8-K 1 mst03008_10501.txt 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): January 25, 2005 MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Exact name of registrant as specified in its charter) New York (governing law of 333-101254-13 54-2123777 Pooling and Servicing Agreement) (Commission 54-2123778 (State or other File Number) 54-2123779 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 January 25, 2005 a distribution was made to holders of MASTR ASSET SECURITIZATION TRUST, Mortgage Pass-Through Certificates, Series 2003-8 Trust. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the January 25, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. MASTR ASSET SECURITIZATION TRUST Mortgage Pass-Through Certificates, Series 2003-8 Trust (Registrant) By: Wells Fargo Bank, N.A. as Master Servicer By: /s/ Beth Belfield as Assistant Vice President By: Beth Belfield as Assistant Vice President Date: 1/25/2005 INDEX TO EXHIBITS Exhibit Number Description EX-99.1 Monthly report distributed to holders of Mortgage Pass-Through Certificates, Series 2003-8 Trust, relating to the January 25, 2005 distribution. EX-99.1

Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Record Date: 1112/3031/042004 Distribution Date: 121/2725/042005 Mortgage Asset Securitization Transactions, Inc. Mortgage Pass-Through Certificates Series 2003-8 Contact: Customer Service - CTSLink Wells Fargo Bank, N.A. Securities Administration Services 7485 New Horizon Way Frederick, MD 21703 Telephone: (301) 815-6600 Fax: (301) 815-6660 Certificateholder Distribution Summary Certificate Certificate Beginning Class Pass-Through Certificate Interest Principal Class CUSIP Description Rate Balance Distribution Distribution 1-A-1 55265KJ91 SEN 5.50000% ~~333~~327,~~314~~861,~~715~~597.0263 1,~~527~~501,~~692~~862.4465 53,~~453~~960,~~117~~890.4038 A-R 55265KN47 SEN 5.50000% 0.00 0.00 0.00 2-A-1 55265KK24 SEN 4.50000% ~~207~~203,~~064~~428,~~511~~904.9207 ~~776~~762,~~491~~433.9282 34,~~635~~746,~~607~~466.8519 3-A-1 55265KK32 SEN 5.00000% ~~134~~131,~~020~~516,~~916~~205.0063 ~~558~~547,~~420~~679.4821 2,~~504~~876,~~710~~059.3782 3-A-2 55265KK40 SEN 2.~~58000~~81750% 1211,~~183~~956,~~719~~018.0512 2628,~~195~~056.0011 ~~227~~261,~~700~~459.9397 3-A-3 55265KK57 IO 5.~~42000~~18250% 0.00 5551,~~029~~606.8032 0.00 3-A-4 55265KK65 SEN 5.25000% 41,202,334.00 180,~~260~~159.2189 0.00 3-A-5 55265KK73 RTL 5.25000% 20,000,000.00 87,500.00 0.00 3-A-6 55265KK81 PO 0.00000% 266,666.00 0.00 0.00 3-A-7 55265KK99 SEN 5.25000% 21,~~653~~248,~~625~~941.4590 9492,~~734~~912.6138 ~~404~~464,~~683~~682.5511 3-A-8 55265KL23 SEN 5.25000% 1817,~~033~~650,~~155~~034.7905 7877,~~895~~175.0692 ~~383~~439,~~121~~923.7454 3-A-9 55265KL31 SEN 5.25000% ~~784~~767,~~050~~392.2578 3,~~430~~355.2247 1619,~~657~~127.4711 3-A-10 55265KL49 SEN 5.25000% 2524,~~726~~933,~~077~~589.3764 ~~112~~109,~~551~~023.5974 ~~792~~909,~~487~~982.7431 3-A-11 55265KL56 SEN 5.25000% 19,252,000.00 84,~~227~~180.5062 0.00 3-A-12 55265KL64 LOCK 5.25000% 36,000,000.00 157,~~500~~412.0034 0.00 3-A-13 55265KL72 LOCK 5.25000% 4,000,000.00 17,~~500~~490.0026 0.00 4-A-1 55265KL80 SEN 4.50000% 16,~~124~~042,~~456~~534.4679 60,~~466~~126.7102 8178,~~921~~459.6779 4-A-2 55265KL98 SEN 4.75000% 16,~~124~~042,~~456~~534.4679 63,~~825~~466.9736 8178,~~921~~459.6779 5-A-1 55265KM22 SEN 5.25000% 3231,~~046~~652,~~448~~391.6779 ~~140~~138,~~203~~402.2114 ~~394~~402,~~056~~135.8869 5-A-2 55265KM30 SEN 5.25000% 1,~~602~~582,~~601~~894.2294 76,~~011~~921.3831 1920,~~706~~110.2728 6-A-1 55265KM48 SEN 5.50000% 14,~~637~~175,~~453~~648.1827 6764,~~088~~935.3356 ~~461~~17,~~804~~396.9108 7-A-1 55265KM55 SEN 4.75000% 16,~~932~~731,~~221~~719.1071 6766,~~023~~192.3886 ~~200~~466,~~501~~907.3858 8-A-1 55265KM63 SEN 5.50000% 122,~~978~~045,~~181~~495.3742 ~~563~~559,~~650~~063.0086 ~~932~~2,~~685~~418,698.9409 15-PO 55265KM71 PO 0.00000% 60,~~825~~553.2590 0.00 ~~271~~291.3573 30-PO 55265KM89 PO 0.00000% 98,~~080~~963,~~400~~478.7246 0.00 ~~116~~69,~~922~~038.2643 PP-AX 55265KM97 IO 5.50000% 0.00 3,~~641~~470.5063 0.00 15-AX 55265KN21 IO 4.75000% 0.00 ~~102~~100,~~906~~796.0315 0.00 30-AX 55265KN39 IO 5.25000% 0.00 8483,~~542~~215.1619 0.00 B-1 55265KN54 SUB 5.~~16938~~16988% 17,~~991~~952,~~130~~664.0127 77,~~502~~301.4127 38,~~465~~755.7315 B-2 55265KN62 SUB 5.~~16938~~16988% 5,~~535~~523,~~135~~300.1481 23,~~844~~782.3244 11,~~834~~923.3337 B-3 55265KN70 SUB 5.~~16938~~16988% 3,~~459~~452,~~459~~063.4601 14,~~902~~864.7003 7,~~396~~452.4611 B-4 55265KN88 SUB 5.~~16938~~16988% 2,~~075~~071,~~675~~237.6880 8,~~941~~918.6242 4,~~437~~471.8827 B-5 55265KN96 SUB 5.~~16938~~16988% 1,~~383~~380,~~783~~825.7920 5,~~961~~945.0861 2,~~958~~980.5884 B-6 55265KP29 SUB 5.~~16938~~16988% 2,~~076~~072,~~726~~286.6249 8,~~946~~922.1593 4,~~440~~473.1253 MBIA FEE 0.07000% 0.00 1,166.6702 0.00 Totals 1,~~135~~119,~~610~~833,~~725~~313.9847 54,~~062~~988,~~052~~339.4553 1517,~~777~~300,~~412~~145.4816

Certificateholder Distribution Summary (continued) Current Ending Cumulative Realized Certificate Total Realized Class Loss Balance Distribution Losses 1-A-1 0.00 ~~327~~323,~~861~~900,~~597~~707.6325 65,~~980~~462,~~809~~753.8403 0.00 A-R 0.00 0.00 0.00 0.00 2-A-1 0.00 ~~203~~198,~~428~~682,~~904~~437.0788 45,~~412~~508,~~099~~900.7701 0.00 3-A-1 0.00 ~~131~~128,~~516~~640,~~205~~145.6381 3,~~063~~423,~~130~~739.8503 0.00 3-A-2 0.00 11,~~956~~694,~~018~~558.1215 ~~253~~289,~~895~~516.9308 0.00 3-A-3 0.00 0.00 5551,~~029~~606.8032 0.00 3-A-4 0.00 41,202,334.00 180,~~260~~159.2189 0.00 3-A-5 0.00 20,000,000.00 87,500.00 0.00 3-A-6 0.00 266,666.00 0.00 0.00 3-A-7 0.00 2120,~~248~~784,~~941~~259.9079 ~~499~~557,~~418~~594.1649 0.00 3-A-8 0.00 17,~~650~~210,~~034~~110.0552 ~~462~~517,~~016~~099.8046 0.00 3-A-9 0.00 ~~767~~748,~~392~~265.7867 2022,~~087~~482.6958 0.00 3-A-10 0.00 24,~~933~~023,~~589~~607.6432 ~~905~~1,~~039~~019,006.3305 0.00 3-A-11 0.00 19,252,000.00 84,~~227~~180.5062 0.00 3-A-12 0.00 36,000,000.00 157,~~500~~412.0034 0.00 3-A-13 0.00 4,000,000.00 17,~~500~~490.0026 0.00 4-A-1 0.00 1615,~~042~~964,~~534~~074.7999 ~~142~~138,~~388~~585.3881 0.00 4-A-2 0.00 1615,~~042~~964,~~534~~074.7999 ~~145~~141,~~747~~926.6415 0.00 5-A-1 0.00 31,~~652~~250,~~391~~256.7910 ~~534~~540,~~260~~537.0983 0.00 5-A-2 0.00 1,~~582~~562,~~894~~784.9466 2627,~~717~~031.6559 0.00 6-A-1 0.00 14,~~175~~158,~~648~~252.2719 ~~528~~82,~~893~~331.2464 0.00 7-A-1 0.00 16,~~731~~264,~~719~~812.7113 ~~267~~533,~~524~~100.7644 0.00 8-A-1 0.00 ~~122~~119,~~045~~626,~~495~~797.4234 12,~~496~~977,~~335~~761.9495 0.00 15-PO 0.00 60,~~553~~262.9017 ~~271~~291.3573 0.00 30-PO 0.00 8,~~963~~894,~~478~~440.4602 ~~116~~69,~~922~~038.2643 0.00 PP-AX 0.00 0.00 3,~~641~~470.5063 0.00 15-AX 0.00 0.00 ~~102~~100,~~906~~796.0315 0.00 30-AX 0.00 0.00 8483,~~542~~215.1619 0.00 B-1 0.00 17,~~952~~913,~~664~~909.2713 ~~115~~116,~~968~~056.1442 0.00 B-2 0.00 5,~~523~~511,~~300~~377.8144 35,~~678~~705.6581 0.00 B-3 0.00 3,~~452~~444,~~063~~610.0190 22,~~299~~316.1614 0.00 B-4 0.00 2,~~071~~066,~~237~~766.8054 13,~~379~~389.5069 0.00 B-5 0.00 1,~~380~~377,~~825~~844.2036 8,~~919~~926.6645 0.00 B-6 0.00 2,~~072~~067,~~286~~812.4997 13,~~386~~396.2746 0.00 MBIA 0.00 0.00 1,166.6702 0.00 Totals 0.00 1,~~119~~102,~~833~~533,~~313~~168.4732 2022,~~839~~288,~~464~~484.9369 0.00 All distributions required by the Pooling and Servicing Agreement have been calculated by the Certificate Administrator on behalf of the Trustee.

Principal Distribution Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Realized Class Amount Balance Distribution Distribution Accretion Loss (1) 1-A-1 425,614,000.00 ~~333~~327,~~314~~861,~~715~~597.0263 ~~391~~387,~~376~~749.2776 53,~~061~~573,~~741~~140.1262 0.00 0.00 A-R 100.00 0.00 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 ~~207~~203,~~064~~428,~~511~~904.9207 ~~896~~892,~~715~~657.7303 23,~~738~~853,~~892~~809.1216 0.00 0.00 3-A-1 166,492,334.00 ~~134~~131,~~020~~516,~~916~~205.0063 ~~230~~229,~~357~~327.1276 2,~~274~~646,~~353~~732.2506 0.00 0.00 3-A-2 15,135,666.00 1211,~~183~~956,~~719~~018.0512 20,~~941~~847.5698 ~~206~~240,~~759~~611.3899 0.00 0.00 3-A-3 0.00 0.00 0.00 0.00 0.00 0.00 3-A-4 41,202,334.00 41,202,334.00 0.00 0.00 0.00 0.00 3-A-5 20,000,000.00 20,000,000.00 0.00 0.00 0.00 0.00 3-A-6 266,666.00 266,666.00 0.00 0.00 0.00 0.00 3-A-7 26,900,000.00 21,~~653~~248,~~625~~941.4590 37,~~218~~052.5726 ~~367~~427,~~464~~629.9885 0.00 0.00 3-A-8 23,000,000.00 1817,~~033~~650,~~155~~034.7905 35,~~235~~078.5409 ~~347~~404,~~886~~845.2045 0.00 0.00 3-A-9 1,000,000.00 ~~784~~767,~~050~~392.2578 1,~~531~~525.9813 1517,~~125~~601.4998 0.00 0.00 3-A-10 36,000,000.00 2524,~~726~~933,~~077~~589.3764 72,~~884~~559.7506 ~~719~~837,~~602~~423.9925 0.00 0.00 3-A-11 19,252,000.00 19,252,000.00 0.00 0.00 0.00 0.00 3-A-12 36,000,000.00 36,000,000.00 0.00 0.00 0.00 0.00 3-A-13 4,000,000.00 4,000,000.00 0.00 0.00 0.00 0.00 4-A-1 24,625,000.00 16,~~124~~042,~~456~~534.4679 6869,~~784~~138.8623 139,~~136~~321.8156 0.00 0.00 4-A-2 24,625,000.00 16,~~124~~042,~~456~~534.4679 6869,~~784~~138.8623 139,~~136~~321.8156 0.00 0.00 5-A-1 40,233,000.00 3231,~~046~~652,~~448~~391.6779 82,~~571~~199.2964 ~~311~~319,~~485~~936.5905 0.00 0.00 5-A-2 2,012,000.00 1,~~602~~582,~~601~~894.2294 4,~~129~~110.2870 15,~~576~~999.9959 0.00 0.00 6-A-1 16,058,000.00 14,~~637~~175,~~453~~648.1827 1615,~~211~~865.9946 ~~445~~1,~~592~~530.9262 0.00 0.00 7-A-1 25,020,000.00 16,~~932~~731,~~221~~719.1071 135,~~122~~982.6731 65330,~~378~~925.7127 0.00 0.00 8-A-1 153,219,000.00 122,~~978~~045,~~181~~495.3742 ~~144~~143,~~024~~854.0388 ~~788~~2,~~661~~274,843.9221 0.00 0.00 15-PO 78,139.82 60,~~825~~553.2590 ~~269~~270.2123 221.1450 0.00 0.00 30-PO 9,832,796.29 98,~~080~~963,~~400~~478.7246 11,~~302~~266.5646 ~~105~~57,~~619~~771.7097 0.00 0.00 PP-AX 0.00 0.00 0.00 0.00 0.00 0.00 15-AX 0.00 0.00 0.00 0.00 0.00 0.00 30-AX 0.00 0.00 0.00 0.00 0.00 0.00 B-1 18,540,000.00 17,~~991~~952,~~130~~664.0127 38,~~465~~755.7315 0.00 0.00 0.00 B-2 5,704,000.00 5,~~535~~523,~~135~~300.1481 11,~~834~~923.3337 0.00 0.00 0.00 B-3 3,565,000.00 3,~~459~~452,~~459~~063.4601 7,~~396~~452.4611 0.00 0.00 0.00 B-4 2,139,000.00 2,~~075~~071,~~675~~237.6880 4,~~437~~471.8827 0.00 0.00 0.00 B-5 1,426,000.00 1,~~383~~380,~~783~~825.7920 2,~~958~~980.5884 0.00 0.00 0.00 B-6 2,140,083.00 2,~~076~~072,~~726~~286.6249 4,~~440~~473.1253 0.00 0.00 0.00 MBIA 0.00 0.00 0.00 0.00 0.00 0.00 Totals 1,426,097,119.11 1,~~135~~119,~~610~~833,~~725~~313.9847 2,~~286~~278,~~995~~679.3748 1315,~~490~~021,~~417~~465.1269 0.00 0.00 (1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Principal Distribution Statement (continued) Total Ending Ending Total Principal Certificate Certificate Principal Class Reduction Balance Percentage Distribution 1-A-1 53,~~453~~960,~~117~~890.4038 ~~327~~323,~~861~~900,~~597~~707.6325 0.~~77032616~~76101986 53,~~453~~960,~~117~~890.4038 A-R 0.00 0.00 0.00000000 0.00 2-A-1 34,~~635~~746,~~607~~466.8519 ~~203~~198,~~428~~682,~~904~~437.0788 0.~~72133561~~70450518 34,~~635~~746,~~607~~466.8519 3-A-1 2,~~504~~876,~~710~~059.3782 ~~131~~128,~~516~~640,~~205~~145.6381 0.~~78992349~~77264906 2,~~504~~876,~~710~~059.3782 3-A-2 ~~227~~261,~~700~~459.9397 11,~~956~~694,~~018~~558.1215 0.~~78992349~~77264906 ~~227~~261,~~700~~459.9397 3-A-3 0.00 0.00 0.00000000 0.00 3-A-4 0.00 41,202,334.00 1.00000000 0.00 3-A-5 0.00 20,000,000.00 1.00000000 0.00 3-A-6 0.00 266,666.00 1.00000000 0.00 3-A-7 ~~404~~464,~~683~~682.5511 2120,~~248~~784,~~941~~259.9079 0.~~78992349~~77264906 ~~404~~464,~~683~~682.5511 3-A-8 ~~383~~439,~~121~~923.7454 17,~~650~~210,~~034~~110.0552 0.~~76739278~~74826567 ~~383~~439,~~121~~923.7454 3-A-9 1619,~~657~~127.4711 ~~767~~748,~~392~~265.7867 0.~~76739278~~74826567 1619,~~657~~127.4711 3-A-10 ~~792~~909,~~487~~982.7431 24,~~933~~023,~~589~~607.6432 0.~~69259971~~66732243 ~~792~~909,~~487~~982.7431 3-A-11 0.00 19,252,000.00 1.00000000 0.00 3-A-12 0.00 36,000,000.00 1.00000000 0.00 3-A-13 0.00 4,000,000.00 1.00000000 0.00 4-A-1 8178,~~921~~459.6779 1615,~~042~~964,~~534~~074.7999 0.~~65147349~~64828731 8178,~~921~~459.6779 4-A-2 8178,~~921~~459.6779 1615,~~042~~964,~~534~~074.7999 0.~~65147349~~64828731 8178,~~921~~459.6779 5-A-1 ~~394~~402,~~056~~135.8869 31,~~652~~250,~~391~~256.7910 0.~~78672711~~77673194 ~~394~~402,~~056~~135.8869 5-A-2 1920,~~706~~110.2728 1,~~582~~562,~~894~~784.9466 0.~~78672711~~77673194 1920,~~706~~110.2728 6-A-1 ~~461~~17,~~804~~396.9108 14,~~175~~158,~~648~~252.2719 0.~~88277795~~88169462 ~~461~~17,~~804~~396.9108 7-A-1 ~~200~~466,~~501~~907.3858 16,~~731~~264,~~719~~812.7113 0.~~66873380~~65007243 ~~200~~466,~~501~~907.3858 8-A-1 ~~932~~2,~~685~~418,698.9409 ~~122~~119,~~045~~626,~~495~~797.4234 0.~~79654283~~78075694 ~~932~~2,~~685~~418,698.9409 15-PO ~~271~~291.3573 60,~~553~~262.9017 0.~~77494292~~77120948 ~~271~~291.3573 30-PO ~~116~~69,~~922~~038.2643 8,~~963~~894,~~478~~440.4602 0.~~91158997~~90456873 ~~116~~69,~~922~~038.2643 PP-AX 0.00 0.00 0.00000000 0.00 15-AX 0.00 0.00 0.00000000 0.00 30-AX 0.00 0.00 0.00000000 0.00 B-1 38,~~465~~755.7315 17,~~952~~913,~~664~~909.2713 0.~~96832062~~96623027 38,~~465~~755.7315 B-2 11,~~834~~923.3337 5,~~523~~511,~~300~~377.8144 0.~~96832062~~96623027 11,~~834~~923.3337 B-3 7,~~396~~452.4611 3,~~452~~444,~~063~~610.0190 0.~~96832062~~96623027 7,~~396~~452.4611 B-4 4,~~437~~471.8827 2,~~071~~066,~~237~~766.8054 0.~~96832062~~96623027 4,~~437~~471.8827 B-5 2,~~958~~980.5884 1,~~380~~377,~~825~~844.2036 0.~~96832062~~96623027 2,~~958~~980.5884 B-6 4,~~440~~473.1253 2,~~072~~067,~~286~~812.4997 0.~~96832062~~96623027 4,~~440~~473.1253 MBIA 0.00 0.00 0.00000000 0.00 Totals 1517,~~777~~300,~~412~~145.4816 1,~~119~~102,~~833~~533,~~313~~168.4732 0.~~78524337~~77311226 1517,~~777~~300,~~412~~145.4816

Principal Distribution Factors Statement Original Beginning Scheduled Unscheduled Face Certificate Principal Principal Class (2) Amount Balance Distribution Distribution Accretion 1-A-1 425,614,000.00 ~~783~~770.~~13851288~~32615851 0.~~91955685~~91103620 118.~~89279751~~39526101 0.00000000 A-R 100.00 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 ~~734~~721.~~22705695~~33560768 3.~~17965133~~16525965 913.~~71179794~~66516614 0.00000000 3-A-1 166,492,334.00 ~~804~~789.~~96748877~~92349059 1.~~38358995~~37740732 1315.~~66040823~~89702058 0.00000000 3-A-2 15,135,666.00 ~~804~~789.~~96748871~~92349065 1.~~38359026~~37740751 1315.~~66040847~~89702032 0.00000000 3-A-3 0.00 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 41,202,334.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-5 20,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-6 266,666.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 ~~804~~789.~~96748885~~92349071 1.~~38358996~~37740743 1315.~~66040818~~89702045 0.00000000 3-A-8 23,000,000.00 ~~784~~767.~~05025174~~39278478 1.~~53198000~~52513435 1517.~~12548696~~60197609 0.00000000 3-A-9 1,000,000.00 ~~784~~767.~~05025000~~39278000 1.~~53198000~~52513000 1517.~~12549000~~60198000 0.00000000 3-A-10 36,000,000.00 ~~714~~692.~~61326028~~59971222 2.~~02457639~~01552944 1923.~~98897194~~26175694 0.00000000 3-A-11 19,252,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-12 36,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-13 4,000,000.00 1000.00000000 0.00000000 0.00000000 0.00000000 4-A-1 24,625,000.00 ~~654~~651.~~80026234~~47349401 2.~~79329381~~80764386 0.~~53347452~~37854051 0.00000000 4-A-2 24,625,000.00 ~~654~~651.~~80026234~~47349401 2.~~79329381~~80764386 0.~~53347452~~37854051 0.00000000 5-A-1 40,233,000.00 ~~796~~786.~~52147913~~72710934 2.~~05232744~~04309000 7.~~74204235~~95208038 0.00000000 5-A-2 2,012,000.00 ~~796~~786.~~52148111~~72710736 2.~~05232604~~04309145 7.~~74204274~~95208250 0.00000000 6-A-1 16,058,000.00 ~~911~~882.~~53650392~~77794682 10.~~00958961~~98800971 270.~~74896749~~09531822 0.00000000 7-A-1 25,020,000.00 ~~676~~668.~~74744604~~73380136 5.~~40058633~~43494444 213.~~61305795~~22642966 0.00000000 8-A-1 153,219,000.00 ~~802~~796.~~63010051~~54282706 0.~~93998806~~93888408 514.~~14728539~~84700468 0.00000000 15-PO 78,139.82 ~~778~~774.~~41553769~~94291643 3.~~44523445~~45828798 0.~~02738680~~27514781 0.00000000 30-PO 9,832,796.29 ~~923~~911.~~48101722~~58996847 1.~~14947566~~14580427 105.~~74157309~~87543648 0.00000000 PP-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00 0.00000000 0.00000000 0.00000000 0.00000000 B-1 18,540,000.00 ~~970~~968.~~39536192~~32061866 2.~~07474272~~09035329 0.00000000 0.00000000 B-2 5,704,000.00 ~~970~~968.~~39536115~~32061886 2.~~07474229~~09035238 0.00000000 0.00000000 B-3 3,565,000.00 ~~970~~968.~~39536045~~32061992 2.~~07474334~~09035344 0.00000000 0.00000000 B-4 2,139,000.00 ~~970~~968.~~39536232~~32061711 2.~~07474521~~09035531 0.00000000 0.00000000 B-5 1,426,000.00 ~~970~~968.~~39536466~~32061711 2.~~07474053~~09035063 0.00000000 0.00000000 B-6 2,140,083.00 ~~970~~968.~~39536317~~32061654 2.~~07474196~~09035350 0.00000000 0.00000000 MBIA 0.00 0.00000000 0.00000000 0.00000000 0.00000000 (2) All classes are per $1,000 denomination.

Principal Distribution Factors Statement (continued) Total Ending Ending Total Realized Principal Certificate Certificate Principal Class Loss (3) Reduction Balance Percentage Distribution 1-A-1 0.00000000 129.~~81235439~~30629721 ~~770~~761.~~32615851~~01986131 0.~~77032616~~76101986 129.~~81235439~~30629721 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.00000000 1216.~~89144927~~83042579 ~~721~~704.~~33560768~~50518189 0.~~72133561~~70450518 1216.~~89144927~~83042579 3-A-1 0.00000000 1517.~~04399818~~27442790 ~~789~~772.~~92349059~~64906269 0.~~78992349~~77264906 1517.~~04399818~~27442790 3-A-2 0.00000000 1517.~~04399806~~27442783 ~~789~~772.~~92349065~~64906282 0.~~78992349~~77264906 1517.~~04399806~~27442783 3-A-3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 3-A-4 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-5 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-6 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-7 0.00000000 1517.~~04399814~~27442788 ~~789~~772.~~92349071~~64906283 0.~~78992349~~77264906 1517.~~04399814~~27442788 3-A-8 0.00000000 1619.~~65746696~~12711043 ~~767~~748.~~39278478~~26567478 0.~~76739278~~74826567 1619.~~65746696~~12711043 3-A-9 0.00000000 1619.~~65747000~~12711000 ~~767~~748.~~39278000~~26567000 0.~~76739278~~74826567 1619.~~65747000~~12711000 3-A-10 0.00000000 2225.~~01354833~~27728639 ~~692~~667.~~59971222~~32242556 0.~~69259971~~66732243 2225.~~01354833~~27728639 3-A-11 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-12 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 3-A-13 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000 4-A-1 0.00000000 3.~~32676832~~18618437 ~~651~~648.~~47349401~~28730924 0.~~65147349~~64828731 3.~~32676832~~18618437 4-A-2 0.00000000 3.~~32676832~~18618437 ~~651~~648.~~47349401~~28730924 0.~~65147349~~64828731 3.~~32676832~~18618437 5-A-1 0.00000000 9.~~79436980~~99517038 ~~786~~776.~~72710934~~73193896 0.~~78672711~~77673194 9.~~79436980~~99517038 5-A-2 0.00000000 9.~~79436879~~99516899 ~~786~~776.~~72710736~~73193837 0.~~78672711~~77673194 9.~~79436879~~99516899 6-A-1 0.00000000 281.~~75855711~~08332794 ~~882~~881.~~77794682~~69461888 0.~~88277795~~88169462 281.~~75855711~~08332794 7-A-1 0.00000000 818.~~01364428~~66137410 ~~668~~650.~~73380136~~07242726 0.~~66873380~~65007243 818.~~01364428~~66137410 8-A-1 0.00000000 615.~~08727338~~78588876 ~~796~~780.~~54282706~~75693837 0.~~79654283~~78075694 615.~~08727338~~78588876 15-PO 0.00000000 3.~~47262126~~73343578 ~~774~~771.~~94291643~~20948065 0.~~77494292~~77120948 3.~~47262126~~73343578 30-PO 0.00000000 117.~~89104875~~02124075 ~~911~~904.~~58996847~~56872671 0.~~91158997~~90456873 117.~~89104875~~02124075 PP-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 15-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 30-AX 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 B-1 0.00000000 2.~~07474272~~09035329 ~~968~~966.~~32061866~~23026591 0.~~96832062~~96623027 2.~~07474272~~09035329 B-2 0.00000000 2.~~07474229~~09035238 ~~968~~966.~~32061886~~23026648 0.~~96832062~~96623027 2.~~07474229~~09035238 B-3 0.00000000 2.~~07474334~~09035344 ~~968~~966.~~32061992~~23026648 0.~~96832062~~96623027 2.~~07474334~~09035344 B-4 0.00000000 2.~~07474521~~09035531 ~~968~~966.~~32061711~~23026648 0.~~96832062~~96623027 2.~~07474521~~09035531 B-5 0.00000000 2.~~07474053~~09035063 ~~968~~966.~~32061711~~23026648 0.~~96832062~~96623027 2.~~07474053~~09035063 B-6 0.00000000 2.~~07474196~~09035350 ~~968~~966.~~32061654~~23026770 0.~~96832062~~96623027 2.~~07474196~~09035350 MBIA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 (3) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~333~~327,~~314~~861,~~715~~597.0263 1,~~527~~502,~~692~~698.4499 0.00 0.00 A-R 100.00 5.50000% 0.00 0.00 0.00 0.00 2-A-1 282,017,000.00 4.50000% ~~207~~203,~~064~~428,~~511~~904.9207 ~~776~~762,~~491~~858.9239 0.00 0.00 3-A-1 166,492,334.00 5.00000% ~~134~~131,~~020~~516,~~916~~205.0063 ~~558~~547,~~420~~984.4819 0.00 0.00 3-A-2 15,135,666.00 2.~~58000~~81750% 1211,~~183~~956,~~719~~018.0512 2628,~~195~~071.0073 0.00 0.00 3-A-3 0.00 5.~~42000~~18250% 1211,~~183~~956,~~719~~018.0512 5551,~~029~~635.8005 0.00 0.00 3-A-4 41,202,334.00 5.25000% 41,202,334.00 180,260.21 0.00 0.00 3-A-5 20,000,000.00 5.25000% 20,000,000.00 87,500.00 0.00 0.00 3-A-6 266,666.00 0.00000% 266,666.00 0.00 0.00 0.00 3-A-7 26,900,000.00 5.25000% 21,~~653~~248,~~625~~941.4590 9492,~~734~~964.6112 0.00 0.00 3-A-8 23,000,000.00 5.25000% 1817,~~033~~650,~~155~~034.7905 7877,~~895~~218.0690 0.00 0.00 3-A-9 1,000,000.00 5.25000% ~~784~~767,~~050~~392.2578 3,~~430~~357.2234 0.00 0.00 3-A-10 36,000,000.00 5.25000% 2524,~~726~~933,~~077~~589.3764 ~~112~~109,~~551~~084.5945 0.00 0.00 3-A-11 19,252,000.00 5.25000% 19,252,000.00 84,227.50 0.00 0.00 3-A-12 36,000,000.00 5.25000% 36,000,000.00 157,500.00 0.00 0.00 3-A-13 4,000,000.00 5.25000% 4,000,000.00 17,500.00 0.00 0.00 4-A-1 24,625,000.00 4.50000% 16,~~124~~042,~~456~~534.4679 60,~~466~~159.7151 0.00 0.00 4-A-2 24,625,000.00 4.75000% 16,~~124~~042,~~456~~534.4679 63,~~825~~501.9770 0.00 0.00 5-A-1 40,233,000.00 5.25000% 3231,~~046~~652,~~448~~391.6779 ~~140~~138,~~203~~479.21 0.00 0.00 5-A-2 2,012,000.00 5.25000% 1,~~602~~582,~~601~~894.2294 76,~~011~~925.3817 0.00 0.00 6-A-1 16,058,000.00 5.50000% 14,~~637~~175,~~453~~648.1827 6764,~~088~~971.3372 0.00 0.00 7-A-1 25,020,000.00 4.75000% 16,~~932~~731,~~221~~719.1071 6766,~~023~~229.3872 0.00 0.00 8-A-1 153,219,000.00 5.50000% 122,~~978~~045,~~181~~495.3742 ~~563~~559,~~650~~375.0019 0.00 0.00 15-PO 78,139.82 0.00000% 60,~~825~~553.2590 0.00 0.00 0.00 30-PO 9,832,796.29 0.00000% 98,~~080~~963,~~400~~478.7246 0.00 0.00 0.00 PP-AX 0.00 5.50000% ~~794~~757,~~508~~651.9204 3,~~641~~472.5057 0.00 0.00 15-AX 0.00 4.75000% 25,~~997~~478,~~311~~470.8921 ~~102~~100,~~906~~852.0328 0.00 0.00 30-AX 0.00 5.25000% 19,~~323~~031,~~923~~206.2624 8483,~~542~~261.1653 0.00 0.00 B-1 18,540,000.00 5.~~16938~~16988% 17,~~991~~952,~~130~~664.0127 77,~~502~~344.4132 0.00 0.00 B-2 5,704,000.00 5.~~16938~~16988% 5,~~535~~523,~~135~~300.1481 23,~~844~~795.3268 0.00 0.00 B-3 3,565,000.00 5.~~16938~~16988% 3,~~459~~452,~~459~~063.4601 14,~~902~~872.7030 0.00 0.00 B-4 2,139,000.00 5.~~16938~~16988% 2,~~075~~071,~~675~~237.6880 8,~~941~~923.6238 0.00 0.00 B-5 1,426,000.00 5.~~16938~~16988% 1,~~383~~380,~~783~~825.7920 5,~~961~~948.0892 0.00 0.00 B-6 2,140,083.00 5.~~16938~~16988% 2,~~076~~072,~~726~~286.6249 8,~~946~~927.1590 0.00 0.00 MBIA 0.00 0.07000% 20,000,000.00 1,166.67 0.00 0.00 Totals 1,426,097,119.11 54,~~062~~991,~~052~~068.4564 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 0836.0034 0.00 1,~~527~~501,~~692~~862.4465 0.00 ~~327~~323,~~861~~900,~~597~~707.6325 A-R 0.00 0.00 0.00 0.00 0.00 2-A-1 0424.0057 0.00 ~~776~~762,~~491~~433.9282 0.00 ~~203~~198,~~428~~682,~~904~~437.0788 3-A-1 0304.0098 0.00 ~~558~~547,~~420~~679.4821 0.00 ~~131~~128,~~516~~640,~~205~~145.6381 3-A-2 015.0062 0.00 2628,~~195~~056.0011 0.00 11,~~956~~694,~~018~~558.1215 3-A-3 028.0074 0.00 5551,~~029~~606.8032 0.00 11,~~956~~694,~~018~~558.1215 3-A-4 0100.0032 0.00 180,~~260~~159.2189 0.00 41,202,334.00 3-A-5 0.00 0.00 87,500.00 0.00 20,000,000.00 3-A-6 0.00 0.00 0.00 0.00 266,666.00 3-A-7 051.0074 0.00 9492,~~734~~912.6138 0.00 2120,~~248~~784,~~941~~259.9079 3-A-8 042.0098 0.00 7877,~~895~~175.0692 0.00 17,~~650~~210,~~034~~110.0552 3-A-9 01.0087 0.00 3,~~430~~355.2247 0.00 ~~767~~748,~~392~~265.7867 3-A-10 060.0071 0.00 ~~112~~109,~~551~~023.5974 0.00 24,~~933~~023,~~589~~607.6432 3-A-11 046.0088 0.00 84,~~227~~180.5062 0.00 19,252,000.00 3-A-12 087.0066 0.00 157,~~500~~412.0034 0.00 36,000,000.00 3-A-13 09.0074 0.00 17,~~500~~490.0026 0.00 4,000,000.00 4-A-1 033.0048 0.00 60,~~466~~126.7102 0.00 1615,~~042~~964,~~534~~074.7999 4-A-2 035.0034 0.00 63,~~825~~466.9736 0.00 1615,~~042~~964,~~534~~074.7999 5-A-1 077.0007 0.00 ~~140~~138,~~203~~402.2114 0.00 31,~~652~~250,~~391~~256.7910 5-A-2 03.0085 0.00 76,~~011~~921.3831 0.00 1,~~582~~562,~~894~~784.9466 6-A-1 036.0016 0.00 6764,~~088~~935.3356 0.00 14,~~175~~158,~~648~~252.2719 7-A-1 036.0086 0.00 6766,~~023~~192.3886 0.00 16,~~731~~264,~~719~~812.7113 8-A-1 0311.0032 0.00 ~~563~~559,~~650~~063.0086 0.00 ~~122~~119,~~045~~626,~~495~~797.4234 15-PO 0.00 0.00 0.00 0.00 60,~~553~~262.9017 30-PO 0.00 0.00 0.00 0.00 8,~~963~~894,~~478~~440.4602 PP-AX 01.0093 0.00 3,~~641~~470.5063 0.00 ~~757~~756,~~651~~746.0405 15-AX 056.0013 0.00 ~~102~~100,~~906~~796.0315 0.00 2524,~~478~~945,~~470~~625.2195 30-AX 046.0034 0.00 8483,~~542~~215.1619 0.00 1918,~~031~~594,~~206~~929.2438 B-1 043.0005 0.00 77,~~502~~301.4127 0.00 17,~~952~~913,~~664~~909.2713 B-2 013.0024 0.00 23,~~844~~782.3244 0.00 5,~~523~~511,~~300~~377.8144 B-3 08.0028 0.00 14,~~902~~864.7003 0.00 3,~~452~~444,~~063~~610.0190 B-4 04.0097 0.00 8,~~941~~918.6242 0.00 2,~~071~~066,~~237~~766.8054 B-5 03.0031 0.00 5,~~961~~945.0861 0.00 1,~~380~~377,~~825~~844.2036 B-6 04.0097 0.00 8,~~946~~922.1593 0.00 2,~~072~~067,~~286~~812.4997 MBIA 0.0065 0.00 1,166.6702 0.00 20,000,000.00 Totals 02,729.0010 0.00 54,~~062~~988,~~052~~339.4553 0.00 (4) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Interest Distribution Factors Statement Beginning Payment of Original Current Certificate/ Current Unpaid Current Face Certificate Notional Accrued Interest Interest Class (5) Amount Rate Balance Interest Shortfall Shortfall 1-A-1 425,614,000.00 5.50000% ~~783~~770.~~13851288~~32615851 3.~~58938484~~53066156 0.00000000 0.00000000 A-R 100.00 5.50000% 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 282,017,000.00 4.50000% ~~734~~721.~~22705695~~33560768 2.~~75335146~~70500853 0.00000000 0.00000000 3-A-1 166,492,334.00 5.00000% ~~804~~789.~~96748877~~92349059 3.~~35403118~~29134788 0.00000000 0.00000000 3-A-2 15,135,666.00 2.~~58000~~81750% ~~804~~789.~~96748871~~92349065 1.~~73068037~~85467425 0.00000000 0.00000000 3-A-3 0.00 5.~~42000~~18250% ~~804~~789.~~96748871~~92349065 3.~~63576998~~41148186 0.00000000 0.00000000 3-A-4 41,202,334.00 5.25000% 1000.00000000 4.37499997 0.00000000 0.00000000 3-A-5 20,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-6 266,666.00 0.00000% 1000.00000000 0.00000000 0.00000000 0.00000000 3-A-7 26,900,000.00 5.25000% ~~804~~789.~~96748885~~92349071 3.~~52173271~~45591524 0.00000000 0.00000000 3-A-8 23,000,000.00 5.25000% ~~784~~767.~~05025174~~39278478 3.~~43022000~~35734348 0.00000000 0.00000000 3-A-9 1,000,000.00 5.25000% ~~784~~767.~~05025000~~39278000 3.~~43022000~~35734000 0.00000000 0.00000000 3-A-10 36,000,000.00 5.25000% ~~714~~692.~~61326028~~59971222 3.~~12643306~~03012361 0.00000000 0.00000000 3-A-11 19,252,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-12 36,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 3-A-13 4,000,000.00 5.25000% 1000.00000000 4.37500000 0.00000000 0.00000000 4-A-1 24,625,000.00 4.50000% ~~654~~651.~~80026234~~47349401 2.~~45550091~~44302579 0.00000000 0.00000000 4-A-2 24,625,000.00 4.75000% ~~654~~651.~~80026234~~47349401 2.~~59191756~~57874924 0.00000000 0.00000000 5-A-1 40,233,000.00 5.25000% ~~796~~786.~~52147913~~72710934 3.~~48478140~~44193100 0.00000000 0.00000000 5-A-2 2,012,000.00 5.25000% ~~796~~786.~~52148111~~72710736 3.~~48478131~~44193340 0.00000000 0.00000000 6-A-1 16,058,000.00 5.50000% ~~911~~882.~~53650392~~77794682 4.~~17787583~~04606551 0.00000000 0.00000000 7-A-1 25,020,000.00 4.75000% ~~676~~668.~~74744604~~73380136 2.~~67879217~~64707114 0.00000000 0.00000000 8-A-1 153,219,000.00 5.50000% ~~802~~796.~~63010051~~54282706 3.~~67872131~~65082131 0.00000000 0.00000000 15-PO 78,139.82 0.00000% ~~778~~774.~~41553769~~94291643 0.00000000 0.00000000 0.00000000 30-PO 9,832,796.29 0.00000% ~~923~~911.~~48101722~~58996847 0.00000000 0.00000000 0.00000000 PP-AX 0.00 5.50000% ~~945~~902.~~98090564~~09612370 4.~~33574675~~13461049 0.00000000 0.00000000 15-AX 0.00 4.75000% ~~700~~686.~~49077044~~51071706 2.~~77277607~~71743831 0.00000000 0.00000000 30-AX 0.00 5.25000% ~~737~~726.~~80115597~~62501162 3.~~22787989~~17898453 0.00000000 0.00000000 B-1 18,540,000.00 5.~~16938~~16988% ~~970~~968.~~39536192~~32061866 4.~~18028101~~17175405 0.00000000 0.00000000 B-2 5,704,000.00 5.~~16938~~16988% ~~970~~968.~~39536115~~32061886 4.~~18028050~~17175316 0.00000000 0.00000000 B-3 3,565,000.00 5.~~16938~~16988% ~~970~~968.~~39536045~~32061992 4.~~18028050~~17175316 0.00000000 0.00000000 B-4 2,139,000.00 5.~~16938~~16988% ~~970~~968.~~39536232~~32061711 4.~~18028050~~17175316 0.00000000 0.00000000 B-5 1,426,000.00 5.~~16938~~16988% ~~970~~968.~~39536466~~32061711 4.~~18028050~~17175316 0.00000000 0.00000000 B-6 2,140,083.00 5.~~16938~~16988% ~~970~~968.~~39536317~~32061654 4.~~18028179~~17175409 0.00000000 0.00000000 MBIA 0.00 0.07000% 1000.00000000 0.05833350 0.00000000 0.00000000 (5) All classes are per $1,000 denomination.

Interest Distribution Factors Statement (continued) Remaining Ending Non-Supported Total Unpaid Certificate/ Interest Realized Interest Interest Notional Class Shortfall Losses (6) Distribution Shortfall Balance 1-A-1 0.~~00000000~~00196502 0.00000000 3.~~58938484~~52869654 0.00000000 ~~770~~761.~~32615851~~01986131 A-R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 2-A-1 0.~~00000000~~00150548 0.00000000 2.~~75335146~~70350305 0.00000000 ~~721~~704.~~33560768~~50518189 3-A-1 0.~~00000000~~00183180 0.00000000 3.~~35403118~~28951608 0.00000000 ~~789~~772.~~92349059~~64906269 3-A-2 0.~~00000000~~00103200 0.00000000 1.~~73068037~~85364225 0.00000000 ~~789~~772.~~92349065~~64906282 3-A-3 0.~~00000000~~00189883 0.00000000 3.~~63576998~~40958369 0.00000000 ~~789~~772.~~92349065~~64906282 3-A-4 0.~~00000000~~00243481 0.00000000 4.~~37499997~~37256516 0.00000000 1000.00000000 3-A-5 0.00000000 0.00000000 4.37500000 0.00000000 1000.00000000 3-A-6 0.00000000 0.00000000 0.00000000 0.00000000 1000.00000000 3-A-7 0.~~00000000~~00192342 0.00000000 3.~~52173271~~45399182 0.00000000 ~~789~~772.~~92349071~~64906283 3-A-8 0.~~00000000~~00186870 0.00000000 3.~~43022000~~35547478 0.00000000 ~~767~~748.~~39278478~~26567478 3-A-9 0.~~00000000~~00187000 0.00000000 3.~~43022000~~35547000 0.00000000 ~~767~~748.~~39278000~~26567000 3-A-10 0.~~00000000~~00168639 0.00000000 3.~~12643306~~02843722 0.00000000 ~~692~~667.~~59971222~~32242556 3-A-11 0.~~00000000~~00243507 0.00000000 4.~~37500000~~37256493 0.00000000 1000.00000000 3-A-12 0.~~00000000~~00243500 0.00000000 4.~~37500000~~37256500 0.00000000 1000.00000000 3-A-13 0.~~00000000~~00243500 0.00000000 4.~~37500000~~37256500 0.00000000 1000.00000000 4-A-1 0.~~00000000~~00135959 0.00000000 2.~~45550091~~44166579 0.00000000 ~~651~~648.~~47349401~~28730924 4-A-2 0.~~00000000~~00143513 0.00000000 2.~~59191756~~57731411 0.00000000 ~~651~~648.~~47349401~~28730924 5-A-1 0.~~00000000~~00191559 0.00000000 3.~~48478140~~44001541 0.00000000 ~~786~~776.~~72710934~~73193896 5-A-2 0.~~00000000~~00191352 0.00000000 3.~~48478131~~44001491 0.00000000 ~~786~~776.~~72710736~~73193837 6-A-1 0.~~00000000~~00225184 0.00000000 4.~~17787583~~04381368 0.00000000 ~~882~~881.~~77794682~~69461888 7-A-1 0.~~00000000~~00147322 0.00000000 2.~~67879217~~64559792 0.00000000 ~~668~~650.~~73380136~~07242726 8-A-1 0.~~00000000~~00203186 0.00000000 3.~~67872131~~64878938 0.00000000 ~~796~~780.~~54282706~~75693837 15-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~774~~771.~~94291643~~20948065 30-PO 0.00000000 0.00000000 0.00000000 0.00000000 ~~911~~904.~~58996847~~56872671 PP-AX 0.~~00000000~~00229795 0.00000000 4.~~33574675~~13230063 0.00000000 ~~902~~901.~~09612370~~01859866 15-AX 0.~~00000000~~00151241 0.00000000 2.~~77277607~~71592590 0.00000000 ~~686~~672.~~51071706~~15336781 30-AX 0.~~00000000~~00176929 0.00000000 3.~~22787989~~17721523 0.00000000 ~~726~~709.~~62501162~~96765031 B-1 0.~~00000000~~00232201 0.00000000 4.~~18028101~~16943204 0.00000000 ~~968~~966.~~32061866~~23026591 B-2 0.~~00000000~~00232118 0.00000000 4.~~18028050~~16943198 0.00000000 ~~968~~966.~~32061886~~23026648 B-3 0.~~00000000~~00232258 0.00000000 4.~~18028050~~16943338 0.00000000 ~~968~~966.~~32061992~~23026648 B-4 0.~~00000000~~00232352 0.00000000 4.~~18028050~~16943432 0.00000000 ~~968~~966.~~32061711~~23026648 B-5 0.~~00000000~~00232118 0.00000000 4.~~18028050~~16943198 0.00000000 ~~968~~966.~~32061711~~23026648 B-6 0.~~00000000~~00232234 0.00000000 4.~~18028179~~16943175 0.00000000 ~~968~~966.~~32061654~~23026770 MBIA 0.~~00000000~~00003250 0.00000000 0.~~05833350~~05830100 0.00000000 1000.00000000 (6) Amount Does Not Include Excess Special Hazard, Bankruptcy,or Fraud Losses Unless Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.

Certificateholder Component Statement Component Beginning Ending Beginning Ending Ending Pass-Through Notional Notional Component Component Component Class Rate Balance Balance Balance Balance Percentage 30-PO-1 0.00000% 0.00 0.00 4,~~529~~454,~~249~~042.0675 4,~~454~~420,~~042~~326.7596 91.~~80513719~~11019938% 15-PO-2 0.00000% 0.00 0.00 60,~~825~~553.2590 60,~~553~~262.9017 77.~~49429164~~12094806% 30-PO-3 0.00000% 0.00 0.00 1,~~939~~910,~~556~~789.7077 1,~~910~~901,~~789~~010.7722 9291.~~32442251~~85189993% 30-PO-5 0.00000% 0.00 0.00 8079,~~150~~940.6788 79,~~940~~722.8873 9695.~~00183307~~73985447% 30-PO-6 0.00000% 0.00 0.00 103,~~971~~670.2855 103,~~670~~546.5511 9897.~~02767511~~91000848% 30-PO-8 0.00000% 0.00 0.00 2,~~427~~415,~~473~~034.0051 2,~~415~~389,~~034~~834.5100 8887.~~70664315~~78100311% PP-AX-6 5.50000% ~~794,508.92~~ 757,651.04 756,746.05 0.00 0.00 90.~~20961237~~10185987% 15-AX-2 4.75000% 21,~~924~~431,~~727~~863.5437 2120,~~431~~947,~~863~~002.3750 0.00 0.00 6967.~~41397196~~84359433% 15-AX-4 4.75000% 2,~~725~~712,~~948~~779.4514 2,~~712~~699,~~779~~888.1400 0.00 0.00 64.~~44623756~~13998872% 15-AX-7 4.75000% 1,~~346~~333,~~635~~827.8969 1,~~333~~298,~~827~~735.6946 0.00 0.00 6564.~~76418252~~03396517% 30-AX-1 5.25000% 4,~~828~~698,~~427~~266.6310 4,~~698~~621,~~266~~246.1076 0.00 0.00 6362.~~31089421~~27302977% 30-AX-3 5.25000% 11,~~848~~706,~~152~~272.4799 11,~~706~~391,~~272~~671.9942 0.00 0.00 7775.~~11335077~~04095922% 30-AX-5 5.25000% 1,~~459~~440,~~516~~252.3228 1,~~440~~428,~~252~~484.2831 0.00 0.00 7473.~~07372693~~46848755% 30-AX-8 5.25000% 1,~~187~~186,~~826~~414.8388 1,~~186~~153,~~414~~526.88 0.00 0.00 7270.~~10775058~~10888851%

CERTIFICATEHOLDER ACCOUNT STATEMENT CERTIFICATE ACCOUNT Beginning Balance 0.00 Deposits Payments of Interest and Principal 2122,~~037~~491,~~249~~898.6334 Liquidations, Insurance Proceeds, Reserve Funds 0.00 Proceeds from Repurchased Loans 0.00 Other Amounts (Servicer Advances) 4839,~~060~~022.8525 Realized Loss (Gains, Subsequent Expenses & Recoveries) 0.00 Prepayment Penalties 0.00 Total Deposits 2122,~~085~~530,~~310~~920.4859 Withdrawals Reimbursement for Servicer Advances 0.00 Payment of Service Fee ~~245~~242,~~845~~435.5590 Payment of Interest and Principal 2022,~~839~~288,~~464~~484.9369 Total Withdrawals (Pool Distribution Amount) 2122,~~085~~530,~~310~~920.4859 Ending Balance 0.00

PREPAYMENT/CURTAILMENT INTEREST SHORTFALL Total Prepayment/Curtailment Interest Shortfall 02,777.0080 Servicing Fee Support 0.00 Non-Supported Prepayment/Curtailment Interest Shortfall 02,777.0080

SERVICING FEES Gross Servicing Fee ~~244~~240,~~400~~993.4762 LPMI 0.00 Master Servicing Fee 1,~~445~~442.0828 Supported Prepayment/Curtailment Interest Shortfall 0.00 Net Servicing Fee ~~245~~242,~~845~~435.5590

OTHER ACCOUNTS Beginning Current Current Ending Account Type Balance Withdrawals Deposits Balance 3-A-5 NSIS Reserve Fund 29,895.23 048.0070 0.00 29,~~895~~846.2353 3-A-5 ~~Retail~~Rounding ~~Reserve~~Account ~~Fund~~ 999.99 0.00 0.00 999.99

LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT DELINQUENCY STATUS DELINQUENT BANKRUPTCY FORECLOSURE REO Total No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1410 0 0 0 1410 65,~~456~~033,~~308~~742.9747 0.00 0.00 0.00 65,~~456~~033,~~308~~742.9747 60 Days 2 0 0 0 2 ~~863~~930,~~411~~285.0084 0.00 0.00 0.00 ~~863~~930,~~411~~285.0084 90 Days 01 0 0 0 01 0425,122.0005 0.00 0.00 0.00 0425,122.0005 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 1613 0 0 0 1613 76,~~319~~389,~~719~~150.9736 0.00 0.00 0.00 76,~~319~~389,~~719~~150.9736 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~581154~~421230% 0.000000% 0.000000% 0.000000% 0.~~581154~~421230% 0.~~575619~~455893% 0.000000% 0.000000% 0.000000% 0.~~575619~~455893% 60 Days 0.~~083022~~084246% 0.000000% 0.000000% 0.000000% 0.~~083022~~084246% 0.~~076978~~084253% 0.000000% 0.000000% 0.000000% 0.~~076978~~084253% 90 Days 0.~~000000~~042123% 0.000000% 0.000000% 0.000000% 0.~~000000~~042123% 0.~~000000~~038502% 0.000000% 0.000000% 0.000000% 0.~~000000~~038502% 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.~~664176~~547599% 0.000000% 0.000000% 0.000000% 0.~~664176~~547599% 0.~~652597~~578648% 0.000000% 0.000000% 0.000000% 0.~~652597~~578648%

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 32 0 0 0 32 1792,~~229,515~~646.0554 0.00 0.00 0.00 1792,~~229,515~~646.0554 60 Days 01 0 0 0 01 0391,834.0081 0.00 0.00 0.00 0391,834.0081 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 3 0 0 0 3 1,~~229~~184,~~515~~481.0535 0.00 0.00 0.00 1,~~229~~184,~~515~~481.0535 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~431655~~291121% 0.000000% 0.000000% 0.000000% 0.~~431655~~291121% 0.~~358653~~233969% 0.000000% 0.000000% 0.000000% 0.~~358653~~233969% 60 Days 0.~~000000~~145560% 0.000000% 0.000000% 0.000000% 0.~~000000~~145560% 0.~~000000~~115660% 0.000000% 0.000000% 0.000000% 0.~~000000~~115660% 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.~~431655~~436681% 0.000000% 0.000000% 0.000000% 0.~~431655~~436681% 0.~~358653~~349628% 0.000000% 0.000000% 0.000000% 0.~~358653~~349628% 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 21 0 0 0 21 ~~840~~102,~~704~~179.8309 0.00 0.00 0.00 ~~840~~102,~~704~~179.8309 60 Days 10 0 0 0 10 ~~425,122~~0.0500 0.00 0.00 0.00 ~~425,122~~0.0500 90 Days 01 0 0 0 01 0425,122.0005 0.00 0.00 0.00 0425,122.0005 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 32 0 0 0 32 1527,~~265,826~~301.8814 0.00 0.00 0.00 1527,~~265,826~~301.8814 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~423729~~216450% 0.000000% 0.000000% 0.000000% 0.~~423729~~216450% 0.~~399717~~049725% 0.000000% 0.000000% 0.000000% 0.~~399717~~049725% 60 Days 0.~~211864~~000000% 0.000000% 0.000000% 0.000000% 0.~~211864~~000000% 0.~~202126~~000000% 0.000000% 0.000000% 0.000000% 0.~~202126~~000000% 90 Days 0.~~000000~~216450% 0.000000% 0.000000% 0.000000% 0.~~000000~~216450% 0.~~000000~~206882% 0.000000% 0.000000% 0.000000% 0.~~000000~~206882% 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.~~635593~~432900% 0.000000% 0.000000% 0.000000% 0.~~635593~~432900% 0.~~601843~~256607% 0.000000% 0.000000% 0.000000% 0.~~601843~~256607% 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 65 0 0 0 65 2,~~863~~814,~~426~~248.2014 0.00 0.00 0.00 2,~~863~~814,~~426~~248.2014 60 Days 01 0 0 0 01 0538,451.0003 0.00 0.00 0.00 0538,451.0003 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 6 0 0 0 6 23,~~863~~352,~~426~~699.2017 0.00 0.00 0.00 23,~~863~~352,~~426~~699.2017 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~807537~~682128% 0.000000% 0.000000% 0.000000% 0.~~807537~~682128% 0.~~841504~~839448% 0.000000% 0.000000% 0.000000% 0.~~841504~~839448% 60 Days 0.~~000000~~136426% 0.000000% 0.000000% 0.000000% 0.~~000000~~136426% 0.~~000000~~160612% 0.000000% 0.000000% 0.000000% 0.~~000000~~160612% 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.~~807537~~818554% 0.000000% 0.000000% 0.000000% 0.~~807537~~818554% 01.~~841504~~000060% 0.000000% 0.000000% 0.000000% 01.~~841504~~000060% 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 10 0 0 0 10 ~~749,173~~0.7900 0.00 0.00 0.00 ~~749,173~~0.7900 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 10 0 0 0 10 ~~749,173~~0.7900 0.00 0.00 0.00 ~~749,173~~0.7900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 10.~~538462~~000000% 0.000000% 0.000000% 0.000000% 10.~~538462~~000000% 20.~~231917~~000000% 0.000000% 0.000000% 0.000000% 20.~~231917~~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 10.~~538462~~000000% 0.000000% 0.000000% 0.000000% 10.~~538462~~000000% 20.~~231917~~000000% 0.000000% 0.000000% 0.000000% 20.~~231917~~000000% DELINQUENT BANKRUPTCY FORECLOSURE REO Total Group 5 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 1 0 0 0 1 ~~395~~347,~~110~~947.1608 0.00 0.00 0.00 ~~395~~347,~~110~~947.1608 60 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 90 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 120 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 150 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 180 Days 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00 Totals 1 0 0 0 1 ~~395~~347,~~110~~947.1608 0.00 0.00 0.00 ~~395~~347,~~110~~947.1608 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 1.~~190476~~204819% 0.000000% 0.000000% 0.000000% 1.~~190476~~204819% 10.~~092791~~974184% 0.000000% 0.000000% 0.000000% 10.~~092791~~974184% 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 1.~~190476~~204819% 0.000000% 0.000000% 0.000000% 1.~~190476~~204819% 10.~~092791~~974184% 0.000000% 0.000000% 0.000000% 10.~~092791~~974184% 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 01 0 0 0 01 0976,721.0062 0.00 0.00 0.00 0976,721.0062 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 0976,721.0062 0.00 0.00 0.00 0976,721.0062 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 03.~~000000~~030303% 0.000000% 0.000000% 0.000000% 03.~~000000~~030303% 06.~~000000~~663706% 0.000000% 0.000000% 0.000000% 06.~~000000~~663706% 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 03.~~000000~~030303% 0.000000% 0.000000% 0.000000% 03.~~000000~~030303% 06.~~000000~~663706% 0.000000% 0.000000% 0.000000% 06.~~000000~~663706% 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 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 8 No of Loans No of Loans No of Loans No of Loans No of Loans Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance 0-29 Days 0 0 0 0 0.00 0.00 0.00 0.00 30 Days 10 0 0 0 10 ~~378,378~~0.9400 0.00 0.00 0.00 ~~378,378~~0.9400 60 Days 10 0 0 0 10 ~~438,288~~0.9500 0.00 0.00 0.00 ~~438,288~~0.9500 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 ~~816,667~~0.8900 0.00 0.00 0.00 ~~816,667~~0.8900 0-29 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 0.000000% 30 Days 0.~~364964~~000000% 0.000000% 0.000000% 0.000000% 0.~~364964~~000000% 0.~~299246~~000000% 0.000000% 0.000000% 0.000000% 0.~~299246~~000000% 60 Days 0.~~364964~~000000% 0.000000% 0.000000% 0.000000% 0.~~364964~~000000% 0.~~346627~~000000% 0.000000% 0.000000% 0.000000% 0.~~346627~~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.~~729927~~000000% 0.000000% 0.000000% 0.000000% 0.~~729927~~000000% 0.~~645873~~000000% 0.000000% 0.000000% 0.000000% 0.~~645873~~000000%

OTHER INFORMATION Current Period Class A Insufficient Funds 0.00 Principal Balance of Contaminated Properties 0.00 Periodic Advance 4839,~~060~~022.8525

CREDIT ENHANCEMENT Original $ Original % Current $ Current % Bankruptcy 238,221.00 0.01670440% 238,221.00 0.~~02127290~~02160670% Fraud 14,260,971.00 0.99999999% 14,260,971.00 1.~~27349051~~29347319% Special Hazard 14,260,971.00 0.99999999% 11,768,482.62 1.~~05091378~~06740395% Limit of Subordinate's Exposure to Certain Types of Losses

COLLATERAL STATEMENT Collateral Description Mixed Fixed Ratio Strip Weighted Average Gross Coupon 5.~~608857~~608161% Weighted Average Pass-Through Rate 5.~~349071~~348370% Weighted Average Maturity(Stepdown Calculation ) ~~295~~294 Beginning Scheduled Collateral Loan Count 2,~~441~~409 Number Of Loans Paid In Full 3235 Ending Scheduled Collateral Loan Count 2,~~409~~374 Beginning Scheduled Collateral Balance 1,~~135~~119,~~610~~833,~~726~~314.9443 Ending Scheduled Collateral Balance 1,~~119~~102,~~833~~533,~~314~~169.4326 Ending Actual Collateral Balance at 3031-~~Nov~~Dec-2004 1,~~121~~104,~~628~~151,~~997~~189.6332 Monthly P &I Constant 7,~~594~~512,~~893~~184.4508 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 2021,~~394~~941,~~279~~518.6805 Class AP Deferred Amount 0.00 Ending Scheduled Balance for Premium Loans 1,~~119~~102,~~833~~533,~~314~~169.4326 Scheduled Principal 2,~~286~~278,~~995~~679.3948 Unscheduled Principal 1315,~~490~~021,~~417~~465.1269

Miscellaneous Reporting Group 1 Senior Prepayment % 100.000000% Group 2 Senior Prepayment % 100.000000% Group 3 Senior Prepayment % 100.000000% Group 4 Senior Prepayment % 100.000000% Group 5 Senior Prepayment % 100.000000% Group 6 Senior Prepayment % 100.000000% Group 7 Senior Prepayment % 100.000000% Group 8 Senior Prepayment % 100.000000% Group 1 Senior % 9796.~~033859~~989444% Group 2 Senior % 97.~~116914~~079231% Group 3 Senior % 97.~~295040~~263584% Group 4 Senior % 95.~~947787~~944603% Group 5 Senior % 92.~~395143~~326048% Group 6 Senior % 97.~~451932~~373940% Group 7 Senior % 96.~~901852~~890122% Group 8 Senior % 98.~~502938~~493409% Group 1 Junior % 23.~~966141~~010556% Group 2 Junior % 2.~~883086~~920769% Group 3 Junior % 2.~~704960~~736416% Group 4 Junior % 4.~~052213~~055397% Group 5 Junior % 7.~~604857~~673952% Group 6 Junior % 2.~~548068~~626060% Group 7 Junior % 3.~~098148~~109878% Group 8 Junior % 1.~~497062~~506591%

Group Level Collateral Statement Group Group 1 Group 2 Group 3 Collateral Description Fixed 30 Year Ratio Strip Fixed 15 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~751260~~750493 5.~~245938~~243293 5.~~677329~~677585 Weighted Average Net Rate 5.~~501260~~500493 4.~~988708~~986076 5.~~405072~~405313 Weighted Average Maturity ~~342~~341 ~~162~~161 ~~342~~341 Beginning Loan Count ~~707~~695 ~~478~~472 ~~753~~743 Loans Paid In Full 128 610 10 Ending Loan Count ~~695~~687 ~~472~~462 ~~743~~733 Beginning Scheduled Balance ~~348~~342,~~032~~492,~~763~~476.7238 ~~213~~209,~~272~~609,~~410~~910.1941 ~~344~~339,~~323~~954,~~446~~248.9243 Ending scheduled Balance ~~342~~338,~~492~~485,~~476~~834.3844 ~~209~~204,~~609~~836,~~910~~295.4161 ~~339~~334,~~954~~962,~~248~~081.4397 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant 2,~~076~~046,~~917~~534.7897 1,~~855~~835,~~950~~655.3895 2,~~040~~018,~~722~~441.9026 Scheduled Principal ~~408~~405,~~895~~284.3752 ~~923~~919,~~605~~784.5214 ~~411~~410,~~691~~008.5962 Unscheduled Principal 53,~~131~~601,~~391~~357.9742 23,~~738~~853,~~894~~830.2666 34,~~957~~582,~~506~~157.9084 Scheduled Interest 1,~~668~~641,~~022~~250.4145 ~~932~~915,~~344~~871.8681 1,~~629~~608,~~031~~432.3164 Servicing Fees 7271,~~506~~352.8160 4544,~~716~~929.7131 7877,~~120~~133.4838 Master Servicing Fees 0.00 ~~299~~298.4309 1,~~145~~144.6519 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest 1,~~595~~569,~~515~~897.6085 ~~886~~870,~~328~~644.7241 1,~~549~~530,~~765~~155.1807 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.~~501260~~500493 4.~~987023~~984370 5.~~401079~~401274

Group Level Collateral Statement Group Group 4 Group 5 Group 6 Collateral Description Fixed 30 Year Fixed 20 Year Ratio Strip Fixed 30 Year Ratio Strip Weighted Average Coupon Rate 5.~~260241~~260324 5.~~698409~~697952 6.~~012507~~005549 Weighted Average Net Rate 5.~~010241~~010323 5.~~448409~~447952 5.~~751118~~745331 Weighted Average Maturity ~~163~~162 ~~223~~222 ~~342~~341 Beginning Loan Count 65 8584 3433 Loans Paid In Full 0 1 10 Ending Loan Count 65 8483 33 Beginning Scheduled Balance 33,~~610~~441,~~898~~244.0666 36,~~498~~077,~~785~~676.6656 1514,~~124~~661,~~148~~619.8229 Ending scheduled Balance 33,~~441~~278,~~244~~480.6639 3635,~~077~~648,~~676~~038.5650 14,~~661~~643,~~619~~670.2990 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant 290,714.30 ~~267~~265,~~367~~002.3639 9289,~~537~~793.3066 Scheduled Principal ~~143~~144,~~379~~121.7815 9493,~~046~~695.5200 16,~~758~~417.9277 Unscheduled Principal 2618,~~273~~643.6212 ~~327~~335,~~062~~943.5806 ~~445~~1,~~770~~530.6162 Scheduled Interest ~~147~~146,~~334~~593.5215 ~~173~~171,~~320~~307.8439 7573,~~778~~375.3889 Servicing Fees 76,~~002~~966.2694 7,~~603~~516.9018 3,~~294~~179.4134 Master Servicing Fees 0.00 0.00 0.00 Trustee Fee 0.00 0.00 0.00 FRY Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread Fee 1 0.00 0.00 0.00 Spread Fee 2 0.00 0.00 0.00 Spread Fee 3 0.00 0.00 0.00 Net Interest ~~140~~139,~~332~~626.2621 ~~165~~163,~~716~~791.9421 7270,~~483~~196.9755 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.~~010241~~010324 5.~~448409~~447952 5.~~751118~~745330

Group Level Collateral Statement Group Group 7 Group 8 Total Collateral Description Fixed 10 Year Fixed 30 Year Ratio Strip Mixed Fixed Ratio Strip Weighted Average Coupon Rate 5.~~366069~~366888 5.~~694097~~694161 5.~~608857~~608161 Weighted Average Net Rate 5.~~116069~~116888 5.~~444097~~444161 5.~~350599~~349915 Weighted Average Maturity ~~102~~101.00 ~~343~~342.00 ~~295~~294.00 Record Date 1112/3031/2004 1112/3031/2004 1112/3031/2004 Principal And Interest Constant 217,579.84 ~~753~~748,~~103~~461.5971 7,~~594~~512,~~893~~184.4508 Beginning Loan Count 43 ~~276~~274 2,~~441~~409 Loans Paid In Full 01 25 3235 Ending Loan Count 4342 ~~274~~269 2,~~409~~374 Beginning Scheduled Balance 17,~~473~~268,~~578~~756.4794 ~~127~~126,~~274~~327,~~695~~381.1076 1,~~135~~119,~~610~~833,~~726~~314.9443 Ending Scheduled Balance 1716,~~268~~797,~~756~~484.9474 ~~126~~123,~~327~~881,~~381~~282.7671 1,~~119~~102,~~833~~533,~~314~~169.4326 Scheduled Principal ~~139~~140,~~442~~346.8293 149,~~174~~021.8735 2,~~286~~278,~~995~~679.3948 Unscheduled Principal 65330,~~378~~925.7127 ~~798~~2,~~138~~297,077.4770 1315,~~490~~021,~~417~~465.1269 Scheduled Interest 7877,~~137~~232.0291 ~~603~~599,~~928~~440.7236 5,~~307~~233,~~898~~504.0660 Servicing Fee 3,~~640~~597.3366 26,~~515~~318.5721 ~~244~~240,~~400~~993.4762 Master Servicing Fee 0.00 0.00 1,~~445~~442.0828 Trustee Fee 0.00 0.00 0.00 Fry Amount 0.00 0.00 0.00 Special Hazard Fee 0.00 0.00 0.00 Other Fee 0.00 0.00 0.00 Pool Insurance Fee 0.00 0.00 0.00 Spread 1 0.00 0.00 0.00 Spread 2 0.00 0.00 0.00 Spread 3 0.00 0.00 0.00 Net Interest 7473,~~496~~635.6925 ~~577~~573,~~413~~122.15 54,~~062~~991,~~052~~068.5170 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.~~116069~~116888 5.~~444097~~444161 5.~~349071~~348370

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