8-K 1 mst03011_dec.txt DECEMBER 8K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D. C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event reported): December 27, 2004 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-11 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-106982-09 54-2135836 Pooling and Servicing Agreement) (Commission 54-2135837 (State or other File Number) 54-2135838 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 December 27, 2004 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-11 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 2003-11 Trust, relating to the December 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 2003-11 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: 1/5/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-11 Trust, relating to the December 27, 2004 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 1011/3130/042004 Distribution Date: 1112/2627/042004 ~~MASTR~~Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series: 2003-11 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 55265KW47 SEN 5.25000% ~~132~~131,~~402~~783,~~388~~874.2437 ~~579~~576,~~260~~531.4248 ~~618~~687,~~513~~618.8789 A-LR 55265K3C1 SEN 5.25000% 0.00 0.00 0.00 A-UR 55265K3D9 SEN 5.25000% 0.00 0.00 0.00 2-A-1 55265KW54 SEN 5.50000% 6,~~151~~073,~~967~~684.3757 2827,~~196~~836.5261 7833,~~282~~487.8053 2-A-2 55265KW62 SEN 5.50000% 14,~~666~~358,~~754~~642.3060 6765,~~222~~807.6282 ~~308~~131,~~111~~802.7091 2-A-3 55265KW70 SEN 5.50000% ~~880~~861,~~005~~518.2656 43,~~033~~948.3647 187,~~486~~908.7017 2-A-4 55265KW88 SEN 5.50000% 1,330,000.00 6,095.8359 0.00 2-A-5 55265KW96 SEN 2.~~43250~~68000% 7,~~631~~483,~~246~~567.6910 1516,~~469~~712.1763 ~~147~~63,~~679~~173.5984 2-A-6 55265KX20 SEN 5.25000% 7674,~~312~~835,~~466~~670.9399 ~~333~~327,~~867~~393.0302 1631,~~476,795~~738.9445 2-A-7 55265KX38 SEN 5.50000% 20,524,000.00 94,~~068~~064.3359 0.00 2-A-8 55265KX46 SEN 5.50000% 12,878,500.00 59,~~026~~024.4611 0.00 2-A-9 55265KX53 LOCK 5.50000% 16,294,500.00 74,~~683~~680.1215 0.00 2-A-10 55265KX61 LOCK 5.50000% 1,810,500.00 8,~~298~~297.1279 0.00 2-A-11 55265KX79 LOCK 5.50000% 1,000,000.00 4,583.3315 0.00 2-A-12 55265KX87 IO 5.~~56750~~32000% 0.00 3533,~~405~~175.8083 0.00 3-A-1 55265KX95 SEN 4.50000% 50,~~798~~566,~~943~~610.2966 ~~190~~189,~~496~~617.0324 ~~232~~237,~~332~~798.6388 3-A-2 55265KY29 SEN 4.50000% 5,~~692~~666,~~985~~947.0275 21,~~348~~250.6921 26,~~037~~649.2887 3-A-3 55265KY37 SEN 4.50000% ~~875~~871,~~843~~838.8511 3,~~284~~269.4126 4,~~005~~099.7398 4-A-1 55265KY45 SEN 5.00000% 42,~~956~~899,~~436~~045.0421 178,~~985~~738.1490 57705,~~390~~308.8303 5-A-1 55265KY52 SEN 5.25000% 2120,~~158~~772,~~952~~241.3674 9290,~~570~~874.4194 ~~386~~56,~~710~~454.6292 5-A-2 55265K3H0 SEN 5.25000% 1,~~057~~038,~~947~~612.6209 4,~~628~~543.5275 192,~~335~~822.5375 6-A-1 55265KY60 PAC 4.00000% 1716,~~338~~820,~~714~~557.2371 5756,~~795~~066.7129 ~~518~~415,~~156~~003.5292 6-A-2 55265KY78 PAC 4.00000% 2524,~~000~~846,~~000~~500.0091 8382,~~333~~818.3337 ~~153~~290,~~499~~293.0973 6-A-3 55265KY86 PAC 5.25000% 23,850,000.00 104,~~343~~339.7559 0.00 6-A-4 55265KY94 PAC 5.25000% 2,000,000.00 8,~~750~~749.0065 0.00 6-A-5 55265KZ28 ACCR 6.00000% 1,~~883~~892,~~118~~533.2180 9,~~415~~462.5929 (9509,~~415~~493.~~59)~~50 6-A-6 55265KZ36 SEN 0.00000% 76,~~021~~992,~~891~~375.7770 0.00 29136,~~516~~474.0725 6-A-7 55265KZ44 SEN 0.00000% 1,031,250.00 0.00 0.00 6-A-8 55265KZ51 SEN 2.~~43250~~68000% 2120,~~059~~798,~~247~~189.7663 4246,~~688~~447.8544 ~~261~~433,~~058~~897.1298 6-A-9 55265KZ69 SEN 8.~~90800~~51200% 76,~~019~~932,~~748~~729.6327 5249,~~109~~174.9320 87144,~~019~~632.3765 6-A-10 55265KZ77 IO 5.~~56750~~32000% 0.00 4543,~~596~~027.1943 0.00 6-A-11 55265KZ85 SEN 6.00000% 26,~~409~~541,~~877~~927.8220 132,~~049~~704.3835 (132,~~049~~704.3835) 6-A-12 55265KZ93 PAC 4.75000% 18,700,000.00 74,~~020~~017.8388 0.00 6-A-13 55265K2A6 IO 5.25000% 0.00 51,~~894~~192.4981 0.00 6-A-14 55265K2B4 ACCR 5.25000% 9190,~~473~~710,~~536~~676.8827 ~~400~~396,~~196~~843.7140 ~~762~~1,~~860~~490,563.6007 6-A-15 55265K2C2 ACCR 5.25000% 13,846,000.00 60,~~576~~573.2584 0.00 6-A-16 55265K2D0 SEN 5.25000% 4,~~600~~620,~~702~~830.7482 20,~~128~~215.0733 (20,~~128~~215.0733) 6-A-17 55265K2E8 LOCK 5.25000% 13,882,000.00 60,~~733~~731.7533 0.00 7-A-1 55265K2F5 SEN 5.25000% 69,~~572~~427,~~682~~233.2576 ~~304~~303,~~380~~732.4705 ~~145~~726,~~448~~292.4950 7-A-2 55265K2G3 LOCK 5.25000% 15,000,000.00 65,~~625~~622.0039 0.00 7-A-3 55265K2H1 SEN 5.25000% 17,~~613~~576,~~337~~514.2887 7776,~~058~~894.3519 36183,~~822~~871.4052 7-A-4 55265K2J7 SEN 5.25000% 1,~~056~~054,~~800~~590.2489 4,~~623~~613.5065 211,~~209~~032.3429 7-A-5 55265K2K4 SEN 5.25000% 13,~~114~~172,~~888~~265.0972 57,~~377~~626.6337 (57,~~377~~626.6337) 7-A-6 55265K2L2 ACCR 5.25000% 9,~~385~~327,~~111~~734.9128 4140,~~059~~807.8621 57,~~377~~626.6337 7-A-7 55265K2M0 ACCR 5.25000% 10,649,000.00 46,~~589~~587.3752 0.00 8-A-1 55265K2N8 SEN 5.50000% 90,~~657~~077,~~663~~736.4612 ~~415~~412,~~514~~839.2784 ~~579~~2,~~927~~072,502.3482 9-A-1 55265K2P3 SEN 5.50000% 5756,~~525~~365,~~457~~880.6328 ~~263~~258,~~658~~333.3433 1822,~~159,577~~216.3542 9-A-2 55265K2Q1 SEN 5.00000% 5756,~~525~~365,~~457~~880.6328 ~~239~~234,~~689~~848.4048 1822,~~159,577~~216.3542 9-A-3 55265K2R9 SEN 5.25000% 4140,~~198~~368,~~494~~029.3399 ~~180~~176,~~243~~603.4010 ~~830~~588,~~464~~853.3470 9-A-4 55265K2S7 ACCR 5.25000% 10,~~503~~435,~~268~~921.9639 45,~~951~~655.8034 67,~~347~~639.5752 9-A-5 55265K2T5 ACCR 5.25000% 9,473,000.00 41,~~444~~442.3772 0.00 9-A-6 55265K2U2 SEN 5.25000% 15,~~215~~281,~~368~~935.5780 66,~~567~~855.2381 (66,~~567~~855.2381) 9-A-7 55265K2V0 LOCK 5.25000% 25,000,000.00 109,~~374~~370.9964 0.00 9-A-8 55265K2W8 SEN 5.25000% ~~178~~179,~~362~~142.4881 ~~780~~783.3472 (~~780~~783.3472) 10-A-1 55265K2X6 SEN 5.00000% ~~108~~106,~~440~~735,~~540~~676.6573 ~~451~~444,~~835~~714.5627 1,~~704~~581,~~863~~965.9159 15-PO 55265K2Y4 PO 0.00000% ~~809~~805,~~178~~642.0326 0.00 3,~~535~~543.7797 30-PO 55265K2Z1 PO 0.00000% 13,~~998~~966,~~329~~245.2470 0.00 3287,~~083~~393.5446 15-AX 55265K3A5 IO 4.50000% 0.00 3332,~~219~~824.2243 0.00 30-AX 55265K3B3 IO 5.25000% 0.00 ~~127~~124,~~595~~143.2706 0.00 B-1 55265K3E7 SUB 5.~~28127~~28136% 20,~~144~~116,~~827~~623.7482 88,~~658~~532.6342 28,~~203~~379.9247 B-2 55265K3F4 SUB 5.~~28127~~28136% 5,~~755~~747,~~524~~466.3024 25,~~330~~294.4236 8,~~058~~108.0722 B-3 55265K3G2 SUB 5.~~28127~~28136% 3,~~596~~591,~~586~~551.8441 15,~~828~~806.8027 5,~~035~~066.4377 B-4 55265KV97 SUB 5.~~28127~~28136% 2,~~158~~155,~~937~~914.4783 9,~~501~~488.6209 3,~~022~~041.6445 B-5 55265KW21 SUB 5.~~28127~~28136% 2,~~157~~154,~~952~~930.1084 9,~~497~~483.2876 3,~~021~~040.2606 B-6 55265KW39 SUB 5.~~28127~~28136% 2,~~158~~155,~~892~~869.1457 9,~~501~~487.4289 3,~~022~~041.5739 Totals 1,~~292~~281,~~429~~700,~~186~~112.3565 5,~~736~~685,~~062~~200.6865 1012,~~729~~806,~~073~~869.6768

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 131,~~783~~096,~~874~~255.3747 1,~~197~~264,~~774~~150.2937 0.00 A-LR 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 2-A-1 0.00 6,~~073~~040,~~684~~197.5703 ~~106~~61,~~479~~324.3214 0.00 2-A-2 0.00 14,~~358~~226,~~642~~839.6068 ~~375~~197,~~334~~610.3273 0.00 2-A-3 0.00 ~~861~~853,~~518~~610.5638 2211,~~520~~856.0664 0.00 2-A-4 0.00 1,330,000.00 6,095.8359 0.00 2-A-5 0.00 7,~~483~~420,~~567~~393.1025 ~~163~~79,~~148~~886.7647 0.00 2-A-6 0.00 74,~~835~~203,~~670~~932.9954 1959,~~810,662~~131.9747 0.00 2-A-7 0.00 20,524,000.00 94,~~068~~064.3359 0.00 2-A-8 0.00 12,878,500.00 59,~~026~~024.4611 0.00 2-A-9 0.00 16,294,500.00 74,~~683~~680.1215 0.00 2-A-10 0.00 1,810,500.00 8,~~298~~297.1279 0.00 2-A-11 0.00 1,000,000.00 4,583.3315 0.00 2-A-12 0.00 0.00 3533,~~405~~175.8083 0.00 3-A-1 0.00 50,~~566~~328,~~610~~811.6678 ~~422~~427,~~828~~416.6612 0.00 3-A-2 0.00 5,~~666~~640,~~947~~297.7587 47,~~385~~900.9708 0.00 3-A-3 0.00 ~~871~~867,~~838~~738.1113 7,~~290~~369.1424 0.00 4-A-1 0.00 42,~~899~~193,~~045~~737.2117 ~~236~~884,~~375~~046.9793 0.00 5-A-1 0.00 20,~~772~~715,~~241~~786.7483 ~~479~~147,~~281~~329.0386 0.00 5-A-2 0.00 1,~~038~~035,~~612~~789.0934 237,~~964~~366.0550 0.00 6-A-1 0.00 16,~~820~~405,~~557~~553.7179 ~~575~~471,~~952~~070.2321 0.00 6-A-2 0.00 24,~~846~~556,~~500~~207.9118 ~~236~~373,~~832~~112.4210 0.00 6-A-3 0.00 23,850,000.00 104,~~343~~339.7559 0.00 6-A-4 0.00 2,000,000.00 8,~~750~~749.0065 0.00 6-A-5 0.00 1,~~892~~383,~~533~~040.8030 0518,955.0079 0.00 6-A-6 0.00 6,~~992~~855,~~375~~901.7045 29136,~~516~~474.0725 0.00 6-A-7 0.00 1,031,250.00 0.00 0.00 6-A-8 0.00 20,~~798~~364,~~189~~291.6365 ~~303~~480,~~746~~345.9742 0.00 6-A-9 0.00 6,~~932~~788,~~729~~096.2762 ~~139~~193,~~129~~806.3085 0.00 6-A-10 0.00 0.00 4543,~~596~~027.1943 0.00 6-A-11 0.00 26,~~541~~674,~~927~~631.2055 0.00 0.00 6-A-12 0.00 18,700,000.00 74,~~020~~017.8388 0.00 6-A-13 0.00 0.00 51,~~894~~192.4981 0.00 6-A-14 0.00 9089,~~710~~220,~~676~~113.2720 1,~~163~~887,~~057~~406.3147 0.00 6-A-15 0.00 13,846,000.00 60,~~576~~573.2584 0.00 6-A-16 0.00 4,~~620~~641,~~830~~046.8214 0.00 0.00 6-A-17 0.00 13,882,000.00 60,~~733~~731.7533 0.00 7-A-1 0.00 6968,~~427~~700,~~233~~941.7626 ~~449~~1,~~828~~030,024.9655 0.00 7-A-2 0.00 15,000,000.00 65,~~625~~622.0039 0.00 7-A-3 0.00 17,~~576~~392,~~514~~643.8736 ~~113~~260,~~880~~765.7571 0.00 7-A-4 0.00 1,~~054~~043,~~590~~558.8960 615,~~832~~645.8494 0.00 7-A-5 0.00 13,~~172~~229,~~265~~892.7209 0.00 0.00 7-A-6 0.00 9,~~327~~270,~~734~~107.2891 98,~~437~~433.4958 0.00 7-A-7 0.00 10,649,000.00 46,~~589~~587.3752 0.00 8-A-1 0.00 9088,~~077~~005,~~736~~233.1230 ~~995~~2,~~441~~485,342.6166 0.00 9-A-1 0.00 5655,~~365~~543,~~880~~663.2886 1,~~423~~080,~~235~~549.6975 0.00 9-A-2 0.00 5655,~~365~~543,~~880~~663.2886 1,~~399~~057,~~266~~064.7590 0.00 9-A-3 0.00 4039,~~368~~779,~~029~~176.9930 1765,~~010,707~~456.7480 0.00 9-A-4 0.00 10,~~435~~368,~~921~~281.3986 113,~~299~~294.3786 0.00 9-A-5 0.00 9,473,000.00 41,~~444~~442.3772 0.00 9-A-6 0.00 15,~~281~~348,~~935~~791.8061 0.00 0.00 9-A-7 0.00 25,000,000.00 109,~~374~~370.9964 0.00 9-A-8 0.00 179,~~142~~926.8153 0.00 0.00 10-A-1 0.00 ~~106~~105,~~735~~153,~~676~~711.7315 2,~~156~~026,~~699~~679.4786 0.00 15-PO 0.00 ~~805~~802,~~642~~098.2629 3,~~535~~543.7797 0.00 30-PO 0.00 13,~~966~~878,~~245~~852.7024 3287,~~083~~393.5446 0.00 15-AX 0.00 0.00 3332,~~219~~824.2243 0.00 30-AX 0.00 0.00 ~~127~~124,~~595~~143.2706 0.00 B-1 0.00 20,~~116~~088,~~623~~244.8235 116,~~862~~911.5589 0.00 B-2 0.00 5,~~747~~739,~~466~~358.2402 33,~~388~~402.4958 0.00 B-3 0.00 3,~~591~~586,~~551~~484.4164 20,~~864~~873.2304 0.00 B-4 0.00 2,~~155~~152,~~914~~873.8338 12,~~524~~529.2654 0.00 B-5 0.00 2,~~154~~151,~~930~~890.8478 12,~~518~~523.5482 0.00 B-6 0.00 2,~~155~~152,~~869~~828.5718 12,~~523~~529.9928 0.00 Totals 0.00 1,~~281~~268,~~700~~893,~~112~~242.6592 1618,~~465~~492,~~136~~070.3533 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-1 140,000,000.00 ~~132~~131,~~402~~783,~~388~~874.2437 161,~~315~~583.7883 ~~457~~526,~~198~~035.0906 0.00 0.00 A-LR 50.00 0.00 0.00 0.00 0.00 0.00 A-UR 50.00 0.00 0.00 0.00 0.00 0.00 2-A-1 7,507,000.00 6,~~151~~073,~~967~~684.3757 7,~~104~~086.4177 7126,~~178~~400.3977 0.00 0.00 2-A-2 20,000,000.00 14,~~666~~358,~~754~~642.3060 27,~~962~~892.1267 ~~280~~103,~~149~~910.5824 0.00 0.00 2-A-3 1,200,000.00 ~~880~~861,~~005~~518.2656 1,~~677~~673.7356 166,~~808~~234.9861 0.00 0.00 2-A-4 1,330,000.00 1,330,000.00 0.00 0.00 0.00 0.00 2-A-5 10,187,500.00 7,~~631~~483,~~246~~567.6910 13,~~402~~369.3911 ~~134~~49,~~277~~804.2074 0.00 0.00 2-A-6 101,875,000.00 7674,~~312~~835,~~466~~670.9399 ~~134~~133,~~023~~691.9407 1498,~~342,772~~047.0038 0.00 0.00 2-A-7 20,524,000.00 20,524,000.00 0.00 0.00 0.00 0.00 2-A-8 12,878,500.00 12,878,500.00 0.00 0.00 0.00 0.00 2-A-9 16,294,500.00 16,294,500.00 0.00 0.00 0.00 0.00 2-A-10 1,810,500.00 1,810,500.00 0.00 0.00 0.00 0.00 2-A-11 1,000,000.00 1,000,000.00 0.00 0.00 0.00 0.00 2-A-12 0.00 0.00 0.00 0.00 0.00 0.00 3-A-1 58,000,000.00 50,~~798~~566,~~943~~610.2966 ~~212~~213,~~921~~883.2778 1923,~~411~~915.3611 0.00 0.00 3-A-2 6,500,000.00 5,~~692~~666,~~985~~947.0275 23,~~861~~969.8773 2,~~175~~680.4114 0.00 0.00 3-A-3 1,000,000.00 ~~875~~871,~~843~~838.8511 3,~~671~~687.0665 ~~334~~412.6833 0.00 0.00 4-A-1 45,000,000.00 42,~~956~~899,~~436~~045.0421 51,~~544~~804.2390 5653,~~846~~503.6014 0.00 0.00 5-A-1 25,000,000.00 2120,~~158~~772,~~952~~241.3674 52,~~598~~121.7065 ~~334~~4,~~111~~333.9226 0.00 0.00 5-A-2 1,250,000.00 1,~~057~~038,~~947~~612.6209 2,~~629~~606.9308 ~~16,705~~216.6066 0.00 0.00 6-A-1 22,425,000.00 1716,~~338~~820,~~714~~557.2371 ~~101~~40,~~155~~975.1082 ~~417~~374,~~001~~028.4210 0.00 0.00 6-A-2 25,000,000.00 2524,~~000~~846,~~000~~500.0091 2928,~~966~~662.2744 ~~123~~261,~~532~~631.8229 0.00 0.00 6-A-3 23,850,000.00 23,850,000.00 0.00 0.00 0.00 0.00 6-A-4 2,000,000.00 2,000,000.00 0.00 0.00 0.00 0.00 6-A-5 8,677,125.00 1,~~883~~892,~~118~~533.2180 051,239.0061 0467,716.0018 (9,~~415~~462.5929) 0.00 6-A-6 8,096,875.00 76,~~021~~992,~~891~~375.7770 513,~~762~~474.1692 23122,~~753~~999.9133 0.00 0.00 6-A-7 1,031,250.00 1,031,250.00 0.00 0.00 0.00 0.00 6-A-8 22,664,813.00 2120,~~059~~798,~~247~~189.7663 5042,~~964~~841.0635 ~~210~~391,~~094~~056.0664 0.00 0.00 6-A-9 7,554,937.00 76,~~019~~932,~~748~~729.6327 1614,~~988~~280.0245 70130,~~031~~352.3520 0.00 0.00 6-A-10 0.00 0.00 0.00 0.00 0.00 0.00 6-A-11 25,000,000.00 26,~~409~~541,~~877~~927.8220 0.00 0.00 (132,~~049~~704.3835) 0.00 6-A-12 18,700,000.00 18,700,000.00 0.00 0.00 0.00 0.00 6-A-13 0.00 0.00 0.00 0.00 0.00 0.00 6-A-14 102,887,000.00 9190,~~473~~710,~~536~~676.8827 ~~148~~147,~~926~~172.5121 ~~613~~1,~~934~~343,390.0986 0.00 0.00 6-A-15 13,846,000.00 13,846,000.00 0.00 0.00 0.00 0.00 6-A-16 4,385,000.00 4,~~600~~620,~~702~~830.7482 0.00 0.00 (20,~~128~~215.0733) 0.00 6-A-17 13,882,000.00 13,882,000.00 0.00 0.00 0.00 0.00 7-A-1 79,000,000.00 69,~~572~~427,~~682~~233.2576 ~~128~~129,~~349~~012.7656 17597,~~098~~279.7394 0.00 0.00 7-A-2 15,000,000.00 15,000,000.00 0.00 0.00 0.00 0.00 7-A-3 20,000,000.00 17,~~613~~576,~~337~~514.2887 32,~~493~~661.6141 4151,~~328~~210.7911 0.00 0.00 7-A-4 1,200,000.00 1,~~056~~054,~~800~~590.2489 1,~~949~~959.6268 ~~259~~9,072.7361 0.00 0.00 7-A-5 12,500,000.00 13,~~114~~172,~~888~~265.0972 0.00 0.00 (57,~~377~~626.6337) 0.00 7-A-6 10,000,000.00 9,~~385~~327,~~111~~734.9128 5010,~~632~~236.3927 647,~~745~~390.2410 0.00 0.00 7-A-7 10,649,000.00 10,649,000.00 0.00 0.00 0.00 0.00 8-A-1 100,000,000.00 90,~~657~~077,~~663~~736.4612 107,~~874~~902.6556 ~~472~~1,~~052~~964,600.6926 0.00 0.00 9-A-1 69,815,000.00 5756,~~525~~365,~~457~~880.6328 91,~~909~~332.1284 1730,~~067,668~~883.2458 0.00 0.00 9-A-2 69,815,000.00 5756,~~525~~365,~~457~~880.6328 91,~~909~~332.1284 1730,~~067,668~~883.2458 0.00 0.00 9-A-3 50,000,000.00 4140,~~198~~368,~~494~~029.3399 65,~~823~~410.3362 ~~764~~523,~~641~~443.0108 0.00 0.00 9-A-4 11,225,000.00 10,~~503~~435,~~268~~921.9639 57,~~338~~513.0348 6260,~~009~~126.5404 0.00 0.00 9-A-5 9,473,000.00 9,473,000.00 0.00 0.00 0.00 0.00 9-A-6 14,502,000.00 15,~~215~~281,~~368~~935.5780 0.00 0.00 (66,~~567~~855.2381) 0.00 9-A-7 25,000,000.00 25,000,000.00 0.00 0.00 0.00 0.00 9-A-8 170,000.00 ~~178~~179,~~362~~142.4881 0.00 0.00 (~~780~~783.3472) 0.00 10-A-1 138,300,000.00 ~~108~~106,~~440~~735,~~540~~676.6573 ~~451~~448,~~181~~646.4867 1,~~253~~133,~~682~~318.4392 0.00 0.00 15-PO 862,263.34 ~~809~~805,~~178~~642.0326 3,~~451~~465.0906 8478.6891 0.00 0.00 30-PO 14,871,409.39 13,~~998~~966,~~329~~245.2470 17,~~485~~559.9041 1469,~~597~~834.6405 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 20,444,000.00 20,~~144~~116,~~827~~623.7482 28,~~203~~379.9247 0.00 0.00 0.00 B-2 5,841,000.00 5,~~755~~747,~~524~~466.3024 8,~~058~~108.0722 0.00 0.00 0.00 B-3 3,650,000.00 3,~~596~~591,~~586~~551.8441 5,~~035~~066.4377 0.00 0.00 0.00 B-4 2,191,000.00 2,~~158~~155,~~937~~914.4783 3,~~022~~041.6445 0.00 0.00 0.00 B-5 2,190,000.00 2,~~157~~154,~~952~~930.1084 3,~~021~~040.2606 0.00 0.00 0.00 B-6 2,190,954.00 2,~~158~~155,~~892~~869.1457 3,~~022~~041.5739 0.00 0.00 0.00 Totals 1,460,246,726.73 1,~~292~~281,~~429~~700,~~186~~112.3565 2,~~145~~089,~~237~~728.5436 811,~~870~~004,~~154~~789.4222 (~~286~~287,~~318~~647.2487) 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 ~~618~~687,~~513~~618.8789 131,~~783~~096,~~874~~255.3747 0.~~94131339~~93640182 ~~618~~687,~~513~~618.8789 A-LR 0.00 0.00 0.00000000 0.00 A-UR 0.00 0.00 0.00000000 0.00 2-A-1 7833,~~282~~487.8053 6,~~073~~040,~~684~~197.5703 0.~~80906948~~80460864 7833,~~282~~487.8053 2-A-2 ~~308~~131,~~111~~802.7091 14,~~358~~226,~~642~~839.6068 0.~~71793213~~71134198 ~~308~~131,~~111~~802.7091 2-A-3 187,~~486~~908.7017 ~~861~~853,~~518~~610.5638 0.~~71793213~~71134198 187,~~486~~908.7017 2-A-4 0.00 1,330,000.00 1.00000000 0.00 2-A-5 ~~147~~63,~~679~~173.5984 7,~~483~~420,~~567~~393.1025 0.~~73458327~~72838216 ~~147~~63,~~679~~173.5984 2-A-6 1631,~~476,795~~738.9445 74,~~835~~203,~~670~~932.9954 0.~~73458327~~72838216 1631,~~476,795~~738.9445 2-A-7 0.00 20,524,000.00 1.00000000 0.00 2-A-8 0.00 12,878,500.00 1.00000000 0.00 2-A-9 0.00 16,294,500.00 1.00000000 0.00 2-A-10 0.00 1,810,500.00 1.00000000 0.00 2-A-11 0.00 1,000,000.00 1.00000000 0.00 2-A-12 0.00 0.00 0.00000000 0.00 3-A-1 ~~232~~237,~~332~~798.6388 50,~~566~~328,~~610~~811.6678 0.~~87183811~~86773813 ~~232~~237,~~332~~798.6388 3-A-2 26,~~037~~649.2887 5,~~666~~640,~~947~~297.7587 0.~~87183812~~86773813 26,~~037~~649.2887 3-A-3 4,~~005~~099.7398 ~~871~~867,~~838~~738.1113 0.~~87183811~~86773813 4,~~005~~099.7398 4-A-1 57705,~~390~~308.8303 42,~~899~~193,~~045~~737.2117 0.~~95331212~~93763860 57705,~~390~~308.8303 5-A-1 ~~386~~56,~~710~~454.6292 20,~~772~~715,~~241~~786.7483 0.~~83088967~~82863147 ~~386~~56,~~710~~454.6292 5-A-2 192,~~335~~822.5375 1,~~038~~035,~~612~~789.0934 0.~~83088967~~82863147 192,~~335~~822.5375 6-A-1 ~~518~~415,~~156~~003.5292 16,~~820~~405,~~557~~553.7179 0.~~75008061~~73157431 ~~518~~415,~~156~~003.5292 6-A-2 ~~153~~290,~~499~~293.0973 24,~~846~~556,~~500~~207.9118 0.~~99386004~~98224829 ~~153~~290,~~499~~293.0973 6-A-3 0.00 23,850,000.00 1.00000000 0.00 6-A-4 0.00 2,000,000.00 1.00000000 0.00 6-A-5 (9509,~~415~~493.~~59)~~50 1,~~892~~383,~~533~~040.8030 0.~~21810609~~15938923 (9509,~~415~~493.~~59)~~50 6-A-6 29136,~~516~~474.0725 6,~~992~~855,~~375~~901.7045 0.~~86358943~~84673426 29136,~~516~~474.0725 6-A-7 0.00 1,031,250.00 1.00000000 0.00 6-A-8 ~~261~~433,~~058~~897.1298 20,~~798~~364,~~189~~291.6365 0.~~91764223~~89849811 ~~261~~433,~~058~~897.1298 6-A-9 87144,~~019~~632.3765 6,~~932~~788,~~729~~096.2762 0.~~91764223~~89849811 87144,~~019~~632.3765 6-A-10 0.00 0.00 0.00000000 0.00 6-A-11 (132,~~049~~704.3835) 26,~~541~~674,~~927~~631.2055 1.~~06167709~~06698526 (132,~~049~~704.3835) 6-A-12 0.00 18,700,000.00 1.00000000 0.00 6-A-13 0.00 0.00 0.00000000 0.00 6-A-14 ~~762~~1,~~860~~490,563.6007 9089,~~710~~220,~~676~~113.2720 0.~~88165343~~86716605 ~~762~~1,~~860~~490,563.6007 6-A-15 0.00 13,846,000.00 1.00000000 0.00 6-A-16 (20,~~128~~215.0733) 4,~~620~~641,~~830~~046.8214 1.~~05378126~~05839137 (20,~~128~~215.0733) 6-A-17 0.00 13,882,000.00 1.00000000 0.00 7-A-1 ~~145~~726,~~448~~292.4950 6968,~~427~~700,~~233~~941.7626 0.~~87882574~~86963217 ~~145~~726,~~448~~292.4950 7-A-2 0.00 15,000,000.00 1.00000000 0.00 7-A-3 36183,~~822~~871.4052 17,~~576~~392,~~514~~643.8736 0.~~87882574~~86963217 36183,~~822~~871.4052 7-A-4 211,~~209~~032.3429 1,~~054~~043,~~590~~558.8960 0.~~87882574~~86963217 211,~~209~~032.3429 7-A-5 (57,~~377~~626.6337) 13,~~172~~229,~~265~~892.7209 1.~~05378126~~05839137 (57,~~377~~626.6337) 7-A-6 57,~~377~~626.6337 9,~~327~~270,~~734~~107.2891 0.~~93277343~~92701079 57,~~377~~626.6337 7-A-7 0.00 10,649,000.00 1.00000000 0.00 8-A-1 ~~579~~2,~~927~~072,502.3482 9088,~~077~~005,~~736~~233.1230 0.~~90077736~~88005233 ~~579~~2,~~927~~072,502.3482 9-A-1 1822,~~159,577~~216.3542 5655,~~365~~543,~~880~~663.2886 0.~~80736060~~79558353 1822,~~159,577~~216.3542 9-A-2 1822,~~159,577~~216.3542 5655,~~365~~543,~~880~~663.2886 0.~~80736060~~79558353 1822,~~159,577~~216.3542 9-A-3 ~~830~~588,~~464~~853.3470 4039,~~368~~779,~~029~~176.9930 0.~~80736060~~79558353 ~~830~~588,~~464~~853.3470 9-A-4 67,~~347~~639.5752 10,~~435~~368,~~921~~281.3986 0.~~92970346~~92367767 67,~~347~~639.5752 9-A-5 0.00 9,473,000.00 1.00000000 0.00 9-A-6 (66,~~567~~855.2381) 15,~~281~~348,~~935~~791.8061 1.~~05378126~~05839137 (66,~~567~~855.2381) 9-A-7 0.00 25,000,000.00 1.00000000 0.00 9-A-8 (~~780~~783.3472) 179,~~142~~926.8153 1.~~05378124~~05839135 (~~780~~783.3472) 10-A-1 1,~~704~~581,~~863~~965.9159 ~~106~~105,~~735~~153,~~676~~711.7315 0.~~77176917~~76033052 1,~~704~~581,~~863~~965.9159 15-PO 3,~~535~~543.7797 ~~805~~802,~~642~~098.2629 0.~~93433435~~93022427 3,~~535~~543.7797 30-PO 3287,~~083~~393.5446 13,~~966~~878,~~245~~852.7024 0.~~93913397~~93325736 3287,~~083~~393.5446 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 28,~~203~~379.9247 20,~~116~~088,~~623~~244.8235 0.~~98398669~~98259853 28,~~203~~379.9247 B-2 8,~~058~~108.0722 5,~~747~~739,~~466~~358.2402 0.~~98398669~~98259853 8,~~058~~108.0722 B-3 5,~~035~~066.4377 3,~~591~~586,~~551~~484.4164 0.~~98398669~~98259853 5,~~035~~066.4377 B-4 3,~~022~~041.6445 2,~~155~~152,~~914~~873.8338 0.~~98398669~~98259853 3,~~022~~041.6445 B-5 3,~~021~~040.2606 2,~~154~~151,~~930~~890.8478 0.~~98398668~~98259853 3,~~021~~040.2606 B-6 3,~~022~~041.5739 2,~~155~~152,~~869~~828.5718 0.~~98398669~~98259853 3,~~022~~041.5739 Totals 1012,~~729~~806,~~073~~869.6768 1,~~281~~268,~~700~~893,~~112~~242.6592 0.~~87772846~~86895811 1012,~~729~~806,~~073~~869.6768

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 140,000,000.00 ~~945~~941.~~73134457~~31338836 1.~~15225557~~15417021 3.~~26570064~~75739329 0.00000000 A-LR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 7,507,000.00 ~~819~~809.~~49745171~~06947782 0.~~94637139~~94402158 93.~~48160250~~51682030 0.00000000 2-A-2 20,000,000.00 ~~733~~717.~~33771500~~93213000 1.~~39810600~~39463350 145.~~00747900~~19551200 0.00000000 2-A-3 1,200,000.00 ~~733~~717.~~33771667~~93213333 1.~~39810833~~39463333 145.~~00748333~~19550833 0.00000000 2-A-4 1,330,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-5 10,187,500.00 ~~749~~734.~~07942969~~58327362 1.~~31557202~~31230528 134.~~18058405~~88880883 0.00000000 2-A-6 101,875,000.00 ~~749~~734.~~07942999~~58327352 1.~~31557242~~31230498 134.~~18058405~~88880864 0.00000000 2-A-7 20,524,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-8 12,878,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-9 16,294,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-10 1,810,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-11 1,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 2-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 58,000,000.00 ~~875~~871.~~84384983~~83811483 3.~~67105638~~68765138 0.~~33467862~~41232948 0.00000000 3-A-2 6,500,000.00 ~~875~~871.~~84384923~~83811538 3.~~67105692~~68765077 0.~~33467846~~41232923 0.00000000 3-A-3 1,000,000.00 ~~875~~871.~~84385000~~83811000 3.~~67106000~~68765000 0.~~33468000~~41233000 0.00000000 4-A-1 45,000,000.00 ~~954~~953.~~58746756~~31211578 1.~~14542733~~15122000 014.~~12992444~~52229200 0.00000000 5-A-1 25,000,000.00 ~~846~~830.~~35809440~~88966960 2.~~10394800~~08486600 130.~~36447680~~17333040 0.00000000 5-A-2 1,250,000.00 ~~846~~830.~~35809600~~88967200 2.~~10394400~~08486400 130.~~36448000~~17332800 0.00000000 6-A-1 22,425,000.00 ~~773~~750.~~18681070~~08061137 41.~~51081828~~82723835 1816.~~59538105~~67906800 0.00000000 6-A-2 25,000,000.00 ~~1000~~993.~~00000000~~86003640 1.~~19865080~~14649760 410.~~94131280~~46525160 0.00000000 6-A-3 23,850,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-4 2,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-5 8,677,125.00 ~~217~~218.~~02098449~~10608929 05.~~00000000~~90513678 053.~~00000000~~90220609 (1.~~08510480~~09048677) 6-A-6 8,096,875.00 ~~867~~863.~~23479985~~58943420 01.~~71165234~~66421243 215.~~93371332~~19096318 0.00000000 6-A-7 1,031,250.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 22,664,813.00 ~~929~~917.~~16044619~~64223380 21.~~24859830~~89021414 917.~~26961365~~25390984 0.00000000 6-A-9 7,554,937.00 ~~929~~917.~~16044568~~64223448 21.~~24859850~~89021431 917.~~26961403~~25390960 0.00000000 6-A-10 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 25,000,000.00 ~~1056~~1061.~~39511280~~67708800 0.00000000 0.00000000 (5.~~28197520~~30817400) 6-A-12 18,700,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-13 0.00 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 102,887,000.00 ~~889~~881.~~06797632~~65342823 1.~~44747645~~43042571 513.~~96707154~~05695433 0.00000000 6-A-15 13,846,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-16 4,385,000.00 ~~1049~~1053.~~19104675~~78125884 0.00000000 0.00000000 (4.~~59020981~~61010946) 6-A-17 13,882,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-1 79,000,000.00 ~~880~~878.~~66686392~~82574380 1.~~62468051~~63307038 07.~~21643962~~56050557 0.00000000 7-A-2 15,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 7-A-3 20,000,000.00 ~~880~~878.~~66686400~~82574350 1.~~62468050~~63307050 07.~~21643950~~56050550 0.00000000 7-A-4 1,200,000.00 ~~880~~878.~~66686667~~82574167 1.~~62468333~~63306667 07.~~21644167~~56050833 0.00000000 7-A-5 12,500,000.00 ~~1049~~1053.~~19104720~~78125760 0.00000000 0.00000000 (4.~~59021040~~61010960) 7-A-6 10,000,000.00 ~~938~~932.~~51119100~~77342800 51.~~06323900~~02362700 04.~~67452400~~73901000 0.00000000 7-A-7 10,649,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 8-A-1 100,000,000.00 ~~906~~900.~~57663460~~77736120 1.~~07874650~~07902560 419.~~72052690~~64600260 0.00000000 9-A-1 69,815,000.00 ~~823~~807.~~96988656~~36059987 1.~~31646666~~30821228 1510.~~29282017~~46886171 0.00000000 9-A-2 69,815,000.00 ~~823~~807.~~96988656~~36059987 1.~~31646666~~30821228 1510.~~29282017~~46886171 0.00000000 9-A-3 50,000,000.00 ~~823~~807.~~96988660~~36059980 1.~~31646660~~30821240 1510.~~29282020~~46886160 0.00000000 9-A-4 11,225,000.00 ~~935~~929.~~70324811~~70346459 0.~~47554833~~66935234 5.~~52423519~~35644009 0.00000000 9-A-5 9,473,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-6 14,502,000.00 ~~1049~~1053.~~19104744~~78125776 0.00000000 0.00000000 (4.~~59021032~~61010964) 9-A-7 25,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 9-A-8 170,000.00 ~~1049~~1053.~~19105882~~78123529 0.00000000 0.00000000 (4.~~59023529~~61011765) 10-A-1 138,300,000.00 ~~784~~771.~~09646168~~76917375 3.~~26233897~~24401063 98.~~06494888~~19464150 0.00000000 15-PO 862,263.34 ~~938~~934.~~43492175~~33435312 4.~~00236197~~01856352 0.~~09820666~~09151497 0.00000000 30-PO 14,871,409.39 ~~941~~939.~~29136472~~13396732 1.~~17580651~~18074955 04.~~98159089~~69585956 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 20,444,000.00 ~~985~~983.~~36625611~~98668656 1.~~37956956~~38815643 0.00000000 0.00000000 B-2 5,841,000.00 ~~985~~983.~~36625578~~98668721 1.~~37957028~~38815614 0.00000000 0.00000000 B-3 3,650,000.00 ~~985~~983.~~36625753~~98668767 1.~~37956986~~38815616 0.00000000 0.00000000 B-4 2,191,000.00 ~~985~~983.~~36625742~~98668644 1.~~37957097~~38815609 0.00000000 0.00000000 B-5 2,190,000.00 ~~985~~983.~~36625571~~98668493 1.~~37957078~~38815525 0.00000000 0.00000000 B-6 2,190,954.00 ~~985~~983.~~36625598~~98668799 1.~~37956799~~38815785 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 4.~~41795621~~91156350 ~~941~~936.~~31338836~~40182479 0.~~94131339~~93640182 4.~~41795621~~91156350 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 104.~~42797389~~46084055 ~~809~~804.~~06947782~~60863594 0.~~80906948~~80460864 104.~~42797389~~46084055 2-A-2 0.00000000 156.~~40558500~~59014550 ~~717~~711.~~93213000~~34198400 0.~~71793213~~71134198 156.~~40558500~~59014550 2-A-3 0.00000000 156.~~40558333~~59014167 ~~717~~711.~~93213333~~34198333 0.~~71793213~~71134198 156.~~40558333~~59014167 2-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-5 0.00000000 146.~~49615607~~20111313 ~~734~~728.~~58327362~~38215951 0.~~73458327~~72838216 146.~~49615607~~20111313 2-A-6 0.00000000 146.~~49615647~~20111362 ~~734~~728.~~58327352~~38215990 0.~~73458327~~72838216 146.~~49615647~~20111362 2-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 2-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-1 0.00000000 4.~~00573500~~09998069 ~~871~~867.~~83811483~~73813414 0.~~87183811~~86773813 4.~~00573500~~09998069 3-A-2 0.00000000 4.~~00573538~~09998000 ~~871~~867.~~83811538~~73813385 0.~~87183812~~86773813 4.~~00573538~~09998000 3-A-3 0.00000000 4.~~00573000~~09998000 ~~871~~867.~~83811000~~73813000 0.~~87183811~~86773813 4.~~00573000~~09998000 4-A-1 0.00000000 115.~~27535178~~67351178 ~~953~~937.~~31211578~~63860378 0.~~95331212~~93763860 115.~~27535178~~67351178 5-A-1 0.00000000 152.~~46842480~~25819680 ~~830~~828.~~88966960~~63147320 0.~~83088967~~82863147 152.~~46842480~~25819680 5-A-2 0.00000000 152.~~46842400~~25820000 ~~830~~828.~~88967200~~63147200 0.~~83088967~~82863147 152.~~46842400~~25820000 6-A-1 0.00000000 2318.~~10619933~~50630635 ~~750~~731.~~08061137~~57430502 0.~~75008061~~73157431 2318.~~10619933~~50630635 6-A-2 0.00000000 611.~~13996360~~61174920 ~~993~~982.~~86003640~~24828720 0.~~99386004~~98224829 611.~~13996360~~61174920 6-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-5 0.00000000 (158.~~08510480)~~71685610 ~~218~~159.~~10608929~~38923318 0.~~21810609~~15938923 (158.~~08510480)~~71685610 6-A-6 0.00000000 316.~~64536565~~85517561 ~~863~~846.~~58943420~~73425859 0.~~86358943~~84673426 316.~~64536565~~85517561 6-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-8 0.00000000 1119.~~51821195~~14412354 ~~917~~898.~~64223380~~49811026 0.~~91764223~~89849811 1119.~~51821195~~14412354 6-A-9 0.00000000 1119.~~51821253~~14412390 ~~917~~898.~~64223448~~49811057 0.~~91764223~~89849811 1119.~~51821253~~14412390 6-A-10 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-11 0.00000000 (5.~~28197520~~30817400) 1,~~061~~066.~~67708800~~98526200 1.~~06167709~~06698526 (5.~~28197520~~30817400) 6-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-13 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 6-A-14 0.00000000 714.~~41454800~~48738004 ~~881~~867.~~65342823~~16604819 0.~~88165343~~86716605 714.~~41454800~~48738004 6-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 6-A-16 0.00000000 (4.~~59020981~~61010946) 1,~~053~~058.~~78125884~~39136602 1.~~05378126~~05839137 (4.~~59020981~~61010946) 6-A-17 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-1 0.00000000 19.~~84112013~~19357595 ~~878~~869.~~82574380~~63216785 0.~~87882574~~86963217 19.~~84112013~~19357595 7-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 7-A-3 0.00000000 19.~~84112000~~19357600 ~~878~~869.~~82574350~~63216800 0.~~87882574~~86963217 19.~~84112000~~19357600 7-A-4 0.00000000 19.~~84111667~~19357500 ~~878~~869.~~82574167~~63216667 0.~~87882574~~86963217 19.~~84111667~~19357500 7-A-5 0.00000000 (4.~~59021040~~61010960) 1,~~053~~058.~~78125760~~39136720 1.~~05378126~~05839137 (4.~~59021040~~61010960) 7-A-6 0.00000000 5.~~73776300~~76263700 ~~932~~927.~~77342800~~01079100 0.~~93277343~~92701079 5.~~73776300~~76263700 7-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 8-A-1 0.00000000 520.~~79927340~~72502820 ~~900~~880.~~77736120~~05233300 0.~~90077736~~88005233 520.~~79927340~~72502820 9-A-1 0.00000000 1611.~~60928669~~77707398 ~~807~~795.~~36059987~~58352589 0.~~80736060~~79558353 1611.~~60928669~~77707398 9-A-2 0.00000000 1611.~~60928669~~77707398 ~~807~~795.~~36059987~~58352589 0.~~80736060~~79558353 1611.~~60928669~~77707398 9-A-3 0.00000000 1611.~~60928680~~77707400 ~~807~~795.~~36059980~~58352600 0.~~80736060~~79558353 1611.~~60928680~~77707400 9-A-4 0.00000000 56.~~99978352~~02579243 ~~929~~923.~~70346459~~67767127 0.~~92970346~~92367767 56.~~99978352~~02579243 9-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-6 0.00000000 (4.~~59021032~~61010964) 1,~~053~~058.~~78125776~~39136740 1.~~05378126~~05839137 (4.~~59021032~~61010964) 9-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 9-A-8 0.00000000 (4.~~59023529~~61011765) 1,~~053~~058.~~78123529~~39135294 1.~~05378124~~05839135 (4.~~59023529~~61011765) 10-A-1 0.00000000 1211.~~32728785~~43865213 ~~771~~760.~~76917375~~33052169 0.~~77176917~~76033052 1211.~~32728785~~43865213 15-PO 0.00000000 4.~~10056863~~11007848 ~~934~~930.~~33435312~~22427464 0.~~93433435~~93022427 4.~~10056863~~11007848 30-PO 0.00000000 25.~~15739740~~87660912 ~~939~~933.~~13396732~~25735820 0.~~93913397~~93325736 25.~~15739740~~87660912 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.~~37956956~~38815643 ~~983~~982.~~98668656~~59853013 0.~~98398669~~98259853 1.~~37956956~~38815643 B-2 0.00000000 1.~~37957028~~38815614 ~~983~~982.~~98668721~~59853107 0.~~98398669~~98259853 1.~~37957028~~38815614 B-3 0.00000000 1.~~37956986~~38815616 ~~983~~982.~~98668767~~59853151 0.~~98398669~~98259853 1.~~37956986~~38815616 B-4 0.00000000 1.~~37957097~~38815609 ~~983~~982.~~98668644~~59853035 0.~~98398669~~98259853 1.~~37957097~~38815609 B-5 0.00000000 1.~~37957078~~38815525 ~~983~~982.~~98668493~~59852968 0.~~98398668~~98259853 1.~~37957078~~38815525 B-6 0.00000000 1.~~37956799~~38815785 ~~983~~982.~~98668799~~59853014 0.~~98398669~~98259853 1.~~37956799~~38815785 (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-1 140,000,000.00 5.25000% ~~132~~131,~~402~~783,~~388~~874.2437 ~~579~~576,~~260~~554.4245 0.00 0.00 A-LR 50.00 5.25000% 0.00 0.00 0.00 0.00 A-UR 50.00 5.25000% 0.00 0.00 0.00 0.00 2-A-1 7,507,000.00 5.50000% 6,~~151~~073,~~967~~684.3757 2827,~~196~~837.5272 0.00 0.00 2-A-2 20,000,000.00 5.50000% 14,~~666~~358,~~754~~642.3060 6765,~~222~~810.6245 0.00 0.00 2-A-3 1,200,000.00 5.50000% ~~880~~861,~~005~~518.2656 43,~~033~~948.3663 0.00 0.00 2-A-4 1,330,000.00 5.50000% 1,330,000.00 6,095.83 0.00 0.00 2-A-5 10,187,500.00 2.~~43250~~68000% 7,~~631~~483,~~246~~567.6910 1516,~~469~~713.1730 0.00 0.00 2-A-6 101,875,000.00 5.25000% 7674,~~312~~835,~~466~~670.9399 ~~333~~327,~~867~~406.0306 0.00 0.00 2-A-7 20,524,000.00 5.50000% 20,524,000.00 94,068.33 0.00 0.00 2-A-8 12,878,500.00 5.50000% 12,878,500.00 59,026.46 0.00 0.00 2-A-9 16,294,500.00 5.50000% 16,294,500.00 74,683.1213 0.00 0.00 2-A-10 1,810,500.00 5.50000% 1,810,500.00 8,298.1213 0.00 0.00 2-A-11 1,000,000.00 5.50000% 1,000,000.00 4,583.33 0.00 0.00 2-A-12 0.00 5.~~56750~~32000% 7,~~631~~483,~~246~~567.6910 3533,~~405~~177.8015 0.00 0.00 3-A-1 58,000,000.00 4.50000% 50,~~798~~566,~~943~~610.2966 ~~190~~189,~~496~~624.0379 0.00 0.00 3-A-2 6,500,000.00 4.50000% 5,~~692~~666,~~985~~947.0275 21,~~348~~251.6905 0.00 0.00 3-A-3 1,000,000.00 4.50000% ~~875~~871,~~843~~838.8511 3,~~284~~269.4139 0.00 0.00 4-A-1 45,000,000.00 5.00000% 42,~~956~~899,~~436~~045.0421 178,~~985~~746.1402 0.00 0.00 5-A-1 25,000,000.00 5.25000% 2120,~~158~~772,~~952~~241.3674 9290,~~570~~878.4156 0.00 0.00 5-A-2 1,250,000.00 5.25000% 1,~~057~~038,~~947~~612.6209 4,~~628~~543.5293 0.00 0.00 6-A-1 22,425,000.00 4.00000% 1716,~~338~~820,~~714~~557.2371 5756,~~795~~068.7153 0.00 0.00 6-A-2 25,000,000.00 4.00000% 2524,~~000~~846,~~000~~500.0091 8382,~~333~~821.3367 0.00 0.00 6-A-3 23,850,000.00 5.25000% 23,850,000.00 104,343.75 0.00 0.00 6-A-4 2,000,000.00 5.25000% 2,000,000.00 8,750.00 0.00 0.00 6-A-5 8,677,125.00 6.00000% 1,~~883~~892,~~118~~533.2180 9,~~415~~462.5967 0.00 0.00 6-A-6 8,096,875.00 0.00000% 76,~~021~~992,~~891~~375.7770 0.00 0.00 0.00 6-A-7 1,031,250.00 0.00000% 1,031,250.00 0.00 0.00 0.00 6-A-8 22,664,813.00 2.~~43250~~68000% 2120,~~059~~798,~~247~~189.7663 4246,~~688~~449.8529 0.00 0.00 6-A-9 7,554,937.00 8.~~90800~~51200% 76,~~019~~932,~~748~~729.6327 5249,~~109~~176.9316 0.00 0.00 6-A-10 0.00 5.~~56750~~32000% 9,~~827~~705,~~648~~821.9583 4543,~~596~~029.1914 0.00 0.00 6-A-11 25,000,000.00 6.00000% 26,~~409~~541,~~877~~927.8220 132,~~049~~709.3864 0.00 0.00 6-A-12 18,700,000.00 4.75000% 18,700,000.00 74,020.83 0.00 0.00 6-A-13 0.00 5.25000% 11,~~861~~701,~~598~~680.6362 51,~~894~~194.4985 0.00 0.00 6-A-14 102,887,000.00 5.25000% 9190,~~473~~710,~~536~~676.8827 ~~400~~396,~~196~~859.7121 0.00 0.00 6-A-15 13,846,000.00 5.25000% 13,846,000.00 60,576.25 0.00 0.00 6-A-16 4,385,000.00 5.25000% 4,~~600~~620,~~702~~830.7482 20,~~128~~216.0713 0.00 0.00 6-A-17 13,882,000.00 5.25000% 13,882,000.00 60,733.75 0.00 0.00 7-A-1 79,000,000.00 5.25000% 69,~~572~~427,~~682~~233.2576 ~~304~~303,~~380~~744.4715 0.00 0.00 7-A-2 15,000,000.00 5.25000% 15,000,000.00 65,625.00 0.00 0.00 7-A-3 20,000,000.00 5.25000% 17,~~613~~576,~~337~~514.2887 7776,~~058~~897.3525 0.00 0.00 7-A-4 1,200,000.00 5.25000% 1,~~056~~054,~~800~~590.2489 4,~~623~~613.5084 0.00 0.00 7-A-5 12,500,000.00 5.25000% 13,~~114~~172,~~888~~265.0972 57,~~377~~628.6366 0.00 0.00 7-A-6 10,000,000.00 5.25000% 9,~~385~~327,~~111~~734.9128 4140,~~059~~808.8684 0.00 0.00 7-A-7 10,649,000.00 5.25000% 10,649,000.00 46,589.3738 0.00 0.00 8-A-1 100,000,000.00 5.50000% 90,~~657~~077,~~663~~736.4612 ~~415~~412,~~514~~856.2729 0.00 0.00 9-A-1 69,815,000.00 5.50000% 5756,~~525~~365,~~457~~880.6328 ~~263~~258,~~658~~343.3462 0.00 0.00 9-A-2 69,815,000.00 5.00000% 5756,~~525~~365,~~457~~880.6328 ~~239~~234,~~689~~857.4083 0.00 0.00 9-A-3 50,000,000.00 5.25000% 4140,~~198~~368,~~494~~029.3399 ~~180~~176,~~243~~610.4013 0.00 0.00 9-A-4 11,225,000.00 5.25000% 10,~~503~~435,~~268~~921.9639 45,~~951~~657.8016 0.00 0.00 9-A-5 9,473,000.00 5.25000% 9,473,000.00 41,444.3738 0.00 0.00 9-A-6 14,502,000.00 5.25000% 15,~~215~~281,~~368~~935.5780 66,~~567~~858.2347 0.00 0.00 9-A-7 25,000,000.00 5.25000% 25,000,000.00 109,~~374~~375.9900 0.00 0.00 9-A-8 170,000.00 5.25000% ~~178~~179,~~362~~142.4881 ~~780~~783.3475 0.00 0.00 10-A-1 138,300,000.00 5.00000% ~~108~~106,~~440~~735,~~540~~676.6573 ~~451~~444,~~835~~731.5699 0.00 0.00 15-PO 862,263.34 0.00000% ~~809~~805,~~178~~642.0326 0.00 0.00 0.00 30-PO 14,871,409.39 0.00000% 13,~~998~~966,~~329~~245.2470 0.00 0.00 0.00 15-AX 0.00 4.50000% 8,~~858~~753,~~458~~530.5371 3332,~~219~~825.2274 0.00 0.00 30-AX 0.00 5.25000% 2928,~~164~~376,~~635~~686.1401 ~~127~~124,~~595~~148.2700 0.00 0.00 B-1 20,444,000.00 5.~~28127~~28136% 20,~~144~~116,~~827~~623.7482 88,~~658~~535.6395 0.00 0.00 B-2 5,841,000.00 5.~~28127~~28136% 5,~~755~~747,~~524~~466.3024 25,~~330~~295.4237 0.00 0.00 B-3 3,650,000.00 5.~~28127~~28136% 3,~~596~~591,~~586~~551.8441 15,~~828~~806.8090 0.00 0.00 B-4 2,191,000.00 5.~~28127~~28136% 2,~~158~~155,~~937~~914.4783 9,~~501~~488.6247 0.00 0.00 B-5 2,190,000.00 5.~~28127~~28136% 2,~~157~~154,~~952~~930.1084 9,~~497~~484.2814 0.00 0.00 B-6 2,190,954.00 5.~~28127~~28136% 2,~~158~~155,~~892~~869.1457 9,~~501~~488.4227 0.00 0.00 Totals 1,460,246,726.73 5,~~736~~685,~~062~~427.6816 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-1 022.0097 0.00 ~~579~~576,~~260~~531.4248 0.00 131,~~783~~096,~~874~~255.3747 A-LR 0.00 0.00 0.00 0.00 0.00 A-UR 0.00 0.00 0.00 0.00 0.00 2-A-1 01.0011 0.00 2827,~~196~~836.5261 0.00 6,~~073~~040,~~684~~197.5703 2-A-2 02.0062 0.00 6765,~~222~~807.6282 0.00 14,~~358~~226,~~642~~839.6068 2-A-3 0.0016 0.00 43,~~033~~948.3647 0.00 ~~861~~853,~~518~~610.5638 2-A-4 0.0024 0.00 6,095.8359 0.00 1,330,000.00 2-A-5 0.0067 0.00 1516,~~469~~712.1763 0.00 7,~~483~~420,~~567~~393.1025 2-A-6 013.0004 0.00 ~~333~~327,~~867~~393.0302 0.00 74,~~835~~203,~~670~~932.9954 2-A-7 03.0075 0.00 94,~~068~~064.3359 0.00 20,524,000.00 2-A-8 02.0035 0.00 59,~~026~~024.4611 0.00 12,878,500.00 2-A-9 02.0098 0.00 74,~~683~~680.1215 0.00 16,294,500.00 2-A-10 0.0033 0.00 8,~~298~~297.1279 0.00 1,810,500.00 2-A-11 0.0018 0.00 4,583.3315 0.00 1,000,000.00 2-A-12 01.0032 0.00 3533,~~405~~175.8083 0.00 7,~~483~~420,~~567~~393.1025 3-A-1 07.0055 0.00 ~~190~~189,~~496~~617.0324 0.00 50,~~566~~328,~~610~~811.6678 3-A-2 0.0085 0.00 21,~~348~~250.6921 0.00 5,~~666~~640,~~947~~297.7587 3-A-3 0.0013 0.00 3,~~284~~269.4126 0.00 ~~871~~867,~~838~~738.1113 4-A-1 07.0012 0.00 178,~~985~~738.1490 0.00 42,~~899~~193,~~045~~737.2117 5-A-1 03.0062 0.00 9290,~~570~~874.4194 0.00 20,~~772~~715,~~241~~786.7483 5-A-2 0.0018 0.00 4,~~628~~543.5275 0.00 1,~~038~~035,~~612~~789.0934 6-A-1 02.0023 0.00 5756,~~795~~066.7129 0.00 16,~~820~~405,~~557~~553.7179 6-A-2 03.0030 0.00 8382,~~333~~818.3337 0.00 24,~~846~~556,~~500~~207.9118 6-A-3 04.0016 0.00 104,~~343~~339.7559 0.00 23,850,000.00 6-A-4 0.0035 0.00 8,~~750~~749.0065 0.00 2,000,000.00 6-A-5 0.0038 0.00 9,~~415~~462.5929 0.00 1,~~892~~383,~~533~~040.8030 6-A-6 0.00 0.00 0.00 0.00 6,~~992~~855,~~375~~901.7045 6-A-7 0.00 0.00 0.00 0.00 1,031,250.00 6-A-8 01.0085 0.00 4246,~~688~~447.8544 0.00 20,~~798~~364,~~189~~291.6365 6-A-9 01.0096 0.00 5249,~~109~~174.9320 0.00 6,~~932~~788,~~729~~096.2762 6-A-10 01.0071 0.00 4543,~~596~~027.1943 0.00 9,~~705~~503,~~821~~336.8310 6-A-11 05.0029 0.00 132,~~049~~704.3835 0.00 26,~~541~~674,~~927~~631.2055 6-A-12 02.0095 0.00 74,~~020~~017.8388 0.00 18,700,000.00 6-A-13 02.0004 0.00 51,~~894~~192.4981 0.00 11,~~701~~533,~~680~~752.6261 6-A-14 015.0081 0.00 ~~400~~396,~~196~~843.7140 0.00 9089,~~710~~220,~~676~~113.2720 6-A-15 02.0041 0.00 60,~~576~~573.2584 0.00 13,846,000.00 6-A-16 0.0081 0.00 20,~~128~~215.0733 0.00 4,~~620~~641,~~830~~046.8214 6-A-17 02.0042 0.00 60,~~733~~731.7533 0.00 13,882,000.00 7-A-1 012.0010 0.00 ~~304~~303,~~380~~732.4705 0.00 6968,~~427~~700,~~233~~941.7626 7-A-2 02.0061 0.00 65,~~625~~622.0039 0.00 15,000,000.00 7-A-3 03.0006 0.00 7776,~~058~~894.3519 0.00 17,~~576~~392,~~514~~643.8736 7-A-4 0.0018 0.00 4,~~623~~613.5065 0.00 1,~~054~~043,~~590~~558.8960 7-A-5 02.0030 0.00 57,~~377~~626.6337 0.00 13,~~172~~229,~~265~~892.7209 7-A-6 01.0063 0.00 4140,~~059~~807.8621 0.00 9,~~327~~270,~~734~~107.2891 7-A-7 01.0086 0.00 46,~~589~~587.3752 0.00 10,649,000.00 8-A-1 016.0045 0.00 ~~415~~412,~~514~~839.2784 0.00 9088,~~077~~005,~~736~~233.1230 9-A-1 010.0029 0.00 ~~263~~258,~~658~~333.3433 0.00 5655,~~365~~543,~~880~~663.2886 9-A-2 09.0036 0.00 ~~239~~234,~~689~~848.4048 0.00 5655,~~365~~543,~~880~~663.2886 9-A-3 07.0004 0.00 ~~180~~176,~~243~~603.4010 0.00 4039,~~368~~779,~~029~~176.9930 9-A-4 01.0082 0.00 45,~~951~~655.8034 0.00 10,~~435~~368,~~921~~281.3986 9-A-5 01.0065 0.00 41,~~444~~442.3772 0.00 9,473,000.00 9-A-6 02.0066 0.00 66,~~567~~855.2381 0.00 15,~~281~~348,~~935~~791.8061 9-A-7 04.0036 0.00 109,~~374~~370.9964 0.00 25,000,000.00 9-A-8 0.0003 0.00 ~~780~~783.3472 0.00 179,~~142~~926.8153 10-A-1 017.0072 0.00 ~~451~~444,~~835~~714.5627 0.00 ~~106~~105,~~735~~153,~~676~~711.7315 15-PO 0.00 0.00 0.00 0.00 ~~805~~802,~~642~~098.2629 30-PO 0.00 0.00 0.00 0.00 13,~~966~~878,~~245~~852.7024 15-AX 01.0031 0.00 3332,~~219~~824.2243 0.00 8,~~753~~645,~~530~~403.7138 30-AX 04.0095 0.00 ~~127~~124,~~595~~143.2706 0.00 28,~~376~~065,~~686~~790.0116 B-1 03.0053 0.00 88,~~658~~532.6342 0.00 20,~~116~~088,~~623~~244.8235 B-2 01.0001 0.00 25,~~330~~294.4236 0.00 5,~~747~~739,~~466~~358.2402 B-3 0.0063 0.00 15,~~828~~806.8027 0.00 3,~~591~~586,~~551~~484.4164 B-4 0.0038 0.00 9,~~501~~488.6209 0.00 2,~~155~~152,~~914~~873.8338 B-5 0.0038 0.00 9,~~497~~483.2876 0.00 2,~~154~~151,~~930~~890.8478 B-6 0.0038 0.00 9,~~501~~487.4289 0.00 2,~~155~~152,~~869~~828.5718 Totals 0226.0053 0.00 5,~~736~~685,~~062~~200.6865 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-1 140,000,000.00 5.25000% ~~945~~941.~~73134457~~31338836 4.~~13757443~~11824607 0.00000000 0.00000000 A-LR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 50.00 5.25000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 7,507,000.00 5.50000% ~~819~~809.~~49745171~~06947782 3.~~75603037~~70823498 0.00000000 0.00000000 2-A-2 20,000,000.00 5.50000% ~~733~~717.~~33771500~~93213000 3.~~36113100~~29052250 0.00000000 0.00000000 2-A-3 1,200,000.00 5.50000% ~~733~~717.~~33771667~~93213333 3.~~36113333~~29052500 0.00000000 0.00000000 2-A-4 1,330,000.00 5.50000% 1000.00000000 4.58333083 0.00000000 0.00000000 2-A-5 10,187,500.00 2.~~43250~~68000% ~~749~~734.~~07942969~~58327362 1.~~51844613~~64056933 0.00000000 0.00000000 2-A-6 101,875,000.00 5.25000% ~~749~~734.~~07942999~~58327352 3.~~27722238~~21380182 0.00000000 0.00000000 2-A-7 20,524,000.00 5.50000% 1000.00000000 4.58333317 0.00000000 0.00000000 2-A-8 12,878,500.00 5.50000% 1000.00000000 4.58333346 0.00000000 0.00000000 2-A-9 16,294,500.00 5.50000% 1000.00000000 4.~~58333303~~58333364 0.00000000 0.00000000 2-A-10 1,810,500.00 5.50000% 1000.00000000 4.~~58333057~~58333610 0.00000000 0.00000000 2-A-11 1,000,000.00 5.50000% 1000.00000000 4.58333000 0.00000000 0.00000000 2-A-12 0.00 5.~~56750~~32000% ~~749~~734.~~07942969~~58327362 3.~~47541595~~25665276 0.00000000 0.00000000 3-A-1 58,000,000.00 4.50000% ~~875~~871.~~84384983~~83811483 3.~~28441431~~26939293 0.00000000 0.00000000 3-A-2 6,500,000.00 4.50000% ~~875~~871.~~84384923~~83811538 3.~~28441385~~26939231 0.00000000 0.00000000 3-A-3 1,000,000.00 4.50000% ~~875~~871.~~84385000~~83811000 3.~~28441000~~26939000 0.00000000 0.00000000 4-A-1 45,000,000.00 5.00000% ~~954~~953.~~58746756~~31211578 3.~~97744756~~97213378 0.00000000 0.00000000 5-A-1 25,000,000.00 5.25000% ~~846~~830.~~35809440~~88966960 3.~~70281640~~63514240 0.00000000 0.00000000 5-A-2 1,250,000.00 5.25000% ~~846~~830.~~35809600~~88967200 3.~~70281600~~63514400 0.00000000 0.00000000 6-A-1 22,425,000.00 4.00000% ~~773~~750.~~18681070~~08061137 2.~~57728919~~50026890 0.00000000 0.00000000 6-A-2 25,000,000.00 4.00000% ~~1000~~993.~~00000000~~86003640 3.~~33333320~~31286680 0.00000000 0.00000000 6-A-3 23,850,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-4 2,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-5 8,677,125.00 6.00000% ~~217~~218.~~02098449~~10608929 1.~~08510480~~09053056 0.00000000 0.00000000 6-A-6 8,096,875.00 0.00000% ~~867~~863.~~23479985~~58943420 0.00000000 0.00000000 0.00000000 6-A-7 1,031,250.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 6-A-8 22,664,813.00 2.~~43250~~68000% ~~929~~917.~~16044619~~64223380 12.~~88348565~~04940098 0.00000000 0.00000000 6-A-9 7,554,937.00 8.~~90800~~51200% ~~929~~917.~~16044568~~64223448 6.~~89746718~~50914230 0.00000000 0.00000000 6-A-10 0.00 5.~~56750~~32000% ~~929~~917.~~16051018~~64229768 4.~~31091702~~06821386 0.00000000 0.00000000 6-A-11 25,000,000.00 6.00000% ~~1056~~1061.~~39511280~~67708800 5.~~28197520~~30838560 0.00000000 0.00000000 6-A-12 18,700,000.00 4.75000% 1000.00000000 3.95833316 0.00000000 0.00000000 6-A-13 0.00 5.25000% ~~907~~895.~~36206953~~12901891 3.~~96970875~~91618925 0.00000000 0.00000000 6-A-14 102,887,000.00 5.25000% ~~889~~881.~~06797632~~65342823 3.~~88967226~~85723376 0.00000000 0.00000000 6-A-15 13,846,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 6-A-16 4,385,000.00 5.25000% ~~1049~~1053.~~19104675~~78125884 4.~~59020981~~61029190 0.00000000 0.00000000 6-A-17 13,882,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 7-A-1 79,000,000.00 5.25000% ~~880~~878.~~66686392~~82574380 3.~~85291734~~84486266 0.00000000 0.00000000 7-A-2 15,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 7-A-3 20,000,000.00 5.25000% ~~880~~878.~~66686400~~82574350 3.~~85291750~~84486250 0.00000000 0.00000000 7-A-4 1,200,000.00 5.25000% ~~880~~878.~~66686667~~82574167 3.~~85291667~~84486667 0.00000000 0.00000000 7-A-5 12,500,000.00 5.25000% ~~1049~~1053.~~19104720~~78125760 4.~~59021040~~61029280 0.00000000 0.00000000 7-A-6 10,000,000.00 5.25000% ~~938~~932.~~51119100~~77342800 4.~~10598600~~08088400 0.00000000 0.00000000 7-A-7 10,649,000.00 5.25000% 1000.00000000 4.~~37499953~~37500047 0.00000000 0.00000000 8-A-1 100,000,000.00 5.50000% ~~906~~900.~~57663460~~77736120 4.~~15514270~~12856290 0.00000000 0.00000000 9-A-1 69,815,000.00 5.50000% ~~823~~807.~~96988656~~36059987 3.~~77652854~~70040278 0.00000000 0.00000000 9-A-2 69,815,000.00 5.00000% ~~823~~807.~~96988656~~36059987 3.~~43320776~~36400244 0.00000000 0.00000000 9-A-3 50,000,000.00 5.25000% ~~823~~807.~~96988660~~36059980 3.~~60486800~~53220260 0.00000000 0.00000000 9-A-4 11,225,000.00 5.25000% ~~935~~929.~~70324811~~70346459 4.~~09370156~~06745301 0.00000000 0.00000000 9-A-5 9,473,000.00 5.25000% 1000.00000000 4.~~37499947~~37500053 0.00000000 0.00000000 9-A-6 14,502,000.00 5.25000% ~~1049~~1053.~~19104744~~78125776 4.~~59021032~~61029306 0.00000000 0.00000000 9-A-7 25,000,000.00 5.25000% 1000.00000000 4.~~37499960~~37500000 0.00000000 0.00000000 9-A-8 170,000.00 5.25000% ~~1049~~1053.~~19105882~~78123529 4.~~59023529~~61029412 0.00000000 0.00000000 10-A-1 138,300,000.00 5.00000% ~~784~~771.~~09646168~~76917375 3.~~26706840~~21570492 0.00000000 0.00000000 15-PO 862,263.34 0.00000% ~~938~~934.~~43492175~~33435312 0.00000000 0.00000000 0.00000000 30-PO 14,871,409.39 0.00000% ~~941~~939.~~29136472~~13396732 0.00000000 0.00000000 0.00000000 15-AX 0.00 4.50000% ~~760~~751.~~71304787~~70245518 2.~~85267397~~81888419 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~783~~762.~~32363853~~16036402 3.~~42704068~~33445156 0.00000000 0.00000000 B-1 20,444,000.00 5.~~28127~~28136% ~~985~~983.~~36625611~~98668656 4.~~33665770~~33065692 0.00000000 0.00000000 B-2 5,841,000.00 5.~~28127~~28136% ~~985~~983.~~36625578~~98668721 4.~~33665811~~33065742 0.00000000 0.00000000 B-3 3,650,000.00 5.~~28127~~28136% ~~985~~983.~~36625753~~98668767 4.~~33665753~~33065753 0.00000000 0.00000000 B-4 2,191,000.00 5.~~28127~~28136% ~~985~~983.~~36625742~~98668644 4.~~33665906~~33065723 0.00000000 0.00000000 B-5 2,190,000.00 5.~~28127~~28136% ~~985~~983.~~36625571~~98668493 4.~~33665753~~33065753 0.00000000 0.00000000 B-6 2,190,954.00 5.~~28127~~28136% ~~985~~983.~~36625598~~98668799 4.~~33665883~~33065687 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~~00016407 0.00000000 4.~~13757443~~11808200 0.00000000 ~~941~~936.~~31338836~~40182479 A-LR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-UR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~00014786 0.00000000 3.~~75603037~~70808712 0.00000000 ~~809~~804.~~06947782~~60863594 2-A-2 0.~~00000000~~00013100 0.00000000 3.~~36113100~~29039100 0.00000000 ~~717~~711.~~93213000~~34198400 2-A-3 0.~~00000000~~00013333 0.00000000 3.~~36113333~~29039167 0.00000000 ~~717~~711.~~93213333~~34198333 2-A-4 0.~~00000000~~00018045 0.00000000 4.~~58333083~~58315038 0.00000000 1000.00000000 2-A-5 0.~~00000000~~00006577 0.00000000 1.~~51844613~~64050356 0.00000000 ~~734~~728.~~58327362~~38215951 2-A-6 0.~~00000000~~00012800 0.00000000 3.~~27722238~~21367382 0.00000000 ~~734~~728.~~58327352~~38215990 2-A-7 0.~~00000000~~00018271 0.00000000 4.~~58333317~~58315095 0.00000000 1000.00000000 2-A-8 0.~~00000000~~00018247 0.00000000 4.~~58333346~~58315099 0.00000000 1000.00000000 2-A-9 0.~~00000000~~00018288 0.00000000 4.~~58333303~~58315076 0.00000000 1000.00000000 2-A-10 0.~~00000000~~00018227 0.00000000 4.~~58333057~~58314830 0.00000000 1000.00000000 2-A-11 0.~~00000000~~00018000 0.00000000 4.~~58333000~~58315000 0.00000000 1000.00000000 2-A-12 0.~~00000000~~00012957 0.00000000 3.~~47541595~~25652319 0.00000000 ~~734~~728.~~58327362~~38215951 3-A-1 0.~~00000000~~00013017 0.00000000 3.~~28441431~~26926276 0.00000000 ~~871~~867.~~83811483~~73813414 3-A-2 0.~~00000000~~00013077 0.00000000 3.~~28441385~~26926308 0.00000000 ~~871~~867.~~83811538~~73813385 3-A-3 0.~~00000000~~00013000 0.00000000 3.~~28441000~~26926000 0.00000000 ~~871~~867.~~83811000~~73813000 4-A-1 0.~~00000000~~00015822 0.00000000 3.~~97744756~~97197556 0.00000000 ~~953~~937.~~31211578~~63860378 5-A-1 0.~~00000000~~00014480 0.00000000 3.~~70281640~~63499760 0.00000000 ~~830~~828.~~88966960~~63147320 5-A-2 0.~~00000000~~00014400 0.00000000 3.~~70281600~~63500000 0.00000000 ~~830~~828.~~88967200~~63147200 6-A-1 0.~~00000000~~00009944 0.00000000 2.~~57728919~~50016901 0.00000000 ~~750~~731.~~08061137~~57430502 6-A-2 0.~~00000000~~00013200 0.00000000 3.~~33333320~~31273480 0.00000000 ~~993~~982.~~86003640~~24828720 6-A-3 0.~~00000000~~00017442 0.00000000 4.~~37500000~~37482558 0.00000000 1000.00000000 6-A-4 0.~~00000000~~00017500 0.00000000 4.~~37500000~~37482500 0.00000000 1000.00000000 6-A-5 0.~~00000000~~00004379 0.00000000 1.~~08510480~~09048677 0.00000000 ~~218~~159.~~10608929~~38923318 6-A-6 0.00000000 0.00000000 0.00000000 0.00000000 ~~863~~846.~~58943420~~73425859 6-A-7 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 6-A-8 0.~~00000000~~00008162 0.00000000 12.~~88348565~~04931936 0.00000000 ~~917~~898.~~64223380~~49811026 6-A-9 0.~~00000000~~00025943 0.00000000 6.~~89746718~~50888287 0.00000000 ~~917~~898.~~64223448~~49811057 6-A-10 0.~~00000000~~00016167 0.00000000 4.~~31091702~~06805219 0.00000000 ~~917~~898.~~64229768~~49817225 6-A-11 0.~~00000000~~00021160 0.00000000 5.~~28197520~~30817400 0.00000000 ~~1061~~1066.~~67708800~~98526200 6-A-12 0.~~00000000~~00015775 0.00000000 3.~~95833316~~95817540 0.00000000 1000.00000000 6-A-13 0.~~00000000~~00015605 0.00000000 3.~~96970875~~91603320 0.00000000 ~~895~~882.~~12901891~~28323720 6-A-14 0.~~00000000~~00015366 0.00000000 3.~~88967226~~85708010 0.00000000 ~~881~~867.~~65342823~~16604819 6-A-15 0.~~00000000~~00017406 0.00000000 4.~~37500000~~37482594 0.00000000 1000.00000000 6-A-16 0.~~00000000~~00018472 0.00000000 4.~~59020981~~61010946 0.00000000 ~~1053~~1058.~~78125884~~39136602 6-A-17 0.~~00000000~~00017433 0.00000000 4.~~37500000~~37482567 0.00000000 1000.00000000 7-A-1 0.~~00000000~~00015316 0.00000000 3.~~85291734~~84470949 0.00000000 ~~878~~869.~~82574380~~63216785 7-A-2 0.~~00000000~~00017400 0.00000000 4.~~37500000~~37482600 0.00000000 1000.00000000 7-A-3 0.~~00000000~~00015300 0.00000000 3.~~85291750~~84470950 0.00000000 ~~878~~869.~~82574350~~63216800 7-A-4 0.~~00000000~~00015000 0.00000000 3.~~85291667~~84470833 0.00000000 ~~878~~869.~~82574167~~63216667 7-A-5 0.~~00000000~~00018400 0.00000000 4.~~59021040~~61010960 0.00000000 ~~1053~~1058.~~78125760~~39136720 7-A-6 0.~~00000000~~00016300 0.00000000 4.~~10598600~~08072100 0.00000000 ~~932~~927.~~77342800~~01079100 7-A-7 0.~~00000000~~00017466 0.00000000 4.~~37499953~~37482581 0.00000000 1000.00000000 8-A-1 0.~~00000000~~00016450 0.00000000 4.~~15514270~~12839840 0.00000000 ~~900~~880.~~77736120~~05233300 9-A-1 0.~~00000000~~00014739 0.00000000 3.~~77652854~~70025539 0.00000000 ~~807~~795.~~36059987~~58352589 9-A-2 0.~~00000000~~00013407 0.00000000 3.~~43320776~~36386851 0.00000000 ~~807~~795.~~36059987~~58352589 9-A-3 0.~~00000000~~00014080 0.00000000 3.~~60486800~~53206200 0.00000000 ~~807~~795.~~36059980~~58352600 9-A-4 0.~~00000000~~00016214 0.00000000 4.~~09370156~~06729087 0.00000000 ~~929~~923.~~70346459~~67767127 9-A-5 0.~~00000000~~00017418 0.00000000 4.~~37499947~~37482529 0.00000000 1000.00000000 9-A-6 0.~~00000000~~00018342 0.00000000 4.~~59021032~~61010964 0.00000000 ~~1053~~1058.~~78125776~~39136740 9-A-7 0.~~00000000~~00017440 0.00000000 4.~~37499960~~37482560 0.00000000 1000.00000000 9-A-8 0.~~00000000~~00017647 0.00000000 4.~~59023529~~61011765 0.00000000 ~~1053~~1058.~~78123529~~39135294 10-A-1 0.~~00000000~~00012813 0.00000000 3.~~26706840~~21557679 0.00000000 ~~771~~760.~~76917375~~33052169 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~934~~930.~~33435312~~22427464 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~939~~933.~~13396732~~25735820 15-AX 0.~~00000000~~00011250 0.00000000 2.~~85267397~~81877170 0.00000000 ~~751~~742.~~70245518~~41710711 30-AX 0.~~00000000~~00013295 0.00000000 3.~~42704068~~33431888 0.00000000 ~~762~~753.~~16036402~~81011148 B-1 0.~~00000000~~00017267 0.00000000 4.~~33665770~~33048425 0.00000000 ~~983~~982.~~98668656~~59853013 B-2 0.~~00000000~~00017292 0.00000000 4.~~33665811~~33048451 0.00000000 ~~983~~982.~~98668721~~59853107 B-3 0.~~00000000~~00017260 0.00000000 4.~~33665753~~33048493 0.00000000 ~~983~~982.~~98668767~~59853151 B-4 0.~~00000000~~00017344 0.00000000 4.~~33665906~~33048380 0.00000000 ~~983~~982.~~98668644~~59853035 B-5 0.~~00000000~~00017352 0.00000000 4.~~33665753~~33048402 0.00000000 ~~983~~982.~~98668493~~59852968 B-6 0.~~00000000~~00017344 0.00000000 4.~~33665883~~33048343 0.00000000 ~~983~~982.~~98668799~~59853014 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 15-PO-3 0.00000% 0.00 0.00 ~~256,663.75~~ 255,520.95 254,360.00 92.~~64144945~~22053644% 15-PO-10 0.00000% 0.00 0.00 ~~552,514.28~~ 550,121.31 547,738.29 93.~~80592169~~39957242% 30-PO-1 0.00000% 0.00 0.00 2,~~435~~431,~~435~~801.6886 2,~~431~~393,~~801~~573.8690 9796.~~59909344~~06483429% 30-PO-2 0.00000% 0.00 0.00 5,~~385~~366,~~642~~090.1286 5,~~366~~348,~~090~~965.8608 91.~~96145004~~66795676% 30-PO-4 0.00000% 0.00 0.00 ~~180~~179,~~016~~773.8442 179,~~773~~529.4233 98.~~49845450~~36471678% 30-PO-5 0.00000% 0.00 0.00 139,~~947~~585.8179 139,~~585~~222.7919 85.~~69733482~~47410615% 30-PO-6 0.00000% 0.00 0.00 1,~~192~~190,~~461~~905.6375 1,~~190~~189,~~905~~275.7558 95.~~99188849~~86049010% 30-PO-7 0.00000% 0.00 0.00 2,~~547~~543,~~116~~618.9287 2,~~543~~533,~~618~~735.8712 94.~~39869481~~03188943% 30-PO-8 0.00000% 0.00 0.00 ~~707,003.29~~ 706,078.18 89688,167.~~07133708~~10 86.81186513% 30-PO-9 0.00000% 0.00 0.00 1,~~410~~408,~~704~~390.9596 1,~~408~~406,~~390~~383.9695 95.~~72126723~~58486083% 15-AX-3 4.50000% 2,~~717~~705,~~759~~418.2350 2,~~705~~692,~~418~~889.5047 0.00 0.00 8281.~~37017207~~98870859% 15-AX-10 4.50000% 6,~~140~~048,~~699~~112.3021 65,~~048~~952,~~112~~513.2191 0.00 0.00 7271.~~34171099~~19825592% 30-AX-1 5.25000% ~~867,333.39~~ 866,312.24 865,201.36 0.00 0.00 87.~~73961309~~62710379% 30-AX-2 5.25000% 3,~~250~~193,~~765~~717.6284 3,~~193~~163,~~717~~322.8492 0.00 0.00 5756.~~03139665~~48862336% 30-AX-4 5.25000% 1,~~906~~904,~~868~~445.0460 1,~~904~~840,~~445~~578.6040 0.00 0.00 9491.~~77737368~~59893399% 30-AX-5 5.25000% ~~1,028,661.22~~ 977,287.23 974,841.42 0.00 0.00 80.~~96781590~~76518162% 30-AX-6 5.25000% 98,~~112~~864,~~980~~588.9304 8,~~864~~771,~~588~~455.0402 0.00 0.00 8584.~~38981551~~49269414% 30-AX-7 5.25000% 1,~~611~~609,~~858~~921.1555 1,~~609~~608,~~921~~008.5534 0.00 0.00 81.~~86896936~~77167733% 30-AX-8 5.25000% 47,~~794~~716.8021 47,~~716~~637.2124 0.00 0.00 9897.~~11009971~~94772817% 30-AX-9 5.25000% 1110,~~338~~912,~~372~~697.9929 10,~~912~~794,~~697~~745.2947 0.00 0.00 7271.~~59739133~~81270957%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 1618,~~710~~723,~~533~~092.8805 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 3648,~~005~~113.8705 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 1618,~~746~~771,~~539~~205.7510 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~281~~279,~~403~~134.4077 Payment of Interest and Principal 1618,~~465~~492,~~136~~070.3533 Total Withdrawals (Pool Distribution Amount) 1618,~~746~~771,~~539~~205.7510 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 0226.0053 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 0226.0053

SERVICING FEES Gross Servicing Fee ~~269~~267,~~256~~020.0680 Master Servicing Fee 1,~~494~~482.2324 WMMSC Master Servicing Fee 10,~~653~~631.1173 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~281~~279,~~403~~134.4077

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 01 0 0 01 0940,002.0007 0.00 0.00 0940,002.0007 30 Days 1015 0 0 0 1015 47,~~764~~477,~~050~~941.4522 0.00 0.00 0.00 47,~~764~~477,~~050~~941.4522 60 Days 0 10 0 0 10 0.00 ~~951,580~~0.8900 0.00 0.00 ~~951,580~~0.8900 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 1015 1 0 0 1116 47,~~764~~477,~~050~~941.4522 ~~951~~940,~~580~~002.8907 0.00 0.00 58,~~715~~417,~~631~~943.3429 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~~038536% 0.000000% 0.000000% 0.~~000000~~038536% 0.~~000000~~073983% 0.000000% 0.000000% 0.~~000000~~073983% 30 Days 0.~~382409~~578035% 0.000000% 0.000000% 0.000000% 0.~~382409~~578035% 0.~~371217~~588554% 0.000000% 0.000000% 0.000000% 0.~~371217~~588554% 60 Days 0.000000% 0.~~038241~~000000% 0.000000% 0.000000% 0.~~038241~~000000% 0.000000% 0.~~074148~~000000% 0.000000% 0.000000% 0.~~074148~~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.~~382409~~578035% 0.~~038241~~038536% 0.000000% 0.000000% 0.~~420650~~616570% 0.~~371217~~588554% 0.~~074148~~073983% 0.000000% 0.000000% 0.~~445364~~662537%

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 01 0 0 0 01 0456,673.0088 0.00 0.00 0.00 0456,673.0088 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 0456,673.0088 0.00 0.00 0.00 0456,673.0088 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~000000~~361011% 0.000000% 0.000000% 0.000000% 0.~~000000~~361011% 0.~~000000~~335530% 0.000000% 0.000000% 0.000000% 0.~~000000~~335530% 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~~361011% 0.000000% 0.000000% 0.000000% 0.~~000000~~361011% 0.~~000000~~335530% 0.000000% 0.000000% 0.000000% 0.~~000000~~335530% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 10 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 01 0 0 01 0940,002.0007 0.00 0.00 0940,002.0007 30 Days 1 0 0 0 1 ~~407~~619,~~283~~451.7640 0.00 0.00 0.00 ~~407~~619,~~283~~451.7640 60 Days 0 10 0 0 10 0.00 ~~951,580~~0.8900 0.00 0.00 ~~951,580~~0.8900 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 1 0 0 2 ~~407~~619,~~283~~451.7640 ~~951~~940,~~580~~002.8907 0.00 0.00 1,~~358~~559,~~864~~453.6547 0-29 Days 0.~~000000~~413223% 0.000000% 0.000000% 0.~~000000~~413223% 0.~~000000~~871863% 0.000000% 0.000000% 0.~~000000~~871863% 30 Days 0.~~409836~~413223% 0.000000% 0.000000% 0.000000% 0.~~409836~~413223% 0.~~372297~~574548% 0.000000% 0.000000% 0.000000% 0.~~372297~~574548% 60 Days 0.000000% 0.~~409836~~000000% 0.000000% 0.000000% 0.~~409836~~000000% 0.000000% 0.~~869838~~000000% 0.000000% 0.000000% 0.~~869838~~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.~~409836~~413223% 0.~~409836~~413223% 0.000000% 0.000000% 0.~~819672~~826446% 0.~~372297~~574548% 0.~~869838~~871863% 0.000000% 0.000000% 1.~~242135~~446411% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 12 0 0 0 12 ~~579~~988,~~614~~888.4187 0.00 0.00 0.00 ~~579~~988,~~614~~888.4187 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 12 0 0 0 12 ~~579~~988,~~614~~888.4187 0.00 0.00 0.00 ~~579~~988,~~614~~888.4187 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~294118~~589971% 0.000000% 0.000000% 0.000000% 0.~~294118~~589971% 0.~~346199~~593826% 0.000000% 0.000000% 0.000000% 0.~~346199~~593826% 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.~~294118~~589971% 0.000000% 0.000000% 0.000000% 0.~~294118~~589971% 0.~~346199~~593826% 0.000000% 0.000000% 0.000000% 0.~~346199~~593826% 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 03 0 0 0 03 01,362,946.0089 0.00 0.00 0.00 01,362,946.0089 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 03 0 0 0 03 01,362,946.0089 0.00 0.00 0.00 01,362,946.0089 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 02.~~000000~~631579% 0.000000% 0.000000% 0.000000% 02.~~000000~~631579% 02.~~000000~~352267% 0.000000% 0.000000% 0.000000% 02.~~000000~~352267% 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 02.~~000000~~631579% 0.000000% 0.000000% 0.000000% 02.~~000000~~631579% 02.~~000000~~352267% 0.000000% 0.000000% 0.000000% 02.~~000000~~352267% 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 01 0 0 0 01 0623,186.0048 0.00 0.00 0.00 0623,186.0048 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 0623,186.0048 0.00 0.00 0.00 0623,186.0048 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% 01.~~000000~~424551% 0.000000% 0.000000% 0.000000% 01.~~000000~~424551% 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% 01.~~000000~~424551% 0.000000% 0.000000% 0.000000% 01.~~000000~~424551% 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 0666,260.0022 0.00 0.00 0.00 0666,260.0022 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 0666,260.0022 0.00 0.00 0.00 0666,260.0022 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 01.~~000000~~923077% 0.000000% 0.000000% 0.000000% 01.~~000000~~923077% 02.~~000000~~967853% 0.000000% 0.000000% 0.000000% 02.~~000000~~967853% 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~~923077% 0.000000% 0.000000% 0.000000% 01.~~000000~~923077% 02.~~000000~~967853% 0.000000% 0.000000% 0.000000% 02.~~000000~~967853% 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 4 0 0 0 4 12,~~868~~029,~~330~~334.7422 0.00 0.00 0.00 12,~~868~~029,~~330~~334.7422 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 4 0 0 0 4 12,~~868~~029,~~330~~334.7422 0.00 0.00 0.00 12,~~868~~029,~~330~~334.7422 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~687285~~693241% 0.000000% 0.000000% 0.000000% 0.~~687285~~693241% 0.~~658448~~723554% 0.000000% 0.000000% 0.000000% 0.~~658448~~723554% 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.~~687285~~693241% 0.000000% 0.000000% 0.000000% 0.~~687285~~693241% 0.~~658448~~723554% 0.000000% 0.000000% 0.000000% 0.~~658448~~723554% 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 2 0 0 0 2 1731,~~058,298~~199.1826 0.00 0.00 0.00 1731,~~058,298~~199.1826 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 1731,~~058,298~~199.1826 0.00 0.00 0.00 1731,~~058,298~~199.1826 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~714286~~716846% 0.000000% 0.000000% 0.000000% 0.~~714286~~716846% 0.~~731163~~508491% 0.000000% 0.000000% 0.000000% 0.~~731163~~508491% 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.~~714286~~716846% 0.000000% 0.000000% 0.000000% 0.~~714286~~716846% 0.~~731163~~508491% 0.000000% 0.000000% 0.000000% 0.~~731163~~508491% 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 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 9 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 20 0 0 0 20 ~~850,523~~0.3600 0.00 0.00 0.00 ~~850,523~~0.3600 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 20 0 0 0 20 ~~850,523~~0.3600 0.00 0.00 0.00 ~~850,523~~0.3600 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~430108~~000000% 0.000000% 0.000000% 0.000000% 0.~~430108~~000000% 0.~~386575~~000000% 0.000000% 0.000000% 0.000000% 0.~~386575~~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.~~430108~~000000% 0.000000% 0.000000% 0.000000% 0.~~430108~~000000% 0.~~386575~~000000% 0.000000% 0.000000% 0.000000% 0.~~386575~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 3648,~~005~~113.8705

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 226,659.00 0.01552197% 226,659.00 0.~~01768425~~01786273% Fraud 14,602,467.00 0.99999998% 14,602,467.00 1.~~13930449~~15080343% Special Hazard 14,602,467.00 0.99999998% 12,817,001.13 1.~~00000000~~01009294% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~587122~~584359% Weighted Average Pass-Through Rate 5.~~325843~~323018% Weighted Average Maturity(Stepdown Calculation ) ~~320~~319 Beginning Scheduled Collateral Loan Count 2,~~634~~615 Number Of Loans Paid In Full 1920 Ending Scheduled Collateral Loan Count 2,~~615~~595 Beginning Scheduled Collateral Balance 1,~~292~~281,~~429~~700,~~186~~113.8616 Ending Scheduled Collateral Balance 1,~~281~~268,~~700~~893,~~113~~243.1645 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 1,~~283~~270,~~360~~562,~~508~~200.2220 Monthly P &I Constant 8,~~075~~020,~~186~~507.9441 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 1618,~~185~~101,~~215~~645.7157 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~281~~268,~~700~~893,~~113~~243.1645 Scheduled Principal 2,~~057~~055,~~720~~945.7367 Unscheduled Principal 810,~~671~~750,~~352~~924.9704

Miscellaneous Reporting 6-A-11-1 Beginning balance 23,~~451~~569,~~971~~231.5237 6-A-11-1 Ending balance 23,~~569~~687,~~231~~072.3783 6-A-11-2 Beginning balance 2,~~957~~972,~~906~~695.3184 6-A-11-2 Ending balance 2,~~972~~987,~~695~~558.8473 Group 1 Prepayment % 100.000000% Group 2 Prepayment % 100.000000% Group 3 Prepayment % 100.000000% Group 4 Prepayment % 100.000000% Group 5 Prepayment % 100.000000% Group 6 Prepayment % 100.000000% Group 7 Prepayment % 100.000000% Group 8 Prepayment % 100.000000% Group 9 Prepayment % 100.000000% Group 10 Prepayment % 100.000000% Group 1 Senior % 98.~~159422~~153155% Group 2 Senior % 97.~~290999~~260122% Group 3 Senior % 98.~~867014~~866584% Group 4 Senior % 96.~~991644~~991247% Group 5 Senior % 97.~~771791~~736762% Group 6 Senior % 96.~~892076~~877451% Group 7 Senior % 95.~~884399~~883771% Group 8 Senior % 94.~~616478~~589792% Group 9 Senior % 97.~~778322~~748820% Group 10 Senior % 98.~~372388~~353585% Group 1 Junior % 1.~~840578~~846845% Group 2 Junior % 2.~~709001~~739878% Group 3 Junior % 1.~~132986~~133416% Group 4 Junior % 3.~~008356~~008753% Group 5 Junior % 2.~~228209~~263238% Group 6 Junior % 3.~~107924~~122549% Group 7 Junior % 4.~~115601~~116229% Group 8 Junior % 5.~~383522~~410208% Group 9 Junior % 2.~~221678~~251180% Group 10 Junior % 1.~~627612~~646415%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Weighted Average Coupon Rate 5.~~443147~~442983 5.~~692707~~690833 4.~~980024~~980027 Weighted Average Net Rate 5.~~193147~~192983 5.~~442707~~440833 4.~~730024~~730027 Weighted Average Maturity ~~345~~344 ~~345~~344 ~~166~~165 Beginning Loan Count ~~279~~278 ~~344~~340 114 Loans Paid In Full 1 41 0 Ending Loan Count ~~278~~277 ~~340~~339 114 Beginning Scheduled Balance ~~137~~136,~~320~~695,~~488~~315.2069 ~~169~~167,~~306~~252,~~192~~155.0191 58,~~281~~015,~~852~~579.9902 Ending scheduled Balance ~~136~~135,~~695~~966,~~315~~428.6948 ~~167~~166,~~252~~361,~~155~~743.9189 5857,~~015~~743,~~579~~100.0228 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~790~~787,~~321~~766.1206 ~~999~~988,~~034~~637.9058 486,180.81 Scheduled Principal 167,~~441~~740.4384 195,~~859~~467.4453 ~~244~~245,~~309~~414.9786 Unscheduled Principal ~~457~~561,~~731~~146.0837 1694,~~858,176~~944.6649 2127,~~964~~063.0088 Scheduled Interest ~~622~~620,~~879~~025.6922 ~~803~~793,~~175~~170.4605 ~~241~~240,~~870~~765.8495 Servicing Fees 28,~~608~~478.4319 3534,~~272~~844.1219 12,~~142~~086.0558 Master Servicing Fees 354.5911 ~~568~~567.3464 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 1,~~810~~807.4285 1,~~942~~933.7386 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 ~~593~~591,~~916~~192.6792 ~~765~~755,~~524~~950.5837 ~~227~~226,~~786~~745.0651 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.~~190049~~189874 5.~~425847~~423789 4.~~690024~~690027

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Ratio Strip Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~479636~~479648 5.~~705058~~696851 5.~~647244~~643534 Weighted Average Net Rate 5.~~229636~~229649 5.~~455058~~446851 5.~~397244~~393534 Weighted Average Maturity ~~345~~344 ~~226~~225 ~~346~~345 Beginning Loan Count 89 5352 ~~585~~582 Loans Paid In Full 0 1 30 5 Ending Loan Count 8988 52 ~~582~~577 Beginning Scheduled Balance 44,~~468~~409,~~817~~584.5355 22,~~863~~455,~~168~~501.6684 ~~285~~283,~~133~~470,~~213~~805.2117 Ending scheduled Balance 4443,~~409~~702,~~584~~425.5539 22,~~455~~394,~~501~~593.8427 ~~283~~280,~~470~~191,~~805~~337.1710 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 256,432.82 ~~165~~162,~~545~~962.2992 1,~~675~~667,~~883~~652.8411 Scheduled Principal 53,~~372~~642.06 56,~~848~~358.8822 334,~~036~~504.5549 Unscheduled Principal 5653,~~860~~517.9210 ~~350~~4,~~817~~550.9435 12,~~328~~944,~~371~~963.4958 Scheduled Interest ~~203~~202,~~060~~790.76 ~~108~~106,~~696~~604.4170 1,~~341~~333,~~847~~147.2962 Servicing Fees 9,~~264~~251.3299 4,~~763~~678.1522 59,~~402~~056.7641 Master Servicing Fees 4544.0294 18.7672 233.3805 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 ~~872~~871.1901 0.00 101.1301 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 192,~~879~~622.2382 ~~103~~101,~~914~~907.5076 1,~~282~~273,~~110~~757.0215 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.~~204884~~204899 5.~~454072~~445850 5.~~395836~~392120

Group Level Collateral Statement Group Group 7 Group 8 Group 9 Collateral Description Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~506089~~506100 5.~~712313~~712131 5.~~740340~~733616 Weighted Average Net Rate 5.~~256089~~256100 5.~~462313~~462131 5.~~490340~~483616 Weighted Average Maturity ~~346~~345.00 ~~344~~343.00 ~~345~~344.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 837,304.19 ~~574~~571,~~335~~592.3556 1,~~323~~305,~~577~~726.3098 Beginning Loan Count 280 ~~172~~171 ~~471~~465 Loans Paid In Full 0 1 64 5 Ending Loan Count ~~280~~279 ~~171~~167 ~~465~~460 Beginning Scheduled Balance 144,~~793~~598,~~218~~252.0224 9695,~~522~~935,~~938~~947.2692 ~~222~~219,~~952~~794,~~049~~444.3910 Ending Scheduled Balance ~~144~~143,~~598~~660,~~252~~147.2450 9593,~~935~~839,~~947~~362.9236 ~~219~~217,~~794~~553,~~444~~437.1030 Scheduled Principal ~~172~~173,~~933~~827.8822 114,~~860~~926.9894 ~~257~~255,~~060~~546.2319 Unscheduled Principal 22764,~~031~~277.9052 ~~472~~1,~~129~~981,658.3662 21,~~900~~985,~~545~~460.0661 Scheduled Interest ~~664~~663,~~370~~476.3197 ~~459~~456,~~474~~665.3762 1,~~066~~050,~~517~~180.0779 Servicing Fee 30,~~165~~124.2563 2019,~~108~~986.9466 4645,~~448~~790.3549 Master Servicing Fee 0.00 0.00 ~~119~~110.7727 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 4,~~826~~819.4494 0.00 1,~~100~~098.2006 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 ~~629~~628,~~378~~532.6240 ~~439~~436,~~365~~678.4396 1,~~018~~003,~~848~~181.7597 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.~~216089~~216100 5.~~462313~~462131 5.~~483773~~477019

Group Level Collateral Statement Group Group 10 Total Collateral Description Fixed 15 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~476161~~475997 5.~~587122~~584359 Weighted Average Net Rate 5.~~226161~~225997 5.~~337122~~334359 Weighted Average Maturity ~~164~~163.00 ~~320~~319.00 Record Date 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~966~~956,~~571~~251.3238 8,~~075~~020,~~186~~507.9441 Beginning Loan Count ~~247~~244 2,~~634~~615 Loans Paid In Full 32 1920 Ending Loan Count ~~244~~242 2,~~615~~595 Beginning Scheduled Balance ~~110~~109,~~787~~072,~~248~~526.5972 1,~~292~~281,~~429~~700,~~186~~113.8616 Ending Scheduled Balance ~~109~~107,~~072~~480,~~526~~667.7288 1,~~281~~268,~~700~~893,~~113~~243.1645 Scheduled Principal ~~460~~458,~~997~~517.3132 2,~~057~~055,~~720~~945.7367 Unscheduled Principal 1,~~253~~133,~~724~~341.5652 810,~~671~~750,~~352~~924.9704 Scheduled Interest ~~505~~497,~~574~~734.0106 65,~~017~~964,~~466~~561.2174 Servicing Fee 2322,~~080~~723.6944 ~~269~~267,~~256~~020.0680 Master Servicing Fee ~~154~~153.3751 1,~~494~~482.2324 Trustee Fee 0.00 0.00 Fry Amount 0.00 0.00 Special Hazard Fee 0.00 0.00 Other Fee 0.00 10,~~653~~631.1173 Pool Insurance Fee 0.00 0.00 Spread 1 0.00 0.00 Spread 2 0.00 0.00 Spread 3 0.00 0.00 Net Interest ~~482~~474,~~338~~857.9511 5,~~736~~685,~~062~~426.8197 Realized Loss Amount 0.00 0.00 Cumulative Realized Loss 0.00 0.00 Percentage of Cumulative Losses 0.0000 0.0000 Prepayment Penalties 0.00 0.00 Special Servicing Fee 0.00 0.00 Pass-Through Rate 5.~~224489~~224308 5.~~325843~~323018

Filing Compare · MORTGAGE ASSET SEC TRANS INC MASTR ASSET SEC TR 2003 11