8-K 1 csf03023_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 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2003-23 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-107055-06 54-2126376 Pooling and Servicing Agreement) (Commission 54-2126377 (State or other File Number) 54-2126378 jurisdiction 54-2126379 of Incorporation) 54-2126380 54-2126381 IRS EIN c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (410) 884-2000 (Former name or former address, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On December 27, 2004 a distribution was made to holders of CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION, Mortgage-Backed P/T Certificates, Series 2003-23 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2003-23 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. CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORPORATION Mortgage-Backed P/T Certificates, Series 2003-23 Trust (Registrant) By: Wells Fargo Bank, N.A. as Trust Administrator By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/4/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage-Backed P/T Certificates, Series 2003-23 Trust, relating to the December 27, 2004 distribution. EX-99.1

Credit Suisse First Boston Mortgage Securities Corp. Mortgage ~~Pass~~-~~Through~~Backed P/T Certificates Record Date: 1011/3130/042004 Distribution Date: 1112/2627/042004 ~~CSF~~Credit Suisse First Boston Mortgage Securities Corp. Mortgage-Backed P/T Certificates Series: 2003-23 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 I-A-1 22541QVD1 SEN 5.50000% 4443,~~163~~321,~~537~~750.5546 ~~202~~198,~~416~~558.2301 ~~841~~1,~~787~~394,063.0963 I-A-2 22541QVE9 SEN 6.00000% 4,430,000.00 22,150.00 0.00 I-A-3 22541QVF6 SEN 6.00000% 7,631,000.00 38,155.00 0.00 I-A-4 22541QVG4 SEN 5.50000% 34,600,000.00 158,583.33 0.00 I-A-5 22541QVH2 SEN 6.00000% 1,832,000.00 9,160.00 0.00 I-A-6 22541QVJ8 SEN 6.00000% 1,565,000.00 7,825.00 0.00 I-A-7 22541QVK5 SEN 6.00000% 9,468,000.00 47,340.00 0.00 I-A-8 22541QVL3 SEN 6.00000% ~~478,166~~0.0100 ~~2,390~~0.8300 ~~478,166~~0.0100 I-A-9 22541QVM1 SEN 6.00000% 5,~~795~~527,~~000~~378.0013 2827,~~975~~636.0089 ~~267~~2,~~621~~015,619.8732 I-A-10 22541QVN9 SEN 6.00000% 17,000,000.00 85,000.00 0.00 I-A-11 22541QVP4 SEN 6.00000% 20,202,500.00 101,012.50 0.00 I-A-12 22541QVQ2 SEN 6.00000% ~~388,000~~0.00 ~~1,940~~0.00 ~~388,000~~0.00 I-A-13 22541QVR0 SEN 6.00000% 21,~~000~~907,000.00 109,~~000~~535.00 93695,000.00 I-A-14 22541QVS8 SEN 6.00000% 3,000,000.00 15,000.00 0.00 I-A-15 22541QVT6 PO 0.00000% 2,266,000.00 0.00 0.00 I-A-16 22541QVU3 SEN 4.37500% ~~116~~115,~~834~~623,~~778~~078.0040 ~~425~~421,~~960~~542.1345 1,~~211~~264,~~699~~124.6054 I-A-17 22541QVV1 IO 5.50000% 0.00 ~~109~~108,~~532~~396.6063 0.00 I-A-18 22541QVW9 SEN 5.50000% 21,650,000.00 99,229.1716 0.00 I-A-19 22541QVX7 PO 0.00000% 4,~~442~~330,~~149~~681.9770 0.00 ~~111~~246,~~468~~478.2749 I-A-20 22541QVY5 IO 5.50000% 0.00 3,~~853~~779.0359 0.00 I-A-21 22541QVZ2 SEN 5.50000% 4,370,264.00 20,030.38 0.00 I-A-22 22541QWA6 SEN 5.25000% 18,~~494~~142,~~563~~044.2831 8079,~~913~~371.7144 ~~352~~583,~~518~~798.9730 II-A-1 22541QWB4 SEN 5.00000% 65,~~016~~878,~~264~~488.8321 2524,~~061~~493.6970 ~~137~~130,~~776~~030.6163 II-A-2 22541QWC2 SEN 5.00000% 4,~~639~~574,~~874~~219.6608 19,~~328~~059.1225 6567,~~655~~186.5872 II-A-3 22541QWD0 SEN 5.00000% 4,~~312~~180,~~228~~457.4469 17,~~963~~418.2657 ~~131~~134,~~770~~843.7574 II-A-4 22541QWE8 SEN 5.00000% 5,000,000.00 20,~~828~~833.2833 0.00 II-A-5 22541QWF5 SEN 5.00000% 1211,~~232~~829,~~592~~656.0149 5049,~~956~~290.7823 ~~402~~364,~~935~~584.5289 II-A-6 22541QWG3 SEN 5.00000% 26,~~388~~498.5450 ~~109~~110.9341 (~~109~~110.9541) II-A-7 22541QWH1 SEN 5.00000% 0.00 0.00 0.00 II-A-8 22541QWJ7 SEN 4.50000% ~~128~~125,~~909~~957,~~308~~196.1507 ~~483~~472,~~292~~339.7346 2,~~952~~786,~~112~~140.0844 III-A-1 22541QWK4 SEN 5.25000% 3129,~~555~~667,~~665~~674.0587 ~~138~~129,~~056~~719.0327 1,~~887~~526,~~990~~265.1801 III-A-2 22541QWL2 SEN 5.75000% 4,000,000.00 19,~~166~~155.6732 0.00 III-A-3 22541QWM0 SEN 5.75000% 4,000,000.00 19,~~166~~155.6732 0.00 III-A-4 22541QWN8 SEN 5.75000% 29,835,000.00 142,~~959~~874.3877 0.00 III-A-5 22541QWP3 SEN 5.75000% 4,000,000.00 19,~~166~~155.6732 0.00 III-A-6 22541QWQ1 SEN 5.75000% 5,000,000.00 23,~~958~~944.3316 0.00 III-A-7 22541QWR9 SEN 4.50000% 4645,~~941~~317,~~921~~773.1921 ~~176~~169,~~032~~841.2008 1,~~624~~312,~~147~~973.9805 III-A-8 22541QWS7 SEN 5.75000% 15,760,000.00 75,~~516~~471.6798 0.00 III-A-9 22541QWT5 SEN 5.75000% 3,314,988.00 15,~~884~~874.3292 0.00 III-A-10 22541QWU2 SEN 5.75000% 29,000,000.00 138,~~958~~876.3310 0.00 III-A-11 22541QWVO SEN 2.~~43250~~68000% 3331,~~309~~974,~~191~~292.7731 6771,~~520~~366.5199 1,~~334~~079,~~899~~142.4745 III-A-12 22541QWW8 IO 5.~~56750~~32000% 0.00 ~~154~~141,~~540~~668.7781 0.00 III-A-13 22541QWX6 SEN 5.25000% ~~980~~922,~~899~~211.0843 4,~~291~~032.4329 5847,~~687~~443.6552 IV-A-1 22541QWY4 SEN 5.50000% 7675,~~860~~331,~~212~~914.9409 ~~352~~345,~~275~~271.9826 12,~~528~~162,~~298~~296.8530 V-A-1 22541QWZ1 SEN 6.00000% ~~107~~102,~~159~~084,~~107~~807.9533 ~~535~~510,~~795~~424.5401 54,~~074~~466,~~300~~848.6169 VI-A-1 22541QXA5 SEN 6.50000% 7571,~~731~~679,~~317~~444.3977 ~~408~~387,~~964~~041.5149 4,~~051~~397,~~872~~827.6292 VII-A-1 22541QXB3 SEN 5.00000% 2928,~~007~~466,~~125~~808.5170 ~~120~~118,~~863~~381.0246 ~~540~~970,~~316~~608.8173 VIII-A-1 22541QXC1 SEN 5.00000% 3938,~~228~~625,~~367~~106.7571 ~~163~~160,~~218~~937.7094 ~~603~~625,~~261~~538.0421 I-X 22541QXD9 IO 5.50000% 0.00 2625,~~563~~836.7729 0.00 II-X 22541QXE7 IO 4.60000% 0.00 3332,~~705~~599.0223 0.00 III-X 22541QXF4 IO 5.75000% 0.00 5250,~~350~~406.1979 0.00 VII-X 22541QXG2 IO 5.00000% 0.00 1817,~~242~~837.0449 0.00 VIII-X 22541QXH0 IO 5.00000% 0.00 109,~~217~~949.8782 0.00 D-X 22541QXJ6 IO 6.00000% 0.00 7874,~~196~~917.9446 0.00 I-P 22541QXK3 PO 0.00000% 9,~~454~~430,~~005~~968.7366 0.00 2380,~~037~~121.0744 III-P 22541QXL1 PO 0.00000% 3,~~527~~484,~~448~~233.6740 0.00 434,~~215~~862.2784 A-P 22541QXM9 PO 0.00000% 1,~~034~~028,~~549~~752.4540 0.00 5,~~797~~872.0584 D-P 22541QXN7 PO 0.00000% 32,~~003~~855,~~834~~937.8985 0.00 ~~147~~127,~~897~~979.0597 AR 22541QXW7 SEN 4.60000% 0.00 13.0234 0.00 AR-L 22541QXX5 SEN 4.60000% 0.00 0.9400 0.00 C-B-1 22541QXP2 SUB 5.~~21878~~21939% 7,~~347~~331,~~589~~792.7632 31,~~946~~889.7656 15,~~797~~894.4351 C-B-2 22541QXQ0 SUB 5.~~21878~~21939% 2,~~645~~639,~~132~~444.0093 11,~~500~~480.8321 5,~~687~~722.0802 C-B-3 22541QXR8 SUB 5.~~21878~~21939% 2,~~057~~052,~~324~~901.7850 8,~~945~~929.0907 4,~~423~~450.2846 C-B-4 22541QXY3 SUB 5.~~21878~~21939% ~~881~~879,~~710~~814.3465 3,~~833~~826.6174 1,~~895~~907.6934 C-B-5 22541QXZ0 SUB 5.~~21878~~21939% ~~881~~879,~~710~~814.3465 3,~~833~~826.6174 1,~~895~~907.6934 C-B-6 22541QYA4 SUB 5.~~21878~~21939% ~~881~~879,~~712~~816.3060 3,~~833~~826.6275 1,~~895~~907.7035 D-B-1 22541QXS6 SUB 5.~~80144~~80172% 27,~~182~~145,~~595~~372.5038 130,~~762~~495.5291 37,~~223~~539.1289 D-B-2 22541QXT4 SUB 5.~~80144~~80172% 6,~~472~~463,~~046~~183.4176 31,~~133~~070.9346 8,~~862~~938.6507 D-B-3 22541QXU1 SUB 5.~~80144~~80172% 2,~~157~~154,~~348~~393.1593 10,~~377~~356.9782 2,~~954~~979.2236 D-B-4 22541QXV9 SUB 5.~~80144~~80172% 4,~~746~~739,~~166~~667.9163 22,~~831~~785.5500 6,~~499~~554.2758 D-B-5 22541QYB2 SUB 5.~~80144~~80172% 6,~~040~~032,~~576~~304.7897 2928,~~058~~999.3409 8,~~271~~342.8120 D-B-6 22541QYC0 SUB 5.~~80144~~80172% 4,~~314~~308,~~697~~788.2885 20,~~755~~713.9564 5,~~908~~958.4371 D-B-7 22541QYD8 SUB 5.~~80144~~80172% 2,~~157~~154,~~353~~399.6406 10,~~378~~356.0084 2,~~954~~979.2236 Totals 1,~~102~~077,~~217~~754,~~215~~822.00 5,~~201~~079,~~813~~150.0007 2426,~~462~~594,~~392~~622.6445

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses I-A-1 0.00 4341,~~321~~927,~~750~~686.4683 1,~~044~~592,~~203~~621.3264 0.00 I-A-2 0.00 4,430,000.00 22,150.00 0.00 I-A-3 0.00 7,631,000.00 38,155.00 0.00 I-A-4 0.00 34,600,000.00 158,583.33 0.00 I-A-5 0.00 1,832,000.00 9,160.00 0.00 I-A-6 0.00 1,565,000.00 7,825.00 0.00 I-A-7 0.00 9,468,000.00 47,340.00 0.00 I-A-8 0.00 0.00 ~~480,556~~0.8400 0.00 I-A-9 0.00 53,~~527~~511,~~378~~758.1381 ~~296~~2,~~596~~043,256.8721 0.00 I-A-10 0.00 17,000,000.00 85,000.00 0.00 I-A-11 0.00 20,202,500.00 101,012.50 0.00 I-A-12 0.00 0.00 ~~389,940~~0.00 0.00 I-A-13 0.00 1,~~907~~212,000.00 ~~103~~704,~~000~~535.00 0.00 I-A-14 0.00 3,000,000.00 15,000.00 0.00 I-A-15 0.00 2,266,000.00 0.00 0.00 I-A-16 0.00 ~~115~~114,~~623~~358,~~078~~953.4086 1,~~637~~685,~~659~~666.7399 0.00 I-A-17 0.00 0.00 ~~109~~108,~~532~~396.6063 0.00 I-A-18 0.00 21,650,000.00 99,229.1716 0.00 I-A-19 0.00 4,~~330~~084,~~681~~203.7021 ~~111~~246,~~468~~478.2749 0.00 I-A-20 0.00 0.00 3,~~853~~779.0359 0.00 I-A-21 0.00 4,370,264.00 20,030.38 0.00 I-A-22 0.00 1817,~~142~~558,~~044~~246.3102 ~~433~~663,~~432~~169.6874 0.00 II-A-1 0.00 5,~~878~~748,~~488~~457.2158 ~~162~~154,~~838~~524.3033 0.00 II-A-2 0.00 4,~~574~~507,~~219~~032.0836 8486,~~983~~245.7097 0.00 II-A-3 0.00 4,~~180~~045,~~457~~613.6995 ~~149~~152,~~734~~262.0131 0.00 II-A-4 0.00 5,000,000.00 20,~~828~~833.2833 0.00 II-A-5 0.00 11,~~829~~465,~~656~~071.4960 ~~453~~413,~~892~~875.3012 0.00 II-A-6 0.00 26,~~498~~608.5091 (0.~~02)~~00 0.00 II-A-7 0.00 0.00 0.00 0.00 II-A-8 0.00 ~~125~~123,~~957~~171,~~196~~055.0763 3,~~435~~258,~~404~~479.8190 0.00 III-A-1 0.00 2928,~~667~~141,~~674~~409.8786 21,~~026~~655,~~046~~984.2128 0.00 III-A-2 0.00 4,000,000.00 19,~~166~~155.6732 0.00 III-A-3 0.00 4,000,000.00 19,~~166~~155.6732 0.00 III-A-4 0.00 29,835,000.00 142,~~959~~874.3877 0.00 III-A-5 0.00 4,000,000.00 19,~~166~~155.6732 0.00 III-A-6 0.00 5,000,000.00 23,~~958~~944.3316 0.00 III-A-7 0.00 4544,~~317~~004,~~773~~800.2115 1,~~800~~482,~~180~~814.1813 0.00 III-A-8 0.00 15,760,000.00 75,~~516~~471.6798 0.00 III-A-9 0.00 3,314,988.00 15,~~884~~874.3292 0.00 III-A-10 0.00 29,000,000.00 138,~~958~~876.3310 0.00 III-A-11 0.00 3130,~~974~~895,~~292~~149.3186 1,~~402~~150,~~419~~509.9844 0.00 III-A-12 0.00 0.00 ~~154~~141,~~540~~668.7781 0.00 III-A-13 0.00 ~~922~~874,~~211~~767.4391 6251,~~979~~475.0881 0.00 IV-A-1 0.00 7573,~~331~~169,~~914~~617.0979 12,~~880~~507,~~574~~567.8356 0.00 V-A-1 0.00 ~~102~~97,~~084~~617,~~807~~958.3364 54,~~610~~977,~~096~~272.1570 0.00 VI-A-1 0.00 7167,~~679~~281,~~444~~616.7785 4,~~460~~784,~~837~~869.1341 0.00 VII-A-1 0.00 2827,~~466~~496,~~808~~199.7097 ~~661~~1,~~179~~088,990.8319 0.00 VIII-A-1 0.00 3837,~~625~~999,~~106~~568.7150 ~~766~~786,~~479~~476.7415 0.00 I-X 0.00 0.00 2625,~~563~~836.7729 0.00 II-X 0.00 0.00 3332,~~705~~599.0223 0.00 III-X 0.00 0.00 5250,~~350~~406.1979 0.00 VII-X 0.00 0.00 1817,~~242~~837.0449 0.00 VIII-X 0.00 0.00 109,~~217~~949.8782 0.00 D-X 0.00 0.00 7874,~~196~~917.9446 0.00 I-P 0.00 9,~~430~~350,~~968~~847.6622 2380,~~037~~121.0744 0.00 III-P 0.00 3,~~484~~479,~~233~~370.4055 434,~~215~~862.2784 0.00 A-P 0.00 1,~~028~~022,~~752~~879.4056 5,~~797~~872.0584 0.00 D-P 0.00 2,~~855~~727,~~937~~957.8588 ~~147~~127,~~897~~979.0597 0.00 AR 0.00 0.00 13.0234 0.00 AR-L 0.00 0.00 0.9400 0.00 C-B-1 0.00 7,~~331~~315,~~792~~897.3281 47,~~744~~784.1907 0.00 C-B-2 0.00 2,~~639~~633,~~444~~722.9390 17,~~187~~202.9123 0.00 C-B-3 0.00 2,~~052~~048,~~901~~451.5004 13,~~368~~379.3753 0.00 C-B-4 0.00 ~~879~~877,~~814~~907.6531 5,~~729~~734.3008 0.00 C-B-5 0.00 ~~879~~877,~~814~~907.6531 5,~~729~~734.3008 0.00 C-B-6 0.00 ~~879~~877,~~816~~909.6026 5,~~729~~734.3210 0.00 D-B-1 0.00 27,~~145~~107,~~372~~832.3849 ~~167~~168,~~985~~035.6480 0.00 D-B-2 0.00 6,~~463~~454,~~183~~245.7669 3940,~~996~~008.5853 0.00 D-B-3 0.00 2,~~154~~151,~~393~~414.9358 13,~~332~~336.1918 0.00 D-B-4 0.00 4,~~739~~733,~~667~~113.6305 29,~~330~~339.8258 0.00 D-B-5 0.00 6,~~032~~023,~~304~~962.9778 37,~~330~~341.1529 0.00 D-B-6 0.00 4,~~308~~302,~~788~~830.8513 26,~~664~~672.3835 0.00 D-B-7 0.00 2,~~154~~151,~~399~~419.0670 13,~~332~~336.2220 0.00 Totals 0.00 1,~~077~~051,~~754~~160,~~822~~199.0055 2931,~~664~~673,~~205~~772.6452 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) I-A-1 59,698,000.00 4443,~~163~~321,~~537~~750.5546 8584,~~143~~797.2537 ~~756~~1,~~643~~309,266.8426 0.00 0.00 I-A-2 4,430,000.00 4,430,000.00 0.00 0.00 0.00 0.00 I-A-3 7,631,000.00 7,631,000.00 0.00 0.00 0.00 0.00 I-A-4 34,600,000.00 34,600,000.00 0.00 0.00 0.00 0.00 I-A-5 1,832,000.00 1,832,000.00 0.00 0.00 0.00 0.00 I-A-6 1,565,000.00 1,565,000.00 0.00 0.00 0.00 0.00 I-A-7 9,468,000.00 9,468,000.00 0.00 0.00 0.00 0.00 I-A-8 18,849,000.00 ~~478,166~~0.0100 ~~48,364~~0.4900 ~~429,801~~0.5200 0.00 0.00 I-A-9 5,795,000.00 5,~~795~~527,~~000~~378.0013 27122,~~066~~605.2404 ~~240~~1,~~529~~893,014.9928 0.00 0.00 I-A-10 17,000,000.00 17,000,000.00 0.00 0.00 0.00 0.00 I-A-11 20,202,500.00 20,202,500.00 0.00 0.00 0.00 0.00 I-A-12 15,296,000.00 ~~388,000~~0.00 ~~39,244~~0.5800 ~~348,755~~0.4200 0.00 0.00 I-A-13 2,000,000.00 21,~~000~~907,000.00 942,~~406~~275.5610 83652,~~593~~724.4490 0.00 0.00 I-A-14 3,000,000.00 3,000,000.00 0.00 0.00 0.00 0.00 I-A-15 2,266,000.00 2,266,000.00 0.00 0.00 0.00 0.00 I-A-16 127,576,000.00 ~~116~~115,~~834~~623,~~778~~078.0040 ~~122~~76,~~558~~893.3551 1,~~089~~187,~~141~~231.2503 0.00 0.00 I-A-17 0.00 0.00 0.00 0.00 0.00 0.00 I-A-18 21,650,000.00 21,650,000.00 0.00 0.00 0.00 0.00 I-A-19 7,467,500.00 4,~~442~~330,~~149~~681.9770 1114,~~274~~992.5566 ~~100~~231,~~193~~485.7282 0.00 0.00 I-A-20 0.00 0.00 0.00 0.00 0.00 0.00 I-A-21 4,370,264.00 4,370,264.00 0.00 0.00 0.00 0.00 I-A-22 25,000,000.00 18,~~494~~142,~~563~~044.2831 35,~~655~~510.8298 ~~316~~548,~~863~~287.1532 0.00 0.00 II-A-1 7,019,068.00 65,~~016~~878,~~264~~488.8321 25,~~759~~431.3746 ~~112~~104,~~017~~599.2417 0.00 0.00 II-A-2 5,000,000.00 4,~~639~~574,~~874~~219.6608 1213,~~275~~140.2842 5354,~~380~~046.30 0.00 0.00 II-A-3 5,035,000.00 4,~~312~~180,~~228~~457.4469 2426,~~636~~372.4882 ~~107~~108,~~134~~470.2693 0.00 0.00 II-A-4 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 II-A-5 14,750,000.00 1211,~~232~~829,~~592~~656.0149 7571,~~334~~305.7472 ~~327~~293,~~600~~279.7817 0.00 0.00 II-A-6 25,000.00 26,~~388~~498.5450 0.00 0.00 (~~109~~110.9541) 0.00 II-A-7 770,000.00 0.00 0.00 0.00 0.00 0.00 II-A-8 150,396,172.00 ~~128~~125,~~909~~957,~~308~~196.1507 ~~551~~544,~~940~~914.8992 2,~~400~~241,~~171~~225.1952 0.00 0.00 III-A-1 79,200,000.00 3129,~~555~~667,~~665~~674.0587 8584,~~530~~172.74 1,~~802~~442,~~459~~092.4427 0.00 0.00 III-A-2 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-3 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-4 29,835,000.00 29,835,000.00 0.00 0.00 0.00 0.00 III-A-5 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 III-A-6 5,000,000.00 5,000,000.00 0.00 0.00 0.00 0.00 III-A-7 87,928,072.00 4645,~~941~~317,~~921~~773.1921 7372,~~578~~409.0280 1,~~550~~240,~~569~~563.9626 0.00 0.00 III-A-8 15,760,000.00 15,760,000.00 0.00 0.00 0.00 0.00 III-A-9 3,314,988.00 3,314,988.00 0.00 0.00 0.00 0.00 III-A-10 29,000,000.00 29,000,000.00 0.00 0.00 0.00 0.00 III-A-11 66,996,018.00 3331,~~309~~974,~~191~~292.7731 6059,~~474~~514.3316 1,~~274~~019,~~425~~628.1429 0.00 0.00 III-A-12 0.00 0.00 0.00 0.00 0.00 0.00 III-A-13 2,461,910.00 ~~980~~922,~~899~~211.0843 2,~~658~~616.7049 5644,~~028~~827.9504 0.00 0.00 IV-A-1 99,307,618.00 7675,~~860~~331,~~212~~914.9409 8887,~~438~~957.2671 12,~~439~~074,~~860~~338.6059 0.00 0.00 V-A-1 164,103,820.00 ~~107~~102,~~159~~084,~~107~~807.9533 ~~111~~107,~~573~~399.7952 4,~~962~~359,~~726~~449.8216 0.00 0.00 VI-A-1 124,504,827.00 7571,~~731~~679,~~317~~444.3977 6865,~~802~~601.9781 34,~~983~~332,~~069~~226.6511 0.00 0.00 VII-A-1 41,570,309.00 2928,~~007~~466,~~125~~808.5170 ~~110~~109,~~578~~954.3533 ~~429~~860,~~738~~654.4640 0.00 0.00 VIII-A-1 54,147,339.00 3938,~~228~~625,~~367~~106.7571 ~~155~~154,~~432~~936.5381 ~~447~~470,~~828~~601.5140 0.00 0.00 I-X 0.00 0.00 0.00 0.00 0.00 0.00 II-X 0.00 0.00 0.00 0.00 0.00 0.00 III-X 0.00 0.00 0.00 0.00 0.00 0.00 VII-X 0.00 0.00 0.00 0.00 0.00 0.00 VIII-X 0.00 0.00 0.00 0.00 0.00 0.00 D-X 0.00 0.00 0.00 0.00 0.00 0.00 I-P 10,132,718.00 9,~~454~~430,~~005~~968.7366 11,~~896~~947.3281 1168,~~140~~173.7563 0.00 0.00 III-P 4,015,559.00 3,~~527~~484,~~448~~233.6740 4,~~220~~198.4990 ~~38,994~~663.7895 0.00 0.00 A-P 1,181,411.68 1,~~034~~028,~~549~~752.4540 4,~~762~~785.1038 1,~~034~~087.9546 0.00 0.00 D-P 3,857,979.92 32,~~003~~855,~~834~~937.8985 3,~~368~~227.1392 ~~144~~124,~~528~~752.9105 0.00 0.00 AR 50.00 0.00 0.00 0.00 0.00 0.00 AR-L 50.00 0.00 0.00 0.00 0.00 0.00 C-B-1 7,544,962.00 7,~~347~~331,~~589~~792.7632 15,~~797~~894.4351 0.00 0.00 0.00 C-B-2 2,716,186.00 2,~~645~~639,~~132~~444.0093 5,~~687~~722.0802 0.00 0.00 0.00 C-B-3 2,112,589.00 2,~~057~~052,~~324~~901.7850 4,~~423~~450.2846 0.00 0.00 0.00 C-B-4 905,395.00 ~~881~~879,~~710~~814.3465 1,~~895~~907.6934 0.00 0.00 0.00 C-B-5 905,395.00 ~~881~~879,~~710~~814.3465 1,~~895~~907.6934 0.00 0.00 0.00 C-B-6 905,397.01 ~~881~~879,~~712~~816.3060 1,~~895~~907.7035 0.00 0.00 0.00 D-B-1 27,640,188.00 27,~~182~~145,~~595~~372.5038 37,~~223~~539.1289 0.00 0.00 0.00 D-B-2 6,580,997.00 6,~~472~~463,~~046~~183.4176 8,~~862~~938.6507 0.00 0.00 0.00 D-B-3 2,193,665.00 2,~~157~~154,~~348~~393.1593 2,~~954~~979.2236 0.00 0.00 0.00 D-B-4 4,826,064.00 4,~~746~~739,~~166~~667.9163 6,~~499~~554.2758 0.00 0.00 0.00 D-B-5 6,142,264.00 6,~~040~~032,~~576~~304.7897 8,~~271~~342.8120 0.00 0.00 0.00 D-B-6 4,387,331.00 4,~~314~~308,~~697~~788.2885 5,~~908~~958.4371 0.00 0.00 0.00 D-B-7 2,193,669.04 2,~~157~~154,~~353~~399.6406 2,~~954~~979.2236 0.00 0.00 0.00 Totals 1,481,063,275.65 1,~~102~~077,~~217~~754,~~215~~822.00 1,~~954~~932,~~243~~044.9257 2224,~~508~~662,~~233~~688.0231 (~~109~~110.9541) 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 I-A-1 ~~841~~1,~~787~~394,063.0963 4341,~~321~~927,~~750~~686.4683 0.~~72568177~~70232984 ~~841~~1,~~787~~394,063.0963 I-A-2 0.00 4,430,000.00 1.00000000 0.00 I-A-3 0.00 7,631,000.00 1.00000000 0.00 I-A-4 0.00 34,600,000.00 1.00000000 0.00 I-A-5 0.00 1,832,000.00 1.00000000 0.00 I-A-6 0.00 1,565,000.00 1.00000000 0.00 I-A-7 0.00 9,468,000.00 1.00000000 0.00 I-A-8 ~~478,166~~0.0100 0.00 0.00000000 ~~478,166~~0.0100 I-A-9 ~~267~~2,~~621~~015,619.8732 53,~~527~~511,~~378~~758.1381 0.~~95381849~~60599807 ~~267~~2,~~621~~015,619.8732 I-A-10 0.00 17,000,000.00 1.00000000 0.00 I-A-11 0.00 20,202,500.00 1.00000000 0.00 I-A-12 ~~388,000~~0.00 0.00 0.00000000 ~~388,000~~0.00 I-A-13 93695,000.00 1,~~907~~212,000.00 0.~~95350000~~60600000 93695,000.00 I-A-14 0.00 3,000,000.00 1.00000000 0.00 I-A-15 0.00 2,266,000.00 1.00000000 0.00 I-A-16 1,~~211~~264,~~699~~124.6054 ~~115~~114,~~623~~358,~~078~~953.4086 0.~~90630744~~89639865 1,~~211~~264,~~699~~124.6054 I-A-17 0.00 0.00 0.00000000 0.00 I-A-18 0.00 21,650,000.00 1.00000000 0.00 I-A-19 ~~111~~246,~~468~~478.2749 4,~~330~~084,~~681~~203.7021 0.~~57993729~~54693046 ~~111~~246,~~468~~478.2749 I-A-20 0.00 0.00 0.00000000 0.00 I-A-21 0.00 4,370,264.00 1.00000000 0.00 I-A-22 ~~352~~583,~~518~~798.9730 1817,~~142~~558,~~044~~246.3102 0.~~72568177~~70232984 ~~352~~583,~~518~~798.9730 II-A-1 ~~137~~130,~~776~~030.6163 5,~~878~~748,~~488~~457.2158 0.~~83750267~~81897733 ~~137~~130,~~776~~030.6163 II-A-2 6567,~~655~~186.5872 4,~~574~~507,~~219~~032.0836 0.~~91484382~~90140647 6567,~~655~~186.5872 II-A-3 ~~131~~134,~~770~~843.7574 4,~~180~~045,~~457~~613.6995 0.~~83027958~~80349830 ~~131~~134,~~770~~843.7574 II-A-4 0.00 5,000,000.00 1.00000000 0.00 II-A-5 ~~402~~364,~~935~~584.5289 11,~~829~~465,~~656~~071.4960 0.~~80201061~~77729299 ~~402~~364,~~935~~584.5289 II-A-6 (~~109~~110.9541) 26,~~498~~608.5091 1.~~05994000~~06435640 (~~109~~110.9541) II-A-7 0.00 0.00 0.00000000 0.00 II-A-8 2,~~952~~786,~~112~~140.0844 ~~125~~123,~~957~~171,~~196~~055.0763 0.~~83750267~~81897733 2,~~952~~786,~~112~~140.0844 III-A-1 1,~~887~~526,~~990~~265.1801 2928,~~667~~141,~~674~~409.8786 0.~~37459185~~35532083 1,~~887~~526,~~990~~265.1801 III-A-2 0.00 4,000,000.00 1.00000000 0.00 III-A-3 0.00 4,000,000.00 1.00000000 0.00 III-A-4 0.00 29,835,000.00 1.00000000 0.00 III-A-5 0.00 4,000,000.00 1.00000000 0.00 III-A-6 0.00 5,000,000.00 1.00000000 0.00 III-A-7 1,~~624~~312,~~147~~973.9805 4544,~~317~~004,~~773~~800.2115 0.~~51539596~~50046361 1,~~624~~312,~~147~~973.9805 III-A-8 0.00 15,760,000.00 1.00000000 0.00 III-A-9 0.00 3,314,988.00 1.00000000 0.00 III-A-10 0.00 29,000,000.00 1.00000000 0.00 III-A-11 1,~~334~~079,~~899~~142.4745 3130,~~974~~895,~~292~~149.3186 0.~~47725661~~46114905 1,~~334~~079,~~899~~142.4745 III-A-12 0.00 0.00 0.00000000 0.00 III-A-13 5847,~~687~~443.6552 ~~922~~874,~~211~~767.4391 0.~~37459185~~35532083 5847,~~687~~443.6552 IV-A-1 12,~~528~~162,~~298~~296.8530 7573,~~331~~169,~~914~~617.0979 0.~~75857135~~73679763 12,~~528~~162,~~298~~296.8530 V-A-1 54,~~074~~466,~~300~~848.6169 ~~102~~97,~~084~~617,~~807~~958.3364 0.~~62207453~~59485488 54,~~074~~466,~~300~~848.6169 VI-A-1 4,~~051~~397,~~872~~827.6292 7167,~~679~~281,~~444~~616.7785 0.~~57571619~~54039364 4,~~051~~397,~~872~~827.6292 VII-A-1 ~~540~~970,~~316~~608.8173 2827,~~466~~496,~~808~~199.7097 0.~~68478704~~66143843 ~~540~~970,~~316~~608.8173 VIII-A-1 ~~603~~625,~~261~~538.0421 3837,~~625~~999,~~106~~568.7150 0.~~71333342~~70178090 ~~603~~625,~~261~~538.0421 I-X 0.00 0.00 0.00000000 0.00 II-X 0.00 0.00 0.00000000 0.00 III-X 0.00 0.00 0.00000000 0.00 VII-X 0.00 0.00 0.00000000 0.00 VIII-X 0.00 0.00 0.00000000 0.00 D-X 0.00 0.00 0.00000000 0.00 I-P 2380,~~037~~121.0744 9,~~430~~350,~~968~~847.6622 0.~~93074421~~92283701 2380,~~037~~121.0744 III-P 434,~~215~~862.2784 3,~~484~~479,~~233~~370.4055 0.~~86768328~~86647228 434,~~215~~862.2784 A-P 5,~~797~~872.0584 1,~~028~~022,~~752~~879.4056 0.~~87078232~~86581128 5,~~797~~872.0584 D-P ~~147~~127,~~897~~979.0597 2,~~855~~727,~~937~~957.8588 0.~~74026768~~70709489 ~~147~~127,~~897~~979.0597 AR 0.00 0.00 0.00000000 0.00 AR-L 0.00 0.00 0.00000000 0.00 C-B-1 15,~~797~~894.4351 7,~~331~~315,~~792~~897.3281 0.~~97174675~~96964011 15,~~797~~894.4351 C-B-2 5,~~687~~722.0802 2,~~639~~633,~~444~~722.9390 0.~~97174675~~96964011 5,~~687~~722.0802 C-B-3 4,~~423~~450.2846 2,~~052~~048,~~901~~451.5004 0.~~97174675~~96964011 4,~~423~~450.2846 C-B-4 1,~~895~~907.6934 ~~879~~877,~~814~~907.6531 0.~~97174675~~96964011 1,~~895~~907.6934 C-B-5 1,~~895~~907.6934 ~~879~~877,~~814~~907.6531 0.~~97174675~~96964011 1,~~895~~907.6934 C-B-6 1,~~895~~907.7035 ~~879~~877,~~816~~909.6026 0.~~97174675~~96964011 1,~~895~~907.7035 D-B-1 37,~~223~~539.1289 27,~~145~~107,~~372~~832.3849 0.~~98209796~~98073980 37,~~223~~539.1289 D-B-2 8,~~862~~938.6507 6,~~463~~454,~~183~~245.7669 0.~~98209796~~98073980 8,~~862~~938.6507 D-B-3 2,~~954~~979.2236 2,~~154~~151,~~393~~414.9358 0.~~98209796~~98073980 2,~~954~~979.2236 D-B-4 6,~~499~~554.2758 4,~~739~~733,~~667~~113.6305 0.~~98209796~~98073980 6,~~499~~554.2758 D-B-5 8,~~271~~342.8120 6,~~032~~023,~~304~~962.9778 0.~~98209796~~98073980 8,~~271~~342.8120 D-B-6 5,~~908~~958.4371 4,~~308~~302,~~788~~830.8513 0.~~98209797~~98073980 5,~~908~~958.4371 D-B-7 2,~~954~~979.2236 2,~~154~~151,~~399~~419.0670 0.~~98209849~~98074033 2,~~954~~979.2236 Totals 2426,~~462~~594,~~392~~622.6445 1,~~077~~051,~~754~~160,~~822~~199.0055 0.~~72768992~~70973348 2426,~~462~~594,~~392~~622.6445

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion I-A-1 59,698,000.00 ~~739~~725.~~78253124~~68177259 1.~~42623287~~42043904 1221.~~67452578~~93149285 0.00000000 I-A-2 4,430,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-5 1,832,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 250.~~36824288~~00000000 20.~~56589156~~00000000 220.~~80235132~~00000000 0.00000000 I-A-9 5,795,000.00 ~~1000~~953.~~00000000~~81848663 421.~~67061950~~15703883 41326.~~50646937~~66337877 0.00000000 I-A-10 17,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 250.~~36610879~~00000000 20.~~56567599~~00000000 220.~~80043279~~00000000 0.00000000 I-A-13 2,000,000.00 ~~1000~~953.~~00000000~~50000000 421.~~70328000~~13755000 41326.~~79672000~~36245000 0.00000000 I-A-14 3,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 ~~915~~906.~~80530821~~30744341 0.~~96066933~~60272708 89.~~53719548~~30606877 0.00000000 I-A-17 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 21,650,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-19 7,467,500.00 ~~594~~579.~~86440844~~93728825 12.~~50981587~~00772146 1330.~~41730432~~99910546 0.00000000 I-A-20 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 4,370,264.00 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-22 25,000,000.00 ~~739~~725.~~78253120~~68177240 1.~~42623280~~42043920 1221.~~67452600~~93149280 0.00000000 II-A-1 7,019,068.00 ~~857~~837.~~13157787~~50267272 3.~~66991316~~62319613 1514.~~95899057~~90214513 0.00000000 II-A-2 5,000,000.00 ~~927~~914.~~97493200~~84381600 2.~~45505600~~62808400 10.~~67606000~~80926000 0.00000000 II-A-3 5,035,000.00 ~~856~~830.~~45053426~~27958093 45.~~89304469~~23789871 21.~~27790665~~54338232 0.00000000 II-A-4 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 II-A-5 14,750,000.00 ~~829~~802.~~32827186~~01060949 54.~~10744000~~83428610 2219.~~21022237~~88333356 0.00000000 II-A-6 25,000.00 ~~1055~~1059.~~54160000~~94000000 0.00000000 0.00000000 (4.~~39800000~~41640000) II-A-7 770,000.00 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 150,396,172.00 ~~857~~837.~~13157746~~50267307 3.~~66991315~~62319674 1514.~~95899123~~90214472 0.00000000 III-A-1 79,200,000.00 ~~398~~374.~~43011427~~59185442 1.~~07993359~~06278712 2218.~~75832626~~20823573 0.00000000 III-A-2 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-3 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-4 29,835,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-5 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-6 5,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-7 87,928,072.00 ~~533~~515.~~86728632~~39596149 0.~~83679783~~82351174 1714.~~63452700~~10884183 0.00000000 III-A-8 15,760,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-9 3,314,988.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-10 29,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 III-A-11 66,996,018.00 ~~497~~477.~~18166489~~25660815 0.~~90265559~~88832384 1915.~~02240130~~21923721 0.00000000 III-A-12 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 2,461,910.00 ~~398~~374.~~43011320~~59185348 1.~~07993387~~06278865 2218.~~75832585~~20823669 0.00000000 IV-A-1 99,307,618.00 ~~773~~758.~~96089533~~57135240 0.~~89054860~~88570959 1420.~~49899443~~88801073 0.00000000 V-A-1 164,103,820.00 ~~652~~622.~~99581661~~07453385 0.~~67989758~~65446082 3026.~~24138512~~56519001 0.00000000 VI-A-1 124,504,827.00 ~~608~~575.~~26009091~~71619107 0.~~55261287~~52690174 3134.~~99128697~~79564780 0.00000000 VII-A-1 41,570,309.00 ~~697~~684.~~78469797~~78703634 2.~~66003195~~64502075 1020.~~33762968~~70358438 0.00000000 VIII-A-1 54,147,339.00 ~~724~~713.~~47452589~~33342364 2.~~87054790~~86139287 8.~~27055435~~69112700 0.00000000 I-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00 0.00000000 0.00000000 0.00000000 0.00000000 I-P 10,132,718.00 ~~933~~930.~~01774805~~74421493 1.~~17405024~~17913180 16.~~09948288~~72806941 0.00000000 III-P 4,015,559.00 ~~878~~867.~~44523515~~68327897 1.~~05103424~~04565765 90.~~71092194~~16534435 0.00000000 A-P 1,181,411.68 ~~875~~870.~~68920091~~78231697 4.~~03085570~~05056094 0.~~87602824~~92047507 0.00000000 D-P 3,857,979.92 ~~778~~740.~~60303897~~26768133 0.~~87302943~~83668657 3732.~~46232821~~33610661 0.00000000 AR 50.00 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 7,544,962.00 ~~973~~971.~~84052564~~74675234 2.~~09377198~~10663884 0.00000000 0.00000000 C-B-2 2,716,186.00 ~~973~~971.~~84052491~~74675446 2.~~09377414~~10663776 0.00000000 0.00000000 C-B-3 2,112,589.00 ~~973~~971.~~84052459~~74675244 2.~~09377214~~10663787 0.00000000 0.00000000 C-B-4 905,395.00 ~~973~~971.~~84052264~~74675142 2.~~09377123~~10663854 0.00000000 0.00000000 C-B-5 905,395.00 ~~973~~971.~~84052264~~74675142 2.~~09377123~~10663854 0.00000000 0.00000000 C-B-6 905,397.01 ~~973~~971.~~84052549~~74674787 2.~~09377762~~10664491 0.00000000 0.00000000 D-B-1 27,640,188.00 ~~983~~982.~~44466760~~09796475 1.~~34670285~~35816334 0.00000000 0.00000000 D-B-2 6,580,997.00 ~~983~~982.~~44466803~~09796479 1.~~34670324~~35816351 0.00000000 0.00000000 D-B-3 2,193,665.00 ~~983~~982.~~44466908~~09796391 1.~~34670517~~35816544 0.00000000 0.00000000 D-B-4 4,826,064.00 ~~983~~982.~~44466837~~09796430 1.~~34670199~~35816268 0.00000000 0.00000000 D-B-5 6,142,264.00 ~~983~~982.~~44466796~~09796420 1.~~34670376~~35816370 0.00000000 0.00000000 D-B-6 4,387,331.00 ~~983~~982.~~44466830~~09796571 1.~~34670259~~35816286 0.00000000 0.00000000 D-B-7 2,193,669.04 ~~983~~982.~~44536056~~09849376 1.~~34670269~~35816294 0.00000000 0.00000000 (2) 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 I-A-1 0.00000000 1423.~~10075865~~35193189 ~~725~~702.~~68177259~~32984070 0.~~72568177~~70232984 1423.~~10075865~~35193189 I-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-7 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-8 0.00000000 250.~~36824288~~00000000 0.00000000 0.00000000 250.~~36824288~~00000000 I-A-9 0.00000000 46347.~~18151337~~82041760 ~~953~~605.~~81848663~~99806903 0.~~95381849~~60599807 46347.~~18151337~~82041760 I-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-12 0.00000000 250.~~36610879~~00000000 0.00000000 0.00000000 250.~~36610879~~00000000 I-A-13 0.00000000 46347.50000000 ~~953~~606.~~50000000~~00000000 0.~~95350000~~60600000 46347.50000000 I-A-14 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-15 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-16 0.00000000 9.~~49786480~~90879586 ~~906~~896.~~30744341~~39864755 0.~~90630744~~89639865 9.~~49786480~~90879586 I-A-17 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-18 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-19 0.00000000 1433.~~92712019~~00682826 ~~579~~546.~~93728825~~93045999 0.~~57993729~~54693046 1433.~~92712019~~00682826 I-A-20 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-A-21 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 I-A-22 0.00000000 1423.~~10075880~~35193200 ~~725~~702.~~68177240~~32984080 0.~~72568177~~70232984 1423.~~10075880~~35193200 II-A-1 0.00000000 1918.~~62890372~~52534126 ~~837~~818.~~50267272~~97733146 0.~~83750267~~81897733 1918.~~62890372~~52534126 II-A-2 0.00000000 13.~~13111600~~43734400 ~~914~~901.~~84381600~~40647200 0.~~91484382~~90140647 13.~~13111600~~43734400 II-A-3 0.00000000 26.~~17095333~~78127905 ~~830~~803.~~27958093~~49830189 0.~~83027958~~80349830 26.~~17095333~~78127905 II-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 II-A-5 0.00000000 2724.~~31766237~~71761966 ~~802~~777.~~01060949~~29298983 0.~~80201061~~77729299 2724.~~31766237~~71761966 II-A-6 0.00000000 (4.~~39800000~~41640000) 1,~~059~~064.~~94000000~~35640000 1.~~05994000~~06435640 (4.~~39800000~~41640000) II-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 0.00000000 1918.~~62890438~~52534146 ~~837~~818.~~50267307~~97733162 0.~~83750267~~81897733 1918.~~62890438~~52534146 III-A-1 0.00000000 2319.~~83825985~~27102285 ~~374~~355.~~59185442~~32083157 0.~~37459185~~35532083 2319.~~83825985~~27102285 III-A-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-3 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-7 0.00000000 1814.~~47132483~~93235346 ~~515~~500.~~39596149~~46360791 0.~~51539596~~50046361 1814.~~47132483~~93235346 III-A-8 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-9 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-10 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 III-A-11 0.00000000 1916.~~92505689~~10756105 ~~477~~461.~~25660815~~14904710 0.~~47725661~~46114905 1916.~~92505689~~10756105 III-A-12 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-A-13 0.00000000 2319.~~83825973~~27102128 ~~374~~355.~~59185348~~32083220 0.~~37459185~~35532083 2319.~~83825973~~27102128 IV-A-1 0.00000000 1521.~~38954293~~77372032 ~~758~~736.~~57135240~~79763208 0.~~75857135~~73679763 1521.~~38954293~~77372032 V-A-1 0.00000000 3027.~~92128270~~21965089 ~~622~~594.~~07453385~~85488296 0.~~62207453~~59485488 3027.~~92128270~~21965089 VI-A-1 0.00000000 3235.~~54389984~~32254954 ~~575~~540.~~71619107~~39364153 0.~~57571619~~54039364 3235.~~54389984~~32254954 VII-A-1 0.00000000 1223.~~99766162~~34860513 ~~684~~661.~~78703634~~43843121 0.~~68478704~~66143843 1223.~~99766162~~34860513 VIII-A-1 0.00000000 11.~~14110224~~55251988 ~~713~~701.~~33342364~~78090377 0.~~71333342~~70178090 11.~~14110224~~55251988 I-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 III-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 VIII-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 D-X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 I-P 0.00000000 27.~~27353312~~90720121 ~~930~~922.~~74421493~~83701372 0.~~93074421~~92283701 27.~~27353312~~90720121 III-P 0.00000000 101.~~76195618~~21099951 ~~867~~866.~~68327897~~47227696 0.~~86768328~~86647228 101.~~76195618~~21099951 A-P 0.00000000 4.~~90688394~~97103601 ~~870~~865.~~78231697~~81128096 0.~~87078232~~86581128 4.~~90688394~~97103601 D-P 0.00000000 3833.~~33536023~~17279319 ~~740~~707.~~26768133~~09488815 0.~~74026768~~70709489 3833.~~33536023~~17279319 AR 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 0.00000000 2.~~09377198~~10663884 ~~971~~969.~~74675234~~64011350 0.~~97174675~~96964011 2.~~09377198~~10663884 C-B-2 0.00000000 2.~~09377414~~10663776 ~~971~~969.~~74675446~~64011301 0.~~97174675~~96964011 2.~~09377414~~10663776 C-B-3 0.00000000 2.~~09377214~~10663787 ~~971~~969.~~74675244~~64011457 0.~~97174675~~96964011 2.~~09377214~~10663787 C-B-4 0.00000000 2.~~09377123~~10663854 ~~971~~969.~~74675142~~64011288 0.~~97174675~~96964011 2.~~09377123~~10663854 C-B-5 0.00000000 2.~~09377123~~10663854 ~~971~~969.~~74675142~~64011288 0.~~97174675~~96964011 2.~~09377123~~10663854 C-B-6 0.00000000 2.~~09377762~~10664491 ~~971~~969.~~74674787~~64011401 0.~~97174675~~96964011 2.~~09377762~~10664491 D-B-1 0.00000000 1.~~34670285~~35816334 ~~982~~980.~~09796475~~73980141 0.~~98209796~~98073980 1.~~34670285~~35816334 D-B-2 0.00000000 1.~~34670324~~35816351 ~~982~~980.~~09796479~~73980128 0.~~98209796~~98073980 1.~~34670324~~35816351 D-B-3 0.00000000 1.~~34670517~~35816544 ~~982~~980.~~09796391~~73980302 0.~~98209796~~98073980 1.~~34670517~~35816544 D-B-4 0.00000000 1.~~34670199~~35816268 ~~982~~980.~~09796430~~73980163 0.~~98209796~~98073980 1.~~34670199~~35816268 D-B-5 0.00000000 1.~~34670376~~35816370 ~~982~~980.~~09796420~~73980213 0.~~98209796~~98073980 1.~~34670376~~35816370 D-B-6 0.00000000 1.~~34670259~~35816286 ~~982~~980.~~09796571~~73980058 0.~~98209797~~98073980 1.~~34670259~~35816286 D-B-7 0.00000000 1.~~34670269~~35816294 ~~982~~980.~~09849376~~74033082 0.~~98209849~~98074033 1.~~34670269~~35816294 (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 I-A-1 59,698,000.00 5.50000% 4443,~~163~~321,~~537~~750.5546 ~~202~~198,~~416~~558.2102 0.00 0.00 I-A-2 4,430,000.00 6.00000% 4,430,000.00 22,150.00 0.00 0.00 I-A-3 7,631,000.00 6.00000% 7,631,000.00 38,155.00 0.00 0.00 I-A-4 34,600,000.00 5.50000% 34,600,000.00 158,583.33 0.00 0.00 I-A-5 1,832,000.00 6.00000% 1,832,000.00 9,160.00 0.00 0.00 I-A-6 1,565,000.00 6.00000% 1,565,000.00 7,825.00 0.00 0.00 I-A-7 9,468,000.00 6.00000% 9,468,000.00 47,340.00 0.00 0.00 I-A-8 18,849,000.00 6.00000% ~~478,166~~0.0100 ~~2,390~~0.8300 0.00 0.00 I-A-9 5,795,000.00 6.00000% 5,~~795~~527,~~000~~378.0013 2827,~~975~~636.0089 0.00 0.00 I-A-10 17,000,000.00 6.00000% 17,000,000.00 85,000.00 0.00 0.00 I-A-11 20,202,500.00 6.00000% 20,202,500.00 101,012.50 0.00 0.00 I-A-12 15,296,000.00 6.00000% ~~388,000~~0.00 ~~1,940~~0.00 0.00 0.00 I-A-13 2,000,000.00 6.00000% 21,~~000~~907,000.00 109,~~000~~535.00 0.00 0.00 I-A-14 3,000,000.00 6.00000% 3,000,000.00 15,000.00 0.00 0.00 I-A-15 2,266,000.00 0.00000% 2,266,000.00 0.00 0.00 0.00 I-A-16 127,576,000.00 4.37500% ~~116~~115,~~834~~623,~~778~~078.0040 ~~425~~421,~~960~~542.1347 0.00 0.00 I-A-17 0.00 5.50000% 23,~~898~~650,~~022~~175.7713 ~~109~~108,~~532~~396.6064 0.00 0.00 I-A-18 21,650,000.00 5.50000% 21,650,000.00 99,229.17 0.00 0.00 I-A-19 7,467,500.00 0.00000% 4,~~442~~330,~~149~~681.9770 0.00 0.00 0.00 I-A-20 0.00 5.50000% ~~840~~824,~~661~~638.9738 3,~~853~~779.0359 0.00 0.00 I-A-21 4,370,264.00 5.50000% 4,370,264.00 20,030.38 0.00 0.00 I-A-22 25,000,000.00 5.25000% 18,~~494~~142,~~563~~044.2831 8079,~~913~~371.7144 0.00 0.00 II-A-1 7,019,068.00 5.00000% 65,~~016~~878,~~264~~488.8321 2524,~~067~~493.7770 0.00 0.00 II-A-2 5,000,000.00 5.00000% 4,~~639~~574,~~874~~219.6608 19,~~332~~059.8125 0.00 0.00 II-A-3 5,035,000.00 5.00000% 4,~~312~~180,~~228~~457.4469 17,~~967~~418.6257 0.00 0.00 II-A-4 5,000,000.00 5.00000% 5,000,000.00 20,833.33 0.00 0.00 II-A-5 14,750,000.00 5.00000% 1211,~~232~~829,~~592~~656.0149 5049,~~969~~290.1324 0.00 0.00 II-A-6 25,000.00 5.00000% 26,~~388~~498.5450 ~~109~~110.9541 0.00 0.00 II-A-7 770,000.00 5.00000% 0.00 0.00 0.00 0.00 II-A-8 150,396,172.00 4.50000% ~~128~~125,~~909~~957,~~308~~196.1507 ~~483~~472,~~409~~339.9149 0.00 0.00 III-A-1 79,200,000.00 5.25000% 3129,~~555~~667,~~665~~674.0587 ~~138~~129,~~056~~796.0308 0.00 0.00 III-A-2 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-3 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-4 29,835,000.00 5.75000% 29,835,000.00 142,959.38 0.00 0.00 III-A-5 4,000,000.00 5.75000% 4,000,000.00 19,166.67 0.00 0.00 III-A-6 5,000,000.00 5.75000% 5,000,000.00 23,958.33 0.00 0.00 III-A-7 87,928,072.00 4.50000% 4645,~~941~~317,~~921~~773.1921 ~~176~~169,~~032~~941.2065 0.00 0.00 III-A-8 15,760,000.00 5.75000% 15,760,000.00 75,516.67 0.00 0.00 III-A-9 3,314,988.00 5.75000% 3,314,988.00 15,884.32 0.00 0.00 III-A-10 29,000,000.00 5.75000% 29,000,000.00 138,958.33 0.00 0.00 III-A-11 66,996,018.00 2.~~43250~~68000% 3331,~~309~~974,~~191~~292.7731 6771,~~520~~409.5125 0.00 0.00 III-A-12 0.00 5.~~56750~~32000% 3331,~~309~~974,~~191~~292.7731 ~~154~~141,~~540~~752.7770 0.00 0.00 III-A-13 2,461,910.00 5.25000% ~~980~~922,~~899~~211.0843 4,~~291~~034.4368 0.00 0.00 IV-A-1 99,307,618.00 5.50000% 7675,~~860~~331,~~212~~914.9409 ~~352~~345,~~275~~271.9827 0.00 0.00 V-A-1 164,103,820.00 6.00000% ~~107~~102,~~159~~084,~~107~~807.9533 ~~535~~510,~~795~~424.5404 0.00 0.00 VI-A-1 124,504,827.00 6.50000% 7571,~~731~~679,~~317~~444.3977 ~~410~~388,~~211~~263.3066 0.00 0.00 VII-A-1 41,570,309.00 5.00000% 2928,~~007~~466,~~125~~808.5170 ~~120~~118,~~863~~611.0270 0.00 0.00 VIII-A-1 54,147,339.00 5.00000% 3938,~~228~~625,~~367~~106.7571 ~~163~~160,~~451~~937.5394 0.00 0.00 I-X 0.00 5.50000% 5,~~795~~637,~~730~~008.9296 2625,~~563~~836.7729 0.00 0.00 II-X 0.00 4.60000% 8,~~794~~504,~~744~~148.5102 3332,~~713~~599.1923 0.00 0.00 III-X 0.00 5.75000% 10,~~925~~525,~~257~~907.6603 5250,~~350~~436.1964 0.00 0.00 VII-X 0.00 5.00000% 4,~~386~~289,~~541~~323.1196 1817,~~277~~872.2518 0.00 0.00 VIII-X 0.00 5.00000% 2,~~452~~387,~~289~~956.3159 109,~~217~~949.8782 0.00 0.00 D-X 0.00 6.00000% 15,~~664~~007,~~124~~803.6870 7875,~~320~~039.6202 0.00 0.00 I-P 10,132,718.00 0.00000% 9,~~454~~430,~~005~~968.7366 0.00 0.00 0.00 III-P 4,015,559.00 0.00000% 3,~~527~~484,~~448~~233.6740 0.00 0.00 0.00 A-P 1,181,411.68 0.00000% 1,~~034~~028,~~549~~752.4540 0.00 0.00 0.00 D-P 3,857,979.92 0.00000% 32,~~003~~855,~~834~~937.8985 0.00 0.00 0.00 AR 50.00 4.60000% 0.00 0.00 0.00 0.00 AR-L 50.00 4.60000% 0.00 0.00 0.00 0.00 C-B-1 7,544,962.00 5.~~21878~~21939% 7,~~347~~331,~~589~~792.7632 31,~~954~~889.5156 0.00 0.00 C-B-2 2,716,186.00 5.~~21878~~21939% 2,~~645~~639,~~132~~444.0093 11,~~503~~480.6224 0.00 0.00 C-B-3 2,112,589.00 5.~~21878~~21939% 2,~~057~~052,~~324~~901.7850 8,~~947~~929.2607 0.00 0.00 C-B-4 905,395.00 5.~~21878~~21939% ~~881~~879,~~710~~814.3465 3,~~834~~826.5474 0.00 0.00 C-B-5 905,395.00 5.~~21878~~21939% ~~881~~879,~~710~~814.3465 3,~~834~~826.5474 0.00 0.00 C-B-6 905,397.01 5.~~21878~~21939% ~~881~~879,~~712~~816.3060 3,~~834~~826.5575 0.00 0.00 D-B-1 27,640,188.00 5.~~80144~~80172% 27,~~182~~145,~~595~~372.5038 131,~~415~~241.1146 0.00 0.00 D-B-2 6,580,997.00 5.~~80144~~80172% 6,~~472~~463,~~046~~183.4176 31,~~289~~247.3197 0.00 0.00 D-B-3 2,193,665.00 5.~~80144~~80172% 2,~~157~~154,~~348~~393.1593 10,~~429~~415.7799 0.00 0.00 D-B-4 4,826,064.00 5.~~80144~~80172% 4,~~746~~739,~~166~~667.9163 22,~~945~~915.4917 0.00 0.00 D-B-5 6,142,264.00 5.~~80144~~80172% 6,~~040~~032,~~576~~304.7897 29,~~203~~164.3677 0.00 0.00 D-B-6 4,387,331.00 5.~~80144~~80172% 4,~~314~~308,~~697~~788.2885 20,~~859~~831.5498 0.00 0.00 D-B-7 2,193,669.04 5.~~80144~~80172% 2,~~157~~154,~~353~~399.6406 10,~~429~~416.7901 0.00 0.00 Totals 1,481,063,275.65 5,~~204~~082,~~897~~816.0406 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 I-A-1 0.00 0.00 ~~202~~198,~~416~~558.2301 0.00 4341,~~321~~927,~~750~~686.4683 I-A-2 0.00 0.00 22,150.00 0.00 4,430,000.00 I-A-3 0.00 0.00 38,155.00 0.00 7,631,000.00 I-A-4 0.00 0.00 158,583.33 0.00 34,600,000.00 I-A-5 0.00 0.00 9,160.00 0.00 1,832,000.00 I-A-6 0.00 0.00 7,825.00 0.00 1,565,000.00 I-A-7 0.00 0.00 47,340.00 0.00 9,468,000.00 I-A-8 0.00 0.00 ~~2,390~~0.8300 0.00 0.00 I-A-9 0.00 0.00 2827,~~975~~636.0089 0.00 53,~~527~~511,~~378~~758.1381 I-A-10 0.00 0.00 85,000.00 0.00 17,000,000.00 I-A-11 0.00 0.00 101,012.50 0.00 20,202,500.00 I-A-12 0.00 0.00 ~~1,940~~0.00 0.00 0.00 I-A-13 0.00 0.00 109,~~000~~535.00 0.00 1,~~907~~212,000.00 I-A-14 0.00 0.00 15,000.00 0.00 3,000,000.00 I-A-15 0.00 0.00 0.00 0.00 2,266,000.00 I-A-16 0.00 0.00 ~~425~~421,~~960~~542.1345 0.00 ~~115~~114,~~623~~358,~~078~~953.4086 I-A-17 0.00 0.00 ~~109~~108,~~532~~396.6063 0.00 23,~~650~~391,~~175~~604.1320 I-A-18 0.00 0.00 99,229.1716 0.00 21,650,000.00 I-A-19 0.00 0.00 0.00 0.00 4,~~330~~084,~~681~~203.7021 I-A-20 0.00 0.00 3,~~853~~779.0359 0.00 ~~824~~798,~~638~~102.3809 I-A-21 0.00 0.00 20,030.38 0.00 4,370,264.00 I-A-22 0.00 0.00 8079,~~913~~371.7144 0.00 1817,~~142~~558,~~044~~246.3102 II-A-1 60.0800 0.00 2524,~~061~~493.6970 0.00 5,~~878~~748,~~488~~457.2158 II-A-2 40.6900 0.00 19,~~328~~059.1225 0.00 4,~~574~~507,~~219~~032.0836 II-A-3 40.3600 0.00 17,~~963~~418.2657 0.00 4,~~180~~045,~~457~~613.6995 II-A-4 50.0500 0.00 20,~~828~~833.2833 0.00 5,000,000.00 II-A-5 120.3500 0.00 5049,~~956~~290.7823 0.00 11,~~829~~465,~~656~~071.4960 II-A-6 0.0300 0.00 ~~109~~110.9341 0.00 26,~~498~~608.5091 II-A-7 0.00 0.00 0.00 0.00 0.00 II-A-8 ~~117~~0.1800 0.00 ~~483~~472,~~292~~339.7346 0.00 ~~125~~123,~~957~~171,~~196~~055.0763 III-A-1 076.0081 0.00 ~~138~~129,~~056~~719.0327 0.00 2928,~~667~~141,~~674~~409.8786 III-A-2 011.0034 0.00 19,~~166~~155.6732 0.00 4,000,000.00 III-A-3 011.0034 0.00 19,~~166~~155.6732 0.00 4,000,000.00 III-A-4 084.0060 0.00 142,~~959~~874.3877 0.00 29,835,000.00 III-A-5 011.0034 0.00 19,~~166~~155.6732 0.00 4,000,000.00 III-A-6 014.0018 0.00 23,~~958~~944.3316 0.00 5,000,000.00 III-A-7 0100.0057 0.00 ~~176~~169,~~032~~841.2008 0.00 4544,~~317~~004,~~773~~800.2115 III-A-8 044.0069 0.00 75,~~516~~471.6798 0.00 15,760,000.00 III-A-9 09.0040 0.00 15,~~884~~874.3292 0.00 3,314,988.00 III-A-10 082.0023 0.00 138,~~958~~876.3310 0.00 29,000,000.00 III-A-11 042.0026 0.00 6771,~~520~~366.5199 0.00 3130,~~974~~895,~~292~~149.3186 III-A-12 083.0089 0.00 ~~154~~141,~~540~~668.7781 0.00 3130,~~974~~895,~~292~~149.3186 III-A-13 02.0039 0.00 4,~~291~~032.4329 0.00 ~~922~~874,~~211~~767.4391 IV-A-1 0.00 0.00 ~~352~~345,~~275~~271.9826 0.00 7573,~~331~~169,~~914~~617.0979 V-A-1 0.00 0.00 ~~535~~510,~~795~~424.5401 0.00 ~~102~~97,~~084~~617,~~807~~958.3364 VI-A-1 1,~~246~~222.7917 0.00 ~~408~~387,~~964~~041.5149 0.00 7167,~~679~~281,~~444~~616.7785 VII-A-1 0230.0024 0.00 ~~120~~118,~~863~~381.0246 0.00 2827,~~466~~496,~~808~~199.7097 VIII-A-1 ~~232~~0.8400 0.00 ~~163~~160,~~218~~937.7094 0.00 3837,~~625~~999,~~106~~568.7150 I-X 0.00 0.00 2625,~~563~~836.7729 0.00 5,~~637~~303,008.9685 II-X 80.1700 0.00 3332,~~705~~599.0223 0.00 8,~~504~~271,~~148~~067.0280 III-X 029.0085 0.00 5250,~~350~~406.1979 0.00 10,~~525~~261,~~907~~792.0388 VII-X 3534.2169 0.00 1817,~~242~~837.0449 0.00 4,~~289~~028,~~323~~564.9620 VIII-X 0.00 0.00 109,~~217~~949.8782 0.00 2,~~387~~323,~~956~~024.5970 D-X ~~123~~121.6956 0.00 7874,~~196~~917.9446 0.00 1514,~~007~~253,~~803~~301.7083 I-P 0.00 0.00 0.00 0.00 9,~~430~~350,~~968~~847.6622 III-P 0.00 0.00 0.00 0.00 3,~~484~~479,~~233~~370.4055 A-P 0.00 0.00 0.00 0.00 1,~~028~~022,~~752~~879.4056 D-P 0.00 0.00 0.00 0.00 2,~~855~~727,~~937~~957.8588 AR 0.00 0.00 13.0234 0.00 0.00 AR-L 0.00 0.00 0.9400 0.00 0.00 C-B-1 70.7500 0.00 31,~~946~~889.7656 0.00 7,~~331~~315,~~792~~897.3281 C-B-2 20.7900 0.00 11,~~500~~480.8321 0.00 2,~~639~~633,~~444~~722.9390 C-B-3 20.1700 0.00 8,~~945~~929.0907 0.00 2,~~052~~048,~~901~~451.5004 C-B-4 0.9300 0.00 3,~~833~~826.6174 0.00 ~~879~~877,~~814~~907.6531 C-B-5 0.9300 0.00 3,~~833~~826.6174 0.00 ~~879~~877,~~814~~907.6531 C-B-6 0.9300 0.00 3,~~833~~826.6275 0.00 ~~879~~877,~~816~~909.6026 D-B-1 ~~652~~745.5955 0.00 130,~~762~~495.5291 0.00 27,~~145~~107,~~372~~832.3849 D-B-2 ~~155~~177.3851 0.00 31,~~133~~070.9346 0.00 6,~~463~~454,~~183~~245.7669 D-B-3 5159.7917 0.00 10,~~377~~356.9782 0.00 2,~~154~~151,~~393~~414.9358 D-B-4 ~~113~~130.9417 0.00 22,~~831~~785.5500 0.00 4,~~739~~733,~~667~~113.6305 D-B-5 ~~145~~165.0268 0.00 2928,~~058~~999.3409 0.00 6,~~032~~023,~~304~~962.9778 D-B-6 ~~103~~118.5934 0.00 20,~~755~~713.9564 0.00 4,~~308~~302,~~788~~830.8513 D-B-7 5159.7917 0.00 10,~~378~~356.0084 0.00 2,~~154~~151,~~399~~419.0670 Totals 3,~~086~~669.0414 0.00 5,~~201~~079,~~813~~150.0007 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 I-A-1 59,698,000.00 5.50000% ~~739~~725.~~78253124~~68177259 3.~~39066987~~32604141 0.00000000 0.00000000 I-A-2 4,430,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-3 7,631,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-4 34,600,000.00 5.50000% 1000.00000000 4.58333324 0.00000000 0.00000000 I-A-5 1,832,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-6 1,565,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-7 9,468,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-8 18,849,000.00 6.00000% 250.~~36824288~~00000000 0.~~12684121~~00000000 0.00000000 0.00000000 I-A-9 5,795,000.00 6.00000% ~~1000~~953.~~00000000~~81848663 54.~~00000000~~76909232 0.00000000 0.00000000 I-A-10 17,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-11 20,202,500.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-12 15,296,000.00 6.00000% 250.~~36610879~~00000000 0.~~12683054~~00000000 0.00000000 0.00000000 I-A-13 2,000,000.00 6.00000% ~~1000~~953.~~00000000~~50000000 54.~~00000000~~76750000 0.00000000 0.00000000 I-A-14 3,000,000.00 6.00000% 1000.00000000 5.00000000 0.00000000 0.00000000 I-A-15 2,266,000.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 I-A-16 127,576,000.00 4.37500% ~~915~~906.~~80530821~~30744341 3.~~33887353~~30424586 0.00000000 0.00000000 I-A-17 0.00 5.50000% ~~915~~906.~~80530807~~30744348 4.~~19744083~~15390927 0.00000000 0.00000000 I-A-18 21,650,000.00 5.50000% 1000.00000000 4.58333349 0.00000000 0.00000000 I-A-19 7,467,500.00 0.00000% ~~594~~579.~~86440844~~93728825 0.00000000 0.00000000 0.00000000 I-A-20 0.00 5.50000% ~~739~~725.~~78253123~~68177208 3.~~39066639~~32603919 0.00000000 0.00000000 I-A-21 4,370,264.00 5.50000% 1000.00000000 4.58333410 0.00000000 0.00000000 I-A-22 25,000,000.00 5.25000% ~~739~~725.~~78253120~~68177240 3.~~23654840~~17485760 0.00000000 0.00000000 II-A-1 7,019,068.00 5.00000% ~~857~~837.~~13157787~~50267272 3.~~57138156~~48959435 0.00000000 0.00000000 II-A-2 5,000,000.00 5.00000% ~~927~~914.~~97493200~~84381600 3.~~86656200~~81185000 0.00000000 0.00000000 II-A-3 5,035,000.00 5.00000% ~~856~~830.~~45053426~~27958093 3.~~56854419~~45949752 0.00000000 0.00000000 II-A-4 5,000,000.00 5.00000% 1000.00000000 4.16666600 0.00000000 0.00000000 II-A-5 14,750,000.00 5.00000% ~~829~~802.~~32827186~~01060949 3.~~45553424~~34171119 0.00000000 0.00000000 II-A-6 25,000.00 5.00000% ~~1055~~1059.~~54160000~~94000000 4.~~39800000~~41640000 0.00000000 0.00000000 II-A-7 770,000.00 5.00000% 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 150,396,172.00 4.50000% ~~857~~837.~~13157746~~50267307 3.~~21424344~~14063506 0.00000000 0.00000000 III-A-1 79,200,000.00 5.25000% ~~398~~374.~~43011427~~59185442 1.~~74313169~~63883939 0.00000000 0.00000000 III-A-2 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-3 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-4 29,835,000.00 5.75000% 1000.00000000 4.79166683 0.00000000 0.00000000 III-A-5 4,000,000.00 5.75000% 1000.00000000 4.79166750 0.00000000 0.00000000 III-A-6 5,000,000.00 5.75000% 1000.00000000 4.79166600 0.00000000 0.00000000 III-A-7 87,928,072.00 4.50000% ~~533~~515.~~86728632~~39596149 21.~~00200227~~93273486 0.00000000 0.00000000 III-A-8 15,760,000.00 5.75000% 1000.00000000 4.79166688 0.00000000 0.00000000 III-A-9 3,314,988.00 5.75000% 1000.00000000 4.79166742 0.00000000 0.00000000 III-A-10 29,000,000.00 5.75000% 1000.00000000 4.79166655 0.00000000 0.00000000 III-A-11 66,996,018.00 2.~~43250~~68000% ~~497~~477.~~18166489~~25660815 1.~~00782870~~06587305 0.00000000 0.00000000 III-A-12 0.00 5.~~56750~~32000% ~~497~~477.~~18166489~~25660815 2.~~30671575~~11583769 0.00000000 0.00000000 III-A-13 2,461,910.00 5.25000% ~~398~~374.~~43011320~~59185348 1.~~74313033~~63884139 0.00000000 0.00000000 IV-A-1 99,307,618.00 5.50000% ~~773~~758.~~96089533~~57135240 3.~~54732081~~47678534 0.00000000 0.00000000 V-A-1 164,103,820.00 6.00000% ~~652~~622.~~99581661~~07453385 3.~~26497908~~11037269 0.00000000 0.00000000 VI-A-1 124,504,827.00 6.50000% ~~608~~575.~~26009091~~71619107 3.~~29474214~~11846271 0.00000000 0.00000000 VII-A-1 41,570,309.00 5.00000% ~~697~~684.~~78469797~~78703634 2.~~90743617~~85327925 0.00000000 0.00000000 VIII-A-1 54,147,339.00 5.00000% ~~724~~713.~~47452589~~33342364 32.~~01864382~~97222251 0.00000000 0.00000000 I-X 0.00 5.50000% ~~663~~645.~~22189061~~05888756 32.~~03976737~~95651978 0.00000000 0.00000000 II-X 0.00 4.60000% ~~814~~787.~~37939721~~47062299 3.~~12178794~~01863701 0.00000000 0.00000000 III-X 0.00 5.75000% ~~413~~398.~~59725000~~47904158 1.~~98182004~~90937882 0.00000000 0.00000000 VII-X 0.00 5.00000% ~~652~~638.~~89857795~~42864882 2.~~72041005~~66011890 0.00000000 0.00000000 VIII-X 0.00 5.00000% ~~533~~519.~~35458569~~36270019 2.~~22231031~~16401144 0.00000000 0.00000000 D-X 0.00 6.00000% ~~605~~580.~~72442582~~34479837 32.~~02862200~~90172405 0.00000000 0.00000000 I-P 10,132,718.00 0.00000% ~~933~~930.~~01774805~~74421493 0.00000000 0.00000000 0.00000000 III-P 4,015,559.00 0.00000% ~~878~~867.~~44523515~~68327897 0.00000000 0.00000000 0.00000000 A-P 1,181,411.68 0.00000% ~~875~~870.~~68920091~~78231697 0.00000000 0.00000000 0.00000000 D-P 3,857,979.92 0.00000% ~~778~~740.~~60303897~~26768133 0.00000000 0.00000000 0.00000000 AR 50.00 4.60000% 0.00000000 0.00000000 0.00000000 0.00000000 AR-L 50.00 4.60000% 0.00000000 0.00000000 0.00000000 0.00000000 C-B-1 7,544,962.00 5.~~21878~~21939% ~~973~~971.~~84052564~~74675234 4.~~23521152~~22660313 0.00000000 0.00000000 C-B-2 2,716,186.00 5.~~21878~~21939% ~~973~~971.~~84052491~~74675446 4.~~23521070~~22660304 0.00000000 0.00000000 C-B-3 2,112,589.00 5.~~21878~~21939% ~~973~~971.~~84052459~~74675244 4.~~23521092~~22660063 0.00000000 0.00000000 C-B-4 905,395.00 5.~~21878~~21939% ~~973~~971.~~84052264~~74675142 4.~~23521226~~22659723 0.00000000 0.00000000 C-B-5 905,395.00 5.~~21878~~21939% ~~973~~971.~~84052264~~74675142 4.~~23521226~~22659723 0.00000000 0.00000000 C-B-6 905,397.01 5.~~21878~~21939% ~~973~~971.~~84052549~~74674787 4.~~23521390~~22659889 0.00000000 0.00000000 D-B-1 27,640,188.00 5.~~80144~~80172% ~~983~~982.~~44466760~~09796475 4.~~75449407~~74821155 0.00000000 0.00000000 D-B-2 6,580,997.00 5.~~80144~~80172% ~~983~~982.~~44466803~~09796479 4.~~75449389~~74821216 0.00000000 0.00000000 D-B-3 2,193,665.00 5.~~80144~~80172% ~~983~~982.~~44466908~~09796391 4.~~75449533~~74821361 0.00000000 0.00000000 D-B-4 4,826,064.00 5.~~80144~~80172% ~~983~~982.~~44466837~~09796430 4.~~75449352~~74821096 0.00000000 0.00000000 D-B-5 6,142,264.00 5.~~80144~~80172% ~~983~~982.~~44466796~~09796420 4.~~75449443~~74821173 0.00000000 0.00000000 D-B-6 4,387,331.00 5.~~80144~~80172% ~~983~~982.~~44466830~~09796571 4.~~75449425~~74821252 0.00000000 0.00000000 D-B-7 2,193,669.04 5.~~80144~~80172% ~~983~~982.~~44536056~~09849376 4.~~75449569~~74821398 0.00000000 0.00000000 (5) 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 I-A-1 0.00000000 0.00000000 3.~~39067021~~32604124 0.00000000 ~~725~~702.~~68177259~~32984070 I-A-2 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-3 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-4 0.00000000 0.00000000 4.58333324 0.00000000 1000.00000000 I-A-5 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-6 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-7 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-8 0.00000000 0.00000000 0.~~12684121~~00000000 0.00000000 0.00000000 I-A-9 0.00000000 0.00000000 54.~~00000000~~76909232 0.00000000 ~~953~~605.~~81848663~~99806903 I-A-10 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-11 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-12 0.00000000 0.00000000 0.~~12683054~~00000000 0.00000000 0.00000000 I-A-13 0.00000000 0.00000000 54.~~00000000~~76750000 0.00000000 ~~953~~606.~~50000000~~00000000 I-A-14 0.00000000 0.00000000 5.00000000 0.00000000 1000.00000000 I-A-15 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 I-A-16 0.00000000 0.00000000 3.~~33887353~~30424570 0.00000000 ~~906~~896.~~30744341~~39864755 I-A-17 0.00000000 0.00000000 4.~~19744083~~15390889 0.00000000 ~~906~~896.~~30744348~~39864757 I-A-18 0.00000000 0.00000000 4.~~58333349~~58333303 0.00000000 1000.00000000 I-A-19 0.00000000 0.00000000 0.00000000 0.00000000 ~~579~~546.~~93728825~~93045999 I-A-20 0.00000000 0.00000000 3.~~39066639~~32603919 0.00000000 ~~725~~702.~~68177208~~32983695 I-A-21 0.00000000 0.00000000 4.58333410 0.00000000 1000.00000000 I-A-22 0.00000000 0.00000000 3.~~23654840~~17485760 0.00000000 ~~725~~702.~~68177240~~32984080 II-A-1 0.~~00086621~~00000000 0.00000000 3.~~57051534~~48959435 0.00000000 ~~837~~818.~~50267272~~97733146 II-A-2 0.~~00093800~~00000000 0.00000000 3.~~86562400~~81185000 0.00000000 ~~914~~901.~~84381600~~40647200 II-A-3 0.~~00086594~~00000000 0.00000000 3.~~56767825~~45949752 0.00000000 ~~830~~803.~~27958093~~49830189 II-A-4 0.~~00101000~~00000000 0.00000000 4.~~16565600~~16666600 0.00000000 1000.00000000 II-A-5 0.~~00083729~~00000000 0.00000000 3.~~45469695~~34171051 0.00000000 ~~802~~777.~~01060949~~29298983 II-A-6 0.~~00120000~~00000000 0.00000000 4.~~39720000~~41640000 0.00000000 ~~1059~~1064.~~94000000~~35640000 II-A-7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 II-A-8 0.~~00077914~~00000000 0.00000000 3.~~21346430~~14063486 0.00000000 ~~837~~818.~~50267307~~97733162 III-A-1 0.~~00000000~~00096982 0.00000000 1.~~74313169~~63786957 0.00000000 ~~374~~355.~~59185442~~32083157 III-A-2 0.~~00000000~~00283500 0.00000000 4.~~79166750~~78883000 0.00000000 1000.00000000 III-A-3 0.~~00000000~~00283500 0.00000000 4.~~79166750~~78883000 0.00000000 1000.00000000 III-A-4 0.~~00000000~~00283560 0.00000000 4.~~79166683~~78883090 0.00000000 1000.00000000 III-A-5 0.~~00000000~~00283500 0.00000000 4.~~79166750~~78883000 0.00000000 1000.00000000 III-A-6 0.~~00000000~~00283600 0.00000000 4.~~79166600~~78883200 0.00000000 1000.00000000 III-A-7 0.~~00000000~~00114378 0.00000000 21.~~00200227~~93159109 0.00000000 ~~515~~500.~~39596149~~46360791 III-A-8 0.~~00000000~~00283566 0.00000000 4.~~79166688~~78883122 0.00000000 1000.00000000 III-A-9 0.~~00000000~~00283561 0.00000000 4.~~79166742~~78883181 0.00000000 1000.00000000 III-A-10 0.~~00000000~~00283552 0.00000000 4.~~79166655~~78883103 0.00000000 1000.00000000 III-A-11 0.~~00000000~~00063078 0.00000000 1.~~00782870~~06524227 0.00000000 ~~477~~461.~~25660815~~14904710 III-A-12 0.~~00000000~~00125216 0.00000000 2.~~30671575~~11458553 0.00000000 ~~477~~461.~~25660815~~14904710 III-A-13 0.~~00000000~~00097079 0.00000000 1.~~74313033~~63787060 0.00000000 ~~374~~355.~~59185348~~32083220 IV-A-1 0.00000000 0.00000000 3.~~54732081~~47678524 0.00000000 ~~758~~736.~~57135240~~79763208 V-A-1 0.00000000 0.00000000 3.~~26497908~~11037251 0.00000000 ~~622~~594.~~07453385~~85488296 VI-A-1 0.~~01001399~~00981625 0.00000000 3.~~28472815~~10864646 0.00000000 ~~575~~540.~~71619107~~39364153 VII-A-1 0.~~00000000~~00553857 0.00000000 2.~~90743617~~84774068 0.00000000 ~~684~~661.~~78703634~~43843121 VIII-A-1 0.~~00430012~~00000000 0.00000000 32.~~01434388~~97222251 0.00000000 ~~713~~701.~~33342364~~78090377 I-X 0.00000000 0.00000000 32.~~03976737~~95651978 0.00000000 ~~645~~606.~~05888756~~83830978 II-X 0.~~00075653~~00000000 0.00000000 3.~~12103141~~01863701 0.00000000 ~~787~~765.~~47062299~~88776418 III-X 0.~~00000000~~00113003 0.00000000 1.~~98182004~~90824879 0.00000000 ~~398~~388.~~47904158~~48047775 VII-X 0.~~00524070~~00516331 0.00000000 2.~~71516935~~65495559 0.00000000 ~~638~~599.~~42864882~~61682141 VIII-X 0.00000000 0.00000000 2.~~22231031~~16401144 0.00000000 ~~519~~505.~~36270019~~24049971 D-X 0.~~00478303~~00470067 0.00000000 32.~~02383935~~89702338 0.00000000 ~~580~~551.~~34479837~~16856150 I-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~930~~922.~~74421493~~83701372 III-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~867~~866.~~68327897~~47227696 A-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~870~~865.~~78231697~~81128096 D-P 0.00000000 0.00000000 0.00000000 0.00000000 ~~740~~707.~~26768133~~09488815 AR 0.00000000 0.00000000 2066.~~40000000~~80000000 0.00000000 0.00000000 AR-L 0.00000000 0.00000000 180.~~80000000~~00000000 0.00000000 0.00000000 C-B-1 0.~~00102718~~00000000 0.00000000 4.~~23418435~~22660313 0.00000000 ~~971~~969.~~74675234~~64011350 C-B-2 0.~~00102718~~00000000 0.00000000 4.~~23418352~~22659199 0.00000000 ~~971~~969.~~74675446~~64011301 C-B-3 0.~~00102718~~00000000 0.00000000 4.~~23418374~~22660063 0.00000000 ~~971~~969.~~74675244~~64011457 C-B-4 0.~~00102718~~00000000 0.00000000 4.~~23418508~~22659723 0.00000000 ~~971~~969.~~74675142~~64011288 C-B-5 0.~~00102718~~00000000 0.00000000 4.~~23418508~~22659723 0.00000000 ~~971~~969.~~74675142~~64011288 C-B-6 0.~~00102717~~00000000 0.00000000 4.~~23418672~~22659889 0.00000000 ~~971~~969.~~74674787~~64011401 D-B-1 0.~~02361019~~02697341 0.00000000 4.~~73088389~~72123815 0.00000000 ~~982~~980.~~09796475~~73980141 D-B-2 0.~~02361040~~02697312 0.00000000 4.~~73088348~~72123905 0.00000000 ~~982~~980.~~09796479~~73980128 D-B-3 0.~~02360889~~02697312 0.00000000 4.~~73088188~~72124048 0.00000000 ~~982~~980.~~09796391~~73980302 D-B-4 0.~~02360930~~02697229 0.00000000 4.~~73088422~~72123867 0.00000000 ~~982~~980.~~09796430~~73980163 D-B-5 0.~~02361019~~02697377 0.00000000 4.~~73088425~~72123797 0.00000000 ~~982~~980.~~09796420~~73980213 D-B-6 0.~~02361117~~02697312 0.00000000 4.~~73088308~~72123941 0.00000000 ~~982~~980.~~09796571~~73980058 D-B-7 0.~~02360885~~02697308 0.00000000 4.~~73088684~~72124090 0.00000000 ~~982~~980.~~09849376~~74033082 (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.

~~Original~~CERTIFICATEHOLDER $ACCOUNT ~~Original~~STATEMENT %CERTIFICATE ~~Current~~ACCOUNT $Beginning ~~Current~~Balance %0.00 ~~Bankruptcy~~Deposits ~~410~~Payments of Interest and Principal 31,~~760~~927,775.0093 ~~0.02773143%~~Liquidations, ~~410~~Insurance Proceeds,~~760~~ Reserve Funds 0.00 Proceeds from Repurchased Loans 0.~~03811254%~~00 ~~Fraud~~Other 29Amounts (Servicer Advances) 126,~~621,265~~384.5479 ~~2.00000000%~~Realized 29Loss (Gains,~~621,265~~ Subsequent Expenses & Recoveries) 0.5400 2Prepayment Penalties 0.~~74842167%~~00 ~~Special~~Total ~~Hazard~~Deposits 1432,~~810~~054,~~633~~160.0072 ~~1.00000002%~~Withdrawals 14Reimbursement for Servicer Advances 114,~~810,633~~413.0031 1Payment of Service Fee 265,974.~~37421056%~~89 ~~Limit~~Payment of ~~Subordinate's~~Interest ~~Exposure~~and toPrincipal ~~Certain~~31,673,772.52 ~~Types~~Total ofWithdrawals ~~Losses~~(Pool Distribution Amount) 32,054,160.72 Ending Balance 0.00

~~CERTIFICATEHOLDER~~PREPAYMENT/CURTAILMENT ~~ACCOUNT~~INTEREST ~~STATEMENT~~SHORTFALL ~~CERTIFICATE~~Total ~~ACCOUNT~~Prepayment/Curtailment ~~Beginning Balance 0.00 Deposits Payments of~~ Interest ~~and~~Shortfall ~~Principal 29,860,417.55 Liquidations, Insurance Proceeds, Reserve Funds~~ 0.00 ~~Proceeds~~Servicing ~~from~~Fee ~~Repurchased~~Support ~~Loans~~ 0.00 ~~Other~~Non-Supported ~~Amounts (Servicer Advances) 114,413.31 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00~~ Prepayment/Curtailment ~~Penalties 0.00 Total Deposits 29,974,830.86 Withdrawals Reimbursement for Servicer Advances 114,889.60 Payment of Service Fee 271,608.58 Payment of~~ Interest ~~and~~Shortfall ~~Principal 29~~3,~~588,332~~669.~~68 Total Withdrawals (Pool Distribution Amount) 29,974,830.86 Ending Balance 0.00~~14

~~PREPAYMENT/CURTAILMENT~~SERVICING ~~INTEREST~~FEES ~~SHORTFALL~~Gross ~~Total~~Servicing ~~Prepayment/Curtailment~~Fee ~~Interest~~224,553.58 ~~Shortfall~~External ~~0.00~~Master Servicing Fee ~~Support~~11,567.09 0PMI Fee 29,854.0022 ~~Non-~~Supported Prepayment/Curtailment Interest Shortfall 30.00 Net Servicing Fee 265,~~086~~974.0489

~~SERVICING~~OTHER ~~FEES~~ACCOUNTS ~~Gross~~Beginning ~~Servicing~~Current ~~Fee~~Current ~~229,649~~Ending Account Type Balance Withdrawals Deposits Balance I-A-12 Special Retail Rounding Acct 0.5600 ~~External~~0.00 ~~Master~~0.00 ~~Servicing~~0.00 ~~Fee~~I-A-13 ~~11,853~~Special Retail Rounding Acct 354.7517 ~~PMI~~1.76 ~~Fee~~645.82 ~~30,105~~998.2723 ~~Supported~~I-A-14 ~~Prepayment/Curtailment~~Special ~~Interest~~Retail ~~Shortfall~~Rounding Acct 999.99 0.00 ~~Net~~0.00 ~~Servicing Fee 271,608~~999.5899

OTHER ACCOUNTS ~~Beginning~~Original ~~Current~~$ ~~Current~~Original ~~Ending~~% ~~Account~~Current ~~Type~~$ ~~Balance~~Current ~~Withdrawals~~% ~~Deposits~~Bankruptcy ~~Balance~~410,760.00 ~~I-A-12~~0.02773413% ~~Special~~410,760.00 ~~Retail~~0.03907682% ~~Rounding~~Fraud ~~Acct 965~~29,621,265.4754 ~~999~~2.9800000000% 3429,621,265.5154 02.0081795913% ~~I-A-13~~ Special ~~Retail~~Hazard ~~Rounding Acct 999~~14,810,633.9900 ~~645~~1.8200000002% 014,810,633.00 ~~354~~1.1740897958% ~~I-A-14~~Limit ~~Special~~of ~~Retail~~Subordinate's ~~Rounding~~Exposure ~~Acct~~to ~~999.99~~Certain ~~0.00~~Types ~~0.00~~of ~~999.99~~Losses

Delinquency Status By Groups DELINQUENT BANKRUPTCY FORECLOSURE REO Total G1 30Y Jumbo A 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 ~~806,146~~0.4600 0.00 0.00 0.00 ~~806,146~~0.4600 60 Days 01 0 0 0 01 0428,305.0078 0.00 0.00 0.00 0428,305.0078 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 10 0 0 10 0.00 ~~463,410~~0.8100 0.00 0.00 ~~463,410~~0.8100 180 Days 0 01 0 0 01 0.00 0463,410.0081 0.00 0.00 0463,410.0081 Totals 21 1 0 0 32 ~~806~~428,~~146~~305.4678 463,410.81 0.00 0.00 1891,~~269,557~~716.2759 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~275103~~000000% 0.000000% 0.000000% 0.000000% 0.~~275103~~000000% 0.~~239469~~000000% 0.000000% 0.000000% 0.000000% 0.~~239469~~000000% 60 Days 0.~~000000~~139665% 0.000000% 0.000000% 0.000000% 0.~~000000~~139665% 0.~~000000~~129623% 0.000000% 0.000000% 0.000000% 0.~~000000~~129623% 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.~~137552~~000000% 0.000000% 0.000000% 0.~~137552~~000000% 0.000000% 0.~~137658~~000000% 0.000000% 0.000000% 0.~~137658~~000000% 180 Days 0.000000% 0.~~000000~~139665% 0.000000% 0.000000% 0.~~000000~~139665% 0.000000% 0.~~000000~~140248% 0.000000% 0.000000% 0.~~000000~~140248% Totals 0.~~275103~~139665% 0.~~137552~~139665% 0.000000% 0.000000% 0.~~412655~~279330% 0.~~239469~~129623% 0.~~137658~~140248% 0.000000% 0.000000% 0.~~377126~~269871% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G2 15Y Jumbo A 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 G3 30Y Jumbo AltA 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 2 0 0 2 846,~~806~~279.0416 0.00 0.00 846,~~806~~279.0416 30 Days 14 0 0 0 14 ~~425~~1,~~021~~655,909.3120 0.00 0.00 0.00 ~~425~~1,~~021~~655,909.3120 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 1 0 1 0.00 0.00 ~~331~~642,~~450~~070.6562 0.00 ~~331~~642,~~450~~070.6562 150 Days 0 0 1 3 0 41 0.00 ~~332,878~~0.6700 1331,~~514,636~~450.6165 0.00 1331,~~847,515~~450.2865 180 Days 0 02 45 0 47 0.00 0788,912.0098 2,~~159~~575,~~809~~155.7493 0.00 23,~~159~~364,~~809~~068.7491 Totals 14 34 87 0 1215 ~~425~~1,~~021~~655,909.3120 1,~~179~~635,~~684~~192.7114 43,~~005~~548,~~897~~677.0020 0.00 56,~~610~~839,~~603~~778.0254 0-29 Days 0.~~410678~~417537% 0.000000% 0.000000% 0.~~410678~~417537% 0.~~371206~~377433% 0.000000% 0.000000% 0.~~371206~~377433% 30 Days 0.~~205339~~835073% 0.000000% 0.000000% 0.000000% 0.~~205339~~835073% 0.~~186312~~738521% 0.000000% 0.000000% 0.000000% 0.~~186312~~738521% 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.~~205339~~208768% 0.000000% 0.~~205339~~208768% 0.000000% 0.000000% 0.~~145295~~286358% 0.000000% 0.~~145295~~286358% 150 Days 0.000000% 0.~~205339~~000000% 0.~~616016~~208768% 0.000000% 0.~~821355~~208768% 0.000000% 0.~~145921~~000000% 0.~~663955~~147824% 0.000000% 0.~~809876~~147824% 180 Days 0.000000% 0.~~000000~~417537% 01.~~821355~~043841% 0.000000% 01.~~821355~~461378% 0.000000% 0.~~000000~~351848% 01.~~946773~~148497% 0.000000% 01.~~946773~~500346% Totals 0.~~205339~~835073% 0.~~616016~~835073% 1.~~642710~~461378% 0.000000% 23.~~464066~~131524% 0.~~186312~~738521% 0.~~517126~~729282% 1.~~756023~~582680% 0.000000% 23.~~459461~~050483% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G4 30Y Conf AltA 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 1 0 0 1 ~~124~~123,~~095~~963.9375 0.00 0.00 ~~124~~123,~~095~~963.9375 30 Days 2 0 0 0 2 235,~~902~~651.7125 0.00 0.00 0.00 235,~~902~~651.7125 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 10 0 10 0.00 0.00 ~~167,196~~0.9800 0.00 ~~167,196~~0.9800 150 Days 0 0 01 0 01 0.00 0.00 0167,196.0098 0.00 0167,196.0098 180 Days 0 0 3 0 3 0.00 0.00 515,979.29 0.00 515,979.29 Totals 2 1 4 0 7 235,~~902~~651.7125 ~~124~~123,~~095~~963.9375 683,176.27 0.00 1,~~043~~042,~~174~~791.9127 0-29 Days 0.~~222717~~228833% 0.000000% 0.000000% 0.~~222717~~228833% 0.~~150757~~154661% 0.000000% 0.000000% 0.~~150757~~154661% 30 Days 0.~~445434~~457666% 0.000000% 0.000000% 0.000000% 0.~~445434~~457666% 0.~~286584~~294006% 0.000000% 0.000000% 0.000000% 0.~~286584~~294006% 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.~~222717~~000000% 0.000000% 0.~~222717~~000000% 0.000000% 0.000000% 0.~~203118~~000000% 0.000000% 0.~~203118~~000000% 150 Days 0.000000% 0.000000% 0.~~000000~~228833% 0.000000% 0.~~000000~~228833% 0.000000% 0.000000% 0.~~000000~~208600% 0.000000% 0.~~000000~~208600% 180 Days 0.000000% 0.000000% 0.~~668151~~686499% 0.000000% 0.~~668151~~686499% 0.000000% 0.000000% 0.~~626833~~643752% 0.000000% 0.~~626833~~643752% Totals 0.~~445434~~457666% 0.~~222717~~228833% 0.~~890869~~915332% 0.000000% 1.~~559020~~601831% 0.~~286584~~294006% 0.~~150757~~154661% 0.~~829950~~852353% 0.000000% 1.~~267291~~301020% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G5 30Y Conf AltA 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 7 0 0 7 ~~808~~807,~~720~~723.3073 0.00 0.00 ~~808~~807,~~720~~723.3073 30 Days 5 0 0 0 5 ~~803~~748,~~247~~775.4379 0.00 0.00 0.00 ~~803~~748,~~247~~775.4379 60 Days 23 0 01 0 24 ~~542~~593,~~715~~432.8692 0.00 0112,154.0018 0.00 ~~542~~705,~~715~~587.8610 90 Days 0 0 31 0 31 0.00 0.00 ~~597~~328,~~257~~128.2980 0.00 ~~597~~328,~~257~~128.2980 120 Days 0 1 02 0 13 0.00 225,~~627~~422.5642 0484,874.0027 0.00 ~~225~~710,~~627~~296.5669 150 Days 0 10 40 0 50 0.00 ~~173,749~~0.4300 ~~708,010~~0.5300 0.00 ~~881,759~~0.9600 180 Days 0 13 03 0 16 0.00 99546,~~626~~240.5637 0435,146.0015 0.00 99981,~~626~~386.5652 Totals 78 1011 7 0 2426 1,~~345~~342,~~963~~208.2971 1,~~307~~579,~~723~~386.8552 1,~~305~~360,~~267~~303.8240 0.00 34,~~958~~281,~~954~~898.9663 0-29 Days 1.~~004304~~043219% 0.000000% 0.000000% 1.~~004304~~043219% 0.~~715118~~743736% 0.000000% 0.000000% 0.~~715118~~743736% 30 Days 0.~~717360~~745156% 0.000000% 0.000000% 0.000000% 0.~~717360~~745156% 0.~~710278~~689458% 0.000000% 0.000000% 0.000000% 0.~~710278~~689458% 60 Days 0.~~286944~~447094% 0.000000% 0.~~000000~~149031% 0.000000% 0.~~286944~~596125% 0.~~479901~~546422% 0.000000% 0.~~000000~~103269% 0.000000% 0.~~479901~~649691% 90 Days 0.000000% 0.000000% 0.~~430416~~149031% 0.000000% 0.~~430416~~149031% 0.000000% 0.000000% 0.~~528130~~302135% 0.000000% 0.~~528130~~302135% 120 Days 0.000000% 0.~~143472~~149031% 0.~~000000~~298063% 0.000000% 0.~~143472~~447094% 0.000000% 0.~~199513~~207565% 0.~~000000~~446463% 0.000000% 0.~~199513~~654027% 150 Days 0.000000% 0.~~143472~~000000% 0.~~573888~~000000% 0.000000% 0.~~717360~~000000% 0.000000% 0.~~153639~~000000% 0.~~626064~~000000% 0.000000% 0.~~779704~~000000% 180 Days 0.000000% 0.~~143472~~447094% 0.~~000000~~447094% 0.000000% 0.~~143472~~894188% 0.000000% 0.~~088096~~502968% 0.~~000000~~400674% 0.000000% 0.~~088096~~903642% Totals 1.~~004304~~192250% 1.~~434720~~639344% 1.~~004304~~043219% 0.000000% 3.~~443329~~874814% 1.~~190180~~235880% 1.~~156366~~454269% 1.~~154194~~252541% 0.000000% 3.~~500740~~942690% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G6 30Y Conf AltA 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 53 0 0 53 ~~569~~275,~~995~~560.3293 0.00 0.00 ~~569~~275,~~995~~560.3293 30 Days 47 01 0 0 48 1,~~032~~114,~~563~~118.9485 0135,878.0048 0.00 0.00 1,~~032~~249,~~563~~997.9433 60 Days 32 0 0 0 32 ~~398~~376,~~251~~593.6088 0.00 0.00 0.00 ~~398~~376,~~251~~593.6088 90 Days 1 0 23 0 34 9082,~~360~~955.4172 0.00 ~~681~~734,~~375~~454.3528 0.00 ~~771~~817,~~735~~410.7600 120 Days 12 10 1 0 3 99189,~~598~~882.6070 ~~108,350~~0.5900 ~~106~~423,~~633~~908.3425 0.00 ~~314~~613,~~582~~790.5395 150 Days 0 01 21 0 2 0.00 0108,350.0059 ~~252,~~106,633.6134 0.00 ~~252~~214,~~106~~983.6193 180 Days 1 2 1211 69 2123 335,319.13 366,~~320~~171.3502 21,~~211~~795,~~787~~252.1429 ~~830~~1,~~069~~498,711.7622 3,~~743~~995,~~496~~453.3866 Totals 1013 87 1716 69 4145 12,~~956~~098,~~093~~870.6828 1885,~~044,666~~961.2602 3,~~251~~060,~~902~~248.4416 ~~830~~1,~~069~~498,711.7622 7,~~082~~543,~~732~~790.1468 0-29 Days 0.~~871080~~549451% 0.000000% 0.000000% 0.~~871080~~549451% 0.~~693918~~354912% 0.000000% 0.000000% 0.~~693918~~354912% 30 Days 01.~~696864~~282051% 0.~~000000~~183150% 0.000000% 0.000000% 01.~~696864~~465201% 1.~~257053~~434942% 0.~~000000~~175006% 0.000000% 0.000000% 1.~~257053~~609949% 60 Days 0.~~522648~~366300% 0.000000% 0.000000% 0.000000% 0.~~522648~~366300% 0.~~484835~~485038% 0.000000% 0.000000% 0.000000% 0.~~484835~~485038% 90 Days 0.~~174216~~183150% 0.000000% 0.~~348432~~549451% 0.000000% 0.~~522648~~732601% 0.~~110006~~106844% 0.000000% 0.~~829513~~945949% 0.000000% 01.~~939518~~052793% 120 Days 0.~~174216~~366300% 0.~~174216~~000000% 0.~~174216~~183150% 0.000000% 0.~~522648~~549451% 0.~~121252~~244562% 0.~~131907~~000000% 0.~~129816~~545978% 0.000000% 0.~~382976~~790539% 150 Days 0.000000% 0.~~000000~~183150% 0.~~348432~~183150% 0.000000% 0.~~348432~~366300% 0.000000% 0.~~000000~~139551% 0.~~306917~~137340% 0.000000% 0.~~306917~~276891% 180 Days 0.~~174216~~183150% 0.~~348432~~366300% 2.~~090592~~014652% 1.~~045296~~648352% 34.~~658537~~212454% 0.~~408221~~431878% 0.~~445962~~471614% 2.~~692651~~312216% 1.~~010535~~930283% 45.~~557368~~145991% Totals 12.~~742160~~380952% 1.~~393728~~282051% 2.~~961672~~930403% 1.~~045296~~648352% 78.~~142857~~241758% 2.~~381367~~703265% 1.~~271787~~141084% 3.~~958897~~941482% 1.~~010535~~930283% 89.~~622585~~716113% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G7 15Y Conf AltA 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 2 0 0 2 ~~282~~281,~~900~~663.8800 0.00 0.00 ~~282~~281,~~900~~663.8800 30 Days 1 0 0 0 1 148,~~811~~692.3438 0.00 0.00 0.00 148,~~811~~692.3438 60 Days 1 0 0 1 0 1 ~~72,844.70~~ 0.00 0.00 79,861.54 0.00 7279,~~844~~861.7054 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 10 0 10 0.00 0.00 ~~81,083~~0.3300 0.00 ~~81,083~~0.3300 180 Days 0 0 1 1 2 0.00 0.00 131,081.82 112,872.59 243,954.41 Totals 21 2 2 1 76 ~~221~~148,~~656~~692.0438 ~~282~~281,~~900~~663.8800 ~~212~~210,~~165~~943.1536 112,872.59 ~~829~~754,~~594~~171.6633 0-29 Days 0.~~869565~~888889% 0.000000% 0.000000% 0.~~869565~~888889% 0.~~902181~~927196% 0.000000% 0.000000% 0.~~902181~~927196% 30 Days 0.~~434783~~444444% 0.000000% 0.000000% 0.000000% 0.~~434783~~444444% 0.~~474564~~489475% 0.000000% 0.000000% 0.000000% 0.~~474564~~489475% 60 Days 0.~~434783~~000000% 0.000000% 0.~~000000~~444444% 0.000000% 0.~~434783~~444444% 0.~~232304~~000000% 0.000000% 0.~~000000~~262893% 0.000000% 0.~~232304~~262893% 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.~~434783~~000000% 0.000000% 0.~~434783~~000000% 0.000000% 0.000000% 0.~~258578~~000000% 0.000000% 0.~~258578~~000000% 180 Days 0.000000% 0.000000% 0.~~434783~~444444% 0.~~434783~~444444% 0.~~869565~~888889% 0.000000% 0.000000% 0.~~418024~~431503% 0.~~359955~~371561% 0.~~777979~~803064% Totals 0.~~869565~~444444% 0.~~869565~~888889% 0.~~869565~~888889% 0.~~434783~~444444% 32.~~043478~~666667% 0.~~706869~~489475% 0.~~902181~~927196% 0.~~676602~~694397% 0.~~359955~~371561% 2.~~645606~~482628% DELINQUENT BANKRUPTCY FORECLOSURE REO Total G8 15Y Jumbo AltA 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%

COLLATERAL STATEMENT Collateral Description Mixed Fixed Weighted Average Gross Coupon 5.~~962352~~955481% Weighted Average Pass-Through Rate 5.~~666648~~659338% Weighted Average Maturity(Stepdown Calculation ) ~~345~~344 Beginning Scheduled Collateral Loan Count 3,~~716~~627 Number Of Loans Paid In Full 8997 Ending Scheduled Collateral Loan Count 3,~~627~~530 Beginning Scheduled Collateral Balance 1,~~102~~077,~~217~~755,~~249~~493.1547 Ending Scheduled Collateral Balance 1,~~077~~051,~~755~~160,~~493~~226.4795 Ending Actual Collateral Balance at 3130-~~Oct~~Nov-2004 1,~~079~~052,~~042~~825,~~251~~756.2737 Monthly P &I Constant 7,~~430~~280,~~729~~816.7382 Special Servicing Fee 0.00 Prepayment Penalties 0.00 Realized Loss Amount 0.00 Cumulative Realized Loss 0.00 Class A Optimal Amount 2931,~~022~~033,~~567~~507.6279 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~077~~051,~~755~~160,~~493~~226.4795 Scheduled Principal 1,~~954~~932,~~223~~022.3697 Unscheduled Principal 2224,~~507~~663,~~532~~243.3255

Group Level Collateral Statement Group G1 30Y Jumbo A G2 15Y Jumbo A G3 30Y Jumbo AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~704235~~701239 5.~~094462~~091049 6.~~302729~~299642 Weighted Average Net Rate 5.~~454235~~451239 4.~~844462~~841049 6.~~052729~~049642 Weighted Average Maturity ~~343~~342 ~~164~~163 ~~341~~340 Beginning Loan Count ~~734~~727 ~~374~~369 ~~499~~487 Loans Paid In Full 711 56 128 Ending Loan Count ~~727~~716 ~~369~~363 ~~487~~479 Beginning Scheduled Balance ~~340~~336,~~168~~389,~~331~~735.8662 ~~166~~162,~~365~~651,~~164~~661.8505 ~~232~~227,~~927~~954,~~156~~994.3001 Ending scheduled Balance ~~336~~330,~~389~~097,~~735~~876.6297 ~~162~~159,~~651~~145,~~661~~410.0560 ~~227~~223,~~954~~960,~~994~~926.0130 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant 21,~~019~~999,~~544~~229.6397 1,~~418~~393,~~673~~797.7160 1,~~473~~442,~~081~~988.2058 Scheduled Principal ~~402~~401,~~544~~031.4834 ~~712~~703,~~389~~741.5231 ~~249~~246,~~684~~292.0191 Unscheduled Principal 35,~~376~~890,~~051~~827.7631 32,~~001~~802,~~114~~509.2814 43,~~722~~747,~~478~~774.2880 Scheduled Interest 1,~~617~~598,~~000~~198.1563 ~~706~~690,~~284~~056.1929 1,~~223~~196,~~397~~695.1967 Servicing Fees 70,~~868~~081.3522 3433,~~659~~885.4179 4847,~~526~~490.4564 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 3,~~793~~720.9312 2,~~618~~499.9462 23,~~313~~179.4437 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~542~~524,~~337~~397.8729 ~~669~~653,~~005~~670.8488 1,~~151~~126,~~557~~025.3066 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.~~440852~~437968 4.~~825571~~822607 5.~~932622~~927621

Group Level Collateral Statement Group G4 30Y Conf AltA G5 30Y Conf AltA G6 30Y Conf AltA Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~911318~~908676 6.~~547399~~551015 7.~~209684~~212976 Weighted Average Net Rate 5.~~661317~~658676 6.~~297399~~301015 6.~~959561~~962846 Weighted Average Maturity ~~341~~340 ~~341~~340 ~~341~~340 Beginning Loan Count ~~458~~449 ~~723~~697 ~~600~~574 Loans Paid In Full 912 26 2628 Ending Loan Count ~~449~~437 ~~697~~671 ~~574~~546 Beginning Scheduled Balance 8382,~~782~~245,~~768~~377.9910 ~~118~~112,~~086~~992,~~580~~309.6638 8682,~~237~~040,~~434~~721.1024 Ending scheduled Balance 8280,~~245~~067,~~377~~946.1052 ~~112~~108,~~992~~491,~~309~~371.3840 8277,~~040~~537,~~721~~876.2485 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~509~~501,~~196~~063.4193 ~~767~~735,~~245~~713.5258 ~~596~~568,~~890~~614.7803 Scheduled Principal 96,~~474~~096.2718 ~~122~~118,~~945~~868.5628 7875,~~770~~482.2258 Unscheduled Principal 12,~~440~~081,~~917~~334.6240 4,~~971~~382,~~325~~069.7270 4,~~117~~427,~~942~~361.6481 Scheduled Interest ~~412~~404,~~722~~967.1475 ~~644~~616,~~299~~845.9630 ~~518~~493,~~120~~131.5645 Servicing Fees 17,~~454~~134.7645 2423,~~601~~540.3606 17,~~974~~100.9668 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 1,~~083~~065.0626 5,~~409~~269.6424 4,~~500~~452.3605 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 ~~394~~386,~~184~~768.3204 ~~614~~588,~~288~~036.9600 ~~495~~471,~~645~~578.2472 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.~~645805~~643134 6.~~242426~~245055 6.~~896938~~897727

Group Level Collateral Statement Group G7 15Y Conf AltA G8 15Y Jumbo AltA Total Collateral Description Mixed Fixed Mixed Fixed Mixed Fixed Weighted Average Coupon Rate 5.~~931549~~928161 5.~~530705~~527221 5.~~962352~~955481 Weighted Average Net Rate 5.~~681088~~677691 5.~~280705~~277221 5.~~712330~~705458 Weighted Average Maturity ~~160~~159.00 ~~162~~161.00 ~~345~~344.00 Record Date 1011/3130/2004 1011/3130/2004 1011/3130/2004 Principal And Interest Constant ~~278~~275,~~874~~534.2639 ~~367~~363,~~223~~874.2274 7,~~430~~280,~~729~~816.7382 Beginning Loan Count ~~233~~230 9594 3,~~716~~627 Loans Paid In Full 35 1 8997 Ending Loan Count ~~230~~225 9493 3,~~627~~530 Beginning Scheduled Balance 31,~~814~~262,~~179~~708.8535 42,~~835~~217,~~632~~986.5472 1,~~102~~077,~~217~~755,~~249~~493.1547 Ending Scheduled Balance 3130,~~262~~280,~~708~~942.3549 4241,~~217~~577,~~986~~875.7282 1,~~077~~051,~~755~~160,~~493~~226.4795 Scheduled Principal 121,~~618~~092.1242 169,~~797~~417.1895 1,~~954~~932,~~223~~022.3697 Unscheduled Principal ~~429~~860,~~853~~673.3844 ~~447~~470,~~848~~692.6495 2224,~~507~~663,~~532~~243.3255 Scheduled Interest ~~157~~154,~~256~~441.1497 ~~197~~194,~~426~~456.0479 5,~~476~~348,~~506~~793.3785 Servicing Fee 6,~~640~~525.1731 8,~~924~~795.1043 ~~229~~224,~~649~~553.5658 Master Servicing Fee 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee ~~554~~553.9977 ~~684~~681.6688 41,~~959~~421.0231 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 ~~150~~147,~~060~~362.9889 ~~187~~184,~~817~~979.2848 5,~~204~~082,~~897~~818.7996 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.~~660154~~656436 5.~~261525~~257839 5.~~666648~~659338

Filing Compare · CSFB MORTGAGE BACKED PASS THROUGH CERTIFICATES SER 2003 23