8-K 1 mst03004_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 2003-4 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-98155-10 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 ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-4 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 2003-4 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 2003-4 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 2003-4 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: 2003-4 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 55265KUX5 SEN 5.75000% 8075,~~242~~562,~~273~~731.2154 ~~383~~362,~~954~~071.2742 3991,~~779,366~~183.0626 A-R 55265KWQ8 SEN 5.75000% 0.00 0.0100 0.00 2-A-1 55265KUY3 SEN 5.00000% 2120,~~609~~066,~~415~~504.3894 8983,~~912~~610.7944 1393,~~107,877~~324.9022 2-A-2 55265KUZ0 SEN 5.00000% ~~129~~118,~~558~~630,~~834~~446.3441 ~~539~~494,~~070~~293.3853 72,~~847~~785,~~065~~903.6253 2-A-3 55265KVA4 SEN 5.00000% 10,000,000.00 41,~~608~~666.1567 0.00 2-A-4 55265KVB2 SEN 5.00000% 12,500,000.00 52,~~010~~083.1933 0.00 2-A-5 55265KVC0 SEN 5.00000% 1,000,000.00 4,~~160~~166.8267 0.00 2-A-6 55265KVD8 SEN 4.50000% 1312,~~096~~161,~~615~~518.3815 4945,~~043~~605.3469 ~~671~~238,~~441~~378.1531 2-A-7 55265KXD6 SEN 4.75000% 2624,~~193~~323,~~230~~036.7729 ~~103~~96,~~535~~278.9469 1476,~~342,882~~756.3163 3-A-1 55265KVE6 SEN 4.75000% 1716,~~103~~377,~~004~~104.2697 6764,~~604~~826.3204 ~~585~~323,~~666~~547.0740 3-A-2 55265KVF3 SEN 5.00000% 1716,~~103~~377,~~004~~104.2697 7168,~~162~~237.4494 ~~585~~323,~~666~~547.0740 4-A-1 55265KVG1 SEN 5.50000% 6460,~~928~~398,~~457~~022.0545 ~~297~~276,~~170~~824.8527 3509,~~058,297~~697.6375 4-A-2 55265KVH9 SEN 5.50000% 2624,~~440~~490,~~552~~977.1495 ~~121~~112,~~015~~250.6832 1219,~~316,072~~337.0036 4-A-3 55265KVJ5 LOCK 5.50000% 1,500,000.00 6,~~865~~875.3500 0.00 5-A-1 55265KVK2 SEN 5.50000% 2726,~~215~~207,~~878~~519.5235 ~~124~~120,~~564~~117.2780 ~~309~~27,~~404~~536.2839 6-A-1 55265KVL0 SEN 4.25000% 9594,~~652~~308,~~492~~311.8606 ~~338~~334,~~769~~008.2560 ~~646~~749,~~282~~234.5271 6-A-2 55265KVM8 SEN 4.37500% 3832,~~842~~255,~~561~~073.2453 ~~141~~117,~~613~~596.5062 41,~~825~~334,~~883~~283.4535 6-A-3 55265KVN6 SEN 5.50000% 4741,~~736~~674,~~012~~464.1617 ~~354~~319,~~842~~484.9792 41,~~465~~196,~~022~~300.3822 6-A-4 55265KVP1 SEN 5.50000% 0.00 0.00 0.00 6-A-5 55265KVQ9 SEN 1.~~72000~~71875% 98,~~215~~380,~~601~~356.8996 1312,~~209~~003.0312 ~~593~~195,~~143~~769.5196 6-A-6 55265KVR7 IO 6.~~78000~~78125% 0.00 5247,~~068~~357.1575 0.00 6-A-7 55265KVS5 SEN 4.75000% 3633,~~862~~521,~~407~~427.5885 ~~145~~132,~~913~~688.7099 2783,~~372,574~~079.0683 6-A-8 55265KVT3 SEN 5.50000% 7265,~~140~~055,~~249~~324.8356 ~~330~~298,~~642~~170.8124 51,~~031~~660,~~311~~609.5532 6-A-9 55265KVU0 SEN 5.50000% 8,684,000.00 39,801.67 0.00 6-A-10 55265KVV8 SEN 8.50000% 6,~~427~~148,~~556~~601.6079 4543,~~528~~552.5360 ~~105~~140,~~402~~339.5222 6-A-11 55265KVW6 SEN 4.75000% 2524,~~710~~594,~~226~~407.4017 ~~101~~97,~~769~~352.6586 ~~421~~561,~~610~~356.0888 6-A-12 55265KVX4 SEN 5.50000% ~~1,548,177~~0.0300 ~~7,095~~0.8100 ~~1,548,177~~0.0300 6-A-13 55265KVY2 SEN 5.50000% 0.00 0.00 0.00 6-A-14 55265KVZ9 SEN 5.50000% ~~50,808~~0.1200 ~~232~~0.8700 ~~50,808~~0.1200 6-A-15 55265KWA3 SEN 5.50000% 0.00 0.00 0.00 6-A-16 55265KWB1 LOCK 5.50000% 23,500,000.00 107,708.33 0.00 6-A-17 55265KWC9 LOCK 5.50000% 1,500,000.00 6,875.00 0.00 7-A-1 55265KWD7 SEN 5.50000% 1817,~~064~~246,~~125~~859.0964 8279,~~677~~048.6411 ~~419~~475,~~237~~577.7554 7-A-2 55265KWE5 SEN 5.50000% 3,500,000.00 16,~~019~~041.1467 0.00 8-A-1 55265KWF2 SEN 5.00000% 3735,~~965~~945,~~451~~758.8670 ~~157~~149,~~967~~773.2399 ~~906~~541,~~903~~402.8756 8-A-2 55265KWG0 SEN 5.00000% ~~706~~663,~~394~~230.9723 2,~~939~~763.1846 1911,~~382~~570.2982 8-A-3 55265KWH8 SEN 5.00000% 105,000.00 ~~436~~437.8950 0.00 8-A-4 55265KWJ4 SEN 4.75000% 1413,~~685~~904,~~881~~619.8053 5855,~~049~~039.9812 ~~350~~209,~~810~~426.6056 C-A-1 55265KWK1 SEN 8.00000% 3,~~608~~391,~~019~~678.7963 2422,~~019~~611.6919 ~~160~~66,~~712~~692.3801 C-A-2 55265KWL9 SEN 8.00000% 3,~~406~~185,~~592~~638.7401 2221,~~678~~237.7259 ~~141~~57,~~141~~181.0793 PO 55265KWM7 PO 0.00000% 1,~~459~~396,~~079~~739.6142 0.00 302,~~672~~040.1466 15-A-X 55265KWN5 IO 5.00000% 0.00 ~~110~~102,~~774~~454.9752 0.00 30-A-X 55265KWP0 IO 5.50000% 0.00 ~~163~~148,~~920~~708.6035 0.00 B-1 55265KWR6 SUB 5.~~22717~~22795% 10,~~179~~123,~~814~~800.1006 44,~~280~~105.7464 2728,~~928~~282.5048 B-2 55265KWS4 SUB 5.~~22717~~22795% 2,~~262~~250,~~509~~060.8144 9,~~841~~802.6068 6,~~207~~285.2491 B-3 55265KWT2 SUB 5.~~22717~~22795% 1,~~130~~124,~~761~~539.5558 4,~~918~~899.6520 3,~~102~~141.2658 B-4 55265KWX3 SUB 5.~~22717~~22795% ~~753~~749,~~841~~693.0405 3,~~279~~266.1013 2,~~068~~094.1839 B-5 55265KWY1 SUB 5.~~22717~~22795% ~~753~~749,~~841~~693.0405 3,~~279~~266.1013 2,~~068~~094.1839 B-6 55265KWZ8 SUB 5.~~22717~~22795% ~~754~~750,~~947~~793.1306 3,~~283~~270.9193 2,~~071~~097.2146 6-B-1 55265KWU9 SUB 5.50000% 9,~~380~~361,~~151~~010.8922 42,~~992~~904.3663 9,~~528~~698.2350 6-B-2 55265KWV7 SUB 5.50000% 2,~~715~~709,~~438~~896.0578 12,~~445~~420.7636 2,~~758~~807.3160 6-B-3 55265KWW5 SUB 5.50000% 1,~~974~~970,~~140~~111.3884 9,~~048~~029.1468 2,~~005~~041.3114 6-B-4 55265KXA2 SUB 5.50000% ~~988~~986,~~065~~048.2292 4,~~528~~519.6339 1,~~003~~021.6660 6-B-5 55265KXB0 SUB 5.50000% ~~740~~738,~~302~~791.6494 3,~~393~~386.0513 ~~751~~765.9943 6-B-6 55265KXC8 SUB 5.50000% ~~987~~985,~~895~~879.0712 4,~~527~~518.8561 1,~~003~~021.4942 Totals ~~932~~871,~~483~~056,~~612~~776.8033 4,~~423~~129,~~053~~013.0052 4214,~~753~~335,~~310~~429.9772

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 7674,~~462~~571,~~907~~548.1528 41,~~163~~353,~~320~~254.3368 0.00 A-R 0.00 0.00 0.0100 0.00 2-A-1 0.00 2019,~~501~~673,~~537~~180.4872 1476,~~197,790~~934.6966 0.00 2-A-2 0.00 ~~121~~115,~~711~~844,~~768~~542.7288 83,~~386~~280,~~136~~197.0006 0.00 2-A-3 0.00 10,000,000.00 41,~~608~~666.1567 0.00 2-A-4 0.00 12,500,000.00 52,~~010~~083.1933 0.00 2-A-5 0.00 1,000,000.00 4,~~160~~166.8267 0.00 2-A-6 0.00 1211,~~425~~923,~~174~~139.2383 ~~720~~283,~~484~~984.4900 0.00 2-A-7 0.00 2423,~~850~~846,~~348~~279.4666 1573,~~446,418~~035.2532 0.00 3-A-1 0.00 16,~~517~~053,~~338~~557.2057 ~~653~~388,~~270~~373.3944 0.00 3-A-2 0.00 16,~~517~~053,~~338~~557.2057 ~~656~~391,~~828~~785.5134 0.00 4-A-1 0.00 6159,~~870~~888,~~159~~324.4270 3786,~~355,468~~522.4802 0.00 4-A-2 0.00 2524,~~124~~271,~~480~~640.1459 1331,~~437,087~~587.68 0.00 4-A-3 0.00 1,500,000.00 6,~~865~~875.3500 0.00 5-A-1 0.00 26,~~906~~179,~~474~~982.2495 ~~433~~147,~~968~~654.5519 0.00 6-A-1 0.00 9593,~~006~~559,~~210~~076.3435 ~~985~~1,~~051~~083,243.7731 0.00 6-A-2 0.00 3430,~~016~~920,~~677~~790.8018 41,~~967~~451,~~496~~879.9597 0.00 6-A-3 0.00 4340,~~270~~478,~~989~~163.7894 41,~~819~~515,~~865~~785.3514 0.00 6-A-4 0.00 0.00 0.00 0.00 6-A-5 0.00 8,~~622~~184,~~458~~587.3800 ~~606~~207,~~352~~773.5408 0.00 6-A-6 0.00 0.00 5247,~~068~~357.1575 0.00 6-A-7 0.00 3432,~~489~~738,~~833~~348.5202 2915,~~518,487~~768.7682 0.00 6-A-8 0.00 6763,~~108~~394,~~938~~715.2824 51,~~361~~958,~~954~~779.3656 0.00 6-A-9 0.00 8,684,000.00 39,801.67 0.00 6-A-10 0.00 6,~~322~~008,~~154~~262.0857 ~~150~~183,~~931~~891.0582 0.00 6-A-11 0.00 2524,~~288~~033,~~616~~050.3229 ~~523~~658,~~379~~709.7374 0.00 6-A-12 0.00 0.00 ~~1,555,272~~0.8400 0.00 6-A-13 0.00 0.00 0.00 0.00 6-A-14 0.00 0.00 ~~51,040~~0.9900 0.00 6-A-15 0.00 0.00 0.00 0.00 6-A-16 0.00 23,500,000.00 107,708.33 0.00 6-A-17 0.00 1,500,000.00 6,875.00 0.00 7-A-1 0.00 1716,~~644~~771,~~887~~282.3409 ~~501~~554,~~915~~625.3965 0.00 7-A-2 0.00 3,500,000.00 16,~~019~~041.1467 0.00 8-A-1 0.00 3735,~~058~~404,~~547~~356.9915 1691,~~064,871~~176.1055 0.00 8-A-2 0.00 ~~687~~651,~~012~~659.6841 2214,~~321~~334.4728 0.00 8-A-3 0.00 105,000.00 ~~436~~437.8950 0.00 8-A-4 0.00 1413,~~335~~695,~~071~~192.2098 ~~408~~264,~~860~~465.5868 0.00 C-A-1 0.00 3,~~447~~324,~~307~~986.4262 ~~184~~89,~~732~~303.0720 0.00 C-A-2 0.00 3,~~265~~128,~~451~~456.6708 ~~163~~78,~~819~~419.7952 0.00 PO 0.00 1,~~428~~394,~~407~~698.4776 302,~~672~~040.1466 0.00 15-A-X 0.00 0.00 ~~110~~102,~~774~~454.9752 0.00 30-A-X 0.00 0.00 ~~163~~148,~~920~~708.6035 0.00 B-1 0.00 10,~~151~~095,~~885~~517.6058 72,~~209~~388.2412 0.00 B-2 0.00 2,~~256~~243,~~302~~774.5853 16,~~048~~088.8459 0.00 B-3 0.00 1,~~127~~121,~~659~~398.2900 8,~~020~~040.9178 0.00 B-4 0.00 ~~751~~747,~~772~~598.8667 5,~~347~~360.2852 0.00 B-5 0.00 ~~751~~747,~~772~~598.8667 5,~~347~~360.2852 0.00 B-6 0.00 ~~752~~748,~~875~~695.9260 5,~~355~~368.1239 0.00 6-B-1 0.00 9,~~370~~351,~~623~~311.6572 52,~~520~~603.5913 0.00 6-B-2 0.00 2,~~712~~707,~~679~~089.7418 15,~~204~~227.0796 0.00 6-B-3 0.00 1,~~972~~968,~~135~~070.0770 11,~~053~~070.4582 0.00 6-B-4 0.00 ~~987~~985,~~061~~027.5632 5,~~532~~540.2999 0.00 6-B-5 0.00 ~~739~~738,~~550~~026.6551 4,~~145~~151.0456 0.00 6-B-6 0.00 ~~986~~984,~~891~~857.5869 5,~~531~~540.3403 0.00 Totals 0.00 ~~889~~856,~~730~~721,~~301~~346.8760 4718,~~176~~464,~~363~~443.9724 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 95,267,000.00 8075,~~242~~562,~~273~~731.2154 8279,~~519~~011.8781 3912,~~696,846~~171.1845 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 33,000,000.00 2120,~~609~~066,~~415~~504.3894 8278,~~597~~136.2018 1315,~~025,280~~188.7003 0.00 0.00 2-A-2 210,238,000.00 ~~129~~118,~~558~~630,~~834~~446.3441 ~~585~~553,~~033~~436.4823 72,~~262~~232,~~032~~467.1430 0.00 0.00 2-A-3 10,000,000.00 10,000,000.00 0.00 0.00 0.00 0.00 2-A-4 12,500,000.00 12,500,000.00 0.00 0.00 0.00 0.00 2-A-5 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-6 20,000,000.00 1312,~~096~~161,~~615~~518.3815 5047,~~058~~355.9126 ~~621~~191,~~382~~023.2405 0.00 0.00 2-A-7 40,000,000.00 2624,~~193~~323,~~230~~036.7729 ~~100~~94,~~117~~710.8253 1382,~~242,764~~046.4910 0.00 0.00 3-A-1 25,000,000.00 1716,~~103~~377,~~004~~104.2697 6665,~~289~~315.8852 ~~519~~258,~~376~~231.1888 0.00 0.00 3-A-2 25,000,000.00 1716,~~103~~377,~~004~~104.2697 6665,~~289~~315.8852 ~~519~~258,~~376~~231.1888 0.00 0.00 4-A-1 96,438,000.00 6460,~~928~~398,~~457~~022.0545 6662,~~335~~590.4388 2447,~~991,962~~106.2187 0.00 0.00 4-A-2 40,000,000.00 2624,~~440~~490,~~552~~977.1495 2826,~~546~~934.0163 1192,~~287,525~~402.9974 0.00 0.00 4-A-3 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 5-A-1 27,961,000.00 2726,~~215~~207,~~878~~519.5235 2726,~~372~~769.3344 ~~282,031~~766.95 0.00 0.00 6-A-1 98,102,000.00 9594,~~652~~308,~~492~~311.8606 1239,~~038~~817.8248 ~~634~~709,~~243~~417.7023 0.00 0.00 6-A-2 63,646,000.00 3832,~~842~~255,~~561~~073.2453 8970,~~895~~909.5642 41,~~735~~263,~~987~~373.8893 0.00 0.00 6-A-3 70,000,000.00 4741,~~736~~674,~~012~~464.1617 8773,~~249~~727.0938 41,~~596~~313,~~563~~580.3480 (~~218~~191,~~790~~007.0696) 0.00 6-A-4 5,508,000.00 0.00 0.00 0.00 0.00 0.00 6-A-5 12,500,000.00 98,~~215~~380,~~601~~356.8996 1110,~~048~~404.9604 ~~582~~185,~~094~~365.5692 0.00 0.00 6-A-6 0.00 0.00 0.00 0.00 0.00 0.00 6-A-7 50,000,000.00 3633,~~862~~521,~~407~~427.5885 4441,~~195~~616.8215 2741,~~328,378~~463.2468 0.00 0.00 6-A-8 100,000,000.00 7265,~~140~~055,~~249~~324.8356 9388,~~722~~251.2375 41,~~937~~572,~~589~~357.3257 0.00 0.00 6-A-9 8,684,000.00 8,684,000.00 0.00 0.00 0.00 0.00 6-A-10 6,520,000.00 6,~~427~~148,~~556~~601.6079 17,~~963~~458.4222 ~~103~~132,~~439~~881.1000 0.00 0.00 6-A-11 26,080,000.00 2524,~~710~~594,~~226~~407.4017 729,~~853~~832.6786 ~~413~~531,~~756~~524.4102 0.00 0.00 6-A-12 11,075,000.00 ~~1,548,177~~0.0300 ~~28,839~~0.1200 ~~1,519,337~~0.9000 0.00 0.00 6-A-13 504,000.00 0.00 0.00 0.00 0.00 0.00 6-A-14 380,000.00 ~~50,808~~0.1200 ~~946~~0.4400 ~~49,861~~0.6800 0.00 0.00 6-A-15 950,000.00 0.00 0.00 0.00 0.00 0.00 6-A-16 23,500,000.00 23,500,000.00 0.00 0.00 0.00 0.00 6-A-17 1,500,000.00 1,500,000.00 0.00 0.00 0.00 0.00 7-A-1 22,362,000.00 1817,~~064~~246,~~125~~859.0964 23,~~790~~146.1989 ~~395~~452,~~447~~430.5765 0.00 0.00 7-A-2 3,500,000.00 3,500,000.00 0.00 0.00 0.00 0.00 8-A-1 51,703,333.00 3735,~~965~~945,~~451~~758.8670 ~~147~~142,~~306~~606.7137 ~~759~~398,~~597~~796.1519 0.00 0.00 8-A-2 1,000,000.00 ~~706~~663,~~394~~230.9723 3,~~148~~047.2377 168,~~234~~523.0604 0.00 0.00 8-A-3 105,000.00 105,000.00 0.00 0.00 0.00 0.00 8-A-4 20,000,000.00 1413,~~685~~904,~~881~~619.8053 5655,~~981~~163.5132 ~~293~~154,~~829~~263.0924 0.00 0.00 C-A-1 5,416,667.00 3,~~608~~391,~~019~~678.7963 13,~~867~~335.3150 ~~146~~53,~~845~~356.0750 0.00 0.00 C-A-2 5,000,000.00 3,~~406~~185,~~592~~638.7401 1312,~~091~~489.6149 ~~128~~44,~~049~~692.4644 0.00 0.00 PO 1,503,809.35 1,~~459~~396,~~079~~739.6142 1,~~642~~594.6380 ~~29,029~~445.5186 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 10,317,000.00 10,~~179~~123,~~814~~800.1006 2728,~~928~~282.5048 0.00 0.00 0.00 B-2 2,293,000.00 2,~~262~~250,~~509~~060.8144 6,~~207~~285.2491 0.00 0.00 0.00 B-3 1,146,000.00 1,~~130~~124,~~761~~539.5558 3,~~102~~141.2658 0.00 0.00 0.00 B-4 764,000.00 ~~753~~749,~~841~~693.0405 2,~~068~~094.1839 0.00 0.00 0.00 B-5 764,000.00 ~~753~~749,~~841~~693.0405 2,~~068~~094.1839 0.00 0.00 0.00 B-6 765,121.00 ~~754~~750,~~947~~793.1306 2,~~071~~097.2146 0.00 0.00 0.00 6-B-1 9,427,000.00 9,~~380~~361,~~151~~010.8922 9,~~528~~698.2350 0.00 0.00 0.00 6-B-2 2,729,000.00 2,~~715~~709,~~438~~896.0578 2,~~758~~807.3160 0.00 0.00 0.00 6-B-3 1,984,000.00 1,~~974~~970,~~140~~111.3884 2,~~005~~041.3114 0.00 0.00 0.00 6-B-4 993,000.00 ~~988~~986,~~065~~048.2292 1,~~003~~021.6660 0.00 0.00 0.00 6-B-5 744,000.00 ~~740~~738,~~302~~791.6494 ~~751~~765.9943 0.00 0.00 0.00 6-B-6 992,829.00 ~~987~~985,~~895~~879.0712 1,~~003~~021.4942 0.00 0.00 0.00 Totals 1,260,362,859.35 ~~932~~871,~~483~~056,~~612~~776.8033 1,~~853~~774,~~238~~329.6934 4112,~~118~~752,~~862~~108.3032 (~~218~~191,~~790~~007.0696) 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 3991,~~779,366~~183.0626 7674,~~462~~571,~~907~~548.1528 0.~~80261693~~78276369 3991,~~779,366~~183.0626 A-R 0.00 0.00 0.00000000 0.00 2-A-1 1393,~~107,877~~324.9022 2019,~~501~~673,~~537~~180.4872 0.~~62125871~~59615699 1393,~~107,877~~324.9022 2-A-2 72,~~847~~785,~~065~~903.6253 ~~121~~115,~~711~~844,~~768~~542.7288 0.~~57892374~~55101620 72,~~847~~785,~~065~~903.6253 2-A-3 0.00 10,000,000.00 1.00000000 0.00 2-A-4 0.00 12,500,000.00 1.00000000 0.00 2-A-5 0.00 1,000,000.00 1.00000000 0.00 2-A-6 ~~671~~238,~~441~~378.1531 1211,~~425~~923,~~174~~139.2383 0.~~62125871~~59615699 ~~671~~238,~~441~~378.1531 2-A-7 1476,~~342,882~~756.3163 2423,~~850~~846,~~348~~279.4666 0.~~62125871~~59615699 1476,~~342,882~~756.3163 3-A-1 ~~585~~323,~~666~~547.0740 16,~~517~~053,~~338~~557.2057 0.~~66069353~~64214230 ~~585~~323,~~666~~547.0740 3-A-2 ~~585~~323,~~666~~547.0740 16,~~517~~053,~~338~~557.2057 0.~~66069353~~64214230 ~~585~~323,~~666~~547.0740 4-A-1 3509,~~058,297~~697.6375 6159,~~870~~888,~~159~~324.4270 0.~~64155374~~62100339 3509,~~058,297~~697.6375 4-A-2 1219,~~316,072~~337.0036 2524,~~124~~271,~~480~~640.1459 0.~~62811200~~60679101 1219,~~316,072~~337.0036 4-A-3 0.00 1,500,000.00 1.00000000 0.00 5-A-1 ~~309~~27,~~404~~536.2839 26,~~906~~179,~~474~~982.2495 0.~~96228584~~93630353 ~~309~~27,~~404~~536.2839 6-A-1 ~~646~~749,~~282~~234.5271 9593,~~006~~559,~~210~~076.3435 0.~~96844315~~95369183 ~~646~~749,~~282~~234.5271 6-A-2 41,~~825~~334,~~883~~283.4535 3430,~~016~~920,~~677~~790.8018 0.~~53446686~~48582456 41,~~825~~334,~~883~~283.4535 6-A-3 41,~~465~~196,~~022~~300.3822 4340,~~270~~478,~~989~~163.7894 0.~~61815700~~57825948 41,~~465~~196,~~022~~300.3822 6-A-4 0.00 0.00 0.00000000 0.00 6-A-5 ~~593~~195,~~143~~769.5196 8,~~622~~184,~~458~~587.3800 0.~~68979667~~65476696 ~~593~~195,~~143~~769.5196 6-A-6 0.00 0.00 0.00000000 0.00 6-A-7 2783,~~372,574~~079.0683 3432,~~489~~738,~~833~~348.5202 0.~~68979667~~65476696 2783,~~372,574~~079.0683 6-A-8 51,~~031~~660,~~311~~609.5532 6763,~~108~~394,~~938~~715.2824 0.~~67108938~~63394715 51,~~031~~660,~~311~~609.5532 6-A-9 0.00 8,684,000.00 1.00000000 0.00 6-A-10 ~~105~~140,~~402~~339.5222 6,~~322~~008,~~154~~262.0857 0.~~96965553~~92151266 ~~105~~140,~~402~~339.5222 6-A-11 ~~421~~561,~~610~~356.0888 2524,~~288~~033,~~616~~050.3229 0.~~96965553~~92151266 ~~421~~561,~~610~~356.0888 6-A-12 ~~1,548,177~~0.0300 0.00 0.00000000 ~~1,548,177~~0.0300 6-A-13 0.00 0.00 0.00000000 0.00 6-A-14 ~~50,808~~0.1200 0.00 0.00000000 ~~50,808~~0.1200 6-A-15 0.00 0.00 0.00000000 0.00 6-A-16 0.00 23,500,000.00 1.00000000 0.00 6-A-17 0.00 1,500,000.00 1.00000000 0.00 7-A-1 ~~419~~475,~~237~~577.7554 1716,~~644~~771,~~887~~282.3409 0.~~78905676~~74999026 ~~419~~475,~~237~~577.7554 7-A-2 0.00 3,500,000.00 1.00000000 0.00 8-A-1 ~~906~~541,~~903~~402.8756 3735,~~058~~404,~~547~~356.9915 0.~~71675356~~68475965 ~~906~~541,~~903~~402.8756 8-A-2 1911,~~382~~570.2982 ~~687~~651,~~012~~659.6841 0.~~68701268~~65165941 1911,~~382~~570.2982 8-A-3 0.00 105,000.00 1.00000000 0.00 8-A-4 ~~350~~209,~~810~~426.6056 1413,~~335~~695,~~071~~192.2098 0.~~71675356~~68475965 ~~350~~209,~~810~~426.6056 C-A-1 ~~160~~66,~~712~~692.3801 3,~~447~~324,~~307~~986.4262 0.~~63642595~~61384365 ~~160~~66,~~712~~692.3801 C-A-2 ~~141~~57,~~141~~181.0793 3,~~265~~128,~~451~~456.6708 0.~~65309033~~62569122 ~~141~~57,~~141~~181.0793 PO 302,~~672~~040.1466 1,~~428~~394,~~407~~698.4776 0.~~94985942~~92744387 302,~~672~~040.1466 15-A-X 0.00 0.00 0.00000000 0.00 30-A-X 0.00 0.00 0.00000000 0.00 B-1 2728,~~928~~282.5048 10,~~151~~095,~~885~~517.6058 0.~~98399589~~97853228 2728,~~928~~282.5048 B-2 6,~~207~~285.2491 2,~~256~~243,~~302~~774.5853 0.~~98399589~~97853229 6,~~207~~285.2491 B-3 3,~~102~~141.2658 1,~~127~~121,~~659~~398.2900 0.~~98399589~~97853229 3,~~102~~141.2658 B-4 2,~~068~~094.1839 ~~751~~747,~~772~~598.8667 0.~~98399589~~97853229 2,~~068~~094.1839 B-5 2,~~068~~094.1839 ~~751~~747,~~772~~598.8667 0.~~98399589~~97853229 2,~~068~~094.1839 B-6 2,~~071~~097.2146 ~~752~~748,~~875~~695.9260 0.~~98399589~~97853228 2,~~071~~097.2146 6-B-1 9,~~528~~698.2350 9,~~370~~351,~~623~~311.6572 0.~~99401969~~99197112 9,~~528~~698.2350 6-B-2 2,~~758~~807.3160 2,~~712~~707,~~679~~089.7418 0.~~99401969~~99197112 2,~~758~~807.3160 6-B-3 2,~~005~~041.3114 1,~~972~~968,~~135~~070.0770 0.~~99401969~~99197112 2,~~005~~041.3114 6-B-4 1,~~003~~021.6660 ~~987~~985,~~061~~027.5632 0.~~99401970~~99197112 1,~~003~~021.6660 6-B-5 ~~751~~765.9943 ~~739~~738,~~550~~026.6551 0.~~99401969~~99197112 ~~751~~765.9943 6-B-6 1,~~003~~021.4942 ~~986~~984,~~891~~857.5869 0.~~99401970~~99197111 1,~~003~~021.4942 Totals 4214,~~753~~335,~~310~~429.9772 ~~889~~856,~~730~~721,~~301~~346.8760 0.~~70593186~~67974182 4214,~~753~~335,~~310~~429.9772

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 95,267,000.00 ~~842~~793.~~28823423~~16795470 0.~~86619574~~82937229 389.~~80510754~~57489424 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 33,000,000.00 ~~654~~608.~~83076909~~07590727 2.~~50294545~~36776303 319.~~06911212~~55115242 0.00000000 2-A-2 210,238,000.00 ~~616~~564.~~24841532~~26738463 2.~~78271996~~63242720 3410.~~54195788~~61876207 0.00000000 2-A-3 10,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-4 12,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-6 20,000,000.00 ~~654~~608.~~83076900~~07590750 2.~~50294550~~36776300 319.~~06911200~~55115250 0.00000000 2-A-7 40,000,000.00 ~~654~~608.~~83076925~~07590725 2.~~50294550~~36776325 319.~~06911225~~55115250 0.00000000 3-A-1 25,000,000.00 ~~684~~655.~~12017040~~08419880 2.~~65159520~~61262080 2010.~~77504720~~32927520 0.00000000 3-A-2 25,000,000.00 ~~684~~655.~~12017040~~08419880 2.~~65159520~~61262080 2010.~~77504720~~32927520 0.00000000 4-A-1 96,438,000.00 ~~673~~626.~~26631670~~28862533 0.~~68785572~~64902715 314.~~02472272~~63621052 0.00000000 4-A-2 40,000,000.00 ~~661~~612.~~01380350~~27444875 0.~~71365025~~67336575 324.~~18814975~~81006850 0.00000000 4-A-3 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 5-A-1 27,961,000.00 ~~973~~937.~~35140088~~28834269 0.~~97894675~~95738493 100.~~08661886~~02742928 0.00000000 6-A-1 98,102,000.00 ~~975~~961.~~03101731~~32913763 0.~~12271738~~40587837 67.~~46514546~~23142474 0.00000000 6-A-2 63,646,000.00 ~~610~~506.~~29068975~~78869890 1.~~41243063~~11412218 7419.~~41139867~~85001304 0.00000000 6-A-3 70,000,000.00 ~~681~~595.~~94303086~~34948814 1.~~24641557~~05324829 6518.~~66519057~~76544000 (32.~~12557229~~72868514) 6-A-4 5,508,000.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 12,500,000.00 ~~737~~670.~~24815120~~42855680 0.~~88391680~~83232320 4614.~~56756480~~82927360 0.00000000 6-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-7 50,000,000.00 ~~737~~670.~~24815160~~42855700 0.~~88391640~~83232300 4614.~~56756480~~82927360 0.00000000 6-A-8 100,000,000.00 ~~721~~650.~~40249830~~55324560 0.~~93722230~~88251750 4915.~~37589320~~72357570 0.00000000 6-A-9 8,684,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-10 6,520,000.00 ~~985~~943.~~82156442~~03708436 01.~~30113804~~14389877 1520.~~86489264~~38052147 0.00000000 6-A-11 26,080,000.00 ~~985~~943.~~82156442~~03708474 01.~~30113765~~14389801 1520.~~86489302~~38052224 0.00000000 6-A-12 11,075,000.00 ~~139~~0.~~79025102~~00000000 20.~~60398375~~00000000 ~~137~~0.~~18626637~~00000000 0.00000000 6-A-13 504,000.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 380,000.00 ~~133~~0.~~70557895~~00000000 20.~~49063158~~00000000 ~~131~~0.~~21494737~~00000000 0.00000000 6-A-15 950,000.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-16 23,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-17 1,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-1 22,362,000.00 ~~807~~771.~~80453850~~25747429 1.~~06386683~~03509928 1720.~~68390886~~23211922 0.00000000 7-A-2 3,500,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-1 51,703,333.00 ~~734~~695.~~29409009~~23097670 2.~~84907571~~75816590 147.~~69145422~~71316213 0.00000000 8-A-2 1,000,000.00 ~~706~~663.~~39497000~~23023000 3.~~14823000~~04777000 168.~~23406000~~52304000 0.00000000 8-A-3 105,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-4 20,000,000.00 ~~734~~695.~~29409000~~23097650 2.~~84907550~~75816600 147.~~69145450~~71316200 0.00000000 C-A-1 5,416,667.00 ~~666~~626.~~09592024~~15601624 2.~~56011861~~46193831 279.~~10985741~~85043016 0.00000000 C-A-2 5,000,000.00 ~~681~~637.~~31854800~~12760200 2.~~61832200~~49789800 258.~~60989200~~93848800 0.00000000 PO 1,503,809.35 ~~970~~928.~~25571094~~80086163 1.~~09231267~~06050677 190.~~30398292~~29648705 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 10,317,000.00 ~~986~~981.~~70292721~~27363187 2.~~70703693~~74134729 0.00000000 0.00000000 B-2 2,293,000.00 ~~986~~981.~~70292630~~27363280 2.~~70703881~~74134758 0.00000000 0.00000000 B-3 1,146,000.00 ~~986~~981.~~70292321~~27363002 2.~~70703316~~74134380 0.00000000 0.00000000 B-4 764,000.00 ~~986~~981.~~70293194~~27362565 2.~~70704188~~74134817 0.00000000 0.00000000 B-5 764,000.00 ~~986~~981.~~70293194~~27362565 2.~~70704188~~74134817 0.00000000 0.00000000 B-6 765,121.00 ~~986~~981.~~70292673~~27362862 2.~~70703588~~74134418 0.00000000 0.00000000 6-B-1 9,427,000.00 ~~995~~992.~~03043280~~99991726 1.~~01073830~~02880025 0.00000000 0.00000000 6-B-2 2,729,000.00 ~~995~~992.~~03043239~~99991938 1.~~01074020~~02880176 0.00000000 0.00000000 6-B-3 1,984,000.00 ~~995~~992.~~03043347~~99991935 1.~~01074093~~02880040 0.00000000 0.00000000 6-B-4 993,000.00 ~~995~~992.~~03043303~~99991944 1.~~01073515~~02880161 0.00000000 0.00000000 6-B-5 744,000.00 ~~995~~992.~~03043011~~99991935 1.~~01073925~~02880376 0.00000000 0.00000000 6-B-6 992,829.00 ~~995~~992.~~03043324~~99992244 1.~~01073800~~02879751 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 3910.~~67130339~~40426654 ~~802~~782.~~61693084~~76368816 0.~~80261693~~78276369 3910.~~67130339~~40426654 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 3311.~~57205758~~91891576 ~~621~~596.~~25871152~~15699152 0.~~62125871~~59615699 3311.~~57205758~~91891576 2-A-2 0.00000000 3713.~~32467784~~25118927 ~~578~~551.~~92373748~~01619536 0.~~57892374~~55101620 3713.~~32467784~~25118927 2-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-6 0.00000000 3311.~~57205750~~91891550 ~~621~~596.~~25871150~~15699150 0.~~62125871~~59615699 3311.~~57205750~~91891550 2-A-7 0.00000000 3311.~~57205775~~91891575 ~~621~~596.~~25871150~~15699150 0.~~62125871~~59615699 3311.~~57205775~~91891575 3-A-1 0.00000000 2312.~~42664280~~94189600 ~~660~~642.~~69352800~~14230280 0.~~66069353~~64214230 2312.~~42664280~~94189600 3-A-2 0.00000000 2312.~~42664280~~94189600 ~~660~~642.~~69352800~~14230280 0.~~66069353~~64214230 2312.~~42664280~~94189600 4-A-1 0.00000000 315.~~71257834~~28523767 ~~641~~621.~~55373836~~00338767 0.~~64155374~~62100339 315.~~71257834~~28523767 4-A-2 0.00000000 325.~~90180000~~48343400 ~~628~~606.~~11200350~~79101475 0.~~62811200~~60679101 325.~~90180000~~48343400 4-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 5-A-1 0.00000000 110.~~06556561~~98481421 ~~962~~936.~~28583527~~30352813 0.~~96228584~~93630353 110.~~06556561~~98481421 6-A-1 0.00000000 67.~~58786284~~63730311 ~~968~~953.~~44315447~~69183452 0.~~96844315~~95369183 67.~~58786284~~63730311 6-A-2 0.00000000 7520.~~82382946~~96413522 ~~534~~485.~~46686045~~82456368 0.~~53446686~~48582456 7520.~~82382946~~96413522 6-A-3 0.00000000 6317.~~78603400~~09000314 ~~618~~578.~~15699686~~25948486 0.~~61815700~~57825948 6317.~~78603400~~09000314 6-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 0.00000000 4715.~~45148080~~66159680 ~~689~~654.~~79667040~~76696000 0.~~68979667~~65476696 4715.~~45148080~~66159680 6-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-7 0.00000000 4715.~~45148120~~66159660 ~~689~~654.~~79667040~~76696040 0.~~68979667~~65476696 4715.~~45148120~~66159660 6-A-8 0.00000000 5016.~~31311550~~60609320 ~~671~~633.~~08938280~~94715240 0.~~67108938~~63394715 5016.~~31311550~~60609320 6-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-10 0.00000000 1621.~~16603067~~52442025 ~~969~~921.~~65553374~~51266411 0.~~96965553~~92151266 1621.~~16603067~~52442025 6-A-11 0.00000000 1621.~~16603067~~52442025 ~~969~~921.~~65553374~~51266449 0.~~96965553~~92151266 1621.~~16603067~~52442025 6-A-12 0.00000000 ~~139~~0.~~79025102~~00000000 0.00000000 0.00000000 ~~139~~0.~~79025102~~00000000 6-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 0.00000000 ~~133~~0.~~70557895~~00000000 0.00000000 0.00000000 ~~133~~0.~~70557895~~00000000 6-A-15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-16 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-1 0.00000000 1821.~~74777524~~26721850 ~~789~~749.~~05676326~~99025534 0.~~78905676~~74999026 1821.~~74777524~~26721850 7-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-1 0.00000000 1710.~~54053012~~47132803 ~~716~~684.~~75355997~~75964886 0.~~71675356~~68475965 1710.~~54053012~~47132803 8-A-2 0.00000000 1911.~~38229000~~57082000 ~~687~~651.~~01268000~~65941000 0.~~68701268~~65165941 1911.~~38229000~~57082000 8-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-4 0.00000000 1710.~~54053000~~47132800 ~~716~~684.~~75356000~~75964900 0.~~71675356~~68475965 1710.~~54053000~~47132800 C-A-1 0.00000000 2912.~~66997602~~31237032 ~~636~~613.~~42594607~~84364592 0.~~63642595~~61384365 2912.~~66997602~~31237032 C-A-2 0.00000000 2811.~~22821400~~43638600 ~~653~~625.~~09033400~~69121600 0.~~65309033~~62569122 2811.~~22821400~~43638600 PO 0.00000000 201.~~39629558~~35699382 ~~949~~927.~~85941536~~44386780 0.~~94985942~~92744387 201.~~39629558~~35699382 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 2.~~70703693~~74134729 ~~983~~978.~~99589028~~53228458 0.~~98399589~~97853228 2.~~70703693~~74134729 B-2 0.00000000 2.~~70703881~~74134758 ~~983~~978.~~99589184~~53228522 0.~~98399589~~97853229 2.~~70703881~~74134758 B-3 0.00000000 2.~~70703316~~74134380 ~~983~~978.~~99589005~~53228621 0.~~98399589~~97853229 2.~~70703316~~74134380 B-4 0.00000000 2.~~70704188~~74134817 ~~983~~978.~~99589005~~53229058 0.~~98399589~~97853229 2.~~70704188~~74134817 B-5 0.00000000 2.~~70704188~~74134817 ~~983~~978.~~99589005~~53229058 0.~~98399589~~97853229 2.~~70704188~~74134817 B-6 0.00000000 2.~~70703588~~74134418 ~~983~~978.~~99589085~~53228444 0.~~98399589~~97853228 2.~~70703588~~74134418 6-B-1 0.00000000 1.~~01073830~~02880025 ~~994~~991.~~01969343~~97111700 0.~~99401969~~99197112 1.~~01073830~~02880025 6-B-2 0.00000000 1.~~01074020~~02880176 ~~994~~991.~~01969219~~97111763 0.~~99401969~~99197112 1.~~01074020~~02880176 6-B-3 0.00000000 1.~~01074093~~02880040 ~~994~~991.~~01969254~~97111895 0.~~99401969~~99197112 1.~~01074093~~02880040 6-B-4 0.00000000 1.~~01073515~~02880161 ~~994~~991.~~01969789~~97111782 0.~~99401970~~99197112 1.~~01073515~~02880161 6-B-5 0.00000000 1.~~01073925~~02880376 ~~994~~991.~~01969086~~97111559 0.~~99401969~~99197112 1.~~01073925~~02880376 6-B-6 0.00000000 1.~~01073800~~02879751 ~~994~~991.~~01969523~~97111486 0.~~99401970~~99197111 1.~~01073800~~02879751 (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 95,267,000.00 5.75000% 8075,~~242~~562,~~273~~731.2154 ~~384~~362,~~494~~071.2342 0.00 0.00 A-R 100.00 5.75000% 0.00 0.00 0.00 0.00 2-A-1 33,000,000.00 5.00000% 2120,~~609~~066,~~415~~504.3894 9083,~~039~~610.2344 0.00 0.00 2-A-2 210,238,000.00 5.00000% ~~129~~118,~~558~~630,~~834~~446.3441 ~~539~~494,~~828~~293.4853 0.00 0.00 2-A-3 10,000,000.00 5.00000% 10,000,000.00 41,666.67 0.00 0.00 2-A-4 12,500,000.00 5.00000% 12,500,000.00 52,083.33 0.00 0.00 2-A-5 1,000,000.00 5.00000% 1,000,000.00 4,166.67 0.00 0.00 2-A-6 20,000,000.00 4.50000% 1312,~~096~~161,~~615~~518.3815 4945,~~112~~605.3169 0.00 0.00 2-A-7 40,000,000.00 4.75000% 2624,~~193~~323,~~230~~036.7729 ~~103~~96,~~681~~278.5469 0.00 0.00 3-A-1 25,000,000.00 4.75000% 1716,~~103~~377,~~004~~104.2697 6764,~~699~~826.3904 0.00 0.00 3-A-2 25,000,000.00 5.00000% 1716,~~103~~377,~~004~~104.2697 7168,~~262~~237.5294 0.00 0.00 4-A-1 96,438,000.00 5.50000% 6460,~~928~~398,~~457~~022.0545 ~~297~~276,~~588~~824.7627 0.00 0.00 4-A-2 40,000,000.00 5.50000% 2624,~~440~~490,~~552~~977.1495 ~~121~~112,~~185~~250.8632 0.00 0.00 4-A-3 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 5-A-1 27,961,000.00 5.50000% 2726,~~215~~207,~~878~~519.5235 ~~124~~120,~~739~~117.4480 0.00 0.00 6-A-1 98,102,000.00 4.25000% 9594,~~652~~308,~~492~~311.8606 ~~338~~334,~~769~~008.2560 0.00 0.00 6-A-2 63,646,000.00 4.37500% 3832,~~842~~255,~~561~~073.2453 ~~141~~117,~~613~~596.5062 0.00 0.00 6-A-3 70,000,000.00 5.50000% 7769,~~420~~705,~~284~~799.3481 ~~354~~319,~~842~~484.9792 0.00 0.00 6-A-4 5,508,000.00 5.50000% 0.00 0.00 0.00 0.00 6-A-5 12,500,000.00 1.~~72000~~71875% 98,~~215~~380,~~601~~356.8996 1312,~~209~~003.0312 0.00 0.00 6-A-6 0.00 6.~~78000~~78125% 98,~~215~~380,~~601~~356.8996 5247,~~068~~357.1575 0.00 0.00 6-A-7 50,000,000.00 4.75000% 3633,~~862~~521,~~407~~427.5885 ~~145~~132,~~913~~688.7099 0.00 0.00 6-A-8 100,000,000.00 5.50000% 7265,~~140~~055,~~249~~324.8356 ~~330~~298,~~642~~170.8124 0.00 0.00 6-A-9 8,684,000.00 5.50000% 8,684,000.00 39,801.67 0.00 0.00 6-A-10 6,520,000.00 8.50000% 6,~~427~~148,~~556~~601.6079 4543,~~528~~552.5360 0.00 0.00 6-A-11 26,080,000.00 4.75000% 2524,~~710~~594,~~226~~407.4017 ~~101~~97,~~769~~352.6586 0.00 0.00 6-A-12 11,075,000.00 5.50000% ~~1,548,177~~0.0300 ~~7,095~~0.8100 0.00 0.00 6-A-13 504,000.00 5.50000% 0.00 0.00 0.00 0.00 6-A-14 380,000.00 5.50000% ~~50,808~~0.1200 ~~232~~0.8700 0.00 0.00 6-A-15 950,000.00 5.50000% 0.00 0.00 0.00 0.00 6-A-16 23,500,000.00 5.50000% 23,500,000.00 107,708.33 0.00 0.00 6-A-17 1,500,000.00 5.50000% 1,500,000.00 6,875.00 0.00 0.00 7-A-1 22,362,000.00 5.50000% 1817,~~064~~246,~~125~~859.0964 8279,~~793~~048.9111 0.00 0.00 7-A-2 3,500,000.00 5.50000% 3,500,000.00 16,041.67 0.00 0.00 8-A-1 51,703,333.00 5.00000% 3735,~~965~~945,~~451~~758.8670 ~~158~~149,~~189~~773.3899 0.00 0.00 8-A-2 1,000,000.00 5.00000% ~~706~~663,~~394~~230.9723 2,~~943~~763.3146 0.00 0.00 8-A-3 105,000.00 5.00000% 105,000.00 437.50 0.00 0.00 8-A-4 20,000,000.00 4.75000% 1413,~~685~~904,~~881~~619.8053 5855,~~131~~039.6212 0.00 0.00 C-A-1 5,416,667.00 8.00000% 3,~~608~~391,~~019~~678.7963 2422,~~053~~611.4719 0.00 0.00 C-A-2 5,000,000.00 8.00000% 3,~~406~~185,~~592~~638.7401 2221,~~710~~237.6259 0.00 0.00 PO 1,503,809.35 0.00000% 1,~~459~~396,~~079~~739.6142 0.00 0.00 0.00 15-A-X 0.00 5.00000% 2624,~~623~~589,~~381~~084.9061 ~~110~~102,~~930~~454.7652 0.00 0.00 30-A-X 0.00 5.50000% 3532,~~777~~445,~~412~~458.1786 ~~163~~148,~~979~~708.8135 0.00 0.00 B-1 10,317,000.00 5.~~22717~~22795% 10,~~179~~123,~~814~~800.1006 44,~~343~~105.0164 0.00 0.00 B-2 2,293,000.00 5.~~22717~~22795% 2,~~262~~250,~~509~~060.8144 9,~~855~~802.4468 0.00 0.00 B-3 1,146,000.00 5.~~22717~~22795% 1,~~130~~124,~~761~~539.5558 4,~~925~~899.5720 0.00 0.00 B-4 764,000.00 5.~~22717~~22795% ~~753~~749,~~841~~693.0405 3,~~283~~266.7113 0.00 0.00 B-5 764,000.00 5.~~22717~~22795% ~~753~~749,~~841~~693.0405 3,~~283~~266.7113 0.00 0.00 B-6 765,121.00 5.~~22717~~22795% ~~754~~750,~~947~~793.1306 3,~~288~~270.5393 0.00 0.00 6-B-1 9,427,000.00 5.50000% 9,~~380~~361,~~151~~010.8922 42,~~992~~904.3663 0.00 0.00 6-B-2 2,729,000.00 5.50000% 2,~~715~~709,~~438~~896.0578 12,~~445~~420.7636 0.00 0.00 6-B-3 1,984,000.00 5.50000% 1,~~974~~970,~~140~~111.3884 9,~~048~~029.1468 0.00 0.00 6-B-4 993,000.00 5.50000% ~~988~~986,~~065~~048.2292 4,~~528~~519.6339 0.00 0.00 6-B-5 744,000.00 5.50000% ~~740~~738,~~302~~791.6494 3,~~393~~386.0513 0.00 0.00 6-B-6 992,829.00 5.50000% ~~987~~985,~~895~~879.0712 4,~~527~~518.8561 0.00 0.00 Totals 1,260,362,859.35 4,~~426~~129,~~622~~013.5152 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 ~~539~~0.9600 0.00 ~~383~~362,~~954~~071.2742 0.00 7674,~~462~~571,~~907~~548.1528 A-R 0.00 0.00 0.0100 0.00 0.00 2-A-1 ~~126~~0.4500 0.00 8983,~~912~~610.7944 0.00 2019,~~501~~673,~~537~~180.4872 2-A-2 ~~758~~0.1000 0.00 ~~539~~494,~~070~~293.3853 0.00 ~~121~~115,~~711~~844,~~768~~542.7288 2-A-3 580.5100 0.00 41,~~608~~666.1567 0.00 10,000,000.00 2-A-4 730.1400 0.00 52,~~010~~083.1933 0.00 12,500,000.00 2-A-5 50.8500 0.00 4,~~160~~166.8267 0.00 1,000,000.00 2-A-6 680.9700 0.00 4945,~~043~~605.3469 0.00 1211,~~425~~923,~~174~~139.2383 2-A-7 ~~145~~0.6000 0.00 ~~103~~96,~~535~~278.9469 0.00 2423,~~850~~846,~~348~~279.4666 3-A-1 950.0700 0.00 6764,~~604~~826.3204 0.00 16,~~517~~053,~~338~~557.2057 3-A-2 ~~100~~0.0800 0.00 7168,~~162~~237.4494 0.00 16,~~517~~053,~~338~~557.2057 4-A-1 ~~417~~0.9100 0.00 ~~297~~276,~~170~~824.8527 0.00 6159,~~870~~888,~~159~~324.4270 4-A-2 ~~170~~0.1900 0.00 ~~121~~112,~~015~~250.6832 0.00 2524,~~124~~271,~~480~~640.1459 4-A-3 90.6500 0.00 6,~~865~~875.3500 0.00 1,500,000.00 5-A-1 ~~175~~0.1800 0.00 ~~124~~120,~~564~~117.2780 0.00 26,~~906~~179,~~474~~982.2495 6-A-1 0.00 0.00 ~~338~~334,~~769~~008.2560 0.00 9593,~~006~~559,~~210~~076.3435 6-A-2 0.00 0.00 ~~141~~117,~~613~~596.5062 0.00 3430,~~016~~920,~~677~~790.8018 6-A-3 0.00 0.00 ~~354~~319,~~842~~484.9792 0.00 7168,~~821~~066,~~267~~297.0438 6-A-4 0.00 0.00 0.00 0.00 0.00 6-A-5 0.00 0.00 1312,~~209~~003.0312 0.00 8,~~622~~184,~~458~~587.3800 6-A-6 0.00 0.00 5247,~~068~~357.1575 0.00 8,~~622~~184,~~458~~587.3800 6-A-7 0.00 0.00 ~~145~~132,~~913~~688.7099 0.00 3432,~~489~~738,~~833~~348.5202 6-A-8 0.00 0.00 ~~330~~298,~~642~~170.8124 0.00 6763,~~108~~394,~~938~~715.2824 6-A-9 0.00 0.00 39,801.67 0.00 8,684,000.00 6-A-10 0.00 0.00 4543,~~528~~552.5360 0.00 6,~~322~~008,~~154~~262.0857 6-A-11 0.00 0.00 ~~101~~97,~~769~~352.6586 0.00 2524,~~288~~033,~~616~~050.3229 6-A-12 0.00 0.00 ~~7,095~~0.8100 0.00 0.00 6-A-13 0.00 0.00 0.00 0.00 0.00 6-A-14 0.00 0.00 ~~232~~0.8700 0.00 0.00 6-A-15 0.00 0.00 0.00 0.00 0.00 6-A-16 0.00 0.00 107,708.33 0.00 23,500,000.00 6-A-17 0.00 0.00 6,875.00 0.00 1,500,000.00 7-A-1 ~~116~~0.2700 0.00 8279,~~677~~048.6411 0.00 1716,~~644~~771,~~887~~282.3409 7-A-2 220.5300 0.00 16,~~019~~041.1467 0.00 3,500,000.00 8-A-1 ~~222~~0.1500 0.00 ~~157~~149,~~967~~773.2399 0.00 3735,~~058~~404,~~547~~356.9915 8-A-2 40.1300 0.00 2,~~939~~763.1846 0.00 ~~687~~651,~~012~~659.6841 8-A-3 0.6100 0.00 ~~436~~437.8950 0.00 105,000.00 8-A-4 810.6400 0.00 5855,~~049~~039.9812 0.00 1413,~~335~~695,~~071~~192.2098 C-A-1 330.7800 0.00 2422,~~019~~611.6919 0.00 3,~~447~~324,~~307~~986.4262 C-A-2 310.8900 0.00 2221,~~678~~237.7259 0.00 3,~~265~~128,~~451~~456.6708 PO 0.00 0.00 0.00 0.00 1,~~428~~394,~~407~~698.4776 15-A-X ~~155~~0.7800 0.00 ~~110~~102,~~774~~454.9752 0.00 2524,~~214~~087,~~067~~103.8529 30-A-X 590.2100 0.00 ~~163~~148,~~920~~708.6035 0.00 3331,~~595~~659,~~819~~252.3438 B-1 620.2700 0.00 44,~~280~~105.7464 0.00 10,~~151~~095,~~885~~517.6058 B-2 130.8400 0.00 9,~~841~~802.6068 0.00 2,~~256~~243,~~302~~774.5853 B-3 60.9200 0.00 4,~~918~~899.6520 0.00 1,~~127~~121,~~659~~398.2900 B-4 40.6100 0.00 3,~~279~~266.1013 0.00 ~~751~~747,~~772~~598.8667 B-5 40.6100 0.00 3,~~279~~266.1013 0.00 ~~751~~747,~~772~~598.8667 B-6 40.6200 0.00 3,~~283~~270.9193 0.00 ~~752~~748,~~875~~695.9260 6-B-1 0.00 0.00 42,~~992~~904.3663 0.00 9,~~370~~351,~~623~~311.6572 6-B-2 0.00 0.00 12,~~445~~420.7636 0.00 2,~~712~~707,~~679~~089.7418 6-B-3 0.00 0.00 9,~~048~~029.1468 0.00 1,~~972~~968,~~135~~070.0770 6-B-4 0.00 0.00 4,~~528~~519.6339 0.00 ~~987~~985,~~061~~027.5632 6-B-5 0.00 0.00 3,~~393~~386.0513 0.00 ~~739~~738,~~550~~026.6551 6-B-6 0.00 0.00 4,~~527~~518.8561 0.00 ~~986~~984,~~891~~857.5869 Totals ~~3,569~~0.5200 0.00 4,~~423~~129,~~053~~013.0052 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 95,267,000.00 5.75000% ~~842~~793.~~28823423~~16795470 43.~~03596450~~80059643 0.00000000 0.00000000 A-R 100.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 33,000,000.00 5.00000% ~~654~~608.~~83076909~~07590727 2.~~72846152~~53364970 0.00000000 0.00000000 2-A-2 210,238,000.00 5.00000% ~~616~~564.~~24841532~~26738463 2.~~56770175~~35111412 0.00000000 0.00000000 2-A-3 10,000,000.00 5.00000% 1000.00000000 4.16666700 0.00000000 0.00000000 2-A-4 12,500,000.00 5.00000% 1000.00000000 4.16666640 0.00000000 0.00000000 2-A-5 1,000,000.00 5.00000% 1000.00000000 4.16667000 0.00000000 0.00000000 2-A-6 20,000,000.00 4.50000% ~~654~~608.~~83076900~~07590750 2.~~45561550~~28028450 0.00000000 0.00000000 2-A-7 40,000,000.00 4.75000% ~~654~~608.~~83076925~~07590725 2.~~59203850~~40696725 0.00000000 0.00000000 3-A-1 25,000,000.00 4.75000% ~~684~~655.~~12017040~~08419880 2.~~70797560~~59304160 0.00000000 0.00000000 3-A-2 25,000,000.00 5.00000% ~~684~~655.~~12017040~~08419880 2.~~85050080~~72951760 0.00000000 0.00000000 4-A-1 96,438,000.00 5.50000% ~~673~~626.~~26631670~~28862533 32.~~08580394~~87048954 0.00000000 0.00000000 4-A-2 40,000,000.00 5.50000% ~~661~~612.~~01380350~~27444875 32.~~02964650~~80625800 0.00000000 0.00000000 4-A-3 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 5-A-1 27,961,000.00 5.50000% ~~973~~937.~~35140088~~28834269 4.~~46119381~~29590501 0.00000000 0.00000000 6-A-1 98,102,000.00 4.25000% ~~975~~961.~~03101731~~32913763 3.~~45323490~~40470735 0.00000000 0.00000000 6-A-2 63,646,000.00 4.37500% ~~610~~506.~~29068975~~78869890 21.~~22501807~~84766710 0.00000000 0.00000000 6-A-3 70,000,000.00 5.50000% ~~1106~~995.~~00406200~~79714014 54.~~06918529~~56407029 0.00000000 0.00000000 6-A-4 5,508,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 12,500,000.00 1.~~72000~~71875% ~~737~~670.~~24815120~~42855680 10.~~05672240~~96024960 0.00000000 0.00000000 6-A-6 0.00 6.~~78000~~78125% ~~737~~670.~~24815120~~42855680 43.~~16545200~~78862000 0.00000000 0.00000000 6-A-7 50,000,000.00 4.75000% ~~737~~670.~~24815160~~42855700 2.~~91827400~~65377980 0.00000000 0.00000000 6-A-8 100,000,000.00 5.50000% ~~721~~650.~~40249830~~55324560 32.~~30642810~~98170240 0.00000000 0.00000000 6-A-9 8,684,000.00 5.50000% 1000.00000000 4.58333372 0.00000000 0.00000000 6-A-10 6,520,000.00 8.50000% ~~985~~943.~~82156442~~03708436 6.~~98290337~~67984663 0.00000000 0.00000000 6-A-11 26,080,000.00 4.75000% ~~985~~943.~~82156442~~03708474 3.~~90221051~~73285506 0.00000000 0.00000000 6-A-12 11,075,000.00 5.50000% ~~139~~0.~~79025102~~00000000 0.~~64070519~~00000000 0.00000000 0.00000000 6-A-13 504,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 380,000.00 5.50000% ~~133~~0.~~70557895~~00000000 0.~~61281579~~00000000 0.00000000 0.00000000 6-A-15 950,000.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 6-A-16 23,500,000.00 5.50000% 1000.00000000 4.58333319 0.00000000 0.00000000 6-A-17 1,500,000.00 5.50000% 1000.00000000 4.58333333 0.00000000 0.00000000 7-A-1 22,362,000.00 5.50000% ~~807~~771.~~80453850~~25747429 3.~~70243762~~53493024 0.00000000 0.00000000 7-A-2 3,500,000.00 5.50000% 1000.00000000 4.58333429 0.00000000 0.00000000 8-A-1 51,703,333.00 5.00000% ~~734~~695.~~29409009~~23097670 32.~~05955866~~89679565 0.00000000 0.00000000 8-A-2 1,000,000.00 5.00000% ~~706~~663.~~39497000~~23023000 2.~~94331000~~76346000 0.00000000 0.00000000 8-A-3 105,000.00 5.00000% 1000.00000000 4.16666667 0.00000000 0.00000000 8-A-4 20,000,000.00 4.75000% ~~734~~695.~~29409000~~23097650 2.~~90658100~~75195600 0.00000000 0.00000000 C-A-1 5,416,667.00 8.00000% ~~666~~626.~~09592024~~15601624 4.~~44064034~~17437328 0.00000000 0.00000000 C-A-2 5,000,000.00 8.00000% ~~681~~637.~~31854800~~12760200 4.~~54212400~~24751800 0.00000000 0.00000000 PO 1,503,809.35 0.00000% ~~970~~928.~~25571094~~80086163 0.00000000 0.00000000 0.00000000 15-A-X 0.00 5.00000% ~~668~~617.~~40615205~~33312050 2.~~78502569~~57222136 0.00000000 0.00000000 30-A-X 0.00 5.50000% ~~740~~671.~~59110653~~61979644 3.~~39437599~~07825734 0.00000000 0.00000000 B-1 10,317,000.00 5.~~22717~~22795% ~~986~~981.~~70292721~~27363187 4.~~29805273~~27504507 0.00000000 0.00000000 B-2 2,293,000.00 5.~~22717~~22795% ~~986~~981.~~70292630~~27363280 4.~~29805495~~27504579 0.00000000 0.00000000 B-3 1,146,000.00 5.~~22717~~22795% ~~986~~981.~~70292321~~27363002 4.~~29805410~~27504363 0.00000000 0.00000000 B-4 764,000.00 5.~~22717~~22795% ~~986~~981.~~70293194~~27362565 4.~~29804974~~27503927 0.00000000 0.00000000 B-5 764,000.00 5.~~22717~~22795% ~~986~~981.~~70293194~~27362565 4.~~29804974~~27503927 0.00000000 0.00000000 B-6 765,121.00 5.~~22717~~22795% ~~986~~981.~~70292673~~27362862 4.~~29805220~~27504931 0.00000000 0.00000000 6-B-1 9,427,000.00 5.50000% ~~995~~992.~~03043280~~99991726 4.~~56055585~~55124960 0.00000000 0.00000000 6-B-2 2,729,000.00 5.50000% ~~995~~992.~~03043239~~99991938 4.~~56055698~~55124954 0.00000000 0.00000000 6-B-3 1,984,000.00 5.50000% ~~995~~992.~~03043347~~99991935 4.~~56055444~~55125000 0.00000000 0.00000000 6-B-4 993,000.00 5.50000% ~~995~~992.~~03043303~~99991944 4.~~56055388~~55124874 0.00000000 0.00000000 6-B-5 744,000.00 5.50000% ~~995~~992.~~03043011~~99991935 4.~~56055108~~55125000 0.00000000 0.00000000 6-B-6 992,829.00 5.50000% ~~995~~992.~~03043324~~99992244 4.~~56055373~~55124699 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.~~00566786~~00000000 0.00000000 43.~~03029664~~80059643 0.00000000 ~~802~~782.~~61693084~~76368816 A-R 0.00000000 0.00000000 0.~~10000000~~00000000 0.00000000 0.00000000 2-A-1 0.~~00383182~~00000000 0.00000000 2.~~72463000~~53364970 0.00000000 ~~621~~596.~~25871152~~15699152 2-A-2 0.~~00360591~~00000000 0.00000000 2.~~56409583~~35111412 0.00000000 ~~578~~551.~~92373748~~01619536 2-A-3 0.~~00585100~~00000000 0.00000000 4.~~16081500~~16666700 0.00000000 1000.00000000 2-A-4 0.~~00585120~~00000000 0.00000000 4.~~16081520~~16666640 0.00000000 1000.00000000 2-A-5 0.~~00585000~~00000000 0.00000000 4.~~16082000~~16667000 0.00000000 1000.00000000 2-A-6 0.~~00344850~~00000000 0.00000000 2.~~45216700~~28028450 0.00000000 ~~621~~596.~~25871150~~15699150 2-A-7 0.~~00364000~~00000000 0.00000000 2.~~58839850~~40696725 0.00000000 ~~621~~596.~~25871150~~15699150 3-A-1 0.~~00380280~~00000000 0.00000000 2.~~70417280~~59304160 0.00000000 ~~660~~642.~~69352800~~14230280 3-A-2 0.~~00400320~~00000000 0.00000000 2.~~84649760~~72951760 0.00000000 ~~660~~642.~~69352800~~14230280 4-A-1 0.~~00433346~~00000000 0.00000000 32.~~08147048~~87048954 0.00000000 ~~641~~621.~~55373836~~00338767 4-A-2 0.~~00425475~~00000000 0.00000000 32.~~02539200~~80625800 0.00000000 ~~628~~606.~~11200350~~79101475 4-A-3 0.~~00643333~~00000000 0.00000000 4.~~57690000~~58333333 0.00000000 1000.00000000 5-A-1 0.~~00626516~~00000000 0.00000000 4.~~45492901~~29590501 0.00000000 ~~962~~936.~~28583527~~30352813 6-A-1 0.00000000 0.00000000 3.~~45323490~~40470735 0.00000000 ~~968~~953.~~44315447~~69183452 6-A-2 0.00000000 0.00000000 21.~~22501807~~84766710 0.00000000 ~~534~~485.~~46686045~~82456368 6-A-3 0.00000000 0.00000000 54.~~06918529~~56407029 0.00000000 ~~1026~~972.~~01810057~~37567686 6-A-4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-5 0.00000000 0.00000000 10.~~05672240~~96024960 0.00000000 ~~689~~654.~~79667040~~76696000 6-A-6 0.00000000 0.00000000 43.~~16545200~~78862000 0.00000000 ~~689~~654.~~79667040~~76696000 6-A-7 0.00000000 0.00000000 2.~~91827400~~65377980 0.00000000 ~~689~~654.~~79667040~~76696040 6-A-8 0.00000000 0.00000000 32.~~30642810~~98170240 0.00000000 ~~671~~633.~~08938280~~94715240 6-A-9 0.00000000 0.00000000 4.58333372 0.00000000 1000.00000000 6-A-10 0.00000000 0.00000000 6.~~98290337~~67984663 0.00000000 ~~969~~921.~~65553374~~51266411 6-A-11 0.00000000 0.00000000 3.~~90221051~~73285506 0.00000000 ~~969~~921.~~65553374~~51266449 6-A-12 0.00000000 0.00000000 0.~~64070519~~00000000 0.00000000 0.00000000 6-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 0.00000000 0.00000000 0.~~61281579~~00000000 0.00000000 0.00000000 6-A-15 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-16 0.00000000 0.00000000 4.58333319 0.00000000 1000.00000000 6-A-17 0.00000000 0.00000000 4.58333333 0.00000000 1000.00000000 7-A-1 0.~~00519945~~00000000 0.00000000 3.~~69723817~~53493024 0.00000000 ~~789~~749.~~05676326~~99025534 7-A-2 0.~~00643714~~00000000 0.00000000 4.~~57689714~~58333429 0.00000000 1000.00000000 8-A-1 0.~~00429663~~00000000 0.00000000 32.~~05526203~~89679565 0.00000000 ~~716~~684.~~75355997~~75964886 8-A-2 0.~~00413000~~00000000 0.00000000 2.~~93918000~~76346000 0.00000000 ~~687~~651.~~01268000~~65941000 8-A-3 0.~~00580952~~00000000 0.00000000 4.~~16085714~~16666667 0.00000000 1000.00000000 8-A-4 0.~~00408200~~00000000 0.00000000 2.~~90249900~~75195600 0.00000000 ~~716~~684.~~75356000~~75964900 C-A-1 0.~~00623631~~00000000 0.00000000 4.~~43440403~~17437328 0.00000000 ~~636~~613.~~42594607~~84364592 C-A-2 0.~~00637800~~00000000 0.00000000 4.~~53574400~~24751800 0.00000000 ~~653~~625.~~09033400~~69121600 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~949~~927.~~85941536~~44386780 15-A-X 0.~~00391101~~00000000 0.00000000 2.~~78111442~~57222136 0.00000000 ~~633~~604.~~02393860~~73038642 30-A-X 0.~~00122564~~00000000 0.00000000 3.~~39315035~~07825734 0.00000000 ~~695~~655.~~43221576~~34535143 B-1 0.~~00603567~~00000000 0.00000000 4.~~29201706~~27504507 0.00000000 ~~983~~978.~~99589028~~53228458 B-2 0.~~00603576~~00000000 0.00000000 4.~~29201919~~27504579 0.00000000 ~~983~~978.~~99589184~~53228522 B-3 0.~~00603839~~00000000 0.00000000 4.~~29201571~~27504363 0.00000000 ~~983~~978.~~99589005~~53228621 B-4 0.~~00603403~~00000000 0.00000000 4.~~29201571~~27503927 0.00000000 ~~983~~978.~~99589005~~53229058 B-5 0.~~00603403~~00000000 0.00000000 4.~~29201571~~27503927 0.00000000 ~~983~~978.~~99589005~~53229058 B-6 0.~~00603826~~00000000 0.00000000 4.~~29201394~~27504931 0.00000000 ~~983~~978.~~99589085~~53228444 6-B-1 0.00000000 0.00000000 4.~~56055585~~55124960 0.00000000 ~~994~~991.~~01969343~~97111700 6-B-2 0.00000000 0.00000000 4.~~56055698~~55124954 0.00000000 ~~994~~991.~~01969219~~97111763 6-B-3 0.00000000 0.00000000 4.~~56055444~~55125000 0.00000000 ~~994~~991.~~01969254~~97111895 6-B-4 0.00000000 0.00000000 4.~~56055388~~55124874 0.00000000 ~~994~~991.~~01969789~~97111782 6-B-5 0.00000000 0.00000000 4.~~56055108~~55125000 0.00000000 ~~994~~991.~~01969086~~97111559 6-B-6 0.00000000 0.00000000 4.~~56055373~~55124699 0.00000000 ~~994~~991.~~01969523~~97111486 (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 6-A-3-1 5.50000% 21,~~739~~433,~~202~~706.8397 21,~~592~~263,~~320~~426.4435 0.00 0.00 9695.~~84431543~~36918342% 6-A-3-2 5.50000% 0.00 0.00 11,~~378~~482,~~203~~742.1637 11,~~430~~535,~~353~~371.2661 ~~102~~103.~~78170362~~72602832% 6-A-3-3 5.50000% 76,~~945~~597,~~069~~628.3568 6,~~957~~324,~~956~~707.8208 0.00 0.00 5348.~~44668602~~58245635% 6-A-3-4 5.50000% 0.00 0.00 3630,~~357~~191,~~809~~721.0079 3128,~~840~~942,~~636~~792.5233 5449.~~07808645~~15639248% C-A-1-1 8.00000% 0.00 0.00 2,~~182~~026,~~769~~920.6710 21,~~070~~987,~~862~~190.7937 6259.~~12587127~~61569918% C-A-1-2 8.00000% 0.00 0.00 1,~~425~~364,~~250~~758.1353 1,~~376~~337,~~444~~796.6325 6664.~~06935281~~21423027% C-A-2-1 8.00000% 0.00 0.00 2,~~182~~026,~~769~~919.0149 21,~~070~~987,~~862~~189.1677 6259.~~12587101~~61569906% C-A-2-2 8.00000% 0.00 0.00 1,~~223~~158,~~823~~718.7353 1,~~194~~141,~~589~~266.5131 7168.~~67535626~~47596490% PO-1 0.00000% 0.00 0.00 ~~632~~603,~~006~~651.5724 ~~604~~602,~~640~~718.3493 90.~~29586155~~00892176% PO-5 0.00000% 0.00 0.00 ~~176,~~175,764.0283 175,~~970~~511.3725 9998.~~20526585~~94643181% PO-6 0.00000% 0.00 0.00 ~~331~~330,~~816~~813.3275 ~~331~~330,~~266~~315.1326 9998.~~13535733~~85079809% PO-7 0.00000% 0.00 0.00 ~~312~~280,~~750~~227.6073 ~~310~~279,~~224~~896.0821 9888.~~10998604~~51863871% PO-8 0.00000% 0.00 0.00 6,~~331~~281.1088 6,~~306~~257.5411 9796.~~74141504~~97532806% 15-AX-2 5.00000% 1918,~~802~~108,~~927~~813.9581 1817,~~573~~723,~~708~~843.4955 0.00 0.00 6259.~~41129477~~55558228% 15-AX-3 5.00000% 2,~~884~~772,~~946~~781.8491 2,~~792~~682,~~477~~190.2930 0.00 0.00 5956.~~06992368~~73699725% 15-AX-8 5.00000% 3,~~935~~707,~~507~~488.1189 3,~~847~~681,~~882~~069.0744 0.00 0.00 7268.~~00967084~~88792169% 30-AX-1 5.50000% 1,~~077~~019,~~485~~172.3596 1943,~~035,342~~637.8174 0.00 0.00 7366.~~19548511~~71222467% 30-AX-4 5.50000% 5,~~702~~253,~~085~~517.6504 5,~~381~~219,~~054~~040.4018 0.00 0.00 6361.~~79498948~~87423293% 30-AX-5 5.50000% 2,~~182~~026,~~447~~356.7557 2,~~106~~024,~~398~~372.0417 0.00 0.00 9591.~~10005495~~39673554% 30-AX-6 5.50000% 2623,~~579~~910,~~037~~570.9092 2423,~~836~~254,~~924~~654.8564 0.00 0.00 6965.~~52644857~~09717123% 30-AX-7 5.50000% ~~236~~235,~~355~~841.5137 ~~236~~217,~~099~~547.2465 0.00 0.00 4541.~~23476902~~68042937%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4718,~~341~~607,~~746~~851.4725 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3947,~~150~~672.8976 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4718,~~380~~655,~~897~~524.3601 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~204~~191,~~533~~080.3977 Payment of Interest and Principal 4718,~~176~~464,~~363~~443.9724 Total Withdrawals (Pool Distribution Amount) 4718,~~380~~655,~~897~~524.3601 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~3,569~~0.5200 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~3,569~~0.5200

SERVICING FEES Gross Servicing Fee ~~202~~188,~~100~~728.5108 LPMI ~~185~~184.1985 Master Servicing Fee 2,~~247~~167.6984 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~204~~191,~~533~~080.3977

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 12 0 0 0 12 56,~~807~~221,~~241~~320.0676 0.00 0.00 0.00 56,~~807~~221,~~241~~320.0676 60 Days 01 0 0 0 01 0619,406.0073 0.00 0.00 0.00 0619,406.0073 90 Days 10 0 0 0 10 ~~357,822~~0.6700 0.00 0.00 0.00 ~~357,822~~0.6700 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 0 0 01 0357,822.0067 0.00 0.00 0.00 0357,822.0067 180+ Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1314 0 0 0 1314 67,~~165~~198,~~063~~550.7316 0.00 0.00 0.00 67,~~165~~198,~~063~~550.7316 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.~~636943~~657895% 0.000000% 0.000000% 0.000000% 0.~~636943~~657895% 0.~~651662~~724934% 0.000000% 0.000000% 0.000000% 0.~~651662~~724934% 60 Days 0.~~000000~~054825% 0.000000% 0.000000% 0.000000% 0.~~000000~~054825% 0.~~000000~~072176% 0.000000% 0.000000% 0.000000% 0.~~000000~~072176% 90 Days 0.~~053079~~000000% 0.000000% 0.000000% 0.000000% 0.~~053079~~000000% 0.~~040153~~000000% 0.000000% 0.000000% 0.000000% 0.~~040153~~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~~054825% 0.000000% 0.000000% 0.000000% 0.~~000000~~054825% 0.~~000000~~041695% 0.000000% 0.000000% 0.000000% 0.~~000000~~041695% 180+ Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.~~690021~~767544% 0.000000% 0.000000% 0.000000% 0.~~690021~~767544% 0.~~691816~~838805% 0.000000% 0.000000% 0.000000% 0.~~691816~~838805%

Delinquency Status By Groups

DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~444~~995,~~714~~508.3702 0.00 0.00 0.00 ~~444~~995,~~714~~508.3702 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~444~~995,~~714~~508.3702 0.00 0.00 0.00 ~~444~~995,~~714~~508.3702 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~833333~~724138% 0.000000% 0.000000% 0.000000% 01.~~833333~~724138% 01.~~806894~~887810% 0.000000% 0.000000% 0.000000% 01.~~806894~~887810% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~833333~~724138% 0.000000% 0.000000% 0.000000% 01.~~833333~~724138% 01.~~806894~~887810% 0.000000% 0.000000% 0.000000% 01.~~806894~~887810% 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 1 0 0 0 1 ~~473~~493,~~094~~667.2999 0.00 0.00 0.00 ~~473~~493,~~094~~667.2999 60 Days 01 0 0 0 01 0619,406.0073 0.00 0.00 0.00 0619,406.0073 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~473~~1,~~094~~113,074.2972 0.00 0.00 0.00 ~~473~~1,~~094~~113,074.2972 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~671141~~689655% 0.000000% 0.000000% 0.000000% 0.~~671141~~689655% 0.~~597494~~638736% 0.000000% 0.000000% 0.000000% 0.~~597494~~638736% 60 Days 0.~~000000~~689655% 0.000000% 0.000000% 0.000000% 0.~~000000~~689655% 0.~~000000~~801424% 0.000000% 0.000000% 0.000000% 0.~~000000~~801424% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~671141~~379310% 0.000000% 0.000000% 0.000000% 01.~~671141~~379310% 01.~~597494~~440160% 0.000000% 0.000000% 0.000000% 01.~~597494~~440160% 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 12 0 0 0 12 ~~454~~881,~~000~~868.7484 0.00 0.00 0.00 ~~454~~881,~~000~~868.7484 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~454~~881,~~000~~868.7484 0.00 0.00 0.00 ~~454~~881,~~000~~868.7484 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~220751~~454545% 0.000000% 0.000000% 0.000000% 0.~~220751~~454545% 0.~~211390~~427320% 0.000000% 0.000000% 0.000000% 0.~~211390~~427320% 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.~~220751~~454545% 0.000000% 0.000000% 0.000000% 0.~~220751~~454545% 0.~~211390~~427320% 0.000000% 0.000000% 0.000000% 0.~~211390~~427320% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 3 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~367,149~~0.3900 0.00 0.00 0.00 ~~367,149~~0.3900 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~367,149~~0.3900 0.00 0.00 0.00 ~~367,149~~0.3900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~234568~~000000% 0.000000% 0.000000% 0.000000% 10.~~234568~~000000% 10.~~031390~~000000% 0.000000% 0.000000% 0.000000% 10.~~031390~~000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~234568~~000000% 0.000000% 0.000000% 0.000000% 10.~~234568~~000000% 10.~~031390~~000000% 0.000000% 0.000000% 0.000000% 10.~~031390~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 4 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 02 0 0 0 02 01,087,787.0056 0.00 0.00 0.00 01,087,787.0056 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 02 0 0 0 02 01,087,787.0056 0.00 0.00 0.00 01,087,787.0056 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~111111% 0.000000% 0.000000% 0.000000% 01.~~000000~~111111% 01.~~000000~~226782% 0.000000% 0.000000% 0.000000% 01.~~000000~~226782% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~111111% 0.000000% 0.000000% 0.000000% 01.~~000000~~111111% 01.~~000000~~226782% 0.000000% 0.000000% 0.000000% 01.~~000000~~226782% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0492,017.0079 0.00 0.00 0.00 0492,017.0079 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 01 0 0 0 01 0492,017.0079 0.00 0.00 0.00 0492,017.0079 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 01.~~000000~~823651% 0.000000% 0.000000% 0.000000% 01.~~000000~~823651% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~612903% 0.000000% 0.000000% 0.000000% 01.~~000000~~612903% 01.~~000000~~823651% 0.000000% 0.000000% 0.000000% 01.~~000000~~823651% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 84 0 0 0 8 4 2,~~068~~270,~~282~~470.2756 0.00 0.00 0.00 42,~~068~~270,~~282~~470.2756 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 10 0 0 0 10 ~~357,822~~0.6700 0.00 0.00 0.00 ~~357,822~~0.6700 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 01 0 0 0 01 0357,822.0067 0.00 0.00 0.00 0357,822.0067 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 95 0 0 0 95 42,~~426~~628,~~104~~293.9423 0.00 0.00 0.00 42,~~426~~628,~~104~~293.9423 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~024328~~531915% 0.000000% 0.000000% 0.000000% 10.~~024328~~531915% 10.~~113919~~648007% 0.000000% 0.000000% 0.000000% 10.~~113919~~648007% 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.~~128041~~000000% 0.000000% 0.000000% 0.000000% 0.~~128041~~000000% 0.~~097974~~000000% 0.000000% 0.000000% 0.000000% 0.~~097974~~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~~132979% 0.000000% 0.000000% 0.000000% 0.~~000000~~132979% 0.~~000000~~102125% 0.000000% 0.000000% 0.000000% 0.~~000000~~102125% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 10.~~152369~~664894% 0.000000% 0.000000% 0.000000% 10.~~152369~~664894% 10.~~211893~~750132% 0.000000% 0.000000% 0.000000% 10.~~211893~~750132% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 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%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3947,~~150~~672.8976

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5.~~959769~~951522% Weighted Average Pass-Through Rate 5.~~696558~~688282% Weighted Average Maturity(Stepdown Calculation ) ~~285~~283 Beginning Scheduled Collateral Loan Count 1,~~959~~848 Number Of Loans Paid In Full 7524 Ending Scheduled Collateral Loan Count 1,~~884~~824 Beginning Scheduled Collateral Balance ~~932~~871,~~483~~056,~~614~~777.3381 Ending Scheduled Collateral Balance ~~889~~856,~~730~~721,~~303~~348.3710 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~891~~858,~~142~~191,~~684~~131.6188 Monthly P &I Constant 6,~~480~~084,~~319~~272.2178 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 4618,~~912~~253,~~176~~620.8349 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~889~~856,~~730~~721,~~303~~348.3710 Scheduled Principal 1,~~849~~764,~~163~~178.1336 Unscheduled Principal 4012,~~904~~571,~~147~~251.8335

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 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~511674~~366945% Group 2 Senior % 96.~~884613~~677884% Group 3 Senior % 9796.~~067774~~964842% Group 4 Senior % 96.~~926292~~709871% Group 5 Senior % 97.~~838653~~761784% Group 6 Senior % 95.~~636103~~299390% Group 7 Senior % 97.~~393738~~299674% Group 8 Senior % 97.~~212563~~082772% Group 1 Junior % 2.~~488326~~633056% Group 2 Junior % 3.~~115387~~322116% Group 3 Junior % 23.~~932226~~035158% Group 4 Junior % 3.~~073708~~290129% Group 5 Junior % 2.~~161347~~238216% Group 6 Junior % 4.~~363897~~700610% Group 7 Junior % 2.~~606262~~700325% Group 8 Junior % 2.~~787437~~917228%

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 6.~~027641~~027292 5.~~697527~~689945 5.~~646420~~647586 Weighted Average Net Rate 5.~~777641~~777291 5.~~440395~~432842 5.~~394167~~395253 Weighted Average Maturity ~~353~~351 ~~171~~ 169 167 Beginning Loan Count ~~155~~147 ~~472~~446 8381 Loans Paid In Full 2 6 191 2 Ending Loan Count ~~149~~145 ~~453~~440 8180 Beginning Scheduled Balance 8278,~~921~~209,~~921~~795.2962 ~~225~~209,~~343~~701,~~971~~885.5902 3635,~~707~~186,~~608~~947.5379 Ending scheduled Balance 7977,~~113~~215,~~083~~543.2537 ~~214~~205,~~124~~700,~~057~~936.2015 3534,~~483~~508,~~299~~631.0538 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~501~~474,~~822~~633.2928 1,~~931~~810,~~246~~876.8882 ~~314~~305,~~997~~934.9341 Scheduled Principal 8581,~~302~~805.6358 ~~861~~816,~~327~~550.4003 ~~142~~140,~~275~~333.7733 Unscheduled Principal 3912,~~723,535~~446.4167 103,~~358~~184,~~586~~398.9984 1537,~~082,033~~983.7108 Scheduled Interest ~~416~~392,~~519~~827.6670 1994,~~069,919~~326.4879 ~~172~~165,~~722~~601.1608 Servicing Fees 1716,~~275~~293.3972 4844,~~286~~929.0016 7,~~716~~399.3602 Master Servicing Fees 0.00 ~~188~~186.0432 36.8555 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 ~~399~~376,~~244~~533.2798 1949,~~021,445~~211.4431 ~~164~~158,~~968~~165.9551 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.~~777641~~777292 5.~~439394~~431776 5.~~392962~~394006

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 30 Year Fixed 30 Year Weighted Average Coupon Rate 6.~~077317~~073464 6.~~194183~~177206 6.~~145485~~134069 Weighted Average Net Rate 5.~~827317~~823464 5.~~894184~~877207 5.~~879852~~868652 Weighted Average Maturity ~~353~~351 ~~352~~350 ~~352~~350 Beginning Loan Count ~~193~~181 6562 ~~817~~764 Loans Paid In Full 8 1 360 12 Ending Loan Count ~~185~~180 6462 ~~781~~752 Beginning Scheduled Balance 9589,~~814~~328,~~053~~007.3924 2726,~~993~~983,~~277~~294.6572 ~~384~~356,~~987~~704,~~903~~520.8722 Ending scheduled Balance 9188,~~436~~595,~~674~~926.8941 2726,~~683~~954,~~064~~891.0487 ~~364~~350,~~910~~065,~~087~~692.4756 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~583~~544,~~133~~679.9188 ~~172~~166,~~677~~489.8086 2,~~362~~192,~~721~~980.4210 Scheduled Principal 9792,~~890~~571.3022 2827,~~181~~588.5671 ~~391~~369,~~107~~605.0913 Unscheduled Principal 4639,~~279,488~~509.2061 ~~282,032~~814.0514 196,~~686~~269,~~709~~222.3153 Scheduled Interest ~~485~~452,~~243~~108.6166 ~~144~~138,~~496~~901.2415 1,~~971~~823,~~614~~374.3397 Servicing Fees 1918,~~961~~609.2698 6,~~998~~745.3182 8578,~~220~~896.9903 Master Servicing Fees 0.00 0.00 1,~~380~~324.2839 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 ~~185~~184.1985 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 ~~465~~433,~~282~~498.3568 ~~137~~132,~~497~~155.9333 1,~~884~~742,~~827~~969.8770 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.~~827317~~823464 5.~~894183~~877206 5.~~874973~~863575

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 30 Year Fixed 15 Year Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~761288~~768700 5.~~606112~~604189 5.~~959769~~951522 Weighted Average Net Rate 5.~~511288~~518700 5.~~350923~~348759 5.~~699689~~691523 Weighted Average Maturity ~~350~~348.00 ~~172~~170.00 ~~285~~283.00 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant ~~132~~127,~~587~~963.7811 ~~481~~460,~~131~~715.2032 6,~~480~~084,~~319~~272.2178 Beginning Loan Count 5250 ~~122~~117 1,~~959~~848 Loans Paid In Full 1 21 7524 Ending Loan Count 5149 ~~120~~116 1,~~884~~824 Beginning Scheduled Balance 2221,~~453~~602,~~932~~868.8706 5653,~~260~~339,~~945~~459.14 ~~932~~871,~~483~~056,~~614~~777.3381 Ending Scheduled Balance 2221,~~031~~126,~~531~~316.9761 5452,~~948~~553,~~505~~409.5075 ~~889~~856,~~730~~721,~~303~~348.3710 Scheduled Principal 24,~~784~~112.8072 ~~218~~211,~~293~~611.5864 1,~~849~~764,~~163~~178.1336 Unscheduled Principal ~~397~~452,~~616~~438.1073 1574,~~094,146~~437.0675 4012,~~904~~571,~~147~~251.8335 Scheduled Interest ~~107~~103,~~802~~850.9839 ~~262~~249,~~837~~103.6268 4,~~631~~320,~~156~~094.0842 Servicing Fee 4,~~677~~500.9060 11,~~964~~353.3075 ~~202~~188,~~100~~728.5108 Master Servicing Fee ~~561~~540.3409 8180.1849 2,~~247~~167.6984 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 ~~185~~184.1985 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest ~~102~~98,~~563~~809.7470 ~~250~~237,~~792~~669.1444 4,~~426~~129,~~622~~013.6965 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.~~481288~~488700 5.~~349192~~346949 5.~~696558~~688282

Filing Compare · MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2003-4