8-K 1 mst03008_sep.txt SEPTEMBER 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): September 27, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-13 Pooling and Servicing Agreement) (Commission 54-2123777 (State or other File Number) 54-2123778 jurisdiction 54-2123779 of Incorporation) IRS EIN 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 September 27, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-8 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 2003-8 Trust, relating to the September 27, 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 2003-8 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: 9/30/2004 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the September 27, 2004 distribution. EX-99.1

~~MASTR~~Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 78/31/042004 Distribution Date: 89/2527/042004 MASTR Series: 2003-8 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 55265KJ91 SEN 5.50000% ~~350~~346,~~310~~984,~~589~~462.8494 1,~~605,~~590,208.2108 32,~~326~~659,~~126~~452.9085 A-R 55265KN47 SEN 5.50000% 0.00 0.00 0.00 2-A-1 55265KK24 SEN 4.50000% ~~216~~213,~~019~~900,~~454~~128.6150 ~~810~~802,~~072~~056.9619 21,~~119~~866,~~326~~794.1161 3-A-1 55265KK32 SEN 5.00000% ~~141~~139,~~051~~635,~~296~~098.44 ~~587~~581,~~713~~762.7465 1,~~416~~701,~~198~~990.0052 3-A-2 55265KK40 SEN 12.~~85000~~01500% 12,~~822~~694,~~844~~099.5125 1921,~~768~~313.5567 ~~128~~154,~~745~~726.2740 3-A-3 55265KK57 IO 65.~~15000~~98500% 0.00 6563,~~717~~306.0835 0.00 3-A-4 55265KK65 SEN 5.25000% 41,202,334.00 180,~~260~~244.2164 0.00 3-A-5 55265KK73 RTL 5.25000% 20,000,000.00 87,500.00 0.00 3-A-6 55265KK81 PO 0.00000% 266,666.00 0.00 0.00 3-A-7 55265KK99 SEN 5.25000% 22,~~789~~560,~~516~~703.9929 9998,~~704~~694.1455 ~~228~~274,~~813~~988.7091 3-A-8 55265KL23 SEN 5.25000% 1918,~~108~~891,~~526~~903.2793 8382,~~599~~644.8094 ~~216~~260,~~622~~337.3531 3-A-9 55265KL31 SEN 5.25000% ~~830~~821,~~805~~387.4913 3,~~634~~593.7726 911,~~418~~319.3601 3-A-10 55265KL49 SEN 5.25000% 27,~~950~~502,~~482~~398.3881 ~~122~~120,~~283~~312.3660 ~~448~~538,~~083~~508.5602 3-A-11 55265KL56 SEN 5.25000% 19,252,000.00 84,~~227~~220.5022 0.00 3-A-12 55265KL64 LOCK 5.25000% 36,000,000.00 157,~~500~~486.0039 0.00 3-A-13 55265KL72 LOCK 5.25000% 4,000,000.00 17,~~500~~498.0049 0.00 4-A-1 55265KL80 SEN 4.50000% 1716,~~070~~982,~~003~~647.2641 6463,~~012~~679.5143 8777,~~355~~957.8577 4-A-2 55265KL98 SEN 4.75000% 1716,~~070~~982,~~003~~647.2641 67,~~568~~217.7617 8777,~~355~~957.8577 5-A-1 55265KM22 SEN 5.25000% 3534,~~049~~519,~~344~~796.8616 ~~153~~151,~~340~~011.8806 ~~529~~606,~~548~~917.7017 5-A-2 55265KM30 SEN 5.25000% 1,~~752~~726,~~772~~290.1511 7,~~668~~551.3887 2630,~~482~~351.0414 6-A-1 55265KM48 SEN 5.50000% 15,~~036~~019,~~532~~554.7476 68,~~917~~833.4468 1618,~~977~~557.9844 7-A-1 55265KM55 SEN 4.75000% 19,~~672~~369,~~372~~122.0791 7776,~~869~~662.8182 ~~303~~463,~~249~~804.1602 8-A-1 55265KM63 SEN 5.50000% ~~128~~126,~~185~~517,~~324~~489.5096 ~~587~~579,~~516~~821.0774 1796,~~667,834~~723.5499 15-PO 55265KM71 PO 0.00000% 61,~~938~~652.8739 0.00 ~~286~~268.4922 30-PO 55265KM89 PO 0.00000% 9,~~275~~229,~~628~~765.4029 0.00 4513,~~863~~701.1115 PP-AX 55265KM97 IO 5.50000% 0.00 3,~~761~~756.0461 0.00 15-AX 55265KN21 IO 4.75000% 0.00 ~~108~~107,~~084~~132.3882 0.00 30-AX 55265KN39 IO 5.25000% 0.00 8988,~~218~~303.0039 0.00 B-1 55265KN54 SUB 5.~~16739~~16788% 18,~~142~~105,~~787~~201.4007 7877,~~125~~964.7252 37,~~586~~793.3304 B-2 55265KN62 SUB 5.~~16739~~16788% 5,~~581~~570,~~793~~230.9214 2423,~~036~~986.0950 11,~~563~~627.7837 B-3 55265KN70 SUB 5.~~16739~~16788% 3,~~488~~481,~~621~~393.2084 1514,~~022~~991.56 7,~~227~~267.3611 B-4 55265KN88 SUB 5.~~16739~~16788% 2,~~093~~088,~~172~~836.7230 98,~~013~~994.5394 4,~~336~~360.4226 B-5 55265KN96 SUB 5.~~16739~~16788% 1,~~395~~392,~~448~~557.4854 65,~~009~~996.0262 2,~~890~~906.9484 B-6 55265KP29 SUB 5.~~16739~~16788% 2,~~094~~089,~~232~~893.5291 98,~~018~~999.1049 4,~~338~~362.6147 MBIA FEE 0.07000% 0.00 1,166.6757 0.00 Totals 1,~~187~~176,~~574~~848,~~492~~261.8849 5,~~295~~246,~~421~~912.2882 109,~~726~~622,~~231~~673.4139

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~346~~344,~~984~~325,~~462~~010.9410 4,~~931~~249,~~717~~660.1193 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 ~~213~~212,~~900~~033,~~128~~333.5089 2,~~929~~668,~~399~~850.0780 0.00 3-A-1 0.00 ~~139~~137,~~635~~933,~~098~~107.4492 2,~~003~~283,~~911~~753.7417 0.00 3-A-2 0.00 12,~~694~~539,~~099~~372.2584 ~~148~~176,~~513~~040.8207 0.00 3-A-3 0.00 0.00 6563,~~717~~306.0835 0.00 3-A-4 0.00 41,202,334.00 180,~~260~~244.2164 0.00 3-A-5 0.00 20,000,000.00 87,500.00 0.00 3-A-6 0.00 266,666.00 0.00 0.00 3-A-7 0.00 22,~~560~~285,~~703~~714.2939 ~~328~~373,~~517~~683.8446 0.00 3-A-8 0.00 18,~~891~~631,~~903~~566.9361 ~~300~~342,~~222~~982.1525 0.00 3-A-9 0.00 ~~821~~810,~~387~~068.1311 1314,~~053~~912.1327 0.00 3-A-10 0.00 2726,~~502~~963,~~398~~890.8180 ~~570~~658,~~366~~820.9262 0.00 3-A-11 0.00 19,252,000.00 84,~~227~~220.5022 0.00 3-A-12 0.00 36,000,000.00 157,~~500~~486.0039 0.00 3-A-13 0.00 4,000,000.00 17,~~500~~498.0049 0.00 4-A-1 0.00 16,~~982~~904,~~647~~689.4164 ~~151~~141,~~368~~637.3620 0.00 4-A-2 0.00 16,~~982~~904,~~647~~689.4164 ~~154~~145,~~924~~174.6194 0.00 5-A-1 0.00 3433,~~519~~912,~~796~~878.1699 ~~682~~757,~~889~~928.5823 0.00 5-A-2 0.00 1,~~726~~695,~~290~~938.1197 3437,~~150~~903.4201 0.00 6-A-1 0.00 15,~~019~~000,~~554~~997.7632 8587,~~895~~391.4212 0.00 7-A-1 0.00 1918,~~369~~905,~~122~~318.9189 ~~381~~540,~~118~~466.9784 0.00 8-A-1 0.00 ~~126~~125,~~517~~720,~~489~~765.9697 21,~~255~~376,~~350~~545.6173 0.00 15-PO 0.00 61,~~652~~384.3917 ~~286~~268.4922 0.00 30-PO 0.00 9,~~229~~216,~~765~~064.2914 4513,~~863~~701.1115 0.00 PP-AX 0.00 0.00 3,~~761~~756.0461 0.00 15-AX 0.00 0.00 ~~108~~107,~~084~~132.3882 0.00 30-AX 0.00 0.00 8988,~~218~~303.0039 0.00 B-1 0.00 18,~~105~~067,~~201~~408.0703 115,~~712~~757.0556 0.00 B-2 0.00 5,~~570~~558,~~230~~602.1477 35,~~599~~613.87 0.00 B-3 0.00 3,~~481~~474,~~393~~126.8473 22,~~249~~258.9267 0.00 B-4 0.00 2,~~088~~084,~~836~~476.3004 13,~~349~~355.9520 0.00 B-5 0.00 1,~~392~~389,~~557~~650.5469 8,~~899~~903.9646 0.00 B-6 0.00 2,~~089~~085,~~893~~531.9143 13,~~356~~361.7196 0.00 MBIA 0.00 0.00 1,166.6757 0.00 Totals 0.00 1,~~176~~167,~~848~~225,~~261~~588.4908 1614,~~021~~869,~~652~~586.6921 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-1 425,614,000.00 ~~350~~346,~~310~~984,~~589~~462.8494 ~~400~~399,~~811~~928.7950 2,~~925~~259,~~315~~524.1134 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 ~~216~~213,~~019~~900,~~454~~128.6150 898,~~831~~785.0774 1968,~~220,495~~008.0488 0.00 0.00 3-A-1 166,492,334.00 ~~141~~139,~~051~~635,~~296~~098.44 ~~230~~231,~~933~~931.0146 1,~~185~~470,~~264~~059.9906 0.00 0.00 3-A-2 15,135,666.00 12,~~822~~694,~~844~~099.5125 2021,~~993~~084.9168 ~~107~~133,~~751~~641.3673 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 41,202,334.00 41,202,334.00 0.00 0.00 0.00 0.00 3-A-5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3-A-6 266,666.00 266,666.00 0.00 0.00 0.00 0.00 3-A-7 26,900,000.00 22,~~789~~560,~~516~~703.9929 37,~~311~~472.6293 ~~191~~237,~~502~~515.0897 0.00 0.00 3-A-8 23,000,000.00 1918,~~108~~891,~~526~~903.2793 35,~~323~~476.6335 ~~181~~224,~~298~~860.7296 0.00 0.00 3-A-9 1,000,000.00 ~~830~~821,~~805~~387.4913 1,~~535~~542.8145 79,~~882~~776.5556 0.00 0.00 3-A-10 36,000,000.00 27,~~950~~502,~~482~~398.3881 73,~~066~~382.9687 ~~375~~465,~~016~~125.6015 0.00 0.00 3-A-11 19,252,000.00 19,252,000.00 0.00 0.00 0.00 0.00 3-A-12 36,000,000.00 36,000,000.00 0.00 0.00 0.00 0.00 3-A-13 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 4-A-1 24,625,000.00 1716,~~070~~982,~~003~~647.2641 70,~~103~~479.7015 177,~~252~~478.1461 0.00 0.00 4-A-2 24,625,000.00 1716,~~070~~982,~~003~~647.2641 70,~~103~~479.7015 177,~~252~~478.1461 0.00 0.00 5-A-1 40,233,000.00 3534,~~049~~519,~~344~~796.8616 86,~~746~~169.2204 ~~442~~520,~~802~~748.4813 0.00 0.00 5-A-2 2,012,000.00 1,~~752~~726,~~772~~290.1511 4,~~338~~309.0720 2226,~~143~~041.9894 0.00 0.00 6-A-1 16,058,000.00 15,~~036~~019,~~532~~554.7476 16,~~217~~302.2214 ~~760~~2,255.7630 0.00 0.00 7-A-1 25,020,000.00 19,~~672~~369,~~372~~122.0791 ~~151~~148,~~190~~279.9736 ~~152~~315,~~058~~524.1966 0.00 0.00 8-A-1 153,219,000.00 ~~128~~126,~~185~~517,~~324~~489.5096 ~~146~~145,~~261~~316.8874 1651,~~521,572~~407.6625 0.00 0.00 15-PO 78,139.82 61,~~938~~652.8739 ~~264~~266.9908 212.5014 0.00 0.00 30-PO 9,832,796.29 9,~~275~~229,~~628~~765.4029 11,~~233~~256.2314 342,~~629~~445.8801 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 18,540,000.00 18,~~142~~105,~~787~~201.4007 37,~~586~~793.3304 0.00 0.00 0.00 B-2 5,704,000.00 5,~~581~~570,~~793~~230.9214 11,~~563~~627.7837 0.00 0.00 0.00 B-3 3,565,000.00 3,~~488~~481,~~621~~393.2084 7,~~227~~267.3611 0.00 0.00 0.00 B-4 2,139,000.00 2,~~093~~088,~~172~~836.7230 4,~~336~~360.4226 0.00 0.00 0.00 B-5 1,426,000.00 1,~~395~~392,~~448~~557.4854 2,~~890~~906.9484 0.00 0.00 0.00 B-6 2,140,083.00 2,~~094~~089,~~232~~893.5291 4,~~338~~362.6147 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,426,097,119.11 1,~~187~~176,~~574~~848,~~492~~261.8849 2,~~323~~320,~~211~~779.2207 87,~~403~~301,~~020~~894.1830 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 32,~~326~~659,~~126~~452.9085 ~~346~~344,~~984~~325,~~462~~010.9410 0.~~81525622~~80900772 32,~~326~~659,~~126~~452.9085 A-R 0.00 0.00 0.00000000 0.00 2-A-1 21,~~119~~866,~~326~~794.1161 ~~213~~212,~~900~~033,~~128~~333.5089 0.~~75846537~~75184593 21,~~119~~866,~~326~~794.1161 3-A-1 1,~~416~~701,~~198~~990.0052 ~~139~~137,~~635~~933,~~098~~107.4492 0.~~83868785~~82846522 1,~~416~~701,~~198~~990.0052 3-A-2 ~~128~~154,~~745~~726.2740 12,~~694~~539,~~099~~372.2584 0.~~83868785~~82846522 ~~128~~154,~~745~~726.2740 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 0.00 41,202,334.00 1.00000000 0.00 3-A-5 0.00 20,000,000.00 1.00000000 0.00 3-A-6 0.00 266,666.00 1.00000000 0.00 3-A-7 ~~228~~274,~~813~~988.7091 22,~~560~~285,~~703~~714.2939 0.~~83868785~~82846522 ~~228~~274,~~813~~988.7091 3-A-8 ~~216~~260,~~622~~337.3531 18,~~891~~631,~~903~~566.9361 0.~~82138713~~81006811 ~~216~~260,~~622~~337.3531 3-A-9 911,~~418~~319.3601 ~~821~~810,~~387~~068.1311 0.~~82138713~~81006811 911,~~418~~319.3601 3-A-10 ~~448~~538,~~083~~508.5602 2726,~~502~~963,~~398~~890.8180 0.~~76395552~~74899697 ~~448~~538,~~083~~508.5602 3-A-11 0.00 19,252,000.00 1.00000000 0.00 3-A-12 0.00 36,000,000.00 1.00000000 0.00 3-A-13 0.00 4,000,000.00 1.00000000 0.00 4-A-1 8777,~~355~~957.8577 16,~~982~~904,~~647~~689.4164 0.~~68965066~~68648486 8777,~~355~~957.8577 4-A-2 8777,~~355~~957.8577 16,~~982~~904,~~647~~689.4164 0.~~68965066~~68648486 8777,~~355~~957.8577 5-A-1 ~~529~~606,~~548~~917.7017 3433,~~519~~912,~~796~~878.1699 0.~~85799707~~84291201 ~~529~~606,~~548~~917.7017 5-A-2 2630,~~482~~351.0414 1,~~726~~695,~~290~~938.1197 0.~~85799707~~84291201 2630,~~482~~351.0414 6-A-1 1618,~~977~~557.9844 15,~~019~~000,~~554~~997.7632 0.~~93533160~~93417594 1618,~~977~~557.9844 7-A-1 ~~303~~463,~~249~~804.1602 1918,~~369~~905,~~122~~318.9189 0.~~77414560~~75560827 ~~303~~463,~~249~~804.1602 8-A-1 1796,~~667,834~~723.5499 ~~126~~125,~~517~~720,~~489~~765.9697 0.~~82572977~~82052987 1796,~~667,834~~723.5499 15-PO ~~286~~268.4922 61,~~652~~384.3917 0.~~78900092~~78556836 ~~286~~268.4922 30-PO 4513,~~863~~701.1115 9,~~229~~216,~~765~~064.2914 0.~~93867146~~93727805 4513,~~863~~701.1115 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 37,~~586~~793.3304 18,~~105~~067,~~201~~408.0703 0.~~97654806~~97450960 37,~~586~~793.3304 B-2 11,~~563~~627.7837 5,~~570~~558,~~230~~602.1477 0.~~97654806~~97450960 11,~~563~~627.7837 B-3 7,~~227~~267.3611 3,~~481~~474,~~393~~126.8473 0.~~97654806~~97450960 7,~~227~~267.3611 B-4 4,~~336~~360.4226 2,~~088~~084,~~836~~476.3004 0.~~97654806~~97450960 4,~~336~~360.4226 B-5 2,~~890~~906.9484 1,~~392~~389,~~557~~650.5469 0.~~97654806~~97450960 2,~~890~~906.9484 B-6 4,~~338~~362.6147 2,~~089~~085,~~893~~531.9143 0.~~97654806~~97450960 4,~~338~~362.6147 MBIA 0.00 0.00 0.00000000 0.00 Totals 109,~~726~~622,~~231~~673.4139 1,~~176~~167,~~848~~225,~~261~~588.4908 0.~~82522308~~81847552 109,~~726~~622,~~231~~673.4139

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 425,614,000.00 ~~823~~815.~~07111571~~25622498 0.~~94172605~~93965072 65.~~87316468~~30885812 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 ~~765~~758.~~98025867~~46537088 3.~~18715209~~18699135 43.~~32773570~~43244868 0.00000000 3-A-1 166,492,334.00 ~~847~~838.~~19394011~~68785478 1.~~38704891~~39304588 78.~~11903642~~82959008 0.00000000 3-A-2 15,135,666.00 ~~847~~838.~~19393980~~68785490 1.~~38704897~~39304607 78.~~11903659~~82959032 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 41,202,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 266,666.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 ~~847~~838.~~19394015~~68785465 1.~~38704907~~39304572 78.~~11903643~~82958996 0.00000000 3-A-8 23,000,000.00 ~~830~~821.~~80549000~~38712739 1.~~53581000~~54245000 79.~~88255304~~77656348 0.00000000 3-A-9 1,000,000.00 ~~830~~821.~~80549000~~38713000 1.~~53581000~~54245000 79.~~88255000~~77656000 0.00000000 3-A-10 36,000,000.00 ~~776~~763.~~40228833~~95552250 2.~~02963778~~03841306 1012.~~41712778~~92014306 0.00000000 3-A-11 19,252,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-12 36,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-13 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 24,625,000.00 ~~693~~689.~~19810193~~65065624 2.~~84685076~~86209746 0.~~70059452~~30369990 0.00000000 4-A-2 24,625,000.00 ~~693~~689.~~19810193~~65065624 2.~~84685076~~86209746 0.~~70059452~~30369990 0.00000000 5-A-1 40,233,000.00 ~~871~~857.~~15911963~~99707106 2.~~15609624~~14175030 1112.~~00595233~~94330848 0.00000000 5-A-2 2,012,000.00 ~~871~~857.~~15912028~~99707256 2.~~15609841~~14174950 1112.~~00595427~~94331014 0.00000000 6-A-1 16,058,000.00 ~~936~~935.~~38888654~~33159547 1.~~00991531~~01520364 0.~~04737576~~14044713 0.00000000 7-A-1 25,020,000.00 ~~786~~774.~~26587010~~14559992 65.~~04280456~~92643325 612.~~07746563~~61089768 0.00000000 8-A-1 153,219,000.00 ~~836~~825.~~61507059~~72977216 0.~~95459362~~94842506 94.~~93070481~~25147828 0.00000000 15-PO 78,139.82 ~~792~~789.~~66717021~~00092168 3.~~39122870~~40517805 0.~~27514781~~02738680 0.00000000 30-PO 9,832,796.29 ~~943~~938.~~33576395~~67146413 1.~~14242477~~14475472 30.~~52187506~~24865867 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 18,540,000.00 ~~978~~976.~~57537217~~54806203 2.~~02731014~~03845955 0.00000000 0.00000000 B-2 5,704,000.00 ~~978~~976.~~57537167~~54806101 2.~~02731066~~03845898 0.00000000 0.00000000 B-3 3,565,000.00 ~~978~~976.~~57537167~~54806171 2.~~02730996~~03846003 0.00000000 0.00000000 B-4 2,139,000.00 ~~978~~976.~~57537167~~54805984 2.~~02731183~~03845722 0.00000000 0.00000000 B-5 1,426,000.00 ~~978~~976.~~57537167~~54806452 2.~~02730715~~03845722 0.00000000 0.00000000 B-6 2,140,083.00 ~~978~~976.~~57537301~~54806379 2.~~02730922~~03845832 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 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 76.~~81489072~~24850886 ~~815~~809.~~25622498~~00771615 0.~~81525622~~80900772 76.~~81489072~~24850886 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 76.~~51488779~~61944000 ~~758~~751.~~46537088~~84593088 0.~~75846537~~75184593 76.~~51488779~~61944000 3-A-1 0.00000000 810.~~50608533~~22263596 ~~838~~828.~~68785478~~46521883 0.~~83868785~~82846522 810.~~50608533~~22263596 3-A-2 0.00000000 810.~~50608556~~22263573 ~~838~~828.~~68785490~~46521851 0.~~83868785~~82846522 810.~~50608556~~22263573 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 810.~~50608550~~22263606 ~~838~~828.~~68785465~~46521896 0.~~83868785~~82846522 810.~~50608550~~22263606 3-A-8 0.00000000 911.~~41836304~~31901348 ~~821~~810.~~38712739~~06811348 0.~~82138713~~81006811 911.~~41836304~~31901348 3-A-9 0.00000000 911.~~41836000~~31901000 ~~821~~810.~~38713000~~06811000 0.~~82138713~~81006811 911.~~41836000~~31901000 3-A-10 0.00000000 1214.~~44676556~~95855611 ~~763~~748.~~95552250~~99696667 0.~~76395552~~74899697 1214.~~44676556~~95855611 3-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 3.~~54744569~~16579777 ~~689~~686.~~65065624~~48485848 0.~~68965066~~68648486 3.~~54744569~~16579777 4-A-2 0.00000000 3.~~54744569~~16579777 ~~689~~686.~~65065624~~48485848 0.~~68965066~~68648486 3.~~54744569~~16579777 5-A-1 0.00000000 1315.~~16204857~~08505878 ~~857~~842.~~99707106~~91201228 0.~~85799707~~84291201 1315.~~16204857~~08505878 5-A-2 0.00000000 1315.~~16204771~~08505964 ~~857~~842.~~99707256~~91201292 0.~~85799707~~84291201 1315.~~16204771~~08505964 6-A-1 0.00000000 1.~~05729107~~15565077 ~~935~~934.~~33159547~~17594470 0.~~93533160~~93417594 1.~~05729107~~15565077 7-A-1 0.00000000 1218.~~12027018~~53733094 ~~774~~755.~~14559992~~60826898 0.~~77414560~~75560827 1218.~~12027018~~53733094 8-A-1 0.00000000 105.~~88529843~~19990334 ~~825~~820.~~72977216~~52986882 0.~~82572977~~82052987 105.~~88529843~~19990334 15-PO 0.00000000 3.~~66637650~~43256486 ~~789~~785.~~00092168~~56835682 0.~~78900092~~78556836 3.~~66637650~~43256486 30-PO 0.00000000 41.~~66429982~~39341339 ~~938~~937.~~67146413~~27805074 0.~~93867146~~93727805 41.~~66429982~~39341339 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 2.~~02731014~~03845955 ~~976~~974.~~54806203~~50960248 0.~~97654806~~97450960 2.~~02731014~~03845955 B-2 0.00000000 2.~~02731066~~03845898 ~~976~~974.~~54806101~~50960203 0.~~97654806~~97450960 2.~~02731066~~03845898 B-3 0.00000000 2.~~02730996~~03846003 ~~976~~974.~~54806171~~50960168 0.~~97654806~~97450960 2.~~02730996~~03846003 B-4 0.00000000 2.~~02731183~~03845722 ~~976~~974.~~54805984~~50960262 0.~~97654806~~97450960 2.~~02731183~~03845722 B-5 0.00000000 2.~~02730715~~03845722 ~~976~~974.~~54806452~~50960028 0.~~97654806~~97450960 2.~~02730715~~03845722 B-6 0.00000000 2.~~02730922~~03845832 ~~976~~974.~~54806379~~50960080 0.~~97654806~~97450960 2.~~02730922~~03845832 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (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-1 425,614,000.00 5.50000% ~~350~~346,~~310~~984,~~589~~462.8494 1,~~605,~~590,345.2046 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 4.50000% ~~216~~213,~~019~~900,~~454~~128.6150 ~~810~~802,~~072~~125.9548 0.00 0.00 3-A-1 166,492,334.00 5.00000% ~~141~~139,~~051~~635,~~296~~098.44 ~~587~~581,~~713~~812.7491 0.00 0.00 3-A-2 15,135,666.00 12.~~85000~~01500% 12,~~822~~694,~~844~~099.5125 1921,~~768~~315.5551 0.00 0.00 3-A-3 0.00 65.~~15000~~98500% 12,~~822~~694,~~844~~099.5125 6563,~~717~~311.0882 0.00 0.00 3-A-4 41,202,334.00 5.25000% 41,202,334.00 180,260.21 0.00 0.00 3-A-5 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 3-A-6 266,666.00 0.00000% 266,666.00 0.00 0.00 0.00 3-A-7 26,900,000.00 5.25000% 22,~~789~~560,~~516~~703.9929 9998,~~704~~703.1408 0.00 0.00 3-A-8 23,000,000.00 5.25000% 1918,~~108~~891,~~526~~903.2793 8382,~~599~~652.8008 0.00 0.00 3-A-9 1,000,000.00 5.25000% ~~830~~821,~~805~~387.4913 3,~~634~~593.7757 0.00 0.00 3-A-10 36,000,000.00 5.25000% 27,~~950~~502,~~482~~398.3881 ~~122~~120,~~283~~322.3699 0.00 0.00 3-A-11 19,252,000.00 5.25000% 19,252,000.00 84,227.50 0.00 0.00 3-A-12 36,000,000.00 5.25000% 36,000,000.00 157,500.00 0.00 0.00 3-A-13 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 4-A-1 24,625,000.00 4.50000% 1716,~~070~~982,~~003~~647.2641 6463,~~012~~684.5193 0.00 0.00 4-A-2 24,625,000.00 4.75000% 1716,~~070~~982,~~003~~647.2641 67,~~568~~222.7698 0.00 0.00 5-A-1 40,233,000.00 5.25000% 3534,~~049~~519,~~344~~796.8616 ~~153~~151,~~340~~024.8811 0.00 0.00 5-A-2 2,012,000.00 5.25000% 1,~~752~~726,~~772~~290.1511 7,~~668~~552.3852 0.00 0.00 6-A-1 16,058,000.00 5.50000% 15,~~036~~019,~~532~~554.7476 68,~~917~~839.4463 0.00 0.00 7-A-1 25,020,000.00 4.75000% 19,~~672~~369,~~372~~122.0791 7776,~~869~~669.8144 0.00 0.00 8-A-1 153,219,000.00 5.50000% ~~128~~126,~~185~~517,~~324~~489.5096 ~~587~~579,~~516~~871.0783 0.00 0.00 15-PO 78,139.82 0.00000% 61,~~938~~652.8739 0.00 0.00 0.00 30-PO 9,832,796.29 0.00000% 9,~~275~~229,~~628~~765.4029 0.00 0.00 0.00 PP-AX 0.00 5.50000% ~~820~~819,~~591~~695.1774 3,~~761~~756.0494 0.00 0.00 15-AX 0.00 4.75000% 27,~~305~~067,~~528~~471.0600 ~~108~~107,~~084~~142.3807 0.00 0.00 30-AX 0.00 5.25000% 20,~~392~~185,~~684~~376.9843 8988,~~218~~311.0002 0.00 0.00 B-1 18,540,000.00 5.~~16739~~16788% 18,~~142~~105,~~787~~201.4007 7877,~~125~~971.7226 0.00 0.00 B-2 5,704,000.00 5.~~16739~~16788% 5,~~581~~570,~~793~~230.9214 2423,~~036~~988.0957 0.00 0.00 B-3 3,565,000.00 5.~~16739~~16788% 3,~~488~~481,~~621~~393.2084 1514,~~022~~992.5686 0.00 0.00 B-4 2,139,000.00 5.~~16739~~16788% 2,~~093~~088,~~172~~836.7230 98,~~013~~995.5371 0.00 0.00 B-5 1,426,000.00 5.~~16739~~16788% 1,~~395~~392,~~448~~557.4854 65,~~009~~997.0214 0.00 0.00 B-6 2,140,083.00 5.~~16739~~16788% 2,~~094~~089,~~232~~893.5291 9,~~018~~000.1027 0.00 0.00 MBIA 0.00 0.07000% 20,000,000.00 1,166.67 0.00 0.00 Totals 1,426,097,119.11 5,~~295~~247,~~421~~358.2656 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 0137.0038 0.00 1,~~605,~~590,208.2108 0.00 ~~346~~344,~~984~~325,~~462~~010.9410 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 069.0029 0.00 ~~810~~802,~~072~~056.9619 0.00 ~~213~~212,~~900~~033,~~128~~333.5089 3-A-1 050.0026 0.00 ~~587~~581,~~713~~762.7465 0.00 ~~139~~137,~~635~~933,~~098~~107.4492 3-A-2 01.0084 0.00 1921,~~768~~313.5567 0.00 12,~~694~~539,~~099~~372.2584 3-A-3 05.0047 0.00 6563,~~717~~306.0835 0.00 12,~~694~~539,~~099~~372.2584 3-A-4 015.0057 0.00 180,~~260~~244.2164 0.00 41,202,334.00 3-A-5 0.00 0.00 87,500.00 0.00 20,000,000.00 3-A-6 0.00 0.00 0.00 0.00 266,666.00 3-A-7 08.0053 0.00 9998,~~704~~694.1455 0.00 22,~~560~~285,~~703~~714.2939 3-A-8 07.0014 0.00 8382,~~599~~644.8094 0.00 18,~~891~~631,~~903~~566.9361 3-A-9 0.0031 0.00 3,~~634~~593.7726 0.00 ~~821~~810,~~387~~068.1311 3-A-10 010.0039 0.00 ~~122~~120,~~283~~312.3660 0.00 2726,~~502~~963,~~398~~890.8180 3-A-11 07.0028 0.00 84,~~227~~220.5022 0.00 19,252,000.00 3-A-12 013.0061 0.00 157,~~500~~486.0039 0.00 36,000,000.00 3-A-13 01.0051 0.00 17,~~500~~498.0049 0.00 4,000,000.00 4-A-1 05.0050 0.00 6463,~~012~~679.5143 0.00 16,~~982~~904,~~647~~689.4164 4-A-2 05.0081 0.00 67,~~568~~217.7617 0.00 16,~~982~~904,~~647~~689.4164 5-A-1 013.0005 0.00 ~~153~~151,~~340~~011.8806 0.00 3433,~~519~~912,~~796~~878.1699 5-A-2 0.0065 0.00 7,~~668~~551.3887 0.00 1,~~726~~695,~~290~~938.1197 6-A-1 05.0095 0.00 68,~~917~~833.4468 0.00 15,~~019~~000,~~554~~997.7632 7-A-1 06.0062 0.00 7776,~~869~~662.8182 0.00 1918,~~369~~905,~~122~~318.9189 8-A-1 050.0009 0.00 ~~587~~579,~~516~~821.0774 0.00 ~~126~~125,~~517~~720,~~489~~765.9697 15-PO 0.00 0.00 0.00 0.00 61,~~652~~384.3917 30-PO 0.00 0.00 0.00 0.00 9,~~229~~216,~~765~~064.2914 PP-AX 0.0032 0.00 3,~~761~~756.0461 0.00 ~~819~~818,~~695~~763.7460 15-AX 09.0026 0.00 ~~108~~107,~~084~~132.3882 0.00 2726,~~067~~818,~~471~~512.0037 30-AX 07.0063 0.00 8988,~~218~~303.0039 0.00 2019,~~185~~880,~~376~~919.4365 B-1 06.0074 0.00 7877,~~125~~964.7252 0.00 18,~~105~~067,~~201~~408.0703 B-2 02.0007 0.00 2423,~~036~~986.0950 0.00 5,~~570~~558,~~230~~602.1477 B-3 01.0030 0.00 1514,~~022~~991.56 0.00 3,~~481~~474,~~393~~126.8473 B-4 0.0078 0.00 98,~~013~~994.5394 0.00 2,~~088~~084,~~836~~476.3004 B-5 0.0052 0.00 65,~~009~~996.0262 0.00 1,~~392~~389,~~557~~650.5469 B-6 0.0078 0.00 98,~~018~~999.1049 0.00 2,~~089~~085,~~893~~531.9143 MBIA 0.0010 0.00 1,166.6757 0.00 20,000,000.00 Totals 0445.0075 0.00 5,~~295~~246,~~421~~912.2882 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-1 425,614,000.00 5.50000% ~~823~~815.~~07111571~~25622498 3.~~77240927~~73659104 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 4.50000% ~~765~~758.~~98025867~~46537088 2.~~87242595~~84424513 0.00000000 0.00000000 3-A-1 166,492,334.00 5.00000% ~~847~~838.~~19394011~~68785478 3.~~52997478~~49453273 0.00000000 0.00000000 3-A-2 15,135,666.00 12.~~85000~~01500% ~~847~~838.~~19393980~~68785490 1.~~30609053~~40829680 0.00000000 0.00000000 3-A-3 0.00 65.~~15000~~98500% ~~847~~838.~~19393980~~68785490 4.~~34186907~~18295568 0.00000000 0.00000000 3-A-4 41,202,334.00 5.25000% 1000.00000000 4.37499997 0.00000000 0.00000000 3-A-5 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-6 266,666.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 5.25000% ~~847~~838.~~19394015~~68785465 3.~~70647361~~66925948 0.00000000 0.00000000 3-A-8 23,000,000.00 5.25000% ~~830~~821.~~80549000~~38712739 3.~~63477391~~59356870 0.00000000 0.00000000 3-A-9 1,000,000.00 5.25000% ~~830~~821.~~80549000~~38713000 3.~~63477000~~59357000 0.00000000 0.00000000 3-A-10 36,000,000.00 5.25000% ~~776~~763.~~40228833~~95552250 3.~~39676000~~34230528 0.00000000 0.00000000 3-A-11 19,252,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-12 36,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-13 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 24,625,000.00 4.50000% ~~693~~689.~~19810193~~65065624 2.~~59949279~~58619005 0.00000000 0.00000000 4-A-2 24,625,000.00 4.75000% ~~693~~689.~~19810193~~65065624 2.~~74390904~~72986721 0.00000000 0.00000000 5-A-1 40,233,000.00 5.25000% ~~871~~857.~~15911963~~99707106 3.~~81132105~~75373723 0.00000000 0.00000000 5-A-2 2,012,000.00 5.25000% ~~871~~857.~~15912028~~99707256 3.~~81132207~~75373757 0.00000000 0.00000000 6-A-1 16,058,000.00 5.50000% ~~936~~935.~~38888654~~33159547 4.~~29178229~~28693673 0.00000000 0.00000000 7-A-1 25,020,000.00 4.75000% ~~786~~774.~~26587010~~14559992 3.~~11230256~~06432614 0.00000000 0.00000000 8-A-1 153,219,000.00 5.50000% ~~836~~825.~~61507059~~72977216 3.~~83448574~~78459480 0.00000000 0.00000000 15-PO 78,139.82 0.00000% ~~792~~789.~~66717021~~00092168 0.00000000 0.00000000 0.00000000 30-PO 9,832,796.29 0.00000% ~~943~~938.~~33576395~~67146413 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~977~~975.~~03569918~~96955674 4.~~47807688~~47319522 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~735~~729.~~74031304~~32592781 2.~~91230535~~88691506 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~778~~770.~~60723980~~69205168 3.~~40640680~~37177765 0.00000000 0.00000000 B-1 18,540,000.00 5.~~16739~~16788% ~~978~~976.~~57537217~~54806203 4.~~21390076~~20556958 0.00000000 0.00000000 B-2 5,704,000.00 5.~~16739~~16788% ~~978~~976.~~57537167~~54806101 4.~~21390077~~20556978 0.00000000 0.00000000 B-3 3,565,000.00 5.~~16739~~16788% ~~978~~976.~~57537167~~54806171 4.~~21390182~~20557083 0.00000000 0.00000000 B-4 2,139,000.00 5.~~16739~~16788% ~~978~~976.~~57537167~~54805984 4.~~21389902~~20556802 0.00000000 0.00000000 B-5 1,426,000.00 5.~~16739~~16788% ~~978~~976.~~57537167~~54806452 4.~~21389902~~20556802 0.00000000 0.00000000 B-6 2,140,083.00 5.~~16739~~16788% ~~978~~976.~~57537301~~54806379 4.~~21390198~~20557053 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833350 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~~00032278 0.00000000 3.~~77240930~~73626826 0.00000000 ~~815~~809.~~25622498~~00771615 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~00024569 0.00000000 2.~~87242599~~84399944 0.00000000 ~~758~~751.~~46537088~~84593088 3-A-1 0.~~00000000~~00030188 0.00000000 3.~~52997478~~49423085 0.00000000 ~~838~~828.~~68785478~~46521883 3-A-2 0.~~00000000~~00012157 0.00000000 1.~~30609053~~40817523 0.00000000 ~~838~~828.~~68785490~~46521851 3-A-3 0.~~00000000~~00036140 0.00000000 4.~~34186907~~18259428 0.00000000 ~~838~~828.~~68785490~~46521851 3-A-4 0.~~00000000~~00037789 0.00000000 4.~~37499997~~37462208 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-7 0.~~00000000~~00031710 0.00000000 3.~~70647361~~66894238 0.00000000 ~~838~~828.~~68785465~~46521896 3-A-8 0.~~00000000~~00031043 0.00000000 3.~~63477391~~59325826 0.00000000 ~~821~~810.~~38712739~~06811348 3-A-9 0.~~00000000~~00031000 0.00000000 3.~~63477000~~59326000 0.00000000 ~~821~~810.~~38713000~~06811000 3-A-10 0.~~00000000~~00028861 0.00000000 3.~~39676000~~34201667 0.00000000 ~~763~~748.~~95552250~~99696667 3-A-11 0.~~00000000~~00037814 0.00000000 4.~~37500000~~37462186 0.00000000 1000.00000000 3-A-12 0.~~00000000~~00037806 0.00000000 4.~~37500000~~37462194 0.00000000 1000.00000000 3-A-13 0.~~00000000~~00037750 0.00000000 4.~~37500000~~37462250 0.00000000 1000.00000000 4-A-1 0.~~00000000~~00022335 0.00000000 2.~~59949279~~58596670 0.00000000 ~~689~~686.~~65065624~~48485848 4-A-2 0.~~00000000~~00023594 0.00000000 2.~~74390904~~72963127 0.00000000 ~~689~~686.~~65065624~~48485848 5-A-1 0.~~00000000~~00032436 0.00000000 3.~~81132105~~75341287 0.00000000 ~~857~~842.~~99707106~~91201228 5-A-2 0.~~00000000~~00032306 0.00000000 3.~~81132207~~75341451 0.00000000 ~~857~~842.~~99707256~~91201292 6-A-1 0.~~00000000~~00037053 0.00000000 4.~~29178229~~28656620 0.00000000 ~~935~~934.~~33159547~~17594470 7-A-1 0.~~00000000~~00026459 0.00000000 3.~~11230256~~06406155 0.00000000 ~~774~~755.~~14559992~~60826898 8-A-1 0.~~00000000~~00032692 0.00000000 3.~~83448574~~78426788 0.00000000 ~~825~~820.~~72977216~~52986882 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~789~~785.~~00092168~~56835682 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~938~~937.~~67146413~~27805074 PP-AX 0.~~00000000~~00038101 0.00000000 4.~~47807688~~47280231 0.00000000 ~~975~~974.~~96955674~~85970558 15-AX 0.~~00000000~~00024951 0.00000000 2.~~91230535~~88666582 0.00000000 ~~729~~722.~~32592781~~61780263 30-AX 0.~~00000000~~00029132 0.00000000 3.~~40640680~~37148634 0.00000000 ~~770~~759.~~69205168~~06767493 B-1 0.~~00000000~~00036354 0.00000000 4.~~21390076~~20520604 0.00000000 ~~976~~974.~~54806203~~50960248 B-2 0.~~00000000~~00036290 0.00000000 4.~~21390077~~20520687 0.00000000 ~~976~~974.~~54806101~~50960203 B-3 0.~~00000000~~00036466 0.00000000 4.~~21390182~~20520617 0.00000000 ~~976~~974.~~54806171~~50960168 B-4 0.~~00000000~~00036466 0.00000000 4.~~21389902~~20520804 0.00000000 ~~976~~974.~~54805984~~50960262 B-5 0.~~00000000~~00036466 0.00000000 4.~~21389902~~20520337 0.00000000 ~~976~~974.~~54806452~~50960028 B-6 0.~~00000000~~00036447 0.00000000 4.~~21390198~~20520606 0.00000000 ~~976~~974.~~54806379~~50960080 MBIA 0.~~00000000~~00000500 0.00000000 0.~~05833350~~05832850 0.00000000 1000.00000000 (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 30-PO-1 0.00000% 0.00 0.00 4,~~613~~598,~~816~~332.6604 4,~~598~~591,~~332~~190.0486 94.~~77917647~~63198502% 15-PO-2 0.00000% 0.00 0.00 61,~~938~~652.8739 61,~~652~~384.3917 78.~~90009217~~55683568% 30-PO-3 0.00000% 0.00 0.00 1,~~974~~962,~~469~~240.2572 1,~~962~~959,~~240~~265.7295 94.~~81039942~~66666622% 30-PO-5 0.00000% 0.00 0.00 8180,~~018~~796.1650 80,~~796~~589.5056 9796.~~02935601~~78083962% 30-PO-6 0.00000% 0.00 0.00 104,~~458~~336.0296 104,~~336~~215.9663 98.~~65781185~~54308595% 30-PO-8 0.00000% 0.00 0.00 2,~~501~~484,~~866~~059.3307 2,~~484~~480,~~059~~802.0714 91.~~24198457~~12235426% PP-AX-6 5.50000% ~~820,591.17~~ 819,695.74 818,763.60 0.00 0.00 97.~~59695567~~48597056% 15-AX-2 4.75000% 22,~~864~~670,~~021~~798.4021 22,~~670~~487,~~798~~287.2147 0.00 0.00 7372.~~42666030~~83230183% 15-AX-4 4.75000% 2,~~908~~894,~~163~~448.2973 2,~~894~~881,~~448~~485.7386 0.00 0.00 68.~~76207787~~45412497% 15-AX-7 4.75000% 1,~~533~~502,~~343~~224.3706 1,~~502~~449,~~224~~739.0603 0.00 0.00 7471.~~06694134~~47917448% 30-AX-1 5.25000% 54,~~040~~977,~~948~~995.0134 4,~~977~~952,~~995~~425.3416 0.00 0.00 6766.~~08035042~~73578267% 30-AX-3 5.25000% 12,~~466~~382,~~390~~463.6044 12,~~382~~135,~~463~~071.4476 0.00 0.00 8179.~~56765586~~93799957% 30-AX-5 5.25000% 1,~~645~~619,~~667~~492.0129 1,~~619~~589,~~492~~587.2986 0.00 0.00 8381.~~29223382~~75421675% 30-AX-8 5.25000% 1,~~239~~205,~~679~~425.36 1,~~205~~203,~~425~~834.3687 0.00 0.00 73.~~26316676~~16650019%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1615,~~246~~093,~~681~~124.8254 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 31,~~872~~069.9403 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1615,~~278~~124,~~554~~193.7657 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~256~~254,~~902~~607.0736 Payment of Interest and Principal 1614,~~021~~869,~~652~~586.6921 Total Withdrawals (Pool Distribution Amount) 1615,~~278~~124,~~554~~193.7657 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0453.0021 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0453.0031

SERVICING FEES Gross Servicing Fee ~~255~~253,~~419~~127.1326 LPMI 0.00 Master Servicing Fee 1,~~482~~480.9410 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~256~~254,~~902~~607.0736

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 3-A-5 NSIS Reserve Fund 29,902.79 07.0056 0.00 29,~~902~~895.7923 3-A-5 Retail 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 1011 0 0 0 1011 4,~~546~~869,~~041~~967.5122 0.00 0.00 0.00 4,~~546~~869,~~041~~967.5122 60 Days 10 0 0 0 10 ~~356,653~~0.1100 0.00 0.00 0.00 ~~356,653~~0.1100 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 11 0 0 0 11 4,~~902~~869,~~694~~967.6222 0.00 0.00 0.00 4,~~902~~869,~~694~~967.6222 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.~~398089~~440529% 0.000000% 0.000000% 0.000000% 0.~~398089~~440529% 0.~~385722~~416593% 0.000000% 0.000000% 0.000000% 0.~~385722~~416593% 60 Days 0.~~039809~~000000% 0.000000% 0.000000% 0.000000% 0.~~039809~~000000% 0.~~030261~~000000% 0.000000% 0.000000% 0.000000% 0.~~030261~~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.~~437898~~440529% 0.000000% 0.000000% 0.000000% 0.~~437898~~440529% 0.~~415983~~416593% 0.000000% 0.000000% 0.000000% 0.~~415983~~416593%

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 2 0 0 0 2 ~~856~~903,~~259~~775.2079 0.00 0.00 0.00 ~~856~~903,~~259~~775.2079 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 2 0 0 0 2 ~~856~~903,~~259~~775.2079 0.00 0.00 0.00 ~~856~~903,~~259~~775.2079 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~273224~~275103% 0.000000% 0.000000% 0.000000% 0.~~273224~~275103% 0.~~236448~~251426% 0.000000% 0.000000% 0.000000% 0.~~236448~~251426% 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.~~273224~~275103% 0.000000% 0.000000% 0.000000% 0.~~273224~~275103% 0.~~236448~~251426% 0.000000% 0.000000% 0.000000% 0.~~236448~~251426% 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 24 0 0 0 24 ~~784~~1,~~982~~217,586.5318 0.00 0.00 0.00 ~~784~~1,~~982~~217,586.5318 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 24 0 0 0 24 ~~784~~1,~~982~~217,586.5318 0.00 0.00 0.00 ~~784~~1,~~982~~217,586.5318 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~410678~~824742% 0.000000% 0.000000% 0.000000% 0.~~410678~~824742% 0.~~355397~~555947% 0.000000% 0.000000% 0.000000% 0.~~355397~~555947% 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.~~410678~~824742% 0.000000% 0.000000% 0.000000% 0.~~410678~~824742% 0.~~355397~~555947% 0.000000% 0.000000% 0.000000% 0.~~355397~~555947% 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 3 0 0 0 3 21,~~059~~438,~~248~~770.8729 0.00 0.00 0.00 21,~~059~~438,~~248~~770.8729 60 Days 10 0 0 0 10 ~~356,653~~0.1100 0.00 0.00 0.00 ~~356,653~~0.1100 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 43 0 0 0 43 21,~~415~~438,~~901~~770.9829 0.00 0.00 0.00 21,~~415~~438,~~901~~770.9829 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~388601~~391134% 0.000000% 0.000000% 0.000000% 0.~~388601~~391134% 0.~~581070~~409396% 0.000000% 0.000000% 0.000000% 0.~~581070~~409396% 60 Days 0.~~129534~~000000% 0.000000% 0.000000% 0.000000% 0.~~129534~~000000% 0.~~100639~~000000% 0.000000% 0.000000% 0.000000% 0.~~100639~~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.~~518135~~391134% 0.000000% 0.000000% 0.000000% 0.~~518135~~391134% 0.~~681709~~409396% 0.000000% 0.000000% 0.000000% 0.~~681709~~409396% 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 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 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 01 0 0 0 01 0322,999.0076 0.00 0.00 0.00 0322,999.0076 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 01 0 0 0 01 0322,999.0076 0.00 0.00 0.00 0322,999.0076 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~837920% 0.000000% 0.000000% 0.000000% 0.~~000000~~837920% 60 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 90 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 120 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 150 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% Totals 01.~~000000~~136364% 0.000000% 0.000000% 0.000000% 01.~~000000~~136364% 0.~~000000~~837920% 0.000000% 0.000000% 0.000000% 0.~~000000~~837920% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 6 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~197~~986,~~454~~835.4920 0.00 0.00 0.00 ~~197~~986,~~454~~835.4920 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 1 0 0 0 1 ~~197~~986,~~454~~835.4920 0.00 0.00 0.00 ~~197~~986,~~454~~835.4920 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 2.857143% 0.000000% 0.000000% 0.000000% 2.857143% 16.~~272140~~365560% 0.000000% 0.000000% 0.000000% 16.~~272140~~365560% 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 2.857143% 0.000000% 0.000000% 0.000000% 2.857143% 16.~~272140~~365560% 0.000000% 0.000000% 0.000000% 16.~~272140~~365560% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 7 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~302,508~~0.4600 0.00 0.00 0.00 ~~302,508~~0.4600 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 ~~302,508~~0.4600 0.00 0.00 0.00 ~~302,508~~0.4600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 20.~~083333~~000000% 0.000000% 0.000000% 0.000000% 20.~~083333~~000000% 10.~~511346~~000000% 0.000000% 0.000000% 0.000000% 10.~~511346~~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.~~083333~~000000% 0.000000% 0.000000% 0.000000% 20.~~083333~~000000% 10.~~511346~~000000% 0.000000% 0.000000% 0.000000% 10.~~511346~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~345,587~~0.9600 0.00 0.00 0.00 ~~345,587~~0.9600 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 ~~345,587~~0.9600 0.00 0.00 0.00 ~~345,587~~0.9600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~354610~~000000% 0.000000% 0.000000% 0.000000% 0.~~354610~~000000% 0.~~263814~~000000% 0.000000% 0.000000% 0.000000% 0.~~263814~~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.~~354610~~000000% 0.000000% 0.000000% 0.000000% 0.~~354610~~000000% 0.~~263814~~000000% 0.000000% 0.000000% 0.000000% 0.~~263814~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 31,~~872~~069.9403

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 238,221.00 0.01670440% 238,221.00 0.~~02024229~~02040917% Fraud 14,260,971.00 0.99999999% 14,260,971.00 1.~~21179352~~22178362% Special Hazard 14,260,971.00 0.99999999% 11,768,482.62 1.~~00000000~~00824406% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~610417~~610204% Weighted Average Pass-Through Rate 5.~~350827~~350588% Weighted Average Maturity(Stepdown Calculation ) ~~299~~298 Beginning Scheduled Collateral Loan Count 2,~~532~~512 Number Of Loans Paid In Full 2015 Ending Scheduled Collateral Loan Count 2,~~512~~497 Beginning Scheduled Collateral Balance 1,~~187~~176,~~574~~848,~~493~~262.8444 Ending Scheduled Collateral Balance 1,~~176~~167,~~848~~225,~~262~~589.4404 Ending Actual Collateral Balance at 31-~~Jul~~Aug-2004 1,~~178~~168,~~579~~999,~~778~~729.2396 Monthly P &I Constant 7,~~875~~822,~~534~~745.6210 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 1514,~~719~~631,~~018~~663.3462 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~176~~167,~~848~~225,~~262~~589.4404 Scheduled Principal 2,~~323~~320,~~211~~779.2208 Unscheduled Principal 87,~~403~~301,~~020~~894.1832

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 97.~~160956~~137706% Group 2 Senior % 97.~~187224~~171629% Group 3 Senior % 97.~~375779~~360511% Group 4 Senior % 96.~~101516~~097711% Group 5 Senior % 92.~~935381~~851238% Group 6 Senior % 97.~~507306~~507183% Group 7 Senior % 97.~~239576~~218508% Group 8 Senior % 98.~~556330~~539221% Group 1 Junior % 2.~~839044~~862294% Group 2 Junior % 2.~~812776~~828371% Group 3 Junior % 2.~~624221~~639489% Group 4 Junior % 3.~~898484~~902289% Group 5 Junior % 7.~~064619~~148762% Group 6 Junior % 2.~~492694~~492817% Group 7 Junior % 2.~~760424~~781492% Group 8 Junior % 1.~~443670~~460779%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description d 30 Year Ratio Strip d 15 Year Ratio Strip d 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~752982~~752332 5.~~245975~~246606 5.~~680483~~680501 Weighted Average Net Rate 5.~~502982~~502332 4.~~988910~~989504 5.~~408423~~408461 Weighted Average Maturity ~~346~~345 ~~166~~165 ~~346~~345 Beginning Loan Count ~~739~~732 ~~489~~487 ~~778~~772 Loans Paid In Full 75 2 65 Ending Loan Count ~~732~~727 ~~487~~485 ~~772~~767 Beginning Scheduled Balance ~~365~~361,~~160~~807,~~483~~160.3612 ~~222~~220,~~333~~187,~~391~~764.0463 ~~356~~354,~~553~~083,~~889~~022.1916 Ending scheduled Balance ~~361~~359,~~807~~128,~~160~~781.1266 ~~220~~218,~~187~~294,~~764~~540.6387 ~~354~~351,~~083~~127,~~022~~308.1688 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 2,~~168~~151,~~659~~599.0119 1,~~897~~887,~~072~~911.6441 2,~~100~~090,~~184~~330.3632 Scheduled Principal ~~418~~417,~~024~~236.2975 925,~~109~~212.8774 ~~412~~414,~~352~~189.3253 Unscheduled Principal 2,~~935~~261,~~298~~141.9571 1968,~~220,516~~011.5402 2,~~058~~541,~~514~~523.7175 Scheduled Interest 1,~~750~~734,~~634~~362.7244 ~~971,~~962,698.7767 1,~~687~~676,~~832~~140.0479 Servicing Fees 7675,~~075~~376.1050 47,~~628~~175.3559 80,~~836~~270.6865 Master Servicing Fees 0.00 ~~313~~311.0666 1,~~169~~168.8844 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,~~674~~658,~~559~~985.6294 ~~924~~915,~~021~~211.3642 1,~~605~~594,~~825~~701.4870 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.~~502982~~502332 4.~~987220~~987805 5.~~404486~~404501

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year d 20 Year Ratio Strip d 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~263848~~263989 5.~~707013~~706510 6.~~014847~~014855 Weighted Average Net Rate 5.~~013848~~013989 5.~~457012~~456510 5.~~753698~~753706 Weighted Average Maturity ~~167~~166 ~~227~~226 ~~346~~345 Beginning Loan Count 67 9089 35 Loans Paid In Full 0 1 0 Ending Loan Count 67 8988 35 Beginning Scheduled Balance 35,~~524~~344,~~940~~541.4708 39,~~680~~117,~~702~~525.0070 15,~~525~~507,~~387~~873.3270 Ending scheduled Balance 35,~~344~~182,~~541~~901.0858 3938,~~117~~473,~~525~~084.7039 15,~~507~~488,~~873~~778.7016 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant 301,726.67 ~~286~~283,~~929~~671.3871 94,571.58 Scheduled Principal ~~145~~146,~~895~~682.1027 9897,~~214~~651.1524 16,~~752~~840.5624 Unscheduled Principal 3414,~~504~~957.2923 ~~464~~546,~~962~~790.1507 ~~761~~2,255.0630 Scheduled Interest 155,~~831~~044.5740 ~~188~~186,~~715~~020.2347 77,~~819~~731.0234 Servicing Fees 7,~~401~~363.0344 8,~~266~~149.8348 3,~~378~~374.7088 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 ~~148~~147,~~430~~680.5496 ~~180~~177,~~448~~870.4099 74,~~440~~356.3246 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.~~013848~~013989 5.~~457013~~456510 5.~~753698~~753707

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 10 Year d 30 Year Ratio Strip xed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~360017~~358152 5.~~695295~~693965 5.~~610417~~610204 Weighted Average Net Rate 5.~~110016~~108153 5.~~445295~~443965 5.~~352325~~352097 Weighted Average Maturity ~~106~~105.00 ~~347~~346.00 ~~299~~298.00 Record Date 0708/31/2004 0708/31/2004 0708/31/2004 Principal And Interest Constant ~~245~~241,~~847~~481.6174 ~~780~~771,~~543~~452.3748 7,~~875~~822,~~534~~745.6210 Beginning Loan Count 4948 ~~285~~282 2,~~532~~512 Loans Paid In Full 1 31 2015 Ending Loan Count 4847 ~~282~~281 2,~~512~~497 Beginning Scheduled Balance 2019,~~230~~923,~~828~~287.7863 ~~132~~130,~~564~~877,~~871~~087.6842 1,~~187~~176,~~574~~848,~~493~~262.8444 Ending Scheduled Balance 19,~~923~~455,~~287~~241.6323 130,~~877~~074,~~087~~952.4227 1,~~176~~167,~~848~~225,~~262~~589.4404 Scheduled Principal ~~155~~152,~~482~~521.9674 ~~151~~150,~~379~~444.9757 2,~~323~~320,~~211~~779.2208 Unscheduled Principal ~~152~~315,~~058~~524.1966 1651,~~536,404~~690.2958 87,~~403~~301,~~020~~894.1832 Scheduled Interest 9088,~~364~~960.6500 ~~629~~621,~~163~~007.4091 5,~~552~~501,~~323~~966.4002 Servicing Fee 4,~~214~~150.7667 27,~~617~~266.6805 ~~255~~253,~~419~~127.1326 Master Servicing Fee 0.00 0.00 1,~~482~~480.9410 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 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 8684,~~149~~809.8933 ~~601~~593,~~545~~741.7286 5,~~295~~247,~~421~~358.3366 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.~~110017~~108152 5.~~445295~~443965 5.~~350827~~350588

Filing Compare · MORTGAGE ASSET SECZT TRANS INC MORT PASS THRU CERTS 2003-8