8-K 1 mst03003.txt OCTOBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): October 27, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-3 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98155-09 56-2350162 Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On October 27, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-3 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 2003-3 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 2003-3 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: 11/5/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-3 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: 2003-3 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 55265KTG4 SEN 5.75000% 7666,~~458~~007,~~961~~775.1522 ~~360~~314,~~984~~874.5761 102,~~451~~656,~~185~~770.9356 AR 55265KUN7 SEN 5.75000% 0.00 0.00 0.00 2-A1 55265KTH2 SEN 5.00000% 9181,~~485~~111,~~414~~550.4147 ~~375~~336,~~590~~455.2233 105,~~373~~531,~~863~~792.9446 2-A2 55265KTJ8 SEN 5.00000% 109,~~454~~026,~~594~~334.2803 4237,~~920~~441.9875 1761,~~428,260~~610.2608 2-A3 55265KTK5 SEN 5.00000% 29,162,000.00 ~~119~~120,~~723~~965.5964 0.00 2-A4 55265KTL3 SEN 5.00000% ~~173~~151,~~968~~177,~~413~~493.9313 ~~714~~627,~~221~~092.3385 2212,~~790~~153,~~920~~103.8066 3-A1 55265KTM1 SEN 8.50000% 1,~~233~~034,~~078~~174.5179 87,~~606~~292.0169 ~~198~~79,~~903~~410.7222 3-A2 55265KTN9 SEN 4.75000% 3329,~~116~~253,~~508~~971.5280 ~~129~~115,~~160~~279.7578 31,~~862~~542,~~536~~077.7225 3-A3 55265KTP4 SEN 1.~~71000~~72000% 87,~~279~~313,~~127~~492.1395 1110,~~624~~435.4785 ~~965~~385,~~634~~519.1831 3-A4 55265KTQ2 IO 6.~~79000~~78000% 0.00 4641,~~157~~136.9768 0.00 3-A5 55265KTR0 SEN 5.50000% 3,707,000.00 16,~~740~~914.8653 0.00 3-A6 55265KTS8 SEN 4.12500% 9180,~~019~~565,~~069~~841.7752 ~~308~~275,~~282~~708.4115 104,~~453~~173,~~228~~341.2567 3-A7 55265KTT6 SEN 1.~~61000~~62000% 4136,~~717~~926,~~073~~010.3443 5549,~~148~~627.3047 41,~~791~~912,~~062~~781.9158 3-A8 55265KTU3 IO 6.~~89000~~88000% 0.00 ~~236~~210,~~007~~763.3156 0.00 3-A9 55265KTV1 SEN 5.75000% 0.00 0.00 0.00 3-A10 55265KTW9 SEN 5.75000% 0.00 0.00 0.00 3-A11 55265KTX7 PO 0.00000% 0.00 0.00 0.00 3-A12 55265KTY5 SEN 5.50000% 0.00 0.00 0.00 3-A13 55265KTZ2 SEN 5.50000% 0.00 0.00 0.00 3-A14 55265KUA5 SEN 5.50000% 0.00 0.00 0.00 3-A15 55265KUB3 SEN 4.75000% 4,~~932~~136,~~314~~699.0516 1916,~~236~~301.9730 ~~795~~317,~~614~~640.90 3-A16 55265KUC1 SEN 5.50000% 1,~~404~~178,~~816~~210.4728 65,~~344~~376.1701 ~~226~~90,~~606~~470.1914 3-A17 55265KUD9 SEN 5.50000% 27,045,000.00 ~~122~~123,~~135~~402.5562 0.00 3-A18 55265KUE7 SEN 5.50000% 5,255,000.00 23,~~731~~977.6484 0.00 4-A1 55265KUG2 SEN 5.00000% 1312,~~555~~392,~~063~~636.7887 5551,~~649~~405.8536 1,~~162~~695,~~426~~863.9176 5-A1 55265KUH0 SEN 5.50000% 5849,~~435~~437,~~421~~057.0513 ~~263~~225,~~895~~574.0750 87,~~998~~925,~~363~~789.9106 PO-1 55265KUK3 PO 0.00000% ~~366~~346,~~939~~201.4350 0.00 ~~20,737~~429.9253 PO-2 55265KUJ6 PO 0.00000% ~~135~~134,~~322~~782.3100 0.00 ~~540~~564.3108 AX-1 55265KUM9 IO 5.50000% 0.00 ~~100~~90,~~730~~701.3028 0.00 AX-2 55265KUV9 IO 5.00000% 0.00 4036,~~987~~466.0841 0.00 AX-3 55265KUL1 IO 5.00000% 0.00 8578,~~961~~063.5367 0.00 AX-4 55265KUW7 IO 5.50000% 0.00 4035,~~824~~313.9813 0.00 B-1 55265KUP2 SUB 5.~~30691~~30723% 9,~~377~~353,~~528~~361.4458 4041,~~862~~182.2425 24,~~166~~347.8630 B-2 55265KUQ0 SUB 5.~~30691~~30723% 3,~~454~~445,~~359~~456.1591 15,~~052~~170.2513 8,~~902~~968.2471 B-3 55265KUR8 SUB 5.~~30691~~30723% 2,~~961~~953,~~584~~952.6434 1213,~~905~~006.0006 7,~~632~~689.3130 B-4 55265KUS6 SUB 5.~~30691~~30723% 1,~~480~~476,~~298~~483.5668 6,~~450~~500.3586 3,~~814~~843.8837 B-5 55265KUT4 SUB 5.~~30691~~30723% ~~987~~984,~~524~~979.0611 4,~~303~~336.1080 2,~~544~~563.95 B-6 55265KUU1 SUB 5.~~30691~~30723% 1,~~480~~476,~~653~~837.0829 6,~~451~~502.8942 3,~~815~~844.8029 Totals ~~691~~614,~~473~~902,~~066~~302.0619 32,~~270~~937,~~690~~269.7453 7639,~~570~~278,~~763~~421.8918

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 6663,~~007~~351,~~775~~004.2266 102,~~812~~971,~~170~~645.5017 0.00 AR 0.00 0.00 0.00 0.00 2-A1 0.00 8175,~~111~~579,~~550~~758.4700 105,~~749~~868,~~454~~247.1679 0.00 2-A2 0.00 98,~~026~~264,~~334~~723.0395 1799,~~471,181~~051.2483 0.00 2-A3 0.00 29,162,000.00 ~~119~~120,~~723~~965.5964 0.00 2-A4 0.00 ~~151~~139,~~177~~024,~~493~~389.1347 2312,~~505~~780,~~142~~196.1351 0.00 3-A1 0.00 1954,~~034,174~~764.7957 ~~207~~86,~~509~~702.7391 0.00 3-A2 0.00 2927,~~253~~711,~~971~~894.8055 31,~~991~~657,~~697~~357.4703 0.00 3-A3 0.00 76,~~313~~927,~~492~~973.9564 ~~977~~395,~~258~~955.6516 0.00 3-A4 0.00 0.00 4641,~~157~~136.9768 0.00 3-A5 0.00 3,707,000.00 16,~~740~~914.8653 0.00 3-A6 0.00 8076,~~565~~392,~~841~~499.5285 104,~~761~~449,~~510~~049.6682 0.00 3-A7 0.00 3635,~~926~~013,~~010~~228.4384 41,~~846~~962,~~211~~409.2105 0.00 3-A8 0.00 0.00 ~~236~~210,~~007~~763.3156 0.00 3-A9 0.00 0.00 0.00 0.00 3-A10 0.00 0.00 0.00 0.00 3-A11 0.00 0.00 0.00 0.00 3-A12 0.00 0.00 0.00 0.00 3-A13 0.00 0.00 0.00 0.00 3-A14 0.00 0.00 0.00 0.00 3-A15 0.00 43,~~136~~819,~~699~~058.1626 ~~814~~333,~~851~~942.8720 0.00 3-A16 0.00 1,~~178~~087,~~210~~740.2813 ~~232~~95,~~950~~846.3615 0.00 3-A17 0.00 27,045,000.00 ~~122~~123,~~135~~402.5562 0.00 3-A18 0.00 5,255,000.00 23,~~731~~977.6484 0.00 4-A1 0.00 1210,~~392~~696,~~636~~773.8711 1,~~218~~747,~~076~~269.7612 0.00 5-A1 0.00 4941,~~437~~511,~~057~~268.1307 98,~~262~~151,~~258~~363.9856 0.00 PO-1 0.00 ~~346~~345,~~201~~771.5098 ~~20,737~~429.9253 0.00 PO-2 0.00 134,~~782~~217.0091 ~~540~~564.3108 0.00 AX-1 0.00 0.00 ~~100~~90,~~730~~701.3028 0.00 AX-2 0.00 0.00 4036,~~987~~466.0841 0.00 AX-3 0.00 0.00 8578,~~961~~063.5367 0.00 AX-4 0.00 0.00 4035,~~824~~313.9813 0.00 B-1 0.00 9,~~353~~329,~~361~~014.5828 65,~~029~~529.1055 0.00 B-2 0.00 3,~~445~~436,~~456~~488.9120 2324,~~954~~138.4984 0.00 B-3 0.00 2,~~953~~946,~~952~~263.3404 20,~~537~~695.3136 0.00 B-4 0.00 1,~~476~~472,~~483~~640.6831 10,~~265~~344.23 0.00 B-5 0.00 ~~984~~982,~~979~~415.1115 6,~~848~~900.0575 0.00 B-6 0.00 1,~~476~~472,~~837~~993.2900 10,~~267~~346.6971 0.00 Totals 0.00 ~~614~~575,~~902~~623,~~302~~880.1997 7942,~~841~~215,~~454~~690.6371 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 117,469,000.00 7666,~~458~~007,~~961~~775.1522 7967,~~361~~574.7121 102,~~371~~589,~~824~~196.2235 0.00 0.00 AR 100.00 0.00 0.00 0.00 0.00 0.00 2-A1 124,500,000.00 9181,~~485~~111,~~414~~550.4147 ~~348~~312,~~012~~297.0054 105,~~025~~219,~~851~~494.9593 0.00 0.00 2-A2 15,000,000.00 109,~~454~~026,~~594~~334.2803 4742,~~913~~996.8472 1718,~~380,346~~613.4135 0.00 0.00 2-A3 29,162,000.00 29,162,000.00 0.00 0.00 0.00 0.00 2-A4 246,500,000.00 ~~173~~151,~~968~~177,~~413~~493.9313 ~~764~~686,~~566~~103.9889 2211,~~026~~466,~~353~~999.8278 0.00 0.00 3-A1 2,154,000.00 1,~~233~~034,~~078~~174.5179 21,~~083~~894.1881 ~~196~~77,~~820~~515.5441 0.00 0.00 3-A2 51,000,000.00 3329,~~116~~253,~~508~~971.5280 4036,~~453~~795.5660 31,~~822~~505,~~083~~281.1565 0.00 0.00 3-A3 12,750,000.00 87,~~279~~313,~~127~~492.1395 109,~~113~~198.3990 ~~955~~376,~~520~~320.7941 0.00 0.00 3-A4 0.00 0.00 0.00 0.00 0.00 0.00 3-A5 3,707,000.00 3,707,000.00 0.00 0.00 0.00 0.00 3-A6 100,000,000.00 9180,~~019~~565,~~069~~841.7752 ~~109~~99,~~479~~580.9536 104,~~343~~073,~~748~~761.3031 0.00 0.00 3-A7 45,833,333.00 4136,~~717~~926,~~073~~010.3443 5045,~~178~~641.3100 41,~~740~~867,~~884~~140.6059 0.00 0.00 3-A8 0.00 0.00 0.00 0.00 0.00 0.00 3-A9 38,000,000.00 0.00 0.00 0.00 0.00 0.00 3-A10 1,666,000.00 0.00 0.00 0.00 0.00 0.00 3-A11 1,803,000.00 0.00 0.00 0.00 0.00 0.00 3-A12 1,000,000.00 0.00 0.00 0.00 0.00 0.00 3-A13 10,200,000.00 0.00 0.00 0.00 0.00 0.00 3-A14 4,814,667.00 0.00 0.00 0.00 0.00 0.00 3-A15 8,616,000.00 4,~~932~~136,~~314~~699.0516 87,~~332~~579.7325 ~~787~~310,~~282~~061.1765 0.00 0.00 3-A16 2,454,000.00 1,~~404~~178,~~816~~210.4728 2,~~373~~158.3271 ~~224~~88,~~232~~311.8743 0.00 0.00 3-A17 27,045,000.00 27,045,000.00 0.00 0.00 0.00 0.00 3-A18 5,255,000.00 5,255,000.00 0.00 0.00 0.00 0.00 4-A1 25,000,000.00 1312,~~555~~392,~~063~~636.7887 5047,~~960~~021.3148 1,~~111~~648,~~466~~842.6028 0.00 0.00 5-A1 105,078,000.00 5849,~~435~~437,~~421~~057.0513 ~~230~~197,~~176~~820.3763 87,~~768~~727,~~187~~968.5443 0.00 0.00 PO-1 409,262.93 ~~366~~346,~~939~~201.4350 ~~424~~379.4616 ~~20,313~~50.4737 0.00 0.00 PO-2 147,499.24 ~~135~~134,~~322~~782.3100 ~~535~~537.6385 426.6923 0.00 0.00 AX-1 0.00 0.00 0.00 0.00 0.00 0.00 AX-2 0.00 0.00 0.00 0.00 0.00 0.00 AX-3 0.00 0.00 0.00 0.00 0.00 0.00 AX-4 0.00 0.00 0.00 0.00 0.00 0.00 B-1 9,496,000.00 9,~~377~~353,~~528~~361.4458 24,~~166~~347.8630 0.00 0.00 0.00 B-2 3,498,000.00 3,~~454~~445,~~359~~456.1591 8,~~902~~968.2471 0.00 0.00 0.00 B-3 2,999,000.00 2,~~961~~953,~~584~~952.6434 7,~~632~~689.3130 0.00 0.00 0.00 B-4 1,499,000.00 1,~~480~~476,~~298~~483.5668 3,~~814~~843.8837 0.00 0.00 0.00 B-5 1,000,000.00 ~~987~~984,~~524~~979.0611 2,~~544~~563.95 0.00 0.00 0.00 B-6 1,499,359.00 1,~~480~~476,~~653~~837.0829 3,~~815~~844.8029 0.00 0.00 0.00 Totals 999,555,221.17 ~~691~~614,~~473~~902,~~066~~302.0619 1,~~795~~608,~~842~~837.7803 7437,~~774~~669,~~921~~584.1217 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 102,~~451~~656,~~185~~770.9356 6663,~~007~~351,~~775~~004.2266 0.~~56191655~~53929977 102,~~451~~656,~~185~~770.9356 AR 0.00 0.00 0.00000000 0.00 2-A1 105,~~373~~531,~~863~~792.9446 8175,~~111~~579,~~550~~758.4700 0.~~65149840~~60706633 105,~~373~~531,~~863~~792.9446 2-A2 1761,~~428,260~~610.2608 98,~~026~~264,~~334~~723.0395 0.~~60175560~~55098160 1761,~~428,260~~610.2608 2-A3 0.00 29,162,000.00 1.00000000 0.00 2-A4 2212,~~790~~153,~~920~~103.8066 ~~151~~139,~~177~~024,~~493~~389.1347 0.~~61329612~~56399347 2212,~~790~~153,~~920~~103.8066 3-A1 ~~198~~79,~~903~~410.7222 1954,~~034,174~~764.7957 0.~~48011829~~44325189 ~~198~~79,~~903~~410.7222 3-A2 31,~~862~~542,~~536~~077.7225 2927,~~253~~711,~~971~~894.8055 0.~~57360729~~54337048 31,~~862~~542,~~536~~077.7225 3-A3 ~~965~~385,~~634~~519.1831 76,~~313~~927,~~492~~973.9564 0.~~57360729~~54337048 ~~965~~385,~~634~~519.1831 3-A4 0.00 0.00 0.00000000 0.00 3-A5 0.00 3,707,000.00 1.00000000 0.00 3-A6 104,~~453~~173,~~228~~341.2567 8076,~~565~~392,~~841~~499.5285 0.~~80565842~~76392500 104,~~453~~173,~~228~~341.2567 3-A7 41,~~791~~912,~~062~~781.9158 3635,~~926~~013,~~010~~228.4384 0.~~80565842~~76392500 41,~~791~~912,~~062~~781.9158 3-A8 0.00 0.00 0.00000000 0.00 3-A9 0.00 0.00 0.00000000 0.00 3-A10 0.00 0.00 0.00000000 0.00 3-A11 0.00 0.00 0.00000000 0.00 3-A12 0.00 0.00 0.00000000 0.00 3-A13 0.00 0.00 0.00000000 0.00 3-A14 0.00 0.00 0.00000000 0.00 3-A15 ~~795~~317,~~614~~640.90 43,~~136~~819,~~699~~058.1626 0.~~48011829~~44325189 ~~795~~317,~~614~~640.90 3-A16 ~~226~~90,~~606~~470.1914 1,~~178~~087,~~210~~740.2813 0.~~48011829~~44325189 ~~226~~90,~~606~~470.1914 3-A17 0.00 27,045,000.00 1.00000000 0.00 3-A18 0.00 5,255,000.00 1.00000000 0.00 4-A1 1,~~162~~695,~~426~~863.9176 1210,~~392~~696,~~636~~773.8711 0.~~49570547~~42787092 1,~~162~~695,~~426~~863.9176 5-A1 87,~~998~~925,~~363~~789.9106 4941,~~437~~511,~~057~~268.1307 0.~~47047962~~39505194 87,~~998~~925,~~363~~789.9106 PO-1 ~~20,737~~429.9253 ~~346~~345,~~201~~771.5098 0.~~84591463~~84486513 ~~20,737~~429.9253 PO-2 ~~540~~564.3108 134,~~782~~217.0091 0.~~91378098~~90995662 ~~540~~564.3108 AX-1 0.00 0.00 0.00000000 0.00 AX-2 0.00 0.00 0.00000000 0.00 AX-3 0.00 0.00 0.00000000 0.00 AX-4 0.00 0.00 0.00000000 0.00 B-1 24,~~166~~347.8630 9,~~353~~329,~~361~~014.5828 0.~~98497910~~98241515 24,~~166~~347.8630 B-2 8,~~902~~968.2471 3,~~445~~436,~~456~~488.9120 0.~~98497911~~98241515 8,~~902~~968.2471 B-3 7,~~632~~689.3130 2,~~953~~946,~~952~~263.3404 0.~~98497911~~98241515 7,~~632~~689.3130 B-4 3,~~814~~843.8837 1,~~476~~472,~~483~~640.6831 0.~~98497911~~98241515 3,~~814~~843.8837 B-5 2,~~544~~563.95 ~~984~~982,~~979~~415.1115 0.~~98497911~~98241515 2,~~544~~563.95 B-6 3,~~815~~844.8029 1,~~476~~472,~~837~~993.2900 0.~~98497911~~98241515 3,~~815~~844.8029 Totals 7639,~~570~~278,~~763~~421.8918 ~~614~~575,~~902~~623,~~302~~880.1997 0.~~61517592~~57588002 7639,~~570~~278,~~763~~421.8918

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 117,469,000.00 ~~650~~561.~~88628617~~91655007 0.~~67559705~~57525143 8822.~~29413905~~04152883 0.00000000 AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 124,500,000.00 ~~734~~651.~~82260570~~49839735 2.~~79527711~~50841398 8041.~~52893133~~92365406 0.00000000 2-A2 15,000,000.00 ~~696~~601.~~97295200~~75560200 32.~~19425600~~86644800 9247.~~02309400~~90755667 0.00000000 2-A3 29,162,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 246,500,000.00 ~~705~~613.~~75421473~~29611817 32.~~10169160~~78338292 8946.~~35640495~~51926888 0.00000000 3-A1 2,154,000.00 ~~572~~480.~~45984680~~11828691 0.~~96712163~~87967038 9135.~~37443825~~98672702 0.00000000 3-A2 51,000,000.00 ~~649~~573.~~34330431~~60729020 0.~~79320706~~72148235 7429.~~94280686~~51532647 0.00000000 3-A3 12,750,000.00 ~~649~~573.~~34330431~~60729020 0.~~79320706~~72148235 7429.~~94280706~~51532627 0.00000000 3-A4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 3,707,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A6 100,000,000.00 ~~910~~805.~~19069770~~65841520 10.~~09479950~~99580360 ~~103~~40.~~43748300~~73761310 0.00000000 3-A7 45,833,333.00 ~~910~~805.~~19069767~~65841524 10.~~09479950~~99580364 ~~103~~40.~~43748293~~73761317 0.00000000 3-A8 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 38,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 1,666,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,803,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 1,000,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 10,200,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 4,814,667.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 8,616,000.00 ~~572~~480.~~45984796~~11828691 0.~~96712279~~87967154 9135.~~37443942~~98672818 0.00000000 3-A16 2,454,000.00 ~~572~~480.~~45984923~~11828851 0.~~96712306~~87966993 9135.~~37443765~~98672779 0.00000000 3-A17 27,045,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A18 5,255,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A1 25,000,000.00 ~~542~~495.~~20255120~~70547480 21.~~03841240~~88085920 4465.~~45866400~~95369120 0.00000000 5-A1 105,078,000.00 ~~556~~470.~~11470574~~47961638 21.~~19052865~~88260749 8373.~~44456061~~54506586 0.00000000 PO-1 409,262.93 ~~896~~845.~~58604067~~91462999 10.~~03713278~~92644599 490.~~63427790~~12307491 0.00000000 PO-2 147,499.24 ~~917~~913.~~44411700~~78097948 3.~~63140854~~64645947 0.~~03179677~~17783142 0.00000000 AX-1 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-2 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 AX-4 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 9,496,000.00 ~~987~~984.~~52405644~~97910489 2.~~54495156~~56395324 0.00000000 0.00000000 B-2 3,498,000.00 ~~987~~984.~~52405660~~97910520 2.~~54495140~~56395369 0.00000000 0.00000000 B-3 2,999,000.00 ~~987~~984.~~52405468~~97910637 2.~~54495165~~56395465 0.00000000 0.00000000 B-4 1,499,000.00 ~~987~~984.~~52405604~~97910607 2.~~54494997~~56395597 0.00000000 0.00000000 B-5 1,000,000.00 ~~987~~984.~~52406000~~97911000 2.~~54495000~~56395000 0.00000000 0.00000000 B-6 1,499,359.00 ~~987~~984.~~52405528~~97910774 2.~~54495421~~56395566 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-A1 0.00000000 8822.~~96973610~~61678026 ~~561~~539.~~91655007~~29976981 0.~~56191655~~53929977 8822.~~96973610~~61678026 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 8344.~~32420835~~43206795 ~~651~~607.~~49839735~~06632932 0.~~65149840~~60706633 8344.~~32420835~~43206795 2-A2 0.00000000 9550.~~21735067~~77400533 ~~601~~550.~~75560200~~98159667 0.~~60175560~~55098160 9550.~~21735067~~77400533 2-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A4 0.00000000 9249.~~45809655~~30265176 ~~613~~563.~~29611817~~99346641 0.~~61329612~~56399347 9249.~~45809655~~30265176 3-A1 0.00000000 9236.~~34155989~~86639740 ~~480~~443.~~11828691~~25188951 0.~~48011829~~44325189 9236.~~34155989~~86639740 3-A2 0.00000000 7530.~~73601412~~23680882 ~~573~~543.~~60729020~~37048137 0.~~57360729~~54337048 7530.~~73601412~~23680882 3-A3 0.00000000 7530.~~73601412~~23680863 ~~573~~543.~~60729020~~37048157 0.~~57360729~~54337048 7530.~~73601412~~23680863 3-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A6 0.00000000 ~~104~~41.~~53228250~~73341670 ~~805~~763.~~65841520~~92499850 0.~~80565842~~76392500 ~~104~~41.~~53228250~~73341670 3-A7 0.00000000 ~~104~~41.~~53228243~~73341659 ~~805~~763.~~65841524~~92499843 0.~~80565842~~76392500 ~~104~~41.~~53228243~~73341659 3-A8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 0.00000000 9236.~~34156221~~86639972 ~~480~~443.~~11828691~~25188719 0.~~48011829~~44325189 9236.~~34156221~~86639972 3-A16 0.00000000 9236.~~34156072~~86639772 ~~480~~443.~~11828851~~25188672 0.~~48011829~~44325189 9236.~~34156072~~86639772 3-A17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A1 0.00000000 4667.~~49707640~~83455040 ~~495~~427.~~70547480~~87092440 0.~~49570547~~42787092 4667.~~49707640~~83455040 5-A1 0.00000000 8575.~~63508927~~42767335 ~~470~~395.~~47961638~~05194303 0.~~47047962~~39505194 8575.~~63508927~~42767335 PO-1 0.00000000 501.~~67138624~~04952090 ~~845~~844.~~91462999~~86513352 0.~~84591463~~84486513 501.~~67138624~~04952090 PO-2 0.00000000 3.~~66313752~~82429089 ~~913~~909.~~78097948~~95662079 0.~~91378098~~90995662 3.~~66313752~~82429089 AX-1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AX-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~54495156~~56395324 ~~984~~982.~~97910489~~41515164 0.~~98497910~~98241515 2.~~54495156~~56395324 B-2 0.00000000 2.~~54495140~~56395369 ~~984~~982.~~97910520~~41515152 0.~~98497911~~98241515 2.~~54495140~~56395369 B-3 0.00000000 2.~~54495165~~56395465 ~~984~~982.~~97910637~~41515172 0.~~98497911~~98241515 2.~~54495165~~56395465 B-4 0.00000000 2.~~54494997~~56395597 ~~984~~982.~~97910607~~41515010 0.~~98497911~~98241515 2.~~54494997~~56395597 B-5 0.00000000 2.~~54495000~~56395000 ~~984~~982.~~97911000~~41515000 0.~~98497911~~98241515 2.~~54495000~~56395000 B-6 0.00000000 2.~~54495421~~56395566 ~~984~~982.~~97910774~~41515207 0.~~98497911~~98241515 2.~~54495421~~56395566 (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 117,469,000.00 5.75000% 7666,~~458~~007,~~961~~775.1522 ~~366~~316,~~365~~287.8626 0.00 0.00 AR 100.00 5.75000% 0.00 0.00 0.00 0.00 2-A1 124,500,000.00 5.00000% 9181,~~485~~111,~~414~~550.4147 ~~381~~337,~~189~~964.2379 0.00 0.00 2-A2 15,000,000.00 5.00000% 109,~~454~~026,~~594~~334.2803 4337,~~560~~609.8173 0.00 0.00 2-A3 29,162,000.00 5.00000% 29,162,000.00 121,508.33 0.00 0.00 2-A4 246,500,000.00 5.00000% ~~173~~151,~~968~~177,~~413~~493.9313 ~~724~~629,~~868~~906.3922 0.00 0.00 3-A1 2,154,000.00 8.50000% 1,~~233~~034,~~078~~174.5179 87,~~734~~325.3140 0.00 0.00 3-A2 51,000,000.00 4.75000% 3329,~~116~~253,~~508~~971.5280 ~~131~~115,~~086~~796.1897 0.00 0.00 3-A3 12,750,000.00 1.~~71000~~72000% 87,~~279~~313,~~127~~492.1395 1110,~~797~~482.7667 0.00 0.00 3-A4 0.00 6.~~79000~~78000% 87,~~279~~313,~~127~~492.1395 4641,~~846~~321.0624 0.00 0.00 3-A5 3,707,000.00 5.50000% 3,707,000.00 16,990.42 0.00 0.00 3-A6 100,000,000.00 4.12500% 9180,~~019~~565,~~069~~841.7752 ~~312~~276,~~878~~945.0508 0.00 0.00 3-A7 45,833,333.00 1.~~61000~~62000% 4136,~~717~~926,~~073~~010.3443 5549,~~970~~850.4111 0.00 0.00 3-A8 0.00 6.~~89000~~88000% 4136,~~717~~926,~~073~~010.3443 ~~239~~211,~~525~~709.5313 0.00 0.00 3-A9 38,000,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A10 1,666,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A11 1,803,000.00 0.00000% 0.00 0.00 0.00 0.00 3-A12 1,000,000.00 5.50000% 0.00 0.00 0.00 0.00 3-A13 10,200,000.00 5.50000% 0.00 0.00 0.00 0.00 3-A14 4,814,667.00 5.50000% 0.00 0.00 0.00 0.00 3-A15 8,616,000.00 4.75000% 4,~~932~~136,~~314~~699.0516 1916,~~523~~374.7443 0.00 0.00 3-A16 2,454,000.00 5.50000% 1,~~404~~178,~~816~~210.4728 65,~~438~~400.7413 0.00 0.00 3-A17 27,045,000.00 5.50000% 27,045,000.00 123,956.25 0.00 0.00 3-A18 5,255,000.00 5.50000% 5,255,000.00 24,085.42 0.00 0.00 4-A1 25,000,000.00 5.00000% 1312,~~555~~392,~~063~~636.7887 5651,~~479~~635.4399 0.00 0.00 5-A1 105,078,000.00 5.50000% 5849,~~435~~437,~~421~~057.0513 ~~267~~226,~~829~~586.0151 0.00 0.00 PO-1 409,262.93 0.00000% ~~366~~346,~~939~~201.4350 0.00 0.00 0.00 PO-2 147,499.24 0.00000% ~~135~~134,~~322~~782.3100 0.00 0.00 0.00 AX-1 0.00 5.50000% 2219,~~305~~878,~~143~~153.2473 ~~102~~91,~~231~~108.9120 0.00 0.00 AX-2 0.00 5.00000% 98,~~983~~791,~~540~~202.4112 4136,~~598~~630.0901 0.00 0.00 AX-3 0.00 5.00000% 2018,~~938~~819,~~314~~334.8547 8778,~~242~~413.9889 0.00 0.00 AX-4 0.00 5.50000% 97,~~040~~739,~~051~~248.4502 4135,~~433~~471.5755 0.00 0.00 B-1 9,496,000.00 5.~~30691~~30723% 9,~~377~~353,~~528~~361.4458 41,~~471~~367.3901 0.00 0.00 B-2 3,498,000.00 5.~~30691~~30723% 3,~~454~~445,~~359~~456.1591 15,~~276~~238.6319 0.00 0.00 B-3 2,999,000.00 5.~~30691~~30723% 2,~~961~~953,~~584~~952.6434 13,~~097~~064.3841 0.00 0.00 B-4 1,499,000.00 5.~~30691~~30723% 1,~~480~~476,~~298~~483.5668 6,~~546~~530.5003 0.00 0.00 B-5 1,000,000.00 5.~~30691~~30723% ~~987~~984,~~524~~979.0611 4,~~367~~356.2526 0.00 0.00 B-6 1,499,359.00 5.~~30691~~30723% 1,~~480~~476,~~653~~837.0829 6,~~548~~531.0759 0.00 0.00 Totals 999,555,221.17 32,~~319~~950,447.7022 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 51,~~381~~412.2865 0.00 ~~360~~314,~~984~~874.5761 0.00 6663,~~007~~351,~~775~~004.2266 AR 0.00 0.00 0.00 0.00 0.00 2-A1 51,~~599~~509.0146 0.00 ~~375~~336,~~590~~455.2233 0.00 8175,~~111~~579,~~550~~758.4700 2-A2 ~~639~~167.8398 0.00 4237,~~920~~441.9875 0.00 98,~~026~~264,~~334~~723.0395 2-A3 ~~1,784~~542.7570 0.00 ~~119~~120,~~723~~965.5964 0.00 29,162,000.00 2-A4 102,~~647~~813.0637 0.00 ~~714~~627,~~221~~092.3385 0.00 ~~151~~139,~~177~~024,~~493~~389.1347 3-A1 ~~128~~32.2972 0.00 87,~~606~~292.0169 0.00 1954,~~034,174~~764.7957 3-A2 ~~1,925~~517.4319 0.00 ~~129~~115,~~160~~279.7578 0.00 2927,~~253~~711,~~971~~894.8055 3-A3 ~~173~~46.2982 0.00 1110,~~624~~435.4785 0.00 76,~~313~~927,~~492~~973.9564 3-A4 ~~688~~184.0955 0.00 4641,~~157~~136.9768 0.00 76,~~313~~927,~~492~~973.9564 3-A5 ~~249~~75.5688 0.00 16,~~740~~914.8653 0.00 3,707,000.00 3-A6 41,~~595~~236.6493 0.00 ~~308~~275,~~282~~708.4115 0.00 8076,~~565~~392,~~841~~499.5285 3-A7 ~~822~~222.1165 0.00 5549,~~148~~627.3047 0.00 3635,~~926~~013,~~010~~228.4384 3-A8 ~~3,518~~945.2256 0.00 ~~236~~210,~~007~~763.3156 0.00 3635,~~926~~013,~~010~~228.4384 3-A9 0.00 0.00 0.00 0.00 0.00 3-A10 0.00 0.00 0.00 0.00 0.00 3-A11 0.00 0.00 0.00 0.00 0.00 3-A12 0.00 0.00 0.00 0.00 0.00 3-A13 0.00 0.00 0.00 0.00 0.00 3-A14 0.00 0.00 0.00 0.00 0.00 3-A15 ~~286~~73.7713 0.00 1916,~~236~~301.9730 0.00 43,~~136~~819,~~699~~058.1626 3-A16 9424.5712 0.00 65,~~344~~376.1701 0.00 1,~~178~~087,~~210~~740.2813 3-A17 ~~1,820~~553.7063 0.00 ~~122~~123,~~135~~402.5562 0.00 27,045,000.00 3-A18 ~~353~~107.7757 0.00 23,~~731~~977.6484 0.00 5,255,000.00 4-A1 ~~829~~230.5962 0.00 5551,~~649~~405.8536 0.00 1210,~~392~~696,~~636~~773.8711 5-A1 31,~~933~~012.9501 0.00 ~~263~~225,~~895~~574.0750 0.00 4941,~~437~~511,~~057~~268.1307 PO-1 0.00 0.00 0.00 0.00 ~~346~~345,~~201~~771.5098 PO-2 0.00 0.00 0.00 0.00 134,~~782~~217.0091 AX-1 ~~1,501~~406.6192 0.00 ~~100~~90,~~730~~701.3028 0.00 1918,~~878~~883,~~153~~032.7356 AX-2 ~~611~~163.0060 0.00 4036,~~987~~466.0841 0.00 8,~~791~~166,~~202~~879.1258 AX-3 ~~1,281~~350.4522 0.00 8578,~~961~~063.5367 0.00 1817,~~819~~189,~~334~~100.4780 AX-4 ~~608~~158.5943 0.00 4035,~~824~~313.9813 0.00 76,~~739~~600,~~248~~588.0293 B-1 ~~609~~184.1476 0.00 4041,~~862~~182.2425 0.00 9,~~353~~329,~~361~~014.5828 B-2 ~~224~~68.3906 0.00 15,~~052~~170.2513 0.00 3,~~445~~436,~~456~~488.9120 B-3 ~~192~~58.3835 0.00 1213,~~905~~006.0006 0.00 2,~~953~~946,~~952~~263.3404 B-4 9629.1617 0.00 6,~~450~~500.3586 0.00 1,~~476~~472,~~483~~640.6831 B-5 6419.1546 0.00 4,~~303~~336.1080 0.00 ~~984~~982,~~979~~415.1115 B-6 9629.1817 0.00 6,~~451~~502.8942 0.00 1,~~476~~472,~~837~~993.2900 Totals 4813,~~756~~177.9668 0.00 32,~~270~~937,~~690~~269.7453 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 117,469,000.00 5.75000% ~~650~~561.~~88628617~~91655007 32.~~11883016~~69251683 0.00000000 0.00000000 AR 100.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 124,500,000.00 5.00000% ~~734~~651.~~82260570~~49839735 32.~~06176088~~71457663 0.00000000 0.00000000 2-A2 15,000,000.00 5.00000% ~~696~~601.~~97295200~~75560200 2.~~90405400~~50731533 0.00000000 0.00000000 2-A3 29,162,000.00 5.00000% 1000.00000000 4.16666655 0.00000000 0.00000000 2-A4 246,500,000.00 5.00000% ~~705~~613.~~75421473~~29611817 2.~~94064256~~55540049 0.00000000 0.00000000 3-A1 2,154,000.00 8.50000% ~~572~~480.~~45984680~~11828691 43.~~05492572~~40083565 0.00000000 0.00000000 3-A2 51,000,000.00 4.75000% ~~649~~573.~~34330431~~60729020 2.~~57031725~~27052882 0.00000000 0.00000000 3-A3 12,750,000.00 1.~~71000~~72000% ~~649~~573.~~34330431~~60729020 0.~~92531451~~82217020 0.00000000 0.00000000 3-A4 0.00 6.~~79000~~78000% ~~649~~573.~~34330431~~60729020 3.~~67420078~~24088157 0.00000000 0.00000000 3-A5 3,707,000.00 5.50000% 1000.00000000 4.58333423 0.00000000 0.00000000 3-A6 100,000,000.00 4.12500% ~~910~~805.~~19069770~~65841520 32.~~12878050~~76945080 0.00000000 0.00000000 3-A7 45,833,333.00 1.~~61000~~62000% ~~910~~805.~~19069767~~65841524 1.~~22117259~~08763877 0.00000000 0.00000000 3-A8 0.00 6.~~89000~~88000% ~~910~~805.~~19069767~~65841524 54.~~22601160~~61910832 0.00000000 0.00000000 3-A9 38,000,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 1,666,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,803,000.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 1,000,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 10,200,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 4,814,667.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 8,616,000.00 4.75000% ~~572~~480.~~45984796~~11828691 21.~~26598654~~90046773 0.00000000 0.00000000 3-A16 2,454,000.00 5.50000% ~~572~~480.~~45984923~~11828851 2.~~62377343~~20054197 0.00000000 0.00000000 3-A17 27,045,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 3-A18 5,255,000.00 5.50000% 1000.00000000 4.58333397 0.00000000 0.00000000 4-A1 25,000,000.00 5.00000% ~~542~~495.~~20255120~~70547480 2.~~25917720~~06543960 0.00000000 0.00000000 5-A1 105,078,000.00 5.50000% ~~556~~470.~~11470574~~47961638 2.~~54885904~~15636489 0.00000000 0.00000000 PO-1 409,262.93 0.00000% ~~896~~845.~~58604067~~91462999 0.00000000 0.00000000 0.00000000 PO-2 147,499.24 0.00000% ~~917~~913.~~44411700~~78097948 0.00000000 0.00000000 0.00000000 AX-1 0.00 5.50000% ~~658~~587.~~70313540~~03062550 32.~~01905614~~69055690 0.00000000 0.00000000 AX-2 0.00 5.00000% ~~642~~565.~~29812871~~58820207 2.~~67624252~~35661758 0.00000000 0.00000000 AX-3 0.00 5.00000% ~~743~~668.~~68229758~~42083509 32.~~09867629~~78508668 0.00000000 0.00000000 AX-4 0.00 5.50000% ~~562~~481.~~05859067~~18208829 2.~~57610193~~20541769 0.00000000 0.00000000 B-1 9,496,000.00 5.~~30691~~30723% ~~987~~984.~~52405644~~97910489 4.~~36724832~~35625632 0.00000000 0.00000000 B-2 3,498,000.00 5.~~30691~~30723% ~~987~~984.~~52405660~~97910520 4.~~36724700~~35625786 0.00000000 0.00000000 B-3 2,999,000.00 5.~~30691~~30723% ~~987~~984.~~52405468~~97910637 4.~~36724908~~35625542 0.00000000 0.00000000 B-4 1,499,000.00 5.~~30691~~30723% ~~987~~984.~~52405604~~97910607 4.~~36724483~~35625751 0.00000000 0.00000000 B-5 1,000,000.00 5.~~30691~~30723% ~~987~~984.~~52406000~~97911000 4.~~36725000~~35626000 0.00000000 0.00000000 B-6 1,499,359.00 5.~~30691~~30723% ~~987~~984.~~52405528~~97910774 4.~~36724627~~35625491 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-A1 0.~~04581021~~01202573 0.00000000 32.~~07301986~~68049111 0.00000000 ~~561~~539.~~91655007~~29976981 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.~~04497197~~01212418 0.00000000 32.~~01678892~~70245245 0.00000000 ~~651~~607.~~49839735~~06632932 2-A2 0.~~04265533~~01119867 0.00000000 2.~~86139867~~49611667 0.00000000 ~~601~~550.~~75560200~~98159667 2-A3 0.~~06120122~~01860983 0.00000000 4.~~10546567~~14805706 0.00000000 1000.00000000 2-A4 0.~~04319294~~01141327 0.00000000 2.~~89744961~~54398722 0.00000000 ~~613~~563.~~29611817~~99346641 3-A1 0.~~05955896~~01519034 0.00000000 3.~~99536212~~38564995 0.00000000 ~~480~~443.~~11828691~~25188951 3-A2 0.~~03775353~~01014098 0.00000000 2.~~53256373~~26038784 0.00000000 ~~573~~543.~~60729020~~37048137 3-A3 0.~~01359137~~00367216 0.00000000 0.~~91172314~~81849804 0.00000000 ~~573~~543.~~60729020~~37048157 3-A4 0.~~05396784~~01447451 0.00000000 3.~~62023294~~22640627 0.00000000 ~~573~~543.~~60729020~~37048157 3-A5 0.~~06732128~~02046938 0.00000000 4.~~51601295~~56286215 0.00000000 1000.00000000 3-A6 0.~~04595640~~01236930 0.00000000 32.~~08282410~~75708150 0.00000000 ~~805~~763.~~65841520~~92499850 3-A7 0.~~01793695~~00485782 0.00000000 1.~~20323565~~08278117 0.00000000 ~~805~~763.~~65841524~~92499843 3-A8 0.~~07676116~~02063040 0.00000000 54.~~14925044~~59847771 0.00000000 ~~805~~763.~~65841524~~92499843 3-A9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A11 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A14 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A15 0.~~03328343~~00848770 0.00000000 21.~~23270311~~89198004 0.00000000 ~~480~~443.~~11828691~~25188719 3-A16 0.~~03853708~~00982885 0.00000000 2.~~58523635~~19071312 0.00000000 ~~480~~443.~~11828851~~25188672 3-A17 0.~~06732113~~02047070 0.00000000 4.~~51601220~~56286264 0.00000000 1000.00000000 3-A18 0.~~06732065~~02047003 0.00000000 4.~~51601142~~56286204 0.00000000 1000.00000000 4-A1 0.~~03318360~~00922480 0.00000000 2.~~22599400~~05621440 0.00000000 ~~495~~427.~~70547480~~87092440 5-A1 0.~~03743838~~00963104 0.00000000 2.~~51142075~~14673385 0.00000000 ~~470~~395.~~47961638~~05194303 PO-1 0.00000000 0.00000000 0.00000000 0.00000000 ~~845~~844.~~91462999~~86513352 PO-2 0.00000000 0.00000000 0.00000000 0.00000000 ~~913~~909.~~78097948~~95662079 AX-1 0.~~04434471~~01201694 0.00000000 2.~~97471143~~67853996 0.00000000 ~~587~~557.~~03062550~~64325830 AX-2 0.~~03930912~~01052532 0.00000000 2.~~63693276~~34609226 0.00000000 ~~565~~525.~~58820207~~42197018 AX-3 0.~~04551425~~01243903 0.00000000 32.~~05316204~~77264765 0.00000000 ~~668~~610.~~42083509~~51856693 AX-4 0.~~03783864~~00985027 0.00000000 2.~~53826329~~19556804 0.00000000 ~~481~~410.~~18208829~~38679172 B-1 0.~~06414701~~01945661 0.00000000 4.~~30310025~~33679971 0.00000000 ~~984~~982.~~97910489~~41515164 B-2 0.~~06414808~~01945683 0.00000000 4.~~30310177~~33680103 0.00000000 ~~984~~982.~~97910520~~41515152 B-3 0.~~06414805~~01945649 0.00000000 4.~~30310103~~33679893 0.00000000 ~~984~~982.~~97910637~~41515172 B-4 0.~~06414943~~01945964 0.00000000 4.~~30310207~~33679787 0.00000000 ~~984~~982.~~97910607~~41515010 B-5 0.~~06415000~~01946000 0.00000000 4.~~30310000~~33680000 0.00000000 ~~984~~982.~~97911000~~41515000 B-6 0.~~06414741~~01945498 0.00000000 4.~~30309886~~33679993 0.00000000 ~~984~~982.~~97910774~~41515207 (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 ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 7942,~~934~~289,~~212~~214.6194 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 5356,~~869~~955.9183 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 7942,~~988~~346,~~082~~170.5277 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~146~~130,~~627~~480.8906 Payment of Interest and Principal 7942,~~841~~215,~~454~~690.6371 Total Withdrawals (Pool Distribution Amount) 7942,~~988~~346,~~082~~170.5277 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 4813,~~756~~177.9668 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 4813,~~756~~177.9668

SERVICING FEES Gross Servicing Fee ~~145~~129,~~675~~607.3215 Master Servicing Fee ~~952~~872.5791 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~146~~130,~~627~~480.8906

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 1314 0 0 0 1314 6,~~241~~936,~~482~~576.6194 0.00 0.00 0.00 6,~~241~~936,~~482~~576.6194 60 Days 2 0 0 0 2 ~~860~~844,~~319~~399.6531 0.00 0.00 0.00 ~~860~~844,~~319~~399.6531 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 1516 0 0 0 1516 7,~~101~~780,~~802~~976.2625 0.00 0.00 0.00 7,~~101~~780,~~802~~976.2625 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~944081~~077752% 0.000000% 0.000000% 0.000000% 01.~~944081~~077752% 1.~~012993~~202582% 0.000000% 0.000000% 0.000000% 1.~~012993~~202582% 60 Days 0.~~145243~~153965% 0.000000% 0.000000% 0.000000% 0.~~145243~~153965% 0.~~139630~~146392% 0.000000% 0.000000% 0.000000% 0.~~139630~~146392% 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.~~089325~~231717% 0.000000% 0.000000% 0.000000% 1.~~089325~~231717% 1.~~152623~~348974% 0.000000% 0.000000% 0.000000% 1.~~152623~~348974%

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 12 0 0 0 12 ~~759~~849,~~342~~864.2558 0.00 0.00 0.00 ~~759~~849,~~342~~864.2558 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 12 0 0 0 12 ~~759~~849,~~342~~864.2558 0.00 0.00 0.00 ~~759~~849,~~342~~864.2558 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~724638~~503759% 0.000000% 0.000000% 0.000000% 01.~~724638~~503759% 1.~~103910~~285264% 0.000000% 0.000000% 0.000000% 1.~~103910~~285264% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~724638~~503759% 0.000000% 0.000000% 0.000000% 01.~~724638~~503759% 1.~~103910~~285264% 0.000000% 0.000000% 0.000000% 1.~~103910~~285264% 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 85 0 0 0 85 32,~~656~~501,~~974~~560.7277 0.00 0.00 0.00 32,~~656~~501,~~974~~560.7277 60 Days 01 0 0 0 01 0415,645.0006 0.00 0.00 0.00 0415,645.0006 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 86 0 0 0 86 32,~~656~~917,~~974~~205.7283 0.00 0.00 0.00 32,~~656~~917,~~974~~205.7283 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~269841~~840336% 0.000000% 0.000000% 0.000000% 10.~~269841~~840336% 10.~~323483~~970267% 0.000000% 0.000000% 0.000000% 10.~~323483~~970267% 60 Days 0.~~000000~~168067% 0.000000% 0.000000% 0.000000% 0.~~000000~~168067% 0.~~000000~~161214% 0.000000% 0.000000% 0.000000% 0.~~000000~~161214% 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.~~269841~~008403% 0.000000% 0.000000% 0.000000% 1.~~269841~~008403% 1.~~323483~~131481% 0.000000% 0.000000% 0.000000% 1.~~323483~~131481% 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 45 0 0 0 45 12,~~825~~896,~~165~~053.6460 0.00 0.00 0.00 12,~~825~~896,~~165~~053.6460 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 45 0 0 0 45 12,~~825~~896,~~165~~053.6460 0.00 0.00 0.00 12,~~825~~896,~~165~~053.6460 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~896861~~168224% 0.000000% 0.000000% 0.000000% 01.~~896861~~168224% 01.~~899016~~488884% 0.000000% 0.000000% 0.000000% 01.~~899016~~488884% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~896861~~168224% 0.000000% 0.000000% 0.000000% 01.~~896861~~168224% 01.~~899016~~488884% 0.000000% 0.000000% 0.000000% 01.~~899016~~488884% 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 01 0 0 0 01 0380,371.0081 0.00 0.00 0.00 0380,371.0081 60 Days 1 0 0 0 1 ~~430~~428,~~314~~754.0825 0.00 0.00 0.00 ~~430~~428,~~314~~754.0825 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 12 0 0 0 12 ~~430~~809,~~314~~126.0806 0.00 0.00 0.00 ~~430~~809,~~314~~126.0806 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~846154% 0.000000% 0.000000% 0.000000% 03.~~000000~~846154% 03.~~000000~~340316% 0.000000% 0.000000% 0.000000% 03.~~000000~~340316% 60 Days 3.~~448276~~846154% 0.000000% 0.000000% 0.000000% 3.~~448276~~846154% 3.~~287593~~765197% 0.000000% 0.000000% 0.000000% 3.~~287593~~765197% 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 37.~~448276~~692308% 0.000000% 0.000000% 0.000000% 37.~~448276~~692308% 37.~~287593~~105513% 0.000000% 0.000000% 0.000000% 37.~~287593~~105513% 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 01 0 0 0 01 0308,726.0018 0.00 0.00 0.00 0308,726.0018 60 Days 10 0 0 0 10 ~~430,005~~0.5700 0.00 0.00 0.00 ~~430,005~~0.5700 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 ~~430~~308,~~005~~726.5718 0.00 0.00 0.00 ~~430~~308,~~005~~726.5718 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~854701% 0.000000% 0.000000% 0.000000% 0.~~000000~~854701% 0.~~000000~~706147% 0.000000% 0.000000% 0.000000% 0.~~000000~~706147% 60 Days 0.~~746269~~000000% 0.000000% 0.000000% 0.000000% 0.~~746269~~000000% 0.~~832078~~000000% 0.000000% 0.000000% 0.000000% 0.~~832078~~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.~~746269~~854701% 0.000000% 0.000000% 0.000000% 0.~~746269~~854701% 0.~~832078~~706147% 0.000000% 0.000000% 0.000000% 0.~~832078~~706147%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 5356,~~869~~955.9183

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 127,926.00 0.01279829% 127,926.00 0.~~02080428~~02222389% Fraud 9,995,552.00 0.99999998% 9,995,552.00 1.~~62555124~~73647278% Special Hazard 9,995,552.00 0.99999998% 9,995,552.00 1.~~62555124~~73647278% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~015116~~012520% Weighted Average Pass-Through Rate 5.~~760654~~757885% Weighted Average Maturity(Stepdown Calculation ) ~~251~~250 Beginning Scheduled Collateral Loan Count 1,~~531~~377 Number Of Loans Paid In Full ~~154~~78 Ending Scheduled Collateral Loan Count 1,~~377~~299 Beginning Scheduled Collateral Balance ~~691~~614,~~473~~902,~~066~~302.4858 Ending Scheduled Collateral Balance ~~614~~575,~~902~~623,~~302~~881.5840 Ending Actual Collateral Balance at 3130-~~Aug~~Sep-2003 ~~616~~576,~~142~~806,~~923~~837.5730 Monthly P &I Constant 54,~~261~~689,~~918~~764.3323 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 7942,~~730~~089,~~749~~530.0940 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~614~~575,~~902~~623,~~302~~881.5840 Scheduled Principal 1,~~795~~608,~~842~~837.7701 Unscheduled Principal 7437,~~774~~669,~~921~~584.1317

Miscellaneous Reporting Group 1 Senior % 96.~~964320~~503998% Group 1 Junior % 3.~~035680~~496002% Group 1 Senior Prepayment % 100.000000% Group 2 Senior % 97.~~393267~~080467% Group 2 Junior % 2.~~606733~~919533% Group 2 Senior Prepayment % 100.000000% Group 3 Senior % 9796.~~134028~~836306% Group 3 Junior % 23.~~865972~~163694% Group 3 Senior Prepayment % 100.000000% Group 4 Senior % 9594.~~385688~~992564% Group 4 Junior % 45.~~614312~~007436% Group 4 Senior Prepayment % 100.000000% Group 5 Senior % 9695.~~525041~~933781% Group 5 Junior % 34.~~474959~~066219% Group 5 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 & 30 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 6.~~155426~~144757 5.~~724261~~724995 6.~~237528~~234674 Weighted Average Net Rate 5.~~905426~~894757 5.~~470331~~470866 5.~~987528~~984674 Weighted Average Maturity ~~351~~350 171 ~~351~~350 Beginning Loan Count ~~157~~138 ~~697~~630 ~~491~~446 Loans Paid In Full 195 6735 4518 Ending Loan Count ~~138~~133 ~~630~~595 ~~446~~428 Beginning Scheduled Balance 7968,~~201~~727,~~872~~483.0781 ~~313~~278,~~370~~746,~~961~~315.2229 ~~224~~202,~~150~~850,~~307~~120.9375 Ending scheduled Balance 6866,~~727~~067,~~483~~856.8103 ~~278~~260,~~746~~267,~~315~~926.2969 ~~202~~194,~~850~~342,~~120~~232.7522 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~488~~422,~~518~~309.2812 2,~~686~~403,~~936~~105.6235 1,~~394~~263,~~734~~416.5239 Scheduled Principal 8270,~~250~~381.5706 1,~~192~~073,~~089~~254.0631 ~~229~~209,~~614~~496.7508 Unscheduled Principal 102,~~392~~589,~~137~~246.6972 3317,~~432~~405,~~556~~134.8729 218,~~070~~298,~~572~~392.4345 Scheduled Interest ~~406~~351,~~267~~928.7106 1,~~494~~329,~~847~~851.5604 1,~~165~~053,~~119~~920.7731 Servicing Fees 1614,~~500~~318.3822 6659,~~311~~031.9018 4642,~~697~~260.9843 Master Servicing Fees 0.00 105.4203 ~~847~~767.1690 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 ~~389~~337,~~767~~609.3384 1,~~428~~270,~~430~~714.2483 1,~~117~~010,~~574~~891.6398 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.~~905426~~894757 5.~~469927~~470414 5.~~982992~~980131

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description Fixed 15 & 30 Year Fixed 15 & 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~769445~~779264 6.~~571291~~576001 6.~~015116~~012520 Weighted Average Net Rate 5.~~469444~~479265 6.~~321291~~326001 5.~~762307~~759588 Weighted Average Maturity ~~172~~171 ~~163~~162 ~~251~~250 Beginning Loan Count 3229 ~~154~~134 1,~~531~~377 Loans Paid In Full 3 2017 ~~154~~78 Ending Loan Count 2926 ~~134~~117 1,~~377~~299 Beginning Scheduled Balance 1413,~~210~~045,~~794~~902.1401 6051,~~539~~532,~~131~~480.1272 ~~691~~614,~~473~~902,~~066~~302.4858 Ending scheduled Balance 1311,~~045~~347,~~902~~559.0156 5143,~~532~~598,~~480~~306.7290 ~~614~~575,~~902~~623,~~302~~881.5840 Record Date 0809/3130/2003 0809/3130/2003 0809/3130/2003 Principal And Interest Constant ~~121~~112,~~749~~329.1993 ~~569~~488,~~979~~603.7244 54,~~261~~689,~~918~~764.3323 Scheduled Principal 5349,~~425~~500.5317 ~~238~~206,~~462~~205.8639 1,~~795~~608,~~842~~837.7701 Unscheduled Principal 1,~~111~~648,~~466~~842.6028 87,~~768~~727,~~187~~968.5443 7437,~~774~~669,~~921~~584.1317 Scheduled Interest 6862,~~323~~829.6676 ~~331~~282,~~516~~398.8605 3,~~466~~080,~~075~~927.5622 Servicing Fees 3,~~552~~261.7147 1210,~~612~~735.3394 ~~145~~129,~~675~~607.3024 Master Servicing Fees 0.00 0.00 ~~952~~872.5893 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 6459,~~770~~568.9529 ~~318~~271,~~904~~662.5311 32,~~319~~950,447.6805 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.~~469445~~479264 6.~~321291~~326001 5.~~760654~~757885

Filing Compare · MORTGAGE ASSET SEC TRANS INC MRT PS THR CERTS SER 2003-3