8-K 1 mst03007.txt AUGUST 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): August 25, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-7 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-11 54-2121775 Pooling and Servicing Agreement) (Commission 54-2121776 (State or other File Number) 54-2121777 jurisdiction IRS EIN of Incorporation) c/o Wells Fargo Bank, 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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On August 25, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-7 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-7 Trust, relating to the August 25, 2004 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 2003-7 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 9/1/04 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-7 Trust, relating to the August 25, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 67/3031/04 Distribution Date: 78/2625/04 MASTR Series: 2003-7 Contact: Customer Service - CTSLink Wells Fargo Bank, 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 55265KA25 SEN 5.50000% ~~129~~127,~~475~~155,~~394~~087.7378 ~~593~~583,~~428~~075.8693 23,~~320~~176,~~306~~710.9588 1-A-2 55265KA33 SEN 5.50000% ~~162~~159,~~047~~143,~~613~~584.1792 ~~742~~729,~~718~~760.1976 23,~~904~~975,~~028~~878.2433 1-A-3 55265KA41 SEN 5.50000% 3,~~240~~182,~~952~~871.2670 14,~~854~~595.3622 5879,~~080~~517.5657 A-R 55265KJ26 SEN 5.50000% 0.00 78.8489 0.00 2-A-1 55265KA58 SEN 4.75000% 6665,~~102~~178,~~939~~358.8148 ~~261~~258,~~657~~122.4641 ~~924~~701,~~581~~951.3361 2-A-2 55265KA66 SEN 4.50000% 1918,~~096~~829,~~404~~303.8356 7170,~~611~~644.5103 ~~267~~202,~~101~~786.2702 2-A-3 55265KA74 SEN 5.00000% 1918,~~096~~829,~~404~~303.8356 7978,~~568~~493.3536 ~~267~~202,~~101~~786.2702 2-A-4 55265KA82 PAC 3.25000% 8988,~~058~~055,~~608~~273.7327 ~~241~~238,~~200~~598.3934 1,~~003~~034,~~335~~596.4626 2-A-5 55265KA90 PAC 1.~~70000~~85000% 4140,~~103~~640,~~973~~895.2636 5862,~~230~~685.6301 ~~463~~477,~~077~~505.9097 2-A-6 55265KB24 IO 6.~~30000~~15000% 0.00 ~~215~~208,~~795~~385.8529 0.00 2-A-7 55265KB32 SEN 4.75000% 1918,~~170~~548,~~569~~261.3301 7573,~~883~~455.5070 ~~622~~73,~~308~~676.3365 3-A-1 55265KB40 SEN 5.00000% 2827,~~197~~707,~~846~~502.1970 ~~117~~115,~~491~~503.0275 ~~490~~74,~~343~~038.5041 3-A-2 55265KB57 SEN 5.00000% ~~845~~831,~~935~~225.3908 3,~~524~~465.7311 142,~~710~~221.3015 4-A-1 55265KB65 PAC 4.25000% ~~133~~132,~~493~~271,~~776~~445.1976 ~~472~~468,~~790~~687.4387 1,~~222~~284,~~330~~399.4328 4-A-2 55265KB73 PAC 1.~~70000~~85000% 5958,~~330~~787,~~567~~309.2023 8490,~~051~~674.6325 ~~543~~570,~~257~~844.9712 4-A-3 55265KB81 IO 5.~~80000~~65000% 0.00 ~~286~~276,~~764~~924.3907 0.00 4-A-4 55265KB99 PAC 5.25000% 40,907,000.00 ~~178~~179,~~968~~054.1265 0.00 4-A-5 55265KC23 SEN 5.25000% 2,~~777~~398,~~559~~948.1983 1210,~~151~~500.8248 ~~378~~234,~~610~~108.3580 4-A-6 55265KC31 SEN 5.25000% 3,963,973.00 17,~~342~~350.3877 0.00 4-A-7 55265KC49 SEN 5.25000% 2,825,575.00 12,~~361~~367.8987 0.00 4-A-8 55265KC56 LOCK 5.25000% 7,000,000.00 30,~~625~~639.0081 0.00 4-A-9 55265KC64 SEN 5.50000% ~~812~~701,~~511~~758.9710 3,~~724~~217.0195 ~~110~~68,~~753~~483.8822 4-A-10 55265KC72 SEN 5.00000% ~~812~~701,000.00 32,~~383~~922.3325 ~~111~~68,000.00 4-A-11 55265KC80 SEN 5.25000% ~~541~~467,000.00 2,~~366~~044.8711 7445,000.00 4-A-12 55265KC98 SEN 5.25000% 2,000,000.00 8,~~750~~754.0023 0.00 4-A-13 55265KD22 SEN 2.~~46000~~71000% 2,~~654~~292,~~205~~409.7879 5,~~441~~179.1253 ~~361~~223,~~796~~711.0086 4-A-14 55265KD30 SEN 11.~~76037~~17712% 1982,~~137,516~~461.7634 119,~~148~~155.0133 ~~155~~95,~~055~~876.4351 4-A-15 55265KD48 SEN 2.90000% 3,~~791~~274,~~722~~871.5513 97,~~163~~918.3310 ~~516~~319,~~851~~588.4237 4-A-16 55265KD55 SEN 10.93388% 1,~~456~~257,~~503~~966.0142 1311,~~271~~467.0259 ~~198~~122,~~536~~762.5952 4-A-17 55265KD63 SEN 9.00000% ~~168~~145,~~520~~549.9478 1,~~263~~092.9115 2214,~~971~~203.1792 4-A-18 55265KD71 SEN 5.00000% 3,365,000.00 14,~~020~~027.8361 0.00 4-A-19 55265KD89 SEN 5.50000% 3,365,000.00 15,~~422~~430.9237 0.00 4-A-20 55265KD97 SEN 5.25000% 87,~~774~~864,~~898~~402.2464 3834,~~390~~423.1840 ~~910~~562,~~495~~993.6015 4-A-21 55265KE21 SEN 5.25000% 8,241,000.00 36,~~054~~071.3781 0.00 4-A-22 55265KE39 SEN 5.25000% 2,001,000.00 8,~~754~~758.3761 0.00 4-A-23 55265KE47 SEN 5.25000% 1,~~967~~763,000.00 87,~~605~~716.6285 ~~204~~126,000.00 4-A-24 55265KE54 SEN 5.25000% 3,000,000.00 13,~~125~~131.0035 0.00 4-A-25 55265KE62 SEN 2.75000% 3,~~443~~086,~~322~~038.8086 7,~~890~~075.9559 ~~357~~220,~~283~~921.9589 4-A-26 55265KE70 SEN 11.39362% 1,~~284~~151,~~414~~141.1758 1210,~~195~~935.1101 ~~133~~82,~~272~~407.5938 4-A-27 55265KE88 SEN 9.00000% ~~191~~171,~~295~~446.6051 1,~~434~~286.7247 1912,~~849~~273.1043 4-A-28 55265KE96 SEN 2.~~51000~~76000% 3,~~689~~306,~~274~~470.4320 7,~~716~~608.7356 ~~382~~236,~~804~~702.2303 4-A-29 55265KF20 SEN 1312.~~47000~~72000% 1,~~229~~102,~~758~~156.1473 1311,~~804~~688.0351 ~~127~~78,~~601~~900.4168 4-A-30 55265KF38 SEN 2.~~61000~~86000% ~~656~~588,~~993~~823.8627 1,~~428~~404.9604 6842,~~170~~152.5940 4-A-31 55265KF46 SEN 76.~~01441~~84716% ~~982~~880,~~683~~719.6605 5,~~744~~027.1278 ~~101~~63,~~964~~048.6250 4-A-32 55265KF53 PAC 4.50000% ~~137~~135,~~117~~064,~~834~~211.8806 ~~514~~506,~~191~~735.8668 2,~~053~~171,~~623~~397.8237 4-A-33 55265KF61 LOCK 5.25000% 34,382,700.00 150,~~424~~497.3104 0.00 4-A-34 55265KF79 LOCK 5.25000% 3,820,300.00 16,~~713~~721.8189 0.00 4-A-35 55265KF87 PAC 1.~~70000~~85000% 2827,~~204~~751,~~016~~649.8205 3942,~~955~~804.6948 ~~452~~478,~~367~~310.7766 4-A-36 55265KF95 IO 5.~~80000~~65000% 0.00 ~~145~~140,~~986~~148.0741 0.00 4-A-37 55265KG29 PAC 1.~~70000~~85000% 2,000,000.00 23,~~833~~084.3382 0.00 4-A-38 55265KG37 PAC 3.75000% 4544,~~306~~627,~~025~~473.2358 ~~141~~139,~~581~~528.3228 ~~678~~717,~~551~~466.6500 4-A-39 55265KG45 PAC 12.~~95000~~10000% ~~689,469~~0.5300 ~~1,120~~0.3900 ~~689,469~~0.5300 4-A-40 55265KG52 PAC 12.~~95010~~60015% ~~295,486~~0.9400 ~~3,188~~0.8200 ~~295,486~~0.9400 4-A-41 55265KG60 TAC 2.~~80000~~95000% 4544,~~159~~674,~~000~~556.0028 ~~105~~109,~~370~~878.9905 ~~484~~110,~~443~~333.7292 4-A-42 55265KG78 TAC 12.~~60000~~15000% 1514,~~053~~891,~~000~~518.0076 ~~158~~150,~~056~~849.4953 ~~161~~36,~~481~~777.2497 4-A-43 55265KG86 SEN 5.25000% 0.00 0.00 0.00 4-A-44 55265KG94 SEN 5.25000% 5,~~645~~495,~~759~~301.7889 24,~~700~~053.2057 ~~150~~13,~~457~~571.89 4-A-45 55265KH28 PAC 1.~~75000~~90000% 3736,~~395~~835,~~772~~693.6544 5458,~~535~~351.5038 ~~560~~592,~~079~~199.2227 4-A-46 55265KH36 IO 6.~~25000~~10000% 0.00 ~~194~~187,~~769~~338.64 0.00 5-A-1 55265KH44 SEN 5.50000% 17,~~702~~286,~~508~~539.8079 8179,~~136~~268.4928 ~~415~~21,~~969~~840.0194 15-PO 55265KH51 PO 0.00000% ~~204~~194,~~459~~392.6445 0.00 ~~10,067~~849.1932 30-PO 55265KH69 PO 0.00000% 1,~~845~~827,~~577~~107.4973 0.00 18,~~469~~435.7639 PP-AX 55265KH77 IO 5.50000% 0.00 4,~~075~~048.92 0.00 15-AX 55265KH85 IO 4.75000% 0.00 8382,~~627~~596.6214 0.00 30-AX 552655H93 IO 5.25000% 0.00 ~~259~~254,~~908~~621.4713 0.00 B-1 55265KJ34 SUB 5.~~20772~~20802% 22,~~365~~325,~~926~~923.3741 9796,~~062~~941.8975 40,~~002~~245.9677 B-2 55265KJ42 SUB 5.~~20772~~20802% 7,~~742~~729,~~881~~033.9225 33,~~602~~560.3036 13,~~848~~932.6672 B-3 55265KJ59 SUB 5.~~20772~~20802% 5,~~161~~152,~~594~~362.1226 22,~~400~~372.1116 9,~~231~~287.8689 B-4 55265KJ67 SUB 5.~~20772~~20802% 2,~~580~~575,~~306~~691.3227 11,~~197~~183.9395 4,~~615~~643.0506 B-5 55265KJ75 SUB 5.~~20772~~20802% 1,~~720~~717,~~531~~454.3709 7,~~466~~457.7039 3,~~077~~095.2996 B-6 55265KJ83 SUB 5.~~20772~~20802% 2,~~581~~576,~~430~~813.1307 11,~~202~~188.8082 4,~~617~~645.0609 Totals 1,~~300~~278,~~275~~893,~~297~~856.0102 5,~~979~~882,~~237~~561.5144 2118,~~381~~711,~~441~~080.0615

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~127~~123,~~155~~978,~~087~~376.7890 23,~~913~~759,~~735~~786.81 0.00 1-A-2 0.00 ~~159~~155,~~143~~167,~~584~~706.9259 34,~~646~~705,~~746~~639.4309 0.00 1-A-3 0.00 3,~~182~~103,~~871~~354.7013 7294,~~934~~112.9279 0.00 A-R 0.00 0.00 78.8489 0.00 2-A-1 0.00 6564,~~178~~476,~~358~~406.4887 1960,~~186,238~~074.7902 0.00 2-A-2 0.00 18,~~829~~626,~~303~~517.5654 ~~338~~273,~~712~~430.7805 0.00 2-A-3 0.00 18,~~829~~626,~~303~~517.5654 ~~346~~281,~~669~~279.6238 0.00 2-A-4 0.00 8887,~~055~~020,~~273~~677.2701 1,~~244~~273,~~535~~194.8560 0.00 2-A-5 0.00 40,~~640~~163,~~895~~389.3639 ~~521~~540,~~308~~190.5398 0.00 2-A-6 0.00 0.00 ~~215~~208,~~795~~385.8529 0.00 2-A-7 0.00 18,~~548~~474,~~261~~584.0136 ~~698~~147,~~191~~132.8335 0.00 3-A-1 0.00 27,~~707~~633,~~502~~464.7028 ~~607~~189,~~834~~542.5216 0.00 3-A-2 0.00 ~~831~~829,~~225~~003.0893 185,~~235~~686.0326 0.00 4-A-1 0.00 ~~132~~130,~~271~~987,~~445~~046.7648 1,~~695~~753,~~120~~087.8615 0.00 4-A-2 0.00 58,~~787~~216,~~309~~465.2310 ~~627~~661,~~309~~518.6037 0.00 4-A-3 0.00 0.00 ~~286~~276,~~764~~924.3907 0.00 4-A-4 0.00 40,907,000.00 ~~178~~179,~~968~~054.1265 0.00 4-A-5 0.00 2,~~398~~164,~~948~~840.8303 ~~390~~244,~~762~~609.1728 0.00 4-A-6 0.00 3,963,973.00 17,~~342~~350.3877 0.00 4-A-7 0.00 2,825,575.00 12,~~361~~367.8987 0.00 4-A-8 0.00 7,000,000.00 30,~~625~~639.0081 0.00 4-A-9 0.00 ~~701~~633,~~758~~274.1088 ~~114~~71,~~477~~701.8917 0.00 4-A-10 0.00 ~~701~~633,000.00 ~~114~~70,~~383~~922.3325 0.00 4-A-11 0.00 ~~467~~422,000.00 7647,~~366~~044.8711 0.00 4-A-12 0.00 2,000,000.00 8,~~750~~754.0023 0.00 4-A-13 0.00 2,~~292~~068,~~409~~697.7993 ~~367~~228,~~237~~891.1239 0.00 4-A-14 0.00 ~~982~~886,~~461~~584.3483 ~~166~~105,~~203~~031.4484 0.00 4-A-15 0.00 32,~~274~~955,~~871~~282.1375 ~~526~~327,~~014~~506.7547 0.00 4-A-16 0.00 1,~~257~~135,~~966~~203.4290 ~~211~~134,~~807~~230.6111 0.00 4-A-17 0.00 ~~145~~131,~~549~~345.7885 2415,~~235~~296.0807 0.00 4-A-18 0.00 3,365,000.00 14,~~020~~027.8361 0.00 4-A-19 0.00 3,365,000.00 15,~~422~~430.9237 0.00 4-A-20 0.00 7,~~864~~301,~~402~~409.6450 ~~948~~597,~~885~~416.7855 0.00 4-A-21 0.00 8,241,000.00 36,~~054~~071.3781 0.00 4-A-22 0.00 2,001,000.00 8,~~754~~758.3761 0.00 4-A-23 0.00 1,~~763~~637,000.00 ~~212~~133,~~605~~716.6285 0.00 4-A-24 0.00 3,000,000.00 13,~~125~~131.0035 0.00 4-A-25 0.00 32,~~086~~865,~~038~~116.8696 ~~365~~227,~~174~~997.9048 0.00 4-A-26 0.00 1,~~151~~068,~~141~~734.5820 ~~145~~93,~~467~~342.7039 0.00 4-A-27 0.00 ~~171~~159,~~446~~173.5107 2113,~~283~~559.8290 0.00 4-A-28 0.00 3,~~306~~069,~~470~~768.2018 ~~390~~244,~~520~~310.9659 0.00 4-A-29 0.00 1,~~102~~023,~~156~~256.7306 ~~141~~90,~~405~~589.4419 0.00 4-A-30 0.00 ~~588~~546,~~823~~670.2787 6943,~~599~~556.5544 0.00 4-A-31 0.00 ~~880~~817,~~719~~670.0555 ~~107~~68,~~708~~076.7428 0.00 4-A-32 0.00 ~~135~~132,~~064~~892,~~211~~813.0669 2,~~567~~678,~~815~~133.6805 0.00 4-A-33 0.00 34,382,700.00 150,~~424~~497.3104 0.00 4-A-34 0.00 3,820,300.00 16,~~713~~721.8189 0.00 4-A-35 0.00 27,~~751~~273,~~649~~338.0539 ~~492~~521,~~323~~115.4614 0.00 4-A-36 0.00 0.00 ~~145~~140,~~986~~148.0741 0.00 4-A-37 0.00 2,000,000.00 23,~~833~~084.3382 0.00 4-A-38 0.00 4443,~~627~~910,~~473~~007.5859 ~~820~~856,~~132~~994.9728 0.00 4-A-39 0.00 0.00 ~~690,589~~0.9200 0.00 4-A-40 0.00 0.00 ~~298,675~~0.7600 0.00 4-A-41 0.00 44,~~674~~564,~~556~~222.2836 ~~589~~220,~~814~~211.7197 0.00 4-A-42 0.00 14,~~891~~854,~~518~~740.7679 ~~319~~187,~~537~~627.7350 0.00 4-A-43 0.00 0.00 0.00 0.00 4-A-44 0.00 5,~~495~~481,~~301~~730.8900 ~~175~~37,~~158~~625.0946 0.00 4-A-45 0.00 36,~~835~~243,~~693~~494.4416 ~~614~~650,~~614~~550.7265 0.00 4-A-46 0.00 0.00 ~~194~~187,~~769~~338.64 0.00 5-A-1 0.00 17,~~286~~264,~~539~~698.7984 ~~497~~101,~~105~~109.5022 0.00 15-PO 0.00 ~~194~~193,~~392~~543.4513 ~~10,067~~849.1932 0.00 30-PO 0.00 1,~~827~~808,~~107~~672.7334 18,~~469~~435.7639 0.00 PP-AX 0.00 0.00 4,~~075~~048.92 0.00 15-AX 0.00 0.00 8382,~~627~~596.6214 0.00 30-AX 0.00 0.00 ~~259~~254,~~908~~621.4713 0.00 B-1 0.00 22,~~325~~285,~~923~~677.4164 137,~~065~~187.8552 0.00 B-2 0.00 7,~~729~~715,~~033~~100.2553 47,~~450~~493.9608 0.00 B-3 0.00 5,~~152~~143,~~362~~074.2637 31,~~631~~660.9705 0.00 B-4 0.00 2,~~575~~571,~~691~~048.2721 15,~~812~~827.9801 0.00 B-5 0.00 1,~~717~~714,~~454~~358.0912 10,~~543~~553.9935 0.00 B-6 0.00 2,~~576~~572,~~813~~167.0798 15,~~819~~833.8691 0.00 Totals 0.00 1,~~278~~260,~~893~~182,~~856~~775.0282 2724,~~360~~593,~~678~~641.5759 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-1 199,749,000.00 ~~129~~127,~~475~~155,~~394~~087.7378 ~~142~~141,~~567~~241.0236 23,~~177~~035,~~739~~469.9352 0.00 0.00 1-A-2 250,000,000.00 ~~162~~159,~~047~~143,~~613~~584.1792 ~~178~~176,~~432~~773.7155 23,~~725~~799,~~595~~104.5478 0.00 0.00 1-A-3 5,000,000.00 3,~~240~~182,~~952~~871.2670 3,~~568~~535.6547 5475,~~511~~982.9110 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 90,000,000.00 6665,~~102~~178,~~939~~358.8148 ~~275~~273,~~166~~764.6586 ~~649~~428,~~414~~186.6875 0.00 0.00 2-A-2 26,000,000.00 1918,~~096~~829,~~404~~303.8356 79,~~492~~087.5963 ~~187~~123,~~608~~698.6939 0.00 0.00 2-A-3 26,000,000.00 1918,~~096~~829,~~404~~303.8356 79,~~492~~087.5963 ~~187~~123,~~608~~698.6939 0.00 0.00 2-A-4 97,851,000.00 8988,~~058~~055,~~608~~273.7327 ~~298~~403,~~604~~498.8404 ~~704~~631,~~730~~098.6222 0.00 0.00 2-A-5 45,162,000.00 4140,~~103~~640,~~973~~895.2636 ~~137~~186,~~817~~229.6287 ~~325~~291,~~260~~276.2910 0.00 0.00 2-A-6 0.00 0.00 0.00 0.00 0.00 0.00 2-A-7 60,306,000.00 1918,~~170~~548,~~569~~261.3301 ~~185~~28,~~206~~734.5328 ~~437~~44,~~101~~942.8036 0.00 0.00 3-A-1 38,500,000.00 2827,~~197~~707,~~846~~502.1970 68,~~657~~062.7720 ~~421~~5,~~685~~976.7321 0.00 0.00 3-A-2 1,155,000.00 ~~845~~831,~~935~~225.3908 2,~~059~~041.7387 ~~12,650~~179.5729 0.00 0.00 4-A-1 142,695,000.00 ~~133~~132,~~493~~271,~~776~~445.1976 79111,~~481~~001.9540 1,~~142~~173,~~848~~397.4888 0.00 0.00 4-A-2 63,420,000.00 5958,~~330~~787,~~567~~309.2023 3549,~~325~~333.3196 ~~507~~521,~~932~~510.6617 0.00 0.00 4-A-3 0.00 0.00 0.00 0.00 0.00 0.00 4-A-4 40,907,000.00 40,907,000.00 0.00 0.00 0.00 0.00 4-A-5 10,255,452.00 2,~~777~~398,~~559~~948.1983 2420,~~619~~232.1134 ~~353~~213,~~991~~876.2446 0.00 0.00 4-A-6 3,963,973.00 3,963,973.00 0.00 0.00 0.00 0.00 4-A-7 2,825,575.00 2,825,575.00 0.00 0.00 0.00 0.00 4-A-8 7,000,000.00 7,000,000.00 0.00 0.00 0.00 0.00 4-A-9 3,000,000.00 ~~812~~701,~~511~~758.9710 75,~~201~~918.7651 ~~103~~62,~~552~~564.1171 0.00 0.00 4-A-10 3,000,000.00 ~~812~~701,000.00 75,~~217~~876.7775 ~~103~~62,~~782~~123.2325 0.00 0.00 4-A-11 2,000,000.00 ~~541~~467,000.00 43,~~811~~889.8503 6941,~~188~~110.1597 0.00 0.00 4-A-12 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 4-A-13 9,800,000.00 2,~~654~~292,~~205~~409.7879 2319,~~525~~333.7681 ~~338~~204,~~270~~378.2305 0.00 0.00 4-A-14 4,200,000.00 1982,~~137,516~~461.7634 108,~~082~~285.4792 ~~144~~87,~~972~~590.9659 0.00 0.00 4-A-15 14,000,000.00 3,~~791~~274,~~722~~871.5513 3327,~~608~~619.2373 ~~483~~291,~~243~~968.1965 0.00 0.00 4-A-16 5,377,778.00 1,~~456~~257,~~503~~966.0142 1210,~~909~~609.8348 ~~185~~112,~~626~~153.7604 0.00 0.00 4-A-17 622,222.00 ~~168~~145,~~520~~549.9478 1,~~493~~227.7054 2112,~~477~~976.4738 0.00 0.00 4-A-18 3,365,000.00 3,365,000.00 0.00 0.00 0.00 0.00 4-A-19 3,365,000.00 3,365,000.00 0.00 0.00 0.00 0.00 4-A-20 26,758,000.00 87,~~774~~864,~~898~~402.2464 5948,~~204~~655.9245 ~~851~~514,~~290~~337.69 0.00 0.00 4-A-21 8,241,000.00 8,241,000.00 0.00 0.00 0.00 0.00 4-A-22 2,001,000.00 2,001,000.00 0.00 0.00 0.00 0.00 4-A-23 6,000,000.00 1,~~967~~763,000.00 1310,~~265~~889.0927 ~~190~~115,~~734~~110.9173 0.00 0.00 4-A-24 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 4-A-25 10,500,000.00 3,~~443~~086,~~322~~038.8086 2319,~~232~~092.3669 ~~334~~201,~~051~~829.5820 0.00 0.00 4-A-26 3,916,667.00 1,~~284~~151,~~414~~141.1758 87,~~666~~121.0488 ~~124~~75,~~606~~285.5550 0.00 0.00 4-A-27 583,333.00 ~~191~~171,~~295~~446.6051 1,~~290~~060.6970 1811,~~558~~212.4173 0.00 0.00 4-A-28 11,250,000.00 3,~~689~~306,~~274~~470.4320 2420,~~891~~456.8246 ~~357~~216,~~912~~245.4157 0.00 0.00 4-A-29 3,750,000.00 1,~~229~~102,~~758~~156.1473 86,~~297~~818.2782 ~~119~~72,~~304~~081.1486 0.00 0.00 4-A-30 2,003,424.00 ~~656~~588,~~993~~823.8627 43,~~432~~642.7993 6338,~~737~~509.8147 0.00 0.00 4-A-31 2,996,576.00 ~~982~~880,~~683~~719.6605 65,~~630~~448.2483 9557,~~334~~599.3867 0.00 0.00 4-A-32 151,308,929.00 ~~137~~135,~~117~~064,~~834~~211.8806 ~~133~~187,~~536~~658.7527 1,~~920~~983,~~087~~739.0710 0.00 0.00 4-A-33 34,382,700.00 34,382,700.00 0.00 0.00 0.00 0.00 4-A-34 3,820,300.00 3,820,300.00 0.00 0.00 0.00 0.00 4-A-35 31,330,000.00 2827,~~204~~751,~~016~~649.8205 2941,~~415~~336.1895 ~~422~~436,~~952~~973.5971 0.00 0.00 4-A-36 0.00 0.00 0.00 0.00 0.00 0.00 4-A-37 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 4-A-38 49,995,000.00 4544,~~306~~627,~~025~~473.2358 4462,~~122~~005.7843 ~~634~~655,~~428~~460.8757 0.00 0.00 4-A-39 34,939,100.00 ~~689,469~~0.5300 ~~44,832~~0.7100 ~~644,636~~0.8200 0.00 0.00 4-A-40 14,973,900.00 ~~295,486~~0.9400 ~~19,214~~0.0200 ~~276,272~~0.9200 0.00 0.00 4-A-41 45,159,000.00 4544,~~159~~674,~~000~~556.0028 319,~~500~~535.9237 ~~452~~100,~~942~~798.8055 0.00 0.00 4-A-42 15,053,000.00 1514,~~053~~891,~~000~~518.0076 103,~~500~~178.3146 ~~150~~33,~~980~~599.9352 0.00 0.00 4-A-43 9,109,000.00 0.00 0.00 0.00 0.00 0.00 4-A-44 11,000,000.00 5,~~645~~495,~~759~~301.7889 91,~~783~~172.5192 ~~140~~12,~~674~~398.3797 0.00 0.00 4-A-45 41,266,071.00 3736,~~395~~835,~~772~~693.6544 3651,~~419~~179.1153 ~~523~~541,~~660~~019.1075 0.00 0.00 4-A-46 0.00 0.00 0.00 0.00 0.00 0.00 5-A-1 21,000,000.00 17,~~702~~286,~~508~~539.8079 1918,~~281~~952.5088 ~~396~~2,~~687~~888.5106 0.00 0.00 15-PO 228,635.42 ~~204~~194,~~459~~392.6445 ~~873~~837.0916 ~~9,194~~12.1015 0.00 0.00 30-PO 1,943,546.70 1,~~845~~827,~~577~~107.4973 2,~~311~~303.1672 16,~~158~~131.6066 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 22,788,000.00 22,~~365~~325,~~926~~923.3741 40,~~002~~245.9677 0.00 0.00 0.00 B-2 7,889,000.00 7,~~742~~729,~~881~~033.9225 13,~~848~~932.6672 0.00 0.00 0.00 B-3 5,259,000.00 5,~~161~~152,~~594~~362.1226 9,~~231~~287.8689 0.00 0.00 0.00 B-4 2,629,000.00 2,~~580~~575,~~306~~691.3227 4,~~615~~643.0506 0.00 0.00 0.00 B-5 1,753,000.00 1,~~720~~717,~~531~~454.3709 3,~~077~~095.2996 0.00 0.00 0.00 B-6 2,630,145.00 2,~~581~~576,~~430~~813.1307 4,~~617~~645.0609 0.00 0.00 0.00 Totals 1,752,977,427.12 1,~~300~~278,~~275~~893,~~297~~856.0102 2,~~298~~282,~~439~~583.5844 1916,~~083~~428,~~001~~496.4972 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 23,~~320~~176,~~306~~710.9588 ~~127~~123,~~155~~978,~~087~~376.7890 0.~~63657434~~62067083 23,~~320~~176,~~306~~710.9588 1-A-2 23,~~904~~975,~~028~~878.2433 ~~159~~155,~~143~~167,~~584~~706.9259 0.~~63657434~~62067083 23,~~904~~975,~~028~~878.2433 1-A-3 5879,~~080~~517.5657 3,~~182~~103,~~871~~354.7013 0.~~63657434~~62067083 5879,~~080~~517.5657 A-R 0.00 0.00 0.00000000 0.00 2-A-1 ~~924~~701,~~581~~951.3361 6564,~~178~~476,~~358~~406.4887 0.~~72420398~~71640452 ~~924~~701,~~581~~951.3361 2-A-2 ~~267~~202,~~101~~786.2702 18,~~829~~626,~~303~~517.5654 0.~~72420398~~71640452 ~~267~~202,~~101~~786.2702 2-A-3 ~~267~~202,~~101~~786.2702 18,~~829~~626,~~303~~517.5654 0.~~72420398~~71640452 ~~267~~202,~~101~~786.2702 2-A-4 1,~~003~~034,~~335~~596.4626 8887,~~055~~020,~~273~~677.2701 0.~~89989140~~88931822 1,~~003~~034,~~335~~596.4626 2-A-5 ~~463~~477,~~077~~505.9097 40,~~640~~163,~~895~~389.3639 0.~~89989140~~88931822 ~~463~~477,~~077~~505.9097 2-A-6 0.00 0.00 0.00000000 0.00 2-A-7 ~~622~~73,~~308~~676.3365 18,~~548~~474,~~261~~584.0136 0.~~30756908~~30634737 ~~622~~73,~~308~~676.3365 3-A-1 ~~490~~74,~~343~~038.5041 27,~~707~~633,~~502~~464.7028 0.~~71967539~~71775232 ~~490~~74,~~343~~038.5041 3-A-2 142,~~710~~221.3015 ~~831~~829,~~225~~003.0893 0.~~71967539~~71775232 142,~~710~~221.3015 4-A-1 1,~~222~~284,~~330~~399.4328 ~~132~~130,~~271~~987,~~445~~046.7648 0.~~92695221~~91795120 1,~~222~~284,~~330~~399.4328 4-A-2 ~~543~~570,~~257~~844.9712 58,~~787~~216,~~309~~465.2310 0.~~92695221~~91795120 ~~543~~570,~~257~~844.9712 4-A-3 0.00 0.00 0.00000000 0.00 4-A-4 0.00 40,907,000.00 1.00000000 0.00 4-A-5 ~~378~~234,~~610~~108.3580 2,~~398~~164,~~948~~840.8303 0.~~23391937~~21109163 ~~378~~234,~~610~~108.3580 4-A-6 0.00 3,963,973.00 1.00000000 0.00 4-A-7 0.00 2,825,575.00 1.00000000 0.00 4-A-8 0.00 7,000,000.00 1.00000000 0.00 4-A-9 ~~110~~68,~~753~~483.8822 ~~701~~633,~~758~~274.1088 0.~~23391937~~21109163 ~~110~~68,~~753~~483.8822 4-A-10 ~~111~~68,000.00 ~~701~~633,000.00 0.~~23366667~~21100000 ~~111~~68,000.00 4-A-11 7445,000.00 ~~467~~422,000.00 0.~~23350000~~21100000 7445,000.00 4-A-12 0.00 2,000,000.00 1.00000000 0.00 4-A-13 ~~361~~223,~~796~~711.0086 2,~~292~~068,~~409~~697.7993 0.~~23391937~~21109163 ~~361~~223,~~796~~711.0086 4-A-14 ~~155~~95,~~055~~876.4351 ~~982~~886,~~461~~584.3483 0.~~23391937~~21109163 ~~155~~95,~~055~~876.4351 4-A-15 ~~516~~319,~~851~~588.4237 32,~~274~~955,~~871~~282.1375 0.~~23391937~~21109163 ~~516~~319,~~851~~588.4237 4-A-16 ~~198~~122,~~536~~762.5952 1,~~257~~135,~~966~~203.4290 0.~~23391937~~21109163 ~~198~~122,~~536~~762.5952 4-A-17 2214,~~971~~203.1792 ~~145~~131,~~549~~345.7885 0.~~23391937~~21109162 2214,~~971~~203.1792 4-A-18 0.00 3,365,000.00 1.00000000 0.00 4-A-19 0.00 3,365,000.00 1.00000000 0.00 4-A-20 ~~910~~562,~~495~~993.6015 7,~~864~~301,~~402~~409.6450 0.~~29390846~~27286828 ~~910~~562,~~495~~993.6015 4-A-21 0.00 8,241,000.00 1.00000000 0.00 4-A-22 0.00 2,001,000.00 1.00000000 0.00 4-A-23 ~~204~~126,000.00 1,~~763~~637,000.00 0.~~29383333~~27283333 ~~204~~126,000.00 4-A-24 0.00 3,000,000.00 1.00000000 0.00 4-A-25 ~~357~~220,~~283~~921.9589 32,~~086~~865,~~038~~116.8696 0.~~29390846~~27286828 ~~357~~220,~~283~~921.9589 4-A-26 ~~133~~82,~~272~~407.5938 1,~~151~~068,~~141~~734.5820 0.~~29390846~~27286828 ~~133~~82,~~272~~407.5938 4-A-27 1912,~~849~~273.1043 ~~171~~159,~~446~~173.5107 0.~~29390847~~27286828 1912,~~849~~273.1043 4-A-28 ~~382~~236,~~804~~702.2303 3,~~306~~069,~~470~~768.2018 0.~~29390846~~27286828 ~~382~~236,~~804~~702.2303 4-A-29 ~~127~~78,~~601~~900.4168 1,~~102~~023,~~156~~256.7306 0.~~29390846~~27286828 ~~127~~78,~~601~~900.4168 4-A-30 6842,~~170~~152.5940 ~~588~~546,~~823~~670.2787 0.~~29390846~~27286828 6842,~~170~~152.5940 4-A-31 ~~101~~63,~~964~~048.6250 ~~880~~817,~~719~~670.0555 0.~~29390846~~27286828 ~~101~~63,~~964~~048.6250 4-A-32 2,~~053~~171,~~623~~397.8237 ~~135~~132,~~064~~892,~~211~~813.0669 0.~~89263874~~87828798 2,~~053~~171,~~623~~397.8237 4-A-33 0.00 34,382,700.00 1.00000000 0.00 4-A-34 0.00 3,820,300.00 1.00000000 0.00 4-A-35 ~~452~~478,~~367~~310.7766 27,~~751~~273,~~649~~338.0539 0.~~88578516~~87051830 ~~452~~478,~~367~~310.7766 4-A-36 0.00 0.00 0.00000000 0.00 4-A-37 0.00 2,000,000.00 1.00000000 0.00 4-A-38 ~~678~~717,~~551~~466.6500 4443,~~627~~910,~~473~~007.5859 0.~~89263874~~87828798 ~~678~~717,~~551~~466.6500 4-A-39 ~~689,469~~0.5300 0.00 0.00000000 ~~689,469~~0.5300 4-A-40 ~~295,486~~0.9400 0.00 0.00000000 ~~295,486~~0.9400 4-A-41 ~~484~~110,~~443~~333.7292 44,~~674~~564,~~556~~222.2836 0.~~98927249~~98682926 ~~484~~110,~~443~~333.7292 4-A-42 ~~161~~36,~~481~~777.2497 14,~~891~~854,~~518~~740.7679 0.~~98927249~~98682926 ~~161~~36,~~481~~777.2497 4-A-43 0.00 0.00 0.00000000 0.00 4-A-44 ~~150~~13,~~457~~571.89 5,~~495~~481,~~301~~730.8900 0.~~49957290~~49833909 ~~150~~13,~~457~~571.89 4-A-45 ~~560~~592,~~079~~199.2227 36,~~835~~243,~~693~~494.4416 0.~~89263874~~87828798 ~~560~~592,~~079~~199.2227 4-A-46 0.00 0.00 0.00000000 0.00 5-A-1 ~~415~~21,~~969~~840.0194 17,~~286~~264,~~539~~698.7984 0.~~82316856~~82212852 ~~415~~21,~~969~~840.0194 15-PO ~~10,067~~849.1932 ~~194~~193,~~392~~543.4513 0.~~85022894~~84651420 ~~10,067~~849.1932 30-PO 18,~~469~~435.7639 1,~~827~~808,~~107~~672.7334 0.~~94008944~~93060400 18,~~469~~435.7639 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 40,~~002~~245.9677 22,~~325~~285,~~923~~677.4164 0.~~97972281~~97795672 40,~~002~~245.9677 B-2 13,~~848~~932.6672 7,~~729~~715,~~033~~100.2553 0.~~97972281~~97795672 13,~~848~~932.6672 B-3 9,~~231~~287.8689 5,~~152~~143,~~362~~074.2637 0.~~97972281~~97795672 9,~~231~~287.8689 B-4 4,~~615~~643.0506 2,~~575~~571,~~691~~048.2721 0.~~97972281~~97795672 4,~~615~~643.0506 B-5 3,~~077~~095.2996 1,~~717~~714,~~454~~358.0912 0.~~97972281~~97795671 3,~~077~~095.2996 B-6 4,~~617~~645.0609 2,~~576~~572,~~813~~167.0798 0.~~97972282~~97795672 4,~~617~~645.0609 Totals 2118,~~381~~711,~~441~~080.0615 1,~~278~~260,~~893~~182,~~856~~775.0282 0.~~72955523~~71888135 2118,~~381~~711,~~441~~080.0615

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 199,749,000.00 ~~648~~636.~~19045267~~57433970 0.~~71373083~~70709420 1015.~~90238214~~19641911 0.00000000 1-A-2 250,000,000.00 ~~648~~636.~~19045268~~57433968 0.~~71373084~~70709420 1015.~~90238216~~19641912 0.00000000 1-A-3 5,000,000.00 ~~648~~636.~~19045200~~57434000 0.~~71373000~~70709400 1015.~~90238200~~19642000 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 90,000,000.00 ~~734~~724.~~47710900~~20398311 3.~~05740722~~04183178 74.~~21571867~~75763056 0.00000000 2-A-2 26,000,000.00 ~~734~~724.~~47710885~~20398308 3.~~05740731~~04183192 74.~~21571885~~75763038 0.00000000 2-A-3 26,000,000.00 ~~734~~724.~~47710885~~20398308 3.~~05740731~~04183192 74.~~21571885~~75763038 0.00000000 2-A-4 97,851,000.00 ~~910~~899.~~14510562~~89139886 34.~~05162788~~12359649 76.~~20207888~~44958375 0.00000000 2-A-5 45,162,000.00 ~~910~~899.~~14510562~~89139896 34.~~05162792~~12359661 76.~~20207896~~44958372 0.00000000 2-A-6 0.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 60,306,000.00 ~~317~~307.~~88825871~~56908119 30.~~07111282~~47647465 70.~~24806487~~74523862 0.00000000 3-A-1 38,500,000.00 ~~732~~719.~~41158935~~67539481 1.~~78331870~~76784935 100.~~95287610~~15522623 0.00000000 3-A-2 1,155,000.00 ~~732~~719.~~41159307~~67539394 1.~~78331602~~76785281 100.~~95287446~~15522944 0.00000000 4-A-1 142,695,000.00 ~~935~~926.~~51824654~~95221108 0.~~55700585~~77789271 8.~~00902961~~22311840 0.00000000 4-A-2 63,420,000.00 ~~935~~926.~~51824661~~95221113 0.~~55700583~~77789278 8.~~00902964~~22311842 0.00000000 4-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 40,907,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-5 10,255,452.00 ~~270~~233.~~83732536~~91936601 21.~~40058751~~97283747 3420.~~51737086~~85490332 0.00000000 4-A-6 3,963,973.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-7 2,825,575.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-8 7,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-9 3,000,000.00 ~~270~~233.~~83732333~~91936667 21.~~40058667~~97283667 3420.~~51737000~~85490333 0.00000000 4-A-10 3,000,000.00 ~~270~~233.66666667 21.~~40592333~~95891667 3420.~~59407667~~70775000 0.00000000 4-A-11 2,000,000.00 ~~270~~233.50000000 21.~~40592500~~94451500 3420.~~59407500~~55548500 0.00000000 4-A-12 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-13 9,800,000.00 ~~270~~233.~~83732449~~91936633 21.~~40058776~~97283776 3420.~~51737041~~85490306 0.00000000 4-A-14 4,200,000.00 ~~270~~233.~~83732381~~91936667 21.~~40058810~~97283810 3420.~~51737143~~85490238 0.00000000 4-A-15 14,000,000.00 ~~270~~233.~~83732500~~91936643 21.~~40058786~~97283786 3420.~~51737071~~85490357 0.00000000 4-A-16 5,377,778.00 ~~270~~233.~~83732538~~91936595 21.~~40058812~~97283711 3420.~~51737130~~85490327 0.00000000 4-A-17 622,222.00 ~~270~~233.~~83732173~~91937283 21.~~40059014~~97283285 3420.~~51737483~~85490388 0.00000000 4-A-18 3,365,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-19 3,365,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-20 26,758,000.00 ~~327~~293.~~93550490~~90846252 21.~~21260632~~81835152 3119.~~81443643~~22182861 0.00000000 4-A-21 8,241,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-22 2,001,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-23 6,000,000.00 ~~327~~293.83333333 21.~~21084833~~81487833 3119.~~78915167~~18512167 0.00000000 4-A-24 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-25 10,500,000.00 ~~327~~293.~~93550476~~90846286 21.~~21260571~~81835143 3119.~~81443619~~22182857 0.00000000 4-A-26 3,916,667.00 ~~327~~293.~~93550486~~90846350 21.~~21260577~~81835219 3119.~~81443559~~22182815 0.00000000 4-A-27 583,333.00 ~~327~~293.~~93550168~~90847080 21.~~21261269~~81834390 3119.~~81443532~~22183384 0.00000000 4-A-28 11,250,000.00 ~~327~~293.~~93550489~~90846222 21.~~21260622~~81835200 3119.~~81443644~~22182844 0.00000000 4-A-29 3,750,000.00 ~~327~~293.~~93550400~~90846133 21.~~21260533~~81835200 3119.~~81443733~~22182933 0.00000000 4-A-30 2,003,424.00 ~~327~~293.~~93550442~~90846371 21.~~21260702~~81835198 3119.~~81443868~~22182723 0.00000000 4-A-31 2,996,576.00 ~~327~~293.~~93550372~~90846419 21.~~21260532~~81835201 3119.~~81443754~~22182851 0.00000000 4-A-32 151,308,929.00 ~~906~~892.~~21112572~~63873555 01.~~88254375~~24023262 1213.~~68984641~~11052238 0.00000000 4-A-33 34,382,700.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-34 3,820,300.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-35 31,330,000.00 ~~900~~885.~~22396489~~78515959 01.~~93888222~~31940472 13.~~49992308~~94745324 0.00000000 4-A-36 0.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-37 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-38 49,995,000.00 ~~906~~892.~~21112571~~63873547 01.~~88254385~~24023262 1213.~~68984638~~11052245 0.00000000 4-A-39 34,939,100.00 190.~~73346566~~00000000 10.~~28316728~~00000000 180.~~45029838~~00000000 0.00000000 4-A-40 14,973,900.00 190.~~73346556~~00000000 10.~~28316738~~00000000 180.~~45029819~~00000000 0.00000000 4-A-41 45,159,000.00 ~~1000~~989.~~00000000~~27248788 0.~~69755575~~21115104 102.~~02995638~~23208109 0.00000000 4-A-42 15,053,000.00 ~~1000~~989.~~00000000~~27248788 0.~~69755597~~21115127 102.~~02995615~~23208131 0.00000000 4-A-43 9,109,000.00 0.00000000 0.00000000 0.00000000 0.00000000 4-A-44 11,000,000.00 ~~513~~499.~~25088909~~57289909 0.~~88941000~~10662909 121.~~78857909~~12717909 0.00000000 4-A-45 41,266,071.00 ~~906~~892.~~21112560~~63873558 01.~~88254368~~24023268 1213.~~68984634~~11052244 0.00000000 4-A-46 0.00 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 21,000,000.00 ~~842~~823.~~97660952~~16856143 0.~~91816667~~90251810 180.~~88988143~~13752667 0.00000000 15-PO 228,635.42 ~~894~~850.~~26056558~~22893653 3.~~81869966~~66154990 400.~~21292939~~05314137 0.00000000 30-PO 1,943,546.70 ~~949~~940.~~59256189~~08944061 1.~~18914560~~18531754 8.~~31397568~~30011442 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 22,788,000.00 ~~981~~979.~~47825039~~72281069 1.~~75543971~~76609487 0.00000000 0.00000000 B-2 7,889,000.00 ~~981~~979.~~47825073~~72281024 1.~~75543922~~76609456 0.00000000 0.00000000 B-3 5,259,000.00 ~~981~~979.~~47825062~~72281042 1.~~75544020~~76609431 0.00000000 0.00000000 B-4 2,629,000.00 ~~981~~979.~~47825029~~72281095 1.~~75543933~~76609357 0.00000000 0.00000000 B-5 1,753,000.00 ~~981~~979.~~47824872~~72281232 1.~~75544210~~76609241 0.00000000 0.00000000 B-6 2,630,145.00 ~~981~~979.~~47825690~~72281756 1.~~75543934~~76609655 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 1115.~~61611297~~90351331 ~~636~~620.~~57433970~~67082639 0.~~63657434~~62067083 1115.~~61611297~~90351331 1-A-2 0.00000000 1115.~~61611296~~90351332 ~~636~~620.~~57433968~~67082636 0.~~63657434~~62067083 1115.~~61611296~~90351332 1-A-3 0.00000000 1115.~~61611200~~90351400 ~~636~~620.~~57434000~~67082600 0.~~63657434~~62067083 1115.~~61611200~~90351400 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 107.~~27312589~~79946233 ~~724~~716.~~20398311~~40452078 0.~~72420398~~71640452 107.~~27312589~~79946233 2-A-2 0.00000000 107.~~27312577~~79946231 ~~724~~716.~~20398308~~40452077 0.~~72420398~~71640452 107.~~27312577~~79946231 2-A-3 0.00000000 107.~~27312577~~79946231 ~~724~~716.~~20398308~~40452077 0.~~72420398~~71640452 107.~~27312577~~79946231 2-A-4 0.00000000 10.~~25370676~~57318024 ~~899~~889.~~89139886~~31821862 0.~~89989140~~88931822 10.~~25370676~~57318024 2-A-5 0.00000000 10.~~25370666~~57318033 ~~899~~889.~~89139896~~31821864 0.~~89989140~~88931822 10.~~25370666~~57318033 2-A-6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-7 0.00000000 101.~~31917769~~22171343 ~~307~~306.~~56908119~~34736776 0.~~30756908~~30634737 101.~~31917769~~22171343 3-A-1 0.00000000 121.~~73619481~~92307558 ~~719~~717.~~67539481~~75231896 0.~~71967539~~71775232 121.~~73619481~~92307558 3-A-2 0.00000000 121.~~73619048~~92307359 ~~719~~717.~~67539394~~75232035 0.~~71967539~~71775232 121.~~73619048~~92307359 4-A-1 0.00000000 89.~~56603546~~00101111 ~~926~~917.~~95221108~~95119997 0.~~92695221~~91795120 89.~~56603546~~00101111 4-A-2 0.00000000 89.~~56603548~~00101104 ~~926~~917.~~95221113~~95119994 0.~~92695221~~91795120 89.~~56603548~~00101104 4-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-5 0.00000000 3622.~~91795837~~82774080 ~~233~~211.~~91936601~~09162522 0.~~23391937~~21109163 3622.~~91795837~~82774080 4-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-9 0.00000000 3622.~~91796000~~82774000 ~~233~~211.~~91936667~~09162667 0.~~23391937~~21109163 3622.~~91796000~~82774000 4-A-10 0.00000000 3722.~~00000000~~66666667 ~~233~~211.~~66666667~~00000000 0.~~23366667~~21100000 3722.~~00000000~~66666667 4-A-11 0.00000000 3722.~~00000000~~50000000 ~~233~~211.~~50000000~~00000000 0.~~23350000~~21100000 3722.~~00000000~~50000000 4-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-13 0.00000000 3622.~~91795918~~82774082 ~~233~~211.~~91936633~~09162551 0.~~23391937~~21109163 3622.~~91795918~~82774082 4-A-14 0.00000000 3622.~~91795952~~82774048 ~~233~~211.~~91936667~~09162619 0.~~23391937~~21109163 3622.~~91795952~~82774048 4-A-15 0.00000000 3622.~~91795857~~82774071 ~~233~~211.~~91936643~~09162500 0.~~23391937~~21109163 3622.~~91795857~~82774071 4-A-16 0.00000000 3622.~~91795942~~82774038 ~~233~~211.~~91936595~~09162557 0.~~23391937~~21109163 3622.~~91795942~~82774038 4-A-17 0.00000000 3622.~~91796497~~82773672 ~~233~~211.~~91937283~~09162003 0.~~23391937~~21109162 3622.~~91796497~~82773672 4-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-19 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-20 0.00000000 3421.~~02704238~~04018051 ~~293~~272.~~90846252~~86828238 0.~~29390846~~27286828 3421.~~02704238~~04018051 4-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-22 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-23 0.00000000 3421.00000000 ~~293~~272.83333333 0.~~29383333~~27283333 3421.00000000 4-A-24 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-25 0.00000000 3421.~~02704286~~04018000 ~~293~~272.~~90846286~~86828190 0.~~29390846~~27286828 3421.~~02704286~~04018000 4-A-26 0.00000000 3421.~~02704136~~04018034 ~~293~~272.~~90846350~~86828316 0.~~29390846~~27286828 3421.~~02704136~~04018034 4-A-27 0.00000000 3421.~~02704802~~04017774 ~~293~~272.~~90847080~~86827592 0.~~29390847~~27286828 3421.~~02704802~~04017774 4-A-28 0.00000000 3421.~~02704267~~04018044 ~~293~~272.~~90846222~~86828267 0.~~29390846~~27286828 3421.~~02704267~~04018044 4-A-29 0.00000000 3421.~~02704267~~04018133 ~~293~~272.~~90846133~~86828267 0.~~29390846~~27286828 3421.~~02704267~~04018133 4-A-30 0.00000000 3421.~~02704071~~04017921 ~~293~~272.~~90846371~~86828450 0.~~29390846~~27286828 3421.~~02704071~~04017921 4-A-31 0.00000000 3421.~~02704286~~04018053 ~~293~~272.~~90846419~~86828367 0.~~29390846~~27286828 3421.~~02704286~~04018053 4-A-32 0.00000000 1314.~~57239017~~35075500 ~~892~~878.~~63873555~~28798055 0.~~89263874~~87828798 1314.~~57239017~~35075500 4-A-33 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-34 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-35 0.00000000 1415.~~43880530~~26685796 ~~885~~870.~~78515959~~51830163 0.~~88578516~~87051830 1415.~~43880530~~26685796 4-A-36 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-37 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-38 0.00000000 1314.~~57239024~~35075508 ~~892~~878.~~63873547~~28798060 0.~~89263874~~87828798 1314.~~57239024~~35075508 4-A-39 0.00000000 190.~~73346566~~00000000 0.00000000 0.00000000 190.~~73346566~~00000000 4-A-40 0.00000000 190.~~73346556~~00000000 0.00000000 0.00000000 190.~~73346556~~00000000 4-A-41 0.00000000 102.~~72751212~~44323214 ~~989~~986.~~27248788~~82925574 0.~~98927249~~98682926 102.~~72751212~~44323214 4-A-42 0.00000000 102.~~72751212~~44323191 ~~989~~986.~~27248788~~82925596 0.~~98927249~~98682926 102.~~72751212~~44323191 4-A-43 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-44 0.00000000 131.~~67799000~~23380818 ~~499~~498.~~57289909~~33909091 0.~~49957290~~49833909 131.~~67799000~~23380818 4-A-45 0.00000000 1314.~~57239026~~35075489 ~~892~~878.~~63873558~~28798046 0.~~89263874~~87828798 1314.~~57239026~~35075489 4-A-46 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 5-A-1 0.00000000 191.~~80804810~~04004476 ~~823~~822.~~16856143~~12851619 0.~~82316856~~82212852 191.~~80804810~~04004476 15-PO 0.00000000 443.~~03162905~~71473501 ~~850~~846.~~22893653~~51420152 0.~~85022894~~84651420 443.~~03162905~~71473501 30-PO 0.00000000 9.~~50312128~~48543711 ~~940~~930.~~08944061~~60400350 0.~~94008944~~93060400 9.~~50312128~~48543711 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 1.~~75543971~~76609487 ~~979~~977.~~72281069~~95671582 0.~~97972281~~97795672 1.~~75543971~~76609487 B-2 0.00000000 1.~~75543922~~76609456 ~~979~~977.~~72281024~~95671568 0.~~97972281~~97795672 1.~~75543922~~76609456 B-3 0.00000000 1.~~75544020~~76609431 ~~979~~977.~~72281042~~95671611 0.~~97972281~~97795672 1.~~75544020~~76609431 B-4 0.00000000 1.~~75543933~~76609357 ~~979~~977.~~72281095~~95671738 0.~~97972281~~97795672 1.~~75543933~~76609357 B-5 0.00000000 1.~~75544210~~76609241 ~~979~~977.~~72281232~~95671420 0.~~97972281~~97795671 1.~~75544210~~76609241 B-6 0.00000000 1.~~75543934~~76609655 ~~979~~977.~~72281756~~95672102 0.~~97972282~~97795672 1.~~75543934~~76609655 (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-1 199,749,000.00 5.50000% ~~129~~127,~~475~~155,~~394~~087.7378 ~~593~~582,~~428~~794.8615 0.00 0.00 1-A-2 250,000,000.00 5.50000% ~~162~~159,~~047~~143,~~613~~584.1792 ~~742~~729,~~718~~408.1910 0.00 0.00 1-A-3 5,000,000.00 5.50000% 3,~~240~~182,~~952~~871.2670 14,~~854~~588.3616 0.00 0.00 A-R 100.00 5.50000% 0.00 70.8400 0.00 0.00 2-A-1 90,000,000.00 4.75000% 6665,~~102~~178,~~939~~358.8148 ~~261~~257,~~657~~997.4667 0.00 0.00 2-A-2 26,000,000.00 4.50000% 1918,~~096~~829,~~404~~303.8356 7170,~~611~~609.5189 0.00 0.00 2-A-3 26,000,000.00 5.00000% 1918,~~096~~829,~~404~~303.8356 7978,~~568~~455.3543 0.00 0.00 2-A-4 97,851,000.00 3.25000% 8988,~~058~~055,~~608~~273.7327 ~~241~~238,~~200~~483.3903 0.00 0.00 2-A-5 45,162,000.00 1.~~70000~~85000% 4140,~~103~~640,~~973~~895.2636 5862,~~230~~654.6371 0.00 0.00 2-A-6 0.00 6.~~30000~~15000% 4140,~~103~~640,~~973~~895.2636 ~~215~~208,~~795~~284.8559 0.00 0.00 2-A-7 60,306,000.00 4.75000% 1918,~~170~~548,~~569~~261.3301 7573,~~883~~420.5020 0.00 0.00 3-A-1 38,500,000.00 5.00000% 2827,~~197~~707,~~846~~502.1970 ~~117~~115,~~491~~447.0293 0.00 0.00 3-A-2 1,155,000.00 5.00000% ~~845~~831,~~935~~225.3908 3,~~524~~463.7344 0.00 0.00 4-A-1 142,695,000.00 4.25000% ~~133~~132,~~493~~271,~~776~~445.1976 ~~472~~468,~~790~~461.4337 0.00 0.00 4-A-2 63,420,000.00 1.~~70000~~85000% 5958,~~330~~787,~~567~~309.2023 8490,~~051~~630.6344 0.00 0.00 4-A-3 0.00 5.~~80000~~65000% 5958,~~330~~787,~~567~~309.2023 ~~286~~276,~~764~~790.3925 0.00 0.00 4-A-4 40,907,000.00 5.25000% 40,907,000.00 178,968.1213 0.00 0.00 4-A-5 10,255,452.00 5.25000% 2,~~777~~398,~~559~~948.1983 1210,~~151~~495.8240 0.00 0.00 4-A-6 3,963,973.00 5.25000% 3,963,973.00 17,342.38 0.00 0.00 4-A-7 2,825,575.00 5.25000% 2,825,575.00 12,361.89 0.00 0.00 4-A-8 7,000,000.00 5.25000% 7,000,000.00 30,625.00 0.00 0.00 4-A-9 3,000,000.00 5.50000% ~~812~~701,~~511~~758.9710 3,~~724~~216.0139 0.00 0.00 4-A-10 3,000,000.00 5.00000% ~~812~~701,000.00 32,~~383~~920.3383 0.00 0.00 4-A-11 2,000,000.00 5.25000% ~~541~~467,000.00 2,~~366~~043.8713 0.00 0.00 4-A-12 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 4-A-13 9,800,000.00 2.~~46000~~71000% 2,~~654~~292,~~205~~409.7879 5,~~441~~177.1203 0.00 0.00 4-A-14 4,200,000.00 11.~~76037~~17712% 1982,~~137,516~~461.7634 119,~~148~~150.0191 0.00 0.00 4-A-15 14,000,000.00 2.90000% 3,~~791~~274,~~722~~871.5513 97,~~163~~914.3327 0.00 0.00 4-A-16 5,377,778.00 10.93388% 1,~~456~~257,~~503~~966.0142 1311,~~271~~462.0204 0.00 0.00 4-A-17 622,222.00 9.00000% ~~168~~145,~~520~~549.9478 1,~~263~~091.9162 0.00 0.00 4-A-18 3,365,000.00 5.00000% 3,365,000.00 14,020.83 0.00 0.00 4-A-19 3,365,000.00 5.50000% 3,365,000.00 15,422.92 0.00 0.00 4-A-20 26,758,000.00 5.25000% 87,~~774~~864,~~898~~402.2464 3834,~~390~~406.1876 0.00 0.00 4-A-21 8,241,000.00 5.25000% 8,241,000.00 36,054.3738 0.00 0.00 4-A-22 2,001,000.00 5.25000% 2,001,000.00 8,754.3738 0.00 0.00 4-A-23 6,000,000.00 5.25000% 1,~~967~~763,000.00 87,~~605~~713.6213 0.00 0.00 4-A-24 3,000,000.00 5.25000% 3,000,000.00 13,125.00 0.00 0.00 4-A-25 10,500,000.00 2.75000% 3,~~443~~086,~~322~~038.8086 7,~~890~~072.9517 0.00 0.00 4-A-26 3,916,667.00 11.39362% 1,~~284~~151,~~414~~141.1758 1210,~~195~~929.1172 0.00 0.00 4-A-27 583,333.00 9.00000% ~~191~~171,~~295~~446.6051 1,~~434~~285.7285 0.00 0.00 4-A-28 11,250,000.00 2.~~51000~~76000% 3,~~689~~306,~~274~~470.4320 7,~~716~~604.7388 0.00 0.00 4-A-29 3,750,000.00 1312.~~47000~~72000% 1,~~229~~102,~~758~~156.1473 1311,~~804~~682.0386 0.00 0.00 4-A-30 2,003,424.00 2.~~61000~~86000% ~~656~~588,~~993~~823.8627 1,~~428~~403.9636 0.00 0.00 4-A-31 2,996,576.00 76.~~01441~~84716% ~~982~~880,~~683~~719.6605 5,~~744~~025.1235 0.00 0.00 4-A-32 151,308,929.00 4.50000% ~~137~~135,~~117~~064,~~834~~211.8806 ~~514~~506,~~191~~490.8679 0.00 0.00 4-A-33 34,382,700.00 5.25000% 34,382,700.00 150,424.31 0.00 0.00 4-A-34 3,820,300.00 5.25000% 3,820,300.00 16,713.81 0.00 0.00 4-A-35 31,330,000.00 1.~~70000~~85000% 2827,~~204~~751,~~016~~649.8205 3942,~~955~~783.6979 0.00 0.00 4-A-36 0.00 5.~~80000~~65000% 3029,~~204~~751,~~016~~649.8205 ~~145~~140,~~986~~080.0768 0.00 0.00 4-A-37 2,000,000.00 1.~~70000~~85000% 2,000,000.00 23,~~833~~083.33 0.00 0.00 4-A-38 49,995,000.00 3.75000% 4544,~~306~~627,~~025~~473.2358 ~~141~~139,~~581~~460.3285 0.00 0.00 4-A-39 34,939,100.00 12.~~95000~~10000% ~~689,469~~0.5300 ~~1,120~~0.3900 0.00 0.00 4-A-40 14,973,900.00 12.~~95010~~60015% ~~295,486~~0.9400 ~~3,188~~0.8200 0.00 0.00 4-A-41 45,159,000.00 2.~~80000~~95000% 4544,~~159~~674,~~000~~556.0028 ~~105~~109,~~370~~824.9995 0.00 0.00 4-A-42 15,053,000.00 12.~~60000~~15000% 1514,~~053~~891,~~000~~518.0076 ~~158~~150,~~056~~776.4963 0.00 0.00 4-A-43 9,109,000.00 5.25000% 0.00 0.00 0.00 0.00 4-A-44 11,000,000.00 5.25000% 5,~~645~~495,~~759~~301.7889 24,~~700~~041.2095 0.00 0.00 4-A-45 41,266,071.00 1.~~75000~~90000% 3736,~~395~~835,~~772~~693.6544 5458,~~535~~323.5018 0.00 0.00 4-A-46 0.00 6.~~25000~~10000% 3736,~~395~~835,~~772~~693.6544 ~~194~~187,~~769~~248.6411 0.00 0.00 5-A-1 21,000,000.00 5.50000% 17,~~702~~286,~~508~~539.8079 8179,~~136~~229.4997 0.00 0.00 15-PO 228,635.42 0.00000% ~~204~~194,~~459~~392.6445 0.00 0.00 0.00 30-PO 1,943,546.70 0.00000% 1,~~845~~827,~~577~~107.4973 0.00 0.00 0.00 PP-AX 0.00 5.50000% ~~889~~882,~~291~~973.1397 4,~~075~~046.9296 0.00 0.00 15-AX 0.00 4.75000% 2120,~~126~~856,~~979~~308.3428 8382,~~627~~556.6222 0.00 0.00 30-AX 0.00 5.25000% 5958,~~407~~170,~~653~~991.2922 ~~259~~254,~~908~~498.4709 0.00 0.00 B-1 22,788,000.00 5.~~20772~~20802% 22,~~365~~325,~~926~~923.3741 9796,~~062~~894.8990 0.00 0.00 B-2 7,889,000.00 5.~~20772~~20802% 7,~~742~~729,~~881~~033.9225 33,~~602~~544.3014 0.00 0.00 B-3 5,259,000.00 5.~~20772~~20802% 5,~~161~~152,~~594~~362.1226 22,~~400~~361.1134 0.00 0.00 B-4 2,629,000.00 5.~~20772~~20802% 2,~~580~~575,~~306~~691.3227 11,~~197~~178.9355 0.00 0.00 B-5 1,753,000.00 5.~~20772~~20802% 1,~~720~~717,~~531~~454.3709 7,~~466~~453.7078 0.00 0.00 B-6 2,630,145.00 5.~~20772~~20802% 2,~~581~~576,~~430~~813.1307 11,~~202~~183.8041 0.00 0.00 Totals 1,752,977,427.12 5,~~979~~879,~~237~~709.5171 0.00 0.00

Interest Distribution Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (4) Distribution Shortfall Balance 1-A-1 0(281.0077) 0.00 ~~593~~583,~~428~~075.8693 0.00 ~~127~~123,~~155~~978,~~087~~376.7890 1-A-2 0(352.0066) 0.00 ~~742~~729,~~718~~760.1976 0.00 ~~159~~155,~~143~~167,~~584~~706.9259 1-A-3 0(7.0005) 0.00 14,~~854~~595.3622 0.00 3,~~182~~103,~~871~~354.7013 A-R 0.00 0.00 78.8489 0.00 0.00 2-A-1 0(124.0074) 0.00 ~~261~~258,~~657~~122.4641 0.00 6564,~~178~~476,~~358~~406.4887 2-A-2 0(34.0014) 0.00 7170,~~611~~644.5103 0.00 18,~~829~~626,~~303~~517.5654 2-A-3 0(37.0093) 0.00 7978,~~568~~493.3536 0.00 18,~~829~~626,~~303~~517.5654 2-A-4 0(115.0030) 0.00 ~~241~~238,~~200~~598.3934 0.00 8887,~~055~~020,~~273~~677.2701 2-A-5 0(30.0029) 0.00 5862,~~230~~685.6301 0.00 40,~~640~~163,~~895~~389.3639 2-A-6 0(100.0070) 0.00 ~~215~~208,~~795~~385.8529 0.00 40,~~640~~163,~~895~~389.3639 2-A-7 0(35.0050) 0.00 7573,~~883~~455.5070 0.00 18,~~548~~474,~~261~~584.0136 3-A-1 0(55.0082) 0.00 ~~117~~115,~~491~~503.0275 0.00 27,~~707~~633,~~502~~464.7028 3-A-2 0(1.0067) 0.00 3,~~524~~465.7311 0.00 ~~831~~829,~~225~~003.0893 4-A-1 0(226.0050) 0.00 ~~472~~468,~~790~~687.4387 0.00 ~~132~~130,~~271~~987,~~445~~046.7648 4-A-2 0(43.0082) 0.00 8490,~~051~~674.6325 0.00 58,~~787~~216,~~309~~465.2310 4-A-3 0(133.0083) 0.00 ~~286~~276,~~764~~924.3907 0.00 58,~~787~~216,~~309~~465.2310 4-A-4 0(86.0053) 0.00 ~~178~~179,~~968~~054.1265 0.00 40,907,000.00 4-A-5 0(5.0007) 0.00 1210,~~151~~500.8248 0.00 2,~~398~~164,~~948~~840.8303 4-A-6 0(8.0038) 0.00 17,~~342~~350.3877 0.00 3,963,973.00 4-A-7 0(5.0098) 0.00 12,~~361~~367.8987 0.00 2,825,575.00 4-A-8 0(14.0081) 0.00 30,~~625~~639.0081 0.00 7,000,000.00 4-A-9 0(1.0056) 0.00 3,~~724~~217.0195 0.00 ~~701~~633,~~758~~274.1088 4-A-10 0(1.0041) 0.00 32,~~383~~922.3325 0.00 ~~701~~633,000.00 4-A-11 (0.0099) 0.00 2,~~366~~044.8711 0.00 ~~467~~422,000.00 4-A-12 0(4.0023) 0.00 8,~~750~~754.0023 0.00 2,000,000.00 4-A-13 0(2.0050) 0.00 5,~~441~~179.1253 0.00 2,~~292~~068,~~409~~697.7993 4-A-14 0(4.0042) 0.00 119,~~148~~155.0133 0.00 ~~982~~886,~~461~~584.3483 4-A-15 0(3.0083) 0.00 97,~~163~~918.3310 0.00 32,~~274~~955,~~871~~282.1375 4-A-16 0(5.0054) 0.00 1311,~~271~~467.0259 0.00 1,~~257~~135,~~966~~203.4290 4-A-17 (0.0053) 0.00 1,~~263~~092.9115 0.00 ~~145~~131,~~549~~345.7885 4-A-18 0(6.0078) 0.00 14,~~020~~027.8361 0.00 3,365,000.00 4-A-19 0(7.0046) 0.00 15,~~422~~430.9237 0.00 3,365,000.00 4-A-20 0(16.0064) 0.00 3834,~~390~~423.1840 0.00 7,~~864~~301,~~402~~409.6450 4-A-21 0(17.0043) 0.00 36,~~054~~071.3781 0.00 8,241,000.00 4-A-22 0(4.0023) 0.00 8,~~754~~758.3761 0.00 2,001,000.00 4-A-23 0(3.0073) 0.00 87,~~605~~716.6285 0.00 1,~~763~~637,000.00 4-A-24 0(6.0035) 0.00 13,~~125~~131.0035 0.00 3,000,000.00 4-A-25 0(3.0042) 0.00 7,~~890~~075.9559 0.00 32,~~086~~865,~~038~~116.8696 4-A-26 0(5.0028) 0.00 1210,~~195~~935.1101 0.00 1,~~151~~068,~~141~~734.5820 4-A-27 (0.0062) 0.00 1,~~434~~286.7247 0.00 ~~171~~159,~~446~~173.5107 4-A-28 0(3.0068) 0.00 7,~~716~~608.7356 0.00 3,~~306~~069,~~470~~768.2018 4-A-29 0(5.0065) 0.00 1311,~~804~~688.0351 0.00 1,~~102~~023,~~156~~256.7306 4-A-30 (0.0068) 0.00 1,~~428~~404.9604 0.00 ~~588~~546,~~823~~670.2787 4-A-31 0(2.0043) 0.00 5,~~744~~027.1278 0.00 ~~880~~817,~~719~~670.0555 4-A-32 0(244.0088) 0.00 ~~514~~506,~~191~~735.8668 0.00 ~~135~~132,~~064~~892,~~211~~813.0669 4-A-33 0(72.0073) 0.00 150,~~424~~497.3104 0.00 34,382,700.00 4-A-34 0(8.0008) 0.00 16,~~713~~721.8189 0.00 3,820,300.00 4-A-35 0(20.0069) 0.00 3942,~~955~~804.6948 0.00 27,~~751~~273,~~649~~338.0539 4-A-36 0(67.0073) 0.00 ~~145~~140,~~986~~148.0741 0.00 29,~~751~~273,~~649~~338.0539 4-A-37 0(1.0049) 0.00 23,~~833~~084.3382 0.00 2,000,000.00 4-A-38 0(67.0043) 0.00 ~~141~~139,~~581~~528.3228 0.00 4443,~~627~~910,~~473~~007.5859 4-A-39 0.00 0.00 ~~1,120~~0.3900 0.00 0.00 4-A-40 0.00 0.00 ~~3,188~~0.8200 0.00 0.00 4-A-41 0(53.0010) 0.00 ~~105~~109,~~370~~878.9905 0.00 44,~~674~~564,~~556~~222.2836 4-A-42 0(72.0090) 0.00 ~~158~~150,~~056~~849.4953 0.00 14,~~891~~854,~~518~~740.7679 4-A-43 0.00 0.00 0.00 0.00 0.00 4-A-44 0(11.0062) 0.00 24,~~700~~053.2057 0.00 5,~~495~~481,~~301~~730.8900 4-A-45 0(28.0020) 0.00 5458,~~535~~351.5038 0.00 36,~~835~~243,~~693~~494.4416 4-A-46 0(90.0053) 0.00 ~~194~~187,~~769~~338.64 0.00 36,~~835~~243,~~693~~494.4416 5-A-1 0(38.0031) 0.00 8179,~~136~~268.4928 0.00 17,~~286~~264,~~539~~698.7984 15-PO 0.00 0.00 0.00 0.00 ~~194~~193,~~392~~543.4513 30-PO 0.00 0.00 0.00 0.00 1,~~827~~808,~~107~~672.7334 PP-AX 0(1.0096) 0.00 4,~~075~~048.92 0.00 ~~882~~881,~~973~~996.9764 15-AX 0(39.0092) 0.00 8382,~~627~~596.6214 0.00 20,~~856~~681,~~308~~583.28 30-AX 0(123.0005) 0.00 ~~259~~254,~~908~~621.4713 0.00 5857,~~170~~330,~~991~~938.2291 B-1 0(46.0085) 0.00 9796,~~062~~941.8975 0.00 22,~~325~~285,~~923~~677.4164 B-2 0(16.0022) 0.00 33,~~602~~560.3036 0.00 7,~~729~~715,~~033~~100.2553 B-3 0(10.0081) 0.00 22,~~400~~372.1116 0.00 5,~~152~~143,~~362~~074.2637 B-4 0(5.0040) 0.00 11,~~197~~183.9395 0.00 2,~~575~~571,~~691~~048.2721 B-5 0(3.0060) 0.00 7,~~466~~457.7039 0.00 1,~~717~~714,~~454~~358.0912 B-6 0(5.0041) 0.00 11,~~202~~188.8082 0.00 2,~~576~~572,~~813~~167.0798 Totals 0(2,842.0079) 0.00 5,~~979~~882,~~237~~561.5144 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-1 199,749,000.00 5.50000% ~~648~~636.~~19045267~~57433970 2.~~97087275~~91763238 0.00000000 0.00000000 1-A-2 250,000,000.00 5.50000% ~~648~~636.~~19045268~~57433968 2.~~97087276~~91763240 0.00000000 0.00000000 1-A-3 5,000,000.00 5.50000% ~~648~~636.~~19045200~~57434000 2.~~97087200~~91763200 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 780.~~40000000~~00000000 0.00000000 0.00000000 2-A-1 90,000,000.00 4.75000% ~~734~~724.~~47710900~~20398311 2.~~90730511~~86664078 0.00000000 0.00000000 2-A-2 26,000,000.00 4.50000% ~~734~~724.~~47710885~~20398308 2.~~75428885~~71576500 0.00000000 0.00000000 2-A-3 26,000,000.00 5.00000% ~~734~~724.~~47710885~~20398308 3.~~06032115~~01751654 0.00000000 0.00000000 2-A-4 97,851,000.00 3.25000% ~~910~~899.~~14510562~~89139886 2.~~46497624~~43720585 0.00000000 0.00000000 2-A-5 45,162,000.00 1.~~70000~~85000% ~~910~~899.~~14510562~~89139896 1.~~28937226~~38733249 0.00000000 0.00000000 2-A-6 0.00 6.~~30000~~15000% ~~910~~899.~~14510562~~89139896 4.~~77826159~~61194345 0.00000000 0.00000000 2-A-7 60,306,000.00 4.75000% ~~317~~307.~~88825871~~56908119 1.~~25830763~~21746095 0.00000000 0.00000000 3-A-1 38,500,000.00 5.00000% ~~732~~719.~~41158935~~67539481 32.~~05171481~~99864753 0.00000000 0.00000000 3-A-2 1,155,000.00 5.00000% ~~732~~719.~~41159307~~67539394 32.~~05171429~~99864935 0.00000000 0.00000000 4-A-1 142,695,000.00 4.25000% ~~935~~926.~~51824654~~95221108 3.~~31329360~~28295574 0.00000000 0.00000000 4-A-2 63,420,000.00 1.~~70000~~85000% ~~935~~926.~~51824661~~95221113 1.~~32531741~~42905140 0.00000000 0.00000000 4-A-3 0.00 5.~~80000~~65000% ~~935~~926.~~51824661~~95221113 4.~~52167124~~36440003 0.00000000 0.00000000 4-A-4 40,907,000.00 5.25000% 1000.00000000 4.~~37499988~~37500012 0.00000000 0.00000000 4-A-5 10,255,452.00 5.25000% ~~270~~233.~~83732536~~91936601 1.~~18491316~~02339712 0.00000000 0.00000000 4-A-6 3,963,973.00 5.25000% 1000.00000000 4.37499953 0.00000000 0.00000000 4-A-7 2,825,575.00 5.25000% 1000.00000000 4.37499978 0.00000000 0.00000000 4-A-8 7,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-9 3,000,000.00 5.50000% ~~270~~233.~~83732333~~91936667 1.~~24133667~~07213000 0.00000000 0.00000000 4-A-10 3,000,000.00 5.00000% ~~270~~233.66666667 10.~~12777667~~97361000 0.00000000 0.00000000 4-A-11 2,000,000.00 5.25000% ~~270~~233.50000000 1.~~18343500~~02156500 0.00000000 0.00000000 4-A-12 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-13 9,800,000.00 2.~~46000~~71000% ~~270~~233.~~83732449~~91936633 0.~~55521633~~52826837 0.00000000 0.00000000 4-A-14 4,200,000.00 11.~~76037~~17712% ~~270~~233.~~83732381~~91936667 2.~~65428810~~17878810 0.00000000 0.00000000 4-A-15 14,000,000.00 2.90000% ~~270~~233.~~83732500~~91936643 0.~~65452357~~56530500 0.00000000 0.00000000 4-A-16 5,377,778.00 10.93388% ~~270~~233.~~83732538~~91936595 2.~~46775155~~13137099 0.00000000 0.00000000 4-A-17 622,222.00 9.00000% ~~270~~233.~~83732173~~91937283 21.~~03128465~~75438991 0.00000000 0.00000000 4-A-18 3,365,000.00 5.00000% 1000.00000000 4.16666568 0.00000000 0.00000000 4-A-19 3,365,000.00 5.50000% 1000.00000000 4.58333432 0.00000000 0.00000000 4-A-20 26,758,000.00 5.25000% ~~327~~293.~~93550490~~90846252 1.~~43471784~~28584947 0.00000000 0.00000000 4-A-21 8,241,000.00 5.25000% 1000.00000000 4.~~37499939~~37500061 0.00000000 0.00000000 4-A-22 2,001,000.00 5.25000% 1000.00000000 4.~~37499750~~37500250 0.00000000 0.00000000 4-A-23 6,000,000.00 5.25000% ~~327~~293.83333333 1.~~43427000~~28552167 0.00000000 0.00000000 4-A-24 3,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-25 10,500,000.00 2.75000% ~~327~~293.~~93550476~~90846286 0.~~75151905~~67354000 0.00000000 0.00000000 4-A-26 3,916,667.00 11.39362% ~~327~~293.~~93550486~~90846350 32.~~11364484~~79056657 0.00000000 0.00000000 4-A-27 583,333.00 9.00000% ~~327~~293.~~93550168~~90847080 2.~~45952141~~20431555 0.00000000 0.00000000 4-A-28 11,250,000.00 2.~~51000~~76000% ~~327~~293.~~93550489~~90846222 0.~~68593156~~67598933 0.00000000 0.00000000 4-A-29 3,750,000.00 1312.~~47000~~72000% ~~327~~293.~~93550400~~90846133 3.~~68107467~~11542933 0.00000000 0.00000000 4-A-30 2,003,424.00 2.~~61000~~86000% ~~327~~293.~~93550442~~90846371 0.~~71325890~~70048078 0.00000000 0.00000000 4-A-31 2,996,576.00 76.~~01441~~84716% ~~327~~293.~~93550372~~90846419 1.~~91689448~~67703072 0.00000000 0.00000000 4-A-32 151,308,929.00 4.50000% ~~906~~892.~~21112572~~63873555 3.~~39829158~~34739525 0.00000000 0.00000000 4-A-33 34,382,700.00 5.25000% 1000.00000000 4.37499993 0.00000000 0.00000000 4-A-34 3,820,300.00 5.25000% 1000.00000000 4.37499935 0.00000000 0.00000000 4-A-35 31,330,000.00 1.~~70000~~85000% ~~900~~885.~~22396489~~78515959 1.~~27531727~~36558538 0.00000000 0.00000000 4-A-36 0.00 5.~~80000~~65000% ~~906~~892.~~21112571~~63873537 4.~~38002010~~20284068 0.00000000 0.00000000 4-A-37 2,000,000.00 1.~~70000~~85000% 1000.00000000 1.~~41666500~~54166500 0.00000000 0.00000000 4-A-38 49,995,000.00 3.75000% ~~906~~892.~~21112571~~63873547 2.~~83190959~~78949595 0.00000000 0.00000000 4-A-39 34,939,100.00 12.~~95000~~10000% 190.~~73346566~~00000000 0.~~03206694~~00000000 0.00000000 0.00000000 4-A-40 14,973,900.00 12.~~95010~~60015% 190.~~73346556~~00000000 0.~~21295855~~00000000 0.00000000 0.00000000 4-A-41 45,159,000.00 2.~~80000~~95000% ~~1000~~989.~~00000000~~27248788 2.~~33333311~~43196151 0.00000000 0.00000000 4-A-42 15,053,000.00 12.~~60000~~15000% ~~1000~~989.~~00000000~~27248788 10.~~49999934~~01638411 0.00000000 0.00000000 4-A-43 9,109,000.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 4-A-44 11,000,000.00 5.25000% ~~513~~499.~~25088909~~57289909 2.~~24547273~~18563182 0.00000000 0.00000000 4-A-45 41,266,071.00 1.~~75000~~90000% ~~906~~892.~~21112560~~63873558 1.~~32155785~~41334463 0.00000000 0.00000000 4-A-46 0.00 6.~~25000~~10000% ~~906~~892.~~21112560~~63873558 4.~~71984939~~53758028 0.00000000 0.00000000 5-A-1 21,000,000.00 5.50000% ~~842~~823.~~97660952~~16856143 3.~~86364238~~77285571 0.00000000 0.00000000 15-PO 228,635.42 0.00000% ~~894~~850.~~26056558~~22893653 0.00000000 0.00000000 0.00000000 30-PO 1,943,546.70 0.00000% ~~949~~940.~~59256189~~08944061 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~813~~807.~~07026458~~29454640 3.~~72657417~~70009632 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~715~~706.~~72719915~~55756649 2.~~83308661~~79679036 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~684~~669.~~10099195~~86037308 2.~~99294169~~93063917 0.00000000 0.00000000 B-1 22,788,000.00 5.~~20772~~20802% ~~981~~979.~~47825039~~72281069 4.~~25938608~~25201422 0.00000000 0.00000000 B-2 7,889,000.00 5.~~20772~~20802% ~~981~~979.~~47825073~~72281024 4.~~25938649~~25201420 0.00000000 0.00000000 B-3 5,259,000.00 5.~~20772~~20802% ~~981~~979.~~47825062~~72281042 4.~~25938581~~25201369 0.00000000 0.00000000 B-4 2,629,000.00 5.~~20772~~20802% ~~981~~979.~~47825029~~72281095 4.~~25938760~~25201598 0.00000000 0.00000000 B-5 1,753,000.00 5.~~20772~~20802% ~~981~~979.~~47824872~~72281232 4.~~25938391~~25201369 0.00000000 0.00000000 B-6 2,630,145.00 5.~~20772~~20802% ~~981~~979.~~47825690~~72281756 4.~~25938494~~25201272 0.00000000 0.00000000 (5) All Classes Are Per $1,000 Denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 (0.~~00000000~~00141062) 0.00000000 2.~~97087275~~91904305 0.00000000 ~~636~~620.~~57433970~~67082639 1-A-2 (0.~~00000000~~00141064) 0.00000000 2.~~97087276~~91904304 0.00000000 ~~636~~620.~~57433968~~67082636 1-A-3 (0.~~00000000~~00141000) 0.00000000 2.~~97087200~~91904400 0.00000000 ~~636~~620.~~57434000~~67082600 A-R 0.00000000 0.00000000 7888.~~40000000~~90000000 0.00000000 0.00000000 2-A-1 (0.~~00000000~~00138600) 0.00000000 2.~~90730511~~86802678 0.00000000 ~~724~~716.~~20398311~~40452078 2-A-2 (0.~~00000000~~00131308) 0.00000000 2.~~75428885~~71707808 0.00000000 ~~724~~716.~~20398308~~40452077 2-A-3 (0.~~00000000~~00145885) 0.00000000 3.~~06032115~~01897538 0.00000000 ~~724~~716.~~20398308~~40452077 2-A-4 (0.~~00000000~~00117832) 0.00000000 2.~~46497624~~43838428 0.00000000 ~~899~~889.~~89139886~~31821862 2-A-5 (0.~~00000000~~00067070) 0.00000000 1.~~28937226~~38800341 0.00000000 ~~899~~889.~~89139896~~31821864 2-A-6 (0.~~00000000~~00222975) 0.00000000 4.~~77826159~~61417320 0.00000000 ~~899~~889.~~89139896~~31821864 2-A-7 (0.~~00000000~~00058866) 0.00000000 1.~~25830763~~21804961 0.00000000 ~~307~~306.~~56908119~~34736776 3-A-1 (0.~~00000000~~00144987) 0.00000000 3.~~05171481~~00009740 0.00000000 ~~719~~717.~~67539481~~75231896 3-A-2 (0.~~00000000~~00144589) 0.00000000 3.~~05171429~~00009524 0.00000000 ~~719~~717.~~67539394~~75232035 4-A-1 (0.~~00000000~~00158730) 0.00000000 3.~~31329360~~28454305 0.00000000 ~~926~~917.~~95221108~~95119997 4-A-2 (0.~~00000000~~00069095) 0.00000000 1.~~32531741~~42974219 0.00000000 ~~926~~917.~~95221113~~95119994 4-A-3 (0.~~00000000~~00211022) 0.00000000 4.~~52167124~~36651009 0.00000000 ~~926~~917.~~95221113~~95119994 4-A-4 (0.~~00000000~~00211529) 0.00000000 4.~~37499988~~37711516 0.00000000 1000.00000000 4-A-5 (0.~~00000000~~00049437) 0.00000000 1.~~18491316~~02389246 0.00000000 ~~233~~211.~~91936601~~09162522 4-A-6 (0.~~00000000~~00211404) 0.00000000 4.~~37499953~~37711609 0.00000000 1000.00000000 4-A-7 (0.~~00000000~~00211638) 0.00000000 4.~~37499978~~37711616 0.00000000 1000.00000000 4-A-8 (0.~~00000000~~00211571) 0.00000000 4.~~37500000~~37711571 0.00000000 1000.00000000 4-A-9 (0.~~00000000~~00052000) 0.00000000 1.~~24133667~~07265000 0.00000000 ~~233~~211.~~91936667~~09162667 4-A-10 (0.~~00000000~~00047000) 0.00000000 10.~~12777667~~97408333 0.00000000 ~~233~~211.~~66666667~~00000000 4-A-11 (0.~~00000000~~00049500) 0.00000000 1.~~18343500~~02205500 0.00000000 ~~233~~211.~~50000000~~00000000 4-A-12 (0.~~00000000~~00211500) 0.00000000 4.~~37500000~~37711500 0.00000000 1000.00000000 4-A-13 (0.~~00000000~~00025510) 0.00000000 0.~~55521633~~52852347 0.00000000 ~~233~~211.~~91936633~~09162551 4-A-14 (0.~~00000000~~00105238) 0.00000000 2.~~65428810~~17984048 0.00000000 ~~233~~211.~~91936667~~09162619 4-A-15 (0.~~00000000~~00027357) 0.00000000 0.~~65452357~~56557857 0.00000000 ~~233~~211.~~91936643~~09162500 4-A-16 (0.~~00000000~~00103017) 0.00000000 2.~~46775155~~13240301 0.00000000 ~~233~~211.~~91936595~~09162557 4-A-17 (0.~~00000000~~00085179) 0.00000000 21.~~03128465~~75524170 0.00000000 ~~233~~211.~~91937283~~09162003 4-A-18 (0.~~00000000~~00201486) 0.00000000 4.~~16666568~~16868053 0.00000000 1000.00000000 4-A-19 (0.~~00000000~~00221694) 0.00000000 4.~~58333432~~58554829 0.00000000 1000.00000000 4-A-20 (0.~~00000000~~00062187) 0.00000000 1.~~43471784~~28647134 0.00000000 ~~293~~272.~~90846252~~86828238 4-A-21 (0.~~00000000~~00211503) 0.00000000 4.~~37499939~~37711564 0.00000000 1000.00000000 4-A-22 (0.~~00000000~~00211394) 0.00000000 4.~~37499750~~37711644 0.00000000 1000.00000000 4-A-23 (0.~~00000000~~00062167) 0.00000000 1.~~43427000~~28614167 0.00000000 ~~293~~272.83333333 4-A-24 (0.~~00000000~~00211667) 0.00000000 4.~~37500000~~37711667 0.00000000 1000.00000000 4-A-25 (0.~~00000000~~00032571) 0.00000000 0.~~75151905~~67386571 0.00000000 ~~293~~272.~~90846286~~86828190 4-A-26 (0.~~00000000~~00134808) 0.00000000 32.~~11364484~~79191721 0.00000000 ~~293~~272.~~90846350~~86828316 4-A-27 (0.~~00000000~~00106286) 0.00000000 2.~~45952141~~20537840 0.00000000 ~~293~~272.~~90847080~~86827592 4-A-28 (0.~~00000000~~00032711) 0.00000000 0.~~68593156~~67631644 0.00000000 ~~293~~272.~~90846222~~86828267 4-A-29 (0.~~00000000~~00150667) 0.00000000 3.~~68107467~~11693600 0.00000000 ~~293~~272.~~90846133~~86828267 4-A-30 (0.~~00000000~~00033942) 0.00000000 0.~~71325890~~70082020 0.00000000 ~~293~~272.~~90846371~~86828450 4-A-31 (0.~~00000000~~00081093) 0.00000000 1.~~91689448~~67784164 0.00000000 ~~293~~272.~~90846419~~86828367 4-A-32 (0.~~00000000~~00161841) 0.00000000 3.~~39829158~~34901373 0.00000000 ~~892~~878.~~63873555~~28798055 4-A-33 (0.~~00000000~~00211531) 0.00000000 4.~~37499993~~37711524 0.00000000 1000.00000000 4-A-34 (0.~~00000000~~00211502) 0.00000000 4.~~37499935~~37711436 0.00000000 1000.00000000 4-A-35 (0.~~00000000~~00066039) 0.00000000 1.~~27531727~~36624577 0.00000000 ~~885~~870.~~78515959~~51830163 4-A-36 (0.~~00000000~~00203210) 0.00000000 4.~~38002010~~20487279 0.00000000 ~~892~~878.~~63873537~~28798050 4-A-37 (0.~~00000000~~00074500) 0.00000000 1.~~41666500~~54241000 0.00000000 1000.00000000 4-A-38 (0.~~00000000~~00134873) 0.00000000 2.~~83190959~~79084468 0.00000000 ~~892~~878.~~63873547~~28798060 4-A-39 0.00000000 0.00000000 0.~~03206694~~00000000 0.00000000 0.00000000 4-A-40 0.00000000 0.00000000 0.~~21295855~~00000000 0.00000000 0.00000000 4-A-41 (0.~~00000000~~00117585) 0.00000000 2.~~33333311~~43313736 0.00000000 ~~989~~986.~~27248788~~82925574 4-A-42 (0.~~00000000~~00484289) 0.00000000 10.~~49999934~~02122700 0.00000000 ~~989~~986.~~27248788~~82925596 4-A-43 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 4-A-44 (0.~~00000000~~00105636) 0.00000000 2.~~24547273~~18668818 0.00000000 ~~499~~498.~~57289909~~33909091 4-A-45 (0.~~00000000~~00068337) 0.00000000 1.~~32155785~~41402800 0.00000000 ~~892~~878.~~63873558~~28798046 4-A-46 (0.~~00000000~~00219381) 0.00000000 4.~~71984939~~53977409 0.00000000 ~~892~~878.~~63873558~~28798046 5-A-1 (0.~~00000000~~00182429) 0.00000000 3.~~86364238~~77468000 0.00000000 ~~823~~822.~~16856143~~12851619 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~850~~846.~~22893653~~51420152 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~940~~930.~~08944061~~60400350 PP-AX (0.~~00000000~~00179201) 0.00000000 3.~~72657417~~70188833 0.00000000 ~~807~~806.~~29454640~~40098304 15-AX (0.~~00000000~~00135239) 0.00000000 2.~~83308661~~79814274 0.00000000 ~~706~~700.~~55756649~~63833721 30-AX (0.~~00000000~~00141697) 0.00000000 2.~~99294169~~93205602 0.00000000 ~~669~~660.~~86037308~~18686156 B-1 (0.~~00000000~~00205591) 0.00000000 4.~~25938608~~25407012 0.00000000 ~~979~~977.~~72281069~~95671582 B-2 (0.~~00000000~~00205603) 0.00000000 4.~~25938649~~25407022 0.00000000 ~~979~~977.~~72281024~~95671568 B-3 (0.~~00000000~~00205552) 0.00000000 4.~~25938581~~25407112 0.00000000 ~~979~~977.~~72281042~~95671611 B-4 (0.~~00000000~~00205401) 0.00000000 4.~~25938760~~25406999 0.00000000 ~~979~~977.~~72281095~~95671738 B-5 (0.~~00000000~~00205362) 0.00000000 4.~~25938391~~25407302 0.00000000 ~~979~~977.~~72281232~~95671420 B-6 (0.~~00000000~~00205692) 0.00000000 4.~~25938494~~25406964 0.00000000 ~~979~~977.~~72281756~~95672102 (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 PO-1 0.00000% 0.00 0.00 260,~~604~~246.3386 ~~260~~259,~~246~~888.8641 9190.~~08448367~~95902881% PO-2 0.00000% 0.00 0.00 ~~204,459.64~~ 194,392.45 85193,543.~~02289365~~13 84.65142015% PO-3 0.00000% 0.00 0.00 9,~~275~~251.9280 9,~~251~~227.8058 9796.~~03416406~~78014134% PO-4 0.00000% 0.00 0.00 1,~~326~~308,~~660~~916.6798 1,~~308~~291,~~916~~225.9888 9392.~~77295076~~50553145% PO-5 0.00000% 0.00 0.00 ~~249~~248,~~036~~692.5609 248,~~692~~330.0947 98.~~50930909~~36606796% 30-AX-1 5.25000% 10,~~737~~583,~~486~~126.2498 10,~~583~~309,~~126~~545.9805 0.00 0.00 5756.~~60896949~~11973355% 30-AX-3 5.25000% 3,~~569~~488,~~325~~933.2331 3,~~488~~479,~~933~~669.3144 0.00 0.00 69.~~51601343~~33143343% 30-AX-4 5.25000% ~~45,100,841.82~~ 44,098,930.93 43,541,724.42 0.00 0.00 6968.~~50081274~~62264394%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2724,~~593~~836,~~719~~751.6144 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4126,~~135~~529.9768 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2724,~~634~~863,~~855~~281.5812 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~274~~269,~~177~~639.0153 Payment of Interest and Principal 2724,~~360~~593,~~678~~641.5759 Total Withdrawals (Pool Distribution Amount) 2724,~~634~~863,~~855~~281.5812 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0(2,842.0079) Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0(2,842.0079)

SERVICING FEES Gross Servicing Fee ~~272~~268,~~734~~208.5046 LPMI 268.8761 Master Servicing Fee 1,~~173~~162.6446 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~274~~269,~~177~~639.0153

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 4-A-10 Reserve Fund ~~488~~241.0189 274.88 758.10 ~~511~~725.9711 ~~241.89~~ 4-A-11 Reserve Fund ~~325~~161.3628 183.25 838.73 ~~674~~816.6576 ~~161.28~~ 4-A-12 Reserve Fund 999.99 0.00 0.00 999.99 4-A-23 Reserve Fund ~~386~~549.9621 209.69 450.78 ~~613~~790.0329 ~~549.21~~ 4-A-24 Reserve Fund 999.99 0.00 0.00 999.99

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 137 0 0 0 137 63,~~081~~462,~~051~~948.6025 0.00 0.00 0.00 63,~~081~~462,~~051~~948.6025 60 Days 01 0 0 0 01 0411,290.0065 0.00 0.00 0.00 0411,290.0065 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 1 0 0 0 1 344,128.71 0.00 0.00 0.00 344,128.71 Totals 149 0 0 0 149 64,~~425~~218,~~180~~367.3161 0.00 0.00 0.00 64,~~425~~218,~~180~~367.3161 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.~~484532~~264051% 0.000000% 0.000000% 0.000000% 0.~~484532~~264051% 0.~~474828~~274418% 0.000000% 0.000000% 0.000000% 0.~~474828~~274418% 60 Days 0.~~000000~~037722% 0.000000% 0.000000% 0.000000% 0.~~000000~~037722% 0.~~000000~~032592% 0.000000% 0.000000% 0.000000% 0.~~000000~~032592% 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.~~037272~~037722% 0.000000% 0.000000% 0.000000% 0.~~037272~~037722% 0.~~026871~~027270% 0.000000% 0.000000% 0.000000% 0.~~026871~~027270% Totals 0.~~521804~~339495% 0.000000% 0.000000% 0.000000% 0.~~521804~~339495% 0.~~501699~~334281% 0.000000% 0.000000% 0.000000% 0.~~501699~~334281%

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 13 0 0 0 13 ~~498~~1,~~340~~376,680.7955 0.00 0.00 0.00 ~~498~~1,~~340~~376,680.7955 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 13 0 0 0 13 ~~498~~1,~~340~~376,680.7955 0.00 0.00 0.00 ~~498~~1,~~340~~376,680.7955 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~168067~~515464% 0.000000% 0.000000% 0.000000% 0.~~168067~~515464% 0.~~165573~~468689% 0.000000% 0.000000% 0.000000% 0.~~165573~~468689% 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.~~168067~~515464% 0.000000% 0.000000% 0.000000% 0.~~168067~~515464% 0.~~165573~~468689% 0.000000% 0.000000% 0.000000% 0.~~165573~~468689% 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 31 0 0 0 3 1 609,~~454,644~~256.8214 0.00 0.00 0.00 1609,~~454,644~~256.8214 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 31 0 0 0 3 1 609,~~454,644~~256.8214 0.00 0.00 0.00 1609,~~454,644~~256.8214 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~529101~~177305% 0.000000% 0.000000% 0.000000% 0.~~529101~~177305% 0.~~559412~~236807% 0.000000% 0.000000% 0.000000% 0.~~559412~~236807% 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.~~529101~~177305% 0.000000% 0.000000% 0.000000% 0.~~529101~~177305% 0.~~559412~~236807% 0.000000% 0.000000% 0.000000% 0.~~559412~~236807% 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 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 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 83 0 0 0 8 3 1,~~993~~477,~~312~~011.5956 0.00 0.00 0.00 31,~~993~~477,~~312~~011.5956 60 Days 01 0 0 0 01 0411,290.0065 0.00 0.00 0.00 0411,290.0065 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 1 0 0 0 1 344,128.71 0.00 0.00 0.00 344,128.71 Totals 95 0 0 0 95 42,~~337~~232,~~441~~430.3092 0.00 0.00 0.00 42,~~337~~232,~~441~~430.3092 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~571021~~216606% 0.000000% 0.000000% 0.000000% 0.~~571021~~216606% 0.~~593942~~222548% 0.000000% 0.000000% 0.000000% 0.~~593942~~222548% 60 Days 0.~~000000~~072202% 0.000000% 0.000000% 0.000000% 0.~~000000~~072202% 0.~~000000~~061971% 0.000000% 0.000000% 0.000000% 0.~~000000~~061971% 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.~~071378~~072202% 0.000000% 0.000000% 0.000000% 0.~~071378~~072202% 0.~~051184~~051851% 0.000000% 0.000000% 0.000000% 0.~~051184~~051851% Totals 0.~~642398~~361011% 0.000000% 0.000000% 0.000000% 0.~~642398~~361011% 0.~~645126~~336370% 0.000000% 0.000000% 0.000000% 0.~~645126~~336370% 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 10 0 0 0 10 ~~134,753~~0.4000 0.00 0.00 0.00 ~~134,753~~0.4000 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 ~~134,753~~0.4000 0.00 0.00 0.00 ~~134,753~~0.4000 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~127660~~000000% 0.000000% 0.000000% 0.000000% 20.~~127660~~000000% 0.~~748166~~000000% 0.000000% 0.000000% 0.000000% 0.~~748166~~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 20.~~127660~~000000% 0.000000% 0.000000% 0.000000% 20.~~127660~~000000% 0.~~748166~~000000% 0.000000% 0.000000% 0.000000% 0.~~748166~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4126,~~135~~529.9768

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 296,353.00 0.01690569% 296,353.00 0.~~02317257~~02351666% Fraud 17,529,774.00 0.99999998% 17,529,774.00 1.~~37069592~~39104938% Special Hazard 17,529,774.00 0.99999998% 1712,~~529~~601,~~774~~834.0044 1.~~37069592~~00000000% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~771153~~770000% Weighted Average Pass-Through Rate 5.~~518120~~516995% Weighted Average Maturity(Stepdown Calculation ) ~~308~~307 Beginning Scheduled Collateral Loan Count 2,~~723~~683 Number Of Loans Paid In Full 4032 Ending Scheduled Collateral Loan Count 2,~~683~~651 Beginning Scheduled Collateral Balance 1,~~300~~278,~~277~~895,~~096~~903.8879 Ending Scheduled Collateral Balance 1,~~278~~260,~~895~~183,~~903~~443.7983 Ending Actual Collateral Balance at 3031-~~Jun~~Jul-2004 1,~~280~~261,~~685~~922,~~216~~473.6134 Monthly P &I Constant 8,~~551~~431,~~854~~941.1460 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 2724,~~132~~380,~~982~~357.6106 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~278~~260,~~895~~183,~~903~~443.7983 Scheduled Principal 2,~~298~~282,~~439~~583.5845 Unscheduled Principal 1916,~~082~~429,~~753~~876.51

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 1 Senior % 96.~~407427~~348146% Group 2 Senior % 96.~~600055~~567342% Group 3 Senior % 97.~~580656~~544740% Group 4 Senior % 96.~~911794~~862154% Group 5 Senior % 97.~~466544~~409913% Group 1 Junior % 3.~~592573~~651854% Group 2 Junior % 3.~~399945~~432658% Group 3 Junior % 2.~~419344~~455260% Group 4 Junior % 3.~~088206~~137846% Group 5 Junior % 2.~~533456~~590087%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description d 30 Year Ratio Strip d 15 Year Ratio Strip d 20 Year Ratio Strip Weighted Average Coupon Rate 5.~~929533~~930005 5.~~378482~~378955 5.~~877833~~874289 Weighted Average Net Rate 5.~~679533~~680005 5.~~128223~~128693 5.~~627833~~624289 Weighted Average Maturity ~~346~~345 ~~165~~164 ~~226~~225 Beginning Loan Count ~~606~~595 ~~572~~567 7473 Loans Paid In Full 1113 53 10 Ending Loan Count ~~595~~582 ~~567~~564 73 Beginning Scheduled Balance ~~306~~300,~~008~~713,~~789~~921.9483 ~~262~~259,~~760~~165,~~108~~376.4431 29,~~773~~266,~~147~~316.8359 Ending scheduled Balance ~~300~~293,~~713~~469,~~921~~268.8398 ~~259~~256,~~165~~433,~~376~~886.3105 29,~~266~~188,~~316~~268.5924 Record Date 0607/3031/2004 0607/3031/2004 0607/3031/2004 Principal And Interest Constant 1,~~849~~820,~~048~~079.5892 2,~~271~~250,~~522~~276.0592 ~~218~~215,~~329~~158.6152 Scheduled Principal ~~336~~334,~~974~~050.3072 1,~~093~~088,~~813~~577.2789 7271,~~494~~892.9485 Unscheduled Principal 46,~~957~~910,~~893~~602.8113 21,~~500~~642,~~918~~912.8637 ~~434~~6,~~336~~155.3050 Scheduled Interest 1,~~512~~486,~~074~~029.2820 1,~~177~~161,~~708~~699.7803 ~~145~~143,~~834~~265.67 Servicing Fees 6362,~~751~~648.8374 54,~~798~~049.4731 6,~~202~~097.7515 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~448~~423,~~322~~380.4546 1,~~122~~107,~~910~~649.3172 ~~139~~137,~~631~~168.9252 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.~~679533~~680005 5.~~128223~~128693 5.~~627833~~624289

Group Level Collateral Statement Group Group 4 Group 5 Total Collateral Description d 30 Year Ratio Strip d 30 Year Ratio Strip xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~840755~~838815 5.~~987056~~989570 5.~~771153~~770000 Weighted Average Net Rate 5.~~588851~~586975 5.~~691259~~693866 5.~~519451~~518338 Weighted Average Maturity ~~346~~345 ~~346~~345 ~~308~~307 Beginning Loan Count 1,~~423~~401 4847 2,~~723~~683 Loans Paid In Full 2216 10 4032 Ending Loan Count 1,~~401~~385 47 2,~~683~~651 Beginning Scheduled Balance ~~683~~671,~~323~~755,~~362~~415.5460 1817,~~411~~994,~~688~~873.1346 1,~~300~~278,~~277~~895,~~096~~903.8879 Ending scheduled Balance ~~671~~663,~~755~~119,~~415~~853.6061 17,~~994~~972,~~873~~166.4695 1,~~278~~260,~~895~~183,~~903~~443.7983 Record Date 0607/3031/2004 0607/3031/2004 0607/3031/2004 Principal And Interest Constant 4,~~101~~036,~~015~~854.7222 ~~111~~109,~~938~~572.1802 8,~~551~~431,~~854~~941.1460 Scheduled Principal ~~775~~768,~~078~~307.7393 2019,~~078~~754.3406 2,~~298~~282,~~439~~583.5845 Unscheduled Principal 107,~~792~~867,~~868~~254.2106 ~~396~~2,~~736~~952.3345 1916,~~082~~429,~~753~~876.51 Scheduled Interest 3,~~325~~268,~~936~~546.9929 9189,~~859~~817.8496 6,~~253~~149,~~414~~358.5615 Servicing Fees ~~143~~140,~~443~~978.0296 4,~~538~~434.4330 ~~272~~268,~~734~~208.5046 Master Servicing Fees 1,~~173~~162.6446 0.00 1,~~173~~162.6446 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 268.8761 0.00 268.8761 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 3,~~181~~126,~~051~~136.4626 8785,~~321~~383.4166 5,~~979~~879,~~237~~718.5562 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.~~586318~~584419 5.~~691259~~693865 5.~~518120~~516995

Filing Compare · MORTGAGE ASSET SEC TRANS INCMASTR ASSET SEC TR 2003 7