8-K 1 mst03005_dec.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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-5 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-06 54-2120410 Pooling and Servicing Agreement) (Commission 54-2120411 (State or other File Number) IRS EIN jurisdiction of Incorporation) c/o Wells Fargo Bank Minnesota, N.A., 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) ITEM 5. Other Events On December 26, 2003 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-5 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-5 Trust, relating to the 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 ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-5 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/5/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-5 Trust, relating to the December 26, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 MASTR Series: 2003-5 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KXH7 SEN 5.50000% ~~205~~196,~~753~~469,~~850~~679.1932 ~~943~~900,~~038~~486.4803 73,~~695~~140,~~404~~360.7288 A-R 55265KYA1 SEN 5.50000% 0.00 0.00 0.00 2-A-1 55265KXJ3 SEN 5.00000% ~~256~~236,~~617~~207,~~041~~545.4389 1984,~~069,237~~198.67 11 3,~~220~~399,~~806~~025.4625 2-A-2 55265KXK0 SEN 5.00000% 2321,~~178~~065,~~868~~408.7442 9687,~~578~~772.6254 1351,~~161,945~~978.8857 2-A-3 55265KXL8 SEN 4.50000% 1816,~~692~~988,~~636~~232.0859 7063,~~097~~705.3987 ~~937~~283,~~053~~853.1368 2-A-4 55265KXM6 SEN 8.00000% 32,~~115~~831,~~438~~371.8565 2018,~~769~~875.5981 ~~156~~47,~~175~~308.5094 2-A-5 55265KXN4 SEN 5.00000% 6,588,334.00 27,451.39 0.00 3-A-1 55265KXP9 SEN 5.00000% 11,~~509~~404,~~751~~701.3314 47,~~957~~519.3059 5257,~~744~~024.5643 4-A-1 55265KXQ7 SEN 8.00000% 98,~~325~~662,~~988~~453.3506 6257,~~173~~749.2669 ~~512~~68,~~534~~267.8170 4-A-2 55265KXR5 SEN 4.50000% 2321,~~314~~656,~~970~~132.8765 8781,~~431~~210.1450 1170,~~281,337~~669.0225 4-A-3 55265KXS3 SEN 5.50000% 800,000.00 3,666.67 0.00 4-A-4 55265KXT1 SEN 5.50000% ~~272~~256,~~885~~339,~~688~~733.1710 1,~~250~~174,~~726~~890.0744 121,~~780~~702,~~598~~327.1640 4-A-5 55265KXU8 LOCK 5.50000% 4,861,000.00 22,279.58 0.00 5-A-1 55265KXV6 SEN 5.00000% ~~154~~146,~~970~~112,~~289~~269.9495 ~~645~~608,~~709~~801.5412 51,~~818~~221,~~027~~433.2742 15-PO 55265KXW4 PO 0.00000% ~~397~~394,~~675~~295.0945 0.00 1,~~670~~723.6102 30-PO 55265KXX2 PO 0.00000% ~~500~~499,~~390~~201.4015 0.00 ~~590~~605.8481 15-AX 55265KXY0 IO 5.00000% 0.00 ~~114~~103,~~570~~337.3183 0.00 30-AX 55265KXZ7 IO 5.50000% 0.00 ~~125~~116,~~468~~019.7411 0.00 B-1 55265KYB9 SUB 5.~~25039~~25108% 1413,~~051~~983,~~278~~397.4122 61,~~478~~189.9198 3334,~~819~~274.5305 B-2 55265KYC7 SUB 5.~~25039~~25108% 4,~~470~~449,~~771~~173.2513 19,~~561~~469.0815 10,~~760~~905.5416 B-3 55265KYD5 SUB 5.~~25039~~25108% 2,~~554~~542,~~867~~525.9548 11,~~178~~125.3884 6,~~149~~231.2287 B-4 55265KXE4 SUB 5.~~25039~~25108% 1,~~915~~906,~~903~~647.3065 8,~~382~~343.7030 4,~~611~~673.3229 B-5 55265KXF1 SUB 5.~~25039~~25108% 1,~~276~~270,~~938~~769.6581 5,~~587~~560.0276 3,~~073~~114.4272 B-6 55265KXG9 SUB 5.~~25039~~25108% 1,~~278~~272,~~186~~011.8699 5,~~592~~566.4820 3,~~076~~117.4277 Totals 1956,~~018~~304,~~059,869~~883.8665 4,~~698~~409,~~936~~219.3251 4110,~~680~~506,~~379~~895.4121

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~198~~193,~~058~~329,~~445~~318.4745 84,~~638~~040,~~443~~846.2091 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 ~~245~~232,~~396~~808,~~234~~520.9764 124,~~290~~383,~~044~~223.1336 0.00 2-A-2 0.00 2220,~~016~~713,~~922~~429.8685 1439,~~258,524~~751.5011 0.00 2-A-3 0.00 1716,~~755~~704,~~582~~378.9591 1347,~~007,150~~559.5255 0.00 2-A-4 0.00 2,~~959~~784,~~263~~062.3571 ~~176~~66,~~945~~184.0975 0.00 2-A-5 0.00 6,588,334.00 27,451.39 0.00 3-A-1 0.00 11,~~457~~347,~~006~~676.7671 ~~100~~104,~~701~~544.8602 0.00 4-A-1 0.00 8,~~813~~594,~~453~~185.5436 ~~574~~126,~~708~~017.0739 0.00 4-A-2 0.00 2221,~~033~~485,~~633~~463.8539 1251,~~368,768~~879.1675 0.00 4-A-3 0.00 800,000.00 3,666.67 0.00 4-A-4 0.00 ~~260~~254,~~105~~637,~~090~~405.0171 142,~~031~~877,~~324~~217.2384 0.00 4-A-5 0.00 4,861,000.00 22,279.58 0.00 5-A-1 0.00 ~~149~~144,~~152~~890,~~262~~836.6754 61,~~463~~830,~~736~~234.8154 0.00 15-PO 0.00 ~~396~~392,~~004~~572.4844 1,~~670~~723.6102 0.00 30-PO 0.00 ~~499~~498,~~799~~595.5634 ~~590~~605.8481 0.00 15-AX 0.00 0.00 ~~114~~103,~~570~~337.3183 0.00 30-AX 0.00 0.00 ~~125~~116,~~468~~019.7411 0.00 B-1 0.00 1413,~~017~~949,~~458~~123.8817 95,~~298~~464.4403 0.00 B-2 0.00 4,~~460~~438,~~010~~267.7197 30,~~321~~374.6231 0.00 B-3 0.00 2,~~548~~536,~~718~~293.7362 17,~~327~~357.6071 0.00 B-4 0.00 1,~~911~~901,~~291~~974.9835 1213,~~994~~016.0259 0.00 B-5 0.00 1,~~273~~267,~~865~~655.2409 8,~~660~~675.4448 0.00 B-6 0.00 1,~~275~~268,~~110~~894.4422 8,~~668~~683.9097 0.00 Totals 0.00 ~~976~~945,~~379~~797,~~490~~988.4547 4614,~~379~~916,~~315~~114.7372 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-1 256,573,000.00 ~~205~~196,~~753~~469,~~850~~679.1932 ~~212~~206,~~515~~442.8927 72,~~482~~933,~~888~~918.8361 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 332,145,000.00 ~~256~~236,~~617~~207,~~041~~545.4389 ~~969~~913,~~432~~504.5620 102,~~251~~485,~~373~~521.9005 0.00 0.00 2-A-2 31,000,000.00 2321,~~178~~065,~~868~~408.7442 ~~100~~94,~~387~~595.4591 1257,~~061,558~~382.4365 0.00 0.00 2-A-3 25,000,000.00 1816,~~692~~988,~~636~~232.0859 8076,~~957~~287.6203 ~~856~~207,~~095~~566.5166 0.00 0.00 2-A-4 4,166,666.00 32,~~115~~831,~~438~~371.8565 1312,~~492~~714.9350 ~~142~~34,~~682~~594.5644 0.00 0.00 2-A-5 6,588,334.00 6,588,334.00 0.00 0.00 0.00 0.00 3-A-1 20,000,000.00 11,~~509~~404,~~751~~701.3314 4344,~~628~~110.9351 912,~~115~~913.6392 0.00 0.00 4-A-1 12,000,000.00 98,~~325~~662,~~988~~453.3506 1110,~~343~~728.2687 ~~501~~57,~~191~~538.5583 0.00 0.00 4-A-2 30,000,000.00 2321,~~314~~656,~~970~~132.8765 2826,~~358~~822.1417 1143,~~252,978~~847.8808 0.00 0.00 4-A-3 800,000.00 800,000.00 0.00 0.00 0.00 0.00 4-A-4 339,565,000.00 ~~272~~256,~~885~~339,~~688~~733.1710 ~~282~~267,~~856~~535.1065 121,~~497~~434,~~742~~791.0675 0.00 0.00 4-A-5 4,861,000.00 4,861,000.00 0.00 0.00 0.00 0.00 5-A-1 200,000,000.00 ~~154~~146,~~970~~112,~~289~~269.9495 ~~587~~565,~~638~~259.0605 5656,~~230,389~~174.2137 0.00 0.00 15-PO 465,331.31 ~~397~~394,~~675~~295.0945 1,~~542~~556.0129 ~~128~~166.6173 0.00 0.00 30-PO 503,357.31 ~~500~~499,~~390~~201.4015 ~~567~~573.8029 2332.0352 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 14,184,000.00 1413,~~051~~983,~~278~~397.4122 3334,~~819~~274.5305 0.00 0.00 0.00 B-2 4,513,000.00 4,~~470~~449,~~771~~173.2513 10,~~760~~905.5416 0.00 0.00 0.00 B-3 2,579,000.00 2,~~554~~542,~~867~~525.9548 6,~~149~~231.2287 0.00 0.00 0.00 B-4 1,934,000.00 1,~~915~~906,~~903~~647.3065 4,~~611~~673.3229 0.00 0.00 0.00 B-5 1,289,000.00 1,~~276~~270,~~938~~769.6581 3,~~073~~114.4272 0.00 0.00 0.00 B-6 1,290,260.00 1,~~278~~272,~~186~~011.8699 3,~~076~~117.4277 0.00 0.00 0.00 Totals 1,289,457,048.62 1956,~~018~~304,~~059,869~~883.8665 2,~~394~~282,~~211~~446.2060 398,~~286~~224,~~168~~448.2061 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 73,~~695~~140,~~404~~360.7288 ~~198~~193,~~058~~329,~~445~~318.4745 0.~~77193799~~75350609 73,~~695~~140,~~404~~360.7288 A-R 0.00 0.00 0.00000000 0.00 2-A-1 113,~~220~~399,~~806~~025.4625 ~~245~~232,~~396~~808,~~234~~520.9764 0.~~73882261~~70092436 113,~~220~~399,~~806~~025.4625 2-A-2 1351,~~161,945~~978.8857 2220,~~016~~713,~~922~~429.8685 0.~~71022332~~66817516 1351,~~161,945~~978.8857 2-A-3 ~~937~~283,~~053~~853.1368 1716,~~755~~704,~~582~~378.9591 0.~~71022332~~66817516 ~~937~~283,~~053~~853.1368 2-A-4 ~~156~~47,~~175~~308.5094 2,~~959~~784,~~263~~062.3571 0.~~71022332~~66817516 ~~156~~47,~~175~~308.5094 2-A-5 0.00 6,588,334.00 1.00000000 0.00 3-A-1 5257,~~744~~024.5643 11,~~457~~347,~~006~~676.7671 0.~~57285034~~56738384 5257,~~744~~024.5643 4-A-1 ~~512~~68,~~534~~267.8170 8,~~813~~594,~~453~~185.5436 0.~~73445446~~71618211 ~~512~~68,~~534~~267.8170 4-A-2 1170,~~281,337~~669.0225 2221,~~033~~485,~~633~~463.8539 0.~~73445446~~71618211 1170,~~281,337~~669.0225 4-A-3 0.00 800,000.00 1.00000000 0.00 4-A-4 121,~~780~~702,~~598~~327.1640 ~~260~~254,~~105~~637,~~090~~405.0171 0.~~76599499~~74989297 121,~~780~~702,~~598~~327.1640 4-A-5 0.00 4,861,000.00 1.00000000 0.00 5-A-1 51,~~818~~221,~~027~~433.2742 ~~149~~144,~~152~~890,~~262~~836.6754 0.~~74576131~~72445418 51,~~818~~221,~~027~~433.2742 15-PO 1,~~670~~723.6102 ~~396~~392,~~004~~572.4844 0.~~85101619~~84364072 1,~~670~~723.6102 30-PO ~~590~~605.8481 ~~499~~498,~~799~~595.5634 0.~~99293196~~99053958 ~~590~~605.8481 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 3334,~~819~~274.5305 1413,~~017~~949,~~458~~123.8817 0.~~98825852~~98344072 3334,~~819~~274.5305 B-2 10,~~760~~905.5416 4,~~460~~438,~~010~~267.7197 0.~~98825852~~98344072 10,~~760~~905.5416 B-3 6,~~149~~231.2287 2,~~548~~536,~~718~~293.7362 0.~~98825852~~98344072 6,~~149~~231.2287 B-4 4,~~611~~673.3229 1,~~911~~901,~~291~~974.9835 0.~~98825852~~98344072 4,~~611~~673.3229 B-5 3,~~073~~114.4272 1,~~273~~267,~~865~~655.2409 0.~~98825853~~98344072 3,~~073~~114.4272 B-6 3,~~076~~117.4277 1,~~275~~268,~~110~~894.4422 0.~~98825852~~98344072 3,~~076~~117.4277 Totals 4110,~~680~~506,~~379~~895.4121 ~~976~~945,~~379~~797,~~490~~988.4547 0.~~75720203~~73348545 4110,~~680~~506,~~379~~895.4121

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 256,573,000.00 ~~801~~765.~~93103012~~74573053 0.~~82828626~~80461416 2911.~~16475557~~43502477 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 332,145,000.00 ~~772~~711.~~60546276~~15791564 2.~~91870286~~75031748 307.~~86415240~~48324090 0.00000000 2-A-2 31,000,000.00 ~~747~~679.~~70544323~~52930387 3.~~23830484~~05148097 348.~~24382032~~30266613 0.00000000 2-A-3 25,000,000.00 ~~747~~679.~~70544320~~52930360 3.~~23830480~~05148120 348.~~24382040~~30266640 0.00000000 2-A-4 4,166,666.00 ~~747~~679.~~70544363~~52930472 3.~~23830372~~05148049 348.~~24381988~~30266693 0.00000000 2-A-5 6,588,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-1 20,000,000.00 ~~575~~570.~~48756650~~23505700 2.~~18144650~~20552550 0.~~45578150~~64569600 0.00000000 4-A-1 12,000,000.00 ~~777~~721.~~16569583~~87108833 0.~~94527167~~89407250 414.~~76596250~~79490250 0.00000000 4-A-2 30,000,000.00 ~~777~~721.~~16569567~~87108833 0.~~94527133~~89407233 414.~~76596267~~79490267 0.00000000 4-A-3 800,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-4 339,565,000.00 ~~803~~754.~~63314290~~90622738 0.~~83299545~~78787758 364.~~80515383~~22538174 0.00000000 4-A-5 4,861,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-1 200,000,000.00 ~~774~~730.~~85144970~~56134975 2.~~93819030~~82629525 263.~~15194605~~28087185 0.00000000 15-PO 465,331.31 ~~854~~847.~~60634489~~34347663 3.~~31378948~~34447729 0.~~27638372~~35830385 0.00000000 30-PO 503,357.31 ~~994~~991.~~10575760~~74312180 1.~~12802574~~13893250 0.~~04575279~~06460619 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 14,184,000.00 ~~990~~985.~~64286591~~85710801 2.~~38434363~~41638818 0.00000000 0.00000000 B-2 4,513,000.00 ~~990~~985.~~64286506~~85710835 2.~~38434301~~41638821 0.00000000 0.00000000 B-3 2,579,000.00 ~~990~~985.~~64286545~~85710741 2.~~38434277~~41639007 0.00000000 0.00000000 B-4 1,934,000.00 ~~990~~985.~~64286453~~85710962 2.~~38434333~~41638573 0.00000000 0.00000000 B-5 1,289,000.00 ~~990~~985.~~64286268~~85710628 2.~~38434445~~41638479 0.00000000 0.00000000 B-6 1,290,260.00 ~~990~~985.~~64286268~~85710632 2.~~38434114~~41638894 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 2912.~~99304182~~23963893 ~~771~~753.~~93798829~~50609164 0.~~77193799~~75350609 2912.~~99304182~~23963893 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3310.~~78285526~~23355839 ~~738~~700.~~82260751~~92435725 0.~~73882261~~70092436 3310.~~78285526~~23355839 2-A-2 0.00000000 3711.~~48212516~~35414742 ~~710~~668.~~22331806~~17515645 0.~~71022332~~66817516 3711.~~48212516~~35414742 2-A-3 0.00000000 3711.~~48212520~~35414720 ~~710~~668.~~22331800~~17515640 0.~~71022332~~66817516 3711.~~48212520~~35414720 2-A-4 0.00000000 3711.~~48212600~~35414742 ~~710~~668.~~22331764~~17515731 0.~~71022332~~66817516 3711.~~48212600~~35414742 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-1 0.00000000 2.~~63722800~~85122150 ~~572~~567.~~85033800~~38383550 0.~~57285034~~56738384 2.~~63722800~~85122150 4-A-1 0.00000000 425.~~71123417~~68897500 ~~734~~716.~~45446167~~18211333 0.~~73445446~~71618211 425.~~71123417~~68897500 4-A-2 0.00000000 425.~~71123400~~68897500 ~~734~~716.~~45446167~~18211300 0.~~73445446~~71618211 425.~~71123400~~68897500 4-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-4 0.00000000 375.~~63814928~~01325932 ~~765~~749.~~99499362~~89296809 0.~~76599499~~74989297 375.~~63814928~~01325932 4-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-1 0.00000000 296.~~09013635~~10716710 ~~745~~724.~~76131335~~45418270 0.~~74576131~~72445418 296.~~09013635~~10716710 15-PO 0.00000000 3.~~59015171~~70278114 ~~851~~843.~~01619317~~64071698 0.~~85101619~~84364072 3.~~59015171~~70278114 30-PO 0.00000000 1.~~17379839~~20353870 ~~992~~990.~~93195921~~53958310 0.~~99293196~~99053958 1.~~17379839~~20353870 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~38434363~~41638818 ~~988~~983.~~25852228~~44071983 0.~~98825852~~98344072 2.~~38434363~~41638818 B-2 0.00000000 2.~~38434301~~41638821 ~~988~~983.~~25852205~~44072014 0.~~98825852~~98344072 2.~~38434301~~41638821 B-3 0.00000000 2.~~38434277~~41639007 ~~988~~983.~~25852268~~44072121 0.~~98825852~~98344072 2.~~38434277~~41639007 B-4 0.00000000 2.~~38434333~~41638573 ~~988~~983.~~25852120~~44071872 0.~~98825852~~98344072 2.~~38434333~~41638573 B-5 0.00000000 2.~~38434445~~41638479 ~~988~~983.~~25852599~~44072149 0.~~98825853~~98344072 2.~~38434445~~41638479 B-6 0.00000000 2.~~38434114~~41638894 ~~988~~983.~~25852154~~44071737 0.~~98825852~~98344072 2.~~38434114~~41638894 (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-1 256,573,000.00 5.50000% ~~205~~196,~~753~~469,~~850~~679.1932 ~~943~~900,~~038~~486.4803 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 332,145,000.00 5.00000% ~~256~~236,~~617~~207,~~041~~545.4389 1984,~~069,237~~198.6711 0.00 0.00 2-A-2 31,000,000.00 5.00000% 2321,~~178~~065,~~868~~408.7442 9687,~~578~~772.6254 0.00 0.00 2-A-3 25,000,000.00 4.50000% 1816,~~692~~988,~~636~~232.0859 7063,~~097~~705.3987 0.00 0.00 2-A-4 4,166,666.00 8.00000% 32,~~115~~831,~~438~~371.8565 2018,~~769~~875.5981 0.00 0.00 2-A-5 6,588,334.00 5.00000% 6,588,334.00 27,451.39 0.00 0.00 3-A-1 20,000,000.00 5.00000% 11,~~509~~404,~~751~~701.3314 47,~~957~~519.3059 0.00 0.00 4-A-1 12,000,000.00 8.00000% 98,~~325~~662,~~988~~453.3506 6257,~~173~~749.2669 0.00 0.00 4-A-2 30,000,000.00 4.50000% 2321,~~314~~656,~~970~~132.8765 8781,~~431~~210.1450 0.00 0.00 4-A-3 800,000.00 5.50000% 800,000.00 3,666.67 0.00 0.00 4-A-4 339,565,000.00 5.50000% ~~272~~256,~~885~~339,~~688~~733.1710 1,~~250~~174,~~726~~890.0744 0.00 0.00 4-A-5 4,861,000.00 5.50000% 4,861,000.00 22,279.58 0.00 0.00 5-A-1 200,000,000.00 5.00000% ~~154~~146,~~970~~112,~~289~~269.9495 ~~645~~608,~~709~~801.5412 0.00 0.00 15-PO 465,331.31 0.00000% ~~397~~394,~~675~~295.0945 0.00 0.00 0.00 30-PO 503,357.31 0.00000% ~~500~~499,~~390~~201.4015 0.00 0.00 0.00 15-AX 0.00 5.00000% 2724,~~496~~801,~~873~~078.3002 ~~114~~103,~~570~~337.3183 0.00 0.00 30-AX 0.00 5.50000% 2725,~~374~~313,~~998~~260.1444 ~~125~~116,~~468~~019.7411 0.00 0.00 B-1 14,184,000.00 5.~~25039~~25108% 1413,~~051~~983,~~278~~397.4122 61,~~478~~189.9198 0.00 0.00 B-2 4,513,000.00 5.~~25039~~25108% 4,~~470~~449,~~771~~173.2513 19,~~561~~469.0815 0.00 0.00 B-3 2,579,000.00 5.~~25039~~25108% 2,~~554~~542,~~867~~525.9548 11,~~178~~125.3884 0.00 0.00 B-4 1,934,000.00 5.~~25039~~25108% 1,~~915~~906,~~903~~647.3065 8,~~382~~343.7030 0.00 0.00 B-5 1,289,000.00 5.~~25039~~25108% 1,~~276~~270,~~938~~769.6581 5,~~587~~560.0276 0.00 0.00 B-6 1,290,260.00 5.~~25039~~25108% 1,~~278~~272,~~186~~011.8699 5,~~592~~566.4820 0.00 0.00 Totals 1,289,457,048.62 4,~~698~~409,~~936~~219.3251 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 0.00 0.00 ~~943~~900,~~038~~486.4803 0.00 ~~198~~193,~~058~~329,~~445~~318.4745 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0.00 0.00 1984,~~069,237~~198.6711 0.00 ~~245~~232,~~396~~808,~~234~~520.9764 2-A-2 0.00 0.00 9687,~~578~~772.6254 0.00 2220,~~016~~713,~~922~~429.8685 2-A-3 0.00 0.00 7063,~~097~~705.3987 0.00 1716,~~755~~704,~~582~~378.9591 2-A-4 0.00 0.00 2018,~~769~~875.5981 0.00 2,~~959~~784,~~263~~062.3571 2-A-5 0.00 0.00 27,451.39 0.00 6,588,334.00 3-A-1 0.00 0.00 47,~~957~~519.3059 0.00 11,~~457~~347,~~006~~676.7671 4-A-1 0.00 0.00 6257,~~173~~749.2669 0.00 8,~~813~~594,~~453~~185.5436 4-A-2 0.00 0.00 8781,~~431~~210.1450 0.00 2221,~~033~~485,~~633~~463.8539 4-A-3 0.00 0.00 3,666.67 0.00 800,000.00 4-A-4 0.00 0.00 1,~~250~~174,~~726~~890.0744 0.00 ~~260~~254,~~105~~637,~~090~~405.0171 4-A-5 0.00 0.00 22,279.58 0.00 4,861,000.00 5-A-1 0.00 0.00 ~~645~~608,~~709~~801.5412 0.00 ~~149~~144,~~152~~890,~~262~~836.6754 15-PO 0.00 0.00 0.00 0.00 ~~396~~392,~~004~~572.4844 30-PO 0.00 0.00 0.00 0.00 ~~499~~498,~~799~~595.5634 15-AX 0.00 0.00 ~~114~~103,~~570~~337.3183 0.00 2524,~~954~~470,~~135~~668.1509 30-AX 0.00 0.00 ~~125~~116,~~468~~019.7411 0.00 25,~~750~~008,~~117~~788.0600 B-1 0.00 0.00 61,~~478~~189.9198 0.00 1413,~~017~~949,~~458~~123.8817 B-2 0.00 0.00 19,~~561~~469.0815 0.00 4,~~460~~438,~~010~~267.7197 B-3 0.00 0.00 11,~~178~~125.3884 0.00 2,~~548~~536,~~718~~293.7362 B-4 0.00 0.00 8,~~382~~343.7030 0.00 1,~~911~~901,~~291~~974.9835 B-5 0.00 0.00 5,~~587~~560.0276 0.00 1,~~273~~267,~~865~~655.2409 B-6 0.00 0.00 5,~~592~~566.4820 0.00 1,~~275~~268,~~110~~894.4422 Totals 0.00 0.00 4,~~698~~409,~~936~~219.3251 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-1 256,573,000.00 5.50000% ~~801~~765.~~93103012~~74573053 3.~~67551722~~50966793 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 332,145,000.00 5.00000% ~~772~~711.~~60546276~~15791564 32.~~21918942~~96315799 0.00000000 0.00000000 2-A-2 31,000,000.00 5.00000% ~~747~~679.~~70544323~~52930387 32.~~11543935~~83137226 0.00000000 0.00000000 2-A-3 25,000,000.00 4.50000% ~~747~~679.~~70544320~~52930360 2.~~80389560~~54823480 0.00000000 0.00000000 2-A-4 4,166,666.00 8.00000% ~~747~~679.~~70544363~~52930472 4.~~98470240~~53019512 0.00000000 0.00000000 2-A-5 6,588,334.00 5.00000% 1000.00000000 4.16666641 0.00000000 0.00000000 3-A-1 20,000,000.00 5.00000% ~~575~~570.~~48756650~~23505700 2.~~39786500~~37597950 0.00000000 0.00000000 4-A-1 12,000,000.00 8.00000% ~~777~~721.~~16569583~~87108833 54.~~18110500~~81247417 0.00000000 0.00000000 4-A-2 30,000,000.00 4.50000% ~~777~~721.~~16569567~~87108833 2.~~91437133~~70701667 0.00000000 0.00000000 4-A-3 800,000.00 5.50000% 1000.00000000 4.58333750 0.00000000 0.00000000 4-A-4 339,565,000.00 5.50000% ~~803~~754.~~63314290~~90622738 3.~~68331857~~45998687 0.00000000 0.00000000 4-A-5 4,861,000.00 5.50000% 1000.00000000 4.58333265 0.00000000 0.00000000 5-A-1 200,000,000.00 5.00000% ~~774~~730.~~85144970~~56134975 3.~~22854770~~04400560 0.00000000 0.00000000 15-PO 465,331.31 0.00000% ~~854~~847.~~60634489~~34347663 0.00000000 0.00000000 0.00000000 30-PO 503,357.31 0.00000% ~~994~~991.~~10575760~~74312180 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.00000% ~~743~~670.~~80913379~~88603704 32.~~09920485~~79535862 0.00000000 0.00000000 30-AX 0.00 5.50000% ~~751~~694.~~08841402~~52047231 3.~~44248852~~18321882 0.00000000 0.00000000 B-1 14,184,000.00 5.~~25039~~25108% ~~990~~985.~~64286591~~85710801 4.~~33438452~~31401438 0.00000000 0.00000000 B-2 4,513,000.00 5.~~25039~~25108% ~~990~~985.~~64286506~~85710835 4.~~33438511~~31401507 0.00000000 0.00000000 B-3 2,579,000.00 5.~~25039~~25108% ~~990~~985.~~64286545~~85710741 4.~~33438542~~31401318 0.00000000 0.00000000 B-4 1,934,000.00 5.~~25039~~25108% ~~990~~985.~~64286453~~85710962 4.~~33438469~~31401241 0.00000000 0.00000000 B-5 1,289,000.00 5.~~25039~~25108% ~~990~~985.~~64286268~~85710628 4.~~33438324~~31401086 0.00000000 0.00000000 B-6 1,290,260.00 5.~~25039~~25108% ~~990~~985.~~64286268~~85710632 4.~~33438222~~31401423 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 0.00000000 0.00000000 3.~~67551722~~50966793 0.00000000 ~~771~~753.~~93798829~~50609164 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 0.00000000 32.~~21918942~~96315799 0.00000000 ~~738~~700.~~82260751~~92435725 2-A-2 0.00000000 0.00000000 32.~~11543935~~83137226 0.00000000 ~~710~~668.~~22331806~~17515645 2-A-3 0.00000000 0.00000000 2.~~80389560~~54823480 0.00000000 ~~710~~668.~~22331800~~17515640 2-A-4 0.00000000 0.00000000 4.~~98470240~~53019512 0.00000000 ~~710~~668.~~22331764~~17515731 2-A-5 0.00000000 0.00000000 4.16666641 0.00000000 1000.00000000 3-A-1 0.00000000 0.00000000 2.~~39786500~~37597950 0.00000000 ~~572~~567.~~85033800~~38383550 4-A-1 0.00000000 0.00000000 54.~~18110500~~81247417 0.00000000 ~~734~~716.~~45446167~~18211333 4-A-2 0.00000000 0.00000000 2.~~91437133~~70701667 0.00000000 ~~734~~716.~~45446167~~18211300 4-A-3 0.00000000 0.00000000 4.58333750 0.00000000 1000.00000000 4-A-4 0.00000000 0.00000000 3.~~68331857~~45998687 0.00000000 ~~765~~749.~~99499362~~89296809 4-A-5 0.00000000 0.00000000 4.58333265 0.00000000 1000.00000000 5-A-1 0.00000000 0.00000000 3.~~22854770~~04400560 0.00000000 ~~745~~724.~~76131335~~45418270 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~851~~843.~~01619317~~64071698 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~992~~990.~~93195921~~53958310 15-AX 0.00000000 0.00000000 32.~~09920485~~79535862 0.00000000 ~~702~~661.~~07701703~~94822359 30-AX 0.00000000 0.00000000 3.~~44248852~~18321882 0.00000000 ~~706~~686.~~50651681~~16665541 B-1 0.00000000 0.00000000 4.~~33438452~~31401438 0.00000000 ~~988~~983.~~25852228~~44071983 B-2 0.00000000 0.00000000 4.~~33438511~~31401507 0.00000000 ~~988~~983.~~25852205~~44072014 B-3 0.00000000 0.00000000 4.~~33438542~~31401318 0.00000000 ~~988~~983.~~25852268~~44072121 B-4 0.00000000 0.00000000 4.~~33438469~~31401241 0.00000000 ~~988~~983.~~25852120~~44071872 B-5 0.00000000 0.00000000 4.~~33438324~~31401086 0.00000000 ~~988~~983.~~25852599~~44072149 B-6 0.00000000 0.00000000 4.~~33438222~~31401423 0.00000000 ~~988~~983.~~25852154~~44071737 (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 ~~187~~185,~~003~~291.7482 ~~186~~184,~~165~~405.2245 8685.~~61690894~~79814248% 15-PO-5 0.00000% 0.00 0.00 ~~210~~209,~~671~~003.3564 ~~209~~208,~~839~~166.2599 83.~~80098489~~13315447% 30-PO-1 0.00000% 0.00 0.00 94,~~456~~245.9645 94,~~351~~138.4597 99.~~44903866~~22507886% 30-PO-4 0.00000% 0.00 0.00 ~~405~~404,~~933~~955.4470 ~~405~~404,~~448~~456.1138 99.~~25699993~~01421635% 15-AX-2 5.00000% 2018,~~344~~109,~~969~~470.4506 1917,~~115~~837,~~772~~973.7702 0.00 0.00 7065.~~39910859~~69325838% 15-AX-3 5.00000% ~~803~~796,~~576~~399.6712 ~~799~~792,~~977~~357.0615 0.00 0.00 55.~~75690019~~22580676% 15-AX-5 5.00000% 65,~~348~~895,~~327~~208.1885 65,~~038~~840,~~385~~337.3293 0.00 0.00 7269.~~06176700~~69828006% 30-AX-1 5.50000% 98,~~024~~502,~~699~~855.3225 8,~~585~~341,~~968~~713.9784 0.00 0.00 7471.~~08290153~~97537834% 30-AX-4 5.50000% 1816,~~350~~810,~~298~~405.8219 1716,~~164~~667,~~148~~074.0916 0.00 0.00 6967.~~05037883~~05067905%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4615,~~554~~071,~~040~~574.1368 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4047,~~864~~026.7946 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4615,~~594~~118,~~904~~601.9214 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~215~~202,~~589~~486.1942 Payment of Interest and Principal 4614,~~379~~916,~~315~~114.7372 Total Withdrawals (Pool Distribution Amount) 4615,~~594~~118,~~904~~601.9214 Ending Balance 0.00

SERVICING FEES Gross Servicing Fee ~~214~~201,~~484~~415.7730 Master Servicing Fee 1,~~104~~071.4212 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~215~~202,~~589~~486.1942

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 1214 0 0 0 1214 47,~~830~~063,~~461~~622.2928 0.00 0.00 0.00 47,~~830~~063,~~461~~622.2928 60 Days 10 0 0 0 10 ~~515,851~~0.0700 0.00 0.00 0.00 ~~515,851~~0.0700 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 10 0 0 0 10 ~~498,941~~0.5800 0.00 0.00 0.00 ~~498,941~~0.5800 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 14 0 0 0 14 57,~~845~~063,~~253~~622.9428 0.00 0.00 0.00 57,~~845~~063,~~253~~622.9428 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 0.~~604230~~722767% 0.000000% 0.000000% 0.000000% 0.~~604230~~722767% 0.~~493809~~745366% 0.000000% 0.000000% 0.000000% 0.~~493809~~745366% 60 Days 0.~~050352~~000000% 0.000000% 0.000000% 0.000000% 0.~~050352~~000000% 0.~~052734~~000000% 0.000000% 0.000000% 0.000000% 0.~~052734~~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.~~050352~~000000% 0.000000% 0.000000% 0.000000% 0.~~050352~~000000% 0.~~051006~~000000% 0.000000% 0.000000% 0.000000% 0.~~051006~~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.~~704935~~722767% 0.000000% 0.000000% 0.000000% 0.~~704935~~722767% 0.~~597549~~745366% 0.000000% 0.000000% 0.000000% 0.~~597549~~745366%

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 03 0 0 0 03 01,643,911.0003 0.00 0.00 0.00 01,643,911.0003 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 03 0 0 0 03 01,643,911.0003 0.00 0.00 0.00 01,643,911.0003 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~777202% 0.000000% 0.000000% 0.000000% 0.~~000000~~777202% 0.~~000000~~827371% 0.000000% 0.000000% 0.000000% 0.~~000000~~827371% 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~~777202% 0.000000% 0.000000% 0.000000% 0.~~000000~~777202% 0.~~000000~~827371% 0.000000% 0.000000% 0.000000% 0.~~000000~~827371% 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 30 0 0 0 30 ~~918,698~~0.0300 0.00 0.00 0.00 ~~918,698~~0.0300 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 30 0 0 0 30 ~~918,698~~0.0300 0.00 0.00 0.00 ~~918,698~~0.0300 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~485437~~000000% 0.000000% 0.000000% 0.000000% 0.~~485437~~000000% 0.~~302416~~000000% 0.000000% 0.000000% 0.000000% 0.~~302416~~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.~~485437~~000000% 0.000000% 0.000000% 0.000000% 0.~~485437~~000000% 0.~~302416~~000000% 0.000000% 0.000000% 0.000000% 0.~~302416~~000000% 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 01 0 0 0 01 0510,018.0091 0.00 0.00 0.00 0510,018.0091 60 Days 10 0 0 0 10 ~~515,851~~0.0700 0.00 0.00 0.00 ~~515,851~~0.0700 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 ~~515~~510,~~851~~018.0791 0.00 0.00 0.00 ~~515~~510,~~851~~018.0791 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 04.000000% 0.000000% 0.000000% 0.000000% 04.000000% 04.~~000000~~273079% 0.000000% 0.000000% 0.000000% 04.~~000000~~273079% 60 Days 40.000000% 0.000000% 0.000000% 0.000000% 40.000000% 40.~~281570~~000000% 0.000000% 0.000000% 0.000000% 40.~~281570~~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 4.000000% 0.000000% 0.000000% 0.000000% 4.000000% 4.~~281570~~273079% 0.000000% 0.000000% 0.000000% 4.~~281570~~273079% 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 7 0 0 0 7 23,~~900~~311,~~587~~571.9129 0.00 0.00 0.00 23,~~900~~311,~~587~~571.9129 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 10 0 0 0 10 ~~498,941~~0.5800 0.00 0.00 0.00 ~~498,941~~0.5800 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 87 0 0 0 87 3,~~399~~311,~~529~~571.4929 0.00 0.00 0.00 3,~~399~~311,~~529~~571.4929 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~090343~~112878% 0.000000% 0.000000% 0.000000% 1.~~090343~~112878% 01.~~951151~~108634% 0.000000% 0.000000% 0.000000% 01.~~951151~~108634% 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.~~155763~~000000% 0.000000% 0.000000% 0.000000% 0.~~155763~~000000% 0.~~163611~~000000% 0.000000% 0.000000% 0.000000% 0.~~163611~~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.~~246106~~112878% 0.000000% 0.000000% 0.000000% 1.~~246106~~112878% 1.~~114762~~108634% 0.000000% 0.000000% 0.000000% 1.~~114762~~108634% 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 23 0 0 0 23 1,~~011~~598,~~175~~121.3505 0.00 0.00 0.00 1,~~011~~598,~~175~~121.3505 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 0 0 0 23 1,~~011~~598,~~175~~121.3505 0.00 0.00 0.00 1,~~011~~598,~~175~~121.3505 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~651466~~996678% 0.000000% 0.000000% 0.000000% 0.~~651466~~996678% 01.~~656663~~067318% 0.000000% 0.000000% 0.000000% 01.~~656663~~067318% 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.~~651466~~996678% 0.000000% 0.000000% 0.000000% 0.~~651466~~996678% 01.~~656663~~067318% 0.000000% 0.000000% 0.000000% 01.~~656663~~067318%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4047,~~864~~026.7946

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 169,113.00 0.01311505% 169,113.00 0.~~01732042~~01788046% Fraud 12,894,570.00 0.99999996% 12,894,570.00 1.~~32065146~~36335350% Special Hazard 13,086,633.00 1.01489484% 13,086,633.00 1.~~34032240~~38366048% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5.~~792813~~786907% Weighted Average Pass-Through Rate 5.~~538695~~532821% Weighted Average Maturity(Stepdown Calculation ) ~~266~~264 Beginning Scheduled Collateral Loan Count 21,~~057~~952 Number Of Loans Paid In Full 7115 Ending Scheduled Collateral Loan Count 1,~~986~~937 Beginning Scheduled Collateral Balance 1956,~~018~~304,~~059,870~~883.0787 Ending Scheduled Collateral Balance ~~976~~945,~~379~~797,~~490~~988.6667 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~978~~947,~~204~~671,~~942~~488.8930 Monthly P &I Constant 76,~~308~~894,~~736~~152.6859 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 4614,~~201~~737,~~521~~884.8298 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~976~~945,~~379~~797,~~490~~988.6667 Scheduled Principal 2,~~394~~282,~~211~~446.2159 Unscheduled Principal 398,~~286~~224,~~168~~448.2061

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~574141~~467549% Group 2 Senior % 97.~~462912~~270011% Group 3 Senior % 95.~~453736~~447072% Group 4 Senior % 97.~~591929~~445666% Group 5 Senior % 97.~~371597~~237267% Group 1 Junior % 2.~~425859~~532451% Group 2 Junior % 2.~~537088~~729989% Group 3 Junior % 4.~~546264~~552928% Group 4 Junior % 2.~~408071~~554334% Group 5 Junior % 2.~~628403~~762733%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Fixed 15 Year Fixed 15 Year Weighted Average Coupon Rate 5.~~982819~~979323 5.~~569789~~558434 5.~~583215~~583257 Weighted Average Net Rate 5.~~732819~~729323 5.~~319702~~308340 5.~~333215~~333258 Weighted Average Maturity ~~354~~352 ~~173~~171 ~~172~~170 Beginning Loan Count ~~407~~391 ~~639~~602 25 Loans Paid In Full 135 216 0 Ending Loan Count ~~394~~386 ~~618~~596 25 Beginning Scheduled Balance ~~210~~201,~~963~~668,~~698~~699.5939 ~~316~~291,~~401~~827,~~973~~997.9059 1211,~~057~~948,~~936~~717.9871 Ending scheduled Balance ~~203~~198,~~262~~522,~~904~~868.8514 ~~302~~287,~~894~~714,~~846~~153.9343 1211,~~003~~889,~~114~~589.4616 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~269~~216,~~702~~781.9728 2,~~663~~480,~~880~~381.3417 101,808.60 Scheduled Principal ~~217~~211,~~904~~912.9164 1,~~195~~128,~~303~~625.5369 4546,~~706~~214.8963 Unscheduled Principal 72,~~482~~933,~~888~~918.8361 122,~~311~~985,~~823~~218.4447 912,~~115~~913.6392 Scheduled Interest 1,~~051~~004,~~798~~868.0664 1,~~468~~351,~~576~~755.8148 5655,~~101~~593.7197 Servicing Fees 4342,~~950~~014.7830 6560,~~940~~820.0022 2,~~512~~489.0731 Master Servicing Fees 0.00 ~~303~~301.6916 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1962,~~007,847~~854.2834 1,~~402~~290,~~333~~634.1210 53,~~589~~104.6466 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 5.~~732819~~729323 5.~~318550~~307102 5.~~333215~~333257

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description d 30 Year Ratio Strip Fixed 15 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 6.~~070371~~061405 5.~~443875~~440320 5.~~792813~~786907 Weighted Average Net Rate 5.~~811556~~802848 5.~~193720~~190157 5.~~539997~~534165 Weighted Average Maturity ~~353~~351 ~~173~~171 ~~266~~264 Beginning Loan Count ~~671~~632 ~~315~~302 21,~~057~~952 Loans Paid In Full 293 81 7115 Ending Loan Count ~~642~~629 ~~307~~301 1,~~986~~937 Beginning Scheduled Balance ~~319~~300,~~272~~386,~~103~~812.5674 ~~159~~150,~~364~~472,~~157~~656.0444 1956,~~018~~304,~~059,870~~883.0787 Ending scheduled Balance ~~304~~298,~~689~~437,~~189~~051.1786 ~~153~~149,~~529~~234,~~435~~326.2508 ~~976~~945,~~379~~797,~~490~~988.6667 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~946~~830,~~062~~855.2877 1,~~327~~264,~~282~~325.4977 76,~~308~~894,~~736~~152.6859 Scheduled Principal ~~330~~313,~~978~~550.8669 ~~604~~582,~~317~~142.0294 2,~~394~~282,~~211~~446.2159 Unscheduled Principal 141,~~251~~636,~~935~~210.5319 5656,~~230,404~~187.7742 398,~~286~~224,~~168~~448.2061 Scheduled Interest 1,~~615~~517,~~083~~305.4208 ~~722~~682,~~965~~182.4783 4,~~914~~611,~~525~~706.4700 Servicing Fees 6864,~~860~~722.4557 3331,~~221~~368.4790 ~~214~~201,~~484~~415.7730 Master Servicing Fees ~~647~~617.5196 ~~153~~152.2200 1,~~104~~071.4212 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 1,~~545~~451,~~575~~964.4655 ~~689~~650,~~590~~661.7893 4,~~698~~409,~~936~~219.2858 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 5.~~809122~~800379 5.~~192566~~188945 5.~~538695~~532821

Filing Compare · MORTGAGE ASSET SEC TRANS MASTR PASS THRU SER 2003-5