8-K 1 mast03002_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 Form 8-K Current Report Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 26, 2003 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-03 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 2003-2 Trust. ITEM 7. Financial Statements and Exhibits (c) Exhibits furnished in accordance with Item 601(a) of Regulation S-K Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the December 26, 2003 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-2 Trust By: Wells Fargo Bank Minnesota, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/12/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-2 Trust, relating to the December 26, 2003 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 911/30/03 Distribution Date: 1012/2726/03 MASTR Series: 2003-2 Contact: Customer Service - CTSLink Wells Fargo Bank Minnesota, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A1 55265KRL5 SEN 5.00000% ~~134~~117,~~844~~084,~~685~~839.8409 ~~555~~487,~~740~~853.3650 121,~~624~~751,~~944~~562.2341 AR 55265KRM3 SEN 5.00000% 0.00 0.00 0.00 2-A1 55265KRN1 SEN 4.50000% 1715,~~013~~436,~~599~~194.0991 6357,~~106~~885.8973 1232,~~077,789~~354.3037 2-A2 55265KRP6 SEN 4.50000% 2825,~~513~~087,~~387~~187.9016 ~~105~~94,~~761~~076.95 2504,~~341,012~~685.2432 2-A3 55265KRQ4 SEN 4.50000% 8,441,000.00 31,~~309~~653.3875 0.00 2-A4 55265KRR2 SEN 5.25000% 0.00 0.00 0.00 2-A5 55265KRS0 SEN 5.25000% 0.00 0.00 0.00 2-A6 55265KRT8 SEN 1.~~52000~~51875% 3734,~~622~~134,~~171~~057.6681 4743,~~136~~200.3191 2513,~~383,315~~805.4723 2-A7 55265KRU5 IO 6.~~98000~~98125% 0.00 ~~216~~198,~~454~~581.8899 0.00 2-A8 55265KRV3 SEN 4.50000% 25,000,000.00 9293,~~730~~750.0800 0.00 2-A9 55265KRW1 SEN 4.50000% 55,602,000.00 ~~206~~208,~~239~~507.1150 0.00 2-A10 55265KRX9 SEN 4.50000% 13,440,000.00 4950,~~851~~400.6900 0.00 2-A11 55265KRY7 SEN 4.50000% ~~10,074,489~~0.7200 ~~37,368~~0.3300 ~~6,912,808~~0.0900 2-A12 55265KRZ4 SEN 4.50000% 3,~~891~~846,~~000~~058.0045 14,~~432~~422.5172 01,493,431.0041 2-A13 55265KSA8 SEN 4.50000% 1,~~053~~061,~~933~~810.8400 3,~~909~~981.2579 (3,~~909~~981.2579) 3-A1 55265KSC4 SEN 5.75000% 1512,~~063~~123,~~595~~969.6655 7158,~~646~~094.7802 1772,~~866,222~~849.3440 3-A2 55265KSD2 SEN 4.25000% 7170,~~430~~084,~~828~~887.1975 ~~251~~248,~~116~~217.2431 ~~651~~736,~~602~~788.1974 3-A3 55265KSE0 SEN 5.75000% 0.00 0.00 0.00 3-A4 55265KSF7 SEN 5.00000% 42,~~154~~336,~~425~~393.8216 179,~~182~~734.3097 1412,~~188,396~~880.8841 3-A6 55265KSH3 SEN 5.75000% 0.00 0.00 0.00 3-A7 55265KSJ9 SEN 4.75000% 63,~~040~~396,~~119~~882.7102 2313,~~732~~445.2799 1600,~~727,810~~286.2282 3-A8 55265KSK6 SEN 8.50000% ~~431~~242,~~437~~634.1243 31,~~033~~718.4566 ~~123~~42,~~415~~877.0263 3-A5 55265KSG5 SEN 5.75000% 2722,~~261~~390,~~097~~684.0397 ~~224~~198,~~883~~629.0575 31,~~207~~064,~~328~~029.5488 3-A9 55265KSL4 SEN 5.75000% 3830,~~117~~679,~~630~~062.9879 ~~181~~147,~~298~~003.3884 41,~~722~~955,~~376~~654.7848 3-A10 55265KSM2 SEN 5.75000% 23,000,000.00 ~~109~~110,~~394~~208.5933 0.00 3-A11 55265KSN0 SEN 5.75000% 1,000,000.00 4,~~756~~791.2967 0.00 3A-12 55265KSP5 SEN 5.75000% 7,657,000.00 36,~~418~~689.8979 0.00 3-A13 55265KSQ3 SEN 5.75000% 18,568,000.00 88,~~314~~971.7367 0.00 3A-14 55265KSR1 SEN 5.75000% 1,000,000.00 4,~~756~~791.2967 0.00 PO 55265KST7 STP 0.00000% 1,~~677~~637,~~395~~007.5777 0.00 216,~~768~~245.4900 15-AX 55265KSB6 IO 5.25000% 0.00 8676,~~584~~886.9722 0.00 30-AX 55265KSS9 IO 5.75000% 0.00 5751,~~663~~199.1068 0.00 15-B1 55265KSU4 SUB 5.14921% 3,~~187~~162,~~508~~677.4971 13,~~528~~571.8306 12,~~368~~583.7699 15-B2 55265KSV2 SUB 5.14921% 1,~~594~~582,~~728~~305.4245 6,~~768~~789.5568 6,~~188~~295.1684 15-B3 55265KSW0 SUB 5.14921% ~~796~~790,~~877~~669.1243 3,~~382~~392.2177 3,~~092~~146.1900 15-B4 55265KTA7 SUB 5.14921% ~~264~~262,~~976~~912.2608 1,~~124~~128.6516 1,~~028~~046.2110 15-B5 55265KTB5 SUB 5.14921% ~~265~~263,~~950~~878.4367 1,~~128~~132.7830 1,~~031~~049.9995 15-B6 55265KTC3 SUB 5.14921% ~~531~~527,~~944~~800.7084 2,~~257~~264.7580 2,~~064~~100.1507 30-B1 55265KSX8 SUB 5.75000% 6,~~571~~558,~~788~~414.2288 31,~~257~~425.3174 6,~~659~~762.3357 30-B2 55265KSY6 SUB 5.75000% 2,~~589~~583,~~187~~918.2333 12,~~314~~381.9228 2,~~623~~664.6835 30-B3 55265KSZ3 SUB 5.75000% 1,~~791~~788,~~673~~027.8687 8,~~521~~567.7163 1,~~815~~843.5469 30-B4 55265KTD1 SUB 5.75000% ~~796~~794,~~520~~899.2031 3,~~788~~808.4889 ~~807~~819.1364 30-B5 55265KTE9 SUB 5.75000% ~~796~~794,~~520~~899.2031 3,~~788~~808.4889 ~~807~~819.1364 30-B6 55265KTF6 SUB 5.75000% ~~797~~795,~~331~~709.6006 3,~~792~~812.3477 ~~807~~820.9548 Totals ~~570~~513,~~882~~155,~~804~~782.8680 2,~~676~~426,~~476~~782.08 38 10,~~884~~123,~~174~~421.7663

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A1 0.00 ~~122~~115,~~219~~333,~~741~~276.6168 132,~~180~~239,~~684~~415.5991 0.00 AR 0.00 0.00 0.00 0.00 2-A1 0.00 15,~~935~~203,~~809~~840.7954 1290,~~140,896~~240.1910 0.00 2-A2 0.00 2624,~~172~~582,~~375~~501.6685 2598,~~446,774~~762.1927 0.00 2-A3 0.00 8,441,000.00 31,~~309~~653.3875 0.00 2-A4 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 2-A6 0.00 3533,~~238~~620,~~856~~252.1959 2557,~~430,451~~006.7814 0.00 2-A7 0.00 0.00 ~~216~~198,~~454~~581.8899 0.00 2-A8 0.00 25,000,000.00 9293,~~730~~750.0800 0.00 2-A9 0.00 55,602,000.00 ~~206~~208,~~239~~507.1150 0.00 2-A10 0.00 13,440,000.00 4950,~~851~~400.6900 0.00 2-A11 0.00 ~~3,161,681~~0.6300 ~~6,950,176~~0.4200 0.00 2-A12 0.00 32,~~891~~352,~~000~~627.0004 141,~~432~~507,854.5113 0.00 2-A13 0.00 1,~~057~~065,~~843~~791.0979 0.00 0.00 3-A1 0.00 1311,~~197~~351,~~373~~120.3314 1830,~~937,869~~943.1242 0.00 3-A2 0.00 7069,~~779~~348,~~226~~099.0001 ~~902~~985,~~718~~006.4305 0.00 3-A3 0.00 0.00 0.00 0.00 3-A4 0.00 21,~~966~~923,~~028~~512.9575 1422,~~205,579~~615.1838 0.00 3-A6 0.00 0.00 0.00 0.00 3-A7 0.00 42,~~312~~796,~~309~~595.4919 1613,~~751,542~~732.4981 0.00 3-A8 0.00 ~~308~~199,~~022~~756.1180 ~~126~~44,~~448~~596.4729 0.00 3-A5 0.00 2421,~~053~~326,~~768~~655.4909 31,~~432~~262,~~211~~659.5963 0.00 3-A9 0.00 3328,~~395~~723,~~254~~408.2031 42,~~903~~102,~~675~~658.1632 0.00 3-A10 0.00 23,000,000.00 ~~109~~110,~~394~~208.5933 0.00 3-A11 0.00 1,000,000.00 4,~~756~~791.2967 0.00 3A-12 0.00 7,657,000.00 36,~~418~~689.8979 0.00 3-A13 0.00 18,568,000.00 88,~~314~~971.7367 0.00 3A-14 0.00 1,000,000.00 4,~~756~~791.2967 0.00 PO 0.00 1,~~655~~630,~~627~~762.0877 216,~~768~~245.4900 0.00 15-AX 0.00 0.00 8676,~~584~~886.9722 0.00 30-AX 0.00 0.00 5751,~~663~~199.1068 0.00 15-B1 0.00 3,~~175~~150,~~139~~093.7372 2526,~~897~~155.5905 0.00 15-B2 0.00 1,~~588~~576,~~540~~009.2660 1213,~~956~~085.7152 0.00 15-B3 0.00 ~~793~~787,~~784~~523.9343 6,~~474~~538.4077 0.00 15-B4 0.00 ~~263~~261,~~948~~865.0598 2,~~152~~174.8626 0.00 15-B5 0.00 ~~264~~262,~~918~~828.4472 2,~~160~~182.7725 0.00 15-B6 0.00 ~~529~~525,~~880~~700.5577 4,~~321~~364.9087 0.00 30-B1 0.00 6,~~565~~551,~~128~~652.8931 3738,~~916~~188.6431 0.00 30-B2 0.00 2,~~586~~581,~~563~~253.5598 1415,~~938~~045.6063 0.00 30-B3 0.00 1,~~789~~786,~~858~~184.3219 10,~~337~~411.2532 0.00 30-B4 0.00 ~~795~~794,~~713~~079.0767 4,~~595~~628.6153 0.00 30-B5 0.00 ~~795~~794,~~713~~079.0767 4,~~595~~628.6153 0.00 30-B6 0.00 ~~796~~794,~~523~~888.6458 4,~~600~~633.2925 0.00 Totals 0.00 ~~531~~503,~~998~~032,~~630~~361.1217 4112,~~560~~550,~~650~~204.8401 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A1 217,062,000.00 ~~134~~117,~~844~~084,~~685~~839.8409 ~~520~~461,~~764~~681.5974 121,~~104~~289,~~179~~880.6467 0.00 0.00 AR 100.00 0.00 0.00 0.00 0.00 0.00 2-A1 20,000,000.00 1715,~~013~~436,~~599~~194.0991 6661,~~231~~792.0709 1170,~~011,558~~562.2328 0.00 0.00 2-A2 35,000,000.00 2825,~~513~~087,~~387~~187.9016 ~~143~~134,~~857~~215.2052 2370,~~197,155~~469.0480 0.00 0.00 2-A3 8,441,000.00 8,441,000.00 0.00 0.00 0.00 0.00 2-A4 78,548,000.00 0.00 0.00 0.00 0.00 0.00 2-A5 5,828,000.00 0.00 0.00 0.00 0.00 0.00 2-A6 44,226,000.00 3734,~~622~~134,~~171~~057.6681 ~~146~~136,~~456~~640.7785 2377,~~236,858~~164.7037 0.00 0.00 2-A7 0.00 0.00 0.00 0.00 0.00 0.00 2-A8 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 2-A9 55,602,000.00 55,602,000.00 0.00 0.00 0.00 0.00 2-A10 13,440,000.00 13,440,000.00 0.00 0.00 0.00 0.00 2-A11 29,245,000.00 ~~10,074,489~~0.7200 ~~424,797~~0.9500 ~~6,488,010~~0.1400 0.00 0.00 2-A12 3,891,000.00 3,~~891~~846,~~000~~058.0045 0397,161.0068 01,096,269.0074 0.00 0.00 2-A13 1,027,000.00 1,~~053~~061,~~933~~810.8400 0.00 0.00 (3,~~909~~981.2579) 0.00 3-A1 39,035,000.00 1512,~~063~~123,~~595~~969.6655 2927,~~967~~462.0251 1745,~~836,255~~386.3189 0.00 0.00 3-A2 74,777,000.00 7170,~~430~~084,~~828~~887.1975 1026,~~463~~181.1613 ~~641~~710,~~139~~607.0361 0.00 0.00 3-A3 13,776,000.00 0.00 0.00 0.00 0.00 0.00 3-A4 20,000,000.00 42,~~154~~336,~~425~~393.8216 1914,~~082~~671.7833 1398,~~169,314~~209.0907 0.00 0.00 3-A6 1,997,000.00 0.00 0.00 0.00 0.00 0.00 3-A7 29,078,000.00 63,~~040~~396,~~119~~882.7102 2721,~~744~~330.4665 1578,~~700,065~~956.7617 0.00 0.00 3-A8 2,077,000.00 ~~431~~242,~~437~~634.1243 1,~~981~~523.7562 ~~121~~41,~~433~~354.2701 0.00 0.00 3-A5 70,000,000.00 2722,~~261~~390,~~097~~684.0397 5341,~~584~~621.0075 31,~~283~~129,~~406~~696.1383 (~~129~~107,~~661~~288.5970) 0.00 3-A9 85,000,000.00 3830,~~117~~679,~~630~~062.9879 7569,~~829~~492.9743 41,~~646~~886,~~546~~162.8106 0.00 0.00 3-A10 23,000,000.00 23,000,000.00 0.00 0.00 0.00 0.00 3-A11 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 3A-12 7,657,000.00 7,657,000.00 0.00 0.00 0.00 0.00 3-A13 18,568,000.00 18,568,000.00 0.00 0.00 0.00 0.00 3A-14 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 PO 1,925,222.89 1,~~677~~637,~~395~~007.5777 5,~~126~~169.1149 161,~~642~~075.3850 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 15-B1 3,272,000.00 3,~~187~~162,~~508~~677.4971 12,~~368~~583.7699 0.00 0.00 0.00 15-B2 1,637,000.00 1,~~594~~582,~~728~~305.4245 6,~~188~~295.1684 0.00 0.00 0.00 15-B3 818,000.00 ~~796~~790,~~877~~669.1243 3,~~092~~146.1900 0.00 0.00 0.00 15-B4 272,000.00 ~~264~~262,~~976~~912.2608 1,~~028~~046.2110 0.00 0.00 0.00 15-B5 273,000.00 ~~265~~263,~~950~~878.4367 1,~~031~~049.9995 0.00 0.00 0.00 15-B6 546,045.00 ~~531~~527,~~944~~800.7084 2,~~064~~100.1507 0.00 0.00 0.00 30-B1 6,617,000.00 6,~~571~~558,~~788~~414.2288 6,~~659~~762.3357 0.00 0.00 0.00 30-B2 2,607,000.00 2,~~589~~583,~~187~~918.2333 2,~~623~~664.6835 0.00 0.00 0.00 30-B3 1,804,000.00 1,~~791~~788,~~673~~027.8687 1,~~815~~843.5469 0.00 0.00 0.00 30-B4 802,000.00 ~~796~~794,~~520~~899.2031 ~~807~~819.1364 0.00 0.00 0.00 30-B5 802,000.00 ~~796~~794,~~520~~899.2031 ~~807~~819.1364 0.00 0.00 0.00 30-B6 802,817.00 ~~797~~795,~~331~~709.6006 ~~807~~820.9548 0.00 0.00 0.00 Totals 946,453,184.89 ~~570~~513,~~882~~155,~~804~~782.8680 1,~~565~~438,~~181~~897.0511 378,~~452~~795,~~564~~795.5300 (~~133~~111,~~570~~270.8449) 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A1 121,~~624~~751,~~944~~562.2341 ~~122~~115,~~219~~333,~~741~~276.6168 0.~~56306374~~53133794 121,~~624~~751,~~944~~562.2341 AR 0.00 0.00 0.00000000 0.00 2-A1 1232,~~077,789~~354.3037 15,~~935~~203,~~809~~840.7954 0.~~79679049~~76019203 1232,~~077,789~~354.3037 2-A2 2504,~~341,012~~685.2432 2624,~~172~~582,~~375~~501.6685 0.~~74778216~~70235720 2504,~~341,012~~685.2432 2-A3 0.00 8,441,000.00 1.00000000 0.00 2-A4 0.00 0.00 0.00000000 0.00 2-A5 0.00 0.00 0.00000000 0.00 2-A6 2513,~~383,315~~805.4723 3533,~~238~~620,~~856~~252.1959 0.~~79679049~~76019203 2513,~~383,315~~805.4723 2-A7 0.00 0.00 0.00000000 0.00 2-A8 0.00 25,000,000.00 1.00000000 0.00 2-A9 0.00 55,602,000.00 1.00000000 0.00 2-A10 0.00 13,440,000.00 1.00000000 0.00 2-A11 ~~6,912,808~~0.0900 ~~3,161,681~~0.6300 0.~~10811016~~00000000 ~~6,912,808~~0.0900 2-A12 01,493,431.0041 32,~~891~~352,~~000~~627.0004 10.~~00000000~~60463301 01,493,431.0041 2-A13 (3,~~909~~981.2579) 1,~~057~~065,~~843~~791.0979 1.~~03003222~~03777195 (3,~~909~~981.2579) 3-A1 1772,~~866,222~~849.3440 1311,~~197~~351,~~373~~120.3314 0.~~33809077~~29079339 1772,~~866,222~~849.3440 3-A2 ~~651~~736,~~602~~788.1974 7069,~~779~~348,~~226~~099.0001 0.~~94653738~~92739879 ~~651~~736,~~602~~788.1974 3-A3 0.00 0.00 0.00000000 0.00 3-A4 1412,~~188,396~~880.8841 21,~~966~~923,~~028~~512.9575 0.~~14830145~~09617564 1412,~~188,396~~880.8841 3-A6 0.00 0.00 0.00000000 0.00 3-A7 1600,~~727,810~~286.2282 42,~~312~~796,~~309~~595.4919 0.~~14830145~~09617564 1600,~~727,810~~286.2282 3-A8 ~~123~~42,~~415~~877.0263 ~~308~~199,~~022~~756.1180 0.~~14830145~~09617564 ~~123~~42,~~415~~877.0263 3-A5 31,~~207~~064,~~328~~029.5488 2421,~~053~~326,~~768~~655.4909 0.~~34362526~~30466650 31,~~207~~064,~~328~~029.5488 3-A9 41,~~722~~955,~~376~~654.7848 3328,~~395~~723,~~254~~408.2031 0.~~39288534~~33792245 41,~~722~~955,~~376~~654.7848 3-A10 0.00 23,000,000.00 1.00000000 0.00 3-A11 0.00 1,000,000.00 1.00000000 0.00 3A-12 0.00 7,657,000.00 1.00000000 0.00 3-A13 0.00 18,568,000.00 1.00000000 0.00 3A-14 0.00 1,000,000.00 1.00000000 0.00 PO 216,~~768~~245.4900 1,~~655~~630,~~627~~762.0877 0.~~85996644~~84705141 216,~~768~~245.4900 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 15-B1 12,~~368~~583.7699 3,~~175~~150,~~139~~093.7372 0.~~97039723~~96274258 12,~~368~~583.7699 15-B2 6,~~188~~295.1684 1,~~588~~576,~~540~~009.2660 0.~~97039723~~96274258 6,~~188~~295.1684 15-B3 3,~~092~~146.1900 ~~793~~787,~~784~~523.9343 0.~~97039722~~96274258 3,~~092~~146.1900 15-B4 1,~~028~~046.2110 ~~263~~261,~~948~~865.0598 0.~~97039724~~96274257 1,~~028~~046.2110 15-B5 1,~~031~~049.9995 ~~264~~262,~~918~~828.4472 0.~~97039722~~96274256 1,~~031~~049.9995 15-B6 2,~~064~~100.1507 ~~529~~525,~~880~~700.5577 0.~~97039722~~96274258 2,~~064~~100.1507 30-B1 6,~~659~~762.3357 6,~~565~~551,~~128~~652.8931 0.~~99216093~~99012427 6,~~659~~762.3357 30-B2 2,~~623~~664.6835 2,~~586~~581,~~563~~253.5598 0.~~99216093~~99012427 2,~~623~~664.6835 30-B3 1,~~815~~843.5469 1,~~789~~786,~~858~~184.3219 0.~~99216093~~99012427 1,~~815~~843.5469 30-B4 ~~807~~819.1364 ~~795~~794,~~713~~079.0767 0.~~99216094~~99012428 ~~807~~819.1364 30-B5 ~~807~~819.1364 ~~795~~794,~~713~~079.0767 0.~~99216094~~99012428 ~~807~~819.1364 30-B6 ~~807~~820.9548 ~~796~~794,~~523~~888.6458 0.~~99216090~~99012425 ~~807~~820.9548 Totals 3810,~~884~~123,~~174~~421.7663 ~~531~~503,~~998~~032,~~630~~361.1217 0.~~56209714~~53149207 3810,~~884~~123,~~174~~421.7663

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A1 217,062,000.00 ~~621~~539.~~22658890~~40735407 2.~~39915135~~12695792 555.~~76369719~~94245271 0.00000000 AR 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 20,000,000.00 ~~850~~771.~~67995450~~80974550 3.~~31155350~~08960450 508.~~57791150~~52811400 0.00000000 2-A2 35,000,000.00 ~~814~~716.~~66822571~~77677600 43.~~11020571~~83472914 6210.~~77585829~~58485143 0.00000000 2-A3 8,441,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A4 78,548,000.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 5,828,000.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 44,226,000.00 ~~850~~771.~~67995433~~80974562 3.~~31155361~~08960453 508.~~57791118~~52811401 0.00000000 2-A7 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A9 55,602,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A10 13,440,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A11 29,245,000.00 ~~344~~0.~~48588545~~00000000 140.~~52548983~~00000000 ~~221~~0.~~85023560~~00000000 0.00000000 2-A12 3,891,000.00 ~~1000~~988.~~00000000~~44987150 0102.~~00000000~~07187869 0281.~~00000000~~74498586 0.00000000 2-A13 1,027,000.00 ~~1026~~1033.~~22574489~~89483934 0.00000000 0.00000000 (3.~~80647517~~87710808) 3-A1 39,035,000.00 ~~385~~310.~~89972230~~59227744 0.~~76769617~~70353555 4719.~~04125298~~09534751 0.00000000 3-A2 74,777,000.00 ~~955~~937.~~25132313~~25193241 0.~~13992484~~35012277 89.~~57401380~~50302379 0.00000000 3-A3 13,776,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 20,000,000.00 ~~207~~116.~~72129100~~81965800 0.~~95413900~~73356650 5819.~~46570450~~91045350 0.00000000 3-A6 1,997,000.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 29,078,000.00 ~~207~~116.~~72129135~~81965816 0.~~95413921~~73356661 5819.~~46570466~~91045361 0.00000000 3-A8 2,077,000.00 ~~207~~116.~~72129032~~81965816 0.~~95414059~~73356765 5819.~~46570534~~91045258 0.00000000 3-A5 70,000,000.00 ~~389~~319.~~44424329~~86692814 0.~~76548571~~59459643 4616.~~90580186~~13852614 (1.~~85230843~~53269571) 3-A9 85,000,000.00 ~~448~~360.~~44271741~~93015047 0.~~89211729~~81755800 5422.~~66525659~~19014188 0.00000000 3-A10 23,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A11 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A-12 7,657,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A13 18,568,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3A-14 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 PO 1,925,222.89 ~~871~~850.~~27343993~~29519361 2.~~66260599~~68513845 80.~~64439130~~55863662 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 15-B1 3,272,000.00 ~~974~~966.~~17741137~~58854218 3.~~78018337~~84596271 0.00000000 0.00000000 15-B2 1,637,000.00 ~~974~~966.~~17740990~~58854612 3.~~78018326~~84596213 0.00000000 0.00000000 15-B3 818,000.00 ~~974~~966.~~17740831~~58854523 3.~~78018337~~84596577 0.00000000 0.00000000 15-B4 272,000.00 ~~974~~966.~~17742647~~58852941 3.~~78018382~~84595588 0.00000000 0.00000000 15-B5 273,000.00 ~~974~~966.~~17739927~~58853480 3.~~78018315~~84597070 0.00000000 0.00000000 15-B6 546,045.00 ~~974~~966.~~17740296~~58854124 3.~~78018295~~84596508 0.00000000 0.00000000 30-B1 6,617,000.00 ~~993~~991.~~16732961~~14627172 1.~~00639716~~02199940 0.00000000 0.00000000 30-B2 2,607,000.00 ~~993~~991.~~16733026~~14627158 1.~~00639816~~02199847 0.00000000 0.00000000 30-B3 1,804,000.00 ~~993~~991.~~16732816~~14626940 1.~~00639690~~02200111 0.00000000 0.00000000 30-B4 802,000.00 ~~993~~991.~~16733167~~14627182 1.~~00639651~~02199501 0.00000000 0.00000000 30-B5 802,000.00 ~~993~~991.~~16733167~~14627182 1.~~00639651~~02199501 0.00000000 0.00000000 30-B6 802,817.00 ~~993~~991.~~16730961~~14625126 1.~~00639374~~02200128 0.00000000 0.00000000

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A1 0.00000000 588.~~16284854~~06941063 ~~563~~531.~~06374036~~33794344 0.~~56306374~~53133794 588.~~16284854~~06941063 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.00000000 5311.~~88946500~~61771850 ~~796~~760.~~79048950~~19202700 0.~~79679049~~76019203 5311.~~88946500~~61771850 2-A2 0.00000000 6614.~~88606400~~41958057 ~~747~~702.~~78216171~~35719571 0.~~74778216~~70235720 6614.~~88606400~~41958057 2-A3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.00000000 5311.~~88946479~~61771876 ~~796~~760.~~79048953~~19202709 0.~~79679049~~76019203 5311.~~88946479~~61771876 2-A7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A11 0.00000000 ~~236~~0.~~37572542~~00000000 ~~108~~0.~~11016003~~00000000 0.~~10811016~~00000000 ~~236~~0.~~37572542~~00000000 2-A12 0.00000000 0383.~~00000000~~81686199 ~~1,000~~604.~~00000000~~63300951 10.~~00000000~~60463301 0383.~~00000000~~81686199 2-A13 0.00000000 (3.~~80647517~~87710808) 1,~~030~~037.~~03222006~~77194742 1.~~03003222~~03777195 (3.~~80647517~~87710808) 3-A1 0.00000000 4719.~~80894940~~79888305 ~~338~~290.~~09077315~~79339413 0.~~33809077~~29079339 4719.~~80894940~~79888305 3-A2 0.00000000 89.~~71393864~~85314656 ~~946~~927.~~53738449~~39878586 0.~~94653738~~92739879 89.~~71393864~~85314656 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.00000000 5920.~~41984400~~64402050 ~~148~~96.~~30144750~~17563750 0.~~14830145~~09617564 5920.~~41984400~~64402050 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.00000000 5920.~~41984387~~64402022 ~~148~~96.~~30144749~~17563760 0.~~14830145~~09617564 5920.~~41984387~~64402022 3-A8 0.00000000 5920.~~41984593~~64402022 ~~148~~96.~~30144921~~17563794 0.~~14830145~~09617564 5920.~~41984593~~64402022 3-A5 0.00000000 4515.~~81897914~~20042686 ~~343~~304.~~62526414~~66650129 0.~~34362526~~30466650 4515.~~81897914~~20042686 3-A9 0.00000000 5523.~~55737388~~00769976 ~~392~~337.~~88534353~~92245071 0.~~39288534~~33792245 5523.~~55737388~~00769976 3-A10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 PO 0.00000000 113.~~30699729~~24378026 ~~859~~847.~~96644264~~05141336 0.~~85996644~~84705141 113.~~30699729~~24378026 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-B1 0.00000000 3.~~78018337~~84596271 ~~970~~962.~~39722800~~74257946 0.~~97039723~~96274258 3.~~78018337~~84596271 15-B2 0.00000000 3.~~78018326~~84596213 ~~970~~962.~~39722663~~74257789 0.~~97039723~~96274258 3.~~78018326~~84596213 15-B3 0.00000000 3.~~78018337~~84596577 ~~970~~962.~~39722494~~74257946 0.~~97039722~~96274258 3.~~78018337~~84596577 15-B4 0.00000000 3.~~78018382~~84595588 ~~970~~962.~~39724265~~74257353 0.~~97039724~~96274257 3.~~78018382~~84595588 15-B5 0.00000000 3.~~78018315~~84597070 ~~970~~962.~~39721612~~74256410 0.~~97039722~~96274256 3.~~78018315~~84597070 15-B6 0.00000000 3.~~78018295~~84596508 ~~970~~962.~~39722001~~74257616 0.~~97039722~~96274258 3.~~78018295~~84596508 30-B1 0.00000000 1.~~00639716~~02199940 ~~992~~990.~~16093245~~12427233 0.~~99216093~~99012427 1.~~00639716~~02199940 30-B2 0.00000000 1.~~00639816~~02199847 ~~992~~990.~~16093211~~12427311 0.~~99216093~~99012427 1.~~00639816~~02199847 30-B3 0.00000000 1.~~00639690~~02200111 ~~992~~990.~~16093126~~12427384 0.~~99216093~~99012427 1.~~00639690~~02200111 30-B4 0.00000000 1.~~00639651~~02199501 ~~992~~990.~~16093516~~12427681 0.~~99216094~~99012428 1.~~00639651~~02199501 30-B5 0.00000000 1.~~00639651~~02199501 ~~992~~990.~~16093516~~12427681 0.~~99216094~~99012428 1.~~00639651~~02199501 30-B6 0.00000000 1.~~00639374~~02200128 ~~992~~990.~~16090342~~12424998 0.~~99216090~~99012425 1.~~00639374~~02200128 (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-A1 217,062,000.00 5.00000% ~~134~~117,~~844~~084,~~685~~839.8409 ~~561~~487,~~852~~853.8650 0.00 0.00 AR 100.00 5.00000% 0.00 0.00 0.00 0.00 2-A1 20,000,000.00 4.50000% 1715,~~013~~436,~~599~~194.0991 6357,~~801~~885.0073 0.00 0.00 2-A2 35,000,000.00 4.50000% 2825,~~513~~087,~~387~~187.9016 ~~106~~94,~~925~~076.2095 0.00 0.00 2-A3 8,441,000.00 4.50000% 8,441,000.00 31,653.75 0.00 0.00 2-A4 78,548,000.00 5.25000% 0.00 0.00 0.00 0.00 2-A5 5,828,000.00 5.25000% 0.00 0.00 0.00 0.00 2-A6 44,226,000.00 1.~~52000~~51875% 3734,~~622~~134,~~171~~057.6681 4743,~~654~~200.7592 0.00 0.00 2-A7 0.00 6.~~98000~~98125% 3734,~~622~~134,~~171~~057.6681 ~~218~~198,~~835~~581.6399 0.00 0.00 2-A8 25,000,000.00 4.50000% 25,000,000.00 93,750.00 0.00 0.00 2-A9 55,602,000.00 4.50000% 55,602,000.00 208,507.50 0.00 0.00 2-A10 13,440,000.00 4.50000% 13,440,000.00 50,400.00 0.00 0.00 2-A11 29,245,000.00 4.50000% ~~10,074,489~~0.7200 ~~37,779~~0.3400 0.00 0.00 2-A12 3,891,000.00 4.50000% 3,~~891~~846,~~000~~058.0045 14,~~591~~422.2572 0.00 0.00 2-A13 1,027,000.00 4.50000% 1,~~053~~061,~~933~~810.8400 3,~~952~~981.2579 0.00 0.00 3-A1 39,035,000.00 5.75000% 1512,~~063~~123,~~595~~969.6655 7258,~~179~~094.7302 0.00 0.00 3-A2 74,777,000.00 4.25000% 7170,~~430~~084,~~828~~887.1975 ~~252~~248,~~984~~217.1831 0.00 0.00 3-A3 13,776,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A4 20,000,000.00 5.00000% 42,~~154~~336,~~425~~393.8216 179,~~310~~734.1197 0.00 0.00 3-A6 1,997,000.00 5.75000% 0.00 0.00 0.00 0.00 3-A7 29,078,000.00 4.75000% 63,~~040~~396,~~119~~882.7102 2313,~~908~~445.8199 0.00 0.00 3-A8 2,077,000.00 8.50000% ~~431~~242,~~437~~634.1243 31,~~056~~718.0166 0.00 0.00 3-A5 70,000,000.00 5.75000% 4741,~~281~~453,~~223~~165.8664 ~~226~~198,~~555~~629.8675 0.00 0.00 3-A9 85,000,000.00 5.75000% 3830,~~117~~679,~~630~~062.9879 ~~182~~147,~~646~~003.9884 0.00 0.00 3-A10 23,000,000.00 5.75000% 23,000,000.00 110,208.33 0.00 0.00 3-A11 1,000,000.00 5.75000% 1,000,000.00 4,791.67 0.00 0.00 3A-12 7,657,000.00 5.75000% 7,657,000.00 36,689.79 0.00 0.00 3-A13 18,568,000.00 5.75000% 18,568,000.00 88,971.67 0.00 0.00 3A-14 1,000,000.00 5.75000% 1,000,000.00 4,791.67 0.00 0.00 PO 1,925,222.89 0.00000% 1,~~677~~637,~~395~~007.5777 0.00 0.00 0.00 15-AX 0.00 5.25000% 2017,~~008~~573,~~527~~993.0925 8776,~~537~~886.3122 0.00 0.00 30-AX 0.00 5.75000% 1210,~~123~~685,~~554~~150.7072 5851,~~092~~199.0368 0.00 0.00 15-B1 3,272,000.00 5.14921% 3,~~187~~162,~~508~~677.4971 13,~~677~~571.6307 0.00 0.00 15-B2 1,637,000.00 5.14921% 1,~~594~~582,~~728~~305.4245 6,~~842~~789.9968 0.00 0.00 15-B3 818,000.00 5.14921% ~~796~~790,~~877~~669.1243 3,~~419~~392.4177 0.00 0.00 15-B4 272,000.00 5.14921% ~~264~~262,~~976~~912.2608 1,~~137~~128.0216 0.00 0.00 15-B5 273,000.00 5.14921% ~~265~~263,~~950~~878.4367 1,~~141~~132.2030 0.00 0.00 15-B6 546,045.00 5.14921% ~~531~~527,~~944~~800.7084 2,~~282~~264.5880 0.00 0.00 30-B1 6,617,000.00 5.75000% 6,~~571~~558,~~788~~414.2288 31,~~489~~425.8274 0.00 0.00 30-B2 2,607,000.00 5.75000% 2,~~589~~583,~~187~~918.2333 12,~~406~~381.5228 0.00 0.00 30-B3 1,804,000.00 5.75000% 1,~~791~~788,~~673~~027.8687 8,~~585~~567.1063 0.00 0.00 30-B4 802,000.00 5.75000% ~~796~~794,~~520~~899.2031 3,~~816~~808.6689 0.00 0.00 30-B5 802,000.00 5.75000% ~~796~~794,~~520~~899.2031 3,~~816~~808.6689 0.00 0.00 30-B6 802,817.00 5.75000% ~~797~~795,~~331~~709.6006 3,~~820~~812.5577 0.00 0.00 Totals 946,453,184.89 2,~~701~~426,~~863~~782.8240 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A1 ~~6,112~~0.5000 0.00 ~~555~~487,~~740~~853.3650 0.00 ~~122~~115,~~219~~333,~~741~~276.6168 AR 0.00 0.00 0.00 0.00 0.00 2-A1 ~~694~~0.1000 0.00 6357,~~106~~885.8973 0.00 15,~~935~~203,~~809~~840.7954 2-A2 ~~1,163~~0.2600 0.00 ~~105~~94,~~761~~076.95 0.00 2624,~~172~~582,~~375~~501.6685 2-A3 ~~344~~0.3700 0.00 31,~~309~~653.3875 0.00 8,441,000.00 2-A4 0.00 0.00 0.00 0.00 0.00 2-A5 0.00 0.00 0.00 0.00 0.00 2-A6 ~~518~~0.4400 0.00 4743,~~136~~200.3191 0.00 3533,~~238~~620,~~856~~252.1959 2-A7 ~~2,380~~0.7500 0.00 ~~216~~198,~~454~~581.8899 0.00 3533,~~238~~620,~~856~~252.1959 2-A8 ~~1,019~~0.9200 0.00 9293,~~730~~750.0800 0.00 25,000,000.00 2-A9 ~~2,268~~0.3900 0.00 ~~206~~208,~~239~~507.1150 0.00 55,602,000.00 2-A10 ~~548~~0.3100 0.00 4950,~~851~~400.6900 0.00 13,440,000.00 2-A11 ~~411~~0.0100 0.00 ~~37,368~~0.3300 0.00 ~~3,161,681~~0.6300 2-A12 ~~158~~0.7400 0.00 14,~~432~~422.5172 0.00 32,~~891~~352,~~000~~627.0004 2-A13 430.00 0.00 3,~~909~~981.2579 0.00 1,~~057~~065,~~843~~791.0979 3-A1 ~~532~~0.9500 0.00 7158,~~646~~094.7802 0.00 1311,~~197~~351,~~373~~120.3314 3-A2 ~~1,867~~0.9500 0.00 ~~251~~248,~~116~~217.2431 0.00 7069,~~779~~348,~~226~~099.0001 3-A3 0.00 0.00 0.00 0.00 0.00 3-A4 ~~127~~0.8100 0.00 179,~~182~~734.3097 0.00 21,~~966~~923,~~028~~512.9575 3-A6 0.00 0.00 0.00 0.00 0.00 3-A7 ~~176~~0.5300 0.00 2313,~~732~~445.2799 0.00 42,~~312~~796,~~309~~595.4919 3-A8 220.5600 0.00 31,~~033~~718.4566 0.00 ~~308~~199,~~022~~756.1180 3-A5 ~~1,672~~0.8100 0.00 ~~224~~198,~~883~~629.0575 0.00 4340,~~507~~059,~~439~~185.6901 3-A9 ~~1,348~~0.6000 0.00 ~~181~~147,~~298~~003.3884 0.00 3328,~~395~~723,~~254~~408.2031 3-A10 ~~813~~0.7400 0.00 ~~109~~110,~~394~~208.5933 0.00 23,000,000.00 3-A11 350.3800 0.00 4,~~756~~791.2967 0.00 1,000,000.00 3A-12 ~~270~~0.9000 0.00 36,~~418~~689.8979 0.00 7,657,000.00 3-A13 ~~656~~0.9400 0.00 88,~~314~~971.7367 0.00 18,568,000.00 3A-14 350.3800 0.00 4,~~756~~791.2967 0.00 1,000,000.00 PO 0.00 0.00 0.00 0.00 1,~~655~~630,~~627~~762.0877 15-AX ~~952~~0.3300 0.00 8676,~~584~~886.9722 0.00 1817,~~269~~307,~~435~~221.3615 30-AX ~~428~~0.9300 0.00 5751,~~663~~199.1068 0.00 1110,~~133~~238,~~991~~714.8494 15-B1 ~~148~~0.8000 0.00 13,~~528~~571.8306 0.00 3,~~175~~150,~~139~~093.7372 15-B2 740.4500 0.00 6,~~768~~789.5568 0.00 1,~~588~~576,~~540~~009.2660 15-B3 370.2000 0.00 3,~~382~~392.2177 0.00 ~~793~~787,~~784~~523.9343 15-B4 120.3700 0.00 1,~~124~~128.6516 0.00 ~~263~~261,~~948~~865.0598 15-B5 120.4200 0.00 1,~~128~~132.7830 0.00 ~~264~~262,~~918~~828.4472 15-B6 240.8300 0.00 2,~~257~~264.7580 0.00 ~~529~~525,~~880~~700.5577 30-B1 ~~232~~0.5100 0.00 31,~~257~~425.3174 0.00 6,~~565~~551,~~128~~652.8931 30-B2 910.6100 0.00 12,~~314~~381.9228 0.00 2,~~586~~581,~~563~~253.5598 30-B3 630.3900 0.00 8,~~521~~567.7163 0.00 1,~~789~~786,~~858~~184.3219 30-B4 280.1800 0.00 3,~~788~~808.4889 0.00 ~~795~~794,~~713~~079.0767 30-B5 280.1800 0.00 3,~~788~~808.4889 0.00 ~~795~~794,~~713~~079.0767 30-B6 280.2100 0.00 3,~~792~~812.3477 0.00 ~~796~~794,~~523~~888.6458 Totals ~~25,387~~0.7500 0.00 2,~~676~~426,~~476~~782.0838 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-A1 217,062,000.00 5.00000% ~~621~~539.~~22658890~~40735407 2.~~58844413~~24753066 0.00000000 0.00000000 AR 100.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 20,000,000.00 4.50000% ~~850~~771.~~67995450~~80974550 32.~~19005000~~89428650 0.00000000 0.00000000 2-A2 35,000,000.00 4.50000% ~~814~~716.~~66822571~~77677600 32.~~05500571~~68791286 0.00000000 0.00000000 2-A3 8,441,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A4 78,548,000.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 5,828,000.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 44,226,000.00 1.~~52000~~51875% ~~850~~771.~~67995433~~80974562 10.~~07752792~~97682178 0.00000000 0.00000000 2-A7 0.00 6.~~98000~~98125% ~~850~~771.~~67995433~~80974562 4.~~94812169~~49016393 0.00000000 0.00000000 2-A8 25,000,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A9 55,602,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A10 13,440,000.00 4.50000% 1000.00000000 3.75000000 0.00000000 0.00000000 2-A11 29,245,000.00 4.50000% ~~344~~0.~~48588545~~00000000 10.~~29182219~~00000000 0.00000000 0.00000000 2-A12 3,891,000.00 4.50000% ~~1000~~988.~~00000000~~44987150 3.~~75000000~~70668723 0.00000000 0.00000000 2-A13 1,027,000.00 4.50000% ~~1026~~1033.~~22574489~~89483934 3.~~84834469~~87710808 0.00000000 0.00000000 3-A1 39,035,000.00 5.75000% ~~385~~310.~~89972230~~59227744 1.~~84910286~~48825464 0.00000000 0.00000000 3-A2 74,777,000.00 4.25000% ~~955~~937.~~25132313~~25193241 3.~~38318173~~31943392 0.00000000 0.00000000 3-A3 13,776,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 20,000,000.00 5.00000% ~~207~~116.~~72129100~~81965800 0.~~86550550~~48674850 0.00000000 0.00000000 3-A6 1,997,000.00 5.75000% 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 29,078,000.00 4.75000% ~~207~~116.~~72129135~~81965816 0.~~82223021~~46241110 0.00000000 0.00000000 3-A8 2,077,000.00 8.50000% ~~207~~116.~~72129032~~81965816 10.~~47135773~~82747232 0.00000000 0.00000000 3-A5 70,000,000.00 5.75000% ~~675~~592.~~44605514~~18808057 32.~~23651229~~83756786 0.00000000 0.00000000 3-A9 85,000,000.00 5.75000% ~~448~~360.~~44271741~~93015047 21.~~14878800~~72945694 0.00000000 0.00000000 3-A10 23,000,000.00 5.75000% 1000.00000000 4.79166652 0.00000000 0.00000000 3-A11 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 0.00000000 3A-12 7,657,000.00 5.75000% 1000.00000000 4.79166645 0.00000000 0.00000000 3-A13 18,568,000.00 5.75000% 1000.00000000 4.79166685 0.00000000 0.00000000 3A-14 1,000,000.00 5.75000% 1000.00000000 4.79167000 0.00000000 0.00000000 PO 1,925,222.89 0.00000% ~~871~~850.~~27343993~~29519361 0.00000000 0.00000000 0.00000000 15-AX 0.00 5.25000% ~~558~~490.~~91629549~~91025842 2.~~44525890~~14773237 0.00000000 0.00000000 30-AX 0.00 5.75000% ~~514~~453.~~51640578~~47140172 2.~~46539099~~17288378 0.00000000 0.00000000 15-B1 3,272,000.00 5.14921% ~~974~~966.~~17741137~~58854218 4.~~18020477~~14763753 0.00000000 0.00000000 15-B2 1,637,000.00 5.14921% ~~974~~966.~~17740990~~58854612 4.~~18020159~~14763592 0.00000000 0.00000000 15-B3 818,000.00 5.14921% ~~974~~966.~~17740831~~58854523 4.~~18020782~~14764059 0.00000000 0.00000000 15-B4 272,000.00 5.14921% ~~974~~966.~~17742647~~58852941 4.~~18022059~~14764706 0.00000000 0.00000000 15-B5 273,000.00 5.14921% ~~974~~966.~~17739927~~58853480 4.~~18021978~~14761905 0.00000000 0.00000000 15-B6 546,045.00 5.14921% ~~974~~966.~~17740296~~58854124 4.~~18020493~~14764351 0.00000000 0.00000000 30-B1 6,617,000.00 5.75000% ~~993~~991.~~16732961~~14627172 4.~~75892701~~74924286 0.00000000 0.00000000 30-B2 2,607,000.00 5.75000% ~~993~~991.~~16733026~~14627158 4.~~75892597~~74924434 0.00000000 0.00000000 30-B3 1,804,000.00 5.75000% ~~993~~991.~~16732816~~14626940 4.~~75892461~~74924058 0.00000000 0.00000000 30-B4 802,000.00 5.75000% ~~993~~991.~~16733167~~14627182 4.~~75892768~~74923940 0.00000000 0.00000000 30-B5 802,000.00 5.75000% ~~993~~991.~~16733167~~14627182 4.~~75892768~~74923940 0.00000000 0.00000000 30-B6 802,817.00 5.75000% ~~993~~991.~~16730961~~14625126 4.~~75893012~~74923924 0.00000000 0.00000000 (5) Per $1 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A1 0.~~02816016~~00000000 0.00000000 2.~~56028397~~24753066 0.00000000 ~~563~~531.~~06374036~~33794344 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A1 0.~~03470500~~00000000 0.00000000 32.~~15534450~~89428650 0.00000000 ~~796~~760.~~79048950~~19202700 2-A2 0.~~03323600~~00000000 0.00000000 32.~~02177000~~68791286 0.00000000 ~~747~~702.~~78216171~~35719571 2-A3 0.~~04079730~~00000000 0.00000000 3.~~70920270~~75000000 0.00000000 1000.00000000 2-A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A6 0.~~01172252~~00000000 0.00000000 10.~~06580541~~97682155 0.00000000 ~~796~~760.~~79048953~~19202709 2-A7 0.~~05383146~~00000000 0.00000000 4.~~89429024~~49016393 0.00000000 ~~796~~760.~~79048953~~19202709 2-A8 0.~~04079680~~00000000 0.00000000 3.~~70920320~~75000000 0.00000000 1000.00000000 2-A9 0.~~04079691~~00000000 0.00000000 3.~~70920309~~75000000 0.00000000 1000.00000000 2-A10 0.~~04079687~~00000000 0.00000000 3.~~70920313~~75000000 0.00000000 1000.00000000 2-A11 0.~~01405403~~00000000 0.00000000 10.~~27776817~~00000000 0.00000000 ~~108~~0.~~11016003~~00000000 2-A12 0.~~04079671~~00000000 0.00000000 3.~~70920329~~70668723 0.00000000 ~~1000~~604.~~00000000~~63300951 2-A13 0.~~04186952~~00000000 0.00000000 3.~~80647517~~87710808 0.00000000 ~~1030~~1037.~~03222006~~77194742 3-A1 0.~~01365313~~00000000 0.00000000 1.~~83544972~~48825464 0.00000000 ~~338~~290.~~09077315~~79339413 3-A2 0.~~02498027~~00000000 0.00000000 3.~~35820159~~31943392 0.00000000 ~~946~~927.~~53738449~~39878586 3-A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A4 0.~~00639050~~00000000 0.00000000 0.~~85911500~~48674850 0.00000000 ~~148~~96.~~30144750~~17563750 3-A6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A7 0.~~00607091~~00000000 0.00000000 0.~~81615895~~46241110 0.00000000 ~~148~~96.~~30144749~~17563760 3-A8 0.~~01086182~~00000000 0.00000000 10.~~46049591~~82747232 0.00000000 ~~148~~96.~~30144921~~17563794 3-A5 0.~~02389729~~00000000 0.00000000 32.~~21261500~~83756786 0.00000000 ~~621~~572.~~53485271~~27407157 3-A9 0.~~01586588~~00000000 0.00000000 21.~~13292212~~72945694 0.00000000 ~~392~~337.~~88534353~~92245071 3-A10 0.~~03538000~~00000000 0.00000000 4.~~75628652~~79166652 0.00000000 1000.00000000 3-A11 0.~~03538000~~00000000 0.00000000 4.~~75629000~~79167000 0.00000000 1000.00000000 3A-12 0.~~03537939~~00000000 0.00000000 4.~~75628706~~79166645 0.00000000 1000.00000000 3-A13 0.~~03538022~~00000000 0.00000000 4.~~75628662~~79166685 0.00000000 1000.00000000 3A-14 0.~~03538000~~00000000 0.00000000 4.~~75629000~~79167000 0.00000000 1000.00000000 PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~859~~847.~~96644264~~05141336 15-AX 0.~~02660230~~00000000 0.00000000 2.~~41865633~~14773237 0.00000000 ~~510~~483.~~33667227~~45827191 30-AX 0.~~01820353~~00000000 0.00000000 2.~~44718745~~17288378 0.00000000 ~~472~~434.~~51995023~~52493440 15-B1 0.~~04547677~~00000000 0.00000000 4.~~13472800~~14763447 0.00000000 ~~970~~962.~~39722800~~74257946 15-B2 0.~~04547954~~00000000 0.00000000 4.~~13472816~~14763592 0.00000000 ~~970~~962.~~39722663~~74257789 15-B3 0.~~04547677~~00000000 0.00000000 4.~~13473105~~14764059 0.00000000 ~~970~~962.~~39722494~~74257946 15-B4 0.~~04547794~~00000000 0.00000000 4.~~13474265~~14764706 0.00000000 ~~970~~962.~~39724265~~74257353 15-B5 0.~~04549451~~00000000 0.00000000 4.~~13472527~~14761905 0.00000000 ~~970~~962.~~39721612~~74256410 15-B6 0.~~04547244~~00000000 0.00000000 4.~~13473249~~14764351 0.00000000 ~~970~~962.~~39722001~~74257616 30-B1 0.~~03513828~~00000000 0.00000000 4.~~72378873~~74924286 0.00000000 ~~992~~990.~~16093245~~12427233 30-B2 0.~~03514001~~00000000 0.00000000 4.~~72378980~~74924434 0.00000000 ~~992~~990.~~16093211~~12427311 30-B3 0.~~03513858~~00000000 0.00000000 4.~~72378603~~74924058 0.00000000 ~~992~~990.~~16093126~~12427384 30-B4 0.~~03513716~~00000000 0.00000000 4.~~72379052~~74923940 0.00000000 ~~992~~990.~~16093516~~12427681 30-B5 0.~~03513716~~00000000 0.00000000 4.~~72379052~~74923940 0.00000000 ~~992~~990.~~16093516~~12427681 30-B6 0.~~03513877~~00000000 0.00000000 4.~~72379135~~74923924 0.00000000 ~~992~~990.~~16090342~~12424998 (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 1-PO 0.00000% 0.00 0.00 14,~~232~~115.9003 1413,~~174~~925.0904 9594.~~80674117~~12334076% 2-PO 0.00000% 0.00 0.00 1,~~098~~059,~~719~~894.0268 1,~~077~~054,~~679~~522.9156 8381.~~62189010~~82501019% 3-PO 0.00000% 0.00 0.00 ~~564~~562,~~443~~998.6506 ~~563~~562,~~773~~315.0917 90.~~68613302~~45161823% 15 AXA 5.25000% 1210,~~359~~729,~~704~~781.4899 1110,~~213~~561,~~089~~062.3632 0.00 0.00 ~~646~~609.~~76399208~~15547958% 15 AXB 5.25000% 76,~~648~~844,~~822~~211.6126 76,~~056~~746,~~346~~158.0082 0.00 0.00 2625.~~53046228~~36421997% 3A5#1 5.75000% 18,~~634~~283,~~129~~014.0919 18,~~464~~090,~~145~~808.9144 0.00 0.00 9593.~~21571048~~29048780% 3A5#2 5.75000% 0.00 0.00 15,~~786~~937,~~360~~447.2748 1516,~~861~~013,~~444~~814.7241 ~~103~~104.~~37112448~~36413782% 3A5#3 5.75000% 1779,~~385,997~~466.7447 ~~989~~641,~~525~~721.2949 0.00 0.00 149.~~83014545~~61756423% 3A5#4 5.75000% 0.00 0.00 116,~~474~~453,~~736~~237.7649 85,~~192~~312,~~323~~840.7767 149.~~96888993~~70754202%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 4112,~~656~~610,~~352~~393.3097 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 2447,~~578~~959.8549 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 4112,~~680~~658,~~931~~353.1546 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~120~~108,~~280~~149.3145 Payment of Interest and Principal 4112,~~560~~550,~~650~~204.8401 Total Withdrawals (Pool Distribution Amount) 4112,~~680~~658,~~931~~353.1546 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall ~~25,387~~0.7500 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall ~~25,387~~0.7500

SERVICING FEES Gross Servicing Fee ~~118~~106,~~933~~907.9648 Master Servicing Fee 1,~~346~~241.3597 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~120~~108,~~280~~149.3145

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 813 0 0 0 813 36,~~441~~237,~~393~~551.6184 0.00 0.00 0.00 36,~~441~~237,~~393~~551.6184 60 Days 01 0 0 0 01 0343,884.0032 0.00 0.00 0.00 0343,884.0032 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 814 0 0 0 814 36,~~441~~581,~~393~~436.6116 0.00 0.00 0.00 36,~~441~~581,~~393~~436.6116 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~660611~~125541% 0.000000% 0.000000% 0.000000% 01.~~660611~~125541% 01.~~645483~~237101% 0.000000% 0.000000% 0.000000% 01.~~645483~~237101% 60 Days 0.~~000000~~086580% 0.000000% 0.000000% 0.000000% 0.~~000000~~086580% 0.~~000000~~068203% 0.000000% 0.000000% 0.000000% 0.~~000000~~068203% 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.~~660611~~212121% 0.000000% 0.000000% 0.000000% 01.~~660611~~212121% 01.~~645483~~305305% 0.000000% 0.000000% 0.000000% 01.~~645483~~305305%

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 21 0 0 0 21 ~~680~~328,~~243~~819.7407 0.00 0.00 0.00 ~~680~~328,~~243~~819.7407 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 21 0 0 0 21 ~~680~~328,~~243~~819.7407 0.00 0.00 0.00 ~~680~~328,~~243~~819.7407 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~701754~~366300% 0.000000% 0.000000% 0.000000% 0.~~701754~~366300% 0.~~543001~~277784% 0.000000% 0.000000% 0.000000% 0.~~543001~~277784% 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.~~701754~~366300% 0.000000% 0.000000% 0.000000% 0.~~701754~~366300% 0.~~543001~~277784% 0.000000% 0.000000% 0.000000% 0.~~543001~~277784% 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 25 0 0 0 25 13,~~060~~133,~~650~~445.2943 0.00 0.00 0.00 13,~~060~~133,~~650~~445.2943 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 25 0 0 0 25 13,~~060~~133,~~650~~445.2943 0.00 0.00 0.00 13,~~060~~133,~~650~~445.2943 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~465116~~196172% 0.000000% 0.000000% 0.000000% 01.~~465116~~196172% 01.~~547965~~694696% 0.000000% 0.000000% 0.000000% 01.~~547965~~694696% 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.~~465116~~196172% 0.000000% 0.000000% 0.000000% 01.~~465116~~196172% 01.~~547965~~694696% 0.000000% 0.000000% 0.000000% 01.~~547965~~694696% 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 47 0 0 0 47 12,~~700~~775,~~499~~287.5834 0.00 0.00 0.00 12,~~700~~775,~~499~~287.5834 60 Days 01 0 0 0 01 0343,884.0032 0.00 0.00 0.00 0343,884.0032 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 48 0 0 0 48 13,~~700~~119,~~499~~171.5866 0.00 0.00 0.00 13,~~700~~119,~~499~~171.5866 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~806452~~508621% 0.000000% 0.000000% 0.000000% 01.~~806452~~508621% 01.~~793464~~381168% 0.000000% 0.000000% 0.000000% 01.~~793464~~381168% 60 Days 0.~~000000~~215517% 0.000000% 0.000000% 0.000000% 0.~~000000~~215517% 0.~~000000~~171140% 0.000000% 0.000000% 0.000000% 0.~~000000~~171140% 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.~~806452~~724138% 0.000000% 0.000000% 0.000000% 01.~~806452~~724138% 01.~~793464~~552308% 0.000000% 0.000000% 0.000000% 01.~~793464~~552308%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 2447,~~578~~959.8549

COLLATERAL STATEMENT Collateral Description Fixed 15 & 30 Year Weighted Average Gross Coupon 5.~~932169~~927865% Weighted Average Pass-Through Rate 5.~~679339~~674960% Weighted Average Maturity(Stepdown Calculation ) ~~246~~244 Beginning Scheduled Collateral Loan Count 1,~~295~~174 Number Of Loans Paid In Full 8419 Ending Scheduled Collateral Loan Count 1,~~211~~155 Beginning Scheduled Collateral Balance ~~570~~513,~~882~~155,~~805~~783.1913 Ending Scheduled Collateral Balance ~~531~~503,~~998~~032,~~630~~361.4449 Ending Actual Collateral Balance at 30-~~Sep~~Nov-2003 ~~533~~504,~~150~~206,~~030~~961.9723 Monthly P &I Constant 43,~~385~~968,~~002~~957.9753 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 4112,~~432~~411,~~539~~922.7173 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans ~~531~~503,~~998~~032,~~630~~361.4449 Scheduled Principal 1,~~562~~434,~~858~~025.7779 Unscheduled Principal 378,~~321~~689,~~315~~395.9885

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 1 Senior % 9897.~~052849~~781038% Group 2 Senior % 9897.~~062605~~885157% Group 3 Senior % 9493.~~123755~~529559% Group 1 Junior % 12.~~947151~~218962% Group 2 Junior % 12.~~937395~~114843% Group 3 Junior % 56.~~876245~~470441%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 15 Year Fixed 15 Year Fixed 30 Year Weighted Average Coupon Rate 5.~~722216~~720526 5.~~668581~~663836 6.~~297231~~287503 Weighted Average Net Rate 5.~~472216~~470526 5.~~418581~~413836 6.~~047231~~037503 Weighted Average Maturity ~~169~~167 ~~169~~167 ~~349~~347 Beginning Loan Count ~~311~~276 ~~458~~421 ~~526~~477 Loans Paid In Full 263 283 3013 Ending Loan Count ~~285~~273 ~~430~~418 ~~496~~464 Beginning Scheduled Balance ~~137~~119,~~536~~755,~~688~~981.8701 ~~205~~187,~~714~~041,~~516~~420.8664 ~~227~~206,~~631~~358,~~599~~381.4648 Ending scheduled Balance ~~124~~117,~~901~~993,~~344~~751.3959 ~~192~~184,~~967~~280,~~029~~009.8705 ~~214~~200,~~130~~758,~~256~~600.1885 Record Date 0911/30/2003 0911/30/2003 0911/30/2003 Principal And Interest Constant 1,~~187~~043,~~010~~107.4143 1,~~772~~631,~~709~~758.4982 1,~~425~~294,~~283~~091.0728 Scheduled Principal ~~531~~472,~~164~~218.8408 ~~800~~748,~~951~~948.5893 ~~230~~212,~~742~~858.3578 Unscheduled Principal 121,~~104~~290,~~179~~011.6434 112,~~946~~012,~~535~~462.4166 135,~~270~~386,~~600~~921.9385 Scheduled Interest ~~655~~570,~~845~~889.5735 ~~971~~882,~~757~~809.9189 1,~~194~~081,~~540~~232.7250 Servicing Fees 2824,~~653~~949.5020 4238,~~857~~966.2195 4742,~~423~~991.2533 Master Servicing Fees ~~108~~73.2002 ~~242~~230.9631 ~~995~~938.1964 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 ~~627~~545,~~083~~867.8713 ~~928~~843,~~657~~612.7463 1,~~146~~037,~~122~~302.2853 Realized Loss Amount 0.00 0.00 0.00 Cumulative Realized Loss 0.00 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 0.0000 Prepayment Penalties 0.00 0.00 0.00 Special Servicing Fee 0.00 0.00 0.00 Pass-Through Rate 5.~~471272~~469794 5.~~417164~~412358 6.~~041985~~032045

Group Level Collateral Statement Group Total Collateral Description Fixed 15 & 30 Year Weighted Average Coupon Rate 5.~~932169~~927865 Weighted Average Net Rate 5.~~682168~~677865 Weighted Average Maturity ~~246~~244 Beginning Loan Count 1,~~295~~174 Loans Paid In Full 8419 Ending Loan Count 1,~~211~~155 Beginning Scheduled Balance ~~570~~513,~~882~~155,~~805~~783.1913 Ending scheduled Balance ~~531~~503,~~998~~032,~~630~~361.4449 Record Date 0911/30/2003 Principal And Interest Constant 43,~~385~~968,~~002~~957.9753 Scheduled Principal 1,~~562~~434,~~858~~025.7779 Unscheduled Principal 378,~~321~~689,~~315~~395.9885 Scheduled Interest 2,~~822~~534,~~144~~931.2074 Servicing Fees ~~118~~106,~~933~~907.9648 Master Servicing Fees 1,~~346~~241.3597 Trustee Fee 0.00 FRY Amount 0.00 Special Hazard Fee 0.00 Other Fee 0.00 Pool Insurance Fee 0.00 Spread Fee 1 0.00 Spread Fee 2 0.00 Spread Fee 3 0.00 Net Interest 2,~~701~~426,~~863~~782.8929 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Percentage of Cumulative Losses 0.0000 Prepayment Penalties 0.00 Special Servicing Fee 0.00 Pass-Through Rate 5.~~679339~~674960

Filing Compare · MORTGAGE ASSET SEC TRANSACTIONS INC MASTR ASSET SEC TR 03 2