618~~11903845 0.~~93930190~~91811904 1821.~~97523504~~18285773 7-A1 0.00000000 1112.~~00481377~~48528044 ~~977~~964.~~19789000~~71260965 0.~~97719789~~96471261 1112.~~00481377~~48528044 8-A1 0.00000000 3722.~~02879235~~73251633 ~~938~~915.~~51715681~~78464048 0.~~93851716~~91578464 3722.~~02879235~~73251633 15-PO 0.00000000 45.~~78413086~~91053668 ~~990~~984.~~45372745~~54319077 0.~~99045373~~98454319 45.~~78413086~~91053668 30-PO 0.00000000 75.~~00302487~~45664579 ~~981~~975.~~20944782~~75280203 0.~~98120945~~97575280 75.~~00302487~~45664579 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-B1 0.00000000 3.~~66540820~~68675286 ~~992~~989.~~70042667~~01367381 0.~~99270043~~98901367 3.~~66540820~~68675286 15-B2 0.00000000 3.~~66540950~~68675155 ~~992~~989.~~70042670~~01367515 0.~~99270043~~98901368 3.~~66540950~~68675155 15-B3 0.00000000 3.~~66541246~~68675084 ~~992~~989.~~70042929~~01367003 0.~~99270043~~98901367 3.~~66541246~~68675084 15-B4 0.00000000 3.~~66540404~~68674242 ~~992~~989.~~70042929~~01366162 0.~~99270043~~98901366 3.~~66540404~~68674242 15-B5 0.00000000 3.~~66541667~~68676136 ~~992~~989.~~70043561~~01367424 0.~~99270044~~98901367 3.~~66541667~~68676136 15-B6 0.00000000 3.~~66540902~~68675810 ~~992~~989.~~70043095~~01367285 0.~~99270043~~98901367 3.~~66540902~~68675810 30-B1 0.00000000 0.~~93687415~~94267896 ~~998~~997.~~13222249~~18954313 0.~~99813222~~99718954 0.~~93687415~~94267896 30-B2 0.00000000 0.~~93687459~~94267945 ~~998~~997.~~13222233~~18954287 0.~~99813222~~99718954 0.~~93687459~~94267945 30-B3 0.00000000 0.~~93687474~~94267979 ~~998~~997.~~13222315~~18954336 0.~~99813222~~99718954 0.~~93687474~~94267979 30-B4 0.00000000 0.~~93687386~~94267824 ~~998~~997.~~13222349~~18954296 0.~~99813222~~99718954 0.~~93687386~~94267824 30-B5 0.00000000 0.~~93687430~~94267877 ~~998~~997.~~13222346~~18954469 0.~~99813222~~99718954 0.~~93687430~~94267877 30-B6 0.00000000 0.~~93687350~~94267852 ~~998~~997.~~13222277~~18954425 0.~~99813222~~99718954 0.~~93687350~~94267852 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A1 93,101,000.00 6.50000% 9187,~~166~~759,~~063~~135.6231 ~~493~~475,~~816~~361.1898 0.00 0.00 2-A1 54,701,000.00 6.50000% 5453,~~001~~258,~~190~~199.9839 ~~292~~288,~~506~~481.4591 0.00 0.00 3-A1 111,531,000.00 6.00000% ~~109~~107,~~947~~756,~~862~~690.1961 ~~549~~538,~~739~~783.3145 0.00 0.00 4-A1 315,640,000.00 5.50000% ~~310~~305,~~749~~479,~~115~~116.7055 1,~~424~~400,~~266~~112.7862 0.00 0.00 5-A1 124,230,000.00 5.00000% ~~122~~120,~~610~~289,~~311~~801.7659 ~~510~~501,~~876~~207.3051 0.00 0.00 6-A1 130,362,000.00 6.00000% ~~124~~122,~~922~~449,~~923~~273.3879 ~~624~~612,~~614~~246.6237 0.00 0.00 7-A1 128,550,000.00 5.00000% ~~127~~125,~~033~~618,~~457~~788.5776 ~~529~~523,~~306~~411.0762 0.00 0.00 8-A1 32,766,000.00 5.50000% 3130,~~964~~751,~~738~~453.5616 ~~146~~140,~~505~~944.0516 0.00 0.00 15-PO 1,821,350.68 0.00000% 1,~~812~~803,~~677~~963.1557 0.00 0.00 0.00 30-PO 3,037,521.70 0.00000% 32,~~001~~980,~~716~~444.8399 0.00 0.00 0.00 15-AX 0.00 5.00000% 23,~~621~~229,~~878~~138.3947 9896,~~424~~788.4908 0.00 0.00 30-AX 0.00 6.50000% 4746,~~554~~459,~~352~~373.7273 ~~257~~251,~~586~~654.0894 0.00 0.00 15-B1 5,414,000.00 5.00000% 5,~~394~~374,~~324~~480.6311 22,~~476~~393.3567 0.00 0.00 15-B2 1,453,000.00 5.00000% 1,~~447~~442,~~719~~393.5672 6,~~032~~009.1697 0.00 0.00 15-B3 1,188,000.00 5.00000% 1,~~183~~179,~~682~~328.6111 4,~~932~~913.0187 0.00 0.00 15-B4 396,000.00 5.00000% ~~394~~393,~~560~~109.8737 1,~~644~~637.0096 0.00 0.00 15-B5 528,000.00 5.00000% ~~526~~524,~~081~~145.1683 2,~~192~~183.0094 0.00 0.00 15-B6 529,297.00 5.00000% ~~527~~525,~~373~~433.4536 2,~~197~~189.3931 0.00 0.00 30-B1 25,062,000.00 5.~~86507~~86510% 25,~~038~~015,~~669~~189.7076 122,~~377~~263.8780 0.00 0.00 30-B2 10,741,000.00 5.~~86507~~86510% 10,~~731~~720,~~001~~938.1720 52,~~448~~399.3647 0.00 0.00 30-B3 7,161,000.00 5.~~86507~~86510% 7,~~154~~147,~~333~~624.8085 34,~~967~~934.2061 0.00 0.00 30-B4 4,376,000.00 5.~~86507~~86510% 4,~~371~~367,~~926~~826.3761 21,~~368~~348.0311 0.00 0.00 30-B5 3,580,000.00 5.~~86507~~86510% 3,~~576~~573,~~667~~313.3736 17,~~481~~464.1686 0.00 0.00 30-B6 3,581,380.00 5.~~86507~~86510% 3,~~578~~574,~~046~~690.0878 17,~~487~~471.9060 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 Totals 1,059,749,649.38 5,~~233~~134,~~245~~203.7681 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 880.1448 0.00 ~~493~~475,~~728~~361.0350 0.00 8786,~~759~~294,~~135~~025.3189 2-A1 520.2129 0.00 ~~292~~288,~~454~~481.2462 0.00 5351,~~258~~397,~~199~~403.3999 3-A1 980.1355 0.00 ~~549~~538,~~641~~782.1991 0.00 ~~107~~105,~~756~~545,~~690~~945.6104 4-A1 ~~254~~1.2242 0.00 1,~~424~~400,~~012~~111.5619 0.00 ~~305~~302,~~479~~041,~~116~~595.5511 5-A1 ~~278~~1.6674 0.00 ~~510~~501,~~597~~205.6477 0.00 ~~120~~119,~~289~~014,~~801~~418.5928 6-A1 ~~111~~0.4962 0.00 ~~624~~612,~~503~~245.1375 0.00 ~~122~~119,~~449~~687,~~273~~834.7909 7-A1 ~~288~~1.7181 0.00 ~~529~~523,~~017~~409.3781 0.00 ~~125~~124,~~618~~013,~~788~~805.7697 8-A1 260.1514 0.00 ~~146~~140,~~478~~944.9002 0.00 30,~~751~~006,~~453~~599.1653 15-PO 0.00 0.00 0.00 0.00 1,~~803~~793,~~963~~198.5741 30-PO 0.00 0.00 0.00 0.00 2,~~980~~963,~~444~~870.9931 15-AX 530.6934 0.00 9896,~~370~~787.8174 0.00 2322,~~229~~873,~~138~~602.4789 30-AX 450.9826 0.00 ~~257~~251,~~540~~654.1069 0.00 4645,~~459~~336,~~373~~954.7382 15-B1 120.2608 0.00 22,~~464~~393.0959 0.00 5,~~374~~354,~~480~~520.1103 15-B2 30.2902 0.00 6,~~028~~009.8795 0.00 1,~~442~~437,~~393~~036.7287 15-B3 20.6902 0.00 4,~~929~~913.3285 0.00 1,~~179~~174,~~328~~948.1124 15-B4 0.9001 0.00 1,~~643~~637.1195 0.00 ~~393~~391,~~109~~649.3741 15-B5 10.2001 0.00 2,~~190~~183.8193 0.00 ~~524~~522,~~145~~199.8322 15-B6 10.2001 0.00 2,~~196~~189.1930 0.00 ~~525~~523,~~433~~481.3697 30-B1 210.8412 0.00 122,~~356~~263.0268 0.00 2524,~~015~~991,~~189~~564.7633 30-B2 90.3605 0.00 52,~~438~~399.9942 0.00 10,~~720~~710,~~938~~812.2088 30-B3 60.2404 0.00 34,~~960~~934.9657 0.00 7,~~147~~140,~~624~~874.8532 30-B4 30.8102 0.00 21,~~364~~348.2209 0.00 4,~~367~~363,~~826~~701.6144 30-B5 30.1202 0.00 17,~~478~~464.0485 0.00 3,~~573~~569,~~313~~938.3657 30-B6 30.1202 0.00 17,~~484~~471.7758 0.00 3,~~574~~571,~~690~~314.7869 A-R 0.00 0.00 0.01 0.00 0.00 Totals ~~1,366~~8.4107 0.00 5,~~231~~134,~~879~~195.3777 0.00 (4) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A1 93,101,000.00 6.50000% ~~979~~942.~~21680347~~62290749 5.~~30409104~~10587405 0.00000000 0.00000000 2-A1 54,701,000.00 6.50000% ~~987~~973.~~20665034~~62387141 5.~~34736934~~27379591 0.00000000 0.00000000 3-A1 111,531,000.00 6.00000% ~~985~~966.~~80540110~~15910025 4.~~92902700~~83079547 0.00000000 0.00000000 4-A1 315,640,000.00 5.50000% ~~984~~967.~~50486535~~80863183 4.~~51231397~~43578957 0.00000000 0.00000000 5-A1 124,230,000.00 5.00000% ~~986~~968.~~96218112~~28303622 4.~~11234243~~03451268 0.00000000 0.00000000 6-A1 130,362,000.00 6.00000% ~~958~~939.~~27713122~~30189618 4.~~79138568~~69650949 0.00000000 0.00000000 7-A1 128,550,000.00 5.00000% ~~988~~977.~~20270377~~19789000 4.~~11751124~~07165788 0.00000000 0.00000000 8-A1 32,766,000.00 5.50000% ~~975~~938.~~54594885~~51715681 4.~~47125221~~30153696 0.00000000 0.00000000 15-PO 1,821,350.68 0.00000% ~~995~~990.~~23785831~~45372745 0.00000000 0.00000000 0.00000000 30-PO 3,037,521.70 0.00000% ~~988~~981.~~21247269~~20944782 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~986~~970.~~44957373~~04875580 4.~~11020642~~04186994 0.00000000 0.00000000 30-AX 0.00 6.50000% ~~977~~955.~~63915790~~12819358 5.~~29554550~~17361103 0.00000000 0.00000000 15-B1 5,414,000.00 5.00000% ~~996~~992.~~36583487~~70042667 4.~~15152383~~13625231 0.00000000 0.00000000 15-B2 1,453,000.00 5.00000% ~~996~~992.~~36583620~~70042670 4.~~15152099~~13624914 0.00000000 0.00000000 15-B3 1,188,000.00 5.00000% ~~996~~992.~~36583333~~70042929 4.~~15152357~~13625421 0.00000000 0.00000000 15-B4 396,000.00 5.00000% ~~996~~992.~~36583333~~70042929 4.~~15151515~~13626263 0.00000000 0.00000000 15-B5 528,000.00 5.00000% ~~996~~992.~~36583333~~70043561 4.~~15151515~~13625000 0.00000000 0.00000000 15-B6 529,297.00 5.00000% ~~996~~992.~~36583997~~70043095 4.~~15152551~~13625998 0.00000000 0.00000000 30-B1 25,062,000.00 5.~~86507~~86510% ~~999~~998.~~06909664~~13222249 4.~~88300495~~87845344 0.00000000 0.00000000 30-B2 10,741,000.00 5.~~86507~~86510% ~~999~~998.~~06909692~~13222233 4.~~88300531~~87845359 0.00000000 0.00000000 30-B3 7,161,000.00 5.~~86507~~86510% ~~999~~998.~~06909649~~13222315 4.~~88300517~~87845413 0.00000000 0.00000000 30-B4 4,376,000.00 5.~~86507~~86510% ~~999~~998.~~06909735~~13222349 4.~~88300503~~87845293 0.00000000 0.00000000 30-B5 3,580,000.00 5.~~86507~~86510% ~~999~~998.~~06909777~~13222346 4.~~88300559~~87845251 0.00000000 0.00000000 30-B6 3,581,380.00 5.~~86507~~86510% ~~999~~998.~~06909627~~13222277 4.~~88300599~~87845467 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 (5) All classes are per $1000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.~~00094671~~00000516 0.00000000 5.~~30314422~~10586890 0.00000000 ~~942~~926.~~62290749~~88613323 2-A1 0.~~00095446~~00000530 0.00000000 5.~~34641487~~27379061 0.00000000 ~~973~~939.~~62387141~~60629586 3-A1 0.~~00087985~~00000493 0.00000000 4.~~92814724~~83079063 0.00000000 ~~966~~946.~~15910025~~33729672 4-A1 0.~~00080541~~00000450 0.00000000 4.~~51150855~~43578504 0.00000000 ~~967~~956.~~80863183~~91799236 5-A1 0.~~00224310~~00001401 0.00000000 4.~~11009933~~03449867 0.00000000 ~~968~~958.~~28303622~~01672929 6-A1 0.~~00085523~~00000476 0.00000000 4.~~79053045~~69650473 0.00000000 ~~939~~918.~~30189618~~11903845 7-A1 0.~~00224590~~00001408 0.00000000 4.~~11526542~~07164380 0.00000000 ~~977~~964.~~19789000~~71260965 8-A1 0.~~00079808~~00000427 0.00000000 4.~~47045413~~30153269 0.00000000 ~~938~~915.~~51715681~~78464048 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~984.~~45372745~~54319077 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~975.~~20944782~~75280203 15-AX 0.~~00224209~~00001420 0.00000000 4.~~10796474~~04185574 0.00000000 ~~970~~955.~~04875580~~20159100 30-AX 0.~~00094527~~00000535 0.00000000 5.~~29460022~~17360589 0.00000000 ~~955~~932.~~12819358~~05310969 15-B1 0.~~00226450~~00001478 0.00000000 4.~~14925933~~13623753 0.00000000 ~~992~~989.~~70042667~~01367381 15-B2 0.~~00226428~~00001376 0.00000000 4.~~14925671~~13623538 0.00000000 ~~992~~989.~~70042670~~01367515 15-B3 0.~~00226431~~00001684 0.00000000 4.~~14925926~~13623737 0.00000000 ~~992~~989.~~70042929~~01367003 15-B4 0.~~00227273~~00002525 0.00000000 4.~~14926768~~13623737 0.00000000 ~~992~~989.~~70042929~~01366162 15-B5 0.~~00227273~~00001894 0.00000000 4.~~14926136~~13623106 0.00000000 ~~992~~989.~~70043561~~01367424 15-B6 0.~~00226716~~00001889 0.00000000 4.~~14925836~~13624109 0.00000000 ~~992~~989.~~70043095~~01367285 30-B1 0.~~00087144~~00000479 0.00000000 4.~~88213311~~87844865 0.00000000 ~~998~~997.~~13222249~~18954313 30-B2 0.~~00087143~~00000466 0.00000000 4.~~88213295~~87844893 0.00000000 ~~998~~997.~~13222233~~18954287 30-B3 0.~~00087139~~00000559 0.00000000 4.~~88213378~~87844854 0.00000000 ~~998~~997.~~13222315~~18954336 30-B4 0.~~00087066~~00000457 0.00000000 4.~~88213437~~87844835 0.00000000 ~~998~~997.~~13222349~~18954296 30-B5 0.~~00087151~~00000559 0.00000000 4.~~88213408~~87844972 0.00000000 ~~998~~997.~~13222346~~18954469 30-B6 0.~~00087117~~00000558 0.00000000 4.~~88213203~~87844909 0.00000000 ~~998~~997.~~13222277~~18954425 A-R 0.00000000 0.00000000 0.10000000 0.00000000 0.00000000 (6) Amount Does Not Include Excess Special Hazard, ~~Bankrupcy~~Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage PO-1 0.00000% 0.00 0.00 ~~652,613.92~~ 634,707.25 94633,991.~~08731360~~52 93.98121569% PO-2 0.00000% 0.00 0.00 ~~868~~867,~~581~~683.9948 ~~867~~866,~~683~~789.48 98.~~58687673~~48529975% PO-3 0.00000% 0.00 0.00 457,~~744~~176.3802 ~~457~~445,~~176~~788.0265 9997.~~77860515~~29331318% PO-4 0.00000% 0.00 0.00 ~~921~~919,~~442~~712.86 ~~919~~916,~~712~~304.8633 99.~~63139607~~26215409% PO-5 0.00000% 0.00 0.00 ~~834,083.58~~ 829,389.64 99824,857.~~02707962~~35 98.48593536% PO-7 0.00000% 0.00 0.00 ~~978,593.58~~ 974,573.94 99968,341.~~06094704~~06 98.42740353% PO-8 0.00000% 0.00 0.00 101,~~333~~165.6737 ~~101~~100,~~165~~996.3733 99.~~66910746~~50256760% 15-AX-1 5.00000% 1312,~~024~~771,~~894~~376.0119 12,~~771~~595,~~376~~042.1999 0.00 0.00 9695.~~74891811~~41311482% 15-AX-2 5.00000% 10,~~596~~457,~~984~~762.3828 10,~~457~~278,~~762~~559.2890 0.00 0.00 9795.~~31930242~~65165593% 30-AX-1 6.50000% 6,~~639~~430,~~891~~754.5474 6,~~430~~311,~~754~~301.7418 0.00 0.00 9593.~~05513775~~28945470% 30-AX-2 6.50000% 3,~~121~~041,~~506~~271.5725 32,~~041~~847,~~271~~149.2590 0.00 0.00 9690.~~23494412~~09236237% 30-AX-3 6.50000% 7,~~928~~732,~~130~~007.8289 7,~~732~~475,~~007~~717.8932 0.00 0.00 9592.~~46225074~~29799186% 30-AX-4 6.50000% 16,~~860~~528,~~740~~060.5166 16,~~528~~341,~~060~~447.6668 0.00 0.00 9695.~~73278459~~64060604% 30-AX-5 6.50000% 10,~~877~~692,~~219~~539.3884 10,~~692~~390,~~539~~820.8479 0.00 0.00 9491.~~51493408~~84793853% 30-AX-6 6.50000% 2,~~126~~034,~~863~~739.8934 21,~~034~~970,~~739~~517.3495 0.00 0.00 9188.~~75566509~~85963009%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2420,~~532~~764,~~055~~910.9543 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~105~~95,~~409~~599.5904 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2420,~~637~~860,~~465~~509.5447 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~256~~251,~~483~~710.4055 Payment of Interest and Principal 2420,~~380~~608,~~982~~798.1492 Total Withdrawals (Pool Distribution Amount) 2420,~~637~~860,~~465~~509.5447 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~1,366~~8.4107 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~1,366~~8.4107

SERVICING FEES Gross Servicing Fee ~~256~~251,~~115~~344.4183 Master Servicing Fee ~~367~~365.9972 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~256~~251,~~483~~710.4055

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 1 0 0 1 31,~~863~~836.9730 0.00 0.00 31,~~863~~836.9730 30 Days ~~100~~74 03 0 0 ~~100~~77 1510,~~577~~618,~~029~~874.6944 0807,831.0051 0.00 0.00 1511,~~577~~426,~~029~~705.6995 60 Days 319 0 0 0 319 ~~354~~2,~~395~~457,865.4608 0.00 0.00 0.00 ~~354~~2,~~395~~457,865.4608 90 Days 32 0 0 0 32 ~~470~~224,~~836~~625.6547 0.00 0.00 0.00 ~~470~~224,~~836~~625.6547 120 Days 0 0 02 0 02 0.00 0.00 0362,836.0065 0.00 0362,836.0065 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 ~~106~~95 14 02 0 ~~107~~101 1613,~~402~~301,~~261~~364.8099 31839,~~863~~667.9781 0362,836.0065 0.00 1614,~~434~~503,~~125~~869.7745 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.~~013922~~014077% 0.000000% 0.000000% 0.~~013922~~014077% 0.~~003114~~003159% 0.000000% 0.000000% 0.~~003114~~003159% 30 Days 1.~~392176~~041667% 0.~~000000~~042230% 0.000000% 0.000000% 1.~~392176~~083896% 1.~~522172~~053602% 0.~~000000~~080153% 0.000000% 0.000000% 1.~~522172~~133755% 60 Days 0.~~041765~~267455% 0.000000% 0.000000% 0.000000% 0.~~041765~~267455% 0.~~034631~~243869% 0.000000% 0.000000% 0.000000% 0.~~034631~~243869% 90 Days 0.~~041765~~028153% 0.000000% 0.000000% 0.000000% 0.~~041765~~028153% 0.~~046010~~022287% 0.000000% 0.000000% 0.000000% 0.~~046010~~022287% 120 Days 0.000000% 0.000000% 0.~~000000~~028153% 0.000000% 0.~~000000~~028153% 0.000000% 0.000000% 0.~~000000~~036001% 0.000000% 0.~~000000~~036001% 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.~~475707~~337275% 0.~~013922~~056306% 0.~~000000~~028153% 0.000000% 1.~~489628~~421734% 1.~~602813~~319758% 0.~~003114~~083312% 0.~~000000~~036001% 0.000000% 1.~~605927~~439070%

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 31 0 0 0 3 1 461,~~493,692~~228.7298 0.00 0.00 0.00 1461,~~493,692~~228.7298 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 31 0 0 0 3 1 461,~~493,692~~228.7298 0.00 0.00 0.00 1461,~~493,692~~228.7298 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 41.~~054054~~388889% 0.000000% 0.000000% 0.000000% 41.~~054054~~388889% 41.~~486006~~417112% 0.000000% 0.000000% 0.000000% 41.~~486006~~417112% 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 41.~~054054~~388889% 0.000000% 0.000000% 0.000000% 41.~~054054~~388889% 41.~~486006~~417112% 0.000000% 0.000000% 0.000000% 41.~~486006~~417112% 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 139 01 0 0 1310 2,~~797~~282,~~141~~385.6244 0199,399.0009 0.00 0.00 2,~~797~~481,~~141~~784.6253 60 Days 04 0 0 0 04 0764,370.0033 0.00 0.00 0.00 0764,370.0033 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 01 0 0 1314 23,~~797~~046,~~141~~755.6277 0199,399.0009 0.00 0.00 23,~~797~~246,~~141~~154.6286 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 21.~~429907~~694915% 0.~~000000~~188324% 0.000000% 0.000000% 21.~~429907~~883239% 2.~~933880~~431378% 0.~~000000~~212416% 0.000000% 0.000000% 2.~~933880~~643794% 60 Days 0.~~000000~~753296% 0.000000% 0.000000% 0.000000% 0.~~000000~~753296% 0.~~000000~~814268% 0.000000% 0.000000% 0.000000% 0.~~000000~~814268% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 2.~~429907~~448211% 0.~~000000~~188324% 0.000000% 0.000000% 2.~~429907~~636535% 23.~~933880~~245646% 0.~~000000~~212416% 0.000000% 0.000000% 23.~~933880~~458062% 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 23 0 0 0 23 ~~289~~670,~~060~~391.8352 0.00 0.00 0.00 ~~289~~670,~~060~~391.8352 60 Days 01 0 0 0 01 077,867.0097 0.00 0.00 0.00 077,867.0097 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 24 0 0 0 24 ~~289~~748,~~060~~259.8349 0.00 0.00 0.00 ~~289~~748,~~060~~259.8349 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~796813~~219512% 0.000000% 0.000000% 0.000000% 01.~~796813~~219512% 01.~~496294~~189082% 0.000000% 0.000000% 0.000000% 01.~~496294~~189082% 60 Days 0.~~000000~~406504% 0.000000% 0.000000% 0.000000% 0.~~000000~~406504% 0.~~000000~~138115% 0.000000% 0.000000% 0.000000% 0.~~000000~~138115% 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.~~796813~~626016% 0.000000% 0.000000% 0.000000% 01.~~796813~~626016% 01.~~496294~~327198% 0.000000% 0.000000% 0.000000% 01.~~496294~~327198% 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 1 0 0 1 31,~~863~~836.9730 0.00 0.00 31,~~863~~836.9730 30 Days 2712 01 0 0 2713 41,~~136~~769,~~588~~709.6818 0287,047.0039 0.00 0.00 42,~~136~~056,~~588~~756.6857 60 Days 25 0 0 0 25 ~~212~~733,~~395~~063.4668 0.00 0.00 0.00 ~~212~~733,~~395~~063.4668 90 Days 01 0 0 0 01 082,625.0047 0.00 0.00 0.00 082,625.0047 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 2918 12 0 0 3020 42,~~348~~585,~~984~~398.1433 31318,~~863~~883.9769 0.00 0.00 42,~~380~~904,~~848~~282.1102 0-29 Days 0.~~123762~~126103% 0.000000% 0.000000% 0.~~123762~~126103% 0.~~027346~~027856% 0.000000% 0.000000% 0.~~027346~~027856% 30 Days 31.~~341584~~513241% 0.~~000000~~126103% 0.000000% 0.000000% 31.~~341584~~639344% 31.~~550067~~548426% 0.~~000000~~251155% 0.000000% 0.000000% 31.~~550067~~799581% 60 Days 0.~~247525~~630517% 0.000000% 0.000000% 0.000000% 0.~~247525~~630517% 0.~~182280~~641402% 0.000000% 0.000000% 0.000000% 0.~~182280~~641402% 90 Days 0.~~000000~~126103% 0.000000% 0.000000% 0.000000% 0.~~000000~~126103% 0.~~000000~~072294% 0.000000% 0.000000% 0.000000% 0.~~000000~~072294% 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 32.~~589109~~269861% 0.~~123762~~252207% 0.000000% 0.000000% 32.~~712871~~522068% 32.~~732347~~262122% 0.~~027346~~279011% 0.000000% 0.000000% 32.~~759693~~541132% 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 2417 01 0 0 2418 32,~~715~~708,~~682~~518.2141 0321,385.0003 0.00 0.00 3,~~715~~029,~~682~~903.2144 60 Days 05 0 0 0 05 0619,432.0031 0.00 0.00 0.00 0619,432.0031 90 Days 10 0 0 0 10 ~~166,500~~0.00 0.00 0.00 0.00 ~~166,500~~0.00 120 Days 0 0 01 0 01 0.00 0.00 0166,500.00 0.00 0166,500.00 150 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 2522 01 01 0 2524 3,~~882~~327,~~182~~950.2172 0321,385.0003 0166,500.00 0.00 3,~~882~~815,~~182~~835.2175 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~127820~~805306% 0.~~000000~~047371% 0.000000% 0.000000% 10.~~127820~~852676% 10.~~126298~~829724% 0.~~000000~~098453% 0.000000% 0.000000% 10.~~126298~~928177% 60 Days 0.~~000000~~236855% 0.000000% 0.000000% 0.000000% 0.~~000000~~236855% 0.~~000000~~189756% 0.000000% 0.000000% 0.000000% 0.~~000000~~189756% 90 Days 0.~~046992~~000000% 0.000000% 0.000000% 0.000000% 0.~~046992~~000000% 0.~~050469~~000000% 0.000000% 0.000000% 0.000000% 0.~~050469~~000000% 120 Days 0.000000% 0.000000% 0.~~000000~~047371% 0.000000% 0.~~000000~~047371% 0.000000% 0.000000% 0.~~000000~~051005% 0.000000% 0.~~000000~~051005% 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.~~174812~~042160% 0.~~000000~~047371% 0.~~000000~~047371% 0.000000% 1.~~174812~~136902% 1.~~176767~~019480% 0.~~000000~~098453% 0.~~000000~~051005% 0.000000% 1.~~176767~~168939% 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 38 0 0 0 38 ~~406~~778,~~632~~846.8240 0.00 0.00 0.00 ~~406~~778,~~632~~846.8240 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 38 0 0 0 38 ~~406~~778,~~632~~846.8240 0.00 0.00 0.00 ~~406~~778,~~632~~846.8240 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~298507~~801603% 0.000000% 0.000000% 0.000000% 0.~~298507~~801603% 0.~~322437~~624002% 0.000000% 0.000000% 0.000000% 0.~~322437~~624002% 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.~~298507~~801603% 0.000000% 0.000000% 0.000000% 0.~~298507~~801603% 0.~~322437~~624002% 0.000000% 0.000000% 0.000000% 0.~~322437~~624002% 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 1812 0 0 0 1812 1,~~877~~078,~~953~~384.8781 0.00 0.00 0.00 1,~~877~~078,~~953~~384.8781 60 Days 13 0 0 0 13 ~~142~~225,~~000~~021.0058 0.00 0.00 0.00 ~~142~~225,~~000~~021.0058 90 Days 21 0 0 0 21 ~~304~~142,~~336~~000.6500 0.00 0.00 0.00 ~~304~~142,~~336~~000.6500 120 Days 0 0 01 0 01 0.00 0.00 0196,336.0065 0.00 0196,336.0065 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 2116 0 01 0 2117 21,~~324~~445,~~290~~406.5239 0.00 0196,336.0065 0.00 21,~~324~~641,~~290~~743.5204 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~554404~~052632% 0.000000% 0.000000% 0.000000% 1.~~554404~~052632% 10.~~421421~~833702% 0.000000% 0.000000% 0.000000% 10.~~421421~~833702% 60 Days 0.~~086356~~263158% 0.000000% 0.000000% 0.000000% 0.~~086356~~263158% 0.~~107480~~173965% 0.000000% 0.000000% 0.000000% 0.~~107480~~173965% 90 Days 0.~~172712~~087719% 0.000000% 0.000000% 0.000000% 0.~~172712~~087719% 0.~~230352~~109781% 0.000000% 0.000000% 0.000000% 0.~~230352~~109781% 120 Days 0.000000% 0.000000% 0.~~000000~~087719% 0.000000% 0.~~000000~~087719% 0.000000% 0.000000% 0.~~000000~~151788% 0.000000% 0.~~000000~~151788% 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.~~813472~~403509% 0.000000% 0.~~000000~~087719% 0.000000% 1.~~813472~~491228% 1.~~759253~~117447% 0.000000% 0.~~000000~~151788% 0.000000% 1.~~759253~~269235% 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 1012 0 0 0 1012 ~~860~~869,~~276~~409.9470 0.00 0.00 0.00 ~~860~~869,~~276~~409.9470 60 Days 01 0 0 0 01 038,109.0021 0.00 0.00 0.00 038,109.0021 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 1013 0 0 0 1013 ~~860~~907,~~276~~518.9491 0.00 0.00 0.00 ~~860~~907,~~276~~518.9491 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~816993~~989283% 0.000000% 0.000000% 0.000000% 0.~~816993~~989283% 0.~~652674~~667876% 0.000000% 0.000000% 0.000000% 0.~~652674~~667876% 60 Days 0.~~000000~~082440% 0.000000% 0.000000% 0.000000% 0.~~000000~~082440% 0.~~000000~~029275% 0.000000% 0.000000% 0.000000% 0.~~000000~~029275% 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.~~816993~~071723% 0.000000% 0.000000% 0.000000% 01.~~816993~~071723% 0.~~652674~~697151% 0.000000% 0.000000% 0.000000% 0.~~652674~~697151%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~105~~95,~~409~~599.5904

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 395,459.00 0.03731627% 395,459.00 0.~~03869517~~03929009% Fraud 31,792,489.00 2.99999995% 31,792,489.00 3.~~11085567~~15868353% Special Hazard 10,597,496.00 0.99999995% 10,597,496.00 1.~~03695186~~05289448% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~327401~~324061% Weighted Average Pass-Through Rate 6.~~031781~~028506% Weighted Average Maturity(Stepdown Calculation ) ~~310~~309 Beginning Scheduled Collateral Loan Count 7,~~273~~183 Number Of Loans Paid In Full 9079 Ending Scheduled Collateral Loan Count 7,~~183~~104 Beginning Scheduled Collateral Balance 1,~~041~~021,~~134~~985,~~446~~343.1439 Ending Scheduled Collateral Balance 1,~~021~~006,~~985~~510,~~343~~740.3922 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 1,~~023~~007,~~342~~864,~~125~~024.8293 Monthly P &I Constant 7,~~182~~064,~~268~~593.9048 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 2320,~~930~~162,~~860~~484.5307 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~021~~006,~~985~~510,~~343~~740.3922 Scheduled Principal 1,~~692~~678,~~520~~678.5374 Unscheduled Principal 1713,~~456~~795,~~582~~924.2243

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 7.~~496255~~500351 6.~~998400~~992730 6.~~756242~~754821 Weighted Average Net Rate 7.~~246255~~250351 6.~~748400~~742729 6.~~505198~~503759 Weighted Average Maturity 354 355 ~~356~~352 ~~353~~ Beginning Loan Count ~~551~~535 ~~255~~251 ~~819~~808 Loans Paid In Full 16 4 115 15 Ending Loan Count ~~535~~531 ~~251~~246 ~~808~~793 Beginning Scheduled Balance 9895,~~710~~280,~~163~~001.6921 58,~~953~~205,~~222~~896.4076 ~~118~~116,~~633~~434,~~856~~656.2364 Ending scheduled Balance 9593,~~280~~808,~~001~~850.21 58 56,~~205~~340,~~896~~746.7682 ~~116~~114,~~434~~205,~~656~~010.6498 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~693~~669,~~048~~336.9105 ~~393~~388,~~519~~654.0815 ~~775~~761,~~537~~852.5100 Scheduled Principal 7673,~~418~~808.4120 49,~~703~~472.8940 ~~107~~106,~~585~~439.7026 Unscheduled Principal 31,~~353~~397,~~744~~342.0743 ~~697~~1,~~621~~815,677.7554 2,~~091~~123,~~613~~206.8940 Scheduled Interest ~~616~~595,~~630~~527.5085 ~~343~~339,~~815~~181.1975 ~~667~~655,~~932~~412.5674 Servicing Fees 2019,~~564~~849.6597 12,~~281~~126.9224 24,~~818~~360.6127 Master Servicing Fees 0.00 0.00 159.3620 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 28,~~954~~182.8157 0.00 9,~~130~~123.1896 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 ~~567~~547,~~111~~495.0431 ~~331~~327,~~533~~055.2751 ~~633~~621,~~824~~769.4131 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.~~894258~~895407 6.~~748400~~742730 6.~~411233~~408085

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~064232~~062739 5.~~731789~~730848 6.~~775660~~776453 Weighted Average Net Rate 5.~~813882~~812383 5.~~478879~~477894 6.~~525661~~526453 Weighted Average Maturity ~~354~~353 ~~174~~173 ~~353~~352 Beginning Loan Count 2,~~150~~128 1,~~017~~005 1,~~175~~158 Loans Paid In Full 2217 127 1718 Ending Loan Count 2,~~128~~111 ~~1,005~~998 1,~~158~~140 Beginning Scheduled Balance ~~334~~329,~~925~~630,~~956~~511.1689 ~~128~~125,~~098~~756,~~476~~297.6133 ~~134~~132,~~500~~018,~~926~~609.4027 Ending scheduled Balance ~~329~~326,~~630~~165,~~511~~702.8903 ~~125~~124,~~756~~459,~~297~~331.3364 ~~132~~129,~~018~~248,~~609~~441.2732 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 2,~~034~~004,~~201~~313.0014 1,~~079~~063,~~320~~214.6338 ~~881~~865,~~159~~929.4283 Scheduled Principal ~~341~~338,~~643~~926.8280 ~~467~~462,~~459~~639.4422 ~~121~~120,~~715~~414.5895 Unscheduled Principal 43,~~953~~125,~~800~~883.4506 1834,~~874,719~~326.8447 2,~~360~~649,~~601~~753.5500 Scheduled Interest 1,~~692~~665,~~557~~386.1834 ~~611~~600,~~861~~575.1916 ~~759~~745,~~443~~514.8488 Servicing Fees 6968,~~873~~770.9563 26,~~997~~508.8072 2827,~~021~~503.0188 Master Servicing Fees ~~121~~119.2445 87.3907 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 378.8702 ~~237~~236.2755 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~622~~596,~~183~~118.1224 ~~584~~573,~~538~~742.7382 ~~731~~718,~~422~~011.8300 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.~~812090~~810572 5.~~475837~~474807 6.~~525660~~526453

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 15 Year Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~612051~~610865 6.~~134779~~130873 6.~~327401~~324061 Weighted Average Net Rate 5.~~362051~~360865 5.~~884779~~880873 6.~~076811~~073462 Weighted Average Maturity ~~175~~174.00 ~~352~~351.00 ~~310~~309.00 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 1,~~114~~107,~~070~~203.5558 ~~211~~204,~~411~~090.8035 7,~~182~~064,~~268~~593.9048 Beginning Loan Count 1,~~229~~224 7774 7,~~273~~183 Loans Paid In Full 511 32 9079 Ending Loan Count 1,~~224~~213 7472 7,~~183~~104 Beginning Scheduled Balance ~~132~~131,~~831~~395,~~712~~147.9588 3433,~~480~~264,~~131~~222.7041 1,~~041~~021,~~134~~985,~~446~~343.1439 Ending Scheduled Balance ~~131~~129,~~395~~765,~~147~~927.8856 3332,~~264~~516,~~222~~729.4129 1,~~021~~006,~~985~~510,~~343~~740.3922 Scheduled Principal 492,~~855~~836.2250 3534,~~138~~141.4741 1,~~692~~678,~~520~~678.5374 Unscheduled Principal ~~943,709.85~~ 1,~~180~~136,~~770~~383.82 17713,~~456~~351.71 13,~~582~~795,924.2243 Scheduled Interest ~~621~~614,~~215~~367.3308 ~~176~~169,~~273~~948.3394 5,~~489~~385,~~729~~914.1274 Servicing Fee 27,~~673~~373.2699 76,~~183~~930.3605 ~~217~~213,~~414~~423.5675 Master Servicing Fee 0.00 0.00 ~~367~~365.9972 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 3837,~~701~~921.1310 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 ~~593~~586,~~542~~993.0709 ~~169~~163,~~089~~018.9789 5,~~233~~134,~~245~~204.4417 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.~~362051~~360865 5.~~884779~~880873 6.~~031781~~028506

Miscellaneous Reporting Group Group 1 Subordinate % 7.~~028002~~275754% Senior Prepayment % 100.000000% Senior % 92.~~971998~~724246% Group Group 2 Subordinate % 7.~~030171~~115698% Senior Prepayment % 100.000000% Senior % 92.~~969829~~884302% Group Group 3 Subordinate % 67.~~962701~~088264% Senior Prepayment % 100.000000% Senior % 9392.~~037299~~911736%

Miscellaneous Reporting Group Group 4 Subordinate % 67.~~962600~~067514% Senior Prepayment % 100.000000% Senior % 9392.~~037400~~932486% Group Group 5 Subordinate % 3.~~657018~~711855% Senior Prepayment % 100.000000% Senior % 96.~~342982~~288145% Group Group 6 Subordinate % 7.~~121143~~248475% Senior Prepayment % 100.000000% Senior % 92.~~878857~~751525%

Miscellaneous Reporting Group Group 7 Subordinate % 3.~~655326~~681770% Senior Prepayment % 100.000000% Senior % 96.~~344674~~318230% Group Group 8 Subordinate % 7.~~021943~~271959% Senior Prepayment % 100.000000% Senior % 92.~~978057~~728041%

Group

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ALT LOAN TR 2003-5