8-K 1 mst03007_oct.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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-11 54-2121775 Pooling and Servicing Agreement) (Commission 54-2121776 (State or other File Number) 54-2121777 jurisdiction IRS EIN 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 ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-7 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 2003-7 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-7 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 2003-7 Trust, relating to the October 27, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 89/3130/03 Distribution Date: 910/2527/03 MASTR Series: 2003-7 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 55265KA25 SEN 5.50000% ~~191~~182,~~712~~823,~~140~~533.6768 ~~878~~837,~~678~~928.3287 84,~~888~~393,~~606~~661.9926 1-A-2 55265KA33 SEN 5.50000% ~~239~~228,~~941~~816,~~302~~581.1792 1,~~099~~048,~~728~~727.0624 115,~~124~~498,~~720~~977.2680 1-A-3 55265KA41 SEN 5.50000% 4,~~798~~576,~~826~~331.0464 2120,~~994~~974.5654 ~~222~~109,~~494~~979.4156 A-R 55265KJ26 SEN 5.50000% 0.00 35.2616 0.00 2-A-1 55265KA58 SEN 4.75000% 8682,~~279~~365,~~502~~705.0794 ~~341~~326,~~522~~026.1312 31,~~913~~500,~~796~~332.1357 2-A-2 55265KA66 SEN 4.50000% 2423,~~925~~794,~~189~~537.4927 9389,~~469~~228.2120 1433,~~130,652~~429.2241 2-A-3 55265KA74 SEN 5.00000% 2423,~~925~~794,~~189~~537.4927 ~~103~~99,~~854~~142.6845 1433,~~130,652~~429.2241 2-A-4 55265KA82 PAC 3.25000% 9796,~~236~~578,~~889~~964.1866 ~~263~~261,~~349~~564.2118 ~~657~~694,~~924~~731.5299 2-A-5 55265KA90 PAC 1.~~51000~~52000% 44,~~878~~574,~~564~~906.2477 56,~~472~~460.0472 ~~303~~320,~~657~~645.4753 2-A-6 55265KB24 IO 6.~~49000~~48000% 0.00 ~~242~~240,~~717~~700.5996 0.00 2-A-7 55265KB32 SEN 4.75000% 5244,~~798~~918,~~569~~494.7287 ~~208~~177,~~993~~799.7976 72,~~880~~374,~~074~~023.8579 3-A-1 55265KB40 SEN 5.00000% 3736,~~676~~097,~~054~~946.4005 ~~156~~150,~~983~~405.1590 1,~~578~~162,~~108~~774.3563 3-A-2 55265KB57 SEN 5.00000% 1,~~130~~082,~~281~~938.6338 4,~~709~~512.4918 4734,~~343~~883.2524 4-A-1 55265KB65 PAC 4.25000% ~~142~~141,~~187~~613,~~838~~338.8955 ~~503~~501,~~580~~539.6086 ~~574~~640,~~500~~874.3451 4-A-2 55265KB73 PAC 1.~~51000~~52000% 6362,~~194~~939,~~595~~261.0658 79,~~519~~721.6689 ~~255~~284,~~333~~833.4812 4-A-3 55265KB81 IO 5.~~99000~~98000% 0.00 ~~315~~313,~~445~~642.5271 0.00 4-A-4 55265KB99 PAC 5.25000% 40,907,000.00 178,~~967~~965.6549 0.00 4-A-5 55265KC23 SEN 5.25000% 98,~~627~~783,~~081~~135.9240 4238,~~118~~425.3765 ~~843~~698,~~946~~225.5235 4-A-6 55265KC31 SEN 5.25000% 3,963,973.00 17,342.3413 0.00 4-A-7 55265KC49 SEN 5.25000% 2,825,575.00 12,361.8671 0.00 4-A-8 55265KC56 LOCK 5.25000% 7,000,000.00 30,624.9255 0.00 4-A-9 55265KC64 SEN 5.50000% 2,~~816~~569,~~184~~307.5815 1211,~~907~~775.4882 ~~246~~204,~~877~~250.4200 4-A-10 55265KC72 SEN 5.00000% 2,~~816~~569,000.00 1110,~~733~~704.3001 ~~247~~204,000.00 4-A-11 55265KC80 SEN 5.25000% 1,~~877~~712,000.00 87,~~211~~489.8589 ~~165~~136,000.00 4-A-12 55265KC98 SEN 5.25000% 2,000,000.00 8,749.9887 0.00 4 -A-13 55265KD22 SEN 2.~~45063~~46500% 98,~~199~~393,~~536~~070.2804 1817,~~787~~240.1751 ~~806~~667,~~466~~216.2566 4-A-14 55265KD30 SEN 11.~~78223~~74871% 3,~~942~~597,~~658~~030.4102 3835,~~710~~216.9952 ~~345~~285,~~628~~950.3900 4-A-15 55265KD48 SEN 2.90000% 1311,~~142~~990,~~194~~100.6905 3128,~~760~~975.2265 1953,~~152,094~~166.6466 4-A-16 55265KD55 SEN 10.93388% 54,~~048~~605,~~271~~721.8216 4541,~~997~~964.5472 ~~442~~366,~~550~~137.6605 4-A-17 55265KD63 SEN 9.00000% ~~584~~532,~~097~~893.3315 43,~~380~~996.7264 5142,~~204~~362.1995 4-A-18 55265KD71 SEN 5.00000% 3,365,000.00 14,020.8063 0.00 4-A-19 55265KD89 SEN 5.50000% 3,365,000.00 15,422.8869 0.00 4-A-20 55265KD97 SEN 5.25000% 2523,~~246~~217,~~873~~320.3483 ~~110~~101,~~454~~574.7828 21,~~029~~679,~~552~~117.5108 4-A-21 55265KE21 SEN 5.25000% 8,241,000.00 36,~~054~~053.2884 0.00 4-A-22 55265KE39 SEN 5.25000% 2,001,000.00 8,754.3525 0.00 4-A-23 55265KE47 SEN 5.25000% 5,~~661~~206,000.00 2422,~~766~~775.8191 ~~455~~377,000.00 4-A-24 55265KE54 SEN 5.25000% 3,000,000.00 13,124.9781 0.00 4-A-25 55265KE62 SEN 2.75000% 9,~~907~~110,~~024~~616.82 22 20,~~703~~878.5419 ~~796~~658,~~408~~895.6063 4-A-26 55265KE70 SEN 11.39362% 3,~~695~~398,~~477~~404.8375 3532,~~087~~266.30 ~~297~~245,~~073~~778.0755 4-A-27 55265KE88 SEN 9.00000% ~~550~~506,~~389~~145.9506 43,~~127~~796.9103 4436,~~244~~605.9029 4-A-28 55265KE96 SEN 2.~~50063~~51500% 109,~~614~~761,~~669~~374.4552 2220,~~119~~457.4191 ~~853~~705,~~294~~959.9361 4-A-29 55265KF20 SEN 13.~~49811~~45500% 3,~~538~~253,~~223~~791.1551 3936,~~799~~482.3360 ~~284~~235,~~431~~319.6487 4-A-30 55265KF38 SEN 2.~~60063~~61500% 1,~~890~~738,~~282~~326.9840 43,~~096~~788.5905 ~~151~~125,~~956~~718.5879 4-A-31 55265KF46 SEN 7.~~02068~~01107% 2,~~827~~600,~~347~~062.8928 1615,~~541~~190.5478 ~~227~~188,~~285~~041.6103 4-A-32 55265KF53 PAC 4.50000% ~~150~~149,~~682~~920,~~422~~357.1350 ~~565~~562,~~057~~193.5907 ~~762~~896,~~064~~978.6333 4-A-33 55265KF61 LOCK 5.25000% 34,382,700.00 150,~~423~~422.9210 0.00 4-A-34 55265KF79 LOCK 5.25000% 3,820,300.00 16,713.7757 0.00 4-A-35 55265KF87 PAC 1.~~51000~~52000% 31,~~191~~024,~~994~~128.4451 39,~~249~~296.8265 ~~167~~197,~~865~~584.9343 4-A-36 55265KF95 IO 5.~~99000~~98000% 0.00 ~~165~~164,~~682~~567.9382 0.00 4-A-37 55265KG29 PAC 1.~~51000~~52000% 2,000,000.00 2,~~516~~533.6630 0.00 4-A-38 55265KG37 PAC 3.75000% 49,~~787~~536,~~991~~192.6676 ~~155~~154,~~587~~798.0633 ~~251~~296,~~798~~376.9064 4-A-339 55265KG45 PAC 1.~~76000~~77000% 3128,~~789~~852,~~376~~248.8565 4642,~~624~~556.3044 2,~~937~~726,~~128~~036.2046 4-A-40 55265KG52 PAC 13.~~39337~~37004% 1312,~~624~~365,~~018~~249.6542 ~~152~~137,~~059~~767.2087 1,~~258~~168,~~769~~301.2334 4-A-41 55265KG60 TAC 2.~~61000~~62000% 45,159,000.00 98,~~220~~595.5770 0.00 4-A-42 55265KG78 TAC 13.~~17000~~14000% 15,053,000.00 ~~165~~164,~~206~~827.2493 0.00 4-A-43 55265KG86 SEN 5.25000% 84,~~110~~920,~~868~~284.5916 3521,~~484~~525.9693 31,~~190~~973,~~584~~502.4317 4-A-44 55265KG94 SEN 5.25000% 109,~~492~~811,~~803~~359.2721 4542,~~905~~924.8907 ~~681~~541,~~444~~340.0689 4-A-45 55265KH28 PAC 1.~~56000~~57000% 4140,~~095~~887,~~205~~369.4969 53,~~423~~493.6352 ~~207~~244,~~835~~630.8145 4-A-46 55265KH36 IO 6.~~44000~~43000% 0.00 ~~220~~219,~~543~~084.6993 0.00 5-A-1 55265KH44 SEN 5.50000% 20,~~976~~952,~~102~~547.6190 96,~~140~~031.2210 23,~~554~~946.7059 15-PO 55265KH51 PO 0.00000% ~~227~~226,~~756~~439.3602 0.00 ~~1,317~~970.3588 30-PO 55265KH69 PO 0.00000% 1,~~941~~908,~~708~~138.2161 0.00 335,~~569~~797.6147 PP-AX 55265KH77 IO 5.50000% 0.00 5,~~007~~002.5147 0.00 15-AX 55265KH85 IO 4.75000% 0.00 ~~111~~105,~~162~~751.1673 0.00 30-AX 552655H93 IO 5.25000% 0.00 ~~369~~353,~~381~~863.4170 0.00 B-1 55265KJ34 SUB 5.~~20486~~20514% 22,~~751~~714,~~827~~518.0344 98,~~683~~525.1424 37,~~308~~791.5961 B-2 55265KJ42 SUB 5.~~20486~~20514% 7,~~876~~863,~~477~~561.2435 34,~~163~~108.2155 1213,~~915~~083.9011 B-3 55265KJ59 SUB 5.~~20486~~20514% 5,~~250~~242,~~652~~041.0297 22,~~774~~737.0359 8,~~610~~721.0552 B-4 55265KJ67 SUB 5.~~20486~~20514% 2,~~624~~620,~~826~~522.8160 11,~~384~~366.8563 4,~~304~~359.2193 B-5 55265KJ75 SUB 5.~~20486~~20514% 1,~~750~~747,~~217~~347.3432 7,~~591~~579.3420 2,~~870~~907.0217 B-6 55265KJ83 SUB 5.~~20486~~20514% 2,~~625~~621,~~970~~663.0192 11,~~389~~371.8158 4,~~306~~361.0883 Totals 1,~~704~~647,~~553~~818,~~024~~896.2015 7,~~881~~614,~~128~~439.0619 5633,~~734~~839,~~128~~012.1016

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~182~~178,~~823~~429,~~533~~872.6842 95,~~767~~231,~~285~~590.3113 0.00 1-A-2 0.00 ~~228~~223,~~816~~317,~~581~~604.92 12 6,~~224~~547,~~448~~705.3204 0.00 1-A-3 0.00 4,~~576~~466,~~331~~352.6408 ~~244~~130,~~488~~954.9710 0.00 A-R 0.00 0.00 35.2616 0.00 2-A-1 0.00 8280,~~365~~865,~~705~~373.9437 41,~~255~~826,~~318~~358.2669 0.00 2-A-2 0.00 23,~~794~~361,~~537~~107.2786 1522,~~224,121~~657.4361 0.00 2-A-3 0.00 23,~~794~~361,~~537~~107.2786 1532,~~234,506~~571.9086 0.00 2-A-4 0.00 9695,~~578~~884,~~964~~232.6667 ~~921~~956,~~273~~296.7317 0.00 2-A-5 0.00 44,~~574~~254,~~906~~261.7723 ~~360~~377,~~129~~106.5125 0.00 2-A-6 0.00 0.00 ~~242~~240,~~717~~700.5996 0.00 2-A-7 0.00 4442,~~918~~544,~~494~~471.8708 82,~~089~~551,~~068~~823.6455 0.00 3-A-1 0.00 3634,~~097~~935,~~946~~171.0542 1,~~735~~313,~~091~~180.5053 0.00 3-A-2 0.00 1,~~082~~048,~~938~~055.3814 5239,~~052~~395.7442 0.00 4-A-1 0.00 ~~141~~140,~~613~~972,~~338~~464.5504 1,~~078~~142,~~080~~414.9437 0.00 4-A-2 0.00 62,~~939~~654,~~261~~428.5846 ~~334~~364,~~853~~555.1401 0.00 4-A-3 0.00 0.00 ~~315~~313,~~445~~642.5271 0.00 4-A-4 0.00 40,907,000.00 178,~~967~~965.6549 0.00 4-A-5 0.00 8,~~783~~084,~~135~~910.4005 ~~886~~736,~~064~~651.8900 0.00 4-A-6 0.00 3,963,973.00 17,342.3413 0.00 4-A-7 0.00 2,825,575.00 12,361.8671 0.00 4-A-8 0.00 7,000,000.00 30,624.9255 0.00 4-A-9 0.00 2,~~569~~365,~~307~~057.1516 ~~259~~216,~~784~~025.9082 0.00 4-A-10 0.00 2,~~569~~365,000.00 ~~258~~214,~~733~~704.3001 0.00 4-A-11 0.00 1,~~712~~576,000.00 ~~173~~143,~~211~~489.8589 0.00 4-A-12 0.00 2,000,000.00 8,749.9887 0.00 4-A-13 0.00 87,~~393~~725,~~070~~853.0437 ~~825~~684,~~253~~457.4217 0.00 4-A-14 0.00 3,~~597~~311,~~030~~080.02 ~~384~~321,~~339~~166.3852 0.00 4-A-15 0.00 11,~~990~~036,~~100~~933.0539 1982,~~183,854~~142.8631 0.00 4-A-16 0.00 4,~~605~~239,~~721~~584.1611 ~~488~~408,~~548~~101.2077 0.00 4-A-17 0.00 ~~532~~490,~~893~~530.1520 5546,~~584~~359.9159 0.00 4-A-18 0.00 3,365,000.00 14,020.8063 0.00 4-A-19 0.00 3,365,000.00 15,422.8869 0.00 4-A-20 0.00 2321,~~217~~538,~~320~~203.8375 21,~~140~~780,~~007~~691.2936 0.00 4-A-21 0.00 8,241,000.00 36,~~054~~053.2884 0.00 4-A-22 0.00 2,001,000.00 8,754.3525 0.00 4-A-23 0.00 54,~~206~~829,000.00 ~~479~~399,~~766~~775.8191 0.00 4-A-24 0.00 3,000,000.00 13,124.9781 0.00 4-A-25 0.00 98,~~110~~451,~~616~~720.2259 ~~819~~679,~~112~~773.1482 0.00 4-A-26 0.00 3,~~398~~152,~~404~~626.7520 ~~332~~278,~~160~~044.3785 0.00 4-A-27 0.00 ~~506~~469,~~145~~539.0676 4840,~~372~~401.8132 0.00 4-A-28 0.00 9,~~761~~055,~~374~~414.5291 ~~875~~726,~~414~~417.3452 0.00 4-A-29 0.00 3,~~253~~018,~~791~~471.5164 ~~324~~271,~~230~~802.9747 0.00 4-A-30 0.00 1,~~738~~612,~~326~~607.4061 ~~156~~129,~~053~~506.1784 0.00 4-A-31 0.00 2,~~600~~412,~~062~~021.2824 ~~243~~203,~~827~~231.1581 0.00 4-A-32 0.00 149,~~920~~023,~~357~~379.5017 1,~~327~~459,~~122~~171.2240 0.00 4-A-33 0.00 34,382,700.00 150,~~423~~422.9210 0.00 4-A-34 0.00 3,820,300.00 16,713.7757 0.00 4-A-35 0.00 3130,~~024~~826,~~128~~544.5108 ~~207~~236,~~115~~881.7508 0.00 4-A-36 0.00 0.00 ~~165~~164,~~682~~567.9382 0.00 4-A-37 0.00 2,000,000.00 2,~~516~~533.6630 0.00 4-A-38 0.00 49,~~536~~239,~~192~~816.7612 ~~407~~451,~~385~~174.9697 0.00 4-A-39 0.00 2826,~~852~~126,~~248~~212.6519 2,~~983~~768,~~752~~592.5090 0.00 4-A-40 0.00 1211,~~365~~196,~~249~~948.4208 1,~~410~~306,~~828~~069.4321 0.00 4-A-41 0.00 45,159,000.00 98,~~220~~595.5770 0.00 4-A-42 0.00 15,053,000.00 ~~165~~164,~~206~~827.2493 0.00 4-A-43 0.00 42,~~920~~946,~~284~~781.1699 31,~~226~~995,~~069~~028.3910 0.00 4-A-44 0.00 9,~~811~~270,~~359~~018.2132 ~~727~~584,~~349~~264.9596 0.00 4-A-45 0.00 40,~~887~~642,~~369~~739.6924 ~~261~~298,~~259~~123.4497 0.00 4-A-46 0.00 0.00 ~~220~~219,~~543~~084.6993 0.00 5-A-1 0.00 20,~~952~~928,~~547~~601.9032 119,~~694~~977.9269 0.00 15-PO 0.00 ~~226~~225,~~439~~468.0214 ~~1,317~~970.3588 0.00 30-PO 0.00 1,~~908~~902,~~138~~341.6114 335,~~569~~797.6147 0.00 PP-AX 0.00 0.00 5,~~007~~002.5147 0.00 15-AX 0.00 0.00 ~~111~~105,~~162~~751.1673 0.00 30-AX 0.00 0.00 ~~369~~353,~~381~~863.4170 0.00 B-1 0.00 22,~~714~~676,~~518~~726.4483 ~~135~~136,~~991~~316.7385 0.00 B-2 0.00 7,~~863~~850,~~561~~478.3523 47,~~079~~191.1166 0.00 B-3 0.00 5,~~242~~233,~~041~~320.9745 31,~~384~~459.0811 0.00 B-4 0.00 2,~~620~~616,~~522~~162.6067 15,~~689~~726.0656 0.00 B-5 0.00 1,~~747~~744,~~347~~440.3215 10,~~461~~486.3637 0.00 B-6 0.00 2,~~621~~617,~~663~~302.9209 15,~~695~~733.8941 0.00 Totals 0.00 1,~~647~~613,~~818~~979,~~896~~883.1596 6441,~~615~~453,~~256~~451.1635 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-1 199,749,000.00 ~~191~~182,~~712~~823,~~140~~533.6768 ~~196~~189,~~736~~120.7663 84,~~691~~204,~~870~~540.2264 0.00 0.00 1-A-2 250,000,000.00 ~~239~~228,~~941~~816,~~302~~581.1792 ~~246~~236,~~229~~697.9784 105,~~878~~262,~~490~~279.2996 0.00 0.00 1-A-3 5,000,000.00 4,~~798~~576,~~826~~331.0464 4,~~924~~733.6096 ~~217~~105,~~569~~245.8160 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 90,000,000.00 8682,~~279~~365,~~502~~705.0794 ~~324~~313,~~096~~436.6642 31,~~589~~186,~~699~~896.4715 0.00 0.00 2-A-2 26,000,000.00 2423,~~925~~794,~~189~~537.4927 9390,~~627~~548.9230 1342,~~037,024~~881.2911 0.00 0.00 2-A-3 26,000,000.00 2423,~~925~~794,~~189~~537.4927 9390,~~627~~548.9230 1342,~~037,024~~881.2911 0.00 0.00 2-A-4 97,851,000.00 9796,~~236~~578,~~889~~964.1866 54145,~~481~~137.9236 ~~603~~549,~~442~~594.6063 0.00 0.00 2-A-5 45,162,000.00 44,~~878~~574,~~564~~906.2477 2566,~~145~~986.5047 ~~278~~253,~~511~~659.9706 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 60,306,000.00 5244,~~798~~918,~~569~~494.7287 ~~652~~495,~~539~~960.3338 71,~~227~~878,~~535~~063.5241 0.00 0.00 3-A-1 38,500,000.00 3736,~~676~~097,~~054~~946.4005 8482,~~886~~003.7802 1,~~493~~080,~~221~~771.5761 0.00 0.00 3-A-2 1,155,000.00 1,~~130~~082,~~281~~938.6338 2,~~546~~460.6009 4432,~~796~~423.6515 0.00 0.00 4-A-1 142,695,000.00 ~~142~~141,~~187~~613,~~838~~338.8955 2432,~~940~~688.6368 ~~549~~608,~~559~~185.7183 0.00 0.00 4-A-2 63,420,000.00 6362,~~194~~939,~~595~~261.0658 1114,~~084~~528.7230 ~~244~~270,~~248~~304.7682 0.00 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 0.00 4-A-4 40,907,000.00 40,907,000.00 0.00 0.00 0.00 0.00 4-A-5 10,255,452.00 98,~~627~~783,~~081~~135.9240 3635,~~638~~613.0393 ~~807~~662,~~308~~611.4942 0.00 0.00 4-A-6 3,963,973.00 3,963,973.00 0.00 0.00 0.00 0.00 4-A-7 2,825,575.00 2,825,575.00 0.00 0.00 0.00 0.00 4-A-8 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 4-A-9 3,000,000.00 2,~~816~~569,~~184~~307.5815 10,~~717~~418.6205 ~~236~~193,~~159~~831.8095 0.00 0.00 4-A-10 3,000,000.00 2,~~816~~569,000.00 10,~~722~~405.9530 ~~236~~193,~~277~~594.0570 0.00 0.00 4-A-11 2,000,000.00 1,~~877~~712,000.00 76,~~163~~936.1086 ~~157~~129,~~836~~063.9014 0.00 0.00 4-A-12 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 4-A-13 9,800,000.00 98,~~199~~393,~~536~~070.2804 3534,~~010~~032.9029 ~~771~~633,~~455~~184.3437 0.00 0.00 4-A-14 4,200,000.00 3,~~942~~597,~~658~~030.4102 1514,~~004~~585.6727 ~~330~~271,~~623~~364.7273 0.00 0.00 4-A-15 14,000,000.00 1311,~~142~~990,~~194~~100.6905 5048,~~015~~617.5856 1904,~~102,079~~549.0610 0.00 0.00 4-A-16 5,377,778.00 54,~~048~~605,~~271~~721.8216 1918,~~212~~675.3332 ~~423~~347,~~338~~461.3273 0.00 0.00 4-A-17 622,222.00 ~~584~~532,~~097~~893.3315 2,~~222~~160.9178 4840,~~981~~202.2717 0.00 0.00 4-A-18 3,365,000.00 3,365,000.00 0.00 0.00 0.00 0.00 4-A-19 3,365,000.00 3,365,000.00 0.00 0.00 0.00 0.00 4-A-20 26,758,000.00 2523,~~246~~217,~~873~~320.3483 8885,~~108~~645.4265 1,~~941~~593,~~444~~471.0843 0.00 0.00 4-A-21 8,241,000.00 8,241,000.00 0.00 0.00 0.00 0.00 4-A-22 2,001,000.00 2,001,000.00 0.00 0.00 0.00 0.00 4-A-23 6,000,000.00 5,~~661~~206,000.00 19,~~752~~229.7940 ~~435~~357,~~247~~770.2160 0.00 0.00 4-A-24 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 4-A-25 10,500,000.00 9,~~907~~110,~~024~~616.8222 3433,~~574~~607.2787 ~~761~~625,~~834~~287.3377 0.00 0.00 4-A-26 3,916,667.00 3,~~695~~398,~~477~~404.8375 12,~~896~~536.7527 ~~284~~233,~~176~~242.3228 0.00 0.00 4-A-27 583,333.00 ~~550~~506,~~389~~145.9506 1,~~920~~867.7910 4234,~~324~~738.1119 0.00 0.00 4-A-28 11,250,000.00 109,~~614~~761,~~669~~374.4552 3736,~~043~~008.8743 ~~816~~669,~~251~~951.0618 0.00 0.00 4-A-29 3,750,000.00 3,~~538~~253,~~223~~791.1551 12,~~347~~002.9681 ~~272~~223,~~083~~317.6906 0.00 0.00 4-A-30 2,003,424.00 1,~~890~~738,~~282~~326.9840 6,~~596~~412.8546 ~~145~~119,~~359~~306.7333 0.00 0.00 4-A-31 2,996,576.00 2,~~827~~600,~~347~~062.8928 9,~~867~~591.0929 ~~217~~178,~~418~~449.5274 0.00 0.00 4-A-32 151,308,929.00 ~~150~~149,~~682~~920,~~422~~357.1350 3345,~~083~~751.3160 ~~728~~851,~~981~~226.3273 0.00 0.00 4-A-33 34,382,700.00 34,382,700.00 0.00 0.00 0.00 0.00 4-A-34 3,820,300.00 3,820,300.00 0.00 0.00 0.00 0.00 4-A-35 31,330,000.00 31,~~191~~024,~~994~~128.4451 710,~~287~~078.5206 ~~160~~187,~~578~~506.4137 0.00 0.00 4-A-36 0.00 0.00 0.00 0.00 0.00 0.00 4-A-37 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 4-A-38 49,995,000.00 49,~~787~~536,~~991~~192.6676 1015,~~931~~117.2809 ~~240~~281,~~867~~259.6254 0.00 0.00 4-A-39 34,939,100.00 3128,~~789~~852,~~376~~248.8565 ~~127~~139,~~508~~045.7719 2,~~809~~586,~~619~~991.4327 0.00 0.00 4-A-40 14,973,900.00 1312,~~624~~365,~~018~~249.6542 5459,~~646~~590.6180 1,~~204~~108,~~122~~710.6154 0.00 0.00 4-A-41 45,159,000.00 45,159,000.00 0.00 0.00 0.00 0.00 4-A-42 15,053,000.00 15,053,000.00 0.00 0.00 0.00 0.00 4-A-43 9,109,000.00 84,~~110~~920,~~868~~284.5916 ~~140~~101,~~052~~759.4912 31,~~086~~893,~~016~~268.8998 (3521,~~484~~525.9693) 0.00 4-A-44 11,000,000.00 109,~~492~~811,~~803~~359.2721 2927,~~583~~611.3583 ~~651~~513,~~860~~729.7106 0.00 0.00 4-A-45 41,266,071.00 4140,~~095~~887,~~205~~369.4969 912,~~022~~477.7271 ~~198~~232,~~813~~152.0874 0.00 0.00 4-A-46 0.00 0.00 0.00 0.00 0.00 0.00 5-A-1 21,000,000.00 20,~~976~~952,~~102~~547.6190 21,~~270~~387.2728 2,~~284~~559.4331 0.00 0.00 15-PO 228,635.42 ~~227~~226,~~756~~439.3602 ~~882~~887.5989 ~~434~~82.7699 0.00 0.00 30-PO 1,943,546.70 1,~~941~~908,~~708~~138.2161 2,~~125~~239.6901 313,~~443~~558.9146 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 22,788,000.00 22,~~751~~714,~~827~~518.0344 37,~~308~~791.5961 0.00 0.00 0.00 B-2 7,889,000.00 7,~~876~~863,~~477~~561.2435 1213,~~915~~083.9011 0.00 0.00 0.00 B-3 5,259,000.00 5,~~250~~242,~~652~~041.0297 8,~~610~~721.0552 0.00 0.00 0.00 B-4 2,629,000.00 2,~~624~~620,~~826~~522.8160 4,~~304~~359.2193 0.00 0.00 0.00 B-5 1,753,000.00 1,~~750~~747,~~217~~347.3432 2,~~870~~907.0217 0.00 0.00 0.00 B-6 2,630,145.00 2,~~625~~621,~~970~~663.0192 4,~~306~~361.0883 0.00 0.00 0.00 Totals 1,752,977,427.12 1,~~704~~647,~~553~~818,~~024~~896.2015 2,~~731~~670,~~395~~367.6414 5431,~~038~~190,~~217~~170.3296 (3521,~~484~~525.9693) 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 84,~~888~~393,~~606~~661.9926 ~~182~~178,~~823~~429,~~533~~872.6842 0.~~91526633~~89327042 84,~~888~~393,~~606~~661.9926 1-A-2 115,~~124~~498,~~720~~977.2680 ~~228~~223,~~816~~317,~~581~~604.9212 0.~~91526633~~89327042 115,~~124~~498,~~720~~977.2680 1-A-3 ~~222~~109,~~494~~979.4156 4,~~576~~466,~~331~~352.6408 0.~~91526633~~89327042 ~~222~~109,~~494~~979.4156 A-R 0.00 0.00 0.00000000 0.00 2-A-1 31,~~913~~500,~~796~~332.1357 8280,~~365~~865,~~705~~373.9437 0.~~91517451~~89850415 31,~~913~~500,~~796~~332.1357 2-A-2 1433,~~130,652~~429.2241 23,~~794~~361,~~537~~107.2786 0.~~91517451~~89850415 1433,~~130,652~~429.2241 2-A-3 1433,~~130,652~~429.2241 23,~~794~~361,~~537~~107.2786 0.~~91517451~~89850415 1433,~~130,652~~429.2241 2-A-4 ~~657~~694,~~924~~731.5299 9695,~~578~~884,~~964~~232.6667 0.~~98700028~~97990039 ~~657~~694,~~924~~731.5299 2-A-5 ~~303~~320,~~657~~645.4753 44,~~574~~254,~~906~~261.7723 0.~~98700028~~97990039 ~~303~~320,~~657~~645.4753 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 72,~~880~~374,~~074~~023.8579 4442,~~918~~544,~~494~~471.8708 0.~~74484288~~70547659 72,~~880~~374,~~074~~023.8579 3-A-1 1,~~578~~162,~~108~~774.3563 3634,~~097~~935,~~946~~171.0542 0.~~93760899~~90740705 1,~~578~~162,~~108~~774.3563 3-A-2 4734,~~343~~883.2524 1,~~082~~048,~~938~~055.3814 0.~~93760899~~90740705 4734,~~343~~883.2524 4-A-1 ~~574~~640,~~500~~874.3451 ~~141~~140,~~613~~972,~~338~~464.5504 0.~~99241977~~98792855 ~~574~~640,~~500~~874.3451 4-A-2 ~~255~~284,~~333~~833.4812 62,~~939~~654,~~261~~428.5846 0.~~99241977~~98792855 ~~255~~284,~~333~~833.4812 4-A-3 0.00 0.00 0.00000000 0.00 4-A-4 0.00 40,907,000.00 1.00000000 0.00 4-A-5 ~~843~~698,~~946~~225.5235 8,~~783~~084,~~135~~910.4005 0.~~85643572~~78835239 ~~843~~698,~~946~~225.5235 4-A-6 0.00 3,963,973.00 1.00000000 0.00 4-A-7 0.00 2,825,575.00 1.00000000 0.00 4-A-8 0.00 7,000,000.00 1.00000000 0.00 4-A-9 ~~246~~204,~~877~~250.4200 2,~~569~~365,~~307~~057.1516 0.~~85643572~~78835239 ~~246~~204,~~877~~250.4200 4-A-10 ~~247~~204,000.00 2,~~569~~365,000.00 0.~~85633333~~78833333 ~~247~~204,000.00 4-A-11 ~~165~~136,000.00 1,~~712~~576,000.00 0.~~85600000~~78800000 ~~165~~136,000.00 4-A-12 0.00 2,000,000.00 1.00000000 0.00 4-A-13 ~~806~~667,~~466~~216.2566 87,~~393~~725,~~070~~853.0437 0.~~85643572~~78835238 ~~806~~667,~~466~~216.2566 4-A-14 ~~345~~285,~~628~~950.3900 3,~~597~~311,~~030~~080.02 0.~~85643572~~78835239 ~~345~~285,~~628~~950.3900 4-A-15 1953,~~152,094~~166.6466 11,~~990~~036,~~100~~933.0539 0.~~85643572~~78835239 1953,~~152,094~~166.6466 4-A-16 ~~442~~366,~~550~~137.6605 4,~~605~~239,~~721~~584.1611 0.~~85643572~~78835238 ~~442~~366,~~550~~137.6605 4-A-17 5142,~~204~~362.1995 ~~532~~490,~~893~~530.1520 0.~~85643573~~78835239 5142,~~204~~362.1995 4-A-18 0.00 3,365,000.00 1.00000000 0.00 4-A-19 0.00 3,365,000.00 1.00000000 0.00 4-A-20 21,~~029~~679,~~552~~117.5108 2321,~~217~~538,~~320~~203.8375 0.~~86767773~~80492577 21,~~029~~679,~~552~~117.5108 4-A-21 0.00 8,241,000.00 1.00000000 0.00 4-A-22 0.00 2,001,000.00 1.00000000 0.00 4-A-23 ~~455~~377,000.00 54,~~206~~829,000.00 0.~~86766667~~80483333 ~~455~~377,000.00 4-A-24 0.00 3,000,000.00 1.00000000 0.00 4-A-25 ~~796~~658,~~408~~895.6063 98,~~110~~451,~~616~~720.2259 0.~~86767774~~80492577 ~~796~~658,~~408~~895.6063 4-A-26 ~~297~~245,~~073~~778.0755 3,~~398~~152,~~404~~626.7520 0.~~86767773~~80492577 ~~297~~245,~~073~~778.0755 4-A-27 4436,~~244~~605.9029 ~~506~~469,~~145~~539.0676 0.~~86767774~~80492576 4436,~~244~~605.9029 4-A-28 ~~853~~705,~~294~~959.9361 9,~~761~~055,~~374~~414.5291 0.~~86767774~~80492577 ~~853~~705,~~294~~959.9361 4-A-29 ~~284~~235,~~431~~319.6487 3,~~253~~018,~~791~~471.5164 0.~~86767774~~80492577 ~~284~~235,~~431~~319.6487 4-A-30 ~~151~~125,~~956~~718.5879 1,~~738~~612,~~326~~607.4061 0.~~86767774~~80492577 ~~151~~125,~~956~~718.5879 4-A-31 ~~227~~188,~~285~~041.6103 2,~~600~~412,~~062~~021.2824 0.~~86767774~~80492577 ~~227~~188,~~285~~041.6103 4-A-32 ~~762~~896,~~064~~978.6333 149,~~920~~023,~~357~~379.5017 0.~~99082294~~98489481 ~~762~~896,~~064~~978.6333 4-A-33 0.00 34,382,700.00 1.00000000 0.00 4-A-34 0.00 3,820,300.00 1.00000000 0.00 4-A-35 ~~167~~197,~~865~~584.9343 3130,~~024~~826,~~128~~544.5108 0.~~99023711~~98393055 ~~167~~197,~~865~~584.9343 4-A-36 0.00 0.00 0.00000000 0.00 4-A-37 0.00 2,000,000.00 1.00000000 0.00 4-A-38 ~~251~~296,~~798~~376.9064 49,~~536~~239,~~192~~816.7612 0.~~99082294~~98489481 ~~251~~296,~~798~~376.9064 4-A-39 2,~~937~~726,~~128~~036.2046 2826,~~852~~126,~~248~~212.6519 0.~~82578683~~74776432 2,~~937~~726,~~128~~036.2046 4-A-40 1,~~258~~168,~~769~~301.2334 1211,~~365~~196,~~249~~948.4208 0.~~82578683~~74776432 1,~~258~~168,~~769~~301.2334 4-A-41 0.00 45,159,000.00 1.00000000 0.00 4-A-42 0.00 15,053,000.00 1.00000000 0.00 4-A-43 31,~~190~~973,~~584~~502.4317 42,~~920~~946,~~284~~781.1699 0.~~54015635~~32350225 31,~~190~~973,~~584~~502.4317 4-A-44 ~~681~~541,~~444~~340.0689 9,~~811~~270,~~359~~018.2132 0.~~89194175~~84272894 ~~681~~541,~~444~~340.0689 4-A-45 ~~207~~244,~~835~~630.8145 40,~~887~~642,~~369~~739.6924 0.~~99082294~~98489481 ~~207~~244,~~835~~630.8145 4-A-46 0.00 0.00 0.00000000 0.00 5-A-1 23,~~554~~946.7059 20,~~952~~928,~~547~~601.9032 0.~~99774038~~99660006 23,~~554~~946.7059 15-PO ~~1,317~~970.3588 ~~226~~225,~~439~~468.0214 0.~~99039344~~98614703 ~~1,317~~970.3588 30-PO 335,~~569~~797.6147 1,~~908~~902,~~138~~341.6114 0.~~98178171~~97879878 335,~~569~~797.6147 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 37,~~308~~791.5961 22,~~714~~676,~~518~~726.4483 0.~~99677543~~99511703 37,~~308~~791.5961 B-2 1213,~~915~~083.9011 7,~~863~~850,~~561~~478.3523 0.~~99677543~~99511703 1213,~~915~~083.9011 B-3 8,~~610~~721.0552 5,~~242~~233,~~041~~320.9745 0.~~99677543~~99511703 8,~~610~~721.0552 B-4 4,~~304~~359.2193 2,~~620~~616,~~522~~162.6067 0.~~99677543~~99511703 4,~~304~~359.2193 B-5 2,~~870~~907.0217 1,~~747~~744,~~347~~440.3215 0.~~99677542~~99511703 2,~~870~~907.0217 B-6 4,~~306~~361.0883 2,~~621~~617,~~663~~302.9209 0.~~99677543~~99511703 4,~~306~~361.0883 Totals 5633,~~734~~839,~~128~~012.1016 1,~~647~~613,~~818~~979,~~896~~883.1596 0.~~94001147~~92070774 5633,~~734~~839,~~128~~012.1016

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 199,749,000.00 ~~959~~915.~~76520869~~26632764 0.~~98491987~~94679137 4321.~~51396112~~04911985 0.00000000 1-A-2 250,000,000.00 ~~959~~915.~~76520868~~26632768 0.~~98491988~~94679136 4321.~~51396116~~04911984 0.00000000 1-A-3 5,000,000.00 ~~959~~915.~~76520800~~26632800 0.~~98492000~~94679200 4321.~~51396200~~04912000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 90,000,000.00 ~~958~~915.~~66113411~~17451044 3.~~60107400~~48262689 3913.~~88554967~~18773500 0.00000000 2-A-2 26,000,000.00 ~~958~~915.~~66113423~~17451038 3.~~60107385~~48262692 3913.~~88554962~~18773500 0.00000000 2-A-3 26,000,000.00 ~~958~~915.~~66113423~~17451038 3.~~60107385~~48262692 3913.~~88554962~~18773500 0.00000000 2-A-4 97,851,000.00 ~~993~~987.~~72402101~~00028267 01.~~55678450~~48324861 65.~~16695384~~61664807 0.00000000 2-A-5 45,162,000.00 ~~993~~987.~~72402108~~00028276 01.~~55678446~~48324853 65.~~16695386~~61664807 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 60,306,000.00 ~~875~~744.~~51105562~~84288247 108.~~82047110~~22406361 ~~119~~31.~~84770205~~14223145 0.00000000 3-A-1 38,500,000.00 ~~978~~937.~~59881558~~60898831 2.~~20485143~~12994857 3828.~~78497584~~07198987 0.00000000 3-A-2 1,155,000.00 ~~978~~937.~~59881385~~60898701 2.~~20484848~~12994805 3828.~~78497835~~07199134 0.00000000 4-A-1 142,695,000.00 ~~996~~992.~~44583826~~41976628 0.~~17478279~~22908077 34.~~85128918~~26213834 0.00000000 4-A-2 63,420,000.00 ~~996~~992.~~44583822~~41976632 0.~~17478272~~22908073 34.~~85128918~~26213844 0.00000000 4-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 40,907,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-5 10,255,452.00 ~~938~~856.~~72819258~~43571829 3.~~57254171~~47268263 7864.~~71993258~~61065002 0.00000000 4-A-6 3,963,973.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-7 2,825,575.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-8 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-9 3,000,000.00 ~~938~~856.~~72819333~~43571667 3.~~57254000~~47268333 7864.~~71993333~~61065000 0.00000000 4-A-10 3,000,000.00 ~~938~~856.~~66666667~~33333333 3.~~57431667~~46843333 7864.~~75901667~~53156667 0.00000000 4-A-11 2,000,000.00 ~~938~~856.~~50000000~~00000000 3.~~58155000~~46843000 7864.~~91845000~~53157000 0.00000000 4-A-12 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-13 9,800,000.00 ~~938~~856.~~72819184~~43571837 3.~~57254082~~47268265 7864.~~71993265~~61065000 0.00000000 4-A-14 4,200,000.00 ~~938~~856.~~72819286~~43571905 3.~~57254048~~47268333 7864.~~71993333~~61065000 0.00000000 4-A-15 14,000,000.00 ~~938~~856.~~72819214~~43571786 3.~~57254143~~47268286 7864.~~71993286~~61065000 0.00000000 4-A-16 5,377,778.00 ~~938~~856.~~72819220~~43571750 3.~~57254055~~47268333 7864.~~71993228~~61064960 0.00000000 4-A-17 622,222.00 ~~938~~856.~~72818705~~43572551 3.~~57253520~~47268338 7864.~~71992633~~61065343 0.00000000 4-A-18 3,365,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-19 3,365,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-20 26,758,000.00 ~~943~~867.~~52617311~~67773488 3.~~29278795~~20074931 7259.~~55564990~~55121571 0.00000000 4-A-21 8,241,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-22 2,001,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-23 6,000,000.00 ~~943~~867.~~50000000~~66666667 3.~~29213167~~20490000 7259.~~54120167~~62843333 0.00000000 4-A-24 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-25 10,500,000.00 ~~943~~867.~~52617333~~67773524 3.~~29278762~~20074952 7259.~~55565048~~55121619 0.00000000 4-A-26 3,916,667.00 ~~943~~867.~~52617417~~67773467 3.~~29278695~~20074951 7259.~~55565000~~55121536 0.00000000 4-A-27 583,333.00 ~~943~~867.~~52616773~~67774153 3.~~29278474~~20074469 7259.~~55565860~~55121689 0.00000000 4-A-28 11,250,000.00 ~~943~~867.~~52617333~~67773511 3.~~29278844~~20074933 7259.~~55564978~~55121600 0.00000000 4-A-29 3,750,000.00 ~~943~~867.~~52617333~~67773600 3.~~29278933~~20074933 7259.~~55565067~~55121600 0.00000000 4-A-30 2,003,424.00 ~~943~~867.~~52617319~~67773572 3.~~29278775~~20075032 7259.~~55564973~~55121332 0.00000000 4-A-31 2,996,576.00 ~~943~~867.~~52617454~~67773619 3.~~29278817~~20074979 7259.~~55565018~~55121445 0.00000000 4-A-32 151,308,929.00 ~~995~~990.~~85941904~~82293749 0.~~21864744~~30237211 45.~~81783411~~62575345 0.00000000 4-A-33 34,382,700.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-34 3,820,300.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-35 31,330,000.00 ~~995~~990.~~59509863~~23710533 0.~~23260517~~32167443 5.~~12538813~~98488254 0.00000000 4-A-36 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-37 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-38 49,995,000.00 ~~995~~990.~~85941914~~82293749 0.~~21864746~~30237204 45.~~81783418~~62575338 0.00000000 4-A-39 34,939,100.00 ~~909~~825.~~85105083~~78683051 3.~~64945777~~97964430 8074.~~41476254~~04287088 0.00000000 4-A-40 14,973,900.00 ~~909~~825.~~85105083~~78683042 3.~~64945739~~97964458 8074.~~41476235~~04287059 0.00000000 4-A-41 45,159,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-42 15,053,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-43 9,109,000.00 ~~890~~540.~~42360193~~15634647 1511.~~37517730~~17127237 ~~338~~207.~~78767044~~84597431 (32.~~89559337~~36314963) 4-A-44 11,000,000.00 ~~953~~891.~~89120636~~94174636 2.~~68939545~~51016636 5946.~~26006455~~70264182 0.00000000 4-A-45 41,266,071.00 ~~995~~990.~~85941899~~82293757 0.~~21864742~~30237214 45.~~81783400~~62575342 0.00000000 4-A-46 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 21,000,000.00 ~~998~~997.~~86202905~~74037619 1.~~01287000~~01844190 0.~~10878238~~12187190 0.00000000 15-PO 228,635.42 ~~996~~990.~~15518890~~39343948 3.~~86025052~~88343153 10.~~90154264~~36297963 0.00000000 30-PO 1,943,546.70 ~~999~~981.~~05405412~~78171381 1.~~09371697~~15202274 161.~~17862334~~83091047 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 22,788,000.00 ~~998~~996.~~41263077~~77542742 1.~~63720335~~65839960 0.00000000 0.00000000 B-2 7,889,000.00 ~~998~~996.~~41263024~~77542781 1.~~63720370~~65839904 0.00000000 0.00000000 B-3 5,259,000.00 ~~998~~996.~~41262978~~77542689 1.~~63720289~~65839894 0.00000000 0.00000000 B-4 2,629,000.00 ~~998~~996.~~41263218~~77542792 1.~~63720426~~65839863 0.00000000 0.00000000 B-5 1,753,000.00 ~~998~~996.~~41262978~~77542499 1.~~63720479~~65839703 0.00000000 0.00000000 B-6 2,630,145.00 ~~998~~996.~~41263885~~77543253 1.~~63720251~~65839906 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 4421.~~49888105~~99591117 ~~915~~893.~~26632764~~27041647 0.~~91526633~~89327042 4421.~~49888105~~99591117 1-A-2 0.00000000 4421.~~49888104~~99591120 ~~915~~893.~~26632768~~27041648 0.~~91526633~~89327042 4421.~~49888104~~99591120 1-A-3 0.00000000 4421.~~49888200~~99591200 ~~915~~893.~~26632800~~27041600 0.~~91526633~~89327042 4421.~~49888200~~99591200 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 4316.~~48662367~~67036189 ~~915~~898.~~17451044~~50414856 0.~~91517451~~89850415 4316.~~48662367~~67036189 2-A-2 0.00000000 4316.~~48662385~~67036192 ~~915~~898.~~17451038~~50414846 0.~~91517451~~89850415 4316.~~48662385~~67036192 2-A-3 0.00000000 4316.~~48662385~~67036192 ~~915~~898.~~17451038~~50414846 0.~~91517451~~89850415 4316.~~48662385~~67036192 2-A-4 0.00000000 67.~~72373834~~09989668 ~~987~~979.~~00028267~~90038600 0.~~98700028~~97990039 67.~~72373834~~09989668 2-A-5 0.00000000 67.~~72373832~~09989659 ~~987~~979.~~00028276~~90038594 0.~~98700028~~97990039 67.~~72373832~~09989659 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 ~~130~~39.~~66817315~~36629506 ~~744~~705.~~84288247~~47658740 0.~~74484288~~70547659 ~~130~~39.~~66817315~~36629506 3-A-1 0.00000000 4030.~~98982727~~20193844 ~~937~~907.~~60898831~~40704987 0.~~93760899~~90740705 4030.~~98982727~~20193844 3-A-2 0.00000000 4030.~~98982684~~20193939 ~~937~~907.~~60898701~~40704762 0.~~93760899~~90740705 4030.~~98982684~~20193939 4-A-1 0.00000000 4.~~02607197~~49121910 ~~992~~987.~~41976628~~92854718 0.~~99241977~~98792855 4.~~02607197~~49121910 4-A-2 0.00000000 4.~~02607190~~49121917 ~~992~~987.~~41976632~~92854715 0.~~99241977~~98792855 4.~~02607190~~49121917 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-5 0.00000000 8268.~~29247429~~08333265 ~~856~~788.~~43571829~~35238564 0.~~85643572~~78835239 8268.~~29247429~~08333265 4-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-9 0.00000000 8268.~~29247333~~08333333 ~~856~~788.~~43571667~~35238667 0.~~85643572~~78835239 8268.~~29247333~~08333333 4-A-10 0.00000000 8268.~~33333333~~00000000 ~~856~~788.33333333 0.~~85633333~~78833333 8268.~~33333333~~00000000 4-A-11 0.00000000 8268.~~50000000~~00000000 ~~856~~788.00000000 0.~~85600000~~78800000 8268.~~50000000~~00000000 4-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-13 0.00000000 8268.~~29247449~~08333265 ~~856~~788.~~43571837~~35238469 0.~~85643572~~78835238 8268.~~29247449~~08333265 4-A-14 0.00000000 8268.~~29247381~~08333333 ~~856~~788.~~43571905~~35238571 0.~~85643572~~78835239 8268.~~29247381~~08333333 4-A-15 0.00000000 8268.~~29247429~~08333286 ~~856~~788.~~43571786~~35238500 0.~~85643572~~78835239 8268.~~29247429~~08333286 4-A-16 0.00000000 8268.~~29247470~~08333293 ~~856~~788.~~43571750~~35238457 0.~~85643572~~78835238 8268.~~29247470~~08333293 4-A-17 0.00000000 8268.~~29247760~~08333682 ~~856~~788.~~43572551~~35238870 0.~~85643573~~78835239 8268.~~29247760~~08333682 4-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-20 0.00000000 7562.~~84843822~~75196502 ~~867~~804.~~67773488~~92576986 0.~~86767773~~80492577 7562.~~84843822~~75196502 4-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-23 0.00000000 7562.83333333 ~~867~~804.~~66666667~~83333333 0.~~86766667~~80483333 7562.83333333 4-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-25 0.00000000 7562.~~84843810~~75196476 ~~867~~804.~~67773524~~92577048 0.~~86767774~~80492577 7562.~~84843810~~75196476 4-A-26 0.00000000 7562.~~84843695~~75196487 ~~867~~804.~~67773467~~92576979 0.~~86767773~~80492577 7562.~~84843695~~75196487 4-A-27 0.00000000 7562.~~84844334~~75196157 ~~867~~804.~~67774153~~92576281 0.~~86767774~~80492576 7562.~~84844334~~75196157 4-A-28 0.00000000 7562.~~84843822~~75196533 ~~867~~804.~~67773511~~92576978 0.~~86767774~~80492577 7562.~~84843822~~75196533 4-A-29 0.00000000 7562.~~84843733~~75196533 ~~867~~804.~~67773600~~92577067 0.~~86767774~~80492577 7562.~~84843733~~75196533 4-A-30 0.00000000 7562.~~84843748~~75196364 ~~867~~804.~~67773572~~92577208 0.~~86767774~~80492577 7562.~~84843748~~75196364 4-A-31 0.00000000 7562.~~84843835~~75196424 ~~867~~804.~~67773619~~92576861 0.~~86767774~~80492577 7562.~~84843835~~75196424 4-A-32 0.00000000 5.~~03648155~~92812556 ~~990~~984.~~82293749~~89481192 0.~~99082294~~98489481 5.~~03648155~~92812556 4-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-35 0.00000000 56.~~35799330~~30655697 ~~990~~983.~~23710533~~93054836 0.~~99023711~~98393055 56.~~35799330~~30655697 4-A-36 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-38 0.00000000 5.~~03648165~~92812561 ~~990~~984.~~82293749~~89481188 0.~~99082294~~98489481 5.~~03648165~~92812561 4-A-39 0.00000000 8478.~~06422031~~02251518 ~~825~~747.~~78683051~~76431534 0.~~82578683~~74776432 8478.~~06422031~~02251518 4-A-40 0.00000000 8478.~~06422041~~02251518 ~~825~~747.~~78683042~~76431524 0.~~82578683~~74776432 8478.~~06422041~~02251518 4-A-41 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-42 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-43 0.00000000 ~~350~~216.~~26725546~~65409705 ~~540~~323.~~15634647~~50224942 0.~~54015635~~32350225 ~~350~~216.~~26725546~~65409705 4-A-44 0.00000000 6149.~~94946000~~21280818 ~~891~~842.~~94174636~~72893818 0.~~89194175~~84272894 6149.~~94946000~~21280818 4-A-45 0.00000000 5.~~03648167~~92812555 ~~990~~984.~~82293757~~89481201 0.~~99082294~~98489481 5.~~03648167~~92812555 4-A-46 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 0.00000000 1.~~12165238~~14031381 ~~997~~996.~~74037619~~60006286 0.~~99774038~~99660006 1.~~12165238~~14031381 15-PO 0.00000000 54.~~76179316~~24641116 ~~990~~986.~~39343948~~14702831 0.~~99039344~~98614703 54.~~76179316~~24641116 30-PO 0.00000000 172.~~27234545~~98293321 ~~981~~978.~~78171381~~79878060 0.~~98178171~~97879878 172.~~27234545~~98293321 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~63720335~~65839960 ~~996~~995.~~77542742~~11702782 0.~~99677543~~99511703 1.~~63720335~~65839960 B-2 0.00000000 1.~~63720370~~65839904 ~~996~~995.~~77542781~~11702751 0.~~99677543~~99511703 1.~~63720370~~65839904 B-3 0.00000000 1.~~63720289~~65839894 ~~996~~995.~~77542689~~11702795 0.~~99677543~~99511703 1.~~63720289~~65839894 B-4 0.00000000 1.~~63720426~~65839863 ~~996~~995.~~77542792~~11702929 0.~~99677543~~99511703 1.~~63720426~~65839863 B-5 0.00000000 1.~~63720479~~65839703 ~~996~~995.~~77542499~~11702795 0.~~99677542~~99511703 1.~~63720479~~65839703 B-6 0.00000000 1.~~63720251~~65839906 ~~996~~995.~~77543253~~11703347 0.~~99677543~~99511703 1.~~63720251~~65839906 (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-A-1 199,749,000.00 5.50000% ~~191~~182,~~712~~823,~~140~~533.6768 ~~878~~837,~~680~~941.6420 0.00 0.00 1-A-2 250,000,000.00 5.50000% ~~239~~228,~~941~~816,~~302~~581.1792 1,~~099~~048,~~730~~742.9767 0.00 0.00 1-A-3 5,000,000.00 5.50000% 4,~~798~~576,~~826~~331.0464 2120,~~994~~974.6285 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 90,000,000.00 4.75000% 8682,~~279~~365,~~502~~705.0794 ~~341~~326,~~523~~030.0392 0.00 0.00 2-A-2 26,000,000.00 4.50000% 2423,~~925~~794,~~189~~537.4927 9389,~~469~~229.4651 0.00 0.00 2-A-3 26,000,000.00 5.00000% 2423,~~925~~794,~~189~~537.4927 ~~103~~99,~~854~~143.9691 0.00 0.00 2-A-4 97,851,000.00 3.25000% 9796,~~236~~578,~~889~~964.1866 ~~263~~261,~~349~~568.9103 0.00 0.00 2-A-5 45,162,000.00 1.~~51000~~52000% 44,~~878~~574,~~564~~906.2477 56,~~472~~461.1955 0.00 0.00 2-A-6 0.00 6.~~49000~~48000% 44,~~878~~574,~~564~~906.2477 ~~242~~240,~~718~~704.2350 0.00 0.00 2-A-7 60,306,000.00 4.75000% 5244,~~798~~918,~~569~~494.7287 ~~208~~177,~~994~~802.3438 0.00 0.00 3-A-1 38,500,000.00 5.00000% 3736,~~676~~097,~~054~~946.4005 ~~156~~150,~~983~~408.5611 0.00 0.00 3-A-2 1,155,000.00 5.00000% 1,~~130~~082,~~281~~938.6338 4,~~709~~512.5124 0.00 0.00 4-A-1 142,695,000.00 4.25000% ~~142~~141,~~187~~613,~~838~~338.8955 ~~503~~501,~~581~~547.9324 0.00 0.00 4-A-2 63,420,000.00 1.~~51000~~52000% 6362,~~194~~939,~~595~~261.0658 79,~~519~~723.8706 0.00 0.00 4-A-3 0.00 5.~~99000~~98000% 6362,~~194~~939,~~595~~261.0658 ~~315~~313,~~446~~647.3532 0.00 0.00 4-A-4 40,907,000.00 5.25000% 40,907,000.00 178,968.13 0.00 0.00 4-A-5 10,255,452.00 5.25000% 98,~~627~~783,~~081~~135.9240 4238,~~118~~426.4822 0.00 0.00 4-A-6 3,963,973.00 5.25000% 3,963,973.00 17,342.38 0.00 0.00 4-A-7 2,825,575.00 5.25000% 2,825,575.00 12,361.89 0.00 0.00 4-A-8 7,000,000.00 5.25000% 7,000,000.00 30,625.00 0.00 0.00 4-A-9 3,000,000.00 5.50000% 2,~~816~~569,~~184~~307.5815 1211,~~907~~775.5199 0.00 0.00 4-A-10 3,000,000.00 5.00000% 2,~~816~~569,000.00 1110,~~733~~704.3317 0.00 0.00 4-A-11 2,000,000.00 5.25000% 1,~~877~~712,000.00 87,~~211~~490.8800 0.00 0.00 4-A-12 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 4-A-13 9,800,000.00 2.~~45063~~46500% 98,~~199~~393,~~536~~070.2804 1817,~~787~~240.2276 0.00 0.00 4-A-14 4,200,000.00 11.~~78223~~74871% 3,~~942~~597,~~658~~030.4102 3835,~~711~~217.0904 0.00 0.00 4-A-15 14,000,000.00 2.90000% 1311,~~142~~990,~~194~~100.6905 3128,~~760~~976.3008 0.00 0.00 4-A-16 5,377,778.00 10.93388% 54,~~048~~605,~~271~~721.8216 4541,~~997~~965.6734 0.00 0.00 4-A-17 622,222.00 9.00000% ~~584~~532,~~097~~893.3315 43,~~380~~996.7370 0.00 0.00 4-A-18 3,365,000.00 5.00000% 3,365,000.00 14,020.83 0.00 0.00 4-A-19 3,365,000.00 5.50000% 3,365,000.00 15,422.92 0.00 0.00 4-A-20 26,758,000.00 5.25000% 2523,~~246~~217,~~873~~320.3483 ~~110~~101,~~455~~575.0778 0.00 0.00 4-A-21 8,241,000.00 5.25000% 8,241,000.00 36,054.38 0.00 0.00 4-A-22 2,001,000.00 5.25000% 2,001,000.00 8,754.38 0.00 0.00 4-A-23 6,000,000.00 5.25000% 5,~~661~~206,000.00 2422,~~766~~776.8825 0.00 0.00 4-A-24 3,000,000.00 5.25000% 3,000,000.00 13,125.00 0.00 0.00 4-A-25 10,500,000.00 2.75000% 9,~~907~~110,~~024~~616.82 22 20,~~703~~878.6050 0.00 0.00 4-A-26 3,916,667.00 11.39362% 3,~~695~~398,~~477~~404.8375 3532,~~087~~266.3978 0.00 0.00 4-A-27 583,333.00 9.00000% ~~550~~506,~~389~~145.9506 43,~~127~~796.9209 0.00 0.00 4-A-28 11,250,000.00 2.~~50063~~51500% 109,~~614~~761,~~669~~374.4552 2220,~~119~~458.4721 0.00 0.00 4-A-29 3,750,000.00 13.~~49811~~45500% 3,~~538~~253,~~223~~791.1551 3936,~~799~~483.4414 0.00 0.00 4-A-30 2,003,424.00 2.~~60063~~61500% 1,~~890~~738,~~282~~326.9840 43,~~096~~788.6110 0.00 0.00 4-A-31 2,996,576.00 7.~~02068~~01107% 2,~~827~~600,~~347~~062.8928 1615,~~541~~191.5800 0.00 0.00 4-A-32 151,308,929.00 4.50000% ~~150~~149,~~682~~920,~~422~~357.1350 ~~565~~562,~~059~~201.0834 0.00 0.00 4-A-33 34,382,700.00 5.25000% 34,382,700.00 150,424.31 0.00 0.00 4-A-34 3,820,300.00 5.25000% 3,820,300.00 16,713.81 0.00 0.00 4-A-35 31,330,000.00 1.~~51000~~52000% 31,~~191~~024,~~994~~128.4451 39,~~249~~297.9323 0.00 0.00 4-A-36 0.00 5.~~99000~~98000% 33,~~191~~024,~~994~~128.4451 ~~165~~164,~~683~~570.3724 0.00 0.00 4-A-37 2,000,000.00 1.~~51000~~52000% 2,000,000.00 2,~~516~~533.6733 0.00 0.00 4-A-38 49,995,000.00 3.75000% 49,~~787~~536,~~991~~192.6676 ~~155~~154,~~587~~800.4760 0.00 0.00 4-A-39 34,939,100.00 1.~~76000~~77000% 3128,~~789~~852,~~376~~248.8565 4642,~~624~~557.4207 0.00 0.00 4-A-40 14,973,900.00 13.~~39337~~37004% 1312,~~624~~365,~~018~~249.6542 ~~152~~137,~~059~~769.6090 0.00 0.00 4-A-41 45,159,000.00 2.~~61000~~62000% 45,159,000.00 98,~~220~~597.8315 0.00 0.00 4-A-42 15,053,000.00 13.~~17000~~14000% 15,053,000.00 ~~165~~164,~~206~~830.6835 0.00 0.00 4-A-43 9,109,000.00 5.25000% 84,~~110~~920,~~868~~284.5916 3521,~~485~~526.0524 0.00 0.00 4-A-44 11,000,000.00 5.25000% 109,~~492~~811,~~803~~359.2721 4542,~~906~~924.0170 0.00 0.00 4-A-45 41,266,071.00 1.~~56000~~57000% 4140,~~095~~887,~~205~~369.4969 53,~~423~~494.7731 0.00 0.00 4-A-46 0.00 6.~~44000~~43000% 4140,~~095~~887,~~205~~369.4969 ~~220~~219,~~544~~088.2716 0.00 0.00 5-A-1 21,000,000.00 5.50000% 20,~~976~~952,~~102~~547.6190 96,~~140~~032.4751 0.00 0.00 15-PO 228,635.42 0.00000% ~~227~~226,~~756~~439.3602 0.00 0.00 0.00 30-PO 1,943,546.70 0.00000% 1,~~941~~908,~~708~~138.2161 0.00 0.00 0.00 PP-AX 0.00 5.50000% 1,~~092~~091,~~549~~464.4909 5,~~007~~002.5254 0.00 0.00 15-AX 0.00 4.75000% 2826,~~083~~716,~~145~~619.9978 ~~111~~105,~~162~~753.4529 0.00 0.00 30-AX 0.00 5.25000% 8480,~~430~~884,~~259~~321.3432 ~~369~~353,~~382~~868.3891 0.00 0.00 B-1 22,788,000.00 5.~~20486~~20514% 22,~~751~~714,~~827~~518.0344 98,~~683~~526.4279 0.00 0.00 B-2 7,889,000.00 5.~~20486~~20514% 7,~~876~~863,~~477~~561.2435 34,~~163~~109.3108 0.00 0.00 B-3 5,259,000.00 5.~~20486~~20514% 5,~~250~~242,~~652~~041.0297 22,~~774~~737.1095 0.00 0.00 B-4 2,629,000.00 5.~~20486~~20514% 2,~~624~~620,~~826~~522.8160 11,~~384~~366.8881 0.00 0.00 B-5 1,753,000.00 5.~~20486~~20514% 1,~~750~~747,~~217~~347.3432 7,~~591~~579.3732 0.00 0.00 B-6 2,630,145.00 5.~~20486~~20514% 2,~~625~~621,~~970~~663.0192 11,~~389~~371.8476 0.00 0.00 Totals 1,752,977,427.12 7,~~881~~614,~~145~~546.6625 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-1 212.3233 0.00 ~~878~~837,~~678~~928.3287 0.00 ~~182~~178,~~823~~429,~~533~~872.6842 1-A-2 215.9043 0.00 1,~~099~~048,~~728~~727.0624 0.00 ~~228~~223,~~816~~317,~~581~~604.9212 1-A-3 0.0631 0.00 2120,~~994~~974.5654 0.00 4,~~576~~466,~~331~~352.6408 A-R 0.00 0.00 35.2616 0.00 0.00 2-A-1 04.9080 0.00 ~~341~~326,~~522~~026.1312 0.00 8280,~~365~~865,~~705~~373.9437 2-A-2 01.2531 0.00 9389,~~469~~228.2120 0.00 23,~~794~~361,~~537~~107.2786 2-A-3 01.2746 0.00 ~~103~~99,~~854~~142.6845 0.00 23,~~794~~361,~~537~~107.2786 2-A-4 03.7085 0.00 ~~263~~261,~~349~~564.2118 0.00 9695,~~578~~884,~~964~~232.6667 2-A-5 0.1583 0.00 56,~~472~~460.0472 0.00 44,~~574~~254,~~906~~261.7723 2-A-6 03.6454 0.00 ~~242~~240,~~717~~700.5996 0.00 44,~~574~~254,~~906~~261.7723 2-A-7 02.5562 0.00 ~~208~~177,~~993~~799.7976 0.00 4442,~~918~~544,~~494~~471.8708 3-A-1 02.4121 0.00 ~~156~~150,~~983~~405.1590 0.00 3634,~~097~~935,~~946~~171.0542 3-A-2 0.0107 0.00 4,~~709~~512.4918 0.00 1,~~082~~048,~~938~~055.3814 4-A-1 17.3338 0.00 ~~503~~501,~~580~~539.6086 0.00 ~~141~~140,~~613~~972,~~338~~464.5504 4-A-2 01.2117 0.00 79,~~519~~721.6689 0.00 62,~~939~~654,~~261~~428.5846 4-A-3 04.8361 0.00 ~~315~~313,~~445~~642.5271 0.00 62,~~939~~654,~~261~~428.5846 4-A-4 02.4763 0.00 178,~~967~~965.6549 0.00 40,907,000.00 4-A-5 0.1157 0.00 4238,~~118~~425.3765 0.00 8,~~783~~084,~~135~~910.4005 4-A-6 0.0526 0.00 17,342.3413 0.00 3,963,973.00 4-A-7 0.0318 0.00 12,361.8671 0.00 2,825,575.00 4-A-8 0.0845 0.00 30,624.9255 0.00 7,000,000.00 4-A-9 0.0317 0.00 1211,~~907~~775.4882 0.00 2,~~569~~365,~~307~~057.1516 4-A-10 0.0316 0.00 1110,~~733~~704.3001 0.00 2,~~569~~365,000.00 4-A-11 0.0211 0.00 87,~~211~~489.8589 0.00 1,~~712~~576,000.00 4-A-12 0.0213 0.00 8,749.9887 0.00 2,000,000.00 4-A-13 0.0525 0.00 1817,~~787~~240.1751 0.00 87,~~393~~725,~~070~~853.0437 4-A-14 0.1052 0.00 3835,~~710~~216.9952 0.00 3,~~597~~311,~~030~~080.02 4-A-15 0.0843 0.00 3128,~~760~~975.2265 0.00 11,~~990~~036,~~100~~933.0539 4-A-16 0.1262 0.00 4541,~~997~~964.5472 0.00 4,~~605~~239,~~721~~584.1611 4-A-17 0.0106 0.00 43,~~380~~996.7264 0.00 ~~532~~490,~~893~~530.1520 4-A-18 0.0421 0.00 14,020.8063 0.00 3,365,000.00 4-A-19 0.0423 0.00 15,422.8869 0.00 3,365,000.00 4-A-20 01.2949 0.00 ~~110~~101,~~454~~574.7828 0.00 2321,~~217~~538,~~320~~203.8375 4-A-21 0.1053 0.00 36,~~054~~053.2884 0.00 8,241,000.00 4-A-22 0.0213 0.00 8,754.3525 0.00 2,001,000.00 4-A-23 0.0734 0.00 2422,~~766~~775.8191 0.00 54,~~206~~829,000.00 4-A-24 0.0319 0.00 13,124.9781 0.00 3,000,000.00 4-A-25 0.0631 0.00 2220,~~703~~878.5419 0.00 98,~~110~~451,~~616~~720.2259 4-A-26 0.0947 0.00 3532,~~087~~266.30 0.00 3,~~398~~152,~~404~~626.7520 4-A-27 0.0106 0.00 43,~~127~~796.9103 0.00 ~~506~~469,~~145~~539.0676 4-A-28 0.0630 0.00 2220,~~119~~457.4191 0.00 9,~~761~~055,~~374~~414.5291 4-A-29 0.1154 0.00 3936,~~799~~482.3360 0.00 3,~~253~~018,~~791~~471.5164 4-A-30 0.0106 0.00 43,~~096~~788.5905 0.00 1,~~738~~612,~~326~~607.4061 4-A-31 0.0422 0.00 1615,~~541~~190.5478 0.00 2,~~600~~412,~~062~~021.2824 4-A-32 18.4927 0.00 ~~565~~562,~~057~~193.5907 0.00 149,~~920~~023,~~357~~379.5017 4-A-33 02.4021 0.00 150,~~423~~422.9210 0.00 34,382,700.00 4-A-34 0.0425 0.00 16,713.7757 0.00 3,820,300.00 4-A-35 0.1058 0.00 39,~~249~~296.8265 0.00 3130,~~024~~826,~~128~~544.5108 4-A-36 02.4442 0.00 ~~165~~164,~~682~~567.9382 0.00 3332,~~024~~826,~~128~~544.5108 4-A-37 0.0104 0.00 2,~~516~~533.6630 0.00 2,000,000.00 4-A-38 02.4128 0.00 ~~155~~154,~~587~~798.0633 0.00 49,~~536~~239,~~192~~816.7612 4-A-39 0.1263 0.00 4642,~~624~~556.3044 0.00 2826,~~852~~126,~~248~~212.6519 4-A-40 02.4003 0.00 ~~152~~137,~~059~~767.2087 0.00 1211,~~365~~196,~~249~~948.4208 4-A-41 01.2645 0.00 98,~~220~~595.5770 0.00 45,159,000.00 4-A-42 02.4442 0.00 ~~165~~164,~~206~~827.2493 0.00 15,053,000.00 4-A-43 0.0932 0.00 3521,~~484~~525.9693 0.00 42,~~920~~946,~~284~~781.1699 4-A-44 0.1263 0.00 4542,~~905~~924.8907 0.00 9,~~811~~270,~~359~~018.2132 4-A-45 0.1479 0.00 53,~~423~~493.6352 0.00 40,~~887~~642,~~369~~739.6924 4-A-46 03.5822 0.00 ~~220~~219,~~543~~084.6993 0.00 40,~~887~~642,~~369~~739.6924 5-A-1 01.2541 0.00 96,~~140~~031.2210 0.00 20,~~952~~928,~~547~~601.9032 15-PO 0.00 0.00 0.00 0.00 ~~226~~225,~~439~~468.0214 30-PO 0.00 0.00 0.00 0.00 1,~~908~~902,~~138~~341.6114 PP-AX 0.0107 0.00 5,~~007~~002.5147 0.00 1,~~091~~090,~~464~~354.0945 15-AX 01.2956 0.00 ~~111~~105,~~162~~751.1673 0.00 26,~~716~~113,~~619~~048.7813 30-AX 05.9821 0.00 ~~369~~353,~~381~~863.4170 0.00 8078,~~884~~552,~~321~~812.3283 B-1 01.2855 0.00 98,~~683~~525.1424 0.00 22,~~714~~676,~~518~~726.4483 B-2 0.1054 0.00 34,~~163~~108.2155 0.00 7,~~863~~850,~~561~~478.3523 B-3 0.0636 0.00 22,~~774~~737.0359 0.00 5,~~242~~233,~~041~~320.9745 B-4 0.0318 0.00 11,~~384~~366.8563 0.00 2,~~620~~616,~~522~~162.6067 B-5 0.0212 0.00 7,~~591~~579.3420 0.00 1,~~747~~744,~~347~~440.3215 B-6 0.0318 0.00 11,~~389~~371.8158 0.00 2,~~621~~617,~~663~~302.9209 Totals 20112.7926 0.00 7,~~881~~614,~~128~~439.0619 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-A-1 199,749,000.00 5.50000% ~~959~~915.~~76520869~~26632764 4.~~39892385~~19497069 0.00000000 0.00000000 1-A-2 250,000,000.00 5.50000% ~~959~~915.~~76520868~~26632768 4.~~39892388~~19497068 0.00000000 0.00000000 1-A-3 5,000,000.00 5.50000% ~~959~~915.~~76520800~~26632800 4.~~39892400~~19497000 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 90,000,000.00 4.75000% ~~958~~915.~~66113411~~17451044 3.~~79470033~~62256578 0.00000000 0.00000000 2-A-2 26,000,000.00 4.50000% ~~958~~915.~~66113423~~17451038 3.~~59497923~~43190423 0.00000000 0.00000000 2-A-3 26,000,000.00 5.00000% ~~958~~915.~~66113423~~17451038 3.~~99442154~~81322731 0.00000000 0.00000000 2-A-4 97,851,000.00 3.25000% ~~993~~987.~~72402101~~00028267 2.~~69133591~~67312577 0.00000000 0.00000000 2-A-5 45,162,000.00 1.~~51000~~52000% ~~993~~987.~~72402108~~00028276 1.~~25043599~~25020039 0.00000000 0.00000000 2-A-6 0.00 6.~~49000~~48000% ~~993~~987.~~72402108~~00028276 5.~~37439064~~32980160 0.00000000 0.00000000 2-A-7 60,306,000.00 4.75000% ~~875~~744.~~51105562~~84288247 32.~~46556462~~94833648 0.00000000 0.00000000 3-A-1 38,500,000.00 5.00000% ~~978~~937.~~59881558~~60898831 43.~~07749506~~90670416 0.00000000 0.00000000 3-A-2 1,155,000.00 5.00000% ~~978~~937.~~59881385~~60898701 43.~~07749784~~90670130 0.00000000 0.00000000 4-A-1 142,695,000.00 4.25000% ~~996~~992.~~44583826~~41976628 3.~~52907901~~51482000 0.00000000 0.00000000 4-A-2 63,420,000.00 1.~~51000~~52000% ~~996~~992.~~44583822~~41976632 1.~~25386108~~25706496 0.00000000 0.00000000 4-A-3 0.00 5.~~99000~~98000% ~~996~~992.~~44583822~~41976632 4.~~97392542~~94555850 0.00000000 0.00000000 4-A-4 40,907,000.00 5.25000% 1000.00000000 4.37500012 0.00000000 0.00000000 4-A-5 10,255,452.00 5.25000% ~~938~~856.~~72819258~~43571829 43.~~10693551~~74690652 0.00000000 0.00000000 4-A-6 3,963,973.00 5.25000% 1000.00000000 4.37499953 0.00000000 0.00000000 4-A-7 2,825,575.00 5.25000% 1000.00000000 4.37499978 0.00000000 0.00000000 4-A-8 7,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-9 3,000,000.00 5.50000% ~~938~~856.~~72819333~~43571667 43.~~30250333~~92533000 0.00000000 0.00000000 4-A-10 3,000,000.00 5.00000% ~~938~~856.~~66666667~~33333333 3.~~91111000~~56805667 0.00000000 0.00000000 4-A-11 2,000,000.00 5.25000% ~~938~~856.~~50000000~~00000000 43.~~10594000~~74500000 0.00000000 0.00000000 4-A-12 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-13 9,800,000.00 2.~~45063~~46500% ~~938~~856.~~72819184~~43571837 1.~~91706327~~75926122 0.00000000 0.00000000 4-A-14 4,200,000.00 11.~~78223~~74871% ~~938~~856.~~72819286~~43571905 98.~~21692619~~38500952 0.00000000 0.00000000 4-A-15 14,000,000.00 2.90000% ~~938~~856.~~72819214~~43571786 2.~~26859286~~06972000 0.00000000 0.00000000 4-A-16 5,377,778.00 10.93388% ~~938~~856.~~72819220~~43571750 87.~~55328539~~80347199 0.00000000 0.00000000 4-A-17 622,222.00 9.00000% ~~938~~856.~~72818705~~43572551 76.~~04046144~~42327015 0.00000000 0.00000000 4-A-18 3,365,000.00 5.00000% 1000.00000000 4.16666568 0.00000000 0.00000000 4-A-19 3,365,000.00 5.50000% 1000.00000000 4.58333432 0.00000000 0.00000000 4-A-20 26,758,000.00 5.25000% ~~943~~867.~~52617311~~67773488 43.~~12792698~~79609014 0.00000000 0.00000000 4-A-21 8,241,000.00 5.25000% 1000.00000000 4.37500061 0.00000000 0.00000000 4-A-22 2,001,000.00 5.25000% 1000.00000000 4.37500250 0.00000000 0.00000000 4-A-23 6,000,000.00 5.25000% ~~943~~867.~~50000000~~66666667 43.~~12781333~~79604167 0.00000000 0.00000000 4-A-24 3,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-25 10,500,000.00 2.75000% ~~943~~867.~~52617333~~67773524 21.~~16224762~~98842857 0.00000000 0.00000000 4-A-26 3,916,667.00 11.39362% ~~943~~867.~~52617417~~67773467 8.~~95848179~~23832611 0.00000000 0.00000000 4-A-27 583,333.00 9.00000% ~~943~~867.~~52616773~~67774153 76.~~07643833~~50758658 0.00000000 0.00000000 4-A-28 11,250,000.00 2.~~50063~~51500% ~~943~~867.~~52617333~~67773511 1.~~96617511~~81850756 0.00000000 0.00000000 4-A-29 3,750,000.00 13.~~49811~~45500% ~~943~~867.~~52617333~~67773600 109.~~61318400~~72883733 0.00000000 0.00000000 4-A-30 2,003,424.00 2.~~60063~~61500% ~~943~~867.~~52617319~~67773572 21.~~04480430~~89081293 0.00000000 0.00000000 4-A-31 2,996,576.00 7.~~02068~~01107% ~~943~~867.~~52617454~~67773619 5.~~52016034~~06945260 0.00000000 0.00000000 4-A-32 151,308,929.00 4.50000% ~~995~~990.~~85941904~~82293749 3.~~73447280~~71558601 0.00000000 0.00000000 4-A-33 34,382,700.00 5.25000% 1000.00000000 4.37499993 0.00000000 0.00000000 4-A-34 3,820,300.00 5.25000% 1000.00000000 4.37499935 0.00000000 0.00000000 4-A-35 31,330,000.00 1.~~51000~~52000% ~~995~~990.~~59509863~~23710533 1.~~25279062~~25430035 0.00000000 0.00000000 4-A-36 0.00 5.~~99000~~98000% ~~995~~990.~~85941914~~82293759 4.~~97099820~~93760096 0.00000000 0.00000000 4-A-37 2,000,000.00 1.~~51000~~52000% 1000.00000000 1.~~25833500~~26666500 0.00000000 0.00000000 4-A-38 49,995,000.00 3.75000% ~~995~~990.~~85941914~~82293749 3.~~11206061~~09632163 0.00000000 0.00000000 4-A-39 34,939,100.00 1.~~76000~~77000% ~~909~~825.~~85105083~~78683051 1.~~33444823~~21803567 0.00000000 0.00000000 4-A-40 14,973,900.00 13.~~39337~~37004% ~~909~~825.~~85105083~~78683042 109.~~15497633~~20066916 0.00000000 0.00000000 4-A-41 45,159,000.00 2.~~61000~~62000% 1000.00000000 2.~~17500011~~18333333 0.00000000 0.00000000 4-A-42 15,053,000.00 13.~~17000~~14000% 1000.00000000 10.~~97500033~~95000000 0.00000000 0.00000000 4-A-43 9,109,000.00 5.25000% ~~890~~540.~~42360193~~15634647 32.~~89560325~~36318366 0.00000000 0.00000000 4-A-44 11,000,000.00 5.25000% ~~953~~891.~~89120636~~94174636 43.~~17327364~~90224545 0.00000000 0.00000000 4-A-45 41,266,071.00 1.~~56000~~57000% ~~995~~990.~~85941899~~82293757 1.~~29461731~~29632671 0.00000000 0.00000000 4-A-46 0.00 6.~~44000~~43000% ~~995~~990.~~85941899~~82293757 5.~~34444556~~30915967 0.00000000 0.00000000 5-A-1 21,000,000.00 5.50000% ~~998~~997.~~86202905~~74037619 4.~~57811762~~57297667 0.00000000 0.00000000 15-PO 228,635.42 0.00000% ~~996~~990.~~15518890~~39343948 0.00000000 0.00000000 0.00000000 30-PO 1,943,546.70 0.00000% ~~999~~981.~~05405412~~78171381 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~998~~997.~~90741393~~91504323 4.~~57832702~~57377386 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~951~~905.~~38406202~~08970252 3.~~76589515~~58264685 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~972~~931.~~24550991~~41272856 4.~~25357405~~07493074 0.00000000 0.00000000 B-1 22,788,000.00 5.~~20486~~20514% ~~998~~996.~~41263077~~77542742 4.~~33049939~~32362603 0.00000000 0.00000000 B-2 7,889,000.00 5.~~20486~~20514% ~~998~~996.~~41263024~~77542781 4.~~33049943~~32362530 0.00000000 0.00000000 B-3 5,259,000.00 5.~~20486~~20514% ~~998~~996.~~41262978~~77542689 4.~~33050010~~32362616 0.00000000 0.00000000 B-4 2,629,000.00 5.~~20486~~20514% ~~998~~996.~~41263218~~77542792 4.~~33049829~~32362495 0.00000000 0.00000000 B-5 1,753,000.00 5.~~20486~~20514% ~~998~~996.~~41262978~~77542499 4.~~33050200~~32362807 0.00000000 0.00000000 B-6 2,630,145.00 5.~~20486~~20514% ~~998~~996.~~41263885~~77543253 4.~~33049889~~32362474 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.~~00001161~~00006173 0.00000000 4.~~39891223~~19490896 0.00000000 ~~915~~893.~~26632764~~27041647 1-A-2 0.~~00001160~~00006172 0.00000000 4.~~39891224~~19490896 0.00000000 ~~915~~893.~~26632768~~27041648 1-A-3 0.~~00001200~~00006200 0.00000000 4.~~39891200~~19490800 0.00000000 ~~915~~893.~~26632800~~27041600 A-R 0.00000000 0.00000000 3251.60000000 0.00000000 0.00000000 2-A-1 0.~~00001000~~00005333 0.00000000 3.~~79469033~~62251244 0.00000000 ~~915~~898.~~17451044~~50414856 2-A-2 0.~~00000962~~00005038 0.00000000 3.~~59496962~~43185385 0.00000000 ~~915~~898.~~17451038~~50414846 2-A-3 0.~~00001038~~00005615 0.00000000 3.~~99441077~~81317115 0.00000000 ~~915~~898.~~17451038~~50414846 2-A-4 0.~~00000715~~00003935 0.00000000 2.~~69132875~~67308643 0.00000000 ~~987~~979.~~00028267~~90038600 2-A-5 0.~~00000332~~00001838 0.00000000 1.~~25043266~~25018201 0.00000000 ~~987~~979.~~00028276~~90038594 2-A-6 0.~~00001417~~00007838 0.00000000 5.~~37437647~~32972322 0.00000000 ~~987~~979.~~00028276~~90038594 2-A-7 0.~~00000912~~00004345 0.00000000 32.~~46555550~~94829304 0.00000000 ~~744~~705.~~84288247~~47658740 3-A-1 0.~~00001065~~00005740 0.00000000 43.~~07748442~~90664675 0.00000000 ~~937~~907.~~60898831~~40704987 3-A-2 0.~~00000866~~00006061 0.00000000 43.~~07748052~~90664935 0.00000000 ~~937~~907.~~60898701~~40704762 4-A-1 0.~~00000932~~00005172 0.00000000 3.~~52906969~~51476828 0.00000000 ~~992~~987.~~41976628~~92854718 4-A-2 0.~~00000331~~00001845 0.00000000 1.~~25385777~~25704652 0.00000000 ~~992~~987.~~41976632~~92854715 4-A-3 0.~~00001309~~00007269 0.00000000 4.~~97391233~~94548581 0.00000000 ~~992~~987.~~41976632~~92854715 4-A-4 0.~~00001149~~00006429 0.00000000 4.~~37498839~~37493559 0.00000000 1000.00000000 4-A-5 0.~~00001073~~00005558 0.00000000 43.~~10692478~~74685094 0.00000000 ~~856~~788.~~43571829~~35238564 4-A-6 0.~~00001261~~00006559 0.00000000 4.~~37498944~~37493646 0.00000000 1000.00000000 4-A-7 0.~~00001062~~00006370 0.00000000 4.~~37498916~~37493607 0.00000000 1000.00000000 4-A-8 0.~~00001143~~00006429 0.00000000 4.~~37498857~~37493571 0.00000000 1000.00000000 4-A-9 0.~~00001000~~00005667 0.00000000 43.~~30249333~~92527333 0.00000000 ~~856~~788.~~43571667~~35238667 4-A-10 0.~~00001000~~00005333 0.00000000 3.~~91110000~~56800333 0.00000000 ~~856~~788.33333333 4-A-11 0.~~00001000~~00005500 0.00000000 43.~~10592500~~74494500 0.00000000 ~~856~~788.00000000 4-A-12 0.~~00001000~~00006500 0.00000000 4.~~37499000~~37493500 0.00000000 1000.00000000 4-A-13 0.~~00000510~~00002551 0.00000000 1.~~91705816~~75923571 0.00000000 ~~856~~788.~~43571837~~35238469 4-A-14 0.~~00002381~~00012381 0.00000000 98.~~21690238~~38488571 0.00000000 ~~856~~788.~~43571905~~35238571 4-A-15 0.~~00000571~~00003071 0.00000000 2.~~26858714~~06968929 0.00000000 ~~856~~788.~~43571786~~35238500 4-A-16 0.~~00002231~~00011529 0.00000000 87.~~55326122~~80335670 0.00000000 ~~856~~788.~~43571750~~35238457 4-A-17 0.~~00001607~~00009643 0.00000000 76.~~04044537~~42317372 0.00000000 ~~856~~788.~~43572551~~35238870 4-A-18 0.~~00001189~~00006241 0.00000000 4.~~16665676~~16660624 0.00000000 1000.00000000 4-A-19 0.~~00001189~~00006835 0.00000000 4.~~58332244~~58326597 0.00000000 1000.00000000 4-A-20 0.~~00001084~~00005568 0.00000000 43.~~12791614~~79603408 0.00000000 ~~867~~804.~~67773488~~92576986 4-A-21 0.~~00001213~~00006431 0.00000000 4.~~37498847~~37493508 0.00000000 1000.00000000 4-A-22 0.~~00001000~~00006497 0.00000000 4.~~37498751~~37493753 0.00000000 1000.00000000 4-A-23 0.~~00001167~~00005667 0.00000000 43.~~12780167~~79598500 0.00000000 ~~867~~804.~~66666667~~83333333 4-A-24 0.~~00001000~~00006333 0.00000000 4.~~37499000~~37493667 0.00000000 1000.00000000 4-A-25 0.~~00000571~~00002952 0.00000000 21.~~16224190~~98839905 0.00000000 ~~867~~804.~~67773524~~92577048 4-A-26 0.~~00002298~~00012000 0.00000000 8.~~95845881~~23820355 0.00000000 ~~867~~804.~~67773467~~92576979 4-A-27 0.~~00001714~~00010286 0.00000000 76.~~07642119~~50748372 0.00000000 ~~867~~804.~~67774153~~92576281 4-A-28 0.~~00000533~~00002667 0.00000000 1.~~96616978~~81848089 0.00000000 ~~867~~804.~~67773511~~92576978 4-A-29 0.~~00002933~~00014400 0.00000000 109.~~61315467~~72869333 0.00000000 ~~867~~804.~~67773600~~92577067 4-A-30 0.~~00000499~~00002995 0.00000000 21.~~04479431~~89078797 0.00000000 ~~867~~804.~~67773572~~92577208 4-A-31 0.~~00001335~~00007342 0.00000000 5.~~52014699~~06937918 0.00000000 ~~867~~804.~~67773619~~92576861 4-A-32 0.~~00000985~~00005466 0.00000000 3.~~73446295~~71553136 0.00000000 ~~990~~984.~~82293749~~89481192 4-A-33 0.~~00001163~~00006428 0.00000000 4.~~37498858~~37493565 0.00000000 1000.00000000 4-A-34 0.~~00001047~~00006544 0.00000000 4.~~37498888~~37493652 0.00000000 1000.00000000 4-A-35 0.~~00000319~~00001851 0.00000000 1.~~25278711~~25428184 0.00000000 ~~990~~983.~~23710533~~93054836 4-A-36 0.~~00001320~~00007261 0.00000000 4.~~97098500~~93752835 0.00000000 ~~990~~984.~~82293759~~89481188 4-A-37 0.~~00000500~~00002000 0.00000000 1.~~25833000~~26665000 0.00000000 1000.00000000 4-A-38 0.~~00000820~~00004560 0.00000000 3.~~11205241~~09627623 0.00000000 ~~990~~984.~~82293749~~89481188 4-A-39 0.~~00000343~~00001803 0.00000000 1.~~33444479~~21801764 0.00000000 ~~825~~747.~~78683051~~76431534 4-A-40 0.~~00002671~~00013557 0.00000000 109.~~15494961~~20053360 0.00000000 ~~825~~747.~~78683042~~76431524 4-A-41 0.~~00000576~~00003211 0.00000000 2.~~17499435~~18330122 0.00000000 1000.00000000 4-A-42 0.~~00002923~~00016077 0.00000000 10.~~97497110~~94983923 0.00000000 1000.00000000 4-A-43 0.~~00000988~~00003513 0.00000000 32.~~89559337~~36314963 0.00000000 ~~540~~323.~~15634647~~50224942 4-A-44 0.~~00001091~~00005727 0.00000000 43.~~17326273~~90218818 0.00000000 ~~891~~842.~~94174636~~72893818 4-A-45 0.~~00000339~~00001914 0.00000000 1.~~29461392~~29630756 0.00000000 ~~990~~984.~~82293757~~89481201 4-A-46 0.~~00001406~~00007803 0.00000000 5.~~34443151~~30908140 0.00000000 ~~990~~984.~~82293757~~89481201 5-A-1 0.~~00001190~~00006714 0.00000000 4.~~57810571~~57290952 0.00000000 ~~997~~996.~~74037619~~60006286 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~990~~986.~~39343948~~14702831 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~981~~978.~~78171381~~79878060 PP-AX 0.~~00000914~~00006400 0.00000000 4.~~57831788~~57370986 0.00000000 ~~997~~996.~~91504323~~90051013 15-AX 0.~~00000982~~00005285 0.00000000 3.~~76588532~~58259400 0.00000000 ~~905~~884.~~08970252~~64226232 30-AX 0.~~00001129~~00006000 0.00000000 4.~~25356288~~07487074 0.00000000 ~~931~~904.~~41272856~~56455022 B-1 0.~~00001229~~00006802 0.00000000 4.~~33048710~~32355801 0.00000000 ~~996~~995.~~77542742~~11702782 B-2 0.~~00001268~~00006845 0.00000000 4.~~33048675~~32355812 0.00000000 ~~996~~995.~~77542781~~11702751 B-3 0.~~00001141~~00006845 0.00000000 4.~~33048678~~32355771 0.00000000 ~~996~~995.~~77542689~~11702795 B-4 0.~~00001141~~00006847 0.00000000 4.~~33048688~~32355649 0.00000000 ~~996~~995.~~77542792~~11702929 B-5 0.~~00001141~~00006845 0.00000000 4.~~33048488~~32355961 0.00000000 ~~996~~995.~~77542499~~11702795 B-6 0.~~00001141~~00006844 0.00000000 4.~~33048748~~32355631 0.00000000 ~~996~~995.~~77543253~~11703347 (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 ~~285~~284,~~356~~948.1930 284,~~948~~584.3046 99.~~72980569~~60246437% PO-2 0.00000% 0.00 0.00 ~~227,756.36~~ 226,439.02 99225,468.~~03934395~~14 98.61470283% PO-3 0.00000% 0.00 0.00 9,~~511~~488.5645 9,~~488~~465.4524 99.~~51618215~~27275244% PO-4 0.00000% 0.00 0.00 1,~~394~~361,~~670~~831.7271 1,~~361~~356,~~831~~719.7139 97.~~56384846~~19759350% PO-5 0.00000% 0.00 0.00 ~~252~~251,~~169~~870.7415 251,~~870~~572.1505 99.~~76816897~~65008872% 30-AX-1 5.25000% 1716,~~527~~508,~~296~~274.3775 16,~~508~~040,~~274~~619.7576 0.00 0.00 8987.~~86235337~~31668591% 30-AX-3 5.25000% 4,~~881~~673,~~619~~308.3730 4,~~673~~471,~~308~~198.3040 0.00 0.00 9389.~~11435149~~08736866% 30-AX-4 5.25000% ~~62,021,343.60~~ 59,702,738.28 58,040,994.68 0.00 0.00 9491.~~09273072~~47378899%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 6441,~~841~~681,~~463~~509.6100 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) ~~132~~118,~~676~~990.6950 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 6441,~~974~~800,~~140~~499.3050 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~358~~347,~~884~~048.1415 Payment of Interest and Principal 6441,~~615~~453,~~256~~451.1635 Total Withdrawals (Pool Distribution Amount) 6441,~~974~~800,~~140~~499.3050 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 20112.7926 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 20112.7926

SERVICING FEES Gross Servicing Fee ~~357~~345,~~136~~314.7655 LPMI 477.8947 Master Servicing Fee 1,~~269~~256.4913 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~358~~347,~~884~~048.1415

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 4-A-10 Reserve Fund ~~815~~692.4183 57.16 307.15 ~~184~~942.~~58 692.~~83 4-A-11 Reserve Fund ~~543~~128.6156 704.77 871.44 ~~456~~295.3823 ~~128.56~~ 4-A-12 Reserve Fund 999.99 0.00 0.00 999.99 4-A-23 Reserve Fund ~~842~~933.9558 554.62 66.41 ~~157~~445.0437 ~~933.58~~ 4-A-24 Reserve Fund 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 4736 0 0 0 4736 2116,~~869~~473,~~438~~987.0240 0.00 0.00 0.00 2116,~~869~~473,~~438~~987.0240 60 Days 03 0 0 0 03 02,006,896.0018 0.00 0.00 0.00 02,006,896.0018 90 Days 01 0 0 0 01 0512,023.0095 0.00 0.00 0.00 0512,023.0095 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 4740 0 0 0 4740 2118,~~869~~992,~~438~~907.0253 0.00 0.00 0.00 2118,~~869~~992,~~438~~907.0253 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~402148~~093560% 0.000000% 0.000000% 0.000000% 1.~~402148~~093560% 1.~~325517~~019367% 0.000000% 0.000000% 0.000000% 1.~~325517~~019367% 60 Days 0.~~000000~~091130% 0.000000% 0.000000% 0.000000% 0.~~000000~~091130% 0.~~000000~~124181% 0.000000% 0.000000% 0.000000% 0.~~000000~~124181% 90 Days 0.~~000000~~030377% 0.000000% 0.000000% 0.000000% 0.~~000000~~030377% 0.~~000000~~031683% 0.000000% 0.000000% 0.000000% 0.~~000000~~031683% 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.~~402148~~215067% 0.000000% 0.000000% 0.000000% 1.~~402148~~215067% 1.~~325517~~175231% 0.000000% 0.000000% 0.000000% 1.~~325517~~175231%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 51 0 0 0 51 2366,~~170,571~~947.4402 0.00 0.00 0.00 2366,~~170,571~~947.4402 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 51 0 0 0 51 2366,~~170,571~~947.4402 0.00 0.00 0.00 2366,~~170,571~~947.4402 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~609756~~124533% 0.000000% 0.000000% 0.000000% 0.~~609756~~124533% 0.~~507235~~087802% 0.000000% 0.000000% 0.000000% 0.~~507235~~087802% 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.~~609756~~124533% 0.000000% 0.000000% 0.000000% 0.~~609756~~124533% 0.~~507235~~087802% 0.000000% 0.000000% 0.000000% 0.~~507235~~087802% 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 69 0 0 0 69 23,~~485~~831,~~799~~738.7950 0.00 0.00 0.00 23,~~485~~831,~~799~~738.7950 60 Days 02 0 0 0 02 01,008,798.0082 0.00 0.00 0.00 01,008,798.0082 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 611 0 0 0 611 24,~~485~~840,~~799~~537.7932 0.00 0.00 0.00 24,~~485~~840,~~799~~537.7932 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~890208~~355422% 0.000000% 0.000000% 0.000000% 01.~~890208~~355422% 01.~~761433~~194777% 0.000000% 0.000000% 0.000000% 01.~~761433~~194777% 60 Days 0.~~000000~~301205% 0.000000% 0.000000% 0.000000% 0.~~000000~~301205% 0.~~000000~~314554% 0.000000% 0.000000% 0.000000% 0.~~000000~~314554% 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.~~890208~~656627% 0.000000% 0.000000% 0.000000% 01.~~890208~~656627% 01.~~761433~~509331% 0.000000% 0.000000% 0.000000% 01.~~761433~~509331% 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 10 0 0 0 10 ~~483,822~~0.1000 0.00 0.00 0.00 ~~483,822~~0.1000 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 ~~483,822~~0.1000 0.00 0.00 0.00 ~~483,822~~0.1000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~075269~~000000% 0.000000% 0.000000% 0.000000% 10.~~075269~~000000% 10.~~273265~~000000% 0.000000% 0.000000% 0.000000% 10.~~273265~~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 10.~~075269~~000000% 0.000000% 0.000000% 0.000000% 10.~~075269~~000000% 10.~~273265~~000000% 0.000000% 0.000000% 0.000000% 10.~~273265~~000000% 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 3425 0 0 0 3425 1612,~~520~~066,~~692~~954.0162 0.00 0.00 0.00 1612,~~520~~066,~~692~~954.0162 60 Days 01 0 0 0 01 0998,097.0036 0.00 0.00 0.00 0998,097.0036 90 Days 01 0 0 0 01 0512,023.0095 0.00 0.00 0.00 0512,023.0095 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 3427 0 0 0 3427 1613,~~520~~577,~~692~~075.0193 0.00 0.00 0.00 1613,~~520~~577,~~692~~075.0193 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~990632~~489869% 0.000000% 0.000000% 0.000000% 1.~~990632~~489869% 1.~~976607~~473360% 0.000000% 0.000000% 0.000000% 1.~~976607~~473360% 60 Days 0.~~000000~~059595% 0.000000% 0.000000% 0.000000% 0.~~000000~~059595% 0.~~000000~~121866% 0.000000% 0.000000% 0.000000% 0.~~000000~~121866% 90 Days 0.~~000000~~059595% 0.000000% 0.000000% 0.000000% 0.~~000000~~059595% 0.~~000000~~062517% 0.000000% 0.000000% 0.000000% 0.~~000000~~062517% 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.~~990632~~609058% 0.000000% 0.000000% 0.000000% 1.~~990632~~609058% 1.~~976607~~657744% 0.000000% 0.000000% 0.000000% 1.~~976607~~657744% 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 1 0 0 0 1 208,~~552~~347.6826 0.00 0.00 0.00 208,~~552~~347.6826 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 1 0 0 0 1 208,~~552~~347.6826 0.00 0.00 0.00 208,~~552~~347.6826 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.754386% 0.000000% 0.000000% 0.000000% 1.754386% 0.~~961761~~961798% 0.000000% 0.000000% 0.000000% 0.~~961761~~961798% 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 1.754386% 0.000000% 0.000000% 0.000000% 1.754386% 0.~~961761~~961798% 0.000000% 0.000000% 0.000000% 0.~~961761~~961798%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance ~~132~~118,~~676~~990.6950

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 296,353.00 0.01690569% 296,353.00 0.~~01798455~~01836161% Fraud 17,529,774.00 0.99999998% 17,529,774.00 1.~~06381598~~08612009% Special Hazard 17,529,774.00 0.99999998% 17,529,774.00 1.~~06381598~~08612009% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~800955~~797914% Weighted Average Pass-Through Rate 5.~~548302~~545182% Weighted Average Maturity(Stepdown Calculation ) ~~316~~315 Beginning Scheduled Collateral Loan Count 3,~~454~~352 Number Of Loans Paid In Full ~~102~~60 Ending Scheduled Collateral Loan Count 3,~~352~~292 Beginning Scheduled Collateral Balance 1,~~704~~647,~~553~~820,~~822~~141.3932 Ending Scheduled Collateral Balance 1,~~647~~613,~~820~~981,~~141~~200.3271 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 1,~~649~~616,~~879~~099,~~412~~966.9316 Monthly P &I Constant 10,~~969~~630,~~888~~868.5394 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 6441,~~405~~293,~~367~~860.9667 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~647~~613,~~820~~981,~~141~~200.3271 Scheduled Principal 2,~~729~~669,~~855~~269.1915 Unscheduled Principal 5431,~~003~~169,~~825~~671.8846

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~519564~~404699% Group 2 Senior % 97.~~271543~~156012% Group 3 Senior % 98.~~135933~~060320% Group 4 Senior % 97.~~505515~~449058% Group 5 Senior % 97.~~831332~~831100% Group 1 Junior % 2.~~480436~~595301% Group 2 Junior % 2.~~728457~~843988% Group 3 Junior % 1.~~864067~~939680% Group 4 Junior % 2.~~494485~~550942% Group 5 Junior % 2.~~168668~~168900%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description d 30 Year Ratio Strip d 15 Year Ratio Strip d 20 Year Ratio Strip Weighted Average Coupon Rate 5.~~951967~~949025 5.~~388774~~386830 5.~~896753~~895666 Weighted Average Net Rate 5.~~701967~~699025 5.~~138519~~136564 5.~~646753~~645666 Weighted Average Maturity ~~356~~355 ~~175~~174 ~~236~~235 Beginning Loan Count ~~854~~820 ~~701~~674 9693 Loans Paid In Full 3417 2710 3 Ending Loan Count ~~820~~803 ~~674~~664 9390 Beginning Scheduled Balance ~~447~~427,~~838~~591,~~902~~281.8002 ~~340~~325,~~557~~504,~~408~~452.1177 3937,~~552~~925,~~963~~828.8839 Ending scheduled Balance ~~427~~417,~~591~~576,~~281~~826.0271 ~~325~~319,~~504~~711,~~452~~685.7772 3736,~~925~~726,~~828~~476.3959 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 2,~~680~~562,~~865~~131.2584 2,~~808~~699,~~604~~906.8210 ~~283~~272,~~478~~488.9771 Scheduled Principal ~~459~~442,~~596~~339.4406 1,~~279~~238,~~282~~708.4458 8986,~~117~~157.2704 Unscheduled Principal 199,~~788~~572,~~025~~115.3425 134,~~773~~554,~~672~~058.9047 1,~~538~~113,~~018~~194.2276 Scheduled Interest 2,~~221~~119,~~268~~792.8178 1,~~529~~461,~~322~~197.3852 ~~194~~186,~~361~~331.7067 Servicing Fees 9389,~~299~~081.7850 7167,~~021~~885.7141 87,~~240~~901.2021 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 2,~~127~~030,~~969~~711.0328 1,~~458~~393,~~300~~312.6711 ~~186~~178,~~121~~430.5046 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.~~701967~~699025 5.~~138519~~136564 5.~~646753~~645666

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description d 30 Year Ratio Strip d 30 Year Ratio Strip xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~876348~~870871 6.~~008336~~008379 5.~~800955~~797914 Weighted Average Net Rate 5.~~624761~~619248 5.~~713065~~713108 5.~~549532~~546444 Weighted Average Maturity ~~356~~355 ~~356~~355 ~~316~~315 Beginning Loan Count 1,~~746~~708 57 3,~~454~~352 Loans Paid In Full 3830 0 ~~102~~60 Ending Loan Count 1,~~708~~678 57 3,~~352~~292 Beginning Scheduled Balance ~~854~~835,~~911~~129,~~289~~646.1448 21,~~693~~668,~~258~~932.4666 1,~~704~~647,~~553~~820,~~822~~141.3932 Ending scheduled Balance ~~835~~818,~~129~~321,~~646~~997.4887 21,~~668~~644,~~932~~213.6682 1,~~647~~613,~~820~~981,~~141~~200.3271 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant 54,~~066~~965,~~299~~702.3818 130,640.11 10,~~969~~630,~~888~~868.5394 Scheduled Principal 879,~~835~~920.9132 22,~~023~~144.1315 2,~~729~~669,~~855~~269.1915 Unscheduled Principal 1815,~~901~~927,~~806~~728.7529 2,~~302~~574.6769 5431,~~003~~169,~~825~~671.8846 Scheduled Interest 4,~~186~~085,~~463~~781.4786 108,~~616~~495.9896 87,~~240~~961,~~033~~599.3479 Servicing Fees ~~179~~175,~~237~~114.2659 5,~~337~~331.8184 ~~357~~345,~~136~~314.7655 Master Servicing Fees 1,~~269~~256.4913 0.00 1,~~269~~256.4913 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 477.8947 0.00 477.8947 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 43,~~005~~908,~~478~~933.8367 103,~~279~~164.1712 7,~~881~~614,~~149~~551.2064 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.~~622308~~616757 5.~~713066~~713107 5.~~548302~~545182

Filing Compare · MORTGAGE ASSET SEC TRANS INCMASTR ASSET SEC TR 2003 7