8-K 1 mal03002.txt DECEMBER 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): December 26, 2003 MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-04 Pending Pooling and Servicing Agreement) (Commission IRS EIN (State or other File Number) jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of MASTR ALTERNATIVE LOAN TRUST, Mortgage Pass-Through Certificates, Series 2003-2 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the December 26, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ALTERNATIVE LOAN TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 12/30/03 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the December 26, 2003 distribution. EX-99.1

MASTR Alternative Loan Trust Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 MAL Series: 2003-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 576434CU6 SEN 6.00000% ~~173~~155,~~191~~426,~~032~~581.0738 ~~863~~776,~~159~~153.0288 87,~~601~~208,~~525~~687.1593 A-R 576434CV4 RES 6.00000% 0.00 0.00 0.00 2-A-1 576434CW2 SEN 5.00000% 8379,~~208~~311,~~066~~285.8750 ~~345~~330,~~580~~047.7937 21,~~682~~393,~~454~~138.1596 3-A-1 576434CX0 SEN 7.00000% 4840,~~482~~605,~~569~~088.2453 ~~281~~236,~~901~~564.7962 42,~~212~~382,~~374~~280.1728 4-A-1 576434CY8 SEN 6.50000% 4841,~~130~~535,~~277~~870.5478 ~~259~~224,~~863~~702.8653 21,~~918~~612,~~299~~890.6794 5-A-1 576434CZ5 SEN 5.50000% 11,~~898~~574,~~597~~056.1465 5452,~~359~~980.1493 ~~218~~140,~~455~~152.4720 6-A-1 576434DA9 SEN 6.00000% 2827,~~065~~062,~~411~~788.0182 ~~139~~135,~~873~~143.9448 ~~777~~702,~~736~~447.0644 6-A-2 576434DB7 SEN 6.00000% 6,~~758~~297,~~275~~026.3779 3331,~~682~~445.2747 ~~357~~323,~~791~~155.4651 6-A-3 576434DC5 SEN 6.00000% 3,526,000.00 17,~~573~~607.0779 0.00 6-A-4 576434DD3 SEN 6.00000% 2,627,000.00 13,~~092~~118.5945 0.00 6-A-IO 576434DR2 IO 6.00000% 0.00 2524,~~496~~583.1188 0.00 6-A-PO 576434DS0 PO 0.00000% 80,~~453~~227.0687 0.00 ~~102~~123.5386 7-A-1 576434DE1 SEN 7.00000% 2517,~~027~~690,~~144~~273.7057 ~~145~~103,~~520~~063.2726 51,~~312~~997,~~465~~854.6554 15-PO 576434DG6 PO 0.00000% ~~444~~419,~~055~~872.0366 0.00 21,~~015~~837.7261 30-PO 576434DJ0 PO 0.00000% 1,~~698~~550,~~818~~361.0169 0.00 ~~126~~43,~~957~~946.3712 15-A-X 576434DF8 IO 6.00000% 0.00 7570,~~870~~920.3776 0.00 30-A-X 576434DH4 IO 6.50000% 0.00 ~~116~~101,~~633~~484.3644 0.00 B-1 576434DK7 SUM 6.~~05915~~06021% 15,~~742~~694,~~995~~339.3948 79,~~234~~159.2537 24,~~231~~586.2157 B-2 576434DL5 SUB 6.~~05915~~06021% 7,~~155~~133,~~907~~790.0067 3635,~~015~~981.5753 11,~~014~~175.1971 B-3 576434DM3 SUB 6.~~05915~~06021% 4,~~293~~280,~~544~~274.2040 21,~~609~~588.3492 6,~~608~~705.5143 B-4 576434DN1 SUB 6.~~05915~~06021% 2,~~290~~283,~~484~~405.9185 11,~~527~~517.9708 3,~~525~~577.4616 B-5 576434DP6 SUB 6.~~05915~~06021% 2,~~575~~567,~~928~~967.2903 12,~~964~~952.6135 34,~~964~~022.8095 B-6 576434DQ4 SUB 6.~~05915~~06021% 2,~~291~~284,~~577~~494.2283 11,~~533~~522.4757 3,~~527~~578.1284 Totals ~~467~~421,~~488~~950,~~137~~706.0550 2,~~545~~290,~~491~~538.7968 2515,~~263~~860,~~048~~162.6905

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~164~~148,~~589~~217,~~506~~893.9245 97,~~464~~984,~~684~~841.1781 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 8077,~~525~~918,~~612~~146.7254 31,~~028~~723,~~034~~186.9433 0.00 3-A-1 0.00 4438,~~270~~222,~~195~~808.0825 42,~~494~~618,~~275~~844.9690 0.00 4-A-1 0.00 4539,~~211~~922,~~977~~979.8783 31,~~178~~837,~~163~~593.5347 0.00 5-A-1 0.00 11,~~680~~433,~~141~~904.6844 ~~272~~193,~~814~~133.6113 0.00 6-A-1 0.00 2726,~~287~~360,~~674~~341.9439 ~~917~~837,~~610~~590.0092 0.00 6-A-2 0.00 65,~~400~~973,~~483~~871.9127 ~~391~~354,~~473~~600.7398 0.00 6-A-3 0.00 3,526,000.00 17,~~573~~607.0779 0.00 6-A-4 0.00 2,627,000.00 13,~~092~~118.5945 0.00 6-A-IO 0.00 0.00 2524,~~496~~583.1188 0.00 6-A-PO 0.00 80,~~350~~104.5300 ~~102~~123.5386 0.00 7-A-1 0.00 1915,~~714~~692,~~679~~419.0503 52,~~457~~100,~~985~~917.9280 0.00 15-PO 0.00 ~~442~~418,~~039~~035.3205 21,~~015~~837.7261 0.00 30-PO 0.00 1,~~571~~506,~~860~~415.6457 ~~126~~43,~~957~~946.3712 0.00 15-A-X 0.00 0.00 7570,~~870~~920.3776 0.00 30-A-X 0.00 0.00 ~~116~~101,~~633~~484.3644 0.00 B-1 0.00 15,~~718~~669,~~764~~752.1891 103,~~465~~745.4694 0.00 B-2 0.00 7,~~144~~122,~~892~~614.8196 47,~~029~~157.7624 0.00 B-3 0.00 4,~~286~~273,~~935~~568.6998 28,~~217~~294.8535 0.00 B-4 0.00 2,~~286~~279,~~959~~828.4669 15,~~053~~094.4324 0.00 B-5 0.00 2,~~571~~563,~~963~~944.4908 16,~~929~~975.4130 0.00 B-6 0.00 2,~~288~~280,~~050~~915.1199 15,~~060~~101.5941 0.00 Totals 0.00 ~~442~~406,~~225~~090,~~088~~544.4043 2718,~~808~~150,~~540~~700.4873 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 228,683,000.00 ~~173~~155,~~191~~426,~~032~~581.0738 ~~157~~144,~~284~~785.8294 87,~~444~~063,~~240~~901.3399 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 92,906,000.00 8379,~~208~~311,~~066~~285.8750 ~~315~~306,~~181~~943.0095 21,~~367~~086,~~273~~195.1501 0.00 0.00 3-A-1 58,512,000.00 4840,~~482~~605,~~569~~088.2453 3732,~~846~~496.4312 42,~~174~~349,~~527~~784.7416 0.00 0.00 4-A-1 62,561,000.00 4841,~~130~~535,~~277~~870.5478 7665,~~733~~724.9925 21,~~841~~547,~~565~~166.6869 0.00 0.00 5-A-1 14,495,000.00 11,~~898~~574,~~597~~056.1465 44,~~969~~726.7688 ~~173~~95,~~485~~425.7132 0.00 0.00 6-A-1 30,282,000.00 2827,~~065~~062,~~411~~788.0182 24,~~754~~304.7351 ~~752~~678,~~981~~142.3393 0.00 0.00 6-A-2 7,778,000.00 6,~~758~~297,~~275~~026.3779 11,~~388~~181.2210 ~~346~~311,~~403~~974.2441 0.00 0.00 6-A-3 3,526,000.00 3,526,000.00 0.00 0.00 0.00 0.00 6-A-4 2,627,000.00 2,627,000.00 0.00 0.00 0.00 0.00 6-A-IO 0.00 0.00 0.00 0.00 0.00 0.00 6-A-PO 86,960.00 80,~~453~~227.0687 8397.6768 1826.8519 0.00 0.00 7-A-1 39,023,000.00 2517,~~027~~690,~~144~~273.7057 2417,~~524~~796.1722 51,~~287~~980,~~941~~058.4832 0.00 0.00 15-PO 572,366.00 ~~444~~419,~~055~~872.0366 1,~~603~~548.7842 ~~411~~289.9319 0.00 0.00 30-PO 1,924,413.00 1,~~698~~550,~~818~~361.0169 1,~~815~~712.9471 ~~125~~42,~~141~~233.42 0.00 0.00 15-A-X 0.00 0.00 0.00 0.00 0.00 0.00 30-A-X 0.00 0.00 0.00 0.00 0.00 0.00 B-1 15,884,000.00 15,~~742~~694,~~995~~339.3948 24,~~231~~586.2157 0.00 0.00 0.00 B-2 7,220,000.00 7,~~155~~133,~~907~~790.0067 11,~~014~~175.1971 0.00 0.00 0.00 B-3 4,332,000.00 4,~~293~~280,~~544~~274.2040 6,~~608~~705.5143 0.00 0.00 0.00 B-4 2,311,000.00 2,~~290~~283,~~484~~405.9185 3,~~525~~577.4616 0.00 0.00 0.00 B-5 2,599,000.00 2,~~575~~567,~~928~~967.2903 34,~~964~~022.8095 0.00 0.00 0.00 B-6 2,312,102.00 2,~~291~~284,~~577~~494.2283 3,~~527~~578.1284 0.00 0.00 0.00 Totals 577,634,941.00 ~~467~~421,~~488~~950,~~137~~706.0550 ~~749~~704,~~057~~964.8044 2415,~~513~~155,~~990~~197.8663 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 87,~~601~~208,~~525~~687.1593 ~~164~~148,~~589~~217,~~506~~893.9245 0.~~71972778~~64813691 87,~~601~~208,~~525~~687.1593 A-R 0.00 0.00 0.00000000 0.00 2-A-1 21,~~682~~393,~~454~~138.1596 8077,~~525~~918,~~612~~146.7254 0.~~86674287~~83867723 21,~~682~~393,~~454~~138.1596 3-A-1 42,~~212~~382,~~374~~280.1728 4438,~~270~~222,~~195~~808.0825 0.~~75660027~~65324734 42,~~212~~382,~~374~~280.1728 4-A-1 21,~~918~~612,~~299~~890.6794 4539,~~211~~922,~~977~~979.8783 0.~~72268630~~63814485 21,~~918~~612,~~299~~890.6794 5-A-1 ~~218~~140,~~455~~152.4720 11,~~680~~433,~~141~~904.6844 0.~~80580488~~78881714 ~~218~~140,~~455~~152.4720 6-A-1 ~~777~~702,~~736~~447.0644 2726,~~287~~360,~~674~~341.9439 0.~~90111865~~87049539 ~~777~~702,~~736~~447.0644 6-A-2 ~~357~~323,~~791~~155.4651 65,~~400~~973,~~483~~871.9127 0.~~82289585~~76804722 ~~357~~323,~~791~~155.4651 6-A-3 0.00 3,526,000.00 1.00000000 0.00 6-A-4 0.00 2,627,000.00 1.00000000 0.00 6-A-IO 0.00 0.00 0.00000000 0.00 6-A-PO ~~102~~123.5386 80,~~350~~104.5300 0.~~92399414~~92115915 ~~102~~123.5386 7-A-1 51,~~312~~997,~~465~~854.6554 1915,~~714~~692,~~679~~419.0503 0.~~50520665~~40213256 51,~~312~~997,~~465~~854.6554 15-PO 21,~~015~~837.7261 ~~442~~418,~~039~~035.3205 0.~~77230185~~73036318 21,~~015~~837.7261 30-PO ~~126~~43,~~957~~946.3712 1,~~571~~506,~~860~~415.6457 0.~~81680005~~78279224 ~~126~~43,~~957~~946.3712 15-A-X 0.00 0.00 0.00000000 0.00 30-A-X 0.00 0.00 0.00000000 0.00 B-1 24,~~231~~586.2157 15,~~718~~669,~~764~~752.1891 0.~~98959734~~98651177 24,~~231~~586.2157 B-2 11,~~014~~175.1971 7,~~144~~122,~~892~~614.8196 0.~~98959734~~98651177 11,~~014~~175.1971 B-3 6,~~608~~705.5143 4,~~286~~273,~~935~~568.6998 0.~~98959734~~98651177 6,~~608~~705.5143 B-4 3,~~525~~577.4616 2,~~286~~279,~~959~~828.4669 0.~~98959734~~98651177 3,~~525~~577.4616 B-5 34,~~964~~022.8095 2,~~571~~563,~~963~~944.4908 0.~~98959734~~98651177 34,~~964~~022.8095 B-6 3,~~527~~578.1284 2,~~288~~280,~~050~~915.1199 0.~~98959739~~98651184 3,~~527~~578.1284 Totals 2515,~~263~~860,~~048~~162.6905 ~~442~~406,~~225~~090,~~088~~544.4043 0.~~76557884~~70302282 2515,~~263~~860,~~048~~162.6905

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 228,683,000.00 ~~757~~679.~~34108819~~65953473 0.~~68778536~~63312944 3630.~~92552717~~88949327 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 92,906,000.00 ~~895~~853.~~61564237~~67237315 3.~~39247196~~30381192 2511.~~48030429~~69133328 0.00000000 3-A-1 58,512,000.00 ~~828~~693.~~59189978~~96172631 0.~~64681484~~55537531 7140.~~34481371~~15901285 0.00000000 4-A-1 62,561,000.00 ~~769~~663.~~33357107~~92594076 1.~~22654673~~05056265 4524.~~42072026~~73053004 0.00000000 5-A-1 14,495,000.00 ~~820~~798.~~87596689~~48614350 3.~~10243256~~08567644 116.~~96865885~~58332666 0.00000000 6-A-1 30,282,000.00 ~~926~~893.~~80176375~~69225348 0.~~81747342~~80260584 2422.~~86564064~~39425831 0.00000000 6-A-2 7,778,000.00 ~~868~~809.~~89629339~~59459887 1.~~46415788~~43752893 4440.~~53628696~~10984958 0.00000000 6-A-3 3,526,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-4 2,627,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-PO 86,960.00 ~~925~~922.~~17318307~~58360166 01.~~96216651~~12327507 0.~~21676633~~30117295 0.00000000 7-A-1 39,023,000.00 ~~641~~453.~~34343080~~32941009 0.~~62845424~~45604438 ~~135~~50.~~50832791~~74080209 0.00000000 15-PO 572,366.00 ~~775~~733.~~82356394~~57372730 2.~~80201829~~70529696 0.~~71969684~~50525363 0.00000000 30-PO 1,924,413.00 ~~882~~805.~~77205049~~62836044 0.~~94363320~~88999087 6521.~~02835930~~94613111 0.00000000 15-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 15,884,000.00 ~~991~~988.~~12285256~~05964996 1.~~52551058~~54788278 0.00000000 0.00000000 B-2 7,220,000.00 ~~991~~988.~~12285319~~05964958 1.~~52551108~~54788227 0.00000000 0.00000000 B-3 4,332,000.00 ~~991~~988.~~12285319~~05964912 1.~~52551016~~54788319 0.00000000 0.00000000 B-4 2,311,000.00 ~~991~~988.~~12285158~~05964950 1.~~52551277~~54788403 0.00000000 0.00000000 B-5 2,599,000.00 ~~991~~988.~~12285110~~05964987 1.~~52550981~~54788380 0.00000000 0.00000000 B-6 2,312,102.00 ~~991~~988.~~12289164~~05970930 1.~~52550363~~54787289 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 3731.~~61331253~~52262271 ~~719~~648.~~72777565~~13691201 0.~~71972778~~64813691 3731.~~61331253~~52262271 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 2814.~~87277625~~99514520 ~~866~~838.~~74286612~~67722795 0.~~86674287~~83867723 2814.~~87277625~~99514520 3-A-1 0.00000000 7140.~~99162855~~71438816 ~~756~~653.~~60027140~~24733815 0.~~75660027~~65324734 7140.~~99162855~~71438816 4-A-1 0.00000000 4625.~~64726699~~78109269 ~~722~~638.~~68630409~~14484791 0.~~72268630~~63814485 4625.~~64726699~~78109269 5-A-1 0.00000000 159.~~07109141~~66900310 ~~805~~788.~~80487616~~81713970 0.~~80580488~~78881714 159.~~07109141~~66900310 6-A-1 0.00000000 2523.~~68311406~~19686414 ~~901~~870.~~11864936~~49538967 0.~~90111865~~87049539 2523.~~68311406~~19686414 6-A-2 0.00000000 4641.~~00044484~~54737850 ~~822~~768.~~89584855~~04721908 0.~~82289585~~76804722 4641.~~00044484~~54737850 6-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-PO 0.00000000 1.~~17904784~~42433303 ~~923~~921.~~99413523~~15915363 0.~~92399414~~92115915 1.~~17904784~~42433303 7-A-1 0.00000000 ~~136~~51.~~13678215~~19684648 ~~505~~402.~~20664864~~13256362 0.~~50520665~~40213256 ~~136~~51.~~13678215~~19684648 15-PO 0.00000000 3.~~52173260~~21055059 ~~772~~730.~~30184882~~36317671 0.~~77230185~~73036318 3.~~52173260~~21055059 30-PO 0.00000000 6522.~~97199769~~83611678 ~~816~~782.~~80005280~~79224366 0.~~81680005~~78279224 6522.~~97199769~~83611678 15-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-A-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~52551058~~54788278 ~~989~~986.~~59734198~~51176719 0.~~98959734~~98651177 1.~~52551058~~54788278 B-2 0.00000000 1.~~52551108~~54788227 ~~989~~986.~~59734211~~51176731 0.~~98959734~~98651177 1.~~52551108~~54788227 B-3 0.00000000 1.~~52551016~~54788319 ~~989~~986.~~59734303~~51176824 0.~~98959734~~98651177 1.~~52551016~~54788319 B-4 0.00000000 1.~~52551277~~54788403 ~~989~~986.~~59734314~~51176547 0.~~98959734~~98651177 1.~~52551277~~54788403 B-5 0.00000000 1.~~52550981~~54788380 ~~989~~986.~~59734129~~51176606 0.~~98959734~~98651177 1.~~52550981~~54788380 B-6 0.00000000 1.~~52550363~~54787289 ~~989~~986.~~59739233~~51183642 0.~~98959739~~98651184 1.~~52550363~~54787289 (3) Amount Does Not Include Excess Special Hazard, 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-1 228,683,000.00 6.00000% ~~173~~155,~~191~~426,~~032~~581.0738 ~~865~~777,~~955~~132.1691 0.00 0.00 A-R 100.00 6.00000% 0.00 0.00 0.00 0.00 2-A-1 92,906,000.00 5.00000% 8379,~~208~~311,~~066~~285.8750 ~~346~~330,~~700~~463.2869 0.00 0.00 3-A-1 58,512,000.00 7.00000% 4840,~~482~~605,~~569~~088.2453 ~~282~~236,~~814~~863.9902 0.00 0.00 4-A-1 62,561,000.00 6.50000% 4841,~~130~~535,~~277~~870.5478 ~~260~~224,~~705~~985.6797 0.00 0.00 5-A-1 14,495,000.00 5.50000% 11,~~898~~574,~~597~~056.1465 5453,~~535~~047.2476 0.00 0.00 6-A-1 30,282,000.00 6.00000% 2827,~~065~~062,~~411~~788.0182 ~~140~~135,~~327~~313.0694 0.00 0.00 6-A-2 7,778,000.00 6.00000% 6,~~758~~297,~~275~~026.3779 3331,~~791~~485.3813 0.00 0.00 6-A-3 3,526,000.00 6.00000% 3,526,000.00 17,630.00 0.00 0.00 6-A-4 2,627,000.00 6.00000% 2,627,000.00 13,135.00 0.00 0.00 6-A-IO 0.00 6.00000% 54,~~115~~922,~~740~~977.6052 2524,~~578~~614.7089 0.00 0.00 6-A-PO 86,960.00 0.00000% 80,~~453~~227.0687 0.00 0.00 0.00 7-A-1 39,023,000.00 7.00000% 2517,~~027~~690,~~144~~273.7057 ~~145~~103,~~991~~193.6826 0.00 0.00 15-PO 572,366.00 0.00000% ~~444~~419,~~055~~872.0366 0.00 0.00 0.00 30-PO 1,924,413.00 0.00000% 1,~~698~~550,~~818~~361.0169 0.00 0.00 0.00 15-A-X 0.00 6.00000% 1514,~~223~~202,~~230~~043.2999 7671,~~116~~010.1522 0.00 0.00 30-A-X 0.00 6.50000% 2118,~~602~~759,~~065~~221.9339 ~~117~~101,~~011~~612.1945 0.00 0.00 B-1 15,884,000.00 6.~~05915~~06021% 15,~~742~~694,~~995~~339.3948 79,~~490~~259.9222 0.00 0.00 B-2 7,220,000.00 6.~~05915~~06021% 7,~~155~~133,~~907~~790.0067 36,~~132~~026.2492 0.00 0.00 B-3 4,332,000.00 6.~~05915~~06021% 4,~~293~~280,~~544~~274.2040 21,~~679~~616.3415 0.00 0.00 B-4 2,311,000.00 6.~~05915~~06021% 2,~~290~~283,~~484~~405.9185 11,~~565~~531.3261 0.00 0.00 B-5 2,599,000.00 6.~~05915~~06021% 2,~~575~~567,~~928~~967.2903 1312,~~006~~968.6069 0.00 0.00 B-6 2,312,102.00 6.~~05915~~06021% 2,~~291~~284,~~577~~494.2283 11,~~570~~537.8311 0.00 0.00 Totals 577,634,941.00 2,~~553~~293,~~737~~427.7594 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 ~~2,796~~979.1503 0.00 ~~863~~776,~~159~~153.0288 0.00 ~~164~~148,~~589~~217,~~506~~893.9245 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 ~~1,119~~416.4932 0.00 ~~345~~330,~~580~~047.7937 0.00 8077,~~525~~918,~~612~~146.7254 3-A-1 ~~913~~298.2040 0.00 ~~281~~236,~~901~~564.7962 0.00 4438,~~270~~222,~~195~~808.0825 4-A-1 ~~841~~283.8144 0.00 ~~259~~224,~~863~~702.8653 0.00 4539,~~211~~922,~~977~~979.8783 5-A-1 ~~176~~66.0983 0.00 5452,~~359~~980.1493 0.00 11,~~680~~433,~~141~~904.6844 6-A-1 ~~453~~170.1147 0.00 ~~139~~135,~~873~~143.9448 0.00 2726,~~287~~360,~~674~~341.9439 6-A-2 ~~109~~39.1166 0.00 3331,~~682~~445.2747 0.00 65,~~400~~973,~~483~~871.9127 6-A-3 5622.9321 0.00 17,~~573~~607.0779 0.00 3,526,000.00 6-A-4 4216.4155 0.00 13,~~092~~118.5945 0.00 2,627,000.00 6-A-IO 8231.5901 0.00 2524,~~496~~583.1188 0.00 4,~~963~~653,~~676~~764.2051 6-A-PO 0.00 0.00 0.00 0.00 80,~~350~~104.5300 7-A-1 ~~471~~130.4000 0.00 ~~145~~103,~~520~~063.2726 0.00 1915,~~714~~692,~~679~~419.0503 15-PO 0.00 0.00 0.00 0.00 ~~442~~418,~~039~~035.3205 30-PO 0.00 0.00 0.00 0.00 1,~~571~~506,~~860~~415.6457 15-A-X ~~245~~89.7846 0.00 7570,~~870~~920.3776 0.00 1413,~~633~~822,~~486~~746.4392 30-A-X ~~377~~128.8301 0.00 ~~116~~101,~~633~~484.3644 0.00 2017,~~122~~590,~~530~~701.2065 B-1 ~~256~~99.6785 0.00 79,~~234~~159.2537 0.00 15,~~718~~669,~~764~~752.1891 B-2 ~~116~~45.6739 0.00 3635,~~015~~981.5753 0.00 7,~~144~~122,~~892~~614.8196 B-3 7027.0023 0.00 21,~~609~~588.3492 0.00 4,~~286~~273,~~935~~568.6998 B-4 3714.3453 0.00 11,~~527~~517.9708 0.00 2,~~286~~279,~~959~~828.4669 B-5 4216.0034 0.00 12,~~964~~952.6135 0.00 2,~~571~~563,~~963~~944.4908 B-6 3714.3653 0.00 11,~~533~~522.4757 0.00 2,~~288~~280,~~050~~915.1199 Totals 82,~~245~~889.9426 0.00 2,~~545~~290,~~491~~538.7968 0.00 (4) Amount Does Not Include Excess Special Hazard, 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-1 228,683,000.00 6.00000% ~~757~~679.~~34108819~~65953473 3.~~78670544~~39829769 0.00000000 0.00000000 A-R 100.00 6.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 92,906,000.00 5.00000% ~~895~~853.~~61564237~~67237315 3.~~73173186~~55696823 0.00000000 0.00000000 3-A-1 58,512,000.00 7.00000% ~~828~~693.~~59189978~~96172631 4.~~83345280~~04811013 0.00000000 0.00000000 4-A-1 62,561,000.00 6.50000% ~~769~~663.~~33357107~~92594076 43.~~16722351~~59626556 0.00000000 0.00000000 5-A-1 14,495,000.00 5.50000% ~~820~~798.~~87596689~~48614350 3.~~76234840~~65972818 0.00000000 0.00000000 6-A-1 30,282,000.00 6.00000% ~~926~~893.~~80176375~~69225348 4.~~63400898~~46846113 0.00000000 0.00000000 6-A-2 7,778,000.00 6.00000% ~~868~~809.~~89629339~~59459887 4.~~34448187~~04797249 0.00000000 0.00000000 6-A-3 3,526,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 6-A-4 2,627,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 6-A-IO 0.00 6.00000% ~~910~~876.~~61828349~~30583516 4.~~55309088~~38152960 0.00000000 0.00000000 6-A-PO 86,960.00 0.00000% ~~925~~922.~~17318307~~58360166 0.00000000 0.00000000 0.00000000 7-A-1 39,023,000.00 7.00000% ~~641~~453.~~34343080~~32941009 32.~~74117008~~64442150 0.00000000 0.00000000 15-PO 572,366.00 0.00000% ~~775~~733.~~82356394~~57372730 0.00000000 0.00000000 0.00000000 30-PO 1,924,413.00 0.00000% ~~882~~805.~~77205049~~62836044 0.00000000 0.00000000 0.00000000 15-A-X 0.00 6.00000% ~~849~~792.~~13694175~~17616567 43.~~24568463~~96088083 0.00000000 0.00000000 30-A-X 0.00 6.50000% ~~756~~656.~~43224729~~88532011 43.~~09734132~~55812885 0.00000000 0.00000000 B-1 15,884,000.00 6.~~05915~~06021% ~~991~~988.~~12285256~~05964996 54.~~00446487~~98987786 0.00000000 0.00000000 B-2 7,220,000.00 6.~~05915~~06021% ~~991~~988.~~12285319~~05964958 54.~~00446537~~98987812 0.00000000 0.00000000 B-3 4,332,000.00 6.~~05915~~06021% ~~991~~988.~~12285319~~05964912 54.~~00446445~~98987765 0.00000000 0.00000000 B-4 2,311,000.00 6.~~05915~~06021% ~~991~~988.~~12285158~~05964950 54.~~00446560~~98987884 0.00000000 0.00000000 B-5 2,599,000.00 6.~~05915~~06021% ~~991~~988.~~12285110~~05964987 54.~~00446326~~98987688 0.00000000 0.00000000 B-6 2,312,102.00 6.~~05915~~06021% ~~991~~988.~~12289164~~05970930 54.~~00446347~~98987934 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.~~01222719~~00428117 0.00000000 3.~~77447830~~39401652 0.00000000 ~~719~~648.~~72777565~~13691201 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~01204971~~00448109 0.00000000 3.~~71968215~~55248714 0.00000000 ~~866~~838.~~74286612~~67722795 3-A-1 0.~~01560705~~00509981 0.00000000 4.~~81784574~~04301032 0.00000000 ~~756~~653.~~60027140~~24733815 4-A-1 0.~~01345583~~00453062 0.00000000 43.~~15376768~~59173495 0.00000000 ~~722~~638.~~68630409~~14484791 5-A-1 0.~~01214833~~00461056 0.00000000 3.~~75019938~~65511763 0.00000000 ~~805~~788.~~80487616~~81713970 6-A-1 0.~~01496301~~00562942 0.00000000 4.~~61904564~~46283205 0.00000000 ~~901~~870.~~11864936~~49538967 6-A-2 0.~~01402803~~00509900 0.00000000 4.~~33045384~~04287349 0.00000000 ~~822~~768.~~89584855~~04721908 6-A-3 0.~~01614577~~00629892 0.00000000 4.~~98385423~~99370108 0.00000000 1000.00000000 6-A-4 0.~~01614389~~00629996 0.00000000 4.~~98385611~~99370004 0.00000000 1000.00000000 6-A-IO 0.~~01470129~~00551988 0.00000000 4.~~53838960~~37600972 0.00000000 ~~883~~828.~~55033112~~38505335 6-A-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~923~~921.~~99413523~~15915363 7-A-1 0.~~01208006~~00333137 0.00000000 32.~~72908977~~64109013 0.00000000 ~~505~~402.~~20664864~~13256362 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~772~~730.~~30184882~~36317671 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~816~~782.~~80005280~~79224366 15-A-X 0.~~01370937~~00498999 0.00000000 43.~~23197526~~95589084 0.00000000 ~~816~~771.~~24160428~~01934495 30-A-X 0.~~01323035~~00448248 0.00000000 43.~~08411098~~55364636 0.00000000 ~~704~~615.~~62384429~~96765900 B-1 0.~~01615903~~00628620 0.00000000 4.~~98830584~~98359166 0.00000000 ~~989~~986.~~59734198~~51176719 B-2 0.~~01615928~~00628670 0.00000000 4.~~98830609~~98359141 0.00000000 ~~989~~986.~~59734211~~51176731 B-3 0.~~01615882~~00628578 0.00000000 4.~~98830563~~98359187 0.00000000 ~~989~~986.~~59734303~~51176824 B-4 0.~~01615751~~00628732 0.00000000 4.~~98830376~~98359152 0.00000000 ~~989~~986.~~59734314~~51176547 B-5 0.~~01616006~~00628703 0.00000000 4.~~98830704~~98358984 0.00000000 ~~989~~986.~~59734129~~51176606 B-6 0.~~01615846~~00628432 0.00000000 4.~~98830501~~98359069 0.00000000 ~~989~~986.~~59739233~~51183642 (6) Amount Does Not Include Excess Special Hazard, 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 15-PO-2 0.00000% 0.00 0.00 32,~~843~~529.1175 32,~~699~~385.6601 9796.~~10655105~~17215062% 15-PO-4 0.00000% 0.00 0.00 ~~387~~363,~~549~~869.8886 ~~385~~362,~~773~~271.0301 7470.~~98440728~~41621588% 15-PO-5 0.00000% 0.00 0.00 23,~~662~~473.0504 23,~~566~~379.6203 9796.~~29829487~~52380166% 30-PO-1 0.00000% 0.00 0.00 ~~353~~345,~~080~~605.4919 ~~346~~340,~~104~~108.3931 9593.~~24611769~~59602784% 30-PO-3 0.00000% 0.00 0.00 1986,~~051,365~~812.7154 1948,~~007,388~~810.2966 8883.~~51608535~~36905064% 30-PO-7 0.00000% 0.00 0.00 ~~294~~217,~~371~~943.8196 ~~218~~217,~~367~~496.9759 51.~~62985845~~42383361% 15-AX-2 6.00000% 109,~~287~~843,~~491~~481.4188 9,~~981~~647,~~259~~323.5552 0.00 0.00 8683.~~66270815~~76329445% 15-AX-4 6.00000% 3,~~796~~262,~~066~~424.1552 3,~~546~~089,~~890~~431.8877 0.00 0.00 7162.~~86009885~~59196572% 15-AX-5 6.00000% 1,~~139~~096,~~672~~137.7359 1,~~105~~085,~~336~~991.0063 0.00 0.00 7473.~~95358359~~64182875% 30-AX-1 6.50000% 1816,~~436~~403,~~252~~314.1666 1715,~~471~~425,~~674~~935.6981 0.00 0.00 7263.~~39858417~~92151480% 30-AX-3 6.50000% 1,~~577~~323,~~282~~062.6736 1,~~446~~234,~~168~~954.5191 0.00 0.00 7262.~~68168155~~06648732% 30-AX-7 6.50000% 1,~~588~~032,~~531~~844.0937 1929,~~204,687~~810.0094 0.00 0.00 4938.~~46394925~~17765207%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2718,~~856~~164,~~785~~946.9299 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 81101,~~281~~419.2624 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2718,~~938~~266,~~067~~366.1823 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~129~~115,~~526~~665.7050 Payment of Interest and Principal 2718,~~808~~150,~~540~~700.4873 Total Withdrawals (Pool Distribution Amount) 2718,~~938~~266,~~067~~366.1823 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 82,~~245~~889.9426 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 82,~~245~~889.9426

SERVICING FEES Gross Servicing Fee 9990,~~844~~317.7313 LPMI 2925,~~681~~348.9737 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~129~~115,~~526~~665.7050

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 65 0 0 65 ~~877~~507,~~809~~612.8647 0.00 0.00 ~~877~~507,~~809~~612.8647 30 Days 5973 21 0 0 6174 810,~~672~~620,~~538~~629.9747 ~~304~~129,~~035~~317.0437 0.00 0.00 810,~~976~~749,~~574~~946.0184 60 Days 814 01 0 0 815 ~~912~~1,~~951~~956,872.0287 0105,282.0026 0.00 0.00 ~~912~~2,~~951~~062,155.0213 90 Days 6 0 10 0 76 ~~831~~768,~~113~~217.4753 0.00 ~~260,895~~0.3700 0.00 1768,~~092,008~~217.8453 120 Days 2 0 0 0 2 ~~162~~299,~~564~~272.9518 0.00 0.00 0.00 ~~162~~299,~~564~~272.9518 150 Days 01 ~~0 2~~ 1 3 0~~.00~~ 05 88,890.0097 ~~278~~96,~~076~~431.3128 89380,~~685~~302.7263 ~~367~~0.00 565,~~762~~624.0388 180+ Days 1 0 1 0 1 2 43,885.19 0.00 0.00 206,643.91 ~~0.00~~ 250,529.10 Totals 7697 8 43 1 89109 1013,~~623~~777,~~053~~768.6021 1838,~~181,844~~643.9038 ~~745~~380,~~615~~302.5963 89206,~~685~~643.7291 1215,~~640~~203,~~199~~358.8113 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.~~180397~~159388% 0.000000% 0.000000% 0.~~180397~~159388% 0.~~198226~~124812% 0.000000% 0.000000% 0.~~198226~~124812% 30 Days 12.~~773903~~327064% 0.~~060132~~031878% 0.000000% 0.000000% 12.~~834035~~358942% 12.~~958420~~611413% 0.~~068657~~031797% 0.000000% 0.000000% 2.~~027077~~643210% 60 Days 0.~~240529~~446286% 0.~~000000~~031878% 0.000000% 0.000000% 0.~~240529~~478164% 0.~~206161~~481158% 0.~~000000~~025887% 0.000000% 0.000000% 0.~~206161~~507045% 90 Days 0.~~180397~~191266% 0.000000% 0.~~030066~~000000% 0.000000% 0.~~210463~~191266% 0.~~187681~~188890% 0.000000% 0.~~058915~~000000% 0.000000% 0.~~246596~~188890% 120 Days 0.~~060132~~063755% 0.000000% 0.000000% 0.000000% 0.~~060132~~063755% 0.~~036710~~073585% 0.000000% 0.000000% 0.000000% 0.~~036710~~073585% 150 Days 0.~~000000~~031878% 0.~~000000~~031878% 0.~~060132~~095633% 0.~~030066~~000000% 0.~~090198~~159388% 0.~~000000~~021857% 0.~~000000~~023711% 0.~~062795~~093509% 0.~~020253~~000000% 0.~~083047~~139077% 180+ Days 0.~~030066~~031878% 0.000000% 0.~~030066~~000000% 0.~~000000~~031878% 0.~~060132~~063755% 0.~~009910~~010791% 0.000000% 0.~~046664~~000000% 0.~~000000~~050810% 0.~~056574~~061600% Totals 23.~~285027~~092126% 0.~~240529~~255021% 0.~~120265~~095633% 0.~~030066~~031878% 23.~~675887~~474657% 23.~~398883~~387694% 0.~~266883~~206207% 0.~~168374~~093509% 0.~~020253~~050810% 23.~~854392~~738220%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 2 0 0 2 ~~305~~304,~~472~~883.12 0.00 0.00 ~~305~~304,~~472~~883.12 30 Days 2129 21 0 0 2330 34,~~683~~566,~~166~~741.7443 ~~304~~129,~~035~~317.0437 0.00 0.00 34,~~987~~696,~~201~~058.7880 60 Days 58 0 0 0 58 ~~642~~1,~~508~~164,010.5222 0.00 0.00 0.00 ~~642~~1,~~508~~164,010.5222 90 Days 23 0 10 0 3 ~~227~~506,~~279~~624.3409 0.00 ~~260,895~~0.3700 0.00 ~~488~~506,~~174~~624.7109 120 Days 01 0 0 0 01 0141,482.0029 0.00 0.00 0.00 0141,482.0029 150 Days 0 0 02 0 02 0.00 0.00 0227,279.0034 0.00 0227,279.0034 180 Days 0 0 1 0 1 1 0.00 0.00 0.00 206,643.91 ~~0.00~~ 206,643.91 Totals 2841 43 2 01 3447 46,~~552~~378,~~954~~858.6003 ~~609~~434,~~507~~200.1649 ~~467~~227,~~539~~279.2834 0206,643.0091 57,~~630~~246,~~001~~981.0477 0-29 Days 0.~~171527~~185357% 0.000000% 0.000000% 0.~~171527~~185357% 0.~~170083~~186820% 0.000000% 0.000000% 0.~~170083~~186820% 30 Days 12.~~801029~~687674% 0.~~171527~~092678% 0.000000% 0.000000% 12.~~972556~~780352% 2.~~050737~~798311% 0.~~169283~~079240% 0.000000% 0.000000% 2.~~220020~~877551% 60 Days 0.~~428816~~741427% 0.000000% 0.000000% 0.000000% 0.~~428816~~741427% 0.~~357740~~713257% 0.000000% 0.000000% 0.000000% 0.~~357740~~713257% 90 Days 0.~~171527~~278035% 0.000000% 0.~~085763~~000000% 0.000000% 0.~~257290~~278035% 0.~~126546~~310438% 0.000000% 0.~~145263~~000000% 0.000000% 0.~~271809~~310438% 120 Days 0.~~000000~~092678% 0.000000% 0.000000% 0.000000% 0.~~000000~~092678% 0.~~000000~~086695% 0.000000% 0.000000% 0.000000% 0.~~000000~~086695% 150 Days 0.000000% 0.000000% 0.~~000000~~185357% 0.000000% 0.~~000000~~185357% 0.000000% 0.000000% 0.~~000000~~139267% 0.000000% 0.~~000000~~139267% 180 Days 0.000000% 0.000000% 0.~~085763~~000000% 0.~~000000~~092678% 0.~~085763~~092678% 0.000000% 0.000000% 0.~~115057~~000000% 0.~~000000~~126623% 0.~~115057~~126623% Totals 23.~~401372~~799815% 0.~~343053~~278035% 0.~~171527~~185357% 0.~~000000~~092678% 24.~~915952~~355885% 23.~~535023~~908701% 0.~~339365~~266060% 0.~~260319~~139267% 0.~~000000~~126623% 34.~~134708~~440651% 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 45 0 0 0 45 ~~443~~574,~~491~~645.3103 0.00 0.00 0.00 ~~443~~574,~~491~~645.3103 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 ~~443~~574,~~491~~645.3103 0.00 0.00 0.00 ~~443~~574,~~491~~645.3103 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~483676~~618812% 0.000000% 0.000000% 0.000000% 0.~~483676~~618812% 0.~~511979~~684294% 0.000000% 0.000000% 0.000000% 0.~~511979~~684294% 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.~~483676~~618812% 0.000000% 0.000000% 0.000000% 0.~~483676~~618812% 0.~~511979~~684294% 0.000000% 0.000000% 0.000000% 0.~~511979~~684294% 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 118 0 0 0 118 1,~~456~~098,~~170~~994.3427 0.00 0.00 0.00 1,~~456~~098,~~170~~994.3427 60 Days 03 0 0 0 03 0562,187.0090 0.00 0.00 0.00 0562,187.0090 90 Days 10 0 0 0 10 ~~265,488~~0.5900 0.00 0.00 0.00 ~~265,488~~0.5900 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 20 0 20 0.00 0.00 ~~278,076~~0.3100 0.00 ~~278,076~~0.3100 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1211 0 20 0 1411 1,~~721~~661,~~658~~182.9317 0.00 ~~278,076~~0.3100 0.00 1,~~999~~661,~~735~~182.2417 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 32.~~133903~~547771% 0.000000% 0.000000% 0.000000% 32.~~133903~~547771% 2.~~965801~~556696% 0.000000% 0.000000% 0.000000% 2.~~965801~~556696% 60 Days 0.~~000000~~955414% 0.000000% 0.000000% 0.000000% 0.~~000000~~955414% 01.~~000000~~307872% 0.000000% 0.000000% 0.000000% 01.~~000000~~307872% 90 Days 0.~~284900~~000000% 0.000000% 0.000000% 0.000000% 0.~~284900~~000000% 0.~~540724~~000000% 0.000000% 0.000000% 0.000000% 0.~~540724~~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.~~569801~~000000% 0.000000% 0.~~569801~~000000% 0.000000% 0.000000% 0.~~566362~~000000% 0.000000% 0.~~566362~~000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 3.~~418803~~503185% 0.000000% 0.~~569801~~000000% 0.000000% 3.~~988604~~503185% 3.~~506525~~864567% 0.000000% 0.~~566362~~000000% 0.000000% 43.~~072887~~864567% 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 811 0 0 0 811 1,~~186~~865,~~483~~019.2301 0.00 0.00 0.00 1,~~186~~865,~~483~~019.2301 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~153,023~~0.2900 0.00 0.00 0.00 ~~153,023~~0.2900 120 Days 1 0 0 0 1 44157,~~086~~789.0889 0.00 0.00 0.00 44157,~~086~~789.0889 150 Days 0 0 01 0 01 0.00 0.00 0153,023.0029 0.00 0153,023.0029 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1012 0 01 0 1013 12,~~383~~022,~~592~~808.6090 0.00 0153,023.0029 0.00 12,~~383~~175,~~592~~832.6019 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 24.~~952030~~365079% 0.000000% 0.000000% 0.000000% 24.~~952030~~365079% 24.~~389767~~208211% 0.000000% 0.000000% 0.000000% 24.~~389767~~208211% 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.~~369004~~000000% 0.000000% 0.000000% 0.000000% 0.~~369004~~000000% 0.~~308213~~000000% 0.000000% 0.000000% 0.000000% 0.~~308213~~000000% 120 Days 0.~~369004~~396825% 0.000000% 0.000000% 0.000000% 0.~~369004~~396825% 0.~~088796~~356036% 0.000000% 0.000000% 0.000000% 0.~~088796~~356036% 150 Days 0.000000% 0.000000% 0.~~000000~~396825% 0.000000% 0.~~000000~~396825% 0.000000% 0.000000% 0.~~000000~~345280% 0.000000% 0.~~000000~~345280% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 34.~~690037~~761905% 0.000000% 0.~~000000~~396825% 0.000000% 35.~~690037~~158730% 24.~~786776~~564247% 0.000000% 0.~~000000~~345280% 0.000000% 24.~~786776~~909527% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 3 0 0 3 ~~203~~202,~~012~~729.2135 0.00 0.00 ~~203~~202,~~012~~729.2135 30 Days 1317 0 0 0 1317 ~~933~~1,~~915~~188,120.2062 0.00 0.00 0.00 ~~933~~1,~~915~~188,120.2062 60 Days 3 01 0 0 34 ~~270~~230,~~442~~674.5075 0105,282.0026 0.00 0.00 ~~270~~335,~~442~~957.5001 90 Days 23 0 0 0 23 ~~185~~261,~~322~~593.2544 0.00 0.00 0.00 ~~185~~261,~~322~~593.2544 120 Days 10 0 0 0 10 ~~118,478~~0.8700 0.00 0.00 0.00 ~~118,478~~0.8700 150 Days 01 1 0 0 12 188,890.97 096,431.0028 0.00 0.00 89185,~~685~~322.7225 ~~89,685.72~~ 180 Days 1 0 0 0 1 43,885.19 0.00 0.00 0.00 43,885.19 Totals 2025 35 0 10 2430 1,~~552~~813,~~044~~164.0197 ~~203~~404,~~012~~442.2189 0.00 ~~89,685~~0.7200 12,~~844~~217,~~741~~607.9486 0-29 Days 0.~~545455~~560748% 0.000000% 0.000000% 0.~~545455~~560748% 0.~~474700~~489581% 0.000000% 0.000000% 0.~~474700~~489581% 30 Days 23.~~363636~~177570% 0.000000% 0.000000% 0.000000% 23.~~363636~~177570% 2.~~183757~~869253% 0.000000% 0.000000% 0.000000% 2.~~183757~~869253% 60 Days 0.~~545455~~560748% 0.~~000000~~186916% 0.000000% 0.000000% 0.~~545455~~747664% 0.~~632371~~557068% 0.~~000000~~254251% 0.000000% 0.000000% 0.~~632371~~811320% 90 Days 0.~~363636~~560748% 0.000000% 0.000000% 0.000000% 0.~~363636~~560748% 0.~~433336~~631735% 0.000000% 0.000000% 0.000000% 0.~~433336~~631735% 120 Days 0.~~181818~~000000% 0.000000% 0.000000% 0.000000% 0.~~181818~~000000% 0.~~277037~~000000% 0.000000% 0.000000% 0.000000% 0.~~277037~~000000% 150 Days 0.~~000000~~186916% 0.~~000000~~186916% 0.000000% 0.~~181818~~000000% 0.~~181818~~373832% 0.~~000000~~214667% 0.~~000000~~232877% 0.000000% 0.~~209710~~000000% 0.~~209710~~447544% 180 Days 0.~~181818~~186916% 0.000000% 0.000000% 0.000000% 0.~~181818~~186916% 0.~~102616~~105981% 0.000000% 0.000000% 0.000000% 0.~~102616~~105981% Totals 34.~~636364~~672897% 0.~~545455~~934579% 0.000000% 0.~~181818~~000000% 45.~~363636~~607477% 34.~~629116~~378704% 0.~~474700~~976710% 0.000000% 0.~~209710~~000000% 45.~~313527~~355414% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 10 0 0 10 ~~369,325~~0.5300 0.00 0.00 ~~369,325~~0.5300 30 Days 23 0 0 0 23 ~~969~~1,~~312~~327,109.1511 0.00 0.00 0.00 ~~969~~1,~~312~~327,109.1511 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 23 10 0 0 3 ~~969~~1,~~312~~327,109.1511 ~~369,325~~0.5300 0.00 0.00 1,~~338~~327,~~637~~109.6811 0-29 Days 10.~~785714~~000000% 0.000000% 0.000000% 10.~~785714~~000000% 10.~~644875~~000000% 0.000000% 0.000000% 10.~~644875~~000000% 30 Days 36.~~571429~~521739% 0.000000% 0.000000% 0.000000% 36.~~571429~~521739% 47.~~317053~~203242% 0.000000% 0.000000% 0.000000% 47.~~317053~~203242% 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 36.~~571429~~521739% 10.~~785714~~000000% 0.000000% 0.000000% 56.~~357143~~521739% 47.~~317053~~203242% 10.~~644875~~000000% 0.000000% 0.000000% 57.~~961928~~203242%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 81101,~~281~~419.2624

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 179,337.00 0.03104677% 179,337.00 0.~~04055333~~04416183% Fraud 17,239,048.00 2.98441919% 17,239,048.00 34.~~89825190~~24512418% Special Hazard 5,776,349.00 0.99999993% 5,776,349.00 1.~~30620110~~42242883% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 6.~~887699~~851303% Weighted Average Pass-Through Rate 6.~~555215~~522358% Weighted Average Maturity(Stepdown Calculation ) ~~292~~290 Beginning Scheduled Collateral Loan Count 3,~~444~~227 Number Of Loans Paid In Full ~~118~~90 Ending Scheduled Collateral Loan Count 3,~~326~~137 Beginning Scheduled Collateral Balance ~~467~~421,~~488~~950,~~139~~708.4079 Ending Scheduled Collateral Balance ~~442~~406,~~225,~~090,546.7071 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~442~~406,~~833~~700,~~388~~483.3027 Monthly P &I Constant 3,~~432~~114,~~322~~057.3094 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 2717,~~332~~835,~~421~~312.1931 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~442~~406,~~225,~~090,546.7071 Scheduled Principal ~~749~~704,~~057~~964.8346 Unscheduled Principal 2415,~~513~~155,~~990~~197.8762

Miscellaneous Reporting Group 1 Senior % 9291.~~253313~~457953% Group 2 Senior % 93.~~479979~~229815% Group 3 Senior % 9291.~~749600~~475344% Group 4 Senior % 9291.~~346241~~263011% Group 5 Senior % 92.~~919721~~786764% Group 6 Senior % 93.~~574162~~362925% Group 7 Senior % 9087.~~904652~~621761% Group 1 Junior % 78.~~746687~~542047% Group 2 Junior % 6.~~520021~~770185% Group 3 Junior % 78.~~250400~~524656% Group 4 Junior % 78.~~653759~~736989% Group 5 Junior % 7.~~080279~~213236% Group 6 Junior % 6.~~425838~~637075% Group 7 Junior % 912.~~095348~~378239% Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~967795~~956779 5.~~941349~~942080 7.~~631497~~591231 Weighted Average Net Rate 6.~~707930~~696102 5.~~691349~~692080 7.~~381496~~341232 Weighted Average Maturity ~~349~~347 ~~170~~168 ~~350~~348 Beginning Loan Count 1,~~210~~118 ~~839~~820 ~~374~~330 Loans Paid In Full 4439 12 2316 Ending Loan Count 1,~~166~~079 ~~827~~808 ~~351~~314 Beginning Scheduled Balance ~~188~~170,~~087~~288,~~295~~814.4275 8985,~~044~~103,~~488~~261.2541 5345,~~323~~375,~~903~~919.1599 Ending scheduled Balance ~~179~~163,~~465~~061,~~586~~107.6614 8683,~~339~~687,~~907~~687.4898 4942,~~064~~952,~~593~~609.0449 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~262~~145,~~993~~920.6771 ~~778~~750,~~165~~774.3856 ~~380~~323,~~856~~466.3399 Scheduled Principal ~~170~~158,~~865~~702.6462 ~~337~~329,~~295~~365.0888 4136,~~738~~417.6674 Unscheduled Principal 87,~~450~~069,~~843~~004.1299 21,~~367~~086,~~285~~207.6955 42,~~217~~386,~~571~~892.4576 Scheduled Interest 1987,~~092,128~~218.0309 ~~440~~421,~~870~~408.3068 ~~339~~287,~~117~~049.6725 Servicing Fees 4036,~~731~~992.0110 1817,~~550~~729.9485 119,~~109~~453.2129 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 1211,~~862~~658.9160 0.00 1411,~~541~~492.7384 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 1938,~~038,534~~567.1139 ~~422~~403,~~319~~678.3683 ~~313~~266,~~466~~103.7312 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~625865~~613945 5.~~691349~~692080 7.~~054250~~037295

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 15 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 7.~~143694~~134099 6.~~272872~~265929 7.~~016254~~013071 Weighted Average Net Rate 6.~~893488~~883866 6.~~022873~~015929 6.~~741741~~737980 Weighted Average Maturity ~~171~~169 ~~168~~166 ~~350~~348 Beginning Loan Count ~~283~~259 ~~106~~104 ~~563~~546 Loans Paid In Full 127 1 1311 Ending Loan Count ~~271~~252 ~~105~~103 ~~550~~535 Beginning Scheduled Balance 5245,~~506~~876,~~918~~142.5277 12,~~828~~497,~~906~~295.2498 4342,~~871~~401,~~052~~969.5302 Ending scheduled Balance 4944,~~580~~255,~~482~~360.2192 12,~~606~~353,~~928~~572.7570 4241,~~732~~373,~~940~~719.5057 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~397~~346,~~053~~078.5721 ~~115~~113,~~549~~551.0170 ~~295~~285,~~217~~912.2959 Scheduled Principal 8473,~~475~~340.7574 48,~~487~~295.2773 38,~~708~~105.6092 Unscheduled Principal 21,~~841~~547,~~960~~441.5611 ~~173~~95,~~490~~427.2255 1990,~~099,403~~143.4353 Scheduled Interest ~~312~~272,~~577~~737.8247 6765,~~061~~255.7497 ~~256~~247,~~508~~806.6967 Servicing Fees 109,~~947~~566.9645 2,~~672~~603.6860 109,~~035~~720.9532 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 ~~336~~334.3217 0.00 1,~~941~~862.0176 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 ~~301~~262,~~293~~836.5485 6462,~~389~~652.0637 ~~244~~236,~~531~~223.7359 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 0.000000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 6.~~885804~~875126 6.~~022872~~015929 6.~~688649~~685262

Group Level Collateral Statement Group Group 7 Total Collateral Description Fixed 30 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 7.~~547023~~504216 6.~~887699~~851303 Weighted Average Net Rate 7.~~297024~~254216 6.~~631406~~594447 Weighted Average Maturity ~~331~~329.00 ~~292~~290.00 Record Date 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~202~~148,~~487~~353.0518 3,~~432~~114,~~322~~057.3094 Beginning Loan Count 6950 3,~~444~~227 Loans Paid In Full 134 ~~118~~90 Ending Loan Count 5646 3,~~326~~137 Beginning Scheduled Balance 2720,~~825~~407,~~575~~304.2987 ~~467~~421,~~488~~950,~~139~~708.4079 Ending Scheduled Balance 2218,~~434~~406,~~652~~488.0691 ~~442~~406,~~225,~~090,546.7071 Scheduled Principal 2720,~~486~~735.83 ~~749~~704,~~057~~964.8346 Unscheduled Principal 51,~~363~~980,~~436~~080.4013 2415,~~513~~155,~~990~~197.8762 Scheduled Interest ~~175~~127,~~000~~617.2235 2,~~683~~409,~~264~~093.4748 Servicing Fee 54,~~796~~251.9852 9990,~~844~~317.7313 Master Servicing Fee 0.00 0.00 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 2925,~~681~~348.9737 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~169~~123,~~203~~365.2483 2,~~553~~293,~~737~~427.7798 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.000000 0.000000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 7.~~297023~~254216 6.~~555215~~522358

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